Filed Pursuant to Rule 424(b)(5)
Registration No. 333-83930
PROSPECTUS SUPPLEMENT
(TO ACCOMPANY PROSPECTUS DATED MARCH 21, 2003)
$534,834,000 (APPROXIMATE)
(Offered Certificates)
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST
Commercial Mortgage Pass-Through Certificates
Series 2003-C4
WACHOVIA COMMERCIAL MORTGAGE SECURITIES, INC.
(Depositor)
<Table>
<Caption>
---------------------------------------
YOU SHOULD CAREFULLY CONSIDER THE THE TRUST FUND:
RISK FACTORS BEGINNING ON PAGE S-34
OF THIS PROSPECTUS SUPPLEMENT AND ON - As of April 11, 2003, the mortgage loans included in the trust fund will have an
PAGE 11 OF THE ACCOMPANYING aggregate principal balance of approximately $891,768,535.
PROSPECTUS.
- The trust fund will consist of a pool of 140 fixed rate mortgage loans.
Neither the offered certificates nor
the underlying mortgage loans are - The mortgage loans are secured by first liens on commercial and multifamily
insured or guaranteed by any properties.
government agency or instrumentality.
- All of the mortgage loans were originated or acquired by Wachovia Bank, National
The offered certificates will Association, LaSalle Bank National Association, Nomura Credit & Capital, Inc. or
represent interests in the trust fund Artesia Mortgage Capital Corporation.
only. They will not represent
obligations of any other party. THE CERTIFICATES:
The offered certificates will not be - The trust fund will issue twenty-two classes of certificates.
listed on any national securities
exchange or any automated quotation - Only the six classes of offered certificates described in the following table are
system of any registered securities being offered by this prospectus supplement and the accompanying prospectus.
association.
This prospectus supplement may be
used to offer and sell the offered
certificates only if it is
accompanied by the prospectus dated
March 21, 2003.
---------------------------------------
</Table>
<Table>
<Caption>
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
ORIGINAL PERCENTAGE OF PASS-THROUGH ASSUMED FINAL EXPECTED
CERTIFICATE CUT-OFF DATE RATE DISTRIBUTION FITCH/S&P
CLASS BALANCE(1) POOL BALANCE DESCRIPTION DATE(2) CUSIP NO. RATING(3)
- -----------------------------------------------------------------------------------------------------------------------------------
Class A-1.............. $ 80,500,000 9.027% Fixed February 15, 2008 929766DZ3 AAA/AAA
Class A-2.............. $374,075,000 41.948% Fixed March 15, 2013 929766EA7 AAA/AAA
Class B................ $ 34,556,000 3.875% Fixed March 15, 2013 929766EB5 AA/AA
Class C................ $ 11,147,000 1.250% Fixed March 15, 2013 929766EC3 AA-/AA-
Class D................ $ 22,294,000 2.500% Fixed April 15, 2013 929766ED1 A/A
Class E................ $ 12,262,000 1.375% Fixed April 15, 2013 929766EE9 A-/A-
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
</Table>
(Footnotes explaining the table are on page S-2)
NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED THE OFFERED CERTIFICATES OR HAS
DETERMINED THAT THIS PROSPECTUS SUPPLEMENT OR THE ACCOMPANYING PROSPECTUS IS
ACCURATE OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.
Wachovia Securities, Inc., ABN AMRO Incorporated and Nomura Securities
International, Inc. are acting as co-lead managers for the offering. Wachovia
Securities, Inc. is acting as bookrunner for the offering. Wachovia Securities,
Inc., ABN AMRO Incorporated and Nomura Securities International, Inc. are
required to purchase the offered certificates from us, subject to certain
conditions. The underwriters will offer the offered certificates to the public
from time to time in negotiated transactions or otherwise at varying prices to
be determined at the time of sale. We expect to receive from this offering
approximately 100.42% of the initial certificate balance of the offered
certificates, plus accrued interest from April 1, 2003 before deducting
expenses.
We expect that delivery of the offered certificates will be made in
book-entry form on or about April 10, 2003.
WACHOVIA ABN AMRO INCORPORATED NOMURA
April 2, 2003
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST
- --------------------------------------------------------------------------------
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES SERIES 2003-C4
GEOGRAPHIC OVERVIEW OF MORTGAGE POOL(1)
[THE NARRATIVE AND/OR TABULAR INFORMATION BELOW IS A FAIR AND ACCURATE
DESCRIPTION OF GRAPHIC OR IMAGE MATERIAL OMITTED FOR THE PURPOSE OF EDGAR
FILING.]
[GEOGRAPHIC OVERVIEW OF MORTGAGE POOL]
<Table>
<Caption>
% OF
NUMBER OF AGGREGATE INITIAL
MORTGAGED CUT-OFF DATE POOL
PROPERTY LOCATION PROPERTIES BALANCE BALANCE
- ----------------- ---------- --------------- -------
CA (Southern)(3)....... 21 $ 173,556,358 19.5%
FL..................... 11 $ 76,671,047 8.6
MD..................... 6 $ 59,579,579 6.7
CO..................... 7 $ 50,222,925 5.6
AZ..................... 5 $ 46,028,255 5.2
VA..................... 6 $ 38,718,322 4.3
GA..................... 10 $ 36,928,676 4.1
OR..................... 4 $ 36,191,017 4.1
MS..................... 4 $ 32,826,518 3.7
WA..................... 3 $ 27,693,159 3.1
NC..................... 6 $ 26,319,288 3.0
TX..................... 8 $ 25,536,289 2.9
IL..................... 4 $ 24,605,813 2.8
DE..................... 2 $ 23,477,386 2.6
IN..................... 4 $ 20,352,401 2.3
CA (Northern)(3)....... 3 $ 18,073,717 2.0
NJ..................... 1 $ 17,447,772 2.0
SC..................... 2 $ 17,147,409 1.9
AL..................... 8 $ 16,687,769 1.9
MI..................... 5 $ 16,020,545 1.8
MN..................... 5 $ 14,561,844 1.6
WV..................... 1 $ 12,213,231 1.4
DC..................... 3 $ 11,472,643 1.3
TN..................... 3 $ 9,625,219 1.1
NY..................... 2 $ 9,613,982 1.1
PA..................... 1 $ 8,073,280 0.9
ME..................... 1 $ 7,993,211 0.9
MO..................... 3 $ 7,032,489 0.8
OH..................... 2 $ 5,511,395 0.6
CT..................... 1 $ 4,484,692 0.5
NV..................... 1 $ 4,478,136 0.5
KY..................... 1 $ 3,664,281 0.4
WI..................... 1 $ 3,517,370 0.4
UT..................... 1 $ 2,993,517 0.3
KS..................... 1 $ 2,449,000 0.3
</Table>
<Table>
<Caption>
MORTGAGE POOL BY PROPERTY TYPE
- ------------------------------
[PIE CHART] [ ] > 10.0% of Cut-Off Date Pool Balance
Retail................. 42.1% [ ] > 5.0% - 10.0% of Cut-Off Date Pool Balance
Multifamily............ 25.9% [ ] > 1.0% - 5.0% of Cut-Off Date Pool Balance
Office................. 16.3% [ ] > 0.0% - 1.0% of Cut-Off Date Pool Balance
Mobile Home Park....... 8.0%
Mixed Use.............. 5.2%
Industrial............. 2.5%
</Table>
GEOGRAPHIC OVERVIEW OF MORTGAGED PROPERTIES(3)
(1) All numerical information concerning the mortgage loans included in the
trust fund is provided on an approximate basis.
(2) For purposes of determining whether a Mortgaged Property is located in
Northern California or Southern California, mortgaged properties located north
of San Luis Obispo County, Kern County and San Bernardino County were included
in Northern California and mortgaged properties located in and south of such
counties were included in Southern California.
(3) Because this table presents information relating to the mortgaged properties
and not the mortgage loans, the information for mortgage loans secured by more
than one mortgaged property is based on allocated loan amounts (allocating the
mortgage loan principal balance to each of those properties by the appraised
values of the mortgaged properties).
IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS
We provide information to you about the offered certificates in two
separate documents that progressively provide more detail: (a) the accompanying
prospectus, which provides general information, some of which may not apply to
the offered certificates and (b) this prospectus supplement, which describes the
specific terms of the offered certificates. You should read both this prospectus
supplement and the prospectus before investing in any of the offered
certificates.
YOU SHOULD RELY ONLY ON THE INFORMATION CONTAINED IN THIS PROSPECTUS
SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS. WE HAVE NOT AUTHORIZED ANYONE TO
PROVIDE YOU WITH INFORMATION THAT IS DIFFERENT. THE INFORMATION IN THIS DOCUMENT
MAY ONLY BE ACCURATE AS OF THE DATE OF THIS DOCUMENT. IF THE DESCRIPTIONS OF THE
OFFERED CERTIFICATES VARY BETWEEN THE ACCOMPANYING PROSPECTUS AND THIS
PROSPECTUS SUPPLEMENT, YOU SHOULD RELY ON THE INFORMATION IN THIS PROSPECTUS
SUPPLEMENT.
This prospectus supplement begins with several introductory sections
describing the offered certificates and the trust fund in abbreviated form:
- SUMMARY OF PROSPECTUS SUPPLEMENT, commencing on page S-5 of this
prospectus supplement, which gives a brief introduction of the key
features of the offered certificates and a description of the mortgage
loans included in the trust fund; and
- RISK FACTORS, commencing on page S-34 of this prospectus supplement,
which describes risks that apply to the offered certificates which are
in addition to those described in the prospectus.
This prospectus supplement and the accompanying prospectus include cross
references to sections in these materials where you can find further related
discussions. The Tables of Contents in this prospectus supplement and the
accompanying prospectus identify the pages where these sections are located.
You can find a listing of the pages where capitalized terms used in this
prospectus supplement are defined under the caption "INDEX OF DEFINED TERMS"
beginning on page S-213 in this prospectus supplement.
In this prospectus supplement, the terms "depositor," "we," "us" and "our"
refer to Wachovia Commercial Mortgage Securities, Inc.
WE DO NOT INTEND THIS PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS
TO BE AN OFFER OR SOLICITATION:
- if used in a jurisdiction in which such offer or solicitation is not
authorized;
- if the person making such offer or solicitation is not qualified to do
so; or
- if such offer or solicitation is made to anyone to whom it is unlawful
to make such offer or solicitation.
This prospectus supplement and the accompanying prospectus may be used by
us, Wachovia Securities, Inc., our affiliate, and any other of our affiliates
when required under the federal securities laws in connection with offers and
sales of offered certificates in furtherance of market-making activities in
offered certificates. Wachovia Securities, Inc. or any such other affiliate may
act as principal or agent in these transactions. Sales will be made at prices
related to prevailing market prices at the time of sale or otherwise.
S-1
(Footnotes to table on the front cover)
- ------------------
(1) Subject to a permitted variance of plus or minus 5.0%.
(2) The Assumed Final Distribution Date has been determined on the basis of the
assumptions set forth in the "DESCRIPTION OF THE CERTIFICATES--Assumed Final
Distribution Date; Rated Final Distribution Date" in this prospectus
supplement and a 0% CPR (as defined in "YIELD AND MATURITY
CONSIDERATIONS--Weighted Average Life" in this prospectus supplement). The
Rated Final Distribution Date is the distribution date to occur in April
2035. See "DESCRIPTION OF THE CERTIFICATES--Assumed Final Distribution Date;
Rated Final Distribution Date" and "RATINGS" in this prospectus supplement.
(3) By each of Fitch, Inc. and Standard and Poor's Ratings Services, a division
of The McGraw-Hill Companies, Inc. See "RATINGS" in this prospectus
supplement.
S-2
TABLE OF CONTENTS
<Table>
SUMMARY OF PROSPECTUS SUPPLEMENT............................ S-5
Overview of the Certificates.............................. S-6
The Parties............................................... S-7
Important Dates and Periods............................... S-9
The Certificates.......................................... S-9
The Mortgage Loans........................................ S-24
RISK FACTORS................................................ S-34
DESCRIPTION OF THE MORTGAGE POOL............................ S-79
General................................................... S-79
Mortgage Loan History..................................... S-80
Certain Terms and Conditions of the Mortgage Loans........ S-80
Certain State-Specific Considerations..................... S-85
Assessments of Property Condition......................... S-85
Additional Mortgage Loan Information...................... S-86
Ten Largest Mortgage Loans................................ S-128
The Mortgage Loan Sellers................................. S-148
Underwriting Standards.................................... S-149
Assignment of the Mortgage Loans; Repurchases and
Substitutions.......................................... S-150
Representations and Warranties; Repurchases and
Substitutions.......................................... S-153
Repurchase or Substitution of Cross-Collateralized
Mortgage Loans......................................... S-155
Changes in Mortgage Pool Characteristics.................. S-156
SERVICING OF THE MORTGAGE LOANS............................. S-156
General................................................... S-156
The Master Servicer and the Special Servicer.............. S-157
Servicing and Other Compensation and Payment of
Expenses............................................... S-160
Modifications, Waivers and Amendments..................... S-162
The Controlling Class Representative...................... S-163
Defaulted Mortgage Loans; REO Properties; Purchase
Option................................................. S-164
Inspections; Collection of Operating Information.......... S-166
DESCRIPTION OF THE CERTIFICATES............................. S-167
General................................................... S-167
Registration and Denominations............................ S-168
Certificate Balances and Notional Amount.................. S-170
Pass-Through Rates........................................ S-172
Distributions............................................. S-175
Subordination; Allocation of Losses and Certain
Expenses............................................... S-185
P&I Advances.............................................. S-187
Appraisal Reductions...................................... S-188
Reports to Certificateholders; Available Information...... S-190
Assumed Final Distribution Date; Rated Final Distribution
Date................................................... S-195
Voting Rights............................................. S-196
Termination............................................... S-196
The Trustee............................................... S-197
Paying Agent, Certificate Registrar and Authenticating
Agent.................................................. S-198
YIELD AND MATURITY CONSIDERATIONS........................... S-199
Yield Considerations...................................... S-199
Weighted Average Life..................................... S-201
USE OF PROCEEDS............................................. S-205
MATERIAL FEDERAL INCOME TAX CONSEQUENCES.................... S-205
General................................................... S-205
Taxation of the Offered Certificates...................... S-206
ERISA CONSIDERATIONS........................................ S-207
</Table>
S-3
<Table>
LEGAL INVESTMENT............................................ S-210
METHOD OF DISTRIBUTION...................................... S-210
LEGAL MATTERS............................................... S-211
RATINGS..................................................... S-212
INDEX OF DEFINED TERMS...................................... S-213
</Table>
<Table>
ANNEX A-1 CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED
PROPERTIES.................................................. A-1
ANNEX A-1A CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED
PROPERTIES IN LOAN GROUP 1.................................. A-1A
ANNEX A-1B CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED
PROPERTIES IN LOAN GROUP 2.................................. A-1B
ANNEX A-2 CERTAIN INFORMATION REGARDING MULTIFAMILY MORTGAGED
PROPERTIES.................................................. A-2
ANNEX A-3 RESERVE ACCOUNTS............................................ A-3
ANNEX A-4 COMMERCIAL TENANT SCHEDULE.................................. A-4
ANNEX A-5 CROSS-COLLATERALIZED/CROSS-DEFAULTED POOLS.................. A-5
ANNEX B FORM OF DISTRIBUTION DATE STATEMENT......................... B-1
ANNEX C FORM OF DELINQUENT LOAN STATUS REPORT....................... C-1
ANNEX D FORM OF HISTORICAL LOAN MODIFICATION REPORT................. D-1
ANNEX E FORM OF HISTORICAL LIQUIDATION REPORTED..................... E-1
ANNEX F FORM OF REO STATUS REPORT................................... F-1
ANNEX G FORM OF SERVICER WATCH LIST................................. G-1
ANNEX H FORM OF OPERATING STATEMENT ANALYSIS REPORT................. H-1
ANNEX I FORM OF NOI ADJUSTMENT WORKSHEET FOR "YEAR"................. I-1
ANNEX J FORM OF COMPARATIVE FINANCIAL STATUS REPORT................. J-1
ANNEX K CLASS X-P REFERENCE RATE.................................... K-1
</Table>
S-4
SUMMARY OF PROSPECTUS SUPPLEMENT
- THIS SUMMARY HIGHLIGHTS SELECTED INFORMATION FROM THIS PROSPECTUS
SUPPLEMENT AND DOES NOT CONTAIN ALL OF THE INFORMATION THAT YOU NEED TO
CONSIDER IN MAKING YOUR INVESTMENT DECISION. TO UNDERSTAND THE TERMS OF
THE OFFERED CERTIFICATES, YOU MUST CAREFULLY READ THIS ENTIRE PROSPECTUS
SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS.
- THIS SUMMARY PROVIDES AN OVERVIEW OF CERTAIN CALCULATIONS, CASH FLOWS AND
OTHER INFORMATION TO AID YOUR UNDERSTANDING AND IS QUALIFIED BY THE FULL
DESCRIPTION OF THESE CALCULATIONS, CASH FLOWS AND OTHER INFORMATION IN
THIS PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS.
- WE PROVIDE INFORMATION IN THIS PROSPECTUS SUPPLEMENT ON THE CERTIFICATES
THAT ARE NOT OFFERED BY THIS PROSPECTUS SUPPLEMENT ONLY TO ENHANCE YOUR
UNDERSTANDING OF THE OFFERED CERTIFICATES. WE ARE NOT OFFERING THE
NON-OFFERED CERTIFICATES PURSUANT TO THIS PROSPECTUS SUPPLEMENT.
- FOR PURPOSES OF MAKING DISTRIBUTIONS TO THE CLASS A-1, CLASS A-2 AND
CLASS A-1A CERTIFICATES, THE POOL OF MORTGAGE LOANS WILL BE DEEMED TO
CONSIST OF 2 DISTINCT LOAN GROUPS, LOAN GROUP 1 AND LOAN GROUP 2.
- UNLESS OTHERWISE STATED, ALL PERCENTAGES OF THE MORTGAGE LOANS INCLUDED
IN THE TRUST FUND, OR OF ANY SPECIFIED GROUP OF MORTGAGE LOANS INCLUDED IN
THE TRUST FUND, REFERRED TO IN THIS PROSPECTUS SUPPLEMENT ARE CALCULATED
USING THE AGGREGATE PRINCIPAL BALANCE OF THE MORTGAGE LOANS INCLUDED IN
THE TRUST FUND AS OF THE CUT-OFF DATE (WHICH IS APRIL 11, 2003 WITH
RESPECT TO 93 MORTGAGE LOANS AND APRIL 1, 2003 WITH RESPECT TO 47 MORTGAGE
LOANS) AFTER GIVING EFFECT TO PAYMENTS DUE ON OR BEFORE SUCH DATE WHETHER
OR NOT RECEIVED. THE CUT-OFF DATE BALANCE OF EACH MORTGAGE LOAN INCLUDED
IN THE TRUST FUND AND EACH CUT-OFF DATE CERTIFICATE BALANCE IN THIS
PROSPECTUS SUPPLEMENT ASSUMES THE TIMELY RECEIPT OF PRINCIPAL SCHEDULED TO
BE PAID (IF ANY) ON EACH MORTGAGE LOAN AND NO DEFAULTS, DELINQUENCIES OR
PREPAYMENTS ON ANY MORTGAGE LOAN ON OR BEFORE THE RELATED CUT-OFF DATE.
PERCENTAGES OF MORTGAGED PROPERTIES ARE REFERENCES TO THE PERCENTAGES OF
THE AGGREGATE PRINCIPAL BALANCE OF ALL THE MORTGAGE LOANS INCLUDED IN THE
TRUST FUND AS OF THE CUT-OFF DATE REPRESENTED BY THE AGGREGATE PRINCIPAL
BALANCE OF THE RELATED MORTGAGE LOANS AS OF THE CUT-OFF DATE.
- ALL NUMERICAL INFORMATION CONCERNING THE MORTGAGE LOANS INCLUDED IN THE
TRUST FUND IS PROVIDED ON AN APPROXIMATE BASIS.
S-5
OVERVIEW OF THE CERTIFICATES
The table below lists certain summary information concerning the Wachovia
Bank Commercial Mortgage Trust, Commercial Mortgage Pass-Through Certificates,
Series 2003-C4, which we are offering pursuant to the accompanying prospectus
and this prospectus supplement. Each certificate represents an interest in the
mortgage loans included in the trust fund and the other assets of the trust
fund. The table also describes the certificates that are not offered by this
prospectus supplement (other than the Class Z, Class R-I and Class R-II) which
have not been registered under the Securities Act of 1933, as amended, and which
will be sold to investors in private transactions.
<Table>
<Caption>
CLOSING DATE
CERTIFICATE PERCENTAGE PASS- INITIAL WEIGHTED CASH FLOW OR EXPECTED
BALANCE OR OF CUT-OFF THROUGH PASS- AVERAGE PRINCIPAL FITCH/
NOTIONAL DATE POOL CREDIT RATE THROUGH LIFE WINDOW S&P
CLASS AMOUNT(1) BALANCE SUPPORT DESCRIPTION RATE (YEARS)(2) (MON./DAY/YR.)(2) RATING(3)
- ----- ------------ ---------- ------- ----------- ------- ---------- ----------------- ---------
Class A-1............ $ 80,500,000 9.027% 21.000% Fixed 3.003% 3.50 05/03 - 02/08 AAA/AAA
Class A-2............ $374,075,000 41.948% 21.000% Fixed 4.566% 7.98 02/08 - 03/13 AAA/AAA
Class B.............. $ 34,556,000 3.875% 17.125% Fixed 4.945% 9.93 03/13 - 03/13 AA/AA
Class C.............. $ 11,147,000 1.250% 15.875% Fixed 4.984% 9.93 03/13 - 03/13 AA-/AA-
Class D.............. $ 22,294,000 2.500% 13.375% Fixed 5.040% 9.97 03/13 - 04/13 A/A
Class E.............. $ 12,262,000 1.375% 12.000% Fixed 5.113% 10.01 04/13 - 04/13 A-/A-
Class A-1A........... $249,922,000 28.025% 21.000% Fixed 4.605% (4) (4) (4)
Class F.............. $ 12,262,000 1.375% 10.625% Fixed(5) 5.606% (4) (4) (4)
Class G.............. $ 12,261,000 1.375% 9.250% WAC(6) 5.600% (4) (4) (4)
Class H.............. $ 12,262,000 1.375% 7.875% WAC(6) 5.600% (4) (4) (4)
Class J.............. $ 20,065,000 2.250% 5.625% Fixed 4.932% (4) (4) (4)
Class K.............. $ 8,918,000 1.000% 4.625% Fixed 4.932% (4) (4) (4)
Class L.............. $ 6,688,000 0.750% 3.875% Fixed 4.932% (4) (4) (4)
Class M.............. $ 6,688,000 0.750% 3.125% Fixed 4.932% (4) (4) (4)
Class N.............. $ 1,115,000 0.125% 3.000% Fixed 4.932% (4) (4) (4)
Class O.............. $ 4,459,000 0.500% 2.500% Fixed 4.942% (4) (4) (4)
Class P.............. $ 22,294,534 2.500% 0.000% Fixed(5) 5.096% (4) (4) (4)
Class X-C............ $891,768,534 N/A N/A WAC-IO(7) 0.0783% (7) (7) (7)
Class X-P............ $846,619,000 N/A N/A WAC-IO(7) 1.0753% (7) (7) (7)
</Table>
- ------------------
(1) Subject to a permitted variance of plus or minus 5.0%.
(2) Based on no prepayments and the other assumptions set forth under "YIELD AND
MATURITY CONSIDERATIONS--Weighted Average Life" in this prospectus
supplement.
(3) By each of Fitch, Inc. and Standard and Poor's Ratings Services, a division
of the McGraw-Hill Companies, Inc. See "RATINGS" in this prospectus
supplement.
(4) Not offered by this prospectus supplement. Any information we provide herein
regarding the terms of these certificates is provided only to enhance your
understanding of the offered certificates.
(5) The pass-through rate applicable to the Class F and Class P certificates for
any distribution date will equal the lesser of the applicable rate set forth
above and the applicable weighted average net mortgage rate for such date.
(6) The pass-through rates applicable to the Class G and Class H certificates
for any distribution date will be equal to the applicable weighted average
net mortgage rate for such date less 0.05% per annum.
(7) The Class X-C and Class X-P certificates are not offered by this prospectus
supplement. Any information we provide herein regarding the terms of these
certificates is provided only to enhance your understanding of the offered
certificates. The Class X-C and Class X-P certificates will not have
certificate balances and their holders will not receive distributions of
principal, but such holders are entitled to receive payments of the
aggregate interest accrued on the notional amount of the Class X-C or Class
X-P certificates, as the case may be, as described in this prospectus
supplement. The interest rates applicable to the Class X-C and Class X-P
certificates for each distribution date will be as described in this
prospectus supplement. See "DESCRIPTION OF THE CERTIFICATES--Pass-Through
Rates" in this prospectus supplement.
<Table>
[ ] Offered certificates
[ ] Private certificates
</Table>
S-6
THE PARTIES
THE TRUST FUND................ The trust fund will be created on or about the
closing date pursuant to a pooling and
servicing agreement, dated as of April 1,
2003, by and among the depositor, the master
servicer, the special servicer, the trustee
and the paying agent.
THE DEPOSITOR................. Wachovia Commercial Mortgage Securities, Inc.
We are a wholly owned subsidiary of Wachovia
Bank, National Association, which is one of
the mortgage loan sellers, the master servicer
and an affiliate of one of the underwriters.
Our principal executive office is located at
301 South College Street, Charlotte, North
Carolina 28288-0166 and our telephone number
is (704) 374-6161. Neither we nor any of our
affiliates have insured or guaranteed the
offered certificates. For more detailed
information, see "THE DEPOSITOR" in the
accompanying prospectus.
On the closing date, we will sell the mortgage
loans and related assets to be included in the
trust fund to the trustee to create the trust
fund.
THE ISSUER.................... The trust fund to be established under the
pooling and servicing agreement. For more
detailed information, see "DESCRIPTION OF THE
CERTIFICATES" in this prospectus supplement
and the accompanying prospectus.
THE MORTGAGE LOAN SELLERS..... Wachovia Bank, National Association, LaSalle
Bank National Association, Nomura Credit &
Capital, Inc. and Artesia Mortgage Capital
Corporation. For more information, see
"DESCRIPTION OF THE MORTGAGE POOL--The
Mortgage Loan Sellers" in this prospectus
supplement. The mortgage loan sellers will
sell and assign to us on the closing date the
mortgage loans to be included in the trust
fund. See "DESCRIPTION OF THE MORTGAGE
POOL--Representations and Warranties;
Repurchases and Substitutions" in this
prospectus supplement.
Wachovia Bank, National Association originated
or acquired 49 of the mortgage loans to be
included in the trust fund representing 52.9%
of the cut-off date pool balance of all the
mortgage loans to be included in the trust
fund (43 mortgage loans in loan group 1 or
65.4% and 6 mortgage loans in loan group 2 or
20.8%). LaSalle Bank National Association
originated or acquired 43 of the mortgage
loans to be included in the trust fund
representing 19.8% of the cut-off date pool
balance of all the mortgage loans to be
included in the trust fund (16 mortgage loans
in loan group 1 or 9.4% and 27 mortgage loans
in loan group 2 or 46.4%). Nomura Credit &
Capital, Inc. originated or acquired 27 of the
mortgage loans to be included in the trust
fund representing 16.2% of the cut-off date
pool balance of all the mortgage loans to be
included in the trust fund (14 mortgage loans
in loan group 1 or 16.8% and 13 mortgage loans
in loan group 2 or 14.7%). Artesia Mortgage
Capital Corporation originated or acquired 21
of the mortgage loans to be included in the
trust fund representing 11.1% of the
S-7
cut-off date pool balance of all the mortgage
loans to be included in the trust fund (11
mortgage loans in loan group 1 or 8.4% and 10
mortgage loans in loan group 2 or 18.1%).
THE MASTER SERVICER........... Wachovia Bank, National Association. Wachovia
Bank, National Association is our affiliate
and is one of the mortgage loan sellers and an
affiliate of one of the underwriters. The
master servicer will be primarily responsible
for collecting payments and gathering
information with respect to the mortgage loans
included in the trust fund.
See "SERVICING OF THE MORTGAGE LOANS--The
Master Servicer and the Special Servicer" in
this prospectus supplement.
THE SPECIAL SERVICER.......... Clarion Partners, LLC. The special servicer
will be responsible for performing certain
servicing functions with respect to the
mortgage loans included in the trust fund
that, in general, are in default or as to
which default is imminent. Some holders of
certificates (initially the holder of the
Class P certificates) will have the right to
replace the special servicer and to select a
representative who may advise and direct the
special servicer and whose approval is
required for certain actions by the special
servicer under certain circumstances. It is
anticipated that Clarion Capital, LLC, an
affiliate of Clarion Partners, LLC, will
purchase certain non-offered classes of
certificates. See "SERVICING OF THE MORTGAGE
LOANS--The Master Servicer and Special
Servicer" in this prospectus supplement.
THE TRUSTEE................... Wells Fargo Bank Minnesota, N.A. See
"DESCRIPTION OF THE CERTIFICATES--The Trustee"
in this prospectus supplement.
PAYING AGENT.................. LaSalle Bank National Association. The paying
agent will be responsible for distributing
payments to certificateholders and delivering
to certificateholders certain reports on the
mortgage loans included in the trust fund and
the certificates. LaSalle Bank National
Association will also act as the certificate
registrar and authenticating agent. See
"DESCRIPTION OF THE CERTIFICATES--Paying
Agent, Certificate Registrar and
Authenticating Agent" in this prospectus
supplement.
THE UNDERWRITERS.............. Wachovia Securities, Inc., ABN AMRO
Incorporated and Nomura Securities
International, Inc. Wachovia Securities, Inc.
is our affiliate and is an affiliate of
Wachovia Bank, National Association, which is
the master servicer, one of the mortgage loan
sellers. ABN AMRO Incorporated is an affiliate
of LaSalle Bank National Association, which is
one of the mortgage loan sellers, the paying
agent, the certificate registrar and the
authenticating agent. Nomura Securities
International, Inc. is an affiliate of Nomura
Credit & Capital, Inc., which is one of the
mortgage loan sellers. Wachovia Securities,
Inc., ABN AMRO Incorporated and Nomura
Securities International, Inc. are acting as
co-lead managers for the offering. Wachovia
Securities, Inc. is acting as bookrunner for
the offering.
S-8
IMPORTANT DATES AND PERIODS
CLOSING DATE.................. On or about April 10, 2003.
CUT-OFF DATE.................. For 93 mortgage loans, representing 75.0% of
the mortgage pool (64 mortgage loans in loan
group 1 or 83.3% and 29 mortgage loans in loan
group 2 or 53.6%), April 11, 2003 and for 47
mortgage loans, representing 25.0% of the
mortgage pool (20 mortgage loans in loan group
1 or 16.7% and 27 mortgage loans in loan group
2 or 46.4%), April 1, 2003. The cut-off date
balance of each mortgage loan included in the
trust fund and each cut-off date certificate
balance in this prospectus supplement assumes
the timely receipt of principal scheduled to
be paid (if any) on each mortgage loan and no
defaults, delinquencies or prepayments on any
mortgage loan as of the related cut-off date.
DISTRIBUTION DATE............. The 15th day of each month or, if such 15th
day is not a business day, the next succeeding
business day, beginning in May 2003.
DETERMINATION DATE............ For any distribution date, the fourth business
day prior to the related distribution date.
COLLECTION PERIOD............. For any distribution date, the period
beginning on the 12th day in the immediately
preceding month (or the day after the
applicable cut-off date in the case of the
first collection period) through and including
the 11th day of the month in which the
distribution date occurs. Notwithstanding the
foregoing, in the event that the last day of a
collection period is not a business day, any
payments with respect to the mortgage loans
which relate to such collection period and are
received on the business day immediately
following such last day will be deemed to have
been received during such collection period
and not during any other collection period. In
addition, if the cut-off date for a mortgage
loan is April 11th and that mortgage loan
prepays on April 11, 2003, the amount of that
prepayment (including any interest paid with
respect thereto) will be paid to the trust
fund and will be distributed on the
distribution date in May 2003. However, with
respect to any mortgage loan with a cut-off
date of April 11th, any scheduled payment due
on April 11, 2003 will be, upon receipt, paid
to the related mortgage loan seller.
THE CERTIFICATES
OFFERED CERTIFICATES.......... We are offering to you the following 6 classes
of certificates of our Commercial Mortgage
Pass-Through Certificates, Series 2003-C4
pursuant to this prospectus supplement:
Class A-1
Class A-2
Class B
Class C
Class D
Class E
S-9
PRIORITY OF DISTRIBUTIONS..... On each distribution date, the owners of the
certificates will be entitled to distributions
of payments or other collections on the
mortgage loans that the master servicer
collected or advanced during or with respect
to the related collection period after
deducting certain fees and expenses. For
purposes of making certain distributions to
the Class A-1, Class A-2 and Class A-1A
certificates, the mortgage pool will be deemed
to consist of 2 loan groups.
- Loan group 1 will consist of (i) all of
the mortgage loans that are not secured
by multifamily properties and/or mobile
home park properties, (ii) 2 mortgage
loans that are secured by multifamily
properties and (iii) 1 mortgage loan that
is secured by a mobile home park
property.
- Loan group 2 will consist of 42 mortgage
loans that are secured by multifamily
properties and 14 mortgage loans that are
secured by mobile home park properties.
Annex A to this prospectus supplement sets
forth the loan group designation for each
mortgage loan.
The paying agent will distribute amounts to
the extent that the money is available, in the
following order of priority, to pay:
Interest, concurrently (i) pro rata, on the
Class A-1 and Class A-2 certificates from the
portion of money available attributable to
mortgage loans in loan group 1, (ii) on the
Class A-1A certificates from the portion of
money available attributable to mortgage loans
in loan group 2, and (iii) pro rata, on the
Class X-C and Class X-P certificates from any
and all money attributable to the mortgage
pool; provided, however, if on any
distribution date, the money available on such
distribution date is insufficient to pay in
full the total amount of interest to be paid
to any of the classes as described above,
money available with respect to the entire
mortgage pool will be allocated among all
those classes pro rata.
Principal of the Class A-1 certificates, up to
the principal distribution amount relating to
loan group 1 and, after the Class A-1A
certificate balance has been reduced to zero,
the principal distribution amount relating to
loan group 2 remaining after payments to the
Class A-1A certificates have been made, until
their certificate balance is reduced to zero.
Principal of the Class A-2 certificates, up to
the principal distribution amount relating to
loan group 1 and, after the Class A-1A
certificate balance has been reduced to zero,
the principal distribution amount relating to
loan group 2 remaining after payments to the
Class A-1A certificates have been made, until
their certificate balance is reduced to zero.
S-10
Principal of the Class A-1A certificates, up
to the principal distribution amount relating
to loan group 2 and, after the Class A-2
certificate balance has been reduced to zero,
the principal distribution amount relating to
loan group 1 remaining after payments to the
Class A-2 certificates have been made, until
their certificate balance is reduced to zero.
Reimbursement to the Class A-1, Class A-2 and
Class A-1A certificates, pro rata, for any
realized loss and trust fund expenses borne by
such classes.
Interest on the Class B certificates.
Principal of the Class B certificates, up to
the principal distribution amount, until their
certificate balance is reduced to zero.
Reimbursement to the Class B certificates for
any realized losses and trust fund expenses
borne by such class.
Interest on the Class C certificates.
Principal of the Class C certificates, up to
the principal distribution amount, until their
certificate balance is reduced to zero.
Reimbursement to the Class C certificates for
any realized losses and trust fund expenses
borne by such class.
Interest on the Class D certificates.
Principal of the Class D certificates, up to
the principal distribution amount, until their
certificate balance is reduced to zero.
Reimbursement to the Class D certificates for
any realized losses and trust fund expenses
borne by such class.
Interest on the Class E certificates.
Principal of the Class E certificates, up to
the principal distribution amount, until their
certificate balance is reduced to zero.
Reimbursement to the Class E certificates for
any realized losses and trust fund expenses
borne by such class.
If, on any distribution date, the certificate
balances of the Class B through Class P
certificates have been reduced to zero, but
any two or more of Class A-1, Class A-2 and/or
Class A-1A certificates remain outstanding,
distributions of principal and interest will
be made, pro rata, to the outstanding Class
A-1, Class A-2 and Class A-1A certificates.
See "DESCRIPTION OF THE
CERTIFICATES--Distributions" in this
prospectus supplement.
S-11
INTEREST...................... On each distribution date each class of
certificates (other than the Class Z, Class
R-I and Class R-II certificates) will be
entitled to receive:
- for each such class of certificates, one
month's interest at the applicable
pass-through rate accrued during the
calendar month prior to the related
distribution date, on the certificate
balance or notional amount, as
applicable, of such class of certificates
immediately prior to such distribution
date;
- plus any interest that such class of
certificates was entitled to receive on
all prior distribution dates to the
extent not received;
- minus (other than in the case of the
Class X-C and Class X-P certificates)
such class' share of any shortfalls in
interest collections due to prepayments
on mortgage loans included in the trust
fund that are not offset by certain
payments made by the master servicer; and
- minus (other than in the case of the
Class X-C and Class X-P certificates)
such class' allocable share of any
reduction in interest accrued on any
mortgage loan as a result of a
modification that reduces the related
mortgage rate and allows the reduction in
accrued interest to be added to the
stated principal balance of the mortgage
loan.
As reflected in the chart under "Priority of
Distributions" above, so long as funds are
sufficient on any distribution date to make
distributions of all interest on such
distribution date to the Class A-1, Class A-2,
Class A-1A, Class X-C and Class X-P
certificates, interest distributions on the
Class A-1 and Class A-2 certificates will be
based upon amounts available relating to
mortgage loans in loan group 1 and interest
distributions on the Class A-1A certificates
will be based upon amounts available relating
to mortgage loans in loan group 2.
See "DESCRIPTION OF THE CERTIFICATES,
Certificate Balances and Notional Amount" and
"--Distributions" in this prospectus
supplement.
The Class X-C and Class X-P certificates will
be entitled to distributions of interest only
on their respective notional amounts. On each
distribution date, the notional amount of the
Class X-C certificates will generally be equal
to the aggregate outstanding certificate
balances of the sequential pay certificates on
such date.
The notional amount of the Class X-P
certificates generally will equal:
(1) until the distribution date in April
2004, the sum of (a) the lesser of
$72,852,000 and the certificate balance
of the Class A-1 certificates, (b) the
lesser of $246,977,000 and the
certificate balance of the Class A-1A
certificates, and (c) the aggregate
certificate balances of the
S-12
Class A-2, Class B, Class C, Class D,
Class E, Class F, Class G, Class H, Class
J, Class K and Class L certificates;
(2) after the distribution date in April 2004
through and including the distribution
date in April 2005, the sum of (a) the
lesser of $41,326,000 and the certificate
balance of the Class A-1 certificates,
(b) the lesser of $234,935,000 and the
certificate balance of the Class A-1A
certificates, and (c) the aggregate
certificate balances of the Class A-2,
Class B, Class C, Class D, Class E, Class
F, Class G, Class H, Class J, Class K and
Class L certificates;
(3) after the distribution date in April 2005
through and including the distribution
date in April 2006, the sum of (a) the
lesser of $4,752,000 and the certificate
balance of the Class A-1 certificates,
(b) the lesser of $222,536,000 and the
certificate balance of the Class A-1A
certificates, and (c) the aggregate
certificate balances of the Class A-2,
Class B, Class C, Class D, Class E and
Class F certificates;
(4) after the distribution date in April 2006
through and including the distribution
date in April 2007, the sum of (a) the
lesser of $210,828,000 and the
certificate balance of the Class A-1A
certificates, (b) the lesser of
$348,940,000 and the certificate balance
of the Class A-2 certificates, and (c)
the aggregate certificate balances of the
Class B, Class C, Class D, Class E and
Class F certificates;
(5) after the distribution date in April 2007
through and including the distribution
date in October 2007, the sum of (a) the
lesser of $205,264,000 and the
certificate balance of the Class A-1A
certificates, (b) the lesser of
$334,741,000 and the certificate balance
of the Class A-2 certificates, and (c)
the aggregate certificate balances of the
Class B, Class C, Class D, Class E and
Class F certificates;
(6) after the distribution date in October
2007 through and including the
distribution date in April 2008, the sum
of (a) the lesser of $172,967,000 and the
certificate balance of the Class A-1A
certificates, (b) the lesser of
$226,669,000 and the certificate balance
of the Class A-2 certificates, and (c)
the aggregate certificate balances of the
Class B, Class C, Class D, Class E and
Class F certificates;
(7) after the distribution date in April 2008
through and including the distribution
date in April 2009, the sum of (a) the
lesser of $164,005,000 and the
certificate balance of the Class A-1A
certificates, (b) the lesser of
$205,220,000 and the certificate balance
of the Class A-2 certificates, and (c)
the aggregate certificate balances of
S-13
the Class B, Class C, Class D, Class E and
Class F certificates;
(8) after the distribution date in April 2009
through and including the distribution
date in April 2010, the sum of (a) the
lesser of $155,533,000 and the
certificate balance of the Class A-1A
certificates, (b) the lesser of
$161,064,000 and the certificate balance
of the Class A-2 certificates, and (c)
the aggregate certificate balances of the
Class B, Class C, Class D, Class E and
Class F certificates;
(9) after the distribution date in April 2010
through and including the distribution
date in October 2010, the sum of (a) the
lesser of $151,501,000 and the
certificate balance of the Class A-1A
certificates, (b) the lesser of
$126,952,000 and the certificate balance
of the Class A-2 certificates, and (c)
the aggregate certificate balances of the
Class B, Class C, Class D, Class E and
Class F certificates;
(10) after the distribution date in October
2010 through and including the
distribution date in April 2011, the sum
of (a) the lesser of $147,522,000 and the
certificate balance of the Class A-1A
certificates, (b) the lesser of
$116,127,000 and the certificate balance
of the Class A-2 certificates, (c) the
aggregate certificate balances of the
Class B, Class C, Class D and Class E
certificates, and (d) the lesser of
$11,787,000 and the certificate balance
of the Class F certificates; and
(11) after the distribution date in April
2011, $0.
The Class X-C and Class X-P certificates will
accrue interest at a rate as described under
"Pass-Through Rates" below.
The certificates (other than the Class Z,
Class R-I and Class R-II certificates) will
accrue interest on the basis of a 360-day year
consisting of twelve 30-day months.
The interest accrual period with respect to
any distribution date and any class of
certificates (other than the Class Z, Class
R-I and Class R-II certificates) is the
calendar month preceding the month in which
such distribution date occurs.
As reflected in the chart under "Priority of
Distributions" beginning on page S-10 above,
on each distribution date, the paying agent
will distribute interest to the holders of the
offered certificates and the Class X
certificates:
- first, concurrently, to the Class X-C
certificates, Class X-P certificates,
Class A-1 certificates, Class A-2 and
Class A-1A certificates as described
above under "Priority of Distribution",
and then to each other class of offered
certificates in alphabetical order; and
- only to the extent funds remain after the
paying agent makes all distributions of
interest and principal required to
S-14
be made on such date to each class of
certificates with a higher priority of
distribution.
You may, in certain circumstances, also
receive distributions of prepayment premiums
and yield maintenance charges collected on the
mortgage loans included in the trust fund.
Such distributions are in addition to the
distributions of principal and interest
described above. See "DESCRIPTION OF THE
CERTIFICATES--Distributions" in this
prospectus supplement.
PASS-THROUGH RATES............ The pass-through rate for each class of
certificates (other than the Class X-C, Class
X-P, Class Z, Class R-I and Class R-II
certificates) on each distribution date is set
forth above under "Overview of the
Certificates."
The pass-through rate applicable to the Class
X-C certificates for the initial distribution
date will equal approximately 0.0783% per
annum.
The pass-through rate applicable to the Class
X-C certificates for each distribution date
will, in general, equal the weighted average
of the respective Class X-C strip rates at
which interest accrues from time to time on
the respective Class X-C components prior to
such distribution date (weighted on the basis
of the respective component balances of those
Class X-C components outstanding immediately
prior to such distribution date). Each Class
X-C component will be comprised of all or a
designated portion of the certificate balance
of one of the classes of sequential pay
certificates. In general, the certificate
balance of each class of sequential pay
certificates will constitute a separate Class
X-C component. However, if a portion, but not
all, of the certificate balance of any
particular class of sequential pay
certificates is identified under "--Interest"
above as being part of the notional amount of
the Class X-P certificates immediately prior
to any distribution date, then the identified
portion of the certificate balance will also
represent one or more Class X-C components for
purposes of calculating the pass-through rate
of the Class X-C certificates, and the
remaining portion of the certificate balance
will represent one or more other Class X-C
components for purposes of calculating the
pass-through rate of the Class X-C
certificates. For each distribution date
through and including the distribution date in
April 2011, the Class X-C strip rate for each
Class X-C component will be calculated as
follows:
(1) if such Class X-C component consists of
the entire certificate balance of any
class of sequential pay certificates, and
if the certificate balance does not, in
whole or in part, also constitute a Class
X-P component immediately prior to the
distribution date, then the applicable
Class X-C strip rate will equal the
excess, if any, of (a) the weighted
average net mortgage rate for the
distribution date, over (b) the pass-
through rate in effect for the
distribution date for the applicable class
of sequential pay certificates;
S-15
(2) if such Class X-C component consists of a
designated portion (but not all) of the
certificate balance of any class of
sequential pay certificates, and if the
designated portion of the certificate
balance does not also constitute a Class
X-P component immediately prior to the
distribution date, then the applicable
Class X-C strip rate will equal the
excess, if any, of (a) the weighted
average net mortgage rate for the
distribution date, over (b) the
pass-through rate in effect for the
distribution date for the applicable class
of sequential pay certificates;
(3) if such Class X-C component consists of a
designated portion (but not all) of the
certificate balance of any class of
sequential pay certificates, and if the
designated portion of the certificate
balance also constitutes a Class X-P
component immediately prior to the
distribution date, then the applicable
Class X-C strip rate will equal the
excess, if any, of (a) the weighted
average net mortgage rate for the
distribution date, over (b) the sum of (i)
the Class X-P strip rate for the
applicable Class X-P component, and (ii)
the pass-through rate in effect for the
distribution date for the applicable class
of sequential pay certificates; and
(4) if such Class X-C component consists of
the entire certificate balance of any
class of sequential pay certificates, and
if the certificate balance also
constitutes, in its entirety, a Class X-P
component immediately prior to such
distribution date, then the applicable
Class X-C strip rate will equal the
excess, if any, of (a) the weighted
average net mortgage rate for the
distribution date, over (b) the sum of (i)
the Class X-P strip rate for the
applicable Class X-P component, and (ii)
the pass-through rate in effect for the
distribution date for the applicable class
of sequential pay certificates.
For each distribution date after the
distribution date in April 2011, the
certificate balance of each class of
sequential pay certificates will constitute
one or more separate Class X-C components, and
the applicable Class X-C strip rate with
respect to each such Class X-C component for
each distribution date will equal the excess,
if any, of (a) the weighted average net
mortgage rate for the distribution date, over
(b) the pass-through rate in effect for the
distribution date for the class of sequential
pay certificates.
The pass-through rate applicable to the Class
X-P certificates for the initial distribution
date will equal approximately 1.0753% per
annum.
The pass-through rate applicable to the Class
X-P certificates for each subsequent
distribution date will equal the weighted
average of the respective Class X-P strip
rates, at which interest accrues from time to
time on the respective components prior to
such distribution date (weighted on the basis
of the balances of those Class X-P components
outstanding immediately prior to
S-16
the distribution date). Each Class X-P
component will be comprised of all or a
designated portion of the certificate balance
of a specified class of sequential pay
certificates. If all or a designated portion
of the certificate balance of any class of
sequential pay certificates is identified
under "--Interest" above as being part of the
notional amount of the Class X-P certificates
immediately prior to any distribution date,
then that certificate balance (or designated
portion thereof) will represent one or more
separate Class X-P components for purposes of
calculating the pass-through rate of the Class
X-P certificates. For each distribution date
through and including the distribution date in
April 2011, the Class X-P strip rate for each
Class X-P component will equal (a) the lesser
of (1) the weighted average net mortgage rate
for such distribution date, and (2) the
reference rate specified on Annex K to this
prospectus supplement for such distribution
date minus 0.03% per annum, minus (b) the
pass-through rate for such component (but in
no event will any Class X-P strip rate be less
than zero).
After the distribution date in April 2011, the
Class X-P certificates will cease to accrue
interest and will have a 0% pass-through rate.
The weighted average net mortgage rate for
each distribution date is the weighted average
of the net mortgage rates for the mortgage
loans included in the trust fund as of the
beginning of the related collection period,
weighted on the basis of their respective
stated principal balances immediately
following the preceding distribution date;
provided that, for the purpose of determining
the weighted average net mortgage rate only,
if the mortgage rate for any mortgage loan
included in the trust fund has been modified
in connection with a bankruptcy or similar
proceeding involving the related borrower or a
modification, waiver or amendment granted or
agreed to by the special servicer, the
weighted average net mortgage rate for such
mortgage loan will be calculated without
regard to such event. The net mortgage rate
for each mortgage loan included in the trust
fund will generally equal:
- the mortgage interest rate in effect
for such mortgage loan as of the
closing date; minus
- the applicable administrative cost
rate, as described in this prospectus
supplement.
For the purpose of calculating the weighted
average net mortgage rate, the mortgage rate
of each mortgage loan will be deemed adjusted
as described under "DESCRIPTION OF THE
CERTIFICATES--Pass-Through Rates" in this
prospectus supplement.
The stated principal balance of each mortgage
loan included in the trust fund will generally
equal the balance of that mortgage loan as of
the cut-off date, reduced as of any date of
determination (to not less than zero) by:
S-17
- the portion of the principal distribution
amount for the related distribution date
that is attributable to such mortgage
loan; and
- the principal portion of any realized loss
incurred in respect of such mortgage loan
during the related collection period.
The stated principal balance of any mortgage
loan as to which the mortgage rate is reduced
through a modification may be increased in
certain circumstances by the amount of the
resulting interest reduction. See "DESCRIPTION
OF THE CERTIFICATES--Pass-Through Rates" in
this prospectus supplement.
PRINCIPAL DISTRIBUTIONS....... On the closing date, each class of certificates
(other than the Class X-C, Class X-P, Class Z,
Class R-I and Class R-II certificates) will
have the certificate balance set forth above
under "Overview of the Certificates." The
certificate balance for each class of
certificates entitled to receive principal may
be reduced by:
- distributions of principal; and
- allocations of realized losses and trust
fund expenses.
The certificate balance or notional amount of a
class of certificates may be increased in
certain circumstances by the allocation of any
increase in the stated principal balance of any
mortgage loan resulting from the reduction of
the related mortgage rate through modification.
See "DESCRIPTION OF THE
CERTIFICATES--Certificate Balances and Notional
Amount" in this prospectus supplement.
The Class X-C and Class X-P certificates do not
have principal balances and will not receive
distributions of principal.
As reflected in the chart under "Priority of
Distributions" above:
- generally, the Class A-1 and Class A-2
certificates will only be entitled to
receive distributions of principal
collected or advanced in respect of
mortgage loans in loan group 1 until the
certificate balance of the Class A-1A
certificates has been reduced to zero, and
the Class A-1A certificates will only be
entitled to receive distributions of
principal collected or advanced in respect
of mortgage loans in loan group 2 until
the certificate principal balance of the
Class A-2 certificates has been reduced to
zero;
- except as described above, principal is
distributed to each class of certificates
entitled to receive distributions of
principal in alphabetical and, if
applicable, numerical designation;
- principal is only distributed on a class
of certificates to the extent funds remain
after the paying agent makes all
distributions of principal and interest on
each class of certificates with an earlier
alphabetical and, if applicable, numerical
designation;
S-18
- generally, no class of certificates is
entitled to distributions of principal
until the certificate balance of each
class of certificates with an earlier
alphabetical and, if applicable, numerical
designation has been reduced to zero; and
- in no event will holders of the Class B,
Class C, Class D, Class E certificates or
classes of non-offered certificates (other
than the Class A-1A certificates) be
entitled to receive any payments of
principal until the certificate balances
of the Class A-1, Class A-2 and Class A-1A
certificates have all been reduced to
zero.
The amount of principal to be distributed for
each distribution date generally will be an
amount equal to:
- the scheduled principal payments (other
than balloon payments) due on the mortgage
loans included in the trust fund during
the related collection period whether or
not such scheduled payments are actually
received;
- balloon payments actually received with
respect to mortgage loans included in the
trust fund during the related collection
period;
- prepayments received with respect to the
mortgage loans included in the trust fund
during the related collection period; and
- all liquidation proceeds, insurance
proceeds, condemnation awards and
repurchase and substitution amounts
received during the related collection
period that are allocable to principal.
For purposes of making distributions to the
Class A-1, Class A-2 and Class A-1A
certificates, the principal distribution
amount for each loan group on any distribution
date will be equal to the sum of the
collections specified above but only to the
extent such amounts relate to the mortgage
loans comprising the specified loan group.
SUBORDINATION; ALLOCATION OF
LOSSES AND CERTAIN EXPENSES... Credit support for any class of certificates
(other than the Class Z, Class R-I and Class
R-II certificates) is provided by the
subordination of payments and allocation of
any losses to such classes of certificates
which have a later alphabetical class
designation (other than the Class X-C and
Class X-P certificates). The certificate
balance of a class of certificates (other than
the Class X-C, Class X-P, Class Z, Class R-I
and Class R-II certificates) will be reduced
on each distribution date by any losses on the
mortgage loans that have been realized and
certain additional trust fund expenses
actually allocated to such class of
certificates on such distribution date.
Losses on the mortgage loans that have been
realized and additional trust fund expenses
will first be allocated to the certificates
(other than the Class A-1A, Class X-C, Class
X-P, Class Z, Class R-I and Class R-II
certificates) that are not
S-19
offered by this prospectus supplement and then
to the certificates that are offered
certificates in reverse alphabetical order as
indicated on the following table. Realized
losses and additional trust fund expenses will
be allocated to the certificates without
regard to loan group.
<Table>
<Caption>
PERCENTAGE ORDER OF
ORIGINAL CUT-OFF DATE POOL APPLICATION OF
CLASS DESIGNATION CERTIFICATE BALANCE BALANCE LOSSES AND EXPENSES
----------------- ------------------- ----------------- -------------------
Class A-1........................... $ 80,500,000 9.027% 6
Class A-2........................... $374,075,000 41.948% 6
Class A-1A.......................... $249,922,000 28.025% 6
Class B............................. $ 34,556,000 3.875% 5
Class C............................. $ 11,147,000 1.250% 4
Class D............................. $ 22,294,000 2.500% 3
Class E............................. $ 12,262,000 1.375% 2
Other non-offered certificates
(excluding the Class X
certificates)..................... $107,012,534 12.000% 1
</Table>
Any losses realized on the mortgage loans
included in the trust fund or additional trust
fund expenses allocated in reduction of the
certificate balance of any class of
certificates will result in a corresponding
reduction in the notional amount of the Class
X-C certificates and, with respect to the
Class A-2, Class B, Class C, Class D, Class E,
Class F, Class G, Class H, Class J, Class K,
and Class L certificates and portions of the
Class A-1 and Class A-1A certificates, a
corresponding reduction in the notional amount
of the Class X-P certificates.
See "DESCRIPTION OF THE
CERTIFICATES -- Subordination; Allocation of
Losses and Certain Expenses" in this
prospectus supplement.
PREPAYMENT PREMIUMS; YIELD
MAINTENANCE CHARGES......... On each distribution date, any prepayment
premium or yield maintenance charge collected
during the related collection period on a
mortgage loan included in the trust fund will
be distributed to the holders of each class of
offered certificates and the Class A-1A, Class
F, Class G and Class H certificates then
entitled to distributions as follows:
The holders of each class of offered
certificates and the Class A-1A, Class F,
Class G and Class H certificates then entitled
to distributions of principal with respect to
the related loan group on such distribution
date will generally be entitled to a portion
of prepayment premiums or yield maintenance
charges equal to the product of:
- the amount of such prepayment premiums or
yield maintenance charges;
- a fraction (in no event greater than one),
the numerator of which is equal to the
excess, if any, of the pass-through rate
of such class of certificates over the
relevant discount rate, and the
denominator of which is equal to the
excess, if any, of the mortgage interest
rate of the prepaid mortgage loan over the
relevant discount rate; and
S-20
- a fraction, the numerator of which is
equal to the amount of principal
distributable on such class of
certificates on such distribution date,
and the denominator of which is the
principal distribution amount for such
distribution date.
If there is more than one class of such
certificates entitled to distributions of
principal with respect to the related loan
group on any particular distribution date on
which a prepayment premium or yield
maintenance charge is distributable, the
aggregate amount of such prepayment premium or
yield maintenance charge will be allocated
among all such classes up to, and on a pro
rata basis in accordance with, the foregoing
entitlements.
The portion, if any, of the prepayment
premiums or yield maintenance charges
remaining after any payments described above
will be distributed to the holders of the
Class X-C certificates.
The "discount rate" applicable to any class of
offered certificates and the Class A-1A, Class
F, Class G and Class H certificates will equal
the yield (when compounded monthly) on the
U.S. Treasury issue with a maturity date
closest to the maturity date for the prepaid
mortgage loan or mortgage loan for which title
to the related mortgaged property was acquired
by the trust fund.
- In the event that there are two or more
such U.S. Treasury issues with the same
coupon, the issue with the lowest yield
will be utilized; and
- In the event that there are two or more
such U.S. Treasury issues with maturity
dates equally close to the maturity date
for the prepaid mortgage loan, the issue
with the earliest maturity date will be
utilized.
<Table>
<Caption>
EXAMPLES OF ALLOCATION OF PREPAYMENT PREMIUMS OR
YIELD MAINTENANCE CHARGES
Mortgage interest rate....................... 8%
Pass-through rate for applicable class....... 6%
Discount rate................................ 5%
</Table>
<Table>
<Caption>
ALLOCATION PERCENTAGE ALLOCATION
FOR APPLICABLE CLASS PERCENTAGE FOR CLASS X-C
--------------------- ------------------------
6% - 5% 100% - 33 1/3% = 66 2/3%
------- = 33 1/3%
8% - 5%
</Table>
See "DESCRIPTION OF THE CERTIFICATES--
Distributions--Allocation of Prepayment
Premiums and Yield Maintenance Charges" in
this prospectus supplement.
ALLOCATION OF ADDITIONAL
INTEREST.................... On each distribution date, any additional
interest collected on a mortgage loan with an
anticipated repayment date during the related
collection period will be distributed to the
holders of the Class Z certificates and will
not be available to provide credit support for
other classes of certificates or offset any
interest shortfalls.
S-21
ADVANCING..................... In the event the master servicer fails to
receive one or more scheduled payments of
principal and interest (other than balloon
payments) on a mortgage loan included in the
trust fund by the last day of the related
collection period and the master servicer
determines that such scheduled payment of
principal and interest will be ultimately
recoverable from the related mortgage loan,
the master servicer, or if it fails to do so,
the trustee is required to make a principal
and interest cash advance of such scheduled
payment of principal and interest. These cash
advances are only intended to maintain a
regular flow of scheduled principal and
interest payments on the certificates and are
not intended to guarantee or insure against
losses. In other words, the advances are
intended to provide liquidity (rather than
credit enhancement) to certificateholders. To
the extent described in this prospectus
supplement, the trust fund will pay interest
to the master servicer or the trustee, as the
case may be, on the amount of any principal
and interest cash advance calculated at the
prime rate (provided, however, no such
interest will accrue during any grace period
under a mortgage loan) and will reimburse the
master servicer or the trustee for any
principal and interest cash advances that are
later determined to be not recoverable. See
"DESCRIPTION OF THE CERTIFICATES--P&I
Advances" in this prospectus supplement.
OPTIONAL TERMINATION OF THE
TRUST FUND.................. The trust fund may be terminated when the
aggregate principal balance of the mortgage
loans included in the trust fund is less than
1.0% of the aggregate principal balance of the
mortgage loans included in the trust fund as
of the cut-off date. See "DESCRIPTION OF THE
CERTIFICATES--Termination" in this prospectus
supplement and in the accompanying prospectus.
The trust fund may also be terminated when the
Class A-1, Class A-2, Class A-1A, Class B,
Class C, Class D and Class E certificates have
been paid in full and all of the remaining
certificates are held by a single
certificateholder. See "DESCRIPTION OF THE
CERTIFICATES--Termination" in this prospectus
supplement.
REGISTRATION AND
DENOMINATION................ The offered certificates will be registered in
the name of Cede & Co., as nominee for The
Depository Trust Company in the United States,
or in Europe through Clearstream Banking
societe anonyme or Euroclear Bank, societe
anonyme. You will not receive a definitive
certificate representing your interest in the
trust fund, except in the limited
circumstances described in the accompanying
prospectus. See "DESCRIPTION OF THE
CERTIFICATES--Book-Entry Registration and
Definitive Certificates" in the accompanying
prospectus.
Beneficial interests in the Class A-1, Class
A-2, Class B, Class C, Class D and Class E
certificates will be offered in minimum
denominations of $10,000 actual principal
amount and in integral multiples of $1 in
excess of those amounts.
S-22
MATERIAL FEDERAL INCOME TAX
CONSEQUENCES................ Two separate real estate mortgage investment
conduit (each, a "REMIC") elections will be
made with respect to most of the trust fund.
The offered certificates will evidence regular
interests in a REMIC and generally will be
treated as debt instruments of such REMIC. The
Class R-I and Class R-II certificates will
represent the residual interests in such
REMICs. The Class Z certificateholders'
entitlement to any additional interest that
has accrued on a related mortgage loan that
provides for the accrual of such additional
interest if the unamortized principal amount
of such mortgage loan is not repaid on the
anticipated repayment date set forth in the
related mortgage note will be treated as a
grantor trust for United States federal income
tax purposes.
The offered certificates will be treated as
newly originated debt instruments for federal
income tax purposes. You will be required to
report income with respect to the offered
certificates using the accrual method of
accounting, even if you otherwise use the cash
method of accounting. It is anticipated that
the offered certificates will be treated as
having been issued at a premium for federal
income tax reporting purposes.
For further information regarding the federal
income tax consequences of investing in the
offered certificates, see "MATERIAL FEDERAL
INCOME TAX CONSEQUENCES" in this prospectus
supplement and in the accompanying prospectus.
ERISA CONSIDERATIONS.......... Subject to important considerations described
under "ERISA CONSIDERATIONS" in this
prospectus supplement and the accompanying
prospectus, the following certificates may be
eligible for purchase by persons investing
assets of employee benefit plans, individual
retirement accounts, or other retirement plans
and accounts:
Class A-1
Class A-2
Class B
Class C
Class D
Class E
This is based on an individual prohibited
transaction exemption granted to each of
Wachovia Securities, Inc., ABN AMRO
Incorporated and Nomura Securities
International, Inc. by the U.S. Department of
Labor. See "ERISA CONSIDERATIONS" in this
prospectus supplement and in the accompanying
prospectus.
SMMEA ELIGIBILITY............. The offered certificates will not constitute
"mortgage related securities" for purposes of
the Secondary Mortgage Market Enhancement Act
of 1984, as amended.
See "LEGAL INVESTMENT" in this prospectus
supplement and in the accompanying prospectus.
S-23
RATINGS....................... The offered certificates will not be issued
unless they have received the following
ratings from Fitch, Inc. and Standard and
Poor's Ratings Services, a division of the
McGraw-Hill Companies, Inc.:
<Table>
<Caption>
EXPECTED
RATING FROM
CLASS FITCH/S&P
----- -----------
Class A-1.................................. AAA/AAA
Class A-2.................................. AAA/AAA
Class B.................................... AA/AA
Class C.................................... AA-/AA-
Class D.................................... A/A
Class E.................................... A-/A-
</Table>
The ratings on the offered certificates
address the likelihood of timely receipt of
interest and ultimate receipt of principal by
the rated final distribution date by the
holders of offered certificates. They do not
address the likely actual rate of prepayments.
Such rate of prepayments, if different than
originally anticipated, could adversely affect
the yield realized by holders of the offered
certificates. See "RATINGS" in this prospectus
supplement and in the accompanying prospectus
for a discussion of the basis upon which
ratings are given, the limitations and
restrictions on the ratings, and conclusions
that should not be drawn from a rating.
THE MORTGAGE LOANS
GENERAL....................... It is expected that the mortgage loans to be
included in the trust fund will have the
following approximate characteristics as of
the cut-off date. All percentages of the
mortgage loans, or any specified group of
mortgage loans, referred to in this prospectus
supplement are approximate percentages. The
totals in the following tables may not add up
to 100% due to rounding.
<Table>
<Caption>
ALL
MORTGAGE LOAN LOAN
LOANS GROUP 1 GROUP 2
------------ ------------ ------------
Number of mortgage loans......... 140 84 56
Number of crossed loan pools..... 2 2 0
Number of mortgaged properties... 147 85 62
Aggregate balance of all mortgage
loans in the trust fund........ $891,768,535 $641,845,698 $249,922,837
Number of mortgage loans with
balloon payments(1)............ 100 53 47
Aggregate balance of mortgage
loans with balloon
payments(1).................... $660,255,938 $430,049,382 $230,206,556
Number of mortgage loans with
anticipated repayment dates.... 31 26 5
Aggregate balance of mortgage
loans with anticipated
repayment dates................ $203,438,793 $193,558,793 $ 9,880,000
Number of fully amortizing
mortgage loans................. 9 5 4
Aggregate balance of fully
amortizing mortgage loans...... $ 28,073,804 $ 18,237,523 $ 9,836,281
Average balance of mortgage
loans.......................... $ 6,369,775 $ 7,641,020 $ 4,462,908
</Table>
S-24
<Table>
<Caption>
ALL
MORTGAGE LOAN LOAN
LOANS GROUP 1 GROUP 2
------------ ------------ ------------
Minimum balance of mortgage
loans.......................... $ 507,614 $ 507,614 $ 1,097,500
Maximum balance of mortgage
loans.......................... $ 33,500,000 $ 33,500,000 $ 20,730,000
Maximum balance for a group of
cross-collateralized and cross-
defaulted loans(2)............. $ 40,702,284 $ 40,702,284 $ 0
Weighted average cut-off date
loan-to-value ratio............ 73.5% 72.6% 75.8%
Minimum cut-off date
loan-to-value ratio............ 37.6% 37.6% 51.2%
Maximum cut-off date
loan-to-value ratio............ 80.1% 80.1% 79.9%
Weighted average cut-off date
debt service coverage
ratio(3)....................... 1.47x 1.46x 1.47x
Minimum cut-off date debt service
coverage ratio(3).............. 1.15x 1.15x 1.23x
Maximum cut-off date debt service
coverage ratio(3).............. 2.18x 2.18x 1.94x
Weighted average loan-to-value
ratio at stated maturity or
anticipated repayment date..... 60.9% 60.5% 62.0%
Weighted average mortgage
interest rate.................. 5.699% 5.709% 5.674%
Minimum mortgage interest rate... 5.100% 5.190% 5.100%
Maximum mortgage interest rate... 8.200% 8.200% 6.900%
Weighted average remaining term
to maturity or anticipated
repayment date (months)........ 108 106 114
Minimum remaining term to
maturity or anticipated
repayment date (months)........ 57 57 57
Maximum remaining term to
maturity or anticipated
repayment date (months)........ 236 236 202
Weighted average occupancy
rate........................... 93.9% 93.9% 94.1%
</Table>
-------------------------------------------------
(1) Does not include mortgage loans with
anticipated repayment dates.
(2) Consists of a group of 5 individual
mortgage loans (loan numbers 25, 28, 29,
41 and 72).
(3) For purposes of determining the debt
service coverage ratio for 4 mortgage
loans (loan numbers 21, 59, 86 and 91),
representing 2.6% of the mortgage pool (3
mortgage loans in loan group 1 or 1.8% and
1 mortgage loan in loan group 2 or 4.7%),
the debt service payments were reduced by
amounts available under a letter of credit
securing such mortgage loan.
SECURITY FOR THE MORTGAGE
LOANS IN THE TRUST FUND..... Generally, all of the mortgage loans included
in the trust fund are non-recourse obligations
of the related borrowers.
- No mortgage loan included in the trust
fund is insured or guaranteed by any
government agency or private insurer.
- All of the mortgage loans included in the
trust fund are secured by first lien fee
mortgages on commercial or multifamily
properties.
S-25
PROPERTY TYPES................ The following table describes the mortgaged
properties securing the mortgage loans
expected to be included in the trust fund as
of the cut-off date:
MORTGAGED PROPERTIES BY PROPERTY TYPE
<Table>
<Caption>
PERCENTAGE
PERCENTAGE OF CUT-OFF
NUMBER AGGREGATE OF CUT-OFF DATE
OF LOANS/ CUT-OFF DATE DATE POOL GROUP 1
PROPERTY TYPE PROPERTIES BALANCE BALANCE BALANCE
------------- ---------- ------------ ---------- ----------
Retail................. 59/60 $375,705,763 42.1% 58.5%
Retail--Anchored...... 43/44 288,812,013 32.4 3.8
Retail--Unanchored.... 5/5 24,510,041 2.7 3.8
Retail--Shadow
Anchored*........... 11/11 62,383,709 7.0 9.7
Multifamily............ 44/50 231,042,041 25.9 3.5
Office................. 14/14 145,560,205 16.3 22.7
Mixed Use.............. 5/5 45,985,557 5.2 7.2
Industrial............. 3/3 21,922,949 2.5 3.4
Mobile Home Park....... 15/15 71,552,019 8.0 4.7
------- ------------ ----- -----
TOTAL........... 140/147 $891,768,535 100.0% 100.0%
======= ============ ===== =====
<Caption>
PERCENTAGE
OF CUT-OFF
DATE
GROUP 2
PROPERTY TYPE BALANCE
------------- ----------
Retail................. 0.0%
Retail--Anchored...... 0.0
Retail--Unanchored.... 0.0
Retail--Shadow
Anchored*........... 0.0
Multifamily............ 83.4
Office................. 0.0
Mixed Use.............. 0.0
Industrial............. 0.0
Mobile Home Park....... 16.6
-----
TOTAL........... 100.0%
=====
</Table>
[THE NARRATIVE AND/OR TABULAR
INFORMATION BELOW IS A FAIR AND
ACCURATE DESCRIPTION OF GRAPHIC OR
IMAGE MATERIAL OMITTED FOR THE
PURPOSE OF EDGAR FILING.]
[PIE CHART]
Retail................. 42.1%
Multifamily............ 25.9%
Office................. 16.3%
Mobile Home Park....... 8.0%
Mixed Use.............. 5.2%
Industrial............. 2.5%
---------------------------------
* A mortgaged property is
considered shadow anchored if it
is in close proximity to an
anchored retail property.
S-26
GEOGRAPHIC CONCENTRATIONS..... The mortgaged properties are located
throughout 33 states and the District of
Columbia. The following table describes the
number and percentage of mortgaged properties
in states which have concentrations of
mortgaged properties above 5.0%:
MORTGAGED PROPERTIES BY GEOGRAPHIC
CONCENTRATION(1)
<Table>
<Caption>
NUMBER OF AGGREGATE PERCENTAGE OF
MORTGAGED CUT-OFF DATE CUT-OFF DATE
STATE PROPERTIES BALANCE POOL BALANCE
----- ---------- ------------ -------------
CA................... 24 $191,630,075 21.5%
Southern(2)........ 21 173,556,358 19.5
Northern(2)........ 3 18,073,717 2.0
FL................... 11 76,671,047 8.6
MD................... 6 59,579,579 6.7
CO................... 7 50,222,925 5.6
AZ................... 5 46,028,255 5.2
Other................ 94 467,636,655 52.4
--- ------------ -----
147 $891,768,535 100.0%
=== ============ =====
</Table>
-------------------------------------------------
(1) Because this table presents information
relating to the mortgaged properties and
not the mortgage loans, the information
for mortgage loans secured by more than
one mortgaged property is based on
allocated loan amounts (allocating the
mortgage loan principal balance to each of
those properties by the appraised values
of the mortgaged properties).
(2) For purposes of determining whether a
mortgaged property is in Northern
California or Southern California,
mortgaged properties located north of San
Luis Obispo County, Kern County and San
Bernardino County were included in
Northern California and mortgaged
properties located in or south of such
counties were included in Southern
California.
S-27
LOAN GROUP 1
MORTGAGED PROPERTIES BY GEOGRAPHIC
CONCENTRATION(1)
<Table>
<Caption>
NUMBER OF AGGREGATE PERCENTAGE OF
MORTGAGED CUT-OFF DATE CUT-OFF DATE
STATE PROPERTIES BALANCE POOL BALANCE
----- ---------- ------------ -------------
CA................... 19 $181,750,075 28.3%
Southern(2)........ 16 163,676,358 25.5
Northern(2)........ 3 18,073,717 2.8
MD................... 5 56,189,793 8.8
FL................... 8 46,753,502 7.3
CO................... 6 46,076,660 7.2
AZ................... 3 36,488,470 5.7
VA................... 3 35,051,554 5.5
Other................ 41 239,535,643 37.3
-- ------------ -----
85 $641,845,698 100.0%
== ============ =====
</Table>
-------------------------------------------------
(1) Because this table presents information
relating to the mortgaged properties and
not the mortgage loans, the information
for mortgage loans secured by more than
one mortgaged property is based on
allocated loan amounts (allocating the
mortgage loan principal balance to each of
those properties by the appraised values
of the mortgaged properties).
(2) For purposes of determining whether a
mortgaged property is in Northern
California or Southern California,
mortgaged properties located north of San
Luis Obispo County, Kern County and San
Bernardino County were included in
Northern California and mortgaged
properties located in or south of such
counties were included in Southern
California.
LOAN GROUP 2
MORTGAGED PROPERTIES BY GEOGRAPHIC
CONCENTRATION*
<Table>
<Caption>
NUMBER OF AGGREGATE PERCENTAGE OF
MORTGAGED CUT-OFF DATE CUT-OFF DATE
STATE PROPERTIES BALANCE POOL BALANCE
----- ---------- ------------ -------------
FL................... 3 $ 29,917,545 12.0%
GA................... 8 28,941,189 11.6
IN................... 3 17,265,888 6.9
IL................... 2 14,486,714 5.8
Other................ 46 159,311,500 63.7
-- ------------ -----
62 $249,922,837 100.0%
== ============ =====
</Table>
-------------------------------------------------
* Because this table presents information
relating to the mortgaged properties and not
the mortgage loans, the information for
mortgage loans secured by more than one
mortgaged property is based on allocated
loan amounts (allocating the mortgage loan
principal balance to each of those
properties by the appraised values of the
mortgaged properties).
PRINCIPAL AND INTEREST PAYMENT
TERMS....................... All of the mortgage loans included in the
trust fund accrue interest at a fixed rate,
other than mortgage loans providing for an
anticipated repayment date, which provide for
an increase of fixed interest after a certain
date.
- Payments on the mortgage loans included
in the trust fund are due on the 11th day
of the month, except payments on 47
mortgage loans, representing 25.0% of the
mortgage pool (20 mortgage loans in loan
group 1 or 16.7% and 27 mortgage loans in
loan group 2 or 46.4%), are due on the
first day of the month. No mortgage loan
due on the
S-28
first day of the month has a grace period
that extends payment beyond the 11th day of
any calendar month.
- As of the cut-off date, 139 of the
mortgage loans, representing 99.6% of the
mortgage pool (83 mortgage loans in loan
group 1 or 99.5% and 56 mortgage loans in
loan group 2 or 100.0%), accrue interest
on an actual/360 basis, and 1 of the
mortgage loans, representing 0.4% of the
mortgage pool (0.5% of loan group 1),
accrues interest on a 30/360 basis. Seven
(7) of the mortgage loans, representing
9.1% of the mortgage pool (6 mortgage
loans in loan group 1 or 9.4% and 1
mortgage loan in loan group 2 or 8.3%),
have periods during which only interest
is due and periods in which principal and
interest are due.
The following tables set forth additional
characteristics of the mortgage loans that we
anticipate to be included in the trust fund as
of the cut-off date:
RANGE OF CUT-OFF DATE BALANCES
<Table>
<Caption>
PERCENTAGE OF
AGGREGATE PERCENTAGE OF CUT-OFF DATE
RANGE OF CUT-OFF NUMBER OF CUT-OFF DATE CUT-OFF DATE GROUP 1
DATE BALANCES($) LOANS BALANCE POOL BALANCE BALANCE
---------------- --------- ------------ ------------- -------------
< 2,000,000............ 18 $ 25,556,156 2.9% 0.3%
2,000,001 - 3,000,000... 20 51,828,822 5.8 4.9
3,000,001 - 4,000,000... 32 113,121,884 12.7 11.6
4,000,001 - 5,000,000... 19 83,226,340 9.3 7.5
5,000,001 - 6,000,000... 6 32,563,530 3.7 4.3
6,000,001 - 7,000,000... 8 51,846,067 5.8 6.1
7,000,001 - 8,000,000... 6 46,014,127 5.2 4.7
8,000,001 - 9,000,000... 2 16,365,846 1.8 0.0
9,000,001 - 10,000,000... 4 39,048,543 4.4 4.5
10,000,001 - 15,000,000... 13 163,861,188 18.4 17.5
15,000,001 - 20,000,000... 5 88,136,772 9.9 13.7
20,000,001 - 25,000,000... 3 62,391,812 7.0 6.5
25,000,001 - 30,000,000... 3 84,307,448 9.5 13.1
30,000,001 - 35,000,000... 1 33,500,000 3.8 5.2
--- ------------ ----- -----
140 $891,768,535 100.0% 100.0%
=== ============ ===== =====
<Caption>
PERCENTAGE OF
CUT-OFF DATE
RANGE OF CUT-OFF GROUP 2
DATE BALANCES($) BALANCE
---------------- -------------
< 2,000,000............ 9.5%
2,000,001 - 3,000,000.. 8.1
3,000,001 - 4,000,000.. 15.5
4,000,001 - 5,000,000.. 13.9
5,000,001 - 6,000,000.. 2.1
6,000,001 - 7,000,000.. 5.2
7,000,001 - 8,000,000.. 6.3
8,000,001 - 9,000,000.. 6.5
9,000,001 - 10,000,000.. 4.0
10,000,001 - 15,000,000.. 20.5
15,000,001 - 20,000,000.. 0.0
20,000,001 - 25,000,000.. 8.3
25,000,001 - 30,000,000.. 0.0
30,000,001 - 35,000,000.. 0.0
-----
100.0%
=====
</Table>
RANGE OF MORTGAGE RATES
<Table>
<Caption>
PERCENTAGE PERCENTAGE
PERCENTAGE OF CUT-OFF OF CUT-OFF
RANGE OF AGGREGATE OF CUT-OFF DATE DATE
MORTGAGE NUMBER OF CUT-OFF DATE DATE POOL GROUP 1 GROUP 2
RATES(%) LOANS BALANCE BALANCE BALANCE BALANCE
-------- --------- ------------ ---------- ---------- ----------
5.100 - 5.249........ 3 $ 52,726,960 5.9% 5.0% 8.3%
5.250 - 5.499........ 26 212,257,232 23.8 26.8 16.0
5.500 - 5.749........ 37 250,039,649 28.0 23.1 40.6
5.750 - 5.999........ 29 179,990,595 20.2 22.1 15.3
6.000 - 6.249........ 26 142,553,690 16.0 16.0 15.9
6.250 - 6.499........ 12 40,005,194 4.5 6.0 0.6
6.500 - 6.749........ 4 9,201,629 1.0 0.4 2.6
6.750 - 6.999........ 2 4,485,972 0.5 0.4 0.7
8.000 - 8.249........ 1 507,614 0.1 0.1 0.0
--- ------------ ----- ----- -----
TOTAL........ 140 $891,768,535 100.0% 100.0% 100.0%
=== ============ ===== ===== =====
</Table>
S-29
RANGE OF UNDERWRITTEN DSC RATIOS*
<Table>
<Caption>
PERCENTAGE PERCENTAGE
PERCENTAGE OF CUT-OFF OF CUT-OFF
AGGREGATE OF CUT-OFF DATE DATE
RANGE OF NUMBER OF CUT-OFF DATE DATE POOL GROUP 1 GROUP 2
DSCRS(X) LOANS BALANCE BALANCE BALANCE BALANCE
-------- --------- ------------ ---------- ---------- ----------
1.15 - 1.19.......... 1 $ 4,585,660 0.5% 0.7% 0.0%
1.20 - 1.24.......... 3 9,465,354 1.1 1.2 0.8
1.25 - 1.29.......... 10 40,130,874 4.5 5.1 2.9
1.30 - 1.34.......... 11 70,967,138 8.0 9.4 4.1
1.35 - 1.39.......... 13 74,794,476 8.4 9.4 5.9
1.40 - 1.44.......... 33 237,049,140 26.6 24.0 33.2
1.45 - 1.49.......... 26 234,499,122 26.3 28.0 21.8
1.50 - 1.54.......... 15 86,432,152 9.7 9.4 10.4
1.55 - 1.59.......... 8 43,850,933 4.9 2.7 10.6
1.60 - 1.64.......... 7 29,511,277 3.3 2.8 4.6
1.65 - 1.69.......... 8 29,114,253 3.3 3.2 3.3
1.80 - 1.84.......... 1 9,427,367 1.1 1.5 0.0
1.85 - 1.89.......... 1 3,666,768 0.4 0.0 1.5
1.90 - 1.94.......... 1 1,998,069 0.2 0.0 0.8
2.00 - 2.04.......... 1 2,788,982 0.3 0.4 0.0
2.15 - 2.19.......... 1 13,486,968 1.5 2.1 0.0
--- ------------ ----- ----- -----
TOTAL........ 140 $891,768,535 100.0% 100.0% 100.0%
=== ============ ===== ===== =====
</Table>
-------------------------------------------------
* For purposes of determining the debt
service coverage ratio of 4 mortgage loans
(loan numbers 21, 59, 86 and 91),
representing 2.6% of the mortgage pool (3
mortgage loans in loan group 1 or 1.8% and
1 mortgage loan in loan group 2 or 4.7%),
the debt service payments were reduced by
amounts available under a letter of credit
securing such mortgage loan. See
"DESCRIPTION OF THE MORTGAGE
POOL--Additional Mortgage Loan
Information" in this prospectus
supplement.
RANGE OF CUT-OFF DATE LTV RATIOS
<Table>
<Caption>
PERCENTAGE PERCENTAGE
AGGREGATE PERCENTAGE OF CUT-OFF OF CUT-OFF
CUT-OFF OF CUT-OFF DATE DATE
RANGE OF CUT-OFF NUMBER DATE DATE POOL GROUP 1 GROUP 2
DATE LTVS (%) OF LOANS BALANCE BALANCE BALANCE BALANCE
---------------- --------- ------------ ---------- ---------- ----------
35.01 - 40.00........ 1 $ 507,614 0.1% 0.1% 0.0%
40.01 - 50.00........ 2 5,105,430 0.6 0.8 0.0
50.01 - 55.00........ 4 21,265,282 2.4 2.8 1.3
55.01 - 60.00........ 2 17,645,219 2.0 2.7 0.0
60.01 - 65.00........ 9 68,274,599 7.7 10.6 0.0
65.01 - 70.00........ 15 80,906,593 9.1 9.9 7.0
70.01 - 75.00........ 50 263,924,527 29.6 28.2 33.2
75.01 - 80.13........ 57 434,139,271 48.7 44.9 58.5
--- ------------ ----- ----- -----
TOTAL................ 140 $891,768,535 100.0% 100.0% 100.0%
=== ============ ===== ===== =====
</Table>
S-30
RANGE OF REMAINING TERMS TO MATURITY DATE OR
ANTICIPATED REPAYMENT DATE
<Table>
<Caption>
PERCENTAGE PERCENTAGE
AGGREGATE PERCENTAGE OF CUT-OFF OF CUT-OFF
CUT-OFF OF CUT-OFF DATE DATE
RANGE OF REMAINING NUMBER DATE DATE POOL GROUP 1 GROUP 2
TERMS (MOS.)* OF LOANS BALANCE BALANCE BALANCE BALANCE
------------------ --------- ------------ ---------- ---------- ----------
0 - 60............ 16 $170,600,083 19.1% 20.9% 14.5%
61 - 84............ 5 38,269,789 4.3 6.0 0.0
85 - 108............ 1 4,278,031 0.5 0.7 0.0
109 - 120............ 105 637,234,180 71.5 69.6 76.3
121 - 156............ 1 6,900,000 0.8 0.0 2.8
169 - 180............ 8 22,233,010 2.5 1.2 5.7
181 - 192............ 1 4,585,660 0.5 0.7 0.0
193 - 204............ 1 1,988,012 0.2 0.0 0.8
217 - 228............ 1 2,804,385 0.3 0.4 0.0
229 - 240............ 1 2,875,384 0.3 0.4 0.0
--- ------------ ----- ----- -----
TOTAL................ 140 $891,768,535 100.0% 100.0% 100.0%
=== ============ ===== ===== =====
</Table>
-------------------------------------------------
* With respect to the mortgage loans with
anticipated repayment dates, the remaining
term to maturity was calculated as of the
related anticipated repayment date.
AMORTIZATION TYPES
<Table>
<Caption>
PERCENTAGE OF
AGGREGATE PERCENTAGE OF CUT-OFF DATE
NUMBER OF CUT-OFF DATE CUT-OFF DATE GROUP 1
TYPE OF AMORTIZATION LOANS BALANCE POOL BALANCE BALANCE
-------------------- --------- ------------ ------------- -------------
Amortizing Balloon..... 96 $611,515,938 68.6% 62.6%
Amortizing ARD......... 28 171,388,793 19.2 25.2
Fully Amortizing....... 9 28,073,804 3.1 2.8
Interest-only,
Amortizing Balloon*... 4 48,740,000 5.5 4.4
Interest-only,
Amortizing ARD*....... 3 32,050,000 3.6 5.0
--- ------------ ----- -----
TOTAL........... 140 $891,768,535 100.0% 100.0%
=== ============ ===== =====
<Caption>
PERCENTAGE OF
CUT-OFF DATE
GROUP 2
TYPE OF AMORTIZATION BALANCE
-------------------- -------------
Amortizing Balloon..... 83.8%
Amortizing ARD......... 4.0
Fully Amortizing....... 3.9
Interest-only,
Amortizing Balloon*... 8.3
Interest-only,
Amortizing ARD*....... 0.0
-----
TOTAL........... 100.0%
=====
</Table>
-------------------------------------------------
* These mortgage loans require payments of
interest-only for a period of 12 to 24
months from origination prior to the
commencement of payments of principal and
interest.
Balloon loans have amortization schedules
significantly longer than their terms to
maturity and have substantial principal
payments due on their maturity dates, unless
prepaid earlier.
Mortgage loans providing for anticipated
repayment dates fully or substantially
amortize through their terms to maturity.
However, if such a mortgage loan is not
prepaid by a date specified in its mortgage
note, interest will accrue at a higher rate
and the borrower will be required to apply all
cash flow generated by the mortgaged property
in excess of its regular debt service payments
and certain other permitted expenses and
reserves to repay principal on the mortgage
loan.
In addition, because the fixed periodic
payment on the mortgage loans is determined
assuming interest is calculated on a "30/360
S-31
basis," but interest actually accrues and is
applied on the majority of the mortgage loans
on an "actual/360 basis," there will be less
amortization, absent prepayments, of the
principal balance during the term of the
related mortgage loan, resulting in a higher
final payment on such mortgage loan. This will
occur even if a mortgage loan is a "fully
amortizing" mortgage loan.
See "DESCRIPTION OF THE MORTGAGE POOL--Certain
Terms and Conditions of the Mortgage Loans,"
in this prospectus supplement.
PREPAYMENT RESTRICTIONS....... All of the mortgage loans included in the
trust fund restrict or prohibit voluntary
prepayments of principal in some manner for
some period of time.
TYPES OF PREPAYMENT RESTRICTIONS
<Table>
<Caption>
PERCENTAGE
PERCENTAGE OF CUT-OFF
NUMBER AGGREGATE OF CUT-OFF DATE
OF CUT-OFF DATE DATE POOL GROUP 1
PREPAYMENT RESTRICTION TYPE LOANS BALANCE BALANCE BALANCE
--------------------------- ------ ------------ ---------- ----------
Prohibit prepayment for a portion
of the term of the mortgage loan;
but permit defeasance after date
specified in related mortgage
note for most or all of the
remaining term*.................. 137 $881,664,657 98.9% 99.1%
--- ------------ ----- -----
Prohibit prepayment until date
specified in related mortgage
note, then impose a prepayment
premium for most of the remaining
term*............................ 1 5,450,000 0.6 0.8
--- ------------ ----- -----
Prohibit prepayment until date
specified in related mortgage
note and then impose a yield
maintenance charge for most or
all of the remaining term*....... 2 4,653,878 0.5 0.1
=== ============ ===== =====
TOTAL:..................... 140 $891,768,535 100.0% 100.0%
=== ============ ===== =====
<Caption>
PERCENTAGE
OF CUT-OFF
DATE
GROUP 2
PREPAYMENT RESTRICTION TYPE BALANCE
--------------------------- ----------
Prohibit prepayment for a portion
of the term of the mortgage loan;
but permit defeasance after date
specified in related mortgage
note for most or all of the
remaining term*.................. 98.3%
-----
Prohibit prepayment until date
specified in related mortgage
note, then impose a prepayment
premium for most of the remaining
term*............................ 0.0
-----
Prohibit prepayment until date
specified in related mortgage
note and then impose a yield
maintenance charge for most or
all of the remaining term*....... 1.7
=====
TOTAL:..................... 100.0%
=====
</Table>
----------------------------------------------------
* For the purposes hereof, "remaining term"
refers to either remaining term to maturity
or anticipated repayment date, as
applicable.
See "DESCRIPTION OF THE MORTGAGE POOL--
Additional Mortgage Loan Information" in this
prospectus supplement. The ability of the
master servicer or special servicer to waive
or modify the terms of any mortgage loan
relating to the payment of a prepayment
premium or yield maintenance charge will be
limited as described in this prospectus
supplement. See "SERVICING OF THE MORTGAGE
LOANS--Modifications, Waivers and Amendments"
in this prospectus supplement. We make no
representations as to the enforceability of
the provisions of any mortgage notes requiring
the payment of a prepayment premium or yield
maintenance charge or limiting prepayments to
defeasance or the ability of the master
servicer or special servicer to collect any
prepayment premium or yield maintenance
charge.
DEFEASANCE.................... One hundred thirty-seven (137) of the mortgage
loans included in the trust fund as of the
cut-off date, representing 98.9% of the
mortgage pool (82 mortgage loans in loan group
1 or 99.1% and 55 mortgage loans in loan group
2 or 98.3%), permit the
S-32
borrower, under certain conditions, to
substitute United States government
obligations as collateral for the related
mortgage loans (or a portion thereof)
following their respective lock-out periods.
Upon such substitution, the related mortgaged
property (or, in the case of a mortgage loan
secured by multiple mortgaged properties, one
or more of such mortgaged properties) will no
longer secure such mortgage loan. The payments
on the defeasance collateral are required to
be at least equal to an amount sufficient to
make, when due, all payments on the related
mortgage loan or allocated to the related
mortgaged property. Defeasance may not occur
prior to the second anniversary of the
issuance of the certificates. See "DESCRIPTION
OF THE MORTGAGE POOL--Certain Terms and
Conditions of the Mortgage Loans--Prepayment
Provisions" in this prospectus supplement.
TEN LARGEST MORTGAGE LOANS.... The following table describes certain
characteristics of the ten largest mortgage
loans or groups of cross-collateralized
mortgage loans, in the trust fund by aggregate
principal balance as of the cut-off date.
<Table>
<Caption>
NUMBER OF % OF
MORTGAGE % OF APPLICABLE
LOANS/ CUT-OFF CUT-OFF LOAN
MORTGAGE NUMBER OF CUT-OFF DATE DATE BALANCE
LOAN MORTGAGED LOAN DATE POOL GROUP PROPERTY PER
LOAN NAME SELLER PROPERTIES GROUP BALANCE* BALANCE BALANCE TYPE SF/UNIT/PAD
- --------- -------- ---------- ----- ------------ ------- ---------- ------------------- -----------
S&P Portfolio........ Wachovia 5/5 1 $ 40,702,284 4.6% 6.3% Various -- $ 90
Retail/Multifamily
Pico Rivera Towne
Center.............. Wachovia 1/1 1 33,500,000 3.8% 5.2% Retail -- Anchored $ 152
Portland Office
Portfolio........... Wachovia 3/3 1 32,050,000 3.6% 5.0% Various -- $ 113
Office/Mixed Use
Mesa Regal RV
Resort.............. Wachovia 1/1 1 29,970,684 3.4% 4.7% Mobile Home Park $ 14,948
King Farm Village
Center.............. Wachovia 1/1 1 29,000,000 3.3% 4.5% Mixed Use -- $ 149
Retail/Multifamily
Dogwood Festival
Market.............. Wachovia 1/1 1 25,336,764 2.8% 3.9% Retail -- Anchored $ 135
Fair Lakes Center.... Wachovia 1/1 1 20,982,040 2.4% 3.3% Retail -- Shadow $ 162
Anchored
Lexington Crossing
Apartments.......... Wachovia 1/1 2 20,730,000 2.3% 8.3% Multifamily -- $ 69,100
Student Housing
Point Plaza East..... Artesia 1/1 1 20,679,772 2.3% 3.2% Office -- Suburban $ 138
Pacific Park
Apartments.......... Wachovia 1/1 1 18,760,000 2.1% 2.9% Multifamily -- $123,421
Conventional
----- ------------
TOTAL/WTD. AVG....... 16/16 $271,711,543
===== ============
<Caption>
WEIGHTED WEIGHTED
AVERAGE AVERAGE
CUT-OFF LTV WEIGHTED
WEIGHTED DATE RATIO AT AVERAGE
AVERAGE LTV MATURITY MORTGAGE
LOAN NAME DSCR RATIO OR ARD RATE
- --------- -------- -------- -------- --------
S&P Portfolio........ 1.60x 64.2% 59.7% 5.380%
Pico Rivera Towne
Center.............. 1.49x 77.0% 65.2% 5.930%
Portland Office
Portfolio........... 1.45x 76.7% 69.9% 5.440%
Mesa Regal RV
Resort.............. 1.49x 63.0% 52.4% 5.350%
King Farm Village
Center.............. 1.40x 74.2% 68.6% 5.190%
Dogwood Festival
Market.............. 1.43x 79.9% 67.1% 5.610%
Fair Lakes Center.... 1.47x 73.4% 62.1% 5.880%
Lexington Crossing
Apartments.......... 1.47x 79.7% 76.3% 5.100%
Point Plaza East..... 1.43x 74.2% 68.9% 5.350%
Pacific Park
Apartments.......... 1.34x 77.2% 73.5% 5.430%
TOTAL/WTD. AVG....... 1.47X 73.2% 65.5% 5.471%
</Table>
- ---------------
* In the case of a concentration of cross-collateralized mortgage loans, the
aggregate principal balance.
For more information on the ten largest mortgage loans in the trust fund,
see "DESCRIPTION OF THE MORTGAGE POOL -- Ten Largest Mortgage Loans" in this
prospectus supplement.
S-33
RISK FACTORS
- You should carefully consider, among other things, the following risk
factors (as well as the risk factors set forth under "RISK FACTORS" in
the accompanying prospectus) before making your investment decision.
Additional risks are described elsewhere in this prospectus supplement
under separate headings in connection with discussions regarding
particular aspects of the mortgage loans included in the trust fund or
the certificates.
- The risks and uncertainties described below are not the only ones
relating to your certificates. Additional risks and uncertainties not
presently known to us or that we currently deem immaterial may also
impair your investment.
- This prospectus supplement contains forward-looking statements that
involve risk and uncertainties. Actual results could differ materially
from those anticipated in these forward-looking statements as a result of
certain factors, including risks described below and elsewhere in this
prospectus supplement.
- If any of the following risks are realized, your investment could be
materially and adversely affected.
THE OFFERED CERTIFICATES
ONLY TRUST FUND ASSETS ARE
AVAILABLE TO PAY YOU....... If the assets of the trust fund, primarily the
mortgage loans, are insufficient to make
payments on the offered certificates, no other
assets will be available for payment of the
deficiency. See "RISK FACTORS--The Assets of
the Trust Fund May Not Be Sufficient to Pay
Your Certificates" in the accompanying
prospectus.
PREPAYMENTS WILL AFFECT YOUR
YIELD...................... Prepayments. The yield to maturity on the
offered certificates will depend on the rate
and timing of principal payments (including
both voluntary prepayments, in the case of
mortgage loans that permit voluntary
prepayment, and involuntary prepayments, such
as prepayments resulting from casualty or
condemnation, defaults, liquidations or
repurchases for breaches of representations or
warranties or other sales of defaulted mortgage
loans) on the mortgage loans included in the
trust fund and how such payments are allocated
among the offered certificates entitled to
distributions of principal.
In addition, upon the occurrence of certain
limited events, a party may be required or
permitted to repurchase or purchase a mortgage
loan from the trust fund and the money paid
would be passed through to the holders of the
certificates with the same effect as if such
mortgage loan had been prepaid in full (except
that no prepayment premium or yield maintenance
charge would be payable with respect to any
such purchase or repurchase). We cannot make
any representation as to the anticipated rate
of
S-34
prepayments (voluntary or involuntary) on the
mortgage loans or as to the anticipated yield
to maturity of any certificate.
In addition, because the amount of principal
that will be distributed to the Class A-1,
Class A-2 and Class A-1A certificates will
generally be based upon the particular loan
group in which the related mortgage loan is
deemed to be a part, the yield on the Class A-1
and Class A-2 certificates will be particularly
sensitive to prepayments on mortgage loans in
loan group 1 and the yield on the Class A-1A
certificates will be particularly sensitive to
prepayments on mortgage loans in loan group 2.
See "YIELD AND MATURITY CONSIDERATIONS" in this
prospectus supplement and "YIELD
CONSIDERATIONS" in the accompanying prospectus.
Yield. In general, if you purchase an offered
certificate at a premium and principal
distributions on that offered certificate occur
at a rate faster than you anticipated at the
time of purchase, and no prepayment premiums or
yield maintenance charges are collected, your
actual yield to maturity may be lower than you
had predicted at the time of purchase.
Conversely, if you purchase an offered
certificate at a discount and principal
distributions on that offered certificate occur
at a rate slower than you anticipated at the
time of purchase, your actual yield to maturity
may be lower than you had predicted at the time
of purchase.
Interest Rate Environment. Mortgagors
generally are less likely to prepay if
prevailing interest rates are at or above the
rates borne by their mortgage loans. On the
other hand, mortgagors are more likely to
prepay if prevailing interest rates fall
significantly below the mortgage interest rates
of their mortgage loans. Mortgagors are less
likely to prepay mortgage loans with a lockout
period, yield maintenance charge or prepayment
premium provision, to the extent enforceable,
than similar mortgage loans without such
provisions, with shorter lockout periods or
with lower yield maintenance charges or
prepayment premiums.
Performance Escrows. In connection with the
origination of some of the mortgage loans, the
related borrowers were required to escrow funds
or post a letter of credit related to obtaining
certain performance objectives. In general,
such funds will be released to the related
borrower upon the satisfaction of certain
conditions. If the conditions are not
satisfied, although the master servicer will be
directed in the pooling and servicing agreement
to hold the escrows, letters of credit or
proceeds of such letters of credit as
S-35
additional collateral and not use the funds to
reduce the principal balance of the related
mortgage loan, in the event such funds are
required to be used to reduce the principal
balance of such mortgage loans, such amounts
will be passed through to the holders of the
certificates as principal prepayments.
Premiums. Provisions requiring prepayment
premiums and yield maintenance charges may not
be enforceable in some states and under federal
bankruptcy law, and may constitute interest for
usury purposes. Accordingly, we cannot provide
assurance that the obligation to pay such
premium or charge will be enforceable or, if
enforceable, that the foreclosure proceeds will
be sufficient to pay such prepayment premium or
yield maintenance charge. Additionally,
although the collateral substitution provisions
related to defeasance are not intended to be,
and do not have the same effect on the
certificateholders as, a prepayment, we cannot
provide assurance that a court would not
interpret such provisions as requiring a
prepayment premium or yield maintenance charge
and possibly determine that such provisions are
unenforceable or usurious under applicable law.
Prepayment premiums and yield maintenance
charges are generally not charged for
prepayments resulting from casualty or
condemnation and would not be paid in
connection with repurchases of mortgage loans
for breaches of representations or warranties.
No prepayment premium or yield maintenance
charge will be required for prepayments in
connection with a casualty or condemnation
unless, in the case of most of the mortgage
loans, an event of default has occurred and is
continuing.
Pool Concentrations. Principal payments
(including prepayments) on the mortgage loans
included in the trust fund or in a particular
loan group will occur at different rates. In
addition, mortgaged properties can be released
from the trust fund as a result of prepayments,
defeasance, repurchases, casualties or
condemnations. As a result, the aggregate
balance of the mortgage loans concentrated in
various property types in the trust fund or in
a particular loan group changes over time. You
therefore may be exposed to varying
concentration risks as the mixture of property
types and relative principal balance of the
mortgage loans associated with certain property
types changes. See the table entitled "Range of
Remaining Term to Maturity or Anticipated
Repayment Date for all Mortgage Loans as of the
Cut-Off Date" under "DESCRIPTION OF THE
MORTGAGE POOL--Additional Mortgage Loan
Information" in this prospectus supplement for
a description of the respective maturity dates
of the mortgage
S-36
loans included in the trust fund and in each
loan group. Because principal on the
certificates (other than the Class X-C, Class
X-P, Class Z, Class R-I and Class R-II
certificates) is payable in sequential order to
the extent described in this prospectus
supplement under "DESCRIPTION OF THE
CERTIFICATES--Distributions," classes that have
a lower priority of distributions are more
likely to be exposed to the risk of changing
concentrations discussed under "--Special Risks
Associated With High Balance Mortgage Loans"
below than classes with a higher sequential
priority.
BORROWER DEFAULTS MAY
ADVERSELY AFFECT YOUR
YIELD...................... The aggregate amount of distributions on the
offered certificates, the yield to maturity of
the offered certificates, the rate of principal
payments on the offered certificates and the
weighted average life of the offered
certificates will be affected by the rate and
timing of delinquencies and defaults on the
mortgage loans included in the trust fund.
Delinquencies on the mortgage loans included in
the trust fund, if the delinquent amounts are
not advanced, may result in shortfalls in
distributions of interest and/or principal to
the offered certificates for the current month.
Any late payments received on or in respect of
the mortgage loans will be distributed to the
certificates in the priorities described more
fully in this prospectus supplement, but no
interest will accrue on such shortfall during
the period of time such payment is delinquent.
If you calculate your anticipated yield based
on an assumed default rate and an assumed
amount of losses on the mortgage pool that are
lower than the default rate and the amount of
losses actually experienced, and if such losses
are allocated to your class of certificates,
your actual yield to maturity will be lower
than the yield so calculated and could, under
certain scenarios, be negative. The timing of
any loss on a liquidated mortgage loan also
will affect the actual yield to maturity of the
offered certificates to which all or a portion
of such loss is allocable, even if the rate of
defaults and severity of losses are consistent
with your expectations. In general, the earlier
you bear a loss, the greater the effect on your
yield to maturity. See "YIELD AND MATURITY
CONSIDERATIONS" in this prospectus supplement
and "YIELD CONSIDERATIONS" in the accompanying
prospectus.
Even if losses on the mortgage loans included
in the trust fund are allocated to a particular
class of offered certificates, such losses may
affect the weighted average life and yield to
maturity of other certificates. Losses on the
S-37
mortgage loans, to the extent not allocated to
such class of offered certificates, may result
in a higher percentage ownership interest
evidenced by such certificates than would
otherwise have resulted absent such loss. The
consequent effect on the weighted average life
and yield to maturity of the offered
certificates will depend upon the
characteristics of the remaining mortgage
loans.
ADDITIONAL COMPENSATION TO
THE SERVICER WILL AFFECT
YOUR RIGHT TO RECEIVE
DISTRIBUTIONS.............. To the extent described in this prospectus
supplement, the master servicer or the trustee,
as applicable, will be entitled to receive
interest on unreimbursed advances and
unreimbursed servicing expenses. The right of
the master servicer or the trustee to receive
such payments of interest is senior to the
rights of certificateholders to receive
distributions on the offered certificates and,
consequently, may result in additional trust
fund expenses being allocated to the offered
certificates that would not have resulted
absent the accrual of such interest. In
addition, the special servicer will receive a
fee with respect to each specially serviced
mortgage loan and any collections thereon,
including specially serviced mortgage loans
which have been returned to performing status.
This will result in shortfalls which will be
allocated to the offered certificates.
SUBORDINATION OF SUBORDINATE
OFFERED CERTIFICATES....... As described in this prospectus supplement,
unless your certificates are Class A-1 or Class
A-2 certificates, your rights to receive
distributions of amounts collected or advanced
on or in respect of the mortgage loans will be
subordinated to those of the holders of the
offered certificates with an earlier
alphabetical designation and the Class A-1A,
Class X-C and Class X-P certificates.
See "DESCRIPTION OF THE
CERTIFICATES--Distributions--Application of the
Available Distribution Amount" and "DESCRIPTION
OF THE CERTIFICATES--Subordination; Allocation
of Losses and Certain Expenses" in this
prospectus supplement.
YOUR LACK OF CONTROL OVER
THE TRUST FUND CAN CREATE
RISKS...................... You and other certificateholders generally do
not have a right to vote and do not have the
right to make decisions with respect to the
administration of the trust. See "SERVICING OF
THE MORTGAGE LOANS--General" in this prospectus
supplement. Those decisions are generally made,
subject to the express terms of the pooling and
servicing agreement, by the master servicer,
the trustee
S-38
or the special servicer, as applicable. Any
decision made by one of those parties in
respect of the trust, even if that decision is
determined to be in your best interests by that
party, may be contrary to the decision that you
or other certificateholders would have made and
may negatively affect your interests.
Under certain circumstances, the consent or
approval of less than all certificateholders
will be required to take, and will bind all
certificateholders to, certain actions relating
to the trust fund. The interests of those
certificateholders may be in conflict with
those of the other certificateholders. For
example, certificateholders of certain classes
that are subordinate in right of payment may
direct the actions of the special servicer with
respect to troubled mortgage loans and related
mortgaged properties. In certain circumstances,
the holder of mezzanine or subordinate debt
will have certain consent rights relating to
foreclosure or modification of the related
loans. The interests of such holder of
mezzanine or subordinate debt may be in
conflict with those of the certificateholders.
Additionally, less than all of the
certificateholders may amend the pooling and
servicing agreement in certain circumstances.
See "SERVICING OF THE MORTGAGE LOANS--The
Controlling Class Representative" and
"DESCRIPTION OF THE CERTIFICATES--Voting
Rights" in this prospectus supplement and the
accompanying prospectus.
LIQUIDITY FOR CERTIFICATES
MAY BE LIMITED............. There is currently no secondary market for the
offered certificates. While each underwriter
has informed us that it intends to make a
secondary market in the offered certificates,
none of them is under any obligation to do so.
No secondary market for your certificates may
develop. If a secondary market does develop, it
may not provide you with liquidity of
investment or continue for the life of your
certificates. Lack of liquidity could result in
a substantial decrease in the market value of
your certificates. Your certificates will not
be listed on any securities exchange or traded
in any automated quotation system of any
registered securities association such as
NASDAQ.
BOOK-ENTRY REGISTRATION...... Your certificates will be initially represented
by one or more certificates registered in the
name of Cede & Co., as the nominee for DTC, and
will not be registered in your name. As a
result, you will not be recognized as a
certificateholder, or holder of record of your
certificates.
S-39
POTENTIAL CONFLICTS OF
INTEREST................... The master servicer is an affiliate of the
depositor and is one of the underwriters and
one of the mortgage loan sellers. This
affiliation could cause a conflict with the
master servicer's duties to the trust under the
pooling and servicing agreement. However, the
pooling and servicing agreement provides that
the mortgage loans shall be administered in
accordance with the servicing standard
described in this prospectus supplement without
regard to an affiliation with any other party
to the pooling and servicing agreement. See
"SERVICING OF THE MORTGAGE LOANS--General" in
this prospectus supplement.
Wachovia Bank, National Association, which is
the master servicer, or one of its affiliates,
is also the holder of the subordinate debt with
respect to 1 mortgage loan, representing 2.1%
of the mortgage pool (2.9% of loan group 1).
Wachovia Bank, National Association or one of
its affiliates may purchase a portion of
certain classes of the certificates. This could
cause a conflict between Wachovia Bank,
National Association's duties to the trust
under the pooling and servicing agreement and
its or its affiliate's interest as a holder of
subordinate debt or a portion of certain
classes of the certificates, as the case may
be.
The special servicer will be involved in
determining whether to modify or foreclose a
defaulted mortgage loan. The special servicer
or an affiliate of the special servicer may
purchase certain other non-offered certificates
(including the controlling class and the Class
Z certificates). An affiliate of the special
servicer may serve as the initial controlling
class representative. The special servicer and
its affiliates may acquire non-performing loans
or interests in non-performing loans, which may
include REO properties that compete with the
mortgaged properties securing mortgage loans in
the trust. The special servicer and its
affiliates own and are in the business of
acquiring assets similar in type to the assets
of the trust fund. Affiliates of the special
servicer may also make loans on properties that
may compete with the mortgaged properties and
may also advise other clients that own or are
in the business of owning properties that
compete with the mortgaged properties or that
own loans like the mortgage loans included in
the trust. Accordingly, the assets of the
special servicer and its affiliates may,
depending upon the particular circumstances
including the nature and location of such
assets, compete with the mortgaged properties
for tenants, purchasers, financing and so
forth. See "SERVICING OF THE MORTGAGE
LOANS--Modifications, Waivers and Amendments"
in this prospectus supplement.
S-40
This could cause a conflict between the special
servicer's duties to the trust under the
pooling and servicing agreement and its
interest as a holder of a certificate. However,
the pooling and servicing agreement provides
that the mortgage loans shall be administered
in accordance with the servicing standard
without regard to ownership of any certificate
by the master servicer, the special servicer or
any affiliate of the special servicer. See
"SERVICING OF THE MORTGAGE LOANS--General" in
this prospectus supplement.
LaSalle Bank National Association, which is
acting as the paying agent, authentication
agent and certificate registrar, is also a
mortgage loan seller and an affiliate of one of
the underwriters. This could cause a conflict
between LaSalle Bank National Association's
duties to the trust under the pooling and
servicing agreement and its interests as a
mortgage loan seller and/or its affiliate's
interest as an underwriter.
In addition, the related property managers and
borrowers may experience conflicts of interest
in the management and/or ownership of the
mortgaged properties securing the mortgage
loans because:
- a substantial number of the mortgaged
properties are managed by property managers
affiliated with the respective borrowers;
- these property managers also may manage
and/or franchise additional properties,
including properties that may compete with
the mortgaged properties; and
- affiliates of the property manager and/or
the borrowers, or the property managers
and/or the borrowers themselves also may
own other properties, including competing
properties.
In addition, certain mortgage loans included in
the trust may have been refinancings of debt
previously held by an affiliate of one of the
mortgage loan sellers.
RECENT TERRORIST ATTACKS MAY
ADVERSELY AFFECT YOUR
INVESTMENT................. On September 11, 2001, the United States was
subjected to multiple terrorist attacks which
resulted in considerable uncertainty in the
world financial markets. The full impact of
these events is not yet known, but could
include, among other items, increased
volatility in the price of securities including
your certificates. The terrorist attacks may
also adversely affect the revenues or costs of
operation of the mortgaged properties. The
terrorist attacks on the World
S-41
Trade Center and the Pentagon suggest an
increased likelihood that large public areas
such as shopping malls or large office
buildings could become targets of terrorist
attacks in the future. The possibility of such
attacks could (i) lead to damage to one or more
of the mortgaged properties if any such attacks
occur, (ii) result in higher costs for security
and insurance premiums, particularly for large
properties, which could adversely affect the
cash flow at such mortgaged properties, or
(iii) impact leasing patterns or shopping
patterns which could adversely impact leasing
revenue and mall traffic and percentage rent.
As a result, the ability of the mortgaged
properties to generate cash flow may be
adversely affected. See "--Insurance Coverage
on Mortgaged Properties May Not Cover Special
Hazard Loss" below.
The recent terrorist attacks have significantly
reduced air travel throughout the United
States, and, therefore, have had a negative
effect on revenues in areas heavily dependent
on tourism. The decrease in air travel may have
a negative effect on certain of the mortgaged
properties, including those mortgaged
properties located in tourist areas, which
could reduce the ability of such mortgaged
properties to generate cash flow.
Accordingly, these disruptions, uncertainties
and costs could materially and adversely affect
your investment in the certificates.
THE MORTGAGE LOANS
RISKS ASSOCIATED WITH
COMMERCIAL LENDING MAY BE
DIFFERENT THAN FOR
RESIDENTIAL LENDING........ Commercial and multifamily lending is generally
viewed as exposing a lender (and your
investment in the trust fund) to a greater risk
of loss than lending which is secured by
single-family residences, in part because it
typically involves making larger loans to
single borrowers or groups of related
mortgagors. In addition, unlike loans which are
secured by single-family residences, repayment
of loans secured by commercial and multifamily
properties depends upon the ability of the
related real estate project:
- to generate income sufficient to pay debt
service, operating expenses and leasing
commissions and to make necessary repairs,
tenant improvements and capital
improvements; and
- in the case of loans that do not fully
amortize over their terms, to retain
sufficient value to permit the
S-42
borrower to pay off the loan at maturity
through a sale or refinancing of the
mortgaged property.
FUTURE CASH FLOW AND PROPERTY
VALUES ARE NOT
PREDICTABLE................ A number of factors, many beyond the control of
the property owner, may affect the ability of
an income-producing real estate project to
generate sufficient net operating income to pay
debt service and/or to maintain its value.
Among these factors are:
- economic conditions generally and in the
area of the project;
- the age, quality, functionality and design
of the project;
- the degree to which the project competes
with other projects in the area;
- changes or continued weakness in specific
industry segments;
- increases in operating costs;
- the willingness and ability of the owner to
provide capable property management and
maintenance;
- the degree to which the project's revenue
is dependent upon a single tenant or user,
a small group of tenants, tenants
concentrated in a particular business or
industry and the competition to any such
tenants;
- an increase in the capital expenditures
needed to maintain the properties or make
improvements;
- a decline in the financial condition of a
major tenant;
- the location of a mortgaged property;
- whether a mortgaged property can be easily
converted to alternative uses;
- an increase in vacancy rates;
- perceptions regarding the safety,
convenience and attractiveness of such
properties;
- vulnerability to litigation by tenants and
patrons; and
- environmental contamination.
Many of the mortgaged properties securing
mortgage loans included in the trust fund have
leases that expire or may be subject to tenant
termination rights prior to the maturity date
of the related mortgage loan. Certain of such
loans may be leased entirely to a single
tenant. If leases are not renewed or replaced,
if tenants default, if rental rates fall and/or
if operating expenses increase, the borrower's
ability to repay the loan may be impaired and
the resale value of
S-43
the property, which is substantially dependent
upon the property's ability to generate income,
may decline. Even if borrowers successfully
renew leases or relet vacated space, the costs
associated with reletting, including tenant
improvements, leasing commissions and free
rent, can exceed the amount of any reserves
maintained for that purpose and reduce cash
from the mortgaged properties. Although some of
the mortgage loans included in the trust fund
require the borrower to maintain escrows for
leasing expenses, there is no guarantee that
these reserves will be sufficient. In addition,
there are other factors, including changes in
zoning or tax laws, tenant exclusives and
rights of first refusal to lease or purchase,
the availability of credit for refinancing and
changes in interest-rate levels that may
adversely affect the value of a project and/or
the borrower's ability to sell or refinance
without necessarily affecting the ability to
generate current income.
Other factors are more general in nature, such
as:
- national, regional or local economic
conditions (including plant and military
installation closings, industry slowdowns
and unemployment rates);
- local real estate conditions (such as an
oversupply of retail space, office space or
multifamily housing);
- demographic factors;
- consumer confidence;
- consumer tastes and preferences; and
- changes in building codes and other
applicable laws.
The volatility of net operating income will be
influenced by many of the foregoing factors, as
well as by:
- the length of tenant leases;
- the creditworthiness of tenants;
- in the case of rental properties, the rate
at which new rentals occur;
- the property's "operating leverage" (i.e.,
the percentage of total property expenses
in relation to revenue, the ratio of fixed
operating expenses to those that vary with
revenues and the level of capital
expenditures required to maintain the
property and to retain or replace tenants);
and
- a decline in the real estate market or in
the financial condition of a major tenant
will tend to have a more immediate effect
on the net operating income of
S-44
property with short-term revenue sources,
such as short-term or month-to-month
leases, and may lead to higher rates of
delinquency or defaults.
SOME MORTGAGED PROPERTIES MAY
NOT BE READILY CONVERTIBLE
TO ALTERNATIVE USES........ Some of the mortgaged properties securing the
mortgage loans included in the trust fund may
not be readily convertible to alternative uses
if those properties were to become unprofitable
for any reason. For example, a mortgaged
property may not be readily convertible due to
restrictive covenants related to such mortgaged
property. Mortgaged properties that have been
designated as historic sites, such as the
mortgaged properties securing 3 mortgage loans
in loan group 1 (loan numbers 9, 34 and 40)
representing 3.6% of the mortgage pool (5.0% of
loan group 1) may not be permitted to be
converted to alternative uses. In addition,
converting commercial properties to alternate
uses generally requires substantial capital
expenditures. The liquidation value of any
mortgaged property subject to limitations of
the kind described above or other limitations
on convertibility of use may be substantially
less than would be the case if the property
were readily adaptable to other uses.
See "RISK FACTORS--Special Risks Associated
with Industrial and Mixed-Use Facilities" and
"--Special Risks Associated with Mobile Home
Park Properties" in this prospectus supplement.
LOANS NOT INSURED OR
GUARANTEED................. Generally, the mortgage loans included in the
trust fund will not be an obligation of, or be
insured or guaranteed by, any governmental
entity, by any private mortgage insurer, or by
the depositor, any mortgage loan seller, the
underwriters, the master servicer, the special
servicer, the trustee, the paying agent or any
of their respective affiliates.
We have not evaluated the significance of the
recourse provisions of mortgage loans that may
permit recourse against the related borrower or
another person in the event of a default.
Accordingly, you should assume all of the
mortgage loans included in the trust fund are
nonrecourse loans, and that recourse in the
case of default will be limited to the related
mortgaged property.
However, in certain circumstances a mortgage
loan seller will be obligated to repurchase or
substitute a mortgage loan sold by it if:
- there is a defect or omission with respect
to certain of the documents relating to
such mortgage loan and such
S-45
defect or omission materially and adversely
affects the value of a mortgage loan or the
interests of certificateholders therein; or
- certain of their respective representations
or warranties concerning such mortgage loan
are breached, and such breach materially
and adversely affects the value of such
mortgage loan or the interests of the
certificateholders therein and is not cured
as required.
We cannot provide assurance that the applicable
mortgage loan seller will be in a financial
position to make such a repurchase or
substitution.
RISKS RELATING TO CERTAIN
PROPERTY TYPES............. Particular types of income properties are
exposed to particular risks. For instance:
SPECIAL RISKS ASSOCIATED WITH
SHOPPING CENTERS AND OTHER
RETAIL PROPERTIES.......... Shopping centers are affected by the health of
the retail industry, which is currently
undergoing a consolidation and is experiencing
changes due to the growing market share of
"off-price" retailing, including the popularity
of home shopping networks, shopping via
Internet web sites and telemarketing. A
particular shopping center may be adversely
affected by the bankruptcy or decline in
drawing power of an anchor or major tenant, a
shift in consumer demand due to demographic
changes (for example, population decreases or
changes in average age or income) and/or
changes in consumer preference (for example, to
discount retailers).
In the case of retail properties, the failure
of an anchor, shadow anchor or major tenant to
renew its lease, the termination of an anchor,
shadow anchor or major tenant's lease, the
bankruptcy or economic decline of an anchor,
shadow anchor or major tenant, or the cessation
of the business of an anchor, shadow anchor or
major tenant at its store, notwithstanding that
such tenant may continue payment of rent after
"going dark," may have a particularly negative
effect on the economic performance of a
shopping center property given the importance
of anchor tenants, shadow anchor tenants and
major tenants in attracting traffic to other
stores within the same shopping center. In
addition, the failure of one or more major
tenants, such as an anchor or shadow anchor
tenant, to operate from its premises may
entitle other tenants to rent reductions or the
right to terminate their leases. See "--The
Failure of a Tenant Will Have a Negative Impact
on Single and Tenant Concentration Properties"
below.
S-46
Retail properties, including shopping centers,
secure 59 of the mortgage loans included in the
trust fund as of the cut-off date, representing
42.1% of the mortgage pool (58.5% of loan group
1).
SPECIAL RISKS ASSOCIATED WITH
MULTIFAMILY PROJECTS....... Multifamily projects are part of a market that,
in general, is characterized by low barriers to
entry. Thus, a particular apartment market with
historically low vacancies could experience
substantial new construction and a resultant
oversupply of units in a relatively short
period of time. Since multifamily apartment
units are typically leased on a short-term
basis, the tenants who reside in a particular
project within such a market may easily move to
alternative projects with more desirable
amenities or locations.
A large number of factors may adversely affect
the value and successful operation of a
multifamily property, including:
- the physical attributes of the apartment
building (for example, its age, appearance
and construction quality);
- the location of the property (for example,
a change in the neighborhood over time);
- the ability of management to provide
adequate maintenance and insurance;
- the types of services and amenities that
the property provides;
- the property's reputation;
- the level of mortgage interest rates
(which, if relatively low, may encourage
tenants to purchase rather than lease
housing);
- the tenant mix;
- dependence upon governmental programs that
provide rent subsidies to tenants pursuant
to tenant voucher programs or tax credits
to developers to provide certain types of
development;
- the presence of competing properties;
- adverse local or national economic
conditions; and
- state and local regulations.
Furthermore, multifamily projects may be
subject to various tax credit, city, state and
federal housing subsidies, rent stabilization
or similar programs. The limitations and
restrictions imposed by these programs could
result in realized losses on the mortgage
loans. In addition, in the
S-47
event that the program is cancelled, it could
result in less income for the project. These
programs may include:
- rent limitations that could adversely
affect the ability of borrowers to increase
rents to maintain the condition of their
mortgaged properties and satisfy operating
expenses; and
- tenant income restrictions that may reduce
the number of eligible tenants in those
mortgaged properties and result in a
reduction in occupancy rates.
The differences in rents between subsidized or
supported properties and other multifamily
rental properties in the same area may not be a
sufficient economic incentive for some eligible
tenants to reside at a subsidized or supported
property that may have fewer amenities or be
less attractive as a residence. As a result,
occupancy levels at a subsidized or supported
property may decline, which may adversely
affect the value and successful operation of
such property.
Multifamily properties secure 44 of the
mortgage loans included in the trust fund as of
the cut-off date, representing 25.9% of the
mortgage pool (2 mortgage loans in loan group 1
or 3.5% and 42 mortgage loans in loan group 2
or 83.4%).
SPECIAL RISKS ASSOCIATED WITH
OFFICE PROPERTIES.......... Office properties may require their owners to
expend significant amounts of cash to pay for
general capital improvements, tenant
improvements and costs of re-leasing space.
Office properties that are not equipped to
accommodate the needs of modern businesses may
become functionally obsolete and thus
non-competitive.
In addition, a large number of factors may
adversely affect the value of office
properties, including:
- the quality of an office building's tenants;
- the physical attributes of the building in
relation to competing buildings (e.g. age,
condition, design, access to transportation
and ability to offer certain amenities, such
as sophisticated building systems);
- the physical attributes of the building with
respect to the technological needs of the
tenants, including the adaptability of the
building to changes in the technological
needs of the tenants;
- the desirability of the area as a business
location;
- the presence of competing properties; and
S-48
- the strength and nature of the local economy
(including labor costs and quality, tax
environment and quality of life for
employees).
Moreover, the cost of refitting office space
for a new tenant is often higher than the cost
of refitting other types of properties for new
tenants.
Office properties secure 14 of the mortgage
loans included in the trust fund as of the
cut-off date, representing 16.3% of the
mortgage pool (22.7% of loan group 1).
SPECIAL RISKS ASSOCIATED WITH
MOBILE HOME PARK
PROPERTIES................. Mortgage loans secured by liens on mobile home
park properties pose risks not associated with
mortgage loans secured by liens on other types
of income-producing real estate.
The successful operation of a mobile home park
property may depend upon the number of other
competing residential developments in the local
market, such as:
- other mobile home park properties;
- apartment buildings; and
- site-built single family homes.
Other factors may also include:
- the physical attributes of the community,
including its age and appearance;
- location of the mobile home park property;
- the ability of management to provide
adequate maintenance and insurance;
- the types of services or amenities it
provides;
- the property's reputation; and
- state and local regulations, including rent
control and rent stabilization.
The mobile home park properties are "special
purpose" properties that could not be readily
converted to general residential, retail or
office use. Thus, if the operation of any of
the mobile home park properties becomes
unprofitable due to competition, age of the
improvements or other factors such that the
borrower becomes unable to meet its obligations
on the related mortgage loan, the liquidation
value of that mobile home park property may be
substantially less, relative to the amount
owing on the related mortgage loan, than would
be the case if the mobile home park property
were readily adaptable to other uses.
S-49
Mobile home park properties secure 15 of the
mortgage loans, representing 8.0% of the
mortgage pool (1 mortgage loan in loan group 1
or 4.7% and 14 mortgage loans in loan group 2
or 16.6%).
SPECIAL RISKS ASSOCIATED WITH
INDUSTRIAL AND MIXED-USE
FACILITIES................. Industrial and mixed-use facilities present
risks not associated with other properties.
Significant factors determining the value of
industrial properties include:
- the quality of tenants;
- building design and adaptability; and
- the location of the property.
Concerns about the quality of tenants,
particularly major tenants, are similar in both
office properties and industrial properties,
although industrial properties are more
frequently dependent on a single tenant.
In addition, properties used for many
industrial purposes are more prone to
environmental concerns than other property
types.
Aspects of building site design and
adaptability affect the value of an industrial
property. Site characteristics which are
valuable to an industrial property include
clear ceiling heights, column spacing, zoning
restrictions, number of bays and bay depths,
divisibility, truck turning radius and overall
functionality and accessibility. In addition,
because of the unique construction requirements
of many industrial properties, any vacant
industrial property may not be easily converted
to other uses. Location is also important
because an industrial property requires the
availability of labor sources, proximity to
supply sources and customers and accessibility
to rail lines, major roadways and other
distribution channels.
Industrial properties may be adversely affected
by reduced demand for industrial space
occasioned by a decline in a particular
industry segment (e.g., a decline in defense
spending), and a particular industrial property
that suited the needs of its original tenant
may be difficult to relet to another tenant or
may become functionally obsolete relative to
newer properties. In addition, lease terms with
respect to industrial properties are generally
for shorter periods of time than with respect
to other properties and may result in a
substantial percentage of leases expiring in
the same year at any particular industrial
property.
Industrial and mixed-use facilities secure 8 of
the mortgage loans included in the trust fund
as of the cut-off date,
S-50
representing 7.6% of the mortgage pool (10.6%
of loan group 1).
ENVIRONMENTAL LAWS MAY
ADVERSELY AFFECT THE VALUE
OF AND CASH FLOW FROM A
MORTGAGED PROPERTY......... If an adverse environmental condition exists
with respect to a mortgaged property securing a
mortgage loan included in the trust fund, the
trust fund will be subject to certain risks
including the following:
- a reduction in the value of such mortgaged
property which may make it impractical or
imprudent to foreclose against such
mortgaged property;
- the potential that the related borrower may
default on the related mortgage loan due to
such borrower's inability to pay high
remediation costs or costs of defending
lawsuits due to an environmental impairment
or difficulty in bringing its operations
into compliance with environmental laws;
- liability for clean-up costs or other
remedial actions, which could exceed the
value of such mortgaged property or the
unpaid balance of the related mortgage
loan; and
- the inability to sell the related mortgage
loan in the secondary market or to lease
such mortgaged property to potential
tenants.
Under certain federal and state laws, federal
and state agencies may impose a statutory lien
over affected property to secure the
reimbursement of remedial costs incurred by
these agencies to correct environmental
conditions. This lien may be superior to the
lien of an existing mortgage. Any such lien
arising with respect to a mortgaged property
securing a mortgage loan included in the trust
fund would adversely affect the value of such
mortgaged property and could make impracticable
the foreclosure by the special servicer on such
mortgaged property in the event of a default by
the related borrower.
Under various federal, state and local laws,
ordinances and regulations, a current or
previous owner or operator of real property, as
well as certain other types of parties, may be
liable for the costs of investigation, removal
or remediation of hazardous or toxic substances
on, under, adjacent to or in such property. The
cost of any required investigation, delineation
and/or remediation and the owner's liability
therefor is generally not limited under
applicable laws. Such liability could exceed
the value of the property and/or the
S-51
aggregate assets of the owner. Under some
environmental laws, a secured lender (such as
the trust fund) may be found to be an "owner"
or "operator" of the related mortgaged property
if it is determined that the lender actually
participated in the hazardous waste management
of the borrower, regardless of whether the
borrower actually caused the environmental
damage. In such cases, a secured lender may be
liable for the costs of any required
investigation, removal or remediation of
hazardous substances. The trust fund's
potential exposure to liability for
environmental costs will increase if the trust
fund, or an agent of the trust fund, actually
takes possession of a mortgaged property or
control of its day-to-day operations. See
"CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND
LEASES--Environmental Considerations" in the
accompanying prospectus, and "DESCRIPTION OF
THE MORTGAGE POOL--Assessments of Property
Condition--Environmental Assessments" in this
prospectus supplement.
A third-party environmental consultant
conducted an environmental site assessment (or
updated a previously conducted environmental
site assessment) with respect to each mortgaged
property securing a mortgage loan included in
the trust fund. Such assessments do not
generally include invasive environmental
testing. In each case where the environmental
site assessment or update revealed a material
adverse environmental condition or circumstance
at any mortgaged property, then (depending on
the nature of the condition or circumstance)
one or more of the following actions has been
or is expected to be taken:
- an environmental insurance policy, having
the characteristics described below, was
obtained from a third-party insurer; or
- either (i) an operations and maintenance
program, including, in several cases, with
respect to asbestos-containing materials,
lead-based paint, microbial and/or radon,
or periodic monitoring of nearby
properties, has been or is expected to be
implemented in the manner and within the
time frames specified in the related loan
documents, or (ii) remediation in
accordance with applicable law or
regulations has been performed, is
currently being performed or is expected to
be performed either by the borrower or by
the party responsible for the
contamination; or
- an escrow or reserve was established to
cover the estimated cost of remediation,
with each remediation
S-52
required to be completed within a
reasonable time frame in accordance with
the related loan documents.
We cannot provide assurance, however, that the
environmental assessments identified all
environmental conditions and risks, that the
related borrowers will implement all
recommended operations and maintenance plans,
that such plans will adequately remediate the
environmental condition, or that any
environmental indemnity, insurance or escrow
will fully cover all potential environmental
conditions and risks. In addition, the
environmental condition of the underlying real
properties could be adversely affected by
tenants or by the condition of land or
operations in the vicinity of the properties,
such as underground storage tanks.
With respect to 10 mortgage loans, representing
10.3% of the mortgage pool (14.3% of loan group
1), the related borrower was required to obtain
a pollution legal liability policy or a secured
creditor impaired property environmental
insurance in lieu of or in addition to
environmental escrows established, provided:
- the policy premium for the term is fully
paid;
- at issuance, the issuer has, with respect
to 4 mortgage loans (loan numbers 1, 37, 59
and 108) representing 5.4% of the mortgage
pool (7.5% of loan group 1), a claims
paying ability of not less than "AAA" by
S&P, "Aaa" by Moody's, "AAA" by Fitch, Inc.
or "A+XV" by A.M. Best Company, with
respect to 6 mortgage loans (loan numbers
(12, 18, 45, 96, 116 and 117) representing
4.9% of the mortgage pool (6.8% of loan
group 1), a claims paying ability of not
less than "A+" by S&P and "A/XV" by A.M.
Best Company; and
- the policy is in an amount not less than
the full principal amount of the loan.
We cannot provide assurance, however, that
should such coverage be needed, coverage would
be available or uncontested, that the terms and
conditions of such coverage would be met, that
coverage would be sufficient for the claims at
issue or that coverage would not be subject to
certain deductibles.
The pooling and servicing agreement will
require that the special servicer obtain an
environmental site assessment of a mortgaged
property securing a mortgage loan included in
the trust fund prior to taking possession of
the property through foreclosure or otherwise
or assuming control of its
S-53
operation. Such requirement effectively
precludes enforcement of the security for the
related mortgage note until a satisfactory
environmental site assessment is obtained (or
until any required remedial action is
thereafter taken), but will decrease the
likelihood that the trust fund will become
liable for a material adverse environmental
condition at the mortgaged property. However,
we cannot give assurance that the requirements
of the pooling and servicing agreement will
effectively insulate the trust fund from
potential liability for a materially adverse
environmental condition at any mortgaged
property. See "DESCRIPTION OF THE POOLING AND
SERVICING AGREEMENTS--Realization Upon
Defaulted Mortgage Loans," "RISK
FACTORS--Environmental Liability May Affect the
Lien on a Mortgaged Property and Expose the
Lender to Costs" and "CERTAIN LEGAL ASPECTS OF
MORTGAGE LOANS AND LEASES--Environmental
Considerations" in the accompanying prospectus.
SPECIAL RISKS ASSOCIATED WITH
BALLOON LOANS AND
ANTICIPATED REPAYMENT
DATE LOANS................. One hundred thirty-one (131) of the mortgage
loans, representing 96.9% of the mortgage pool
(79 mortgage loans in loan group 1 or 97.2% and
52 mortgage loans in loan group 2 or 96.1%),
provide for scheduled payments of principal
and/or interest based on amortization schedules
significantly longer than their respective
remaining terms to maturity and a balloon
payment on their respective maturity dates.
Thirty-one (31) of these mortgage loans
included in the trust fund as of the cut-off
date, representing 22.8% of the mortgage pool
(26 mortgage loans in loan group 1 or 30.2% and
5 mortgage loans in loan group 2 or 4.0%), are
anticipated repayment date loans, which provide
that if the principal balance of the loan is
not repaid on a date specified in the related
mortgage note, the loan will accrue interest at
an increased rate.
- A borrower's ability to make a balloon
payment or repay its anticipated repayment
date loan on the anticipated repayment date
typically will depend upon its ability
either to refinance fully the loan or to
sell the related mortgaged property at a
price sufficient to permit the borrower to
make such payment.
- Whether or not losses are ultimately
sustained, any delay in the collection of a
balloon payment on the maturity date or
repayment on the anticipated repayment date
that would otherwise be distributable on
your certificates will likely extend the
weighted average life of your certificates.
S-54
- The ability of a borrower to effect a
refinancing or sale will be affected by a
number of factors, including the value of
the related mortgaged property, the level
of available mortgage rates at the time of
sale or refinancing, the borrower's equity
in the mortgaged property, the financial
condition and operating history of the
borrower and the mortgaged property, tax
laws, prevailing general and regional
economic conditions and the availability of
credit for loans secured by multifamily or
commercial properties, as the case may be.
We cannot assure you that each borrower under a
balloon loan or an anticipated repayment date
loan will have the ability to repay the
principal balance of such mortgage loan on the
related maturity date or anticipated repayment
date, as applicable. In addition, fully
amortizing mortgage loans which pay interest on
an "actual/360" basis but have fixed monthly
payments may, in fact, have a small balloon
payment due at maturity. For additional
description of risks associated with balloon
loans, see "RISK FACTORS--Balloon Payments on
Mortgage Loans Result in Heightened Risk of
Borrower Default" in the accompanying
prospectus.
In order to maximize recoveries on defaulted
mortgage loans, the pooling and servicing
agreement permits the special servicer to
extend and modify mortgage loans that are in
material default or as to which a payment
default (including the failure to make a
balloon payment) is imminent; subject, however,
to the limitations described under "SERVICING
OF THE MORTGAGE LOANS--Modifications, Waivers
and Amendments" in this prospectus supplement.
We cannot provide assurance, however, that any
such extension or modification will increase
the present value of recoveries in a given
case. Any delay in collection of a balloon
payment that would otherwise be distributable
on your certificates, whether such delay is due
to borrower default or to modification of the
related mortgage loan, will likely extend the
weighted average life of your certificates. See
"YIELD AND MATURITY CONSIDERATIONS" in this
prospectus supplement and "YIELD
CONSIDERATIONS" in the accompanying prospectus.
ADVERSE CONSEQUENCES
ASSOCIATED WITH BORROWER
CONCENTRATION, BORROWERS
UNDER COMMON CONTROL AND
RELATED BORROWERS.......... Certain borrowers under the mortgage loans
included in the trust fund are affiliated or
under common control with one
S-55
another. In such circumstances, any adverse
circumstances relating to a borrower or an
affiliate thereof and affecting one of the
related mortgage loans or mortgaged properties
could also affect other mortgage loans or
mortgaged properties of the related borrower.
In particular, the bankruptcy or insolvency of
any such borrower or affiliate could have an
adverse effect on the operation of all of the
mortgaged properties of that borrower and its
affiliates and on the ability of such related
mortgaged properties to produce sufficient cash
flow to make required payments on the mortgage
loans. For example, if a person that owns or
directly or indirectly controls several
mortgaged properties experiences financial
difficulty at one mortgaged property, they
could defer maintenance at one or more other
mortgaged properties in order to satisfy
current expenses with respect to the mortgaged
property experiencing financial difficulty, or
they could attempt to avert foreclosure by
filing a bankruptcy petition that might have
the effect of interrupting payments for an
indefinite period on all the related mortgage
loans. In particular, such person experiencing
financial difficulty or becoming subject to a
bankruptcy proceeding may have an adverse
effect on the funds available to make
distributions on the certificates and may lead
to a downgrade, withdrawal or qualification (if
applicable) of the ratings of the certificates.
Mortgaged properties owned by related borrowers
are likely to:
- have common management, increasing the risk
that financial or other difficulties
experienced by the property manager could
have a greater impact on the pool of
mortgage loans included in the trust fund;
and
- have common general partners or managing
members which would increase the risk that
a financial failure or bankruptcy filing
would have a greater impact on the pool of
mortgage loans included in the trust fund.
The AmCap concentration (loan numbers 12, 18,
45, 96, 116 and 117), consists of 6 mortgage
loans which collectively represent 4.9% of the
cut-off date balance (6.8% of loan group 1).
These mortgage loans are not cross-
collateralized or cross-defaulted but have a
common sponsor. The sponsor of each mortgage
loan in the AmCap concentration is Jay Kaiser
and AmCap, Inc. The Orsi concentration consists
of 5 mortgage loans (loan numbers 25, 28, 29,
41 and 72), which collectively represent 4.6%
of the cut-off date balance (6.3% of loan group
1). These mortgage loans are cross-defaulted
and cross-collateralized. The sponsor of each
mortgage loan in the Orsi concentra-
S-56
tion is Bernard Orsi. The SKB concentration
consists of 3 mortgage loans (loan numbers 9,
34 and 40) which collectively represent 3.6% of
the cut-off date balance (5.0% of loan group
1). These mortgage loans are cross-defaulted
and cross-collateralized. The sponsors of each
mortgage loan in the SKB concentration are
Robert Scanlan and N. Thompson Bard. One (1)
mortgage loan (loan number 1) represents 3.8%
of the cut-off date balance (5.2% of loan group
1) and its sponsor is Lee Hanley.
Although the mortgage loans within an
individual portfolio are generally
cross-collateralized and cross-defaulted with
the other mortgage loans in such portfolio, the
mortgage loans in one portfolio are not
cross-collateralized or cross-defaulted with
the mortgage loans in the other portfolio. No
group of borrower concentration represents more
than 4.9% of the mortgage pool or 6.8% of loan
group 1 or 8.3% of loan group 2.
THE GEOGRAPHIC CONCENTRATION
OF MORTGAGED PROPERTIES
SUBJECTS THE TRUST FUND TO
A GREATER EXTENT TO STATE
AND REGIONAL CONDITIONS.... Except as indicated in the following tables,
less than 5.0% of the mortgage loans, by
initial pool balance or loan group balance, are
secured by mortgaged properties in any one
state.
MORTGAGED PROPERTIES BY GEOGRAPHIC
CONCENTRATION(1)
<Table>
<Caption>
NUMBER OF AGGREGATE PERCENTAGE OF
MORTGAGED CUT-OFF DATE CUT-OFF DATE
STATE PROPERTIES BALANCE BALANCE
----- ---------- ------------ -------------
CA................... 24 $191,630,075 21.5%
Southern(2)........ 21 173,556,358 19.5
Northern(2)........ 3 18,073,717 2.0
FL................... 11 76,671,047 8.6
MD................... 6 59,579,579 6.7
CO................... 7 50,222,925 5.6
AZ................... 5 46,028,255 5.2
Other................ 94 467,636,655 52.4
--- ------------ -----
147 $891,768,535 100.0%
=== ============ =====
</Table>
-------------------------------------------------
(1) Because this table presents information
relating to the mortgaged properties and
not the mortgage loans, the information
for mortgage loans secured by more than
one mortgaged property is based on
allocated loan amounts (allocating the
mortgage loan principal balance to each of
those properties by the appraised values
of the mortgaged properties).
(2) For purposes of determining whether a
mortgaged property is in Northern
California or Southern California,
mortgaged properties located north of San
Luis Obispo County, Kern County and San
Bernardino County were included in
Northern California and mortgaged
properties located in or south of such
counties were included in Southern
California.
S-57
LOAN GROUP 1
MORTGAGED PROPERTIES BY GEOGRAPHIC
CONCENTRATION(1)
<Table>
<Caption>
NUMBER OF AGGREGATE PERCENTAGE OF
MORTGAGED CUT-OFF DATE CUT-OFF DATE
STATE PROPERTIES BALANCE GROUP 1 BALANCE
----- ---------- ------------ ---------------
CA................... 19 $181,750,075 28.3%
Southern(2)........ 16 163,676,358 25.5
Northern(2)........ 3 18,073,717 2.8
MD................... 5 56,189,793 8.8
FL................... 8 46,753,502 7.3
CO................... 6 46,076,660 7.2
AZ................... 3 36,488,470 5.7
VA................... 3 35,051,554 5.5
Other................ 41 239,535,643 37.3
-- ------------ -----
85 $641,845,698 100.0%
== ============ =====
</Table>
-------------------------------------------------
(1) Because this table presents information
relating to the mortgaged properties and
not the mortgage loans, the information
for mortgage loans secured by more than
one mortgaged property is based on
allocated loan amounts (allocating the
mortgage loan principal balance to each of
those properties by the appraised values
of the mortgaged properties).
(2) For purposes of determining whether a
mortgaged property is in Northern
California or Southern California,
mortgaged properties located north of San
Luis Obispo County, Kern County and San
Bernardino County were included in
Northern California and mortgaged
properties located in or south of such
counties were included in Southern
California.
LOAN GROUP 2
MORTGAGED PROPERTIES BY GEOGRAPHIC
CONCENTRATION
<Table>
<Caption>
PERCENTAGE OF
NUMBER OF AGGREGATE CUT-OFF
MORTGAGED CUT-OFF DATE DATE POOL
STATE PROPERTIES BALANCE GROUP 2 BALANCE
----- ---------- ------------ ---------------
FL................... 3 $ 29,917,545 12.0%
GA................... 8 28,941,189 11.6
IN................... 3 17,265,888 6.9
IL................... 2 14,486,714 5.8
Other................ 46 159,311,500 63.7
-- ------------ -----
62 $249,922,837 100.0%
== ============ =====
</Table>
The concentration of mortgaged properties in a
specific state or region will make the
performance of the trust fund as a whole more
sensitive to the following in the state or
region where the mortgagors and the mortgaged
properties are located:
- economic conditions;
- conditions in the real estate market;
- changes in governmental rules and fiscal
policies;
- acts of God or terrorism (which may result
in uninsured losses); and
S-58
- other factors which are beyond the control
of the mortgagors.
For more information regarding the
concentration of mortgaged properties in
California, see "DESCRIPTION OF THE MORTGAGE
POOL--Certain State Specific Considerations" in
this prospectus supplement.
SPECIAL RISKS ASSOCIATED WITH
HIGH BALANCE MORTGAGE
LOANS...................... Several of the mortgage loans included in the
trust fund, individually or together with other
such mortgage loans with which they are
cross-collateralized, have principal balances
as of the cut-off date that are substantially
higher than the average principal balance of
the mortgage loans in the trust fund as of the
cut-off date.
In general, concentrations in a mortgage pool
of loans with larger-than-average balances can
result in losses that are more severe, relative
to the size of the pool, than would be the case
if the aggregate balance of the pool were more
evenly distributed.
- The largest single mortgage loan included
in the trust fund as of the cut-off date
represents 3.8% of the mortgage pool (5.2%
of loan group 1).
- The largest group of cross-collateralized
mortgage loans included in the trust fund
as of the cut-off date represents in the
aggregate 4.6% of the mortgage pool (6.3%
of loan group 1).
- The five largest mortgage loans or groups
of cross-collateralized mortgage loans
included in the trust fund as of the
cut-off date represent, in the aggregate,
18.5% of the mortgage pool (25.7% of loan
group 1).
- The ten largest mortgage loans or groups of
cross-collateralized mortgage loans
included in the trust fund as of the
cut-off date represent, in the aggregate,
30.5% of the mortgage pool (9 mortgage
loans in loan group 1 or 39.1% and 1
mortgage loan in loan group 2 or 8.3%).
CONCENTRATION OF MORTGAGED
PROPERTY TYPES SUBJECT THE
TRUST FUND TO INCREASED
RISK OF DECLINE IN A
PARTICULAR INDUSTRY........ A concentration of mortgaged property types can
increase the risk that a decline in a
particular industry or business would have a
disproportionately large impact on a pool of
mortgage loans. For example, if there is a
decline in tourism, the hotel industry might be
adversely affected,
S-59
leading to increased losses on loans secured by
hospitality properties as compared to the
mortgage loans secured by other property types.
In that regard:
- mortgage loans included in the trust fund
and secured by retail properties represent
as of the cut-off date 42.1% of the
mortgage pool (based on the primary
property type for combined office/retail
properties) (58.5% of loan group 1);
- mortgage loans included in the trust fund
and secured by multifamily properties
represent as of the cut-off date 25.9% of
the mortgage pool (3.5% of loan group 1 and
83.4% of loan group 2);
- mortgage loans included in the trust fund
and secured by office properties represent
as of the cut-off date 16.3% of the
mortgage pool (based on the primary
property type for combined office/retail
properties) (22.7% of loan group 1);
- mortgage loans included in the trust fund
and secured by industrial and mixed use
properties represent as of the cut-off date
7.6% of the mortgage pool (10.6% of loan
group 1);
- mortgage loans included in the trust fund
and secured by mobile home park properties
represent as of the cut-off date 8.0% of
the mortgage pool (4.7% of loan group 1 and
16.6% of loan group 2).
WE HAVE NOT REUNDERWRITTEN
ANY OF THE MORTGAGE
LOANS...................... We have not reunderwritten the mortgage loans
included in the trust fund. Instead, we have
relied on the representations and warranties
made by the mortgage loan sellers, and the
mortgage loan sellers' respective obligations
to repurchase, cure or substitute a mortgage
loan in the event that a representation or
warranty was not true when made and such breach
materially and adversely affects the value of
the mortgage loan or the interests of the
certificateholders therein. These
representations and warranties do not cover all
of the matters that we would review in
underwriting a mortgage loan and you should not
view them as a substitute for reunderwriting
the mortgage loans. If we had reunderwritten
the mortgage loans included in the trust fund,
it is possible that the reunderwriting process
may have revealed problems with a mortgage loan
not covered by representations or warranties
given by the mortgage loan sellers. In
addition, we cannot provide assurance that the
mortgage loan sellers will be able to
repurchase or substitute a mortgage loan if a
representation or warranty has been breached.
See "DESCRIPTION OF THE MORTGAGE
S-60
POOL--Representations and Warranties;
Repurchases and Substitutions" in this
prospectus supplement.
FORECLOSURE ON MORTGAGED
PROPERTIES MAY RESULT IN
ADVERSE TAX CONSEQUENCES... One or more of the REMICs relating to the
assets of the trust fund might become subject
to federal (and possibly state or local) tax on
certain of its net income from the operation
and management of a mortgaged property
subsequent to the trust fund's acquisition of a
mortgaged property pursuant to a foreclosure or
deed-in-lieu of foreclosure. Any such tax would
substantially reduce net proceeds available for
distribution to you. See "MATERIAL FEDERAL
INCOME TAX CONSEQUENCES--Taxation of Owners of
REMIC Regular Certificates," and "--Taxation of
Owners of REMIC Residual Certificates" in the
accompanying prospectus. In addition, if the
trust fund were to acquire one or more
mortgaged properties pursuant to a foreclosure
or deed in lieu of foreclosure, upon
acquisition of those mortgaged properties, the
trust fund may in certain jurisdictions,
particularly in New York, be required to pay
state or local transfer or excise taxes upon
liquidation of such properties. Such state or
local taxes may reduce net proceeds available
for distribution to the certificateholders.
INSURANCE COVERAGE ON
MORTGAGED PROPERTIES MAY
NOT COVER SPECIAL HAZARD
LOSSES..................... The master servicer (with respect to mortgage
loans that are not specially serviced mortgage
loans) and/or special servicer (with respect to
specially serviced mortgage loans) will
generally be required to cause the borrower on
each mortgage loan included in the trust fund
and serviced by it to maintain such insurance
coverage on the related mortgaged property as
is required under the related mortgage,
including hazard insurance; provided that each
of the master servicer and/or the special
servicer may satisfy its obligation to cause
hazard insurance to be maintained with respect
to any mortgaged property by acquiring a
blanket or master single interest insurance
policy. In general, the standard form of fire
and extended coverage policy covers physical
damage to or destruction of the improvements on
the related mortgaged property by fire,
lightning, explosion, smoke, windstorm and
hail, and riot, strike and civil commotion,
subject to the conditions and exclusions
specified in each policy. The mortgage loans
generally do not require earthquake insurance.
Although the policies covering the mortgaged
properties are underwritten by different
insurers under different state laws
S-61
in accordance with different applicable state
forms, and therefore do not contain identical
terms and conditions, most such policies
typically may not cover any physical damage
resulting from:
- war;
- terrorism;
- revolution;
- governmental actions;
- floods, and other water-related causes;
- earth movement (including earthquakes,
landslides and mud flows);
- wet or dry rot;
- vermin;
- domestic animals;
- sink holes or similarly occurring soil
conditions; and
- other kinds of risks not specified in the
preceding paragraph.
In light of the September 11, 2001 terrorist
attacks in New York City and the Washington,
D.C. area, many reinsurance companies (which
assume some of the risk of policies sold by
primary insurers) have indicated that they
intend to eliminate coverage for acts of
terrorism from their reinsurance policies.
Without that reinsurance coverage, primary
insurance companies would have to assume that
risk themselves, which may cause them to
eliminate such coverage in their policies,
increase the amount of the deductible for acts
of terrorism or charge higher premiums for such
coverage. In order to offset this risk,
Congress passed the Terrorism Risk Insurance
Act of 2002, which established the Terrorism
Insurance Program. The Terrorism Insurance
Program is administered by the Secretary of the
Treasury and will provide financial assistance
from the United States government to insurers
in the event of another terrorist attack that
is subject of an insurance claim. The Treasury
Department will establish procedures for the
Terrorism Insurance Program under which the
federal share of compensation will be equal to
90% of that portion of insured losses that
exceeds an applicable insurer deductible
required to be paid during each program year.
The federal share in the aggregate in any
program year may not exceed $100 billion. An
insurer that has paid its deductible is not
liable for the payment of any portion of total
annual United States-wide losses that exceed
$100
S-62
billion, regardless of the terms of the
individual insurance contracts.
The Terrorism Insurance Program requires that
each insurer for policies in place prior to
November 26, 2002, provide its insureds with a
statement of the proposed premiums for
terrorism coverage, identifying the portion of
the risk that the federal government will
cover, within 90 days after November 26, 2002.
Insureds will have 30 days to accept the
continued coverage and pay the premium. If an
insured does not pay the premium, insurance for
acts of terrorism may be excluded from the
policy. All policies for insurance issued after
November 26, 2002, must make similar
disclosure. The Terrorism Risk Insurance Act of
2002 does not require insureds to purchase the
coverage nor does it stipulate the pricing of
the coverage.
Through December 2004, insurance carriers are
required under the program to provide terrorism
coverage in their basic "all-risk" policies. By
September 1, 2004, the Secretary of the
Treasury shall determine whether mandatory
participation should be extended through
December 2005. Any commercial property and
casualty terrorism insurance exclusion that was
in force on November 26, 2002, is automatically
voided to the extent that it excludes losses
that would otherwise be insured losses, subject
to the immediately preceding paragraph. Any
state approval of such types of exclusions in
force on November 26, 2002, is also voided.
However, the Terrorism Insurance Program
applies to United States risks only and to acts
that are committed by an individual or
individuals acting on behalf of a foreign
person or foreign interest as an effort to
influence or coerce United States civilians or
the United States government. It remains
unclear what acts will fall under the purview
of the Terrorism Insurance Program.
Furthermore, because the Terrorism Insurance
Program has only been recently passed into law,
there can be no assurance that it or state
legislation will substantially lower the cost
of obtaining terrorism insurance.
Finally, the Terrorism Insurance Program
terminates on December 31, 2004 (with a
potential to extend to December 31, 2005).
There can be no assurance that such temporary
program will create any long-term changes in
the availability and cost of such insurance.
Moreover, there can be no assurance that such
program will be renewed or subsequent terrorism
insurance legislation will be passed upon its
expiration.
S-63
Pursuant to the terms of the pooling and
servicing agreement, the master servicer or the
special servicer may not be required to
maintain insurance covering terrorist or
similar acts, nor will it be required to call a
default under a mortgage loan, if the related
borrower fails to maintain such insurance (even
if required to do so under the related loan
documents) if the special servicer has
determined, in consultation with the
controlling class representative, in accordance
with the servicing standard that either--
- such insurance is not available at
commercially reasonable rates and that such
hazards are not at the time commonly
insured against for properties similar to
the mortgaged property and located in or
around the region in which such mortgaged
property is located, or
- such insurance is not available at any
rate.
In addition, with respect to certain mortgage
loans, the lender has waived the right to
require terrorism insurance.
Any losses incurred with respect to mortgage
loans included in the trust fund due to
uninsured risks or insufficient hazard
insurance proceeds could adversely affect
distributions on your certificates.
ADDITIONAL DEBT ON SOME
MORTGAGE LOANS CREATES
ADDITIONAL RISKS........... In general, the borrowers are:
- required to satisfy any existing
indebtedness encumbering the related
mortgaged property as of the closing of the
related mortgage loan; and
- prohibited from encumbering the related
mortgaged property with additional secured
debt without the lender's prior approval.
None of the mortgage loans included in the
trust fund is secured by mortgaged properties
that secure other loans outside the trust fund.
One (1) mortgage loan included in the trust
fund as of the cut-off date (loan number 8),
representing 2.1% of the mortgage pool (2.9% of
loan group 1), has existing subordinated debt
secured by the related mortgaged properties,
subject to the terms of a subordination and
standstill agreement in favor of the lender. In
addition, with respect to this mortgage loan
(see "DESCRIPTION OF THE MORTGAGE POOL--Ten
Largest Mortgage Loans--The Pacific Park
Apartments" in this prospectus supplement), the
lender under the related subordinate debt has
taken a security interest in the equity
interests in the related
S-64
borrower as well as the subordinated lien on
the related mortgaged property.
One (1) mortgage loan included in the trust
fund as of the cut-off date (loan number 70),
representing 0.5% of the mortgage pool (1.6% of
loan group 2), has existing unsecured debt
incurred by the borrower other than in the
ordinary course of business.
Two (2) mortgage loans included in the trust
fund as of the cut-off date (loan numbers 5 and
39), representing 3.1% of the mortgage pool
(4.3% of loan group 1), provide that the
borrower under certain circumstances may incur,
without lender consent, additional unsecured
indebtedness other than in the ordinary course
of business.
With respect to 1 mortgage loan (loan number
66), representing 0.5% of the mortgage pool
(1.7% of loan group 2), the ownership interests
of the direct or indirect owners of the related
borrower have been pledged as security for
mezzanine debt, subject to the terms of an
intercreditor agreement entered into in favor
of the lender. In addition, in the case of 11
mortgage loans (loan numbers 1, 4, 12, 18, 45,
48, 51, 54, 96, 116 and 117), representing
13.3% of the mortgage pool (10 mortgage loans
in loan group 1 or 17.7% and 1 mortgage loan in
loan group 2 or 1.9%), the related mortgage
loan documents provide that, under certain
circumstances, the entities with a controlling
ownership interest in the borrower may pledge
their interests in the borrower as security for
mezzanine debt in the future, subject to the
terms of a subordination and standstill
agreement to be entered into in favor of the
lender and the satisfaction of certain
financial conditions.
Of the mortgage loans included the trust fund
that permit future mezzanine debt as described
in the preceding sentence, 6 mortgage loans in
loan group 1 (loan numbers 12, 18, 45, 96, 116
and 117), representing 4.9% of the mortgage
pool (6.8% of loan group 1), permit
non-managing membership interests in the
related borrower, at any time when the borrower
is controlled by AmCap, Inc., to be pledged as
security for mezzanine debt.
Eight (8) mortgage loans included in the trust
fund as of the cut-off date (loan numbers 59,
98, 103, 112, 127, 135, 137 and 140),
representing 2.0% of the mortgage pool (3
mortgage loans in loan group 1 or 1.2% and 5
mortgage loans in loan group 2 or 4.0%), do not
prohibit the related borrower from incurring
additional unsecured debt or an owner of an
interest in the related borrower from pledging
its ownership interest in the related borrower
as security for
S-65
mezzanine debt because the related borrower is
not required by either the mortgage loan
documents or related organizational documents
to be a special purpose entity.
Further, certain of the mortgage loans included
in the trust fund do not prohibit limited
partners or other owners of non-controlling
interests in the related borrower from pledging
their interests in the borrower as security for
mezzanine debt.
Secured subordinated debt encumbering any
mortgaged property may increase the difficulty
of refinancing the related mortgage loan at
maturity and the possibility that reduced cash
flow could result in deferred maintenance.
Also, in the event that the holder of the
subordinated debt has filed for bankruptcy or
been placed in involuntary receivership,
foreclosure by any senior lienholder (including
the trust fund) on the mortgaged property could
be delayed. In general, the mortgage loans
included in the trust fund, and the mortgage
loan documents and organizational documents of
the related borrower, do not prohibit the
borrower from incurring additional indebtedness
if incurred in the ordinary course of business
and not secured by a lien on the related
mortgaged properties.
In addition, certain mortgage loans, which may
include the mortgage loans previously described
in this risk factor, permit the related
borrower to incur, or do not prohibit the
related borrower from incurring, unsecured debt
to an affiliate of, or owner of an interest in,
the borrower or to an affiliate of such an
owner. Further, certain of the mortgage loans
permit additional liens on the related
mortgaged properties for (1) assessments, taxes
or other similar charges or (2) liens which in
the aggregate constitute an immaterial and
insignificant monetary amount with respect to
the net value of the related borrower's assets.
A default by the borrower on such additional
indebtedness could impair the borrower's
financial condition and result in the
bankruptcy or receivership of the borrower
which would cause a delay in the foreclosure by
the trust fund on the mortgaged property. It
may not be evident that a borrower has incurred
any such future subordinate second lien debt
until the related mortgage loan otherwise
defaults. In cases in which one or more
subordinate liens are imposed on a mortgaged
property or the borrower incurs other
indebtedness, the trust fund is subject to
additional risks, including, without
limitation, the following:
- the risk that the necessary maintenance of
the mortgaged property could be deferred to
allow the borrower to pay the required debt
service on the subordinate
S-66
financing and that the value of the
mortgaged property may fall as a result;
- the risk that the borrower may have a
greater incentive to repay the subordinate
or unsecured indebtedness first;
- the risk that it may be more difficult for
the borrower to refinance the mortgage loan
or to sell the mortgaged property for
purposes of making any balloon payment upon
the maturity of the mortgage loan;
- the existence of subordinated debt
encumbering any mortgaged property may
increase the difficulty of refinancing the
related mortgage loan at maturity and the
possibility that reduced cash flow could
result in deferred maintenance; and
- the risk that, in the event that the holder
of the subordinated debt has filed for
bankruptcy or been placed in involuntary
receivership, foreclosing on the mortgaged
property could be delayed and the trust may
be subjected to the costs and
administrative burdens of involvement in
foreclosure or bankruptcy proceedings or
related litigation.
See "CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS
AND LEASES--Subordinate Financing" and
"--Due-on-Sale and Due-on-Encumbrance" in the
accompanying prospectus and "DESCRIPTION OF THE
MORTGAGE POOL--Certain Terms and Conditions of
the Mortgage Loans--Other Financing" and
"--Due-on-Sale and Due-on-Encumbrance
Provisions" in this prospectus supplement.
Mezzanine debt is debt that is incurred by the
owner of equity in one or more borrowers and is
secured by a pledge of the equity ownership
interests in such borrowers. Because mezzanine
debt is secured by the obligor's equity
interest in the related borrowers, such
financing effectively reduces the obligor's
economic stake in the related mortgaged
property. The existence of mezzanine debt may
reduce cash flow on the borrower's mortgaged
property after the payment of debt service and
may increase the likelihood that the owner of a
borrower will permit the value or income
producing potential of a mortgaged property to
fall and may create a slightly greater risk
that a borrower will default on the mortgage
loan secured by a mortgaged property whose
value or income is relatively weak.
Generally, upon a default under mezzanine debt,
the holder of such mezzanine debt would be
entitled to foreclose upon
S-67
the equity in the related mortgagor, which has
been pledged to secure payment of such
mezzanine debt. Although such transfer of
equity may not trigger the due on sale clause
under the related mortgage loan, it could cause
the obligor under such mezzanine debt to file
for bankruptcy, which could negatively affect
the operation of the related mortgaged property
and such borrower's ability to make payments on
the related mortgage loan in a timely manner.
See "CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS
AND LEASES--Due-on-Sale and Due-on-
Encumbrance" in the accompanying prospectus and
"DESCRIPTION OF THE MORTGAGE POOL--Certain
Terms and Conditions of the Mortgage
Loans--Other Financing" and "--Due-on-Sale and
Due-on-Encumbrance Provisions" in this
prospectus supplement.
THE BORROWER'S FORM OF ENTITY
MAY CAUSE SPECIAL RISKS.... Most of the borrowers are legal entities rather
than individuals. Mortgage loans made to legal
entities may entail risks of loss greater than
those of mortgage loans made to individuals.
For example, a legal entity, as opposed to an
individual, may be more inclined to seek legal
protection from its creditors under the
bankruptcy laws. Unlike individuals involved in
bankruptcies, most of the entities generally do
not have personal assets and creditworthiness
at stake. The bankruptcy of a borrower, or a
general partner or managing member of a
borrower, may impair the ability of the lender
to enforce its rights and remedies under the
related mortgage.
Many of the borrowers are not special purpose
entities structured to limit the possibility of
becoming insolvent or bankrupt, and therefore
may be more likely to become insolvent or the
subject of a voluntary or involuntary
bankruptcy proceeding because such borrowers
may be:
- operating entities with businesses distinct
from the operation of the property with the
associated liabilities and risks of
operating an ongoing business; or
- individuals that have personal liabilities
unrelated to the property.
However, any borrower, even a special purpose
entity structured to be bankruptcy-remote, as
an owner of real estate will be subject to
certain potential liabilities and risks. We
cannot provide assurances that any borrower
will not file for bankruptcy protection or that
creditors of a borrower or a corporate or
individual general partner or managing member
of a borrower will not initiate a bankruptcy or
similar proceeding against such borrower or
S-68
corporate or individual general partner or
managing member.
Furthermore, with respect to any related
borrowers, creditors of a common parent in
bankruptcy may seek to consolidate the assets
of such borrowers with those of the parent.
Consolidation of the assets of such borrowers
would likely have an adverse effect on the
funds available to make distributions on your
certificates, and may lead to a downgrade,
withdrawal or qualification of the ratings of
your certificates. See "CERTAIN LEGAL ASPECTS
OF MORTGAGE LOANS AND LEASES--Bankruptcy Laws"
in the accompanying prospectus.
In addition, with respect to 12 mortgage loans,
representing 9.4% of the mortgage pool (9
mortgage loans in loan group 1 or 11.6% and 3
mortgage loans in loan group 2 or 3.5%),
including the mortgage loans comprising the
Portland Office portfolio (see "DESCRIPTION OF
THE MORTGAGE POOL--Ten Largest Mortgage
Loans--Portland Office Portfolio") the
borrowers own the related mortgaged property as
tenants in common. These mortgage loans may be
subject to prepayment, including during periods
when prepayment might otherwise be prohibited,
as a result of partition. Although many of the
related borrowers have purported to waive any
right of partition, we cannot assure you that
any such waiver would be enforced by a court of
competent jurisdiction.
BANKRUPTCY PROCEEDINGS ENTAIL
CERTAIN RISKS.............. Under federal bankruptcy law, the filing of a
petition in bankruptcy by or against a borrower
will stay the sale of the mortgaged property
owned by that borrower, as well as the
commencement or continuation of a foreclosure
action. In addition, even if a court determines
that the value of the mortgaged property is
less than the principal balance of the mortgage
loan it secures, the court may prevent a lender
from foreclosing on the mortgaged property
(subject to certain protections available to
the lender). As part of a restructuring plan, a
court also may reduce the amount of secured
indebtedness to the then-current value of the
mortgaged property, which would make the lender
a general unsecured creditor for the difference
between the then-current value and the amount
of its outstanding mortgage indebtedness. A
bankruptcy court also may: (1) grant a debtor a
reasonable time to cure a payment default on a
mortgage loan; (2) reduce periodic payments due
under a mortgage loan; (3) change the rate of
interest due on a mortgage loan; or (4)
otherwise alter the mortgage loan's repayment
schedule.
S-69
Moreover, the filing of a petition in
bankruptcy by, or on behalf of, a junior
lienholder may stay the senior lienholder from
taking action to foreclose on the junior lien.
Additionally, the borrower's trustee or the
borrower, as debtor-in-possession, has certain
special powers to avoid, subordinate or
disallow debts. In certain circumstances, the
claims of the trustee may be subordinated to
financing obtained by a debtor-in-possession
subsequent to its bankruptcy.
Under federal bankruptcy law, the lender will
be stayed from enforcing a borrower's
assignment of rents and leases. Federal
bankruptcy law also may interfere with the
master servicer's or special servicer's ability
to enforce lockbox requirements. The legal
proceedings necessary to resolve these issues
can be time consuming and costly and may
significantly delay or diminish the receipt of
rents. Rents also may escape an assignment to
the extent they are used by the borrower to
maintain the mortgaged property or for other
court authorized expenses.
Additionally, pursuant to subordination
agreements for certain of the mortgage loans,
the subordinate lenders may have agreed that
they will not take any direct actions with
respect to the related subordinated debt,
including any actions relating to the
bankruptcy of the borrower, and that the holder
of the mortgage loan will have all rights to
direct all such actions. There can be no
assurance that in the event of the borrower's
bankruptcy, a court will enforce such
restrictions against a subordinated lender.
In its decision in In re 203 North LaSalle
Street Partnership, 246 B.R. 325 (Bankr. N.D.
Ill. March 10, 2000), the United States
Bankruptcy Court for the Northern District of
Illinois refused to enforce a provision of a
subordination agreement that allowed a first
mortgagee to vote a second mortgagee's claim
with respect to a Chapter 11 reorganization
plan on the grounds that pre-bankruptcy
contracts cannot override rights expressly
provided by the Bankruptcy Code. This holding,
which one court has already followed,
potentially limits the ability of a senior
lender to accept or reject a reorganization
plan or to control the enforcement of remedies
against a common borrower over a subordinated
lender's objections.
As a result of the foregoing, the trustee's
recovery with respect to borrowers in
bankruptcy proceedings may be significantly
delayed, and the aggregate amount ultimately
collected may be substantially less than the
amount owed.
Certain of the mortgage loans have a sponsor
that has previously filed bankruptcy. In each
case, the related entity
S-70
or person has emerged from bankruptcy. However,
we cannot assure you that such sponsors will
not be more likely than other sponsors to
utilize their rights in bankruptcy in the event
of any threatened action by the mortgagee to
enforce its rights under the related loan
documents.
INSPECTIONS AND APPRAISALS
MAY NOT ACCURATELY REFLECT
VALUE OR CONDITION OF
MORTGAGED PROPERTY......... In general, appraisals represent only the
analysis and opinion of qualified experts and
are not guaranties of present or future value,
and may determine a value of a property that is
significantly higher than the amount that can
be obtained from the sale of a mortgaged
property under a distress or liquidation sale.
Information regarding the values of the
mortgaged properties at the date of such report
is presented under "DESCRIPTION OF THE MORTGAGE
POOL--Additional Mortgage Loan Information" in
this prospectus supplement for illustrative
purposes only. Any engineering reports or site
inspections obtained in connection with this
offering represent only the analysis of the
individual engineers or site inspectors
preparing such reports at the time of such
report, and may not reveal all necessary or
desirable repairs, maintenance or capital
improvement items.
THE MORTGAGED PROPERTIES MAY
NOT BE IN COMPLIANCE WITH
CURRENT ZONING LAWS........ The mortgaged properties securing the mortgage
loans included in the trust fund are typically
subject to building and zoning ordinances and
codes affecting the construction and use of
real property. Since the zoning laws applicable
to a mortgaged property (including, without
limitation, density, use, parking and set-back
requirements) are usually subject to change by
the applicable regulatory authority at any
time, the improvements upon the mortgaged
properties may not comply fully with all
applicable current and future zoning laws. Such
changes may limit the ability of the related
borrower to rehabilitate, renovate and update
the premises, and to rebuild or utilize the
premises "as is" in the event of a casualty
loss with respect thereto. Such limitations may
adversely affect the cash flow of the mortgaged
property following such loss.
RESTRICTIONS ON CERTAIN OF
THE MORTGAGED PROPERTIES MAY
LIMIT THEIR USE............ In addition, certain of the mortgaged
properties securing mortgage loans included in
the trust fund which are non-conforming may not
be "legal non-conforming" uses. The failure of
a mortgaged property to comply with zoning laws
S-71
or to be a "legal non-conforming" use may
adversely affect the market value of the
mortgaged property or the borrower's ability to
continue to use it in the manner it is
currently being used.
In addition, certain of the mortgaged
properties are subject to certain use
restrictions imposed pursuant to restrictive
covenants, governmental requirements,
reciprocal easement agreements or operating
agreements or, in the case of condominiums,
condominium declarations. Such use restrictions
include, for example, limitations on the
character of the improvements or the
properties, limitations affecting noise and
parking requirements, among other things, and
limitations on the borrowers' right to operate
certain types of facilities within a prescribed
radius. These limitations could adversely
affect the ability of the related borrower to
lease the mortgaged property on favorable
terms, thus adversely affecting the borrower's
ability to fulfill its obligations under the
related mortgage loan.
COMPLIANCE WITH APPLICABLE
LAWS AND REGULATIONS MAY
RESULT IN LOSSES........... A borrower may be required to incur costs to
comply with various existing and future
federal, state or local laws and regulations
applicable to the related mortgaged property
securing a mortgage loan included in the trust
fund. Examples of these laws and regulations
include zoning laws and the Americans with
Disabilities Act of 1990, which requires all
public accommodations to meet certain federal
requirements related to access and use by
disabled persons. See "CERTAIN LEGAL ASPECTS OF
MORTGAGE LOANS AND LEASES--Americans with
Disabilities Act" in the accompanying
prospectus. The expenditure of such costs or
the imposition of injunctive relief, penalties
or fines in connection with the borrower's
noncompliance could negatively impact the
borrower's cash flow and, consequently, its
ability to pay its mortgage loan.
ENFORCEABILITY OF DUE-ON-SALE
CLAUSES AND ASSIGNMENTS OF
LEASES AND RENTS IS
LIMITED.................... The mortgages securing the mortgage loans
included in the trust fund generally contain
due-on-sale clauses, which permit the
acceleration of the maturity of the related
mortgage loan if the borrower sells, transfers
or conveys the related mortgaged property or
its interest in the mortgaged property without
the consent of the lender. There also may be
limitations on the enforceability of such
clauses. The mortgages also generally include a
debt-acceleration clause, which permits the
acceleration of the related mortgage loan
S-72
upon a monetary or non-monetary default by the
borrower. The courts of all states will
generally enforce clauses providing for
acceleration in the event of a material payment
default, but may refuse the foreclosure of a
mortgaged property when acceleration of the
indebtedness would be inequitable or unjust or
the circumstances would render acceleration
unconscionable. However, certain of the
mortgage loans included in the trust fund
permit one or more transfers of the related
mortgaged property to pre-approved borrowers or
pursuant to pre-approved conditions set forth
in the related mortgage loan documents without
the lender's approval. See "CERTAIN LEGAL
ASPECTS OF MORTGAGE LOANS AND
LEASES--Due-on-Sale and Due-on-Encumbrance" in
the accompanying prospectus.
The mortgage loans included in the trust fund
may also be secured by an assignment of leases
and rents pursuant to which the borrower
typically assigns its right, title and interest
as landlord under the leases on the related
mortgaged property and the income derived
therefrom to the lender as further security for
the related mortgage loan, while retaining a
license to collect rents for so long as there
is no default. In the event the borrower
defaults, the license terminates and the lender
is entitled to collect the rents. Such
assignments are typically not perfected as
security interests prior to the lender's taking
possession of the related mortgaged property
and/or appointment of a receiver. Some state
laws may require that the lender take
possession of the mortgaged property and obtain
a judicial appointment of a receiver before
becoming entitled to collect the rents. In
addition, if bankruptcy or similar proceedings
are commenced by or in respect of the borrower,
the lender's ability to collect the rents may
be adversely affected. See "CERTAIN LEGAL
ASPECTS OF MORTGAGE LOANS AND LEASES--Leases
and Rents" in the accompanying prospectus.
LIMITATIONS ON THE BENEFITS
OF CROSS-COLLATERALIZED AND
CROSS-DEFAULTED
PROPERTIES................. Two (2) groups of mortgage loans (the S&P
Portfolio loans and the Portland Office
Portfolio loans) included in the trust fund as
of the cut-off date (loan numbers 25, 28, 29,
41, 72 and 9, 34 and 40), representing in the
aggregate 8.2% of the mortgage pool (8 mortgage
loans in loan group 1 or 11.3%), are groups of
mortgage loans that are cross-collateralized
and cross-defaulted with each of the other
mortgage loans in their respective groups. In
addition, some mortgage loans are secured by
first lien deeds of trust or mortgages, as
applicable, on multiple properties securing
S-73
the joint and several obligations of multiple
borrowers. Such arrangements could be
challenged as fraudulent conveyances by
creditors of any of the related borrowers or by
the representative of the bankruptcy estate of
any related borrower if one or more of such
borrowers becomes a debtor in a bankruptcy
case. Generally, under federal and most state
fraudulent conveyance statutes, a lien granted
by any such borrower could be voided if a court
determines that:
- such borrower was insolvent at the time of
granting the lien, was rendered insolvent
by the granting of the lien, was left with
inadequate capital or was not able to pay
its debts as they matured; and
- the borrower did not, when it allowed its
mortgaged property to be encumbered by the
liens securing the indebtedness represented
by the other cross-collateralized loans,
receive "fair consideration" or "reasonably
equivalent value" for pledging such
mortgaged property for the equal benefit of
the other related borrowers.
We cannot provide assurances that a lien
granted by a borrower on a cross-collateralized
loan to secure the mortgage loan of another
borrower, or any payment thereon, would not be
avoided as a fraudulent conveyance. See
"DESCRIPTION OF THE MORTGAGE POOL--Certain
Terms and Conditions of the Mortgage
Loans--Cross-Default and
Cross-Collateralization of Certain Mortgage
Loans; Certain Multi-Property Mortgage Loans"
and Annex A-5 to this prospectus supplement for
more information regarding the
cross-collateralized loans. No mortgage loan
included in the trust fund is
cross-collateralized with a mortgage loan not
included in the trust fund.
SINGLE TENANTS AND
CONCENTRATION OF TENANTS
SUBJECT THE TRUST FUND
TO INCREASED RISK.......... Twenty-five (25) of the mortgaged properties
securing mortgage loans in loan group 1,
representing 9.3% of the mortgage pool (13.0%
of loan group 1), are leased wholly to a single
tenant or are wholly owner occupied. In
addition, the mortgaged property related to one
mortgage loan in loan group 1, representing
2.3% of the mortgage pool (3.2% of loan group
1), is leased entirely to multiple tenants
related to the State of Washington. See
"DESCRIPTION OF THE MORTGAGE POOL--Top Ten
Largest Loans--Pointe Plaza East." Certain
other of the mortgaged properties are leased in
large part to a single tenant or are in large
part owner occupied. Any default by a major
tenant
S-74
could adversely affect the related borrower's
ability to make payments on the related
mortgage loan. We cannot provide assurances
that any major tenant will continue to perform
its obligations under its lease (or, in the
case of an owner-occupied mortgaged property,
under the related mortgage loan documents).
With respect to certain of the mortgage loans,
the related borrower has given to certain
tenants a right of first refusal in the event a
sale is contemplated or an option to purchase
all or a portion of the mortgaged property and
this provision, if not waived, may impede the
mortgagee's ability to sell the related
mortgaged property at foreclosure or adversely
affect the foreclosure proceeds.
In addition, certain of the mortgaged
properties that are leased to single tenants or
a major tenant may have leases that terminate
prior to the maturity date of the related
mortgage loan. Mortgaged properties leased to a
single tenant, or a small number of tenants,
are more likely to experience interruptions of
cash flow if a tenant fails to renew its lease
because there may be less or no rental income
until new tenants are found and it may be
necessary to expend substantial amounts of
capital to make the space acceptable to new
tenants.
Retail and office properties also may be
adversely affected if there is a concentration
of particular tenants among the mortgaged
properties or of tenants in a particular
business or industry. For example, with respect
to 15 mortgage loans (loan numbers 61, 65, 69,
77, 79, 82, 83, 90, 93, 100, 102, 103, 104, 105
and 107) representing 5.8% of the mortgage pool
(8.1% of loan group 1), the single tenant of
each mortgaged property is Walgreens Co. For
further information regarding certain
significant tenants at the mortgaged
properties, see Annex A-4 to this prospectus
supplement.
THE FAILURE OF A TENANT WILL
HAVE A NEGATIVE IMPACT ON
SINGLE TENANT AND TENANT
CONCENTRATION PROPERTIES... The bankruptcy or insolvency of a major tenant
or sole tenant, or a number of smaller tenants,
in retail, industrial and office properties may
adversely affect the income produced by a
mortgaged property. Under the Bankruptcy Code,
a tenant has the option of assuming or
rejecting any unexpired lease. If the tenant
rejects the lease, the landlord's claim for
breach of the lease would be a general
unsecured claim against the tenant (absent
collateral securing the claim) and the amounts
the landlord could claim would be limited.
S-75
LITIGATION MAY HAVE ADVERSE
AFFECT ON BORROWERS........ From time to time, there may be legal
proceedings pending or threatened against the
borrowers, managers and their respective
affiliates relating to the business of, or
arising out of the ordinary course of business
of, the borrowers, managers and their
respective affiliates, and certain of the
borrowers, managers and their respective
affiliates are subject to legal proceedings
relating to the business of, or arising out of
the ordinary course of business of, the
borrowers, managers or their respective
affiliates. It is possible that such litigation
may have a material adverse effect on any
borrower's ability to meet its obligations
under the related mortgage loan and, thus, on
distributions on your certificates.
POOR PROPERTY MANAGEMENT
WILL LOWER THE PERFORMANCE
OF THE RELATED
MORTGAGED PROPERTY......... The successful operation of a real estate
project depends upon the property manager's
performance and viability. The property manager
is responsible for:
- responding to changes in the local market;
- planning and implementing the rental
structure;
- operating the property and providing
building services;
- managing operating expenses; and
- assuring that maintenance and capital
improvements are carried out in a timely
fashion.
Properties deriving revenues primarily from
short-term sources, such as short-term leases,
are generally more management intensive than
properties leased to creditworthy tenants under
long-term leases.
We make no representation or warranty as to the
skills of any present or future managers.
Additionally, we cannot provide assurance that
the property managers will be in a financial
condition to fulfill their management
responsibilities throughout the terms of their
respective management agreements.
CONDEMNATIONS OF MORTGAGED
PROPERTIES MAY
RESULT IN LOSSES........... From time to time, there may be condemnations
pending or threatened against one or more of
the mortgaged properties securing mortgage
loans included in the trust fund. The proceeds
payable in connection with a total condemnation
may not be sufficient to restore the related
mortgaged property or to satisfy the remaining
indebtedness of the
S-76
related mortgage loan. The occurrence of a
partial condemnation may have a material
adverse effect on the continued use of, or
income generation from, the affected mortgaged
property. Therefore, we cannot give assurances
that the occurrence of any condemnation will
not have a negative impact upon distributions
on your certificates.
THE STATUS OF A GROUND LEASE
MAY BE UNCERTAIN IN A
BANKRUPTCY PROCEEDING...... Certain mortgaged properties included in the
trust fund may be secured at least in part by
leasehold interests. Pursuant to Section 365(h)
of the Bankruptcy Code, ground lessees have the
right to continue in a ground lease even though
the representative of their bankrupt ground
lessor rejects the lease. The leasehold
mortgages provide that the borrower may not
elect to treat the ground lease as terminated
on account of any such rejection by the ground
lessor without the prior approval of the holder
of the mortgage note. In a bankruptcy of a
ground lessee/borrower, the ground
lessee/borrower under the protection of the
Bankruptcy Code has the right to assume
(continue) or reject (terminate) any or all of
its ground leases. If the ground lessor and the
ground lessee/borrower are concurrently
involved in bankruptcy proceedings, the trustee
may be unable to enforce the bankrupt ground
lessee/borrower's right to continue in a ground
lease rejected by a bankrupt ground lessor. In
such circumstances, a ground lease could be
terminated notwithstanding lender protection
provisions contained therein or in the related
mortgage.
In addition, certain of the mortgaged
properties securing the mortgage loans are
subject to operating leases. The operating
lessee then sublets space in the mortgaged
property to sub-tenants. Therefore, the cash
flow from the rented mortgaged property will be
subject to the bankruptcy risks with respect to
the operating lessee.
MORTGAGE LOAN SELLERS MAY NOT
BE ABLE TO MAKE A REQUIRED
REPURCHASE OR SUBSTITUTION
OF A DEFECTIVE MORTGAGE
LOAN....................... Each mortgage loan seller is the sole
warranting party in respect of the mortgage
loans sold by such mortgage loan seller to us.
Neither we nor any of our affiliates (except,
in certain circumstances, for Wachovia Bank,
National Association in its capacity as a
mortgage loan seller) are obligated to
repurchase or substitute any mortgage loan in
connection with either a breach of any mortgage
loan seller's representations and warranties or
any document defects, if such
S-77
mortgage loan seller defaults on its obligation
to do so. We cannot provide assurances that the
mortgage loan sellers will have the financial
ability to effect such repurchases or
substitutions.
In addition, one or more of the mortgage loan
sellers has acquired a portion of the mortgage
loans included in the trust fund in one or more
secondary market purchases. Such purchases may
be challenged as fraudulent conveyances. Such a
challenge if successful, may have a negative
impact on the distributions on your
certificates. See "DESCRIPTION OF THE MORTGAGE
POOL-- Assignment of the Mortgage Loans;
Repurchases and Substitutions" and
"--Representations and Warranties; Repurchases
and Substitutions" in this prospectus
supplement and "DESCRIPTION OF THE POOLING AND
SERVICING AGREEMENTS--Representations and
Warranties; Repurchases" in the accompanying
prospectus.
ONE ACTION JURISDICTION MAY
LIMIT THE ABILITY OF THE
SPECIAL SERVICER TO
FORECLOSE ON THE MORTGAGED
PROPERTY................... Some states (including California) have laws
that prohibit more than one judicial action to
enforce a mortgage obligation, and some courts
have construed the term judicial action
broadly. Accordingly, the special servicer is
required to obtain advice of counsel prior to
enforcing any of the trust fund's rights under
any of the mortgage loans that include
mortgaged properties where this rule could be
applicable. In the case of either a
cross-collateralized and cross-defaulted
mortgage loan or a multi-property mortgage loan
which is secured by mortgaged properties
located in multiple states, the special
servicer may be required to foreclose first on
properties located in states where such "one
action" rules apply (and where non-judicial
foreclosure is permitted) before foreclosing on
properties located in the states where judicial
foreclosure is the only permitted method of
foreclosure. As a result, the special servicer
may incur delay and expense in foreclosing on
mortgaged properties located in states affected
by one action rules. See "CERTAIN LEGAL ASPECTS
OF MORTGAGE LOANS AND LEASES--Foreclosure" in
the accompanying prospectus.
S-78
DESCRIPTION OF THE MORTGAGE POOL
GENERAL
The pool of mortgage loans (each, a "Mortgage Loan") included in the Trust
Fund ("Mortgage Pool") is expected to consist of 140 fixed rate mortgage loans
(the "Mortgage Loans"), with an aggregate principal balance (the "Cut-Off Date
Pool Balance") as of April 11, 2003 for 93 of the Mortgage Loans and April 1,
2003 for 47 of the Mortgage Loans (such date with respect to each Mortgage Loan,
the "Cut-Off Date"), of $891,768,535. The "Cut-Off Date Balance" of each
Mortgage Loan will equal the unpaid principal balance thereof as of the Cut-Off
Date, after reduction for all payments of principal due on or before such date,
whether or not received. The Mortgage Pool will be deemed to consist of 2 loan
groups ("Loan Group 1" and "Loan Group 2" and, collectively, the "Loan Groups").
Loan Group 1 will consist of (i) all of the Mortgage Loans that are not secured
by multifamily properties and/or mobile home park properties, (ii) 2 Mortgage
Loans that are secured by multifamily properties and (iii) 1 Mortgage Loan that
is secured by a mobile home park property. Loan Group 1 is expected to consist
of 84 Mortgage Loans, with an aggregate Cut-Off Date Balance of $641,845,698
(the "Cut-Off Date Group 1 Balance"). Loan Group 2 will consist of 42 Mortgage
Loans that are secured by Mortgaged Properties that are multifamily properties
and 14 Mortgage Loans that are secured by mobile home park properties. Loan
Group 2 is expected to consist of 56 Mortgage Loans, with an aggregate Cut-Off
Date Balance of $249,922,837 (the "Cut-Off Date Group 2 Balance" and, together
with the Cut-Off Date Group 1 Balance the "Cut-Off Date Group Balances"). Annex
A to this Prospectus Supplement sets forth the Loan Group designation with
respect to each Mortgage Loan. The Cut-Off Date Balances of all of the Mortgage
Loans in the Mortgage Pool range from $507,614 to $33,500,000 and the Mortgage
Loans in the Mortgage Pool have an average Cut-Off Date Balance of $6,369,775.
The Cut-Off Date Balances of the Mortgage Loans in Loan Group 1 range from
$507,614 to $33,500,000 and the Mortgage Loans in Loan Group 1 have an average
Cut-Off Date Balance of $7,641,020. The Cut-Off Date Balances of the Mortgage
Loans in Loan Group 2 range from $1,097,500 to $20,730,000 and the Mortgage
Loans in Loan Group 2 have an average Cut-Off Date Balance of $4,462,908.
References to percentages of Mortgaged Properties referred to in this Prospectus
Supplement without further description are references to the percentages of the
Cut-Off Date Pool Balance represented by the aggregate Cut-Off Date Balance of
the related Mortgage Loans and references to percentages of Mortgage Loans in a
particular Loan Group without further description are references to the related
Cut-Off Date Group Balance. The descriptions in this Prospectus Supplement of
the Mortgage Loans and the Mortgaged Properties are based upon the pool of
Mortgage Loans as it is expected to be constituted as of the close of business
on the Closing Date, assuming that (1) all scheduled principal and/or interest
payments due on or before the Cut-Off Date will be made, and (2) there will be
no principal prepayments on or before the Cut-Off Date. All percentages of the
Mortgage Loans, or of any specified group of Mortgage Loans, referred to in this
Prospectus Supplement are approximate percentages.
All of the Mortgage Loans are evidenced by a promissory note (each a
"Mortgage Note"). All of the Mortgage Loans are secured by a mortgage, deed of
trust or other similar security instrument (each, a "Mortgage") that creates a
first mortgage lien on a fee simple estate in an income-producing real property
(each, a "Mortgaged Property").
S-79
Set forth below are the number of Mortgage Loans, and the approximate
percentage of the Cut-Off Date Pool Balance represented by such Mortgage Loans,
that are secured by Mortgaged Properties operated for each indicated purpose:
MORTGAGED PROPERTIES BY PROPERTY TYPE
<Table>
<Caption>
PERCENTAGE PERCENTAGE
PERCENTAGE OF CUT-OFF OF CUT-OFF
NUMBER AGGREGATE OF CUT-OFF DATE DATE
OF LOANS/ CUT-OFF DATE DATE POOL GROUP 1 GROUP 2
PROPERTY TYPE PROPERTIES BALANCE BALANCE BALANCE BALANCE
- ------------- ---------- ------------ ---------- ---------- ----------
Retail............................... 59/60 $375,705,763 42.1% 58.5% 0.0%
Retail--Anchored................... 43/44 288,812,013 32.4 45.0 0.0
Retail--Shadow Anchored*........... 11/11 62,383,709 7.0 9.7 0.0
Retail--Unanchored................. 5/5 24,510,041 2.7 3.8 0.0
Multifamily.......................... 44/50 231,042,041 25.9 3.5 83.4
Office............................... 14/14 145,560,205 16.3 22.7 0.0
Mobile Home Park..................... 15/15 71,552,019 8.0 4.7 16.6
Mixed Use............................ 5/5 45,985,557 5.2 7.2 0.0
Industrial........................... 3/3 21,922,949 2.5 3.4 0.0
------- ------------ ----- ----- -----
TOTAL...................... 140/147 $891,768,535 100.0% 100.0% 100.0%
======= ============ ===== ===== =====
</Table>
- ---------------
* A Mortgaged Property is classified as shadow anchored if it is in close
proximity to an anchored retail property.
MORTGAGE LOAN HISTORY
All of the Mortgage Loans will be acquired on the Closing Date by the
Depositor from the Mortgage Loan Sellers. Wachovia Bank, National Association
("Wachovia"), formerly known as First Union National Bank, in its capacity as a
Mortgage Loan Seller, originated or acquired 49 of the Mortgage Loans to be
included in the Trust Fund representing 52.9% of the Cut-Off Date Pool Balance
(43 Mortgage Loans in Loan Group 1 or 65.4% of the related Cut-Off Date Group
Balance and 6 Mortgage Loans in Loan Group 2 or 20.8% of the related Cut-Off
Date Group Balance). LaSalle Bank National Association ("LaSalle") originated or
acquired 43 of the Mortgage Loans to be included in the Trust Fund representing
19.8% of the Cut-Off Date Pool Balance (16 Mortgage Loans in Loan Group 1 or
9.4% of the related Cut-Off Date Group Balance and 27 Mortgage Loans in Loan
Group 2 or 46.4% of the related Cut-Off Date Group Balance). Nomura Credit &
Capital, Inc. ("Nomura") originated or acquired 27 of the Mortgage Loans to be
included in the Trust Fund representing 16.2% of the Cut-Off Date Pool Balance
(14 Mortgage Loans in Loan Group 1 or 16.8% of the related Cut-Off Date Group
Balance and 13 Mortgage Loans in Loan Group 2 or 14.7% of the related Cut-Off
Date Group Balance). Artesia Mortgage Capital Corporation ("Artesia") originated
or acquired 21 of the Mortgage Loans to be included in the Trust Fund
representing 11.1% of the Cut-Off Date Pool Balance (11 Mortgage Loans in Loan
Group 1 or 8.4% of the related Cut-Off Date Group Balance and 10 Mortgage Loans
in Loan Group 2 or 18.1% of the related Cut-Off Date Group Balance). None of the
Mortgage Loans was 30 days or more delinquent as of the Cut-Off Date, and no
Mortgage Loan has been 30 days or more delinquent during the 12 months preceding
the Cut-Off Date (or since the date of origination if such Mortgage Loan has
been originated within the past 12 months).
CERTAIN TERMS AND CONDITIONS OF THE MORTGAGE LOANS
Mortgage Rates; Calculations of Interest. All of the Mortgage Loans bear
interest at rates (each a "Mortgage Rate") that will remain fixed for their
remaining terms, provided, however, that after the applicable Anticipated
Repayment Date, the interest rate on the related ARD Loans will increase as
described in this Prospectus Supplement. See "--Amortization" below. One hundred
thirty-nine (139) of the Mortgage Loans, representing 99.6% of the Cut-Off Date
Pool Balance (83 Mortgage Loans in Loan Group 1 or 99.5% of the related Cut-Off
Date Group Balance and 56 Mortgage Loans in Loan Group 2 or 100.0% of the
related Cut-Off Date Group Balance), accrue interest on the basis (an
"Actual/360 basis")
S-80
of the actual number of days elapsed over a 360 day year. One (1) of the
Mortgage Loans, representing 0.4% of the Cut-Off Date Pool Balance (0.5% of the
Cut-Off Date Group 1 Balance), accrues interest on the basis (a "30/360 basis")
of a 360-day year consisting of 12 thirty-day months. Seven (7) of the Mortgage
Loans, representing 9.1% of the Cut-Off Date Pool Balance (6 Mortgage Loans in
Loan Group 1 or 9.4% of the related Cut-Off Date Group Balance and 1 Mortgage
Loan in Loan Group 2 or 8.3% of the related Cut-Off Date Group Balance), have
periods during which only interest is due and periods in which principal and
interest are due. None of the Mortgage Loans are interest-only for their entire
term.
Mortgage Loan Payments. Scheduled payments of principal and/or interest
other than Balloon Payments (the "Periodic Payments") on all of the Mortgage
Loans are due monthly.
Due Dates. Generally, the Mortgage Loans are due on the date (each such
date, a "Due Date") occurring on the 11th day of the month (or in the case of 47
Mortgage Loans, the first day of the month). None of the Mortgage Loans due on
the 11th day of the month has a grace period, and no mortgage loan due on the
first day of the month has a grace period that extends payment beyond the 11th
day of any calendar month.
Amortization. One hundred thirty-one (131) of the Mortgage Loans (the
"Balloon Loans"), representing 96.9% of the Cut-Off Date Pool Balance (79
Mortgage Loans in Loan Group 1 or 97.2% of the related Cut-Off Date Group
Balance and 52 Mortgage Loans in Loan Group 2 or 96.1% of the related Cut-Off
Date Group Balance), provide for Periodic Payments based on amortization
schedules significantly longer than their respective terms to maturity, in each
case with payments on their respective scheduled maturity dates of principal
amounts outstanding (each such amount, together with the corresponding payment
of interest, a "Balloon Payment"). Nine (9) of the Mortgage Loans (the "Fully
Amortizing Loans"), representing 3.1% of the Cut-Off Date Pool Balance (5
Mortgage Loans in Loan Group 1 or 2.8% of the related Cut-Off Date Group Balance
and 4 Mortgage Loans in Loan Group 2 or 3.9% of the related Cut-Off Date Group
Balance), fully or substantially amortize through their respective remaining
terms to maturity. In addition, because the fixed periodic payments on the Fully
Amortizing Loans are determined assuming interest is calculated on a 30/360
Basis, but interest actually accrues and is applied on the Fully Amortizing
Loans on an Actual/360 Basis, there will be less amortization, absent
prepayments, of the related principal balances during the terms of the Fully
Amortizing Loans, resulting in a higher final payment on the Fully Amortizing
Loans.
Thirty-one (31) of the Mortgage Loans (the "ARD Loans"), representing 22.8%
of the Cut-Off Date Pool Balance (26 Mortgage Loans in Loan Group 1 or 30.2% of
the related Cut-Off Date Group Balance and 5 Mortgage Loans in Loan Group 2 or
4.0% of the related Cut-Off Date Group Balance), provide that if the unamortized
principal amount thereof is not repaid on a date set forth in the related
Mortgage Note (the "Anticipated Repayment Date"), the Mortgage Loan will accrue
additional interest (the "Additional Interest") at the rate set forth therein
and the borrower will be required to apply excess monthly cash flow (the "Excess
Cash Flow") generated by the Mortgaged Property (as determined in the related
loan documents) to the repayment of principal outstanding on the Mortgage Loan.
On or before the Anticipated Repayment Date, the ARD Loans generally require the
related borrower to enter into a cash management agreement whereby all Excess
Cash Flow will be deposited directly into a lockbox account. Any amount received
in respect of Additional Interest will be distributed to the holders of the
Class Z Certificates. Generally, Additional Interest will not be included in the
calculation of the Mortgage Rate for a Mortgage Loan, and will only be paid
after the outstanding principal balance of the Mortgage Loan together with all
interest thereon at the Mortgage Rate has been paid. With respect to such
Mortgage Loans, no Prepayment Premiums or Yield Maintenance Charges will be due
in connection with any principal prepayment after the Anticipated Repayment
Date.
Seven (7) of the Balloon Loans and ARD Loans, representing 9.1% of the
Cut-Off Date Pool Balance (6 Mortgage Loans in Loan Group 1 or 9.4% of the
related Cut-Off Date Group Balance and 1 Mortgage Loan in Loan Group 2 or 8.3%
of the related Cut-Off Date Group Balance), provide for monthly payments of
interest-only for the first 12 months to 24 months of their respective terms
followed
S-81
by payments which amortize a portion of the principal balance of the Mortgage
Loans by their related maturity dates or Anticipated Repayment Dates, as
applicable, but not the entire principal balance of the Mortgage Loans.
Prepayment Provisions. As of the Cut-Off Date, all of the Mortgage Loans
restrict or prohibit voluntary principal prepayment. In general, the Mortgage
Loans either (i) prohibit voluntary prepayment of principal until a date
specified in the related Mortgage Note, but permit defeasance after a date
specified in the related Mortgage Note for most of the remaining term (137
Mortgage Loans, or 98.9% of the Cut-Off Date Pool Balance (82 Mortgage Loans in
Loan Group 1 or 99.1% of the related Cut-Off Date Group Balance and 55 Mortgage
Loans in Loan Group 2 or 98.3% of the related Cut-Off Date Group Balance)), or
(ii) prohibit voluntary prepayment of principal for a period ending on a date
specified in the related Mortgage Note, and thereafter impose a Prepayment
Premium (1 Mortgage Loan, or 0.6% of the Cut-Off Date Pool Balance (0.8% of the
Cut-Off Date Group 1 Balance)), or (iii) prohibit voluntary prepayment of
principal for a period specified in the related Mortgage Note and thereafter
impose a Yield Maintenance Charge until a date specified in the related Mortgage
Note (2 Mortgage Loans, or 0.5% of the Cut-Off Date Pool Balance (1 Mortgage
Loan in Loan Group 1 or 0.1% of the related Cut-Off Date Group Balance and 1
Mortgage Loan in Loan Group 2 or 1.7% of the related Cut-Off Date Group
Balance)); provided that, for purposes of each of the foregoing, "remaining
term" refers to either the remaining term to maturity or the Anticipated
Repayment Date, as applicable, of the related Mortgage Loan. See "--Additional
Mortgage Loan Information" in this Prospectus Supplement. Prepayment Premiums
and Yield Maintenance Charges, if and to the extent collected, will be
distributed as described in this Prospectus Supplement under "DESCRIPTION OF THE
CERTIFICATES--Distributions--Allocation of Prepayment Premiums and Yield
Maintenance Charges." The Depositor makes no representation as to the
enforceability of the provisions of any Mortgage Note requiring the payment of a
Prepayment Premium or Yield Maintenance Charge, or of the collectability of any
Prepayment Premium or Yield Maintenance Charge.
Certain state laws limit the amounts that a lender may collect from a
borrower as an additional charge in connection with the prepayment of a mortgage
loan. The Mortgage Loans generally do not require the payment of Prepayment
Premiums or Yield Maintenance Charges in connection with a prepayment, in whole
or in part, of the related Mortgage Loan as a result of or in connection with a
total casualty or condemnation. Furthermore, the enforceability, under the laws
of a number of states, of provisions providing for payments comparable to the
Prepayment Premiums and/or Yield Maintenance Charges upon an involuntary
prepayment is unclear. No assurance can be given that, at the time a Prepayment
Premium or Yield Maintenance Charge is required to be made on a Mortgage Loan in
connection with an involuntary prepayment, any obligation to pay such Prepayment
Premium or Yield Maintenance Charge will be enforceable under applicable state
law.
The Mortgage Loans included in the trust fund (other than the Nomura
Mortgage Loans) provide that, in the event of a partial prepayment of such
Mortgage Loan due to the receipt of insurance proceeds or a condemnation award
in connection with a casualty or condemnation, the monthly debt service payment
of such Mortgage Loan will remain unchanged; however, the Nomura Mortgage Loans
included in the trust fund provide that the monthly debt service payment will be
reduced in order to amortize such Mortgage Loan over the remaining amortization
term. See "RISK FACTORS--Prepayments Will Affect Your Yield."
One hundred thirty-seven (137) of the Mortgage Loans, or 98.9% of the
Cut-Off Date Pool Balance (82 Mortgage Loans in Loan Group 1 or 99.1% of the
related Cut-Off Date Group Balance and 55 Mortgage Loans in Loan Group 2 or
98.3% of the related Cut-Off Date Group Balance), provide that, in general,
under certain conditions, the related borrower will have the right, no earlier
than two years following the Closing Date, to substitute a pledge of Defeasance
Collateral in exchange for a release of the related Mortgaged Property from the
lien of the related Mortgage without the prepayment of the Mortgage Loan or the
payment of the applicable Prepayment Premium or Yield Maintenance Charge.
Mortgage Loans secured by more than one Mortgaged Property which provide for
partial defeasance generally require that (i) prior to the release of a related
Mortgaged Property, a specified percentage (generally
S-82
125% of the allocated loan amount for such Mortgaged Property (or, in the case
of three Mortgage Loans (loan numbers 9, 34 and 40), 110% of the outstanding
principal amount of the related Mortgage Loan) be defeased and (ii) that certain
debt service coverage ratios and loan-to-value ratio tests be satisfied with
respect to the remaining Mortgaged Properties after the defeasance. In general,
"Defeasance Collateral" is required to consist of United States government
obligations that provide for payments on or prior, but as close as possible, to
all successive Due Dates and the scheduled maturity date (or the Anticipated
Repayment Date in the case of the ARD Loans), with each such payment being equal
to or greater than (with any excess to be returned to the borrower (in some
cases, after the related Mortgage Loan is paid in full)) the Periodic Payment
due on such date or (i) in the case of a Balloon Loan on the scheduled maturity
date, the Balloon Payment, or (ii) in the case of an ARD Loan, the principal
balance on its Anticipated Repayment Date. The Pooling and Servicing Agreement
requires the Master Servicer or the Special Servicer to require each borrower
that proposes to prepay its Mortgage Loan to pledge Defeasance Collateral in
lieu of making a prepayment, to the extent the related Mortgage Loan documents
enable the Master Servicer or the Special Servicer, as applicable, to make such
requirement, but in each case subject to certain conditions, including that the
defeasance would not have an adverse effect on REMIC status of any of the REMICs
(accordingly, no defeasance would be required or permitted prior to the second
anniversary of the Closing Date). The cash amount a borrower must expend to
purchase, or deliver to the Master Servicer in order for the Master Servicer to
purchase, such Defeasance Collateral may be in excess of the principal balance
of the related Mortgage Loan. There can be no assurances that a court would not
interpret such portion of the cash amount that exceeds the principal balance as
a form of prepayment consideration and would not take it into account for usury
purposes. In some states some forms of prepayment consideration are
unenforceable.
Neither the Master Servicer nor the Special Servicer is permitted to waive
or modify the terms of any Mortgage Loan prohibiting voluntary prepayments
during a Lockout Period or requiring the payment of a Prepayment Premium or
Yield Maintenance Charge except under the circumstances described in "SERVICING
OF THE MORTGAGE LOANS--Modifications, Waivers and Amendments" in this Prospectus
Supplement.
Other Financing. With limited exceptions, all of the Mortgage Loans
prohibit the related borrower from encumbering the Mortgaged Property with
additional secured debt without the lender's prior consent. One (1) Mortgage
Loan (loan number 70) representing 0.5% of the Cut-Off Date Pool Balance (1.6%
of the Cut-Off Date Group 2 Balance) has existing unsecured debt other than in
the ordinary course of business. Two (2) Mortgage Loans (loan numbers 5 and 39),
representing 3.1% of the Cut-Off Date Pool Balance (4.3% of the Cut-Off Date
Group 1 Balance), provide that the borrower under certain circumstances may
incur additional unsecured indebtedness other than in the ordinary course of
business and without lender consent. In addition, in the case of those Mortgage
Loans which require or allow letters of credit to be posted by the related
borrowers as additional security for such Mortgage Loans, in lieu of reserves or
otherwise, the related borrower may be obligated to pay fees and expenses
associated with the letter of credit and/or to reimburse the letter of credit
issuer or others in the event of a draw upon the letter of credit by the lender.
See "--Due-On-Sale and Due-On-Encumbrance Provisions" below.
With respect to 1 Mortgage Loan (loan number 8), representing 2.1% of the
Cut-Off Date Pool Balance (2.9% of the Cut-Off Date Group 1 Balance), the
borrower has incurred subordinated debt secured by the related Mortgaged
Property, subject to a subordination and standstill agreement in favor of the
lender. With respect to this Mortgage Loan, the subordinated debt is also
secured by equity interests in the borrower and the subordinated lender is
Wachovia Bank, National Association. Pursuant to the subordination and
standstill agreement, the subordinated lender has certain rights including (i)
to cure monetary and non-monetary defaults related to the Mortgage Loan and (ii)
if the Mortgage Loan has been accelerated, is subject to enforcement action or
is a Specially Serviced Mortgage Loan due to an event of default, to purchase
the Mortgage Loan for a price equal to the outstanding principal balance thereof
together with the accrued interest and other amounts due thereon (including,
with limitation, servicing advances and related interest thereon). See "THE
DESCRIPTION OF THE MORTGAGE POOL--Ten Largest Mortgage Loans--Pacific Park
Apartments" in this Prospectus Supplement.
S-83
With respect to 1 Mortgage Loan (loan number 66), representing 0.5% of the
Cut-Off Date Pool Balance (1.7% of the Cut-Off Date Group 2 Balance), the
ownership interests of the direct or indirect owners of the related borrower
have been pledged as security for mezzanine debt, subject to the terms of an
intercreditor agreement. With respect to 11 Mortgage Loans (loan numbers 1, 4,
12, 18, 45, 48, 51, 54, 96, 116 and 117), representing 13.3% of the Cut-Off Date
Pool Balance (10 Mortgage Loans in Loan Group 1 or 17.7% of the related Cut-Off
Date Group Balance and 1 Mortgage Loan in Loan Group 2 or 1.9% of the related
Cut-Off Date Group Balance), the related Mortgage Loan documents provide that,
under certain circumstances, the owners with a controlling ownership interest in
the borrower may pledge their interests in the borrower as security for debt
financing, generally referred to as mezzanine debt, in the future, subject to
the terms of a subordination and standstill agreement to be entered into in
favor of the lender and the satisfaction of certain financial conditions. Of the
Mortgage Loans included in the Trust Fund that permit future mezzanine debt as
described in the preceding sentence, 6 Mortgage Loans (loan numbers 12, 18, 45,
96, 116 and 117), representing 4.9% of the Cut-Off Date Pool Balance, permit
non-managing membership interests in the related borrower, at any time when the
borrower is controlled by AmCap, Inc., to be pledged as security for mezzanine
debt. See "RISK FACTORS--Some Mortgaged Properties May Be Encumbered by
Subordinated Debt Which May Delay Foreclosure" in this Prospectus Supplement. In
addition, 8 Mortgage Loans included in the trust fund as of the Cut-Off Date
(loan numbers 59, 98, 103, 112, 127, 135, 137 and 140, representing 2.0% of the
Cut-Off Date Pool Balance (3 Mortgage Loans in Loan Group 1 or 1.2% of the
related Cut-Off Date Group Balance and 5 Mortgage Loans in Loan Group 2 or 4.0%
of the related Cut-Off Date Group Balance), do not prohibit the related borrower
from incurring additional unsecured debt or an owner of an interest in the
related borrower from pledging its ownership interest in the related borrower as
security for mezzanine debt because the related borrower is not required by
either the mortgage loan documents or related organizational documents to be a
special purpose entity. Further, certain of the Mortgage Loans included in the
trust fund do not prohibit limited partners or other owners of non-controlling
interests in the related borrower from pledging their interests in the borrower
as security for mezzanine debt. See "RISK FACTORS--Additional Debt on Some
Mortgage Loans Creates Additional Risk" in this Prospectus Supplement.
Nonrecourse Obligations. The Mortgage Loans are generally nonrecourse
obligations of the related borrowers and, upon any such borrower's default in
the payment of any amount due under the related Mortgage Loan, the holder
thereof may look only to the related Mortgaged Property for satisfaction of the
borrower's obligations. In addition, in those cases where recourse to a borrower
or guarantor is purportedly permitted, the Depositor has not undertaken an
evaluation of the financial condition of any such person, and prospective
investors should therefore consider all of the Mortgage Loans to be nonrecourse.
Due-On-Sale and Due-On-Encumbrance Provisions. Substantially all of the
Mortgages contain "due-on-sale" and "due-on-encumbrance" clauses that, in
general, permit the holder of the Mortgage to accelerate the maturity of the
related Mortgage Loan if the borrower sells or otherwise transfers or encumbers
the related Mortgaged Property or prohibit the borrower from doing so without
the consent of the holder of the Mortgage. However, certain of the Mortgage
Loans may permit one or more transfer of the related Mortgaged Property to
pre-approved borrowers or pursuant to pre-approved conditions without lender
approval. As provided in, and subject to, the Pooling and Servicing Agreement,
the Special Servicer will determine, in a manner consistent with the servicing
standard described in this Prospectus Supplement under "SERVICING OF THE
MORTGAGE LOANS--General," whether to exercise any right the holder of any
Mortgage may have under any such clause to accelerate payment of the related
Mortgage Loan upon, or to withhold its consent to, any transfer or further
encumbrance of the related Mortgaged Property.
Cross-Default and Cross-Collateralization of Certain Mortgage Loans;
Certain Multi-Property Mortgage Loans. Two (2) groups of Mortgage Loans (loan
numbers 25, 28, 29, 41 and 72 and 9, 34 and 40), representing 8.2% of the
Cut-Off Date Pool Balance (11.3% of the Cut-Off Date Group 1 Balance); are
groups of Mortgage Loans that are cross-collateralized and cross-defaulted with
the other Mortgage Loans in such group as indicated in Annex A-5. Although the
Mortgage Loans within each group are cross-collateralized and cross-defaulted
with the other mortgage loans in such group, the Mortgage Loans
S-84
in one group are not cross-collateralized or cross-defaulted with the Mortgage
Loans in the other group. As of the Closing Date, no Mortgage Loan, will be
cross-collateralized or cross-defaulted with any loan that is not included in
the Mortgage Pool. The Master Servicer or the Special Servicer, as the case may
be, will determine whether to enforce the cross-default and
cross-collateralization rights upon a mortgage loan default with respect to any
of these Mortgage Loans. The Certificateholders will not have any right to
participate in or control any such determination. No other Mortgage Loans are
subject to cross-collateralization or cross-default provisions.
Partial Releases. Certain of the Mortgage Loans permit a partial release
of a portion of the related Mortgage Property not material to the underwriting
of the Mortgage Loan at the time of origination, without any prepayment or
defeasance of the Mortgage Loan.
CERTAIN STATE-SPECIFIC CONSIDERATIONS
Twenty-four (24) of the Mortgaged Properties, representing 21.5% of the
Cut-Off Date Pool Balance (19 Mortgage Loans in Loan Group 1 or 28.3% of the
related Cut-Off Date Group Balance and 5 Mortgage Loans in Loan Group 2 or 4.0%
of the related Cut-Off Date Group Balance), are located in the State of
California. Mortgage loans in California are generally secured by deeds of trust
on the related real estate. Foreclosure of a deed of trust in California may be
accomplished by a non-judicial trustee's sale under a specific provision in the
deed of trust or by judicial foreclosure. Public notice of either the trustee's
sale or the judgment of foreclosure is given for a statutory period of time
after which the mortgaged real estate may be sold by the trustee, if foreclosed
pursuant to the trustee's power of sale, or by court appointed sheriff under a
judicial foreclosure. Following a judicial foreclosure sale, the borrower or its
successor in interest may, for a period of up to one year, redeem the property.
California's "one action rule" requires the lender to exhaust the security
afforded under the deed of trust by foreclosure in an attempt to satisfy the
full debt before bringing a personal action (if otherwise permitted) against the
borrower for recovery of the debt, except in certain cases involving
environmentally impaired real property. California case law has held that acts
such as an offset of an unpledged account constitute violations of such
statutes. Violations of such statutes may result in the loss of some or all of
the security under the mortgage loan. Other statutory provisions in California
limit any deficiency judgment (if otherwise permitted) against the borrower
following a foreclosure to the amount by which the indebtedness exceeds the fair
value at the time of the public sale and in no event greater than the difference
between the foreclosure sale price and the amount of the indebtedness. Further,
under California law, once a property has been sold pursuant to a power-of-sale
clause contained in a deed of trust, the lender is precluded from seeking a
deficiency judgment from the borrower or, under certain circumstances,
guarantors. California statutory provisions regarding assignments of rents and
leases require that a lender whose loan is secured by such an assignment must
exercise a remedy with respect to rents as authorized by statute in order to
establish its right to receive the rents after an event of default. Among the
remedies authorized by statute is the lender's right to have a receiver
appointed under certain circumstances.
ASSESSMENTS OF PROPERTY CONDITION
Property Inspections. Generally, the Mortgaged Properties were inspected
by or on behalf of the Mortgage Loan Sellers in connection with the origination
or acquisition of the related Mortgage Loans to assess their general condition.
No inspection revealed any patent structural deficiency or any deferred
maintenance considered material and adverse to the value of the Mortgaged
Property as security for the related Mortgage Loan, except in such cases where
adequate reserves have been established.
Appraisals. All of the Mortgaged Properties were appraised by a
state-certified appraiser or an appraiser belonging to the Appraisal Institute
in accordance with the Federal Institutions Reform, Recovery and Enforcement Act
of 1989. The primary purpose of each appraisal was to provide an opinion as to
the market value of the related Mortgaged Property. There can be no assurance
that another appraiser would have arrived at the same opinion of market value.
S-85
Environmental Assessments. A "Phase I" environmental site assessment was
performed by independent environmental consultants with respect to each
Mortgaged Property in connection with the origination of the related Mortgage
Loans. "Phase I" environmental site assessments generally do not include
environmental testing. In certain cases, environmental testing, including in
some cases a "Phase II" environmental site assessment as recommended by such
"Phase I" assessment, was performed. Generally, in each case where environmental
assessments recommended corrective action, the originator of the Mortgage Loan
determined that the necessary corrective action had been undertaken in a
satisfactory manner, was being undertaken in a satisfactory manner or that such
corrective action would be adequately addressed post-closing. In some instances,
the originator required that reserves be established to cover the estimated cost
of such remediation or an environmental insurance policy was obtained from a
third party.
Engineering Assessments. In connection with the origination of all of the
Mortgage Loans, a licensed engineer or architect inspected the related Mortgaged
Property to assess the condition of the structure, exterior walls, roofing,
interior structure and mechanical and electrical systems. The resulting reports
indicated deferred maintenance items and/or recommended capital improvements on
the Mortgaged Properties. Generally, with respect to a majority of Mortgaged
Properties, the related borrowers were required to deposit with the lender an
amount equal to at least 110% of the licensed engineer's estimated cost of the
recommended repairs, corrections or replacements to assure their completion.
Earthquake Analyses. An architectural and/or engineering consultant
performed an analysis on certain Mortgaged Properties located in areas
considered to be an earthquake risk, which includes California, in order to
evaluate the structural and seismic condition of the property and to assess,
based primarily on statistical information, the maximum probable loss for the
property in an earthquake scenario. The resulting reports concluded that in the
event of an earthquake, 3 Mortgaged Properties securing 3 Mortgage Loans,
representing 1.4% of the Cut-Off Date Pool Balance (1.9% of the Cut-Off Date
Group 1 Balance), are likely to suffer a probable maximum loss in excess of 20%
of the amount of the estimated replacement cost of the improvements located on
the related Mortgaged Property. All of the Mortgaged Properties described above
have earthquake insurance in place.
ADDITIONAL MORTGAGE LOAN INFORMATION
The Mortgage Pool. For a detailed presentation of certain of the
characteristics of the Mortgage Loans and the Mortgaged Properties, on an
individual basis, see Annexes A-1, A-2, A-3, A-4 and A-5 to this Prospectus
Supplement. Certain additional information regarding the Mortgage Loans is
contained in this Prospectus Supplement under "--Assignment of the Mortgage
Loans; Repurchases and Substitutions" and "--Representations and Warranties;
Repurchases and Substitutions," and in the Prospectus under "DESCRIPTION OF THE
TRUST FUNDS" and "CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND LEASES."
In the schedule and tables set forth in Annexes A-1, A-2, A-3, A-4 and A-5
to this Prospectus Supplement, cross-collateralized Mortgage Loans are not
grouped together; instead, references are made under the heading
"Cross-Collateralized Group" with respect to the other Mortgage Loans with which
they are cross-collateralized.
Each of the following tables sets forth certain characteristics of the
Mortgage Pool presented, where applicable, as of the Cut-Off Date. For purposes
of the tables and Annexes A-1, A-2, A-3, A-4 and A-5:
(i) References to "DSC Ratio" and "DSCR" are references to debt
service coverage ratios. Debt service coverage ratios are used by income
property lenders to measure the ratio of (a) cash currently generated by a
property that is available for debt service (that is, cash that remains
after average cost of non-capital expenses of operation, tenant
improvements, leasing commissions and replacement reserves during the term
of the Mortgage Loan) to (b) required debt service payments. However, debt
service coverage ratios only measure the current, or recent, ability of a
property to service mortgage debt. The DSC Ratio for any Mortgage Loan is
the ratio of "Net Cash Flow" produced by the related Mortgaged Property to
the annualized amount of debt service that will be payable under that
Mortgage Loan commencing after the origination date. The Net Cash Flow for
a
S-86
Mortgaged Property is the "net cash flow" of such Mortgaged Property as set
forth in, or determined by the applicable Mortgage Loan Seller on the basis
of, Mortgaged Property operating statements, generally unaudited, and
certified rent rolls (as applicable) supplied by the related borrower in
the case of multifamily, mixed use, retail, mobile home park, industrial,
residential health care, self-storage and office properties (each a "Rental
Property"); provided, however, for purposes of calculating the DSC Ratios
and DSCR, provided herein (i) with respect to 7 Mortgage Loans (loan
numbers 6, 8, 9, 34, 40, 48 and 75), representing 9.1% of the Cut-Off Date
Pool Balance (6 Mortgage Loans in Loan Group 1 or 9.4% of the related
Cut-Off Date Group Balance and 1 Mortgage Loan in Loan Group 2 or 8.3% of
the related Cut-Off Date Group Balance), where Periodic Payments are
interest-only for a certain amount of time after origination after which
date the Mortgage Loan amortizes principal for the remaining term of the
loan the debt service used is the annualized amount of debt service that
will be payable under the Mortgage Loan commencing after the amortization
period begins, and (ii) with respect to 4 Mortgage Loans (loan numbers 21,
59, 86 and 91), representing 2.6% of the Cut-Off Date Pool Balance (3
Mortgage Loans in Loan Group 1 or 1.8% of the related Cut-Off Date Group
Balance and 1 Mortgage Loan in Loan Group 2 or 4.7% of the related Cut-Off
Date Group Balance), the debt service was calculated after reducing the
principal balance of the Mortgaged Loans by amounts available for payment
of debt service under a letter of credit pledged as additional collateral
to secure such Mortgage Loans (however, such letter of credit may be
released if certain minimum debt service coverage tests are met). In
general, the Mortgage Loan Sellers relied on either full-year operating
statements, rolling 12-month operating statements and/or applicable
year-to-date financial statements, if available, and on rent rolls for all
Rental Properties that were current as of a date not earlier than six
months prior to the respective date of origination in determining Net Cash
Flow for the Mortgaged Properties.
In general, "net cash flow" is the revenue derived from the use and
operation of a Mortgaged Property less operating expenses (such as utilities,
administrative expenses, repairs and maintenance, tenant improvement costs,
leasing commissions, management fees and advertising), fixed expenses (such as
insurance, real estate taxes and, if applicable, ground lease payments) and
replacement reserves and an allowance for vacancies and credit losses. Net cash
flow does not reflect interest expenses and non-cash items such as depreciation
and amortization, and generally does not reflect capital expenditures, but does
reflect reserves for replacements and an allowance for vacancies and credit
losses.
In determining the "revenue" component of Net Cash Flow for each Rental
Property, the applicable Mortgage Loan Seller generally relied on the most
recent rent roll supplied and, where the actual vacancy shown thereon and the
market vacancy was less than 5.0%, assumed a 5.0% vacancy in determining revenue
from rents, except that in the case of certain non-Multifamily Properties, space
occupied by such anchor or single tenants or other large creditworthy tenants
may have been disregarded in performing the vacancy adjustment due to the length
of the related leases or creditworthiness of such tenants, in accordance with
the respective Mortgage Loan Seller's underwriting standards. Where the actual
or market vacancy was not less than 5.0%, the applicable Mortgage Loan Seller
determined revenue from rents by generally relying on the most recent rent roll
supplied and the greater of (a) actual historical vacancy at the related
Mortgaged Property, (b) historical vacancy at comparable properties in the same
market as the related Mortgaged Property, and (c) 5.0%. In determining rental
revenue for multifamily, self storage and mobile home park properties, the
Mortgage Loan Sellers generally either reviewed rental revenue shown on the
certified rolling 12-month operating statements, the rolling 3-month operating
statements for multifamily properties or annualized the rental revenue and
reimbursement of expenses shown on rent rolls or operating statements with
respect to the prior one-to-twelve month periods. For the other Rental
Properties, the Mortgage Loan Sellers generally annualized rental revenue shown
on the most recent certified rent roll (as applicable), after applying the
vacancy factor, without further regard to the terms (including expiration dates)
of the leases shown thereon. In the case of hospitality properties, gross
receipts were generally determined based upon the average occupancy not to
exceed 75.0% and daily rates achieved during the prior two-to-three year annual
reporting period. In the case of residential health care facilities, receipts
were based on historical occupancy levels, historical operating revenues and the
then current occupancy rates. Occupancy rates for the private health care
facilities were generally within the
S-87
then current market ranges, and vacancy levels were generally a minimum of 5.0%.
In general, any non-recurring items and non-property related revenue were
eliminated from the calculation except in the case of residential health care
facilities.
In determining the "expense" component of Net Cash Flow for each Mortgaged
Property, the Mortgage Loan Sellers generally relied on rolling 12-month
operating statements and/or full-year or year-to-date financial statements
supplied by the related borrower, except that (a) if tax or insurance expense
information more current than that reflected in the financial statements was
available, the newer information was used, (b) property management fees were
generally assumed to be 3.0% to 7.0% of effective gross revenue (except with
respect to full service hospitality properties, where a minimum of 3.5% of gross
receipts was assumed, with respect to limited service hospitality properties,
where a minimum of 4.0% of gross receipts was assumed, and with respect to
single tenant properties, where fees as low as 3.0% of effective gross receipts
were assumed), (c) assumptions were made with respect to reserves for leasing
commissions, tenant improvement expenses and capital expenditures and (d)
expenses were assumed to include annual replacement reserves. See
"--Underwriting Standards--Escrow Requirements--Replacement Reserves" in this
Prospectus Supplement. In addition, in some instances, the Mortgage Loan Sellers
recharacterized as capital expenditures those items reported by borrowers as
operating expenses (thus increasing "net cash flow") where the Mortgage Loan
Sellers determined appropriate.
The borrowers' financial information used to determine Net Cash Flow was in
most cases borrower certified, but unaudited, and neither the Mortgage Loan
Sellers nor the Depositor verified their accuracy.
(ii) References to "Cut-Off Date LTV" and "Cut-Off Date LTV Ratio" are
references to the ratio, expressed as a percentage, of the Cut-Off Date
Balance of a Mortgage Loan to the appraised value of the related Mortgaged
Property as shown on the most recent third-party appraisal thereof
available to the Mortgage Loan Sellers.
(iii) References to "Maturity Date LTV Ratio" and "LTV at ARD or
Maturity" are references to the ratio, expressed as a percentage, of the
expected balance of a Balloon Loan on its scheduled maturity date (or ARD
Loan on its Anticipated Repayment Date) (prior to the payment of any
Balloon Payment or principal prepayments) to the appraised value of the
related Mortgaged Property as shown on the most recent third-party
appraisal thereof available to the Mortgage Loan Sellers.
(iv) References to "Loan per Sq. Ft., Unit, Bed, Pad or Room" are, for
each Mortgage Loan secured by a lien on a multifamily property (including a
mobile home park property), hospitality property or assisted living
facility or other healthcare property, respectively, references to the
Cut-Off Date Balance of such Mortgage Loan divided by the number of
dwelling units, pads, guest rooms or beds, respectively, that the related
Mortgaged Property comprises, and, for each Mortgage Loan secured by a lien
on a retail, industrial/warehouse, self-storage or office property,
references to the Cut-Off Date Balance of such Mortgage Loan divided by the
net rentable square foot area of the related Mortgaged Property.
(v) References to "Year Built" are references to the year that a
Mortgaged Property was originally constructed or substantially renovated.
With respect to any Mortgaged Property which was constructed in phases, the
"Year Built" refers to the year that the first phase was originally
constructed.
(vi) References to "weighted averages" are references to averages
weighted on the basis of the Cut-Off Date Balances of the related Mortgage
Loans.
(vii) References to "Underwritten Replacement Reserves" represent
estimated annual capital costs, as used by the Mortgage Loan Sellers in
determining Net Cash Flow.
(viii) References to "Administrative Cost Rate" for each Mortgage Loan
represent the sum of (a) the Master Servicing Fee Rate for such Mortgage
Loan, and (b) 0.0027%, which percentage
S-88
represents the trustee fee rate with respect to each Mortgage Loan. The
Administrative Cost Rate for each Mortgage Loan is set forth on Annex A-1
hereto.
(ix) References to "Remaining Term to Maturity" represent, with
respect to each Mortgage Loan, the number of months remaining from the
Cut-Off Date to the stated maturity date of such Mortgage Loan (or the
remaining number of months to the Anticipated Repayment Date with respect
to each ARD Loan).
(x) References to "Remaining Amortization Term" represent, with
respect to each Mortgage Loan, the number of months remaining from the
later of the Cut-Off Date and the end of any interest-only period, if any,
to the month in which such Mortgage Loan would fully or substantially
amortize in accordance with such loan's amortization schedule without
regard to any Balloon Payment, if any, due on such Mortgage Loan.
(xi) References to "L ( )" or "Lockout" or "Lockout Period"
represent, with respect to each Mortgage Loan, the period during which
prepayments of principal are prohibited and no substitution of Defeasance
Collateral is permitted. The number indicated in the parentheses indicates
the duration in months of such period (calculated for each Mortgage Loan
from the date of its origination). References to "O ( )" represent the
period for which (a) no Prepayment Premium or Yield Maintenance Charge is
assessed and (b) defeasance is no longer required. References to "YM
( )" represent the period for which the Yield Maintenance Charge is
assessed. "3% ( )", "2% ( )" and "1% ( )" each represents the
period for which a Prepayment Premium is assessed and the respective
percentage used in the calculation thereof. The periods, if any, between
consecutive Due Dates occurring prior to the maturity date or Anticipated
Repayment Date, as applicable, of a Mortgage Loan during which the related
borrower will have the right to prepay such Mortgage Loan without being
required to pay a Prepayment Premium or a Yield Maintenance Charge (each
such period, an "Open Period") with respect to all of the Mortgage Loans
have been calculated as those Open Periods occurring immediately prior to
the maturity date or Anticipated Repayment Date, as applicable, of such
Mortgage Loan as set forth in the related Mortgage Loan documents.
(xii) References to "D ( )" or "Defeasance" represent, with
respect to each Mortgage Loan, the period (in months) during which the
related holder of the Mortgage has the right to require the related
borrower, in lieu of a principal prepayment, to pledge to such holder
Defeasance Collateral.
(xiii) References to "Occupancy Percentage" are, with respect to any
Mortgaged Property, references as of the most recently available rent rolls
to (a) in the case of multifamily properties, mobile home park properties
and assisted living facilities, the percentage of units or pads rented, and
is exclusive of hospitality properties, (b) in the case of office and
retail properties, the percentage of the net rentable square footage
rented, and (c) in the case of self-storage facilities, either the
percentage of the net rentable square footage rented or the percentage of
units rented (depending on borrower reporting), and is exclusive of
hospitality properties.
(xiv) References to "Original Term to Maturity" are references to the
term from origination to maturity for each Mortgage Loan (or the term from
origination to the Anticipated Repayment Date with respect to each ARD
Loan).
(xv) References to "NA" indicate that with respect to a particular
category of data, that such data is not applicable.
(xvi) References to "NAV" indicate that, with respect to a particular
category of data, such data is not available.
(xvii) References to "Capital Imp. Reserve" are references to funded
reserves escrowed for repairs, replacements and corrections of issues
outlined in the engineering reports.
(xviii) References to "Replacement Reserve" are references to funded
reserves escrowed for ongoing items such as repairs and replacements,
including, in the case of hospitality properties,
S-89
reserves for furniture, fixtures and equipment. In certain cases, however,
the subject reserve will be subject to a maximum amount, and once such
maximum amount is reached, such reserve will not thereafter be funded,
except, in some such cases, to the extent it is drawn upon.
(xix) References to "TI/LC Reserve" are references to funded reserves
escrowed for tenant improvement allowances and leasing commissions. In
certain cases, however, the subject reserve will be subject to a maximum
amount, and once such maximum amount is reached, such reserve will not
thereafter be funded, except, in some such cases, to the extent it is drawn
upon.
(xx) The sum in any column of any of the following tables may not
equal the indicated total due to rounding.
S-90
MORTGAGED PROPERTIES BY PROPERTY TYPE FOR ALL MORTGAGE LOANS(1)
<Table>
<Caption>
% BY WTD. AVG.
CUT-OFF CUT-OFF
NUMBER NUMBER OF AGGREGATE DATE AVERAGE HIGHEST DATE
OF MORTGAGED CUT-OFF DATE POOL CUT-OFF DATE CUT-OFF DATE LTV
PROPERTY TYPE LOANS PROPERTIES BALANCE BALANCE BALANCE BALANCE RATIO
- ------------- ------ ---------- ------------ ------- ------------ ------------ ---------
Retail............................ 59 60 $375,705,763 42.1% $ 6,261,763 $33,500,000 73.0%
Retail -- Anchored............... 43 44 288,812,013 32.4 $ 6,563,909 $33,500,000 73.5%
Retail -- Shadow Anchored(4)..... 11 11 62,383,709 7.0 $ 5,671,246 $20,982,040 71.6%
Retail -- Unanchored............. 5 5 24,510,041 2.7 $ 4,902,008 $ 7,618,871 69.7%
Multifamily....................... 44 50 231,042,041 25.9 $ 4,620,841 $20,730,000 75.9%
Office............................ 14 14 145,560,205 16.3 $10,397,157 $20,679,772 74.4%
Mobile Home Park.................. 15 15 71,552,019 8.0 $ 4,770,135 $29,970,684 70.4%
Mixed Use......................... 5 5 45,985,557 5.2 $ 9,197,111 $29,000,000 70.7%
Industrial........................ 3 3 21,922,949 2.5 $ 7,307,650 $13,683,968 66.8%
------ ---------- ------------ -------
140 147 $891,768,535 100.0% $ 6,066,453 $33,500,000 73.5%
====== ========== ============ =======
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV RATIO TERM TO WTD. AVG. MINIMUM MAXIMUM WTD. AVG. WTD. AVG.
AT MATURITY DSC DSC DSC OCCUPANCY MORTGAGE
PROPERTY TYPE MATURITY(2) (MOS.)(2) RATIO RATIO RATIO RATE(3) RATE
- ------------- ----------- --------- --------- ------- ------- ---------- ---------
Retail............................ 59.4% 114 1.47x 1.15x 2.18x 97.4% 5.797%
Retail -- Anchored............... 61.1% 112 1.47x 1.25x 2.18x 97.0% 5.762%
Retail -- Shadow Anchored(4)..... 52.4% 124 1.44x 1.15x 1.67x 98.3% 5.908%
Retail -- Unanchored............. 57.3% 117 1.47x 1.42x 1.51x 100.0% 5.923%
Multifamily....................... 62.6% 108 1.45x 1.23x 1.94x 94.0% 5.622%
Office............................ 64.2% 98 1.45x 1.23x 1.66x 91.7% 5.699%
Mobile Home Park.................. 59.4% 116 1.51x 1.31x 1.69x 85.3% 5.627%
Mixed Use......................... 59.2% 82 1.44x 1.30x 1.67x 85.2% 5.367%
Industrial........................ 56.1% 104 1.58x 1.41x 2.04x 95.7% 5.771%
60.9% 108 1.47X 1.15X 2.18X 93.9% 5.699%
</Table>
- ------------------
(1) Because this table presents information relating to the mortgaged properties
and not the mortgage loans, the information for mortgage loans secured by
more than one mortgaged property is based on allocated amounts (allocating
the mortgage loan principal balance to each of those properties by the
appraised values of the mortgaged properties).
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(3) Occupancy Rates were calculated based upon rent rolls made available to the
applicable Mortgage Loan Seller by the related borrowers as of the rent roll
date set forth on Annex A-1 to this Prospectus Supplement.
(4) A Mortgaged Property is considered "shadow anchored" if it is in close
proximity to an anchored property.
S-91
MORTGAGED PROPERTIES BY PROPERTY TYPE FOR LOAN GROUP 1 MORTGAGE LOANS(1)
<Table>
<Caption>
% BY WTD. AVG.
CUT-OFF CUT-OFF
NUMBER NUMBER OF AGGREGATE DATE AVERAGE HIGHEST DATE
OF MORTGAGED CUT-OFF DATE GROUP 1 CUT-OFF DATE CUT-OFF DATE LTV
PROPERTY TYPE LOANS PROPERTIES BALANCE BALANCE BALANCE BALANCE RATIO
- ------------- ------ ---------- ------------ ------- ------------ ------------ ---------
Retail............................. 59 60 $375,705,763 58.5% $ 6,261,763 $33,500,000 73.0%
Retail -- Anchored................ 43 44 288,812,013 45.0 $ 6,563,909 $33,500,000 73.5%
Retail -- Shadow Anchored(4)...... 11 11 62,383,709 9.7 $ 5,671,246 $20,982,040 71.6%
Retail -- Unanchored.............. 5 5 24,510,041 3.8 $ 4,902,008 $ 7,618,871 69.7%
Office............................. 14 14 145,560,205 22.7 $10,397,157 $20,679,772 74.4%
Mixed Use.......................... 5 5 45,985,557 7.2 $ 9,197,111 $29,000,000 70.7%
Mobile Home Park................... 1 1 29,970,684 4.7 $29,970,684 $29,970,684 63.0%
Multifamily........................ 2 2 22,700,540 3.5 $11,350,270 $18,760,000 76.2%
Industrial......................... 3 3 21,922,949 3.4 $ 7,307,650 $13,683,968 66.8%
------ ---------- ------------ -------
84 85 $641,845,698 100.0% $ 7,551,126 $33,500,000 72.6%
====== ========== ============ =======
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV RATIO TERM TO WTD. AVG. MINIMUM MAXIMUM WTD. AVG. WTD. AVG.
AT MATURITY DSC DSC DSC OCCUPANCY MORTGAGE
PROPERTY TYPE MATURITY(2) (MOS.)(2) RATIO RATIO RATIO RATE(3) RATE
- ------------- ----------- --------- --------- ------- ------- --------- ---------
Retail............................. 59.4% 114 1.47x 1.15x 2.18x 97.4% 5.797%
Retail -- Anchored................ 61.1% 112 1.47x 1.25x 2.18x 97.0% 5.762%
Retail -- Shadow Anchored(4)...... 52.4% 124 1.44x 1.15x 1.67x 98.3% 5.908%
Retail -- Unanchored.............. 57.3% 117 1.47x 1.42x 1.51x 100.0% 5.923%
Office............................. 64.2% 98 1.45x 1.23x 1.66x 91.7% 5.699%
Mixed Use.......................... 59.2% 82 1.44x 1.30x 1.67x 85.2% 5.367%
Mobile Home Park................... 52.4% 119 1.49x 1.49x 1.49x 73.6% 5.350%
Multifamily........................ 72.3% 58 1.36x 1.34x 1.44x 92.4% 5.421%
Industrial......................... 56.1% 104 1.58x 1.41x 2.04x 95.7% 5.771%
60.5% 106 1.46X 1.15X 2.18X 93.9% 5.709%
</Table>
- ------------------
(1) Because this table presents information relating to the mortgaged properties
and not the mortgage loans, the information for mortgage loans secured by
more than one mortgaged property is based on allocated amounts (allocating
the mortgage loan principal balance to each of those properties by the
appraised values of the mortgaged properties).
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(3) Occupancy Rates were calculated based upon rent rolls made available to the
applicable Mortgage Loan Seller by the related borrowers as of the rent roll
date set forth on Annex A-1 to this Prospectus Supplement without reference
to hospitality properties.
(4) A Mortgaged Property is considered "shadow anchored" if it is in close
proximity to an anchored property.
S-92
MORTGAGED PROPERTIES BY PROPERTY TYPE FOR LOAN GROUP 2 MORTGAGE LOANS(1)
<Table>
<Caption>
% BY WTD. AVG.
AGGREGATE CUT-OFF CUT-OFF
NUMBER NUMBER OF CUT-OFF DATE DATE AVERAGE HIGHEST DATE
OF MORTGAGED GROUP 2 GROUP 2 CUT-OFF DATE CUT-OFF DATE LTV
PROPERTY TYPE LOANS PROPERTIES BALANCE BALANCE BALANCE BALANCE RATIO
- ------------- ------ ---------- ------------ ------- ------------ ------------ ---------
Multifamily........................ 42 48 $208,341,502 83.4% $4,340,448 $20,730,000 75.8%
Mobile Home Park................... 14 14 41,581,335 16.6 $2,970,095 $ 7,993,211 75.8%
------ ---------- ------------ -------
56 62 $249,922,837 100.0% $4,031,013 $20,730,000 75.8%
====== ========== ============ =======
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV RATIO TERM TO WTD. AVG. MINIMUM MAXIMUM WTD. AVG. WTD. AVG.
AT MATURITY DSC DSC DSC OCCUPANCY MORTGAGE
PROPERTY TYPE MATURITY(2) (MOS.)(2) RATIO RATIO RATIO RATE(3) RATE
- ------------- ----------- --------- --------- ------- ------- ---------- ---------
Multifamily........................ 61.5% 114 1.46x 1.23x 1.94x 94.2% 5.643%
Mobile Home Park................... 64.4% 114 1.53x 1.31x 1.69x 93.7% 5.826%
62.0% 114 1.47X 1.23X 1.94X 94.1% 5.674%
</Table>
- ------------------
(1) Because this table presents information relating to the mortgaged properties
and not the mortgage loans, the information for mortgage loans secured by
more than one mortgaged property is based on allocated amounts (allocating
the mortgage loan principal balance to each of those properties by the
appraised values of the mortgaged properties).
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(3) Occupancy Rates were calculated based upon rent rolls made available to the
applicable Mortgage Loan Seller by the related borrowers as of the rent roll
date set forth on Annex A-1 to this Prospectus Supplement.
S-93
RANGE OF CUT-OFF DATE BALANCES FOR ALL MORTGAGE LOANS
<Table>
<Caption>
WTD. AVG.
AGGREGATE % BY AVERAGE HIGHEST CUT-OFF DATE
RANGE OF CUT-OFF NUMBER OF CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE LTV
DATE BALANCES($) LOANS BALANCE POOL BALANCE BALANCE BALANCE RATIO
- ---------------- --------- ------------ ------------ ------------ ------------ ------------
<2,000,000......................... 18 $ 25,556,156 2.9% $ 1,419,786 $ 1,998,069 70.1%
2,000,001 - 3,000,000............ 20 51,828,822 5.8 $ 2,591,441 $ 2,996,960 69.9%
3,000,001 - 4,000,000............ 32 113,121,884 12.7 $ 3,535,059 $ 3,989,941 73.7%
4,000,001 - 5,000,000............ 19 83,226,340 9.3 $ 4,380,334 $ 4,845,980 73.6%
5,000,001 - 6,000,000............ 6 32,563,530 3.7 $ 5,427,255 $ 5,741,734 78.0%
6,000,001 - 7,000,000............ 8 51,846,067 5.8 $ 6,480,758 $ 6,900,000 69.7%
7,000,001 - 8,000,000............ 6 46,014,127 5.2 $ 7,669,021 $ 7,993,211 74.5%
8,000,001 - 9,000,000............ 2 16,365,846 1.8 $ 8,182,923 $ 8,292,566 77.8%
9,000,001 - 10,000,000............ 4 39,048,543 4.4 $ 9,762,136 $ 9,990,418 68.3%
10,000,001 - 15,000,000............ 13 163,861,188 18.4 $12,604,707 $14,486,714 73.0%
15,000,001 - 20,000,000............ 5 88,136,772 9.9 $17,627,354 $18,760,000 77.1%
20,000,001 - 25,000,000............ 3 62,391,812 7.0 $20,797,271 $20,982,040 75.8%
25,000,001 - 30,000,000............ 3 84,307,448 9.5 $28,102,483 $29,970,684 71.9%
30,000,001 - 35,000,000............ 1 33,500,000 3.8 $33,500,000 $33,500,000 77.0%
--- ------------ -----
140 $891,768,535 100.0% $ 6,369,775 $33,500,000 73.5%
=== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RANGE OF CUT-OFF RATIO AT MATURITY DSC MORTGAGE
DATE BALANCES($) MATURITY* (MOS.)* RATIO RATE
- ---------------- --------- --------- --------- ---------
<2,000,000......................... 51.8% 131 1.50x 5.931%
2,000,001 - 3,000,000............ 47.2% 132 1.44x 5.965%
3,000,001 - 4,000,000............ 57.9% 118 1.44x 5.893%
4,000,001 - 5,000,000............ 56.4% 121 1.46x 5.848%
5,000,001 - 6,000,000............ 67.2% 101 1.42x 5.713%
6,000,001 - 7,000,000............ 58.6% 107 1.48x 5.604%
7,000,001 - 8,000,000............ 63.3% 102 1.44x 5.831%
8,000,001 - 9,000,000............ 65.3% 118 1.49x 5.601%
9,000,001 - 10,000,000............ 56.9% 89 1.53x 5.502%
10,000,001 - 15,000,000............ 62.0% 109 1.52x 5.656%
15,000,001 - 20,000,000............ 67.9% 98 1.40x 5.657%
20,000,001 - 25,000,000............ 69.0% 79 1.46x 5.445%
25,000,001 - 30,000,000............ 62.4% 99 1.44x 5.373%
30,000,001 - 35,000,000............ 65.2% 120 1.49x 5.930%
60.9% 108 1.47X 5.699%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-94
RANGE OF CUT-OFF DATE BALANCES FOR LOAN GROUP 1 MORTGAGE LOANS
<Table>
<Caption>
% BY WTD. AVG.
AGGREGATE CUT-OFF DATE AVERAGE HIGHEST CUT-OFF DATE
RANGE OF CUT-OFF NUMBER OF CUT-OFF DATE GROUP 1 CUT-OFF DATE CUT-OFF DATE LTV
DATE BALANCES($) LOANS BALANCE BALANCE BALANCE BALANCE RATIO
- ---------------- --------- ------------ ------------ ------------ ------------ ------------
< 2,000,000........................ 2 $ 1,930,741 0.3% $ 965,371 $ 1,423,127 65.1%
2,000,001 - 3,000,000............ 12 31,603,473 4.9 $ 2,633,623 $ 2,996,960 66.5%
3,000,001 - 4,000,000............ 21 74,286,184 11.6 $ 3,537,437 $ 3,989,941 72.8%
4,000,001 - 5,000,000............ 11 48,383,167 7.5 $ 4,398,470 $ 4,845,980 73.3%
5,000,001 - 6,000,000............ 5 27,375,350 4.3 $ 5,475,070 $ 5,741,734 77.6%
6,000,001 - 7,000,000............ 6 38,851,812 6.1 $ 6,475,302 $ 6,825,000 69.5%
7,000,001 - 8,000,000............ 4 30,218,871 4.7 $ 7,554,718 $ 7,700,000 74.2%
9,000,001 - 10,000,000............ 3 29,058,126 4.5 $ 9,686,042 $ 9,953,990 66.3%
10,000,001 - 15,000,000............ 9 112,531,941 17.5 $12,503,549 $13,770,129 70.1%
15,000,001 - 20,000,000............ 5 88,136,772 13.7 $17,627,354 $18,760,000 77.1%
20,000,001 - 25,000,000............ 2 41,661,812 6.5 $20,830,906 $20,982,040 73.8%
25,000,001 - 30,000,000............ 3 84,307,448 13.1 $28,102,483 $29,970,684 71.9%
30,000,001 - 35,000,000............ 1 33,500,000 5.2 $33,500,000 $33,500,000 77.0%
-- ------------ -----
84 $641,845,698 100.0% $ 7,641,020 $33,500,000 72.6%
== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RANGE OF CUT-OFF RATIO AT MATURITY DSC MORTGAGE
DATE BALANCES($) MATURITY* (MOS.)* RATIO RATE
- ---------------- --------- --------- --------- ---------
< 2,000,000........................ 51.2% 109 1.48x 6.468%
2,000,001 - 3,000,000............ 42.7% 132 1.44x 6.044%
3,000,001 - 4,000,000............ 58.8% 115 1.43x 5.962%
4,000,001 - 5,000,000............ 51.9% 128 1.41x 5.976%
5,000,001 - 6,000,000............ 67.2% 98 1.42x 5.715%
6,000,001 - 7,000,000............ 59.7% 102 1.51x 5.639%
7,000,001 - 8,000,000............ 61.3% 109 1.45x 5.735%
9,000,001 - 10,000,000............ 55.2% 79 1.52x 5.527%
10,000,001 - 15,000,000............ 59.8% 105 1.55x 5.643%
15,000,001 - 20,000,000............ 67.9% 98 1.40x 5.657%
20,000,001 - 25,000,000............ 65.5% 89 1.45x 5.617%
25,000,001 - 30,000,000............ 62.4% 99 1.44x 5.373%
30,000,001 - 35,000,000............ 65.2% 120 1.49x 5.930%
60.5% 106 1.46X 5.709%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-95
RANGE OF CUT-OFF DATE BALANCES FOR LOAN GROUP 2 MORTGAGE LOANS
<Table>
<Caption>
% BY WTD. AVG.
AGGREGATE CUT-OFF DATE AVERAGE HIGHEST CUT-OFF DATE
RANGE OF CUT-OFF NUMBER OF CUT-OFF DATE GROUP 2 CUT-OFF DATE CUT-OFF DATE LTV
DATE BALANCES($) LOANS BALANCE BALANCE BALANCE BALANCE RATIO
- ---------------- --------- ------------ ------------ ------------ ------------ ------------
<2,000,000......................... 16 $ 23,625,414 9.5% $ 1,476,588 $ 1,998,069 70.5%
2,000,001 -- 3,000,000........... 8 20,225,349 8.1 $ 2,528,169 $ 2,865,985 75.2%
3,000,001 -- 4,000,000........... 11 38,835,700 15.5 $ 3,530,518 $ 3,876,690 75.4%
4,000,001 -- 5,000,000........... 8 34,843,173 13.9 $ 4,355,397 $ 4,795,287 74.2%
5,000,001 -- 6,000,000........... 1 5,188,180 2.1 $ 5,188,180 $ 5,188,180 79.8%
6,000,001 -- 7,000,000........... 2 12,994,255 5.2 $ 6,497,128 $ 6,900,000 70.3%
7,000,001 -- 8,000,000........... 2 15,795,256 6.3 $ 7,897,628 $ 7,993,211 75.1%
8,000,001 -- 9,000,000........... 2 16,365,846 6.5 $ 8,182,923 $ 8,292,566 77.8%
9,000,001 -- 10,000,000........... 1 9,990,418 4.0 $ 9,990,418 $ 9,990,418 74.0%
10,000,001 -- 15,000,000........... 4 51,329,246 20.5 $12,832,312 $14,486,714 79.4%
20,000,001 -- 25,000,000........... 1 20,730,000 8.3 $20,730,000 $20,730,000 79.7%
-- ------------ -----
56 $249,922,837 100.0% $ 4,462,908 $20,730,000 75.8%
== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RANGE OF CUT-OFF RATIO AT MATURITY DSC MORTGAGE
DATE BALANCES($) MATURITY* (MOS.)* RATIO RATE
- ---------------- --------- --------- --------- ---------
<2,000,000......................... 51.8% 133 1.50x 5.887%
2,000,001 -- 3,000,000........... 54.3% 133 1.45x 5.841%
3,000,001 -- 4,000,000........... 56.1% 124 1.47x 5.760%
4,000,001 -- 5,000,000........... 62.6% 110 1.54x 5.671%
5,000,001 -- 6,000,000........... 67.2% 118 1.43x 5.700%
6,000,001 -- 7,000,000........... 55.3% 123 1.40x 5.500%
7,000,001 -- 8,000,000........... 66.9% 88 1.43x 6.014%
8,000,001 -- 9,000,000........... 65.3% 118 1.49x 5.601%
9,000,001 -- 10,000,000........... 61.8% 119 1.55x 5.430%
10,000,001 -- 15,000,000........... 66.8% 118 1.45x 5.686%
20,000,001 -- 25,000,000........... 76.3% 59 1.47x 5.100%
62.0% 114 1.47X 5.674%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-96
MORTGAGED PROPERTIES BY STATE FOR ALL MORTGAGE LOANS(1)
<Table>
<Caption>
NUMBER OF AGGREGATE % BY AVERAGE HIGHEST WTD. AVG.
MORTGAGED CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
STATE PROPERTIES BALANCE POOL BALANCE BALANCE BALANCE LTV RATIO
- ----- ---------- ------------ ------------ ------------ ------------ ------------
CA................................ 24 $191,630,075 21.5% $ 7,984,586 $33,500,000 72.2%
Southern(3)..................... 21 173,556,358 19.5 $ 8,264,588 $33,500,000 73.0%
Northern(3)..................... 3 18,073,717 2.0 $ 6,024,572 $ 9,676,768 64.4%
FL................................ 11 76,671,047 8.6 $ 6,970,095 $20,730,000 73.3%
MD................................ 6 59,579,579 6.7 $ 9,929,930 $29,000,000 74.3%
CO................................ 7 50,222,925 5.6 $ 7,174,704 $16,679,000 77.1%
AZ................................ 5 46,028,255 5.2 $ 9,205,651 $29,970,684 66.7%
VA................................ 6 38,718,322 4.3 $ 6,453,054 $20,982,040 73.7%
GA................................ 10 36,928,676 4.1 $ 3,692,868 $ 6,900,000 73.7%
OR................................ 4 36,191,017 4.1 $ 9,047,754 $17,650,000 75.8%
MS................................ 4 32,826,518 3.7 $ 8,206,630 $25,336,764 79.7%
WA................................ 3 27,693,159 3.1 $ 9,231,053 $20,679,772 73.8%
NC................................ 6 26,319,288 3.0 $ 4,386,548 $ 7,618,871 74.0%
TX................................ 8 25,536,289 2.9 $ 3,192,036 $ 4,745,959 75.9%
IL................................ 4 24,605,813 2.8 $ 6,151,453 $12,372,437 72.4%
DE................................ 2 23,477,386 2.6 $11,738,693 $13,486,968 62.4%
IN................................ 4 20,352,401 2.3 $ 5,088,100 $12,770,232 74.8%
NJ................................ 1 17,447,772 2.0 $17,447,772 $17,447,772 75.2%
SC................................ 2 17,147,409 1.9 $ 8,573,704 $11,859,069 80.0%
AL................................ 8 16,687,769 1.9 $ 2,085,971 $ 3,476,732 74.6%
MI................................ 5 16,020,545 1.8 $ 3,204,109 $ 4,141,017 75.0%
MN................................ 5 14,561,844 1.6 $ 2,912,369 $ 3,872,060 69.6%
WV................................ 1 12,213,231 1.4 $12,213,231 $12,213,231 79.6%
DC................................ 3 11,472,643 1.3 $ 3,824,214 $ 4,193,819 74.5%
TN................................ 3 9,625,219 1.1 $ 3,208,406 $ 3,596,897 74.5%
NY................................ 2 9,613,982 1.1 $ 4,806,991 $ 6,825,000 66.3%
PA................................ 1 8,073,280 0.9 $ 8,073,280 $ 8,073,280 79.5%
ME................................ 1 7,993,211 0.9 $ 7,993,211 $ 7,993,211 77.6%
MO................................ 3 7,032,489 0.8 $ 2,344,163 $ 4,286,698 76.8%
OH................................ 2 5,511,395 0.6 $ 2,755,698 $ 4,088,268 74.7%
CT................................ 1 4,484,692 0.5 $ 4,484,692 $ 4,484,692 50.7%
NV................................ 1 4,478,136 0.5 $ 4,478,136 $ 4,478,136 74.6%
KY................................ 1 3,664,281 0.4 $ 3,664,281 $ 3,664,281 74.8%
WI................................ 1 3,517,370 0.4 $ 3,517,370 $ 3,517,370 74.8%
UT................................ 1 2,993,517 0.3 $ 2,993,517 $ 2,993,517 78.8%
KS................................ 1 2,449,000 0.3 $ 2,449,000 $ 2,449,000 79.0%
--- ------------ ------
147 $891,768,535 100.0% $ 6,066,453 $33,500,000 73.5%
=== ============ ======
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RATIO AT MATURITY DSC MORTGAGE
STATE MATURITY(2) (MOS.)(2) RATIO RATE
- ----- ----------- --------- --------- ---------
CA................................ 61.5% 98 1.46x 5.740%
Southern(3)..................... 62.5% 100 1.47x 5.738%
Northern(3)..................... 52.2% 86 1.37x 5.757%
FL................................ 64.0% 88 1.47x 5.481%
MD................................ 64.8% 90 1.41x 5.539%
CO................................ 58.9% 126 1.36x 5.593%
AZ................................ 52.4% 126 1.48x 5.554%
VA................................ 60.4% 119 1.48x 5.815%
GA................................ 55.7% 121 1.46x 5.648%
OR................................ 68.6% 85 1.47x 5.504%
MS................................ 65.6% 126 1.41x 5.784%
WA................................ 67.5% 68 1.45x 5.389%
NC................................ 60.9% 118 1.56x 5.762%
TX................................ 63.9% 118 1.45x 6.015%
IL................................ 59.9% 118 1.44x 5.786%
DE................................ 52.0% 119 1.91x 5.413%
IN................................ 62.0% 118 1.53x 5.591%
NJ................................ 64.0% 117 1.39x 6.030%
SC................................ 67.3% 119 1.44x 5.686%
AL................................ 66.5% 90 1.43x 6.081%
MI................................ 64.4% 107 1.45x 5.900%
MN................................ 21.2% 156 1.28x 6.000%
WV................................ 67.7% 117 1.44x 6.000%
DC................................ 58.3% 119 1.53x 5.402%
TN................................ 61.7% 134 1.47x 6.247%
NY................................ 55.3% 119 1.66x 6.047%
PA................................ 66.7% 117 1.45x 5.500%
ME................................ 65.7% 119 1.47x 5.910%
MO................................ 65.4% 118 1.42x 6.059%
OH................................ 62.4% 118 1.45x 6.147%
CT................................ 0.7% 179 1.67x 5.600%
NV................................ 63.6% 115 1.48x 6.000%
KY................................ 63.9% 117 1.60x 6.150%
WI................................ 63.6% 118 1.49x 6.000%
UT................................ 67.0% 118 1.42x 6.010%
KS................................ 66.2% 120 1.36x 5.570%
60.9% 108 1.47X 5.699%
</Table>
- ------------------
(1) Because this table presents information relating to the mortgaged properties
and not the mortgage loans, the information for mortgage loans secured by
more than one mortgaged property is based on allocated loan amounts
(allocating the mortgage loan principal balance to each of those properties
by the appraised values of the mortgaged properties).
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(3) For purposes of determining whether a Mortgaged Property is in Northern
California or Southern California, Mortgaged Properties north of San Luis
Obispo County, Kern County and San Bernardino County were included in
Northern California and Mortgaged Properties in or south of such counties
were included in Southern California.
S-97
MORTGAGED PROPERTIES BY STATE FOR LOAN GROUP 1 MORTGAGE LOANS(1)
<Table>
<Caption>
% BY
NUMBER OF AGGREGATE CUT-OFF DATE AVERAGE HIGHEST WTD. AVG.
MORTGAGED CUT-OFF DATE GROUP 1 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
STATE PROPERTIES BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ----- ---------- ------------ ------------ ------------ ------------ ------------
CA................................ 19 $181,750,075 28.3% $ 9,565,793 $33,500,000 72.2%
Southern(3)..................... 16 163,676,358 25.5 $10,229,772 $33,500,000 73.1%
Northern(3)..................... 3 18,073,717 2.8 $ 6,024,572 $ 9,676,768 64.4%
MD................................ 5 56,189,793 8.8 $11,237,959 $29,000,000 74.0%
FL................................ 8 46,753,502 7.3 $ 5,844,188 $13,104,550 70.9%
CO................................ 6 46,076,660 7.2 $ 7,679,443 $16,679,000 77.1%
AZ................................ 3 36,488,470 5.7 $12,162,823 $29,970,684 64.3%
VA................................ 3 35,051,554 5.5 $11,683,851 $20,982,040 73.5%
OR................................ 3 32,050,000 5.0 $10,683,333 $17,650,000 76.7%
MS................................ 1 25,336,764 3.9 $25,336,764 $25,336,764 79.9%
WA................................ 2 23,676,732 3.7 $11,838,366 $20,679,772 72.7%
NC................................ 3 18,312,161 2.9 $ 6,104,054 $ 7,618,871 73.9%
NJ................................ 1 17,447,772 2.7 $17,447,772 $17,447,772 75.2%
TX................................ 4 14,051,252 2.2 $ 3,512,813 $ 4,745,959 75.3%
DE................................ 1 13,486,968 2.1 $13,486,968 $13,486,968 53.7%
IL................................ 2 10,119,099 1.6 $ 5,059,550 $ 6,472,043 63.9%
NY................................ 2 9,613,982 1.5 $ 4,806,991 $ 6,825,000 66.3%
GA................................ 2 7,987,487 1.2 $ 3,993,743 $ 5,183,102 75.2%
TN................................ 2 7,106,921 1.1 $ 3,553,461 $ 3,596,897 76.1%
AL................................ 3 6,940,015 1.1 $ 2,313,338 $ 3,476,732 76.8%
MN................................ 2 6,021,115 0.9 $ 3,010,558 $ 3,704,667 66.5%
OH................................ 2 5,511,395 0.9 $ 2,755,698 $ 4,088,268 74.7%
SC................................ 1 5,288,339 0.8 $ 5,288,339 $ 5,288,339 80.1%
CT................................ 1 4,484,692 0.7 $ 4,484,692 $ 4,484,692 50.7%
NV................................ 1 4,478,136 0.7 $ 4,478,136 $ 4,478,136 74.6%
MO................................ 1 4,286,698 0.7 $ 4,286,698 $ 4,286,698 78.7%
MI................................ 1 4,141,017 0.6 $ 4,141,017 $ 4,141,017 75.3%
KY................................ 1 3,664,281 0.6 $ 3,664,281 $ 3,664,281 74.8%
WI................................ 1 3,517,370 0.5 $ 3,517,370 $ 3,517,370 74.8%
DC................................ 1 3,484,416 0.5 $ 3,484,416 $ 3,484,416 74.1%
IN................................ 1 3,086,513 0.5 $ 3,086,513 $ 3,086,513 70.2%
UT................................ 1 2,993,517 0.5 $ 2,993,517 $ 2,993,517 78.8%
KS................................ 1 2,449,000 0.4 $ 2,449,000 $ 2,449,000 79.0%
---------- ------------ ------------
85 $641,845,698 100.0% $ 7,551,126 $33,500,000 72.6%
========== ============ ============
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV RATIO TERM TO WTD. AVG. WTD. AVG.
AT MATURITY DSC MORTGAGE
STATE MATURITY(2) (MOS.)(2) RATIO RATE
- ----- ----------- --------- --------- ---------
CA................................ 61.6% 97 1.46x 5.754%
Southern(3)..................... 62.6% 98 1.47x 5.754%
Northern(3)..................... 52.2% 86 1.37x 5.757%
MD................................ 65.0% 88 1.42x 5.503%
FL................................ 59.3% 94 1.48x 5.614%
CO................................ 58.4% 127 1.35x 5.585%
AZ................................ 49.5% 128 1.46x 5.511%
VA................................ 60.1% 119 1.44x 5.818%
OR................................ 69.9% 81 1.45x 5.440%
MS................................ 67.1% 119 1.43x 5.610%
WA................................ 67.5% 59 1.46x 5.331%
NC................................ 60.1% 118 1.51x 5.759%
NJ................................ 64.0% 117 1.39x 6.030%
TX................................ 63.3% 118 1.38x 6.172%
DE................................ 44.8% 119 2.18x 5.400%
IL................................ 51.7% 117 1.43x 6.039%
NY................................ 55.3% 119 1.66x 6.047%
GA................................ 43.5% 154 1.41x 5.812%
TN................................ 64.8% 118 1.48x 6.072%
AL................................ 65.4% 118 1.44x 6.087%
MN................................ 49.9% 118 1.29x 6.288%
OH................................ 62.4% 118 1.45x 6.147%
SC................................ 67.9% 118 1.44x 5.900%
CT................................ 0.7% 179 1.67x 5.600%
NV................................ 63.6% 115 1.48x 6.000%
MO................................ 67.3% 118 1.32x 6.250%
MI................................ 64.0% 118 1.44x 6.000%
KY................................ 63.9% 117 1.60x 6.150%
WI................................ 63.6% 118 1.49x 6.000%
DC................................ 62.5% 119 1.52x 5.750%
IN................................ 54.6% 117 1.47x 6.000%
UT................................ 67.0% 118 1.42x 6.010%
KS................................ 66.2% 120 1.36x 5.570%
60.5% 106 1.46X 5.709%
</Table>
- ------------------
(1) Because this table presents information relating to the mortgaged properties
and not the mortgage loans, the information for mortgage loans secured by
more than one mortgaged property is based on allocated loan amounts
(allocating the mortgage loan principal balance to each of those properties
by the appraised values of the mortgaged properties).
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(3) For purposes of determining whether a Mortgaged Property is in Northern
California or Southern California, Mortgaged Properties north of San Luis
Obispo County, Kern County and San Bernardino County were included in
Northern California and Mortgaged Properties in or south of such counties
were included in Southern California.
S-98
MORTGAGED PROPERTIES BY STATE FOR LOAN GROUP 2 MORTGAGE LOANS(1)
<Table>
<Caption>
% BY
NUMBER OF AGGREGATE CUT-OFF DATE AVERAGE HIGHEST WTD. AVG.
MORTGAGED CUT-OFF DATE GROUP 2 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
STATE PROPERTIES BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ----- ---------- ------------ ------------ ------------ ------------ ------------
FL................................ 3 $ 29,917,545 12.0% $ 9,972,515 $ 20,730,000 77.2%
GA................................ 8 28,941,189 11.6 $ 3,617,649 $ 6,900,000 73.3%
IN................................ 3 17,265,888 6.9 $ 5,755,296 $ 12,770,232 75.6%
IL................................ 2 14,486,714 5.8 $ 7,243,357 $ 12,372,437 78.3%
WV................................ 1 12,213,231 4.9 $12,213,231 $ 12,213,231 79.6%
MI................................ 4 11,879,528 4.8 $ 2,969,882 $ 4,069,785 74.9%
SC................................ 1 11,859,069 4.7 $11,859,069 $ 11,859,069 79.9%
TX................................ 4 11,485,036 4.6 $ 2,871,259 $ 4,695,596 76.7%
DE................................ 1 9,990,418 4.0 $ 9,990,418 $ 9,990,418 74.0%
CA................................ 5 9,880,000 4.0 $ 1,976,000 $ 3,130,000 72.1%
Southern (3)...................... 5 9,880,000 4.0 $ 1,976,000 $ 3,130,000 72.1%
AL................................ 5 9,747,754 3.9 $ 1,949,551 $ 3,265,972 73.0%
AZ................................ 2 9,539,784 3.8 $ 4,769,892 $ 8,292,566 75.7%
MN................................ 3 8,540,729 3.4 $ 2,846,910 $ 3,872,060 71.8%
PA................................ 1 8,073,280 3.2 $ 8,073,280 $ 8,073,280 79.5%
NC................................ 3 8,007,126 3.2 $ 2,669,042 $ 4,784,978 74.1%
ME................................ 1 7,993,211 3.2 $ 7,993,211 $ 7,993,211 77.6%
DC................................ 2 7,988,227 3.2 $ 3,994,113 $ 4,193,819 74.7%
MS................................ 3 7,489,755 3.0 $ 2,496,585 $ 3,595,405 78.9%
CO................................ 1 4,146,264 1.7 $ 4,146,264 $ 4,146,264 76.8%
OR................................ 1 4,141,017 1.7 $ 4,141,017 $ 4,141,017 69.0%
WA................................ 1 4,016,427 1.6 $ 4,016,427 $ 4,016,427 79.9%
VA................................ 3 3,666,768 1.5 $ 1,222,256 $ 1,751,069 74.8%
MD................................ 1 3,389,786 1.4 $ 3,389,786 $ 3,389,786 79.8%
MO................................ 2 2,745,792 1.1 $ 1,372,896 $ 1,448,728 73.9%
TN................................ 1 2,518,298 1.0 $ 2,518,298 $ 2,518,298 70.0%
-- ------------ -----
62 $249,922,837 100.0% $ 4,031,013 $ 20,730,000 75.8%
== ============
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RATIO AT MATURITY DSC MORTGAGE
STATE MATURITY(2) (MOS.)(2) RATIO RATE
- ----- ----------- --------- --------- ---------
FL................................ 71.3% 77 1.45x 5.275%
GA................................ 59.1% 112 1.47x 5.602%
IN................................ 63.3% 118 1.54x 5.518%
IL................................ 65.7% 119 1.44x 5.610%
WV................................ 67.7% 117 1.44x 6.000%
MI................................ 64.6% 104 1.45x 5.865%
SC................................ 67.0% 119 1.44x 5.590%
TX................................ 64.7% 119 1.53x 5.824%
DE................................ 61.8% 119 1.55x 5.430%
CA................................ 60.2% 120 1.42x 5.480%
Southern (3)...................... 60.2% 120 1.42x 5.480%
AL................................ 67.2% 69 1.43x 6.076%
AZ................................ 63.8% 119 1.54x 5.717%
MN................................ 1.0% 184 1.27x 5.797%
PA................................ 66.7% 117 1.45x 5.500%
NC................................ 62.6% 118 1.65x 5.768%
ME................................ 65.7% 119 1.47x 5.910%
DC................................ 56.4% 119 1.53x 5.250%
MS................................ 60.4% 150 1.33x 6.372%
CO................................ 64.6% 119 1.43x 5.680%
OR................................ 58.7% 118 1.63x 6.000%
WA................................ 67.3% 119 1.40x 5.730%
VA................................ 63.2% 118 1.85x 5.790%
MD................................ 62.2% 118 1.27x 6.140%
MO................................ 62.3% 119 1.59x 5.761%
TN................................ 53.0% 179 1.43x 6.740%
62.0% 114 1.47X 5.674%
</Table>
- ------------------
(1) Because this table presents information relating to the mortgaged properties
and not the mortgage loans, the information for mortgage loans secured by
more than one mortgaged property is based on allocated loan amounts
(allocating the mortgage loan principal balance to each of those properties
by the appraised values of the mortgaged properties).
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(3) For purposes of determining whether a Mortgaged Property is in Northern
California or Southern California, Mortgaged Properties north of San Luis
Obispo County, Kern County and San Bernardino County were included in
Northern California and Mortgaged Properties in or south of such counties
were included in Southern California.
S-99
RANGE OF DSC RATIOS FOR ALL MORTGAGE LOANS
<Table>
<Caption>
AGGREGATE % BY AVERAGE HIGHEST WTD. AVG.
RANGE OF NUMBER OF CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
DSC RATIOS(X) LOANS BALANCE POOL BALANCE BALANCE BALANCE LTV RATIO
- ------------- --------- ------------ ------------ ------------ ------------ ------------
1.15 - 1.19.................... 1 $ 4,585,660 0.5% $ 4,585,660 $ 4,585,660 74.0%
1.20 - 1.24.................... 3 9,465,354 1.1 $ 3,155,118 $ 3,989,941 66.0%
1.25 - 1.29.................... 10 40,130,874 4.5 $ 4,013,087 $ 9,953,990 73.2%
1.30 - 1.34.................... 11 70,967,138 8.0 $ 6,451,558 $18,760,000 74.7%
1.35 - 1.39.................... 13 74,794,476 8.4 $ 5,753,421 $17,447,772 74.4%
1.40 - 1.44.................... 33 237,049,140 26.6 $ 7,183,307 $29,000,000 75.8%
1.45 - 1.49.................... 26 234,499,122 26.3 $ 9,019,197 $33,500,000 74.4%
1.50 - 1.54.................... 15 86,432,152 9.7 $ 5,762,143 $17,600,000 74.8%
1.55 - 1.59.................... 8 43,850,933 4.9 $ 5,481,367 $13,683,968 72.3%
1.60 - 1.64.................... 7 29,511,277 3.3 $ 4,215,897 $11,173,176 66.1%
1.65 - 1.69.................... 8 29,114,253 3.3 $ 3,639,282 $ 6,290,337 65.1%
1.80 - 1.84.................... 1 9,427,367 1.1 $ 9,427,367 $ 9,427,367 68.8%
1.85 - 1.89.................... 1 3,666,768 0.4 $ 3,666,768 $ 3,666,768 74.8%
1.90 - 1.94.................... 1 1,998,069 0.2 $ 1,998,069 $ 1,998,069 51.2%
2.00 - 2.04.................... 1 2,788,982 0.3 $ 2,788,982 $ 2,788,982 45.0%
2.15 - 2.19.................... 1 13,486,968 1.5 $13,486,968 $13,486,968 53.7%
--------- ------------ ------------
140 $891,768,535 100.0% $ 6,369,775 $33,500,000 73.5%
========= ============ ============
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RANGE OF RATIO AT MATURITY DSC MORTGAGE
DSC RATIOS(X) MATURITY* (MOS.)* RATIO RATE
- ------------- --------- --------- --------- ---------
1.15 - 1.19.................... 0.0% 191 1.15x 5.610%
1.20 - 1.24.................... 16.5% 159 1.23x 5.772%
1.25 - 1.29.................... 46.8% 131 1.28x 6.071%
1.30 - 1.34.................... 59.4% 112 1.32x 5.804%
1.35 - 1.39.................... 63.2% 111 1.37x 5.974%
1.40 - 1.44.................... 65.2% 103 1.42x 5.653%
1.45 - 1.49.................... 64.4% 103 1.47x 5.598%
1.50 - 1.54.................... 62.6% 113 1.52x 5.764%
1.55 - 1.59.................... 59.2% 119 1.56x 5.534%
1.60 - 1.64.................... 58.9% 86 1.61x 5.672%
1.65 - 1.69.................... 49.5% 114 1.67x 5.656%
1.80 - 1.84.................... 64.0% 58 1.83x 5.380%
1.85 - 1.89.................... 63.2% 118 1.85x 5.790%
1.90 - 1.94.................... 42.7% 119 1.94x 5.400%
2.00 - 2.04.................... 35.7% 117 2.04x 6.650%
2.15 - 2.19.................... 44.8% 119 2.18x 5.400%
60.9% 108 1.47X 5.699%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-100
RANGE OF DSC RATIOS FOR LOAN GROUP 1 MORTGAGE LOANS
<Table>
<Caption>
% BY
AGGREGATE CUT-OFF DATE AVERAGE HIGHEST WTD. AVG.
RANGE OF NUMBER OF CUT-OFF DATE GROUP 1 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
DSC RATIOS(X) LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ------------- --------- ------------ ------------ ------------ ------------ ------------
1.15 - 1.19.................... 1 $ 4,585,660 0.7% $ 4,585,660 $ 4,585,660 74.0%
1.20 - 1.24.................... 2 7,477,343 1.2 $ 3,738,671 $ 3,989,941 64.6%
1.25 - 1.29.................... 8 32,869,028 5.1 $ 4,108,628 $ 9,953,990 72.8%
1.30 - 1.34.................... 7 60,598,894 9.4 $ 8,656,985 $18,760,000 74.3%
1.35 - 1.39.................... 9 60,148,660 9.4 $ 6,683,184 $17,447,772 74.5%
1.40 - 1.44.................... 17 153,990,854 24.0 $ 9,058,286 $29,000,000 75.3%
1.45 - 1.49.................... 20 179,967,991 28.0 $ 8,998,400 $33,500,000 73.0%
1.50 - 1.54.................... 7 60,509,936 9.4 $ 8,644,277 $17,600,000 74.6%
1.55 - 1.59.................... 2 17,280,865 2.7 $ 8,640,432 $13,683,968 69.3%
1.60 - 1.64.................... 3 17,930,746 2.8 $ 5,976,915 $11,173,176 64.2%
1.65 - 1.69.................... 5 20,782,404 3.2 $ 4,156,481 $ 6,290,337 61.7%
1.80 - 1.84.................... 1 9,427,367 1.5 $ 9,427,367 $ 9,427,367 68.8%
2.00 - 2.04.................... 1 2,788,982 0.4 $ 2,788,982 $ 2,788,982 45.0%
2.15 - 2.19.................... 1 13,486,968 2.1 $13,486,968 $13,486,968 53.7%
--------- ------------ ------------
84 $641,845,698 100.0% $ 7,641,020 $33,500,000 72.6%
========= ============ ============
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RANGE OF RATIO AT MATURITY DSC MORTGAGE
DSC RATIOS(X) MATURITY* (MOS.)* RATIO RATE
- ------------- --------- --------- --------- ---------
1.15 - 1.19.................... 0.0% 191 1.15x 5.610%
1.20 - 1.24.................... 20.6% 147 1.23x 5.785%
1.25 - 1.29.................... 50.7% 127 1.28x 6.093%
1.30 - 1.34.................... 61.7% 106 1.33x 5.725%
1.35 - 1.39.................... 62.6% 115 1.37x 5.934%
1.40 - 1.44.................... 66.0% 93 1.42x 5.618%
1.45 - 1.49.................... 62.9% 106 1.48x 5.656%
1.50 - 1.54.................... 62.9% 113 1.52x 5.793%
1.55 - 1.59.................... 56.1% 119 1.55x 5.652%
1.60 - 1.64.................... 57.6% 80 1.61x 5.644%
1.65 - 1.69.................... 44.4% 112 1.67x 5.609%
1.80 - 1.84.................... 64.0% 58 1.83x 5.380%
2.00 - 2.04.................... 35.7% 117 2.04x 6.650%
2.15 - 2.19.................... 44.8% 119 2.18x 5.400%
60.5% 106 1.46X 5.709%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-101
RANGE OF DSC RATIOS FOR LOAN GROUP 2 MORTGAGE LOANS
<Table>
<Caption>
% BY
AGGREGATE CUT-OFF DATE AVERAGE HIGHEST WTD. AVG.
RANGE OF NUMBER OF CUT-OFF DATE GROUP 2 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
DSC RATIOS(X) LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ------------- --------- ------------ ------------ ------------ ------------ ------------
1.20 - 1.24....................... 1 $ 1,988,012 0.8% $1,988,012 $ 1,988,012 71.0%
1.25 - 1.29....................... 2 7,261,846 2.9 $3,630,923 $ 3,872,060 75.5%
1.30 - 1.34....................... 4 10,368,244 4.1 $2,592,061 $ 3,595,405 77.0%
1.35 - 1.39....................... 4 14,645,816 5.9 $3,661,454 $ 7,802,045 73.8%
1.40 - 1.44....................... 16 83,058,287 33.2 $5,191,143 $14,486,714 76.6%
1.45 - 1.49....................... 6 54,531,131 21.8 $9,088,522 $20,730,000 78.9%
1.50 - 1.54....................... 8 25,922,216 10.4 $3,240,277 $ 8,292,566 75.4%
1.55 - 1.59....................... 6 26,570,068 10.6 $4,428,345 $ 9,990,418 74.3%
1.60 - 1.64....................... 4 11,580,531 4.6 $2,895,133 $ 4,795,287 69.2%
1.65 - 1.69....................... 3 8,331,849 3.3 $2,777,283 $ 4,784,978 73.6%
1.85 - 1.89....................... 1 3,666,768 1.5 $3,666,768 $ 3,666,768 74.8%
1.90 - 1.94....................... 1 1,998,069 0.8 $1,998,069 $ 1,998,069 51.2%
-- ------------ -----
56 $249,922,837 100.0% $4,462,908 $20,730,000 75.8%
== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RANGE OF RATIO AT MATURITY DSC MORTGAGE
DSC RATIOS(X) MATURITY* (MOS.)* RATIO RATE
- ------------- --------- --------- --------- ---------
1.20 - 1.24....................... 1.1% 202 1.23x 5.720%
1.25 - 1.29....................... 29.5% 150 1.27x 5.969%
1.30 - 1.34....................... 46.2% 148 1.31x 6.262%
1.35 - 1.39....................... 65.5% 92 1.38x 6.136%
1.40 - 1.44....................... 63.7% 121 1.43x 5.717%
1.45 - 1.49....................... 69.4% 96 1.47x 5.404%
1.50 - 1.54....................... 61.9% 114 1.52x 5.697%
1.55 - 1.59....................... 61.2% 119 1.56x 5.458%
1.60 - 1.64....................... 61.0% 94 1.61x 5.714%
1.65 - 1.69....................... 62.2% 118 1.67x 5.772%
1.85 - 1.89....................... 63.2% 118 1.85x 5.790%
1.90 - 1.94....................... 42.7% 119 1.94x 5.400%
62.0% 114 1.47X 5.674%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-102
RANGE OF LTV RATIOS FOR ALL MORTGAGE LOANS AS OF THE CUT-OFF DATE
<Table>
<Caption>
AGGREGATE % BY AVERAGE MAXIMUM WTD. AVG.
RANGE OF NUMBER OF CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
LTV RATIOS(%) LOANS BALANCE POOL BALANCE BALANCE BALANCE LTV RATIO
- ------------- --------- ------------ ------------ ------------ ------------ ------------
35.01 - 40.00...................... 1 $ 507,614 0.1% $ 507,614 $ 507,614 37.6%
40.01 - 50.00...................... 2 5,105,430 0.6 $2,552,715 $ 2,788,982 45.2%
50.01 - 55.00...................... 4 21,265,282 2.4 $5,316,320 $13,486,968 52.8%
55.01 - 60.00...................... 2 17,645,219 2.0 $8,822,609 $11,173,176 59.5%
60.01 - 65.00...................... 9 68,274,599 7.7 $7,586,067 $29,970,684 63.0%
65.01 - 70.00...................... 15 80,906,593 9.1 $5,393,773 $13,683,968 68.1%
70.01 - 75.00...................... 50 263,924,527 29.6 $5,278,491 $29,000,000 73.5%
75.01 - 80.13...................... 57 434,139,271 48.7 $7,616,478 $33,500,000 78.1%
--- ------------ -----
140 $891,768,535 100.0% $6,369,775 $33,500,000 73.5%
=== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RANGE OF RATIO AT MATURITY DSC MORTGAGE
LTV RATIOS(%) MATURITY* (MOS.)* RATIO RATE
- ------------- --------- --------- --------- ---------
35.01 - 40.00...................... 32.6% 80 1.49x 8.200%
40.01 - 50.00...................... 28.9% 117 1.70x 6.514%
50.01 - 55.00...................... 32.6% 135 2.01x 5.459%
55.01 - 60.00...................... 52.1% 80 1.54x 5.635%
60.01 - 65.00...................... 48.5% 106 1.49x 5.442%
65.01 - 70.00...................... 52.6% 113 1.47x 5.860%
70.01 - 75.00...................... 60.3% 103 1.46x 5.683%
75.01 - 80.13...................... 67.0% 110 1.43x 5.721%
60.9% 108 1.47X 5.699%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-103
RANGE OF LTV RATIOS FOR LOAN GROUP 1 MORTGAGE LOANS AS OF THE CUT-OFF DATE
<Table>
<Caption>
% BY
AGGREGATE CUT-OFF DATE AVERAGE MAXIMUM WTD. AVG.
RANGE OF NUMBER OF CUT-OFF DATE GROUP 1 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
LTV RATIOS(%) LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ------------- --------- ------------ ------------ ------------ ------------ ------------
35.01 - 40.00...................... 1 $ 507,614 0.1% $ 507,614 $ 507,614 37.6%
40.01 - 50.00...................... 2 5,105,430 0.8 $2,552,715 $ 2,788,982 45.2%
50.01 - 55.00...................... 2 17,971,660 2.8 $8,985,830 $13,486,968 53.0%
55.01 - 60.00...................... 2 17,645,219 2.7 $8,822,609 $11,173,176 59.5%
60.01 - 65.00...................... 9 68,274,599 10.6 $7,586,067 $29,970,684 63.0%
65.01 - 70.00...................... 11 63,357,736 9.9 $5,759,794 $13,683,968 68.0%
70.01 - 75.00...................... 23 181,072,685 28.2 $7,872,725 $29,000,000 73.8%
75.01 - 80.13...................... 34 287,910,754 44.9 $8,467,963 $33,500,000 77.7%
-- ------------ -----
84 $641,845,698 100.0% $7,641,020 $33,500,000 72.6%
== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RANGE OF RATIO AT MATURITY DSC MORTGAGE
LTV RATIOS(%) MATURITY* (MOS.)* RATIO RATE
- ------------- --------- --------- --------- ---------
35.01 - 40.00...................... 32.6% 80 1.49x 8.200%
40.01 - 50.00...................... 28.9% 117 1.70x 6.514%
50.01 - 55.00...................... 33.8% 134 2.05x 5.450%
55.01 - 60.00...................... 52.1% 80 1.54x 5.635%
60.01 - 65.00...................... 48.5% 106 1.49x 5.442%
65.01 - 70.00...................... 51.0% 114 1.46x 5.891%
70.01 - 75.00...................... 62.9% 95 1.45x 5.677%
75.01 - 80.13...................... 66.7% 110 1.42x 5.755%
60.5% 106 1.46X 5.709%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-104
RANGE OF LTV RATIOS FOR LOAN GROUP 2 MORTGAGE LOANS AS OF THE CUT-OFF DATE
<Table>
<Caption>
% BY
AGGREGATE CUT-OFF DATE AVERAGE MAXIMUM WTD. AVG.
RANGE OF NUMBER OF CUT-OFF DATE GROUP 2 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
LTV RATIOS(%) LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ------------- --------- ------------ ------------ ------------ ------------ ------------
50.01 - 55.00..................... 2 3,293,621 1.3 $1,646,811 $ 1,998,069 51.9%
65.01 - 70.00..................... 4 17,548,857 7.0 $4,387,214 $ 6,094,255 68.6%
70.01 - 75.00..................... 27 82,851,842 33.2 $3,068,587 $ 9,990,418 73.0%
75.01 - 79.93..................... 23 146,228,517 58.5 $6,357,762 $20,730,000 78.9%
-- ------------ -----
56 $249,922,837 100.0% $4,462,908 $20,730,000 75.8%
== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RANGE OF RATIO AT MATURITY DSC MORTGAGE
LTV RATIOS(%) MATURITY* (MOS.)* RATIO RATE
- ------------- --------- --------- --------- ---------
50.01 - 55.00..................... 25.9% 143 1.77x 5.510%
65.01 - 70.00..................... 58.5% 111 1.52x 5.749%
70.01 - 75.00..................... 54.6% 121 1.49x 5.699%
75.01 - 79.93..................... 67.5% 110 1.45x 5.654%
62.0% 114 1.47X 5.674%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-105
RANGE OF LTV RATIOS FOR ALL MORTGAGE LOANS AS OF THE MATURITY DATE
<Table>
<Caption>
RANGE OF AGGREGATE % BY AVERAGE HIGHEST WTD. AVG.
MATURITY DATE NUMBER OF CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
LTV RATIOS(%) LOANS BALANCE POOL BALANCE BALANCE BALANCE LTV RATIO
- ------------- --------- ------------ ------------ ------------ ------------ ------------
0.00 - 5.00....................... 9 $ 28,073,804 3.1% $ 3,119,312 $ 4,585,660 65.3%
20.01 - 30.00..................... 2 5,095,879 0.6 $ 2,547,940 $ 2,779,431 55.4%
30.01 - 40.00..................... 3 7,286,537 0.8 $ 2,428,846 $ 3,989,941 56.9%
40.01 - 50.00..................... 4 31,911,071 3.6 $ 7,977,768 $13,486,968 59.0%
50.01 - 55.00..................... 8 74,156,806 8.3 $ 9,269,601 $29,970,684 66.2%
55.01 - 60.00..................... 22 100,708,884 11.3 $ 4,577,677 $11,696,710 68.0%
60.01 - 65.00..................... 46 242,015,809 27.1 $ 5,261,213 $20,982,040 74.7%
65.01 - 70.00..................... 41 337,063,760 37.8 $ 8,221,067 $33,500,000 77.7%
70.01 - 75.00..................... 4 44,725,985 5.0 $11,181,496 $18,760,000 77.0%
75.01 - 80.00..................... 1 20,730,000 2.3 $20,730,000 $20,730,000 79.7%
--- ------------ -----
140 $891,768,535 100.0% $ 6,369,775 $33,500,000 73.5%
=== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
RANGE OF LTV TERM TO WTD. AVG. WTD. AVG.
MATURITY DATE RATIO AT MATURITY DSC MORTGAGE
LTV RATIOS(%) MATURITY* (MOS.)* RATIO RATE
- ------------- --------- --------- --------- ---------
0.00 - 5.00....................... 0.4% 192 1.32x 5.780%
20.01 - 30.00..................... 24.7% 118 1.27x 5.886%
30.01 - 40.00..................... 37.1% 116 1.56x 6.440%
40.01 - 50.00..................... 44.7% 118 1.73x 5.665%
50.01 - 55.00..................... 53.2% 122 1.48x 5.632%
55.01 - 60.00..................... 57.7% 99 1.51x 5.695%
60.01 - 65.00..................... 63.2% 115 1.48x 5.813%
65.01 - 70.00..................... 67.2% 104 1.44x 5.679%
70.01 - 75.00..................... 71.7% 67 1.40x 5.462%
75.01 - 80.00..................... 76.3% 59 1.47x 5.100%
60.9% 108 1.47X 5.699%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-106
RANGE OF LTV RATIOS FOR LOAN GROUP 1 MORTGAGE LOANS AS OF THE MATURITY DATE
<Table>
<Caption>
% BY
RANGE OF AGGREGATE CUT-OFF DATE AVERAGE HIGHEST WTD. AVG.
MATURITY DATE NUMBER OF CUT-OFF DATE GROUP 1 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
LTV RATIOS(%) LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ------------- --------- ------------ ------------ ------------ ------------ ------------
0.00 - 5.00..................... 5 $ 18,237,523 2.8% $ 3,647,505 $ 4,585,660 63.2%
20.01 - 30.00................... 2 5,095,879 0.8 $ 2,547,940 $ 2,779,431 55.4%
30.01 - 40.00................... 3 7,286,537 1.1 $ 2,428,846 $ 3,989,941 56.9%
40.01 - 50.00................... 3 29,913,001 4.7 $ 9,971,000 $13,486,968 59.5%
50.01 - 55.00................... 6 64,738,508 10.1 $10,789,751 $29,970,684 65.4%
55.01 - 60.00................... 13 69,852,668 10.9 $ 5,373,282 $11,696,710 66.5%
60.01 - 65.00................... 21 165,253,070 25.7 $ 7,869,194 $20,982,040 74.5%
65.01 - 70.00................... 28 239,608,512 37.3 $ 8,557,447 $33,500,000 77.3%
70.01 - 75.00................... 3 41,860,000 6.5 $13,953,333 $18,760,000 76.8%
---- ------------ -----
84 $641,845,698 100.0% $ 7,641,020 $33,500,000 72.6%
==== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
RANGE OF LTV TERM TO WTD. AVG. WTD. AVG.
MATURITY DATE RATIO AT MATURITY DSC MORTGAGE
LTV RATIOS(%) MATURITY* (MOS.)* RATIO RATE
- ------------- --------- --------- --------- ---------
0.00 - 5.00..................... 0.2% 197 1.33x 5.780%
20.01 - 30.00................... 24.7% 118 1.27x 5.886%
30.01 - 40.00................... 37.1% 116 1.56x 6.440%
40.01 - 50.00................... 44.9% 118 1.72x 5.682%
50.01 - 55.00................... 53.2% 119 1.49x 5.603%
55.01 - 60.00................... 57.6% 89 1.51x 5.739%
60.01 - 65.00................... 63.4% 114 1.46x 5.838%
65.01 - 70.00................... 67.4% 100 1.43x 5.652%
70.01 - 75.00................... 71.8% 68 1.40x 5.476%
60.5% 106 1.46X 5.709%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-107
RANGE OF LTV RATIOS FOR LOAN GROUP 2 MORTGAGE LOANS AS OF THE MATURITY DATE
<Table>
<Caption>
% BY
RANGE OF AGGREGATE CUT-OFF DATE AVERAGE HIGHEST WTD. AVG.
MATURITY DATE NUMBER OF CUT-OFF DATE GROUP 2 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
LTV RATIOS(%) LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ------------- --------- ------------ ------------ ------------ ------------ ------------
0.00 - 5.00................... 4 $ 9,836,281 3.9% $ 2,459,070 $ 3,872,060 69.3%
40.01 - 50.00................... 1 1,998,069 0.8 $ 1,998,069 $ 1,998,069 51.2%
50.01 - 55.00................... 2 9,418,298 3.8 $ 4,709,149 $ 6,900,000 71.4%
55.01 - 60.00................... 9 30,856,216 12.3 $ 3,428,468 $ 6,094,255 71.3%
60.01 - 65.00................... 25 76,762,739 30.7 $ 3,070,510 $ 9,990,418 74.9%
65.01 - 70.00................... 13 97,455,248 39.0 $ 7,496,558 $14,486,714 78.7%
70.01 - 75.00................... 1 2,865,985 1.1 $ 2,865,985 $ 2,865,985 79.6%
75.01 - 80.00................... 1 20,730,000 8.3 $20,730,000 $20,730,000 79.7%
--- ------------ -----
56 $249,922,837 100.0% $ 4,462,908 $20,730,000 75.8%
=== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
RANGE OF LTV TERM TO WTD. AVG. WTD. AVG.
MATURITY DATE RATIO AT MATURITY DSC MORTGAGE
LTV RATIOS(%) MATURITY* (MOS.)* RATIO RATE
- ------------- --------- --------- --------- ---------
0.00 - 5.00................... 0.8% 183 1.30x 5.781%
40.01 - 50.00................... 42.7% 119 1.94x 5.400%
50.01 - 55.00................... 53.4% 140 1.41x 5.832%
55.01 - 60.00................... 58.0% 121 1.50x 5.595%
60.01 - 65.00................... 62.7% 117 1.52x 5.760%
65.01 - 70.00................... 66.9% 113 1.45x 5.745%
70.01 - 75.00................... 71.5% 57 1.51x 5.260%
75.01 - 80.00................... 76.3% 59 1.47x 5.100%
62.0% 114 1.47X 5.674%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-108
RANGE OF MORTGAGE RATES FOR ALL MORTGAGE LOANS AS OF THE CUT-OFF DATE
<Table>
<Caption>
AGGREGATE % BY AVERAGE HIGHEST WTD. AVG.
RANGE OF NUMBER OF CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
MORTGAGE RATES (%) LOANS BALANCE POOL BALANCE BALANCE BALANCE LTV RATIO
- ------------------ --------- ------------ ------------ ------------ ------------ ------------
5.100 - 5.249..................... 3 $ 52,726,960 5.9% $17,575,653 $29,000,000 75.7%
5.250 - 5.499..................... 26 212,257,232 23.8 $ 8,163,740 $29,970,684 69.5%
5.500 - 5.749..................... 37 250,039,649 28.0 $ 6,757,828 $25,336,764 75.9%
5.750 - 5.999..................... 29 179,990,595 20.2 $ 6,206,572 $33,500,000 75.1%
6.000 - 6.249..................... 26 142,553,690 16.0 $ 5,482,834 $17,447,772 73.0%
6.250 - 6.499..................... 12 40,005,194 4.5 $ 3,333,766 $ 4,407,007 73.4%
6.500 - 6.749..................... 4 9,201,629 1.0 $ 2,300,407 $ 2,788,982 65.8%
6.750 - 6.999..................... 2 4,485,972 0.5 $ 2,242,986 $ 2,789,152 71.3%
8.000 - 8.249..................... 1 507,614 0.1 $ 507,614 $ 507,614 37.6%
--- ------------ -----
140 $891,768,535 100.0% $ 6,369,775 $33,500,000 73.5%
=== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RANGE OF RATIO AT MATURITY DSC MORTGAGE
MORTGAGE RATES (%) MATURITY* (MOS.)* RATIO RATE
- ------------------ --------- --------- --------- ---------
5.100 - 5.249..................... 71.0% 60 1.44x 5.155%
5.250 - 5.499..................... 61.1% 85 1.53x 5.381%
5.500 - 5.749..................... 60.3% 121 1.44x 5.610%
5.750 - 5.999..................... 61.0% 118 1.49x 5.851%
6.000 - 6.249..................... 59.9% 116 1.43x 6.063%
6.250 - 6.499..................... 57.4% 126 1.34x 6.293%
6.500 - 6.749..................... 50.3% 160 1.58x 6.702%
6.750 - 6.999..................... 58.9% 117 1.30x 6.807%
8.000 - 8.249..................... 32.6% 80 1.49x 8.200%
60.9% 108 1.47X 5.699%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-109
RANGE OF MORTGAGE RATES FOR LOAN GROUP 1 MORTGAGE LOANS AS OF THE CUT-OFF DATE
<Table>
<Caption>
% BY
AGGREGATE CUT-OFF DATE AVERAGE HIGHEST WTD. AVG.
RANGE OF NUMBER OF CUT-OFF DATE GROUP 1 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
MORTGAGE RATES (%) LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ------------------ --------- ------------ ------------ ------------ ------------ ------------
5.190 - 5.249..................... 2 $ 31,996,960 5.0% $15,998,480 $29,000,000 73.1%
5.250 - 5.499..................... 14 172,241,660 26.8 $12,302,976 $29,970,684 68.8%
5.500 - 5.749..................... 19 148,509,120 23.1 $ 7,816,269 $25,336,764 75.2%
5.750 - 5.999..................... 17 141,670,635 22.1 $ 8,333,567 $33,500,000 75.3%
6.000 - 6.249..................... 18 102,852,122 16.0 $ 5,714,007 $17,447,772 71.8%
6.250 - 6.499..................... 11 38,489,452 6.0 $ 3,499,041 $ 4,407,007 73.4%
6.500 - 6.749..................... 1 2,788,982 0.4 $ 2,788,982 $ 2,788,982 45.0%
6.750 - 6.999..................... 1 2,789,152 0.4 $ 2,789,152 $ 2,789,152 69.7%
8.000 - 8.249..................... 1 507,614 0.1 $ 507,614 $ 507,614 37.6%
-- ------------ -----
84 $641,845,698 100.0% $ 7,641,020 $33,500,000 72.6%
== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RANGE OF RATIO AT MATURITY DSC MORTGAGE
MORTGAGE RATES (%) MATURITY* (MOS.)* RATIO RATE
- ------------------ --------- --------- --------- ---------
5.190 - 5.249..................... 67.6% 60 1.43x 5.191%
5.250 - 5.499..................... 61.3% 80 1.53x 5.381%
5.500 - 5.749..................... 58.9% 121 1.43x 5.616%
5.750 - 5.999..................... 63.1% 115 1.47x 5.856%
6.000 - 6.249..................... 57.8% 120 1.43x 6.067%
6.250 - 6.499..................... 57.1% 127 1.34x 6.290%
6.500 - 6.749..................... 35.7% 117 2.04x 6.650%
6.750 - 6.999..................... 55.6% 117 1.29x 6.750%
8.000 - 8.249..................... 32.6% 80 1.49x 8.200%
60.5% 106 1.46X 5.709%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-110
RANGE OF MORTGAGE RATES FOR LOAN GROUP 2 MORTGAGE LOANS AS OF THE CUT-OFF DATE
<Table>
<Caption>
% BY
AGGREGATE CUT-OFF DATE AVERAGE HIGHEST WTD. AVG.
RANGE OF NUMBER OF CUT-OFF DATE GROUP 2 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
MORTGAGE RATES (%) LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ------------------ --------- ------------ ------------ ------------ ------------ ------------
5.100 - 5.249..................... 1 $ 20,730,000 8.3% $20,730,000 $20,730,000 79.7%
5.250 - 5.499..................... 12 40,015,572 16.0 $ 3,334,631 $ 9,990,418 72.1%
5.500 - 5.749..................... 18 101,530,529 40.6 $ 5,640,585 $14,486,714 76.9%
5.750 - 5.999..................... 12 38,319,960 15.3 $ 3,193,330 $ 7,993,211 74.6%
6.000 - 6.249..................... 8 39,701,567 15.9 $ 4,962,696 $12,213,231 76.3%
6.250 - 6.499..................... 1 1,515,742 0.6 $ 1,515,742 $ 1,515,742 73.9%
6.500 - 6.749..................... 3 6,412,648 2.6 $ 2,137,549 $ 2,518,298 74.8%
6.750 - 6.999..................... 1 1,696,819 0.7 $ 1,696,819 $ 1,696,819 73.8%
-- ------------ -----
56 $249,922,837 100.0% $ 4,462,908 $20,730,000 75.8%
== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RANGE OF RATIO AT MATURITY DSC MORTGAGE
MORTGAGE RATES (%) MATURITY* (MOS.)* RATIO RATE
- ------------------ --------- --------- --------- ---------
5.100 - 5.249..................... 76.3% 59 1.47x 5.100%
5.250 - 5.499..................... 60.1% 108 1.54x 5.379%
5.500 - 5.749..................... 62.4% 121 1.45x 5.601%
5.750 - 5.999..................... 52.9% 128 1.54x 5.833%
6.000 - 6.249..................... 65.1% 106 1.42x 6.054%
6.250 - 6.499..................... 63.5% 117 1.42x 6.360%
6.500 - 6.749..................... 56.6% 179 1.38x 6.725%
6.750 - 6.999..................... 64.3% 118 1.31x 6.900%
62.0% 114 1.47X 5.674%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-111
RANGE OF ORIGINAL TERMS TO MATURITY OR ANTICIPATED REPAYMENT DATE
FOR ALL MORTGAGE LOANS AS OF THE CUT-OFF DATE
<Table>
<Caption>
RANGE OF ORIGINAL
TERMS TO MATURITY
OR ANTICIPATED AGGREGATE % BY AVERAGE HIGHEST WTD. AVG.
REPAYMENT DATE NUMBER OF CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
(MONTHS) LOANS BALANCE POOL BALANCE BALANCE BALANCE LTV RATIO
- ----------------- --------- ------------ ------------ ------------ ------------ ------------
0 - 60....................... 16 $170,600,083 19.1% $10,662,505 $29,000,000 72.3%
61 - 84....................... 4 37,762,174 4.2 $ 9,440,544 $17,650,000 76.3%
85 - 108....................... 1 4,278,031 0.5 $ 4,278,031 $ 4,278,031 79.7%
109 - 120....................... 106 637,741,794 71.5 $ 6,016,432 $33,500,000 74.0%
121 - 156....................... 1 6,900,000 0.8 $ 6,900,000 $ 6,900,000 71.9%
169 - 180....................... 8 22,233,010 2.5 $ 2,779,126 $ 4,484,692 65.7%
181 - 192....................... 1 4,585,660 0.5 $ 4,585,660 $ 4,585,660 74.0%
193 - 204....................... 1 1,988,012 0.2 $ 1,988,012 $ 1,988,012 71.0%
217 - 228....................... 1 2,804,385 0.3 $ 2,804,385 $ 2,804,385 66.8%
229 - 240....................... 1 2,875,384 0.3 $ 2,875,384 $ 2,875,384 64.4%
--- ------------ -----
140 $891,768,535 100.0% $ 6,369,775 $33,500,000 73.5%
=== ============ =====
<Caption>
WTD. AVG.
RANGE OF ORIGINAL STATED
TERMS TO MATURITY WTD. AVG. REMAINING
OR ANTICIPATED LTV TERM TO WTD. AVG. WTD. AVG.
REPAYMENT DATE RATIO AT MATURITY DSC MORTGAGE
(MONTHS) MATURITY* (MOS.)* RATIO RATE
- ----------------- --------- --------- --------- ---------
0 - 60....................... 67.5% 58 1.48x 5.353%
61 - 84....................... 68.9% 81 1.44x 5.470%
85 - 108....................... 65.7% 94 1.42x 5.550%
109 - 120....................... 61.4% 119 1.47x 5.795%
121 - 156....................... 53.6% 126 1.40x 5.500%
169 - 180....................... 16.7% 179 1.39x 5.972%
181 - 192....................... 0.0% 191 1.15x 5.610%
193 - 204....................... 1.1% 202 1.23x 5.720%
217 - 228....................... 0.0% 221 1.25x 6.240%
229 - 240....................... 0.0% 236 1.32x 6.270%
60.9% 108 1.47X 5.699%
</Table>
- ---------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-112
RANGE OF ORIGINAL TERMS TO MATURITY OR ANTICIPATED REPAYMENT DATE
FOR LOAN GROUP 1 MORTGAGE LOANS AS OF THE CUT-OFF DATE
<Table>
<Caption>
RANGE OF ORIGINAL
TERMS TO MATURITY % BY
OR ANTICIPATED AGGREGATE CUT-OFF DATE AVERAGE HIGHEST WTD. AVG.
REPAYMENT DATE NUMBER OF CUT-OFF DATE GROUP 1 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
(MONTHS) LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ----------------- --------- ------------ ------------ ------------ ------------ ------------
0 - 60.......................... 12 $134,406,767 20.9% $11,200,564 $29,000,000 71.1%
61 - 84.......................... 4 37,762,174 5.9 $ 9,440,544 $17,650,000 76.3%
85 - 108.......................... 1 4,278,031 0.7 $ 4,278,031 $ 4,278,031 79.7%
109 - 120.......................... 62 447,161,202 69.7 $ 7,212,277 $33,500,000 73.0%
169 - 180.......................... 2 7,972,093 1.2 $ 3,986,047 $ 4,484,692 55.3%
181 - 192.......................... 1 4,585,660 0.7 $ 4,585,660 $ 4,585,660 74.0%
217 - 228.......................... 1 2,804,385 0.4 $ 2,804,385 $ 2,804,385 66.8%
229 - 240.......................... 1 2,875,384 0.4 $ 2,875,384 $ 2,875,384 64.4%
--------- ------------ ------------
84 $641,845,698 100.0% $ 7,641,020 $33,500,000 72.6%
========= ============ ============
<Caption>
WTD. AVG.
RANGE OF ORIGINAL STATED
TERMS TO MATURITY WTD. AVG. REMAINING
OR ANTICIPATED LTV TERM TO WTD. AVG. WTD. AVG.
REPAYMENT DATE RATIO AT MATURITY DSC MORTGAGE
(MONTHS) MATURITY* (MOS.)* RATIO RATE
- ----------------- --------- --------- --------- ---------
0 - 60.......................... 66.2% 59 1.48x 5.350%
61 - 84.......................... 68.9% 81 1.44x 5.470%
85 - 108.......................... 65.7% 94 1.42x 5.550%
109 - 120.......................... 60.5% 119 1.47x 5.836%
169 - 180.......................... 0.4% 179 1.47x 5.539%
181 - 192.......................... 0.0% 191 1.15x 5.610%
217 - 228.......................... 0.0% 221 1.25x 6.240%
229 - 240.......................... 0.0% 236 1.32x 6.270%
60.5% 106 1.46X 5.709%
</Table>
- ---------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-113
RANGE OF ORIGINAL LOAN GROUP 2 TERMS TO MATURITY OR ANTICIPATED REPAYMENT DATE
FOR ALL MORTGAGE LOANS AS OF THE CUT-OFF DATE
<Table>
<Caption>
RANGE OF ORIGINAL
TERMS TO MATURITY % BY
OR ANTICIPATED AGGREGATE CUT-OFF DATE AVERAGE HIGHEST WTD. AVG.
REPAYMENT DATE NUMBER OF CUT-OFF DATE GROUP 2 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
(MONTHS) LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ----------------- --------- ------------ ------------ ------------ ------------ ------------
0 - 60.......................... 4 $ 36,193,316 14.5% $9,048,329 $20,730,000 76.6%
109 - 120.......................... 44 190,580,593 76.3 $4,331,377 $14,486,714 76.2%
121 - 156.......................... 1 6,900,000 2.8 $6,900,000 $ 6,900,000 71.9%
169 - 180.......................... 6 14,260,917 5.7 $2,376,819 $ 3,872,060 71.5%
193 - 204.......................... 1 1,988,012 0.8 $1,988,012 $ 1,988,012 71.0%
--- ------------ -----
56 $249,922,837 100.0% $4,462,908 $20,730,000 75.8%
=== ============ =====
<Caption>
WTD. AVG.
RANGE OF ORIGINAL STATED
TERMS TO MATURITY WTD. AVG. REMAINING
OR ANTICIPATED LTV TERM TO WTD. AVG. WTD. AVG.
REPAYMENT DATE RATIO AT MATURITY DSC MORTGAGE
(MONTHS) MATURITY* (MOS.)* RATIO RATE
- ----------------- --------- --------- --------- ---------
0 - 60.......................... 72.3% 58 1.47x 5.363%
109 - 120.......................... 63.7% 118 1.49x 5.698%
121 - 156.......................... 53.6% 126 1.40x 5.500%
169 - 180.......................... 25.9% 178 1.35x 6.214%
193 - 204.......................... 1.1% 202 1.23x 5.720%
62.0% 114 1.47X 5.674%
</Table>
- ---------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-114
RANGE OF REMAINING TERMS TO MATURITY OR ANTICIPATED REPAYMENT DATE
FOR ALL MORTGAGE LOANS AS OF THE CUT-OFF DATE
<Table>
<Caption>
RANGE OF REMAINING
TERMS TO MATURITY
OR ANTICIPATED AGGREGATE % BY AVERAGE HIGHEST WTD. AVG.
REPAYMENT DATE NUMBER OF CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
(MONTHS) LOANS BALANCE POOL BALANCE BALANCE BALANCE LTV RATIO
- ------------------ --------- ------------ ------------ ------------ ------------ ------------
0 - 60............................ 16 $170,600,083 19.1% $10,662,505 $29,000,000 72.3%
61 - 84........................... 5 38,269,789 4.3 $ 7,653,958 $17,650,000 75.8%
85 - 108.......................... 1 4,278,031 0.5 $ 4,278,031 $ 4,278,031 79.7%
109 - 120......................... 105 637,234,180 71.5 $ 6,068,897 $33,500,000 74.0%
121 - 156......................... 1 6,900,000 0.8 $ 6,900,000 $ 6,900,000 71.9%
169 - 180......................... 8 22,233,010 2.5 $ 2,779,126 $ 4,484,692 65.7%
181 - 192......................... 1 4,585,660 0.5 $ 4,585,660 $ 4,585,660 74.0%
193 - 204......................... 1 1,988,012 0.2 $ 1,988,012 $ 1,988,012 71.0%
217 - 228......................... 1 2,804,385 0.3 $ 2,804,385 $ 2,804,385 66.8%
229 - 240......................... 1 2,875,384 0.3 $ 2,875,384 $ 2,875,384 64.4%
--- ------------ ------
140 $891,768,535 100.0% $ 6,369,775 $33,500,000 73.5%
=== ============ ======
<Caption>
WTD. AVG.
RANGE OF REMAINING STATED
TERMS TO MATURITY WTD. AVG. REMAINING
OR ANTICIPATED LTV TERM TO WTD. AVG. WTD. AVG.
REPAYMENT DATE RATIO AT MATURITY DSC MORTGAGE
(MONTHS) MATURITY* (MOS.)* RATIO RATE
- ------------------ ----------- --------- --------- ---------
0 - 60............................ 67.5% 58 1.48x 5.353%
61 - 84........................... 68.4% 81 1.44x 5.506%
85 - 108.......................... 65.7% 94 1.42x 5.550%
109 - 120......................... 61.5% 119 1.47x 5.793%
121 - 156......................... 53.6% 126 1.40x 5.500%
169 - 180......................... 16.7% 179 1.39x 5.972%
181 - 192......................... 0.0% 191 1.15x 5.610%
193 - 204......................... 1.1% 202 1.23x 5.720%
217 - 228......................... 0.0% 221 1.25x 6.240%
229 - 240......................... 0.0% 236 1.32x 6.270%
60.9% 108 1.47X 5.699%
</Table>
- ---------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-115
RANGE OF REMAINING TERMS TO MATURITY OR ANTICIPATED REPAYMENT DATE
FOR LOAN GROUP 1 MORTGAGE LOANS AS OF THE CUT-OFF DATE
<Table>
<Caption>
RANGE OF REMAINING
TERMS TO MATURITY % BY
OR ANTICIPATED AGGREGATE CUT-OFF DATE AVERAGE HIGHEST WTD. AVG.
REPAYMENT DATE NUMBER OF CUT-OFF DATE GROUP 1 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
(MONTHS) LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ------------------ --------- ------------ ------------ ------------ ------------ ------------
0 - 60......................... 12 $134,406,767 20.9% $11,200,564 $29,000,000 71.1%
61 - 84........................ 5 38,269,789 6.0 $ 7,653,958 $17,650,000 75.8%
85 - 108....................... 1 4,278,031 0.7 $ 4,278,031 $ 4,278,031 79.7%
109 - 120...................... 61 446,653,588 69.6 $ 7,322,190 $33,500,000 73.0%
169 - 180...................... 2 7,972,093 1.2 $ 3,986,047 $ 4,484,692 55.3%
181 - 192...................... 1 4,585,660 0.7 $ 4,585,660 $ 4,585,660 74.0%
217 - 228...................... 1 2,804,385 0.4 $ 2,804,385 $ 2,804,385 66.8%
229 - 240...................... 1 2,875,384 0.4 $ 2,875,384 $ 2,875,384 64.4%
-- ------------ -----
84 $641,845,698 100.0% $ 7,641,020 $33,500,000 72.6%
== ============ =====
<Caption>
WTD. AVG.
RANGE OF REMAINING STATED
TERMS TO MATURITY WTD. AVG. REMAINING
OR ANTICIPATED LTV TERM TO WTD. AVG. WTD. AVG.
REPAYMENT DATE RATIO AT MATURITY DSC MORTGAGE
(MONTHS) MATURITY* (MOS.)* RATIO RATE
- ------------------ ----------- --------- --------- ---------
0 - 60......................... 66.2% 59 1.48x 5.350%
61 - 84........................ 68.4% 81 1.44x 5.506%
85 - 108....................... 65.7% 94 1.42x 5.550%
109 - 120...................... 60.5% 119 1.47x 5.833%
169 - 180...................... 0.4% 179 1.47x 5.539%
181 - 192...................... 0.0% 191 1.15x 5.610%
217 - 228...................... 0.0% 221 1.25x 6.240%
229 - 240...................... 0.0% 236 1.32x 6.270%
60.5% 106 1.46X 5.709%
</Table>
- ---------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-116
RANGE OF REMAINING TERMS TO MATURITY OR ANTICIPATED REPAYMENT DATE
FOR LOAN GROUP 2 MORTGAGE LOANS AS OF THE CUT-OFF DATE
<Table>
<Caption>
RANGE OF REMAINING
TERMS TO MATURITY % BY
OR ANTICIPATED AGGREGATE CUT-OFF DATE AVERAGE HIGHEST WTD. AVG.
REPAYMENT DATE NUMBER OF CUT-OFF DATE GROUP 2 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
(MONTHS) LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ------------------ --------- ------------ ------------ ------------ ------------ ------------
0 - 60............................. 4 $ 36,193,316 14.5% $9,048,329 $20,730,000 76.6%
109 - 120.......................... 44 190,580,593 76.3 $4,331,377 $14,486,714 76.2%
121 - 156.......................... 1 6,900,000 2.8 $6,900,000 $ 6,900,000 71.9%
169 - 180.......................... 6 14,260,917 5.7 $2,376,819 $ 3,872,060 71.5%
193 - 204.......................... 1 1,988,012 0.8 $1,988,012 $ 1,988,012 71.0%
-- ------------ -----
56 $249,922,837 100.0% $4,462,908 $20,730,000 75.8%
== ============ =====
<Caption>
WTD. AVG.
RANGE OF REMAINING STATED
TERMS TO MATURITY WTD. AVG. REMAINING
OR ANTICIPATED LTV TERM TO WTD. AVG. WTD. AVG.
REPAYMENT DATE RATIO AT MATURITY DSC MORTGAGE
(MONTHS) MATURITY* (MOS.)* RATIO RATE
- ------------------ --------- --------- --------- ---------
0 - 60............................. 72.3% 58 1.47x 5.363%
109 - 120.......................... 63.7% 118 1.49x 5.698%
121 - 156.......................... 53.6% 126 1.40x 5.500%
169 - 180.......................... 25.9% 178 1.35x 6.214%
193 - 204.......................... 1.1% 202 1.23x 5.720%
62.0% 114 1.47X 5.674%
</Table>
- ---------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-117
RANGE OF REMAINING AMORTIZATION TERMS FOR ALL MORTGAGE LOANS AS OF THE CUT-OFF
DATE
<Table>
<Caption>
RANGE OF AGGREGATE % BY AVERAGE HIGHEST WTD. AVG.
REMAINING AMORTIZATION NUMBER OF CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
TERMS(1) (MONTHS) LOANS BALANCE POOL BALANCE BALANCE BALANCE LTV RATIO
- ---------------------- --------- ------------ ------------ ------------ ------------ ------------
145 - 180......................... 7 $ 20,916,242 2.3% $ 2,988,035 $ 4,484,692 60.4%
181 - 192......................... 1 4,585,660 0.5 $ 4,585,660 $ 4,585,660 74.0%
193 - 228......................... 3 8,782,338 1.0 $ 2,927,446 $ 3,989,941 68.1%
229 - 264......................... 3 13,336,988 1.5 $ 4,445,663 $ 9,953,990 65.9%
265 - 300......................... 17 74,309,633 8.3 $ 4,371,155 $ 7,600,000 70.8%
301 - 348......................... 2 25,380,678 2.8 $12,690,339 $13,683,968 70.0%
349 - 360......................... 107 744,456,996 83.5 $ 6,957,542 $33,500,000 74.4%
--- ------------ -----
140 $891,768,535 100.0% $ 6,369,775 $33,500,000 73.5%
=== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
RANGE OF LTV TERM TO WTD. AVG. WTD. AVG.
REMAINING AMORTIZATION RATIO AT MATURITY DSC MORTGAGE
TERMS(1) (MONTHS) MATURITY(2) (MOS.)(2) RATIO RATE
- ---------------------- ----------- --------- --------- ---------
145 - 180......................... 6.4% 164 1.37x 5.720%
181 - 192......................... 0.0% 191 1.15x 5.610%
193 - 228......................... 17.8% 170 1.24x 6.045%
229 - 264......................... 34.3% 142 1.30x 6.000%
265 - 300......................... 56.1% 110 1.45x 5.838%
301 - 348......................... 56.7% 118 1.49x 5.844%
349 - 360......................... 64.4% 104 1.48x 5.671%
60.9% 108 1.47X 5.699%
</Table>
The weighted average remaining amortization term for all Mortgage Loans is 344
months.
- ------------------
(1) The remaining amortization term shown for any Mortgage Loan that is
interest-only for part of its term does not include the number of months
during which it is interest-only, but rather is the number of months
remaining at the end of such interest-only period.
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-118
RANGE OF REMAINING AMORTIZATION TERMS FOR LOAN GROUP 1 MORTGAGE LOANS AS OF THE
CUT-OFF DATE
<Table>
<Caption>
% BY
RANGE OF AGGREGATE CUT-OFF DATE AVERAGE HIGHEST WTD. AVG.
REMAINING AMORTIZATION NUMBER OF CUT-OFF DATE GROUP 1 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
TERMS(1) (MONTHS) LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ---------------------- --------- ------------ ------------ ------------ ------------ ------------
145 - 180......................... 4 $ 13,067,973 2.0% $ 3,266,993 $ 4,484,692 55.3%
181 - 192......................... 1 $ 4,585,660 0.7 $ 4,585,660 $ 4,585,660 74.0%
193 - 228......................... 2 $ 6,794,327 1.1 $ 3,397,163 $ 3,989,941 67.3%
229 - 264......................... 3 $ 13,336,988 2.1 $ 4,445,663 $ 9,953,990 65.9%
265 - 300......................... 11 $ 49,570,230 7.7 $ 4,506,385 $ 7,600,000 68.3%
301 - 348......................... 2 $ 25,380,678 4.0 $12,690,339 $13,683,968 70.0%
349 - 360......................... 61 $529,109,842 82.4 $ 8,673,932 $33,500,000 73.7%
-- ------------ -----
84 $641,845,698 100.0% $ 7,641,020 $33,500,000 72.6%
== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
RANGE OF LTV TERM TO WTD. AVG. WTD. AVG.
REMAINING AMORTIZATION RATIO AT MATURITY DSC MORTGAGE
TERMS(1) (MONTHS) MATURITY(2) (MOS.)(2) RATIO RATE
- ---------------------- ----------- --------- --------- ---------
145 - 180......................... 9.8% 155 1.39x 5.674%
181 - 192......................... 0.0% 191 1.15x 5.610%
193 - 228......................... 22.7% 161 1.24x 6.140%
229 - 264......................... 34.3% 142 1.30x 6.000%
265 - 300......................... 54.7% 108 1.46x 5.981%
301 - 348......................... 56.7% 118 1.49x 5.844%
349 - 360......................... 64.2% 102 1.47x 5.666%
60.5% 106 1.46X 5.709%
</Table>
The weighted average remaining amortization term for all Group 1 Mortgage Loans
is 344 months.
- ------------------
(1) The remaining amortization term shown for any Mortgage Loan that is
interest-only for part of its term does not include the number of months
during which it is interest-only, but rather is the number of months
remaining at the end of such interest-only period.
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-119
RANGE OF REMAINING AMORTIZATION TERMS
FOR LOAN GROUP 2 MORTGAGE LOANS AS OF THE CUT-OFF DATE
<Table>
<Caption>
% BY
RANGE OF AGGREGATE CUT-OFF DATE AVERAGE HIGHEST WTD. AVG.
REMAINING AMORTIZATION NUMBER OF CUT-OFF DATE GROUP 2 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
TERMS(1) (MONTHS) LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ---------------------- --------- ------------ ------------ ------------ ------------ ------------
145 - 180......................... 3 $ 7,848,269 3.1% $2,616,090 $ 3,872,060 68.8%
193 - 228......................... 1 1,988,012 0.8 $1,988,012 $ 1,988,012 71.0%
265 - 300......................... 6 24,739,402 9.9 $4,123,234 $ 6,900,000 75.9%
349 - 360......................... 46 215,347,154 86.2 $4,681,460 $20,730,000 76.1%
--------- ------------ ------------
56 $249,922,837 100.0% $4,462,908 $20,730,000 75.8%
========= ============ ============
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
RANGE OF LTV TERM TO WTD. AVG. WTD. AVG.
REMAINING AMORTIZATION RATIO AT MATURITY DSC MORTGAGE
TERMS(1) (MONTHS) MATURITY(2) (MOS.)(2) RATIO RATE
- ---------------------- ----------- --------- --------- ---------
145 - 180......................... 0.8% 178 1.32x 5.797%
193 - 228......................... 1.1% 202 1.23x 5.720%
265 - 300......................... 59.0% 114 1.42x 5.552%
349 - 360......................... 65.2% 111 1.49x 5.683%
62.0% 114 1.47X 5.674%
</Table>
The weighted average remaining amortization term for all Group 2 Mortgage Loans
is 346 months.
- ------------------
(1) The remaining amortization term shown for any Mortgage Loan that is
interest-only for part of its term does not include the number of months
during which it is interest-only, but rather is the number of months
remaining at the end of such interest-only period.
(2) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-120
AMORTIZATION TYPES FOR ALL MORTGAGE LOANS
<Table>
<Caption>
AGGREGATE % BY AVERAGE HIGHEST WTD. AVG.
NUMBER OF CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
AMORTIZATION TYPES LOANS BALANCE POOL BALANCE BALANCE BALANCE LTV RATIO
- ------------------ --------- ------------ ------------ ------------ ------------ ------------
Amortizing Balloon................ 96 $611,515,938 68.6% $ 6,369,958 $33,500,000 73.4%
Amortizing ARD.................... 28 171,388,793 19.2 $ 6,121,028 $20,679,772 73.2%
Interest-only, Amortizing
Balloon(2)...................... 4 48,740,000 5.5 $12,185,000 $20,730,000 77.9%
Interest-only, Amortizing
ARD(2).......................... 3 32,050,000 3.6 $10,683,333 $17,650,000 76.7%
Fully Amortizing.................. 9 28,073,804 3.1 $ 3,119,312 $ 4,585,660 65.3%
--- ------------ -----
140 $891,768,535 100.0% $ 6,369,775 $33,500,000 73.5%
=== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RATIO AT MATURITY DSC MORTGAGE
AMORTIZATION TYPES MATURITY(1) (MOS.)(1) RATIO RATE
- ------------------ ----------- --------- --------- ---------
Amortizing Balloon................ 61.5% 112 1.49x 5.745%
Amortizing ARD.................... 63.4% 97 1.43x 5.669%
Interest-only, Amortizing
Balloon(2)...................... 73.9% 63 1.41x 5.350%
Interest-only, Amortizing
ARD(2).......................... 69.9% 81 1.45x 5.440%
Fully Amortizing.................. 0.4% 192 1.32x 5.780%
60.9% 108 1.47X 5.699%
</Table>
- ------------------
(1) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(2) These Mortgage Loans require payments of interest only for a period of 12 to
24 months from origination prior to the commencement of payments of
principal and interest.
S-121
AMORTIZATION TYPES FOR LOAN GROUP 1 MORTGAGE LOANS
<Table>
<Caption>
% BY
AGGREGATE CUT-OFF DATE AVERAGE HIGHEST WTD. AVG.
NUMBER OF CUT-OFF DATE GROUP 1 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
AMORTIZATION TYPES LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ------------------ --------- ------------ ------------ ------------ ------------ ------------
Amortizing Balloon................ 50 $402,039,382 62.6% $ 8,040,788 $33,500,000 72.1%
Amortizing ARD.................... 23 161,508,793 25.2 $ 7,022,121 $20,679,772 73.2%
Interest-only, Amortizing
ARD(2).......................... 3 32,050,000 5.0 $10,683,333 $17,650,000 76.7%
Interest-only, Amortizing
Balloon(2)...................... 3 28,010,000 4.4 $ 9,336,667 $18,760,000 76.5%
Fully Amortizing.................. 5 18,237,523 2.8 $ 3,647,505 $ 4,585,660 63.2%
-- ------------ -----
84 $641,845,698 100.0% $ 7,641,020 $33,500,000 72.6%
== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RATIO AT MATURITY DSC MORTGAGE
AMORTIZATION TYPES MATURITY(1) (MOS.)(1) RATIO RATE
- ------------------ ----------- --------- --------- ---------
Amortizing Balloon................ 60.4% 111 1.49x 5.750%
Amortizing ARD.................... 63.6% 96 1.43x 5.681%
Interest-only, Amortizing
ARD(2).......................... 69.9% 81 1.45x 5.440%
Interest-only, Amortizing
Balloon(2)...................... 72.1% 66 1.37x 5.536%
Fully Amortizing.................. 0.2% 197 1.33x 5.780%
60.5% 106 1.46X 5.709%
</Table>
- ------------------
(1) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(2) These Mortgage Loans require payments of interest only for a period of 12 to
24 months from origination prior to the commencement of payments of
principal and interest.
S-122
AMORTIZATION TYPES FOR LOAN GROUP 2 MORTGAGE LOANS
<Table>
<Caption>
% BY
AGGREGATE CUT-OFF DATE AVERAGE HIGHEST WTD. AVG.
NUMBER OF CUT-OFF DATE GROUP 2 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
AMORTIZATION TYPES LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ------------------ --------- ------------ ------------ ------------ ------------ ------------
Amortizing Balloon................ 46 $209,476,556 83.8% $ 4,553,838 $14,486,714 75.9%
Interest-only, Amortizing
Balloon(2)...................... 1 20,730,000 8.3 $20,730,000 $20,730,000 79.7%
Amortizing ARD.................... 5 9,880,000 4.0 $ 1,976,000 $ 3,130,000 72.1%
Fully Amortizing.................. 4 9,836,281 3.9 $ 2,459,070 $ 3,872,060 69.3%
--------- ------------ ------------
56 $249,922,837 100.0% $ 4,462,908 $20,730,000 75.8%
========= ============ ============
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RATIO AT MATURITY DSC MORTGAGE
AMORTIZATION TYPES MATURITY(1) (MOS.)(1) RATIO RATE
- ------------------ ----------- --------- --------- ---------
Amortizing Balloon................ 63.6% 116 1.48x 5.735%
Interest-only, Amortizing
Balloon(2)...................... 76.3% 59 1.47x 5.100%
Amortizing ARD.................... 60.2% 120 1.42x 5.480%
Fully Amortizing.................. 0.8% 183 1.30x 5.781%
62.0% 114 1.47X 5.674%
</Table>
- ------------------
(1) Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(2) This Mortgage Loan requires payments of interest only for a period of 24
months from origination prior to the commencement of payments of principal
and interest.
S-123
RANGE OF OCCUPANCY RATES FOR ALL MORTGAGE LOANS
<Table>
<Caption>
AGGREGATE % BY AVERAGE HIGHEST WTD. AVG.
NUMBER OF CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
RANGE OF OCCUPANCY RATES (%) LOANS BALANCE POOL BALANCE BALANCE BALANCE LTV RATIO
- ---------------------------- --------- ------------ ------------ ------------ ------------ ------------
70.00 - 74.99...................... 2 $ 33,563,141 3.8% $16,781,571 $29,970,684 63.2%
75.00 - 79.99...................... 1 7,700,000 0.9 $ 7,700,000 $ 7,700,000 76.2%
80.00 - 84.99...................... 6 71,647,490 8.0 $11,941,248 $29,000,000 76.8%
85.00 - 89.99...................... 13 109,658,610 12.3 $ 8,435,278 $17,650,000 75.4%
90.00 - 94.99...................... 31 167,684,468 18.8 $ 5,409,176 $25,336,764 74.8%
95.00 - 99.99...................... 29 196,946,939 22.1 $ 6,791,274 $33,500,000 74.3%
100.00 - 100.00.................... 58 304,567,886 34.2 $ 5,251,170 $20,982,040 71.8%
--------- ------------ ------------
140 $891,768,535 100.0% $ 6,369,775 $33,500,000 73.5%
========= ============ ============
<Caption>
WTD.
AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RATIO AT MATURITY DSC MORTGAGE
RANGE OF OCCUPANCY RATES (%) MATURITY* (MOS.)* RATIO RATE
- ---------------------------- --------- --------- --------- ---------
70.00 - 74.99...................... 52.8% 119 1.48x 5.441%
75.00 - 79.99...................... 69.5% 81 1.43x 5.440%
80.00 - 84.99...................... 70.3% 73 1.44x 5.309%
85.00 - 89.99...................... 63.7% 103 1.47x 5.660%
90.00 - 94.99...................... 62.8% 108 1.46x 5.670%
95.00 - 99.99...................... 61.9% 106 1.46x 5.714%
100.00 - 100.00.................... 56.7% 119 1.48x 5.846%
60.9% 108 1.47X 5.699%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-124
RANGE OF OCCUPANCY RATES FOR LOAN GROUP 1 MORTGAGE LOANS
<Table>
<Caption>
AGGREGATE % BY AVERAGE HIGHEST WTD. AVG.
NUMBER OF CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
RANGE OF OCCUPANCY RATES (%) LOANS BALANCE GROUP 1 BALANCE BALANCE BALANCE LTV RATIO
- ---------------------------- --------- ------------ --------------- ------------ ------------ ------------
70.00 - 74.99..................... 2 $ 33,563,141 5.2% $16,781,571 $29,970,684 63.2%
75.00 - 79.99..................... 1 7,700,000 1.2 $ 7,700,000 $ 7,700,000 76.2%
80.00 - 84.99..................... 3 37,934,416 5.9 $12,644,805 $29,000,000 74.2%
85.00 - 89.99..................... 9 87,087,153 13.6 $ 9,676,350 $17,650,000 74.9%
90.00 - 94.99..................... 11 102,818,642 16.0 $ 9,347,149 $25,336,764 75.2%
95.00 - 99.99..................... 11 118,723,288 18.5 $10,793,026 $33,500,000 73.6%
100.00 - 100.00................... 47 254,019,056 39.6 $ 5,404,661 $20,982,040 71.1%
-- ------------ -----
84 $641,845,698 100.0% $ 7,641,020 $33,500,000 72.6%
== ============ =====
<Caption>
WTD. AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RATIO AT MATURITY DSC MORTGAGE
RANGE OF OCCUPANCY RATES (%) MATURITY* (MOS.)* RATIO RATE
- ---------------------------- ----------- --------- --------- ---------
70.00 - 74.99..................... 52.8% 119 1.48x 5.441%
75.00 - 79.99..................... 69.5% 81 1.43x 5.440%
80.00 - 84.99..................... 68.4% 65 1.41x 5.322%
85.00 - 89.99..................... 63.3% 99 1.46x 5.631%
90.00 - 94.99..................... 64.9% 103 1.43x 5.715%
95.00 - 99.99..................... 63.3% 96 1.48x 5.648%
100.00 - 100.00................... 56.1% 119 1.48x 5.863%
60.5% 106 1.46X 5.709%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-125
RANGE OF OCCUPANCY RATES FOR LOAN GROUP 2 MORTGAGE LOANS
<Table>
<Caption>
% BY
AGGREGATE CUT-OFF DATE AVERAGE HIGHEST WTD. AVG.
NUMBER OF CUT-OFF DATE GROUP 2 CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
RANGE OF OCCUPANCY RATES (%) LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ---------------------------- --------- ------------ ------------ ------------ ------------ ------------
80.00 - 84.99..................... 3 $ 33,713,074 13.5% $11,237,691 $20,730,000 79.6%
85.00 - 89.99..................... 4 22,571,457 9.0 $ 5,642,864 $ 8,292,566 77.5%
90.00 - 94.99..................... 20 64,865,825 26.0 $ 3,243,291 $ 9,990,418 74.2%
95.00 - 99.99..................... 18 78,223,651 31.3 $ 4,345,758 $12,770,232 75.4%
100.00 - 100.00................... 11 50,548,829 20.2 $ 4,595,348 $14,486,714 75.3%
-- ------------ -----
56 $249,922,837 100.0% $ 4,462,908 $20,730,000 75.8%
== ============ =====
<Caption>
WTD.
AVG.
STATED
WTD. AVG. REMAINING
LTV TERM TO WTD. AVG. WTD. AVG.
RATIO AT MATURITY DSC MORTGAGE
RANGE OF OCCUPANCY RATES (%) MATURITY* (MOS.)* RATIO RATE
- ---------------------------- --------- --------- --------- ---------
80.00 - 84.99..................... 72.6% 82 1.46x 5.294%
85.00 - 89.99..................... 65.3% 119 1.48x 5.774%
90.00 - 94.99..................... 59.6% 115 1.51x 5.598%
95.00 - 99.99..................... 59.8% 121 1.44x 5.814%
100.00 - 100.00................... 60.0% 122 1.49x 5.763%
62.0% 114 1.47X 5.674%
</Table>
- ------------------
* Calculated with respect to the Anticipated Repayment Date for ARD Loans.
S-126
PERCENTAGE OF MORTGAGE POOL BY PREPAYMENT RESTRICTION(1)(2)(3)
<Table>
<Caption>
PREPAYMENT RESTRICTION APR-03 APR-04 APR-05 APR-06 APR-07 APR-08 APR-09 APR-10 APR-11
- ---------------------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Lockout............................ 100.00% 100.00% 60.02% 19.57% 0.47% 0.00% 0.00% 0.00% 0.00%
Defeasance......................... 0.00% 0.00% 39.31% 79.75% 98.85% 99.35% 99.35% 92.83% 92.76%
Yield Maintenance.................. 0.00% 0.00% 0.06% 0.06% 0.06% 0.65% 0.65% 0.62% 0.63%
Prepayment Premium................. 0.00% 0.00% 0.62% 0.62% 0.62% 0.00% 0.00% 0.00% 0.00%
Open............................... 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6.55% 6.62%
Total.............................. 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Total Beginning Balance as of the
Cut-Off Date (in millions)........ $891.77 $880.23 $867.31 $853.25 $838.36 $663.71 $649.93 $600.97 $582.73
Percent of Cut-Off Date Pool
Balance........................... 100.00% 98.71% 97.26% 95.68% 94.01% 74.43% 72.88% 67.39% 65.35%
<Caption>
PREPAYMENT RESTRICTION APR-12 APR-13
- ---------------------- ------- -------
Lockout............................ 0.00% 0.00%
Defeasance......................... 92.72% 100.00%
Yield Maintenance.................. 0.63% 0.00%
Prepayment Premium................. 0.00% 0.00%
Open............................... 6.65% 0.00%
Total.............................. 100.00% 100.00%
Total Beginning Balance as of the
Cut-Off Date (in millions)........ $567.32 $24.39
Percent of Cut-Off Date Pool
Balance........................... 63.62% 2.74%
</Table>
- ------------------
(1) Prepayment provisions in effect as a percentage of outstanding loan balances
as of the indicated date assuming no prepayments on the Mortgage Loans (and
assuming that an ARD Loan will be repaid in full on its Anticipated
Repayment Date), if any.
(2) As of the Cut-Off Date.
(3) Based upon the assumptions set forth in footnote (1) above, after April
2013, the outstanding loan balances represent less than 2.7% of the Cut-Off
Date Pool Balance.
PERCENTAGE OF LOAN GROUP 1 BY PREPAYMENT RESTRICTION(1)(2)(3)
<Table>
<Caption>
PREPAYMENT RESTRICTION APR-03 APR-04 APR-05 APR-06 APR-07 APR-08 APR-09 APR-10 APR-11
- ---------------------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Lockout............................ 100.00% 100.00% 55.93% 24.19% 0.00% 0.00% 0.00% 0.00% 0.00%
Defeasance......................... 0.00% 0.00% 43.13% 74.87% 99.06% 99.90% 99.90% 90.45% 90.33%
Yield Maintenance.................. 0.00% 0.00% 0.08% 0.08% 0.08% 0.10% 0.10% 0.00% 0.00%
Prepayment Premium................. 0.00% 0.00% 0.86% 0.86% 0.87% 0.00% 0.00% 0.00% 0.00%
Open............................... 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 9.55% 9.67%
Total.............................. 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Total Beginning Balance as of the
Cut-Off Date (in millions)........ $641.85 $633.50 $624.04 $613.89 $603.15 $466.96 $457.22 $412.54 $398.84
Percent of Cut-Off Date Pool
Balance........................... 100.00% 98.70% 97.23% 95.65% 93.97% 72.75% 71.24% 64.27% 62.14%
<Caption>
PREPAYMENT RESTRICTION APR-12 APR-13
- ---------------------- ------- -------
Lockout............................ 0.00% 0.00%
Defeasance......................... 90.28% 100.00%
Yield Maintenance.................. 0.00% 0.00%
Prepayment Premium................. 0.00% 0.00%
Open............................... 9.72% 0.00%
Total.............................. 100.00% 100.00%
Total Beginning Balance as of the
Cut-Off Date (in millions)........ $388.20 $9.15
Percent of Cut-Off Date Pool
Balance........................... 60.48% 1.43%
</Table>
- ------------------
(1) Prepayment provisions in effect as a percentage of outstanding loan balances
as of the indicated date assuming no prepayments on the Mortgage Loans (and
assuming that an ARD Loan will be repaid in full on its Anticipated
Repayment Date), if any.
(2) As of the Cut-Off Date.
(3) Based upon the assumptions set forth in footnote (1) above, after April
2013, the outstanding loan balances represent less than 1.4% of the Cut-Off
Date Group 1 Balance.
PERCENTAGE OF LOAN GROUP 2 BY PREPAYMENT RESTRICTION(1)(2)(3)
<Table>
<Caption>
PREPAYMENT RESTRICTION APR-03 APR-04 APR-05 APR-06 APR-07 APR-08 APR-09 APR-10 APR-11
- ---------------------- ------- ------- ------- ------- ------- ------- ------- ------- -------
Lockout............................ 100.00% 100.00% 70.50% 7.71% 1.67% 0.00% 0.00% 0.00% 0.00%
Defeasance......................... 0.00% 0.00% 29.50% 92.29% 98.33% 98.04% 98.03% 98.03% 98.02%
Yield Maintenance.................. 0.00% 0.00% 0.00% 0.00% 0.00% 1.96% 1.97% 1.97% 1.98%
Prepayment Premium................. 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Open............................... 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Total.............................. 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Total Beginning Balance as of the
Cut-Off Date (in millions)........ $249.92 $246.72 $243.27 $239.36 $235.21 $196.75 $192.71 $188.43 $183.90
Percent of Cut-Off Date Pool
Balance........................... 100.00% 98.72% 97.34% 95.77% 94.11% 78.72% 77.11% 75.39% 73.58%
<Caption>
PREPAYMENT RESTRICTION APR-12 APR-13
- ---------------------- ------- -------
Lockout............................ 0.00% 0.00%
Defeasance......................... 98.01% 100.00%
Yield Maintenance.................. 1.99% 0.00%
Prepayment Premium................. 0.00% 0.00%
Open............................... 0.00% 0.00%
Total.............................. 100.00% 100.00%
Total Beginning Balance as of the
Cut-Off Date (in millions)........ $179.12 $15.25
Percent of Cut-Off Date Pool
Balance........................... 71.67% 6.10%
</Table>
- ------------------
(1) Prepayment provisions in effect as a percentage of outstanding loan balances
as of the indicated date assuming no prepayments on the Mortgage Loans (and
assuming that an ARD Loan will be repaid in full on its Anticipated
Repayment Date), if any.
(2) As of the Cut-Off Date.
(3) Based upon the assumptions set forth in footnote (1) above, after April
2013, the outstanding loan balances represent less than 6.1% of the Cut-Off
Date Group 2 Balance.
S-127
TEN LARGEST MORTGAGE LOANS
The following table and summaries describe the ten largest Mortgage Loans
or groups of cross-collateralized mortgage loans in the Mortgage Pool by Cut-Off
Date Balance:
<Table>
<Caption>
NUMBER OF % OF
MORTGAGE % OF APPLICABLE
LOANS/ CUT-OFF CUT-OFF LOAN
MORTGAGE NUMBER OF CUT-OFF DATE DATE BALANCE
LOAN MORTGAGED LOAN DATE POOL GROUP PROPERTY PER
LOAN NAME SELLER PROPERTIES GROUP BALANCE* BALANCE BALANCE TYPE SF/UNIT/PAD
- --------- -------- ---------- ----- ------------ ------- ---------- ------------------ -----------
S&P Portfolio........ Wachovia 5/5 1 $ 40,702,284 4.6% 6.3% Various -- $ 90
Retail/Multifamily
Pico Rivera Towne
Center.............. Wachovia 1/1 1 33,500,000 3.8% 5.2% Retail -- Anchored $ 152
Portland Office
Portfolio........... Wachovia 3/3 1 32,050,000 3.6% 5.0% Various -- Office/ $ 113
Mixed Use
Mesa Regal RV
Resort.............. Wachovia 1/1 1 29,970,684 3.4% 4.7% Mobile Home Park $ 14,948
King Farm Village
Center.............. Wachovia 1/1 1 29,000,000 3.3% 4.5% Mixed Use -- $ 149
Retail/Multifamily
Dogwood Festival
Market.............. Wachovia 1/1 1 25,336,764 2.8% 3.9% Retail -- Anchored $ 135
Fair Lakes Center.... Wachovia 1/1 1 20,982,040 2.4% 3.3% Retail -- Shadow $ 162
Anchored
Lexington Crossing
Apartments.......... Wachovia 1/1 2 20,730,000 2.3% 8.3% Multifamily -- $ 69,100
Student Housing
Point Plaza East..... Artesia 1/1 1 20,679,772 2.3% 3.2% Office -- Suburban $ 138
Pacific Park
Apartments.......... Wachovia 1/1 1 18,760,000 2.1% 2.9% Multifamily -- $123,421
Conventional
----- ------------
TOTAL/WTD. AVG....... 16/16 $271,711,543
===== ============
<Caption>
WEIGHTED WEIGHTED
AVERAGE AVERAGE
CUT-OFF LTV WEIGHTED
WEIGHTED DATE RATIO AT AVERAGE
AVERAGE LTV MATURITY MORTGAGE
LOAN NAME DSCR RATIO OR ARD RATE
- --------- -------- -------- -------- --------
S&P Portfolio........ 1.60x 64.2% 59.7% 5.380%
Pico Rivera Towne
Center.............. 1.49x 77.0% 65.2% 5.930%
Portland Office
Portfolio........... 1.45x 76.7% 69.9% 5.440%
Mesa Regal RV
Resort.............. 1.49x 63.0% 52.4% 5.350%
King Farm Village
Center.............. 1.40x 74.2% 68.6% 5.190%
Dogwood Festival
Market.............. 1.43x 79.9% 67.1% 5.610%
Fair Lakes Center.... 1.47x 73.4% 62.1% 5.880%
Lexington Crossing
Apartments.......... 1.47x 79.7% 76.3% 5.100%
Point Plaza East..... 1.43x 74.2% 68.9% 5.35 0%
Pacific Park
Apartments.......... 1.34x 77.2% 73.5% 5.430%
TOTAL/WTD. AVG....... 1.47X 73.2% 65.5% 5.471%
</Table>
- ------------------
* In the case of a concentration of cross-collateralized mortgage loans, the
aggregate principal balance.
S&P Portfolio
The Loans. The 5 Mortgage Loans (the "S & P Portfolio Loans") are
collectively secured by first deeds of trusts encumbering 3 retail properties, a
single-tenant retail property and a multifamily property located in several
California cities that are either within the Los Angeles or San Francisco
metropolitan statistical areas. The S & P Portfolio Loans represent
approximately 4.6% of the Cut-Off Date Pool Balance. The S & P Portfolio Loans
were originated on February 3, 2003 and have an aggregate principal balance as
of the Cut-Off Date of $40,702,284. Each S & P Portfolio Loan is
cross-collateralized and cross-defaulted with each of the other S & P Portfolio
Loans.
Each of the S & P Portfolio Loans is an ARD loan and has a remaining term
of 58 months to its anticipated repayment date of February 11, 2008. Each S & P
Portfolio Loan may be prepaid on or after November 11, 2007 and each S & P
Portfolio Loan permits defeasance with United States government obligations
beginning four years after its first payment date.
The Borrower. The borrower under each S & P Portfolio Loan is Raintree
Realty, LLC, a special-purpose entity. Legal counsel to the borrower delivered a
non-consolidation opinion in connection with the origination of each of the S &
P Portfolio Loans. The sponsor of the borrowers is S & P Company, a major
corporation, controlled by The Kalmanovitz Charitable Foundation. S&P Company is
primarily involved in the brewery business and is the owner of Pabst Brewing
Company. S&P Company also owns 18 investment real estate properties, owning most
of this real estate for more than 5 years. Mr. Bernard Orsi is the President and
Chairman of the Board of S & P Company.
The Properties. The Mortgaged Properties include one multifamily property:
Coco Palms & Sandalwood Apartments; one single-tenant anchored retail property
ground leased to Costco and three
S-128
anchored retail properties: El Rancho Shopping Center, Willowtree Shopping
Center and Raintree Plaza Shopping Center. As of January 27, 2003, the occupancy
rate for the Mortgaged Properties securing the S & P Portfolio Loans was 97.3%,
which occupancy rate includes the Ralphs expansion space in the El Rancho
Shopping Center scheduled for occupancy in September 2003.
The following table presents certain information relating to the Mortgaged
Properties:
<Table>
<Caption>
CUT-OFF
DATE LOAN NET RENTABLE
PROPERTY NAME PROPERTY LOCATION BALANCE AREA(SF) YEAR BUILT
- ------------- ----------------- ----------- ------------ ----------
Willowtree Shopping Center..... Laguna Woods, CA $11,173,176 106,823 1981
Costco Wholesale Warehouse..... San Francisco, CA $ 9,676,768 134,469 1993
Raintree Plaza Shopping
Center....................... Culver City, CA $ 9,427,367 86,600 1974
El Rancho Shopping Center...... Arcadia, CA $ 6,484,432 68,482 1956/1981
Coco Palms & Sandalwood
Apartments................... Santa Ana, CA $ 3,940,540 54,550(1) 1962/1964
</Table>
- ---------------
(1) The 54,550 square feet is 60 multifamily units.
Willowtree Shopping Center
The following table presents information relating to the major tenants at
the Mortgaged Property:
<Table>
<Caption>
% OF GROSS NET RENTABLE % OF NET DATE OF LEASE
TENANT POTENTIAL RENT AREA (SF) RENTABLE AREA EXPIRATION
- ------ -------------- ------------ ------------- --------------
Safeway d/b/a Von's
Supermarket.................... 14.7% 42,824 40.1% January 2006
California Federal Savings....... 18.2% 12,310 11.5% December 2005,
December 2010
Bank of America.................. 9.8% 10,364 9.7% December 2009
Olive Garden..................... 8.3% 7,858 7.4% December 2006
Double J Entertainment........... 8.0% 6,490 6.1% June 2007
</Table>
The following table presents information relating to the lease rollover
schedule at the Mortgaged Property:
<Table>
<Caption>
NO. OF LEASES WA BASE TOTAL SF % OF TOTAL SF CUMULATIVE % OF % OF ACTUAL
YEAR ROLLING RENT/SF ROLLING ROLLING ROLLING(1) SF ROLLING(1) RENT ROLLING(1)
- ---- ------------- --------------- -------- ------------- --------------- ---------------
2003 3 $22.54 6,394 6.0% 6.0% 9.7%
2004 3 $18.13 6,325 5.9% 11.9% 7.7%
2005 2 $27.56 7,515 7.0% 18.9% 14.0%
2006 2 $ 6.83 50,682 47.4% 66.4% 23.3%
2007 4 $22.96 14,349 13.4% 79.8% 22.2%
2008 0 $ 0.00 0 0.0% 79.8% 0.0%
2009 1 $14.25 10,364 9.7% 89.5% 10.0%
2010 2 $18.73 9,010 8.4% 98.0% 11.4%
2011 0 $ 0.00 0 0.0% 98.0% 0.0%
2012 1 $24.00 1,084 1.0% 99.0% 1.8%
2013 0 $ 0.00 0 0.0% 99.0% 0.0%
<Caption>
CUMULATIVE %
OF ACTUAL
YEAR RENT ROLLING(1)
- ---- ---------------
2003 9.7%
2004 17.4%
2005 31.4%
2006 54.7%
2007 76.9%
2008 76.9%
2009 86.9%
2010 98.2%
2011 98.2%
2012 100.0%
2013 100.0%
</Table>
- ---------------
(1) Calculated based on approximate square footage occupied by each tenant.
S-129
Underwritten Financials for Willowtree Shopping Center:
<Table>
U/W Occupancy %............................................. 95.0%
U/W Revenues................................................ $1,800,946
U/W Total Expenses.......................................... $ 460,810
U/W Net Operating Income (NOI).............................. $1,340,136
U/W Net Cash Flow (NCF)..................................... $1,208,647
U/W DSCR on NOI............................................. 1.78x
U/W DSCR on NCF............................................. 1.61x
</Table>
Costco Wholesale Warehouse
The following table presents information relating to the tenant at the
Mortgaged Property:
<Table>
<Caption>
% OF GROSS NET RENTABLE % OF NET DATE OF LEASE
TENANT POTENTIAL RENT AREA (SF) RENTABLE AREA EXPIRATION
- ------ -------------- ------------ ------------- --------------
Costco Warehouse.............. 100.0% 134,469 100% November 2048
</Table>
Underwritten Financials for Costco Wholesale Warehouse:
<Table>
U/W Occupancy %............................................. 100.0%
U/W Revenues................................................ $1,371,446
U/W Total Expenses.......................................... $ 416,675
U/W Net Operating Income (NOI).............................. $ 954,771
U/W Net Cash Flow (NCF)..................................... $ 954,771
U/W DSCR on NOI............................................. 1.46x
U/W DSCR on NCF............................................. 1.46x
</Table>
Raintree Plaza Shopping Center
The following table presents information relating to the major tenants at
the Mortgaged Property:
<Table>
<Caption>
% OF GROSS NET RENTABLE % OF NET DATE OF LEASE
TENANT POTENTIAL RENT AREA (SF) RENTABLE AREA EXPIRATION
- ------ -------------- ------------ ------------- --------------
Ralphs (Kroger)............... 36.4% 42,000 48.5% January 2008
Denny's Restaurant............ 6.3% 6,600 7.6% March 2010
Raintree Cleaners............. 4.9% 3,300 3.8% September 2006
First Federal Bank............ 5.1% 3,150 3.6% February 2008
Chase Manhattan Mortgage...... 4.0% 2,700 3.1% April 2004
</Table>
S-130
The following table presents information relating to the lease rollover
schedule at the Mortgaged Property:
<Table>
<Caption>
NO. OF LEASES WA BASE TOTAL SF % OF TOTAL SF CUMULATIVE % OF % OF ACTUAL
YEAR ROLLING RENT/SF ROLLING ROLLING ROLLING(1) SF ROLLING(1) RENT ROLLING(1)
- ---- ------------- --------------- -------- ------------- --------------- ---------------
2003 6 $22.59 4,980 5.8% 5.8% 8.3%
2004 6 $20.04 9,650 11.1% 16.9% 14.2%
2005 2 $21.14 2,400 2.8% 19.7% 3.7%
2006 4 $20.83 8,460 9.8% 29.4% 13.0%
2007 1 $24.00 720 0.8% 30.3% 1.3%
2008 4 $13.29 46,170 53.3% 83.6% 45.2%
2009 1 $21.46 1,500 1.7% 85.3% 2.4%
2010 2 $15.01 7,680 8.9% 94.2% 8.5%
2011 0 $ 0.00 0 0.0% 94.2% 0.0%
2012 1 $24.00 960 1.1% 95.3% 1.7%
2013 0 $ 0.00 0 0.0% 95.3% 0.0%
<Caption>
CUMULATIVE %
OF ACTUAL
YEAR RENT ROLLING(1)
- ---- ---------------
2003 8.3%
2004 22.5%
2005 26.2%
2006 39.2%
2007 40.5%
2008 85.6%
2009 88.0%
2010 96.5%
2011 96.5%
2012 98.2%
2013 98.2%
</Table>
- ---------------
(1) Calculated based on approximate square footage occupied by each tenant.
Underwritten Financials for Raintree Shopping Center:
<Table>
U/W Occupancy %............................................. 95.0%
U/W Revenues................................................ $1,690,863
U/W Total Expenses.......................................... $ 425,312
U/W Net Operating Income (NOI).............................. $1,265,551
U/W Net Cash Flow (NCF)..................................... $1,165,067
U/W DSCR on NOI............................................. 1.99x
U/W DSCR on NCF............................................. 1.83x
</Table>
El Rancho Shopping Center
The following table presents information relating to the major tenants at
the Mortgaged Property:
<Table>
<Caption>
% OF GROSS NET RENTABLE % OF NET DATE OF LEASE
TENANT POTENTIAL RENT AREA (SF) RENTABLE AREA EXPIRATION
- ------ -------------- ------------ ------------- -------------
Ralphs (Kroger)(1).............. 54.5% 47,035 68.7% June 2023
Bank of the West................ 14.7% 6,390 9.3% October 2011
General Bank.................... 5.9% 2,580 3.8% June 2007
V.P. Discount Health Food....... 4.9% 2,130 3.1% April 2006
</Table>
- ---------------
(1) Includes 15,401 square feet of expansion space scheduled for occupancy in
September 2003 for which a signed lease is in place.
S-131
The following table presents information relating to the lease rollover
schedule at the Mortgaged Property:
<Table>
<Caption>
NO. OF LEASES WA BASE TOTAL SF % OF TOTAL SF CUMULATIVE % OF % OF ACTUAL
YEAR ROLLING RENT/SF ROLLING ROLLING ROLLING(1) SF ROLLING(1) RENT ROLLING(1)
- ---- ------------- --------------- -------- ------------- --------------- ---------------
2003 3 $19.26 1,910 2.8% 2.8% 4.3%
2004 1 $16.20 823 1.2% 4.0% 1.6%
2005 3 $22.46 1,457 2.1% 6.1% 3.8%
2006 1 $22.20 2,130 3.1% 9.2% 5.5%
2007 1 $22.20 2,580 3.8% 13.0% 6.7%
2008 0 $ 0.00 0 0.0% 13.0% 0.0%
2009 0 $ 0.00 0 0.0% 13.0% 0.0%
2010 0 $ 0.00 0 0.0% 13.0% 0.0%
2011 1 $22.20 6,390 9.3% 22.3% 16.6%
2012 0 $ 0.00 0 0.0% 22.3% 0.0%
2013 0 $ 0.00 0 0.0% 22.3% 0.0%
<Caption>
CUMULATIVE %
OF ACTUAL
YEAR RENT ROLLING(1)
- ---- ---------------
2003 4.3%
2004 5.9%
2005 9.7%
2006 15.2%
2007 21.9%
2008 21.9%
2009 21.9%
2010 21.9%
2011 38.5%
2012 38.5%
2013 38.5%
</Table>
- ---------------
(1) Calculated based on approximate square footage occupied by each tenant.
Underwritten Financials for El Rancho Shopping Center:
<Table>
U/W Occupancy %............................................. 88.5%
U/W Revenues................................................ $1,040,621
U/W Total Expenses.......................................... $ 305,853
U/W Net Operating Income (NOI).............................. $ 734,768
U/W Net Cash Flow (NCF)..................................... $ 672,523
U/W DSCR on NOI............................................. 1.68x
U/W DSCR on NCF............................................. 1.54x
</Table>
Coco Palms and Sandalwood Apartments
The following table presents information relating to the unit configuration
of the Mortgaged Property:
<Table>
<Caption>
NO. OF APPROXIMATE APPROXIMATE NET % OF NET ASKING RENTAL
UNIT MIX UNITS UNIT SIZE (SF) RENTABLE AREA (SF) RENTABLE AREA (SF) RATE
-------- ------ -------------- ------------------ ------------------ ---------------
1-BR/1-BA............ 20 780 15,600 28.6% $ 925
2-BR/1-BA............ 21 950 19,950 36.6 $1,125
2-BR/2-BA............ 15 1,000 15,000 27.5 $1,175
3-BR/2-BA............ 4 1,100 4,400 7.3 $1,500
------ ------------------ ------------------ ---------------
Total/Weighted
Average............ 60 916 54,550 100.0% $1,096/$1.21/SF
====== ==================
</Table>
Underwritten Financials for Coco Palms and Sandalwood Apartments:
<Table>
U/W Occupancy %............................................. 92.0%
U/W Revenues................................................ $661,575
U/W Total Expenses.......................................... $258,292
U/W Net Operating Income (NOI).............................. $403,283
U/W Net Cash Flow (NCF)..................................... $381,683
U/W DSCR on NOI............................................. 1.52x
U/W DSCR on NCF............................................. 1.44x
</Table>
S-132
Escrows. The loan documents provide for certain escrows of real estate
taxes, insurance and replacement reserves. The loan documents require the
borrower to deposit with the mortgagee a sum of $125,000 per year for tenant
improvements and leasing commissions, not to exceed $250,000 in the aggregate,
for both Raintree Plaza Shopping Center and Willowtree Shopping Center. These
escrows for the related Mortgaged Property are to be used exclusively for the
re-tenanting of the grocery anchor tenants at each property. Any funds remaining
after the renewal or replacement of the grocery anchor tenants will remain in
escrow for use as a general reserve for tenant improvements and leasing
commissions at each related Mortgaged Property. See Annex A-3 to this Prospectus
Supplement for information regarding escrow reserves.
Lock Box Account. At any time during the term of each of the S & P
Portfolio Loans, (i) if the debt service coverage ratio, as computed by the
mortgagee, is less than 1.05x, or (ii) upon the occurrence of an event of
default under the respective loan documents, or commencing 60 days prior to the
anticipated repayment date of February 11, 2008, the borrower must notify the
tenants that any and all tenant payments due under the applicable tenant leases
at the related Mortgage Property shall be directly deposited into a mortgagee
designated lock box account.
Hyper-amortization. Commencing on the anticipated repayment date of
February 11, 2008, if each of the S & P Portfolio Loans is not paid in full,
each S & P Portfolio Loan enters into a hyper-amortization period through
February 11, 2023. The interest rate applicable to each of the S & P Portfolio
Loans during such hyper-amortization period will increase to the greater of two
and a half percent (2.5%) per annum over the note rate or 2.5% (increasing .25%
annually) over the current treasury yield with the coterminous remaining term.
Management. S & P Company is the property manager of four of the Mortgaged
Properties securing the S & P Loans. S & P Company currently owns and manages 18
properties with an aggregate market value in excess of $133 million. Ralphs, the
anchor tenant in the Raintree Plaza Shopping Center, is the property manager of
Raintree Plaza Shopping Center pursuant to the terms of its lease with S & P
Company.
Pico Rivera Towne Center
The Loan. The Mortgage Loan (the "Pico Rivera Towne Center Loan") is
secured by a first deed of trust encumbering an anchored retail center located
in Pico Rivera, California. The Pico Rivera Towne Center Loan represents
approximately 3.8% of the Cut-Off Date Pool Balance. The Pico Rivera Towne
Center Loan was originated on March 12, 2003 and has a principal balance as of
the Cut-Off Date of $33,500,000.
The Pico Rivera Towne Center Loan has a remaining term of 120 months and
matures on April 11, 2013. The Pico Rivera Towne Center Loan may be prepaid on
or after January 11, 2013, and permits defeasance with United States government
obligations beginning three years after its first payment date.
The Borrower. The borrower is Vestar California XXVI, L.L.C., a special
purpose entity controlled by Vestar Development Company ("Vestar"). Legal
counsel to the borrower delivered a non-consolidation opinion in connection with
the origination of the Pico Rivera Towne Center Loan. Vestar is a Phoenix,
Arizona based retail development and management company, which is one of the
largest retail developers in the United States. Mr. Lee Hanley is a founding
member of Vestar and its current Chairman and Chief Executive Officer.
The Property. The Mortgaged Property is an approximately 220,547 square
foot anchored retail center situated on approximately 13.6 acres and constructed
in 2002. The Mortgaged Property is located in Pico Rivera, California, within
the Los-Angeles metropolitan statistical area. As of March 14, 2003, the
occupancy rate for the Mortgaged Property securing the Pico Rivera Towne Center
Loan was approximately 96.8%, which occupancy rate is based on signed leases in
place. Actual physical occupancy at closing was 71.5%. The Mortgaged Property is
shadow anchored by both a Wal-Mart and a Lowe's store, which are not part of the
collateral. The largest tenant at the Mortgaged Property is Ross Stores,
S-133
Inc. ("Ross Dress for Less"), occupying approximately 30,187 square feet, or
approximately 13.7% of the net rentable area. Ross Dress for Less operates a
chain of off-price retail stores with branded apparel, shoes and accessories.
Ross Dress for Less stores also include gift items, linens and other home
merchandise. The Ross Dress for Less lease expires in September 2012. As of
March 19, 2003, Ross Dress for Less had a senior unsecured debt rating of "BBB"
(S&P). The second largest tenant is Marshalls ("Marshalls") occupying
approximately 30,000 square feet, or approximately 13.6% of the net rentable
area. Marshalls, a subsidiary of TJX Companies, Inc., is an off-price retailer
of family apparel and home fashions. As of March 19, 2003, TJX Companies, Inc.
had senior unsecured debt ratings of "A3" (Moody's) and "A" (S&P). The Marshalls
lease expires in September 2012. The third largest tenant is Staples, occupying
approximately 20,625 square feet, or approximately 9.4% of the net rentable
area. Staples sells office products, supplies and services. The Staples lease
expires in September 2017. As of March 19, 2003, Staples had senior unsecured
debt ratings of "Baa2" (Moody's), "BBB-" (S&P) and "BBB" (Fitch).
The following table presents information relating to the major tenants at
the Mortgaged Property:
<Table>
<Caption>
% OF GROSS NET RENTABLE % OF NET DATE OF LEASE
TENANT POTENTIAL RENT AREA (SF) RENTABLE AREA EXPIRATION
- ------ -------------- ------------ ------------- --------------
Ross Dress for Less........... 8.2% 30,187 13.7% September 2012
Marshalls..................... 8.8% 30,000 13.6% September 2012
Staples....................... 8.1% 20,625 9.4% September 2017
Borders....................... 7.1% 18,100 8.2% June 2018
Factory 2U.................... 5.9% 15,000 6.8% October 2012
Walgreens..................... 5.2% 13,650 6.2% September 2023
</Table>
The following table presents information relating to the lease rollover
schedule at the Mortgaged Property:
<Table>
<Caption>
NO. OF LEASES WA BASE TOTAL SF % OF TOTAL SF CUMULATIVE % OF % OF ACTUAL
YEAR ROLLING RENT/SF ROLLING ROLLING ROLLING(1) SF ROLLING(1) RENT ROLLING(1)
- ---- ------------- --------------- -------- ------------- --------------- ---------------
2003 0 $ 0.00 0 0.0% 0.0% 0.0%
2004 0 $ 0.00 0 0.0% 0.0% 0.0%
2005 0 $ 0.00 0 0.0% 0.0% 0.0%
2006 0 $ 0.00 0 0.0% 0.0% 0.0%
2007 8 $29.94 14,032 6.4% 6.4% 10.8%
2008 2 $29.00 5,000 2.3% 8.6% 3.7%
2009 0 $ 0.00 0 0.0% 8.6% 0.0%
2010 0 $ 0.00 0 0.0% 8.6% 0.0%
2011 0 $ 0.00 0 0.0% 8.6% 0.0%
2012 14 $15.80 114,571 51.9% 60.6% 46.7%
2013 4 $21.54 15,100 6.8% 67.4% 8.4%
<Caption>
CUMULATIVE %
OF ACTUAL
YEAR RENT ROLLING(1)
- ---- ---------------
2003 0.0%
2004 0.0%
2005 0.0%
2006 0.0%
2007 10.8%
2008 14.6%
2009 14.6%
2010 14.6%
2011 14.6%
2012 61.3%
2013 69.7%
</Table>
- ---------------
(1) Calculated based on approximate square footage occupied by each tenant.
Escrows. The loan documents provide for the escrow of real estate taxes,
insurance and replacement reserves. Upon closing the Pico Rivera Towne Center
Loan, the mortgagee retained $2,748,763 of Pico Rivera Towne Center Loan
proceeds for costs associated with the construction and tenant improvements and
leasing commissions for a total of 8 tenants who have not yet taken occupancy as
of closing. These 8 tenants represent 25.3% of the net rentable area and include
Borders, Walgreens, Anna's Linens, Fresh Choice and 4 smaller tenants. Funds are
to be released on a tenant-by-tenant basis upon occupancy and commencement of
rent. In addition, the Mortgagee retained $3,000,000 as an economic holdback
until certain occupancy and rental thresholds were satisfied. See Annex A-3 to
this Prospectus Supplement for information regarding escrow reserves.
S-134
Lock Box Account. At any time during the term of the Pico Rivera Towne
Center Loan, (i) if the debt service coverage ratio, as computed by the
mortgagee, is less than 1.10x, or (ii) upon the occurrence of an event of
default under the loan documents, the borrower must notify the tenants that any
and all tenant payments due under the applicable tenant leases shall be directly
deposited into a mortgagee designated lock box account.
Environmental. The Mortgaged Property was formerly improved with an
industrial plant, initially occupied by Ford Motor Company and subsequently by
Northrop Grumman. The plant was closed in 2000 and soil and groundwater
remediation was conducted. A leaking underground storage tank was identified and
Northrop Grumman was identified as the sole responsible party. Northrop Grumman
provided an indemnification to Pico Rivera, LLC which provided an assignment of
the indemnification to the borrower. The lender is a beneficiary of the Northrop
Grumman indemnification. The borrower also purchased an environmental insurance
policy for the full term of the Pico Rivera Towne Center Loan. See "RISK
FACTORS -- The Mortgage Loans -- Environmental Laws May Adversely Affect the
Value of and Cash Flow from a Mortgaged Property" in this Prospectus Supplement.
Management. Vestar Property Management, is the property manager for the
Mortgaged Property securing the Pico Rivera Towne Center Loan. Vestar Property
Management currently manages approximately 10.6 million square feet of
commercial real estate and was recognized in 2002 as the 35th largest manager in
the United States by Shopping Center World magazine, and currently manages over
10.6 million square feet of commercial real estate. In addition to managing its
own portfolio, Vestar Property Management provides third-party management
services to various institutional clients.
Portland Office Portfolio
The Loans. The three Mortgage Loans (the "Portland Office Portfolio
Loans") are collectively secured by first deeds of trust encumbering two office
properties and a mixed use property containing retail and office, located in
Portland, Oregon. The Portland Office Portfolio Loans represent approximately
3.6% of the Cut-Off Date Pool Balance. The Portland Office Portfolio Loans were
originated on December 30, 2002 and have an aggregate principal balance as of
the Cut-Off Date of $32,050,000. The Portland Office Portfolio Loans provide for
interest-only payments for the first 12 months of each of their respective
terms, and thereafter, fixed monthly payments of principal and interest. Each of
the Portland Office Portfolio Loans is cross-collateralized and cross-defaulted
with each of the other Portland Office Portfolio Loans.
Each of the Portland Office Portfolio Loans is an ARD loan and has a
remaining term of 81 months to its anticipated repayment date of January 11,
2010. Each Portland Office Portfolio Loan may be prepaid on or after November
11, 2009 and each Portland Office Portfolio Loan permits defeasance with United
States government obligations beginning two years after the Closing Date. In
addition, the loan documents permit partial defeasance of each Mortgaged
Property, subject to, among other things, the satisfaction of certain financial
covenants. See "DESCRIPTION OF THE MORTGAGE POOL -- Certain Terms and Conditions
of the Mortgage Loans -- Other Financing" in this Prospectus Supplement.
The Borrower. The borrowers are McLaughlin Portland Associates, LLC,
SKB-Portland Office Investments, LLC and Star Pop Group, LLC, each of which is a
special purpose entity, and own the Mortgaged Properties as tenants in common.
Legal counsel to the borrowers delivered a non-consolidation opinion in
connection with the origination of each of the Portland Office Portfolio Loans.
The sponsors of the borrowers are Robert Scanlan and N. Thompson Bard, who are
principals within the Scanlan Kemper Bard Company (SKB) ("Scanlan"), a
privately-owned real estate development company based in Portland, Oregon.
Scanlan was established in 1993 and since then has become one of the region's
leading real estate merchant banking firms specializing in opportunistic West
Coast investments in the $5 million to $50 million range.
The Properties. The Mortgaged Properties securing the Portland Office
Portfolio Loans consist of two office properties (Jackson Tower and American
Bank Building) and one mixed use property containing both office and retail
space (Mohawk Building). Each of the Mortgaged Properties securing the Portland
Office Portfolio Loans is located in the central business district of Portland,
Oregon, within the
S-135
Portland-Vancouver metropolitan statistical area. As of February 12, 2003, the
occupancy rate for the Mortgaged Properties was approximately 84.9%.
The following table presents information relating to the Mortgaged
Properties:
<Table>
<Caption>
CUT-OFF
PROPERTY DATE LOAN NET RENTABLE OCCUPANCY
PROPERTY NAME LOCATION BALANCE AREA(SF) YEAR BUILT (%)
- ------------- ------------ ----------- ------------ ---------- ---------
American Bank Building... Portland, OR $17,650,000 164,481 1913 87.6%
Jackson Tower............ Portland, OR 7,700,000 51,608 1914 75.3
Mohawk Building.......... Portland, OR 6,700,000 67,699 1902 85.6
----------- ------- ----
$32,050,000 283,788 84.9%
</Table>
American Bank Building
The following table presents information relating to the major tenants at
the Mortgaged Property:
<Table>
<Caption>
% OF GROSS NET RENTABLE % OF NET DATE OF LEASE
TENANT POTENTIAL RENT AREA (SF) RENTABLE AREA EXPIRATION
- ------ -------------- ------------ ------------- --------------
SRG Partnership............... 8.7% 18,010 10.9% September 2008
Wells Fargo Bank.............. 9.6% 12,797 7.8% December 2006
Meyer & Wyse.................. 6.3% 10,690 6.5% February 2006
Sather Byerly Holloway........ 4.7% 8,321 5.1% December 2006
Swanson Thomas Coon........... 4.0% 6,678 4.1% October 2004
</Table>
The following table presents information relating to the lease rollover
schedule at the Mortgaged Property:
<Table>
<Caption>
NO. OF LEASES WA BASE TOTAL SF % OF TOTAL SF CUMULATIVE % OF % OF ACTUAL
YEAR ROLLING RENT/SF ROLLING ROLLING ROLLING(1) SF ROLLING(1) RENT ROLLING(1)
- ---- ------------- --------------- -------- ------------- --------------- ---------------
2003 5 $15.57 18,325 11.1% 11.1% 10.1%
2004 8 $17.19 20,521 12.5% 23.6% 12.5%
2005 6 $24.44 16,398 10.0% 33.6% 14.2%
2006 13 $22.12 46,620 28.3% 61.9% 36.5%
2007 7 $18.92 22,244 13.5% 75.5% 14.9%
2008 2 $17.05 16,403 10.0% 85.4% 9.9%
2009 1 $58.00 370 0.2% 85.7% 0.8%
<Caption>
CUMULATIVE %
OF ACTUAL
YEAR RENT ROLLING(1)
- ---- ---------------
2003 10.1%
2004 22.6%
2005 36.8%
2006 73.2%
2007 88.1%
2008 98.0%
2009 98.8%
</Table>
- ---------------
(1) Calculated based on approximate square footage occupied by each tenant.
Underwritten Financials for American Bank Building:
<Table>
U/W Occupancy %............................................. 87.6%
U/W Revenues................................................ $2,966,142
U/W Total Expenses.......................................... $1,069,129
U/W Net Operating Income (NOI).............................. $1,897,014
U/W Net Cash Flow (NCF)..................................... $1,735,912
U/W DSCR on NOI............................................. 1.59x
U/W DSCR on NCF............................................. 1.45x
</Table>
S-136
Jackson Tower
The following table presents information relating to the major tenants at
the Mortgaged Property:
<Table>
<Caption>
% OF GROSS NET RENTABLE AREA % OF NET DATE OF LEASE
TENANT POTENTIAL RENT (SF) RENTABLE AREA EXPIRATION
- ------ -------------- ----------------- ------------- --------------
Craig Berkman & Associates.... 8.5% 4,983 9.7% March 2004
The Trust For Public Lands.... 6.9% 4,577 8.9% December 2007
Margulis Jewelers............. 10.3% 3,390 6.6% June 2006
St. John Knits................ 14.4% 3,375 6.5% October 2009
D. Slader & M. Seidl.......... 5.9% 3,356 6.5% September 2007
Lawrence Wobbrock............. 5.3% 3,355 6.5% October 2005
Wise & Associates............. 5.3% 3,355 6.5% October 2006
</Table>
The following table presents information relating to the lease rollover
schedule at the Mortgaged Property:
<Table>
<Caption>
NO. OF
LEASES WA BASE TOTAL SF % OF TOTAL SF CUMULATIVE % OF % OF ACTUAL
YEAR ROLLING RENT/SF ROLLING ROLLING ROLLING(1) SF ROLLING(1) RENT ROLLING(1)
- ---- ----------- --------------- -------- ------------- --------------- ---------------
2003 2 $16.49 2,877 5.6% 5.6% 4.8%
2004 3 $27.05 6,871 13.3% 18.9% 18.9%
2005 5 $19.92 9,111 17.7% 36.5% 18.4%
2006 4 $26.81 8,714 16.9% 53.4% 23.7%
2007 2 $19.92 7,933 15.4% 68.8% 16.0%
2008 0 $ 0.00 0 0.0% 68.8% 0.0%
2009 1 $53.09 3,375 6.5% 75.3% 18.2%
<Caption>
CUMULATIVE %
OF ACTUAL
YEAR RENT ROLLING(1)
- ---- ---------------
2003 4.8%
2004 23.7%
2005 42.1%
2006 65.8%
2007 81.8%
2008 81.8%
2009 100.0%
</Table>
- ---------------
(1) Calculated based on approximate square footage occupied by each tenant.
Underwritten Financials for Jackson Tower:
<Table>
U/W Occupancy %............................................. 79.5%
U/W Revenues................................................ $1,183,519
U/W Total Expenses.......................................... $ 398,453
U/W Net Operating Income (NOI).............................. $ 785,066
U/W Net Cash Flow (NCF)..................................... $ 745,510
U/W DSCR on NOI............................................. 1.51x
U/W DSCR on NCF............................................. 1.43x
</Table>
Mohawk Building
The following table presents information relating to the major tenants at
the Mortgaged Property.
<Table>
<Caption>
% OF GROSS NET RENTABLE % OF NET DATE OF LEASE
TENANT POTENTIAL RENT AREA (SF) RENTABLE AREA EXPIRATION
- ------ -------------- ------------ ------------- --------------
Interface Engineering......... 31.0% 21,543 31.8% August 2009
Borders....................... 33.9% 20,502 30.3% July 2004
Fletcher Farr Ayotte, P.C.
Arc......................... 15.9% 13,547 20.0% July 2007
Kalberer Company.............. 3.9% 2,325 3.4% September 2003
</Table>
S-137
The following table presents information relating to the lease rollover
schedule at the Mortgaged Property:
<Table>
<Caption>
NO. OF
LEASES WA BASE TOTAL SF % OF TOTAL SF CUMULATIVE % OF % OF ACTUAL
YEAR ROLLING RENT/SF ROLLING ROLLING ROLLING(1) SF ROLLING(1) RENT ROLLING(1)
- ---- ----------- --------------- -------- ------------- --------------- ---------------
2003 1 $18.55 2,325 3.4% 3.4% 4.6%
2004 1 $18.40 20,502 30.3% 33.7% 40.1%
2005 0 $ 0.00 0 0.0% 33.7% 0.0%
2006 0 $ 0.00 0 0.0% 33.7% 0.0%
2007 1 $13.03 13,547 20.0% 53.7% 18.7%
2008 0 $ 0.00 0 0.0% 53.7% 0.0%
2009 1 $16.00 21,543 31.8% 85.6% 36.6%
<Caption>
CUMULATIVE %
OF ACTUAL
YEAR RENT ROLLING(1)
- ---- ---------------
2003 4.6%
2004 44.6%
2005 44.6%
2006 44.6%
2007 63.4%
2008 63.4%
2009 100.0%
</Table>
- ---------------
(1) Calculated based on approximate square footage occupied by each tenant.
Underwritten Financials for Mohawk Building:
<Table>
U/W Occupancy %............................................. 90.0%
U/W Revenues................................................ $1,173,675
U/W Total Expenses.......................................... $ 403,003
U/W Net Operating Income (NOI).............................. $ 770,672
U/W Net Cash Flow (NCF)..................................... $ 666,666
U/W DSCR on NOI............................................. 1.70x
U/W DSCR on NCF............................................. 1.47x
</Table>
Escrows. The loan documents provide for the escrow of real estate taxes,
insurance and for replacement reserves. In addition, the loan documents required
the borrowers to deposit with the mortgagee (i) at the closing of the Mortgage
Loan related to American Bank Building, a sum of $769,462; (ii) at the closing
of the Mortgage Loan related to Jackson Tower, a sum of $400,000; and (iii) at
the closing of the Mortgage Loan related to Mohawk Building, a sum of $200,000
for tenant improvements and leasing commissions. See Annex A-3 to this
Prospectus Supplement for information regarding escrow reserves.
Lock Box Account. At any time during the term of each of the Portland
Office Portfolio Loans, (i) if the debt service coverage ratio, as computed by
the mortgagee, is less than 1.15x, or (ii) upon the occurrence of an event of
default under the related loan documents, or commencing 60 days prior to the
anticipated repayment date of January 11, 2010, the borrower must notify the
tenants that any and all tenant payments due under the applicable tenant leases
at the related Mortgaged Property shall be directly deposited into a mortgagee
designated lock box account.
Hyper-amortization. Commencing on the anticipated repayment date of
January 11, 2010, if each of the Portland Office Portfolio Loans is not paid in
full, each Portland Office Portfolio Loan enters into a hyper-amortization
period through January 11, 2013. The interest rate applicable to each of the
Portland Office Portfolio Loans during such hyper-amortization period will
increase to the greater of three percent (3%) per annum over the note rate or 3%
over the current seven year treasury.
Management. Morgan Park Real Estate Services is the property manager for
the Mortgaged Properties securing the Portland Office Portfolio Loans. The
property manager provides property management services for office and retail
properties, with an emphasis on Portland's older, downtown buildings.
S-138
Mesa Regal RV Resort
The Loan. The Mortgage Loan (the "Mesa Regal RV Resort Loan") is secured
by a first deed of trust encumbering a 2,005-pad, 5-star recreational vehicle
and mobile home park located in Mesa, Arizona. The Mesa Regal RV Resort Loan
represents approximately 3.4% of the Cut-Off Date Pool Balance. The Mesa Regal
RV Resort Loan was originated on March 3, 2003 and has a principal balance as of
the Cut-Off Date of $29,970,684.
The Mesa Regal RV Resort Loan has a remaining term of 119 months and
matures on March 11, 2013. The Mesa Regal RV Resort Loan may be prepaid on or
after December 11, 2012, and permits defeasance with United States government
obligations beginning four years after its first payment date.
The Borrower. The borrower is Mesa Regal, LLC, a single-asset special
purpose entity. A non-consolidation opinion was delivered in connection with the
origination of the Mesa Regal RV Resort Loan. The sponsor is Mr. Norton S.
Karno. Mr. Karno controls CAL-AM properties, one of the largest operators of
recreational vehicle and manufactured housing communities in the U.S. and has
over 38 years of real estate experience. Mr. Karno has interests in
approximately 7,200 pads nationwide.
The Property. The Mortgaged Property is a 2,005-pad, 5-star recreational
vehicle and mobile-home park situated on approximately 107 acres in Mesa,
Arizona, within the Phoenix, Arizona metropolitan statistical area. The
Mortgaged Property was built in 1979 and targets senior citizens over the age of
55. The Mortgaged Property offers a full compliment of amenities including three
pools, a Jacuzzi, spa, an exercise room, two laundry facilities, two ballrooms,
a library, a restaurant, meeting rooms, lighted tennis courts, horseshoe pits,
shuffleboard courts, volleyball courts, an exercise and dance facility, a
barbershop and beauty salon and numerous activity rooms. Occupancy fluctuates
during the year with the peak range of 70% to 80% between December and April. As
of January 21, 2003, the occupancy rate for the Mortgaged Property securing the
Mesa Regal RV Resort Loan was approximately 73.6%.
The following table presents information relating to the unit configuration
of the Mortgaged Property:
<Table>
<Caption>
NO. OF AREA PER TOTAL % OF NET ASKING ANNUAL
PAD SIZE PADS PAD (SF) AREA (SF) RENTABLE AREA RENTAL
- -------- ------ -------- --------- ------------- -------------
28' x 60'....................... 60 1,680 100,800 2.5% $2,905
32' x 60'....................... 140 1,920 268,800 6.5 3,480
35' x 60'....................... 1,805 2,100 3,790,500 91.1 3,535
----- ----- --------- ----- ------
Total/Weighted Average.......... 2,005 2,075 4,160,100 100.0% 3,512
</Table>
Note: The rents above are the annual rents. Monthly, weekly and daily
rental rates include short-term premiums.
Escrows. The loan documents provide for the escrow of real estate taxes
and insurance. In addition, the loan documents require the borrower to deposit
with mortgagee at the closing of the Mesa Regal RV Resort Loan, a sum of
$670,096, which represents 4 months of principal and interest payments. See
Annex A-3 to this Prospectus Supplement for information regarding escrow
reserves.
Lock Box Account. The loan documents provide for a lock box with a 100%
cash flow sweep beginning in July and continuing until the principal and
interest due under the Mesa Regal RV Resort Loan through the following June have
been collected. Once this requirement has been satisfied, excess cash flow is
distributed to the borrower until the following July, when the cash flow sweep
is implemented again.
Property Management. CAL-AM is the property manager for the Mortgaged
Property securing the Mesa Regal RV Resort Loan. CAL-AM is one of the largest
privately held owner/operators of manufactured housing communities and
recreational vehicle resorts in the United States. It is based in Encino,
California and has 5 regional offices. CAL-AM manages approximately 7,200 pads
in properties located in Arizona, California, Florida, Minnesota, Nevada, Ohio,
Oregon and Washington. The property manager is affiliated with the sponsor.
S-139
King Farm Village Center
The Loan. The Mortgage Loan (the "King Farm Village Center Loan") is
secured by a first deed of trust encumbering a mixed use property, comprised of
anchored retail space and multifamily units located in Rockville, Maryland. The
borrower does not own the Mortgaged Property; however, an affiliate of the
borrower has pledged the Mortgaged Property to secure its guaranty of the
Mortgage Loan. The King Farm Village Center Loan represents approximately 3.3%
of the Cut-Off Date Pool Balance. The King Farm Village Center Loan was
originated on March 6, 2003 and has a principal balance as of the Cut-Off Date
of $29,000,000.
The King Farm Village Center Loan has a remaining term of 60 months and
matures on April 1, 2008. The King Farm Village Center Loan may be prepaid on or
after December 1, 2007, and permits defeasance with United States government
obligations beginning two years after the Closing Date.
The Borrower. The borrower is Penrose Shopping Center Associates, LLC, a
special-purpose entity. Legal counsel to the borrower delivered a
non-consolidation opinion in connection with the origination of the King Farm
Village Center Loan. The sponsor is the Penrose Group and the Pritzker Family.
The Pritzker Family is based in Chicago and is known for their ownership
interest in the Royal Caribbean Cruise Line and the Hyatt Hotel Chain. The
Penrose Group is a Maryland-based real estate company that is comprised of three
service companies: Penrose Partners, Penrose Real Estate Services & Commercial
Brokerage and Penrose Financial Services. Penrose Partners is the development
arm of the Penrose Group. It has an ownership position in over 2.5 million
square feet of commercial space and 550 multi-family units. The Penrose Group
has partnerships with the Pritzker Family and The Donohoe Group (a large,
privately-held real estate company based in Washington, D.C.). The principals
within the Penrose Group are Olav Kollevall, Jr. and Mark Gregg.
The Property. The Mortgaged Property is an approximately 194,149 square
foot mixed use center situated on approximately 10.0 acres and constructed in
2001. The Mortgaged Property is located in Rockville, Maryland, within the
Washington, D.C. metropolitan statistical area and is comprised of approximately
129,269 square feet of anchored retail space and 49 multifamily units comprised
of approximately 64,880 square feet. As of February 1, 2003 and February 24,
2003, the occupancy rate for the Mortgaged Property securing the King Farm
Village Center Loan was approximately 82.4%. The largest retail tenant is
Safeway, Inc. ("Safeway") occupying approximately 53,754 square feet, or
approximately 41.6% of the net retail rentable area. Safeway operates food and
drug chains through 1,733 retail stores. The Safeway lease expires in January
2021. As of March 19, 2003, Safeway had senior unsecured debt ratings of 'Baa2'
(Moody's) and 'BBB' (S&P). The second largest tenant is Long and Foster Real
Estate, Inc. ("Long and Foster") occupying approximately 4,929 square feet, or
approximately 3.8% of the net retail rentable area. Long and Foster is a
respected real estate company serving the Washington, D.C. metropolitan area and
surrounding communities. The Long and Foster lease expires in June 2009. The
third largest tenant is The Fontina Grille, occupying approximately 4,414 square
feet, or approximately 3.4% of the net retail rentable area. The Fontina Grille
is an upscale restaurant. The Fontina Grille lease expires in September 2011.
The following table presents information relating to the major retail
tenants at the Mortgaged Property:
<Table>
<Caption>
% OF NET RENTABLE % OF NET DATE OF LEASE
TENANT ACTUAL RENT AREA (SF) RENTABLE AREA EXPIRATION
- ------ ----------- ------------ ------------- --------------
Safeway.......................... 20.1% 53,754 41.6% January 2021
Long and Foster Real Estate,
Inc............................ 3.1% 4,929 3.8% June 2009
The Fontina Grille............... 3.5% 4,414 3.4% September 2011
State of the Art Dental Group.... 3.0% 3,693 2.9% August 2011
Beer and Wine at King Farm....... 3.0% 3,632 2.8% November 2011
</Table>
S-140
The following table presents information relating to the lease rollover
schedule at the Mortgaged Property:
<Table>
<Caption>
NO. OF
LEASES WA BASE TOTAL SF % OF TOTAL SF CUMULATIVE % OF % OF ACTUAL
YEAR ROLLING RENT/SF ROLLING ROLLING ROLLING(1) SF ROLLING(1) RENT ROLLING(1)
- ---- ----------- --------------- -------- ------------- --------------- ---------------
2003 0 $ 0.00 0 0.0% 0.0% 0.0%
2004 1 $28.70 1,800 0.9% 0.9% 1.7%
2005 0 $ 0.00 0 0.0% 0.9% 0.0%
2006 4 $29.74 4,573 2.4% 3.3% 4.5%
2007 2 $28.27 2,521 1.3% 4.6% 2.4%
2008 2 $28.25 2,555 1.3% 5.9% 2.4%
2009 2 $24.81 5,921 3.0% 8.9% 4.9%
2010 1 $30.00 2,467 1.3% 10.2% 2.5%
2011 9 $29.58 24,071 12.4% 22.6% 23.7%
2012 3 $28.35 5,665 2.9% 25.5% 5.3%
2013 1 $30.00 1,500 0.8% 26.3% 1.5%
<Caption>
CUMULATIVE %
OF ACTUAL
YEAR RENT ROLLING(1)
- ---- ---------------
2003 0.0%
2004 1.7%
2005 1.7%
2006 6.2%
2007 8.6%
2008 11.0%
2009 15.9%
2010 18.4%
2011 42.1%
2012 47.4%
2013 48.9%
</Table>
- ---------------
(1) Calculated based on approximate square footage occupied by each tenant.
The following table presents information relating to the multifamily unit
configuration of the Mortgaged Property:
<Table>
<Caption>
NO. OF APPROXIMATE APPROXIMATE NET % OF NET ASKING RENTAL
UNIT MIX UNITS UNIT SIZE (SF) RENTABLE AREA (SF) RENTABLE AREA (SF) RATE
-------- ------ -------------- ------------------ ------------------ -------------
2-BR/2-BA............ 46 1,303 59,952 92.4% $1,425-$2,110
3-BR................. 3 1,643 4,928 7.6% $2,055-$2,285
</Table>
Escrows. The loan documents provide for the escrow of real estate taxes
and replacement reserves. In addition, the loan documents required the borrower
to deposit with the mortgagee a sum of $1,000,000 upon the closing of the King
Farm Village Center Loan as additional collateral, to be released upon the
Mortgaged Property achieving 95% occupancy. See Annex A-3 to this Prospectus
Supplement for information regarding escrow reserves.
Lock Box Account. The loan documents do not require a lock box account.
Management. Penrose Property Management is the property manager for the
Mortgaged Property securing the Kings Farm Village Center Loan. The property
manager is affiliated with the borrower and currently manages over 2.5 million
square feet of commercial space in the Washington, D.C. metropolitan area.
Dogwood Festival Market
The Loan. The Mortgage Loan (the "Dogwood Festival Market Loan") is
secured by a first mortgage encumbering an anchored retail center located in
Flowood, Mississippi. The Dogwood Festival Market Loan represents approximately
2.8% of the Cut-Off Date Pool Balance. The Dogwood Festival Market Loan was
originated on March 10, 2003 and has a principal balance as of the Cut-Off Date
of $25,336,764.
The Dogwood Festival Market Loan has a remaining term of 119 months and
matures on March 11, 2013. The Dogwood Festival Market Loan may be prepaid on or
after September 11, 2012, and permits defeasance with United States government
obligations beginning two years after the Closing Date.
The Borrower. The borrower is Dogwood Festival, L.L.C., a special purpose
entity. Legal counsel to the borrower delivered a non-consolidation opinion in
connection with the origination of the Dogwood Festival Market Loan. The sponsor
of the borrower is the Aronov Company ("Aronov"). Aronov, the largest
privately-owned, full-service real estate company in the Southeast, owns,
manages and has
S-141
developed over 100 properties in 14 states including 13 malls. The retail
portion of its portfolio currently totals approximately 14.75 million square
feet.
The Property. The Mortgaged Property is an approximately 187,523 square
foot anchored retail center situated on approximately 17.3 acres and constructed
in 2002. The Mortgaged Property is located in Flowood, Mississippi, within the
Jackson, Mississippi metropolitan statistical area. As of January 15, 2003, the
occupancy rate for the Mortgaged Property securing the Dogwood Festival Market
Loan was approximately 92.1%. The Mortgaged Property is shadow anchored by an
approximately 114,000 square foot McRae's. McRae's is a subsidiary of Saks
Incorporated, and is a moderate to high-end department store that typically
offers a broad selection of quality fashion apparel, shoes, accessories and
jewelry. McRae's currently owns its own building and has a seven-year operating
agreement with Dogwood Festival, LLC. Presently, McRae's pays common area
maintenance charges only. Dogwood Festival, LLC can repurchase the McRae's
property at the conclusion of McRae's seven-year agreement. The largest tenant
within the Mortgaged Property is Linens 'n Things, Inc. ("Linens 'n Things"),
occupying approximately 31,919 square feet, or 17.0% of the net rentable area.
Linens 'n Things is a national large-format retailer of home textiles,
housewares and home accessories. The Linens 'n Things lease expires in January
2013. The second largest tenant is Old Navy, Inc. ("Old Navy"), which occupies
approximately 25,029 square feet, or approximately 13.3% of the net rentable
area. Old Navy is a global specialty retailer which operates stores selling
casual apparel, personal care and other accessories for men, women, and
children. The Old Navy lease expires in April 2007. Old Navy is a subsidiary of
The Gap, which as of March 19, 2003, had senior unsecured debt ratings of "Ba3"
(Moody's), "BB+" (S&P) and "BB-" (Fitch). The third largest tenant is Borders
Group, Inc., ("Borders"), which occupies approximately 23,116 square feet, or
approximately 12.3% of the net rentable area. Borders is an operator of book and
music superstores and mall-based bookstores throughout the world. The Borders
lease expires in April 2022.
The following table presents information relating to the major tenants at
the Mortgaged Property:
<Table>
<Caption>
% OF GROSS NET RENTABLE % OF NET DATE OF LEASE
TENANT POTENTIAL RENT AREA (SF) RENTABLE AREA EXPIRATION
- ------ -------------- ------------ ------------- -------------
Linens 'n Things................ 11.4% 31,919 17.0% January 2013
Old Navy........................ 8.7% 25,029 13.3% April 2007
Borders......................... 10.1% 23,116 12.3% April 2022
Casual Corner................... 5.6% 8,800 4.7% April 2012
The Fisher Gap Stores, Inc...... 4.6% 8,500 4.5% April 2007
</Table>
The following table presents information relating to the lease rollover
schedule at the Mortgaged Property:
<Table>
<Caption>
NO. OF LEASES WA BASE TOTAL SF % OF TOTAL SF CUMULATIVE % OF % OF ACTUAL
YEAR ROLLING RENT/SF ROLLING ROLLING ROLLING(1) SF ROLLING(1) RENT ROLLING(1)
- ---- ------------- --------------- -------- ------------- --------------- ---------------
2003 0 $ 0 0 0.0% 0.0% 0.0%
2004 0 $ 0 0 0.0% 0.0% 0.0%
2005 0 $ 0 0 0.0% 0.0% 0.0%
2006 0 $ 0 0 0.0% 0.0% 0.0%
2007 10 $15.16 53,257 28.4% 28.4% 28.7%
2008 1 $21.00 1,988 1.1% 29.5% 1.5%
2009 2 $19.05 4,127 2.2% 31.7% 2.8%
2010 0 $ 0 0 0.0% 31.7% 0.0%
2011 0 $ 0 0 0.0% 31.7% 0.0%
2012 7 $19.89 32,667 17.4% 49.1% 23.1%
2013 7 $16.05 57,518 30.7% 79.8% 32.8%
<Caption>
CUMULATIVE %
OF ACTUAL
YEAR RENT ROLLING(1)
- ---- ---------------
2003 0.0%
2004 0.0%
2005 0.0%
2006 0.0%
2007 28.7%
2008 30.2%
2009 33.0%
2010 33.0%
2011 33.0%
2012 56.1%
2013 88.9%
</Table>
- ---------------
(1) Calculated based on approximate square footage occupied by each tenant.
S-142
Escrows. The loan documents provide for the escrow of real estate taxes,
insurance and replacement reserves. In addition, the loan documents require the
borrower to deposit with mortgagee a sum of $80,000 per year for tenant
improvements and leasing commissions, not to exceed $400,000 in the aggregate.
See Annex A-3 to this Prospectus Supplement for information regarding escrow
reserves.
Lock Box Account. The loan documents do not require a lock box account.
Management. The Mortgaged Property is managed by Aronov Realty Management,
Inc. The property manager is affiliated with the sponsor.
Fair Lakes Center
The Loan. The Mortgage Loan (the "Fair Lakes Center Loan") is secured by a
first deed of trust encumbering a shadow anchored retail center located in
Fairfax, Virginia. The Fair Lakes Center Loan represents approximately 2.4% of
the Cut-Off Date Pool Balance. The Fair Lakes Center Loan was originated on
March 5, 2003 and has a principal balance as of the Cut-Off Date of $20,982,040.
The Fair Lakes Center Loan has a remaining term of 119 months and matures
on March 11, 2013. The Fair Lakes Center Loan may be prepaid on or after
December 11, 2012, and permits defeasance with United States government
obligations beginning three years after its first payment date.
The Borrower. The borrower is Fair Lakes Center Associates L.P. Legal
counsel to the borrower delivered a non-consolidation opinion in connection with
the origination of the Fair Lakes Center Loan. The sponsor of the borrower is
Milton Peterson. Mr. Peterson is a principal and Chairman of the Peterson
Companies, one of the largest and most successful real estate development
companies in the Washington, D.C. region. Peterson Companies has built a
reputation for excellence over the past thirty-five years developing
approximately 20,000 residential lots, 3 million square feet of retail space and
4 million square feet of high quality office space.
The Property. The Mortgaged Property is an approximately 129,772 square
foot shadow anchored retail center situated on approximately 17.8 acres and
constructed between 1993-1994. The Mortgaged Property is located in Fairfax,
Virginia, within the Washington, D.C. metropolitan statistical area. As of March
3, 2003, the occupancy rate for the Mortgaged Property securing the Fair Lakes
Center Loan was approximately 100.0%. Adjacent shadow anchors include Target,
BJ's Wholesale Club, Best Buy, Wal-Mart, Toys R Us and Petsmart. The largest
tenant within the Mortgaged Property is the Rugged Wearhouse ("Rugged
Wearhouse"), occupying approximately 12,252 square feet, or approximately 9.4%
of the net rentable area. The Rugged Wearhouse sells a variety of branded
outdoor and work wear apparel, shoes and accessories for men, women and
children. The Rugged Wearhouse lease expires in August 2007. The second largest
tenant is JJ's Hallmark & Lamp Factory ("JJ's Hallmark"), occupying
approximately 12,000 square feet, or approximately 9.2% of the net rentable
area. The JJ's Hallmark lease expires in January 2004. The third largest tenant
is Modell's Sporting Goods ("Modell's"), occupying approximately 10,800 square
feet, or approximately 8.3% of the net rentable area. Modell's, founded in 1889,
is the nation's oldest family-owned retailer of sporting goods and apparel. The
Modell's lease expires in April 2012.
The following table presents information relating to the major tenants at
the Mortgaged Property:
<Table>
<Caption>
% OF GROSS NET RENTABLE % OF NET DATE OF LEASE
TENANT POTENTIAL RENT AREA (SF) RENTABLE AREA EXPIRATION
- ------ -------------- ------------ ------------- -------------
Rugged Wearhouse.............. 5.5% 12,252 9.4% August 2007
JJ's Hallmark & Lamp
Factory..................... 7.3% 12,000 9.2% January 2004
Modell's Sporting Goods....... 7.4% 10,800 8.3% April 2012
Don Pablo's................... 5.0% 10,000 7.7% December 2004
The Market Home Furnishings... 6.5% 9,148 7.0% December 2010
</Table>
S-143
The following table presents information relating to the lease rollover
schedule at the Mortgaged Property:
<Table>
<Caption>
# OF LEASES WA BASE TOTAL SF % OF TOTAL SF CUMULATIVE % OF % OF ACTUAL
YEAR ROLLING RENT/SF ROLLING ROLLING ROLLING(1) SF ROLLING(1) RENT ROLLING(1)
- ---- ------------- --------------- -------- ------------- --------------- ---------------
2003 4 $19.21 13,017 10.0% 10.0% 10.2%
2004 10 $18.04 43,404 33.4% 43.5% 31.8%
2005 1 $22.85 6,500 5.0% 48.5% 6.0%
2006 1 $20.00 6,426 5.0% 53.4% 5.2%
2007 6 $17.47 31,063 23.9% 77.4% 22.0%
2008 1 $26.78 2,500 1.9% 79.3% 2.7%
2009 3 $28.89 6,914 5.3% 84.6% 8.1%
2010 1 $17.50 9,148 7.0% 91.7% 6.5%
2011 0 $ 0.00 0 0.0% 91.7% 0.0%
2012 1 $16.80 10,800 8.3% 100.0% 7.4%
2013 0 $ 0.00 0 0.0% 100.0% 0.0%
<Caption>
CUMULATIVE %
OF ACTUAL
YEAR RENT ROLLING(1)
- ---- ---------------
2003 10.2%
2004 42.0%
2005 48.0%
2006 53.2%
2007 75.3%
2008 78.0%
2009 86.1%
2010 92.6%
2011 92.6%
2012 100.0%
2013 100.0%
</Table>
- ---------------
(1) Calculated based on approximate square footage occupied by each tenant.
Escrows. The loan documents provide for the escrow of real estate taxes
and replacement reserves. In addition, the loan documents require the borrower
to deposit with mortgagee a sum of $75,000 per year for tenant improvements and
leasing commissions, not to exceed $225,000 in the aggregate. See Annex A-3 to
this Prospectus Supplement for information regarding escrow reserves.
Lock Box Account. The loan documents do not require a lock box account.
Management. Peterson Retail Management, a division of The Peterson
Companies, is the property manager for the Mortgaged Property securing the Fair
Lakes Center Loan. The property manager is affiliated with the sponsor.
Lexington Crossing Apartments
The Loan. The Mortgage Loan (the "Lexington Crossing Apartments Loan") is
secured by a first mortgage encumbering a 300-unit multifamily complex located
in Gainesville, Florida. The Lexington Crossing Apartments Loan represents
approximately 2.3% of the Cut-Off Date Pool Balance. The Lexington Crossing
Apartments Loan was originated on February 18, 2003 and has a principal balance
as of the Cut-Off Date of $20,730,000. The Lexington Crossing Apartments Loan
provides for interest-only payments for the first 24 months of its term, and
thereafter, for fixed monthly payments of principal and interest.
The Lexington Crossing Apartments Loan has a remaining term of 59 months
and matures on March 11, 2008. The Lexington Crossing Apartments Loan may be
prepaid on or after December 11, 2007, and permits defeasance with United States
government obligations beginning two years after the Closing Date.
The Borrower. The borrower is Lexington Crossing Owner, LLC, a special
purpose entity. Legal counsel to the borrower delivered a non-consolidation
opinion in connection with the origination of the Lexington Crossing Apartments
Loan. The sponsors are George Lane III and Marc S. Pollack, both of whom have
been active commercial real estate developers and managers for approximately 20
years. Mr. Lane is the CEO of the Lane Companies, which are involved in the
development of, investment in and management of multifamily properties across
the country. Over the past 20 years Mr. Lane has been responsible for managing
approximately 250,000 apartment units across the country. Mr. Pollack is the
President of Realty Development Corporation and Lane Realty Advisors, part of
the Lane Companies, which focus on the development of class "A" multifamily
communities. Mr. Pollack has been responsible
S-144
for the development, brokerage and management of over 5000 apartment units in
his 18 years in the business.
The Property. The Mortgaged Property is a 300-unit apartment complex
consisting of 13 buildings situated on approximately 27.8 acres in Gainesville,
Florida, within the Gainesville, Florida metropolitan statistical area and
constructed in 1996-1997. As of December 2, 2002, the occupancy rate for the
Mortgaged Property securing the Lexington Crossing Apartments Loan was
approximately 83.9%. The Mortgaged Property includes such amenities as two
swimming pools, two clubhouses, three sand volleyball courts, two tennis courts
and two basketball courts. Adjacent to each clubhouse is a single-story building
equipped with fitness equipment, storage rooms and restrooms. Unit amenities
include washer and dryer, refrigerator, dishwasher and a microwave oven.
The following table presents information relating to the unit configuration
of the Mortgaged Property:
<Table>
<Caption>
APPROXIMATE APPROXIMATE NET % OF NET
NO. OF UNIT SIZE RENTABLE AREA RENTABLE ASKING RENTAL
UNIT MIX UNITS/BR (SF) (SF) AREA (SF) RATE (UNIT/BR)
- -------- -------- ----------- --------------- --------- -----------------------
2-BR/2-BA............ 36/72 900 32,400 8.5% $1,090/$545
3-BR/3-BA............ 108/324 1,160 125,280 32.8 $1,410/$470
4-BR/4-BA............ 156/624 1,440 224,640 58.8 $1,860/$465
-------- ----- ------- ----- -----------------------
Total/Weighted
Average............ 300/1020 1,274 382,320 100.0% $1,606/$472/BR/$1.26/SF
======== ===== ======= ===== =======================
</Table>
Escrows. The loan documents provide for the escrow of real estate taxes,
insurance and replacement reserves. In addition, the loan documents require the
borrower to deposit $772,382 in a capital improvement escrow. See Annex A-3 to
this Prospectus Supplement for information regarding escrow reserves.
Lock Box Account. At any time during the term of the Lexington Crossing
Apartments Loan, (i) if the debt service coverage ratio, as computed by the
mortgagee, is less than 1.10x, or (ii) upon the occurrence of an event of
default under the loan documents, the borrower must notify the tenants that any
and all tenant payments due under the applicable tenant leases shall be directly
deposited into a mortgagee designated lock box account.
Property Management. The Mortgaged Property is managed by Realty
Management Corp. doing business as Lane Realty, an owner affiliated entity. The
Lane Company is an apartment property management firm operating in the United
States with a portfolio of approximately 32,000 units and activities in 11
states.
Point Plaza East
The Loan. The Mortgage Loan (the "Point Plaza East Loan") is secured by a
first deed of trust encumbering an office building located in Tumwater,
Washington. The Point Plaza East Loan represents approximately 2.3% of the
Cut-Off Date Pool Balance. The Point Plaza East Loan was originated on March 6,
2003 and has a principal balance as of the Cut-Off Date of $20,679,772.
The Point Plaza East Loan is an ARD loan and has a remaining term of 59
months to its anticipated repayment date of March 11, 2008. The Point Plaza East
Loan may be prepaid on or after January 11, 2008, and permits defeasance with
United States government obligations beginning three years after its first
payment date.
The Borrower. The Borrower is Vine Street Investors-Conduit One, LLC, a
special purpose entity. A non-consolidation opinion was delivered in connection
with the origination of the Point Plaza East Loan. The sponsor of the borrower
is J. Brent McKinley. Mr. McKinley is the largest single landlord for the State
of Washington with over 25 years of experience in developing, owning, and
managing properties leased to the State of Washington.
S-145
The Property. The Mortgaged Property is an approximately 149,798 square
foot office building situated on approximately 6.75 acres and was constructed in
2001. The Mortgaged Property is located in Tumwater, Washington, within the
Olympia, Washington metropolitan statistical area. As of February 18, 2003, the
occupancy rate for the Mortgaged Property securing the Point Plaza East Loan was
approximately 97.5%, which occupancy rate includes the Department of Health
space scheduled for occupancy in July 2003. The largest tenant is the Department
of Social & Health Services ("Department of S&H Services") occupying
approximately 70,184 square feet, or approximately 46.9% of the net rentable
area. The Department of S&H Services lease expires in December 2011. The second
largest tenant is the Washington State Library ("Washington State Library")
occupying approximately 49,904 square feet, or approximately 33.3% of the net
rentable area. The Washington State Library lease expires in December 2011. The
third largest tenant is the Department of Retirement Systems ("Department of
Retirement Systems") occupying approximately 12,956 square feet, or
approximately 8.6% of the net rentable area. The Department of Retirement
Systems lease expires in January 2009. As of March 19, 2003 the State of
Washington had a long-term debt rating of "AA+" (S&P), "Aa1" (Moody's) and "AA"
(Fitch). All leases are with multiple tenants related to the State of
Washington.
The following table presents information relating to the major tenants at
the Mortgaged Property:
<Table>
<Caption>
% OF GROSS NET RENTABLE % OF NET DATE OF LEASE
TENANT POTENTIAL RENT AREA(SF) RENTABLE AREA EXPIRATION
- ------ -------------- ------------ ------------- -------------
Department of Social & Health
Services....................... 46.1% 70,184 46.9% December 2011
Washington State Library......... 36.3% 49,904 33.3% December 2011
Department of Retirement
Systems........................ 9.2% 12,956 8.6% January 2009
Department of Health............. 8.3% 12,500 8.3% June 2009
</Table>
The following table presents information relating to the lease rollover
schedule at Point Plaza East:
<Table>
<Caption>
NO. OF LEASES WA BASE TOTAL SF % OF TOTAL SF CUMULATIVE % OF % OF ACTUAL
YEAR ROLLING RENT/SF ROLLING ROLLING ROLLING(1) SF ROLLING(1) RENT ROLLING(1)
- ---- ------------- --------------- -------- ------------- --------------- ---------------
2003 0 $ 0.00 0 0.0% 0.0% 0.0%
2004 0 $ 0.00 0 0.0% 0.0% 0.0%
2005 0 $ 0.00 0 0.0% 0.0% 0.0%
2006 0 $ 0.00 0 0.0% 0.0% 0.0%
2007 0 $ 0.00 0 0.0% 0.0% 0.0%
2008 0 $ 0.00 0 0.0% 0.0% 0.0%
2009 2 $17.36 25,456 17.0% 17.0% 17.6%
2010 0 $ 0.00 0 0.0% 17.0% 0.0%
2011 2 $17.25 120,088 80.2% 97.2% 82.4%
2012 0 $ 0.00 0 0.0% 97.2% 0.0%
<Caption>
CUMULATIVE %
OF ACTUAL
YEAR RENT ROLLING(1)
- ---- ---------------
2003 0.0%
2004 0.0%
2005 0.0%
2006 0.0%
2007 0.0%
2008 0.0%
2009 17.6%
2010 17.6%
2011 100.0%
2012 100.0%
</Table>
- ---------------
(1) Calculated based on approximate square footage occupied by each tenant.
Escrows. The loan documents provide for escrows of real estate taxes,
insurance and replacement reserves. A springing tenant improvement and leasing
commission reserve will be required if the Department of Retirement does not
exercise its lease renewal option. See Annex A-3 to this Prospectus Supplement
for information regarding escrow reserves.
Lock Box Account. All tenant payments due under the applicable tenant
leases are deposited into a mortgagee designated lock box account.
Hyper-Amortization. Commencing on the anticipated repayment date of March
11, 2008, if the Point Plaza East Loan is not paid in full, the Point Plaza East
Loan enters into a hyper-amortization
S-146
period through March 11, 2033. The interest rate applicable to the Point Plaza
East Loan during the hyper-amortization period is 7.35%.
Management. Transwestern Real Estate Services Inc. is the property manager
for the Mortgaged Property securing the Point Plaza East Loan. Transwestern Real
Estate Services Inc. is the leasing and/or managing agent for more than 43
properties with approximately 1.7 million square feet valued at approximately
$175.6 million. Transwestern Real Estate Services Inc. is 100% owned by J. Brent
McKinley, the sponsor of the borrower. Transwestern Real Estate Services Inc.
was organized in January 1978 as a real estate brokerage firm. Today, its
primary activities are to provide management services to the Vine Street Group
of limited liability companies and to contract remodeling services to the Vine
Street Group and the State of Washington or its agencies.
Pacific Park Apartments
The Loan. The Mortgage Loan (the "Pacific Park Apartments Loan") is
secured by a first deed of trust encumbering a 152-unit multifamily complex
located in Torrance, California. The Pacific Park Apartments Loan represents
approximately 2.1% of the Cut-Off Date Pool Balance. The Pacific Park Apartments
Loan was originated on January 13, 2003 and has a principal balance as of the
Cut-Off Date of $18,760,000. The Pacific Park Apartments Loan provides for
interest-only payments for the first 18 months of its term, and thereafter,
fixed monthly payments of principal and interest.
The Pacific Park Apartments Loan has a remaining term of 58 months and
matures on February 11, 2008. The Pacific Park Apartments Loan may be prepaid on
or after December 11, 2007, and permits defeasance with United States government
obligations beginning two years after the Closing Date.
The Borrower. The borrower is Granite Pacific Park, LLC, a special purpose
entity. A non-consolidation opinion was delivered in connection with the
origination of the Pacific Park Apartments Loan. The sponsors are Allen Boerner
and Sal DiMercurio. Mr. Boerner is the CEO of Granite Investment Group, which
specializes in the ownership of multifamily properties. He has over 25 years of
real estate investment experience and his company currently has interests in 14
properties (approximately 2,286 multifamily units and 241,000 square feet of
commercial space) located in California, Arizona and Washington. Dr. DiMercurio
is an experienced real estate investor with current interests in approximately
13 investment properties, including approximately 2,700 multifamily units.
The Property. The Mortgaged Property is a 152-unit garden-style apartment
complex consisting of 12 buildings situated on approximately 3.6 acres in
Torrance, California, within the Los Angeles, California metropolitan
statistical area. The Mortgaged Property was constructed in 1963 with extensive
renovations completed in 2000. As of November 7, 2002, the occupancy rate for
the Mortgaged Property securing the Pacific Park Apartments Loan was
approximately 91.5%. The Mortgaged Property includes such amenities as a pool, a
heated spa, a clubhouse/recreation building and an on-site leasing office. The
two-storied clubhouse features a billiards table, a ping-pong table and an
entertainment/lounge area. Additionally, the Mortgaged Property features four
laundry-room buildings each equipped with three washers and three dryers.
The following table presents information relating to the unit configuration
of the Mortgaged Property:
<Table>
<Caption>
NO. OF APPROXIMATE APPROXIMATE NET % OF NET RENTABLE ASKING RENTAL
UNIT MIX UNITS UNIT SIZE (SF) RENTABLE AREA (SF) AREA (SF) RANGE
- -------- ------ -------------- ------------------ ----------------- --------------
1-BR/1-BA............ 4 820 3,280 2.0% $1,165
2-BR/1.5-BA.......... 28 1,150 32,200 19.5 $1,500
2-BR/2-BA............ 102 1,050 107,100 64.9 $1,575
3-BR/2-BA............ 18 1,250 22,500 13.6 $1,810
--- ----- ------- ----- --------------
Total/Weighted
Average............ 152 1,086 165,080 100.0% $1,578/1.45/SF
=== ===== ======= ===== ==============
</Table>
Escrows. The loan documents provide for the escrow of real estate taxes,
insurance and replacement reserves. See Annex A-3 to this Prospectus Supplement
for information regarding escrow reserves.
S-147
Lock Box Account. At any time during the term of the Pacific Park
Apartments Loan, (i) if the debt service coverage ratio, as computed by the
mortgagee, is less than 1.20x, or (ii) upon the occurrence of an event of
default under the loan documents, the borrower must notify the tenants that any
and all tenant payments due under the applicable tenant leases shall be
deposited by the property manager into a lock box account designated by the
mortgagee.
Subordinate Mortgage Debt. Wachovia Bank, National Association has
provided $2,293,000 of subordinate financing secured by a second mortgage. The
subordinate financing is also secured by equity interests in the borrower. The
subordinate financing is co-terminus with the first mortgage and an
intercreditor agreement has been executed. See "DESCRIPTION OF THE MORTGAGE
POOL -- Certain Terms and Conditions of the Mortgage Loans -- Other Financing"
in this Prospectus Supplement.
Property Management. Preferred Realty Advisors is the property manager for
the Mortgaged Property securing the Pacific Park Apartments Loan. The property
manager is based in Los Angeles and currently manages more than 2,000
multifamily units and more than 300,000 square feet of commercial space.
THE MORTGAGE LOAN SELLERS
The Depositor will acquire the Mortgage Loans from the Mortgage Loan
Sellers on or prior to the Closing Date pursuant to separate mortgage loan
purchase agreements (each, a "Mortgage Loan Purchase Agreement" and together,
the "Mortgage Loan Purchase Agreements"). The Mortgage Loan Sellers originated
or acquired the Mortgage Loans as described above under "--Mortgage Loan
History."
Forty-nine (49) of the Mortgage Loans (the "Wachovia Mortgage Loans"),
representing 52.9% of the Cut-Off Date Pool Balance (43 Mortgage Loans in Loan
Group 1 or 65.4% of the related Cut-Off Date Group Balance and 6 Mortgage Loans
in Loan Group 2 or 20.8% of the related Cut-Off Date Group Balance), were
originated or acquired by Wachovia Bank, National Association (formerly known as
First Union National Bank). Wachovia is a national banking association whose
principal offices are located in Charlotte, North Carolina. Wachovia's business
is subject to examination and regulation by federal banking authorities and its
primary federal bank regulatory authority is the Office of the Comptroller of
the Currency. Wachovia is a wholly-owned subsidiary of Wachovia Corporation. As
of September 30, 2002, Wachovia had total assets of $334 billion. Wachovia is
acting as the Master Servicer. Wachovia Securities, Inc. is acting as an
Underwriter for this transaction and is an affiliate of Wachovia.
Forty-three (43) of the Mortgage Loans (the "LaSalle Mortgage Loans"),
representing 19.8% of the Cut-Off Date Pool Balance (16 Mortgage Loans in Loan
Group 1 or 9.4% of the related Cut-Off Date Group Balance and 27 Mortgage Loans
in Loan Group 2 or 46.4% of the related Cut-Off Date Group Balance), were
originated or acquired by LaSalle Bank National Association, a national banking
association ("LaSalle"). LaSalle's principal offices are in Chicago, Illinois.
LaSalle offers a variety of banking services to customers including commercial
and retail banking trust services and asset management. LaSalle's business is
subject to examination and regulation by federal banking authorities and its
primary federal bank regulatory authority is the Office of the Comptroller of
the Currency. LaSalle is a subsidiary of ABN AMRO North America, Inc., which is
owned by ABN AMRO Bank N.V., a bank organized under the laws of The Netherlands.
As of December 31, 2002, LaSalle had total assets of $57.4 billion. LaSalle is
acting as the Paying Agent, the Authenticating Agent and the Certificate
Registrar. LaSalle is an affiliate of ABN AMRO Incorporated, which is an
Underwriter.
Twenty-seven (27) of the Mortgage Loans (the "Nomura Mortgage Loans"),
representing 16.2% of the Cut-Off Date Pool Balance (14 Mortgage Loans in Loan
Group 1 or 16.8% of the related Cut-Off Date Group Balance and 13 Mortgage Loans
in Loan Group 2 or 14.7% of the related Cut-Off Date Group Balance), were
originated or acquired by Nomura Credit & Capital, Inc. ("Nomura") Nomura is a
Delaware corporation whose principal offices are located in New York, New York.
Nomura is a subsidiary of Nomura Holding America Inc., and an indirect
subsidiary of Nomura Holdings, Inc., one of the largest global investment
banking and securities firms, with a market capitalization of approximately $20
billion. Nomura is a HUD approved mortgagee primarily engaged in the business of
originating and acquiring
S-148
mortgage loans and other assets. An affiliate of Nomura, Nomura Securities
International, Inc., is acting as an Underwriter for this transaction.
Twenty-one (21) of the Mortgage Loans (the "Artesia Mortgage Loans"),
representing 11.1% of the Cut-Off Date Pool Balance (11 Mortgage Loans in Loan
Group 1 or 8.4% of the related Cut-Off Date Group Balance and 10 Mortgage Loans
in Loan Group 2 or 18.1% of the related Cut-Off Date Group Balance), were
originated or acquired by Artesia Mortgage Capital Corporation. Artesia is a
Delaware corporation engaged in the business of originating and securitizing
U.S. commercial mortgage loans. Its principal offices are located in the Seattle
suburb of Issaquah, Washington. It is a wholly-owned subsidiary of Dexia Bank
which is rated "AA+" by Fitch, "AA" by S&P and "Aa2" by Moody's. Dexia Bank is
part of Dexia Group, a diversified financial services firm located in Brussels,
Belgium with a balance sheet of 351 billion EUR ($368 billion) and a stock
market capitalization of approximately 14 billion EUR ($15 billion) as of
December 2002.
Wachovia Bank, National Association has no obligation to repurchase or
substitute any of the LaSalle Mortgage Loans, the Artesia Mortgage Loans or the
Nomura Mortgage Loans, LaSalle has no obligation to repurchase or substitute any
of the Wachovia Mortgage Loans, the Nomura Mortgage Loans or the Artesia
Mortgage Loans, Nomura has no obligation to repurchase or substitute any of the
Wachovia Mortgage Loans, the LaSalle Mortgage Loans or the Artesia Mortgage
Loans and Artesia has no obligation to repurchase or substitute any of the
Wachovia Mortgage Loans, the LaSalle Mortgage Loans or the Nomura Mortgage
Loans.
All information concerning the Wachovia Mortgage Loans contained herein or
used in the preparation of this Prospectus Supplement is as underwritten by
Wachovia Bank, National Association. All information concerning the LaSalle
Mortgage Loans contained herein or used in the preparation of this Prospectus
Supplement is as underwritten by LaSalle Bank National Association. All
information concerning the Nomura Mortgage Loans contained herein or used in the
preparation of this Prospectus Supplement is as underwritten by Nomura. All
information concerning the Artesia Mortgage Loans contained herein or used in
the preparation of this Prospectus Supplement is as underwritten by Artesia.
UNDERWRITING STANDARDS
General. Each Mortgage Loan Seller's commercial real estate finance or
commercial mortgage banking group has the authority, with the approval from the
appropriate credit committee, to originate fixed-rate, first lien mortgage loans
for securitization. Each Mortgage Loan Seller's commercial real estate finance
or commercial mortgage banking operation is staffed by real estate
professionals. Each Mortgage Loan Seller's loan underwriting group is an
integral component of the commercial real estate finance or commercial mortgage
banking group which also includes groups responsible for loan origination and
closing mortgage loans.
Upon receipt of a loan package, the respective Mortgage Loan Seller's loan
underwriters commence an extensive review of the borrower's financial condition
and creditworthiness and the real estate which will secure the loan.
Loan Analysis. Generally, each Mortgage Loan Seller performs both a credit
analysis and collateral analysis with respect to a loan applicant and the real
estate that will secure the loan. In general, credit analysis of the borrower
and the real estate includes a review of historical financial statements,
including rent rolls (generally unaudited), third party credit reports,
judgment, lien, bankruptcy and pending litigation searches and, if applicable,
the loan payment history of the borrower. Each Mortgage Loan Seller typically
performs a qualitative analysis which incorporates independent credit checks and
published debt and equity information with respect to certain principals of the
borrower as well as the borrower itself. Borrowers are generally required to be
single-purpose entities although they are generally not required to be
structured to limit the possibility of becoming insolvent or bankrupt. The
collateral analysis typically includes an analysis of the historical property
operating statements, rent rolls and a projection of future performance and a
review of tenant leases. Each Mortgage Loan Seller generally requires third
party appraisals, as well as environmental and building condition reports. Each
report is reviewed for
S-149
acceptability by a staff member of the applicable Mortgage Loan Seller for
compliance with program standards and such staff member approves or rejects such
report. Generally, the results of these reviews are incorporated into the
underwriting report. Five (5) of the mortgage loans (identified as loan numbers
33, 52, 73, 125 and 132 on Annex A attached to this Prospectus Supplement) sold
to the Depositor by LaSalle were originated by Collateral Mortgage Capital, LLC.
In each case, the related Mortgage Loan Seller re-underwrote such mortgage loan.
In some instances, one or more provisions of the guidelines were waived or
modified by the related Mortgage Loan Seller where it was determined not to
adversely affect the mortgage loans originated by it in any material respect.
Loan Approval. Prior to commitment, all mortgage loans must be approved by
the applicable Mortgage Loan Seller's credit committee in accordance with its
credit policies.
Debt Service Coverage Ratio and LTV Ratio. Each Mortgage Loan Seller's
underwriting standards generally mandate minimum debt service coverage ratios
and maximum loan-to-value ratios. The debt service coverage ratio guidelines are
generally calculated based on net cash flow at the time of origination. In
addition, each Mortgage Loan Seller's underwriting guidelines generally permit a
maximum amortization period of 30 years. However, notwithstanding such
guidelines, in certain circumstances the actual debt service coverage ratios,
loan-to-value ratios and amortization periods for the mortgage loans originated
by such Mortgage Loan Seller may vary from these guidelines.
Escrow Requirements. Each Mortgage Loan Seller requires most borrowers to
fund various escrows for taxes and insurance, capital expenses and replacement
reserves. Generally, the required escrows for mortgage loans originated by each
Mortgage Loan Seller are as follows:
- Taxes--Typically an initial deposit and monthly escrow deposits equal to
1/12th of the annual property taxes (based on the most recent property
assessment and the current millage rate) are required to provide the
Mortgage Loan Seller with sufficient funds to satisfy all taxes and
assessments.
- Insurance--If the property is insured under an individual policy (i.e.,
the property is not covered by a blanket policy), typically an initial
deposit and monthly escrow deposits equal to 1/12th of the annual
property insurance premium are required to provide the Mortgage Loan
Seller with sufficient funds to pay all insurance premiums.
- Replacement Reserves--Replacement reserves are generally calculated in
accordance with the expected useful life of the components of the
property during the term of the mortgage loan.
- Completion Repair/Environmental Remediation--Typically, a completion
repair or remediation reserve is required where an environmental or
engineering report suggests that such reserve is necessary. Upon funding
of the applicable Mortgage Loan, the Mortgage Loan Seller generally
requires that at least 110% of the estimated costs of repairs or
replacements be reserved and generally requires that repairs or
replacements be completed within a year after the funding of the
applicable Mortgage Loan.
- Tenant Improvement/Lease Commissions--In some cases, major tenants have
lease expirations within the Mortgage Loan term. To mitigate this risk,
special reserves may be required to be funded either at closing of the
Mortgage Loan and/or during the Mortgage Loan term to cover certain
anticipated leasing commissions or tenant improvement costs which might
be associated with re-leasing the space occupied by such tenants.
ASSIGNMENT OF THE MORTGAGE LOANS; REPURCHASES AND SUBSTITUTIONS
On the Closing Date, the Depositor will transfer the Mortgage Loans,
without recourse, to the Trustee for the benefit of the Certificateholders. In
connection with such transfer, the Depositor will require each Mortgage Loan
Seller to deliver to the Trustee or to a document custodian appointed by the
Trustee (a "Custodian"), among other things, the following documents with
respect to each Mortgage Loan originated or acquired by the applicable Mortgage
Loan Seller (the "Mortgage File"): (i) the original
S-150
Mortgage Note, endorsed on its face or by allonge attached thereto, without
recourse, to the order of the Trustee or in blank (or, if the original Mortgage
Note has been lost, an affidavit to such effect from the applicable Mortgage
Loan Seller or another prior holder, together with a copy of the Mortgage Note);
(ii) the original or a copy of the Mortgage, together with an original or copy
of any intervening assignments of the Mortgage, in each case (unless not yet
returned by the applicable recording office) with evidence of recording
indicated thereon or certified by the applicable recorder's office; (iii) the
original or a copy of any related assignment of leases and of any intervening
assignments thereof (if such item is a document separate from the Mortgage), in
each case (unless not yet returned by the applicable recording office) with
evidence of recording indicated thereon or certified by the applicable
recorder's office; (iv) an original assignment of the Mortgage in favor of the
Trustee or in blank and (subject to the completion of certain missing recording
information) in recordable form; (v) an original assignment of any related
assignment of leases (if such item is a document separate from the Mortgage or
if such item is not included as part of item (iv) above) in favor of the Trustee
or in blank and (subject to the completion of certain missing recording
information) in recordable form; (vi) the original assignment of all unrecorded
documents relating to the Mortgage Loan, if not already assigned pursuant to
items (iv) or (v) above; (vii) originals or copies of all modification,
consolidation, assumption and substitution agreements in those instances in
which the terms or provisions of the Mortgage or Mortgage Note have been
modified or the Mortgage Loan has been assumed or consolidated; (viii) the
original or a copy of the policy or certificate of lender's title insurance
issued on the date of the origination of such Mortgage Loan, or, if such policy
has not been issued or located, an irrevocable, binding commitment (which may be
a marked version of the policy that has been executed by an authorized
representative of the title company or an agreement to provide the same pursuant
to binding escrow instructions executed by an authorized representative of the
title company) to issue such title insurance policy; (ix) any filed copies
(bearing evidence of filing) or other evidence of filing satisfactory to the
Trustee of any UCC financing statements, related amendments and continuation
statements in the possession of the applicable Mortgage Loan Seller; (x) an
original assignment in favor of the Trustee of any financing statement executed
and filed in favor of the applicable Mortgage Loan Seller in the relevant
jurisdiction; (xi) the original or copy of any ground lease, ground lessor
estoppel, environmental insurance policy or guaranty relating to such Mortgage
Loan; (xii) any intercreditor agreement relating to permitted debt (including
mezzanine debt) of the mortgagor; and (xiii) copies of any loan agreement,
escrow agreement, or security agreement relating to such Mortgage Loan; and
(xiv) a copy of any letter of credit and related transfer documents related to
such Mortgage Loan.
As provided in the Pooling and Servicing Agreement, the Trustee or a
Custodian on its behalf is required to review each Mortgage File within a
specified period following its receipt thereof. If any of the documents
described in the preceding paragraph is found during the course of such review
to be missing from any Mortgage File or defective, and in either case such
omission or defect materially and adversely affects the value of the applicable
Mortgage Loan or the interests of any Certificateholder, the applicable Mortgage
Loan Seller, if it does not deliver the document or cure the defect (other than
omissions solely due to a document not having been returned by the related
recording office) within a period of 90 days following such Mortgage Loan
Seller's receipt of notice thereof, will be obligated pursuant to the applicable
Mortgage Loan Purchase Agreement (the relevant rights under which will be
assigned by the Depositor to the Trustee) to (1) repurchase the affected
Mortgage Loan within such 90-day period at a price (the "Purchase Price")
generally equal to the sum of (i) the unpaid principal balance of such Mortgage
Loan, (ii) the unpaid accrued interest on such Mortgage Loan (calculated at the
applicable Mortgage Rate) to but not including the Due Date in the Collection
Period in which the purchase is to occur and (iii) certain Additional Trust Fund
Expenses in respect of such Mortgage Loan, including but not limited to,
servicing expenses that are reimbursable to the Master Servicer, the Special
Servicer, the Paying Agent or the Trustee plus any interest thereon and on any
related P&I Advances or (2) substitute a Qualified Substitute Mortgage Loan for
such Mortgage Loan and pay the Master Servicer for deposit into the Certificate
Account a shortfall amount equal to the difference between the Purchase Price of
the deleted Mortgage Loan calculated as of the date of substitution and the
Stated Principal Balance of such Qualified Substitute Mortgage Loan as of the
date of substitution (the "Substitution Shortfall Amount");
S-151
provided that, unless the breach would cause the Mortgage Loan not to be a
qualified mortgage within the meaning of Section 860G(a)(3) of the Code, the
applicable Mortgage Loan Seller will generally have an additional 90-day period
to deliver the document or cure the defect, as the case may be, if it is
diligently proceeding to effect such delivery or cure and provided further, that
no such document omission or defect (other than with respect to the Mortgage
Note, the Mortgage, the title insurance policy, the ground lease or any letter
of credit) will be considered to materially and adversely affect the interests
of the Certificateholders in, or the value of, the affected Mortgage Loans
unless the document with respect to which the document omission or defect exists
is required in connection with an imminent enforcement of the mortgagee's rights
or remedies under the related Mortgage Loan, defending any claim asserted by any
borrower or third party with respect to the Mortgage Loan, establishing the
validity or priority of any lien or any collateral securing the Mortgage Loan or
for any immediate significant servicing obligation. The foregoing repurchase or
substitution obligation constitutes the sole remedy available to the
Certificateholders and the Trustee for any uncured failure to deliver, or any
uncured defect in, a constituent Mortgage Loan document. Each Mortgage Loan
Seller is solely responsible for its repurchase or substitution obligation, and
such obligations will not be the responsibility of the Depositor.
To the extent set forth in the Pooling and Servicing Agreement the Trustee
will promptly cause each of the assignments described in clauses (iv), (v) and
(x) of the second preceding paragraph to be submitted for recording or filing,
as applicable, in the appropriate public records. See "DESCRIPTION OF THE
POOLING AND SERVICING AGREEMENTS--Assignment of Mortgage Assets; Repurchases" in
the Prospectus.
A "Qualified Substitute Mortgage Loan" is a mortgage loan which must, on
the date of substitution: (i) have an outstanding Stated Principal Balance,
after application of all scheduled payments of principal and interest due during
or prior to the month of substitution, not in excess of the Stated Principal
Balance of the deleted Mortgage Loan as of the Due Date in the calendar month
during which the substitution occurs; (ii) have a Mortgage Rate not less than
the Mortgage Rate of the deleted Mortgage Loan; (iii) have the same Due Date as
the deleted Mortgage Loan; (iv) accrue interest on the same basis as the deleted
Mortgage Loan (for example, on the basis of a 360-day year consisting of twelve
30-day months); (v) have a remaining term to stated maturity not greater than,
and not more than two years less than, the remaining term to stated maturity of
the deleted Mortgage Loan; (vi) have an original loan-to-value ratio not higher
than that of the deleted Mortgage Loan and a current loan-to-value ratio not
higher than the then-current loan-to-value ratio of the deleted Mortgage Loan;
(vii) comply as of the date of substitution with all of the representations and
warranties set forth in the applicable Mortgage Loan Purchase Agreement; (viii)
have an environmental report with respect to the related Mortgaged Property
which will be delivered as a part of the related servicing file; (ix) have an
original debt service coverage ratio not less than the original debt service
coverage ratio of the deleted Mortgage Loan; (x) be determined by an opinion of
counsel to be a "qualified replacement mortgage" within the meaning of Section
860G(a)(4) of the Code; (xi) not have a maturity date after the date two years
prior to the Rated Final Distribution Date; (xii) not be substituted for a
deleted Mortgage Loan unless the Trustee and the Paying Agent have received
prior confirmation in writing by each Rating Agency that such substitution will
not result in the withdrawal, downgrade, or qualification of the rating assigned
by the Rating Agency to any Class of Certificates then rated by the Rating
Agency (the cost, if any, of obtaining such confirmation to be paid by the
applicable Mortgage Loan Seller); (xiii) have a date of origination that is not
more than 12 months prior to the date of substitution; (xiv) have been approved
by the Controlling Class Representative; provided that such approval of the
Controlling Class Representative may not be unreasonably withheld; (xv) not be
substituted for a deleted Mortgage Loan if it would result in the termination of
the REMIC status of any of the REMICs or the imposition of tax on any of the
REMICs other than a tax on income expressly permitted or contemplated to be
received by the terms of the Pooling and Servicing Agreement and (xvi) become a
part of the same Loan Group as the deleted Mortgage Loan. In the event that one
or more mortgage loans are substituted for one or more deleted Mortgage Loans,
then the amounts described in clause (i) shall be determined on the basis of
aggregate principal balances and the rates described in clause (ii) above and
the remaining term to stated maturity referred to in clause (v) above shall be
determined on a weighted average basis; provided, that no individual Mortgage
Loan shall have a
S-152
Mortgage Rate, net of the related Administrative Cost Rate, that is less than
the highest Pass-Through Rate of any Class of Sequential Pay Certificates
bearing a fixed rate. When a Qualified Substitute Mortgage Loan is substituted
for a deleted Mortgage Loan, the applicable Mortgage Loan Seller will be
required to certify that such Mortgage Loan meets all of the requirements of the
above definition and shall send such certification to the Trustee and the Paying
Agent.
REPRESENTATIONS AND WARRANTIES; REPURCHASES AND SUBSTITUTIONS
In each Mortgage Loan Purchase Agreement, the applicable Mortgage Loan
Seller has represented and warranted with respect to each Mortgage Loan (subject
to certain exceptions specified in each Mortgage Loan Purchase Agreement), as of
the Closing Date, or as of such other date specifically provided in the
representation and warranty, among other things, generally that:
(i) the information set forth in the schedule of Mortgage Loans
attached to the applicable Mortgage Loan Purchase Agreement (which contains
certain of the information set forth in Annex A-1 to this Prospectus
Supplement) was true and correct in all material respects as of the Cut-Off
Date;
(ii) as of the date of its origination, such Mortgage Loan complied in
all material respects with, or was exempt from, all requirements of
federal, state or local law relating to the origination of such Mortgage
Loan;
(iii) immediately prior to the sale, transfer and assignment to the
Depositor, the applicable Mortgage Loan Seller had good and marketable
title to, and was the sole owner of, each Mortgage Loan, and is
transferring the Mortgage Loan free and clear of any and all liens,
pledges, charges, security interests or any other ownership interests of
any nature encumbering such Mortgage Loan;
(iv) the proceeds of such Mortgage Loan have been fully disbursed and
there is no requirement for future advances thereunder;
(v) each related Mortgage Note, Mortgage, assignment of leases, if
any, and other agreements executed in connection with such Mortgage Loan is
the legal, valid and binding obligation of the related mortgagor (subject
to any nonrecourse provisions therein and any state anti-deficiency or
market value limit deficiency legislation), enforceable in accordance with
its terms, except (a) that certain provisions contained in such Mortgage
Loan documents are or may be unenforceable in whole or in part under
applicable state or federal laws, but neither the application of any such
laws to any such provision nor the inclusion of any such provision renders
any of the Mortgage Loan documents invalid as a whole and such Mortgage
Loan documents taken as a whole are enforceable to the extent necessary and
customary for the practical realization of the rights and benefits afforded
thereby, and (b) as such enforcement may be limited by bankruptcy,
insolvency, receivership, reorganization, moratorium, redemption,
liquidation or other laws affecting the enforcement of creditors' rights
generally, and by general principles of equity (regardless of whether such
enforcement is considered in a proceeding in equity or at law);
(vi) as of the date of its origination, there was no valid offset,
defense, counterclaim, abatement or right to rescission with respect to any
of the related Mortgage Notes, Mortgage(s) or other agreements executed in
connection therewith, and, as of the Cut-Off Date, there was no valid
offset, defense, counterclaim or right to rescission with respect to such
Mortgage Note, Mortgage(s) or other agreements, except in each case, with
respect to the enforceability of any provisions requiring the payment of
default interest, late fees, additional interest, prepayment premiums or
yield maintenance charges;
(vii) each related assignment of Mortgage and assignment of assignment
of leases from the applicable Mortgage Loan Seller to the Trustee
constitutes the legal, valid and binding first priority assignment from
such Mortgage Loan Seller (subject to the customary limitations set forth
in (v) above);
S-153
(viii) the related Mortgage is a valid and enforceable first lien on
the related Mortgaged Property except for the exceptions set forth in
paragraph (v) above and (a) the lien of current real property taxes, ground
rents, water charges, sewer rents and assessments not yet due and payable,
(b) covenants, conditions and restrictions, rights of way, easements and
other matters of public record, none of which, individually or in the
aggregate, materially and adversely interferes with the current use of the
Mortgaged Property or the security intended to be provided by such Mortgage
or with the mortgagor's ability to pay its obligations under the Mortgage
Loan when they become due or materially and adversely affects the value of
the Mortgaged Property, (c) the exceptions (general and specific) and
exclusions set forth in the related title insurance policy or appearing of
record, none of which, individually or in the aggregate, materially and
adversely interferes with the current use of the Mortgaged Property or the
security intended to be provided by such Mortgage or with the mortgagor's
ability to pay its obligations under the Mortgage Loan when they become due
or materially and adversely affects the value of the Mortgaged Property,
(d) other matters to which like properties are commonly subject, none of
which, individually or in the aggregate, materially and adversely
interferes with the current use of the Mortgaged Property or the security
intended to be provided by such Mortgage or with the mortgagor's ability to
pay its obligations under the Mortgage Loan when they become due or
materially and adversely affects the value of the Mortgaged Property, (e)
the right of tenants (whether under ground leases, space leases or
operating leases) at the Mortgaged Property to remain following a
foreclosure or similar proceeding (provided that such tenants are
performing under such leases) and (f) if such Mortgage Loan is
cross-collateralized with any other Mortgage Loan, the lien of the Mortgage
for such other Mortgage Loan, none of which, individually or in the
aggregate, materially and adversely interferes with the current use of the
Mortgaged Property or the security intended to be provided by such Mortgage
or with the mortgagor's ability to pay its obligations under the Mortgage
Loan when they become due or materially and adversely affects the value of
the Mortgaged Property;
(ix) all real estate taxes and governmental assessments, or
installments thereof, which would be a lien on the Mortgaged Property and
that prior to the Cut-Off Date have become delinquent in respect of the
related Mortgaged Property have been paid, or an escrow of funds in an
amount sufficient to cover such payments has been established;
(x) to the applicable Mortgage Loan Seller's actual knowledge as of
the Cut-Off Date, and to the applicable Mortgage Loan Seller's actual
knowledge based solely upon due diligence customarily performed with the
origination of comparable mortgage loans by the Mortgage Loan Seller, each
related Mortgaged Property was free and clear of any material damage (other
than deferred maintenance for which escrows were established at
origination) that would materially and adversely affect the value of such
Mortgaged Property as security for the Mortgage Loan and to the applicable
Mortgage Loan Seller's actual knowledge as of the Cut-Off Date there was no
proceeding pending for the total or partial condemnation of such Mortgaged
Property;
(xi) as of the date of its origination, all insurance coverage
required under each related Mortgage, which insurance covered such risks as
were customarily acceptable to prudent commercial and multifamily mortgage
lending institutions lending on the security of property comparable to the
related Mortgaged Property in the jurisdiction in which such Mortgaged
Property is located, and with respect to a fire and extended perils
insurance policy, was in an amount (subject to a customary deductible) at
least equal to the lesser of (a) the replacement cost of improvements
located on such Mortgaged Property, or (b) the outstanding principal
balance of the Mortgage Loan, and in any event, the amount necessary to
prevent operation of any co-insurance provisions, and was in full force and
effect with respect to each related Mortgaged Property;
(xii) as of the Closing Date, each Mortgage Loan was not, and in the
prior 12 months (or since the date of origination if such Mortgage Loan has
been originated within the past 12 months), has not been, 30 days or more
past due in respect of any Scheduled Payment; and
S-154
(xiii) one or more environmental site assessments or updates thereof
were performed by an environmental consulting firm independent of the
applicable Mortgage Loan Seller and the applicable Mortgage Loan Seller's
affiliates with respect to each related Mortgaged Property during the 18-
month period preceding the origination of the related Mortgage Loan, and
the applicable Mortgage Loan Seller, having made no independent inquiry
other than to review the report(s) prepared in connection with the
assessment(s) referenced herein, has no actual knowledge and has received
no notice of any material and adverse environmental condition or
circumstance affecting such Mortgaged Property that was not disclosed in
such report(s).
In the case of a breach of any of the representations and warranties in any
Mortgage Loan Purchase Agreement that materially and adversely affects the value
of a Mortgage Loan or the interests of any Certificateholder, the applicable
Mortgage Loan Seller, if it does not cure such breach within a period of 90 days
following its receipt of notice thereof, is obligated pursuant to the applicable
Mortgage Loan Purchase Agreement (the relevant rights under which have been
assigned by the Depositor to the Trustee) to either substitute a Qualified
Substitute Mortgage Loan and pay any Substitution Shortfall Amount or to
repurchase the affected Mortgage Loan within such 90-day period at the
applicable Purchase Price; provided that, unless the breach would cause the
Mortgage Loan not to be a qualified mortgage within the meaning of Section
860G(a)(3) of the Code, the applicable Mortgage Loan Seller generally has an
additional 90-day period to cure such breach if it is diligently proceeding with
such cure. Each Mortgage Loan Seller is solely responsible for its repurchase or
substitution obligation, and such obligations will not be the responsibility of
the Depositor.
The foregoing substitution or repurchase obligation constitutes the sole
remedy available to the Certificateholders and the Trustee for any uncured
breach of any Mortgage Loan Seller's representations and warranties regarding
its Mortgage Loans. There can be no assurance that the applicable Mortgage Loan
Seller will have the financial resources to repurchase any Mortgage Loan at any
particular time. Each Mortgage Loan Seller is the sole warranting party in
respect of the Mortgage Loans sold by such Mortgage Loan Seller to the
Depositor, and none of the Depositor nor any of such party's affiliates (except
with respect to Wachovia Bank, National Association in its capacity as a
Mortgage Loan Seller) will be obligated to substitute or repurchase any such
affected Mortgage Loan in connection with a breach of a Mortgage Loan Seller's
representations and warranties if such Mortgage Loan Seller defaults on its
obligation to do so.
REPURCHASE OR SUBSTITUTION OF CROSS-COLLATERALIZED MORTGAGE LOANS
If (i) any Mortgage Loan is required to be repurchased or substituted for
in the manner described above in "--Assignment of the Mortgage Loans;
Repurchases and Substitutions" or "--Representations and Warranties; Repurchases
and Substitutions", (ii) such Mortgage Loan is cross-collateralized and
cross-defaulted with one or more other Mortgage Loans (each a "Crossed Loan"
and, collectively, a "Crossed Group"), and (iii) the applicable document
omission or defect (a "Defect") or breach of a representation and warranty (a
"Breach") does not constitute a Defect or Breach, as the case may be, as to any
other Crossed Loan in such Crossed Group (without regard to this paragraph),
then the applicable Defect or Breach, as the case may be, will be deemed to
constitute a Defect or Breach, as the case may be, as to any other Crossed Loan
in the Crossed Group for purposes of this paragraph, and the related Mortgage
Loan Seller will be required to repurchase or substitute for such other Crossed
Loan(s) in the related Crossed Group as provided above in "--Assignment of the
Mortgage Loans; Repurchases and Substitutions" or "--Representations and
Warranties; Repurchases and Substitutions" unless: (i) the debt service coverage
ratio for all of the remaining Crossed Loans for the four calendar quarters
immediately preceding the repurchase or substitution is not less than the debt
service coverage ratio for all such related Crossed Loans, including the
affected Crossed Loan, for the four calendar quarters immediately preceding the
repurchase or substitution, (ii) the loan-to-value ratio for any of the
remaining related Crossed Loans, determined at the time of repurchase or
substitution, is not greater than the loan-to-value ratio for all such related
Crossed Loans, including the affected Crossed Loan, determined at the time of
repurchase or
S-155
substitution, and (iii) the Trustee receives an opinion of counsel to the effect
that such repurchase or substitution is permitted by the REMIC provisions. In
the event that one or more of such other Crossed Loans satisfy the
aforementioned criteria, the Mortgage Loan Seller may elect either to repurchase
or substitute for only the affected Crossed Loan as to which the related Breach
or Defect exists or to repurchase or substitute for all of the Crossed Loans in
the related Crossed Group.
To the extent that the related Mortgage Loan Seller repurchases or
substitutes for an affected Crossed Loan as described in the immediately
preceding paragraph while the Trustee continues to hold any related Crossed
Loans, the related Mortgage Loan Seller and the Depositor have agreed in the
related Mortgage Loan Purchase Agreement to forbear from enforcing any remedies
against the other's Primary Collateral (as defined below), but each is permitted
to exercise remedies against the Primary Collateral securing its respective
affected Crossed Loans, including, with respect to the Trustee, the Primary
Collateral securing Mortgage Loans still held by the Trustee. If the exercise of
remedies by one party would materially impair the ability of the other party to
exercise its remedies with respect to the Primary Collateral securing the
Crossed Loans held by such party, then both parties have agreed in the related
Mortgage Loan Purchase Agreement to forbear from exercising such remedies until
the loan documents evidencing and securing the relevant Mortgage Loans can be
modified in a manner that complies with the Mortgage Loan Purchase Agreement to
remove the threat of material impairment as a result of the exercise of remedies
or some other accommodation can be reached. "Primary Collateral" means the
Mortgaged Property directly securing a Crossed Loan and excluding any property
as to which the related lien may only be foreclosed upon by virtue of the cross
collateralization features of such loans.
CHANGES IN MORTGAGE POOL CHARACTERISTICS
The descriptions in this Prospectus Supplement of the Mortgage Loans and
the Mortgaged Properties are based upon the Mortgage Pool as it is expected to
be constituted as of the close of business on the Closing Date, assuming that
(i) all scheduled principal and interest payments due on or before the Cut-Off
Date will be made, and (ii) there will be no principal prepayments on or before
the Cut-Off Date. Prior to the issuance of the Certificates, Mortgage Loans may
be removed from the Mortgage Pool as a result of prepayments, delinquencies,
incomplete documentation or otherwise, if the Depositor or the applicable
Mortgage Loan Seller deems such removal necessary, appropriate or desirable. A
limited number of other mortgage loans may be included in the Mortgage Pool
prior to the issuance of the Certificates, unless including such mortgage loans
would materially alter the characteristics of the Mortgage Pool as described in
this Prospectus Supplement. The Depositor believes that the information set
forth in this Prospectus Supplement will be representative of the
characteristics of the Mortgage Pool as it will be constituted at the time the
Certificates are issued, although the range of Mortgage Rates and maturities as
well as other characteristics of the Mortgage Loans described in this Prospectus
Supplement may vary.
A Current Report on Form 8-K (the "Form 8-K") will be available to
purchasers of the Offered Certificates on or shortly after the Closing Date and
will be filed, together with the Pooling and Servicing Agreement, with the
Securities and Exchange Commission within fifteen days after the initial
issuance of the Offered Certificates.
SERVICING OF THE MORTGAGE LOANS
GENERAL
The Master Servicer and the Special Servicer, either directly or through
sub-servicers, are required to service and administer the Mortgage Loans for the
benefit of the Certificateholders, in accordance with applicable law, the terms
of the Pooling and Servicing Agreement and the terms of the respective Mortgage
Loans and, to the extent consistent with the foregoing, (a) in the same manner
in which, and with the same care, skill, prudence and diligence with which, the
Master Servicer or the Special Servicer, as the case may be, generally services
and administers similar mortgage loans with similar borrowers (i) for other
third-parties, giving due consideration to customary and usual standards of
practice of prudent
S-156
institutional commercial mortgage lenders servicing their own loans, or (ii)
held in its own portfolio, whichever standard is higher, (b) with a view to the
maximization of the recovery on such Mortgage Loans on a net present value basis
and the best interests of the Certificateholders and the Trust and (c) without
regard to (i) any relationship that the Master Servicer or the Special Servicer,
as the case may be, or any affiliate thereof, may have with the related
borrower, the Mortgage Loan Sellers or any other party to the Pooling and
Servicing Agreement or any affiliate thereof; (ii) the ownership of any
Certificate by the Master Servicer or the Special Servicer, as the case may be,
or by any affiliate thereof; (iii) the right of the Master Servicer or the
Special Servicer, as the case may be, to receive compensation or other fees for
its services rendered pursuant to the Pooling and Servicing Agreement; (iv) the
obligation of the Master Servicer to make Advances (as defined in this
Prospectus Supplement); (v) the ownership, servicing or management by the Master
Servicer or the Special Servicer or any affiliate thereof for others of any
other mortgage loans or real property; (vi) any obligation of the Master
Servicer, or any affiliate thereof, to repurchase or substitute a Mortgage Loan
as a Mortgage Loan Seller; (vii) any obligation of the Master Servicer or any
affiliate thereof to cure a breach of a representation and warranty with respect
to a Mortgage Loan; and (viii) any debt the Master Servicer or Special Servicer
or any affiliate of either has extended to any obligor on a Mortgage Note.
The Master Servicer and the Special Servicer may appoint sub-servicers with
respect to the Mortgage Loans; provided that the Master Servicer and the Special
Servicer will remain obligated under the Pooling and Servicing Agreement for the
servicing of the Mortgage Loans. The Trust Fund will not be responsible for any
fees owed to any sub-servicer retained by the Master Servicer or the Special
Servicer. Each sub-servicer retained thereby will be reimbursed by the Master
Servicer or the Special Servicer, as the case may be, for certain expenditures
which it makes, generally to the same extent the Master Servicer or Special
Servicer would be reimbursed under the Pooling and Servicing Agreement.
Set forth below, following the subsection captioned "--The Master Servicer
and the Special Servicer," is a description of certain pertinent provisions of
the Pooling and Servicing Agreement relating to the servicing of the Mortgage
Loans. Reference is also made to the Prospectus, in particular to the section
captioned "DESCRIPTION OF THE POOLING AND SERVICING AGREEMENTS," for important
information in addition to that set forth in this Prospectus Supplement
regarding the terms and conditions of the Pooling and Servicing Agreement as
they relate to the rights and obligations of the Master Servicer and Special
Servicer thereunder. The Special Servicer generally has all of the rights to
indemnity and reimbursement, and limitations on liability, that the Master
Servicer is described as having in the Prospectus and certain additional rights
to indemnity as provided in the Pooling and Servicing Agreement relating to
actions taken at the direction of the Controlling Class Representative, and the
Special Servicer rather than the Master Servicer will perform the servicing
duties described in the Prospectus with respect to Specially Serviced Mortgage
Loans and REO Properties (each as described in this Prospectus Supplement). In
addition to the circumstances for resignation of the Master Servicer set forth
in the Prospectus, the Master Servicer and the Special Servicer each has the
right to resign at any other time provided that (i) a willing successor thereto
has been found, (ii) each of the Rating Agencies confirms in writing that the
successor's appointment will not result in a withdrawal, qualification or
downgrade of any rating or ratings assigned to any class of Certificates, (iii)
the resigning party pays all costs and expenses in connection with such
transfer, and (iv) the successor accepts appointment prior to the effectiveness
of such resignation. See "DESCRIPTION OF THE POOLING AND SERVICING
AGREEMENTS--Certain Matters Regarding the Master Servicer and the Depositor" in
the Prospectus.
THE MASTER SERVICER AND THE SPECIAL SERVICER
Wachovia Bank, National Association, in its capacity as Master Servicer
under the Pooling and Servicing Agreement (in such capacity, the "Master
Servicer"), will be responsible for servicing the Mortgage Loans (other than
Specially Serviced Mortgage Loans and REO Properties). Although the Master
Servicer will be authorized to employ agents, including sub-servicers, to
directly service the Mortgage Loans for which it will be responsible, the Master
Servicer will remain liable for its servicing obligations under the Pooling and
Servicing Agreement.
S-157
Wachovia Bank, National Association is a wholly owned subsidiary of
Wachovia Corporation, and is our affiliate and one of the Mortgage Loan Sellers
and an affiliate of one of the Underwriters. Wachovia Bank, National
Association's principal servicing offices are located at NC 1075, 8739 Research
Drive URP4, Charlotte, North Carolina 28262.
As of December 31, 2002, Wachovia Bank, National Association and its
affiliates were responsible for master or primary servicing approximately 8,217
commercial and multifamily loans, totaling approximately $64.5 billion in
aggregate outstanding principal amounts, including loans securitized in
mortgage-backed securitization transactions.
The information set forth in this Prospectus Supplement concerning Wachovia
Bank, National Association has been provided by Wachovia Bank, National
Association, and neither the Depositor nor the Underwriters make any
representation or warranty as to the accuracy or completeness of such
information. Wachovia Bank, National Association (apart from its obligations as
a Mortgage Loan Seller and except for the information in the first three
paragraphs under this heading) will make no representations as to the validity
or sufficiency of the Pooling and Servicing Agreement, the Certificates, the
Mortgage Loans, this Prospectus Supplement or related documents.
Clarion Partners, LLC, a New York limited liability company, will initially
be appointed as special servicer under the Pooling and Servicing Agreement (the
"Special Servicer"), and will be responsible for servicing the Specially
Serviced Mortgage Loans and REO Properties. The principal servicing offices of
the Special Servicer are located 335 Madison Avenue, New York, New York 10017,
and its telephone number is (212) 883-2500. As of February 28, 2003, the Special
Servicer was actively servicing, as Special Servicer, 3 commercial and
multifamily loans and REO properties with a principal balance of approximately
$137 million. The Special Servicer is named as special servicer on 4 commercial
mortgage-backed securitization transactions totaling approximately $3 billion in
aggregate outstanding principal amount representing approximately 340 assets.
The Special Servicer and its affiliates own and are in the business of acquiring
assets similar in type to the assets of the Trust Fund. Accordingly, the assets
of the Special Servicer and its affiliates may, depending upon the particular
circumstances including the nature and location of such assets, compete with the
Mortgaged Properties for tenants, purchasers, financing and so forth.
The information set forth herein regarding the Special Servicer has been
provided by Clarion Partners, LLC and neither the Depositor nor any Underwriter
makes any representation or warranty as to the accuracy or completeness of such
information.
The Pooling and Servicing Agreement permits the holder (or holders) of the
majority of the Voting Rights allocated to the Controlling Class to replace the
Special Servicer and to select a representative (the "Controlling Class
Representative") who may advise the Special Servicer and whose approval is
required for certain actions by the Special Servicer under certain
circumstances. The Controlling Class Representative is selected by holders of
Certificates representing more than 50% of the Certificate Balance of the
Controlling Class. See "--The Controlling Class Representative" in this
Prospectus Supplement. Such holder (or holders) will be required to pay all
out-of-pocket costs related to the transfer of servicing if the Special Servicer
is replaced other than due to an Event of Default, including without limitation,
any costs relating to Rating Agency confirmation and legal fees associated with
the transfer. The "Controlling Class" is the Class of Sequential Pay
Certificates, (a) which bears the latest alphabetical Class designation and (b)
the Certificate Balance of which is greater than 25% of its original Certificate
Balance; provided, however, that if no Class of Sequential Pay Certificates
satisfies clause (b) above, the Controlling Class shall be the outstanding Class
of Certificates (other than the Class Z Certificates, the REMIC Residual
Certificates or the Class X Certificates) bearing the latest alphabetical Class
designation. The Class A-1, Class A-2 and Class A-1A Certificates will be
treated as one Class for determining the Controlling Class. Any such replacement
of a Special Servicer will be subject to, among other things, (i) the delivery
of notice of the proposed replacement to the Rating Agencies and receipt of
written confirmation from the Rating Agencies that the replacement will not
result in a qualification, downgrade or withdrawal of any of the then current
ratings assigned to the Certificates, and (ii) the written agreement of the
successor Special Servicer to be bound by the terms and conditions of the
Pooling and Servicing Agreement. See
S-158
"DESCRIPTION OF THE CERTIFICATES--Voting Rights" in this Prospectus Supplement
and the accompanying Prospectus.
The Special Servicer is responsible for servicing and administering any
Mortgage Loan as to which (a) the related Mortgagor has (i) failed to make when
due any Balloon Payment unless the Master Servicer has, on or prior to the due
date of such Balloon Payment, received written evidence from an institutional
lender of such lender's binding commitment to refinance such Mortgage Loan
within 120 days after the due date of such Balloon Payment (provided that if
such refinancing does not occur during such time specified in the commitment, a
Servicing Transfer Event will be deemed to have occurred), or (ii) failed to
make when due any Periodic Payment (other than a Balloon Payment), and such
failure has continued unremedied for 60 days; (b) the Master Servicer or the
Special Servicer (in the case of the Special Servicer, with the consent of the
Controlling Class Representative) has determined, in its good faith reasonable
judgment and in accordance with the Servicing Standard, based on communications
with the related Mortgagor, that a default in making a Periodic Payment
(including a Balloon Payment) is likely to occur and is likely to remain
unremedied for at least 60 days; (c) there shall have occurred a default (other
than as described in clause (a) above and, in certain circumstances, the failure
to maintain insurance for terrorist or similar attacks or for other risks
required by the mortgage loan documents to be insured against pursuant to the
terms of the Pooling and Servicing Agreement) that the Master Servicer or the
Special Servicer (in the case of the Special Servicer, with the consent of the
Controlling Class Representative) shall have determined, in its good faith and
reasonable judgment and in accordance with the Servicing Standard, materially
impairs the value of the Mortgaged Property as security for the Mortgage Loan or
otherwise materially adversely affects the interests of Certificateholders and
that continues unremedied beyond the applicable grace period under the terms of
the Mortgage Loan (or, if no grace period is specified, for 60 days and provided
that a default that gives rise to an acceleration right without any grace period
shall be deemed to have a grace period equal to zero); (d) a decree or order
under any bankruptcy, insolvency or similar law shall have been entered against
the related borrower and such decree or order shall have remained in force,
undischarged, undismissed or unstayed for a period of 60 days; (e) the related
borrower shall consent to the appointment of a conservator or receiver or
liquidator in any insolvency or similar proceedings of or relating to such
related borrower or of or relating to all or substantially all of its property;
(f) the related borrower shall admit in writing its inability to pay its debts
generally as they become due, file a petition to take advantage of any
applicable insolvency or reorganization statute, make an assignment for the
benefit of its creditors, or voluntarily suspend payment of its obligations; or
(g) the Master Servicer shall have received notice of the commencement of
foreclosure or similar proceedings with respect to the related Mortgaged
Property (each event described in clauses (a) through (g) above, a "Servicing
Transfer Event").
If a Servicing Transfer Event occurs with respect to any Mortgage Loan, the
Master Servicer is in general required to transfer its servicing
responsibilities with respect to such Mortgage Loan to the Special Servicer.
Notwithstanding such transfer, the Master Servicer will continue to receive
payments on such Mortgage Loan (including amounts collected by the Special
Servicer), to make certain calculations with respect to such Mortgage Loan, and
to make remittances (including, if necessary, P&I Advances) and prepare certain
reports to the Paying Agent with respect to such Mortgage Loan. If title to the
related Mortgaged Property is acquired by the Trust Fund (upon acquisition, an
"REO Property"), whether through foreclosure, deed in lieu of foreclosure or
otherwise, the Special Servicer will continue to be responsible for the
management thereof. Mortgage Loans serviced by the Special Servicer are referred
to in this Prospectus Supplement as "Specially Serviced Mortgage Loans" and,
together with any REO Properties, constitute "Specially Serviced Trust Fund
Assets". The Master Servicer has no responsibility for the Special Servicer's
performance of its duties under the Pooling and Servicing Agreement.
A Mortgage Loan will cease to be a Specially Serviced Mortgage Loan (and
will become a "Corrected Mortgage Loan" as to which the Master Servicer will
re-assume servicing responsibilities):
(a) with respect to the circumstances described in clause (a) of the
definition of Servicing Transfer Event, when the related borrower has made
three consecutive full and timely Periodic Payments under the terms of such
Mortgage Loan (as such terms may be changed or modified in
S-159
connection with a bankruptcy or similar proceeding involving the related
borrower or by reason of a modification, waiver or amendment granted or
agreed to by the Special Servicer);
(b) with respect to any of the circumstances described in clauses (b),
(d), (e) and (f) of the definition of Servicing Transfer Event, when such
circumstances cease to exist in the good faith, reasonable judgment of the
Special Servicer, but, with respect to any bankruptcy or insolvency
proceedings described in clauses (d), (e) and (f) no later than the entry
of an order or decree dismissing such proceeding;
(c) with respect to the circumstances described in clause (c) of the
definition of Servicing Transfer Event, when such default is cured; and
(d) with respect to the circumstances described in clause (g) of the
definition of Servicing Transfer Event, when such proceedings are
terminated;
so long as at that time no other Servicing Transfer Event then exists and
provided no additional default is foreseeable in the reasonable good faith
judgment of the Special Servicer.
SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES
The principal compensation to be paid to the Master Servicer in respect of
its servicing activities is the Master Servicing Fee. The "Master Servicing Fee"
is payable monthly on a loan-by-loan basis from amounts received in respect of
interest on each Mortgage Loan (including each Specially Serviced Mortgage Loan,
and from REO Revenue with respect to each REO Mortgage Loan), is calculated on
the basis of a 360-day year consisting of twelve 30-day months, accrues at the
related Master Servicing Fee Rate and is computed on the basis of the same
principal amount respecting which any related interest payment due on the
Mortgage Loan is computed. The "Master Servicing Fee Rate" is a per annum rate
ranging from 0.0400% to 0.1200%. As of the Cut-Off Date the weighted average
Master Servicing Fee Rate will be approximately 0.0464% per annum.
If a borrower prepays a Mortgage Loan on a date that is prior to its Due
Date in any Collection Period, the amount of interest (net of related Master
Servicing Fees and, if applicable, Additional Interest) that accrues on the
Mortgage Loan during such Collection Period will be less (such shortfall, a
"Prepayment Interest Shortfall") than the amount of interest (net of related
Master Servicing Fees and, if applicable, Additional Interest and without regard
to any Prepayment Premium or Yield Maintenance Charge actually collected) that
would have accrued on the Mortgage Loan through its Due Date. If such a
principal prepayment occurs during any Collection Period after the Due Date for
such Mortgage Loan in such Collection Period, the amount of interest (net of
related Master Servicing Fees) that accrues and is collected on the Mortgage
Loans during such Collection Period will exceed (such excess, a "Prepayment
Interest Excess") the amount of interest (net of related Master Servicing Fees,
and without regard to any Prepayment Premium or Yield Maintenance Charge
actually collected) that would have been collected on the Mortgage Loan during
such Collection Period if the borrower had not prepaid. Any Prepayment Interest
Excesses collected will be paid to the Master Servicer as additional servicing
compensation. However, with respect to each Distribution Date, the Master
Servicer is required to deposit into the Certificate Account (such deposit, a
"Compensating Interest Payment"), without any right of reimbursement therefor,
with respect to each Mortgage Loan (other than a Specially Serviced Mortgage
Loan and other than any Mortgage Loan on which the Special Servicer has waived a
prepayment restriction) that was subject to a voluntary Principal Prepayment
during the most recently ended Collection Period creating a Prepayment Interest
Shortfall, an amount equal to the lesser of (i) the sum of (a) the Master
Servicing Fee (up to a Master Servicing Fee Rate of 0.0200% per annum) received
by the Master Servicer during such Collection Period on such Mortgage Loan and
(b) investment income earned by the Master Servicer on the related Principal
Prepayment during the most recently ended Collection Period, and (ii) the amount
of the related Prepayment Interest Shortfall; provided, however, to the extent
any such Prepayment Interest Shortfall is the result of the Master Servicer's
failure to enforce the applicable Mortgage Loan documents, the amount in clause
(a) shall include the entire Master Servicing Fee on the applicable Mortgage
Loan for such Collection Period. Compensating Interest Payments will not cover
shortfalls in Mortgage Loan interest accruals that result from any liquidation
of a defaulted
S-160
Mortgage Loan, or of any REO Property acquired in respect thereof, that occurs
during a Collection Period prior to the related Due Date therein or involuntary
prepayments.
The principal compensation to be paid to the Special Servicer in respect of
its special servicing activities is the Special Servicing Fee (together with the
Master Servicing Fee, the "Servicing Fees") and, under the circumstances
described in this Prospectus Supplement, Principal Recovery Fees and Workout
Fees. The "Special Servicing Fee" is calculated on the basis of a 360-day year
consisting of twelve 30-day months, accrues at a rate (the "Special Servicing
Fee Rate") equal to 0.3500% per annum and is computed on the basis of the same
principal amount respecting which any related interest payment due on such
Specially Serviced Mortgage Loan or REO Mortgage Loan, as the case may be;
provided, however, such Special Servicing Fee shall equal at least $4,000 per
Mortgage Loan. However, earned Special Servicing Fees are payable out of general
collections on the Mortgage Loans then on deposit in the Certificate Account.
The Special Servicing Fee with respect to any Specially Serviced Mortgage Loan
(or REO Mortgage Loan) will cease to accrue if such loan (or the related REO
Property) is liquidated or if such loan becomes a Corrected Mortgage Loan. The
Special Servicer is entitled to a "Principal Recovery Fee" with respect to each
Specially Serviced Trust Fund Asset, which Principal Recovery Fee generally will
be in an amount equal to 1.0000% of all amounts received in respect of such
Mortgage Loan or the related REO Property, as applicable, payable by withdrawal
from such amounts on deposit in the Certificate Account. However, no Principal
Recovery Fee will be payable in connection with, or out of, insurance proceeds
or liquidation proceeds resulting from the purchase of any Specially Serviced
Trust Fund Asset (i) by a Mortgage Loan Seller (as described in this Prospectus
Supplement under "DESCRIPTION OF THE MORTGAGE POOL--Assignment of the Mortgage
Loans; Repurchases and Substitutions" and "--Representations and Warranties;
Repurchases and Substitutions"), (ii) by the Master Servicer, the Special
Servicer, the Majority Subordinate Certificateholder or the purchasing
Certificateholder as described in this Prospectus Supplement under "DESCRIPTION
OF THE CERTIFICATES--Termination" or (iii) in certain other limited
circumstances. The Special Servicer also is entitled to a "Workout Fee" with
respect to each Corrected Mortgage Loan, which is generally equal to 1.0000% of
all payments of interest and principal received on such Mortgage Loan for so
long as it remains a Corrected Mortgage Loan, payable by withdrawal from such
amounts on deposit in the Certificate Account. If the Special Servicer is
terminated or resigns, it will retain the right to receive any and all Workout
Fees payable with respect to any Mortgage Loan that became a Corrected Mortgage
Loan during the period that it acted as Special Servicer and remained a
Corrected Mortgage Loan at the time of its termination or resignation or if the
Special Servicer resolved the circumstances and/or conditions (including by way
of a modification of the related Mortgage Loan documents) causing the Mortgage
Loan to be a Specially Serviced Loan, but the Mortgage Loan had not as of the
time the Special Servicer is terminated or resigns become a Corrected Mortgage
Loan because the related borrower had not made three consecutive monthly debt
service payments and subsequently becomes a Corrected Mortgage Loan as a result
of making such three consecutive payments. The successor Special Servicer will
not be entitled to any portion of those Workout Fees.
As additional servicing compensation, the Master Servicer or the Special
Servicer is entitled to retain all modification fees, assumption fees,
defeasance fees, assumption application fees, late payment charges and default
interest (to the extent not used to offset interest on Advances, Additional
Trust Fund Expenses (other than Special Servicing Fees, Workout Fees and/or
Principal Recovery Fees) and the cost of property inspections as provided in the
Pooling and Servicing Agreement) and Prepayment Interest Excesses collected from
borrowers on Mortgage Loans. In addition, to the extent the Master Servicer or
the Special Servicer receives late payment charges or default interest on a
Mortgage Loan for which interest on Advances or Additional Trust Fund Expenses
related to such Mortgage Loan has been paid and not previously reimbursed to the
Trust Fund, such late payment charges or default interest will be used to
reimburse the Trust Fund for such payment of interest or Additional Trust Fund
Expenses. In addition, each of the Master Servicer and the Special Servicer is
authorized to invest or direct the investment of funds held in those accounts
maintained by it that relate to the Mortgage Loans or REO Properties, as the
case may be, in certain short-term United States government securities and
certain other permitted investment grade obligations, and the Master Servicer
and the Special Servicer each will be
S-161
entitled to retain any interest or other income earned on such funds held in
those accounts maintained by it, but shall be required to cover any losses on
investments of funds held in those accounts maintained by it, from its own funds
without any right to reimbursement, except in certain limited circumstances
described in the Pooling and Servicing Agreement.
Each of the Master Servicer and Special Servicer is, in general, required
to pay all ordinary expenses incurred by it in connection with its servicing
activities under the Pooling and Servicing Agreement, including the fees of any
sub-servicers retained by it, and is not entitled to reimbursement therefor
except as expressly provided in the Pooling and Servicing Agreement. However,
each of the Master Servicer and Special Servicer is permitted to pay certain of
such expenses (including certain expenses incurred as a result of a Mortgage
Loan default) directly out of the Certificate Account and at times without
regard to the Mortgage Loan with respect to which such expenses were incurred.
See "DESCRIPTION OF THE CERTIFICATES--Distributions" in this Prospectus
Supplement and "DESCRIPTION OF THE POOLING AND SERVICING AGREEMENTS--Certificate
Account" and "--Servicing Compensation and Payment of Expenses" in the
Prospectus.
As and to the extent described in this Prospectus Supplement under
"DESCRIPTION OF THE CERTIFICATES--P&I Advances," each of the Master Servicer and
the Trustee is entitled to receive interest, at the Reimbursement Rate, on any
reimbursable servicing expenses incurred by it. Such interest will compound
annually and will be paid, contemporaneously with the reimbursement of the
related servicing expense, first out of late payment charges and default
interest received on the related Mortgage Loan and then from general collections
on the Mortgage Loans then on deposit in the Certificate Account. In addition,
to the extent the Master Servicer receives late payment charges or default
interest on a Mortgage Loan for which interest on servicing expenses related to
such Mortgage Loan has been paid from general collections on deposit in the
Certificate Account and not previously reimbursed, such late payment charges or
default interest will be used to reimburse the Trust Fund for such payment of
interest.
MODIFICATIONS, WAIVERS AND AMENDMENTS
The Pooling and Servicing Agreement permits the Special Servicer to modify,
waive or amend any term of any Mortgage Loan if (a) it determines, in accordance
with the servicing standard described under "--General" above, that it is
appropriate to do so and the Special Servicer determines that such modification,
waiver or amendment is not "significant" within the meaning of Treasury
Regulations Section 1.860G-2(b), and (b) except as described in the following
paragraph, such modification, waiver or amendment, will not (i) affect the
amount or timing of any related payments of principal, interest or other amount
(including Prepayment Premiums and Yield Maintenance Charges) payable under the
Mortgage Loan, (ii) affect the obligation of the related borrower to pay a
Prepayment Premium or Yield Maintenance Charge or permit a principal prepayment
during the applicable Lockout Period, (iii) except as expressly provided by the
related Mortgage or in connection with a material adverse environmental
condition at the related Mortgaged Property, result in a release of the lien of
the related Mortgage on any material portion of such Mortgaged Property without
a corresponding principal prepayment in an amount not less than the fair market
value of the property released, (iv) if such Mortgage Loan is equal to or in
excess of 5% of the then aggregate current principal balances of all Mortgage
Loans or $20,000,000, or is one of the ten largest Mortgage Loans by Stated
Principal Balance as of such date, permit the transfer of (A) the related
Mortgaged Property or any interest therein or (B) equity interests in the
related borrower or an equity owner of the borrower that would result, in the
aggregate during the term of the related Mortgage Loan, in a transfer greater
than 49% of the total interest in the borrower and/or any equity owner of the
borrower or a transfer of voting control in the borrower or an equity owner of
the borrower without the prior written confirmation from each Rating Agency (as
applicable) that such change will not result in the qualification, downgrade or
withdrawal of the ratings then assigned to the Certificates or (v) in the good
faith, reasonable judgment of the Special Servicer, materially impair the
security for the Mortgage Loan or reduce the likelihood of timely payment of
amounts due thereon.
Notwithstanding clause (b) of the preceding paragraph, the Special Servicer
may (i) reduce the amounts owing under any Specially Serviced Mortgage Loan by
forgiving principal, accrued interest and/or any Prepayment Premium or Yield
Maintenance Charge, (ii) reduce the amount of the Periodic
S-162
Payment on any Specially Serviced Mortgage Loan, including by way of a reduction
in the related Mortgage Rate, (iii) forbear in the enforcement of any right
granted under any Mortgage Note or Mortgage relating to a Specially Serviced
Mortgage Loan, (iv) extend the maturity date of any Specially Serviced Mortgage
Loan, and/or (v) accept a principal prepayment during any Lockout Period;
provided that (x) the related borrower is in default with respect to the
Specially Serviced Mortgage Loan or, in the reasonable, good faith judgment of
the Special Servicer, such default by the borrower is reasonably foreseeable,
(y) in the reasonable, good faith judgment of the Special Servicer, such
modification, would increase the recovery to Certificateholders on a net present
value basis and (z) such modification, waiver or amendment does not result in a
tax being imposed on the Trust Fund or cause any REMIC relating to the assets of
the Trust Fund to fail to qualify as a REMIC at any time the Certificates are
outstanding. In no event, however, is the Special Servicer permitted to (i)
extend the maturity date of a Mortgage Loan beyond a date that is two years
prior to the Rated Final Distribution Date, (ii) reduce the Mortgage Rate of a
Mortgage Loan to less than the lesser of (a) the original Mortgage Rate of such
Mortgage Loan, (b) the highest Pass-Through Rate of any Class of Certificates
(other than any Class of Class X Certificates) then outstanding, or (c) a rate
below the then prevailing interest rate for comparable loans, as determined by
the Special Servicer, (iii) if the Mortgage Loan is secured by a ground lease
(and not also by the corresponding fee simple interest), extend the maturity
date of such Mortgage Loan beyond a date which is 20 years prior to the
expiration of the term of such ground lease or (iv) defer interest due on any
Mortgage Loan in excess of 10% of the Stated Principal Balance of such Mortgage
Loan or defer the collection of interest on any Mortgage Loan without accruing
interest on such deferred interest at a rate at least equal to the Mortgage Rate
of such Mortgage Loan. The Special Servicer will have the ability, subject to
the servicing standard described under "--General" above, to modify Mortgage
Loans with respect to which default is reasonably foreseeable, but which are not
yet in default.
The Special Servicer is required to notify the Trustee, the Paying Agent,
the Master Servicer, the Controlling Class Representative and the Rating
Agencies of any material modification, waiver or amendment of any term of any
Specially Serviced Mortgage Loan, and to deliver to the Trustee or the related
Custodian (with a copy to the Master Servicer), for deposit in the related
Mortgage File, an original counterpart of the agreement related to such
modification, waiver or amendment, promptly (and in any event within ten
business days) following the execution thereof. Copies of each agreement whereby
any such modification, waiver or amendment of any term of any Specially Serviced
Mortgage Loan is effected are required to be available for review during normal
business hours at the offices of the Special Servicer. See "DESCRIPTION OF THE
CERTIFICATES--Reports to Certificateholders; Available Information" in this
Prospectus Supplement.
For any Mortgage Loan other than a Specially Serviced Mortgage Loan and
subject to the rights of the Special Servicer, the Master Servicer is
responsible for any request by a borrower for the consent to modify, waive or
amend certain terms as specified in the Pooling and Servicing Agreement,
including, without limitation, (i) approving certain leasing activity, (ii)
approving certain substitute property managers, (iii) approving certain waivers
regarding the timing or need to audit certain financial statements and (iv)
approving certain consents with respect to right-of-ways and easements and
consents to subordination of the related Mortgage Loan to such easements or
right-of-ways.
THE CONTROLLING CLASS REPRESENTATIVE
Subject to the succeeding paragraphs, the Controlling Class Representative
is entitled to advise the Special Servicer with respect to the following actions
of the Special Servicer and, the Special Servicer is not permitted to take any
of the following actions as to which the Controlling Class Representative, has
objected in writing within ten business days of being notified thereof (provided
that if such written objection has not been received by the Special Servicer
within such ten business day period, then the Controlling Class Representative's
approval will be deemed to have been given):
(i) any actual or proposed foreclosure upon or comparable conversion
(which may include acquisitions of an REO Property) of the ownership of
properties securing such of the Specially Serviced Mortgage Loans as come
into and continue in default;
S-163
(ii) any modification or waiver of any term of the related Mortgage
Loan Documents of a Mortgage Loan that relates to the Maturity Date,
Mortgage Rate, principal balance, amortization term, payment frequency or
any provision requiring the payment of a Prepayment Premium or Yield
Maintenance Charge (other than a modification consisting of the extension
of the maturity date of a Mortgage Loan for one year or less) or a material
non-monetary term;
(iii) any actual or proposed sale of an REO Property (other than in
connection with the termination of the Trust Fund as described under
"DESCRIPTION OF THE CERTIFICATES--Termination" in this Prospectus
Supplement or pursuant to a Purchase Option as described below under
"--Defaulted Mortgage Loans; REO Properties; Purchase Option");
(iv) any determination to bring an REO Property into compliance with
applicable environmental laws or to otherwise address hazardous materials
located at an REO Property;
(v) any acceptance of substitute or additional collateral or release
of material collateral for a Mortgage Loan unless required by the
underlying loan documents;
(vi) any waiver of a "due-on-sale" or "due-on-encumbrance" clause;
(vii) any release of any performance or "earn-out" reserves, escrows
or letters of credit; and
(viii) any acceptance of an assumption agreement releasing a borrower
from liability under a Mortgage Loan.
In addition, the Controlling Class Representative may, direct the Special
Servicer to take, or to refrain from taking, such other actions as the
Controlling Class Representative may deem advisable or as to which provision is
otherwise made in the Pooling and Servicing Agreement; provided that no such
direction and no objection contemplated by the prior paragraph may (i) require
or cause the Special Servicer to violate any REMIC provisions, any provision of
the Pooling and Servicing Agreement or applicable law, including the Special
Servicer's obligation to act in accordance with the servicing standards
described under "--General" above, or (ii) expose the Master Servicer, the
Special Servicer, the Trust Fund, the Paying Agent or the Trustee to liability,
or materially expand the scope of the Special Servicer or its responsibilities
under the Pooling and Servicing Agreement or cause the Special Servicer to act
or fail to act in a manner which, in the reasonable judgment of the Special
Servicer, is not in the best interests of the Certificateholders. Clarion
Capital, LLC, which is an affiliate of the Special Servicer, will be the initial
Controlling Class Representative.
Limitation on Liability of the Controlling Class Representative. The
Controlling Class Representative will not have any liability to the
Certificateholders for any action taken, or for refraining from the taking of
any action, or for errors in judgment; provided, however, that the Controlling
Class Representative will not be protected against any liability to a
Controlling Class Certificateholder which would otherwise be imposed by reason
of willful misfeasance, bad faith or negligence in the performance of duties or
by reason of reckless disregard of obligations or duties. By its acceptance of a
Certificate, each Certificateholder confirms its understanding that the
Controlling Class Representative may take actions that favor the interests of
one or more Classes of the Certificates over other Classes of the Certificates,
and that the Controlling Class Representative may have special relationships and
interests that conflict with those of holders of some Classes of the
Certificates; and each Certificateholder agrees to take no action against the
Controlling Class Representative or any of its officers, directors, employees,
principals or agents as a result of such a special relationship or conflict.
DEFAULTED MORTGAGE LOANS; REO PROPERTIES; PURCHASE OPTION
The Pooling and Servicing Agreement contains provisions requiring, within
60 days after a Mortgage Loan becomes a Defaulted Mortgage Loan, the Special
Servicer to determine the fair value of the Mortgage Loan in accordance with the
servicing standard. A "Defaulted Mortgage Loan" is a Mortgage Loan (i) that is
delinquent sixty days or more with respect to a Periodic Payment (not including
the Balloon Payment) or (ii) that is delinquent in respect of its Balloon
Payment unless the Master Servicer
S-164
has, on or prior to the due date of such Balloon Payment, received written
evidence from an institutional lender of such lender's binding commitment to
refinance such Mortgage Loan within 60 days after the due date of such Balloon
Payment (provided that if such refinancing does not occur during such time
specified in the commitment, the related Mortgage Loan will immediately become a
Defaulted Mortgage Loan), in either case such delinquency to be determined
without giving effect to any grace period permitted by the related Mortgage Loan
documents and without regard to any acceleration of payments under the related
Mortgage and Mortgage Note or (iii) as to which the Master Servicer or Special
Servicer has, by written notice to the related Mortgagor, accelerated the
maturity of the indebtedness evidenced by the related Mortgage Note. The Special
Servicer will be permitted to change, from time to time, its determination of
the fair value of a Defaulted Mortgage Loan based upon changed circumstances,
new information or otherwise, in accordance with the servicing standard;
provided, however, that the Special Servicer will update its determination of
the fair value of a Defaulted Mortgage Loan at least once every 90 days.
In the event a Mortgage Loan becomes a Defaulted Mortgage Loan, the
Majority Subordinate Certificateholder will have an assignable option to
purchase (subject to, in certain instances, the rights of subordinated secured
creditors to purchase the related Mortgage Loan) (the "Purchase Option") the
Defaulted Mortgage Loan from the Trust Fund at a price (the "Option Price")
equal to (i) the outstanding principal balance of the Defaulted Mortgage Loan as
of the date of purchase, plus all accrued and unpaid interest on such balance
plus all related fees and expenses, if the Special Servicer has not yet
determined the fair value of the Defaulted Mortgage Loan, or (ii) the fair value
of the Defaulted Mortgage Loan as determined by the Special Servicer, if the
Special Servicer has made such fair value determination. If the Purchase Option
is not exercised by the Majority Subordinate Certificateholder or any assignee
thereof within 60 days of a Mortgage Loan becoming a Defaulted Mortgage Loan,
then the Majority Subordinate Certificateholder shall assign the Purchase Option
to the Special Servicer for fifteen days. If the Purchase Option is not
exercised by the Special Servicer or its assignee within such fifteen day
period, then the Purchase Option shall revert to the Majority Subordinate
Certificateholder.
Unless and until the Purchase Option with respect to a Defaulted Mortgage
Loan is exercised, the Special Servicer will be required to pursue such other
resolution strategies available under the Pooling and Servicing Agreement,
including workout and foreclosure, consistent with the servicing standard
described under "--General" above, but the Special Servicer generally will not
be permitted to sell the Defaulted Mortgage Loan other than pursuant to the
exercise of the Purchase Option.
If not exercised sooner, the Purchase Option with respect to any Defaulted
Mortgage Loan will automatically terminate upon (i) the related Mortgagor's cure
of all defaults on the Defaulted Mortgage Loan, (ii) the acquisition on behalf
of the Trust Fund of title to the related Mortgaged Property by foreclosure or
deed in lieu of foreclosure or (iii) the modification or pay-off (full or
discounted) of the Defaulted Mortgage Loan in connection with a workout. In
addition, the Purchase Option with respect to a Defaulted Mortgage Loan held by
any person will terminate upon the exercise of the Purchase Option by any other
holder of the Purchase Option.
If (a) the Purchase Option is exercised with respect to a Defaulted
Mortgage Loan and the person expected to acquire the Defaulted Mortgage Loan
pursuant to such exercise is the Majority Subordinate Certificateholder, the
Special Servicer, or any affiliate of any of them (in other words, the Purchase
Option has not been assigned to another unaffiliated person) and (b) the Option
Price is based on the Special Servicer's determination of the fair value of the
Defaulted Mortgage Loan, the Trustee will be required to determine if the Option
Price represents a fair price for the Defaulted Mortgage Loan. In making such
determination, the Trustee will be entitled to rely on the most recent appraisal
of the related Mortgaged Property that was prepared in accordance with the terms
of the Pooling and Servicing Agreement.
If title to any Mortgaged Property is acquired by the Trustee on behalf of
the Certificateholders pursuant to foreclosure proceedings instituted by the
Special Servicer or otherwise, the Special Servicer, after notice to the
Controlling Class Representative, shall use its reasonable best efforts to sell
any REO Property as soon as practicable in accordance with the servicing
standard but prior to the end of the third
S-165
calendar year following the year of acquisition, unless (i) the Internal Revenue
Service grants an extension of time to sell such property (an "REO Extension")
or (ii) it obtains an opinion of counsel generally to the effect that the
holding of the property for more than three years after the end of the calendar
year in which it was acquired will not result in the imposition of a tax on the
Trust Fund or cause any REMIC relating to the assets of the Trust Fund to fail
to qualify as a REMIC under the Code. If the Special Servicer on behalf of the
Trustee has not received an Extension or such Opinion of Counsel and the Special
Servicer is not able to sell such REO Property within the period specified
above, or if an REO Extension has been granted and the Special Servicer is
unable to sell such REO Property within the extended time period, the Special
Servicer shall auction the property pursuant to the auction procedure set forth
below.
The Special Servicer shall give the Controlling Class Representative, the
Master Servicer, the Trustee and the Paying Agent not less than five days' prior
written notice of its intention to sell any such REO Property, and shall auction
the REO Property to the highest bidder (which may be the Special Servicer) in
accordance with the servicing standard described in the Pooling and Servicing
Agreement; provided, however, that the Master Servicer, Special Servicer,
Majority Subordinate Certificateholder, any independent contractor engaged by
the Master Servicer or the Special Servicer pursuant to the Pooling and
Servicing Agreement (or any officer or affiliate thereof) shall not be permitted
to purchase the REO Property at a price less than the outstanding principal
balance of such Mortgage Loan as of the date of purchase, plus all accrued but
unpaid interest and related fees and expenses, except in limited circumstances
set forth in the Pooling and Servicing Agreement; and provided, further, that if
the Special Servicer intends to bid on any REO Property, (i) the Special
Servicer shall notify the Trustee of such intent, (ii) the Trustee shall
promptly obtain, at the expense of the Trust an appraisal of such REO Property
(or internal valuation in accordance with the procedures specified in the
Pooling and Servicing Agreement) and (iii) the Special Servicer shall not bid
less than the greater of (x) the fair market value set forth in such appraisal
(or internal valuation) or (y) the outstanding principal balance of such
Mortgage Loan, plus all accrued but unpaid interest and related fees and
expenses.
Subject to the REMIC Provisions, the Special Servicer shall act on behalf
of the Trust in negotiating and taking any other action necessary or appropriate
in connection with the sale of any REO Property or the exercise of the Purchase
Option, including the collection of all amounts payable in connection therewith.
Notwithstanding anything to the contrary herein, neither the Trustee, in its
individual capacity, nor any of its Affiliates may bid for any REO Property or
purchase any Defaulted Mortgage Loan. Any sale of a Defaulted Mortgage Loan
(pursuant to the Purchase Option) or REO Property shall be without recourse to,
or representation or warranty by, the Trustee, the Paying Agent, the Depositor,
any Mortgage Loan Seller, the Special Servicer, the Master Servicer or the
Trust. Notwithstanding the foregoing, nothing herein shall limit the liability
of the Master Servicer, the Special Servicer, the Paying Agent or the Trustee to
the Trust and the Certificateholders for failure to perform its duties in
accordance with the Pooling and Servicing Agreement. None of the Special
Servicer, the Master Servicer, the Depositor, the Paying Agent or the Trustee
shall have any liability to the Trust or any Certificateholder with respect to
the price at which a Defaulted Mortgage Loan is sold if the sale is consummated
in accordance with the terms of the Pooling and Servicing Agreement. The
proceeds of any sale after deduction of the expenses of such sale incurred in
connection therewith shall be deposited within one business day in the
Certificate Account.
INSPECTIONS; COLLECTION OF OPERATING INFORMATION
The Special Servicer or the Master Servicer is required to perform or cause
to be performed a physical inspection of a Mortgaged Property as soon as
practicable after the related Mortgage Loan becomes a Specially Serviced
Mortgage Loan or the related debt service coverage ratio is below 1.00x; the
expense of which will be payable first, out of penalty interest and late payment
charges otherwise payable to the Special Servicer or the Master Servicer, as the
case may be, and received in the Collection Period during which such inspection
related expenses were incurred, then at the Trust Fund's expense. In addition,
beginning in 2004, with respect to each Mortgaged Property securing a Mortgage
Loan with a
S-166
principal balance (or allocated loan amount) at the time of such inspection of
more than or equal to $2,000,000, the Master Servicer (with respect to each such
Mortgaged Property securing a Mortgage Loan other than a Specially Serviced
Mortgage Loan) and the Special Servicer (with respect to each Mortgaged Property
securing a Specially Serviced Mortgage Loan) is required at its expense to
inspect or cause to be inspected the Mortgaged Property every calendar year and
with respect to each Mortgaged Property securing a Mortgage Loan with a
principal balance (or allocated loan amount) at the time of such inspection of
less than $2,000,000 once every other year; provided that the Master Servicer is
not obligated to inspect any Mortgaged Property that has been inspected by the
Special Servicer in the previous 6 months. The Special Servicer and the Master
Servicer each will be required to prepare a written report of each such
inspection performed by it that describes the condition of the Mortgaged
Property and that specifies the existence with respect thereto of any sale,
transfer or abandonment or any material change in its condition or value.
The Special Servicer or the Master Servicer is also required consistent
with the servicing standard described under "--General" above to collect from
the related borrower and review the quarterly and annual operating statements of
each Mortgaged Property and to cause annual operating statements to be prepared
for each REO Property. Generally, the Mortgage Loans require the related
borrower to deliver an annual property operating statement. However, there can
be no assurance that any operating statements required to be delivered will in
fact be delivered, nor is the Master Servicer or Special Servicer likely to have
any practical means of compelling such delivery in the case of an otherwise
performing Mortgage Loan.
Copies of the inspection reports and operating statements referred to above
are required to be available for review by Certificateholders during normal
business hours at the offices of the Special Servicer or the Master Servicer, as
applicable. See "DESCRIPTION OF THE CERTIFICATES--Reports to Certificateholders;
Available Information" in this Prospectus Supplement.
DESCRIPTION OF THE CERTIFICATES
GENERAL
The Wachovia Bank Commercial Mortgage Trust, Commercial Mortgage
Pass-Through Certificates, Series 2003-C4 (the "Certificates") will be issued
pursuant to a Pooling and Servicing Agreement, dated as of April 1, 2003, among
the Depositor, the Master Servicer, the Special Servicer, the Trustee and the
Paying Agent (the "Pooling and Servicing Agreement"). The Certificates represent
in the aggregate the entire beneficial ownership interest in a trust fund (the
"Trust Fund") consisting primarily of: (i) the Mortgage Loans and all payments
and other collections in respect of the Mortgage Loans received or applicable to
periods after the applicable Cut-Off Date (exclusive of payments of principal
and interest due, and principal prepayments (other than with respect to Mortgage
Loans with a Cut-Off Date of April 11th which prepay on April 11, 2003)
received, on or before the Cut-Off Date); (ii) any REO Property acquired on
behalf of the Trust Fund; (iii) such funds or assets as from time to time are
deposited in the Certificate Account, the REO Accounts, the Additional Interest
Account, the Gain on Sale Reserve Account and the Interest Reserve Account (see
"DESCRIPTION OF THE POOLING AND SERVICING AGREEMENTS--Certificate Account" in
the Prospectus); and (iv) certain rights of the Depositor under each Mortgage
Loan Purchase Agreement relating to Mortgage Loan document delivery requirements
and the representations and warranties of the Mortgage Loan Sellers regarding
the Mortgage Loans.
The Certificates consist of the following classes (each, a "Class")
designated as: (i) the Class A-1, Class A-2 and Class A-1A Certificates
(collectively, the "Class A Certificates"); (ii) the Class B, Class C, Class D,
Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class M, Class N,
Class O and Class P Certificates (collectively, the "Subordinate Certificates"
and, together with the Class A Certificates, the "Sequential Pay Certificates");
(iii) the Class X-C and Class X-P Certificates (collectively, the "Class X
Certificates" and collectively with the Sequential Pay Certificates, the "REMIC
Regular Certificates"); (iv) the Class R-I and Class R-II Certificates
(collectively, the "REMIC Residual Certificates"); and (v) the Class Z
Certificates.
S-167
Only the Class A-1, Class A-2, Class B, Class C, Class D and Class E
Certificates (collectively, the "Offered Certificates") are offered hereby. The
Class A-1A, Class F, Class G, Class H, Class J, Class K, Class L, Class M, Class
N, Class O, Class P, Class X-C and Class X-P Certificates (collectively, the
"Non-Offered Certificates"), the Class Z Certificates and the REMIC Residual
Certificates have not been registered under the Securities Act and are not
offered hereby. Accordingly, information in this Prospectus Supplement regarding
the terms of the Non-Offered Certificates is provided solely because of its
potential relevance to a prospective purchaser of an Offered Certificate.
REGISTRATION AND DENOMINATIONS
The Offered Certificates will be made available in book-entry format
through the facilities of The Depository Trust Company ("DTC"). The Class A-1,
Class A-2, Class B, Class C, Class D and Class E Certificates will be offered in
denominations of not less than $10,000 actual principal amount and in integral
multiples of $1 in excess thereof.
The holders of Offered Certificates may hold their Certificates through DTC
(in the United States) or Clearstream Banking, societe anonyme ("Clearstream")
or Euroclear Bank, societe anonyme ("Euroclear") (in Europe) if they are
Participants of such respective system, or indirectly through organizations that
are Participants in such systems. Clearstream and Euroclear will hold omnibus
positions on behalf of the Clearstream Participants and the Euroclear
Participants, respectively, through customers' securities accounts in
Clearstream and Euroclear's names on the books of their respective depositaries
(collectively, the "Depositaries") which in turn will hold such positions in
customers' securities accounts in the Depositaries' names on the books of DTC.
DTC is a limited-purpose trust company organized under the New York Banking Law,
a "banking organization" within the meaning of the New York Banking Law, a
member of the Federal Reserve System, a "clearing corporation" within the
meaning of the New York Uniform Commercial Code and a "clearing agency"
registered pursuant to Section 17A of the Securities Exchange Act of 1934, as
amended. DTC was created to hold securities for its Participants and to
facilitate the clearance and settlement of securities transactions between
Participants through electronic computerized book-entries, thereby eliminating
the need for physical movement of certificates. Participants include securities
brokers and dealers, banks, trust companies and clearing corporations. Indirect
access to the DTC system also is available to others such as banks, brokers,
dealers and trust companies that clear through or maintain a custodial
relationship with a Participant, either directly or indirectly ("Indirect
Participants").
Transfers between DTC Participants will occur in accordance with DTC rules.
Transfers between Clearstream Participants and Euroclear Participants will occur
in accordance with their applicable rules and operating procedures.
Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly through Clearstream Participants or
Euroclear Participants, on the other, will be effected in DTC in accordance with
DTC rules on behalf of the relevant European international clearing system by
its Depositary; however, such cross-market transactions will require delivery of
instructions to the relevant European international clearing system by the
counterparty in such system in accordance with its rules and procedures. If the
transaction complies with all relevant requirements, Euroclear or Clearstream,
as the case may be, will then deliver instructions to the Depositary to take
action to effect final settlement on its behalf.
Because of time-zone differences, it is possible that credits of securities
in Clearstream or Euroclear as a result of a transaction with a DTC Participant
will be made during the subsequent securities settlement processing, dated the
business day following the DTC settlement date, and such credits or any
transactions in such securities settled during such processing will be reported
to the relevant Clearstream Participant or Euroclear Participant on such
business day. Cash received in Clearstream or Euroclear as a result of sales of
securities by or through a Clearstream Participant or a Euroclear Participant to
a DTC Participant will be received with value on the DTC settlement date, due to
time zone differences may be
S-168
available in the relevant Clearstream or Euroclear cash account only as of the
business day following settlement in DTC.
The holders of Offered Certificates that are not Participants or Indirect
Participants but desire to purchase, sell or otherwise transfer ownership of, or
other interests in, Offered Certificates may do so only through Participants and
Indirect Participants. In addition, holders of Offered Certificates will receive
all distributions of principal and interest from the Paying Agent through the
Participants who in turn will receive them from DTC. Similarly, reports
distributed to Certificateholders pursuant to the Pooling and Servicing
Agreement and requests for the consent of Certificateholders will be delivered
to beneficial owners only through DTC, Euroclear, Clearstream and their
respective Participants. Under a book-entry format, holders of Offered
Certificates may experience some delay in their receipt of payments, reports and
notices, since such payments, reports and notices will be forwarded by the
Paying Agent to Cede & Co., as nominee for DTC. DTC will forward such payments,
reports and notices to its Participants, which thereafter will forward them to
Indirect Participants, Clearstream, Euroclear or holders of Offered
Certificates, as applicable.
Under the rules, regulations and procedures creating and affecting DTC and
its operations (the "Rules"), DTC is required to make book-entry transfers of
Offered Certificates among Participants on whose behalf it acts with respect to
the Offered Certificates and to receive and transmit distributions of principal
of, and interest on, the Offered Certificates. Participants and Indirect
Participants with which the holders of Offered Certificates have accounts with
respect to the Offered Certificates similarly are required to make book-entry
transfers and receive and transmit such payments on behalf of their respective
holders of Offered Certificates. Accordingly, although the holders of Offered
Certificates will not possess the Offered Certificates, the Rules provide a
mechanism by which Participants will receive payments on Offered Certificates
and will be able to transfer their interest.
Because DTC can only act on behalf of Participants, who in turn act on
behalf of Indirect Participants and certain banks, the ability of a holder of
Offered Certificates to pledge such Certificates to persons or entities that do
not participate in the DTC system, or to otherwise act with respect to such
Certificates, may be limited due to the lack of a physical certificate for such
Certificates.
DTC has advised the Depositor that it will take any action permitted to be
taken by a holder of an Offered Certificate under the Pooling and Servicing
Agreement only at the direction of one or more Participants to whose accounts
with DTC the Offered Certificates are credited. DTC may take conflicting actions
with respect to other undivided interests to the extent that such actions are
taken on behalf of Participants whose holdings include such undivided interests.
Except as required by law, none of the Depositor, the Underwriters, the
Master Servicer, the Paying Agent nor the Trustee will have any liability for
any aspect of the records relating to or payments made on account of beneficial
ownership interests in the Offered Certificates held by Cede & Co., as nominee
for DTC, or for maintaining, supervising or reviewing any records relating to
such beneficial ownership interests.
Clearstream is a limited liability company (a societe anonyme) organized
under the laws of Luxembourg. Clearstream holds securities for its participating
organizations ("Clearstream Participants") and facilitates the clearance and
settlement of securities transactions between Clearstream Participants through
electronic book-entry changes in accounts of Clearstream Participants, thereby
eliminating the need for physical movement of certificates.
Euroclear was created in 1968 to hold securities for participants of
Euroclear ("Euroclear Participants") and to clear and settle transactions
between Euroclear Participants through simultaneous electronic book-entry
delivery against payment.
The information in this Prospectus Supplement concerning DTC, Clearstream
or Euroclear and their book-entry systems has been obtained from sources
believed to be reliable, but neither the Depositor nor any of the Underwriters
takes any responsibility for the accuracy or completeness thereof.
S-169
CERTIFICATE BALANCES AND NOTIONAL AMOUNT
Subject to a permitted variance of plus or minus 5.0%, the respective
Classes of Sequential Pay Certificates will have the Certificate Balances
representing the approximate percentage of the Cut-Off Date Pool Balance as set
forth in the following table:
<Table>
<Caption>
PERCENTAGE OF
CLOSING DATE CUT-OFF DATE
CLASS OF CERTIFICATES CERTIFICATE BALANCE POOL BALANCE
- --------------------- ------------------- -------------
Class A-1 Certificates....................... $ 80,500,000 9.027%
Class A-2 Certificates....................... $374,075,000 41.948%
Class B Certificates......................... $ 34,556,000 3.875%
Class C Certificates......................... $ 11,147,000 1.250%
Class D Certificates......................... $ 22,294,000 2.500%
Class E Certificates......................... $ 12,262,000 1.375%
Non-Offered Certificates (other than Class X
Certificates).............................. $356,934,534 40.025%
</Table>
The "Certificate Balance" of any Class of Sequential Pay Certificates
outstanding at any time represents the maximum amount that the holders thereof
are entitled to receive as distributions allocable to principal from the cash
flow on the Mortgage Loans and the other assets in the Trust Fund. The
Certificate Balance of each Class of Sequential Pay Certificates will be reduced
on each Distribution Date by any distributions of principal actually made on
such Class of Certificates on such Distribution Date, and further by any
Realized Losses and Additional Trust Fund Expenses actually allocated to such
Class of Certificates on such Distribution Date.
The Class X Certificates do not have Certificate Balances, but represent
the right to receive the distributions of interest in amounts equal to the
aggregate interest accrued on the applicable notional amount (each, a "Notional
Amount") of the related Class of Class X Certificates. On each Distribution
Date, the Notional Amount of the Class X-C Certificates generally will be equal
to the aggregate outstanding Certificate Balances of the Sequential Pay
Certificates on such Distribution Date. The initial Notional Amount of the Class
X-C Certificates will be $891,768,534.
The Notional Amount of the Class X-P Certificates generally will equal:
(1) until the Distribution Date in April 2004, the sum of (a) the lesser
of $72,852,000 and the Certificate Balance of the Class A-1
Certificates, (b) the lesser of $246,977,000 and the Certificate
Balance of the Class A-1A Certificates, and (c) the aggregate
Certificate Balances of the Class A-2, Class B, Class C, Class D,
Class E, Class F, Class G, Class H, Class J, Class K and Class L
Certificates;
(2) after the Distribution Date in April 2004 through and including the
Distribution Date in April 2005, the sum of (a) the lesser of
$41,326,000 and the Certificate Balance of the Class A-1 Certificates,
(b) the lesser of $234,935,000 and the Certificate Balance of the
Class A-1A Certificates, and (c) the aggregate Certificate Balances of
the Class A-2, Class B, Class C, Class D, Class E, Class F, Class G,
Class H, Class J, Class K and Class L Certificates;
(3) after the Distribution Date in April 2005 through and including the
Distribution Date in April 2006, the sum of (a) the lesser of
$4,752,000 and the Certificate Balance of the Class A-1 Certificates,
(b) the lesser of $222,536,000 and the Certificate Balance of the
Class A-1A Certificates, and (c) the aggregate Certificate Balances of
the Class A-2, Class B, Class C, Class D, Class E and Class F
Certificates;
(4) after the Distribution Date in April 2006 through and including the
Distribution Date in April 2007, the sum of (a) the lesser of
$210,828,000 and the Certificate Balance of the Class A-1A
Certificates, (b) the lesser of $348,940,000 and the Certificate
Balance of the Class A-2 Certificates, and (c) the aggregate
Certificate Balances of the Class B, Class C, Class D, Class E and
Class F Certificates;
S-170
(5) after the Distribution Date in April 2007 through and including the
Distribution Date in October 2007, the sum of (a) the lesser of
$205,264,000 and the Certificate Balance of the Class A-1A
Certificates, (b) the lesser of $334,741,000 and the Certificate
Balance of the Class A-2 Certificates, and (c) the aggregate
Certificate Balances of the Class B, Class C, Class D, Class E and
Class F Certificates;
(6) after the Distribution Date in October 2007 through and including the
Distribution Date in April 2008, the sum of (a) the lesser of
$172,967,000 and the Certificate Balance of the Class A-1A
Certificates, (b) the lesser of $226,669,000 and the Certificate
Balance of the Class A-2 Certificates, and (c) the aggregate
Certificate Balances of the Class B, Class C, Class D, Class E and
Class F Certificates;
(7) after the Distribution Date in April 2008 through and including the
Distribution Date in April 2009, the sum of (a) the lesser of
$164,005,000 and the Certificate Balance of the Class A-1A
Certificates, (b) the lesser of $205,220,000 and the Certificate
Balance of the Class A-2 Certificates, and (c) the aggregate
Certificate Balances of the Class B, Class C, Class D, Class E and
Class F Certificates;
(8) after the Distribution Date in April 2009 through and including the
Distribution Date in April 2010, the sum of (a) the lesser of
$155,533,000 and the Certificate Balance of the Class A-1A
Certificates, (b) the lesser of $161,064,000 and the Certificate
Balance of the Class A-2 Certificates, and (c) the aggregate
Certificate Balances of the Class B, Class C, Class D, Class E and
Class F Certificates;
(9) after the Distribution Date in April 2010 through and including the
Distribution Date in October 2010, the sum of (a) the lesser of
$151,501,000 and the Certificate Balance of the Class A-1A
Certificates, (b) the lesser of $126,952,000 and the Certificate
Balance of the Class A-2 Certificates, and (c) the aggregate
Certificate Balances of the Class B, Class C, Class D, Class E and
Class F Certificates;
(10) after the Distribution Date in October 2010 through and including the
Distribution Date in April 2011, the sum of (a) the lesser of
$147,522,000 and the Certificate Balance of the Class A-1A
Certificates, (b) the lesser of $116,127,000 and the Certificate
Balance of the Class A-2 Certificates, (c) the aggregate Certificate
Balances of the Class B, Class C, Class D and Class E Certificates;
and (d) the lesser of $11,787,000 and the Certificate Balance of the
Class F Certificates; and
(11) after the Distribution Date in April 2011, $0.
The initial Notional Amount of the Class X-P Certificates will be
$846,619,000.
The Certificate Balance of any Class of Sequential Pay Certificates may be
increased by the amount, if any, of Certificate Deferred Interest added to such
Class Certificate Balance. With respect to any Mortgage Loan as to which the
Mortgage Rate has been reduced through a modification on any Distribution Date,
"Mortgage Deferred Interest" is the amount by which (a) interest accrued at such
reduced rate is less than (b) the amount of interest that would have accrued on
such Mortgage Loan at the Mortgage Rate before such reduction, to the extent
such amount has been added to the outstanding principal balance of such Mortgage
Loan. On each Distribution Date the amount of interest distributable to a Class
of Sequential Pay Certificates will be reduced by the amount of Mortgage
Deferred Interest allocable to such Class (any such amount, "Certificate
Deferred Interest"), such allocation being in reverse alphabetical order (except
with respect to the Class A-1, Class A1-A and Class A-2 Certificates, which
amounts shall be applied pro rata (based on remaining Class Certificate
Balances) to such Classes). The Certificate Balance of each Class of Sequential
Pay Certificates to which Certificate Deferred Interest has been so allocated on
a Distribution Date will be increased by the amount of Certificate Deferred
Interest. Any increase in the Certificate Balance of a Class of Sequential Pay
Certificates will result in an increase in the Notional Amount of the Class X-C
Certificates, and to the extent there is an increase in the Certificate Balance
of the Class A-1, Class A-2, Class A-1A, Class B,
S-171
Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K or Class
L Certificates and subject to the limits described in the description of the
Notional Amount of the Class X-P Certificates above, the Class X-P Certificates.
The REMIC Residual Certificates do not have Certificate Balances or
Notional Amounts, but represent the right to receive on each Distribution Date
any portion of the Available Distribution Amount (as defined below) for such
date that remains after the required distributions have been made on all the
REMIC Regular Certificates. It is not anticipated that any such portion of the
Available Distribution Amount will result in more than a de minimis distribution
to the REMIC Residual Certificates.
The Class Z Certificates do not have Certificate Balances or Notional
Amounts, but represent the right to receive on each Distribution Date any
amounts of Additional Interest received in the related Collection Period.
PASS-THROUGH RATES
The Pass-Through Rate applicable to the Class A-1, Class A-2, Class B,
Class C, Class D and Class E Certificates for each Distribution Date will equal
the respective fixed rate per annum set forth on the front cover of this
Prospectus Supplement. Each Component will be deemed to have a Pass-Through Rate
equal to the Pass-Through Rate on the related Class of Certificates.
The Pass-Through Rate applicable to the Class X-C Certificates for the
initial Distribution Date will equal approximately 0.0783% per annum.
The Pass-Through Rate applicable to the Class X-C Certificates for each
subsequent Distribution Date will equal the weighted average of the respective
Class X-C Strip Rates, at which interest accrues from time to time on the
respective components (the "Class X-C Components") of the Class X-C Certificates
outstanding immediately prior to such Distribution Date (weighted on the basis
of the outstanding balances of those Class X-C Components immediately prior to
the Distribution Date). Each Class X-C Component will be comprised of all or a
designated portion of the Certificate Balance of one of the Classes of
Sequential Pay Certificates. In general, the Certificate Balance of each Class
of Sequential Pay Certificates will constitute a separate Class X-C Component.
However, if a portion, but not all, of the Certificate Balance of any particular
Class of Sequential Pay Certificates is identified under "--Certificate Balances
and Notional Amount" above as being part of the Notional Amount of the Class X-P
Certificates immediately prior to any Distribution Date, then the identified
portion of the Certificate Balance will also represent one or more separate
Class X-C Components for purposes of calculating the Pass-Through Rate of the
Class X-C Certificates, and the remaining portion of the Certificate Balance
will represent one or more other separate Class X-C Components for purposes of
calculating the Pass-Through Rate of the Class X-C Certificates. For each
Distribution Date through and including the Distribution Date in April 2011, the
"Class X-C Strip Rate" for each Class X-C Component will be calculated as
follows:
(1) if such Class X-C Component consists of the entire Certificate Balance
of any Class of Sequential Pay Certificates, and if the Certificate
Balance does not, in whole or in part, also constitute a Class X-P
Component immediately prior to the Distribution Date, then the
applicable Class X-C Strip Rate will equal the excess, if any, of (a)
the Weighted Average Net Mortgage Rate for the Distribution Date, over
(b) the Pass-Through Rate in effect for the Distribution Date for the
applicable Class of Sequential Pay Certificates;
(2) if such Class X-C Component consists of a designated portion (but not
all) of the Certificate Balance of any Class of Sequential Pay
Certificates, and if the designated portion of the Certificate Balance
does not also constitute a Class X-P Component immediately prior to the
Distribution Date, then the applicable Class X-C Strip Rate will equal
the excess, if any, of (a) the Weighted Average Net Mortgage Rate for
the Distribution Date, over (b) the Pass-Through Rate in effect for the
Distribution Date for the applicable Class of Sequential Pay
Certificates;
S-172
(3) if such Class X-C Component consists of a designated portion (but not
all) of the Certificate Balance of any Class of Sequential Pay
Certificates, and if the designated portion of the Certificate Balance
also constitutes a Class X-P Component immediately prior to the
Distribution Date, then the applicable Class X-C Strip Rate will equal
the excess, if any, of (a) the Weighted Average Net Mortgage Rate for
the Distribution Date, over (b) the sum of (i) the Class X-P Strip Rate
for the applicable Class X-P Component, and (ii) the Pass-Through Rate
in effect for the Distribution Date for the applicable Class of
Sequential Pay Certificates; and
(4) if such Class X-C Component consists of the entire Certificate Balance
of any Class of Sequential Pay Certificates, and if the Certificate
Balance also constitutes, in its entirety, a Class X-P Component
immediately prior to such Distribution Date, then the applicable Class
X-C Strip Rate will equal the excess, if any, of (a) the Weighted
Average Net Mortgage Rate for the Distribution Date, over (b) the sum
of (i) the Class X-P Strip Rate for the applicable Class X-P Component,
and (ii) the Pass-Through Rate in effect for the Distribution Date for
the applicable Class of Sequential Pay Certificates.
For each Distribution Date after the Distribution Date in April 2011, the
entire Certificate Balance of each Class of Sequential Pay Certificates will
constitute one or more separate Class X-C Components, and the applicable Class
X-C Strip Rate with respect to each such Class X-C Component for each
Distribution Date will equal the excess, if any, of (a) the Weighted Average Net
Mortgage Rate for the Distribution Date, over (b) the Pass-Through Rate in
effect for the Distribution Date for the Class of Sequential Pay Certificates.
The Pass-Through Rate applicable to the Class X-P Certificates for the
initial Distribution Date will equal approximately 1.0753% per annum.
The Pass-Through Rate applicable to the Class X-P Certificates for each
subsequent Distribution Date will equal the weighted average of the respective
Class X-P Strip Rates, at which interest accrues from time to time on the
respective components (the "Class X-P Components") of the Class X-P Certificates
outstanding immediately prior to such Distribution Date (weighted on the basis
of the balances of those Class X-P Components immediately prior to the
Distribution Date). Each Class X-P Component will be comprised of all or a
designated portion of the Certificate Balance of a specified Class of Sequential
Pay Certificates. If all or a designated portion of the Certificate Balance of
any Class of Sequential Pay Certificates is identified under "--Certificate
Balances and Notional Amount" above as being part of the Notional Amount of the
Class X-P Certificates immediately prior to any Distribution Date, then that
Certificate Balance (or designated portion thereof) will represent one or more
separate Class X-P Components for purposes of calculating the Pass-Through Rate
of the Class X-P Certificates. For each Distribution Date through and including
the Distribution Date in April 2011, the "Class X-P Strip Rate" for each Class
X-P Component will equal (x) the lesser of (1) the Weighted Average Net Mortgage
Rate for such Distribution Date, and (2) the reference rate specified on Annex K
to this Prospectus Supplement for such Distribution Date minus 0.03% per annum,
minus (y) the Pass-Through Rate for such Component (but in no event will any
Class X-P Strip Rate be less than zero).
After the Distribution Date in April 2011, the Class X-P Certificates will
cease to accrue interest and will have a 0% Pass-Through Rate.
In the case of each Class of REMIC Regular Certificates, interest at the
applicable Pass-Through Rate will be payable monthly on each Distribution Date
and will accrue during each Interest Accrual Period on the Certificate Balance
(or, in the case of the Class X Certificates, the respective Notional Amount) of
such Class of Certificates immediately following the Distribution Date in such
Interest Accrual Period (after giving effect to all distributions of principal
made on such Distribution Date). Interest on each Class of REMIC Regular
Certificates will be calculated on the basis of a 360-day year consisting of
twelve 30-day months. With respect to any Class of REMIC Regular Certificates
and any Distribution Date, the "Interest Accrual Period" will be the preceding
calendar month which will be deemed to consist of 30 days.
S-173
The Class Z Certificates will not have a Pass-Through Rate or be entitled
to distributions in respect of interest other than Additional Interest.
The "Weighted Average Net Mortgage Rate" for each Distribution Date is the
weighted average of the Net Mortgage Rates for the Mortgage Loans as of the
commencement of the related Collection Period, weighted on the basis of their
respective Stated Principal Balances immediately following the preceding
Distribution Date; provided that, for the purpose of determining the Weighted
Average Net Mortgage Rate only, if the Mortgage Rate for any Mortgage Loan has
been modified in connection with a bankruptcy or similar proceeding involving
the related borrower or a modification, waiver or amendment granted or agreed to
by the Special Servicer, the Weighted Average Net Mortgage Rate for such
Mortgage Loan will be calculated without regard to such event. The "Net Mortgage
Rate" for each Mortgage Loan will generally equal (x) the Mortgage Rate in
effect for such Mortgage Loan as of the Cut-Off Date, minus (y) the applicable
Administrative Cost Rate for such Mortgage Loan. Notwithstanding the foregoing,
because no Mortgage Loan, other than 1 Mortgage Loan (loan number 91), accrues
interest on the basis of a 360-day year consisting of twelve 30-day months
(which is the basis on which interest accrues in respect of the REMIC Regular
Certificates), then, solely for purposes of calculating the Weighted Average Net
Mortgage Rate for each Distribution Date, the Mortgage Rate of each Mortgage
Loan, other than the 1 Mortgage Loan, representing 0.4% of the Cut-Off Date Pool
Balance (0.5% of the Cut-Off Date Group 1 Balance), which accrues interest on a
30/360 basis, in effect during any calendar month will be deemed to be the
annualized rate at which interest would have to accrue in respect of such loan
on a 30/360 basis in order to derive the aggregate amount of interest (other
than default interest) actually accrued in respect of such loan during such
calendar month; provided, however, that, the Mortgage Rate in effect during (a)
December of each year that does not immediately precede a leap year, and January
of each year will be the per annum rate stated in the related Mortgage Note
unless the final Distribution Date occurs in January or February immediately
following such December or January and (b) in February of each year will be
determined inclusive of the one day of interest retained from the immediately
preceding January and, if applicable, December. The "Stated Principal Balance"
of each Mortgage Loan outstanding at any time will generally be an amount equal
to the principal balance thereof as of the Cut-Off Date, (a) reduced on each
Distribution Date (to not less than zero) by (i) the portion of the Principal
Distribution Amount for that date which is attributable to such Mortgage Loan
and (ii) the principal portion of any Realized Loss incurred in respect of such
Mortgage Loan during the related Collection Period and (b) increased on each
Distribution Date by any Mortgage Deferred Interest added to the principal
balance of such Mortgage Loan on such Distribution Date. The Stated Principal
Balance of a Mortgage Loan may also be reduced in connection with any forced
reduction of the actual unpaid principal balance thereof imposed by a court
presiding over a bankruptcy proceeding in which the related borrower is a
debtor. Notwithstanding the foregoing, if any Mortgage Loan is paid in full,
liquidated or otherwise removed from the Trust Fund, commencing as of the first
Distribution Date following the Collection Period during which such event
occurred, the Stated Principal Balance of such Mortgage Loan will be zero.
The "Collection Period" for each Distribution Date is the period that
begins on the 12th day in the month immediately preceding the month in which
such Distribution Date occurs (or the day after the applicable Cut-Off Date in
the case of the first Collection Period) and ends on and includes the 11th day
in the same month as such Distribution Date. Notwithstanding the foregoing, in
the event that the last day of a Collection Period is not a business day, any
payments received with respect to the Mortgage Loans relating to such Collection
Period on the business day immediately following such day will be deemed to have
been received during such Collection Period and not during any other Collection
Period. In addition, if the Cut-Off Date for a Mortgage Loan is April 11(th) and
that Mortgage Loan prepays on April 11, 2003, the amount of that prepayment
(including any interest paid with respect thereto) will be paid to the Trust
Fund and be distributed on the Distribution Date in May 2003; however, a
scheduled payment on such a Mortgage Loan due on April 11, 2003 shall be paid,
upon receipt, to the related Mortgage Loan Seller. The "Determination Date" will
be, for any Distribution Date, the fourth business day prior to such
Distribution Date.
S-174
DISTRIBUTIONS
General. Distributions on the Certificates are made by the Paying Agent,
to the extent of the Available Distribution Amount, on the fifteenth day of each
month or, if any such fifteenth day is not a business day, then on the next
succeeding business day with the same force and effect (each, a "Distribution
Date"). Except as described below, all such distributions will be made to the
persons in whose names the Certificates are registered (the
"Certificateholders") at the close of business on the last business day of the
month preceding the month in which the related Distribution Date occurs and
shall be made by wire transfer of immediately available funds, if such
Certificateholder shall have provided wiring instructions no less than five
business days prior to such record date, or otherwise by check mailed to the
address of such Certificateholder as it appears in the Certificate register. The
final distribution on any Certificate (determined without regard to any possible
future reimbursement of any Realized Loss or Additional Trust Fund Expense
previously allocated to such Certificate) will be made only upon presentation
and surrender of such Certificate at the location that will be specified in a
notice of the pendency of such final distribution. All distributions made with
respect to a Class of Sequential Certificates will be allocated pro rata among
the outstanding Certificates of such Class based on their respective percentage
interests in such Class. The first Distribution Date on which investors in the
Offered Certificates may receive distributions will be the Distribution Date
occurring in May 2003.
The Available Distribution Amount. The aggregate amount available for
distributions of interest and principal to Certificateholders on each
Distribution Date (the "Available Distribution Amount") will, in general, equal
the sum of the following amounts:
(a) the total amount of all cash received on or in respect of the
Mortgage Loans and any REO Properties by the Master Servicer as of the
close of business on the last day of the related Collection Period (or, in
the event that the Collection Period is deemed to end on the business day
prior to the Distribution Date, amounts collected by or on behalf of the
Master Servicer as of 3:00 p.m. New York City time) and not previously
distributed with respect to the Certificates or applied for any other
permitted purpose, exclusive of any portion thereof that represents one or
more of the following:
(i) any Periodic Payments collected but due on a Due Date after the
related Collection Period;
(ii) any Prepayment Premiums and Yield Maintenance Charges;
(iii) all amounts in the Certificate Account that are payable or
reimbursable to any person other than the Certificateholders, including
any Servicing Fees and Trustee Fees on the Mortgage Loans;
(iv) any amounts deposited in the Certificate Account in error;
(v) any Additional Interest on the ARD Loans (which is separately
distributed to the Class Z Certificates); and
(vi) if such Distribution Date occurs during February of any year
or during January of any year that is not a leap year, the Interest
Reserve Amounts with respect to the Mortgage Loans to be deposited in
the Interest Reserve Account and held for future distribution.
(b) all P&I Advances made by the Master Servicer or the Trustee with
respect to such Distribution Date;
(c) any Compensating Interest Payment made by the Master Servicer to
cover the aggregate of any Prepayment Interest Shortfalls experienced
during the related Collection Period; and
(d) if such Distribution Date occurs during March of any year or if
such Distribution Date is the final Distribution Date and occurs in
February or, if such year is not a leap year, in January, the aggregate of
the Interest Reserve Amounts then on deposit in the Interest Reserve
Account in respect of each Mortgage Loan.
S-175
See "SERVICING OF THE MORTGAGE LOANS--Servicing and Other Compensation and
Payment of Expenses" in this Prospectus Supplement, "--P&I Advances" below and
"DESCRIPTION OF THE POOLING AND SERVICING AGREEMENTS--Certificate Account" in
the Prospectus.
Any Prepayment Premiums or Yield Maintenance Charges actually collected
will be distributed separately from the Available Distribution Amount. See
"--Distributions--Allocation of Prepayment Premiums and Yield Maintenance
Charges."
Interest Reserve Account. The Master Servicer will establish and maintain
an "Interest Reserve Account" in the name of the Trustee for the benefit of the
holders of the Certificates. With respect to each Distribution Date occurring in
February and each Distribution Date occurring in any January which occurs in a
year that is not a leap year, there will be withdrawn from the Certificate
Account and deposited to the Interest Reserve Account in respect of each
Mortgage Loan (the "Interest Reserve Loans") which accrues interest on an
Actual/360 Basis an amount equal to one day's interest at the related Mortgage
Rate on its Stated Principal Balance, as of the Due Date in the month in which
such Distribution Date occurs, to the extent a Periodic Payment or P&I Advance
is timely made in respect thereof for such Due Date (all amounts so deposited in
any consecutive January (if applicable) and February in respect of each Interest
Reserve Loan, the "Interest Reserve Amount"). With respect to each Distribution
Date occurring in March, or in the event the final Distribution Date occurs in
February or, if such year is not a leap year, in January, there will be
withdrawn from the Interest Reserve Account the amounts deposited from the
immediately preceding February and, if applicable, January, and such withdrawn
amount is to be included as part of the Available Distribution Amount for such
Distribution Date.
Gain on Sale Reserve Account. The Paying Agent will establish and will
maintain a "Gain on Sale Reserve Account" in the name of the Paying Agent on
behalf of the Trustee for the benefit of the Certificateholders. To the extent
that gains realized on sales of Mortgaged Properties, if any, are not used to
offset Realized Losses previously allocated to the Certificates, such gains will
be held and applied to offset future Realized Losses, if any.
Additional Interest Account. The Paying Agent will establish and will
maintain an "Additional Interest Account" in the name of the Paying Agent on
behalf of the Trustee for the benefit of the holders of the Class Z
Certificates. Prior to the applicable Distribution Date, an amount equal to the
Additional Interest received during the related Collection Period will be
deposited into the Additional Interest Account.
Application of the Available Distribution Amount. On each Distribution
Date, the Paying Agent will (except as otherwise described under "--Termination"
below) apply amounts on deposit in the Certificate Account, to the extent of the
Available Distribution Amount, in the following order of priority:
(1) concurrently, to distributions of interest (i) from the portion of
the Available Distribution Amount for such Distribution Date attributable
to Mortgage Loans in Loan Group 1, to the holders of the Class A-1
Certificates and Class A-2 Certificates, pro rata, in accordance with the
respective amounts of Distributable Certificate Interest in respect of such
Classes of Certificates on such Distribution Date, in an amount equal to
all Distributable Certificate Interest in respect of such Classes of
Certificates for such Distribution Date and, to the extent not previously
paid, for all prior Distribution Dates, (ii) from the portion of the
Available Distribution Amount for such Distribution Date attributable to
Mortgage Loans in Loan Group 2, to the holders of the Class A-1A
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates, and (iii)
from the entire Available Distribution Amount for such Distribution Date
relating to the entire Mortgage Pool, to the holders of the Class X-C and
Class X-P Certificates, pro rata, in accordance with the respective amounts
of Distributable Certificate Interest in respect of such Classes of
Certificates on such Distribution Date, in an amount equal to all
Distributable Certificate Interest in respect of such Class of Certificates
for such Distribution Date and, to the extent not previously paid, for all
prior Distribution Dates; provided, however, on any Distribution Date where
the Available
S-176
Distribution Amount (or applicable portion thereof) is not sufficient to
make distributions in full to the related Classes of Certificates as
described above, the Available Distribution Amount will allocated among the
above Classes of Certificates without regard to Loan Group, pro rata, in
accordance with the respective amounts of Distributable Certificate
Interest in respect of such Classes of Certificates on such Distribution
Date, in an amount equal to all Distributable Certificate Interest in
respect of each such Class of Certificates for such Distribution Date and,
to the extent not previously paid, for all prior Distribution Dates;
(2) to distributions of principal to the holders of the Class A-1
Certificates in an amount (not to exceed the then outstanding Certificate
Balance of the Class A-1 Certificates) equal to the Group 1 Principal
Distribution Amount for such Distribution Date and, after the Class A-1A
Certificates have been retired, the Group 2 Principal Distribution Amount
remaining after payments to the Class A-1A Certificates have been made on
such Distribution Date;
(3) after the Class A-1 Certificates have been retired, to
distributions of principal to the holders of the Class A-2 Certificates in
an amount (not to exceed the then outstanding Certificate Balance of the
Class A-2 Certificates) equal to the Group 1 Principal Distribution Amount
for such Distribution Date and, after the Class A-1A Certificates have been
retired, the Group 2 Principal Distribution Amount remaining after payments
to the Class A-1A Certificates have been made on such Distribution Date, in
each case less any portion thereof distributed in respect of the Class A-1
Certificates on such Distribution Date;
(4) to distributions of principal to the holders of the Class A-1A
Certificates in an amount (not to exceed the then outstanding Certificate
Balance of the Class A-1A Certificate) equal to the Group 2 Principal
Distribution Amount for such Distribution and, after the Class A-2
Certificates have been retired, the Group 1 Principal Distribution Amount
remaining after payments to the Class A-2 Certificates have been made on
such Distribution Date;
(5) to distributions to the holders of the Class A-1 Certificates,
Class A-2 Certificates, Class A-1A Certificates, pro rata, in accordance
with the respective amounts of Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Classes of Certificates and
for which no reimbursement has previously been received, to reimburse such
holders for all such Realized Losses and Additional Trust Fund Expenses, if
any;
(6) to distributions of interest to the holders of the Class B
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(7) after the Class A-1 Certificates, Class A-2 and Class A-1A
Certificates have been retired, to distributions of principal to the
holders of the Class B Certificates in an amount (not to exceed the then
outstanding Certificate Balance of the Class B Certificates) equal to the
Principal Distribution Amount for such Distribution Date, less any portion
thereof distributed in respect of the Class A-1 Certificates, Class A-2
Certificates and/or Class A-1A on such Distribution Date;
(8) to distributions to the holders of the Class B Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(9) to distributions of interest to the holders of the Class C
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(10) after the Class A-1 Certificates, Class A-2 Certificates, Class
A-1A Certificates and Class B Certificates have been retired, to
distributions of principal to the holders of the Class C Certificates in an
amount (not to exceed the then outstanding Certificate Balance of the Class
C Certificates) equal to the Principal Distribution Amount for such
Distribution Date, less any portion
S-177
thereof distributed in respect of the Class A-1 Certificates, Class A-2
Certificates, Class A-1A Certificates and/or Class B Certificates on such
Distribution Date;
(11) to distributions to the holders of the Class C Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(12) to distributions of interest to the holders of the Class D
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(13) after the Class A-1 Certificates, Class A-2 Certificates, Class
A-1A Certificates, Class B Certificates and Class C Certificates have been
retired, to distributions of principal to the holders of the Class D
Certificates in an amount (not to exceed the then outstanding Certificate
Balance of the Class D Certificates) equal to the Principal Distribution
Amount for such Distribution Date, less any portion thereof distributed in
respect of the Class A-1 Certificates, Class A-2 Certificates, Class A-1A
Certificates, Class B Certificates and/or Class C Certificates on such
Distribution Date;
(14) to distributions to the holders of the Class D Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(15) to distributions of interest to the holders of the Class E
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(16) after the Class A-1 Certificates, Class A-2 Certificates, Class
A-1A Certificates, Class B Certificates, Class C Certificates and Class D
Certificates have been retired, to distributions of principal to the
holders of the Class E Certificates in an amount (not to exceed the then
outstanding Certificate Balance of the Class E Certificates) equal to the
Principal Distribution Amount for such Distribution Date, less any portion
thereof distributed in respect of the Class A-1 Certificates, Class A-2
Certificates, Class A-1A Certificates, Class B Certificates, Class C
Certificates and/or Class D Certificates on such Distribution Date;
(17) to distributions to the holders of the Class E Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(18) to distributions of interest to the holders of the Class F
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(19) after the Class A-1 Certificates, Class A-2 Certificates, Class
A-1A Certificates, Class B Certificates, Class C Certificates, Class D
Certificates and Class E Certificates have been retired, to distributions
of principal to the holders of the Class F Certificates in an amount (not
to exceed the then outstanding Certificate Balance of the Class F
Certificates) equal to the Principal Distribution Amount for such
Distribution Date, less any portion thereof distributed in respect of the
Class A-1 Certificates, Class A-2 Certificates, Class A-1A Certificates,
Class B Certificates, Class C Certificates, Class D Certificates and/or
Class E Certificates on such Distribution Date;
(20) to distributions to the holders of the Class F Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(21) to distributions of interest to the holders of the Class G
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
S-178
(22) after the Class A-1 Certificates, Class A-2 Certificates, Class
A-1A Certificates, Class B Certificates, Class C Certificates, Class D
Certificates, Class E Certificates and Class F Certificates have been
retired, to distributions of principal to the holders of the Class G
Certificates in an amount (not to exceed the then outstanding Certificate
Balance of the Class G Certificates) equal to the Principal Distribution
Amount for such Distribution Date, less any portion thereof distributed in
respect of the Class A-1 Certificates, Class A-2 Certificates, Class A-1A
Certificates, Class B Certificates, Class C Certificates, Class D
Certificates, Class E Certificates and/or Class F Certificates on such
Distribution Date;
(23) to distributions to the holders of the Class G Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(24) to distributions of interest to the holders of the Class H
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(25) after the Class A-1 Certificates, Class A-2 Certificates, Class
A-1A Certificates, Class B Certificates, Class C Certificates, Class D
Certificates, Class E Certificates, Class F Certificates and Class G
Certificates have been retired, to distributions of principal to the
holders of the Class H Certificates in an amount (not to exceed the then
outstanding Certificate Balance of the Class H Certificates) equal to the
Principal Distribution Amount for such Distribution Date, less any portion
thereof distributed in respect of the Class A-1 Certificates, Class A-2
Certificates, Class A-1A Certificates, Class B Certificates, Class C
Certificates, Class D Certificates, Class E Certificates, Class F
Certificates and/or Class G Certificates on such Distribution Date;
(26) to distributions to the holders of the Class H Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(27) to distributions of interest to the holders of the Class J
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(28) after the Class A-1 Certificates, Class A-2 Certificates, Class
A-1A Certificates, Class B Certificates, Class C Certificates, Class D
Certificates, Class E Certificates, Class F Certificates, Class G
Certificates and Class H Certificates have been retired, to distributions
of principal to the holders of the Class J Certificates in an amount (not
to exceed the then outstanding Certificate Balance of the Class J
Certificates) equal to the Principal Distribution Amount for such
Distribution Date, less any portion thereof distributed in respect of the
Class A-1 Certificates, Class A-2 Certificates, Class A-1A Certificates,
Class B Certificates, Class C Certificates, Class D Certificates, Class E
Certificates, Class F Certificates, Class G Certificates and/or Class H
Certificates on such Distribution Date;
(29) to distributions to the holders of the Class J Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(30) to distributions of interest to the holders of the Class K
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(31) after the Class A-1 Certificates, Class A-2 Certificates, Class
A-1A Certificates, Class B Certificates, Class C Certificates, Class D
Certificates, Class E Certificates, Class F Certificates, Class G
Certificates, Class H Certificates and Class J Certificates have been
retired, to distributions of principal to the holders of the Class K
Certificates in an amount (not to exceed the then outstanding Certificate
Balance of the Class K Certificates) equal to the Principal Distribution
S-179
Amount for such Distribution Date, less any portion thereof distributed in
respect of the Class A-1 Certificates, Class A-2 Certificates, Class A-1A
Certificates, Class B Certificates, Class C Certificates, Class D
Certificates, Class E Certificates, Class F Certificates, Class G
Certificates, Class H Certificates and/or Class J Certificates on such
Distribution Date;
(32) to distributions to the holders of the Class K Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(33) to distributions of interest to the holders of the Class L
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(34) after the Class A-1 Certificates, Class A-2 Certificates, Class
A-1A Certificates, Class B Certificates, Class C Certificates, Class D
Certificates, Class E Certificates, Class F Certificates, Class G
Certificates, Class H Certificates, Class J Certificates and Class K
Certificates have been retired, to distributions of principal to the
holders of the Class L Certificates in an amount (not to exceed the then
outstanding Certificate Balance of the Class L Certificates) equal to the
Principal Distribution Amount for such Distribution Date, less any portion
thereof distributed in respect of the Class A-1 Certificates, Class A-2
Certificates, Class A-1A Certificates, Class B Certificates, Class C
Certificates, Class D Certificates, Class E Certificates, Class F
Certificates, Class G Certificates, Class H Certificates, Class J
Certificates and/or Class K Certificates on such Distribution Date;
(35) to distributions to the holders of the Class L Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(36) to distributions of interest to the holders of the Class M
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(37) after the Class A-1 Certificates, Class A-2 Certificates, Class
A-1A Certificates, Class B Certificates, Class C Certificates, Class D
Certificates, Class E Certificates, Class F Certificates, Class G
Certificates, Class H Certificates, Class J Certificates, Class K
Certificates and Class L Certificates have been retired, to distributions
of principal to the holders of the Class M Certificates in an amount (not
to exceed the then outstanding Certificate Balance of the Class M
Certificates) equal to the Principal Distribution Amount for such
Distribution Date, less any portion thereof distributed in respect of the
Class A-1 Certificates, Class A-2 Certificates, Class A-1A Certificates,
Class B Certificates, Class C Certificates, Class D Certificates, Class E
Certificates, Class F Certificates, Class G Certificates, Class H
Certificates, Class J Certificates, Class K Certificates and/or Class L
Certificates on such Distribution Date;
(38) to distributions to the holders of the Class M Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(39) to distributions of interest to the holders of the Class N
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(40) after the Class A-1 Certificates, Class A-2 Certificates, Class
A-1A Certificates, Class B Certificates, Class C Certificates, Class D
Certificates, Class E Certificates, Class F Certificates, Class G
Certificates, Class H Certificates, Class J Certificates, Class K
Certificates, Class L Certificates and Class M Certificates have been
retired, to distributions of principal to the holders of the Class N
Certificates in an amount (not to exceed the then outstanding Certificate
Balance of the Class N Certificates) equal to the Principal Distribution
Amount for such Distribution Date, less any portion thereof distributed in
respect of the Class A-1 Certificates, Class A-2 Certificates, Class A-1A
S-180
Certificates, Class B Certificates, Class C Certificates, Class D
Certificates, Class E Certificates, Class F Certificates, Class G
Certificates, Class H Certificates, Class J Certificates, Class K
Certificates, Class L Certificates and/or Class M Certificates on such
Distribution Date;
(41) to distributions to the holders of the Class N Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(42) to distributions of interest to the holders of the Class O
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(43) after the Class A-1 Certificates, Class A-2 Certificates, Class
A-1A Certificates, Class B Certificates, Class C Certificates, Class D
Certificates, Class E Certificates, Class F Certificates, Class G
Certificates, Class H Certificates, Class J Certificates, Class K
Certificates, Class L Certificates, Class M Certificates and Class N
Certificates have been retired, to distributions of principal to the
holders of the Class O Certificates in an amount (not to exceed the then
outstanding Certificate Balance of the Class O Certificates) equal to the
Principal Distribution Amount for such Distribution Date, less any portion
thereof distributed in respect of the Class A-1 Certificates, Class A-2
Certificates, Class A-1A Certificates, Class B Certificates, Class C
Certificates, Class D Certificates, Class E Certificates, Class F
Certificates, Class G Certificates, Class H Certificates, Class J
Certificates, Class K Certificates, Class L Certificates, Class M
Certificates and/or Class N Certificates on such Distribution Date;
(44) to distributions to the holders of the Class O Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(45) to distributions of interest to the holders of the Class P
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(46) after the Class A-1 Certificates, Class A-2 Certificates, Class
A-1A Certificates, Class B Certificates, Class C Certificates, Class D
Certificates, Class E Certificates, Class F Certificates, Class G
Certificates, Class H Certificates, Class J Certificates, Class K
Certificates, Class L Certificates, Class M Certificates, Class N
Certificates and Class O Certificates have been retired, to distributions
of principal to the holders of the Class P Certificates in an amount (not
to exceed the then outstanding Certificate Balance of the Class P
Certificates) equal to the Principal Distribution Amount for such
Distribution Date, less any portion thereof distributed in respect of the
Class A-1 Certificates, Class A-2 Certificates, Class A-1A Certificates,
Class B Certificates, Class C Certificates, Class D Certificates, Class E
Certificates, Class F Certificates, Class G Certificates, Class H
Certificates, Class J Certificates, Class K Certificates, Class L
Certificates, Class M Certificates, Class N Certificates and/or Class O
Certificates on such Distribution Date;
(47) to distributions to the holders of the Class P Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received; and
(48) to distributions to the holders of the REMIC Residual
Certificates in an amount equal to the balance, if any, of the Available
Distribution Amount remaining after the distributions to be made on such
Distribution Date as described in clauses (1) through (47) above;
provided that, on each Distribution Date, if any, after the aggregate of the
Certificate Balances of the Subordinate Certificates has been reduced to zero as
a result of the allocations of Realized Losses and Additional Trust Fund
Expenses, and in any event on the final Distribution Date in connection with a
termination of the Trust Fund (see "DESCRIPTION OF THE
CERTIFICATES--Termination" in this Prospectus Supplement), the payments of
principal to be made as contemplated by clauses (2), (3) and
S-181
(4) above with respect to the Class A-1 Certificates, the Class A-2 Certificates
and the Class A-1A Certificates will be so made to the holders of the respective
Classes of such Certificates which remain outstanding up to an amount equal to,
and pro rata as between such Classes in accordance with, the respective then
outstanding Certificate Balances of such Classes of Certificates and without
regard to the Principal Distribution Amount for such date.
Distributable Certificate Interest. The "Distributable Certificate
Interest" in respect of each Class of REMIC Regular Certificates for each
Distribution Date equals the Accrued Certificate Interest in respect of such
Class of Certificates for such Distribution Date, reduced (other than in the
case of the Class X Certificates) (to not less than zero) by (i) such Class's
allocable share (calculated as described below) of the aggregate of any
Prepayment Interest Shortfalls resulting from principal prepayments made on the
Mortgage Loans during the related Collection Period that are not covered by the
Master Servicer's Compensating Interest Payment for such Distribution Date (the
aggregate of such Prepayment Interest Shortfalls that are not so covered, as to
such Distribution Date, the "Net Aggregate Prepayment Interest Shortfall") and
(ii) any Certificate Deferred Interest allocated to such Class of REMIC Regular
Certificates.
The "Accrued Certificate Interest" in respect of each Class of Sequential
Pay Certificates for each Distribution Date will equal one month's interest at
the Pass-Through Rate applicable to such Class of Certificates for such
Distribution Date accrued for the related Interest Accrual Period on the related
Certificate Balance outstanding immediately prior to such Distribution Date. The
"Accrued Certificate Interest" in respect of the Class X-C and Class X-P
Certificates for any Distribution Date will equal the amount of one month's
interest at the related Pass-Through Rate on the Notional Amount of the Class
X-C or Class X-P Certificates, as the case may be, outstanding immediately prior
to such Distribution Date. Accrued Certificate Interest will be calculated on a
30/360 basis.
The portion of the Net Aggregate Prepayment Interest Shortfall for any
Distribution Date that is allocable to each Class of REMIC Regular Certificates
(other than the Class X Certificates) will equal the product of (a) such Net
Aggregate Prepayment Interest Shortfall, multiplied by (b) a fraction, the
numerator of which is equal to the Accrued Certificate Interest in respect of
such Class of Certificates for such Distribution Date, and the denominator of
which is equal to the aggregate Accrued Certificate Interest in respect of all
Classes of REMIC Regular Certificates (other than the Class X Certificates) for
such Distribution Date.
Any such Prepayment Interest Shortfalls allocated to the Senior
Certificates, to the extent not covered by the Master Servicer's Compensating
Interest Payment for such Distribution Date, will reduce the Distributable
Certificate Interest as described above.
Principal Distribution Amount. So long as both the Class A-2 and Class
A-1A Certificates remain outstanding, the Principal Distribution Amount for each
Distribution Date will be calculated on a Loan Group-by-Loan Group basis (the
"Group 1 Principal Distribution Amount" and "Group 2 Principal Distribution
Amount," respectively). On each Distribution Date after the Certificate Balances
of either the Class A-2 or Class A-1A Certificates have been reduced to zero, a
single Principal Distribution Amount will be calculated in the aggregate for
both Loan Groups. The "Principal Distribution Amount" for each Distribution Date
with respect to a Loan Group or the Mortgage Pool will generally equal the
aggregate of the following (without duplication) to the extent paid by the
related borrower during the related Collection Period or advanced by the Master
Servicer or the Trustee, as applicable:
(a) the aggregate of the principal portions of all Scheduled Payments
(other than Balloon Payments) and of any Assumed Scheduled Payments due or
deemed due, on or in respect of the Mortgage Loans in such Loan Group or
the Mortgage Pool, as applicable, for their respective Due Dates occurring
during the related Collection Period, to the extent not previously paid by
the related borrower or advanced by the Master Servicer or Trustee, as
applicable, prior to such Collection Period;
S-182
(b) the aggregate of all principal prepayments received on the
Mortgage Loans in such Loan Group or the Mortgage Pool, as applicable,
during the related Collection Period;
(c) with respect to any Mortgage Loan in such Loan Group or the
Mortgage Pool, as applicable, as to which the related stated maturity date
occurred during or prior to the related Collection Period, any payment of
principal made by or on behalf of the related borrower during the related
Collection Period (including any Balloon Payment), net of any portion of
such payment that represents a recovery of the principal portion of any
Scheduled Payment (other than a Balloon Payment) due, or the principal
portion of any Assumed Scheduled Payment deemed due, in respect of such
Mortgage Loan on a Due Date during or prior to the related Collection
Period and not previously recovered;
(d) the aggregate of the principal portion of all liquidation
proceeds, insurance proceeds, condemnation awards and proceeds of
repurchases of Mortgage Loans in such Loan Group or the Mortgage Pool, as
applicable, and Substitution Shortfall Amounts with respect to Mortgage
Loans in such Loan Group or the Mortgage Pool, as applicable, and, to the
extent not otherwise included in clause (a), (b) or (c) above, payments and
other amounts that were received on or in respect of Mortgage Loans in such
Loan Group or the Mortgage Pool, as applicable, during the related
Collection Period and that were identified and applied by the Master
Servicer as recoveries of principal, in each case net of any portion of
such amounts that represents a recovery of the principal portion of any
Scheduled Payment (other than a Balloon Payment) due, or of the principal
portion of any Assumed Scheduled Payment deemed due, in respect of the
related Mortgage Loan on a Due Date during or prior to the related
Collection Period and not previously recovered; and
(e) if such Distribution Date is subsequent to the initial
Distribution Date, the excess, if any, of the Group 1 Principal
Distribution Amount, the Group 2 Principal Distribution Amount and the
Principal Distribution Amount, as the case may be, for the immediately
preceding Distribution Date, over the aggregate distributions of principal
made on the Certificates on such immediately preceding Distribution Date.
Notwithstanding the foregoing, unless otherwise noted, where Principal
Distribution Amount is used in this Prospectus Supplement without specific
reference to any Loan Group, it refers to the Principal Distribution Amount with
respect to the entire Mortgage Pool.
The "Scheduled Payment" due on any Mortgage Loan on any related Due Date is
the amount of the Periodic Payment (including Balloon Payments) that is or would
have been, as the case may be, due thereon on such date, without regard to any
waiver, modification or amendment of such Mortgage Loan granted or agreed to by
the Special Servicer or otherwise resulting from a bankruptcy or similar
proceeding involving the related borrower, without regard to the accrual of
Additional Interest on or the application of any Excess Cash Flow to pay
principal on an ARD Loan, without regard to any acceleration of principal by
reason of default, and with the assumption that each prior Scheduled Payment has
been made in a timely manner. The "Assumed Scheduled Payment" is an amount
deemed due (i) on any Balloon Loan that is delinquent in respect of its Balloon
Payment beyond the first Determination Date that follows its stated maturity
date and (ii) on an REO Mortgage Loan. The Assumed Scheduled Payment deemed due
on any such Balloon Loan on its stated maturity date and on each successive
related Due Date that it remains or is deemed to remain outstanding will equal
the Scheduled Payment that would have been due thereon on such date if the
related Balloon Payment had not come due but rather such Mortgage Loan had
continued to amortize in accordance with such loan's amortization schedule, if
any, and to accrue interest at the Mortgage Rate in effect as of the Closing
Date. The Assumed Scheduled Payment deemed due on any REO Mortgage Loan on each
Due Date that the related REO Property remains part of the Trust Fund will equal
the Scheduled Payment that would have been due in respect of such Mortgage Loan
on such Due Date had it remained outstanding (or, if such Mortgage Loan was a
Balloon Mortgage Loan and such Due Date coincides with or follows what had been
its stated maturity date, the Assumed Scheduled Payment that would have been
deemed due in respect of such Mortgage Loan on such Due Date had it remained
outstanding).
S-183
Distributions of the Principal Distribution Amount will constitute the only
distributions of principal on the Certificates. Reimbursements of previously
allocated Realized Losses and Additional Trust Fund Expenses will not constitute
distributions of principal for any purpose and will not result in an additional
reduction in the Certificate Balance of the Class of Certificates in respect of
which any such reimbursement is made.
Treatment of REO Properties. Notwithstanding that any Mortgaged Property
may be acquired as part of the Trust Fund through foreclosure, deed in lieu of
foreclosure or otherwise, the related Mortgage Loan will be treated, for
purposes of determining (i) distributions on the Certificates, (ii) allocations
of Realized Losses and Additional Trust Fund Expenses to the Certificates, and
(iii) the amount of Trustee Fees and Servicing Fees payable under the Pooling
and Servicing Agreement, as having remained outstanding until such REO Property
is liquidated. In connection therewith, operating revenues and other proceeds
derived from such REO Property (net of related operating costs) will be
"applied" by the Master Servicer as principal, interest and other amounts that
would have been "due" on such Mortgage Loan, and the Master Servicer will be
required to make P&I Advances in respect of such Mortgage Loan, in all cases as
if such Mortgage Loan had remained outstanding. References to "Mortgage Loan" or
"Mortgage Loans" in the definitions of "Principal Distribution Amount" and
"Weighted Average Net Mortgage Rate" are intended to include any Mortgage Loan
as to which the related Mortgaged Property has become an REO Property (an "REO
Mortgage Loan").
Allocation of Prepayment Premiums and Yield Maintenance Charges. In the
event a borrower is required to pay any Prepayment Premium or Yield Maintenance
Charge, the amount of such payments actually collected will be distributed in
respect of the Offered Certificates and the Class A-1A, Class F, Class G and
Class H Certificates as set forth below. "Yield Maintenance Charges" are fees
paid or payable, as the context requires, as a result of a prepayment of
principal on a Mortgage Loan, which fees have been calculated (based on
Scheduled Payments on such Mortgage Loan) to compensate the holder of the
Mortgage for reinvestment losses based on the value of a discount rate at or
near the time of prepayment. Any other fees paid or payable, as the context
requires, as a result of a prepayment of principal on a Mortgage Loan, which are
calculated based upon a specified percentage (which may decline over time) of
the amount prepaid are considered "Prepayment Premiums".
Any Prepayment Premiums or Yield Maintenance Charges collected on a
Mortgage Loan during the related Collection Period will be distributed as
follows: on each Distribution Date and with respect to the collection of any
Prepayment Premiums or Yield Maintenance Charges on the Mortgage Loans, the
holders of each Class of Offered Certificates and the Class A-1A, Class F, Class
G and Class H Certificates then entitled to distributions of principal with
respect to the related Loan Group on such Distribution Date will be entitled to
an amount of Prepayment Premiums or Yield Maintenance Charges equal to the
product of (a) the amount of such Prepayment Premiums or Yield Maintenance
Charges; (b) a fraction (which in no event may be greater than one), the
numerator of which is equal to the excess, if any, of the Pass-Through Rate of
such Class of Certificates over the relevant Discount Rate (as defined below),
and the denominator of which is equal to the excess, if any, of the Mortgage
Rate of the prepaid Mortgage Loan over the relevant Discount Rate; and (c) a
fraction, the numerator of which is equal to the amount of principal
distributable on such Class of Certificates on such Distribution Date, and the
denominator of which is the Principal Distribution Amount for such Distribution
Date. If there is more than one such Class of Certificates entitled to
distributions of principal with respect to the related Loan Group on any
particular Distribution Date on which a Prepayment Premium or Yield Maintenance
Charge is distributable, the aggregate amount of such Prepayment Premium or
Yield Maintenance Charge will be allocated among all such Classes up to, and on
a pro rata basis in accordance with, their respective entitlements thereto in
accordance with, the first sentence of this paragraph. The portion, if any, of
the Prepayment Premiums or Yield Maintenance Charges remaining after any such
payments described above will be distributed to the holders of the Class X-C
Certificates.
The "Discount Rate" applicable to any Class of Offered Certificates and the
Class A-1A, Class F, Class G and Class H Certificates will equal the yield (when
compounded monthly) on the U.S. Treasury issue with a maturity date closest to
the maturity date for the prepaid Mortgage Loan or REO Mortgage
S-184
Loan. In the event that there are two or more such U.S. Treasury issues (a) with
the same coupon, the issue with the lowest yield will be utilized, and (b) with
maturity dates equally close to the maturity date for the prepaid Mortgage Loan
or REO Mortgage Loan, the issue with the earliest maturity date will be
utilized.
For an example of the foregoing allocation of Prepayment Premiums and Yield
Maintenance Charges, see "SUMMARY OF PROSPECTUS SUPPLEMENT" in this Prospectus
Supplement. The Depositor makes no representation as to the enforceability of
the provision of any Mortgage Note requiring the payment of a Prepayment Premium
or Yield Maintenance Charge, or of the collectability of any Prepayment Premium
or Yield Maintenance Charge. See "DESCRIPTION OF THE MORTGAGE POOL--Certain
Terms and Conditions of the Mortgage Loans--Prepayment Provisions" in this
Prospectus Supplement.
Distributions of Additional Interest. On each Distribution Date, any
Additional Interest collected on an ARD Loan during the related Collection
Period will be distributed to the holders of the Class Z Certificates. There can
be no assurance that any Additional Interest will be collected on the ARD Loans.
SUBORDINATION; ALLOCATION OF LOSSES AND CERTAIN EXPENSES
The rights of holders of the Subordinate Certificates to receive
distributions of amounts collected or advanced on the Mortgage Loans will be
subordinated, to the extent described in this Prospectus Supplement, to the
rights of holders of the Class A and Class X Certificates and each other such
Class of Subordinate Certificates, if any, with an earlier alphabetical Class
designation. This subordination provided by the Subordinate Certificates, is
intended to enhance the likelihood of timely receipt by the holders of the Class
A and Class X Certificates of the full amount of Distributable Certificate
Interest payable in respect of such Classes of Certificates on each Distribution
Date, and the ultimate receipt by the holders of each Class of the Class A
Certificates of principal in an amount equal to the entire related Certificate
Balance. Similarly, but to decreasing degrees, this subordination is also
intended to enhance the likelihood of timely receipt by the holders of the Class
B, Class C, Class D and Class E Certificates of the full amount of Distributable
Certificate Interest payable in respect of such Classes of Certificates on each
Distribution Date, and the ultimate receipt by the holders of such Certificates
of, in the case of each such Class thereof, principal equal to the entire
related Certificate Balance. The protection afforded (a) to the holders of the
Class E Certificates by means of the subordination of the Non-Offered
Certificates (other than the Class A-1A and Class X Certificates) (b) to the
holders of the Class D Certificates by means of the subordination of the Class E
and the Non-Offered Certificates (other than the Class A-1A and Class X
Certificates), (c) to the holders of the Class C Certificates by means of the
subordination of the Class D, Class E and the Non-Offered Certificates (other
than the Class A-1A and Class X Certificates), (d) to the holders of the Class B
Certificates by means of the subordination of the Class C, Class D, Class E and
the Non-Offered Certificates (other than the Class A-1A and Class X
Certificates) and (e) to the holders of the Class A and Class X Certificates by
means of the subordination of the Subordinate Certificates, will be accomplished
by (i) the application of the Available Distribution Amount on each Distribution
Date in accordance with the order of priority described under
"--Distributions--Application of the Available Distribution Amount" above and
(ii) by the allocation of Realized Losses and Additional Trust Fund Expenses as
described below. Until the first Distribution Date after the aggregate of the
Certificate Balances of the Subordinate Certificates has been reduced to zero,
the Class A-2 Certificates will receive principal payments only after the
Certificate Balance of the Class A-1 Certificates has been reduced to zero.
However, after the Distribution Date on which the Certificate Balances of the
Subordinate Certificates have been reduced to zero, the Class A-1 and Class A-2
Certificates, to the extent such Certificates remain outstanding, will bear
shortfalls in collections and losses incurred in respect of the Mortgage Loans
pro rata in respect of distributions of principal and then the Class A-1, Class
A-2, Class A-1A, Class X-C and Class X-P Certificates, to the extent such
Certificates remain outstanding, will bear such shortfalls pro rata in respect
of distributions of interest. No other form of credit support will be available
for the benefit of the holders of the Offered Certificates.
S-185
Allocation to the Class A-1 and Class A-2 Certificates (unless the
aggregate Certificate Balance of each Class of Subordinate Certificates has been
reduced to zero, first to the Class A-1 Certificates until the Certificate
Balance thereof has been reduced to zero, then to the Class A-2 Certificates
until the Certificate Balance thereof has been reduced to zero) and to the Class
A-1A Certificates, for so long as they are outstanding, of the entire Principal
Distribution Amount with respect to the related Loan Group for each Distribution
Date will have the effect of reducing the aggregate Certificate Balance of the
Class A-1, Class A-2 and Class A-1A Certificates at a proportionately faster
rate than the rate at which the aggregate Stated Principal Balance of the
Mortgage Pool will reduce. Thus, as principal is distributed to the holders of
such Class A-1, Class A-2 and Class A-1A Certificates, the percentage interest
in the Trust Fund evidenced by such Class A-1, Class A-2 and Class A-1A
Certificates will be decreased (with a corresponding increase in the percentage
interest in the Trust Fund evidenced by the Subordinate Certificates), thereby
increasing, relative to their respective Certificate Balances, the subordination
afforded such Class A-1, Class A-2 and Class A-1A Certificates by the
Subordinate Certificates.
On each Distribution Date, following all distributions on the Certificates
to be made on such date, the aggregate of all Realized Losses and Additional
Trust Fund Expenses related to all Mortgage Loans (without regard to Loan
Groups), that have been incurred since the Cut-Off Date through the end of the
related Collection Period and that have not previously been allocated as
described below will be allocated among the respective Classes of Sequential Pay
Certificates (in each case in reduction of their respective Certificate
Balances) as follows, but in the aggregate only to the extent that the aggregate
Certificate Balance of all Classes of Sequential Pay Certificates remaining
outstanding after giving effect to the distributions on such Distribution Date
exceeds the aggregate Stated Principal Balance of the Mortgage Pool that will be
outstanding immediately following such Distribution Date: first, to the Class P
Certificates, until the remaining Certificate Balance of such Class of
Certificates is reduced to zero; second, to the Class O Certificates, until the
remaining Certificate Balance of such Class of Certificates is reduced to zero;
third, to the Class N Certificates, until the remaining Certificate Balance of
such Class of Certificates is reduced to zero; fourth, to the Class M
Certificates, until the remaining Certificate Balance of such Class of
Certificates is reduced to zero; fifth, to the Class L Certificates, until the
remaining Certificate Balance of such Class of Certificates is reduced to zero;
sixth, to the Class K Certificates, until the remaining Certificate Balance of
such Class of Certificates is reduced to zero; seventh, to the Class J
Certificates, until the remaining Certificate Balance of such Class of
Certificates is reduced to zero; eighth, to the Class H Certificates, until the
remaining Certificate Balance of such Class of Certificates is reduced to zero;
ninth, to the Class G Certificates, until the remaining Certificate Balance of
such Class of Certificates is reduced to zero; tenth, to the Class F
Certificates, until the remaining Certificate Balance of such Class of
Certificates is reduced to zero; eleventh, to the Class E Certificates, until
the remaining Certificate Balance of such Class of Certificates is reduced to
zero; twelfth, to the Class D Certificates, until the remaining Certificate
Balance of such Class of Certificates is reduced to zero; thirteenth, to the
Class C Certificates, until the remaining Certificate Balance of such Class of
Certificates is reduced to zero; fourteenth, to the Class B Certificates, until
the remaining Certificate Balance of such Class of Certificates is reduced to
zero; and, last, to the Class A-1 Certificates, the Class A-2 and Class A-1A
Certificates, pro rata, in proportion to their respective outstanding
Certificate Balances, until the remaining Certificate Balances of such Classes
of Certificates are reduced to zero.
"Realized Losses" are losses arising from the inability to collect all
amounts due and owing under any defaulted Mortgage Loan, including by reason of
the fraud or bankruptcy of the borrower or a casualty of any nature at the
related Mortgaged Property, to the extent not covered by insurance. The Realized
Loss in respect of a liquidated Mortgage Loan (or related REO Property) is an
amount generally equal to the excess, if any, of (a) the outstanding principal
balance of such Mortgage Loan as of the date of liquidation, together with (i)
all accrued and unpaid interest thereon to but not including the Due Date in the
Collection Period in which the liquidation occurred (exclusive of any related
default interest in excess of the Mortgage Rate, Additional Interest, Prepayment
Premium or Yield Maintenance Charges) and (ii) certain related unreimbursed
servicing expenses, over (b) the aggregate amount of liquidation proceeds, if
any, recovered in connection with such liquidation. If any portion of the debt
due under a Mortgage Loan (other than Additional Interest and default interest
in excess of the Mortgage Rate) is
S-186
forgiven, whether in connection with a modification, waiver or amendment granted
or agreed to by the Special Servicer or in connection with the bankruptcy or
similar proceeding involving the related borrower, the amount so forgiven also
will be treated as a Realized Loss.
"Additional Trust Fund Expenses" include, among other things, (i) any
Special Servicing Fees, Principal Recovery Fees, or Workout Fees paid to the
Special Servicer, (ii) any interest paid to the Master Servicer, and/or the
Trustee in respect of unreimbursed Advances (to the extent not otherwise offset
by penalty interest and late payment charges) and amounts payable to the Special
Servicer in connection with certain inspections of Mortgaged Properties required
pursuant to the Pooling and Servicing Agreement (to the extent not otherwise
offset by penalty interest and late payment charges otherwise payable to the
Special Servicer and received in the Collection Period during which such
inspection related expenses were incurred) and (iii) any of certain
unanticipated expenses of the Trust Fund, including certain indemnities and
reimbursements to the Paying Agent and the Trustee of the type described under
"DESCRIPTION OF THE POOLING AND SERVICING AGREEMENTS--Certain Matters Regarding
the Trustee" in the Prospectus (the Paying Agent having the same rights to
indemnity and reimbursement as described thereunder with respect to the
Trustee), certain indemnities and reimbursements to the Master Servicer, the
Special Servicer and the Depositor of the type described under "DESCRIPTION OF
THE POOLING AND SERVICING AGREEMENTS--Certain Matters Regarding the Master
Servicer and the Depositor" in the Prospectus (the Special Servicer having the
same rights to indemnity and reimbursement as described thereunder with respect
to the Master Servicer), certain Rating Agency fees to the extent such fees are
not paid by any other party and certain federal, state and local taxes and
certain tax related expenses, payable from the assets of the Trust Fund and
described under "MATERIAL FEDERAL INCOME TAX CONSEQUENCES--Taxation of Owners of
REMIC Residual Certificates--Prohibited Transactions Tax and Other Taxes" in the
Prospectus and "SERVICING OF THE MORTGAGE LOANS--Defaulted Mortgage Loans; REO
Properties; Purchase Option" in this Prospectus Supplement. Additional Trust
Fund Expenses will reduce amounts payable to Certificateholders and, subject to
the distribution priorities described above, may result in a loss on one or more
Classes of Offered Certificates.
P&I ADVANCES
On or about each Distribution Date, the Master Servicer is obligated,
subject to the recoverability determination described in the next paragraph, to
make advances (each, a "P&I Advance") out of its own funds or, subject to the
replacement thereof as provided in the Pooling and Servicing Agreement, from
funds held in the Certificate Account that are not required to be distributed to
Certificateholders (or paid to any other Person pursuant to the Pooling and
Servicing Agreement) on such Distribution Date, in an amount that is generally
equal to the aggregate of all Periodic Payments (other than Balloon Payments)
and any Assumed Scheduled Payments, net of related Master Servicing Fees, in
respect of the Mortgage Loans and any REO Loans during the related Collection
Period, in each case to the extent such amount was not paid by or on behalf of
the related borrower or otherwise collected (or previously advanced by the
Master Servicer) as of the close of business on the last day of the Collection
Period. The Master Servicer's obligations to make P&I Advances in respect of any
Mortgage Loan, subject to the recoverability determination, will continue until
liquidation of such Mortgage Loan or disposition of any REO Property acquired in
respect thereof. However, if the Periodic Payment on any Mortgage Loan has been
reduced in connection with a bankruptcy or similar proceeding or a modification,
waiver or amendment granted or agreed to by the Special Servicer, the Master
Servicer will be required to advance only the amount of the reduced Periodic
Payment (net of related Servicing Fees) in respect of subsequent delinquencies.
In addition, if it is determined that an Appraisal Reduction Amount exists with
respect to any Required Appraisal Loan (as defined below), then, with respect to
the Distribution Date immediately following the date of such determination and
with respect to each subsequent Distribution Date for so long as such Appraisal
Reduction Amount exists, the Master Servicer will be required in the event of
subsequent delinquencies to advance in respect of such Mortgage Loan only an
amount equal to the sum of (i) the amount of the interest portion of the P&I
Advance that would otherwise be required without regard to this sentence, minus
the product of (a) such Appraisal Reduction Amount and (b) the per
S-187
annum Pass-Through Rate (i.e., for any month, one twelfth of the Pass-Through
Rate) applicable to the Class of Certificates, to which such Appraisal Reduction
Amount is allocated as described in "--Appraisal Reductions" below and (ii) the
amount of the principal portion of the P&I Advance that would otherwise be
required without regard to this sentence. Pursuant to the terms of the Pooling
and Servicing Agreement, if the Master Servicer fails to make a P&I Advance
required to be made, the Trustee shall then be required to make such P&I
Advance, in such case, subject to the recoverability standard described below.
Neither the Master Servicer nor Trustee will be required to make a P&I Advance
or any other advance for any Balloon Payments, default interest, late payment
charges, Prepayment Premiums, Yield Maintenance Charges or Additional Interest.
The Master Servicer (or the Trustee) is entitled to recover any P&I Advance
made out of its own funds from any amounts collected in respect of the Mortgage
Loan (net of related Master Servicing Fees with respect to collections of
interest and net of related Principal Recovery Fees and Workout Fees with
respect to collections of principal) as to which such P&I Advance was made
whether such amounts are collected in the form of late payments, insurance and
condemnation proceeds or liquidation proceeds, or any other recovery of the
related Mortgage Loan or REO Property ("Related Proceeds"). Neither the Master
Servicer nor the Trustee is obligated to make any P&I Advance that it determines
in accordance with the servicing standards described in this Prospectus
Supplement, would, if made, not be recoverable from Related Proceeds (a
"Nonrecoverable P&I Advance"), and the Master Servicer (or the Trustee) is
entitled to recover, from general funds on deposit in the Certificate Account,
any P&I Advance made that it later determines to be a Nonrecoverable P&I Advance
plus interest at the Reimbursement Rate. See "DESCRIPTION OF THE
CERTIFICATES--Advances in Respect of Delinquencies" and "DESCRIPTION OF THE
POOLING AND SERVICING AGREEMENTS--Certificate Account" in the Prospectus.
In connection with the recovery by the Master Servicer or the Trustee of
any P&I Advance made by it or the recovery by the Master Servicer or the Trustee
of any reimbursable servicing expense (which may include non-recoverable
advances to the extent deemed to be in the best interest of the
Certificateholders) incurred by it (each such P&I Advance or expense, an
"Advance"), the Master Servicer or the Trustee, as applicable, is entitled to be
paid interest compounded annually at a per annum rate equal to the Reimbursement
Rate. Such interest will be paid contemporaneously with the reimbursement of the
related Advance first out of late payment charges and default interest received
on the related Mortgage Loan in which such reimbursement is made and then from
general collections on the Mortgage Loans then on deposit in the Certificate
Account; provided, however, no interest shall accrue during any grace period
under a Mortgage Loan. In addition, to the extent the Master Servicer receives
late payment charges or default interest on a Mortgage Loan for which interest
on Advances related to such Mortgage Loan has been paid from general collections
on deposit in the Certificate Account and not previously reimbursed to the Trust
Fund, such late payment charges or default interest will be used to reimburse
the Trust Fund for such payment of interest. The "Reimbursement Rate" is equal
to the "prime rate" published in the "Money Rates" section of The Wall Street
Journal, as such "prime rate" may change from time to time, accrued on the
amount of such Advance from the date made to but not including the date of
reimbursement. To the extent not offset or covered by amounts otherwise payable
on the Non-Offered Certificates, interest accrued on outstanding Advances will
result in a reduction in amounts payable on the Offered Certificates, subject to
the distribution priorities described in this Prospectus Supplement.
APPRAISAL REDUCTIONS
Upon the earliest of the date (each such date, a "Required Appraisal Date")
that (1) any Mortgage Loan is 60 days delinquent in respect of any Periodic
Payments, (2) any REO Property is acquired on behalf of the Trust Fund in
respect of any Mortgage Loan, (3) any Mortgage Loan has been modified by the
Special Servicer to reduce the amount of any Periodic Payment, other than a
Balloon Payment, (4) a receiver is appointed and continues in such capacity in
respect of the Mortgaged Property securing any Mortgage Loan, (5) a borrower
with respect to any Mortgage Loan becomes subject to any bankruptcy
S-188
proceeding or (6) a Balloon Payment with respect to any Mortgage Loan has not
been paid on its scheduled maturity date, unless the Master Servicer has, on or
prior to 60 days following the scheduled maturity date of such Balloon Payment,
received written evidence from an institutional lender of such lender's binding
commitment to refinance such Mortgage Loan within 60 days after the Due Date of
such Balloon Payment (provided that if such refinancing does not occur during
such time specified in the commitment, the related Mortgage Loan will
immediately become a Required Appraisal Loan) or (7) any Mortgage Loan is
outstanding 60 days after the third anniversary of an extension of its scheduled
maturity date (each such Mortgage Loan, including an REO Mortgage Loan, a
"Required Appraisal Loan"), the Special Servicer is required to obtain (within
60 days of the applicable Required Appraisal Date) an appraisal of the related
Mortgaged Property prepared in accordance with 12 CFR Section 225.62 and
conducted in accordance with the standards of the Appraisal Institute by a
Qualified Appraiser (or with respect to any Mortgage Loan with an outstanding
principal balance less than $2 million, an internal valuation performed by the
Special Servicer), unless such an appraisal had previously been obtained within
the prior twelve months. A "Qualified Appraiser" is an independent appraiser,
selected by the Special Servicer or the Master Servicer, that is a member in
good standing of the Appraisal Institute, and that, if the state in which the
subject Mortgaged Property is located certifies or licenses appraisers, is
certified or licensed in such state, and in each such case, who has a minimum of
five years experience in the subject property type and market. The cost of such
appraisal will be advanced by the Master Servicer, subject to the Master
Servicer's right to be reimbursed therefor out of Related Proceeds or, if not
reimbursable therefrom, out of general funds on deposit in the Certificate
Account. As a result of any such appraisal, it may be determined that an
"Appraisal Reduction Amount" exists with respect to the related Required
Appraisal Loan, such determination to be made by the Master Servicer as
described below. The Appraisal Reduction Amount for any Required Appraisal Loan
will equal the excess, if any, of (a) the sum (without duplication), as of the
first Determination Date immediately succeeding the Master Servicer's obtaining
knowledge of the occurrence of the Required Appraisal Date if no new appraisal
is required or the date on which the appraisal or internal valuation, if
applicable, is obtained and each Determination Date thereafter so long as the
related Mortgage Loan remains a Required Appraisal Loan, of (i) the Stated
Principal Balance of such Required Appraisal Loan, (ii) to the extent not
previously advanced by or on behalf of the Master Servicer or the Trustee, all
unpaid interest on the Required Appraisal Loan through the most recent Due Date
prior to such Determination Date at a per annum rate equal to the related Net
Mortgage Rate (exclusive of any portion thereof that constitutes Additional
Interest), (iii) all accrued but unpaid Servicing Fees and all accrued but
unpaid Additional Trust Fund Expenses in respect of such Required Appraisal
Loan, (iv) all related unreimbursed Advances (plus accrued interest thereon)
made by or on behalf of the Master Servicer, the Special Servicer or the Trustee
with respect to such Required Appraisal Loan and (v) all currently due and
unpaid real estate taxes and reserves owed for improvements and assessments,
insurance premiums, and, if applicable, ground rents in respect of the related
Mortgaged Property, over (b) an amount equal to the sum of (i) all escrows,
reserves and letters of credit held for the purposes of reserves (provided such
letters of credit may be drawn upon for reserve purposes under the related
Mortgage Loan documents) held with respect to such Required Appraisal Loan, plus
(ii) 90% of the appraised value (net of any prior liens and estimated
liquidation expenses) of the related Mortgaged Property as determined by such
appraisal. If the Special Servicer has not obtained a new appraisal (or
performed an internal valuation, if applicable) within the time limit described
above, the Appraisal Reduction Amount for the related Mortgage Loan will equal
25% of the principal balance of such Mortgage Loan, to be adjusted upon receipt
of the new appraisal (or internal valuation, if applicable).
As a result of calculating an Appraisal Reduction Amount with respect to a
Mortgage Loan, the P&I Advance for such Mortgage Loan for the related
Distribution Date will be reduced, which will have the effect of reducing the
amount of interest available for distribution to the Subordinate Certificates in
reverse alphabetical order of the Classes. See "--P&I Advances" above. For the
purpose of calculating P&I Advances only, the aggregate Appraisal Reduction
Amounts will be allocated to the Certificate Balance of each Class of Sequential
Pay Certificates in reverse alphabetical order.
S-189
REPORTS TO CERTIFICATEHOLDERS; AVAILABLE INFORMATION
Paying Agent Reports. Based solely on information provided in monthly
reports prepared by the Master Servicer and the Special Servicer (and subject to
the limitations with respect thereto) and delivered to the Paying Agent, the
Paying Agent is required to provide or make available either electronically (on
the Paying Agent's internet website initially located at "www.etrustee.net") or
by first class mail on each Distribution Date to each Certificateholder:
1. A statement (a "Distribution Date Statement"), substantially in
the form of Annex B to this Prospectus Supplement, setting forth, among
other things, for each Distribution Date:
(i) the amount of the distribution to the holders of each Class
of REMIC Regular Certificates in reduction of the Certificate Balance
thereof;
(ii) the amount of the distribution to the holders of each Class
of REMIC Regular Certificates allocable to Distributable Certificate
Interest;
(iii) the amount of the distribution to the holders of each
Class of REMIC Regular Certificates allocable to Prepayment Premiums and
Yield Maintenance Charges;
(iv) the amount of the distribution to the holders of each Class
of REMIC Regular Certificates in reimbursement of previously allocated
Realized Losses and Additional Trust Fund Expenses;
(v) the Available Distribution Amount for such Distribution
Date;
(vi) (a) the aggregate amount of P&I Advances made in respect of
such Distribution Date with respect to the Mortgage Pool and each Loan
Group; and (b) the aggregate amount of servicing advances with respect
to each Loan Group as of the close of business on the related
Determination Date;
(vii) the aggregate unpaid principal balance of the Mortgage Pool
and each Loan Group outstanding as of the close of business on the
related Determination Date;
(viii) the aggregate Stated Principal Balance of the Mortgage
Pool and each Loan Group outstanding immediately before and immediately
after such Distribution Date;
(ix) the number, aggregate unpaid principal balance, weighted
average remaining term to maturity or Anticipated Repayment Date and
weighted average Mortgage Rate of the Mortgage Loans in the Mortgage
Pool and each Loan Group as of the close of business on the related
Determination Date;
(x) the number and aggregate Stated Principal Balance
(immediately after such Distribution Date) (and with respect to each
delinquent Mortgage Loan, a brief description of the reason for
delinquency, if known by the Master Servicer or Special Servicer, as
applicable) of Mortgage Loans (a) delinquent 30-59 days, (b) delinquent
60-89 days, (c) delinquent 90 days or more, and (d) as to which
foreclosure proceedings have been commenced;
(xi) as to each Mortgage Loan referred to in the preceding
clause (x) above: (a) the loan number thereof, (b) the Stated Principal
Balance thereof immediately following such Distribution Date and (c) a
brief description of any loan modification;
(xii) with respect to any Mortgage Loan as to which a liquidation
event occurred during the related Collection Period (other than a
payment in full), (a) the loan number thereof, (b) the aggregate of all
liquidation proceeds and other amounts received in connection with such
liquidation event (separately identifying the portion thereof allocable
to distributions on the Certificates), and (c) the amount of any
Realized Loss in connection with such liquidation event;
S-190
(xiii) with respect to any REO Property included in the Trust
Fund as to which the Special Servicer has determined, in accordance with
accepted servicing standards, that all payments or recoveries with
respect to such property have been ultimately recovered (a "Final
Recovery Determination") was made during the related Collection Period,
(a) the loan number of the related Mortgage Loan, (b) the aggregate of
all liquidation proceeds and other amounts received in connection with
such Final Recovery Determination (separately identifying the portion
thereof allocable to distributions on the Certificates), and (c) the
amount of any Realized Loss in respect of the related REO Property in
connection with such Final Recovery Determination;
(xiv) the Accrued Certificate Interest in respect of each Class
of REMIC Regular Certificates for such Distribution Date;
(xv) any unpaid Distributable Certificate Interest in respect of
each Class of REMIC Regular Certificates after giving effect to the
distributions made on such Distribution Date;
(xvi) the Pass-Through Rate for each Class of REMIC Regular
Certificates for such Distribution Date;
(xvii) the Principal Distribution Amount, the Loan Group 1
Principal Distribution Amount and the Loan Group 2 Principal
Distribution Amount for such Distribution Date (and, in the case of any
principal prepayment or other unscheduled collection of principal
received during the related Collection Period, the loan number for the
related Mortgage Loan and the amount of such prepayment or other
collection of principal);
(xviii) the aggregate of all Realized Losses incurred during the
related Collection Period and all Additional Trust Fund Expenses
incurred during the related Collection Period;
(xix) the aggregate of all Realized Losses and Additional Trust
Fund Expenses that were allocated to each Class on such Distribution
Date;
(xx) the Certificate Balance of each Class of REMIC Regular
Certificates (other than the Class X Certificates) and the Notional
Amount of the Class X-C and Class X-P Certificates immediately before
and immediately after such Distribution Date, separately identifying any
reduction therein due to the allocation of Realized Losses and
Additional Trust Fund Expenses on such Distribution Date;
(xxi) the certificate factor for each Class of REMIC Regular
Certificates immediately following such Distribution Date;
(xxii) the aggregate amount of interest on P&I Advances paid to
the Master Servicer or the Trustee with respect to the Mortgage Pool and
each Loan Group during the related Collection Period;
(xxiii) the aggregate amount of interest on servicing advances paid
to the Master Servicer, the Special Servicer and the Trustee with
respect to the Mortgage Pool and each Loan Group during the related
Collection Period;
(xxiv) the aggregate amount of servicing fees, Paying Agent fees
and Trustee Fees paid to the Master Servicer, the Special Servicer, the
Paying Agent and the Trustee, as applicable, during the related
Collection Period;
(xxv) the loan number for each Required Appraisal Loan and any
related Appraisal Reduction Amount as of the related Determination Date;
(xxvi) the original and then current credit support levels for
each Class of REMIC Regular Certificates;
(xxvii) the original and then current ratings for each Class of
REMIC Regular Certificates;
S-191
(xxviii) the aggregate amount of Prepayment Premiums and Yield
Maintenance Charges with respect to the Mortgage Pool and each Loan
Group collected during the related Collection Period;
(xxix) the amounts, if any, actually distributed with respect to
the Class R-I Certificates, Class R-II Certificates and Class Z
Certificates on such Distribution Date; and
(xxx) the value of any REO Property included in the Trust Fund at
the end of the Collection Period, based on the most recent appraisal or
valuation.
2. A "CMSA Loan Periodic Update File" and a "CMSA Property File" (in
electronic form and substance as provided by the Master Servicer and/or the
Special Servicer) setting forth certain information (with respect to CMSA
Loan Periodic Update File, as of the related Determination Date) with
respect to the Mortgage Loans and the Mortgaged Properties, respectively.
3. A "CMSA Collateral Summary File" and a "CMSA Bond File" setting
forth certain information with respect to the Mortgage Loans and the
Certificates, respectively.
The Master Servicer and/or the Special Servicer is required to deliver (in
electronic format acceptable to the Paying Agent and the Master Servicer) to the
Paying Agent prior to each Distribution Date, and the Paying Agent is required
to provide or make available electronically or by first class mail to each
Certificateholder, the Depositor, the Underwriters, the Trustee and each Rating
Agency on each Distribution Date, the following ten reports providing the
required information (unless the CMSA subsequently approves another form for the
presentation of such information) as of the Determination Date (unless otherwise
specified below and provided that the Collection Period will be deemed to end on
the related Determination Date) immediately preceding the preparation of each
such report:
(a) A "Delinquent Loan Status Report" containing substantially the
content set forth in Annex C attached to this Prospectus Supplement,
prepared by the Master Servicer (combining reports prepared by the Master
Servicer and the Special Servicer) setting forth, among other things, those
Mortgage Loans that were delinquent 30-59 days, delinquent 60-89 days,
delinquent 90 days or more, current but specially serviced, or in
foreclosure but not REO Property and status of resolution.
(b) A "Historical Loan Modification Report" containing substantially
the content set forth in Annex D attached to this Prospectus Supplement,
prepared by the Special Servicer setting forth, among other things, those
Mortgage Loans that have been modified pursuant to the Pooling and
Servicing Agreement (i) during the related Collection Period and (ii) since
the Cut-Off Date, showing the original and the revised terms thereof.
(c) A "Historical Liquidation Report" containing substantially the
content set forth in Annex E attached to this Prospectus Supplement,
prepared by the Special Servicer setting forth, among other things, (i) the
aggregate amount of liquidation proceeds and expenses relating to each
Final Recovery Determination, both during the related Collection Period and
historically, and (ii) the amount of Realized Losses occurring during the
related Collection Period, set forth on a loan-by-loan basis.
(d) An "REO Status Report" containing substantially the content set
forth in Annex F attached to this Prospectus Supplement, prepared by the
Special Servicer setting forth, among other things, with respect to each
REO Property then currently included in the Trust Fund, (i) the acquisition
date of such REO Property, (ii) the amount of income collected with respect
to such REO Property (net of related expenses) and other amounts, if any,
received on such REO Property during the related Collection Period and
(iii) the value of the REO Property based on the most recent appraisal or
other valuation thereof available to the Special Servicer as of such
Determination Date (including any prepared internally by the Special
Servicer).
(e) A "Watch List Report" containing substantially the content set
forth in Annex G attached to this Prospectus Supplement, prepared by the
Master Servicer identifying each Mortgage Loan that is not a Specially
Serviced Mortgage Loan (i) with a debt service coverage ratio of less than
1.05x,
S-192
other than the Mortgage Loans whose operating results for the first year of
operations represent less than seven months of operating history, (ii) that
is delinquent in respect of its real estate taxes, (iii) for which any
Advance has been outstanding for 30 days or more, (iv) for which the debt
service coverage ratio has decreased by more than 10% in the prior 12
months and is less than 1.40x, (v) for which any lease relating to more
than 25% of the rentable area of the related Mortgaged Property has
expired, been terminated, is in default or will expire within the next
three months (without being replaced by one or more tenants or leases),
(vi) that is late in making its Periodic Payment three or more times in the
preceding 12 months, (vii) with overdue material deferred maintenance at
the related Mortgaged Property or (viii) that is 30 or more days
delinquent; provided that a Mortgage Loan will not be identified on the
Watch List solely because the related borrower has failed to deliver
operating statements, rent rolls or other financial statements required to
be delivered under the Mortgage Loan documents.
(f) An "Operating Statement Analysis" containing substantially the
content set forth in Annex H attached to this Prospectus Supplement,
together with copies of the operating statements and rent rolls (but only
to the extent the related borrower is required by the Mortgage to deliver,
or otherwise agrees to provide, such information). The Master Servicer or
the Special Servicer is required consistent with the servicing standards
described in this Prospectus Supplement to endeavor to obtain such
operating statements and rent rolls.
(g) With respect to any Mortgaged Property or REO Property, an "NOI
Adjustment Worksheet" containing substantially the content set forth in
Annex I attached to this Prospectus Supplement, for such property (with the
related annual operating statements attached thereto as an exhibit),
presenting the computations made in accordance with the methodology
described in the Pooling and Servicing Agreement to "normalize" the full
year net operating income and debt service coverage numbers used by the
Master Servicer or the Special Servicer in the other reports referenced.
(h) A "Comparative Financial Status Report" containing substantially
the content set forth in Annex J attached to this Prospectus Supplement,
setting forth, among other things, the occupancy, revenue, net operating
income and DSCR for each Mortgage Loan or the related Mortgaged Property,
as applicable, as of the end of the calendar month immediately preceding
the preparation of such report for each of the following three periods (to
the extent such information is in the Master Servicer's or Special
Servicer's possession, as applicable): (i) the most current available
year-to-date, (ii) each of the previous two full fiscal years stated
separately; and (iii) the "base year" (representing the original analysis
of information used as of the Cut-Off Date).
(i) An "Interim Delinquent Loan Status Report" identifying each
Mortgage Loan that was delinquent as of the end of the calendar month
immediately preceding the preparation of such report.
(j) An "Updated Collection Report" identifying each mortgage loan with
respect to which the Master Servicer received a Periodic Payment or
principal payment after the Determination Date and before the P&I Advance
Date for the related month.
The reports identified in clauses (a), (b), (c), (d), (i) and (j) above are
referred to in this Prospectus Supplement as the "Unrestricted Servicer
Reports", and the reports identified in clauses (e), (f), (g) and (h) above are
referred to in this Prospectus Supplement as the "Restricted Servicer Reports".
In addition, within a reasonable period of time after the end of each
calendar year, the Paying Agent is required to send to each person who at any
time during the calendar year was a Certificateholder of record, a report
summarizing on an annual basis (if appropriate) certain items provided to
Certificateholders in the monthly Distribution Date Statements and such other
information as may be required to enable such Certificateholders to prepare
their federal income tax returns. Such information is required to include the
amount of original issue discount accrued on each Class of Certificates and
information regarding the expenses of the Trust Fund. Such requirements shall be
deemed to be satisfied to the extent such information is provided pursuant to
applicable requirements of the Code in force from time to time.
S-193
The information that pertains to Specially Serviced Trust Fund Assets
reflected in reports will be based solely upon the reports delivered by the
Special Servicer or the Master Servicer to the Paying Agent prior to related
Distribution Date. Absent manifest error, none of the Master Servicer, the
Special Servicer or the Paying Agent will be responsible for the accuracy or
completeness of any information supplied to it by a Mortgagor or third party
that is included in any reports, statements, materials or information prepared
or provided by the Master Servicer, the Special Servicer or the Paying Agent, as
applicable.
Book-Entry Certificates. Until such time as definitive Offered
Certificates are issued in respect of the Book-Entry Certificates, the foregoing
information will be available to the holders of the Book-Entry Certificates only
to the extent it is forwarded by or otherwise available through DTC and its
Participants. Any beneficial owner of a Book-Entry Certificate who does not
receive information through DTC or its Participants may request that the Paying
Agent reports be mailed directly to it by written request to the Paying Agent
(accompanied by evidence of such beneficial ownership) at the Corporate Trust
Office of the Paying Agent. The manner in which notices and other communications
are conveyed by DTC to its Participants, and by its Participants to the holders
of the Book-Entry Certificates, will be governed by arrangements among them,
subject to any statutory or regulatory requirements as may be in effect from
time to time. The Master Servicer, the Special Servicer, the Trustee, the Paying
Agent and the Depositor are required to recognize as Certificateholders only
those persons in whose names the Certificates are registered on the books and
records of the Certificate Registrar.
Information Available Electronically. On or prior to each Distribution
Date, the Paying Agent will make available to any interested party via its
internet website initially located at "www.etrustee.net," (i) the related
Distribution Date Statement, (ii) the CMSA Loan Periodic Update File, CMSA loan
setup file, CMSA Bond File and CMSA Collateral Summary File, (iii) the
Unrestricted Servicer Reports, (iv) as a convenience for interested parties (and
not in furtherance of the distribution thereof under the securities laws), the
Prospectus Supplement, the Prospectus and the Pooling and Servicing Agreement,
and (v) any other items at the request of the Depositor.
In addition, on each Distribution Date, the Paying Agent will make
available upon a restricted basis, (i) the Restricted Servicer Reports and (ii)
the CMSA Property File. The Paying Agent shall provide access to such restricted
reports, upon written request, to any Privileged Person and to any other person
upon the direction of the Depositor.
The Paying Agent and Master Servicer make no representations or warranties
as to the accuracy or completeness of any report, document or other information
made available on its internet website and assumes no responsibility therefor.
In addition, the Paying Agent and the Master Servicer may disclaim
responsibility for any information distributed by the Paying Agent or the Master
Servicer, as the case may be, for which it is not the original source.
The Master Servicer may make available each month via the Master Servicer's
internet website, initially located at "www.wachovia.com" (i) to any interested
party, the Unrestricted Servicer Reports, the CMSA loan setup file and the CMSA
Loan Periodic Update File, and (ii) to any Privileged Person, with the use of a
password provided by the Master Servicer to such Privileged Person, the
Restricted Servicer Reports and the CMSA Property File. For assistance with the
Master Servicer's internet website, investors may call (800) 326-1334.
"Privileged Person" means any Certificateholder or any person identified to
the Paying Agent or the Master Servicer, as applicable, as a prospective
transferee of an Offered Certificate or any interests therein (that, with
respect to any such holder or Certificate Owner or prospective transferee, has
provided to the Paying Agent or the Master Servicer, as applicable, a
certification in the form attached to the Pooling and Servicing Agreement), any
Rating Agency, the Mortgage Loan Sellers, the Underwriters or any party to the
Pooling and Servicing Agreement.
In connection with providing access to the Paying Agent's internet website
or the Master Servicer's internet website, the Paying Agent or the Master
Servicer, as applicable, may require registration and the
S-194
acceptance of a disclaimer. Neither the Paying Agent nor the Master Servicer
shall be liable for the dissemination of information in accordance with the
Pooling and Servicing Agreement.
Other Information. The Pooling and Servicing Agreement requires that the
Master Servicer or the Special Servicer make available at its offices primarily
responsible for administration of the Trust Fund, during normal business hours,
or send the requesting party at the expense of such requesting party, for review
by any holder or Certificate Owner owning an Offered Certificate or an interest
therein or any person identified by the Paying Agent to the Master Servicer or
Special Servicer, as the case may be, as a prospective transferee of an Offered
Certificate or an interest therein, originals or copies of, among other things,
the following items: (a) the Pooling and Servicing Agreement and any amendments
thereto, (b) all Distribution Date Statements delivered to holders of the
relevant Class of Offered Certificates since the Closing Date, (c) all officer's
certificates delivered by the Master Servicer since the Closing Date as
described under "DESCRIPTION OF THE POOLING AND SERVICING AGREEMENTS--Evidence
as to Compliance" in the Prospectus, (d) all accountants' reports delivered with
respect to the Master Servicer since the Closing Date as described under
"DESCRIPTION OF THE POOLING AND SERVICING AGREEMENTS--Evidence as to Compliance"
in the Prospectus, (e) the most recent property inspection report prepared by or
on behalf of the Master Servicer in respect of each Mortgaged Property, (f) the
most recent Mortgaged Property annual operating statements and rent roll, if
any, collected by or on behalf of the Master Servicer, (g) any and all
modifications, waivers and amendments of the terms of a Mortgage Loan entered
into by the Special Servicer, (h) the Mortgage File relating to each Mortgage
Loan, and (i) any and all officers' certificates and other evidence prepared by
the Master Servicer or the Special Servicer to support its determination that
any Advance was or, if made, would not be recoverable from Related Proceeds.
Copies of any and all of the foregoing items will be available from the Master
Servicer or Special Servicer, as the case may be, upon request; however, the
Master Servicer or Special Servicer, as the case may be, will be permitted to
require (other than from the Rating Agencies) a certification from the person
seeking such information (covering among other matters, confidentiality) and
payment of a sum sufficient to cover the reasonable costs and expenses of
providing such information to Certificateholders, Certificate Owners and their
prospective transferees, including, without limitation, copy charges and
reasonable fees for employee time and for space.
ASSUMED FINAL DISTRIBUTION DATE; RATED FINAL DISTRIBUTION DATE
The "Assumed Final Distribution Date" with respect to any Class of REMIC
Regular Certificates is the Distribution Date on which the Certificate Balance
of such Class of Certificates would be reduced to zero based on the assumption
that no Mortgage Loan is voluntarily prepaid prior to its stated maturity date
(except for the ARD Loans which are assumed to be paid in full on their
respective Anticipated Repayment Dates) and otherwise based on the "Table
Assumptions" set forth under "YIELD AND MATURITY CONSIDERATIONS--Weighted
Average Life" in this Prospectus Supplement, which Distribution Date shall in
each case be as follows:
<Table>
<Caption>
ASSUMED FINAL
CLASS DESIGNATION DISTRIBUTION DATE
- ----------------- -----------------
Class A-1.............................................. February 15, 2008
Class A-2.............................................. March 15, 2013
Class B................................................ March 15, 2013
Class C................................................ March 15, 2013
Class D................................................ April 15, 2013
Class E................................................ April 15, 2013
</Table>
THE ASSUMED FINAL DISTRIBUTION DATES SET FORTH ABOVE WERE CALCULATED
WITHOUT REGARD TO ANY DELAYS IN THE COLLECTION OF BALLOON PAYMENTS AND WITHOUT
REGARD TO A REASONABLE LIQUIDATION TIME WITH RESPECT TO ANY MORTGAGE LOANS THAT
MAY BE DELINQUENT. ACCORDINGLY, IN THE EVENT OF DEFAULTS ON THE MORTGAGE LOANS,
THE ACTUAL FINAL DISTRIBUTION DATE FOR ONE OR MORE CLASSES OF THE OFFERED
CERTIFICATES MAY BE LATER, AND COULD BE SUBSTANTIALLY LATER, THAN THE RELATED
ASSUMED FINAL DISTRIBUTION DATE(S).
S-195
In addition, the Assumed Final Distribution Dates set forth above were
calculated on the basis of a 0% CPR (as defined in this Prospectus Supplement)
(except that it is assumed that the ARD Loans pay their respective principal
balances on their related Anticipated Repayment Dates) and no losses on the
Mortgage Loans. Because the rate of principal payments (including prepayments)
on the Mortgage Loans can be expected to exceed the scheduled rate of principal
payments, and could exceed such scheduled rate by a substantial amount, and
because losses may occur in respect of the Mortgage Loans, the actual final
Distribution Date for one or more Classes of the Offered Certificates may be
earlier, and could be substantially earlier, than the related Assumed Final
Distribution Date(s). The rate of principal payments (including prepayments) on
the Mortgage Loans will depend on the characteristics of the Mortgage Loans, as
well as on the prevailing level of interest rates and other economic factors,
and no assurance can be given as to actual principal payment experience.
Finally, the Assumed Final Distribution Dates were calculated assuming there
would not be an early termination of the Trust Fund. See "YIELD AND MATURITY
CONSIDERATIONS" and "DESCRIPTION OF THE MORTGAGE POOL" in this Prospectus
Supplement and in the accompanying Prospectus.
The "Rated Final Distribution Date" with respect to each Class of Offered
Certificates is the Distribution Date in April 2035, the first Distribution Date
that follows the second anniversary of the end of the amortization term for the
Mortgage Loan that, as of the Cut-Off Date, has the longest remaining
amortization term. The rating assigned by a Rating Agency to any Class of
Offered Certificates entitled to receive distributions in respect of principal
reflects an assessment of the likelihood that Certificateholders of such Class
will receive, on or before the Rated Final Distribution Date, all principal
distributions to which they are entitled. See "RATINGS" in this Prospectus
Supplement.
VOTING RIGHTS
At all times during the term of the Pooling and Servicing Agreement, 100%
of the voting rights for the Certificates (the "Voting Rights") will be
allocated among the respective Classes of Certificates as follows: (i) 4% in the
aggregate in the case of the Class X Certificates (allocated, pro rata,between
the Classes of Class X Certificates based on Notional Amount) and (ii) in the
case of any other Class of Certificates, a percentage equal to the product of
96% and a fraction, the numerator of which is equal to the aggregate Certificate
Balance of such Class of Certificates (as adjusted by treating any Appraisal
Reduction Amount as a Realized Loss solely for the purposes of adjusting Voting
Rights) and the denominator of which is equal to the aggregate Certificate
Balances of all Classes of Certificates, determined as of the Distribution Date
immediately preceding such time; provided, however, that the treatment of any
Appraisal Reduction Amount as a Realized Loss shall not reduce the Certificate
Balances of any Class for the purpose of determining the Controlling Class, the
Controlling Class Representative or the Majority Subordinate Certificateholder.
The holders of the Class R-I, Class R-II and Class Z Certificates will not be
entitled to any Voting Rights. Voting Rights allocated to a Class of
Certificates will be allocated among the related Certificateholders in
proportion to the percentage interests in such Class evidenced by their
respective Certificates. The Class A-1, Class A-2 and Class A-1A Certificates
will be treated as one Class for determining the Controlling Class. In addition,
if either the Master Servicer or the Special Servicer is the holder of any
Sequential Pay Certificate, neither of the Master Servicer or Special Servicer,
in its capacity as a Certificateholder, will have Voting Rights with respect to
matters concerning compensation affecting the Master Servicer or the Special
Servicer. See "DESCRIPTION OF THE CERTIFICATES--Voting Rights" in the
Prospectus.
TERMINATION
The obligations created by the Pooling and Servicing Agreement will
terminate following the earlier of (i) the final payment (or advance in respect
thereof) or other liquidation of the last Mortgage Loan or REO Property subject
thereto, and (ii) the purchase of all of the Mortgage Loans and all of the REO
Properties, if any, remaining in the Trust Fund by the Master Servicer, the
Special Servicer or any single Certificateholder (so long as such
Certificateholder is not an affiliate of the Depositor or a Mortgage Loan
Seller) that is entitled to greater than 50% of the Voting Rights allocated to
the Class of Sequential Pay
S-196
Certificates with the latest alphabetical class designation then outstanding (or
if no Certificateholder is entitled to greater than 50% of the Voting Rights of
such Class, the Certificateholder with the largest percentage of Voting Rights
allocated to such Class) (the "Majority Subordinate Certificateholder") and
distribution or provision for distribution thereof to the Certificateholders.
Written notice of termination of the Pooling and Servicing Agreement will be
given to each Certificateholder, and the final distribution will be made only
upon surrender and cancellation of the Certificates at the office of the Paying
Agent or other registrar for the Certificates or at such other location as may
be specified in such notice of termination.
Any such purchase by the Master Servicer, the Special Servicer or the
Majority Subordinate Certificateholder of all the Mortgage Loans and all of the
REO Properties, if any, remaining in the Trust Fund is required to be made at a
price equal to (i) the aggregate Purchase Price of all the Mortgage Loans (other
than REO Mortgage Loans) then included in the Trust Fund, plus (ii) the fair
market value of all REO Properties then included in the Trust Fund, as
determined by an independent appraiser selected by the Master Servicer and
approved by the Trustee (which may be less than the Purchase Price for the
corresponding REO Loan), minus (iii) if the purchaser is the Master Servicer,
the aggregate of amounts payable or reimbursable to the Master Servicer under
the Pooling and Servicing Agreement. Such purchase will effect early retirement
of the then outstanding Offered Certificates, but the right of the Master
Servicer, the Special Servicer or the Majority Subordinate Certificateholder to
effect such purchase is subject to the requirement that the aggregate principal
balance of the Mortgage Loans is less than 1% of the Cut-Off Date Pool Balance.
The purchase price paid in connection with the purchase of all Mortgage
Loans and REO Properties remaining in the Trust Fund, exclusive of any portion
thereof payable or reimbursable to any person other than the Certificateholders,
will constitute part of the Available Distribution Amount for the final
Distribution Date. The Available Distribution Amount for the final Distribution
Date will be distributed by the Paying Agent generally as described in this
Prospectus Supplement under "--Distributions--Application of the Available
Distribution Amount," except that the distributions of principal on any Class of
Sequential Pay Certificates described thereunder will be made, subject to
available funds and the distribution priorities described thereunder, in an
amount equal to the entire Certificate Balance of such Class remaining
outstanding.
An exchange by any Certificateholder of all of the then outstanding
Certificates for all of the Mortgage Loans and each REO Property remaining in
the Trust Fund may be made: (i) if the then outstanding Certificates are held by
a single Certificateholder, (ii) after the Class A-1, Class A-2, Class A-1A,
Class B, Class C, Class D and Class E Certificates have been paid in full, and
(iii) by giving written notice to each of the parties to the Pooling and
Servicing Agreement no later than 30 days prior to the anticipated date of
exchange. In the event that such Certificateholder elects to exchange its
Certificates for all of the Mortgage Loans and each REO Property remaining in
the Trust Fund, such Certificateholder must deposit in the Certificate Account
in immediately available funds in an amount equal to all amounts then due and
owing to the Master Servicer, the Special Servicer, the Trustee, the Paying
Agent, the Certificate Registrar, the REMIC Administrator and their respective
agents under the Pooling and Servicing Agreement.
THE TRUSTEE
Wells Fargo Bank Minnesota, N.A. ("Wells Fargo") is acting as Trustee
pursuant to the Pooling and Servicing Agreement. Wells Fargo, a direct, wholly
owned subsidiary of Wells Fargo & Company, is a national banking association
originally chartered in 1872 and is engaged in a wide range of activities
typical of a national bank. Wells Fargo conducts its trustee and securities
administration services at its offices in Columbia, Maryland. Its address there
is 9062 Old Annapolis Road, Columbia, Maryland 21045-1951. Certificateholders
and other interested parties should direct their inquiries to Wells Fargo CMBS
Customer Service office. The telephone number is (301) 815-6600. See
"DESCRIPTION OF THE POOLING AND SERVICING AGREEMENTS--The Trustee," "--Duties of
the Trustee," "--Certain Matters Regarding the Trustee" and "--Resignation and
Removal of the Trustee" in the Prospectus. As
S-197
compensation for its services, the Trustee will be entitled to receive monthly,
from general funds on deposit in the Certificate Account, the Trustee Fee. The
"Trustee Fee" for each Mortgage Loan and REO Loan for any Distribution Date
equals one month's interest for the most recently ended calendar month
(calculated on the basis of a 360-day year consisting of twelve 30-day months),
accrued at the Trustee Fee rate on the Stated Principal Balance of such Mortgage
Loan or REO Loan, as the case may be, outstanding immediately following the
prior Distribution Date (or, in the case of the initial Distribution Date, as of
the Closing Date). The Trustee Fee also includes the fee payable to the Paying
Agent. The Trustee Fee rate is a per annum rate set forth in the Pooling and
Servicing Agreement. In addition, the Trustee will be entitled to recover from
the Trust Fund all reasonable unanticipated expenses and disbursements incurred
or made by the Trustee in accordance with any of the provisions of the Pooling
and Servicing Agreement, but not including expenses incurred in the ordinary
course of performing its duties as Trustee under the Pooling and Servicing
Agreement, and not including any such expense, disbursement or advance as may
arise from its willful misconduct, negligence or bad faith.
PAYING AGENT, CERTIFICATE REGISTRAR AND AUTHENTICATING AGENT
LaSalle Bank National Association will be the paying agent (in such
capacity, the "Paying Agent") under the Pooling and Servicing Agreement. In
addition, LaSalle Bank National Association will initially serve as registrar
(in such capacity, the "Certificate Registrar") for purposes of recording and
otherwise providing for the registration of the Offered Certificates and of
transfers and exchanges of the definitive, fully registered Certificates, if
issued, and as authenticating agent of the Certificates (in such capacity, the
"Authenticating Agent").
The Paying Agent also has certain duties with respect to REMIC
administration (in such capacity the "REMIC Administrator"). See "MATERIAL
FEDERAL INCOME TAX CONSEQUENCES--Taxation of Owners of REMIC Residual
Certificates--Reporting and Other Administrative Matters" in the Prospectus.
LaSalle Bank National Association is one of the mortgage loan sellers and is an
affiliate of ABN AMRO, one of the Underwriters.
As compensation for its duties as Paying Agent, Certificate Registrar and
Authenticating Agent, LaSalle Bank National Association will be paid a portion
of the monthly Trustee Fee as set forth in the Pooling and Servicing Agreement.
The Trustee Fee rate is a per annum rate set forth in the Pooling and Servicing
Agreement. In addition, the Paying Agent will be entitled to recover from the
Trust Fund all reasonable unanticipated expenses and disbursements incurred or
made by the Paying Agent in accordance with any of the provisions of the Pooling
and Servicing Agreement, but not including routine expenses incurred in the
ordinary course of performing its duties as Paying Agent under the Pooling and
Servicing Agreement, and not including any such expense, disbursement or advance
as may arise from its willful misconduct, negligence or bad faith. The Paying
Agent is also authorized to invest or direct the investment of funds held in the
distribution accounts and the Additional Interest Account maintained by it that
relate to the Mortgage Loans or REO Properties, as the case may be, in certain
short-term United States government securities and certain other permitted
investment grade obligations, and the Paying Agent will be entitled to retain
any interest or other income earned on such funds held in those accounts
maintained by it, but shall be required to cover any losses on investments of
funds held in those accounts maintained by it, from its own funds without any
right to reimbursement, except in certain limited circumstances described in the
Pooling and Servicing Agreement.
S-198
YIELD AND MATURITY CONSIDERATIONS
YIELD CONSIDERATIONS
General. The yield on any Offered Certificate will depend on, among other
things, (a) the price at which such Certificate is purchased by an investor and
(b) the rate, timing and amount of distributions on such Certificate. The rate,
timing and amount of distributions on any Offered Certificate will in turn
depend on, among other things, (i) the Pass-Through Rate for such Certificate,
(ii) the rate and timing of principal payments (including principal prepayments)
and other principal collections on the Mortgage Loans and the extent to which
such amounts are to be applied in reduction of the Certificate Balance, (iii)
the rate, timing and severity of Realized Losses and Additional Trust Fund
Expenses and the extent to which such losses and expenses are allocable in
reduction of the Certificate Balance, and (iv) the timing and severity of any
Net Aggregate Prepayment Interest Shortfalls and the extent to which such
shortfalls allocable are in reduction of the Distributable Certificate Interest
payable on the related Class.
Rate and Timing of Principal Payment. The yield to holders of any Offered
Certificates purchased at a discount or premium will be affected by the rate and
timing of principal payments made in reduction of the Certificate Balance of any
Class of Sequential Pay Certificates. As described in this Prospectus
Supplement, the Group 1 Principal Distribution Amount (and, after the Class A-1A
Certificates have been retired, any remaining Group 2 Principal Distribution
Amount) for each Distribution Date will generally be distributable first in
respect of the Class A-1 Certificates until the Certificate Balance thereof is
reduced to zero, and then, in respect of the Class A-2 Certificates until the
Certificate Balance thereof is reduced to zero, and the Group 2 Principal
Distribution Amount (and, after the Class A-2 Certificates have been retired,
any remaining Group 1 Principal Distribution Amount) for each Distribution Date
will generally be distributable first to the Class A-1A Certificates. After
those distributions, the remaining Principal Distribution Amount with respect to
the Mortgage Pool will generally be distributable entirely in respect of the
Class B Certificates, the Class C Certificates, the Class D Certificates, the
Class E Certificates and then the Non-Offered Certificates (other than the Class
A-1A, Class X-C and Class X-P Certificates), in that order, in each case until
the Certificate Balance of such Class of Certificates is reduced to zero.
Consequently, the rate and timing of principal payments that are distributed or
otherwise result in reduction of the Certificate Balance of any Class of Offered
Certificates, will be directly related to the rate and timing of principal
payments on or in respect of the Mortgage Loans, which will in turn be affected
by the amortization schedules thereof, the dates on which Balloon Payments are
due, any extension of maturity dates by the Master Servicer or the Special
Servicer, and the rate and timing of principal prepayments and other unscheduled
collections thereon (including for this purpose, collections made in connection
with liquidations of Mortgage Loans due to defaults, casualties or condemnations
affecting the Mortgaged Properties, or purchases of Mortgage Loans out of the
Trust Fund). Furthermore, because the amount of principal that will be
distributed to the Class A-1, Class A-2 and Class A-1A Certificates will
generally be based upon the particular Loan Group that the related Mortgage Loan
is deemed to be in, the yield on the Class A-1 and Class A-2 Certificates will
be particularly sensitive to prepayments on Mortgage Loans in Loan Group 1 and
the yield on the Class A-1A Certificates will be particularly sensitive to
prepayments on Mortgage Loans in Loan Group 2. In addition, although the
borrowers under ARD Loans may have certain incentives to repay ARD Loans on
their Anticipated Repayment Dates, there can be no assurance that the related
borrowers will be able to repay the ARD Loans on their Anticipated Repayment
Date. The failure of a borrower to repay the ARD Loans on their Anticipated
Repayment Dates will not be an event of default under the terms of the ARD
Loans, and pursuant to the terms of the Pooling and Servicing Agreement, neither
the Master Servicer nor the Special Servicer will be permitted to take any
enforcement action with respect to a borrower's failure to pay Additional
Interest or principal in excess of the principal component of the constant
Periodic Payment, other than requests for collection, until the scheduled
maturity of the ARD Loans; provided, that the Master Servicer or the Special
Servicer, as the case may be, may take action to enforce the Trust Fund's right
to apply Excess Cash Flow to principal in accordance with the terms of the ARD
Loans' documents.
S-199
Prepayments and, assuming the respective stated maturity dates therefor
have not occurred, liquidations and purchases of the Mortgage Loans, will result
in distributions on the Certificates of amounts that would otherwise be
distributed over the remaining terms of the Mortgage Loans. Defaults on the
Mortgage Loans, particularly at or near their stated maturity dates, may result
in significant delays in payments of principal on the Mortgage Loans (and,
accordingly, on the Offered Certificates that are Sequential Pay Certificates)
while work-outs are negotiated or foreclosures are completed. See "SERVICING OF
THE MORTGAGE LOANS--Modifications, Waivers and Amendments" in this Prospectus
Supplement and "DESCRIPTION OF THE POOLING AND SERVICING AGREEMENTS--Realization
Upon Defaulted Mortgage Loans" and "CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND
LEASES--Foreclosure" in the Prospectus.
The extent to which the yield to maturity of any Class of Offered
Certificates may vary from the anticipated yield will depend upon the degree to
which such Certificates are purchased at a discount or premium and when, and to
what degree, payments of principal on the Mortgage Loans (and, with respect to
the Class A-1, Class A-2 and Class A-1A Certificates, which Loan Group such
Mortgage Loan is deemed to be in) in turn are distributed or otherwise result in
reduction of the Certificate Balance of such Certificates. An investor should
consider, in the case of any Offered Certificate purchased at a discount, the
risk that a slower than anticipated rate of principal payments on the Mortgage
Loans could result in an actual yield to such investor that is lower than the
anticipated yield and, in the case of any Offered Certificate purchased at a
premium, the risk that a faster than anticipated rate of principal payments
could result in an actual yield to such investor that is lower than the
anticipated yield. In general, the earlier a payment of principal on the
Mortgage Loans is distributed to or otherwise results in reduction of the
principal balance of an Offered Certificate purchased at a discount or premium,
the greater will be the effect on an investor's yield to maturity. As a result,
the effect on an investor's yield of principal payments on the Mortgage Loans
occurring at a rate higher (or lower) than the rate anticipated by the investor
during any particular period would not be fully offset by a subsequent like
reduction (or increase) in the rate of such principal payments. Because the rate
of principal payments on the Mortgage Loans will depend on future events and a
variety of factors (as described more fully below), no assurance can be given as
to such rate or the rate of principal prepayments in particular. The Depositor
is not aware of any relevant publicly available or authoritative statistics with
respect to the historical prepayment experience of a large group of mortgage
loans comparable to the Mortgage Loans.
Losses and Shortfalls. The yield to holders of the Offered Certificates
will also depend on the extent to which such holders are required to bear the
effects of any losses or shortfalls on the Mortgage Loans. Losses and other
shortfalls on the Mortgage Loans will, with the exception of any Net Aggregate
Prepayment Interest Shortfalls, generally be borne by the holders of the
respective Classes of Sequential Pay Certificates to the extent of amounts
otherwise distributable in respect of such Certificates, in reverse alphabetical
order of their Class designations. Realized Losses and Additional Trust Fund
Expenses will be allocated, as and to the extent described in this Prospectus
Supplement, to the holders of the respective Classes of Sequential Pay
Certificates other than the Class A-1, Class A-2 and Class A-1A Certificates (in
reduction of the Certificate Balance of each such Class), in reverse
alphabetical order of their Class designations. In the event of a reduction of
the Certificate Balances of all such Classes of Certificates, such losses and
shortfalls will then be borne, pro rata, by the Class A-1 Certificates, Class
A-2 and Class A-1A Certificates (and the Class X Certificates with respect to
shortfalls of interest). As more fully described in this Prospectus Supplement
under "DESCRIPTION OF THE CERTIFICATES--Distributions--Distributable Certificate
Interest," Net Aggregate Prepayment Interest Shortfalls will generally be borne
by the respective Classes of REMIC Regular Certificates (other than the Class X
Certificates) on a pro rata basis.
Certain Relevant Factors. The rate and timing of principal payments and
defaults and the severity of losses on the Mortgage Loans may be affected by a
number of factors, including, without limitation, prevailing interest rates, the
terms of the Mortgage Loans (for example, due-on-sale clauses, Lockout Periods,
provisions requiring the payment of Prepayment Premiums, Yield Maintenance
Charges and amortization terms that require Balloon Payments), the demographics
and relative economic vitality of the
S-200
areas in which the Mortgaged Properties are located and the general supply and
demand for rental units, hotel/motel guest rooms, health care facility beds,
mobile home park pads or comparable commercial space, as applicable, in such
areas, the quality of management of the Mortgaged Properties, the servicing of
the Mortgage Loans, possible changes in tax laws and other opportunities for
investment. See "RISK FACTORS--The Mortgage Loans" and "DESCRIPTION OF THE
MORTGAGE POOL" in this Prospectus Supplement and "YIELD
CONSIDERATIONS--Prepayment Considerations" in the accompanying Prospectus.
The rate of prepayment on the Mortgage Pool is likely to be affected by
prevailing market interest rates for mortgage loans of a comparable type, term
and risk level. When the prevailing market interest rate is below a mortgage
interest rate, the related borrower may have an incentive to refinance its
mortgage loan. As of the Cut-Off Date, all of the Mortgage Loans may be prepaid
at any time after the expiration of any applicable Lockout Period and/or any
period when the holder of a Mortgage may require a borrower to pledge Defeasance
Collateral in lieu of prepaying the related Mortgage Loan (a "Required
Defeasance Period"), subject, in some cases, to the payment of a Prepayment
Premium or a Yield Maintenance Charge. A requirement that a prepayment be
accompanied by a Prepayment Premium or Yield Maintenance Charge may not provide
a sufficient economic disincentive to deter a borrower from refinancing at a
more favorable interest rate.
Depending on prevailing market interest rates, the outlook for market
interest rates and economic conditions generally, some borrowers may sell or
refinance Mortgaged Properties in order to realize their equity therein, to meet
cash flow needs or to make other investments. In addition, some borrowers may be
motivated by federal and state tax laws (which are subject to change) to sell
Mortgaged Properties prior to the exhaustion of tax depreciation benefits.
The Depositor makes no representation as to the particular factors that
will affect the rate and timing of prepayments and defaults on the Mortgage
Loans, as to the relative importance of such factors, as to the percentage of
the principal balance of the Mortgage Loans that will be prepaid or as to
whether a default will have occurred as of any date or as to the overall rate of
prepayment or default on the Mortgage Loans.
Delay in Payment of Distributions. Because monthly distributions will not
be made to Certificateholders until a date that is scheduled to be up to 15 days
following the Due Dates for the Mortgage Loans during the related Collection
Period, the effective yield to the holders of the Offered Certificates will be
lower than the yield that would otherwise be produced by the applicable
Pass-Through Rates and purchase prices (assuming such prices did not account for
such delay).
Unpaid Distributable Certificate Interest. As described under "DESCRIPTION
OF THE CERTIFICATES--Distributions--Application of the Available Distribution
Amount" in this Prospectus Supplement, if the portion of the Available
Distribution Amount distributable in respect of interest on any Class of Offered
Certificates on any Distribution Date is less than the Distributable Certificate
Interest then payable for such Class, the shortfall will be distributable to
holders of such Class of Certificates on subsequent Distribution Dates, to the
extent of available funds. Any such shortfall will not bear interest, however,
and will therefore negatively affect the yield to maturity of such Class of
Certificates for so long as it is outstanding.
Optional Termination. Any optional termination of the Trust Fund would
have an effect similar to a prepayment in full of the Mortgage Loans (without,
however, the payment of any Prepayment Premiums or Yield Maintenance Charges)
and, as a result, investors in any Certificates purchased at a premium might not
fully recoup their initial investment. See "DESCRIPTION OF THE
CERTIFICATES--Termination" in this Prospectus Supplement.
WEIGHTED AVERAGE LIFE
The weighted average life of any Class A-1 and Class A-2, Class B, Class C,
Class D and Class E Certificate refers to the average amount of time that will
elapse from the assumed Closing Date until each
S-201
dollar allocable to principal of such Certificate is distributed to the
investor. The weighted average life of any such Offered Certificate will be
influenced by, among other things, the rate at which principal on the Mortgage
Loans is paid or otherwise collected or advanced and applied to pay principal of
such Offered Certificate, which may be in the form of scheduled amortization,
voluntary prepayments, insurance and condemnation proceeds and liquidation
proceeds. As described in this Prospectus Supplement, the Group 1 Principal
Distribution Amount (and, after the Class A-1A Certificates have been retired,
any remaining Group 2 Principal Distribution Amount) for each Distribution Date
will generally be distributable first in respect of the Class A-1 Certificates
until the Certificate Balance thereof is reduced to zero, and then, to the Class
A-2 Certificates until the Certificate Balances thereof is reduced to zero, the
Group 2 Principal Distribution Amount (and, after the Class A-2 Certificates
have been retired, any remaining Group 1 Principal Distribution Amount) for each
Distribution Date will generally be distributable first to the Class A-1A
Certificates. After those distributions, the remaining Principal Distribution
Amount with respect to the Mortgage Pool generally be distributable entirely in
respect of the Class B Certificates, the Class C Certificates, the Class D and
Class E Certificates, in that order, in each case until the Certificate Balance
of such Class of Certificates is reduced to zero.
The tables below indicate the percentage of the initial Certificate Balance
of each Class of Offered Certificates that would be outstanding after each of
the dates shown and the corresponding weighted average life of each such Class
of Offered Certificates. To the extent that the Mortgage Loans or the
Certificates have characteristics that differ from those assumed in preparing
the tables, the Class A-1, Class A-2, Class B, Class C, Class D and Class E
Certificates may mature earlier or later than indicated by the tables.
Accordingly, the Mortgage Loans will not prepay at any constant rate nor will
the Mortgage Loans prepay at the same rate, and it is highly unlikely that the
Mortgage Loans will prepay in a manner consistent with the assumptions described
above. In addition, variations in the actual prepayment experience and in the
balance of the Mortgage Loans that actually prepay may increase or decrease the
percentages of initial Certificate Balances (and shorten or extend the weighted
average lives) shown in the following tables. Investors are urged to conduct
their own analyses of the rates at which the Mortgage Loans may be expected to
prepay.
Prepayments on mortgage loans may be measured by a prepayment standard or
model. The model used in this Prospectus Supplement is the "Constant Prepayment
Rate" or "CPR" model. The CPR model represents an assumed constant annual rate
of prepayment each month, expressed as a per annum percentage of the then
scheduled principal balance of the pool of mortgage loans. As used in the tables
set forth below, the column headed "0% CPR" assumes that none of the Mortgage
Loans is prepaid in whole or in part before maturity or the Anticipated
Repayment Date, as the case may be. The columns headed "25% CPR", "50% CPR",
"75% CPR" and "100% CPR," respectively, assume that prepayments are made each
month at those levels of CPR on the Mortgage Loans that are eligible for
prepayment under the Table Assumptions set forth in the next paragraph (each
such scenario, a "Scenario"). There is no assurance, however, that prepayments
on the Mortgage Loans will conform to any level of CPR, and no representation is
made that the Mortgage Loans will prepay at the levels of CPR shown or at any
other prepayment rate.
The tables below were derived from calculations based on the following
assumptions (the "Table Assumptions"): (i) no Mortgage Loan prepays during any
applicable Lockout Period or any period during which Defeasance Collateral is
permitted or required to be pledged or any period during which a yield
maintenance charge or prepayment premium is required (otherwise, in the case of
each table, each Mortgage Loan is assumed to prepay at the indicated level of
CPR, with each prepayment being applied on the first day of the applicable month
in which it is assumed to be received), (ii) the Pass-Through Rates and initial
Certificate Balances of the respective Classes of Sequential Pay Certificates
are as described in this Prospectus Supplement, (iii) there are no delinquencies
or defaults with respect to, and no modifications, waivers or amendments of the
terms of, the Mortgage Loans, (iv) there are no Realized Losses, Additional
Trust Fund Expenses or Appraisal Reduction Amounts with respect to the Mortgage
Loans or the Trust Fund, (v) scheduled interest and principal payments on the
Mortgage Loans are timely received, (vi) ARD Loans pay in full on their
Anticipated Repayment Dates, (vii) all Mortgage Loans
S-202
have Due Dates on the first day of each month and accrue interest on the
respective basis described in this Prospectus Supplement (i.e., a 30/360 basis
or an actual/360 basis), (viii) all prepayments are accompanied by a full
month's interest and there are no Prepayment Interest Shortfalls, (ix) there are
no breaches of the Mortgage Loan Sellers' representations and warranties
regarding its Mortgage Loans, (x) all applicable Prepayment Premiums and Yield
Maintenance Charges are collected, (xi) no party entitled thereto exercises its
right of optional termination of the Trust Fund described in this Prospectus
Supplement, (xii) distributions on the Certificates are made on the 15th day
(each assumed to be a business day) of each month, commencing in May 2003, and
(xiii) the Closing Date for the sale of the Offered Certificates is April 10,
2003.
The tables set forth below indicate the resulting weighted average lives of
each Class of Offered Certificates and set forth the percentages of the initial
Certificate Balance of such Class of Offered Certificates that would be
outstanding after each of the dates shown in each case assuming the indicated
level of CPR. For purposes of the following tables, the weighted average life of
an Offered Certificate is determined by (i) multiplying the amount of each
principal distribution thereon by the number of years from the assumed Closing
Date of such Certificate to the related Distribution Date, (ii) summing the
results and (iii) dividing the sum by the aggregate amount of the reductions in
the principal balance of such Certificate.
PERCENTAGES OF THE CLOSING DATE CERTIFICATE BALANCE OF THE CLASS A-1
CERTIFICATES
<Table>
<Caption>
0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE
OTHERWISE AT INDICATED CPR
---------------------------------------------------------
DISTRIBUTION DATE 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
- ----------------- -------- --------- --------- --------- ----------
Initial Date................................ 100 100 100 100 100
4/15/04..................................... 90 90 90 90 90
4/15/05..................................... 78 78 78 77 71
4/15/06..................................... 65 64 62 60 59
4/15/07..................................... 52 49 47 46 45
4/15/08..................................... 0 0 0 0 0
Weighted average life (in years)............ 3.50 3.43 3.37 3.32 3.24
</Table>
PERCENTAGES OF THE CLOSING DATE CERTIFICATE BALANCE OF THE CLASS A-2
CERTIFICATES
<Table>
<Caption>
0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE
OTHERWISE AT INDICATED CPR
---------------------------------------------------------
DISTRIBUTION DATE 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
- ----------------- -------- --------- --------- --------- ----------
Initial Date................................ 100 100 100 100 100
4/15/04..................................... 100 100 100 100 100
4/15/05..................................... 100 100 100 100 100
4/15/06..................................... 100 100 100 100 100
4/15/07..................................... 100 100 100 100 100
4/15/08..................................... 75 75 75 75 75
4/15/09..................................... 72 72 72 72 72
4/15/10..................................... 60 60 60 60 60
4/15/11..................................... 57 54 51 49 46
4/15/12..................................... 54 49 46 44 44
4/15/13..................................... 0 0 0 0 0
Weighted average life (in years)............ 7.98 7.88 7.79 7.72 7.50
</Table>
S-203
PERCENTAGES OF THE CLOSING DATE CERTIFICATE BALANCE OF THE CLASS B CERTIFICATES
<Table>
<Caption>
0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE
OTHERWISE AT INDICATED CPR
---------------------------------------------------------
DISTRIBUTION DATE 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
- ----------------- -------- --------- --------- --------- ----------
Initial Date................................ 100 100 100 100 100
4/15/04..................................... 100 100 100 100 100
4/15/05..................................... 100 100 100 100 100
4/15/06..................................... 100 100 100 100 100
4/15/07..................................... 100 100 100 100 100
4/15/08..................................... 100 100 100 100 100
4/15/09..................................... 100 100 100 100 100
4/15/10..................................... 100 100 100 100 100
4/15/11..................................... 100 100 100 100 100
4/15/12..................................... 100 100 100 100 100
4/15/13..................................... 0 0 0 0 0
Weighted average life (in years)............ 9.93 9.93 9.93 9.93 9.76
</Table>
PERCENTAGES OF THE CLOSING DATE CERTIFICATE BALANCE OF THE CLASS C CERTIFICATES
<Table>
<Caption>
0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE
OTHERWISE AT INDICATED CPR
---------------------------------------------------------
DISTRIBUTION DATE 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
- ----------------- -------- --------- --------- --------- ----------
Initial Date................................ 100 100 100 100 100
4/15/04..................................... 100 100 100 100 100
4/15/05..................................... 100 100 100 100 100
4/15/06..................................... 100 100 100 100 100
4/15/07..................................... 100 100 100 100 100
4/15/08..................................... 100 100 100 100 100
4/15/09..................................... 100 100 100 100 100
4/15/10..................................... 100 100 100 100 100
4/15/11..................................... 100 100 100 100 100
4/15/12..................................... 100 100 100 100 100
4/15/13..................................... 0 0 0 0 0
Weighted average life (in years)............ 9.93 9.93 9.93 9.93 9.76
</Table>
S-204
PERCENTAGES OF THE CLOSING DATE CERTIFICATE BALANCE OF THE CLASS D CERTIFICATES
<Table>
<Caption>
0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE
OTHERWISE AT INDICATED CPR
---------------------------------------------------------
DISTRIBUTION DATE 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
- ----------------- -------- --------- --------- --------- ----------
Initial Date................................ 100 100 100 100 100
4/15/04..................................... 100 100 100 100 100
4/15/05..................................... 100 100 100 100 100
4/15/06..................................... 100 100 100 100 100
4/15/07..................................... 100 100 100 100 100
4/15/08..................................... 100 100 100 100 100
4/15/09..................................... 100 100 100 100 100
4/15/10..................................... 100 100 100 100 100
4/15/11..................................... 100 100 100 100 100
4/15/12..................................... 100 100 100 100 100
4/15/13..................................... 0 0 0 0 0
Weighted average life (in years)............ 9.97 9.93 9.93 9.93 9.76
</Table>
PERCENTAGES OF THE CLOSING DATE CERTIFICATE BALANCE OF THE CLASS E CERTIFICATES
<Table>
<Caption>
0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE
OTHERWISE AT INDICATED CPR
---------------------------------------------------------
DISTRIBUTION DATE 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
- ----------------- -------- --------- --------- --------- ----------
Initial Date................................ 100 100 100 100 100
4/15/04..................................... 100 100 100 100 100
4/15/05..................................... 100 100 100 100 100
4/15/06..................................... 100 100 100 100 100
4/15/07..................................... 100 100 100 100 100
4/15/08..................................... 100 100 100 100 100
4/15/09..................................... 100 100 100 100 100
4/15/10..................................... 100 100 100 100 100
4/15/11..................................... 100 100 100 100 100
4/15/12..................................... 100 100 100 100 100
4/15/13..................................... 0 0 0 0 0
Weighted average life (in years)............ 10.01 9.93 9.93 9.93 9.76
</Table>
USE OF PROCEEDS
Substantially all of the proceeds from the sale of the Offered Certificates
will be used by the Depositor to purchase the Mortgage Loans and to pay certain
expenses in connection with the issuance of the Certificates.
MATERIAL FEDERAL INCOME TAX CONSEQUENCES
GENERAL
The following summary of the anticipated material federal income tax
consequences of the purchase, ownership and disposition of Offered Certificates
is based on the advice of Cadwalader, Wickersham & Taft LLP, counsel to the
Depositor. This summary is based on laws, regulations, including the REMIC
regulations promulgated by the Treasury Department (the "REMIC Regulations"),
rulings and decisions
S-205
now in effect or (with respect to the regulations) proposed, all of which are
subject to change either prospectively or retroactively. This summary does not
address the federal income tax consequences of an investment in Offered
Certificates applicable to all categories of investors, some of which (for
example, banks and insurance companies) may be subject to special rules.
Prospective investors should consult their tax advisors regarding the federal,
state, local and other tax consequences to them of the purchase, ownership and
disposition of Offered Certificates.
For federal income tax purposes, two separate REMIC elections will be made
with respect to segregated asset pools that make up the trust, other than any
Additional Interest on the ARD Loans. Upon the issuance of the Offered
Certificates, Cadwalader, Wickersham & Taft LLP will deliver its opinion
generally to the effect that, assuming compliance with all provisions of the
Pooling and Servicing Agreement, for federal income tax purposes, each such
REMIC will qualify as a REMIC under the Code. For federal income tax purposes,
the REMIC Regular Certificates will represent ownership of the "regular
interests" in one of such REMICs and generally will be treated as newly
originated debt instruments of such REMIC. See "MATERIAL FEDERAL INCOME TAX
CONSEQUENCES--REMICs" in the Prospectus. The portion of the Trust Fund
consisting of Additional Interest and the Additional Interest Account will be
treated as a grantor trust for federal income tax purposes, and the Class Z
certificates will represent undivided beneficial interests in the related
assets. See "MATERIAL FEDERAL INCOME TAX CONSEQUENCES--REMICs" and "--Grantor
Trust Funds" in the Prospectus.
TAXATION OF THE OFFERED CERTIFICATES
Based on expected issue prices, it is anticipated that the Offered
Certificates will be treated as having been issued at a premium for federal
income tax reporting purposes. The prepayment assumption that will be used in
determining the rate of accrual of original issue discount, if any, or
amortization of issue premium for federal income tax purposes will be based on
the assumption that subsequent to the date of any determination the Mortgage
Loans will pay at a rate equal to a CPR of 0%, except that it is assumed that
the ARD Loans will pay their respective outstanding principal balances on their
related Anticipated Repayment Dates. No representation is made that the Mortgage
Loans will pay at that rate or at any other rate. See "MATERIAL FEDERAL INCOME
TAX CONSEQUENCES--REMICs--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount" in the Prospectus.
The Internal Revenue Service (the "IRS") has issued regulations (the "OID
Regulations") under Sections 1271 to 1275 of the Code generally addressing the
treatment of debt instruments issued with original issue discount. Purchasers of
the Offered Certificates should be aware that the OID Regulations and Section
1272(a)(6) of the Code do not adequately address certain issues relevant to, or
are not applicable to, securities such as the Offered Certificates. The OID
Regulations in some circumstances permit the holder of a debt instrument to
recognize original issue discount under a method that differs from that used by
the issuer. Accordingly, it is possible that the holder of an Offered
Certificate issued with original issue discount may be able to select a method
for recognizing original issue discount that differs from that used by the
Paying Agent in preparing reports to the Certificateholders and the IRS.
Prospective purchasers of Offered Certificates are advised to consult their tax
advisors concerning the tax treatment of such Certificates.
As described above, based on their anticipated issue prices (including
accrued interest) the Offered Certificates will be treated for federal income
tax purposes as having been issued at a premium. Whether any holder of such a
Class of Certificates will be treated as holding a Certificate with amortizable
bond premium will depend on such Certificateholder's purchase price and the
distributions remaining to be made on such Certificate at the time of its
acquisition by such Certificateholder. Holders of each such class of
Certificates should consult their own tax advisors regarding the possibility of
making an election to amortize such premium. See "MATERIAL FEDERAL INCOME TAX
CONSEQUENCES--Taxation of Owners of REMIC Regular Certificates--Premium" in the
accompanying Prospectus.
The Offered Certificates will be treated as "real estate assets" within the
meaning of Section 856(c)(5)(B) of the Code. In addition, interest (including
original issue discount) on the Offered
S-206
Certificates will be interest described in Section 856(c)(3)(B) of the Code.
However, the Offered Certificates will generally only be considered assets
described in Section 7701(a)(19)(C) of the Code to the extent that the Mortgage
Loans are secured by multifamily and mobile home park properties and,
accordingly, investment in the Offered Certificates may not be suitable for
certain thrift institutions. The Offered Certificates will not qualify under the
foregoing sections to the extent of any Mortgage Loan that has been defeased
with U.S. government obligations.
Prepayment Premiums and Yield Maintenance Charges actually collected will
be distributed to the holders of the Offered Certificates as described in this
Prospectus Supplement. It is not entirely clear under the Code when the amount
of a Yield Maintenance Charge or Prepayment Premium should be taxed to the
holder of an Offered Certificate, but it is not expected, for federal income tax
reporting purposes, that Yield Maintenance Charges or Prepayment Premiums will
be treated as giving rise to any income to the holders of the Offered
Certificates prior to the Master Servicer's actual receipt of a Yield
Maintenance Charge or Prepayment Premium, as the case may be. It is not entirely
clear whether Yield Maintenance Charges or Prepayment Premiums give rise to
ordinary income or capital gains and Certificateholders should consult their own
tax advisors concerning this character issue and the treatment of Yield
Maintenance Charges and Prepayment Premiums in general.
The Treasury Department has issued final regulations that make certain
modifications to the withholding, backup withholding, and information reporting
rules. These regulations attempt to unify certification requirements and to
modify reliance standards. These regulations were effective January 1, 2001.
Prospective non-United States investors are urged to consult their tax advisors
regarding these regulations.
For further information regarding the federal income tax consequences of
investing in the Offered Certificates, see "MATERIAL FEDERAL INCOME TAX
CONSEQUENCES--REMICs" in the Prospectus.
ERISA CONSIDERATIONS
The following description is general in nature, is not intended to be
all-inclusive, is based on the law and practice in force at the date of this
document and is subject to any subsequent changes therein. In view of the
individual nature of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), and Code consequences, each potential investor that is a Plan
(as described below) is advised to consult its own legal advisor with respect to
the specific ERISA and Code consequences of investing in the Offered
Certificates and to make its own independent decision. The following is merely a
summary and should not be construed as legal advice.
A fiduciary of any employee benefit plan or other retirement plan or
arrangement, including individual retirement accounts and annuities, Keogh plans
and collective investment funds, separate accounts and general accounts in which
such plans, accounts or arrangements are invested, that is subject to ERISA or
Section 4975 of the Code (a "Plan") should carefully review with its legal
advisors whether the purchase or holding of Offered Certificates could give rise
to a transaction that is prohibited or is not otherwise permitted either under
ERISA or Section 4975 of the Code or whether there exists any statutory or
administrative exemption applicable thereto. Other employee benefit plans,
including governmental plans (as defined in Section 3(32) of ERISA) and church
plans (as defined in Section 3(33) of ERISA and provided no election has been
made under Section 410(d) of the Code), while not subject to the foregoing
provisions of ERISA or the Code, may be subject to materially similar provisions
of applicable federal, state or local law ("Similar Law").
The U.S. Department of Labor has issued individual exemptions to each of
the Underwriters (Prohibited Transaction Exemption ("PTE") 96-22 (April 3, 1996)
to Wachovia Corporation, and its subsidiaries and its affiliates, which include
Wachovia Securities, Inc. ("Wachovia Securities"), PTE 93-32 (May 14, 1993) to
Nomura Securities International, Inc. ("Nomura Securities") and Final
Authorization Number 98-08E (April 27, 1998) to ABN AMRO Incorporated ("ABN
AMRO") (each,
S-207
as amended, an "Exemption" and collectively, the "Exemptions"), each of which
generally exempts from the application of the prohibited transaction provisions
of Sections 406(a) and (b) and 407(a) of ERISA, and the excise taxes imposed on
such prohibited transactions pursuant to Sections 4975(a) and (b) of the Code,
the purchase, sale and holding of mortgage pass-through certificates
underwritten by an Underwriter, as hereinafter defined, provided that certain
conditions set forth in the Exemptions are satisfied. For purposes of this
discussion, the term "Underwriter" shall include (a) Wachovia Securities, (b)
ABN AMRO, (c) Nomura Securities, and (d) any person directly or indirectly,
through one or more intermediaries, controlling, controlled by or under common
control with Wachovia Securities, ABN AMRO or Nomura Securities and (e) any
member of the underwriting syndicate or selling group of which Wachovia
Securities, ABN AMRO, Nomura Securities or a person described in (d) is a
manager or co-manager with respect to the Offered Certificates.
The obligations covered by the Exemptions include mortgage loans such as
the Mortgage Loans. The Exemptions would apply to the acquisition, holding and
resale of the Offered Certificates by a Plan only if specific conditions
(certain of which are described below) are met. It is not clear whether the
Exemptions apply to participant directed Plans as described in Section 404(c) of
ERISA or Plans that are subject to Section 4975 of the Code but that are not
subject to Title I of ERISA, such as certain Keogh plans and certain individual
retirement accounts. The Exemptions would not apply to governmental plans,
certain church plans and other employee benefit plans that are not subject to
the prohibited transaction provisions of ERISA or the Code but that may be
subject to Similar Law.
The Exemptions set forth five general conditions that, among others, must
be satisfied for a transaction involving the purchase, sale and holding of the
Offered Certificates by a Plan to be eligible for exemptive relief thereunder.
First, the acquisition of the Offered Certificates by a Plan must be on terms,
including the price paid for the Certificates, that are at least as favorable to
the Plan as they would be in an arm's-length transaction with an unrelated
party. Second, the Offered Certificates at the time of acquisition by the Plan
must be rated in one of the four highest generic rating categories by Standard &
Poor's Ratings Services, a division of The McGraw-Hill Companies, Inc. ("S&P"),
Moody's Investors Service, Inc. ("Moody's") or Fitch, Inc. ("Fitch") or any
successor thereto (each, an "NRSRO"). Third, the Trustee cannot be an affiliate
of any other member of the Restricted Group, other than an Underwriter; the
"Restricted Group," consists of each of the Underwriters, the Depositor, the
Master Servicer, the Special Servicer, the Trustee, the Paying Agent, any
sub-servicer, and any obligor with respect to Mortgage Loans constituting more
than 5.0% of the aggregate unamortized principal balance of the Mortgage Loans
as of the date of initial issuance of the Offered Certificates, and any of their
affiliates. Fourth, the sum of all payments made to and retained by any
Underwriter in connection with the distribution or placement of the Offered
Certificates must represent not more than reasonable compensation for
underwriting such Certificates; the sum of all payments made to and retained by
the Depositor pursuant to the assignment of the Mortgage Loans to the Trust Fund
must represent not more than the fair market value of such obligations; and the
sum of all payments made to and retained by the Master Servicer, the Special
Servicer or any sub-servicer must represent not more than reasonable
compensation for such person's services under the Pooling and Servicing
Agreement and reimbursement of such person's reasonable expenses in connection
therewith. Fifth, the investing Plan must be an accredited investor as defined
in Rule 501(a)(1) of Regulation D of the Securities and Exchange Commission
under the Securities Act.
A fiduciary of a Plan contemplating purchasing any Class of the Offered
Certificates must make its own determination that, at the time of such purchase,
such Certificates satisfy the general conditions set forth above.
The Exemptions also require that the Trust Fund meet the following
requirements: (i) the Trust Fund must consist solely of assets of the type that
have been included in other investment pools; (ii) certificates in such other
investment pools must have been rated in one of the four highest generic rating
categories by S&P, Moody's or Fitch for at least one year prior to the Plan's
acquisition of the Offered Certificates; and (iii) certificates in such other
investment pools must have been purchased by investors other than Plans for at
least one year prior to any Plan's acquisition of the Offered Certificates.
S-208
If the general conditions of the Exemptions are satisfied, the Exemptions
may provide an exemption from the restrictions imposed by Sections 406(a) and
407(a) of ERISA (as well as the excise taxes imposed by Sections 4975(a) and (b)
of the Code by reason of Sections 4975(c)(1)(A) through (D) of the Code) in
connection with (i) the direct or indirect sale, exchange or transfer of the
Offered Certificates in the initial issuance of Certificates between the
Depositor or an Underwriter and a Plan when the Depositor, an Underwriter, the
Trustee, the Master Servicer, the Special Servicer, a sub-servicer or an obligor
with respect to Mortgage Loans is a "Party in Interest," as defined in the
Prospectus, with respect to the investing Plan, (ii) the direct or indirect
acquisition or disposition in the secondary market of the Offered Certificates
by a Plan and (iii) the holding of Offered Certificates by a Plan. However, no
exemption is provided from the restrictions of Sections 406(a)(1)(E), 406(a)(2)
and 407 of ERISA for the acquisition or holding of the Offered Certificate on
behalf of an "Excluded Plan" by any person who has discretionary authority or
renders investment advice with respect to the assets of such Excluded Plan. For
purposes hereof, an Excluded Plan is a Plan sponsored by any member of the
Restricted Group.
If certain specific conditions of the Exemptions are also satisfied, each
such Exemption may provide relief from the restrictions imposed by reason of
Sections 406(b)(1) and (b)(2) of ERISA and the taxes imposed by Section
4975(c)(1)(E) of the Code to an obligor with respect to Mortgage Loans acting as
a fiduciary with respect to the investment of a Plan's assets in the Offered
Certificates (or such obligor's affiliate) only if, among other requirements (i)
such obligor is an obligor with respect to 5% or less of the fair market value
of the obligations or receivables contained in the Trust, (ii) the investing
Plan is not an Excluded Plan, (iii) a Plan's investment in each class of the
Offered Certificates does not exceed 25% of all of the Certificates of that
class outstanding at the time of the acquisition, (iv) immediately after the
acquisition, no more than 25% of the assets of the Plan are invested in
certificates representing an interest in trusts (including the Trust Fund)
containing assets sold or serviced by the Depositor or the Master Servicer and
(v) in the case of the acquisition of the Offered Certificates in connection
with their initial issuance, at least 50% of each Class of Offered Certificates
in which Plans have invested and at least 50% of the aggregate interest in the
Trust Fund is acquired by persons independent of the Restricted Group.
The Exemptions also apply to transactions in connection with the servicing,
management and operation of the Trust Fund, provided that, in addition to the
general requirements described above, (a) such transactions are carried out in
accordance with the terms of a binding pooling and servicing agreement, (b) the
pooling and servicing agreement is provided to, or described in all material
respects in the prospectus or private placement memorandum provided to,
investing Plans before their purchase of Certificates issued by the Trust Fund
and (c) the terms and conditions for the defeasance of a mortgage obligation and
substitution of a new mortgage obligation, as so described, have been approved
by an NRSRO and do not result in any Offered Certificates receiving a lower
credit rating from the NRSRO than the current rating. The Pooling and Servicing
Agreement is a pooling and servicing agreement as defined in the Exemptions. The
Pooling and Servicing Agreement provides that all transactions relating to the
servicing, management and operations of the Trust Fund must be carried out in
accordance with the Pooling and Servicing Agreement.
Before purchasing any Class of Offered Certificate, a fiduciary of a Plan
should itself confirm that the specific and general conditions of the Exemptions
and the other requirements set forth in the Exemptions would be satisfied.
Any Plan fiduciary considering the purchase of Offered Certificates should
consult with its counsel with respect to the applicability of the Exemptions and
other issues and determine on its own whether all conditions have been satisfied
and whether the Offered Certificates are an appropriate investment for a Plan
under ERISA and the Code (or, in the case of governmental plans and certain
church plans, under Similar Law) with regard to ERISA's general fiduciary
requirements, including investment prudence and diversification and the
exclusive benefit rule. Each purchaser of the Offered Certificates with the
assets of one or more Plans shall be deemed to represent that each such Plan
qualifies as an "accredited investor" as defined in Rule 501(a)(1) of Regulation
D under the Securities Act. No Plan may purchase or hold an interest in any
Class of Offered Certificates unless such Certificates are rated in one of the
top four generic rating categories by at least one NRSRO at the time of such
purchase, unless such Plan is an
S-209
insurance company general account that represents and warrants that it is
eligible for, and meets all of the requirements of, Sections I and III of
Prohibited Transaction Class Exemption 95-60.
THE SALE OF OFFERED CERTIFICATES TO A PLAN IS IN NO RESPECT A
REPRESENTATION OR WARRANTY BY THE DEPOSITOR, THE UNDERWRITERS OR ANY OTHER
PERSON THAT THIS INVESTMENT MEETS ALL RELEVANT LEGAL REQUIREMENTS WITH RESPECT
TO INVESTMENTS BY PLANS GENERALLY OR ANY PARTICULAR PLAN, THAT THE EXEMPTIONS
WOULD APPLY TO THE ACQUISITION OF THIS INVESTMENT BY PLANS IN GENERAL OR ANY
PARTICULAR PLAN, OR THAT THIS INVESTMENT IS APPROPRIATE FOR PLANS GENERALLY OR
ANY PARTICULAR PLAN.
LEGAL INVESTMENT
The Offered Certificates will not constitute "mortgage related securities"
for the purposes of the Secondary Mortgage Market Enhancement Act of 1984, as
amended. The appropriate characterization of the Offered Certificates under
various legal investment restrictions, and thus the ability of investors subject
to these restrictions to purchase the Offered Certificates, is subject to
significant interpretive uncertainties. No representations are made as to the
proper characterization of the Offered Certificates for legal investment,
financial institution regulatory, or other purposes, or as to the ability of
particular investors to purchase the Offered Certificates under applicable legal
investment restrictions. The uncertainties described above (and any future
determinations concerning the legal investment or financial institution
regulatory characteristics of the Offered Certificates) may adversely affect the
liquidity of the Offered Certificates. Accordingly, all investors whose
investment activities are subject to legal investment laws and regulations,
regulatory capital requirements or review by regulatory authorities should
consult with their own legal advisors in determining whether and to what extent
the Offered Certificates constitute legal investments for them or are subject to
investment, capital or other restrictions. See "LEGAL INVESTMENT" in the
Prospectus.
METHOD OF DISTRIBUTION
Subject to the terms and conditions set forth in the underwriting agreement
(the "Underwriting Agreement") among the Depositor and Wachovia Securities, ABN
AMRO and Nomura Securities (collectively, the "Underwriters"), the Depositor has
agreed to sell to each of Wachovia Securities, ABN AMRO and Nomura Securities,
and each of Wachovia Securities, ABN AMRO and Nomura Securities has agreed to
purchase, severally but not jointly, the respective Certificate Balances as
applicable, of each Class of the Offered Certificates as set forth below,
subject in each case to a variance of 5%:
<Table>
<Caption>
CLASS WACHOVIA SECURITIES ABN AMRO NOMURA SECURITIES
- ----- ------------------- ----------- -----------------
Class A-1...................... $ 52,461,000 $15,000,000 $13,039,000
Class A-2...................... $263,485,000 $50,000,000 $60,590,000
Class B........................ $ 28,959,000 $ -- $ 5,597,000
Class C........................ $ 9,341,000 $ -- $ 1,806,000
Class D........................ $ 18,683,000 $ -- $ 3,611,000
Class E........................ $ 10,276,000 $ -- $ 1,986,000
</Table>
Wachovia Securities, ABN AMRO and Nomura Securities are acting as co-lead
managers of the offering. Wachovia Securities is acting as bookrunner for the
offering.
Proceeds to the Depositor from the sale of the Offered Certificates, before
deducting expenses payable by the Depositor, will be approximately $537,670,139,
which includes accrued interest.
Distribution of the Offered Certificates will be made by each Underwriter
from time to time in negotiated transactions or otherwise at varying prices to
be determined at the time of sale. Wachovia Securities, Inc. or one of its
affiliates may purchase a portion of certain Classes of the Offered
Certificates, purchase certain Offered Certificates for its own account or sell
certain Offered Certificates to one of its
S-210
affiliates. Sales of the Offered Certificates may also occur on the Closing Date
and other dates after the Closing Date, as agreed upon in negotiated
transactions with various purchasers. Each Underwriter may effect such
transactions by selling the Offered Certificates to or through dealers, and such
dealers may receive compensation in the form of underwriting discounts,
concessions or commissions from such Underwriter. In connection with the
purchase and sale of the Offered Certificates, Wachovia Securities, ABN AMRO and
Nomura Securities may be deemed to have received compensation from the Depositor
in the form of underwriting discounts. Each Underwriter and any dealers that
participate with any Underwriter in the distribution of the Offered Certificates
may be deemed to be underwriters and any profit on the resale of the Offered
Certificates positioned by them may be deemed to be underwriting discounts and
commissions under the Securities Act.
Purchasers of the Offered Certificates, including dealers, may, depending
on the facts and circumstances of such purchases, be deemed to be "underwriters"
within the meaning of the Securities Act in connection with reoffers and sales
by them of Offered Certificates. Certificateholders should consult with their
legal advisors in this regard prior to any such reoffer or sale.
The Depositor also has been advised by the Underwriters that each of them,
through one or more of its affiliates, currently intends to make a market in the
Offered Certificates; however, none of the Underwriters has any obligation to do
so, any market making may be discontinued at any time and there can be no
assurance that an active secondary market for the Offered Certificates will
develop. See "RISK FACTORS--Liquidity for Certificates May Be Limited" in this
Prospectus Supplement and "RISK FACTORS--Your Ability to Resell Certificates May
Be Limited Because of Their Characteristics" in the accompanying Prospectus.
This Prospectus Supplement and the Prospectus may be used by the Depositor,
Wachovia Securities, an affiliate of the Depositor, and any other affiliate of
the Depositor when required under the federal securities laws in connection with
offers and sales of Offered Certificates in furtherance of market-making
activities in Offered Certificates. Wachovia Securities or any such other
affiliate may act as principal or agent in such transactions. Such sales will be
made at prices related to prevailing market prices at the time of sale or
otherwise.
The Depositor has agreed to indemnify each Underwriter and each person, if
any, who controls any Underwriter within the meaning of Section 15 of the
Securities Act against, or make contributions to each Underwriter and each such
controlling person with respect to, certain liabilities, including liabilities
under the Securities Act.
Wachovia Securities, one of the Underwriters, is an affiliate of the
Depositor and Wachovia Bank, National Association, which is one of the Mortgage
Loan Sellers and the Master Servicer. ABN AMRO, one of the Underwriters, is an
affiliate of LaSalle Bank National Association, a Mortgage Loan Seller and the
Paying Agent, Certificate Registrar and Authenticating Agent. Nomura Securities,
one of the Underwriters, is an affiliate of Nomura Credit & Capital, Inc., a
Mortgage Loan Seller.
LEGAL MATTERS
Certain legal matters will be passed upon for the Depositor by Cadwalader,
Wickersham & Taft LLP, Charlotte, North Carolina. Certain legal matters will be
passed upon for the Underwriters by Mayer, Brown, Rowe & Maw, Charlotte, North
Carolina.
S-211
RATINGS
The Offered Certificates are required as a condition of their issuance to
have received the following ratings from Fitch and S&P (the "Rating Agencies"):
<Table>
<Caption>
EXPECTED
RATINGS FROM
CLASS FITCH/S&P
- ----- ------------
Class A-1................................................... AAA/AAA
Class A-2................................................... AAA/AAA
Class B..................................................... AA/AA
Class C..................................................... AA-/AA-
Class D..................................................... A/A
Class E..................................................... A-/A-
</Table>
The ratings on the Offered Certificates address the likelihood of timely
receipt by holders thereof of all distributions of interest to which they are
entitled and distributions of principal by the Rated Final Distribution Date set
forth on the cover page of this Prospectus Supplement. The ratings take into
consideration the credit quality of the Mortgage Pool, structural and legal
aspects associated with the Offered Certificates, and the extent to which the
payment stream from the Mortgage Pool is adequate to make payments required
under the Offered Certificates. In addition, rating adjustments may result from
a change in the financial position of the Trustee as back-up liquidity provider.
A security rating does not represent any assessment of the yield to maturity
that investors may experience. In addition, a rating does not address (i) the
likelihood or frequency of voluntary or mandatory prepayments of Mortgage Loans,
(ii) the degree to which such prepayments might differ from those originally
anticipated, (iii) payment of Additional Interest or net default interest, (iv)
whether and to what extent payments of Prepayment Premiums or Yield Maintenance
Charges will be received or the corresponding effect on yield to investors or
(v) whether and to what extent Net Aggregate Prepayment Interest Shortfalls will
be realized or allocated to Certificateholders.
There can be no assurance that any rating agency not requested to rate the
Offered Certificates will not nonetheless issue a rating to any or all Classes
thereof and, if so, what such rating or ratings would be. A rating assigned to
any Class of Offered Certificates by a rating agency that has not been requested
by the Depositor to do so may be lower than the rating assigned thereto by any
of the Rating Agencies.
The ratings on the Offered Certificates should be evaluated independently
from similar ratings on other types of securities. A security rating is not a
recommendation to buy, sell or hold securities and may be subject to revision or
withdrawal at any time by the assigning rating agency. See "RISK
FACTORS--Ratings Do Not Guarantee Payment and Do Not Address Prepayment Risks"
in the accompanying Prospectus.
S-212
INDEX OF DEFINED TERMS
<Table>
1% ( )..................................................... S-89
2% ( )..................................................... S-89
3% ( )..................................................... S-89
30/360 basis................................................ S-81
ABN AMRO.................................................... S-207
accredited investor......................................... S-209
Accrued Certificate Interest................................ S-182
Actual/360 basis............................................ S-80
Additional Interest......................................... S-81
Additional Interest Account................................. S-176
Additional Trust Fund Expenses.............................. S-187
Administrative Cost Rate.................................... S-88
Advance..................................................... S-188
Anticipated Repayment Date.................................. S-81
Appraisal Reduction Amount.................................. S-189]
ARD Loans................................................... S-81
Aronov...................................................... S-141
Artesia..................................................... S-80
Artesia Mortgage Loans...................................... S-149
Assumed Final Distribution Date............................. S-195
Assumed Scheduled Payment................................... S-183
Authenticating Agent........................................ S-198
Available Distribution Amount............................... S-175
Balloon Loans............................................... S-81
Balloon Payment............................................. S-81
Borders..................................................... S-142
Breach...................................................... S-155
Capital Imp. Reserve........................................ S-89
Certificate Balance......................................... S-170
Certificate Deferred Interest............................... S-171
Certificate Registrar....................................... S-198
Certificateholders.......................................... S-175
Certificates................................................ S-167
Class....................................................... S-167
Class A Certificates........................................ S-167
Class X Certificates........................................ S-167
Class X-C Components........................................ S-172
Class X-C Strip Rate........................................ S-172
Class X-P Components........................................ S-173
Class X-P Strip Rate........................................ S-173
Clearstream................................................. S-168
Clearstream Participants.................................... S-169
CMSA Bond File.............................................. S-192
CMSA Collateral Summary File................................ S-192
CMSA Loan Periodic Update File.............................. S-192
CMSA Property File.......................................... S-192
Collection Period........................................... S-174
Comparative Financial Status Report......................... S-193
Compensating Interest Payment............................... S-160
Constant Prepayment Rate.................................... S-202
Controlling Class........................................... S-158
</Table>
S-213
<Table>
Controlling Class Representative............................ S-158
Corrected Mortgage Loan..................................... S-159
CPR......................................................... S-202
Crossed Group............................................... S-155
Crossed Loan................................................ S-155
Custodian................................................... S-150
Cut-Off Date................................................ S-79
Cut-Off Date Balance........................................ S-79
Cut-Off Date Group Balances................................. S-79
Cut-Off Date Group 1 Balance................................ S-79
Cut-Off Date Group 2 Balance................................ S-79
Cut-Off Date LTV............................................ S-88
Cut-Off Date LTV Ratio...................................... S-88
Cut-Off Date Pool Balance................................... S-79
D ( ).................................................... S-89
Defaulted Mortgage Loan..................................... S-164
Defeasance.................................................. S-89
Defeasance Collateral....................................... S-83
Defect...................................................... S-155
Delinquent Loan Status Report............................... S-192
Department of Retirement Services........................... S-146
Department of S&H Services.................................. S-146
Depositaries................................................ S-168
Determination Date.......................................... S-174
Discount Rate............................................... S-184
Distributable Certificate Interest.......................... S-182
Distribution Date........................................... S-175
Distribution Date Statement................................. S-190
Dogwood Festival Market Loan................................ S-141
DSC Ratio................................................... S-86
DSCR........................................................ S-86
DTC......................................................... S-168
Due Date.................................................... S-81
ERISA....................................................... S-207
Euroclear................................................... S-168
Euroclear Participants...................................... S-169
Excess Cash Flow............................................ S-81
Excluded Plan............................................... S-209
Exemption................................................... S-208
expense..................................................... S-88
Fair Lakes Center Loan...................................... S-143
Final Recovery Determination................................ S-191
Fitch....................................................... S-208
Form 8-K.................................................... S-156
Fully Amortizing Loans...................................... S-81
Gain on Sale Reserve Account................................ S-176
Group 1 Principal Distribution Amount....................... S-182
Group 2 Principal Distribution Amount....................... S-182
Historical Liquidation Report............................... S-192
Historical Loan Modification Report......................... S-192
Indirect Participants....................................... S-168
Interest Accrual Period..................................... S-173
Interest Reserve Account.................................... S-176
</Table>
S-214
<Table>
Interest Reserve Amount..................................... S-176
Interest Reserve Loans...................................... S-176
Interim Delinquent Loan Status Report....................... S-193
IRS......................................................... S-206
JJ's Hallmark............................................... S-143
King Farm Village Center Loan............................... S-140
L ( ).................................................... S-89
LaSalle..................................................... S-80
LaSalle Mortgage Loans...................................... S-148
Lexington Cross Apartments Loan............................. S-144
Linens 'n Things............................................ S-142
Loan Group 1................................................ S-79
Loan Group 2................................................ S-79
Loan Groups................................................. S-79
Loan per Sq. Ft., Unit, Bed, Pad or Room.................... S-88
Lockout..................................................... S-89
Lockout Period.............................................. S-89
Long and Foster............................................. S-140
LTV at ARD or Maturity...................................... S-88
Majority Subordinate Certificateholder...................... S-197
Marshalls................................................... S-134
Master Servicer............................................. S-157
Master Servicing Fee........................................ S-160
Master Servicing Fee Rate................................... S-160
Maturity Date LTV Ratio..................................... S-88
Mesa Regal RV Resort Loan................................... S-139
Modell's.................................................... S-143
Moody's..................................................... S-208
Mortgage.................................................... S-79
Mortgage Deferred Interest.................................. S-171
Mortgage File............................................... S-150
Mortgage Loan Purchase Agreement............................ S-148
Mortgage Loan............................................... S-79
Mortgage Loans.............................................. S-79
Mortgage Note............................................... S-79
Mortgage Pool............................................... S-79
Mortgage Rate............................................... S-80
Mortgaged Property.......................................... S-79
NA.......................................................... S-89
NAV......................................................... S-89
Net Aggregate Prepayment Interest Shortfall................. S-182
net cash flow............................................... S-87
Net Cash Flow............................................... S-86
Net Mortgage Rate........................................... S-174
NOI Adjustment Worksheet.................................... S-193
Nomura...................................................... S-80
Nomura Mortgage Loans....................................... S-148
Nomura Securities........................................... S-207
Non-Offered Certificates.................................... S-168
Nonrecoverable P&I Advance.................................. S-188
Notional Amount............................................. S-170
NRSRO....................................................... S-208
O ( ).................................................... S-89
</Table>
S-215
<Table>
Occupancy Percentage........................................ S-89
Offered Certificates........................................ S-168
OID Regulations............................................. S-206
Old Navy.................................................... S-142
Open Period................................................. S-89
Operating Statement Analysis................................ S-193
Option Price................................................ S-165
Original Term to Maturity................................... S-89
P&I Advance................................................. S-187
Pacific Park Apartment Loan................................. S-147
Party in Interest........................................... S-209
Paying Agent................................................ S-198
Periodic Payments........................................... S-81
Pico Rivera Towne Center Loan............................... S-133
Plan........................................................ S-207
Point Plaza East Loan....................................... S-145
Pooling and Servicing Agreement............................. S-167
Portland Office Portfolio Loans............................. S-135
Prepayment Interest Excess.................................. S-160
Prepayment Interest Shortfall............................... S-160
Prepayment Premiums......................................... S-184
Primary Collateral.......................................... S-156
Principal Distribution Amount............................... S-182
Principal Recovery Fee...................................... S-161
Privileged Person........................................... S-194
PTE......................................................... S-207
Purchase Option............................................. S-165
Purchase Price.............................................. S-151
Qualified Appraiser......................................... S-189
Qualified Substitute Mortgage Loan.......................... S-152
Rated Final Distribution Date............................... S-196
Rating Agencies............................................. S-212
Realized Losses............................................. S-186
Reimbursement Rate.......................................... S-188
Related Proceeds............................................ S-188
Remaining Amortization Term................................. S-89
remaining term.............................................. S-82
Remaining Term to Maturity.................................. S-89
REMIC....................................................... S-23
REMIC Administrator......................................... S-198
REMIC Regular Certificates.................................. S-167
REMIC Regulations........................................... S-205
REMIC Residual Certificates................................. S-167
Rental Property............................................. S-87
REO Extension............................................... S-166
REO Mortgage Loan........................................... S-184
REO Property................................................ S-159
REO Status Report........................................... S-192
Replacement Reserve......................................... S-89
Required Appraisal Date..................................... S-188
Required Appraisal Loan..................................... S-189
Required Defeasance Period.................................. S-201
Restricted Group............................................ S-208
</Table>
S-216
<Table>
Restricted Servicer Reports................................. S-193
revenue..................................................... S-87
Ross Dress for Less......................................... S-134
Rugged Wearhouse............................................ S-143
Rules....................................................... S-169
S&P......................................................... S-208
S & P Portfolio Loans....................................... S-128
Safeway..................................................... S-140
Scanlan..................................................... S-135
Scenario.................................................... S-202
Scheduled Payment........................................... S-183
Sequential Pay Certificates................................. S-167
Servicing Fees.............................................. S-161
Servicing Transfer Event.................................... S-159
Similar Law................................................. S-207
Special Servicer............................................ S-158
Special Servicing Fee....................................... S-161
Special Servicing Fee Rate.................................. S-161
Specially Serviced Mortgage Loans........................... S-159
Specially Serviced Trust Fund Assets........................ S-159
Stated Principal Balance.................................... S-174
Subordinate Certificates.................................... S-167
Substitution Shortfall Amount............................... S-151
Table Assumptions........................................... S-202
TI/LC Reserve............................................... S-90
Trust Fund.................................................. S-167
Trustee Fee................................................. S-198
Underwriters................................................ S-210
Underwriting Agreement...................................... S-210
Underwritten Replacement Reserves........................... S-88
Unrestricted Servicer Reports............................... S-193
Updated Collection Report................................... S-193
Vestar...................................................... S-133
Voting Rights............................................... S-196
Wachovia.................................................... S-80
Wachovia Mortgage Loans..................................... S-148
Wachovia Securities......................................... S-207
Watch List Report........................................... S-192
Washington State Library.................................... S-146
Weighted Average Net Mortgage Rate.......................... S-174
weighted averages........................................... S-88
Wells Fargo................................................. S-197
Workout Fee................................................. S-161
Year Built.................................................. S-88
Yield Maintenance Charges................................... S-184
YM ( )................................................... S-89
</Table>
S-217
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2003-C4
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
ANNEX A-1
MORTGAGE
LOAN LOAN GROUP
NUMBER NUMBER PROPERTY NAME PROPERTY ADDRESS PROPERTY CITY
- -------------------------------------------------------------------------------------------------------------------------------
1 1 Pico Rivera Towne Center 8400-8988 Washington Boulevard Pico Rivera
2 1 Mesa Regal RV Resort 4700 East Main Street Mesa
3 1 King Farm Village Center 302,402, 404 King Farm Boulevard; Rockville
800, 801, 802 Pleasant Boulevard;
403 Redland Boulevard
4 1 Dogwood Festival Market 115 Dogwood Boulevard Flowood
5 1 Fair Lakes Center 12500 Fair Lakes Circle Fairfax
6 2 Lexington Crossing Apartments 3700 and 3900 Southwest 27th Street Gainesville
7 1 Point Plaza East 6840-6880 Capitol Boulevard SE Tumwater
8 1 Pacific Park Apartments 20707 Anza Avenue Torrance
9 1 American Bank Building 621 South West Morrison Street Portland
10 1 Encino Corporate Plaza 16661 Ventura Boulevard Encino
11 1 Dover Esplanade 1027 Hooper Avenue Toms River
12 1 AmCap - 80th & Wadsworth 8031-8071 Wadsworth Boulevard and Arvada
8008 Yarrow Road
13 2 Cambridge Square & Park Manor Portfolio Various DeKalb
13.1 Cambridge Square Townhome Apartments 701-848 Fotis Drive DeKalb
13.2 Park Manor Apartments 845 and 855 Regent Drive DeKalb
14 1 Calabasas Courtyard 5000, 5010 & 5016 North Parkway Calabasas Calabasas
15 1 Edison Technology Center 201-211 Edison Park Drive Gaithersburg
16 1 Midway Shopping Center 4605 Kirkwood Highway Wilmington
17 1 Gables CitiTower 999 Ponce de Leon Boulevard Coral Gables
18 1 AmCap - Mississippi & Havana 1125-1175 and 1205 South Havana Street Aurora
19 2 Candlewood Apartments 3902 St. Andrew's Circle Mishawaka
20 2 Chateau Royale Apartments 90 Chateau Royale Court Morgantown
21 2 Heritage At Riverwood Apartments 105 Heritage Riverwood Drive Central
22 1 1940 Century Park East Office 1940 Century Park East Los Angeles
23 1 Warrenton Village 179 West Lee Highway Warrenton
24 1 Heritage Village Center 14405-14439 Baseline Avenue & Fontana
7360-7430 Cherry Avenue
25 1 Willowtree Shopping Center 24270 Moulton Parkway Laguna Woods
26 2 Walden Townhomes 1 Henry Court Wilmington
27 1 Drew 19 Shopping Center 21311 U.S. Highway 19 Clearwater
28 1 Costco Wholesale Warehouse 450 10th Street San Francisco
29 1 Raintree Plaza Shopping Center 10700-10784 Jefferson Boulevard Culver City
30 2 Woodland Village Apartments 813 W. University Avenue Flagstaff
31 2 Blythewood Estates Apartments 2991 West Schoolhouse Lane Philadelphia
32 2 Bay Bridge MHP 2 Primrose Lane Brunswick
33 2 Gadsden Multifamily Portfolio Various Various
33.1 Pine Ridge Apartments 305 West Air Depot Road Gadsden
33.2 Wildhaven Townhome Apartments 2803 Second Street Rainbow City
33.3 South Town Apartments 1465 Sutton Bridge Road Rainbow City
33.4 Williamsburg Townhome Apartments 1001 Newton Street Gadsden
34 1 Jackson Tower 806 South West Broadway Avenue Portland
35 1 Southpark I & II 4717 & 4735 Sharon Road Charlotte
36 1 Southside Plaza 3000 South Horner Boulevard Sanford
37 1 Gardena Marketplace 1691-1759 Artesia Boulevard Gardena
38 2 Lakes Phases II & III 4343 Warm Springs Road Columbus
39 1 Victor Square 2-10 Commerce Drive Victor
40 1 Mohawk Building 708 SW 3rd Avenue Portland
41 1 El Rancho Shopping Center 1101-1155 West Huntington Drive Arcadia
42 1 7233 West Dempster Retail 7233 West Dempster Street Niles
43 1 Tampa Medical Tower 2727 West Martin Luther King Boulevard Tampa
44 2 Paradise Pointe Apartments 11020 Southwest 196th Street Miami
45 1 AmCap - Leetsdale & Monaco 820-890 South Monaco Parkway Denver
46 1 Guardian - Frederick Avenue 481 North Frederick Avenue Gaithersburg
47 1 Lone Hill Shopping Center 1846 Route 66; 1804 - 1854 Alcosta Avenue; Glendora
625 & 645 Lone Hill Avenue
48 1 Trolley Industrial Center 1330 30th Street San Diego
49 1 Socastee Commons Shopping Center 5022 Dick Pond Road Socastee
50 2 Corder Crossing Apartments 709 and 750 Corder Road Warner Robins
51 1 Lake Oconee Village Shopping Center 6320 Lake Oconee Parkway Greensboro
52 1 CVS 15th Street / 69 South Portfolio Various Tuscaloosa
52.1 CVS - 15th Street & Burch and Hatfield 808 15th Street East Tuscaloosa
52.2 CVS - 69 South 8700 Highway 69 South Tuscaloosa
53 2 Manor III Apartments 262 Joyland Place Atlanta
54 2 Kingswood MHP 5930 Moulton Court Charlotte
55 1 Preston Commons 3184-3246 Preston Road Frisco
56 2 Oaktree Mobile Estates 660 Maxey Road Houston
57 1 Centerra 1425,1455,1505 Rocky Mountain Avenue and Loveland
1620 Foxtail Drive and 5330 Stone
Creek Circle
58 1 Mill Pond Farm 540, 545 & 558 Riverside Drive Westport
59 1 Boulder Major Marketplace 700-750 South Boulder Highway Henderson
60 1 Hugo Terrace 43901 - 43941 Hugo Terrace Fremont
61 1 Walgreens - Manchester 14529 Manchester Road Manchester
62 1 Sumter Crossing Shopping Center 440 East Gulf Atlantic Highway Wildwood
63 2 Benning Woods Apartments 130, 136, 138, 142 and 148 42nd Street NE, Washington
4100 and 4040 East Capitol Street
NE and 105 41st Street NE
64 2 Regis Place II Apartments 4821 West 52nd Avenue Denver
65 1 Walgreens - Clinton Township 34899 Groesbeck Highway Clinton Township
66 2 Springs at Sunnyview 1940-1950 45th Avenue NE Salem
67 1 Eaton Center 1607 North Barron Street Eaton
68 2 Metro Pointe Apartments 6790 Merriman Road Romulus
69 1 Walgreens - Rosedale 8606 Philadelphia Road Rosedale
70 2 Edgemont Apartments 3420 West McLeod Road Bellingham
71 1 First Republic Bank Building 2275 El Camino Real Palo Alto
72 1 Coco Palms & Sandalwood Apartments 2007 & 2101 North Ponderosa Street Santa Ana
73 2 Big Tex MHP 2001 West Hunter Ferrell Road Irving
74 2 Gentry Apartments 1343 Gentry Avenue North Oakdale
75 1 Wellington Green - Parcel F 110 Dawson Street Wellington
76 2 Riverbend Apartments 218/222 35th Street SE, 301 33rd Street SE, Washington
3300, 3313, & 3320 C Street SE,
3301 Croffut Place SE,
3330 Dubois Place SE, and 415
32nd Street SE.
77 1 Walgreens - Baltimore 2310 West Patapsco Avenue Baltimore
78 1 Flamingo Marketplace Shoppes 12300 Pembroke Road Pembroke Pines
79 1 Walgreens - Duluth 4525 Grand Avenue Duluth
80 2 Woodard Portfolio Various Charlottesville
80.1 Graduate Centre 1982 Arlington Boulevard Charlottesville
80.2 Town Court 762 King Street Charlottesville
80.3 Montebello Circle 300 Montebello Circle Charlottesville
81 1 Somerset Marketplace Retail 300 Sam Walton Drive Somerset
82 1 Walgreens - 92nd and Commercial 2924 East 92nd Street Chicago
83 1 Walgreens - Oro Valley 11951 North First Avenue Oro Valley
84 1 Shops of Village Green 114-166 North Belvedere Drive Gallatin
85 2 Confederate Ridge Apartments 780 Highway 61 North Bypass Vicksburg
86 1 Carnegie Centre 2500 Red Hill Avenue Santa Ana
87 2 Highland Park Apartments 461 Forest Hill Road Macon
88 2 Redan Cove 3737 Redan Road Decatur
89 1 Northeast Corporate Centre 7020-7040 North Port Washington Road Glendale
90 1 Walgreens - Johnson City 1430 South Roan Street Johnson City
91 1 Temecula Pads P & Q 26520 and 26550 Ynez Road Temecula
92 1 Trinity Square 200 Michigan Avenue NE Washington
CROSS-COLLATERALIZED AND
PROPERTY PROPERTY CROSS-DEFAULTED LOAN LOAN GENERAL PROPERTY ORIGINAL LOAN
STATE ZIP CODE FLAG ORIGINATOR TYPE SPECIFIC PROPERTY TYPE BALANCE ($)
- ------------------------------------------------------------------------------------------------------------------------------------
CA 90660 Wachovia Retail Anchored 33,500,000.00
AZ 85205 Wachovia Mobile Home Park Mobile Home Park 30,000,000.00
MD 20850 Wachovia Mixed Use Retail/Multifamily 29,000,000.00
MS 39232 Wachovia Retail Anchored 25,360,000.00
VA 22033 Wachovia Retail Shadow Anchored 21,000,000.00
FL 32608 Wachovia Multifamily Student Housing 20,730,000.00
WA 98501 AMCC Office Suburban 20,700,000.00
CA 90503 Wachovia Multifamily Conventional 18,760,000.00
OR 97205 Portland Office Portfolio Wachovia Office CBD 17,650,000.00
CA 91436 NCCI Office Suburban 17,600,000.00
NJ 08753 Wachovia Office Suburban 17,500,000.00
CO 80005 NCCI Retail Anchored 16,679,000.00
IL 60115 LaSalle Multifamily Student Housing 14,500,000.00
IL 60115 LaSalle Multifamily Student Housing
IL 60115 LaSalle Multifamily Student Housing
CA 91302 Wachovia Office Suburban 13,800,000.00
MD 20878 Wachovia Industrial Flex 13,700,000.00
DE 19808 Wachovia Retail Anchored 13,500,000.00
FL 33134 Wachovia Office CBD 13,150,000.00
CO 80012 NCCI Retail Anchored 13,052,000.00
IN 46545 LaSalle Multifamily Conventional 12,800,000.00
WV 26508 LaSalle Multifamily Student Housing 12,250,000.00
SC 29630 AMCC Multifamily Conventional 11,870,000.00
CA 90067 NCCI Office CBD 11,750,000.00
VA 20186 Wachovia Retail Anchored 11,300,000.00
CA 92336 Wachovia Retail Anchored 11,300,000.00
CA 92653 S & P Portfolio Wachovia Retail Anchored 11,200,000.00
DE 19808 Wachovia Multifamily Conventional 10,000,000.00
FL 33765 Wachovia Retail Anchored 10,000,000.00
CA 94103 S & P Portfolio Wachovia Retail Anchored 9,700,000.00
CA 90230 S & P Portfolio Wachovia Retail Anchored 9,450,000.00
AZ 86001 AMCC Multifamily Conventional 8,300,000.00
PA 19144 Wachovia Multifamily Conventional 8,100,000.00
ME 04011 NCCI Mobile Home Park Mobile Home Park 8,000,000.00
AL Various LaSalle Multifamily Conventional 7,825,000.00
AL 35903 LaSalle Multifamily Conventional
AL 35906 LaSalle Multifamily Conventional
AL 35906 LaSalle Multifamily Conventional
AL 35903 LaSalle Multifamily Conventional
OR 97205 Portland Office Portfolio Wachovia Office CBD 7,700,000.00
NC 28210 LaSalle Retail Unanchored 7,650,000.00
NC 27332 NCCI Retail Anchored 7,600,000.00
CA 90248 NCCI Retail Shadow Anchored 7,300,000.00
GA 31909 LaSalle Multifamily Conventional 6,900,000.00
NY 14564 AMCC Retail Unanchored 6,825,000.00
OR 97205 Portland Office Portfolio Wachovia Mixed Use Office/Retail 6,700,000.00
CA 91007 S & P Portfolio Wachovia Retail Anchored 6,500,000.00
IL 60714 LaSalle Retail Unanchored 6,500,000.00
FL 33607 Wachovia Office Medical 6,305,000.00
FL 33157 Wachovia Multifamily Conventional 6,100,000.00
CO 80224 NCCI Retail Anchored 6,080,000.00
MD 20877 NCCI Office Suburban 5,760,000.00
CA 91740 NCCI Retail Anchored 5,720,000.00
CA 92154 Wachovia Industrial Light Industrial 5,450,000.00
SC 29588 Wachovia Retail Anchored 5,300,000.00
GA 31088 LaSalle Multifamily Conventional 5,200,000.00
GA 30642 Wachovia Retail Anchored 5,200,000.00
AL Various LaSalle Retail Anchored 4,850,000.00
AL 35404 LaSalle Retail Anchored
AL 35405 LaSalle Retail Anchored
GA 30315 AMCC Multifamily Conventional 4,800,000.00
NC 28213 LaSalle Mobile Home Park Mobile Home Park 4,800,000.00
TX 75034 Wachovia Retail Shadow Anchored 4,750,000.00
TX 77013 NCCI Mobile Home Park Mobile Home Park 4,700,000.00
CO 80538 AMCC Retail Shadow Anchored 4,600,000.00
CT 08880 Wachovia Mixed Use Office/Retail 4,500,000.00
NV 89015 AMCC Retail Shadow Anchored 4,500,000.00
CA 94538 NCCI Retail Shadow Anchored 4,420,000.00
MO 63011 Wachovia Retail Anchored 4,295,625.00
FL 34785 Wachovia Retail Anchored 4,292,000.00
DC 20019 AMCC Multifamily Conventional 4,200,000.00
CO 80212 AMCC Multifamily Conventional 4,150,000.00
MI 48066 LaSalle Retail Anchored 4,150,000.00
OR 97305 LaSalle Multifamily Senior Housing 4,150,000.00
OH 45320 LaSalle Retail Anchored 4,100,000.00
MI 48174 LaSalle Multifamily Conventional 4,078,400.00
MD 21237 Wachovia Retail Anchored 4,050,000.00
WA 98225 AMCC Multifamily Conventional 4,020,000.00
CA 94306 Wachovia Office Suburban 4,000,000.00
CA 92705 S & P Portfolio Wachovia Multifamily Conventional 3,950,000.00
TX 75060 LaSalle Mobile Home Park Mobile Home Park 3,880,000.00
MN 55128 NCCI Multifamily Conventional 3,900,000.00
FL 33414 Wachovia Retail Anchored 3,800,000.00
DC 20019 AMCC Multifamily Conventional 3,800,000.00
MD 21230 Wachovia Retail Anchored 3,730,000.00
FL 33025 Wachovia Retail Shadow Anchored 3,725,000.00
MN 55807 Wachovia Retail Anchored 3,712,382.00
VA 22903 Wachovia Multifamily Student Housing 3,675,000.00
VA 22903 Wachovia Multifamily Student Housing
VA 22903 Wachovia Multifamily Student Housing
VA 22903 Wachovia Multifamily Student Housing
KY 42501 LaSalle Retail Shadow Anchored 3,675,000.00
IL 60617 LaSalle Retail Anchored 3,655,000.00
AZ 85737 Wachovia Retail Anchored 3,650,000.00
TN 37066 LaSalle Retail Shadow Anchored 3,600,000.00
MS 39183 LaSalle Multifamily Conventional 3,600,000.00
CA 92705 NCCI Office Suburban 3,600,000.00
GA 31210 LaSalle Multifamily Conventional 3,600,000.00
GA 30032 LaSalle Multifamily Conventional 3,600,000.00
WI 53217 LaSalle Office Suburban 3,525,000.00
TN 37601 LaSalle Retail Anchored 3,520,000.00
CA 92591 AMCC Retail Shadow Anchored 3,500,000.00
DC 20017 AMCC Mixed Use Office/Retail 3,487,500.00
% OF
AGGREGATE % OF LOAN % OF LOAN
PROPERTY CUT-OFF DATE LOAN CUT-OFF DATE GROUP 1 GROUP 2 ORIGINATION FIRST PAY MATURITY DATE
STATE BALANCE ($) BALANCE BALANCE BALANCE DATE DATE OR ARD
- ----------------------------------------------------------------------------------------------------------------------------
CA 33,500,000.00 3.76% 5.22% 0.00% 12-Mar-2003 11-May-2003 11-Apr-2013
AZ 29,970,684.22 3.36% 4.67% 0.00% 3-Mar-2003 11-Apr-2003 11-Mar-2013
MD 29,000,000.00 3.25% 4.52% 0.00% 6-Mar-2003 1-May-2003 1-Apr-2008
MS 25,336,763.55 2.84% 3.95% 0.00% 10-Mar-2003 11-Apr-2003 11-Mar-2013
VA 20,982,039.95 2.35% 3.27% 0.00% 5-Mar-2003 11-Apr-2003 11-Mar-2013
FL 20,730,000.00 2.32% 0.00% 8.29% 18-Feb-2003 11-Apr-2003 11-Mar-2008
WA 20,679,772.11 2.32% 3.22% 0.00% 6-Mar-2003 11-Apr-2003 11-Mar-2008
CA 18,760,000.00 2.10% 2.92% 0.00% 13-Jan-2003 11-Mar-2003 11-Feb-2008
OR 17,650,000.00 1.98% 2.75% 0.00% 30-Dec-2002 11-Feb-2003 11-Jan-2010
CA 17,600,000.00 1.97% 2.74% 0.00% 14-Mar-2003 11-May-2003 11-Apr-2013
NJ 17,447,772.22 1.96% 2.72% 0.00% 31-Dec-2002 11-Feb-2003 11-Jan-2013
CO 16,679,000.00 1.87% 2.60% 0.00% 12-Mar-2003 11-May-2003 11-Apr-2013
IL 14,486,714.17 1.62% 0.00% 5.80% 28-Feb-2003 1-Apr-2003 1-Mar-2013
IL
IL
CA 13,770,129.31 1.54% 2.15% 0.00% 23-Jan-2003 11-Mar-2003 11-Feb-2013
MD 13,683,967.55 1.53% 2.13% 0.00% 3-Mar-2003 11-Apr-2003 11-Mar-2013
DE 13,486,968.34 1.51% 2.10% 0.00% 6-Mar-2003 11-Apr-2003 11-Mar-2013
FL 13,104,550.33 1.47% 2.04% 0.00% 19-Dec-2002 11-Feb-2003 11-Jan-2008
CO 13,052,000.00 1.46% 2.03% 0.00% 12-Mar-2003 11-May-2003 11-Apr-2013
IN 12,770,232.04 1.43% 0.00% 5.11% 23-Jan-2003 1-Mar-2003 1-Feb-2013
WV 12,213,230.99 1.37% 0.00% 4.89% 30-Dec-2002 1-Feb-2003 1-Jan-2013
SC 11,859,069.21 1.33% 0.00% 4.75% 5-Mar-2003 11-Apr-2003 11-Mar-2013
CA 11,696,710.23 1.31% 1.82% 0.00% 14-Nov-2002 1-Jan-2003 1-Dec-2012
VA 11,290,083.37 1.27% 1.76% 0.00% 6-Mar-2003 11-Apr-2003 11-Mar-2013
CA 11,274,356.21 1.26% 1.76% 0.00% 17-Jan-2003 11-Mar-2003 11-Feb-2013
CA 11,173,175.91 1.25% 1.74% 0.00% 3-Feb-2003 11-Mar-2003 11-Feb-2008
DE 9,990,417.84 1.12% 0.00% 4.00% 3-Mar-2003 11-Apr-2003 11-Mar-2013
FL 9,953,989.91 1.12% 1.55% 0.00% 23-Jan-2003 11-Mar-2003 11-Feb-2013
CA 9,676,768.42 1.09% 1.51% 0.00% 3-Feb-2003 11-Mar-2003 11-Feb-2008
CA 9,427,367.17 1.06% 1.47% 0.00% 3-Feb-2003 11-Mar-2003 11-Feb-2008
AZ 8,292,565.93 0.93% 0.00% 3.32% 26-Feb-2003 11-Apr-2003 11-Mar-2013
PA 8,073,279.64 0.91% 0.00% 3.23% 3-Jan-2003 11-Feb-2003 11-Jan-2013
ME 7,993,211.21 0.90% 0.00% 3.20% 13-Feb-2003 11-Apr-2003 11-Mar-2013
AL 7,802,044.51 0.87% 0.00% 3.12% 31-Dec-2002 1-Feb-2003 1-Jan-2008
AL
AL
AL
AL
OR 7,700,000.00 0.86% 1.20% 0.00% 30-Dec-2002 11-Feb-2003 11-Jan-2010
NC 7,618,871.40 0.85% 1.19% 0.00% 27-Nov-2002 1-Jan-2003 1-Dec-2012
NC 7,600,000.00 0.85% 1.18% 0.00% 14-Mar-2003 11-May-2003 11-Apr-2013
CA 7,300,000.00 0.82% 1.14% 0.00% 26-Mar-2003 11-May-2003 11-Apr-2013
GA 6,900,000.00 0.77% 0.00% 2.76% 5-Mar-2003 1-May-2003 1-Oct-2013
NY 6,825,000.00 0.77% 1.06% 0.00% 11-Mar-2003 11-May-2003 11-Apr-2013
OR 6,700,000.00 0.75% 1.04% 0.00% 30-Dec-2002 11-Feb-2003 11-Jan-2010
CA 6,484,432.45 0.73% 1.01% 0.00% 3-Feb-2003 11-Mar-2003 11-Feb-2008
IL 6,472,042.89 0.73% 1.01% 0.00% 23-Dec-2002 1-Feb-2003 1-Jan-2013
FL 6,290,336.95 0.71% 0.98% 0.00% 15-Jan-2003 11-Mar-2003 11-Feb-2013
FL 6,094,255.15 0.68% 0.00% 2.44% 4-Mar-2003 11-Apr-2003 11-Mar-2013
CO 6,080,000.00 0.68% 0.95% 0.00% 12-Mar-2003 11-May-2003 11-Apr-2013
MD 5,741,734.23 0.64% 0.89% 0.00% 30-Dec-2002 11-Feb-2003 11-Jan-2013
CA 5,712,174.49 0.64% 0.89% 0.00% 25-Feb-2003 11-Apr-2003 11-Mar-2010
CA 5,450,000.00 0.61% 0.85% 0.00% 15-Jan-2003 1-Mar-2003 1-Feb-2008
SC 5,288,339.45 0.59% 0.82% 0.00% 31-Jan-2003 11-Mar-2003 11-Feb-2013
GA 5,188,180.04 0.58% 0.00% 2.08% 6-Jan-2003 1-Mar-2003 1-Feb-2013
GA 5,183,101.63 0.58% 0.81% 0.00% 3-Jan-2003 11-Feb-2003 11-Jan-2013
AL 4,845,980.13 0.54% 0.76% 0.00% 26-Feb-2003 1-Apr-2003 1-Mar-2013
AL
AL
GA 4,795,286.55 0.54% 0.00% 1.92% 10-Feb-2003 11-Apr-2003 11-Mar-2008
NC 4,784,978.40 0.54% 0.00% 1.91% 18-Dec-2002 1-Feb-2003 1-Jan-2013
TX 4,745,958.66 0.53% 0.74% 0.00% 7-Mar-2003 11-Apr-2003 11-Mar-2013
TX 4,695,595.58 0.53% 0.00% 1.88% 11-Mar-2003 11-Apr-2003 11-Mar-2013
CO 4,585,660.46 0.51% 0.71% 0.00% 26-Feb-2003 11-Apr-2003 11-Mar-2019
CT 4,484,692.02 0.50% 0.70% 0.00% 3-Mar-2003 11-Apr-2003 11-Mar-2018
NV 4,478,136.18 0.50% 0.70% 0.00% 3-Oct-2002 11-Dec-2002 11-Nov-2012
CA 4,407,006.78 0.49% 0.69% 0.00% 24-Jan-2003 11-Mar-2003 11-Feb-2013
MO 4,286,697.56 0.48% 0.67% 0.00% 27-Jan-2003 11-Mar-2003 11-Feb-2013
FL 4,278,031.38 0.48% 0.67% 0.00% 30-Jan-2003 11-Mar-2003 11-Feb-2011
DC 4,193,819.09 0.47% 0.00% 1.68% 7-Mar-2003 11-Apr-2003 11-Mar-2013
CO 4,146,264.06 0.46% 0.00% 1.66% 5-Mar-2003 11-Apr-2003 11-Mar-2013
MI 4,141,017.15 0.46% 0.65% 0.00% 6-Jan-2003 1-Mar-2003 1-Feb-2013
OR 4,141,017.15 0.46% 0.00% 1.66% 28-Jan-2003 1-Mar-2003 1-Feb-2013
OH 4,088,268.05 0.46% 0.64% 0.00% 31-Dec-2002 1-Feb-2003 1-Jan-2013
MI 4,069,785.08 0.46% 0.00% 1.63% 31-Jan-2003 1-Mar-2003 1-Feb-2013
MD 4,041,718.61 0.45% 0.63% 0.00% 31-Jan-2003 11-Mar-2003 11-Feb-2013
WA 4,016,426.77 0.45% 0.00% 1.61% 20-Feb-2003 11-Apr-2003 11-Mar-2013
CA 3,989,941.36 0.45% 0.62% 0.00% 14-Feb-2003 11-Apr-2003 11-Mar-2013
CA 3,940,539.71 0.44% 0.61% 0.00% 3-Feb-2003 11-Mar-2003 11-Feb-2008
TX 3,876,690.27 0.43% 0.00% 1.55% 13-Feb-2003 1-Apr-2003 1-Mar-2013
MN 3,872,060.21 0.43% 0.00% 1.55% 24-Jan-2003 11-Mar-2003 11-Feb-2018
FL 3,800,000.00 0.43% 0.59% 0.00% 31-Jan-2003 11-Mar-2003 11-Feb-2013
DC 3,794,407.75 0.43% 0.00% 1.52% 7-Mar-2003 11-Apr-2003 11-Mar-2013
MD 3,722,372.94 0.42% 0.58% 0.00% 31-Jan-2003 11-Mar-2003 11-Feb-2013
FL 3,713,200.98 0.42% 0.58% 0.00% 29-Jan-2003 11-Mar-2003 11-Feb-2008
MN 3,704,666.69 0.42% 0.58% 0.00% 27-Jan-2003 11-Mar-2003 11-Feb-2013
VA 3,666,768.25 0.41% 0.00% 1.47% 23-Jan-2003 11-Mar-2003 11-Feb-2013
VA
VA
VA
KY 3,664,280.67 0.41% 0.57% 0.00% 23-Dec-2002 1-Feb-2003 1-Jan-2013
IL 3,647,056.31 0.41% 0.57% 0.00% 7-Jan-2003 1-Mar-2003 1-Feb-2013
AZ 3,642,402.01 0.41% 0.57% 0.00% 14-Jan-2003 11-Mar-2003 11-Feb-2013
TN 3,596,897.13 0.40% 0.56% 0.00% 14-Feb-2003 1-Apr-2003 1-Mar-2013
MS 3,595,405.15 0.40% 0.00% 1.44% 26-Feb-2003 1-Apr-2003 1-Mar-2013
CA 3,592,457.20 0.40% 0.56% 0.00% 30-Jan-2003 11-Mar-2003 11-Feb-2013
GA 3,588,562.34 0.40% 0.00% 1.44% 5-Dec-2002 1-Feb-2003 1-Jan-2013
GA 3,581,791.21 0.40% 0.00% 1.43% 31-Oct-2002 1-Dec-2002 1-Nov-2012
WI 3,517,369.99 0.39% 0.55% 0.00% 24-Jan-2003 1-Mar-2003 1-Feb-2013
TN 3,510,023.98 0.39% 0.55% 0.00% 5-Dec-2002 1-Feb-2003 1-Jan-2013
CA 3,487,401.31 0.39% 0.54% 0.00% 3-Mar-2003 11-Apr-2003 11-Mar-2018
DC 3,484,415.86 0.39% 0.54% 0.00% 7-Mar-2003 11-Apr-2003 11-Mar-2013
INTEREST ORIGINAL
LOAN ACCURAL TERM TO REMAINING
ADMINISTRATIVE INTEREST METHOD MATURITY TERM TO REMAINING ORIGINAL
MORTGAGE COST RATE ACCRUAL DURING IO OR ARD MATURITY OR IO PERIOD AMORT TERM
RATE(%) (%) METHOD PERIOD (MOS.) ARD (MOS.) (MOS.) (MOS.)
- -----------------------------------------------------------------------------------------------------------------------
5.9300% 0.07270% Actual/360 120 120 360
5.3500% 0.04270% Actual/360 120 119 360
5.1900% 0.04270% Actual/360 60 60 360
5.6100% 0.04270% Actual/360 120 119 360
5.8800% 0.04270% Actual/360 120 119 360
5.1000% 0.04270% Actual/360 Actual/360 60 59 23 360
5.3500% 0.04270% Actual/360 60 59 360
5.4300% 0.04270% Actual/360 Actual/360 60 58 16 360
5.4400% 0.04270% Actual/360 Actual/360 84 81 9 360
5.8000% 0.04270% Actual/360 120 120 360
6.0300% 0.04270% Actual/360 120 117 360
5.6000% 0.04270% Actual/360 120 120 360
5.6100% 0.04270% Actual/360 120 119 360
6.0000% 0.04270% Actual/360 120 118 360
5.6000% 0.04270% Actual/360 120 119 324
5.4000% 0.04270% Actual/360 120 119 360
5.2500% 0.04270% Actual/360 60 57 360
5.5700% 0.04270% Actual/360 120 120 360
5.5600% 0.04270% Actual/360 120 118 360
6.0000% 0.10270% Actual/360 120 117 360
5.5900% 0.07640% Actual/360 120 119 360
6.1300% 0.09270% Actual/360 120 116 330
5.7800% 0.04270% Actual/360 120 119 360
5.7100% 0.04270% Actual/360 120 118 360
5.3800% 0.04270% Actual/360 60 58 360
5.4300% 0.04270% Actual/360 120 119 360
5.8100% 0.04270% Actual/360 120 118 240
5.3800% 0.04270% Actual/360 60 58 360
5.3800% 0.04270% Actual/360 60 58 360
5.7000% 0.04270% Actual/360 120 119 360
5.5000% 0.04270% Actual/360 120 117 360
5.9100% 0.04270% Actual/360 120 119 360
6.1200% 0.10270% Actual/360 60 57 360
5.4400% 0.04270% Actual/360 Actual/360 84 81 9 360
5.7200% 0.10270% Actual/360 120 116 360
5.7000% 0.04270% Actual/360 120 120 300
6.1000% 0.04270% Actual/360 120 120 300
5.5000% 0.04270% Actual/360 126 126 300
5.8000% 0.04270% Actual/360 120 120 360
5.4400% 0.04270% Actual/360 Actual/360 84 81 9 360
5.3800% 0.04270% Actual/360 60 58 360
6.0750% 0.04270% Actual/360 120 117 300
5.5600% 0.04270% Actual/360 120 118 360
5.5000% 0.04270% Actual/360 120 119 360
5.5700% 0.04270% Actual/360 120 120 360
5.7100% 0.04270% Actual/360 120 117 360
5.6400% 0.04270% Actual/360 84 83 300
5.7500% 0.04270% Actual/360 Actual/360 60 58 10 360
5.9000% 0.04270% Actual/360 120 118 360
5.7000% 0.04270% Actual/360 120 118 360
5.5800% 0.04270% Actual/360 120 117 360
6.0000% 0.10270% Actual/360 120 119 360
5.3300% 0.04270% Actual/360 60 59 360
5.7800% 0.04270% Actual/360 120 117 360
5.9000% 0.04270% Actual/360 120 119 360
5.5200% 0.04270% Actual/360 120 119 360
5.6100% 0.04270% Actual/360 192 191 192
5.6000% 0.04270% Actual/360 180 179 180
6.0000% 0.04270% Actual/360 120 115 360
6.3000% 0.11270% Actual/360 120 118 300
6.2500% 0.04270% Actual/360 120 118 360
5.5500% 0.04270% Actual/360 96 94 300
5.2500% 0.04270% Actual/360 120 119 300
5.6800% 0.04270% Actual/360 120 119 360
6.0000% 0.04270% Actual/360 120 118 360
6.0000% 0.04270% Actual/360 120 118 360
6.2500% 0.04270% Actual/360 120 117 360
6.1500% 0.04270% Actual/360 120 118 360
6.3500% 0.04270% Actual/360 120 118 360
5.7300% 0.04270% Actual/360 120 119 360
6.0700% 0.04270% Actual/360 120 119 210
5.3800% 0.04270% Actual/360 60 58 360
5.8900% 0.10270% Actual/360 120 119 360
5.8200% 0.11270% Actual/360 180 178 180
5.7500% 0.04270% Actual/360 Actual/360 120 118 22 360
5.2500% 0.04270% Actual/360 120 119 300
6.3500% 0.04270% Actual/360 120 118 360
5.7500% 0.04270% Actual/360 60 58 300
6.2500% 0.04270% Actual/360 120 118 360
5.7900% 0.04270% Actual/360 120 118 360
6.1500% 0.10270% Actual/360 120 117 360
5.9750% 0.04270% Actual/360 120 118 360
6.2400% 0.04270% Actual/360 120 118 360
5.8500% 0.04270% Actual/360 120 119 360
6.0000% 0.04270% Actual/360 120 119 300
6.2000% 0.04270% Actual/360 120 118 360
5.7000% 0.04270% Actual/360 120 117 360
5.8000% 0.04270% Actual/360 120 115 360
6.0000% 0.08270% Actual/360 120 118 360
6.3000% 0.04270% Actual/360 120 117 360
5.4600% 0.04270% 30/360 180 179 180
5.7500% 0.04270% Actual/360 120 119 360
REMAINING MATURITY DATE OR
MORTGAGE AMORT TERM MONTHLY P&I ARD BALLOON APPRAISED
RATE(%) (MOS.) PAYMENT ($) BALANCE($) ARD LOAN PREPAYMENT PROVISION VALUE ($)
- ----------------------------------------------------------------------------------------------------------------------
5.9300% 360 199,344.27 28,358,420.49 N L(36),D(80),O(4) 43,500,000
5.3500% 359 167,524.11 24,950,460.13 N L(48),D(68),O(4) 47,600,000
5.1900% 360 159,063.06 26,826,025.53 N L(24),D(31),O(5) 39,100,000
5.6100% 359 145,746.38 21,263,125.81 N L(25),D(88),O(7) 31,700,000
5.8800% 359 124,290.05 17,752,284.81 N L(36),D(80),O(4) 28,600,000
5.1000% 360 112,553.49 19,831,016.16 N L(25),D(31),O(4) 26,000,000
5.3500% 359 115,591.64 19,193,857.71 Y L(36),D(21),O(3) 27,860,000
5.4300% 360 105,694.76 17,857,352.20 N L(25),D(32),O(3) 24,300,000
5.4400% 360 99,551.34 16,087,049.33 Y L(27),D(54),O(3) 22,900,000
5.8000% 360 103,268.53 14,840,898.37 N L(24),D(90),O(6) 22,000,000
6.0300% 357 105,259.11 14,854,135.61 Y L(27),D(90),O(3) 23,200,000
5.6000% 360 95,750.63 13,978,898.55 Y L(24),D(60),O(36) 22,000,000
5.6100% 359 83,332.91 12,157,544.00 N L(35),D(82),O(3) 18,500,000
15,800,000
2,700,000
6.0000% 358 82,737.97 11,701,947.38 N L(36),D(81),O(3) 19,000,000
5.6000% 323 82,096.89 10,927,906.19 N L(48),D(69),O(3) 20,100,000
5.4000% 359 75,806.66 11,245,413.61 N L(25),D(92),O(3) 25,100,000
5.2500% 357 72,614.79 12,172,256.54 N L(36),D(21),O(3) 17,500,000
5.5700% 360 74,682.07 10,928,953.21 Y L(24),D(60),O(36) 16,900,000
5.5600% 358 73,159.58 10,711,216.27 N L(35),D(82),O(3) 16,000,000
6.0000% 357 73,444.94 10,388,731.79 N L(35),D(82),O(3) 15,350,000
5.5900% 359 68,068.35 9,946,288.63 N L(36),D(81),O(3) 14,840,000
6.1300% 326 73,747.49 9,619,763.49 N L(28),D(88),O(4) 16,200,000
5.7800% 359 66,159.24 9,523,741.39 N L(48),D(66),O(6) 14,800,000
5.7100% 358 65,656.87 9,499,429.52 N L(48),D(68),O(4) 14,600,000
5.3800% 358 62,751.69 10,386,479.87 Y L(48),D(8),O(4) 18,650,000
5.4300% 359 56,340.49 8,337,783.66 N L(25),D(92),O(3) 13,500,000
5.8100% 238 70,551.32 6,506,675.74 N L(48),D(69),O(3) 14,700,000
5.3800% 358 54,347.45 8,995,433.17 Y L(48),D(8),O(4) 15,500,000
5.3800% 358 52,946.74 8,763,592.29 Y L(48),D(8),O(4) 13,700,000
5.7000% 359 48,173.24 6,978,349.00 N L(36),D(81),O(3) 10,900,000
5.5000% 357 45,990.91 6,766,273.86 N L(48),D(69),O(3) 10,150,000
5.9100% 359 47,502.12 6,768,837.52 N L(25),D(92),O(3) 10,300,000
6.1200% 357 47,520.23 7,331,140.25 N L(35),D(22),O(3) 10,750,000
4,500,000
1,100,000
2,700,000
2,450,000
5.4400% 360 43,430.33 7,018,146.14 Y L(27),D(54),O(3) 10,100,000
5.7200% 356 44,497.64 6,434,263.69 N L(35),D(82),O(3) 10,000,000
5.7000% 300 47,582.72 5,826,821.69 N L(24),D(93),O(3) 10,200,000
6.1000% 300 47,481.24 5,673,599.28 N L(24),D(90),O(6) 10,500,000
5.5000% 300 42,372.04 5,144,758.92 N L(35),D(88),O(3) 9,600,000
5.8000% 360 40,045.90 5,755,063.39 N L(36),D(81),O(3) 9,100,000
5.4400% 360 37,790.03 6,106,698.37 Y L(27),D(54),O(3) 8,800,000
5.3800% 358 36,418.39 6,027,867.89 Y L(48),D(8),O(4) 10,300,000
6.0750% 297 42,178.10 5,046,044.03 N L(35),D(82),O(3) 11,000,000
5.5600% 358 36,036.81 5,276,110.40 N L(48),D(67),O(5) 9,800,000
5.5000% 359 34,635.13 5,097,177.15 N L(25),D(92),O(3) 8,900,000
5.5700% 360 34,789.07 5,091,023.26 Y L(24),D(60),O(36) 7,600,000
5.7100% 357 33,467.58 4,842,670.46 Y L(27),D(87),O(6) 7,200,000
5.6400% 299 35,605.64 4,862,854.68 N L(25),D(53),O(6) 7,700,000
5.7500% 360 31,804.72 5,163,502.66 N L(25),3%(12),2%(12),1%(8),O(3) 7,300,000
5.9000% 358 31,436.23 4,480,963.22 N L(36),D(81),O(3) 6,600,000
5.7000% 358 30,180.82 4,370,092.99 N L(35),D(82),O(3) 6,500,000
5.5800% 357 29,786.56 4,354,527.07 N L(27),D(86),O(7) 6,500,000
6.0000% 359 29,078.20 4,114,584.18 N L(35),D(82),O(3) 6,282,000
4,507,000
1,775,000
5.3300% 359 26,744.12 4,449,454.74 N L(36),D(21),O(3) 7,100,000
5.7800% 357 28,103.04 4,044,107.88 N L(35),D(82),O(3) 6,500,000
5.9000% 359 28,173.98 4,017,799.05 N L(25),D(92),O(3) 6,200,000
5.5200% 359 26,745.09 3,929,775.40 N L(25),D(92),O(3) 6,100,000
5.6100% 191 36,561.37 0.00 N L(36),D(153),O(3) 6,200,000
5.6000% 179 37,007.98 57,590.38 N L(25),D(152),O(3) 8,850,000
6.0000% 355 26,979.78 3,816,357.74 N L(37),D(80),O(3) 6,000,000
6.3000% 298 29,294.14 3,456,569.97 N L(26),D(88),O(6) 6,700,000
6.2500% 358 26,448.90 3,669,067.86 Y L(48),D(69),O(3) 5,450,000
5.5500% 298 26,484.95 3,524,206.60 N L(48),D(45),O(3) 5,365,000
5.2500% 299 25,168.41 3,169,788.45 N L(36),D(81),O(3) 5,600,000
5.6800% 359 24,034.05 3,487,045.82 N L(60),GRTR1%orYM(57),O(3) 5,400,000
6.0000% 358 24,881.35 3,519,063.76 N L(35),D(82),O(3) 5,500,000
6.0000% 358 24,881.35 3,519,063.76 N L(35),D(82),O(3) 6,000,000
6.2500% 357 25,244.41 3,502,388.36 N L(35),D(82),O(3) 5,475,000
6.1500% 358 24,846.76 3,473,513.95 N L(35),D(82),O(3) 5,400,000
6.3500% 358 25,200.55 3,469,136.52 Y L(26),D(91),O(3) 5,075,000
5.7300% 359 23,408.58 3,382,962.00 N L(36),D(81),O(3) 5,025,000
6.0700% 209 30,966.42 2,275,927.62 Y L(48),D(69),O(3) 5,900,000
5.3800% 358 22,131.18 3,663,088.64 Y L(48),D(8),O(4) 5,520,000
5.8900% 359 22,988.88 3,280,926.85 N L(35),D(82),O(3) 4,900,000
5.8200% 178 32,532.36 49,605.00 N L(26),D(151),O(3) 5,400,000
5.7500% 360 22,175.77 3,347,788.89 N L(26),D(91),O(3) 5,000,000
5.2500% 299 22,771.42 2,867,903.64 N L(36),D(81),O(3) 5,100,000
6.3500% 358 23,209.39 3,195,031.90 Y L(26),D(91),O(3) 4,675,000
5.7500% 298 23,434.21 3,354,609.94 N L(48),D(8),O(4) 5,900,000
6.2500% 358 22,857.77 3,170,896.32 Y L(48),D(69),O(3) 4,650,000
5.7900% 358 21,539.78 3,096,884.75 N L(48),D(69),O(3) 4,900,000
2,340,000
1,190,000
1,370,000
6.1500% 357 22,389.13 3,130,301.37 N L(35),D(82),O(3) 4,900,000
5.9750% 358 21,854.86 3,097,039.80 N L(35),D(82),O(3) 5,000,000
6.2400% 358 22,449.94 3,116,720.99 Y L(48),D(68),O(4) 4,850,000
5.8500% 359 21,237.87 3,040,514.97 N L(35),D(82),O(3) 4,850,000
6.0000% 299 23,194.85 2,788,887.27 N L(35),D(82),O(3) 4,500,000
6.2000% 358 22,048.88 3,070,495.47 N L(26),D(88),O(6) 5,500,000
5.7000% 357 20,894.42 3,025,750.33 N L(35),D(82),O(3) 4,500,000
5.8000% 355 21,123.11 3,034,973.98 N L(35),D(82),O(3) 5,100,000
6.0000% 358 21,134.16 2,989,084.28 N L(35),D(82),O(3) 4,700,000
6.3000% 357 21,787.84 3,011,230.44 N L(35),D(82),O(3) 4,500,000
5.4600% 179 28,523.69 0.00 N L(36),D(141),O(3) 5,700,000
5.7500% 359 20,352.11 2,936,626.90 N L(36),D(81),O(3) 4,700,000
LTV RATIO AT
CUT-OFF DATE MATURITY OR YEAR NUMBER OF
APPRAISAL DATE DSCR (X) LTV RATIO ARD BUILT YEAR RENOVATED UNITS
- ---------------------------------------------------------------------------------------------------------------------------
21-Jan-2003 1.49 77.01% 65.19% 2002 220,547
22-Jan-2003 1.49 62.96% 52.42% 1979 1994 2,005
24-Jan-2003 1.40 74.17% 68.61% 2001 194,149
9-Jan-2003 1.43 79.93% 67.08% 2002 187,523
23-Jan-2003 1.47 73.36% 62.07% 1993-1994 129,772
8-Jan-2003 1.47 79.73% 76.27% 1996 & 1997 300
4-Feb-2003 1.43 74.23% 68.89% 2001 149,798
18-Oct-2002 1.34 77.20% 73.49% 1963 2000 152
19-Sep-2002 1.45 77.07% 70.25% 1913 1983 164,481
11-Dec-2002 1.52 80.00% 67.46% 1968 1998 122,154
18-Nov-2002 1.39 75.21% 64.03% 1973-1989 101,290
18-Dec-2002 1.32 75.81% 63.54% 1974 2001 136,191
17-Jan-2003 1.44 78.31% 65.72% Various 207
17-Jan-2003 2001 181
17-Jan-2003 1997 26
11-Nov-2002 1.51 72.47% 61.59% 1985 & 1986 117,197
16-Dec-2002 1.55 68.08% 54.37% 1979-1986 2001 202,496
23-Jan-2003 2.18 53.73% 44.80% 1960 2002 172,642
26-Nov-2002 1.47 74.88% 69.56% 1981 124,983
16-Dec-2002 1.36 77.23% 64.67% 1972 1994 122,498
30-Dec-2002 1.47 79.81% 66.95% 1987 2001 310
4-Dec-2002 1.44 79.57% 67.68% 1988 277
31-Aug-2003 1.44 79.91% 67.02% 2002 288
11-Sep-2002 1.42 72.20% 59.38% 1965 1999 46,856
15-Jan-2003 1.43 76.28% 64.35% 1979*2002 1988 114,789
9-Dec-2002 1.33 77.22% 65.06% 1999 105,231
27-Aug-2002 1.61 59.91% 55.69% 1981 106,823
28-Jan-2003 1.55 74.00% 61.76% 1988 117
1-Mar-2003 1.29 67.71% 44.26% 1974 2002 174,547
22-Aug-2002 1.46 62.43% 58.04% 1993 134,469
21-Aug-2002 1.83 68.81% 63.97% 1974 86,600
7-Feb-2003 1.53 76.08% 64.02% 1987 1998 228
25-Nov-2002 1.45 79.54% 66.66% 1967 180
16-Oct-2002 1.47 77.60% 65.72% 1961 1988 493
29-Jul-2002 1.39 72.58% 68.20% Various 272
29-Jul-2002 1979 112
29-Jul-2002 1985 28
29-Jul-2002 1981 72
29-Jul-2002 1973 60
19-Sep-2002 1.43 76.24% 69.49% 1914 1983 51,608
27-Oct-2002 1.49 76.19% 64.34% 1998 29,162
23-Dec-2002 1.50 74.51% 57.13% 1991 172,293
15-Nov-2002 1.38 69.52% 54.03% 2001 32,308
18-Oct-2002 1.40 71.88% 53.59% 1999 2001 144
24-Feb-2003 1.51 75.00% 63.24% 2000 56,134
19-Sep-2002 1.47 76.14% 69.39% 1902 to 1940 1996 67,699
15-Sep-2002 1.54 62.96% 58.52% 1956*1981 68,482
21-Oct-2002 1.42 58.84% 45.87% 1960 2000 120,831
31-Dec-2002 1.66 64.19% 53.84% 1983 106,209
13-Dec-2002 1.40 68.47% 57.27% 1973 2002 197
16-Dec-2002 1.48 80.00% 66.99% 1972 1994 83,243
1-Nov-2002 1.42 79.75% 67.26% 1979 1998 52,203
17-Jan-2003 1.36 74.18% 63.15% 1977 71,680
6-Dec-2002 1.41 74.66% 70.73% 1985 105,004
3-Jan-2003 1.44 80.13% 67.89% 2000 57,373
23-Oct-2002 1.43 79.82% 67.23% 1985 160
11-Dec-2002 1.49 79.74% 66.99% 2002 56,197
5-Dec-2002 1.45 77.14% 65.50% Various 25,180
5-Dec-2002 2000 15,125
5-Dec-2002 2001 10,055
6-Jan-2003 1.61 67.54% 62.67% 1963 2002 126
19-Nov-2002 1.69 73.62% 62.22% 1970 236
1-Feb-2003 1.51 76.55% 64.80% 2002 27,564
10-Jan-2003 1.56 76.98% 64.42% 1972 266
13-Jan-2003 1.15 73.96% 0.00% 1995-2002 28,230
15-Jan-2003 1.67 50.67% 0.65% 1888*1900*1957*1959 1962*1979*1993*2000 36,180
11-Sep-2002 1.48 74.64% 63.61% 1958 & 1989 1998 34,470
20-Sep-2002 1.31 65.78% 51.59% 2002 14,820
1-Dec-2002 1.32 78.66% 67.32% 2002 15,120
22-Nov-2002 1.42 79.74% 65.69% 2001 52,079
10-Feb-2003 1.59 74.89% 56.60% 1967 1999-2002 107
6-Feb-2003 1.43 76.78% 64.57% 2002 54
22-Nov-2002 1.44 75.29% 63.98% 2001 15,120
1-Nov-2002 1.63 69.02% 58.65% 2000 71
6-Sep-2002 1.44 74.67% 63.97% 1987 129,677
2-Oct-2002 1.37 75.37% 64.32% 1967 2002 96
20-Dec-2002 1.29 79.64% 68.36% 2002 15,120
1-Jan-2003 1.40 79.93% 67.32% 2001 90
5-Dec-2002 1.23 67.63% 38.58% 2001 2002 11,284
20-Aug-2002 1.44 71.39% 66.36% 1962*1964 60
18-Sep-2002 1.51 79.12% 66.96% 1970 217
16-Dec-2002 1.27 71.70% 0.92% 1980 90
1-Jan-2003 1.44 76.00% 66.96% 2002 17,400
10-Feb-2003 1.46 74.40% 56.23% 1955, 1957, 1962 & 1972 1998-2002 103
19-Dec-2002 1.29 79.62% 68.34% 2001 15,120
30-Oct-2002 1.67 62.94% 56.86% 2001 37,644
1-Dec-2002 1.28 79.67% 68.19% 2002 14,550
1.85 74.83% 63.20% Various 35
16-Oct-2002 1983 12
16-Oct-2002 1997 14
16-Oct-2002 1987 9
8-Nov-2002 1.60 74.78% 63.88% 2002 47,140
7-Dec-2002 1.45 72.94% 61.94% 2000 15,120
19-Nov-2002 1.36 75.10% 64.26% 2002 15,120
10-Aug-2002 1.57 74.16% 62.69% 1999 40,045
12-Dec-2002 1.31 79.90% 61.98% 1976 2002 161
9-Jan-2003 1.37 65.32% 55.83% 1985 46,508
24-Oct-2002 1.51 79.75% 67.24% 1980 116
4-Oct-2002 1.50 70.23% 59.51% 1988 124
1-Jan-2003 1.49 74.84% 63.60% 1989 29,674
9-Oct-2002 1.39 78.00% 66.92% 2001 14,490
1-Jun-2003 1.22 61.18% 0.00% 2002 14,500
15-Jan-2003 1.52 74.14% 62.48% 1987 2000 24,485
CUT-OFF DATE
UNIT OF LOAN AMOUNT OCCUPANCY UW NET CASH FLOW
APPRAISAL DATE MEASURE PER UNIT($) RATE(%) OCCUPANCY "AS OF" DATE ($)
- -------------------------------------------------------------------------------------------------------
21-Jan-2003 Sq. Ft. 152 96.78% 14-Mar-2003 3,563,435
22-Jan-2003 Pads 14,948 73.62% 21-Jan-2003 2,990,203
24-Jan-2003 Sq. Ft. 149 82.38% 1-Feb-2003;24-Feb-2003 2,669,210
9-Jan-2003 Sq. Ft. 135 92.08% 15-Jan-2003 2,498,960
23-Jan-2003 Sq. Ft. 162 100.00% 3-Mar-2003 2,187,456
8-Jan-2003 Units 69,100 83.92% 2-Dec-2002 1,986,883
4-Feb-2003 Sq. Ft. 138 97.46% 18-Feb-2003 1,988,643
18-Oct-2002 Units 123,421 91.45% 7-Nov-2002 1,694,593
19-Sep-2002 Sq. Ft. 107 87.61% 12-Feb-2003 1,735,912
11-Dec-2002 Sq. Ft. 144 88.63% 1-Jan-2003 1,886,927
18-Nov-2002 Sq. Ft. 172 100.00% 19-Dec-2002 1,753,888
18-Dec-2002 Sq. Ft. 122 100.00% 8-Jan-2003 1,516,007
17-Jan-2003 Units 69,984 100.00% 31-Dec-2002 1,444,807
17-Jan-2003 Units 100.00% 31-Dec-2002
17-Jan-2003 Units 100.00% 31-Dec-2002
11-Nov-2002 Sq. Ft. 117 94.74% 12-Dec-2002 1,501,610
16-Dec-2002 Sq. Ft. 68 100.00% 19-Dec-2002 1,525,530
23-Jan-2003 Sq. Ft. 78 100.00% 5-Feb-2003 1,981,657
26-Nov-2002 Sq. Ft. 105 89.93% 10-Dec-2002 1,278,943
16-Dec-2002 Sq. Ft. 107 95.85% 29-Jan-2003 1,216,001
30-Dec-2002 Units 41,194 95.81% 26-Nov-2002 1,287,913
4-Dec-2002 Units 44,091 100.00% 17-Dec-2002 1,270,212
31-Aug-2003 Units 41,177 84.38% 31-Jan-2003 1,040,835
11-Sep-2002 Sq. Ft. 250 88.13% 4-Oct-2002 1,252,271
15-Jan-2003 Sq. Ft. 98 90.50% 12-Jan-2003 1,135,718
9-Dec-2002 Sq. Ft. 107 92.80% 14-Jan-2003 1,049,270
27-Aug-2002 Sq. Ft. 105 98.97% 27-Jan-2003 1,208,647
28-Jan-2003 Units 85,388 94.87% 31-Jan-2003 1,046,479
1-Mar-2003 Sq. Ft. 57 95.42% 5-Mar-2003 1,094,544
22-Aug-2002 Sq. Ft. 72 100.00% 4-Dec-2002 954,771
21-Aug-2002 Sq. Ft. 109 96.54% 27-Jan-2003 1,165,067
7-Feb-2003 Units 36,371 89.04% 1-Dec-2002 885,185
25-Nov-2002 Units 44,852 96.67% 11-Nov-2002 799,754
16-Oct-2002 Pads 16,213 89.45% 6-Feb-2003 838,717
29-Jul-2002 Units 28,684 95.96% 30-Sep-2002 793,690
29-Jul-2002 Units 94.64% 30-Sep-2002
29-Jul-2002 Units 100.00% 30-Sep-2002
29-Jul-2002 Units 93.06% 30-Sep-2002
29-Jul-2002 Units 100.00% 30-Sep-2002
19-Sep-2002 Sq. Ft. 149 75.34% 12-Feb-2003 745,510
27-Oct-2002 Sq. Ft. 261 100.00% 15-Nov-2002 793,651
23-Dec-2002 Sq. Ft. 44 100.00% 26-Dec-2002 858,437
15-Nov-2002 Sq. Ft. 226 100.00% 1-Feb-2003 786,266
18-Oct-2002 Units 47,917 96.53% 25-Feb-2003 713,810
24-Feb-2003 Sq. Ft. 122 100.00% 13-Mar-2003 727,970
19-Sep-2002 Sq. Ft. 99 85.56% 12-Feb-2003 666,666
15-Sep-2002 Sq. Ft. 95 91.01% 27-Jan-2003 672,523
21-Oct-2002 Sq. Ft. 54 100.00% 11-Sep-2002 720,216
31-Dec-2002 Sq. Ft. 59 88.45% 11-Feb-2003 716,322
13-Dec-2002 Units 30,935 98.98% 5-Mar-2003 582,657
16-Dec-2002 Sq. Ft. 73 100.00% 8-Jan-2003 616,126
1-Nov-2002 Sq. Ft. 110 96.70% 24-Oct-2002 571,051
17-Jan-2003 Sq. Ft. 80 89.75% 1-Jan-2003 579,488
6-Dec-2002 Sq. Ft. 52 82.60% 4-Dec-2002 538,916
3-Jan-2003 Sq. Ft. 92 97.39% 2-Dec-2002 543,326
23-Oct-2002 Units 32,426 85.63% 26-Dec-2002 516,111
11-Dec-2002 Sq. Ft. 92 100.00% 2-Jan-2003 532,181
5-Dec-2002 Sq. Ft. 192 86.99% 504,436
5-Dec-2002 Sq. Ft. 78.35% 1-Feb-2003
5-Dec-2002 Sq. Ft. 100.00% 1-Apr-2003
6-Jan-2003 Units 38,058 92.06% 31-Jan-2003 516,954
19-Nov-2002 Pads 20,275 97.03% 30-Nov-2002 570,141
1-Feb-2003 Sq. Ft. 172 100.00% 10-Feb-2003 511,665
10-Jan-2003 Pads 17,653 94.36% 1-Jan-2003 502,112
13-Jan-2003 Sq. Ft. 162 100.00% 12-Feb-2003 503,184
15-Jan-2003 Sq. Ft. 124 100.00% 25-Feb-2003 740,888
11-Sep-2002 Sq. Ft. 130 93.91% 30-Sep-2002 411,012
20-Sep-2002 Sq. Ft. 297 100.00% 22-Jan-2003 458,962
1-Dec-2002 Sq. Ft. 284 100.00% 22-Jan-2003 420,438
22-Nov-2002 Sq. Ft. 82 100.00% 7-Jan-2003 451,472
10-Feb-2003 Units 39,195 94.39% 1-Jan-2003 479,031
6-Feb-2003 Units 76,783 94.44% 20-Feb-2003 413,460
22-Nov-2002 Sq. Ft. 274 100.00% 1-Apr-2003 430,657
1-Nov-2002 Units 58,324 100.00% 31-Oct-2002 487,777
6-Sep-2002 Sq. Ft. 32 93.56% 1-Dec-2002 435,742
2-Oct-2002 Units 42,394 97.92% 31-Dec-2002 409,781
20-Dec-2002 Sq. Ft. 267 100.00% 12-Dec-2002 391,338
1-Jan-2003 Units 44,627 96.67% 2-Jan-2003 392,779
5-Dec-2002 Sq. Ft. 354 100.00% 5-Nov-2002 458,007
20-Aug-2002 Units 65,676 96.67% 21-Jan-2003 381,683
18-Sep-2002 Pads 17,865 99.08% 15-Jan-2003 417,475
16-Dec-2002 Units 43,023 95.56% 31-Dec-2002 496,537
1-Jan-2003 Sq. Ft. 218 100.00% 1-Oct-2002 382,703
10-Feb-2003 Units 36,839 98.06% 1-Jan-2003 398,488
19-Dec-2002 Sq. Ft. 246 100.00% 13-Jan-2003 360,298
30-Oct-2002 Sq. Ft. 99 100.00% 7-Jan-2003 470,972
1-Dec-2002 Sq. Ft. 255 100.00% 3-Jan-2003 350,536
Units 104,765 100.00% 5-Mar-2003 479,311
16-Oct-2002 Units 100.00% 5-Mar-2003 245,764
16-Oct-2002 Units 100.00% 5-Mar-2003 105,841
16-Oct-2002 Units 100.00% 5-Mar-2003 127,706
8-Nov-2002 Sq. Ft. 78 100.00% 16-Dec-2002 430,023
7-Dec-2002 Sq. Ft. 241 100.00% 1-Apr-2003 379,682
19-Nov-2002 Sq. Ft. 241 100.00% 20-Dec-2002 366,440
10-Aug-2002 Sq. Ft. 90 91.76% 30-Nov-2002 400,078
12-Dec-2002 Units 22,332 92.55% 31-Jan-2003 363,792
9-Jan-2003 Sq. Ft. 77 72.35% 1-Jan-2003 299,173
24-Oct-2002 Units 30,936 90.52% 22-Nov-2002 379,559
4-Oct-2002 Units 28,885 92.68% 1-Oct-2002 380,367
1-Jan-2003 Sq. Ft. 119 96.65% 31-Dec-2002 377,567
9-Oct-2002 Sq. Ft. 242 100.00% 1-Apr-2003 364,313
1-Jun-2003 Sq. Ft. 241 88.97% 11-Mar-2003 383,349
15-Jan-2003 Sq. Ft. 142 83.88% 27-Feb-2003 371,758
LARGEST LARGEST
TENANT TENANT LARGEST TENANT EXP.
LARGEST TENANT NAME SQ. FT. % OF NRA DATE 2ND LARGEST TENANT NAME
- ------------------------------------------------------------------------------------------------------------------------------
Ross 30,187 13.69% 30-Sep-2012 Marshalls
Safeway 53,754 27.69% 31-Jan-2021 Long & Foster Real Estate, Inc.
Linens 'n Things 31,919 17.02% 31-Jan-2013 Old Navy
Rugged Wearhouse 12,252 9.44% 5-Aug-2007 JJ's Hallmark & Lamp Factory
Dept. of Social & Health Services 70,184 46.85% 31-Dec-2011 Washington State Library
SRG Partnership 18,010 10.95% 30-Sep-2008 Wells Fargo Bank
Roland Land Investment 7,848 6.42% 30-Nov-2006 M.E. Interest & M. Elikinawy
Ocean County Board of Social Services 93,800 92.61% 1-Jul-2022 Grunin & Kalmanowitz, PA
King Sooper's 72,473 53.21% 30-Nov-2009 Coomers
HMS Capital 20,358 17.37% 9-Jul-2005 Huntington Provider Services
Peapod by Giant 93,500 46.17% 31-Jul-2009 Pleasants Hardware Co.
Marshalls 51050 29.57% 30-Apr-2012 Bachetti Brothers
American Airlines 15,922 12.74% 31-Dec-2004 Sabre A
King Sooper's 61,518 50.22% 30-Nov-2019 One $ Mart
Horizon Media, Inc. 10,665 22.76% 29-Feb-2008 Spotlight Health
Safeway 57,876 50.42% 31-Aug-2022 Fashion Bug
Vons 56,865 54.04% 10-Oct-2025 Blockbuster Video
Safeway 42,824 40.09% 31-Jan-2006 California Federal Savings
0-Jan-1900
Rooms To Go 56,600 32.43% 30-Jun-2004 Best Buy
Costco 134,469 100.00% 17-Nov-2048
Ralphs 42,000 48.50% 31-Jan-2008 Denny's, Inc.
Craig Berkman & Associates 4,983 9.66% 31-Mar-2004 The Trust For Public Lands
Central Carolina Bank 7,207 24.71% 31-Mar-2009 Kinkos
Wal-Mart 118,693 68.89% 29-Dec-2011 Food Lion
Blockbuster Video 3,800 11.76% 29-Jul-2011 Burger King
Bassett Furniture Direct of Rochester 16,334 29.10% 23-Nov-2011 RobCor Home Furnishings, Inc dba
Thomasville Home Furnishings of
Rochester
Interface Engineering 21,543 31.82% 31-Aug-2009 Borders
Ralphs 47,035 68.68% 30-Jun-2023 Bank of the West
Sportmart 59,380 49.14% 31-Aug-2013 Michaels
Tampa Heart Center, Inc. 9,746 9.18% 26-Feb-2005 NanobacLabs, LLC
King Sooper's 62,229 74.76% 31-Jul-2014 Hollywood Video
AOAC International 12,919 24.75% 30-Nov-05 Hirschel, Savitz
Stater Brothers 24,400 34.04% 31-Oct-2007 King's Gym
Water Group Systems, Inc. 22,481 21.41% 31-Oct-2005 Rotad, Inc. and Frontier Holdings,
Inc.
Bi-Lo 46,673 81.35% 31-Jan-2021 Myers Hair & Tanning
Publix 44,271 78.78% 31-Oct-2025 Cabinetry By Design
CVS 10,125 66.94% 31-Jan-2021 Burch and Hatfield
CVS 10,055 100.00% 31-Jan-2022
Car Toys 6,000 21.77% 28-Feb-2012 Planet Tan
Johnny Carino's 6,500 23.03% 14-Apr-2012 Lone Star Steakhouse
Eat Fish, LLC 11,000 30.40% 30-Jun-2007 Peter's Market
Chief Auto Parts 8,000 23.21% 30-Nov-2007 Blockbuster Video
Sleepcare 4,448 30.01% 30-Jun-2007 Technology Credit Union
Walgreens 15,120 100.00% 30-Nov-2077
Winn Dixie 40,244 77.27% 30-May-2021 Movie Gallery
Walgreens 15,120 100.00% 31-Jan-2022
Tractor Supply 43,200 33.31% 31-Oct-2006 Kroger
Walgreens 15,120 100.00% 30-Sep-2061
First Republic Bank 11,284 100.00% 31-Mar-2015
Macaroni Grill 7,500 43.10% 20-May-2017 Chili's Grill and Bar
Walgreens 15,120 100.00% 31-Jul-2061
Emerald Coast Restaurant 11,694 31.06% 13-May-2011 Jubilee Gala Hall
Walgreens 14,550 100.00% 28-Feb-2078
Dollar Tree 8,000 16.97% 31-Oct-2012 Fashion Bug
Walgreens 15,120 100.00% 31-May-2021
Walgreens 15,120 100.00% 31-Aug-2077
Ginger's Hallmark 5,185 12.95% 31-Mar-2015 Blockbuster Video
Fidelity National Title 11,890 25.57% 1-Mar-2008 VNA (Visiting Nurses Association)
State Financial Bank 7,256 24.45% 1-Mar-2011 Northpoint Dental Group, Ltd.
Walgreens 14,490 100.00% 30-Sep-2021
China King/Iron Wok 6,900 47.59% 31-Jul-2022 La Salsa
Diamond Health Care 10,183 41.59% 30-Apr-2006 Kinko's
2ND
LARGEST 2ND LARGEST
TENANT TENANT % OF 2ND LARGEST TENANT EXP.
LARGEST TENANT NAME SQ.FT NRA DATE
- --------------------------------------------------------------------------------------------
Ross 30,000 13.60% 30-Sep-2012
Safeway 4,929 2.54% 30-Jun-2009
Linens 'n Things 25,029 13.35% 30-Apr-2007
Rugged Wearhouse 12,000 9.25% 31-Jan-2004
Dept. of Social & Health Services 49,904 33.31% 31-Dec-2011
SRG Partnership 12,797 7.78% 31-Dec-2006
Roland Land Investment 3,475 2.84% 31-Mar-2006
Ocean County Board of Social Services 2,300 2.27% 31-Dec-2012
King Sooper's 16,280 11.95% 31-Mar-2004
HMS Capital 13,970 11.92% 31-May-2003
Peapod by Giant 45,996 22.71% 31-Jan-2010
Marshalls 21,419 12.41% 28-Feb-2005
American Airlines 7,960 6.37% 31-Dec-2004
King Sooper's 12,285 10.03% 31-Jan-2006
Horizon Media, Inc. 9,935 21.20% 31-Jan-2005
Safeway 8,500 7.40% 20-Apr-2004
Vons 4,550 4.32% 30-Sep-2005
Safeway 12,310 11.52% 31-Dec-2010
Rooms To Go 48,109 27.56% 31-Jan-2013
Costco
Ralphs 6,600 7.62% 31-Mar-2010
Craig Berkman & Associates 4,577 8.87% 31-Dec-2007
Central Carolina Bank 6,671 22.88% 31-Dec-2009
Wal-Mart 29,000 16.83% 17-Dec-2013
Blockbuster Video 2,800 8.67% 15-Dec-2021
Bassett Furniture Direct of Rochester 15,000 26.72% 31-Mar-2010
Interface Engineering 20,502 30.28% 31-Jul-2004
Ralphs 6,390 9.33% 31-Oct-2011
Sportmart 18,200 15.06% 30-Jun-2003
Tampa Heart Center, Inc. 7,714 7.26% 30-Jun-2010
King Sooper's 6,107 7.34% 28-Feb-2007
AOAC International 8,775 16.81% 23-Sep-2003
Stater Brothers 5,400 7.53% 30-Jun-2007
Water Group Systems, Inc. 22,155 21.10% 30-Apr-2006
Bi-Lo 1,900 3.31% 28-Feb-2006
Publix 2,400 4.27% 31-Oct-2005
CVS 1,725 11.40% 30-Sep-2012
CVS
Car Toys 4,300 15.60% 31-May-2012
Johnny Carino's 6,500 23.03% 31-Dec-2005
Eat Fish, LLC 5,500 15.20% 30-Jun-2003
Chief Auto Parts 5,000 14.51% 31-Oct-2009
Sleepcare 2,925 19.74% 6-Apr-2007
Walgreens
Winn Dixie 3,915 7.52% 31-May-2006
Walgreens
Tractor Supply 26,100 20.13% 28-Feb-2006
Walgreens
First Republic Bank
Macaroni Grill 7,000 40.23% 18-Jul-2017
Walgreens
Emerald Coast Restaurant 4,125 10.96% 29-Mar-2007
Walgreens
Dollar Tree 8,000 16.97% 28-Feb-2012
Walgreens
Walgreens
Ginger's Hallmark 4,800 11.99% 31-May-2016
Fidelity National Title 11,079 23.82% 30-Apr-2011
State Financial Bank 6,038 20.35% 1-Apr-2011
Walgreens
China King/Iron Wok 2,400 16.55% 30-Jun-2013
Diamond Health Care 3,165 12.93% 30-Jun-2003
3RD
LARGEST 3RD LARGEST
TENANT TENANT % OF 3RD LARGEST TENANT EXP.
3RD LARGEST TENANT NAME SQ.FT NRA DATE LOCKBOX
- --------------------------------------------------------------------------------------------------------------
Staples 20,625 9.35% 30-Sep-2017 Springing
Day 1
Fontina Grille 4,414 2.27% 30-Sep-2011
Borders 23,116 12.33% 30-Apr-2022
Modell's Sporting Goods 10,800 8.32% 25-Apr-2012
Springing
Dept. of Retirement Systems 12,956 8.65% 31-Jan-2009 Day 1
Springing
Meyer & Wyse 10,690 6.50% 28-Feb-2006 Springing
Maury Abrams & Co. 3,453 2.83% 30-Jun-2003
Business Staffing 1,600 1.58% 31-Aug-2007 Springing
Dress Barn 8,813 6.47% 30-Jun-2007 Day 1
Springing
Environmental Industries, Inc. 10,882 9.29% 31-Dec-2003 Day 1
Seimens Security Technology 38,000 18.77% 30-Apr-2008
Eckerds 9,990 5.79% 31-Aug-2004
Ocariz, Gitlin, Zomerfeld 6,939 5.55% 30-Nov-2006
On Your Feet 6,000 4.90% 30-Jun-2005 Day 1
Springing
Springing
California Bank & Trust 8,514 18.17% 30-Jun-2009
Merchant's Tire & Auto 6,000 5.23% 31-Jan-2009
Pam's Hallmark 4,550 4.32% 31-Jan-2006
Bank of America 10,364 9.70% 31-Dec-2009 Springing
Babies R Us 30,624 17.54% 31-Jan-2018
Springing
Raintree Cleaners 3,300 3.81% 30-Sep-2006 Springing
Springing
Margulis Jewelers 3,390 6.57% 30-Jun-2006 Springing
Sprint 3,100 10.63% 15-Feb-2004 Springing
CATO 4,800 2.79% 31-Jan-2007 Springing
Fantastic Nails & Spa 2,744 8.49% 15-Feb-2012 Springing
Springing
Permoda Enterprise, Inc (Floorz) 12,800 22.80% 31-Dec-2006
Fletcher Farr Ayotte, P.C. Arc 13,547 20.01% 31-Jul-2007 Springing
General Bank 2,580 3.77% 30-Jun-2007 Springing
MacFrugal's 14,582 12.07% 31-Jan-2006 Springing
PCPA 7,700 7.25% 30-Apr-2004
Optical Masters 2,520 3.03% 30-Nov-2005 Springing
Berman, Sobin & Gross 5,902 11.31% 31-Jul-2008 Springing
China King Buffet 4,566 6.37% 30-Jun-2012
California Direct Services, Inc. 15,869 15.11% 30-Apr-2006
Southeastern Spirits 1,600 2.79% 30-Oct-2004
Springing
Oconee Cellar 2,400 4.27% 31-Oct-2007
Springing
Springing
Dan Overlin Day Spa and Boutique 4,150 15.06% 30-Apr-2008
Brinker Restaurant Corporation (Chili's) 5,500 19.48% 30-Sep-2014
Acumen Partners 2,400 6.63% 30-Jun-2004
Auto Tech 2,690 7.80% 11-Jul-2009
Michael Tong, DDS 1,647 11.11% 31-Dec-2012
Springing
H&R Block 2,000 3.84% 30-Apr-2005
Springing
Springing
Dollar General 7,600 5.86% 31-Jan-2003 Springing
Springing
Springing
Springing
Springing
Springing
BP Amoco 2,900 16.67% 31-Jan-2018
Springing
La Minutera Restaurant 4,000 10.63% 15-Jul-2008
Springing
New China Restaurant 6,000 12.73% 30-Nov-2012 Springing
Springing
Springing
China Buffet 4,508 11.26% 31-Oct-2010 Springing
Springing
Renon & Associates, Inc. 4,819 10.36% 31-Jan-2006 Springing
Springing
Springing
RSM McGladrey, Inc. 5,396 18.18% 1-Jun-2007 Springing
Day 1
Nextel 2,000 13.79% 30-Apr-2010
Washington Hospital Center 2,240 9.15% 15-Dec-2004
MORTAGE
LARGEST AFFILIATED SPONSOR FLAG LOAN
3RD LARGEST TENANT NAME (> THAN 4% OF POOL) NUMBER
- ---------------------------------------------------------------------------------------------------------
Staples 1
2
Fontina Grille 3
Borders 4
Modell's Sporting Goods 5
6
Dept. of Retirement Systems 7
8
Meyer & Wyse 9
Maury Abrams & Co. 10
Business Staffing 11
Dress Barn Jay Kaiser 12
13
13.1
13.2
Environmental Industries, Inc. 14
Seimens Security Technology 15
Eckerds 16
Ocariz, Gitlin, Zomerfeld 17
On Your Feet Jay Kaiser 18
19
20
21
California Bank & Trust 22
Merchant's Tire & Auto 23
Pam's Hallmark 24
Bank of America Bernard Orsi 25
26
Babies R Us 27
Bernard Orsi 28
Raintree Cleaners Bernard Orsi 29
30
31
32
33
33.1
33.2
33.3
33.4
Margulis Jewelers 34
Sprint 35
CATO 36
Fantastic Nails & Spa 37
38
Permoda Enterprise, Inc (Floorz) 39
Fletcher Farr Ayotte, P.C. Arc 40
General Bank Bernard Orsi 41
MacFrugal's 42
PCPA 43
44
Optical Masters Jay Kaiser 45
Berman, Sobin & Gross 46
China King Buffet 47
California Direct Services, Inc. 48
Southeastern Spirits 49
50
Oconee Cellar 51
52
52.1
52.2
53
54
Dan Overlin Day Spa and Boutique 55
56
Brinker Restaurant Corporation (Chili's) 57
Acumen Partners 58
Auto Tech 59
Michael Tong, DDS 60
61
H&R Block 62
63
64
65
66
Dollar General 67
68
69
70
71
Bernard Orsi 72
73
74
BP Amoco 75
76
77
La Minutera Restaurant 78
79
80
80.1
80.2
80.3
New China Restaurant 81
82
83
China Buffet 84
85
Renon & Associates, Inc. 86
87
88
RSM McGladrey, Inc. 89
90
Nextel 91
Washington Hospital Center 92
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2003-C4
ANNEX A-1 CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
MORTGAGE
LOAN LOAN GROUP
NUMBER NUMBER PROPERTY NAME PROPERTY ADDRESS PROPERTY CITY
- -----------------------------------------------------------------------------------------------------------------------------------
93 1 Walgreens - Houston 1215 West 43rd Street Houston
94 2 East Pines Terrace Apartments 6739-6747 Riverdale Road Riverdale
95 1 Walgreens Plaza 2355 North East 26th Street Fort Lauderdale
96 1 AmCap - Table Mesa 3600 Table Mesa Drive Boulder
97 2 Gale Valley MHC 353 East Michigan Avenue Galesburg
98 2 Glendale - Ruberta Apartments 1160 Ruberta Avenue Glendale
99 2 Sunset Village 3715 14th Street West Bradenton
100 1 Walgreens - Mooresville 542 River Highway Mooresville
101 1 West Carmel Shoppes 4335 West 106th Street Carmel
102 1 Walgreens - Cedar Park 1505 West Whitestone Boulevard Cedar Park
103 1 Walgreens - Lacey 8335 Martin Way East Lacey
104 1 Walgreens - Saint George 391 West Saint George Boulevard Saint George
105 1 Walgreens - Tucson 10315 E. Broadway Boulevard Tucson
106 2 Sun Valley MHC 180 Mantle Avenue Blackman
107 1 Walgreens - McDonough 204 Jonesboro Road McDonough
108 1 Eckerds - Grapevine 2105 West Northwest Highway Grapevine
109 1 Goshen Industrial 3 Police Drive Goshen
110 1 Shockoe Centre Office Building 11 South 12th Street Richmond
111 2 Westridge Townhomes 848 12th Street S.W. Forest Lake
112 2 Glendale - Winchester II Apartments 1043 Winchester Avenue Glendale
113 2 Madison Ridge Apartments 2034 US Highway 70 West Dickson
114 2 Bart Villa Apartments 2301 East 2nd Street Bloomington
115 2 Winslow Place Apartments 200 Bristol Street Perry
116 1 AmCap - Southgate SC 2012 - 2030 South Ohio Street Salina
117 1 AmCap - Capitol Hill 1155 East 9th Avenue Denver
118 2 Oak Villa Apartments 707 East North Street Pass Christian
119 1 Mankato Place 12 Civic Center Plaza Mankato
120 1 Eckerds - Weekie Wachee 9204 Cortez Boulevard Weeki Wachee
121 2 Huntington Woods MHP 5626 Atwater Drive Greensboro
122 1 CVS Pleasant Grove, AL 108 Park Road Pleasant Grove
123 2 Allen Building 302 East Kirkwood Avenue Bloomington
124 2 Shalimar Estates 13300 - 13344 Parkwood Drive Burnsville
125 2 Keystone MHC 1564 Kent Dairy Road Alabaster
126 2 Motor City Mobile Home Park 23765 Lawrence Avenue Warren
127 2 Glendale - Salem Street Apartments 338 Salem Street Glendale
128 2 Van Manor MHP 9522 Telephone Road Houston
129 2 Summit Place Townhomes 1623 Popps Ferry Road Biloxi
130 2 Roanoke Apartments 4126 Roanoke Road Kansas City
131 1 Acme Kent Plaza 1675-1707 East Main Street Kent
132 2 Oaks of Balch Springs 12006 Lake June Road & 11932 Lake June Road Balch Springs
133 2 Chapel Hill Apartments 10440 - 10466 Wornall Road Kansas City
134 2 Waverly Manor Apartments 5830 Buford Highway Norcross
135 2 Glendale - Oak Street Apartments 531 Oak Street Glendale
136 2 Golden Acres MHP 1150 North Delaware Drive Apache Junction
137 2 Glendale - West Stocker Apartments 331 West Stocker Street Glendale
138 2 Oakland Meadows MHC 1170 Majolica Road Salisbury
139 2 Stonehenge Apartments 613 Greenbriar Road Warner Robins
140 1 Rite Aid - Santa Barbara, CA 825 State Street Santa Barbara
* For purposes of determining the underwritten DSC Ratio of 4 Mortgage Loans
(loan numbers 21, 59, 86, 91), representing 2.6% of the Cut-Off Date Pool
Balance, the debt service payments were reduced by amounts available under a
letter of credit that will be released upon the achievement of certain occupancy
levels at the related Mortgaged Property. See "DESCRIPTION OF THE MORTGAGE POOL
- - Additional Mortgage Loan Information" in the prospectus supplement.
CROSS-COLLATERALIZED AND
PROPERTY PROPERTY CROSS-DEFAULTED LOAN LOAN GENERAL PROPERTY ORIGINAL LOAN
STATE ZIP CODE FLAG ORIGINATOR TYPE SPECIFIC PROPERTY TYPE BALANCE ($)
- ------------------------------------------------------------------------------------------------------------------------------------
TX 77018 Wachovia Retail Anchored 3,450,000.00
MD 20737 Wachovia Multifamily Conventional 3,400,000.00
FL 33305 Wachovia Retail Anchored 3,300,000.00
CO 80305 NCCI Retail Anchored 3,280,000.00
MI 49053 LaSalle Mobile Home Park Mobile Home Park 3,250,000.00
CA 91201 NCCI Multifamily Conventional 3,130,000.00
FL 34205 LaSalle Mobile Home Park Mobile Home Park 3,100,000.00
NC 28117 Wachovia Retail Anchored 3,100,000.00
IN 46032 LaSalle Retail Unanchored 3,100,000.00
TX 78613 Wachovia Retail Anchored 3,080,000.00
WA 98516 AMCC Retail Anchored 3,000,000.00
UT 84770 Wachovia Retail Anchored 3,000,000.00
AZ 85748 AMCC Retail Anchored 2,900,000.00
MI 49202 LaSalle Mobile Home Park Mobile Home Park 2,880,000.00
GA 30253 AMCC Retail Anchored 2,825,000.00
TX 76051 LaSalle Retail Anchored 2,800,000.00
NY 10924 LaSalle Industrial Warehouse 2,800,000.00
VA 23219 Wachovia Office CBD 2,800,000.00
MN 55025 NCCI Multifamily Conventional 2,700,000.00
CA 91201 NCCI Multifamily Conventional 2,675,000.00
TN 37055 LaSalle Multifamily Section 42 2,520,000.00
IN 47401 NCCI Multifamily Student Housing 2,500,000.00
GA 31069 LaSalle Multifamily Conventional 2,500,000.00
KS 67401 NCCI Retail Anchored 2,449,000.00
CO 80218 NCCI Retail Anchored 2,400,000.00
MS 39571 LaSalle Multifamily Section 42 2,400,000.00
MN 56001 LaSalle Mixed Use Office/Retail 2,340,000.00
FL 34613 LaSalle Retail Anchored 2,318,000.00
NC 27407 LaSalle Mobile Home Park Mobile Home Park 2,100,000.00
AL 35127 LaSalle Retail Anchored 2,100,000.00
IN 47408 NCCI Multifamily Student Housing 2,000,000.00
MN 55337 NCCI Multifamily Conventional 2,000,000.00
AL 35007 LaSalle Mobile Home Park Mobile Home Park 1,950,000.00
MI 48091 LaSalle Mobile Home Park Mobile Home Park 1,700,000.00
CA 91203 NCCI Multifamily Conventional 1,630,000.00
TX 77075 LaSalle Mobile Home Park Mobile Home Park 1,520,000.00
MS 39532 LaSalle Multifamily Section 42 1,500,000.00
MO 64111 AMCC Multifamily Conventional 1,450,000.00
OH 44240 AMCC Retail Shadow Anchored 1,425,000.00
TX 75180 LaSalle Mobile Home Park Mobile Home Park 1,400,000.00
MO 64114 AMCC Multifamily Conventional 1,300,000.00
GA 30071 AMCC Multifamily Conventional 1,300,000.00
CA 91204 NCCI Multifamily Conventional 1,275,000.00
AZ 85220 NCCI Mobile Home Park Mobile Home Park 1,250,000.00
CA 91202 NCCI Multifamily Conventional 1,170,000.00
NC 28147 LaSalle Mobile Home Park Mobile Home Park 1,125,000.00
GA 31093 LaSalle Multifamily Conventional 1,100,000.00
CA 93101 AMCC Retail Unanchored 530,000.00
% OF
AGGREGATE % OF LOAN % OF LOAN
PROPERTY CUT-OFF DATE LOAN CUT-OFF DATE GROUP 1 GROUP 2 ORIGINATION FIRST PAY MATURITY DATE
STATE BALANCE ($) BALANCE BALANCE BALANCE DATE DATE OR ARD
- ---------------------------------------------------------------------------------------------------------------------------
TX 3,442,830.00 0.39% 0.54% 0.00% 16-Jan-2003 11-Mar-2003 11-Feb-2013
MD 3,389,785.65 0.38% 0.00% 1.36% 6-Feb-2003 11-Mar-2003 11-Feb-2013
FL 3,297,214.18 0.37% 0.51% 0.00% 13-Feb-2003 11-Apr-2003 11-Mar-2013
CO 3,280,000.00 0.37% 0.51% 0.00% 12-Mar-2003 11-May-2003 11-Apr-2013
MI 3,246,939.22 0.36% 0.00% 1.30% 28-Feb-2003 1-Apr-2003 1-Mar-2013
CA 3,130,000.00 0.35% 0.00% 1.25% 28-Mar-2003 11-May-2003 11-Apr-2013
FL 3,093,289.92 0.35% 0.00% 1.24% 13-Jan-2003 1-Mar-2003 1-Feb-2013
NC 3,093,289.91 0.35% 0.48% 0.00% 29-Jan-2003 11-Mar-2003 11-Feb-2013
IN 3,086,512.52 0.35% 0.48% 0.00% 11-Dec-2002 1-Feb-2003 1-Jan-2013
TX 3,073,311.45 0.34% 0.48% 0.00% 6-Feb-2003 11-Mar-2003 11-Feb-2013
WA 2,996,960.00 0.34% 0.47% 0.00% 5-Mar-2003 11-Apr-2003 11-Mar-2008
UT 2,993,516.94 0.34% 0.47% 0.00% 27-Jan-2003 11-Mar-2003 11-Feb-2013
AZ 2,875,384.23 0.32% 0.45% 0.00% 12-Nov-2002 11-Jan-2003 11-Dec-2022
MI 2,865,984.58 0.32% 0.00% 1.15% 31-Dec-2002 1-Feb-2003 1-Jan-2008
GA 2,804,385.22 0.31% 0.44% 0.00% 3-Jan-2003 11-Feb-2003 11-Sep-2021
TX 2,789,152.37 0.31% 0.43% 0.00% 19-Dec-2002 1-Feb-2003 1-Jan-2013
NY 2,788,981.66 0.31% 0.43% 0.00% 2-Dec-2002 1-Feb-2003 1-Jan-2013
VA 2,779,430.58 0.31% 0.43% 0.00% 31-Jan-2003 11-Mar-2003 11-Feb-2013
MN 2,680,657.07 0.30% 0.00% 1.07% 26-Jan-2003 11-Mar-2003 11-Feb-2018
CA 2,675,000.00 0.30% 0.00% 1.07% 28-Mar-2003 11-May-2003 11-Apr-2013
TN 2,518,297.88 0.28% 0.00% 1.01% 27-Feb-2003 1-Apr-2003 1-Mar-2018
IN 2,497,586.73 0.28% 0.00% 1.00% 24-Feb-2003 11-Apr-2003 11-Mar-2013
GA 2,494,317.33 0.28% 0.00% 1.00% 6-Jan-2003 1-Mar-2003 1-Feb-2013
KS 2,449,000.00 0.27% 0.38% 0.00% 12-Mar-2003 11-May-2003 11-Apr-2013
CO 2,400,000.00 0.27% 0.37% 0.00% 12-Mar-2003 11-May-2003 11-Apr-2013
MS 2,395,362.80 0.27% 0.00% 0.96% 30-Jan-2003 1-Mar-2003 1-Feb-2018
MN 2,316,448.76 0.26% 0.36% 0.00% 20-Dec-2002 1-Feb-2003 1-Jan-2013
FL 2,316,178.51 0.26% 0.36% 0.00% 11-Feb-2003 1-Apr-2003 1-Mar-2013
NC 2,098,142.89 0.24% 0.00% 0.84% 13-Feb-2003 1-Apr-2003 1-Mar-2013
AL 2,094,034.65 0.23% 0.33% 0.00% 19-Dec-2002 1-Feb-2003 1-Jan-2013
IN 1,998,069.38 0.22% 0.00% 0.80% 24-Feb-2003 11-Apr-2003 11-Mar-2013
MN 1,988,011.50 0.22% 0.00% 0.80% 24-Jan-2003 11-Mar-2003 11-Feb-2020
AL 1,945,709.79 0.22% 0.00% 0.78% 27-Jan-2003 1-Mar-2003 1-Feb-2013
MI 1,696,819.45 0.19% 0.00% 0.68% 17-Jan-2003 1-Mar-2003 1-Feb-2013
CA 1,630,000.00 0.18% 0.00% 0.65% 28-Mar-2003 11-May-2003 11-Apr-2013
TX 1,515,741.63 0.17% 0.00% 0.61% 18-Dec-2002 1-Feb-2003 1-Jan-2013
MS 1,498,986.83 0.17% 0.00% 0.60% 27-Feb-2003 1-Apr-2003 1-Mar-2018
MO 1,448,727.50 0.16% 0.00% 0.58% 6-Mar-2003 11-Apr-2003 11-Mar-2013
OH 1,423,127.36 0.16% 0.22% 0.00% 12-Feb-2003 11-Apr-2003 11-Mar-2013
TX 1,397,008.86 0.16% 0.00% 0.56% 30-Jan-2003 1-Mar-2003 1-Feb-2013
MO 1,297,064.22 0.15% 0.00% 0.52% 23-Jan-2003 11-Mar-2003 11-Feb-2013
GA 1,295,551.97 0.15% 0.00% 0.52% 25-Feb-2003 11-Apr-2003 11-Mar-2018
CA 1,275,000.00 0.14% 0.00% 0.51% 28-Mar-2003 11-May-2003 11-Apr-2013
AZ 1,247,218.30 0.14% 0.00% 0.50% 4-Feb-2003 11-Mar-2003 11-Feb-2013
CA 1,170,000.00 0.13% 0.00% 0.47% 28-Mar-2003 11-May-2003 11-Apr-2013
NC 1,124,005.12 0.13% 0.00% 0.45% 13-Feb-2003 1-Apr-2003 1-Mar-2013
GA 1,097,499.62 0.12% 0.00% 0.44% 6-Jan-2003 1-Mar-2003 1-Feb-2013
CA 507,614.01 0.06% 0.08% 0.00% 9-Nov-1999 1-Jan-2000 1-Dec-2009
INTEREST ORIGINAL
LOAN ACCURAL TERM TO REMAINING
ADMINISTRATIVE INTEREST METHOD MATURITY TERM TO REMAINING ORIGINAL REMAINING
MORTGAGE COST RATE ACCRUAL DURING IO OR ARD MATURITY OR IO PERIOD AMORT TERM AMORT TERM
RATE (%) (%) METHOD PERIOD (MOS.) ARD (MOS.) (MOS.) (MOS.) (MOS.)
- ---------------------------------------------------------------------------------------------------------------------------------
6.2500% 0.04270% Actual/360 120 118 360 358
6.1400% 0.04270% Actual/360 120 118 300 298
5.9300% 0.04270% Actual/360 120 119 360 359
5.5700% 0.04270% Actual/360 120 120 360 360
5.5000% 0.04270% Actual/360 120 119 360 359
5.4800% 0.04270% Actual/360 120 120 360 360
6.0000% 0.04270% Actual/360 120 118 360 358
6.0000% 0.04270% Actual/360 120 118 360 358
6.0000% 0.04270% Actual/360 120 117 300 297
5.9800% 0.04270% Actual/360 120 118 360 358
5.2000% 0.04270% Actual/360 60 59 360 359
6.0100% 0.04270% Actual/360 120 118 360 358
6.2700% 0.04270% Actual/360 240 236 240 236
5.2600% 0.04270% Actual/360 60 57 300 297
6.2400% 0.04270% Actual/360 224 221 224 221
6.7500% 0.04270% Actual/360 120 117 300 297
6.6500% 0.04270% Actual/360 120 117 300 297
5.5000% 0.04270% Actual/360 120 118 180 178
5.8200% 0.11270% Actual/360 180 178 180 178
5.4800% 0.04270% Actual/360 120 120 360 360
6.7400% 0.04270% Actual/360 180 179 360 359
5.4000% 0.04270% Actual/360 120 119 360 359
5.7000% 0.04270% Actual/360 120 118 360 358
5.5700% 0.04270% Actual/360 120 120 360 360
5.5700% 0.04270% Actual/360 120 120 360 360
6.7000% 0.10270% Actual/360 180 178 360 358
6.3500% 0.04270% Actual/360 120 117 180 177
6.2000% 0.04270% Actual/360 120 119 360 359
5.7500% 0.04270% Actual/360 120 119 360 359
6.2880% 0.04270% Actual/360 120 117 360 357
5.4000% 0.04270% Actual/360 120 119 360 359
5.7200% 0.04270% Actual/360 204 202 204 202
5.9000% 0.12270% Actual/360 120 118 360 358
6.9000% 0.04270% Actual/360 120 118 360 358
5.4800% 0.04270% Actual/360 120 120 360 360
6.3600% 0.04270% Actual/360 120 117 360 357
6.7400% 0.04270% Actual/360 180 179 360 359
5.7800% 0.04270% Actual/360 120 119 360 359
5.8500% 0.04270% Actual/360 120 119 300 299
6.0800% 0.12270% Actual/360 120 118 360 358
5.7400% 0.04270% Actual/360 120 118 360 358
5.6800% 0.04270% Actual/360 180 179 180 179
5.4800% 0.04270% Actual/360 120 120 360 360
5.8300% 0.04270% Actual/360 120 118 360 358
5.4800% 0.04270% Actual/360 120 120 360 360
5.7500% 0.04270% Actual/360 120 119 360 359
5.7000% 0.04270% Actual/360 120 118 360 358
8.2000% 0.04270% Actual/360 120 80 300 260
MATURITY DATE OR
MORTGAGE MONTHLY P&I ARD BALLON APPRAISED
RATE (%) PAYMENT ($) BALANCE ($) ARD LOAN PREPAYMENT PROVISION VALUE($)
- ------------------------------------------------------------------------------------------------------
6.2500% 21,242.24 2,946,785.76 Y L(48),D(69),O(3) 4,650,000
6.1400% 22,198.14 2,644,856.65 N L(48),D(69),O(3) 4,250,000
5.9300% 19,636.90 2,793,809.15 N L(25),D(92),O(3) 4,700,000
5.5700% 18,767.79 2,746,473.07 Y L(24),D(60),O(36) 4,100,000
5.5000% 18,453.14 2,715,709.22 N L(35),D(82),O(3) 4,600,000
5.4800% 17,732.54 2,613,569.17 Y L(24),D(90),O(6) 4,350,000
6.0000% 18,586.07 2,628,698.23 N L(35),D(82),O(3) 4,000,000
6.0000% 18,586.07 2,628,697.62 Y L(36),D(81),O(3) 4,618,000
6.0000% 19,973.34 2,400,515.88 N L(35),D(82),O(3) 4,400,000
5.9800% 18,426.57 2,610,202.15 Y L(26),D(91),O(3) 3,850,000
5.2000% 16,473.33 2,775,605.72 N L(36),D(21),O(3) 4,800,000
6.0100% 18,005.81 2,544,648.80 N L(48),D(68),O(4) 3,800,000
6.2700% 21,385.62 0.00 N L(36),D(201),O(3) 4,465,000
5.2600% 17,275.33 2,573,371.01 N L(35),D(22),O(3) 3,600,000
6.2400% 21,525.91 0.00 N L(36),D(185),O(3) 4,200,000
6.7500% 19,345.52 2,222,097.84 N L(35),D(82),O(3) 4,000,000
6.6500% 19,169.08 2,215,021.00 N L(35),D(82),O(3) 6,200,000
5.5000% 22,878.34 1,220,232.23 N L(48),D(69),O(3) 4,365,000
5.8200% 22,522.40 34,341.92 N L(26),D(151),O(3) 3,700,000
5.4800% 15,154.81 2,233,641.39 Y L(24),D(90),O(6) 3,750,000
6.7400% 16,327.92 1,906,378.84 N L(35),D(142),O(3) 3,600,000
5.4000% 14,038.27 2,082,484.09 N L(25),D(92),O(3) 3,400,000
5.7000% 14,510.01 2,101,006.24 N L(35),D(82),O(3) 3,125,000
5.5700% 14,012.90 2,050,644.07 Y L(24),D(60),O(36) 3,100,000
5.5700% 13,732.53 2,009,614.44 Y L(24),D(60),O(36) 3,000,000
6.7000% 15,486.67 1,810,024.63 N L(35),D(142),O(3) 3,000,000
6.3500% 20,191.45 1,059,120.98 N L(35),D(82),O(3) 5,100,000
6.2000% 14,197.03 1,978,049.18 N L(35),D(82),O(3) 3,350,000
5.7500% 12,255.03 1,768,292.10 N L(35),D(82),O(3) 2,800,000
6.2880% 12,982.01 1,795,857.66 N L(35),D(82),O(3) 2,750,000
5.4000% 11,230.62 1,665,987.27 N L(25),D(92),O(3) 3,900,000
5.7200% 15,352.79 30,815.53 N L(26),D(175),O(3) 2,800,000
5.9000% 11,566.16 1,648,655.99 N L(35),D(82),O(3) 2,600,000
6.9000% 11,196.20 1,478,389.10 N L(35),D(82),O(3) 2,300,000
5.4800% 9,234.52 1,361,059.98 Y L(24),D(90),O(6) 2,300,000
6.3600% 9,467.92 1,302,523.78 N L(35),D(82),O(3) 2,050,000
6.7400% 9,719.00 1,134,749.31 N L(35),D(142),O(3) 2,000,000
5.7800% 8,489.47 1,222,071.38 N L(36),D(81),O(3) 2,020,000
5.8500% 9,051.08 1,098,313.33 N L(36),D(81),O(3) 1,900,000
6.0800% 8,465.85 1,189,937.78 N L(35),D(82),O(3) 1,950,000
5.7400% 7,578.20 1,093,845.80 N L(36),D(81),O(3) 1,700,000
5.6800% 10,806.47 0.00 N L(36),D(141),O(3) 2,450,000
5.4800% 7,223.32 1,064,632.81 Y L(24),D(90),O(6) 1,700,000
5.8300% 7,358.31 1,054,626.90 N L(26),D(91),O(3) 1,700,000
5.4800% 6,628.46 976,957.17 Y L(24),D(90),O(6) 1,600,000
5.7500% 6,565.19 947,299.34 N L(35),D(82),O(3) 1,500,000
5.7000% 6,384.40 924,442.75 N L(35),D(82),O(3) 1,450,000
8.2000% 4,161.10 439,468.78 N L(59),GRTR1%orYM(57),O(4) 1,350,000
LTV RATIO AT
CUT-OFF DATE MATURITY OR YEAR NUMBER UNIT OF
APPRAISAL DATE DSCR (X) LTV RATIO ARD BUILT YEAR RENOVATED OF UNITS MEASURE
- ----------------------------------------------------------------------------------------------------------------------------------
6-Dec-2002 1.36 74.04% 63.37% 2002 14,490 Sq. Ft.
7-Jan-2003 1.27 79.76% 62.23% 1968 74 Units
17-Dec-2002 1.67 70.15% 59.44% 1968 1993 22,975 Sq. Ft.
16-Dec-2002 1.47 80.00% 66.99% 1975 1998 58,862 Sq. Ft.
19-Dec-2002 1.58 70.59% 59.04% 1970's 1995 208 Pads
9-Dec-2002 1.43 71.95% 60.08% 1985 2001 30 Units
4-Oct-2002 1.42 77.33% 65.72% 1948 228 Pads
23-Aug-2002 1.60 66.98% 56.92% 2002 14,490 Sq. Ft.
11-Oct-2002 1.47 70.15% 54.56% 2000 28,400 Sq. Ft.
2-Dec-2002 1.27 79.83% 67.80% 2002 14,490 Sq. Ft.
15-Jan-2003 1.68 62.44% 57.83% 2003 14,490 Sq. Ft.
18-Nov-2002 1.42 78.78% 66.96% 2002 14,490 Sq. Ft.
3-Oct-2002 1.32 64.40% 0.00% 2002 14,490 Sq. Ft.
12-Nov-2002 1.51 79.61% 71.48% 1940 197 Pads
18-Nov-2002 1.25 66.77% 0.00% 2002 15,120 Sq. Ft.
20-Aug-2002 1.29 69.73% 55.55% 1998 11,200 Sq. Ft.
24-Jun-2002 2.04 44.98% 35.73% 1988 130,561 Sq. Ft.
7-Jan-2003 1.25 63.68% 27.95% 1900 1989 53,293 Sq. Ft.
16-Dec-2002 1.30 72.45% 0.93% 1979 42 Units
9-Dec-2002 1.41 71.33% 59.56% 1985 30 Units
16-Sep-2002 1.43 69.95% 52.95% 2002 80 Units
23-Jan-2003 1.56 73.46% 61.25% 1961 2001 74 Units
23-Oct-2002 1.43 79.82% 67.23% 1988 88 Units
17-Dec-2002 1.36 79.00% 66.15% 1972 2003 60,446 Sq. Ft.
16-Dec-2002 1.47 80.00% 66.99% 1974 2001 41,737 Sq. Ft.
5-Jul-2002 1.32 79.85% 60.33% 1999 100 Units
18-Sep-2002 1.30 45.42% 20.77% 1903 2001 100,009 Sq. Ft.
7-Feb-2003 1.45 69.14% 59.05% 2002 11,200 Sq. Ft.
18-Nov-2002 1.65 74.93% 63.15% 1970 123 Pads
10-Oct-2002 1.43 76.15% 65.30% 2000 10,125 Sq. Ft.
23-Jan-2003 1.94 51.23% 42.72% 1904 2001 32 Units
16-Dec-2002 1.23 71.00% 1.10% 1987 48 Units
19-Nov-2002 1.58 74.83% 63.41% 1970 2001 157 Pads
8-Aug-2002 1.31 73.77% 64.28% 1960 126 Pads
6-Dec-2002 1.43 70.87% 59.18% 1988 2001 16 Units
1-Nov-2002 1.42 73.94% 63.54% 1960 113 Pads
22-Oct-2002 1.39 74.95% 56.74% 2001 48 Units
31-Jan-2003 1.65 71.72% 60.50% 1958 2000 97 Units
8-Jan-2003 1.48 74.90% 57.81% 1984 23,249 Sq. Ft.
30-Oct-2002 1.60 71.64% 61.02% 1960 102 Pads
20-Dec-2002 1.52 76.30% 64.34% 1963 2000 56 Units
10-Jan-2003 1.51 52.88% 0.00% 1973 1992 61 Units
9-Dec-2002 1.35 75.00% 62.63% 1988 12 Units
12-Nov-2002 1.60 73.37% 62.04% 1959 1977 73 Pads
6-Dec-2002 1.47 73.13% 61.06% 1990 2001 10 Units
19-Nov-2002 1.51 74.93% 63.15% 1970 76 Pads
23-Oct-2002 1.43 75.69% 63.75% 1976 1992 71 Units
27-Aug-1999 1.49 37.60% 32.55% 1928 1994 7,920 Sq. Ft.
CUT-OFF DATE
LOAN
AMOUNT PER OCCUPANCY UW NET CASH FLOW
APPRAISAL DATE UNIT ($) RATE (%) OCCUPANCY "AS OF" DATE ($)
- ------------------------------------------------------------------------------------------
6-Dec-2002 238 100.00% 3-Jan-2003 346,781
7-Jan-2003 45,808 100.00% 11-Dec-2002 338,787
17-Dec-2002 144 100.00% 3-Feb-2003 393,015
16-Dec-2002 56 100.00% 8-Jan-2003 331,573
19-Dec-2002 15,610 93.75% 22-Jan-2003 349,331
9-Dec-2002 104,333 93.33% 31-Dec-2002 303,668
4-Oct-2002 13,567 92.98% 30-Dec-2002 317,806
23-Aug-2002 213 100.00% 20-Jun-2001 356,723
11-Oct-2002 109 100.00% 31-Dec-2002 352,946
2-Dec-2002 212 100.00% 2-Jan-2003 280,821
15-Jan-2003 207 100.00% 4-Mar-2003 332,442
18-Nov-2002 207 100.00% 11-Nov-2002 307,739
3-Oct-2002 198 100.00% 31-Dec-2002 338,056
12-Nov-2002 14,548 94.42% 20-Nov-2002 312,065
18-Nov-2002 185 100.00% 31-Oct-2002 322,676
20-Aug-2002 249 100.00% 1-Apr-2003 300,047
24-Jun-2002 21 100.00% 1-Apr-2003 468,147
7-Jan-2003 52 100.00% 16-Jan-2003 343,047
16-Dec-2002 63,825 100.00% 31-Dec-2002 350,061
9-Dec-2002 89,167 100.00% 31-Dec-2002 255,957
16-Sep-2002 31,479 95.00% 1-Feb-2003 279,574
23-Jan-2003 33,751 100.00% 19-Feb-2003 261,974
23-Oct-2002 28,345 93.18% 17-Dec-2002 249,552
17-Dec-2002 41 99.30% 8-Jan-2003 228,068
16-Dec-2002 58 100.00% 8-Jan-2003 241,475
5-Jul-2002 23,954 97.00% 30-Sep-2002 245,884
18-Sep-2002 23 92.22% 4-Sep-2002 315,899
7-Feb-2003 207 100.00% 1-Apr-2003 246,696
18-Nov-2002 17,058 90.98% 31-Dec-2002 242,215
10-Oct-2002 207 100.00% 1-Apr-2003 223,431
23-Jan-2003 62,440 100.00% 19-Feb-2003 260,848
16-Dec-2002 41,417 93.75% 31-Dec-2002 226,515
19-Nov-2002 12,393 92.36% 31-Oct-2002 219,977
8-Aug-2002 13,467 97.60% 30-Dec-2002 176,111
6-Dec-2002 101,875 100.00% 31-Jan-2003 158,413
1-Nov-2002 13,414 95.58% 31-Dec-2002 161,017
22-Oct-2002 31,229 95.83% 12-Dec-2002 162,130
31-Jan-2003 14,935 93.81% 1-Jan-2003 167,686
8-Jan-2003 61 91.40% 1-Jan-2003 160,458
30-Oct-2002 13,696 94.12% 27-Nov-2002 162,440
20-Dec-2002 23,162 98.21% 3-Jan-2003 138,312
10-Jan-2003 21,239 93.44% 5-Feb-2003 195,647
9-Dec-2002 106,250 91.67% 31-Dec-2002 117,097
12-Nov-2002 17,085 95.89% 1-Dec-2002 141,345
6-Dec-2002 117,000 100.00% 31-Jan-2003 117,144
19-Nov-2002 14,790 84.21% 31-Dec-2002 119,269
23-Oct-2002 15,458 87.32% 3-Dec-2002 109,514
27-Aug-1999 64 100.00% 31-Dec-2002 74,575
LARGEST LARGEST
TENANT TENANT LARGEST TENANT EXP.
LARGEST TENANT NAME SQ.FT. % OF NRA DATE 2ND LARGEST TENANT NAME
- ------------------------------------------------------------------------------------------------------------
Walgreens 14,490 100.00% 31-May-2062
Walgreens 18,173 79.10% 31-Mar-2044 The Casual Male
King Sooper's 58,862 100.00% 30-Nov-2018
Walgreens 14,490 100.00% 31-Dec-2062
Graham's Crackbox 30, Inc. 6,000 21.13% 31-Aug-2007 106th Street Grill
Walgreens 14,490 100.00% 31-Aug-2077
Walgreens 14,490 100.00% 26-Mar-2078
Walgreens 14,490 100.00% 31-Dec-2077
Walgreens 14,490 100.00% 31-Dec-2077
Walgreens 15,120 100.00% 30-Nov-2061
Eckerds 11,200 100.00% 7-Aug-2018
Amscan, Inc. 130,561 100.00% 31-Oct-2006
McSweeney, Burtch & Crump 14,873 27.91% 1-Jan-2005 Matrix Capital Markets Group, I
Dillion's 47,651 78.83% 30-Nov-2016 Sunset Plaza Drug Corporation
King Sooper's 41,737 100.00% 19-Jun-2009
Minnesota Work Force 9,933 9.93% 30-Jun-2008 Legal Services
Eckerds 11,200 100.00% 9-May-2021
CVS 10,125 100.00% 31-Jan-2021
Laundry 101, Inc. 3,600 15.48% 31-Oct-2003 Kent Cards and Gifts, Inc.
Rite Aid 7,920 100.00% 31-May-2010
2ND
LARGEST 2ND LARGEST
TENANT TENANT % OF 2ND LARGEST TENANT EXP.
LARGEST TENANT NAME SQ. FT. NRA DATE
- -----------------------------------------------------------------------------
Walgreens
Walgreens 3,000 13.06% 31-Dec-2008
King Sooper's
Walgreens
Graham's Crackbox 30, Inc. 4,000 14.08% 31-Aug-2005
Walgreens
Walgreens
Walgreens
Walgreens
Walgreens
Eckerds
Amscan, Inc.
McSweeney, Burtch & Crump 7,704 14.46% 31-Jul-2007
Dillion's 6,526 10.80% 31-Mar-2003
King Sooper's
Minnesota Work Force 6,751 6.75% 30-Nov-2008
Eckerds
CVS
Laundry 101, Inc. 3,300 14.19% 14-Mar-2005
Rite Aid
3RD
LARGEST 3RD LARGEST
TENANT TENANT % OF 3RD LARGEST TENANT EXP.
3RD LARGEST TENANT NAME SQ. FT NRA DATE LOCKBOX
- ----------------------------------------------------------------------------------------------------------
Day 1
5 Star Cellular 902 3.93% 28-Feb-2007
Springing
Springing
Springing
Springing
Springing
Evergreen Chinese Restaurant 3,100 10.92% 30-Sep-2007 Springing
Springing
Springing
Springing
Springing
VA/Virginia Tech 7,492 14.06% 29-Feb-2004
Springing
Springing
Springing
JC's Bar & Grill 3,600 5.96% 30-Sep-2006 Springing
Springing
Springing
The Haze 6,606 6.61% 31-May-2006 Springing
Springing
Springing
Springing
Springing
Springing
Springing
Springing
Springing
Electronic Maintenance Corporation 2,000 8.60% 28-Feb-2007
Springing
Springing
Springing
Springing
Springing
MORTGAGE
LARGEST AFFILIATED SPONSOR FLAG LOAN
3RD LARGEST TENANT NAME (> THAN 4% OF POOL) NUMBER
- ----------------------------------------------------------------------------------------
93
94
5 Star Cellular 95
Jay Kaiser 96
97
98
99
100
Evergreen Chinese Restaurant 101
102
103
104
105
106
107
108
109
VA/Virginia Tech 110
111
112
113
114
115
JC's Bar & Grill Jay Kaiser 116
Jay Kaiser 117
118
The Haze 119
120
121
122
123
124
125
126
127
128
129
130
Electronic Maintenance Corporation 131
132
133
134
135
136
137
138
139
140
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2003-C4
ANNEX A-1 CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED
PROPERTIES
MORTGAGE LOAN LOAN GROUP
NUMBER NUMBER PROPERTY NAME PROPERTY ADDRESS PROPERTY CITY
- -----------------------------------------------------------------------------------------------------------------------------
1 1 Pico Rivera Towne Center 8400-8988 Washington Boulevard Pico Rivera
2 1 Mesa Regal RV Resort 4700 East Main Street Mesa
3 1 King Farm Village Center 302,402, 404 King Farm Boulevard;
800, 801, 802 Pleasant Boulevard;
403 Redland Boulevard Rockville
4 1 Dogwood Festival Market 115 Dogwood Boulevard Flowood
5 1 Fair Lakes Center 12500 Fair Lakes Circle Fairfax
7 1 Point Plaza East 6840-6880 Capitol Boulevard SE Tumwater
8 1 Pacific Park Apartments 20707 Anza Avenue Torrance
9 1 American Bank Building 621 South West Morrison Street Portland
10 1 Encino Corporate Plaza 16661 Ventura Boulevard Encino
11 1 Dover Esplanade 1027 Hooper Avenue Toms River
12 1 AmCap - 80th & Wadsworth 8031-8071 Wadsworth Boulevard
and 8008 Yarrow Road Arvada
14 1 Calabasas Courtyard 5000, 5010 & 5016
North Parkway Calabasas Calabasas
15 1 Edison Technology Center 201-211 Edison Park Drive Gaithersburg
16 1 Midway Shopping Center 4605 Kirkwood Highway Wilmington
17 1 Gables CitiTower 999 Ponce de Leon Boulevard Coral Gables
18 1 AmCap - Mississippi & Havana 1125-1175 and 1205 South Havana Street Aurora
22 1 1940 Century Park East Office 1940 Century Park East Los Angeles
23 1 Warrenton Village 179 West Lee Highway Warrenton
24 1 Heritage Village Center 14405-14439 Baseline Avenue
& 7360-7430 Cherry Avenue Fontana
25 1 Willowtree Shopping Center 24270 Moulton Parkway Laguna Woods
27 1 Drew 19 Shopping Center 21311 U.S. Highway 19 Clearwater
28 1 Costco Wholesale Warehouse 450 10th Street San Francisco
29 1 Raintree Plaza Shopping Center 10700-10784 Jefferson Boulevard Culver City
34 1 Jackson Tower 806 South West Broadway Avenue Portland
35 1 Southpark I & II 4717 & 4735 Sharon Road Charlotte
36 1 Southside Plaza 3000 South Horner Boulevard Sanford
37 1 Gardena Marketplace 1691-1759 Artesia Boulevard Gardena
39 1 Victor Square 2-10 Commerce Drive Victor
40 1 Mohawk Building 708 SW 3rd Avenue Portland
41 1 El Rancho Shopping Center 1101-1155 West Huntington Drive Arcadia
42 1 7233 West Dempster Retail 7233 West Dempster Street Niles
43 1 Tampa Medical Tower 2727 West Martin Luther King Boulevard Tampa
45 1 AmCap - Leetsdale & Monaco 820-890 South Monaco Parkway Denver
46 1 Guardian - Frederick Avenue 481 North Frederick Avenue Gaithersburg
47 1 Lone Hill Shopping Center 1846 Route 66; 1804 - 1854 Alcosta
Avenue; 625 & 645 Lone Hill Avenue Glendora
48 1 Trolley Industrial Center 1330 30th Street San Diego
49 1 Socastee Commons Shopping Center 5022 Dick Pond Road Socastee
51 1 Lake Oconee Village Shopping Center 6320 Lake Oconee Parkway Greensboro
52 1 CVS 15th Street / 69 South Portfolio Various Tuscaloosa
52.1 CVS - 15th Street & Burch and Hatfield 808 15th Street East Tuscaloosa
52.2 CVS - 69 South 8700 Highway 69 South Tuscaloosa
55 1 Preston Commons 3184-3246 Preston Road Frisco
57 1 Centerra 1425,1455,1505 Rocky Mountain
Avenue and 1620 Foxtail Drive
and 5330 Stone Creek Circle Loveland
58 1 Mill Pond Farm 540, 545 & 558 Riverside Drive Westport
59 1 Boulder Major Marketplace 700-750 South Boulder Highway Henderson
60 1 Hugo Terrace 43901 - 43941 Hugo Terrace Fremont
61 1 Walgreens - Manchester 14529 Manchester Road Manchester
62 1 Sumter Crossing Shopping Center 440 East Gulf Atlantic Highway Wildwood
65 1 Walgreens - Clinton Township 34899 Groesbeck Highway Clinton Township
67 1 Eaton Center 1607 North Barron Street Eaton
69 1 Walgreens - Rosedale 8606 Philadelphia Road Rosedale
71 1 First Republic Bank Building 2275 El Camino Real Palo Alto
72 1 Coco Palms & Sandalwood Apartments 2007 & 2101 North Ponderosa Street Santa Ana
75 1 Wellington Green - Parcel F 110 Dawson Street Wellington
77 1 Walgreens - Baltimore 2310 West Patapsco Avenue Baltimore
78 1 Flamingo Marketplace Shoppes 12300 Pembroke Road Pembroke Pines
79 1 Walgreens - Duluth 4525 Grand Avenue Duluth
81 1 Somerset Marketplace Retail 300 Sam Walton Drive Somerset
82 1 Walgreens - 92nd and Commercial 2924 East 92nd Street Chicago
83 1 Walgreens - Oro Valley 11951 North First Avenue Oro Valley
84 1 Shops of Village Green 114-166 North Belvedere Drive Gallatin
86 1 Carnegie Centre 2500 Red Hill Avenue Santa Ana
89 1 Northeast Corporate Centre 7020-7040 North Port Washington Road Glendale
90 1 Walgreens - Johnson City 1430 South Roan Street Johnson City
91 1 Temecula Pads P & Q 26520 and 26550 Ynez Road Temecula
92 1 Trinity Square 200 Michigan Avenue NE Washington
93 1 Walgreens - Houston 1215 West 43rd Street Houston
95 1 Walgreens Plaza 2355 North East 26th Street Fort Lauderdale
96 1 AmCap - Table Mesa 3600 Table Mesa Drive Boulder
100 1 Walgreens - Mooresville 542 River Highway Mooresville
101 1 West Carmel Shoppes 4335 West 106th Street Carmel
102 1 Walgreens - Cedar Park 1505 West Whitestone Boulevard Cedar Park
103 1 Walgreens - Lacey 8335 Martin Way East Lacey
104 1 Walgreens - Saint George 391 West Saint George Boulevard Saint George
105 1 Walgreens - Tucson 10315 E. Broadway Boulevard Tucson
107 1 Walgreens - McDonough 204 Jonesboro Road McDonough
108 1 Eckerds - Grapevine 2105 West Northwest Highway Grapevine
109 1 Goshen Industrial 3 Police Drive Goshen
110 1 Shockoe Centre Office Building 11 South 12th Street Richmond
116 1 AmCap - Southgate SC 2012 - 2030 South Ohio Street Salina
117 1 AmCap - Capitol Hill 1155 East 9th Avenue Denver
119 1 Mankato Place 12 Civic Center Plaza Mankato
120 1 Eckerds - Weekie Wachee 9204 Cortez Boulevard Weeki Wachee
122 1 CVS Pleasant Grove, AL 108 Park Road Pleasant Grove
131 1 Acme Kent Plaza 1675-1707 East Main Street Kent
140 1 Rite Aid - Santa Barbara, CA 825 State Street Santa Barbara
* For purposes of determining the underwritten DSC Ratio of 3 Mortgage Loans
(loan numbers 59, 86, 91), representing 1.8% of the Cut-Off Date Loan Group 1
Balance, the debt service payments were reduced by amounts available under a
letter of credit that will be released upon the achievement of certain occupancy
levels at the related Mortgaged Property. See "DESCRIPTION OF THE MORTGAGE POOL
- - Additional Mortgage Loan Information" in the prospectus supplement.
CROSS-COLLATERALIZED AND CUT-OFF DATE
PROPERTY PROPERTY CROSS-DEFAULTED LOAN LOAN GENERAL PROPERTY ORIGINAL LOAN LOAN
STATE ZIP CODE FLAG ORIGINATOR TYPE SPECIFIC PROPERTY TYPE BALANCE ($) BALANCE ($)
- ------------------------------------------------------------------------------------------------------------------------------------
CA 90660 Wachovia Retail Anchored 33,500,000.00 33,500,000.00
AZ 85205 Wachovia Mobile Home Park Mobile Home Park 30,000,000.00 29,970,684.22
MD 20850 Wachovia Mixed Use Retail/Multifamily 29,000,000.00 29,000,000.00
MS 39232 Wachovia Retail Anchored 25,360,000.00 25,336,763.55
VA 22033 Wachovia Retail Shadow Anchored 21,000,000.00 20,982,039.95
WA 98501 AMCC Office Suburban 20,700,000.00 20,679,772.11
CA 90503 Wachovia Multifamily Conventional 18,760,000.00 18,760,000.00
OR 97205 Portland Office Portfolio Wachovia Office CBD 17,650,000.00 17,650,000.00
CA 91436 NCCI Office Suburban 17,600,000.00 17,600,000.00
NJ 08753 Wachovia Office Suburban 17,500,000.00 17,447,772.22
CO 80005 NCCI Retail Anchored 16,679,000.00 16,679,000.00
CA 91302 Wachovia Office Suburban 13,800,000.00 13,770,129.31
MD 20878 Wachovia Industrial Flex 13,700,000.00 13,683,967.55
DE 19808 Wachovia Retail Anchored 13,500,000.00 13,486,968.34
FL 33134 Wachovia Office CBD 13,150,000.00 13,104,550.33
CO 80012 NCCI Retail Anchored 13,052,000.00 13,052,000.00
CA 90067 NCCI Office CBD 11,750,000.00 11,696,710.23
VA 20186 Wachovia Retail Anchored 11,300,000.00 11,290,083.37
CA 92336 Wachovia Retail Anchored 11,300,000.00 11,274,356.21
CA 92653 S & P Portfolio Wachovia Retail Anchored 11,200,000.00 11,173,175.91
FL 33765 Wachovia Retail Anchored 10,000,000.00 9,953,989.91
CA 94103 S & P Portfolio Wachovia Retail Anchored 9,700,000.00 9,676,768.42
CA 90230 S & P Portfolio Wachovia Retail Anchored 9,450,000.00 9,427,367.17
OR 97205 Portland Office Portfolio Wachovia Office CBD 7,700,000.00 7,700,000.00
NC 28210 LaSalle Retail Unanchored 7,650,000.00 7,618,871.40
NC 27332 NCCI Retail Anchored 7,600,000.00 7,600,000.00
CA 90248 NCCI Retail Shadow Anchored 7,300,000.00 7,300,000.00
NY 14564 AMCC Retail Unanchored 6,825,000.00 6,825,000.00
OR 97205 Portland Office Portfolio Wachovia Mixed Use Office/Retail 6,700,000.00 6,700,000.00
CA 91007 S & P Portfolio Wachovia Retail Anchored 6,500,000.00 6,484,432.45
IL 60714 LaSalle Retail Unanchored 6,500,000.00 6,472,042.89
FL 33607 Wachovia Office Medical 6,305,000.00 6,290,336.95
CO 80224 NCCI Retail Anchored 6,080,000.00 6,080,000.00
MD 20877 NCCI Office Suburban 5,760,000.00 5,741,734.23
CA 91740 NCCI Retail Anchored 5,720,000.00 5,712,174.49
CA 92154 Wachovia Industrial Light Industrial 5,450,000.00 5,450,000.00
SC 29588 Wachovia Retail Anchored 5,300,000.00 5,288,339.45
GA 30642 Wachovia Retail Anchored 5,200,000.00 5,183,101.63
AL Various LaSalle Retail Anchored 4,850,000.00 4,845,980.13
AL 35404 LaSalle Retail Anchored
AL 35405 LaSalle Retail Anchored
TX 75034 Wachovia Retail Shadow Anchored 4,750,000.00 4,745,958.66
CO 80538 AMCC Retail Shadow Anchored 4,600,000.00 4,585,660.46
CT 08880 Wachovia Mixed Use Office/Retail 4,500,000.00 4,484,692.02
NV 89015 AMCC Retail Shadow Anchored 4,500,000.00 4,478,136.18
CA 94538 NCCI Retail Shadow Anchored 4,420,000.00 4,407,006.78
MO 63011 Wachovia Retail Anchored 4,295,625.00 4,286,697.56
FL 34785 Wachovia Retail Anchored 4,292,000.00 4,278,031.38
MI 48066 LaSalle Retail Anchored 4,150,000.00 4,141,017.15
OH 45320 LaSalle Retail Anchored 4,100,000.00 4,088,268.05
MD 21237 Wachovia Retail Anchored 4,050,000.00 4,041,718.61
CA 94306 Wachovia Office Suburban 4,000,000.00 3,989,941.36
CA 92705 S & P Portfolio Wachovia Multifamily Conventional 3,950,000.00 3,940,539.71
FL 33414 Wachovia Retail Anchored 3,800,000.00 3,800,000.00
MD 21230 Wachovia Retail Anchored 3,730,000.00 3,722,372.94
FL 33025 Wachovia Retail Shadow Anchored 3,725,000.00 3,713,200.98
MN 55807 Wachovia Retail Anchored 3,712,382.00 3,704,666.69
KY 42501 LaSalle Retail Shadow Anchored 3,675,000.00 3,664,280.67
IL 60617 LaSalle Retail Anchored 3,655,000.00 3,647,056.31
AZ 85737 Wachovia Retail Anchored 3,650,000.00 3,642,402.01
TN 37066 LaSalle Retail Shadow Anchored 3,600,000.00 3,596,897.13
CA 92705 NCCI Office Suburban 3,600,000.00 3,592,457.20
WI 53217 LaSalle Office Suburban 3,525,000.00 3,517,369.99
TN 37601 LaSalle Retail Anchored 3,520,000.00 3,510,023.98
CA 92591 AMCC Retail Shadow Anchored 3,500,000.00 3,487,401.31
DC 20017 AMCC Mixed Use Office/Retail 3,487,500.00 3,484,415.86
TX 77018 Wachovia Retail Anchored 3,450,000.00 3,442,830.00
FL 33305 Wachovia Retail Anchored 3,300,000.00 3,297,214.18
CO 80305 NCCI Retail Anchored 3,280,000.00 3,280,000.00
NC 28117 Wachovia Retail Anchored 3,100,000.00 3,093,289.91
IN 46032 LaSalle Retail Unanchored 3,100,000.00 3,086,512.52
TX 78613 Wachovia Retail Anchored 3,080,000.00 3,073,311.45
WA 98516 AMCC Retail Anchored 3,000,000.00 2,996,960.00
UT 84770 Wachovia Retail Anchored 3,000,000.00 2,993,516.94
AZ 85748 AMCC Retail Anchored 2,900,000.00 2,875,384.23
GA 30253 AMCC Retail Anchored 2,825,000.00 2,804,385.22
TX 76051 LaSalle Retail Anchored 2,800,000.00 2,789,152.37
NY 10924 LaSalle Industrial Warehouse 2,800,000.00 2,788,981.66
VA 23219 Wachovia Office CBD 2,800,000.00 2,779,430.58
KS 67401 NCCI Retail Anchored 2,449,000.00 2,449,000.00
CO 80218 NCCI Retail Anchored 2,400,000.00 2,400,000.00
MN 56001 LaSalle Mixed Use Office/Retail 2,340,000.00 2,316,448.76
FL 34613 LaSalle Retail Anchored 2,318,000.00 2,316,178.51
AL 35127 LaSalle Retail Anchored 2,100,000.00 2,094,034.65
OH 44240 AMCC Retail Shadow Anchored 1,425,000.00 1,423,127.36
CA 93101 AMCC Retail Unanchored 530,000.00 507,614.01
% OF
AGGREGATE % OF LOAN
PROPERTY CUT-OFF DATE GROUP 1 ORIGINATION FIRST PAY MATURITY DATE MORTGAGE
STATE BALANCE BALANCE DATE DATE OR ARD RATE (%)
- ------------------------------------------------------------------------------------------
CA 3.76% 5.22% 12-Mar-2003 11-May-2003 11-Apr-2013 5.9300%
AZ 3.36% 4.67% 3-Mar-2003 11-Apr-2003 11-Mar-2013 5.3500%
MD 3.25% 4.52% 6-Mar-2003 1-May-2003 1-Apr-2008 5.1900%
MS 2.84% 3.95% 10-Mar-2003 11-Apr-2003 11-Mar-2013 5.6100%
VA 2.35% 3.27% 5-Mar-2003 11-Apr-2003 11-Mar-2013 5.8800%
WA 2.32% 3.22% 6-Mar-2003 11-Apr-2003 11-Mar-2008 5.3500%
CA 2.10% 2.92% 13-Jan-2003 11-Mar-2003 11-Feb-2008 5.4300%
OR 1.98% 2.75% 30-Dec-2002 11-Feb-2003 11-Jan-2010 5.4400%
CA 1.97% 2.74% 14-Mar-2003 11-May-2003 11-Apr-2013 5.8000%
NJ 1.96% 2.72% 31-Dec-2002 11-Feb-2003 11-Jan-2013 6.0300%
CO 1.87% 2.60% 12-Mar-2003 11-May-2003 11-Apr-2013 5.6000%
CA 1.54% 2.15% 23-Jan-2003 11-Mar-2003 11-Feb-2013 6.0000%
MD 1.53% 2.13% 3-Mar-2003 11-Apr-2003 11-Mar-2013 5.6000%
DE 1.51% 2.10% 6-Mar-2003 11-Apr-2003 11-Mar-2013 5.4000%
FL 1.47% 2.04% 19-Dec-2002 11-Feb-2003 11-Jan-2008 5.2500%
CO 1.46% 2.03% 12-Mar-2003 11-May-2003 11-Apr-2013 5.5700%
CA 1.31% 1.82% 14-Nov-2002 1-Jan-2003 1-Dec-2012 6.1300%
VA 1.27% 1.76% 6-Mar-2003 11-Apr-2003 11-Mar-2013 5.7800%
CA 1.26% 1.76% 17-Jan-2003 11-Mar-2003 11-Feb-2013 5.7100%
CA 1.25% 1.74% 3-Feb-2003 11-Mar-2003 11-Feb-2008 5.3800%
FL 1.12% 1.55% 23-Jan-2003 11-Mar-2003 11-Feb-2013 5.8100%
CA 1.09% 1.51% 3-Feb-2003 11-Mar-2003 11-Feb-2008 5.3800%
CA 1.06% 1.47% 3-Feb-2003 11-Mar-2003 11-Feb-2008 5.3800%
OR 0.86% 1.20% 30-Dec-2002 11-Feb-2003 11-Jan-2010 5.4400%
NC 0.85% 1.19% 27-Nov-2002 1-Jan-2003 1-Dec-2012 5.7200%
NC 0.85% 1.18% 14-Mar-2003 11-May-2003 11-Apr-2013 5.7000%
CA 0.82% 1.14% 26-Mar-2003 11-May-2003 11-Apr-2013 6.1000%
NY 0.77% 1.06% 11-Mar-2003 11-May-2003 11-Apr-2013 5.8000%
OR 0.75% 1.04% 30-Dec-2002 11-Feb-2003 11-Jan-2010 5.4400%
CA 0.73% 1.01% 3-Feb-2003 11-Mar-2003 11-Feb-2008 5.3800%
IL 0.73% 1.01% 23-Dec-2002 1-Feb-2003 1-Jan-2013 6.0750%
FL 0.71% 0.98% 15-Jan-2003 11-Mar-2003 11-Feb-2013 5.5600%
CO 0.68% 0.95% 12-Mar-2003 11-May-2003 11-Apr-2013 5.5700%
MD 0.64% 0.89% 30-Dec-2002 11-Feb-2003 11-Jan-2013 5.7100%
CA 0.64% 0.89% 25-Feb-2003 11-Apr-2003 11-Mar-2010 5.6400%
CA 0.61% 0.85% 15-Jan-2003 1-Mar-2003 1-Feb-2008 5.7500%
SC 0.59% 0.82% 31-Jan-2003 11-Mar-2003 11-Feb-2013 5.9000%
GA 0.58% 0.81% 3-Jan-2003 11-Feb-2003 11-Jan-2013 5.5800%
AL 0.54% 0.76% 26-Feb-2003 1-Apr-2003 1-Mar-2013 6.0000%
AL
AL
TX 0.53% 0.74% 7-Mar-2003 11-Apr-2003 11-Mar-2013 5.9000%
CO 0.51% 0.71% 26-Feb-2003 11-Apr-2003 11-Mar-2019 5.6100%
CT 0.50% 0.70% 3-Mar-2003 11-Apr-2003 11-Mar-2018 5.6000%
NV 0.50% 0.70% 3-Oct-2002 11-Dec-2002 11-Nov-2012 6.0000%
CA 0.49% 0.69% 24-Jan-2003 11-Mar-2003 11-Feb-2013 6.3000%
MO 0.48% 0.67% 27-Jan-2003 11-Mar-2003 11-Feb-2013 6.2500%
FL 0.48% 0.67% 30-Jan-2003 11-Mar-2003 11-Feb-2011 5.5500%
MI 0.46% 0.65% 6-Jan-2003 1-Mar-2003 1-Feb-2013 6.0000%
OH 0.46% 0.64% 31-Dec-2002 1-Feb-2003 1-Jan-2013 6.2500%
MD 0.45% 0.63% 31-Jan-2003 11-Mar-2003 11-Feb-2013 6.3500%
CA 0.45% 0.62% 14-Feb-2003 11-Apr-2003 11-Mar-2013 6.0700%
CA 0.44% 0.61% 3-Feb-2003 11-Mar-2003 11-Feb-2008 5.3800%
FL 0.43% 0.59% 31-Jan-2003 11-Mar-2003 11-Feb-2013 5.7500%
MD 0.42% 0.58% 31-Jan-2003 11-Mar-2003 11-Feb-2013 6.3500%
FL 0.42% 0.58% 29-Jan-2003 11-Mar-2003 11-Feb-2008 5.7500%
MN 0.42% 0.58% 27-Jan-2003 11-Mar-2003 11-Feb-2013 6.2500%
KY 0.41% 0.57% 23-Dec-2002 1-Feb-2003 1-Jan-2013 6.1500%
IL 0.41% 0.57% 7-Jan-2003 1-Mar-2003 1-Feb-2013 5.9750%
AZ 0.41% 0.57% 14-Jan-2003 11-Mar-2003 11-Feb-2013 6.2400%
TN 0.40% 0.56% 14-Feb-2003 1-Apr-2003 1-Mar-2013 5.8500%
CA 0.40% 0.56% 30-Jan-2003 11-Mar-2003 11-Feb-2013 6.2000%
WI 0.39% 0.55% 24-Jan-2003 1-Mar-2003 1-Feb-2013 6.0000%
TN 0.39% 0.55% 5-Dec-2002 1-Feb-2003 1-Jan-2013 6.3000%
CA 0.39% 0.54% 3-Mar-2003 11-Apr-2003 11-Mar-2018 5.4600%
DC 0.39% 0.54% 7-Mar-2003 11-Apr-2003 11-Mar-2013 5.7500%
TX 0.39% 0.54% 16-Jan-2003 11-Mar-2003 11-Feb-2013 6.2500%
FL 0.37% 0.51% 13-Feb-2003 11-Apr-2003 11-Mar-2013 5.9300%
CO 0.37% 0.51% 12-Mar-2003 11-May-2003 11-Apr-2013 5.5700%
NC 0.35% 0.48% 29-Jan-2003 11-Mar-2003 11-Feb-2013 6.0000%
IN 0.35% 0.48% 11-Dec-2002 1-Feb-2003 1-Jan-2013 6.0000%
TX 0.34% 0.48% 6-Feb-2003 11-Mar-2003 11-Feb-2013 5.9800%
WA 0.34% 0.47% 5-Mar-2003 11-Apr-2003 11-Mar-2008 5.2000%
UT 0.34% 0.47% 27-Jan-2003 11-Mar-2003 11-Feb-2013 6.0100%
AZ 0.32% 0.45% 12-Nov-2002 11-Jan-2003 11-Dec-2022 6.2700%
GA 0.31% 0.44% 3-Jan-2003 11-Feb-2003 11-Sep-2021 6.2400%
TX 0.31% 0.43% 19-Dec-2002 1-Feb-2003 1-Jan-2013 6.7500%
NY 0.31% 0.43% 2-Dec-2002 1-Feb-2003 1-Jan-2013 6.6500%
VA 0.31% 0.43% 31-Jan-2003 11-Mar-2003 11-Feb-2013 5.5000%
KS 0.27% 0.38% 12-Mar-2003 11-May-2003 11-Apr-2013 5.5700%
CO 0.27% 0.37% 12-Mar-2003 11-May-2003 11-Apr-2013 5.5700%
MN 0.26% 0.36% 20-Dec-2002 1-Feb-2003 1-Jan-2013 6.3500%
FL 0.26% 0.36% 11-Feb-2003 1-Apr-2003 1-Mar-2013 6.2000%
AL 0.23% 0.33% 19-Dec-2002 1-Feb-2003 1-Jan-2013 6.2880%
OH 0.16% 0.22% 12-Feb-2003 11-Apr-2003 11-Mar-2013 5.8500%
CA 0.06% 0.08% 9-Nov-1999 1-Jan-2000 1-Dec-2009 8.2000%
INTEREST ORIGINAL
LOAN ACCURAL TERM TO REMAINING
ADMINISTRATIVE INTEREST METHOD MATURITY TERM TO REMAINING ORIGINAL REMAINING
COST RATE ACCRUAL DURING IO OR ARD MATURITY OR IO PERIOD AMORT TERM AMORT TERM MONTHLY P&I
(%) METHOD PERIOD (MOS.) ARD (MOS.) (MOS.) (MOS.) (MOS.) PAYMENT ($)
- ------------------------------------------------------------------------------------------------------------------------------------
0.07270% Actual/360 120 120 360 360 199,344.27
0.04270% Actual/360 120 119 360 359 167,524.11
0.04270% Actual/360 60 60 360 360 159,063.06
0.04270% Actual/360 120 119 360 359 145,746.38
0.04270% Actual/360 120 119 360 359 124,290.05
0.04270% Actual/360 60 59 360 359 115,591.64
0.04270% Actual/360 Actual/360 60 58 16 360 360 105,694.76
0.04270% Actual/360 Actual/360 84 81 9 360 360 99,551.34
0.04270% Actual/360 120 120 360 360 103,268.53
0.04270% Actual/360 120 117 360 357 105,259.11
0.04270% Actual/360 120 120 360 360 95,750.63
0.04270% Actual/360 120 118 360 358 82,737.97
0.04270% Actual/360 120 119 324 323 82,096.89
0.04270% Actual/360 120 119 360 359 75,806.66
0.04270% Actual/360 60 57 360 357 72,614.79
0.04270% Actual/360 120 120 360 360 74,682.07
0.09270% Actual/360 120 116 330 326 73,747.49
0.04270% Actual/360 120 119 360 359 66,159.24
0.04270% Actual/360 120 118 360 358 65,656.87
0.04270% Actual/360 60 58 360 358 62,751.69
0.04270% Actual/360 120 118 240 238 70,551.32
0.04270% Actual/360 60 58 360 358 54,347.45
0.04270% Actual/360 60 58 360 358 52,946.74
0.04270% Actual/360 Actual/360 84 81 9 360 360 43,430.33
0.10270% Actual/360 120 116 360 356 44,497.64
0.04270% Actual/360 120 120 300 300 47,582.72
0.04270% Actual/360 120 120 300 300 47,481.24
0.04270% Actual/360 120 120 360 360 40,045.90
0.04270% Actual/360 Actual/360 84 81 9 360 360 37,790.03
0.04270% Actual/360 60 58 360 358 36,418.39
0.04270% Actual/360 120 117 300 297 42,178.10
0.04270% Actual/360 120 118 360 358 36,036.81
0.04270% Actual/360 120 120 360 360 34,789.07
0.04270% Actual/360 120 117 360 357 33,467.58
0.04270% Actual/360 84 83 300 299 35,605.64
0.04270% Actual/360 Actual/360 60 58 10 360 360 31,804.72
0.04270% Actual/360 120 118 360 358 31,436.23
0.04270% Actual/360 120 117 360 357 29,786.56
0.10270% Actual/360 120 119 360 359 29,078.20
0.04270% Actual/360 120 119 360 359 28,173.98
0.04270% Actual/360 192 191 192 191 36,561.37
0.04270% Actual/360 180 179 180 179 37,007.98
0.04270% Actual/360 120 115 360 355 26,979.78
0.11270% Actual/360 120 118 300 298 29,294.14
0.04270% Actual/360 120 118 360 358 26,448.90
0.04270% Actual/360 96 94 300 298 26,484.95
0.04270% Actual/360 120 118 360 358 24,881.35
0.04270% Actual/360 120 117 360 357 25,244.41
0.04270% Actual/360 120 118 360 358 25,200.55
0.04270% Actual/360 120 119 210 209 30,966.42
0.04270% Actual/360 60 58 360 358 22,131.18
0.04270% Actual/360 Actual/360 120 118 22 360 360 22,175.77
0.04270% Actual/360 120 118 360 358 23,209.39
0.04270% Actual/360 60 58 300 298 23,434.21
0.04270% Actual/360 120 118 360 358 22,857.77
0.10270% Actual/360 120 117 360 357 22,389.13
0.04270% Actual/360 120 118 360 358 21,854.86
0.04270% Actual/360 120 118 360 358 22,449.94
0.04270% Actual/360 120 119 360 359 21,237.87
0.04270% Actual/360 120 118 360 358 22,048.88
0.08270% Actual/360 120 118 360 358 21,134.16
0.04270% Actual/360 120 117 360 357 21,787.84
0.04270% 30/360 180 179 180 179 28,523.69
0.04270% Actual/360 120 119 360 359 20,352.11
0.04270% Actual/360 120 118 360 358 21,242.24
0.04270% Actual/360 120 119 360 359 19,636.90
0.04270% Actual/360 120 120 360 360 18,767.79
0.04270% Actual/360 120 118 360 358 18,586.07
0.04270% Actual/360 120 117 300 297 19,973.34
0.04270% Actual/360 120 118 360 358 18,426.57
0.04270% Actual/360 60 59 360 359 16,473.33
0.04270% Actual/360 120 118 360 358 18,005.81
0.04270% Actual/360 240 236 240 236 21,385.62
0.04270% Actual/360 224 221 224 221 21,525.91
0.04270% Actual/360 120 117 300 297 19,345.52
0.04270% Actual/360 120 117 300 297 19,169.08
0.04270% Actual/360 120 118 180 178 22,878.34
0.04270% Actual/360 120 120 360 360 14,012.90
0.04270% Actual/360 120 120 360 360 13,732.53
0.04270% Actual/360 120 117 180 177 20,191.45
0.04270% Actual/360 120 119 360 359 14,197.03
0.04270% Actual/360 120 117 360 357 12,982.01
0.04270% Actual/360 120 119 300 299 9,051.08
0.04270% Actual/360 120 80 300 260 4,161.10
LOAN
ADMINISTRATIVE MATURITY DATE OR
COST RATE ARD BALLOON APPRAISED
(%) BALANCE ($) ARD LOAN PREPAYMENT PROVISION VALUE ($) APPRAISAL DATE
- ------------------------------------------------------------------------------------------------------------------------
0.07270% 28,358,420.49 N L(36),D(80),O(4) 43,500,000 21-Jan-2003
0.04270% 24,950,460.13 N L(48),D(68),O(4) 47,600,000 22-Jan-2003
0.04270% 26,826,025.53 N L(24),D(31),O(5) 39,100,000 24-Jan-2003
0.04270% 21,263,125.81 N L(25),D(88),O(7) 31,700,000 9-Jan-2003
0.04270% 17,752,284.81 N L(36),D(80),O(4) 28,600,000 23-Jan-2003
0.04270% 19,193,857.71 Y L(36),D(21),O(3) 27,860,000 4-Feb-2003
0.04270% 17,857,352.20 N L(25),D(32),O(3) 24,300,000 18-Oct-2002
0.04270% 16,087,049.33 Y L(27),D(54),O(3) 22,900,000 19-Sep-2002
0.04270% 14,840,898.37 N L(24),D(90),O(6) 22,000,000 11-Dec-2002
0.04270% 14,854,135.61 Y L(27),D(90),O(3) 23,200,000 18-Nov-2002
0.04270% 13,978,898.55 Y L(24),D(60),O(36) 22,000,000 18-Dec-2002
0.04270% 11,701,947.38 N L(36),D(81),O(3) 19,000,000 11-Nov-2002
0.04270% 10,927,906.19 N L(48),D(69),O(3) 20,100,000 16-Dec-2002
0.04270% 11,245,413.61 N L(25),D(92),O(3) 25,100,000 23-Jan-2003
0.04270% 12,172,256.54 N L(36),D(21),O(3) 17,500,000 26-Nov-2002
0.04270% 10,928,953.21 Y L(24),D(60),O(36) 16,900,000 16-Dec-2002
0.09270% 9,619,763.49 N L(28),D(88),O(4) 16,200,000 11-Sep-2002
0.04270% 9,523,741.39 N L(48),D(66),O(6) 14,800,000 15-Jan-2003
0.04270% 9,499,429.52 N L(48),D(68),O(4) 14,600,000 9-Dec-2002
0.04270% 10,386,479.87 Y L(48),D(8),O(4) 18,650,000 27-Aug-2002
0.04270% 6,506,675.74 N L(48),D(69),O(3) 14,700,000 1-Mar-2003
0.04270% 8,995,433.17 Y L(48),D(8),O(4) 15,500,000 22-Aug-2002
0.04270% 8,763,592.29 Y L(48),D(8),O(4) 13,700,000 21-Aug-2002
0.04270% 7,018,146.14 Y L(27),D(54),O(3) 10,100,000 19-Sep-2002
0.10270% 6,434,263.69 N L(35),D(82),O(3) 10,000,000 27-Oct-2002
0.04270% 5,826,821.69 N L(24),D(93),O(3) 10,200,000 23-Dec-2002
0.04270% 5,673,599.28 N L(24),D(90),O(6) 10,500,000 15-Nov-2002
0.04270% 5,755,063.39 N L(36),D(81),O(3) 9,100,000 24-Feb-2003
0.04270% 6,106,698.37 Y L(27),D(54),O(3) 8,800,000 19-Sep-2002
0.04270% 6,027,867.89 Y L(48),D(8),O(4) 10,300,000 15-Sep-2002
0.04270% 5,046,044.03 N L(35),D(82),O(3) 11,000,000 21-Oct-2002
0.04270% 5,276,110.40 N L(48),D(67),O(5) 9,800,000 31-Dec-2002
0.04270% 5,091,023.26 Y L(24),D(60),O(36) 7,600,000 16-Dec-2002
0.04270% 4,842,670.46 Y L(27),D(87),O(6) 7,200,000 1-Nov-2002
0.04270% 4,862,854.68 N L(25),D(53),O(6) 7,700,000 17-Jan-2003
0.04270% 5,163,502.66 N L(25),3%(12),2%(12),1%(8),O(3) 7,300,000 6-Dec-2002
0.04270% 4,480,963.22 N L(36),D(81),O(3) 6,600,000 3-Jan-2003
0.04270% 4,354,527.07 N L(27),D(86),O(7) 6,500,000 11-Dec-2002
0.10270% 4,114,584.18 N L(35),D(82),O(3) 6,282,000 5-Dec-2002
4,507,000 5-Dec-2002
1,775,000 5-Dec-2002
0.04270% 4,017,799.05 N L(25),D(92),O(3) 6,200,000 1-Feb-2003
0.04270% 0.00 N L(36),D(153),O(3) 6,200,000 13-Jan-2003
0.04270% 57,590.38 N L(25),D(152),O(3) 8,850,000 15-Jan-2003
0.04270% 3,816,357.74 N L(37),D(80),O(3) 6,000,000 11-Sep-2002
0.11270% 3,456,569.97 N L(26),D(88),O(6) 6,700,000 20-Sep-2002
0.04270% 3,669,067.86 Y L(48),D(69),O(3) 5,450,000 1-Dec-2002
0.04270% 3,524,206.60 N L(48),D(45),O(3) 5,365,000 22-Nov-2002
0.04270% 3,519,063.76 N L(35),D(82),O(3) 5,500,000 22-Nov-2002
0.04270% 3,502,388.36 N L(35),D(82),O(3) 5,475,000 6-Sep-2002
0.04270% 3,469,136.52 Y L(26),D(91),O(3) 5,075,000 20-Dec-2002
0.04270% 2,275,927.62 Y L(48),D(69),O(3) 5,900,000 5-Dec-2002
0.04270% 3,663,088.64 Y L(48),D(8),O(4) 5,520,000 20-Aug-2002
0.04270% 3,347,788.89 N L(26),D(91),O(3) 5,000,000 1-Jan-2003
0.04270% 3,195,031.90 Y L(26),D(91),O(3) 4,675,000 19-Dec-2002
0.04270% 3,354,609.94 N L(48),D(8),O(4) 5,900,000 30-Oct-2002
0.04270% 3,170,896.32 Y L(48),D(69),O(3) 4,650,000 1-Dec-2002
0.10270% 3,130,301.37 N L(35),D(82),O(3) 4,900,000 8-Nov-2002
0.04270% 3,097,039.80 N L(35),D(82),O(3) 5,000,000 7-Dec-2002
0.04270% 3,116,720.99 Y L(48),D(68),O(4) 4,850,000 19-Nov-2002
0.04270% 3,040,514.97 N L(35),D(82),O(3) 4,850,000 10-Aug-2002
0.04270% 3,070,495.47 N L(26),D(88),O(6) 5,500,000 9-Jan-2003
0.08270% 2,989,084.28 N L(35),D(82),O(3) 4,700,000 1-Jan-2003
0.04270% 3,011,230.44 N L(35),D(82),O(3) 4,500,000 9-Oct-2002
0.04270% 0.00 N L(36),D(141),O(3) 5,700,000 1-Jun-2003
0.04270% 2,936,626.90 N L(36),D(81),O(3) 4,700,000 15-Jan-2003
0.04270% 2,946,785.76 Y L(48),D(69),O(3) 4,650,000 6-Dec-2002
0.04270% 2,793,809.15 N L(25),D(92),O(3) 4,700,000 17-Dec-2002
0.04270% 2,746,473.07 Y L(24),D(60),O(36) 4,100,000 16-Dec-2002
0.04270% 2,628,697.62 Y L(36),D(81),O(3) 4,618,000 23-Aug-2002
0.04270% 2,400,515.88 N L(35),D(82),O(3) 4,400,000 11-Oct-2002
0.04270% 2,610,202.15 Y L(26),D(91),O(3) 3,850,000 2-Dec-2002
0.04270% 2,775,605.72 N L(36),D(21),O(3) 4,800,000 15-Jan-2003
0.04270% 2,544,648.80 N L(48),D(68),O(4) 3,800,000 18-Nov-2002
0.04270% 0.00 N L(36),D(201),O(3) 4,465,000 3-Oct-2002
0.04270% 0.00 N L(36),D(185),O(3) 4,200,000 18-Nov-2002
0.04270% 2,222,097.84 N L(35),D(82),O(3) 4,000,000 20-Aug-2002
0.04270% 2,215,021.00 N L(35),D(82),O(3) 6,200,000 24-Jun-2002
0.04270% 1,220,232.23 N L(48),D(69),O(3) 4,365,000 7-Jan-2003
0.04270% 2,050,644.07 Y L(24),D(60),O(36) 3,100,000 17-Dec-2002
0.04270% 2,009,614.44 Y L(24),D(60),O(36) 3,000,000 16-Dec-2002
0.04270% 1,059,120.98 N L(35),D(82),O(3) 5,100,000 18-Sep-2002
0.04270% 1,978,049.18 N L(35),D(82),O(3) 3,350,000 7-Feb-2003
0.04270% 1,795,857.66 N L(35),D(82),O(3) 2,750,000 10-Oct-2002
0.04270% 1,098,313.33 N L(36),D(81),O(3) 1,900,000 8-Jan-2003
0.04270% 439,468.78 N L(59),GRTR1%orYM(57),O(4) 1,350,000 27-Aug-1999
LTV RATIO AT CUT-OFF DATE
CUT-OFF DATE MATURITY OR YEAR NUMBER OF UNIT OF LOAN AMOUNT
DSCR (x) LTV RATIO ARD BUILT YEAR RENOVATED UNITS MEASURE PER UNIT ($)
- ----------------------------------------------------------------------------------------------------------------------------------
1.49 77.01% 65.19% 2002 220,547 Sq. Ft. 152
1.49 62.96% 52.42% 1979 1994 2,005 Pads 14,948
1.40 74.17% 68.61% 2001 194,149 Sq. Ft. 149
1.43 79.93% 67.08% 2002 187,523 Sq. Ft. 135
1.47 73.36% 62.07% 1993-1994 129,772 Sq. Ft. 162
1.43 74.23% 68.89% 2001 149,798 Sq. Ft. 138
1.34 77.20% 73.49% 1963 2000 152 Units 123,421
1.45 77.07% 70.25% 1913 1983 164,481 Sq. Ft. 107
1.52 80.00% 67.46% 1968 1998 122,154 Sq. Ft. 144
1.39 75.21% 64.03% 1973-1989 101,290 Sq. Ft. 172
1.32 75.81% 63.54% 1974 2001 136,191 Sq. Ft. 122
1.51 72.47% 61.59% 1985 & 1986 117,197 Sq. Ft. 117
1.55 68.08% 54.37% 1979-1986 2001 202,496 Sq. Ft. 68
2.18 53.73% 44.80% 1960 2002 172,642 Sq. Ft. 78
1.47 74.88% 69.56% 1981 124,983 Sq. Ft. 105
1.36 77.23% 64.67% 1972 1994 122,498 Sq. Ft. 107
1.42 72.20% 59.38% 1965 1999 46,856 Sq. Ft. 250
1.43 76.28% 64.35% 1979*2002 1988 114,789 Sq. Ft. 98
1.33 77.22% 65.06% 1999 105,231 Sq. Ft. 107
1.61 59.91% 55.69% 1981 106,823 Sq. Ft. 105
1.29 67.71% 44.26% 1974 2002 174,547 Sq. Ft. 57
1.46 62.43% 58.04% 1993 134,469 Sq. Ft. 72
1.83 68.81% 63.97% 1974 86,600 Sq. Ft. 109
1.43 76.24% 69.49% 1914 1983 51,608 Sq. Ft. 149
1.49 76.19% 64.34% 1998 29,162 Sq. Ft. 261
1.50 74.51% 57.13% 1991 172,293 Sq. Ft. 44
1.38 69.52% 54.03% 2001 32,308 Sq. Ft. 226
1.51 75.00% 63.24% 2000 56,134 Sq. Ft. 122
1.47 76.14% 69.39% 1902 to 1940 1996 67,699 Sq. Ft. 99
1.54 62.96% 58.52% 1956*1981 68,482 Sq. Ft. 95
1.42 58.84% 45.87% 1960 2000 120,831 Sq. Ft. 54
1.66 64.19% 53.84% 1983 106,209 Sq. Ft. 59
1.48 80.00% 66.99% 1972 1994 83,243 Sq. Ft. 73
1.42 79.75% 67.26% 1979 1998 52,203 Sq. Ft. 110
1.36 74.18% 63.15% 1977 71,680 Sq. Ft. 80
1.41 74.66% 70.73% 1985 105,004 Sq. Ft. 52
1.44 80.13% 67.89% 2000 57,373 Sq. Ft. 92
1.49 79.74% 66.99% 2002 56,197 Sq. Ft. 92
1.45 77.14% 65.50% Various 25,180 Sq. Ft. 192
2000 15,125 Sq. Ft.
2001 10,055 Sq. Ft.
1.51 76.55% 64.80% 2002 27,564 Sq. Ft. 172
1.15 73.96% 0.00% 1995-2002 28,230 Sq. Ft. 162
1.67 50.67% 0.65% 1888*1900*1957*1959 1962*1979*1993*2000 36,180 Sq. Ft. 124
1.48 74.64% 63.61% 1958 & 1989 1998 34,470 Sq. Ft. 130
1.31 65.78% 51.59% 2002 14,820 Sq. Ft. 297
1.32 78.66% 67.32% 2002 15,120 Sq. Ft. 284
1.42 79.74% 65.69% 2001 52,079 Sq. Ft. 82
1.44 75.29% 63.98% 2001 15,120 Sq. Ft. 274
1.44 74.67% 63.97% 1987 129,677 Sq. Ft. 32
1.29 79.64% 68.36% 2002 15,120 Sq. Ft. 267
1.23 67.63% 38.58% 2001 2002 11,284 Sq. Ft. 354
1.44 71.39% 66.36% 1962*1964 60 Units 65,676
1.44 76.00% 66.96% 2002 17,400 Sq. Ft. 218
1.29 79.62% 68.34% 2001 15,120 Sq. Ft. 246
1.67 62.94% 56.86% 2001 37,644 Sq. Ft. 99
1.28 79.67% 68.19% 2002 14,550 Sq. Ft. 255
1.60 74.78% 63.88% 2002 47,140 Sq. Ft. 78
1.45 72.94% 61.94% 2000 15,120 Sq. Ft. 241
1.36 75.10% 64.26% 2002 15,120 Sq. Ft. 241
1.57 74.16% 62.69% 1999 40,045 Sq. Ft. 90
1.37 65.32% 55.83% 1985 46,508 Sq. Ft. 77
1.49 74.84% 63.60% 1989 29,674 Sq. Ft. 119
1.39 78.00% 66.92% 2001 14,490 Sq. Ft. 242
1.22 61.18% 0.00% 2002 14,500 Sq. Ft. 241
1.52 74.14% 62.48% 1987 2000 24,485 Sq. Ft. 142
1.36 74.04% 63.37% 2002 14,490 Sq. Ft. 238
1.67 70.15% 59.44% 1968 1993 22,975 Sq. Ft. 144
1.47 80.00% 66.99% 1975 1998 58,862 Sq. Ft. 56
1.60 66.98% 56.92% 2002 14,490 Sq. Ft. 213
1.47 70.15% 54.56% 2000 28,400 Sq. Ft. 109
1.27 79.83% 67.80% 2002 14,490 Sq. Ft. 212
1.68 62.44% 57.83% 2003 14,490 Sq. Ft. 207
1.42 78.78% 66.96% 2002 14,490 Sq. Ft. 207
1.32 64.40% 0.00% 2002 14,490 Sq. Ft. 198
1.25 66.77% 0.00% 2002 15,120 Sq. Ft. 185
1.29 69.73% 55.55% 1998 11,200 Sq. Ft. 249
2.04 44.98% 35.73% 1988 130,561 Sq. Ft. 21
1.25 63.68% 27.95% 1900 1989 53,293 Sq. Ft. 52
1.36 79.00% 66.15% 1972 2003 60,446 Sq. Ft. 41
1.47 80.00% 66.99% 1974 2001 41,737 Sq. Ft. 58
1.30 45.42% 20.77% 1903 2001 100,009 Sq. Ft. 23
1.45 69.14% 59.05% 2002 11,200 Sq. Ft. 207
1.43 76.15% 65.30% 2000 10,125 Sq. Ft. 207
1.48 74.90% 57.81% 1984 23,249 Sq. Ft. 61
1.49 37.60% 32.55% 1928 1994 7,920 Sq. Ft. 64
OCCUPANCY UW NET CASH FLOW
DSCR (x) RATE (%) OCCUPANCY "AS OF" DATE ($) LARGEST TENANT NAME
- ----------------------------------------------------------------------------------------------------------------------
1.49 96.78% 14-Mar-2003 3,563,435 Ross
1.49 73.62% 21-Jan-2003 2,990,203
1.40 82.38% 1-Feb-2003;24-Feb-2003 2,669,210 Safeway
1.43 92.08% 15-Jan-2003 2,498,960 Linens 'n Things
1.47 100.00% 3-Mar-2003 2,187,456 Rugged Wearhouse
1.43 97.46% 18-Feb-2003 1,988,643 Dept. of Social & Health Services
1.34 91.45% 7-Nov-2002 1,694,593
1.45 87.61% 12-Feb-2003 1,735,912 SRG Partnership
1.52 88.63% 1-Jan-2003 1,886,927 Roland Land Investment
1.39 100.00% 19-Dec-2002 1,753,888 Ocean County Board of Social Services
1.32 100.00% 8-Jan-2003 1,516,007 King Sooper's
1.51 94.74% 12-Dec-2002 1,501,610 HMS Capital
1.55 100.00% 19-Dec-2002 1,525,530 Peapod by Giant
2.18 100.00% 5-Feb-2003 1,981,657 Marshalls
1.47 89.93% 10-Dec-2002 1,278,943 American Airlines
1.36 95.85% 29-Jan-2003 1,216,001 King Sooper's
1.42 88.13% 4-Oct-2002 1,252,271 Horizon Media, Inc.
1.43 90.50% 12-Jan-2003 1,135,718 Safeway
1.33 92.80% 14-Jan-2003 1,049,270 Vons
1.61 98.97% 27-Jan-2003 1,208,647 Safeway
1.29 95.42% 5-Mar-2003 1,094,544 Rooms To Go
1.46 100.00% 4-Dec-2002 954,771 Costco
1.83 96.54% 27-Jan-2003 1,165,067 Ralphs
1.43 75.34% 12-Feb-2003 745,510 Craig Berkman & Associates
1.49 100.00% 15-Nov-2002 793,651 Central Carolina Bank
1.50 100.00% 26-Dec-2002 858,437 Wal-Mart
1.38 100.00% 1-Feb-2003 786,266 Blockbuster Video
1.51 100.00% 13-Mar-2003 727,970 Bassett Furniture Direct of Rochester
1.47 85.56% 12-Feb-2003 666,666 Interface Engineering
1.54 91.01% 27-Jan-2003 672,523 Ralphs
1.42 100.00% 11-Sep-2002 720,216 Sportmart
1.66 88.45% 11-Feb-2003 716,322 Tampa Heart Center, Inc.
1.48 100.00% 8-Jan-2003 616,126 King Sooper's
1.42 96.70% 24-Oct-2002 571,051 AOAC International
1.36 89.75% 1-Jan-2003 579,488 Stater Brothers
1.41 82.60% 4-Dec-2002 538,916 Water Group Systems, Inc.
1.44 97.39% 2-Dec-2002 543,326 Bi-Lo
1.49 100.00% 2-Jan-2003 532,181 Publix
1.45 86.99% 504,436
78.35% 1-Feb-2003 CVS
100.00% 1-Apr-2003 CVS
1.51 100.00% 10-Feb-2003 511,665 Car Toys
1.15 100.00% 12-Feb-2003 503,184 Johnny Carino's
1.67 100.00% 25-Feb-2003 740,888 Eat Fish, LLC
1.48 93.91% 30-Sep-2002 411,012 Chief Auto Parts
1.31 100.00% 22-Jan-2003 458,962 Sleepcare
1.32 100.00% 22-Jan-2003 420,438 Walgreens
1.42 100.00% 7-Jan-2003 451,472 Winn Dixie
1.44 100.00% 1-Apr-2003 430,657 Walgreens
1.44 93.56% 1-Dec-2002 435,742 Tractor Supply
1.29 100.00% 12-Dec-2002 391,338 Walgreens
1.23 100.00% 5-Nov-2002 458,007 First Republic Bank
1.44 96.67% 21-Jan-2003 381,683
1.44 100.00% 1-Oct-2002 382,703 Macaroni Grill
1.29 100.00% 13-Jan-2003 360,298 Walgreens
1.67 100.00% 7-Jan-2003 470,972 Emerald Coast Restaurant
1.28 100.00% 3-Jan-2003 350,536 Walgreens
1.60 100.00% 16-Dec-2002 430,023 Dollar Tree
1.45 100.00% 1-Apr-2003 379,682 Walgreens
1.36 100.00% 20-Dec-2002 366,440 Walgreens
1.57 91.76% 30-Nov-2002 400,078 Ginger's Hallmark
1.37 72.35% 1-Jan-2003 299,173 Fidelity National Title
1.49 96.65% 31-Dec-2002 377,567 State Financial Bank
1.39 100.00% 1-Apr-2003 364,313 Walgreens
1.22 88.97% 11-Mar-2003 383,349 China King/Iron Wok
1.52 83.88% 27-Feb-2003 371,758 Diamond Health Care
1.36 100.00% 3-Jan-2003 346,781 Walgreens
1.67 100.00% 3-Feb-2003 393,015 Walgreens
1.47 100.00% 8-Jan-2003 331,573 King Sooper's
1.60 100.00% 20-Jun-2001 356,723 Walgreens
1.47 100.00% 31-Dec-2002 352,946 Graham's Crackbox 30, Inc.
1.27 100.00% 2-Jan-2003 280,821 Walgreens
1.68 100.00% 4-Mar-2003 332,442 Walgreens
1.42 100.00% 11-Nov-2002 307,739 Walgreens
1.32 100.00% 31-Dec-2002 338,056 Walgreens
1.25 100.00% 31-Oct-2002 322,676 Walgreens
1.29 100.00% 1-Apr-2003 300,047 Eckerds
2.04 100.00% 1-Apr-2003 468,147 Amscan, Inc.
1.25 100.00% 16-Jan-2003 343,047 McSweeney, Burtch & Crump
1.36 99.30% 8-Jan-2003 228,068 Dillion's
1.47 100.00% 8-Jan-2003 241,475 King Sooper's
1.30 92.22% 4-Sep-2002 315,899 Minnesota Work Force
1.45 100.00% 1-Apr-2003 246,696 Eckerds
1.43 100.00% 1-Apr-2003 223,431 CVS
1.48 91.40% 1-Jan-2003 160,458 Laundry 101, Inc.
1.49 100.00% 31-Dec-2002 74,575 Rite Aid
LARGEST LARGEST
TENANT TENANT LARGEST TENANT EXP.
SQ. FT. % OF NRA DATE 2ND LARGEST TENANT NAME
- ------------------------------------------------------------------------------------------------------------------------------
30,187 13.69% 30-Sep-2012 Marshalls
53,754 27.69% 31-Jan-2021 Long & Foster Real Estate, Inc.
31,919 17.02% 31-Jan-2013 Old Navy
12,252 9.44% 5-Aug-2007 JJ's Hallmark & Lamp Factory
70,184 46.85% 31-Dec-2011 Washington State Library
18,010 10.95% 30-Sep-2008 Wells Fargo Bank
7,848 6.42% 30-Nov-2006 M.E. Interest & M. Elikinawy
93,800 92.61% 1-Jul-2022 Grunin & Kalmanowitz, PA
72,473 53.21% 30-Nov-2009 Coomers
20,358 17.37% 9-Jul-2005 Huntington Provider Services
93,500 46.17% 31-Jul-2009 Pleasants Hardware Co.
51050 29.57% 30-Apr-2012 Bachetti Brothers
15,922 12.74% 31-Dec-2004 Sabre A
61,518 50.22% 30-Nov-2019 One $ Mart
10,665 22.76% 29-Feb-2008 Spotlight Health
57,876 50.42% 31-Aug-2022 Fashion Bug
56,865 54.04% 10-Oct-2025 Blockbuster Video
42,824 40.09% 31-Jan-2006 California Federal Savings
56,600 32.43% 30-Jun-2004 Best Buy
134,469 100.00% 17-Nov-2048
42,000 48.50% 31-Jan-2008 Denny's, Inc.
4,983 9.66% 31-Mar-2004 The Trust For Public Lands
7,207 24.71% 31-Mar-2009 Kinkos
118,693 68.89% 29-Dec-2011 Food Lion
3,800 11.76% 29-Jul-2011 Burger King
16,334 29.10% 23-Nov-2011 RobCor Home Furnishings, Inc dba Thomasville Home Furnishings of Rochester
21,543 31.82% 31-Aug-2009 Borders
47,035 68.68% 30-Jun-2023 Bank of the West
59,380 49.14% 31-Aug-2013 Michaels
9,746 9.18% 26-Feb-2005 NanobacLabs, LLC
62,229 74.76% 31-Jul-2014 Hollywood Video
12,919 24.75% 30-Nov-05 Hirschel, Savitz
24,400 34.04% 31-Oct-2007 King's Gym
22,481 21.41% 31-Oct-2005 Rotad, Inc. and Frontier Holdings, Inc.
46,673 81.35% 31-Jan-2021 Myers Hair & Tanning
44,271 78.78% 31-Oct-2025 Cabinetry By Design
10,125 66.94% 31-Jan-2021 Burch and Hatfield
10,055 100.00% 31-Jan-2022
6,000 21.77% 28-Feb-2012 Planet Tan
6,500 23.03% 14-Apr-2012 Lone Star Steakhouse
11,000 30.40% 30-Jun-2007 Peter's Market
8,000 23.21% 30-Nov-2007 Blockbuster Video
4,448 30.01% 30-Jun-2007 Technology Credit Union
15,120 100.00% 30-Nov-2077
40,244 77.27% 30-May-2021 Movie Gallery
15,120 100.00% 31-Jan-2022
43,200 33.31% 31-Oct-2006 Kroger
15,120 100.00% 30-Sep-2061
11,284 100.00% 31-Mar-2015
7,500 43.10% 20-May-2017 Chili's Grill and Bar
15,120 100.00% 31-Jul-2061
11,694 31.06% 13-May-2011 Jubilee Gala Hall
14,550 100.00% 28-Feb-2078
8,000 16.97% 31-Oct-2012 Fashion Bug
15,120 100.00% 31-May-2021
15,120 100.00% 31-Aug-2077
5,185 12.95% 31-Mar-2015 Blockbuster Video
11,890 25.57% 1-Mar-2008 VNA (Visiting Nurses Association)
7,256 24.45% 1-Mar-2011 Northpoint Dental Group, Ltd.
14,490 100.00% 30-Sep-2021
6,900 47.59% 31-Jul-2022 La Salsa
10,183 41.59% 30-Apr-2006 Kinko's
14,490 100.00% 31-May-2062
18,173 79.10% 31-Mar-2044 The Casual Male
58,862 100.00% 30-Nov-2018
14,490 100.00% 31-Dec-2062
6,000 21.13% 31-Aug-2007 106th Street Grill
14,490 100.00% 31-Aug-2077
14,490 100.00% 26-Mar-2078
14,490 100.00% 31-Dec-2077
14,490 100.00% 31-Dec-2077
15,120 100.00% 30-Nov-2061
11,200 100.00% 7-Aug-2018
130,561 100.00% 31-Oct-2006
14,873 27.91% 1-Jan-2005 Matrix Capital Markets Group, I
47,651 78.83% 30-Nov-2016 Sunset Plaza Drug Corporation
41,737 100.00% 19-Jun-2009
9,933 9.93% 30-Jun-2008 Legal Services
11,200 100.00% 9-May-2021
10,125 100.00% 31-Jan-2021
3,600 15.48% 31-Oct-2003 Kent Cards and Gifts, Inc.
7,920 100.00% 31-May-2010
2ND 3RD
LARGEST LARGEST 2ND LARGEST LARGEST 3RD LARGEST
TENANT TENANT TENANT % OF 2ND LARGEST TENANT TENANT TENANT % OF
SQ. FT. SQ. FT. NRA EXP. DATE 3RD LARGEST TENANT NAME SQ. FT. NRA
- -----------------------------------------------------------------------------------------------------------------------------------
30,187 30,000 13.60% 30-Sep-2012 Staples 20,625 9.35%
53,754 4,929 2.54% 30-Jun-2009 Fontina Grille 4,414 2.27%
31,919 25,029 13.35% 30-Apr-2007 Borders 23,116 12.33%
12,252 12,000 9.25% 31-Jan-2004 Modell's Sporting Goods 10,800 8.32%
70,184 49,904 33.31% 31-Dec-2011 Dept. of Retirement Systems 12,956 8.65%
18,010 12,797 7.78% 31-Dec-2006 Meyer & Wyse 10,690 6.50%
7,848 3,475 2.84% 31-Mar-2006 Maury Abrams & Co. 3,453 2.83%
93,800 2,300 2.27% 31-Dec-2012 Business Staffing 1,600 1.58%
72,473 16,280 11.95% 31-Mar-2004 Dress Barn 8,813 6.47%
20,358 13,970 11.92% 31-May-2003 Environmental Industries, Inc. 10,882 9.29%
93,500 45,996 22.71% 31-Jan-2010 Seimens Security Technology 38,000 18.77%
51050 21,419 12.41% 28-Feb-2005 Eckerds 9,990 5.79%
15,922 7,960 6.37% 31-Dec-2004 Ocariz, Gitlin, Zomerfeld 6,939 5.55%
61,518 12,285 10.03% 31-Jan-2006 On Your Feet 6,000 4.90%
10,665 9,935 21.20% 31-Jan-2005 California Bank & Trust 8,514 18.17%
57,876 8,500 7.40% 20-Apr-2004 Merchant's Tire & Auto 6,000 5.23%
56,865 4,550 4.32% 30-Sep-2005 Pam's Hallmark 4,550 4.32%
42,824 12,310 11.52% 31-Dec-2010 Bank of America 10,364 9.70%
56,600 48,109 27.56% 31-Jan-2013 Babies R Us 30,624 17.54%
134,469
42,000 6,600 7.62% 31-Mar-2010 Raintree Cleaners 3,300 3.81%
4,983 4,577 8.87% 31-Dec-2007 Margulis Jewelers 3,390 6.57%
7,207 6,671 22.88% 31-Dec-2009 Sprint 3,100 10.63%
118,693 29,000 16.83% 17-Dec-2013 CATO 4,800 2.79%
3,800 2,800 8.67% 15-Dec-2021 Fantastic Nails & Spa 2,744 8.49%
16,334 15,000 26.72% 31-Mar-2010 Permoda Enterprise, Inc (Floorz) 12,800 22.80%
21,543 20,502 30.28% 31-Jul-2004 Fletcher Farr Ayotte, P.C. Arc 13,547 20.01%
47,035 6,390 9.33% 31-Oct-2011 General Bank 2,580 3.77%
59,380 18,200 15.06% 30-Jun-2003 MacFrugal's 14,582 12.07%
9,746 7,714 7.26% 30-Jun-2010 PCPA 7,700 7.25%
62,229 6,107 7.34% 28-Feb-2007 Optical Masters 2,520 3.03%
12,919 8,775 16.81% 23-Sep-2003 Berman, Sobin & Gross 5,902 11.31%
24,400 5,400 7.53% 30-Jun-2007 China King Buffet 4,566 6.37%
22,481 22,155 21.10% 30-Apr-2006 California Direct Services, Inc. 15,869 15.11%
46,673 1,900 3.31% 28-Feb-2006 Southeastern Spirits 1,600 2.79%
44,271 2,400 4.27% 31-Oct-2005 Oconee Cellar 2,400 4.27%
10,125 1,725 11.40% 30-Sep-2012
10,055
6,000 4,300 15.60% 31-May-2012 Dan Overlin Day Spa and Boutique 4,150 15.06%
6,500 6,500 23.03% 31-Dec-2005 Brinker Restaurant Corporation (Chili's) 5,500 19.48%
11,000 5,500 15.20% 30-Jun-2003 Acumen Partners 2,400 6.63%
8,000 5,000 14.51% 31-Oct-2009 Auto Tech 2,690 7.80%
4,448 2,925 19.74% 6-Apr-2007 Michael Tong, DDS 1,647 11.11%
15,120
40,244 3,915 7.52% 31-May-2006 H&R Block 2,000 3.84%
15,120
43,200 26,100 20.13% 28-Feb-2006 Dollar General 7,600 5.86%
15,120
11,284
7,500 7,000 40.23% 18-Jul-2017 BP Amoco 2,900 16.67%
15,120
11,694 4,125 10.96% 29-Mar-2007 La Minutera Restaurant 4,000 10.63%
14,550
8,000 8,000 16.97% 28-Feb-2012 New China Restaurant 6,000 12.73%
15,120
15,120
5,185 4,800 11.99% 31-May-2016 China Buffet 4,508 11.26%
11,890 11,079 23.82% 30-Apr-2011 Renon & Associates, Inc. 4,819 10.36%
7,256 6,038 20.35% 1-Apr-2011 RSM McGladrey, Inc. 5,396 18.18%
14,490
6,900 2,400 16.55% 30-Jun-2013 Nextel 2,000 13.79%
10,183 3,165 12.93% 30-Jun-2003 Washington Hospital Center 2,240 9.15%
14,490
18,173 3,000 13.06% 31-Dec-2008 5 Star Cellular 902 3.93%
58,862
14,490
6,000 4,000 14.08% 31-Aug-2005 Evergreen Chinese Restaurant 3,100 10.92%
14,490
14,490
14,490
14,490
15,120
11,200
130,561
14,873 7,704 14.46% 31-Jul-2007 VA/Virginia Tech 7,492 14.06%
47,651 6,526 10.80% 31-Mar-2003 JC's Bar & Grill 3,600 5.96%
41,737
9,933 6,751 6.75% 30-Nov-2008 The Haze 6,606 6.61%
11,200
10,125
3,600 3,300 14.19% 14-Mar-2005 Electronic Maintenance Corporation 2,000 8.60%
7,920
3RD LARGEST TENANT EXP. LARGEST AFFILIATED SPONSOR FLAG MORTGAGE LOAN
DATE LOCKBOX (> THAN 4% OF POOL) NUMBER
- ------------------------------------------------------------------------------------------------------------------
30-Sep-2017 Springing 1
Day 1 2
30-Sep-2011 3
30-Apr-2022 4
25-Apr-2012 5
31-Jan-2009 Day 1 7
Springing 8
28-Feb-2006 Springing 9
30-Jun-2003 10
31-Aug-2007 Springing 11
30-Jun-2007 Day 1 Jay Kaiser 12
31-Dec-2003 Day 1 14
30-Apr-2008 15
31-Aug-2004 16
30-Nov-2006 17
30-Jun-2005 Day 1 Jay Kaiser 18
30-Jun-2009 22
31-Jan-2009 23
31-Jan-2006 24
31-Dec-2009 Springing Bernard Orsi 25
31-Jan-2018 27
Springing Bernard Orsi 28
30-Sep-2006 Springing Bernard Orsi 29
30-Jun-2006 Springing 34
15-Feb-2004 Springing 35
31-Jan-2007 Springing 36
15-Feb-2012 Springing 37
31-Dec-2006 39
31-Jul-2007 Springing 40
30-Jun-2007 Springing Bernard Orsi 41
31-Jan-2006 Springing 42
30-Apr-2004 43
30-Nov-2005 Springing Jay Kaiser 45
31-Jul-2008 Springing 46
30-Jun-2012 47
30-Apr-2006 48
30-Oct-2004 49
31-Oct-2007 51
Springing 52
52.1
52.2
30-Apr-2008 55
30-Sep-2014 57
30-Jun-2004 58
11-Jul-2009 59
31-Dec-2012 60
Springing 61
30-Apr-2005 62
Springing 65
31-Jan-2003 Springing 67
Springing 69
Springing 71
Springing Bernard Orsi 72
31-Jan-2018 75
Springing 77
15-Jul-2008 78
Springing 79
30-Nov-2012 Springing 81
Springing 82
Springing 83
31-Oct-2010 Springing 84
31-Jan-2006 Springing 86
1-Jun-2007 Springing 89
Day 1 90
30-Apr-2010 91
15-Dec-2004 92
Day 1 93
28-Feb-2007 95
Springing Jay Kaiser 96
Springing 100
30-Sep-2007 Springing 101
Springing 102
103
104
105
107
Springing 108
Springing 109
29-Feb-2004 110
30-Sep-2006 Springing Jay Kaiser 116
Springing Jay Kaiser 117
31-May-2006 Springing 119
Springing 120
Springing 122
28-Feb-2007 131
140
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2003-C4
ANNEX A-1B CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND
MORTGAGED PROPERTIES
LOAN
MORTGAGE GROUP
LOAN NUMBER NUMBER PROPERTY NAME
- -----------------------------------------------------------------------
6 2 Lexington Crossing Apartments
13 2 Cambridge Square & Park Manor Portfolio
13.1 Cambridge Square Townhome Apartments
13.2 Park Manor Apartments
19 2 Candlewood Apartments
20 2 Chateau Royale Apartments
21 2 Heritage At Riverwood Apartments
26 2 Walden Townhomes
30 2 Woodland Village Apartments
31 2 Blythewood Estates Apartments
32 2 Bay Bridge MHP
33 2 Gadsden Multifamily Portfolio
33.1 Pine Ridge Apartments
33.2 Wildhaven Townhome Apartments
33.3 South Town Apartments
33.4 Williamsburg Townhome Apartments
38 2 Lakes Phases II & III
44 2 Paradise Pointe Apartments
50 2 Corder Crossing Apartments
53 2 Manor III Apartments
54 2 Kingswood MHP
56 2 Oaktree Mobile Estates
63 2 Benning Woods Apartments
64 2 Regis Place II Apartments
66 2 Springs at Sunnyview
68 2 Metro Pointe Apartments
70 2 Edgemont Apartments
73 2 Big Tex MHP
74 2 Gentry Apartments
76 2 Riverbend Apartments
80 2 Woodard Portfolio
80.1 Graduate Centre
80.2 Town Court
80.3 Montebello Circle
85 2 Confederate Ridge Apartments
87 2 Highland Park Apartments
88 2 Redan Cove
94 2 East Pines Terrace Apartments
97 2 Gale Valley MHC
98 2 Glendale - Ruberta Apartments
99 2 Sunset Village
106 2 Sun Valley MHC
111 2 Westridge Townhomes
112 2 Glendale - Winchester II Apartments
113 2 Madison Ridge Apartments
114 2 Bart Villa Apartments
115 2 Winslow Place Apartments
118 2 Oak Villa Apartments
121 2 Huntington Woods MHP
123 2 Allen Building
124 2 Shalimar Estates
125 2 Keystone MHC
126 2 Motor City Mobile Home Park
127 2 Glendale - Salem Street Apartments
128 2 Van Manor MHP
129 2 Summit Place Townhomes
130 2 Roanoke Apartments
132 2 Oaks of Balch Springs
133 2 Chapel Hill Apartments
134 2 Waverly Manor Apartments
135 2 Glendale - Oak Street Apartments
136 2 Golden Acres MHP
137 2 Glendale - West Stocker Apartments
138 2 Oakland Meadows MHC
139 2 Stonehenge Apartments
MORTGAGE
LOAN NUMBER PROPERTY ADDRESS PROPERTY CITY
- -----------------------------------------------------------------------------------------------------------------------------
6 3700 and 3900 Southwest 27th Street Gainesville
13 Various DeKalb
13.1 701-848 Fotis Drive DeKalb
13.2 845 and 855 Regent Drive DeKalb
19 3902 St. Andrew's Circle Mishawaka
20 90 Chateau Royale Court Morgantown
21 105 Heritage Riverwood Drive Central
26 1 Henry Court Wilmington
30 813 W. University Avenue Flagstaff
31 2991 West Schoolhouse Lane Philadelphia
32 2 Primrose Lane Brunswick
33 Various Various
33.1 305 West Air Depot Road Gadsden
33.2 2803 Second Street Rainbow City
33.3 1465 Sutton Bridge Road Rainbow City
33.4 1001 Newton Street Gadsden
38 4343 Warm Springs Road Columbus
44 11020 Southwest 196th Street Miami
50 709 and 750 Corder Road Warner Robins
53 262 Joyland Place Atlanta
54 5930 Moulton Court Charlotte
56 660 Maxey Road Houston
63 130, 136, 138, 142 and 148 42nd Street NE, 4100 and
4040 East Capitol Street NE and 105 41st Street NE Washington
64 4821 West 52nd Avenue Denver
66 1940-1950 45th Avenue NE Salem
68 6790 Merriman Road Romulus
70 3420 West McLeod Road Bellingham
73 2001 West Hunter Ferrell Road Irving
74 1343 Gentry Avenue North Oakdale
76 218/222 35th Street SE, 301 33rd Street SE, 3300, 3313, &
3320 C Street SE, 3301 Croffut Place SE, 3330 Dubois
Place SE, and 415 32nd Street SE. Washington
80 Various Charlottesville
80.1 1982 Arlington Boulevard Charlottesville
80.2 762 King Street Charlottesville
80.3 300 Montebello Circle Charlottesville
85 780 Highway 61 North Bypass Vicksburg
87 461 Forest Hill Road Macon
88 3737 Redan Road Decatur
94 6739-6747 Riverdale Road Riverdale
97 353 East Michigan Avenue Galesburg
98 1160 Ruberta Avenue Glendale
99 3715 14th Street West Bradenton
106 180 Mantle Avenue Blackman
111 848 12th Street S.W. Forest Lake
112 1043 Winchester Avenue Glendale
113 2034 US Highway 70 West Dickson
114 2301 East 2nd Street Bloomington
115 200 Bristol Street Perry
118 707 East North Street Pass Christian
121 5626 Atwater Drive Greensboro
123 302 East Kirkwood Avenue Bloomington
124 13300 - 13344 Parkwood Drive Burnsville
125 1564 Kent Dairy Road Alabaster
126 23765 Lawrence Avenue Warren
127 338 Salem Street Glendale
128 9522 Telephone Road Houston
129 1623 Popps Ferry Road Biloxi
130 4126 Roanoke Road Kansas City
132 12006 Lake June Road & 11932 Lake June Road Balch Springs
133 10440 - 10466 Wornall Road Kansas City
134 5830 Buford Highway Norcross
135 531 Oak Street Glendale
136 1150 North Delaware Drive Apache Junction
137 331 West Stocker Street Glendale
138 1170 Majolica Road Salisbury
139 613 Greenbriar Road Warner Robins
* For purposes of determining the underwritten DSC Ratio of 1 Mortgage Loan
(loan number 21), representing 4.7% of the Cut-off Date Loan Group 2 Balance,
the debt service payments were reduced by amounts available under a letter of
credit that will be released upon the achievement of certain occupancy levels at
the related Mortgaged Property. See "DESCRIPTION OF THE MORTGAGE POOL -
Additional Mortgage Loan Information" in the prospectus supplement.
CROSS-COLLATERALIZED
PROPERTY PROPERTY AND CROSS-DEFAULTED LOAN GENERAL SPECIFIC ORIGINAL LOAN
STATE ZIP CODE LOAN FLAG ORIGINATOR PROPERTY TYPE PROPERTY TYPE BALANCE ($)
- ----------------------------------------------------------------------------------------------------------------------------------
FL 32608 Wachovia Multifamily Student Housing 20,730,000.00
IL 60115 LaSalle Multifamily Student Housing 14,500,000.00
IL 60115 LaSalle Multifamily Student Housing
IL 60115 LaSalle Multifamily Student Housing
IN 46545 LaSalle Multifamily Conventional 12,800,000.00
WV 26508 LaSalle Multifamily Student Housing 12,250,000.00
SC 29630 AMCC Multifamily Conventional 11,870,000.00
DE 19808 Wachovia Multifamily Conventional 10,000,000.00
AZ 86001 AMCC Multifamily Conventional 8,300,000.00
PA 19144 Wachovia Multifamily Conventional 8,100,000.00
ME 04011 NCCI Mobile Home Park Mobile Home Park 8,000,000.00
AL Various LaSalle Multifamily Conventional 7,825,000.00
AL 35903 LaSalle Multifamily Conventional
AL 35906 LaSalle Multifamily Conventional
AL 35906 LaSalle Multifamily Conventional
AL 35903 LaSalle Multifamily Conventional
GA 31909 LaSalle Multifamily Conventional 6,900,000.00
FL 33157 Wachovia Multifamily Conventional 6,100,000.00
GA 31088 LaSalle Multifamily Conventional 5,200,000.00
GA 30315 AMCC Multifamily Conventional 4,800,000.00
NC 28213 LaSalle Mobile Home Park Mobile Home Park 4,800,000.00
TX 77013 NCCI Mobile Home Park Mobile Home Park 4,700,000.00
DC 20019 AMCC Multifamily Conventional 4,200,000.00
CO 80212 AMCC Multifamily Conventional 4,150,000.00
OR 97305 LaSalle Multifamily Senior Housing 4,150,000.00
MI 48174 LaSalle Multifamily Conventional 4,078,400.00
WA 98225 AMCC Multifamily Conventional 4,020,000.00
TX 75060 LaSalle Mobile Home Park Mobile Home Park 3,880,000.00
MN 55128 NCCI Multifamily Conventional 3,900,000.00
DC 20019 AMCC Multifamily Conventional 3,800,000.00
VA 22903 Wachovia Multifamily Student Housing 3,675,000.00
VA 22903 Wachovia Multifamily Student Housing
VA 22903 Wachovia Multifamily Student Housing
VA 22903 Wachovia Multifamily Student Housing
MS 39183 LaSalle Multifamily Conventional 3,600,000.00
GA 31210 LaSalle Multifamily Conventional 3,600,000.00
GA 30032 LaSalle Multifamily Conventional 3,600,000.00
MD 20737 Wachovia Multifamily Conventional 3,400,000.00
MI 49053 LaSalle Mobile Home Park Mobile Home Park 3,250,000.00
CA 91201 NCCI Multifamily Conventional 3,130,000.00
FL 34205 LaSalle Mobile Home Park Mobile Home Park 3,100,000.00
MI 49202 LaSalle Mobile Home Park Mobile Home Park 2,880,000.00
MN 55025 NCCI Multifamily Conventional 2,700,000.00
CA 91201 NCCI Multifamily Conventional 2,675,000.00
TN 37055 LaSalle Multifamily Section 42 2,520,000.00
IN 47401 NCCI Multifamily Student Housing 2,500,000.00
GA 31069 LaSalle Multifamily Conventional 2,500,000.00
MS 39571 LaSalle Multifamily Section 42 2,400,000.00
NC 27407 LaSalle Mobile Home Park Mobile Home Park 2,100,000.00
IN 47408 NCCI Multifamily Student Housing 2,000,000.00
MN 55337 NCCI Multifamily Conventional 2,000,000.00
AL 35007 LaSalle Mobile Home Park Mobile Home Park 1,950,000.00
MI 48091 LaSalle Mobile Home Park Mobile Home Park 1,700,000.00
CA 91203 NCCI Multifamily Conventional 1,630,000.00
TX 77075 LaSalle Mobile Home Park Mobile Home Park 1,520,000.00
MS 39532 LaSalle Multifamily Section 42 1,500,000.00
MO 64111 AMCC Multifamily Conventional 1,450,000.00
TX 75180 LaSalle Mobile Home Park Mobile Home Park 1,400,000.00
MO 64114 AMCC Multifamily Conventional 1,300,000.00
GA 30071 AMCC Multifamily Conventional 1,300,000.00
CA 91204 NCCI Multifamily Conventional 1,275,000.00
AZ 85220 NCCI Mobile Home Park Mobile Home Park 1,250,000.00
CA 91202 NCCI Multifamily Conventional 1,170,000.00
NC 28147 LaSalle Mobile Home Park Mobile Home Park 1,125,000.00
GA 31093 LaSalle Multifamily Conventional 1,100,000.00
% OF % OF
AGGREGATE LOAN
PROPERTY CUT-OFF DATE CUT-OFF DATE GROUP 2 ORIGINATION FIRST PAY MATURITY MORTGAGE
STATE LOAN BALANCE ($) LOAN BALANCE BALANCE DATE DATE DATE RATE (%)
- ----------------------------------------------------------------------------------------------------------------------------
FL 20,730,000.00 2.32% 8.29% 18-Feb-2003 11-Apr-2003 11-Mar-2008 5.1000%
IL 14,486,714.17 1.62% 5.80% 28-Feb-2003 1-Apr-2003 1-Mar-2013 5.6100%
IL
IL
IN 12,770,232.04 1.43% 5.11% 23-Jan-2003 1-Mar-2003 1-Feb-2013 5.5600%
WV 12,213,230.99 1.37% 4.89% 30-Dec-2002 1-Feb-2003 1-Jan-2013 6.0000%
SC 11,859,069.21 1.33% 4.75% 5-Mar-2003 11-Apr-2003 11-Mar-2013 5.5900%
DE 9,990,417.84 1.12% 4.00% 3-Mar-2003 11-Apr-2003 11-Mar-2013 5.4300%
AZ 8,292,565.93 0.93% 3.32% 26-Feb-2003 11-Apr-2003 11-Mar-2013 5.7000%
PA 8,073,279.64 0.91% 3.23% 3-Jan-2003 11-Feb-2003 11-Jan-2013 5.5000%
ME 7,993,211.21 0.90% 3.20% 13-Feb-2003 11-Apr-2003 11-Mar-2013 5.9100%
AL 7,802,044.51 0.87% 3.12% 31-Dec-2002 1-Feb-2003 1-Jan-2008 6.1200%
AL
AL
AL
AL
GA 6,900,000.00 0.77% 2.76% 5-Mar-2003 1-May-2003 1-Oct-2013 5.5000%
FL 6,094,255.15 0.68% 2.44% 4-Mar-2003 11-Apr-2003 11-Mar-2013 5.5000%
GA 5,188,180.04 0.58% 2.08% 6-Jan-2003 1-Mar-2003 1-Feb-2013 5.7000%
GA 4,795,286.55 0.54% 1.92% 10-Feb-2003 11-Apr-2003 11-Mar-2008 5.3300%
NC 4,784,978.40 0.54% 1.91% 18-Dec-2002 1-Feb-2003 1-Jan-2013 5.7800%
TX 4,695,595.58 0.53% 1.88% 11-Mar-2003 11-Apr-2003 11-Mar-2013 5.5200%
DC 4,193,819.09 0.47% 1.68% 7-Mar-2003 11-Apr-2003 11-Mar-2013 5.2500%
CO 4,146,264.06 0.46% 1.66% 5-Mar-2003 11-Apr-2003 11-Mar-2013 5.6800%
OR 4,141,017.15 0.46% 1.66% 28-Jan-2003 1-Mar-2003 1-Feb-2013 6.0000%
MI 4,069,785.08 0.46% 1.63% 31-Jan-2003 1-Mar-2003 1-Feb-2013 6.1500%
WA 4,016,426.77 0.45% 1.61% 20-Feb-2003 11-Apr-2003 11-Mar-2013 5.7300%
TX 3,876,690.27 0.43% 1.55% 13-Feb-2003 1-Apr-2003 1-Mar-2013 5.8900%
MN 3,872,060.21 0.43% 1.55% 24-Jan-2003 11-Mar-2003 11-Feb-2018 5.8200%
DC 3,794,407.75 0.43% 1.52% 7-Mar-2003 11-Apr-2003 11-Mar-2013 5.2500%
VA 3,666,768.25 0.41% 1.47% 23-Jan-2003 11-Mar-2003 11-Feb-2013 5.7900%
VA
VA
VA
MS 3,595,405.15 0.40% 1.44% 26-Feb-2003 1-Apr-2003 1-Mar-2013 6.0000%
GA 3,588,562.34 0.40% 1.44% 5-Dec-2002 1-Feb-2003 1-Jan-2013 5.7000%
GA 3,581,791.21 0.40% 1.43% 31-Oct-2002 1-Dec-2002 1-Nov-2012 5.8000%
MD 3,389,785.65 0.38% 1.36% 6-Feb-2003 11-Mar-2003 11-Feb-2013 6.1400%
MI 3,246,939.22 0.36% 1.30% 28-Feb-2003 1-Apr-2003 1-Mar-2013 5.5000%
CA 3,130,000.00 0.35% 1.25% 28-Mar-2003 11-May-2003 11-Apr-2013 5.4800%
FL 3,093,289.92 0.35% 1.24% 13-Jan-2003 1-Mar-2003 1-Feb-2013 6.0000%
MI 2,865,984.58 0.32% 1.15% 31-Dec-2002 1-Feb-2003 1-Jan-2008 5.2600%
MN 2,680,657.07 0.30% 1.07% 26-Jan-2003 11-Mar-2003 11-Feb-2018 5.8200%
CA 2,675,000.00 0.30% 1.07% 28-Mar-2003 11-May-2003 11-Apr-2013 5.4800%
TN 2,518,297.88 0.28% 1.01% 27-Feb-2003 1-Apr-2003 1-Mar-2018 6.7400%
IN 2,497,586.73 0.28% 1.00% 24-Feb-2003 11-Apr-2003 11-Mar-2013 5.4000%
GA 2,494,317.33 0.28% 1.00% 6-Jan-2003 1-Mar-2003 1-Feb-2013 5.7000%
MS 2,395,362.80 0.27% 0.96% 30-Jan-2003 1-Mar-2003 1-Feb-2018 6.7000%
NC 2,098,142.89 0.24% 0.84% 13-Feb-2003 1-Apr-2003 1-Mar-2013 5.7500%
IN 1,998,069.38 0.22% 0.80% 24-Feb-2003 11-Apr-2003 11-Mar-2013 5.4000%
MN 1,988,011.50 0.22% 0.80% 24-Jan-2003 11-Mar-2003 11-Feb-2020 5.7200%
AL 1,945,709.79 0.22% 0.78% 27-Jan-2003 1-Mar-2003 1-Feb-2013 5.9000%
MI 1,696,819.45 0.19% 0.68% 17-Jan-2003 1-Mar-2003 1-Feb-2013 6.9000%
CA 1,630,000.00 0.18% 0.65% 28-Mar-2003 11-May-2003 11-Apr-2013 5.4800%
TX 1,515,741.63 0.17% 0.61% 18-Dec-2002 1-Feb-2003 1-Jan-2013 6.3600%
MS 1,498,986.83 0.17% 0.60% 27-Feb-2003 1-Apr-2003 1-Mar-2018 6.7400%
MO 1,448,727.50 0.16% 0.58% 6-Mar-2003 11-Apr-2003 11-Mar-2013 5.7800%
TX 1,397,008.86 0.16% 0.56% 30-Jan-2003 1-Mar-2003 1-Feb-2013 6.0800%
MO 1,297,064.22 0.15% 0.52% 23-Jan-2003 11-Mar-2003 11-Feb-2013 5.7400%
GA 1,295,551.97 0.15% 0.52% 25-Feb-2003 11-Apr-2003 11-Mar-2018 5.6800%
CA 1,275,000.00 0.14% 0.51% 28-Mar-2003 11-May-2003 11-Apr-2013 5.4800%
AZ 1,247,218.30 0.14% 0.50% 4-Feb-2003 11-Mar-2003 11-Feb-2013 5.8300%
CA 1,170,000.00 0.13% 0.47% 28-Mar-2003 11-May-2003 11-Apr-2013 5.4800%
NC 1,124,005.12 0.13% 0.45% 13-Feb-2003 1-Apr-2003 1-Mar-2013 5.7500%
GA 1,097,499.62 0.12% 0.44% 6-Jan-2003 1-Mar-2003 1-Feb-2013 5.7000%
INTEREST ORIGINAL
LOAN ACCURAL TERM TO REMAINING
ADMINISTRATIVE INTEREST METHOD MATURITY TERM TO REMAINING ORIGINAL REMAINING
COST RATE ACCRUAL DURING IO OR ARD MATURITY OR IO PERIOD AMORT TERM AMORT TERM
(%) METHOD PERIOD (MOS.) ARD (MOS.) (MOS.) (MOS.) (MOS.)
- ----------------------------------------------------------------------------------------------------------------------
0.04270% Actual/360 Actual/360 60 59 23 360 360
0.04270% Actual/360 120 119 360 359
0.04270% Actual/360 120 118 360 358
0.10270% Actual/360 120 117 360 357
0.07640% Actual/360 120 119 360 359
0.04270% Actual/360 120 119 360 359
0.04270% Actual/360 120 119 360 359
0.04270% Actual/360 120 117 360 357
0.04270% Actual/360 120 119 360 359
0.10270% Actual/360 60 57 360 357
0.04270% Actual/360 126 126 300 300
0.04270% Actual/360 120 119 360 359
0.04270% Actual/360 120 118 360 358
0.04270% Actual/360 60 59 360 359
0.04270% Actual/360 120 117 360 357
0.04270% Actual/360 120 119 360 359
0.04270% Actual/360 120 119 300 299
0.04270% Actual/360 120 119 360 359
0.04270% Actual/360 120 118 360 358
0.04270% Actual/360 120 118 360 358
0.04270% Actual/360 120 119 360 359
0.10270% Actual/360 120 119 360 359
0.11270% Actual/360 180 178 180 178
0.04270% Actual/360 120 119 300 299
0.04270% Actual/360 120 118 360 358
0.04270% Actual/360 120 119 300 299
0.04270% Actual/360 120 117 360 357
0.04270% Actual/360 120 115 360 355
0.04270% Actual/360 120 118 300 298
0.04270% Actual/360 120 119 360 359
0.04270% Actual/360 120 120 360 360
0.04270% Actual/360 120 118 360 358
0.04270% Actual/360 60 57 300 297
0.11270% Actual/360 180 178 180 178
0.04270% Actual/360 120 120 360 360
0.04270% Actual/360 180 179 360 359
0.04270% Actual/360 120 119 360 359
0.04270% Actual/360 120 118 360 358
0.10270% Actual/360 180 178 360 358
0.04270% Actual/360 120 119 360 359
0.04270% Actual/360 120 119 360 359
0.04270% Actual/360 204 202 204 202
0.12270% Actual/360 120 118 360 358
0.04270% Actual/360 120 118 360 358
0.04270% Actual/360 120 120 360 360
0.04270% Actual/360 120 117 360 357
0.04270% Actual/360 180 179 360 359
0.04270% Actual/360 120 119 360 359
0.12270% Actual/360 120 118 360 358
0.04270% Actual/360 120 118 360 358
0.04270% Actual/360 180 179 180 179
0.04270% Actual/360 120 120 360 360
0.04270% Actual/360 120 118 360 358
0.04270% Actual/360 120 120 360 360
0.04270% Actual/360 120 119 360 359
0.04270% Actual/360 120 118 360 358
LOAN
ADMINISTRATIVE MATURITY DATE OR
COST RATE MONTHLY P&I ARD BALLOON APPRAISED
(%) PAYMENT ($) BALANCE ($) ARD LOAN PREPAYMENT PROVISION VALUE ($) APPRAISAL DATE
- -----------------------------------------------------------------------------------------------------------------------------------
0.04270% 112,553.49 19,831,016.16 N L(25),D(31),O(4) 26,000,000 8-Jan-2003
0.04270% 83,332.91 12,157,544.00 N L(35),D(82),O(3) 18,500,000 17-Jan-2003
15,800,000 17-Jan-2003
2,700,000 17-Jan-2003
0.04270% 73,159.58 10,711,216.27 N L(35),D(82),O(3) 16,000,000 30-Dec-2002
0.10270% 73,444.94 10,388,731.79 N L(35),D(82),O(3) 15,350,000 4-Dec-2002
0.07640% 68,068.35 9,946,288.63 N L(36),D(81),O(3) 14,840,000 31-Aug-2003
0.04270% 56,340.49 8,337,783.66 N L(25),D(92),O(3) 13,500,000 28-Jan-2003
0.04270% 48,173.24 6,978,349.00 N L(36),D(81),O(3) 10,900,000 7-Feb-2003
0.04270% 45,990.91 6,766,273.86 N L(48),D(69),O(3) 10,150,000 25-Nov-2002
0.04270% 47,502.12 6,768,837.52 N L(25),D(92),O(3) 10,300,000 16-Oct-2002
0.10270% 47,520.23 7,331,140.25 N L(35),D(22),O(3) 10,750,000 29-Jul-2002
4,500,000 29-Jul-2002
1,100,000 29-Jul-2002
2,700,000 29-Jul-2002
2,450,000 29-Jul-2002
0.04270% 42,372.04 5,144,758.92 N L(35),D(88),O(3) 9,600,000 18-Oct-2002
0.04270% 34,635.13 5,097,177.15 N L(25),D(92),O(3) 8,900,000 13-Dec-2002
0.04270% 30,180.82 4,370,092.99 N L(35),D(82),O(3) 6,500,000 23-Oct-2002
0.04270% 26,744.12 4,449,454.74 N L(36),D(21),O(3) 7,100,000 6-Jan-2003
0.04270% 28,103.04 4,044,107.88 N L(35),D(82),O(3) 6,500,000 19-Nov-2002
0.04270% 26,745.09 3,929,775.40 N L(25),D(92),O(3) 6,100,000 10-Jan-2003
0.04270% 25,168.41 3,169,788.45 N L(36),D(81),O(3) 5,600,000 10-Feb-2003
0.04270% 24,034.05 3,487,045.82 N L(60),GRTR1%orYM(57),O(3) 5,400,000 6-Feb-2003
0.04270% 24,881.35 3,519,063.76 N L(35),D(82),O(3) 6,000,000 1-Nov-2002
0.04270% 24,846.76 3,473,513.95 N L(35),D(82),O(3) 5,400,000 2-Oct-2002
0.04270% 23,408.58 3,382,962.00 N L(36),D(81),O(3) 5,025,000 1-Jan-2003
0.10270% 22,988.88 3,280,926.85 N L(35),D(82),O(3) 4,900,000 18-Sep-2002
0.11270% 32,532.36 49,605.00 N L(26),D(151),O(3) 5,400,000 16-Dec-2002
0.04270% 22,771.42 2,867,903.64 N L(36),D(81),O(3) 5,100,000 10-Feb-2003
0.04270% 21,539.78 3,096,884.75 N L(48),D(69),O(3) 4,900,000
2,340,000 16-Oct-2002
1,190,000 16-Oct-2002
1,370,000 16-Oct-2002
0.04270% 23,194.85 2,788,887.27 N L(35),D(82),O(3) 4,500,000 12-Dec-2002
0.04270% 20,894.42 3,025,750.33 N L(35),D(82),O(3) 4,500,000 24-Oct-2002
0.04270% 21,123.11 3,034,973.98 N L(35),D(82),O(3) 5,100,000 4-Oct-2002
0.04270% 22,198.14 2,644,856.65 N L(48),D(69),O(3) 4,250,000 7-Jan-2003
0.04270% 18,453.14 2,715,709.22 N L(35),D(82),O(3) 4,600,000 19-Dec-2002
0.04270% 17,732.54 2,613,569.17 Y L(24),D(90),O(6) 4,350,000 9-Dec-2002
0.04270% 18,586.07 2,628,698.23 N L(35),D(82),O(3) 4,000,000 4-Oct-2002
0.04270% 17,275.33 2,573,371.01 N L(35),D(22),O(3) 3,600,000 12-Nov-2002
0.11270% 22,522.40 34,341.92 N L(26),D(151),O(3) 3,700,000 16-Dec-2002
0.04270% 15,154.81 2,233,641.39 Y L(24),D(90),O(6) 3,750,000 9-Dec-2002
0.04270% 16,327.92 1,906,378.84 N L(35),D(142),O(3) 3,600,000 16-Sep-2002
0.04270% 14,038.27 2,082,484.09 N L(25),D(92),O(3) 3,400,000 23-Jan-2003
0.04270% 14,510.01 2,101,006.24 N L(35),D(82),O(3) 3,125,000 23-Oct-2002
0.10270% 15,486.67 1,810,024.63 N L(35),D(142),O(3) 3,000,000 5-Jul-2002
0.04270% 12,255.03 1,768,292.10 N L(35),D(82),O(3) 2,800,000 18-Nov-2002
0.04270% 11,230.62 1,665,987.27 N L(25),D(92),O(3) 3,900,000 23-Jan-2003
0.04270% 15,352.79 30,815.53 N L(26),D(175),O(3) 2,800,000 16-Dec-2002
0.12270% 11,566.16 1,648,655.99 N L(35),D(82),O(3) 2,600,000 19-Nov-2002
0.04270% 11,196.20 1,478,389.10 N L(35),D(82),O(3) 2,300,000 8-Aug-2002
0.04270% 9,234.52 1,361,059.98 Y L(24),D(90),O(6) 2,300,000 6-Dec-2002
0.04270% 9,467.92 1,302,523.78 N L(35),D(82),O(3) 2,050,000 1-Nov-2002
0.04270% 9,719.00 1,134,749.31 N L(35),D(142),O(3) 2,000,000 22-Oct-2002
0.04270% 8,489.47 1,222,071.38 N L(36),D(81),O(3) 2,020,000 31-Jan-2003
0.12270% 8,465.85 1,189,937.78 N L(35),D(82),O(3) 1,950,000 30-Oct-2002
0.04270% 7,578.20 1,093,845.80 N L(36),D(81),O(3) 1,700,000 20-Dec-2002
0.04270% 10,806.47 0.00 N L(36),D(141),O(3) 2,450,000 10-Jan-2003
0.04270% 7,223.32 1,064,632.81 Y L(24),D(90),O(6) 1,700,000 9-Dec-2002
0.04270% 7,358.31 1,054,626.90 N L(26),D(91),O(3) 1,700,000 12-Nov-2002
0.04270% 6,628.46 976,957.17 Y L(24),D(90),O(6) 1,600,000 6-Dec-2002
0.04270% 6,565.19 947,299.34 N L(35),D(82),O(3) 1,500,000 19-Nov-2002
0.04270% 6,384.40 924,442.75 N L(35),D(82),O(3) 1,450,000 23-Oct-2002
LTV RATIO AT
CUT-OFF DATE MATURITY OR YEAR NUMBER UNIT OF
DSCR (X) LTV RATIO ARD BUILT YEAR RENOVATED OF UNITS MEASURE
- -----------------------------------------------------------------------------------------------------------------------------
1.47 79.73% 76.27% 1996 & 1997 300 Units
1.44 78.31% 65.72% Various 207 Units
2001 181 Units
1997 26 Units
1.47 79.81% 66.95% 1987 2001 310 Units
1.44 79.57% 67.68% 1988 277 Units
1.44 79.91% 67.02% 2002 288 Units
1.55 74.00% 61.76% 1988 117 Units
1.53 76.08% 64.02% 1987 1998 228 Units
1.45 79.54% 66.66% 1967 180 Units
1.47 77.60% 65.72% 1961 1988 493 Pads
1.39 72.58% 68.20% Various 272 Units
1979 112 Units
1985 28 Units
1981 72 Units
1973 60 Units
1.40 71.88% 53.59% 1999 2001 144 Units
1.40 68.47% 57.27% 1973 2002 197 Units
1.43 79.82% 67.23% 1985 160 Units
1.61 67.54% 62.67% 1963 2002 126 Units
1.69 73.62% 62.22% 1970 236 Pads
1.56 76.98% 64.42% 1972 266 Pads
1.59 74.89% 56.60% 1967 1999-2002 107 Units
1.43 76.78% 64.57% 2002 54 Units
1.63 69.02% 58.65% 2000 71 Units
1.37 75.37% 64.32% 1967 2002 96 Units
1.40 79.93% 67.32% 2001 90 Units
1.51 79.12% 66.96% 1970 217 Pads
1.27 71.70% 0.92% 1980 90 Units
1.46 74.40% 56.23% 1955, 1957, 1962 & 1972 1998-2002 103 Units
1.85 74.83% 63.20% Various 35 Units
1983 12 Units
1997 14 Units
1987 9 Units
1.31 79.90% 61.98% 1976 2002 161 Units
1.51 79.75% 67.24% 1980 116 Units
1.50 70.23% 59.51% 1988 124 Units
1.27 79.76% 62.23% 1968 74 Units
1.58 70.59% 59.04% 1970's 1995 208 Pads
1.43 71.95% 60.08% 1985 2001 30 Units
1.42 77.33% 65.72% 1948 228 Pads
1.51 79.61% 71.48% 1940 197 Pads
1.30 72.45% 0.93% 1979 42 Units
1.41 71.33% 59.56% 1985 30 Units
1.43 69.95% 52.95% 2002 80 Units
1.56 73.46% 61.25% 1961 2001 74 Units
1.43 79.82% 67.23% 1988 88 Units
1.32 79.85% 60.33% 1999 100 Units
1.65 74.93% 63.15% 1970 123 Pads
1.94 51.23% 42.72% 1904 2001 32 Units
1.23 71.00% 1.10% 1987 48 Units
1.58 74.83% 63.41% 1970 2001 157 Pads
1.31 73.77% 64.28% 1960 126 Pads
1.43 70.87% 59.18% 1988 2001 16 Units
1.42 73.94% 63.54% 1960 113 Pads
1.39 74.95% 56.74% 2001 48 Units
1.65 71.72% 60.50% 1958 2000 97 Units
1.60 71.64% 61.02% 1960 102 Pads
1.52 76.30% 64.34% 1963 2000 56 Units
1.51 52.88% 0.00% 1973 1992 61 Units
1.35 75.00% 62.63% 1988 12 Units
1.60 73.37% 62.04% 1959 1977 73 Pads
1.47 73.13% 61.06% 1990 2001 10 Units
1.51 74.93% 63.15% 1970 76 Pads
1.43 75.69% 63.75% 1976 1992 71 Units
CUT-OFF DATE
LOAN OCCUPANCY
AMOUNT PER RATE UW NET CASH FLOW
DSCR (X) UNIT ($) (%) OCCUPANCY "AS OF" DATE ($) LARGEST TENANT NAME
- -----------------------------------------------------------------------------------------------------------------------------
1.47 69,100 83.92% 2-Dec-2002 1,986,883
1.44 69,984 100.00% 31-Dec-2002 1,444,807
100.00% 31-Dec-2002
100.00% 31-Dec-2002
1.47 41,194 95.81% 26-Nov-2002 1,287,913
1.44 44,091 100.00% 17-Dec-2002 1,270,212
1.44 41,177 84.38% 31-Jan-2003 1,040,835
1.55 85,388 94.87% 31-Jan-2003 1,046,479
1.53 36,371 89.04% 1-Dec-2002 885,185
1.45 44,852 96.67% 11-Nov-2002 799,754
1.47 16,213 89.45% 6-Feb-2003 838,717
1.39 28,684 95.96% 30-Sep-2002 793,690
94.64% 30-Sep-2002
100.00% 30-Sep-2002
93.06% 30-Sep-2002
100.00% 30-Sep-2002
1.40 47,917 96.53% 25-Feb-2003 713,810
1.40 30,935 98.98% 5-Mar-2003 582,657
1.43 32,426 85.63% 26-Dec-2002 516,111
1.61 38,058 92.06% 31-Jan-2003 516,954
1.69 20,275 97.03% 30-Nov-2002 570,141
1.56 17,653 94.36% 1-Jan-2003 502,112
1.59 39,195 94.39% 1-Jan-2003 479,031
1.43 76,783 94.44% 20-Feb-2003 413,460
1.63 58,324 100.00% 31-Oct-2002 487,777
1.37 42,394 97.92% 31-Dec-2002 409,781
1.40 44,627 96.67% 2-Jan-2003 392,779
1.51 17,865 99.08% 15-Jan-2003 417,475
1.27 43,023 95.56% 31-Dec-2002 496,537
1.46 36,839 98.06% 1-Jan-2003 398,488
1.85 104,765 100.00% 5-Mar-2003 479,311
100.00% 5-Mar-2003 245,764
100.00% 5-Mar-2003 105,841
100.00% 5-Mar-2003 127,706
1.31 22,332 92.55% 31-Jan-2003 363,792
1.51 30,936 90.52% 22-Nov-2002 379,559
1.50 28,885 92.68% 1-Oct-2002 380,367
1.27 45,808 100.00% 11-Dec-2002 338,787
1.58 15,610 93.75% 22-Jan-2003 349,331
1.43 104,333 93.33% 31-Dec-2002 303,668
1.42 13,567 92.98% 30-Dec-2002 317,806
1.51 14,548 94.42% 20-Nov-2002 312,065
1.30 63,825 100.00% 31-Dec-2002 350,061
1.41 89,167 100.00% 31-Dec-2002 255,957
1.43 31,479 95.00% 1-Feb-2003 279,574
1.56 33,751 100.00% 19-Feb-2003 261,974
1.43 28,345 93.18% 17-Dec-2002 249,552
1.32 23,954 97.00% 30-Sep-2002 245,884
1.65 17,058 90.98% 31-Dec-2002 242,215
1.94 62,440 100.00% 19-Feb-2003 260,848
1.23 41,417 93.75% 31-Dec-2002 226,515
1.58 12,393 92.36% 31-Oct-2002 219,977
1.31 13,467 97.60% 30-Dec-2002 176,111
1.43 101,875 100.00% 31-Jan-2003 158,413
1.42 13,414 95.58% 31-Dec-2002 161,017
1.39 31,229 95.83% 12-Dec-2002 162,130
1.65 14,935 93.81% 1-Jan-2003 167,686
1.60 13,696 94.12% 27-Nov-2002 162,440
1.52 23,162 98.21% 3-Jan-2003 138,312
1.51 21,239 93.44% 5-Feb-2003 195,647
1.35 106,250 91.67% 31-Dec-2002 117,097
1.60 17,085 95.89% 1-Dec-2002 141,345
1.47 117,000 100.00% 31-Jan-2003 117,144
1.51 14,790 84.21% 31-Dec-2002 119,269
1.43 15,458 87.32% 3-Dec-2002 109,514
2ND
LARGEST LARGEST LARGEST
TENANT TENANT LARGEST TENANT EXP. TENANT
SQ. FT. % OF NRA DATE 2ND LARGEST TENANT NAME SQ. FT.
- ------------------------------------------------------------------------------------------
3RD
2ND LARGEST LARGEST 3RD LARGEST
TENANT % OF 2ND LARGEST TENANT EXP. TENANT TENANT % OF
NRA DATE 3RD LARGEST TENANT NAME SQ. FT NRA
- -----------------------------------------------------------------------------------------------
3RD LARGEST TENANT EXP. LARGEST AFFILIATED SPONSOR FLAG MORTGAGE LOAN
DATE LOCKBOX (> THAN 4% OF POOL) NUMBER
- -------------------------------------------------------------------------------------------
Springing 6
Springing 13
13.1
13.2
Springing 19
Springing 20
21
26
30
31
32
Springing 33
33.1
33.2
33.3
33.4
Springing 38
44
Springing 50
53
Springing 54
56
63
64
Springing 66
Springing 68
70
Springing 73
74
76
80
80.1
80.2
80.3
Springing 85
Springing 87
Springing 88
94
Springing 97
Springing 98
Springing 99
Springing 106
111
Springing 112
Springing 113
114
Springing 115
Springing 118
Springing 121
123
124
Springing 125
Springing 126
Springing 127
Springing 128
Springing 129
130
Springing 132
133
134
Springing 135
136
Springing 137
Springing 138
Springing 139
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2003-C4
ANNEX A-2 CERTAIN INFORMATION REGARDING MULTIFAMILY MORTGAGED PROPERTIES
MORTGAGE
LOAN LOAN GROUP
NUMBER NUMBER PROPERTY NAME PROPERTY ADDRESS
- ---------------------------------------------------------------------------------------------------------------------------------
6 2 Lexington Crossing Apartments 3700 and 3900 Southwest 27th Street
8 1 Pacific Park Apartments 20707 Anza Avenue
13 2 Cambridge Square & Park Manor Portfolio Various
13.1 Cambridge Square Townhome Apartments 701-848 Fotis Drive
13.2 Park Manor Apartments 845 and 855 Regent Drive
19 2 Candlewood Apartments 3902 St. Andrew's Circle
20 2 Chateau Royale Apartments 90 Chateau Royale Court
21 2 Heritage At Riverwood Apartments 105 Heritage Riverwood Drive
26 2 Walden Townhomes 1 Henry Court
30 2 Woodland Village Apartments 813 W. University Avenue
31 2 Blythewood Estates Apartments 2991 West Schoolhouse Lane
33 2 Gadsden Multifamily Portfolio Various
33.1 Pine Ridge Apartments 305 West Air Depot Road
33.2 Wildhaven Townhome Apartments 2803 Second Street
33.3 South Town Apartments 1465 Sutton Bridge Road
33.4 Williamsburg Townhome Apartments 1001 Newton Street
38 2 Lakes Phases II & III 4343 Warm Springs Road
44 2 Paradise Pointe Apartments 11020 Southwest 196th Street
50 2 Corder Crossing Apartments 709 and 750 Corder Road
53 2 Manor III Apartments 262 Joyland Place
63 2 Benning Woods Apartments 130, 136, 138, 142 and 148 42nd Street NE, 4100 and 4040
East Capitol Street NE and 105 41st Street NE
64 2 Regis Place II Apartments 4821 West 52nd Avenue
66 2 Springs at Sunnyview 1940-1950 45th Avenue NE
68 2 Metro Pointe Apartments 6790 Merriman Road
70 2 Edgemont Apartments 3420 West McLeod Road
72 1 Coco Palms & Sandalwood Apartments 2007 & 2101 North Ponderosa Street
74 2 Gentry Apartments 1343 Gentry Avenue North
76 2 Riverbend Apartments 218/222 35th Street SE, 301 33rd Street SE, 3300, 3313,
& 3320 C Street SE, 3301 Croffut Place SE, 3330 Dubois
Place SE, and 415 32nd Street SE.
80 2 Woodard Portfolio Various
80.1 Graduate Centre 1982 Arlington Boulevard
80.2 Town Court 762 King Street
80.3 Montebello Circle 300 Montebello Circle
85 2 Confederate Ridge Apartments 780 Highway 61 North Bypass
87 2 Highland Park Apartments 461 Forest Hill Road
88 2 Redan Cove 3737 Redan Road
94 2 East Pines Terrace Apartments 6739-6747 Riverdale Road
98 2 Glendale - Ruberta Apartments 1160 Ruberta Avenue
111 2 Westridge Townhomes 848 12th Street S.W.
112 2 Glendale - Winchester II Apartments 1043 Winchester Avenue
113 2 Madison Ridge Apartments 2034 US Highway 70 West
114 2 Bart Villa Apartments 2301 East 2nd Street
115 2 Winslow Place Apartments 200 Bristol Street
118 2 Oak Villa Apartments 707 East North Street
123 2 Allen Building 302 East Kirkwood Avenue
124 2 Shalimar Estates 13300 - 13344 Parkwood Drive
127 2 Glendale - Salem Street Apartments 338 Salem Street
129 2 Summit Place Townhomes 1623 Popps Ferry Road
130 2 Roanoke Apartments 4126 Roanoke Road
133 2 Chapel Hill Apartments 10440 - 10466 Wornall Road
134 2 Waverly Manor Apartments 5830 Buford Highway
135 2 Glendale - Oak Street Apartments 531 Oak Street
137 2 Glendale - West Stocker Apartments 331 West Stocker Street
139 2 Stonehenge Apartments 613 Greenbriar Road
MORTGAGE
LOAN PROPERTY PROPERTY GENERAL PROPERTY
NUMBER PROPERTY CITY STATE ZIP CODE PROPERTY COUNTY TYPE
- -----------------------------------------------------------------------------------------------------------------
6 Gainesville FL 32608 Alachua Multifamily
8 Torrance CA 90503 Los Angeles Multifamily
13 DeKalb IL 60115 DeKalb Multifamily
13.1 DeKalb IL 60115 DeKalb Multifamily
13.2 DeKalb IL 60115 DeKalb Multifamily
19 Mishawaka IN 46545 St. Joseph Multifamily
20 Morgantown WV 26508 Monongalia Multifamily
21 Central SC 29630 Pickens Multifamily
26 Wilmington DE 19808 New Castle Multifamily
30 Flagstaff AZ 86001 Coconino Multifamily
31 Philadelphia PA 19144 Philadelphia Multifamily
33 Various AL Various Etowah Multifamily
33.1 Gadsden AL 35903 Etowah Multifamily
33.2 Rainbow City AL 35906 Etowah Multifamily
33.3 Rainbow City AL 35906 Etowah Multifamily
33.4 Gadsden AL 35903 Etowah Multifamily
38 Columbus GA 31909 Muscogee Multifamily
44 Miami FL 33157 Miami-Dade Multifamily
50 Warner Robins GA 31088 Houston Multifamily
53 Atlanta GA 30315 Fulton Multifamily
63 Washington DC 20019 District of Columbia Multifamily
64 Denver CO 80212 Adams Multifamily
66 Salem OR 97305 Marion Multifamily
68 Romulus MI 48174 Wayne Multifamily
70 Bellingham WA 98225 Whatcom Multifamily
72 Santa Ana CA 92705 Orange Multifamily
74 Oakdale MN 55128 Washington Multifamily
76 Washington DC 20019 District of Columbia Multifamily
80 Charlottesville VA 22903 Charlottesville City Multifamily
80.1 Charlottesville VA 22903 Charlottesville City Multifamily
80.2 Charlottesville VA 22903 Charlottesville City Multifamily
80.3 Charlottesville VA 22903 Charlottesville City Multifamily
85 Vicksburg MS 39183 Warren Multifamily
87 Macon GA 31210 Bibb Multifamily
88 Decatur GA 30032 DeKalb Multifamily
94 Riverdale MD 20737 Prince Georges Multifamily
98 Glendale CA 91201 Los Angeles Multifamily
111 Forest Lake MN 55025 Washington Multifamily
112 Glendale CA 91201 Los Angeles Multifamily
113 Dickson TN 37055 Dickson Multifamily
114 Bloomington IN 47401 Monroe Multifamily
115 Perry GA 31069 Houston Multifamily
118 Pass Christian MS 39571 Harrison Multifamily
123 Bloomington IN 47408 Monroe Multifamily
124 Burnsville MN 55337 Dakota Multifamily
127 Glendale CA 91203 Los Angeles Multifamily
129 Biloxi MS 39532 Harrison Multifamily
130 Kansas City MO 64111 Jackson Multifamily
133 Kansas City MO 64114 Jackson Multifamily
134 Norcross GA 30071 Gwinnett Multifamily
135 Glendale CA 91204 Los Angeles Multifamily
137 Glendale CA 91202 Los Angeles Multifamily
139 Warner Robins GA 31093 Houston Multifamily
% OF AGGREGATE CUT- % OF LOAN GROUP 1 % OF LOAN GROUP 2 ELEVATOR UTILITIES NUMBER OF
SPECIFIC PROPERTY TYPE OFF DATE BALANCE BALANCE BALANCE BUILDING TENANT PAYS STUDIO UNITS
- ----------------------------------------------------------------------------------------------------------------------------
Student Housing 2.32% 0.00% 8.29% N P
Conventional 2.10% 2.92% 0.00% N E.G.P.C
Student Housing 1.62% 0.00% 5.80% N
Student Housing N E.G
Student Housing N E.G
Conventional 1.43% 0.00% 5.11% N E
Student Housing 1.37% 0.00% 4.89% N E 8
Conventional 1.33% 0.00% 4.75% N W.E
Conventional 1.12% 0.00% 4.00% N E.P.C.W
Conventional 0.93% 0.00% 3.32% N E 72
Conventional 0.91% 0.00% 3.23% N E.G.P.C
Conventional 0.87% 0.00% 3.12% N
Conventional N E.G
Conventional N E.G
Conventional N E.G
Conventional N E.G
Conventional 0.77% 0.00% 2.76% N E
Conventional 0.68% 0.00% 2.44% N E.P.C
Conventional 0.58% 0.00% 2.08% N E
Conventional 0.54% 0.00% 1.92% N E.W
Conventional 0.47% 0.00% 1.68% N
Conventional 0.46% 0.00% 1.66% N E
Senior Housing 0.46% 0.00% 1.66% Y 6
Conventional 0.46% 0.00% 1.63% N E
Conventional 0.45% 0.00% 1.61% N E
Conventional 0.44% 0.61% 0.00% N E.P.C
Conventional 0.43% 0.00% 1.55% Y E 6
Conventional 0.43% 0.00% 1.52% N E
Student Housing 0.41% 0.00% 1.47% N
Student Housing N E.P.C.W
Student Housing N E.P.C.W
Student Housing N E.P.C.W
Conventional 0.40% 0.00% 1.44% N E
Conventional 0.40% 0.00% 1.44% N E.G
Conventional 0.40% 0.00% 1.43% N E.W.S
Conventional 0.38% 0.00% 1.36% N E.P.C 4
Conventional 0.35% 0.00% 1.25% N E.G
Conventional 0.30% 0.00% 1.07% N E.G
Conventional 0.30% 0.00% 1.07% Y E.G
Section 42 0.28% 0.00% 1.01% N E.W
Student Housing 0.28% 0.00% 1.00% N E.W.S
Conventional 0.28% 0.00% 1.00% N E
Section 42 0.27% 0.00% 0.96% N E
Student Housing 0.22% 0.00% 0.80% N E.G.W.S
Conventional 0.22% 0.00% 0.80% N E.G
Conventional 0.18% 0.00% 0.65% N E.G
Section 42 0.17% 0.00% 0.60% N E.W
Conventional 0.16% 0.00% 0.58% N E.G 4
Conventional 0.15% 0.00% 0.52% N E.G
Conventional 0.15% 0.00% 0.52% N W.E
Conventional 0.14% 0.00% 0.51% N E.G
Conventional 0.13% 0.00% 0.47% N E.G
Conventional 0.12% 0.00% 0.44% N E
AVERAGE RENT; AVERAGE RENT; AVERAGE RENT;
NUMBER OF 1 NUMBER OF 2 NUMBER OF 3 NUMBER OF 4 RENT RANGES- RENT RANGES-1 RENT RANGES-2
SPECIFIC PROPERTY TYPE BR UNITS BR UNITS BR UNITS BR UNITS STUDIO UNITS BR UNITS BR UNITS
- ----------------------------------------------------------------------------------------------------------------------------------
Student Housing 36 108 156 1000;1000-1000
Conventional 4 130 18 1165;1165-1165 1559;1559-1559
Student Housing 114 93
Student Housing 114 67 810;810-810
Student Housing 26
Conventional 50 232 28 629;629-629 727;727-727
Student Housing 66 137 66 418;418-418 493;493-493 627;627-627
Conventional 88 200 475;475-475 606;475-630
Conventional 117
Conventional 28 128 569;519-609 685;659-779 760;635-889
Conventional 52 124 4 680;680-680 810;810-810
Conventional 98 162 12
Conventional 50 50 12 375;375-375 450;450-450
Conventional 28 425;425-425
Conventional 48 24 364;364-364 428;428-428
Conventional 60 425;425-425
Conventional 40 104 640;640-640 780;780-780
Conventional 104 93 661;506-688 778;685-810
Conventional 72 72 16 528;528-528 631;631-631
Conventional 50 72 4 505;475-550 635;575-675
Conventional 43 64 759;707-840 894;706-973
Conventional 24 30 924;695-965
Senior Housing 49 16 1438;1438-1438 1554;1554-1554 2106;2106-2106
Conventional 48 48 625;625-625 734;734-734
Conventional 22 68 549;540-575 637;550-700
Conventional 20 36 4 925;925-925 1146;1125-1175
Conventional 14 22 48 574;560-585 646;620-680 757;700-780
Conventional 44 59 0 639;503-750 764;558-915
Student Housing 2 10 2 21
Student Housing 12
Student Housing 2 10 2 699;699-699 858;818-898
Student Housing 9
Conventional 24 81 56 465;465-465 505;505-505
Conventional 89 26 1 564;564-564
Conventional 24 100 595;595-595 700;700-700
Conventional 9 61 610;610-610 710;710-710 800;800-800
Conventional 2 28 913;900-925 1233;1175-1450
Conventional 42
Conventional 10 20 872;750-910 1111;1000-1210
Section 42 8 40 32 470;470-470 560;560-560
Student Housing 23 30 21 511;300-565 622;525-695
Conventional 32 56 495;495-495 586;586-586
Section 42 50 50 485;485-485
Student Housing 24 8 670;650-750 1093;950-1200
Conventional 48
Conventional 16 1158;1100-1275
Section 42 24 24 520;520-520
Conventional 52 41 356;335-365 434;405-455 493;475-505
Conventional 14 42 509;490-530 694;525-620
Conventional 5 56 575;575-575 753;705-775
Conventional 10 2 1165;1030-1250
Conventional 10 1370;1250-1450
Conventional 48 23 390;390-390 490;490-490
AVERAGE RENT; AVERAGE RENT;
RENT RANGES-3 RENT RANGES-4+ MORTGAGE LOAN
SPECIFIC PROPERTY TYPE BR UNITS BR UNITS NUMBER
- ----------------------------------------------------------------------
Student Housing 1410;1410-1410 1860;1860-1860 6
Conventional 1810;1810-1810 8
Student Housing 13
Student Housing 1250;1250-1250 13.1
Student Housing 1150;1150-1150 13.2
Conventional 948;948-948 19
Student Housing 841;841-841 20
Conventional 21
Conventional 1232;1195-1320 26
Conventional 30
Conventional 1150;1150-1150 31
Conventional 33
Conventional 525;525-525 33.1
Conventional 33.2
Conventional 33.3
Conventional 33.4
Conventional 38
Conventional 44
Conventional 725;725-725 50
Conventional 725;725-725 53
Conventional 63
Conventional 997;875-1050 64
Senior Housing 66
Conventional 68
Conventional 70
Conventional 1500;1500-1500 72
Conventional 978;978-978 74
Conventional 76
Student Housing 80
Student Housing 1716;1596-1836 80.1
Student Housing 1257;1257-1257 80.2
Student Housing 1596;1796-1996 80.3
Conventional 570;570-570 85
Conventional 644;644-644 1200;1200-1200 87
Conventional 88
Conventional 94
Conventional 98
Conventional 1211;1211-1211 111
Conventional 112
Section 42 640;640-640 113
Student Housing 849;615-1400 114
Conventional 115
Section 42 555;555-555 118
Student Housing 123
Conventional 883;850-985 124
Conventional 127
Section 42 585;585-585 129
Conventional 130
Conventional 133
Conventional 134
Conventional 1300;1250-1350 135
Conventional 137
Conventional 139
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2003-C4
ANNEX A-3 RESERVE ACCOUNT INFORMATION
MORTGAGE
LOAN LOAN GROUP GENERAL PROPERTY % OF AGGREGATE CUT-
NUMBER NUMBER PROPERTY NAME TYPE SPECIFIC PROPERTY TYPE OFF DATE BALANCE
- ------------------------------------------------------------------------------------------------------------------------------------
1 1 Pico Rivera Towne Center Retail Anchored 3.76%
2 1 Mesa Regal RV Resort Mobile Home Park Mobile Home Park 3.36%
3 1 King Farm Village Center Mixed Use Retail/Multifamily 3.25%
4 1 Dogwood Festival Market Retail Anchored 2.84%
5 1 Fair Lakes Center Retail Shadow Anchored 2.35%
6 2 Lexington Crossing Apartments Multifamily Student Housing 2.32%
7 1 Point Plaza East Office Suburban 2.32%
8 1 Pacific Park Apartments Multifamily Conventional 2.10%
9 1 American Bank Building Office CBD 1.98%
10 1 Encino Corporate Plaza Office Suburban 1.97%
11 1 Dover Esplanade Office Suburban 1.96%
12 1 AmCap - 80th & Wadsworth Retail Anchored 1.87%
13 2 Cambridge Square & Park Manor Portfolio Multifamily Student Housing 1.62%
13.1 Cambridge Square Townhome Apartments Multifamily Student Housing
13.2 Park Manor Apartments Multifamily Student Housing
14 1 Calabasas Courtyard Office Suburban 1.54%
15 1 Edison Technology Center Industrial Flex 1.53%
16 1 Midway Shopping Center Retail Anchored 1.51%
17 1 Gables CitiTower Office CBD 1.47%
18 1 AmCap - Mississippi & Havana Retail Anchored 1.46%
19 2 Candlewood Apartments Multifamily Conventional 1.43%
20 2 Chateau Royale Apartments Multifamily Student Housing 1.37%
21 2 Heritage At Riverwood Apartments Multifamily Conventional 1.33%
22 1 1940 Century Park East Office Office CBD 1.31%
23 1 Warrenton Village Retail Anchored 1.27%
24 1 Heritage Village Center Retail Anchored 1.26%
25 1 Willowtree Shopping Center Retail Anchored 1.25%
26 2 Walden Townhomes Multifamily Conventional 1.12%
27 1 Drew 19 Shopping Center Retail Anchored 1.12%
28 1 Costco Wholesale Warehouse Retail Anchored 1.09%
29 1 Raintree Plaza Shopping Center Retail Anchored 1.06%
30 2 Woodland Village Apartments Multifamily Conventional 0.93%
31 2 Blythewood Estates Apartments Multifamily Conventional 0.91%
32 2 Bay Bridge MHP Mobile Home Park Mobile Home Park 0.90%
33 2 Gadsden Multifamily Portfolio Multifamily Conventional 0.87%
33.1 Pine Ridge Apartments Multifamily Conventional
33.2 Wildhaven Townhome Apartments Multifamily Conventional
33.3 South Town Apartments Multifamily Conventional
33.4 Williamsburg Townhome Apartments Multifamily Conventional
34 1 Jackson Tower Office CBD 0.86%
35 1 Southpark I & II Retail Unanchored 0.85%
36 1 Southside Plaza Retail Anchored 0.85%
37 1 Gardena Marketplace Retail Shadow Anchored 0.82%
38 2 Lakes Phases II & III Multifamily Conventional 0.77%
39 1 Victor Square Retail Unanchored 0.77%
40 1 Mohawk Building Mixed Use Office/Retail 0.75%
41 1 El Rancho Shopping Center Retail Anchored 0.73%
42 1 7233 West Dempster Retail Retail Unanchored 0.73%
43 1 Tampa Medical Tower Office Medical 0.71%
44 2 Paradise Pointe Apartments Multifamily Conventional 0.68%
45 1 AmCap - Leetsdale & Monaco Retail Anchored 0.68%
46 1 Guardian - Frederick Avenue Office Suburban 0.64%
47 1 Lone Hill Shopping Center Retail Anchored 0.64%
48 1 Trolley Industrial Center Industrial Light Industrial 0.61%
49 1 Socastee Commons Shopping Center Retail Anchored 0.59%
50 2 Corder Crossing Apartments Multifamily Conventional 0.58%
51 1 Lake Oconee Village Shopping Center Retail Anchored 0.58%
52 1 CVS 15th Street / 69 South Portfolio Retail Anchored 0.54%
52.1 CVS - 15th Street & Burch and Hatfield Retail Anchored
52.2 CVS - 69 South Retail Anchored
53 2 Manor III Apartments Multifamily Conventional 0.54%
54 2 Kingswood MHP Mobile Home Park Mobile Home Park 0.54%
55 1 Preston Commons Retail Shadow Anchored 0.53%
56 2 Oaktree Mobile Estates Mobile Home Park Mobile Home Park 0.53%
57 1 Centerra Retail Shadow Anchored 0.51%
58 1 Mill Pond Farm Mixed Use Office/Retail 0.50%
59 1 Boulder Major Marketplace Retail Shadow Anchored 0.50%
60 1 Hugo Terrace Retail Shadow Anchored 0.49%
61 1 Walgreens - Manchester Retail Anchored 0.48%
62 1 Sumter Crossing Shopping Center Retail Anchored 0.48%
63 2 Benning Woods Apartments Multifamily Conventional 0.47%
64 2 Regis Place II Apartments Multifamily Conventional 0.46%
65 1 Walgreens - Clinton Township Retail Anchored 0.46%
66 2 Springs at Sunnyview Multifamily Senior Housing 0.46%
67 1 Eaton Center Retail Anchored 0.46%
68 2 Metro Pointe Apartments Multifamily Conventional 0.46%
69 1 Walgreens - Rosedale Retail Anchored 0.45%
70 2 Edgemont Apartments Multifamily Conventional 0.45%
71 1 First Republic Bank Building Office Suburban 0.45%
72 1 Coco Palms & Sandalwood Apartments Multifamily Conventional 0.44%
73 2 Big Tex MHP Mobile Home Park Mobile Home Park 0.43%
74 2 Gentry Apartments Multifamily Conventional 0.43%
75 1 Wellington Green - Parcel F Retail Anchored 0.43%
76 2 Riverbend Apartments Multifamily Conventional 0.43%
77 1 Walgreens - Baltimore Retail Anchored 0.42%
78 1 Flamingo Marketplace Shoppes Retail Shadow Anchored 0.42%
79 1 Walgreens - Duluth Retail Anchored 0.42%
80 2 Woodard Portfolio Multifamily Student Housing 0.41%
80.1 Graduate Centre Multifamily Student Housing
80.2 Town Court Multifamily Student Housing
80.3 Montebello Circle Multifamily Student Housing
81 1 Somerset Marketplace Retail Retail Shadow Anchored 0.41%
82 1 Walgreens - 92nd and Commercial Retail Anchored 0.41%
83 1 Walgreens - Oro Valley Retail Anchored 0.41%
84 1 Shops of Village Green Retail Shadow Anchored 0.40%
85 2 Confederate Ridge Apartments Multifamily Conventional 0.40%
86 1 Carnegie Centre Office Suburban 0.40%
87 2 Highland Park Apartments Multifamily Conventional 0.40%
88 2 Redan Cove Multifamily Conventional 0.40%
89 1 Northeast Corporate Centre Office Suburban 0.39%
90 1 Walgreens - Johnson City Retail Anchored 0.39%
91 1 Temecula Pads P & Q Retail Shadow Anchored 0.39%
92 1 Trinity Square Mixed Use Office/Retail 0.39%
93 1 Walgreens - Houston Retail Anchored 0.39%
94 2 East Pines Terrace Apartments Multifamily Conventional 0.38%
95 1 Walgreens Plaza Retail Anchored 0.37%
96 1 AmCap - Table Mesa Retail Anchored 0.37%
97 2 Gale Valley MHC Mobile Home Park Mobile Home Park 0.36%
98 2 Glendale - Ruberta Apartments Multifamily Conventional 0.35%
99 2 Sunset Village Mobile Home Park Mobile Home Park 0.35%
100 1 Walgreens - Mooresville Retail Anchored 0.35%
101 1 West Carmel Shoppes Retail Unanchored 0.35%
102 1 Walgreens - Cedar Park Retail Anchored 0.34%
103 1 Walgreens - Lacey Retail Anchored 0.34%
104 1 Walgreens - Saint George Retail Anchored 0.34%
105 1 Walgreens - Tucson Retail Anchored 0.32%
106 2 Sun Valley MHC Mobile Home Park Mobile Home Park 0.32%
107 1 Walgreens - McDonough Retail Anchored 0.31%
108 1 Eckerds - Grapevine Retail Anchored 0.31%
INITIAL DEPOSIT TO
MORTGAGE MONTHLY ANNUAL DEPOSIT CAPITAL
LOAN % OF LOAN GROUP 1 % OF LOAN GROUP 2 MONTHLY TAX INSURANCE TO REPLACEMENT IMPROVEMENTS INITIAL TI/LC
NUMBER BALANCE BALANCE ESCROW ESCROW RESERVE RESERVE ESCROW
- ----------------------------------------------------------------------------------------------------------------------------------
1 5.22% 0.00% 38,875 4,278 22,656
2 4.67% 0.00% 9,544 4,833 35,188
3 4.52% 0.00% 23,040 22,737
4 3.95% 0.00% 3,330 5,194 18,752
5 3.27% 0.00% 26,555 18,168 4,125
6 0.00% 8.29% 29,767 15,206 84,000
7 3.22% 0.00% 14,303 5,265 29,964
8 2.92% 0.00% 20,128 5,400 38,000 70,725
9 2.75% 0.00% 8,716 4,192 32,650 263,725 769,462
10 2.74% 0.00% 7,558 1,552 24,431
11 2.72% 0.00%
12 2.60% 0.00% 7,783 2,191 14,002 50,000
13 0.00% 5.80% 24,492 3,525 72,456
13.1
13.2
14 2.15% 0.00% 15,143 3,273 27,723 106,048 571,777
15 2.13% 0.00% 16,516 2,106 10,125
16 2.10% 0.00% 7,840 7,386 22,443 169,875
17 2.04% 0.00% 20,063 6,750 18,747
18 2.03% 0.00% 7,447 1,468 17,694
19 0.00% 5.11% 20,955 5,551 79,776 2,325
20 0.00% 4.89% 10,353 3,752 96,950
21 0.00% 4.75% 4,942 3,677 72,000
22 1.82% 0.00% 12,491 1,298 12,180 100,000
23 1.76% 0.00% 6,823 17,135 5,813
24 1.76% 0.00% 13,389 2,916 10,224
25 1.74% 0.00% 15,596 3,996 27,280 130,383
26 0.00% 4.00% 10,150 2,094 29,250 6,250
27 1.55% 0.00% 17,455
28 1.51% 0.00% 30,954 341 3,057
29 1.47% 0.00% 17,421 3,192 11,769 8,125
30 0.00% 3.32% 7,878 (2) 68,400 293,125
31 0.00% 3.23% 10,210 45,000 47,463
32 0.00% 3.20% 9,000 2,585 32,813
33 0.00% 3.12% 3,750
33.1
33.2
33.3
33.4
34 1.20% 0.00% 4,277 1,829 17,947 604,768 400,000
35 1.19% 0.00% 6,332 1,638 4,380
36 1.18% 0.00% 8,833 1,347 25,844 200,000
37 1.14% 0.00% 3,333 1,019
38 0.00% 2.76% 10,605 2,721 36,000 45,000
39 1.06% 0.00% 8,424
40 1.04% 0.00% 4,324 1,591 55,235 180,038 200,000
41 1.01% 0.00% 6,031 4,590 14,778 143,438
42 1.01% 0.00% 33,873 1,261 36,249 12,500
43 0.98% 0.00% 17,024 18,056 15,000
44 0.00% 2.44% 9,203 10,435 49,250 49,175
45 0.95% 0.00% 1,931 682 2,942
46 0.89% 0.00% 7,409 936 10,441 250,000
47 0.89% 0.00% 8,167 724 3,750 400,000
48 0.85% 0.00% 4,638 1,458 200,000
49 0.82% 0.00% 4,139 859 5,737
50 0.00% 2.08% 6,497 1,748 40,020 18,000
51 0.81% 0.00% 3,981 1,040 5,620
52 0.76% 0.00% 2,451 510 3,780
52.1
52.2
53 0.00% 1.92% 4,619 (2) 31,500
54 0.00% 1.91% 2,124 467 11,800
55 0.74% 0.00% 5,924 1,202 4,135 116,400
56 0.00% 1.88% 2,906 1,241 74,813
57 0.71% 0.00% 12
58 0.70% 0.00% 5,438 2,625
59 0.70% 0.00% 6,490 (2) 7,236 47,500
60 0.69% 0.00% 2,699 608 2,223 31,058
61 0.67% 0.00%
62 0.67% 0.00% 7,191 1,847 7,812
63 0.00% 1.68% 1,179 1,175 32,100
64 0.00% 1.66% 4,167 886
65 0.65% 0.00% 2,268
66 0.00% 1.66% 4,704 1,295 17,760
67 0.64% 0.00% 6,307 679 31,128
68 0.00% 1.63% 4,702 4,038 24,000 21,125
69 0.63% 0.00% 1,512
70 0.00% 1.61% 6,495 (2) 28,500 12,500
71 0.62% 0.00% 1,128
72 0.61% 0.00% 3,917 1,641 21,608 3,750
73 0.00% 1.55% 2,023 1,385 10,850 57,500
74 0.00% 1.55% 3,414 2,132 27,000
75 0.59% 0.00%
76 0.00% 1.52% 1,004 1,115 30,900
77 0.58% 0.00% 1,512
78 0.58% 0.00% 6,164 1,746 3,764
79 0.58% 0.00%
80 0.00% 1.47% 3,325 450 12,546 11,125
80.1
80.2
80.3
81 0.57% 0.00% 3,563 662 7,080 1,250
82 0.57% 0.00% 178 2,268
83 0.57% 0.00%
84 0.56% 0.00% 3,293 563 6,012
85 0.00% 1.44% 4,862 2,733 40,428 63,750
86 0.56% 0.00% 6,583 596 9,302 68,750
87 0.00% 1.44% 3,847 2,365 29,004 5,437.50
88 0.00% 1.43% 5,213 2,049 31,008 71,731
89 0.55% 0.00% 7,256 320 5,940 6,438
90 0.55% 0.00% 123 2,172 1,000
91 0.54% 0.00% 1,463 1,073 2,172 220,000
92 0.54% 0.00% 1,988 595 4,896 100,000
93 0.54% 0.00%
94 0.00% 1.36% 1,912 1,784 19,388 12,094
95 0.51% 0.00% 13,300 6,000
96 0.51% 0.00%
97 0.00% 1.30% 4,148 312 5,832 17,263
98 0.00% 1.25% 2,803 273 7,500
99 0.00% 1.24% 6,194 597 11,400
100 0.48% 0.00%
101 0.48% 0.00% 2,235 516 4,260
102 0.48% 0.00%
103 0.47% 0.00% 321 15,000
104 0.47% 0.00%
105 0.45% 0.00% 349 2,172
106 0.00% 1.15% 3,494 351 9,852
107 0.44% 0.00% 270 2,268
108 0.43% 0.00% 1,680
MORTGAGE
LOAN ONGOING TL/LC
NUMBER FOOTNOTE
- ---------------------------
1
2
3
4 (1)
5 (1)
6
7
8
9
10 (1)
11
12 (1)
13
13.1
13.2
14 (1)
15 (1)
16
17
18
19
20
21
22 (1)
23 (1)
24
25 (1)
26
27
28
29 (1)
30
31
32
33
33.1
33.2
33.3
33.4
34
35 (1)
36 (1)
37 (1)
38
39 (1)
40
41
42 (1)
43 (1)
44
45
46 (1)
47 (1)
48
49
50
51
52 (1)
52.1
52.2
53
54
55 (1)
56
57
58
59 (1)
60 (1)
61
62
63
64
65
66
67 (1)
68
69
70
71
72
73
74
75
76
77
78 (1)
79
80
80.1
80.2
80.3
81 (1)
82
83
84 (1)
85
86 (1)
87
88
89 (1)
90
91 (1)
92 (1)
93
94
95 (1)
96
97
98
99
100
101 (1)
102
103
104
105
106
107
108 (1)
MORTGAGE
LOAN LOAN GROUP GENERAL PROPERTY % OF AGGREGATE CUT-
NUMBER NUMBER PROPERTY NAME TYPE SPECIFIC PROPERTY TYPE OFF DATE BALANCE
- ------------------------------------------------------------------------------------------------------------------------------------
109 1 Goshen Industrial Industrial Warehouse 0.31%
110 1 Shockoe Centre Office Building Office CBD 0.31%
111 2 Westridge Townhomes Multifamily Conventional 0.30%
112 2 Glendale - Winchester II Apartments Multifamily Conventional 0.30%
113 2 Madison Ridge Apartments Multifamily Section 42 0.28%
114 2 Bart Villa Apartments Multifamily Student Housing 0.28%
115 2 Winslow Place Apartments Multifamily Conventional 0.28%
116 1 AmCap - Southgate SC Retail Anchored 0.27%
117 1 AmCap - Capitol Hill Retail Anchored 0.27%
118 2 Oak Villa Apartments Multifamily Section 42 0.27%
119 1 Mankato Place Mixed Use Office/Retail 0.26%
120 1 Eckerds - Weekie Wachee Retail Anchored 0.26%
121 2 Huntington Woods MHP Mobile Home Park Mobile Home Park 0.24%
122 1 CVS Pleasant Grove, AL Retail Anchored 0.23%
123 2 Allen Building Multifamily Student Housing 0.22%
124 2 Shalimar Estates Multifamily Conventional 0.22%
125 2 Keystone MHC Mobile Home Park Mobile Home Park 0.22%
126 2 Motor City Mobile Home Park Mobile Home Park Mobile Home Park 0.19%
127 2 Glendale - Salem Street Apartments Multifamily Conventional 0.18%
128 2 Van Manor MHP Mobile Home Park Mobile Home Park 0.17%
129 2 Summit Place Townhomes Multifamily Section 42 0.17%
130 2 Roanoke Apartments Multifamily Conventional 0.16%
131 1 Acme Kent Plaza Retail Shadow Anchored 0.16%
132 2 Oaks of Balch Springs Mobile Home Park Mobile Home Park 0.16%
133 2 Chapel Hill Apartments Multifamily Conventional 0.15%
134 2 Waverly Manor Apartments Multifamily Conventional 0.15%
135 2 Glendale - Oak Street Apartments Multifamily Conventional 0.14%
136 2 Golden Acres MHP Mobile Home Park Mobile Home Park 0.14%
137 2 Glendale - West Stocker Apartments Multifamily Conventional 0.13%
138 2 Oakland Meadows MHC Mobile Home Park Mobile Home Park 0.13%
139 2 Stonehenge Apartments Multifamily Conventional 0.12%
140 1 Rite Aid - Santa Barbara, CA Retail Unanchored 0.06%
INITIAL DEPOSIT TO
MORTGAGE MONTHLY ANNUAL DEPOSIT CAPITAL
LOAN % OF LOAN GROUP 1 % OF LOAN GROUP 2 MONTHLY TAX INSURANCE TO REPLACEMENT IMPROVEMENTS INITIAL TI/LC
NUMBER BALANCE BALANCE ESCROW ESCROW RESERVE RESERVE ESCROW
- ---------------------------------------------------------------------------------------------------------------------------------
109 0.43% 0.00% 19,584
110 0.43% 0.00% 3,424 637 16,820
111 0.00% 1.07% 1,359 1,918 12,390
112 0.00% 1.07% 2,911 113 7,500
113 0.00% 1.01% 4,952 2,598 20,004 1,000
114 0.00% 1.00% 3,750 2,229 18,500 4,188
115 0.00% 1.00% 3,783 1,554 24,552 3,750
116 0.38% 0.00% 2,376 617 3,838
117 0.37% 0.00%
118 0.00% 0.96% 4,134 7,010 25,008 5,563
119 0.36% 0.00% 7,324 2,473 20,004
120 0.36% 0.00% 1,680
121 0.00% 0.84% 1,103 303 6,167 9,200
122 0.33% 0.00% 1,519
123 0.00% 0.80% 875 1,316 8,500 4,938
124 0.00% 0.80% 4,640 2,561 34,625
125 0.00% 0.78% 531 1,286 7,860
126 0.00% 0.68% 1,758 1,104 6,300 1,000
127 0.00% 0.65% 1,375 200 4,000
128 0.00% 0.61% 589 387 5,652 4,563
129 0.00% 0.60% 3,120 1,836 12,000 1,250
130 0.00% 0.58% 1,625 2,006
131 0.22% 0.00% 2,392 (2) 5,112 46,500
132 0.00% 0.56% 1,001 390 5,100
133 0.00% 0.52% 2,322 (2)
134 0.00% 0.52% 2,200 933 15,252 2,500
135 0.00% 0.51% 1,037 160 3,000
136 0.00% 0.50% 486 829 1,250
137 0.00% 0.47% 973 113 2,500
138 0.00% 0.45% 352 154 4,042
139 0.00% 0.44% 1,391 884 17,760 3,250.00
140 0.08% 0.00%
MORTGAGE
LOAN ONGOING TI/LC
NUMBER FOOTNOTE
- ---------------------------
109 (1)
110
111
112
113
114
115
116
117
118
119 (1)
120 (1)
121
122
123
124
125
126
127
128
129
130
131 (1)
132
133
134
135
136
137
138
139
140
(1) In addition to any such escrows funded at loan closing for potential TI/LC,
these loans require funds to be escrowed during some or all of the loan term for
TI/LC expenses, which may be incurred during the loan term. In certain
instances, escrowed funds may be released to the borrower upon satisfaction of
certain leasing conditions.
(2) Monthly escrows for insurance have been aggregated within the monthly escrow
for taxes.
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2003-C4
ANNEX A-4 COMMERCIAL TENANT SCHEDULE
MORTGAGE
LOAN LOAN GROUP GENERAL PROPERTY CUT-OFF DATE LOAN
NUMBER NUMBER PROPERTY NAME TYPE SPECIFIC PROPERTY TYPE BALANCE ($)
- ------------------------------------------------------------------------------------------------------------------------------
1 1 Pico Rivera Towne Center Retail Anchored 33,500,000.00
3 1 King Farm Village Center Mixed Use Retail/Multifamily 29,000,000.00
4 1 Dogwood Festival Market Retail Anchored 25,336,763.55
5 1 Fair Lakes Center Retail Shadow Anchored 20,982,039.95
7 1 Point Plaza East Office Suburban 20,679,772.11
9 1 American Bank Building Office CBD 17,650,000.00
10 1 Encino Corporate Plaza Office Suburban 17,600,000.00
11 1 Dover Esplanade Office Suburban 17,447,772.22
12 1 AmCap - 80th & Wadsworth Retail Anchored 16,679,000.00
14 1 Calabasas Courtyard Office Suburban 13,770,129.31
15 1 Edison Technology Center Industrial Flex 13,683,967.55
16 1 Midway Shopping Center Retail Anchored 13,486,968.34
17 1 Gables CitiTower Office CBD 13,104,550.33
18 1 AmCap - Mississippi & Havana Retail Anchored 13,052,000.00
22 1 1940 Century Park East Office Office CBD 11,696,710.23
23 1 Warrenton Village Retail Anchored 11,290,083.37
24 1 Heritage Village Center Retail Anchored 11,274,356.21
25 1 Willowtree Shopping Center Retail Anchored 11,173,175.91
27 1 Drew 19 Shopping Center Retail Anchored 9,953,989.91
28 1 Costco Wholesale Warehouse Retail Anchored 9,676,768.42
29 1 Raintree Plaza Shopping Center Retail Anchored 9,427,367.17
34 1 Jackson Tower Office CBD 7,700,000.00
35 1 Southpark I & II Retail Unanchored 7,618,871.40
36 1 Southside Plaza Retail Anchored 7,600,000.00
37 1 Gardena Marketplace Retail Shadow Anchored 7,300,000.00
39 1 Victor Square Retail Unanchored 6,825,000.00
40 1 Mohawk Building Mixed Use Office/Retail 6,700,000.00
41 1 El Rancho Shopping Center Retail Anchored 6,484,432.45
42 1 7233 West Dempster Retail Retail Unanchored 6,472,042.89
43 1 Tampa Medical Tower Office Medical 6,290,336.95
45 1 AmCap - Leetsdale & Monaco Retail Anchored 6,080,000.00
46 1 Guardian - Frederick Avenue Office Suburban 5,741,734.23
47 1 Lone Hill Shopping Center Retail Anchored 5,712,174.49
48 1 Trolley Industrial Center Industrial Light Industrial 5,450,000.00
49 1 Socastee Commons Shopping Center Retail Anchored 5,288,339.45
51 1 Lake Oconee Village Shopping Center Retail Anchored 5,183,101.63
52 1 CVS 15th Street / 69 South Portfolio Retail Anchored 4,845,980.13
52.1 CVS - 15th Street & Burch and Hatfield Retail Anchored
52.2 CVS - 69 South Retail Anchored
55 1 Preston Commons Retail Shadow Anchored 4,745,958.66
57 1 Centerra Retail Shadow Anchored 4,585,660.46
58 1 Mill Pond Farm Mixed Use Office/Retail 4,484,692.02
59 1 Boulder Major Marketplace Retail Shadow Anchored 4,478,136.18
60 1 Hugo Terrace Retail Shadow Anchored 4,407,006.78
61 1 Walgreens - Manchester Retail Anchored 4,286,697.56
62 1 Sumter Crossing Shopping Center Retail Anchored 4,278,031.38
65 1 Walgreens - Clinton Township Retail Anchored 4,141,017.15
67 1 Eaton Center Retail Anchored 4,088,268.05
69 1 Walgreens - Rosedale Retail Anchored 4,041,718.61
71 1 First Republic Bank Building Office Suburban 3,989,941.36
75 1 Wellington Green - Parcel F Retail Anchored 3,800,000.00
77 1 Walgreens - Baltimore Retail Anchored 3,722,372.94
78 1 Flamingo Marketplace Shoppes Retail Shadow Anchored 3,713,200.98
79 1 Walgreens - Duluth Retail Anchored 3,704,666.69
81 1 Somerset Marketplace Retail Retail Shadow Anchored 3,664,280.67
82 1 Walgreens - 92nd and Commercial Retail Anchored 3,647,056.31
83 1 Walgreens - Oro Valley Retail Anchored 3,642,402.01
84 1 Shops of Village Green Retail Shadow Anchored 3,596,897.13
86 1 Carnegie Centre Office Suburban 3,592,457.20
89 1 Northeast Corporate Centre Office Suburban 3,517,369.99
90 1 Walgreens - Johnson City Retail Anchored 3,510,023.98
91 1 Temecula Pads P & Q Retail Shadow Anchored 3,487,401.31
92 1 Trinity Square Mixed Use Office/Retail 3,484,415.86
93 1 Walgreens - Houston Retail Anchored 3,442,830.00
95 1 Walgreens Plaza Retail Anchored 3,297,214.18
96 1 AmCap - Table Mesa Retail Anchored 3,280,000.00
100 1 Walgreens - Mooresville Retail Anchored 3,093,289.91
101 1 West Carmel Shoppes Retail Unanchored 3,086,512.52
102 1 Walgreens - Cedar Park Retail Anchored 3,073,311.45
103 1 Walgreens - Lacey Retail Anchored 2,996,960.00
104 1 Walgreens - Saint George Retail Anchored 2,993,516.94
105 1 Walgreens - Tucson Retail Anchored 2,875,384.23
107 1 Walgreens - McDonough Retail Anchored 2,804,385.22
108 1 Eckerds - Grapevine Retail Anchored 2,789,152.37
109 1 Goshen Industrial Industrial Warehouse 2,788,981.66
110 1 Shockoe Centre Office Building Office CBD 2,779,430.58
116 1 AmCap - Southgate SC Retail Anchored 2,449,000.00
117 1 AmCap - Capitol Hill Retail Anchored 2,400,000.00
119 1 Mankato Place Mixed Use Office/Retail 2,316,448.76
120 1 Eckerds - Weekie Wachee Retail Anchored 2,316,178.51
122 1 CVS Pleasant Grove, AL Retail Anchored 2,094,034.65
131 1 Acme Kent Plaza Retail Shadow Anchored 1,423,127.36
140 1 Rite Aid - Santa Barbara, CA Retail Unanchored 507,614.01
MORTGAGE % OF AGGREGATE
LOAN CUT-OFF DATE % OF LOAN GROUP 1 NUMBER OF
NUMBER BALANCE BALANCE UNITS
- ---------------------------------------------------------
1 3.76% 5.22% 220,547
3 3.25% 4.52% 194,149
4 2.84% 3.95% 187,523
5 2.35% 3.27% 129,772
7 2.32% 3.22% 149,798
9 1.98% 2.75% 164,481
10 1.97% 2.74% 122,154
11 1.96% 2.72% 101,290
12 1.87% 2.60% 136,191
14 1.54% 2.15% 117,197
15 1.53% 2.13% 202,496
16 1.51% 2.10% 172,642
17 1.47% 2.04% 124,983
18 1.46% 2.03% 122,498
22 1.31% 1.82% 46,856
23 1.27% 1.76% 114,789
24 1.26% 1.76% 105,231
25 1.25% 1.74% 106,823
27 1.12% 1.55% 174,547
28 1.09% 1.51% 134,469
29 1.06% 1.47% 86,600
34 0.86% 1.20% 51,608
35 0.85% 1.19% 29,162
36 0.85% 1.18% 172,293
37 0.82% 1.14% 32,308
39 0.77% 1.06% 56,134
40 0.75% 1.04% 67,699
41 0.73% 1.01% 68,482
42 0.73% 1.01% 120,831
43 0.71% 0.98% 106,209
45 0.68% 0.95% 83,243
46 0.64% 0.89% 52,203
47 0.64% 0.89% 71,680
48 0.61% 0.85% 105,004
49 0.59% 0.82% 57,373
51 0.58% 0.81% 56,197
52 0.54% 0.76% 25,180
52.1 15,125
52.2 10,055
55 0.53% 0.74% 27,564
57 0.51% 0.71% 28,230
58 0.50% 0.70% 36,180
59 0.50% 0.70% 34,470
60 0.49% 0.69% 14,820
61 0.48% 0.67% 15,120
62 0.48% 0.67% 52,079
65 0.46% 0.65% 15,120
67 0.46% 0.64% 129,677
69 0.45% 0.63% 15,120
71 0.45% 0.62% 11,284
75 0.43% 0.59% 17,400
77 0.42% 0.58% 15,120
78 0.42% 0.58% 37,644
79 0.42% 0.58% 14,550
81 0.41% 0.57% 47,140
82 0.41% 0.57% 15,120
83 0.41% 0.57% 15,120
84 0.40% 0.56% 40,045
86 0.40% 0.56% 46,508
89 0.39% 0.55% 29,674
90 0.39% 0.55% 14,490
91 0.39% 0.54% 14,500
92 0.39% 0.54% 24,485
93 0.39% 0.54% 14,490
95 0.37% 0.51% 22,975
96 0.37% 0.51% 58,862
100 0.35% 0.48% 14,490
101 0.35% 0.48% 28,400
102 0.34% 0.48% 14,490
103 0.34% 0.47% 14,490
104 0.34% 0.47% 14,490
105 0.32% 0.45% 14,490
107 0.31% 0.44% 15,120
108 0.31% 0.43% 11,200
109 0.31% 0.43% 130,561
110 0.31% 0.43% 53,293
116 0.27% 0.38% 60,446
117 0.27% 0.37% 41,737
119 0.26% 0.36% 100,009
120 0.26% 0.36% 11,200
122 0.23% 0.33% 10,125
131 0.16% 0.22% 23,249
140 0.06% 0.08% 7,920
UNIT OF
MEASURE LARGEST TENANT NAME
- ------- -------------------
Sq. Ft. Ross
Sq. Ft. Safeway
Sq. Ft. Linens 'n Things
Sq. Ft. Rugged Wearhouse
Sq. Ft. Dept. of Social & Health Services
Sq. Ft. SRG Partnership
Sq. Ft. Roland Land Investment
Sq. Ft. Ocean County Board of Social Services
Sq. Ft. King Sooper's
Sq. Ft. HMS Capital
Sq. Ft. Peapod by Giant
Sq. Ft. Marshalls
Sq. Ft. American Airlines
Sq. Ft. King Sooper's
Sq. Ft. Horizon Media, Inc.
Sq. Ft. Safeway
Sq. Ft. Vons
Sq. Ft. Safeway
Sq. Ft. Rooms To Go
Sq. Ft. Costco
Sq. Ft. Ralphs
Sq. Ft. Craig Berkman & Associates
Sq. Ft. Central Carolina Bank
Sq. Ft. Wal-Mart
Sq. Ft. Blockbuster Video
Sq. Ft. Bassett Furniture Direct of Rochester
Sq. Ft. Interface Engineering
Sq. Ft. Ralphs
Sq. Ft. Sportmart
Sq. Ft. Tampa Heart Center, Inco
Sq. Ft. King Sooper's
Sq. Ft. AOAC International
Sq. Ft. Stater Brothers
Sq. Ft. Water Group Systems, Inco
Sq. Ft. Bi-Lo
Sq. Ft. Publix
Sq. Ft.
Sq. Ft. CVS
Sq. Ft. CVS
Sq. Ft. Car Toys
Sq. Ft. Johnny Carino's
Sq. Ft. Eat Fish, LLC
Sq. Ft. Chief Auto Parts
Sq. Ft. Sleepcare
Sq. Ft. Walgreens
Sq. Ft. Winn Dixie
Sq. Ft. Walgreens
Sq. Ft. Tractor Supply
Sq. Ft. Walgreens
Sq. Ft. First Republic Bank
Sq. Ft. Macaroni Grill
Sq. Ft. Walgreens
Sq. Ft. Emerald Coast Restaurant
Sq. Ft. Walgreens
Sq. Ft. Dollar Tree
Sq. Ft. Walgreens
Sq. Ft. Walgreens
Sq. Ft. Ginger's Hallmark
Sq. Ft. Fidelity National Title
Sq. Ft. State Financial Bank
Sq. Ft. Walgreens
Sq. Ft. China King/Iron Wok
Sq. Ft. Diamond Health Care
Sq. Ft. Walgreens
Sq. Ft. Walgreens
Sq. Ft. King Sooper's
Sq. Ft. Walgreens
Sq. Ft. Graham's Crackbox 30, Inc.
Sq. Ft. Walgreens
Sq. Ft. Walgreens
Sq. Ft. Walgreens
Sq. Ft. Walgreens
Sq. Ft. Walgreens
Sq. Ft. Eckerds
Sq. Ft. Amscan, Inc.
Sq. Ft. McSweeney, Burtch & Crump
Sq. Ft. Dillion's
Sq. Ft. King Sooper's
Sq. Ft. Minnesota Work Force
Sq. Ft. Eckerds
Sq. Ft. CVS
Sq. Ft. Laundry 101, Inc.
Sq. Ft. Rite Aid
LARGEST 2ND LARGEST
TENANT TENANT % OF 2ND LARGEST TENANT
% OF NRA LARGEST TENANT EXP. DATE 2ND LARGEST TENANT NAME NRA EXP. DATE
- -------------------------------------------------------------------------------------------------------------------------------
13.69% 30-Sep-2012 Marshalls 13.60% 30-Sep-2012
27.69% 31-Jan-2021 Long & Foster Real Estate, Inc. 2.54% 30-Jun-2009
17.02% 31-Jan-2013 Old Navy 13.35% 30-Apr-2007
9.44% 5-Aug-2007 JJ's Hallmark & Lamp Factory 9.25% 31-Jan-2004
46.85% 31-Dec-2011 Washington State Library 33.31% 31-Dec-2011
10.95% 30-Sep-2008 Wells Fargo Bank 7.78% 31-Dec-2006
6.42% 30-Nov-2006 M.E. Interest & M. Elikinawy 2.84% 31-Mar-2006
92.61% 1-Jul-2022 Grunin & Kalmanowitz, PA 2.27% 31-Dec-2012
53.21% 30-Nov-2009 Coomers 11.95% 31-Mar-2004
17.37% 9-Jul-2005 Huntington Provider Services 11.92% 31-May-2003
46.17% 31-Jul-2009 Pleasants Hardware Co. 22.71% 31-Jan-2010
29.57% 30-Apr-2012 Bachetti Brothers 12.41% 28-Feb-2005
12.74% 31-Dec-2004 Sabre A 6.37% 31-Dec-2004
50.22% 30-Nov-2019 One $ Mart 10.03% 31-Jan-2006
22.76% 29-Feb-2008 Spotlight Health 21.20% 31-Jan-2005
50.42% 31-Aug-2022 Fashion Bug 7.40% 20-Apr-2004
54.04% 10-Oct-2025 Blockbuster Video 4.32% 30-Sep-2005
40.09% 31-Jan-2006 California Federal Savings 11.52% 31-Dec-2010
32.43% 30-Jun-2004 Best Buy 27.56% 31-Jan-2013
100.00% 17-Nov-2048
48.50% 31-Jan-2008 Denny's, Inc. 7.62% 31-Mar-2010
9.66% 31-Mar-2004 The Trust For Public Lands 8.87% 31-Dec-2007
24.71% 31-Mar-2009 Kinkos 22.88% 31-Dec-2009
68.89% 29-Dec-2011 Food Lion 16.83% 17-Dec-2013
11.76% 29-Jul-2011 Burger King 8.67% 15-Dec-2021
29.10% 23-Nov-2011 RobCor Home Furnishings, Inc dba Thomasville Home
Furnishings of Rochester 26.72% 31-Mar-2010
31.82% 31-Aug-2009 Borders 30.28% 31-Jul-2004
68.68% 30-Jun-2023 Bank of the West 9.33% 31-Oct-2011
49.14% 31-Aug-2013 Michaels 15.06% 30-Jun-2003
9.18% 26-Feb-2005 NanobacLabs, LLC 7.26% 30-Jun-2010
74.76% 31-Jul-2014 Hollywood Video 7.34% 28-Feb-2007
24.75% 30-Nov-05 Hirschel, Savitz 16.81% 23-Sep-2003
34.04% 31-Oct-2007 King's Gym 7.53% 30-Jun-2007
21.41% 31-Oct-2005 Rotad, Inc. and Frontier Holdings, Inc. 21.10% 30-Apr-2006
81.35% 31-Jan-2021 Myers Hair & Tanning 3.31% 28-Feb-2006
78.78% 31-Oct-2025 Cabinetry By Design 4.27% 31-Oct-2005
66.94% 31-Jan-2021 Burch and Hatfield 11.40% 30-Sep-2012
100.00% 31-Jan-2022
21.77% 28-Feb-2012 Planet Tan 15.60% 31-May-2012
23.03% 14-Apr-2012 Lone Star Steakhouse 23.03% 31-Dec-2005
30.40% 30-Jun-2007 Peter's Market 15.20% 30-Jun-2003
23.21% 30-Nov-2007 Blockbuster Video 14.51% 31-Oct-2009
30.01% 30-Jun-2007 Technology Credit Union 19.74% 6-Apr-2007
100.00% 30-Nov-2077
77.27% 30-May-2021 Movie Gallery 7.52% 31-May-2006
100.00% 31-Jan-2022
33.31% 31-Oct-2006 Kroger 20.13% 28-Feb-2006
100.00% 30-Sep-2061
100.00% 31-Mar-2015
43.10% 20-May-2017 Chili's Grill and Bar 40.23% 18-Jul-2017
100.00% 31-Jul-2061
31.06% 13-May-2011 Jubilee Gala Hall 10.96% 29-Mar-2007
100.00% 28-Feb-2078
16.97% 31-Oct-2012 Fashion Bug 16.97% 28-Feb-2012
100.00% 31-May-2021
100.00% 31-Aug-2077
12.95% 31-Mar-2015 Blockbuster Video 11.99% 31-May-2016
25.57% 1-Mar-2008 VNA (Visiting Nurses Association) 23.82% 30-Apr-2011
24.45% 1-Mar-2011 Northpoint Dental Group, Ltd. 20.35% 1-Apr-2011
100.00% 30-Sep-2021
47.59% 31-Jul-2022 La Salsa 16.55% 30-Jun-2013
41.59% 30-Apr-2006 Kinko's 12.93% 30-Jun-2003
100.00% 31-May-2062
79.10% 31-Mar-2044 The Casual Male 13.06% 31-Dec-2008
100.00% 30-Nov-2018
100.00% 31-Dec-2062
21.13% 31-Aug-2007 106th Street Grill 14.08% 31-Aug-2005
100.00% 31-Aug-2077
100.00% 26-Mar-2078
100.00% 31-Dec-2077
100.00% 31-Dec-2077
100.00% 30-Nov-2061
100.00% 7-Aug-2018
100.00% 31-Oct-2006
27.91% 1-Jan-2005 Matrix Capital Markets Group, I 14.46% 31-Jul-2007
78.83% 30-Nov-2016 Sunset Plaza Drug Corporation 10.80% 31-Mar-2003
100.00% 19-Jun-2009
9.93% 30-Jun-2008 Legal Services 6.75% 30-Nov-2008
100.00% 9-May-2021
100.00% 31-Jan-2021
15.48% 31-Oct-2003 Kent Cards and Gifts, Inc. 14.19% 14-Mar-2005
100.00% 31-May-2010
3RD LARGEST
TENANT % OF
3RD LARGEST TENANT NAME NRA
----------------------------------------------------------------
Staples 9.35%
Fontina Grille 2.27%
Borders 12.33%
Modell's Sporting Goods 8.32%
Dept. of Retirement Systems 8.65%
Meyer & Wyse 6.50%
Maury Abrams & Co. 2.83%
Business Staffing 1.58%
Dress Barn 6.47%
Environmental Industries, Inc. 9.29%
Seimens Security Technology 18.77%
Eckerds 5.79%
Ocariz, Gitlin, Zomerfeld 5.55%
On Your Feet 4.90%
California Bank & Trust 18.17%
Merchant's Tire & Auto 5.23%
Pam's Hallmark 4.32%
Bank of America 9.70%
Babies R Us 17.54%
Raintree Cleaners 3.81%
Margulis Jewelers 6.57%
Sprint 10.63%
CATO 2.79%
Fantastic Nails & Spa 8.49%
Permoda Enterprise, Inc (Floorz) 22.80%
Fletcher Farr Ayotte, P.C. Arc 20.01%
General Bank 3.77%
MacFrugal's 12.07%
PCPA 7.25%
Optical Masters 3.03%
Berman, Sobin & Gross 11.31%
China King Buffet 6.37%
California Direct Services, Inc. 15.11%
Southeastern Spirits 2.79%
Oconee Cellar 4.27%
Dan Overlin Day Spa and Boutique 15.06%
Brinker Restaurant Corporation (Chili's) 19.48%
Acumen Partners 6.63%
Auto Tech 7.80%
Michael Tong, DDS 11.11%
H&R Block 3.84%
Dollar General 5.86%
BP Amoco 16.67%
La Minutera Restaurant 10.63%
New China Restaurant 12.73%
China Buffet 11.26%
Renon & Associates, Inc. 10.36%
RSM McGladrey, Inc. 18.18%
Nextel 13.79%
Washington Hospital Center 9.15%
5 Star Cellular 3.93%
Evergreen Chinese Restaurant 10.92%
VA/Virginia Tech 14.06%
JC's Bar & Grill 5.96%
The Haze 6.61%
Electronic Maintenance Corporation 8.60%
MORTGAGE
3RD LARGEST TENANT LOAN
EXP. DATE NUMBER
- ----------------------------------------
30-Sep-2017 1
30-Sep-2011 3
30-Apr-2022 4
25-Apr-2012 5
31-Jan-2009 7
28-Feb-2006 9
30-Jun-2003 10
31-Aug-2007 11
30-Jun-2007 12
31-Dec-2003 14
30-Apr-2008 15
31-Aug-2004 16
30-Nov-2006 17
30-Jun-2005 18
30-Jun-2009 22
31-Jan-2009 23
31-Jan-2006 24
31-Dec-2009 25
31-Jan-2018 27
28
30-Sep-2006 29
30-Jun-2006 34
15-Feb-2004 35
31-Jan-2007 36
15-Feb-2012 37
31-Dec-2006 39
31-Jul-2007 40
30-Jun-2007 41
31-Jan-2006 42
30-Apr-2004 43
30-Nov-2005 45
31-Jul-2008 46
30-Jun-2012 47
30-Apr-2006 48
30-Oct-2004 49
31-Oct-2007 51
52
52.1
52.2
30-Apr-2008 55
30-Sep-2014 57
30-Jun-2004 58
11-Jul-2009 59
31-Dec-2012 60
61
30-Apr-2005 62
65
31-Jan-2003 67
69
71
31-Jan-2018 75
77
15-Jul-2008 78
79
30-Nov-2012 81
82
83
31-Oct-2010 84
31-Jan-2006 86
1-Jun-2007 89
90
30-Apr-2010 91
15-Dec-2004 92
93
28-Feb-2007 95
96
100
30-Sep-2007 101
102
103
104
105
107
108
109
29-Feb-2004 110
30-Sep-2006 116
117
31-May-2006 119
120
122
28-Feb-2007 131
140
WACHOVIA BANK COMMERCIAL MORTGAGE TRUST SERIES 2003-C4
ANNEX A-5 CERTAIN CHARACTERISTICS OF THE MORTGAGE
LOANS AND MORTGAGED PROPERTIES (CROSSED & PORTFOLIOS)
MORTGAGE CROSS-COLLATERALIZED AND
LOAN LOAN GROUP PROPERTY CROSS-DEFAULTED LOAN
NUMBER NUMBER PROPERTY NAME PROPERTY CITY STATE FLAG
- ------------------------------------------------------------------------------------------------------------------------------------
S & P Portfolio Various CA S & P Portfolio
- -----------------------------------------------------------------------------------------------------------------------------------
25 1 Willowtree Shopping Center Laguna Woods CA S & P Portfolio
28 1 Costco Wholesale Warehouse San Francisco CA S & P Portfolio
29 1 Raintree Plaza Shopping Center Culver City CA S & P Portfolio
41 1 El Rancho Shopping Center Arcadia CA S & P Portfolio
72 1 Coco Palms & Sandalwood Apartments Santa Ana CA S & P Portfolio
Portland Office Portfolio Portland OR Portland Office Portfolio
- -----------------------------------------------------------------------------------------------------------------------------------
9 1 American Bank Building Portland OR Portland Office Portfolio
34 1 Jackson Tower Portland OR Portland Office Portfolio
40 1 Mohawk Building Portland OR Portland Office Portfolio
13 2 Cambridge Square & Park Manor Portfolio DeKalb IL
- -----------------------------------------------------------------------------------------------------------------------------------
13.1 Cambridge Square Townhome Apartments DeKalb IL
13.2 Park Manor Apartments DeKalb IL
33 2 Gadsden Multifamily Portfolio Various AL
- -----------------------------------------------------------------------------------------------------------------------------------
33.1 Pine Ridge Apartments Gadsden AL
33.2 Wildhaven Townhome Apartments Rainbow City AL
33.3 South Town Apartments Rainbow City AL
33.4 Williamsburg Townhome Apartments Gadsden AL
52 1 CVS 15th Street / 69 South Portfolio Tuscaloosa AL
- -----------------------------------------------------------------------------------------------------------------------------------
52.1 CVS - 15th Street & Burch and Hatfield Tuscaloosa AL
52.2 CVS - 69 South Tuscaloosa AL
80 2 Woodard Portfolio Charlottesville VA
- -----------------------------------------------------------------------------------------------------------------------------------
80.1 Graduate Centre Charlottesville VA
80.2 Town Court Charlottesville VA
80.3 Montebello Circle Charlottesville VA
% OF
MORTGAGE AGGREGATE % OF LOAN % OF LOAN
LOAN LOAN GROUP ORIGINAL LOAN CUT-OFF DATE LOAN CUT-OFF DATE GROUP 1 GROUP 2
NUMBER NUMBER BALANCE ($) BALANCE ($) BALANCE BALANCE BALANCE
- ------------------------------------------------------------------------------------------------------
1 40,800,000 40,702,283.66 4.56% 6.34% 0.00%
- ------------------------------------------------------------------------------------------------------
25 1 11,200,000.00 11,173,175.91 1.25% 1.74% 0.00%
28 1 9,700,000.00 9,676,768.42 1.09% 1.51% 0.00%
29 1 9,450,000.00 9,427,367.17 1.06% 1.47% 0.00%
41 1 6,500,000.00 6,484,432.45 0.73% 1.01% 0.00%
72 1 3,950,000.00 3,940,539.71 0.44% 0.61% 0.00%
1 32,050,000 32,050,000.00 3.59% 4.99% 0.00%
- ------------------------------------------------------------------------------------------------------
9 1 17,650,000.00 17,650,000.00 1.98% 2.75% 0.00%
34 1 7,700,000.00 7,700,000.00 0.86% 1.20% 0.00%
40 1 6,700,000.00 6,700,000.00 0.75% 1.04% 0.00%
13 2 14,500,000 14,486,714.17 1.62% 0.00% 5.80%
- ----------------------------------------------------------------------------------------------------
33 2 7,825,000 7,802,044.51 0.87% 0.00% 3.12%
- ----------------------------------------------------------------------------------------------------
52 1 4,850,000 4,845,980.13 0.54% 0.76% 0.00%
- ----------------------------------------------------------------------------------------------------
80 2 3,675,000 3,666,768.25 0.41% 0.00% 1.47%
- ----------------------------------------------------------------------------------------------------
ORIGINAL
TERM TO REMAINING
MATURITY TERM TO REMAINING ORIGINAL REMAINING MATURITY DATE OR
OR ARD MATURITY OR IO PERIOD AMORT TERM AMORT TERM MONTHLY P&I ARD Balloon APPRAISED
(MOS.) ARD (MOS.) (MOS.) (MOS.) (MOS.) PAYMENT ($) BALANCE ($) VALUE ($) DSCR (x)
- -----------------------------------------------------------------------------------------------------------------------------------
60 58 360 358 228,595.45 37,836,461.86 63,670,000 1.60
- -----------------------------------------------------------------------------------------------------------------------------------
60 58 360 358 62,751.69 10,386,479.87 18,650,000 1.61
60 58 360 358 54,347.45 8,995,433.17 15,500,000 1.46
60 58 360 358 52,946.74 8,763,592.29 13,700,000 1.83
60 58 360 358 36,418.39 6,027,867.89 10,300,000 1.54
60 58 360 358 22,131.18 3,663,088.64 5,520,000 1.44
84 81 9 360 360 180,771.70 29,211,893.84 41,800,000 1.45
- -----------------------------------------------------------------------------------------------------------------------------------
84 81 9 360 360 99,551.34 16,087,049.33 22,900,000 1.45
84 81 9 360 360 43,430.33 7,018,146.14 10,100,000 1.43
84 81 9 360 360 37,790.03 6,106,698.37 8,800,000 1.47
120 119 360 359 83,332.91 12,157,544.00 18,500,000 1.44
- -----------------------------------------------------------------------------------------------------------------------------------
15,800,000
2,700,000
60 57 360 357 47,520.23 7,331,140.25 10,750,000 1.39
- -----------------------------------------------------------------------------------------------------------------------------------
4,500,000
1,100,000
2,700,000
2,450,000
120 119 360 359 29,078.20 4,114,584.18 6,282,000 1.45
- -----------------------------------------------------------------------------------------------------------------------------------
4,507,000
1,775,000
120 118 360 358 21,539.78 3,096,884.75 4,900,000 1.85
- -----------------------------------------------------------------------------------------------------------------------------------
2,340,000
1,190,000
1,370,000
ORIGINAL
TERM TO REMAINING CUT-OFF DATE
MATURITY TERM TO CUT-OFF LTV RATIO AT LOAN MORTGAGE
OR ARD MATURITY OR DATE LTV MATURITY OR NUMBER UNIT OF AMOUNT PER LOAN
(MOS.) ARD (MOS.) RATIO ARD OF UNITS MEASURE (UNIT)($) UW NET CASH FLOW ($) NUMBER
- ----------------------------------------------------------------------------------------------------------------------------
60 58 64.17% 59.65% 450,924 Sq. Ft. 90 4,382,692
- ----------------------------------------------------------------------------------------------------------------------------
60 58 59.91% 55.69% 106,823 Sq. Ft. 105 1,208,647 25
60 58 62.43% 58.04% 134,469 Sq. Ft. 72 954,771 28
60 58 68.81% 63.97% 86,600 Sq. Ft. 109 1,165,067 29
60 58 62.96% 58.52% 68,482 Sq. Ft. 95 672,523 41
60 58 71.39% 66.36% 54,550 Sq. Ft. 72 381,683 72
84 81 76.68% 69.89% 283,788 Sq. Ft. 113 3,148,088
- ----------------------------------------------------------------------------------------------------------------------------
84 81 77.07% 70.25% 164,481 Sq. Ft. 107 1,735,912 9
84 81 76.24% 69.49% 51,608 Sq. Ft. 149 745,510 34
84 81 76.14% 69.39% 67,699 Sq. Ft. 99 666,666 40
120 119 78.31% 65.72% 207 Units 69,984 1,444,807 13
- ----------------------------------------------------------------------------------------------------------------------------
181 Units 13.1
26 Units 13.2
60 57 72.58% 68.20% 272 Units 28,684 793,690 33
- ----------------------------------------------------------------------------------------------------------------------------
112 Units 33.1
28 Units 33.2
72 Units 33.3
60 Units 33.4
120 119 77.14% 65.50% 25,180 Sq. Ft. 192 504,436 52
- ----------------------------------------------------------------------------------------------------------------------------
15,125 Sq. Ft. 52.1
10,055 Sq. Ft. 52.2
120 118 74.83% 63.20% 35 Units 104,765 479,311 80
- ----------------------------------------------------------------------------------------------------------------------------
12 Units 245,764 80.1
14 Units 105,841 80.2
9 Units 127,706 80.3
ANNEX B
ABN AMRO WACHOVIA BANK COMMERCIAL MORTGAGE TRUST Statement Date:
LaSalle Bank N.A. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES Payment Date:
135 S. LaSalle Street Suite 1625 SERIES 2003-C4 Prior Payment:
Chicago, IL 60603 Next Payment:
Record Date:
ABN AMRO ACCT: XX-XXXX-XX-X
Administrator: Analyst:
REPORTING PACKAGE TABLE OF CONTENTS
Page(s)
------
Issue Id: WBCM03C4 REMIC Certificate Report Closing Date:
Bond Interest Reconciliation First Payment Date:
Monthly Data File Name: Cash Reconciliation Summary Assumed Final Payment Date:
WBCM03C4_YYYYMM_3.zip 15 Month Historical Loan Status Summary
15 Month Historical Payoff/Loss Summary
Historical Collateral Level Prepayment Report
Delinquent Loan Detail
Mortgage Loan Characteristics
Loan Level Detail
Specially Serviced Report
Modified Loan Detail
Realized Loss Detail
Appraisal Reduction Detail
PARTIES TO THE TRANSACTION
DEPOSITOR: Wachovia Commercial Mortgage Securities, Inc.
UNDERWRITERS: Wachovia Securities, Inc./ABN AMRO Inc. / Nomura Securities
International, Inc.
MASTER SERVICER: Wachovia Bank, National Association
SPECIAL SERVICER: Clarion Partners, LLC.
RATING AGENCY: Standard & Poor's Ratings Services / Fitch, Inc.
INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES
LaSalle Web Site www.etrustee.net
LaSalle Factor Line (800) 246-5761
03/19/2003 - 13:06 (MXXX-MXXX) (C)2003 LaSalle Bank N.A.
B-1
ABN AMRO WACHOVIA BANK COMMERCIAL MORTGAGE TRUST Statement Date:
LaSalle Bank N.A. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES Payment Date:
SERIES 2003-C4 Prior Payment:
WAC: Next Payment:
WA Life Term: Record Date:
WA Amort Term: ABN AMRO ACCT: XX-XXXX-XX-X
Current Index:
Next Index: REMIC CERTIFICATE REPORT
</Table>
ORIGINAL OPENING PRINCIPAL PRINCIPAL NEGATIVE CLOSING INTEREST INTEREST PASS-THROUGH
CLASS FACE VALUE (1) BALANCE PAYMENT ADJ. OR LOSS AMORTIZATION BALANCE PAYMENT ADJUSTMENT RATE (2)
CUSIP Per 1,000 Per 1,000 Per 1,000 Per 1,000 Per 1,000 Per 1,000 Per 1,000 Per 1,000 Next Rate (3)
- ---------------------------------------------------------------------------------------------------------------------------------
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
==================================================================================================================================
TOTAL P&I PAYMENT 0.00
==============================
Notes: (1) N denotes notional balance not included in total
(2) Accrued Interest plus/minus Interest Adjustment minus Deferred
Interest equals Interest Payment
(3) Estimated
B-2
ABN AMRO WACHOVIA BANK COMMERCIAL MORTGAGE TRUST Statement Date:
LaSalle Bank N.A. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES Payment Date:
SERIES 2003-C4 Prior Payment:
Next Payment:
Record Date:
ABN AMRO Acct: XX-XXXX-XX-X
BOND INTEREST RECONCILIATION
Deductions Additions
--------------------------------- ------------------------------------------------
Accrual Accrued Deferred & Prior Int Accrual Prepay- Other
----------- Pass Thru Certificate Allocable Accretion Interest Int. Short- on prior ment Interest
Class Method Days Rate Interest PPIS Interest Loss/Exp falls Due Shortfall(3) Penalties Proceeds(1)
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
0.00 0.00 0.00 0.00 0.00 0.00 0.00
===================================================================================================================================
Remaining
Distributable Interest Current Period Outstanding Credit Support
Certificate Payment (Shortfall)/ Interest --------------------
Interest(2) Amount Recovery Shortfalls Original Current(4)
------------- -------- --------------- ----------- --------------------
- ------------------------------------------------------------------------------------------------------------------------------------
0.00 0.00 0.00
====================================================================================================================================
(1) Other Interest Proceeds are additional interest amounts specifically
allocated to the bond(s) and used in determining the Distributable
Interest of the bonds.
(2) Accrued - Deductions + Additional Interest.
(3) Where applicable.
(4) Determined as follows: (A) the ending balance of all the classes less
(B) the sum of (i) the ending balance of the class and (ii) the ending
balance of all classes which are not subordinate to the class divided
by (A).
03/19/2003-13:06 (MXXX-MXXX) (c) 2003 LaSalle Bank N.A.
B-3
ABN AMRO WACHOVIA BANK COMMERCIAL MORTGAGE TRUST Statement Date:
Lasalle Bank N.A. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES Payment Date:
SERIES 2003-C4 Prior Payment:
Next Payment:
Record Date:
ABN AMRO ACCT: XX-XXXX-XX-X
CASH RECONCILIATION SUMMARY
INTEREST SUMMARY PRINCIPAL SUMMARY SERVICING FEE SUMMARY
Current Scheduled Interest SCHEDULED PRINCIPAL: Current Servicing Fees
Less Deferred Interest Current Scheduled Principal Plus Fees Advanced for PPIS
Less PPIS Reducing Scheduled Int Advanced Scheduled Principal Less Reduction for PPIS
Plus Gross Advance Interest Scheduled Principal Plus Delinquent Servicing Fees
Less ASER Interest Adv Reduction UNSCHEDULED PRINCIPAL: Total Servicing Fees
Less Other Interest Not Advanced Curtailments
Less Other Adjustment Advanced Scheduled Principal PPIS SUMMARY
Total Liquidation Proceeds
UNSCHEDULED INTEREST: Repurchase Proceeds Gross PPIS
Prepayment Penalties Other Principal Proceeds Reduced by PPIE
Yield Maintenance Penalties Total Unscheduled Principal Reduced by Shortfalls in Fees
Other Interest Proceeds Remittance Principal Reduced by Other Amounts
Total Remittance P&I Due Trust PPIS Reducing Scheduled Interest
Less Fees Paid to Servicer Remittance P&I Due Certs PPIS Reducing Servicing Fee
Less Fee Strips Paid by Servicer PPIS Due Certificate
LESS FEES & EXPENSES PAID BY/TO SERVICER
Special Servicing Fees POOL BALANCE SUMMARY ADVANCE SUMMARY
Workout Fees BALANCE COUNT (ADVANCE MADE BY SERVICER)
Liquidation Fees Beginning Pool Principal Interest
Interest Due Serv on Advances Scheduled Principal Prior Outstanding
Non Recoverable Advances Unscheduled Principal Plus Current Period
Misc. Fees & Expenses Deferred Interest Less Recovered
Plus Trustee Fees Paid by Servicer Liquidations Less Non Recovered
Total Unscheduled Fees & Expenses Repurchases Ending Outstanding
Total Interest Due Trust Ending Pool
LESS FEES & EXPENSES PAID BY/TO TRUST
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total
Total Interest Due Certs
03/19/2003 - 13:06 (MXXX-MXXX) (C)2003 LaSalle Bank N.A.
B-4
ABN AMRO WACHOVIA BANK COMMERCIAL MORTGAGE TRUST Statement Date:
LaSalle Bank N.A. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES Payment Date:
SERIES 2003-C4 Prior Payment:
Next Payment:
Record Date:
ABN AMRO ACCT: XX-XXXX-XX-X
ASSET BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
Delinquency Aging Categories
- --------------------------------------------------------------------------------------------------------
Distribution Delinq 1 Month Delinq 2 Months Delinq 3+ Months Foreclosure REO
Date ------------------------------------------------------------------------------------------
# Balance # Balance # Balance # Balance # Balance
01/00/00
========================================================================================================
Special Event Categories(1)
----------------------------------------------------
Modifications Specially Serviced Bankruptcy
------------- ------------------ ----------
# Balance # Balance # Balance
=======================================================
===================================================================================================================================
(1) Modification, Specially Serviced & Bankruptcy Totals are Included in the
Appropriate Delinquency Aging Category.
03/19/2003 - 13:06 (MXXX-MXXX) (C)2003 LaSalle Bank N.A.
B-5
ABN AMRO WACHOVIA BANK COMMERCIAL MORTGAGE TRUST Statement Date:
LaSalle Bank N.A. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES Payment Date:
SERIES 2003-C4 Prior Payment:
Next Payment:
Record Date:
ABN AMRO ACCT: XX-XXXX-XX-X
ASSET BACKED FACTS ~15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
<Caption>
Distribution Ending Pool (1) Payoffs (2) Penalties Appraisal Reduct. (2) Liquidations (2) Realized Losses (2)
Date
- ----------------------------------------------------------------------------------------------------------------------------------
# Balance # Balance # Amount # Balance # Balance # Amount
==================================================================================================================================
==================================================================================================================================
Remaining Term Curr Weighted Avg.
-----------------------------------------
Life Amort. Coupon Remit
==========================================
==========================================
(1) Percentage based on pool as of cutoff.
(2) Percentage based on pool as of beginning of period.
03/19/2003 - 13:06 (MXXX-MXXX) (C) LaSalle Bank N.A.
B-6
ABN AMRO WACHOVIA BANK COMMERCIAL MORTGAGE TRUST Statement Date:
LaSalle Bank N.A. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES Payment Date:
SERIES 2003-C4 Prior Payment:
Next Payment:
Record Date:
ABN AMRO ACCT: XX-XXXX-XX-X
HISTORICAL COLLATERAL LEVEL PREPAYMENT REPORT
<Caption>
Disclosure Payoff Initial Payoff Penalty Prepayment Maturity Property Geographic
Control # Period Balance Type Amount Amount Date Date Type Location
=======================================================================================================
==================================================================================================================================
CURRENT
CUMULATIVE 0 0
================
03/19/2003 - 13:06 (MXXX-MXXX) (C) 2003 LaSalle Bank N.A.
B-7
ABN AMRO WACHOVIA BANK COMMERCIAL MORTGAGE TRUST Statement Date:
LaSalle Bank N.A. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES Payment Date:
SERIES 2003-C4 Prior Payment:
Next Payment:
Record Date:
ABN AMRO ACCT: XX-XXXX-XX-X
DELINQUENT LOAN DETAIL
Paid Outstanding Out. Property Special
Disclosure Thru Current P&I P&I Protection Advance Servicer Foreclosure Bankruptcy REO
Control # Date Advance Advances** Advances Description (1) Transfer Date Date Date Date
===================================================================================================================================
<Caption>
===================================================================================================================================
A. P&I Advance - Loan in Grace Period 3. P&I Advance - Loan delinquent 3 months or More
B. P&I Advance - Late Payment but < 1 month delinq 4. Matured Balloon/Assumed Scheduled Payment
1. P&I Advance - Loan delinquent 1 month 7. P&I Advance (Foreclosure)
2. P&I Advance - Loan delinquent 2 months 9. P&I Advance (REO)
===================================================================================================================================
** Outstanding P&I Advances include the current period P&I Advance
03/19/2003 - 13:06 (MXXX-MXXX) (C) LaSalle Bank N.A.
B-8
ABN AMRO WACHOVIA BANK COMMERCIAL MORTGAGE TRUST Statement Date:
LaSalle Bank N.A. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES Payment Date:
SERIES 2003-C4 Prior Payment:
Next Payment:
Record Date:
ABN AMRO ACCT: XX-XXXX-XX-X
MORTGAGE LOAN CHARACTERISTICS
DISTRIBUTION OF PRINCIPAL BALANCES
Weighted Average
Current Scheduled # of Scheduled % of -------------------------
Balances Loans Balance Balance Term Coupon DSCR
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
0 0 0.00%
- --------------------------------------------------------------------------------------------------
Average Scheduled Balance
Maximum Scheduled Balance
Minimum Scheduled Balance
DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)
Weighted Average
Fully Amortizing # of Scheduled % of -------------------------
Mortgage Loans Loans Balance Balance Term Coupon DSCR
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
0 0 0.00%
- --------------------------------------------------------------------------------------------------
Minimum Remaining Term
Maximum Remaining Term
DISTRIBUTION OF MORTGAGE INTEREST RATES
Weighted Average
Current Mortgage # of Scheduled % of -------------------------
Interest Rate Loans Balance Balance Term Coupon DSCR
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
0 0 0.00%
- --------------------------------------------------------------------------------------------------
Minimum Mortgage Interest Rate 10.0000%
Maximum Mortgage Interest Rate 10.0000%
DISTRIBUTION OF REMAINING TERM (BALLOON)
Weighted Average
Balloon # of Scheduled % of -------------------------
Mortgage Loans Loans Balance Balance Term Coupon DSCR
- --------------------------------------------------------------------------------------------------
0 to 60
61 to 120
121 to 180
181 to 240
241 to 360
- --------------------------------------------------------------------------------------------------
0 0 0.00%
- --------------------------------------------------------------------------------------------------
Minimum Remaining Term 0
Maximum Remaining Term 0
03/19/2003 - 13:06 (MXXX-MXXX) (C) 2003 LaSalle Bank N.A.
B-9
ABN AMRO WACHOVIA BANK COMMERCIAL MORTGAGE TRUST Statement Date:
LaSalle Bank N.A. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES Payment Date:
SERIES 2003-C4 Prior Payment:
Next Payment:
Record Date:
ABN AMRO ACCT: XX-XXXX-XX-X
MORTGAGE LOAN CHARACTERISTICS
DISTRIBUTION OF DSCR (CURRENT)
Debt Service # of Scheduled % of
Coverage Ratio Loans Balance Balance WAMM WAC DSCR
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
0 0 0.00%
- --------------------------------------------------------------------------------------------------
Maximum DSCR
Minimum DSCR
DISTRIBUTION OF DSCR (CUTOFF)
Debt Service # of Scheduled % of
Coverage Ratio Loans Balance Balance WAMM WAC DSCR
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
0 0 0.00%
- --------------------------------------------------------------------------------------------------
Maximum DSCR 0.00
Minimum DSCR 0.00
GEOGRAPHIC DISTRIBUTION
# of Scheduled % of
Geographic Location Loans Balance Balance WAMM WAC DSCR
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
0 0.00%
- --------------------------------------------------------------------------------------------------
03/19/2003 - 13:06 (MXXX-MXXX) (C) 2003 LaSalle Bank N.A.
B-10
ABN AMRO WACHOVIA BANK COMMERCIAL MORTGAGE TRUST Statement Date:
LaSalle Bank N.A. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES Payment Date:
SERIES 2003-C4 Prior Payment:
Next Payment:
Record Date:
ABN AMRO ACCT: XX-XXXX-XX-X
MORTGAGE LOAN CHARACTERISTICS
DISTRIBUTION OF PROPERTY TYPES
# of Scheduled % of
Property Types Loans Balance Balance WAMM WAC DSCR
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
0 0 0.00%
- --------------------------------------------------------------------------------------------------
DISTRIBUTION OF AMORTIZATION TYPE
Amortization # of Scheduled % of
Type Loans Balance Balance WAMM WAC DSCR
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
DISTRIBUTION OF LOAN SEASONING
# of Scheduled % of
Number of Years Loans Balance Balance WAMM WAC DSCR
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
0 0 0.00%
- --------------------------------------------------------------------------------------------------
DISTRIBUTION OF YEAR LOANS MATURING
# of Scheduled % of
Year Loans Balance Balance WAMM WAC DSCR
- --------------------------------------------------------------------------------------------------
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014 & Longer
- --------------------------------------------------------------------------------------------------
0 0 0.00%
- --------------------------------------------------------------------------------------------------
03/19/2003 - 13:06 (MXXX-MXXX) (C) 2003 LaSalle Bank N.A.
B-11
ABN AMRO WACHOVIA BANK COMMERCIAL MORTGAGE TRUST Statement Date:
LaSalle Bank N.A. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES Payment Date:
SERIES 2003-C4 Prior Payment:
Next Payment:
Record Date:
ABN AMRO ACCT: XX-XXXX-XX-X
LOAN LEVEL DETAIL
- ----------------------------------------------------------------------------------------------------------------------------
Operating Ending
Disclosure Property Statement Maturity Principal Note Scheduled
Control # Grp Type State DSCR NOI Date Date Balance Rate P&I
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
W/Avg 0.00 0 0 0
- ----------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------
Spec. Loan Prepayment
Disclosure Mod. Serv ASER Status --------------------------------
Control # Flag Flag Flag Code(1) Amount Penalty Date
- --------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------------
0 0
- --------------------------------------------------------------------------------------------------------------------------------
* NOI and DSCR, if available and reportable under the terms of the
Pooling and Servicing Agreement, are based on information obtained from
the related borrower, and no other party to the agreement shall be held
liable for the accuracy or methodology used to determine such figures.
(1) Legend: A. P&I Adv - in Grace Period 1. P&I Adv - delinquent 1 month 3. P&I Adv - delinquent 3+ months
B. P&I Adv - < one month delinq 2. P&I Adv - delinquent 2 months 4. Mat. Balloon/Assumed P&I
(1) Legend: A. P&I Adv - in Grace Period 5. Prepaid in Full 7. Foreclosure 9. REO 11. Modification
B. P&I Adv - < one month delinq 6. Specially Serviced 8. Bankruptcy 10. DPO
03/19/2003 - 13:06 (MXXX-MXXX) (C) 2003 LaSalle Bank N.A.
B-12
ABN AMRO WACHOVIA BANK COMMERCIAL MORTGAGE TRUST Statement Date:
LaSalle Bank N.A. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES Payment Date:
SERIES 2003-C4 Prior Payment:
Next Payment:
Record Date:
ABN AMRO ACCT: XX-XXXX-XX-X
SPECIALLY SERVICED (PART I) ~ LOAN DETAIL
- --------------------------------------------------------------------------------
Balance
Disclosure Transfer Loan Status --------------------- Note Maturity
Control # Date Code(1) Scheduled Actual Rate Date
- --------------------------------------------------------------------------------
<Caption>
- -----------------------------------------------------------
Remaining Term
- ----------------- Property NOI
Life Amort. Type State NOI DSCR Date
- -----------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------------
<Table>
<Caption>
(1) Legend: A. P&I Adv - in Grace Period 1. P&I Adv - delinquent 1 month 3. P&I Adv - delinquent 3+ months 7. Foreclosure
B. P&I Adv - < 1 month delinq. 2. P&I Adv - delinquent 2 months 4. Mat. Balloon/Assumed P&I 8. REO
</Table>
03/19/2003 - 13:06 (MXXX-MXXX) (C) 2003 LaSalle Bank N.A.
B-13
ABN AMRO WACHOVIA BANK COMMERCIAL MORTGAGE TRUST Statement Date:
LaSalle Bank N.A. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES Payment Date:
SERIES 2003-C4 Prior Payment:
Next Payment:
Record Date:
ABN AMRO ACCT: XX-XXXX-XX-X
SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS
- --------------------------------------------------------------------------------------------------------------------------------
Disclosure Resolution
Control # Strategy Comments
- --------------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------------
03/19/2003 - 13:06 (MXXX-MXXX) (C) 2003 LaSalle Bank N.A.
B-14
ABN AMRO WACHOVIA BANK COMMERCIAL MORTGAGE TRUST Statement Date:
LaSalle Bank N.A. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES Payment Date:
SERIES 2003-C4 Prior Payment:
Next Payment:
Record Date:
ABN AMRO ACCT: XX-XXXX-XX-X
MODIFIED LOAN DETAIL
- --------------------------------------------------------------------------------------------------------------------------------
Modified
Disclosure Modification Cutoff Maturity Modification
Control # Date Maturity Date Date Description
- --------------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------------
03/19/2003 - 13:06 (MXXX-MXXX) (C) 2003 LaSalle Bank N.A.
B-15
ABN AMRO WACHOVIA BANK COMMERCIAL MORTGAGE TRUST Statement Date:
LaSalle Bank N.A. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES Payment Date:
SERIES 2003-C4 Prior Payment:
Next Payment:
Record Date:
ABN AMRO ACCT: XX-XXXX-XX-X
REALIZED LOSS DETAIL
- ----------------------------------------------------------------------------------------------------
Beginning Gross Proceeds Aggregate
Disclosure Appraisal Appraisal Scheduled Gross as a % of Liquidation
Period Control # Date Value Balance Proceeds Sched Principal Expenses*
- ----------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------
CURRENT TOTAL 0.00 0.00 0.00
CUMULATIVE 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------
Net Net Proceeds
Liquidation as a % of Realized
Proceeds Sched. Balance Loss
- ----------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------
CURRENT TOTAL 0.00 0.00 0.00
CUMULATIVE 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------
* Aggregate liquidation expenses also include outstanding P&I advances
and unpaid servicing fees, unpaid trustee fees, etc.
03/19/2003 - 13:06 (MXXX-MXXX) (C) 2003 LaSalle Bank N.A.
B-16
ABN AMRO WACHOVIA BANK COMMERCIAL MORTGAGE TRUST Statement Date:
LaSalle Bank N.A. COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES Payment Date:
SERIES 2003-C4 Prior Payment:
Next Payment:
Record Date:
ABN AMRO ACCT: XX-XXXX-XX-X
APPRAISAL REDUCTION DETAIL
- ------------------------------------------------------------------------------------------------------
Disclosure Appraisal Scheduled ARA Current P&I Note Maturity
Control # Red. Date Balance Amount Advance ASER Rate Date
- ------------------------------------------------------------------------------------------------------
<Caption>
- ---------------------------------------------------------
Remaining Term Appraisal
- ----------------- Property -------------
Life Amort. Type State DSCR Value Date
- ---------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
03/19/2003 - 13:06 (MXXX-MXXX) (C) 2003 LaSalle Bank N.A.
B-17
ANNEX C
CMSA INVESTOR REPORTING PACKAGE
DELINQUENT LOAN STATUS REPORT
as of _____________
(Loan Level Report)
<Table>
<Caption>
Operating Information Reflected As NOI ______ or NCF _______
S4 S55 S61 S57 S58 S62 or S63 L8 L7 L37 L39 L38 L25
- ---------- -------- -------- ---- ----- ---------- ---- ---------- ----------- ----------- ----------- -------
(a) (b) (c) (d) (e)=a+b+c+d
---------- ----------- ----------- ----------- ----------- -------
ENDING OTHER
LOAN PAID SCHEDULED TOTAL P&I EXPENSE TOTAL T&I CURRENT
PROSPECTUS PROPERTY PROPERTY SQ FT OR THRU LOAN ADVANCES ADVANCE ADVANCES TOTAL MONTHLY
ID NAME TYPE CITY STATE UNITS DATE BALANCE OUTSTANDING OUTSTANDING OUTSTANDING EXPOSURE P&I
- ---------- -------- -------- ---- ----- ---------- ---- ---------- ----------- ----------- ----------- ---------- -------
LOANS IN FORECLOSURE AND NOT REO
90 + DAYS DELINQUENT
60 TO 89 DAYS DELINQUENT
30 TO 59 DAYS DELINQUENT
CURRENT AND AT SPECIAL SERVICER
<Caption>
L54 OR L56 OR
L58 L68/L92 L70/L93
L10 L11 OR L73 OR L96 OR L97 L74 L75 L35 L77 L79 L76
- -------- -------- -------- ------- --------- --------- --------- --------- -------- ----------- ---------
(F) (.90*F) - e
--------- -----------
LOSS DATE ASSET
APPRAISAL USING TOTAL EXPECTED TO
CURRENT LTM LTM BPO OR 90% APPRAISAL BE RESOLVED
INTEREST MATURITY NOI/NCF LTM DSCR VALUATION INTERNAL APPR. OR REDUCTION TRANSFER OR WORKOUT
RATE DATE DATE NOI/NCF (NOI/NCF) DATE VALUE** BPO(F) REALIZED DATE FORECLOSED STRATEGY* COMMENTS
- -------- -------- -------- ------- --------- --------- --------- ----------- --------- -------- ----------- --------- --------
LOANS IN FORECLOSURE AND NOT REO
90 + DAYS DELINQUENT
60 TO 89 DAYS DELINQUENT
30 TO 59 DAYS DELINQUENT
CURRENT AND AT SPECIAL SERVICER
</Table>
FCL = Foreclosure
LTM = Latest 12 Months either Last Normalized Annual, Normalized YTD or Trailing
12 months, if available.
*Workout Strategy should match the CMSA Loan Periodic Update File using
abbreviated words in place of a code number such as (FCL - In Foreclosure, MOD -
Modification, DPO - Discount Payoff, NS - Note Sale, BK - Bankruptcy, PP -
Payment Plan, TBD - To be determined etc...). It is possible to combine the
status codes if the loan is going in more than one direction (i.e. FCL/Mod,
BK/Mod, BK/FCL/DPO).
**BPO - Broker opinion
ANNEX D
CMSA INVESTOR REPORTING PACKAGE
HISTORICAL LOAN MODIFICATION REPORT
as of _____________
(Loan Level Report)
<Table>
<Caption>
S4 S57 S58 L49 L48 L7* L7* L50* L50* L25* L25*
BALANCE
EXTENSION WHEN
MOD/ PER DOCS EFFECTIVE SENT TO BALANCE AT THE # MTHS
PROSPECTUS EXTENSION OR DATE OF SPECIAL EFFECTIVE DATE OF OLD FOR RATE NEW NEW
ID CITY STATE FLAG SERVICER MODIFICATION SERVICER MODIFICATION RATE CHANGE RATE OLD P&I P&I
- ---------- ---- ----- --------- --------- ------------ -------- ----------------- ---- -------- ---- ------- ---
<Caption>
L11* L11* L47
(2) EST.
FUTURE
INTEREST
TOTAL # (1) LOSS TO
MTHS FOR REALIZED TRUST $
OLD NEW CHANGE LOSS TO (RATE
MATURITY MATURITY OF MOD TRUST $ REDUCTION) COMMENT
- -------- -------- -------- -------- ---------- -------
</Table>
THIS REPORT IS HISTORICAL
Information is as of modification. Each line should not change in the future.
Only new modifications should be added.
TOTAL FOR ALL LOANS:
* The information in these columns is from a particular point in time and
should not change on this report once assigned.
Future modifications done on the same loan are additions to the report.
(1) Actual principal loss taken by bonds
(2) Expected future loss due to a rate reduction. This is just an estimate
calculated at the time of the modification.
ANNEX E
CMSA INVESTOR REPORTING PACKAGE
HISTORICAL LIQUIDATION REPORT
(REO-SOLD, DISCOUNTED PAYOFF OR NOTE SALE)
AS OF ________________________
(LOAN LEVEL REPORT)
<Table>
<Caption>
S4 S55 S61 S57 S58 L75 L29 L45
(c) = b/a (a) (b) (d)
LATEST
% APPRAISAL
RECEIVED OR EFFECTIVE NET AMT
PROSPECTUS PROPERTY PROPERTY FROM BROKERS DATE OF SALES RECEIVED
LOAN ID NAME TYPE CITY STATE LIQUIDATION OPINION LIQUIDATION PRICE FROM SALE
THIS REPORT IS HISTORICAL
All information is from the liquidation date and does not need to be updated.
TOTAL ALL LOANS:
CURRENT MONTH ONLY:
<Caption>
L7 L37 L39+L38 L47
(e) (f) (g) (h) (i)=d - (f+g+h) (k) (m) (n)=k+m (o)=n/e
TOTAL T & I DATE OF
AND OTHER DATE MINOR
ENDING TOTAL P&I EXPENSE SERVICING LOSS MINOR ADJ TOTAL LOSS LOSS % OF
SCHEDULED ADVANCE ADVANCE FEES REALIZED PASSED ADJ TO PASSED WITH SCHEDULED
BALANCE OUTSTANDING OUTSTANDING EXPENSE NET PROCEEDS LOSS THRU TRUST THRU ADJUSTMENT BALANCE
THIS REPORT IS HISTORICAL
All information is from the liquidation date and does not need to be updated.
TOTAL ALL LOANS:
CURRENT MONTH ONLY:
</Table>
(h) Servicing Fee Expense includes fees such as Liquidation or Disposition fees
charged by the Special Servicer.
ANNEX F
CMSA INVESTOR REPORTING PACKAGE
REO STATUS REPORT
AS OF ________________________
(PROPERTY LEVEL REPORT)
<Table>
<Caption>
P16
OR
P4 P7 P13 P9 P10 P17 L8 P21 L37 L39 L38
(a) (b) (c) (d) (e)=a+b+c+d
ALLOCATED
ENDING OTHER
SQ FT PAID SCHEDULED TOTAL P&I EXPENSE TOTAL T & I
PROPERTY PROPERTY PROPERTY OR THRU LOAN ADVANCE ADVANCE ADVANCE TOTAL
ID NAME TYPE CITY STATE UNITS DATE AMOUNT OUTSTANDING OUTSTANDING OUTSTANDING EXPOSURE
<Caption>
P53 P58 OR
OR P72/P79
L25 L11 P74 OR P83 P24 P25 L35 L77 P28 P26
(f) (g) (h)=(.90*g)-e
APPRAISAL DATE
BPO OR APPRAISAL TOTAL ASSET
CURRENT LTM INTERNAL BPO OR LOSS USING APPRAISAL REO EXPECTED
MONTHLY MATURITY NOI/NCF LTM DSCR VALUATION VALUE INTERNAL 90% APPR. OR REDUCTION TRANSFER ACQUISITION TO BE COM-
P&I DATE DATE (NOI/NCF) DATE SOURCE(1) VALUE BPO(F) REALIZED DATE DATE RESOLVED MENTS
</Table>
REO's data reflected at the property level for relationships with more than one
(1) property should use the Allocated Ending Scheduled Loan Amount, and prorate
all advances and expenses or other loan level data as appropriate.
ANNEX G
CMSA INVESTOR REPORTING PACKAGE
SERVICER WATCH LIST
AS OF _____________
(LOAN LEVEL REPORT)
<Table>
<Caption>
Operating Information Reflected As NOI __________ or NCF __________
S4 S55 S61 S57 S58 L7 L8 L11 L56/L93 L70/L97
ENDING PRECEDING MOST
SCHEDULED PAID FISCAL YR RECENT
PROSPECTUS PROPERTY LOAN THRU MATURITY DSCR DSCR COMMENT/ACTION
LOAN ID PROPERTY NAME TYPE CITY STATE BALANCE DATE DATE NOI/NCF NOI/NCF TO BE TAKEN
List all loans on watch list in descending balance order.
Comment section should include reason and other pertinent information.
Should not include loans that are specially serviced.
WATCH LIST SELECTION CRITERIA SHOULD BE FOOTNOTED ON THE REPORT. THE CRITERIA
MAY BE DICTATED AS PER THE PSA OR THE SERVICER'S INTERNAL POLICY.
TOTAL: $
</Table>
ANNEX H
<Table>
<Caption>
COMMERCIAL OPERATING STATEMENT ANALYSIS REPORT (includes Retail/Office/Industrial/Warehouse/Mixed Use/Self Storage)
AS OF MM/DD/YY
PROPERTY OVERVIEW
PROSPECTUS ID
Current Scheduled Loan Balance/Paid to Date Current Allocated Loan Amount%
Property Name
Property Type
Property Address, City, State
Net Rentable SF/Units/Pads, Beds Use second box to specify sqft., units...
Year Built/Year Renovated
Cap Ex Reserve (annually)/per Unit.etc.(1) specify annual/per unit...
Year of Operations UNDERWRITING MM/DD/YY MM/DD/YY MM/DD/YY MM/DD/YY
Occupancy Rate (physical)
Occupancy Date
Average Rental Rate
(1) Total $ amount of Capital Reserves required annually by loan documents,
excl. Leasing Commission and TI's
</Table>
<Table>
INCOME: (prcdng yr (prcdng yr to
Number of Mos. Covered to base) 2nd prcdng)
Period Ended UNDERWRITING 3RD PRECEDING 2ND PRECEDING PRECEDING YR. TTM/YTD(2) YYYY-U/W YYYY-YYYY
Statement Classification(yr) BASE LINE (fm NOI Adj Sheet) AS OF / /XX VARIANCE VARIANCE
Gross Potential Rent(3)
Less: Vacancy Loss
OR
Bass Rent(3)
Expense Reimbursement
Percentage Rent
Parking Income
Other Income
*EFFECTIVE GROSS INCOME
(2) Servicer will not be expected to "Normalize" these YTD/TTM numbers.
(3) Use either Gross Potential (with Vacancy Loss) or Base Rents; use negative $amt for Vacancy
Loss
OPERATING EXPENSES:
Real Estate Taxes
Property Insurance
Utilities
Repair and Maintenance
Janitorial
Management Fees
Payroll & Benefits
Advertising & Marketing
Professional Fees
General and Administrative
Other Expenses
Ground Rent
*TOTAL OPERATING EXPENSES
OPERATING EXPENSE RATIO
*NET OPERATING INCOME
Leasing Commissions
Tenant Improvements
Capital Expenditures
Extraordinary Capital
Expenditures
TOTAL CAPITAL ITEMS
*NET CASH FLOW
DEBT SERVICE (PER SERVICER)
*NET CASH FLOW AFTER DEBT
SERVICE
*DSCR: (NOI/DEBT SERVICE)
*DSCR: (NCF/DEBT SERVICE)
SOURCE OF FINANCIAL DATA:
(ie. operating statements, financial statements, tax return, other)
</Table>
NOTES AND ASSUMPTIONS: Years above will roll, always showing a 3yr sequential
history. Comments from the most recent NOI Adjustment Worksheet should be
carried forward to Operating Statement Analysis Report. Year-over-year
variances (either higher or lower) must be explained and noted for the
following: >10% DSCR CHANGE, >15% EGI/TOTAL OPERATING EXPENSES OR TOTAL CAPITAL
ITEMS.
INCOME: COMMENTS
EXPENSE: COMMENTS
CAPITAL ITEMS: COMMENTS
* Used in the CMSA Comparative Financial Status Report/CMSA Property File/CMSA
Loan Periodic Update File. Note that information for multiple property loans
must be consolidated (if available) for reporting to the CMSA Loan Periodic
Update file.
MULTIFAMILY OPERATING STATEMENT ANALYSIS REPORT (includes Mobile Home Parks)
AS OF MM/DD/YY
<Table>
PROPERTY OVERVIEW
PROSPECTUS ID
Current Scheduled Loan Balance/Paid to Date Current Allocated Loan Amount %
Property Name
Property Type
Property Address, City, State
Net Rentable SF/Units/Pads, Beds Use second box to specify sq ft., units...
Year Built/Year Renovated
Cap Ex Reserve (annually)/per Unit.etc.(1) specify annual/per unit...
Year of Operations UNDERWRITING MM/DD/YY MM/DD/YY MM/DD/YY MM/DD/YY
Occupancy Rate (physical)
Occupancy Date
Average Rental Rate
(1) Total $ amount of Capital Reserves required annually by loan documents.
</Table>
<Table>
INCOME: (prcdng yr (prcdng yr to
Number of Mos. Covered to base) 2nd prcdng)
Period Ended UNDERWRITING 3RD PRECEDING 2ND PRECEDING PRECEDING YR. TTM/YTD(2) YYYY-U/W YYYY-YYYY
Statement Classification(yr) BASE LINE (fm NOI Adj Sheet) AS OF / / VARIANCE VARIANCE
Gross Potential Rent(3)
Less: Vacancy Loss
OR
Bass Rent(3)
Laundry/Vending Income
Parking Income
Other Income
*EFFECTIVE GROSS INCOME
(2) Servicer will not be expected to "Normalize" these YTD/TTM numbers.
(3) Use either Gross Potential (with Vacancy Loss) or Base Rents; use negative $amt for Vacancy
Loss
OPERATING EXPENSES:
Real Estate Taxes
Property Insurance
Utilities
Repair and Maintenance
Management Fees
Payroll & Benefits
Advertising & Marketing
Professional Fees
General and Administrative
Other Expenses
Ground Rent
*TOTAL OPERATING EXPENSES
OPERATING EXPENSE RATIO
*NET OPERATING INCOME
Capital Expenditures
Extraordinary Capital
Expenditures
TOTAL CAPITAL ITEMS
*NET CASH FLOW
DEBT SERVICE (PER SERVICER)
*NET CASH FLOW AFTER DEBT
SERVICE
*DSCR: (NOI/DEBT SERVICE)
*DSCR: (NCF/DEBT SERVICE)
SOURCE OF FINANCIAL DATA:
(ie. operating statements, financial statements, tax return, other)
</Table>
NOTES AND ASSUMPTIONS: Years above will roll, always showing a 3yr sequential
history. Comments from the most recent NOI Adjustment Worksheet should be
carried forward to Operating Statement Analysis Report. Year-over-year
variances (either higher or lower) must be explained and noted for the
following: >10% DSCR CHANGE, >15% EGI/TOTAL OPERATING EXPENSES OR TOTAL CAPITAL
ITEMS.
INCOME: COMMENTS
EXPENSE: COMMENTS
CAPITAL ITEMS: COMMENTS
* Used in the CMSA Comparative Financial Status Report/CMSA Property File/CMSA
Loan Periodic Update File. Note that information for multiple property loans
must be consolidated (if available) for reporting to the CMSA Loan Periodic
Update file.
HEALTHCARE OPERATING STATEMENT ANALYSIS REPORT
AS OF MM/DD/YY
<Table>
PROPERTY OVERVIEW
PROSPECTUS ID
Current Scheduled Loan Balance/Paid to Date Current Allocated Loan Amount %
Property Name
Property Type
Property Address, City, State
Net Rentable SF/Units/Pads, Beds Use second box to specify sqft., units...
Year Built/Year Renovated
Cap Ex Reserve (annually)/per Unit.etc.(1) specify annual/per unit...
Year of Operations UNDERWRITING MM/DD/YY MM/DD/YY MM/DD/YY MM/DD/YY
Occupancy Rate (physical)
Occupancy Date
Average Rental Rate
(1) Total $ amount of Capital Reserves required annually by loan documents
</Table>
<Table>
INCOME: (prcdng yr (prcdng yr to
Number of Mos. Covered to base) 2nd prcdng)
Period Ended UNDERWRITING 3RD PRECEDING 2ND PRECEDING PRECEDING YR. TTM/YTD(2) YYYY-U/W YYYY-YYYY
Statement Classification(yr) BASE LINE (fm NOI Adj Sheet) AS OF / / VARIANCE VARIANCE
Gross Potential Rent(3)
Less: Vacancy Loss
OR
Private Pay(3)
Medicare/Medicaid
Nursing/Medical Income
Meals Income
Other Income
*EFFECTIVE GROSS INCOME
(2) Servicer will not be expected to "Normalize" these YTD/TTM numbers.
(3) Use either Gross Potential (with Vacancy Loss) or Base Rents; use negative $amt for Vacancy
Loss
OPERATING EXPENSES:
Real Estate Taxes
Property Insurance
Utilities
Repair and Maintenance
Management Fees
Payroll & Benefits
Advertising & Marketing
Professional Fees
General and Administrative
Room expense - housekeeping
Meal expense
Other Expenses
Ground Rent
*TOTAL OPERATING EXPENSES
OPERATING EXPENSE RATIO
*NET OPERATING INCOME
Capital Expenditures
Extraordinary Capital
Expenditures
TOTAL CAPITAL ITEMS
*NET CASH FLOW
DEBT SERVICE (PER SERVICER)
*NET CASH FLOW AFTER DEBT
SERVICE
*DSCR: (NOI/DEBT SERVICE)
*DSCR: (NCF/DEBT SERVICE)
SOURCE OF FINANCIAL DATA:
(ie. operating statements, financial statements, tax return, other)
</Table>
NOTES AND ASSUMPTIONS: Years above will roll, always showing a 3yr sequential
history. Comments from the most recent NOI Adjustment Worksheet should be
carried forward to Operating Statement Analysis Report. Year-over-year
variances (either higher or lower) must be explained and noted for the
following: >10% DSCR CHANGE, >15% EGI/TOTAL OPERATING EXPENSES OR TOTAL CAPITAL
ITEMS.
INCOME: COMMENTS
EXPENSE: COMMENTS
CAPITAL ITEMS: COMMENTS
* Used in the CMSA Comparative Financial Status Report/CMSA Property File/CMSA
Loan Periodic Update File. Note that information for multiple property loans
must be consolidated (if available) for reporting to the CMSA Loan Periodic
Update file.
LODGING OPERATING STATEMENT ANALYSIS REPORT
AS OF MM/DD/YY
<Table>
PROPERTY OVERVIEW
PROSPECTUS ID
Current Scheduled Loan Balance/Paid to Date Current Allocated Loan Amount %
Property Name
Property Type
Property Address, City, State
Net Rentable SF/Units/Pads, Beds Use second box to specify sqft., units...
Year Built/Year Renovated
Cap Ex Reserve (annually)/per Unit.etc.(1) specify annual/per unit...
Year of Operations UNDERWRITING MM/DD/YY MM/DD/YY MM/DD/YY MM/DD/YY
Occupancy Rate (physical)
Occupancy Date
Average Rental Rate
Rev per avg ream
(1) Total $ amount of Capital Reserves required annually by loan documents
</Table>
<Table>
INCOME: (prcdng yr (prcdng yr to
Number of Mos. Covered to base) 2nd prcdng)
Period Ended UNDERWRITING 3RD PRECEDING 2ND PRECEDING PRECEDING YR. TTM/YTD(2) YYYY-U/W YYYY-YYYY
Statement Classification(yr) BASE LINE (fm NOI Adj Sheet) AS OF / / VARIANCE VARIANCE
Room Revenue
Food & Beverage Revenues
Telephone Revenue
Other Departmental Revenue
Other Income
Departmental Revenue
(2) Servicer will not be expected to "Normalize" these YTD/TTM numbers.
OPERATING EXPENSES:
DEPARTMENTAL
Room
Food & Beverage
Telephone Expenses
Other Dept. Expenses
DEPARTMENTAL EXPENSES:
DEPARTMENTAL INCOME:
GENERAL/UNALLOCATED
Real Estate Taxes
Property Insurance
Utilities
Repairs and Maintenance
Franchise Fee
Management Fees
Payroll & Benefits
Advertising & Marketing
Professional Fees
General and Administrative
Other Expenses
Ground Rent
TOTAL GENERAL/UNALLOCATED
(For CMSA files, Total Expenses =
Dept. Exp + General Exp.)
OPERATING EXPENSE RATIO
(=Departmental Revenue/(Dept.
Exp. + General Exp.))
*NET OPERATING INCOME
Capital Expenditures
Extraordinary Capital
Expenditures
TOTAL CAPITAL ITEMS
*NET CASH FLOW
DEBT SERVICE (PER SERVICER)
*NET CASH FLOW AFTER DEBT
SERVICE
*DSCR: (NOI/DEBT SERVICE)
*DSCR: (NCF/DEBT SERVICE)
SOURCE OF FINANCIAL DATA:
(ie. operating statements, financial statements, tax return, other)
</Table>
NOTES AND ASSUMPTIONS: Years above will roll, always showing a 3yr sequential
history. Comments from the most recent NOI Adjustment Worksheet should be
carried forward to Operating Statement Analysis Report. Year-over-year
variances (either higher or lower) must be explained and noted for the
following: >10% DSCR CHANGE, >15% EGI/TOTAL OPERATING EXPENSES OR TOTAL CAPITAL
ITEMS.
INCOME: COMMENTS
EXPENSE: COMMENTS
CAPITAL ITEMS: COMMENTS
* Used in the CMSA Comparative Financial Status Report/CMSA Property File/CMSA
Loan Periodic Update File. Note that information for multiple property loans
must be consolidated (if available) for reporting to the CMSA Loan Periodic
Update file.
ANNEX I
<Table>
<Caption>
COMMERCIAL NOI ADJUSTMENT WORKSHEET (Includes Retail/Office/Industrial/Warehouse/Mixed Use/Self Storage)
AS OF MM/DD/YY
PROPERTY OVERVIEW
PROSPECTUS ID
Current Scheduled Loan Balance/Paid to Date Current Allocated Loan Amount 1%
Property Name
Property Type
Property Address, City, State
Net Rentable SF/Units/Pads, Beds Use second box to specify sqft., units....
Year Built/Year Renovated
Cap Ex Reserve (annually)/per Unit. etc.(1) Specify annual/per unit
Year of Operations
Occupancy Rate (physical)
Occupancy Date
Average Rental Rate
(1) Total $ amount of Capital Reserves required annually by loan documents, excl. Leasing Commission and TI's
</Table>
<Table>
INCOME: YYYY Notes
Statement Classification Borrower Adjustment Normalized
Gross Potential Rent(2) Actual
Less: Vacancy Loss
OR
Base Rent(2)
Expense Reimbursement
Percentage Rate
Parking Income
Other Income
EFFECTIVE GROSS INCOME
(2) Use either Gross Potential (with Vacancy Loss) or Base Rents; use negative $amt for Vacancy Loss
OPERATING EXPENSES:
Real Estate Taxes
Property Insurance
Utilities
Repairs and Maintenance
Janitorial
Management Fees
Payroll & Benefits Expense
Professional Fees
General and Administrative
Other Expenses For self-storage include franchise fees
Ground Rent
TOTAL OPERATING EXPENSES
OPERATING EXPENSE RATIO
NET OPERATING INCOME
Leasing Commissions(3)
Tenant Improvements(3)
Capital Expenditures
Extraordinary Capital
Expenditures
TOTAL CAPITAL ITEMS
(3) Actual current yr, but normalize for annual if possible via contractual, U/W or other data
Net Cash Flow
DEBT SERVICE (PER SERVICER)
NET CASH FLOW AFTER DEBT
SERVICE
DSCR: (NOI/DEBT SERVICE)
DSCR: (NCF/DEBT SERVICE)
SOURCE OF FINANCIAL DATA:
(ie. operating statements, financial statements, tax return, other)
</Table>
NOTES AND ASSUMPTIONS: This report should be completed annually for
"Normalization" of Borrower's numbers. Methodology used is per MBA/CMSA Standard
Methodology unless otherwise noted. The "Normalized" column and corresponding
comments should roll through to the Operating Statement Analysis Report.
INCOME: COMMENTS
EXPENSE: COMMENTS
CAPITAL ITEMS: COMMENTS
<Table>
<Caption>
MULTIFAMILY NOI ADJUSTMENT WORKSHEET (Includes Mobile Home Parks)
AS OF MM/DD/YY
PROPERTY OVERVIEW
PROSPECTUS ID
Current Scheduled Loan Balance/Paid to Date Current Allocated Loan Amount 1%
Property Name
Property Type
Property Address, City, State
Net Rentable SF/Units/Pads, Beds Use second box to specify sqft., units....
Year Built/Year Renovated
Cap Ex Reserve (annually)/per Unit. etc.(1) specify annual/per unit....
Year of Operations
Occupancy Rate (physical)
Occupancy Date
Average Rental Rate
(1) Total $ amount of Capital Reserves required annually by loan documents.
</Table>
<Table>
INCOME: YYYY NOTES
BORROWER ADJUSTMENT NORMALIZED
Statement Classification ACTUAL
Gross Potential Rent(2) Include Pad/RV rent
Less: Vacancy Loss
OR
Base Rent(2)
Laundry/Vending Income
Parking Income
Other Income Include forfeited security/late fees/pet
EFFECTIVE GROSS INCOME
(2) Use either Gross Potential (with Vacancy Loss) or Base Rents; use negative $amt for Vacancy Loss
OPERATING EXPENSES:
Real Estate Taxes
Property Insurance
Utilities
Repair and Maintenance
Management Fees
Payroll & Benefits Expense
Advertising & Marketing
Professional Fees
General and Administrative
Other Expenses
Ground Rent
TOTAL OPERATING EXPENSES
OPERATING EXPENSE RATIO
NET OPERATING INCOME
Capital Expenditures
Extraordinary Capital
Expenditures
TOTAL CAPITAL ITEMS
NET CASH FLOW
DEBT SERVICE (PER SERVICER)
NET CASH FLOW AFTER DEBT SERVICE
DSCR: (NOI/DEBT SERVICE)
DSCR: (NCF/DEBT SERVICE)
SOURCE OF FINANCIAL DATA:
(ie., operating statements, financial statements, tax return, other)
</Table>
NOTES AND ASSUMPTIONS: This report should be completed annually for
"Normalization", numbers. Methodology used is per MBA/CMSA Standard Methodology
unless otherwise noted. The "Normalized" column and corresponding comments
should roll through to the Operating Statement Analysis Report.
INCOME: COMMENTS
EXPENSE: COMMENTS
CAPITAL ITEMS: COMMENTS
<Table>
<Caption>
HEALTHCARE NOI ADJUSTMENT WORKSHEET
AS OF MM/DD/YY
PROPERTY OVERVIEW
PROSPECTUS ID
Current Scheduled Loan Balance/Paid to Date Current Allocated Loan Amount %
Property Name
Property Type
Property Address, City, State
Net Rentable SF/Units/Pads, Beds Use second box to specify sqft., units....
Year Built/Year Renovated
Cap Ex Reserve (annually)/per Unit. etc.(1) specify annual/per unit...
Year of Operations
Occupancy Rate (physical)
Occupancy Date
Average Rental Rate
(1) Total $ amount of Capital Reserves required annually by loan documents.
</Table>
<Table>
INCOME: YYYY NOTES
BORROWER ADJUSTMENT NORMALIZED
Statement Classification ACTUAL
Gross Potential Rent(2)
Less: Vacancy Loss
OR
Private Pay(2)
Medicare/Medicaid
Nursing/Medical Income
Meals Income
Other Income
EFFECTIVE GROSS INCOME
(2) Use either Gross Potential (with Vacancy Loss) or Private Pay/Medicare/Medicaid
use negative for Vacancy Loss
OPERATING EXPENSES:
Real Estate Taxes
Property Insurance
Utilities
Repair and Maintenance
Management Fees
Payroll & Benefits
Advertising & Marketing
Professional Fees
General and Administrative
Room expense - housekeeping
Meal expense
Other Expenses
Ground Rent
TOTAL OPERATING EXPENSES
OPERATING EXPENSE RATIO
NET OPERATING INCOME
Capital Expenditures
Extraordinary Capital
Expenditures
TOTAL CAPITAL ITEMS
NET CASH FLOW
DEBT SERVICE (PER SERVICER)
NET CASH FLOW AFTER DEBT SERVICE
DSCR: (NOI/DEBT SERVICE)
DSCR: (NCF/DEBT SERVICE)
SOURCE OF FINANCIAL DATA:
(ie., operating statements, financial statements, tax return, other)
</Table>
NOTES AND ASSUMPTIONS: This report should be completed annually for
"Normalization" of Borrower's numbers. Methodology used is per MBA/CMSA Standard
Methodology unless otherwise noted. The "Normalized" column and corresponding
comments should roll through to the Operating Statement Analysis Report.
INCOME: COMMENTS
EXPENSE: COMMENTS
CAPITAL ITEMS: COMMENTS
<Table>
<Caption>
LODGING NOI ADJUSTMENT WORKSHEET
AS OF MM/DD/YY
PROPERTY OVERVIEW
PROSPECTUS ID
Current Scheduled Loan Balance/Paid to Date Current Allocated Loan Amount %
Property Name
Property Type
Property Address, City, State
Net Rentable SF/Units/Pads, Beds Use second box to specify sqft., units....
Year Built/Year Renovated
Cap Ex Reserve (annually)/per Unit. etc.(1) specify annual/per unit
Year of Operations
Occupancy Rate (physical)
Occupancy Date
Average Daily Rate
Rev per Av. Room
(1) Total $ amount of Capital Reserves required annually by loan documents.
</Table>
<Table>
INCOME: YYYY Notes
Borrower Adjustment Normalized
Statement Classification Actual
Room Revenue
Food & Beverage Revenues
Telephone Revenue
Other Departmental Revenue
Other Income
DEPARTMENTAL REVENUE:(2)
(2) Report Departmental Revenue as EGI for CMSA Loan Periodic and Property files
OPERATING EXPENSES:
DEPARTMENTAL
Room
Food & Beverage
Telephone Expenses
Other Dept. Expenses
DEPARTMENTAL EXPENSES:
DEPARTMENTAL INCOME:
GENERAL/UNALLOCATED
Real Estate Taxes
Property Insurance
Utilities
Repairs and Maintenance
Franchise Fee
Management Fees
Payroll & Benefits
Advertising & Marketing
Professional Fees
General and Administrative
Other Expenses
Ground Rent
TOTAL GENERAL/UNALLOCATED
(For CMSA files, Total Expenses = Dept. Exp + General Exp.)
OPERATING EXPENSE RATIO
(=Departmental Revenue/(Dept. Exp. + General Exp.))
NET OPERATING INCOME
Capital Expenditures
Extraordinary Capital Expenditures
TOTAL CAPITAL ITEMS
NET CASH FLOW
DEBT SERVICE (PER SERVICER)
NET CASH FLOW AFTER DEBT SERVICE
DSCR: (NOI/DEBT SERVICE)
DSCR: (NCF/DEBT SERVICE)
SOURCE OF FINANCIAL DATA:
(ie. operating statements, financial statements, tax return, other)
</Table>
NOTES AND ASSUMPTIONS: This report should be completed annually for
"Normalization" of Borrower's numbers. Methodology used is per MBA/CMSA Standard
Methodology unless otherwise noted. The "Normalized" column and corresponding
comments should roll through to the Operating Statement Analysis Report.
INCOME: COMMENTS
EXPENSE: COMMENTS
CAPITAL ITEMS: COMMENTS
ANNEX J
CMSA INVESTOR REPORTING PACKAGE
COMPARATIVE FINANCIAL STATUS REPORT
AS OF _______________
(PROPERTY LEVEL REPORT)
<Table>
<Caption>
Operating Information Reflected As NOI____ or NCF____
P4 P9 P10 P52 P21 L8 P57 S72 S69 S70 S83 S84
ORIGINAL UNDERWRITING
INFORMATION
BASE YEAR
Last Current Allocated
Property Allocated Paid Annual Financial $
Property Inspection Loan Thru Debt Info as of % Total NOI/ (1)
ID City State Date Amount Date Service Date Occ Revenue NCF DSCR
yyyymmdd yyyymmdd
List all properties currently in deal with or without information largest to
smallest loan
This report should reflect the information provided in the CMSA Property File
and CMSA Loan Periodic Update File.
Total $ $ ** WA $ $ WA
<Caption>
P60 P66 P61 P63 or P80 P65 or P81 P53 P59 P54 P65 or P78 P58 or P79
2ND PRECEDING ANNUAL OPERATING PRECEDING ANNUAL OPERATING
INFORMATION INFORMATION
AS OF____ NORMALIZED AS OF____ NORMALIZED
Financial Financial
Info as of % Total $ (1) Info as of % Total $ (1)
Date Occ Revenue NOI/NCF DSCR Date Occ Revenue NOI/NCF DSCR
yyyymmdd yyyymmdd
WA $ $ WA WA $ $ WA
<Caption>
P73 P74 P30 P29 P68 P70 OR P82 P72 OR P83 (2)
MOST RECENT FINANCIAL NET CHANGE
INFORMATION
*NORMALIZED OR ACTUAL PRECEDING & BASIS
%
FS Start FS End Occ As of % Total $ (1) % Total (1)
Date Date Date Occ Revenue NOI/NCF DSCR Occ Revenue DSCR
yyyymmdd yyyymmdd yyyymmdd
WA $ $ WA WA $ WA
</Table>
(1) DSCR should match to Operating Statement Analysis Report and is normally
calculated using NOI or NCF/Debt Service times the allocated loan
percentage.
(2) Net change should compare the latest year to the Base Year.
* As required by Trust Agreements.
** Weighted Averages should be computed and reflected if the data is relevant
and applicable.
ANNEX K
CLASS X-P REFERENCE RATE SCHEDULE
<Table>
<Caption>
INTEREST
ACCRUAL CLASS X-P
PERIOD DISTRIBUTION DATE REFERENCE RATE
- -------- ----------------- --------------
1 5/15/03 5.64999%
2 6/15/03 5.83922%
3 7/15/03 5.64994%
4 8/15/03 5.83918%
5 9/15/03 5.83916%
6 10/15/03 5.64987%
7 11/15/03 5.83911%
8 12/15/03 5.64982%
9 1/15/04 5.83906%
10 2/15/04 5.64977%
11 3/15/04 5.64996%
12 4/15/04 5.83900%
13 5/15/04 5.64972%
14 6/15/04 5.83897%
15 7/15/04 5.64968%
16 8/15/04 5.83894%
17 9/15/04 5.83893%
18 10/15/04 5.64964%
19 11/15/04 5.83890%
20 12/15/04 5.64961%
21 1/15/05 5.64960%
22 2/15/05 5.64959%
23 3/15/05 5.65024%
24 4/15/05 5.83884%
25 5/15/05 5.64919%
26 6/15/05 5.83847%
27 7/15/05 5.64920%
28 8/15/05 5.83848%
29 9/15/05 5.83848%
30 10/15/05 5.64920%
31 11/15/05 5.83849%
32 12/15/05 5.64920%
33 1/15/06 5.64920%
34 2/15/06 5.64920%
35 3/15/06 5.64994%
36 4/15/06 5.83850%
37 5/15/06 5.64920%
38 6/15/06 5.83850%
39 7/15/06 5.64920%
40 8/15/06 5.83850%
41 9/15/06 5.83851%
42 10/15/06 5.64920%
43 11/15/06 5.83851%
44 12/15/06 5.64920%
45 1/15/07 5.64919%
46 2/15/07 5.64919%
47 3/15/07 5.64999%
48 4/15/07 5.83851%
</Table>
<Table>
<Caption>
INTEREST
ACCRUAL CLASS X-P
PERIOD DISTRIBUTION DATE REFERENCE RATE
- -------- ----------------- --------------
49 5/15/07 5.64919%
50 6/15/07 5.83851%
51 7/15/07 5.64918%
52 8/15/07 5.83851%
53 9/15/07 5.83852%
54 10/15/07 5.64918%
55 11/15/07 5.83852%
56 12/15/07 5.64953%
57 1/15/08 5.83889%
58 2/15/08 5.65425%
59 3/15/08 5.69238%
60 4/15/08 5.90013%
61 5/15/08 5.73158%
62 6/15/08 5.92359%
63 7/15/08 5.73160%
64 8/15/08 5.92362%
65 9/15/08 5.92364%
66 10/15/08 5.73163%
67 11/15/08 5.92366%
68 12/15/08 5.73165%
69 1/15/09 5.73166%
70 2/15/09 5.73167%
71 3/15/09 5.73265%
72 4/15/09 5.92373%
73 5/15/09 5.73170%
74 6/15/09 5.92376%
75 7/15/09 5.73172%
76 8/15/09 5.92378%
77 9/15/09 5.92380%
78 10/15/09 5.73008%
79 11/15/09 5.92316%
80 12/15/09 5.73176%
81 1/15/10 5.73011%
82 2/15/10 5.74607%
83 3/15/10 5.74835%
84 4/15/10 5.93988%
85 5/15/10 5.74731%
86 6/15/10 5.93992%
87 7/15/10 5.74735%
88 8/15/10 5.93996%
89 9/15/10 5.93999%
90 10/15/10 5.74739%
91 11/15/10 5.94003%
92 12/15/10 5.74743%
93 1/15/11 5.74744%
94 2/15/11 5.74746%
95 3/15/11 5.75231%
96 4/15/11 5.94162%
</Table>
K-1
PROSPECTUS
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
(ISSUABLE IN SERIES)
WACHOVIA COMMERCIAL MORTGAGE SECURITIES, INC.
DEPOSITOR
Wachovia Commercial Mortgage Securities, Inc. will periodically offer
certificates in one or more series. Each series of certificates will represent
the entire beneficial ownership interest in a trust fund. Distributions on the
certificates of any series will be made only from the assets of the related
trust fund.
Neither the certificates nor any assets in the related trust fund will be
obligations of, or be guaranteed by, the depositor, any servicer or any of their
respective affiliates. Neither the certificates nor any assets in the related
trust fund will be guaranteed or insured by any governmental agency or
instrumentality or by any person, unless otherwise provided in the prospectus
supplement.
The primary assets of the trust fund may include:
- multifamily and commercial mortgage loans, including participations
therein;
- mortgage-backed securities evidencing interests in or secured by
multifamily and commercial mortgage loans, including participations
therein, and other mortgage-backed securities;
- direct obligations of the United States or other government agencies; or
- a combination of the assets described above.
INVESTING IN THE OFFERED CERTIFICATES INVOLVES RISKS. YOU SHOULD REVIEW
THE INFORMATION APPEARING UNDER THE CAPTION "RISK FACTORS" ON PAGE 11 AND IN THE
PROSPECTUS SUPPLEMENT BEFORE PURCHASING ANY OFFERED CERTIFICATE.
NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THE OFFERED CERTIFICATES OR DETERMINED
THAT THIS PROSPECTUS OR THE ACCOMPANYING PROSPECTUS SUPPLEMENT IS ACCURATE OR
COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.
March 21, 2003
TABLE OF CONTENTS
<Table>
<Caption>
PAGE
----
IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
PROSPECTUS AND THE ACCOMPANYING PROSPECTUS SUPPLEMENT..... 3
ADDITIONAL INFORMATION...................................... 4
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE........... 4
SUMMARY OF PROSPECTUS....................................... 5
RISK FACTORS................................................ 11
DESCRIPTION OF THE TRUST FUNDS.............................. 34
YIELD CONSIDERATIONS........................................ 40
THE DEPOSITOR............................................... 45
USE OF PROCEEDS............................................. 45
DESCRIPTION OF THE CERTIFICATES............................. 46
DESCRIPTION OF THE POOLING AND SERVICING AGREEMENTS......... 53
DESCRIPTION OF CREDIT SUPPORT............................... 67
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND LEASES.......... 69
MATERIAL FEDERAL INCOME TAX CONSEQUENCES.................... 84
STATE AND OTHER TAX CONSEQUENCES............................ 108
ERISA CONSIDERATIONS........................................ 108
LEGAL INVESTMENT............................................ 112
METHOD OF DISTRIBUTION...................................... 114
LEGAL MATTERS............................................... 115
FINANCIAL INFORMATION....................................... 115
RATINGS..................................................... 115
INDEX OF PRINCIPAL DEFINITIONS.............................. 116
</Table>
2
IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS PROSPECTUS
AND THE ACCOMPANYING PROSPECTUS SUPPLEMENT
We provide information to you about the offered certificates in two
separate documents that provide progressively more detail:
- this prospectus, which provides general information, some of which may
not apply to your series of certificates; and
- the accompanying prospectus supplement, which describes the specific
terms of your series of certificates.
If the description of your certificates in the accompanying prospectus
supplement differs from the related description in this prospectus, you should
rely on the information in that prospectus supplement.
This prospectus may not be used to consummate sales of the offered
certificates of any series unless accompanied by the prospectus supplement for
that series. This prospectus and the prospectus supplements also may be used by
us, Wachovia Securities, Inc., our affiliate, and any other of our affiliates
when required under the federal securities laws in connection with offers and
sales of offered certificates in furtherance of market-making activities in the
offered certificates. Wachovia Securities, Inc. or any such other affiliate may
act as principal or agent in such transactions. Such sales will be made at
prices related to prevailing market prices at the time of sale or otherwise.
Some capitalized terms used in this prospectus are defined under the
caption "Index of Principal Definitions" beginning on page 117 in this
prospectus.
In this prospectus, the terms "depositor", "we", "us" and "our" refer to
Wachovia Commercial Mortgage Securities, Inc.
------------------------
Until 90 days after the date of each prospectus supplement, all dealers
effecting transactions in the offered certificates covered by that prospectus
supplement, whether or not participating in the distribution thereof, may be
required to deliver such prospectus supplement and this prospectus. This is in
addition to the obligation of dealers to deliver a prospectus and prospectus
supplement when acting as underwriters and with respect to their unsold
allotments or subscriptions.
You should rely only on any information or representations contained or
incorporated by reference in this prospectus and the related prospectus
supplement. This prospectus and any prospectus supplement do not constitute an
offer to sell or a solicitation of an offer to buy any securities in any state
or other jurisdiction in which such offer would be unlawful.
3
ADDITIONAL INFORMATION
We have filed with the Securities and Exchange Commission a registration
statement (of which this prospectus forms a part) under the Securities Act of
1933, as amended, with respect to the offered certificates. This prospectus and
the prospectus supplement do not contain all of the information set forth in the
registration statement. For further information, you should refer to the
registration statement and the exhibits attached thereto. Copies of the
Registration Statement may be obtained from the Public Reference Section of the
Securities and Exchange Commission, Washington, D.C. 20549, upon payment of the
prescribed charges, or may be examined free of charge at the Securities and
Exchange Commission's offices, 450 Fifth Street, N.W., Washington, D.C. 20549 or
at the regional offices of the Securities and Exchange Commission located at The
Woolworth Building, 233 Broadway, New York, New York 10279 and 175 W. Jackson
Boulevard, Suite 900, Chicago, Illinois 60604. The Securities and Exchange
Commission also maintains a site on the World Wide Web at "http://www.sec.gov"
at which you can view and download copies of reports, proxy and information
statements and other information filed electronically through the Electronic
Data Gathering, Analysis and Retrieval system.
We will file or cause to be filed with the Securities and Exchange
Commission such periodic reports with respect to each trust fund as are required
under the Securities Exchange Act of 1934, as amended, and the rules and
regulations of the Securities and Exchange Commission thereunder.
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE
We are incorporating in this prospectus by reference all documents and
reports filed by us with respect to a trust fund pursuant to Section 13(a),
13(c), 14 or 15(d) of the Securities Exchange Act of 1934, as amended. You may
obtain, without charge, a copy of any or all documents or reports incorporated
in this prospectus by reference, to the extent such documents or reports relate
to an offered certificate. Exhibits to those documents will be provided to you
only if such exhibits were specifically incorporated by reference in those
documents. Requests to the depositor should be directed in writing to Wachovia
Commercial Mortgage Securities, Inc., 301 South College Street, Charlotte, North
Carolina 28288-0166, Attention: Secretary, or by telephone at 704-374-6161.
4
SUMMARY OF PROSPECTUS
The following summary is a brief description of the main terms of the
offered certificates. For this reason, the summary does not contain all the
information that may be important to you. You will find a detailed description
of the terms of the offered certificates following this summary and in the
accompanying prospectus supplement.
The Trust Assets.............. Each series of certificates will represent the
entire beneficial ownership interest in a trust
fund consisting primarily of any of the
following:
- mortgage assets;
- certificate accounts;
- forms of credit support;
- cash flow agreements; and
- amounts on deposit in a pre-funding account.
The Mortgage Assets........... The mortgage assets with respect to each series
of certificates may consist of any of the
following:
- multifamily and commercial mortgage loans,
including participations therein;
- commercial mortgage-backed securities,
including participations therein;
- direct obligations of the United States or
other government agencies; and
- a combination of the assets described above.
The mortgage loans will not be guaranteed or
insured by us or any of our affiliates or,
unless otherwise provided in the prospectus
supplement, by any governmental agency or
instrumentality or other person. The mortgage
loans will be primarily secured by first or
junior liens on, or security interests in fee
simple, leasehold or a similar interest in, any
of the following types of properties:
- residential properties consisting of five or
more rental or cooperatively owned dwelling
units;
- shopping centers;
- retail buildings or centers;
- hotels and motels;
- office buildings;
- nursing homes;
- hospitals or other health-care related
facilities;
- industrial properties;
- warehouse, mini-warehouse or self-storage
facilities;
- mobile home parks;
- mixed use properties; and
- other types of commercial properties.
Some or all of the mortgage loans may also be
secured by an assignment of one or more leases
of all or a portion of the related mortgaged
properties. A significant or the sole source of
5
payments on certain mortgage loans will be the
rental payments due under the related leases.
A mortgage loan may have an interest rate that
has any of the following features:
- is fixed over its term;
- adjusts from time to time;
- is partially fixed and partially floating;
- is floating based on one or more formulae or
indices;
- may be converted from a floating to a fixed
interest rate;
- may be converted from a fixed to a floating
interest rate; or
- interest is not paid currently but is accrued
and added to the principal balance.
A mortgage loan may provide for any of the
following:
- scheduled payments to maturity;
- payments that adjust from time to time;
- negative amortization or accelerated
amortization;
- full amortization or require a balloon
payment due on its stated maturity date;
- prohibitions on prepayment;
- releases or substitutions of collateral,
including defeasance thereof with direct
obligations of the United States; and
- payment of a premium or a yield maintenance
penalty in connection with a principal
prepayment.
Unless otherwise described in the prospectus
supplement for a series of certificates:
- the mortgaged properties may be located in
any one of the 50 states, the District of
Columbia or the Commonwealth of Puerto Rico;
- all mortgage loans will have original terms
to maturity of not more than 40 years;
- all mortgage loans will have individual
principal balances at origination of not less
than $100,000;
- all mortgage loans will have been originated
by persons other than the depositor; and
- all mortgage assets will have been purchased,
either directly or indirectly, by the
depositor on or before the date of initial
issuance of the related series of
certificates.
Any commercial mortgage-backed securities
included in a trust fund will evidence
ownership interests in or be secured by
mortgage loans similar to those described above
and other mortgage-backed securities. Some
commercial mortgage-backed securities included
in a trust fund may be guaranteed or insured by
an affiliate of the depositor, Freddie Mac,
Fannie Mae, Ginnie Mae, Farmer Mac or any other
person specified in the prospectus supplement.
6
Certificate Accounts.......... Each trust fund will include one or more
accounts established and maintained on behalf
of the certificateholders. All payments and
collections received or advanced with respect
to the mortgage assets and other assets in the
trust fund will be deposited into those
accounts. A certificate account may be
maintained as an interest bearing or a
non-interest bearing account, and funds may be
held as cash or reinvested.
Credit Support................ The following types of credit support may be
used to enhance the likelihood of distributions
on certain classes of certificates:
- subordination of junior certificates;
- over collateralization;
- letters of credit;
- insurance policies;
- guarantees;
- reserve funds; and/or
- other types of credit support described in
the prospectus supplement and a combination
of any of the above.
Cash Flow Agreements.......... Cash flow agreements are used to reduce the
effects of interest rate or currency exchange
rate fluctuations on the underlying mortgage
assets or on one or more classes of
certificates and increase the likelihood of
timely distributions on the certificates or
such classes of certificates, as the case may
be. The trust fund may include any of the
following types of cash flow agreements:
- guaranteed investment contracts;
- interest rate swap or exchange contracts;
- interest rate cap or floor agreements;
- currency exchange agreements;
- yield supplement agreements; or
- other types of similar agreements described
in the prospectus supplement.
Pre-Funding Account;
Capitalized Interest
Account..................... A trust fund may use monies deposited into a
pre-funding account to acquire additional
mortgage assets following a closing date for
the related series of certificates. The amount
on deposit in a pre-funding account will not
exceed 25% of the pool balance of the trust
fund as of the cut-off date on which the
ownership of the mortgage loans and rights to
payment thereon are deemed transferred to the
trust fund, as specified in the related
prospectus supplement. The depositor will
select any additional mortgage assets using
criteria that is substantially similar to the
criteria used to select the mortgage assets
included in the trust fund on the closing date.
If provided in the prospectus supplement, a
trust fund also may include amounts on deposit
in a separate capitalized interest account. The
depositor may use amounts on deposit in a
capitalized interest account to supplement
investment earnings, if any, of amounts on
deposit in the pre-funding account,
7
supplement interest collections of the trust
fund, or such other purpose as specified in the
prospectus supplement.
Amounts on deposit in any pre-funding account
or any capitalized interest account will be
held in cash or invested in short-term
investment grade obligations. Amounts remaining
on deposit in any pre-funding account and any
capitalized interest account after the end of
the related pre-funding period will be
distributed to certificateholders as described
in the prospectus supplement.
Description of Certificates... Each series of certificates will include one or
more classes. Each series of certificates will
represent in the aggregate the entire
beneficial ownership interest in the related
trust fund. The offered certificates are the
classes of certificates being offered to you
pursuant to the prospectus supplement. The
non-offered certificates are the classes of
certificates not being offered to you pursuant
to the prospectus supplement. Information on
the non-offered certificates is being provided
solely to assist you in your understanding of
the offered certificates.
Distributions on
Certificates................ The certificates may provide for different
methods of distributions to specific classes.
Any class of certificates may:
- provide for the accrual of interest thereon
based on fixed, variable or floating rates;
- be senior or subordinate to one or more other
classes of certificates with respect to
interest or principal distribution and the
allocation of losses on the assets of the
trust fund;
- be entitled to principal distributions, with
disproportionately low, nominal or no
interest distributions;
- be entitled to interest distributions, with
disproportionately low, nominal or no
principal distributions;
- provide for distributions of principal or
accrued interest only after the occurrence of
certain events, such as the retirement of one
or more other classes of certificates;
- provide for distributions of principal to be
made at a rate that is faster or slower than
the rate at which payments are received on
the mortgage assets in the related trust
fund;
- provide for distributions of principal
sequentially, based on specified payment
schedules or other methodologies; and
- provide for distributions based on a
combination of any of the above features.
Interest on each class of offered certificates
of each series will accrue at the applicable
pass-through rate on the outstanding
certificate balance or notional amount.
Distributions of interest with respect to one
or more classes of certificates may be reduced
to the extent of certain delinquencies, losses
and other contingencies described in this
prospectus and the prospectus supplement.
The certificate balance of a certificate
outstanding from time to time represents the
maximum amount that the holder thereof is
8
then entitled to receive in respect of
principal from future cash flow on the assets
in the related trust fund. Unless otherwise
specified in the prospectus supplement,
distributions of principal will be made on each
distribution date to the class or classes of
certificates entitled thereto until the
certificate balance of such certificates is
reduced to zero. Distributions of principal to
any class of certificates will be made on a pro
rata basis among all of the certificates of
such class.
Advances...................... A servicer may be obligated as part of its
servicing responsibilities to make certain
advances with respect to delinquent scheduled
payments and property related expenses which it
deems recoverable. The trust fund may be
charged interest for any advance. We will not
have any responsibility to make such advances.
One of our affiliates may have the
responsibility to make such advances, but only
if that affiliate is acting as a servicer or
master servicer for the related series of
certificates.
Termination................... A series of certificates may be subject to
optional early termination through the
repurchase of the mortgage assets in the
related trust fund.
Registration of
Certificates................ One or more classes of the offered certificates
may be initially represented by one or more
certificates registered in the name of Cede &
Co. as the nominee of The Depository Trust
Company. If your offered certificates are so
registered, you will not be entitled to receive
a definitive certificate representing your
interest except in the event that physical
certificates are issued under the limited
circumstances described in this prospectus and
the prospectus supplement.
Tax Status of the
Certificates................ The certificates of each series will constitute
either:
- "regular interests" or "ownership interests"
in a trust fund treated as a "real estate
mortgage investment conduit" under the
Internal Revenue Code of 1986, as amended;
- interests in a trust fund treated as a
grantor trust under applicable provisions of
the Internal Revenue Code of 1986, as
amended;
- "regular interests" or "residual interests"
in a trust fund treated as a "financial
assets securitization investment trust" under
the Internal Revenue Code of 1986, as
amended; or
- any combination of any of the above features.
ERISA Considerations.......... If you are a fiduciary of an employee benefit
plan or other retirement plan or arrangement
that is subject to the Employee Retirement
Income Security Act of 1974, as amended, or
Section 4975 of the Internal Revenue Code of
1986, as amended, or any materially similar
federal, state or local law, or any person who
proposes to use "plan assets" of any of these
plans to acquire any offered certificates, you
should carefully review with your legal counsel
whether the purchase or holding of any offered
certificates could give rise to transactions
not permitted under these laws. The prospectus
supplement will specify if investment in some
certificates may require a representation that
9
the investor is not (or is not investing on
behalf of) a plan or similar arrangement or if
other restrictions apply.
Legal Investment.............. The prospectus supplement will specify whether
the offered certificates will constitute
"mortgage related securities" for purposes of
the Secondary Mortgage Market Enhancement Act
of 1984, as amended. If your investment
authority is subject to legal restrictions you
should consult your legal counsel to determine
whether and to what extent the offered
certificates constitute legal investments for
you.
Rating........................ At the date of issuance, as to each series,
each class of offered certificates will not be
rated lower than investment grade by one or
more nationally recognized statistical rating
agencies. A security rating is not a
recommendation to buy, sell or hold securities
and may be subject to qualification, revision
or withdrawal at any time by the assigning
rating organization.
10
RISK FACTORS
YOU SHOULD CONSIDER THE FOLLOWING RISK FACTORS, IN ADDITION TO THE RISK
FACTORS IN THE PROSPECTUS SUPPLEMENT, IN DECIDING WHETHER TO PURCHASE ANY OF THE
OFFERED CERTIFICATES. THE RISKS AND UNCERTAINTIES DESCRIBED BELOW, TOGETHER WITH
THOSE DESCRIBED IN THE PROSPECTUS SUPPLEMENT UNDER "RISK FACTORS", SUMMARIZE THE
MATERIAL RISKS RELATING TO YOUR CERTIFICATES.
YOUR ABILITY TO RESELL
CERTIFICATES MAY BE LIMITED
BECAUSE OF THEIR
CHARACTERISTICS............. You may not be able to resell your
certificates and the value of your
certificates may be less than you anticipated
for a variety of reasons including:
- a secondary market for your certificates
may not develop;
- interest rate fluctuations;
- the absence of redemption rights; and
- the limited sources of information about
the certificates other than that provided
in this prospectus, the prospectus
supplement and the monthly report to
certificateholders.
THE ASSETS OF THE TRUST FUND
MAY NOT BE SUFFICIENT TO PAY
YOUR CERTIFICATES........... Unless otherwise specified in the prospectus
supplement, neither the offered certificates
of any series nor the mortgage assets in the
related trust fund will be guaranteed or
insured by us or any of our affiliates, by any
governmental agency or instrumentality or by
any other person. No offered certificate of
any series will represent a claim against or
security interest in the trust fund for any
other series. Accordingly, if the related
trust fund has insufficient assets to make
payments on the certificates, there will be no
other assets available for payment of the
deficiency.
Additionally, the trustee, master servicer,
special servicer or other specified person may
under certain circumstances withdraw some
amounts on deposit in certain funds or
accounts constituting part of a trust fund,
including the certificate account and any
accounts maintained as credit support, as
described in the prospectus supplement. The
trustee, master servicer, special servicer or
other specified person may have the authority
to make these withdrawals for purposes other
than the payment of principal of or interest
on the related series of certificates.
The prospectus supplement for a series of
certificates may provide for one or more
classes of certificates that are
11
subordinate to one or more other classes of
certificates in entitlement to certain
distributions on the certificates. On any
distribution date in which the related trust
fund has incurred losses or shortfalls in
collections on the mortgage assets, the
subordinate certificates initially will bear
the amount of such losses or shortfalls and,
thereafter, the remaining classes of
certificates will bear the remaining amount of
such losses or shortfalls. The priority,
manner and limitations on the allocation of
losses and shortfalls will be specified in the
prospectus supplement.
PREPAYMENTS AND REPURCHASES OF
THE MORTGAGE ASSETS WILL
AFFECT THE TIMING OF YOUR
CASH FLOW AND MAY AFFECT
YOUR YIELD.................. Prepayments (including those caused by
defaults on the mortgage loans and repurchases
for breach of representation or warranty) on
the mortgage loans in a trust fund generally
will result in a faster rate of principal
payments on one or more classes of the related
certificates than if payments on such mortgage
assets were made as scheduled. Thus, the
prepayment experience on the mortgage assets
may affect the average life of each class of
related certificates. The rate of principal
payments on mortgage loans varies between
pools and from time to time is influenced by a
variety of economic, demographic, geographic,
social, tax, legal and other factors.
We cannot provide any assurance as to the rate
of prepayments on the mortgage loans in any
trust fund or that such rate will conform to
any model described in this prospectus or in
any prospectus supplement. As a result,
depending on the anticipated rate of
prepayment for the mortgage loans in any trust
fund, the retirement of any class of
certificates could occur significantly earlier
or later than you expected.
The rate of voluntary prepayments will also be
affected by:
- the voluntary prepayment terms of the
mortgage loan, including prepayment
lock-out periods and prepayment premiums;
- then-current interest rates being charged
on similar mortgage loans; and
- the availability of mortgage credit.
A series of certificates may include one or
more classes of certificates with entitlements
to payments prior to other classes of
certificates. As a result, yields on classes
of
12
certificates with a lower priority of payment,
including classes of offered certificates, of
such series may be more sensitive to
prepayments on mortgage assets. A series of
certificates may include one or more classes
offered at a significant premium or discount.
Yields on such classes of certificates will be
sensitive, and in some cases extremely
sensitive, to prepayments on mortgage assets
and, where the amount of interest payable with
respect to a class is disproportionately high,
as compared to the amount of principal, a
holder might, in some prepayment scenarios,
fail to recoup its original investment.
If a mortgage loan is in default, it may not
be possible to collect a prepayment premium.
No person will be required to pay any premium
if a mortgage loan is repurchased for a breach
of representation or warranty.
The yield on your certificates may be less
than anticipated because:
- the prepayment premium or yield
maintenance required under certain
prepayment scenarios may not be
enforceable in some states or under
federal bankruptcy laws; and
- some courts may consider the prepayment
premium to be usurious.
OPTIONAL EARLY TERMINATION OF
THE TRUST FUND MAY RESULT IN
AN ADVERSE IMPACT ON YOUR
YIELD OR MAY RESULT IN A
LOSS........................ A series of certificates may be subject to
optional early termination by means of the
repurchase of the mortgage assets in the
related trust fund. We cannot assure you that
the proceeds from a sale of the mortgage
assets will be sufficient to distribute the
outstanding certificate balance plus accrued
interest and any undistributed shortfalls in
interest accrued on the certificates that are
subject to the termination. Accordingly, the
holders of such certificates may suffer an
adverse impact on the overall yield on their
certificates, may experience repayment of
their investment at an unpredictable and
inopportune time or may even incur a loss on
their investment.
RATINGS DO NOT GUARANTEE
PAYMENT AND DO NOT ADDRESS
PREPAYMENT RISKS............ Any rating assigned by a rating agency to a
class of offered certificates will reflect
only its assessment of the likelihood that
holders of certificates of such class will
receive payments to which such
certificateholders are
13
entitled under the related pooling and
servicing agreement. Ratings do not address:
- the likelihood that principal prepayments
(including those caused by defaults) on
the related mortgage loans will be made;
- the degree to which the rate of
prepayments on the related mortgage loans
might differ from that originally
anticipated;
- the likelihood of early optional
termination of the related trust fund;
- the possibility that prepayments on the
related mortgage loans at a higher or
lower rate than anticipated by an investor
may cause such investor to experience a
lower than anticipated yield; or
- the possibility that an investor that
purchases an offered certificate at a
significant premium might fail to recoup
its initial investment under certain
prepayment scenarios.
The amount, type and nature of credit
support, if any, provided with respect to a
series of certificates will be determined on
the basis of criteria established by each
rating agency rating classes of certificates
of such series. Those criteria are sometimes
based upon an actuarial analysis of the
behavior of mortgage loans in a larger
group. However, we cannot provide assurance
that the historical data supporting any such
actuarial analysis will accurately reflect
future experience, or that the data derived
from a large pool of mortgage loans will
accurately predict the delinquency,
foreclosure or loss experience of any
particular pool of mortgage loans. In other
cases, a rating agency may base their
criteria upon determinations of the values
of the mortgaged properties that provide
security for the mortgage loans. However, we
cannot provide assurance that those values
will not decline in the future.
UNUSED AMOUNTS IN PRE-FUNDING
ACCOUNTS MAY BE RETURNED TO
YOU AS A PREPAYMENT......... The prospectus supplement will disclose when
we are using a pre-funding account to purchase
additional mortgage assets in connection with
the issuance of certificates. Amounts on
deposit in a pre-funding account that are not
used to acquire additional mortgage assets by
the end of the pre-funding period for a series
of certificates may be distributed to holders
of those certificates as a prepayment
14
of principal, which may materially and
adversely affect the yield on those
certificates.
ADDITIONAL MORTGAGE ASSETS
ACQUIRED IN CONNECTION WITH
THE USE OF A PRE-FUNDING
ACCOUNT MAY CHANGE THE
AGGREGATE CHARACTERISTICS OF
A TRUST FUND................ Any additional mortgage assets acquired by a
trust fund with funds in a pre-funding account
may possess substantially different
characteristics than the mortgage assets in
the trust fund on the closing date for a
series of certificates. Therefore, the
aggregate characteristics of a trust fund
following the pre-funding period may be
substantially different than the
characteristics of a trust fund on the closing
date for that series of certificates.
NET OPERATING INCOME PRODUCED
BY A MORTGAGED PROPERTY MAY
BE INADEQUATE TO REPAY THE
MORTGAGE LOANS.............. The value of a mortgage loan secured by a
multifamily or commercial property is directly
related to the net operating income derived
from that property because the ability of a
borrower to repay a loan secured by an
income-producing property typically depends
primarily upon the successful operation of
that property rather than upon the existence
of independent income or assets of the
borrower. The reduction in the net operating
income of the property may impair the
borrower's ability to repay the loan.
Many of the mortgage loans included in a trust
fund may be secured by liens on owner-occupied
mortgaged properties or on mortgaged
properties leased to a single tenant.
Accordingly, a decline in the financial
condition of the borrower or single tenant may
have a disproportionately greater affect on
the net operating income from such mortgaged
properties than would be the case with respect
to mortgaged properties with multiple tenants.
FUTURE VALUE OF A MORTGAGED
PROPERTY AND ITS NET
OPERATING INCOME AND CASH
FLOW IS NOT PREDICTABLE..... Commercial and multifamily property values and
cash flows and net operating income from such
mortgaged properties are volatile and may be
insufficient to cover debt service on the
related mortgage loan at any given
15
time. Property value, cash flow and net
operating income depend upon a number of
factors, including:
- changes in general or local economic
conditions and/or specific industry
segments;
- declines in real estate values;
- an oversupply of commercial or multifamily
properties in the relevant market;
- declines in rental or occupancy rates;
- increases in interest rates, real estate
tax rates and other operating expenses;
- changes in governmental rules, regulations
and fiscal policies, including
environmental legislation;
- perceptions by prospective tenants and, if
applicable, their customers, of the
safety, convenience, services and
attractiveness of the property;
- the age, construction quality and design
of a particular property;
- whether the mortgaged properties are
readily convertible to alternative uses;
- acts of God; and
- other factors beyond our control or the
control of a servicer.
NONRECOURSE LOANS LIMIT THE
REMEDIES AVAILABLE FOLLOWING
A MORTGAGOR DEFAULT......... The mortgage loans will not be an obligation
of, or be insured or guaranteed by, any
governmental entity, by any private mortgage
insurer, or by the depositor, the originators,
the master servicer, the special servicer, the
trustee or any of their respective affiliates.
Each mortgage loan included in a trust fund
generally will be a nonrecourse loan. If there
is a default (other than a default resulting
from voluntary bankruptcy, fraud or wilful
misconduct) there will generally only be
recourse against the specific mortgaged
properties and other assets that have been
pledged to secure such mortgage loan. Even if
a mortgage loan provides for recourse to a
mortgagor or its affiliates, it is unlikely
the trust fund ultimately could recover any
amounts not covered by the mortgaged property.
16
SPECIAL RISKS OF MORTGAGE
LOANS SECURED BY
MULTIFAMILY PROPERTIES...... Mortgage loans secured by multifamily
properties may constitute a material
concentration of the mortgage loans in a trust
fund. Adverse economic conditions, either
local, regional or national, may limit the
amount of rent that a borrower may charge for
rental units, and may result in a reduction in
timely rent payments or a reduction in
occupancy levels. Occupancy and rent levels
may also be affected by:
- construction of additional housing units;
- local military base closings;
- developments at local colleges and
universities;
- national, regional and local politics,
including, in the case of multifamily
rental properties, current or future rent
stabilization and rent control laws and
agreements;
- the level of mortgage interest rates,
which may encourage tenants in multifamily
rental properties to purchase housing;
- tax credit and city, state and federal
housing subsidy or similar programs which
may impose rent limitations and may
adversely affect the ability of the
applicable borrowers to increase rents to
maintain the mortgaged properties in
proper condition during periods of rapid
inflation or declining market value of the
mortgaged properties;
- tax credit and city, state and federal
housing subsidy or similar programs which
may impose income restrictions on tenants
and which may reduce the number of
eligible tenants in such mortgaged
properties and result in a reduction in
occupancy rates applicable thereto; and
- the possibility that some eligible tenants
may not find any differences in rents
between subsidized or supported properties
and other multifamily rental properties in
the same area to be a sufficient economic
incentive to reside at a subsidized or
supported property, which may have fewer
amenities or otherwise be less attractive
as a residence.
All of these conditions and events may
increase the possibility that a borrower may
be unable to meet its obligations under its
mortgage loan.
17
The multifamily projects market is
characterized generally by low barriers to
entry. Thus, a particular apartment market
with historically low vacancies could
experience substantial new construction, and a
resultant oversupply of units, in a relatively
short period of time. Because multifamily
apartment units are typically leased on a
short-term basis, the tenants who reside in a
particular project within such a market may
easily move to alternative projects with more
desirable amenities or locations.
SPECIAL RISKS OF MORTGAGE
LOANS SECURED BY
RETAIL PROPERTIES........... Mortgage loans secured by retail properties
may constitute a material concentration of the
mortgage loans in a trust fund. Significant
factors determining the value of retail
properties are:
- the quality of the tenants; and
- the fundamental aspects of real estate
such as location and market demographics.
The correlation between the success of tenant
businesses and property value is more direct
with respect to retail properties than other
types of commercial property because a
significant component of the total rent paid
by retail tenants is often tied to a
percentage of gross sales. Significant tenants
at a retail property play an important part in
generating customer traffic and making a
retail property a desirable location for other
tenants at that property. Accordingly, retail
properties may be adversely affected if a
significant tenant ceases operations at those
locations, which may occur on account of a
voluntary decision not to renew a lease,
bankruptcy or insolvency of the tenant, the
tenant's general cessation of business
activities or for other reasons. In addition,
some tenants at retail properties may be
entitled to terminate their leases or pay
reduced rent if an anchor tenant ceases
operations at the property. In those cases, we
cannot provide assurance that any anchor
tenants will continue to occupy space in the
related shopping centers.
Shopping centers, in general, are affected by
the health of the retail industry. In
addition, a shopping center may be adversely
affected by the bankruptcy or decline in
drawing power of an anchor tenant, the risk
that an anchor tenant may vacate
notwithstanding that tenant's continuing
obligation to pay rent, a shift in consumer
demand due to demographic changes (for
example, population decreases
18
or changes in average age or income) and/or
changes in consumer preference (for example,
to discount retailers).
Unlike other income producing properties,
retail properties also face competition from
sources outside a given real estate market,
such as:
- catalogue retailers;
- home shopping networks;
- the internet;
- telemarketing; and
- outlet centers.
Continued growth of these alternative retail
outlets (which are often characterized by
lower operating costs) could adversely affect
the rents collectible at the retail properties
which secure mortgage loans in a trust fund.
SPECIAL RISKS OF MORTGAGE
LOANS SECURED BY
HOSPITALITY PROPERTIES...... Mortgage loans secured by hospitality
properties (e.g., a hotel or motel) may
constitute a material concentration of the
mortgage loans in a trust fund. Various
factors affect the economic viability of a
hospitality property, including:
- location, quality and franchise
affiliation (or lack thereof);
- adverse economic conditions, either local,
regional or national, which may limit the
amount that a consumer is willing to pay
for a room and may result in a reduction
in occupancy levels;
- the construction of competing hospitality
properties, which may result in a
reduction in occupancy levels;
- the increased sensitivity of hospitality
properties (relative to other commercial
properties) to adverse economic conditions
and competition, as hotel rooms generally
are rented for short periods of time;
- the financial strength and capabilities of
the owner and operator of a hospitality
property, which may have a substantial
impact on the property's quality of
service and economic performance; and
- the generally seasonal nature of the
hospitality industry, which can be
expected to cause periodic fluctuations in
room and other revenues, occupancy levels,
room rates and operating expenses.
In addition, the successful operation of a
hospitality property with a franchise
affiliation may depend in part
19
upon the strength of the franchisor, the
public perception of the franchise service
mark and the continued existence of any
franchise license agreement. The
transferability of a franchise license
agreement may be restricted, and a lender or
other person that acquires title to a
hospitality property as a result of
foreclosure may be unable to succeed to the
borrower's rights under the franchise license
agreement. Moreover, the transferability of a
hospitality property's operating, liquor and
other licenses upon a transfer of the
hospitality property, whether through purchase
or foreclosure, is subject to local law
requirements and may not be transferable.
SPECIAL RISKS OF MORTGAGE
LOANS SECURED BY
OFFICE BUILDINGS............ Mortgage loans secured by office buildings may
constitute a material concentration of the
mortgage loans in a trust fund. Significant
factors determining the value of office
buildings include:
- the quality of the tenants in the
building;
- the physical attributes of the building in
relation to competing buildings; and
- the strength and stability of the market
area as a desirable business location.
An economic decline in the business operated
by the tenants may adversely affect an office
building. That risk is increased if revenue is
dependent on a single tenant or if there is a
significant concentration of tenants in a
particular business or industry.
Office buildings are also subject to
competition with other office properties in
the same market. Competition is affected by a
property's:
- age;
- condition;
- design (e.g., floor sizes and layout);
- access to transportation; and
- ability or inability to offer certain
amenities to its tenants, including
sophisticated building systems (such as
fiber optic cables, satellite
communications or other base building
technological features).
The success of an office building also depends
on the local economy. A company's decision to
locate office headquarters in a given area,
for example, may be affected by such factors
as labor cost and quality, tax environment and
20
quality of life issues such as schools and
cultural amenities. A central business
district may have an economy which is markedly
different from that of a suburb. The local
economy and the financial condition of the
owner will impact on an office building's
ability to attract stable tenants on a
consistent basis. In addition, the cost of
refitting office space for a new tenant is
often more costly than for other property
types.
SPECIAL RISKS OF MORTGAGE
LOANS SECURED BY WAREHOUSE
AND SELF STORAGE
FACILITIES.................. Mortgage loans secured by warehouse and
storage facilities may constitute a material
concentration of the mortgage loans in a trust
fund. The storage facilities market contains
low barriers to entry.
Increased competition among self storage
facilities may reduce income available to
repay mortgage loans secured by a self storage
facility. Furthermore, the inability of a
borrower to police what is stored in a self
storage facility due to privacy considerations
may increase environmental risks.
SPECIAL RISKS OF MORTGAGE
LOANS SECURED BY
HEALTHCARE-RELATED
PROPERTIES.................. The mortgaged properties may include health
care-related facilities, including senior
housing, assisted living facilities, skilled
nursing facilities and acute care facilities.
- Senior housing generally consists of
facilities with respect to which the
residents are ambulatory, handle their own
affairs and typically are couples whose
children have left the home and at which
the accommodations are usually apartment
style;
- Assisted living facilities are typically
single or double room occupancy,
dormitory-style housing facilities which
provide food service, cleaning and some
personal care and with respect to which
the tenants are able to medicate
themselves but may require assistance with
certain daily routines;
- Skilled nursing facilities provide
services to post trauma and frail
residents with limited mobility who
require extensive medical treatment; and
- Acute care facilities generally consist of
hospital and other facilities providing
short-term, acute medical care services.
Certain types of health care-related
properties, particularly acute care
facilities, skilled nursing facilities and
some assisted living facilities, typically
receive a substantial
21
portion of their revenues from government
reimbursement programs, primarily Medicaid and
Medicare. Medicaid and Medicare are subject to
statutory and regulatory changes, retroactive
rate adjustments, administrative rulings,
policy interpretations, delays by fiscal
intermediaries and government funding
restrictions. Moreover, governmental payors
have employed cost-containment measures that
limit payments to health care providers, and
there exist various proposals for national
health care reform that could further limit
those payments. Accordingly, we cannot provide
assurance that payments under government
reimbursement programs will, in the future, be
sufficient to fully reimburse the cost of
caring for program beneficiaries. If those
payments are insufficient, net operating
income of health care-related facilities that
receive revenues from those sources may
decline, which consequently could have an
adverse affect on the ability of the related
borrowers to meet their obligations under any
mortgage loans secured by health care-related
facilities.
Moreover, health care-related facilities are
generally subject to federal and state laws
that relate to the adequacy of medical care,
distribution of pharmaceuticals, rate setting,
equipment, personnel, operating policies and
additions to facilities and services. In
addition, facilities where such care or other
medical services are provided are subject to
periodic inspection by governmental
authorities to determine compliance with
various standards necessary to continued
licensing under state law and continued
participation in the Medicaid and Medicare
reimbursement programs. Furthermore, under
applicable federal and state laws and
regulations, Medicare and Medicaid
reimbursements are generally not permitted to
be made to any person other than the provider
who actually furnished the related medical
goods and services. Accordingly, in the event
of foreclosure, the trustee, the master
servicer, the special servicer or a subsequent
lessee or operator of any health care-related
facility securing a defaulted mortgage loan
generally would not be entitled to obtain from
federal or state governments any outstanding
reimbursement payments relating to services
furnished at such property prior to
foreclosure. Any of the aforementioned events
may adversely affect the ability of the
related borrowers to meet their mortgage loan
obligations.
Providers of assisted living services are also
subject to state licensing requirements in
certain states. The failure of an operator to
maintain or renew any required license or
regulatory approval could prevent it from
continuing operations at a health care-related
facility or, if applicable,
22
bar it from participation in government
reimbursement programs. In the event of
foreclosure, we cannot provide assurance that
the trustee or any other purchaser at a
foreclosure sale would be entitled to the
rights under the licenses, and the trustee or
other purchaser may have to apply in its own
right for the applicable license. We cannot
provide assurance that the trustee or other
purchaser could obtain the applicable license
or that the related mortgaged property would
be adaptable to other uses.
Government regulation applying specifically to
acute care facilities, skilled nursing
facilities and certain types of assisted
living facilities includes health planning
legislation, enacted by most states, intended,
at least in part, to regulate the supply of
nursing beds. The most common method of
control is the requirement that a state
authority first make a determination of need,
evidenced by its issuance of a certificate of
need, before a long-term care provider can
establish a new facility, add beds to an
existing facility or, in some states, take
certain other actions (for example, acquire
major medical equipment, make major capital
expenditures, add services, refinance
long-term debt, or transfer ownership of a
facility). States also regulate nursing bed
supply in other ways. For example, some states
have imposed moratoria on the licensing of new
beds, or on the certification of new Medicaid
beds, or have discouraged the construction of
new nursing facilities by limiting Medicaid
reimbursements allocable to the cost of new
construction and equipment. In general, a
certificate of need is site specific and
operator specific; it cannot be transferred
from one site to another, or to another
operator, without the approval of the
appropriate state agency. Accordingly, in the
case of foreclosure upon a mortgage loan
secured by a lien on a health care-related
mortgaged property, the purchaser at
foreclosure might be required to obtain a new
certificate of need or an appropriate
exemption. In addition, compliance by a
purchaser with applicable regulations may in
any case require the engagement of a new
operator and the issuance of a new operating
license. Upon a foreclosure, a state
regulatory agency may be willing to expedite
any necessary review and approval process to
avoid interruption of care to a facility's
residents, but we cannot provide assurance
that any state regulatory agency will do so or
that the state regulatory agency will issue
any necessary licenses or approvals.
Federal and state government "fraud and abuse"
laws also apply to health care-related
facilities. "Fraud and abuse"
23
laws generally prohibit payment or
fee-splitting arrangements between health care
providers that are designed to induce or
encourage the referral of patients to, or the
recommendation of, a particular provider for
medical products or services. Violation of
these restrictions can result in license
revocation, civil and criminal penalties, and
exclusion from participation in Medicare or
Medicaid programs. The state law restrictions
in this area vary considerably from state to
state. Moreover, the federal anti-kickback law
includes broad language that potentially could
be applied to a wide range of referral
arrangements, and regulations designed to
create "safe harbors" under the law provide
only limited guidance. Accordingly, we cannot
provide assurance that such laws will be
interpreted in a manner consistent with the
practices of the owners or operators of the
health care-related mortgaged properties that
are subject to those laws.
The operators of health care-related
facilities are likely to compete on a local
and regional basis with others that operate
similar facilities, some of which competitors
may be better capitalized, may offer services
not offered by such operators, or may be owned
by non-profit organizations or government
agencies supported by endowments, charitable
contributions, tax revenues and other sources
not available to such operators. The
successful operation of a health care-related
facility will generally depend upon:
- the number of competing facilities in the
local market;
- the facility's age and appearance;
- the reputation and management of the
facility;
- the types of services the facility
provides; and
- where applicable, the quality of care and
the cost of that care.
The inability of a health care-related
mortgaged property to flourish in a
competitive market may increase the likelihood
of foreclosure on the related mortgage loan,
possibly affecting the yield on one or more
classes of the related series of offered
certificates.
SPECIAL RISKS OF MORTGAGE
LOANS SECURED BY INDUSTRIAL
AND MIXED-USE FACILITIES.... Mortgage loans secured by industrial and
mixed-use facilities may constitute a material
concentration of the
24
mortgage loans in a trust fund. Significant
factors determining the value of industrial
properties include:
- the quality of tenants;
- building design and adaptability; and
- the location of the property.
Concerns about the quality of tenants,
particularly major tenants, are similar in
both office properties and industrial
properties, although industrial properties are
more frequently dependent on a single tenant.
In addition, properties used for many
industrial purposes are more prone to
environmental concerns than other property
types.
Aspects of building site design and
adaptability affect the value of an industrial
property. Site characteristics which are
valuable to an industrial property include
clear heights, column spacing, zoning
restrictions, number of bays and bay depths,
divisibility, truck turning radius and overall
functionality and accessibility. Location is
also important because an industrial property
requires the availability of labor sources,
proximity to supply sources and customers and
accessibility to rail lines, major roadways
and other distribution channels.
Industrial properties may be adversely
affected by reduced demand for industrial
space occasioned by a decline in a particular
industry segment (e.g. a decline in defense
spending), and a particular industrial
property that suited the needs of its original
tenant may be difficult to relet to another
tenant or may become functionally obsolete
relative to newer properties.
POOR PROPERTY MANAGEMENT WILL
ADVERSELY AFFECT THE
PERFORMANCE OF THE RELATED
MORTGAGED PROPERTY.......... Each mortgaged property securing a mortgage
loan which has been sold into a trust fund is
managed by a property manager (which generally
is an affiliate of the borrower) or by the
borrower itself. The successful operation of a
real estate project is largely dependent on
the performance and viability of the
management of such project. The property
manager is responsible for:
- operating the property;
- providing building services;
- responding to changes in the local market;
and
- planning and implementing the rental
structure, including establishing levels
of rent payments and
25
advising the borrowers so that maintenance
and capital improvements can be carried out
in a timely fashion.
We cannot provide assurance regarding the
performance of any operators, leasing agents
and/or property managers or persons who may
become operators and/or property managers upon
the expiration or termination of management
agreements or following any default or
foreclosure under a mortgage loan. In
addition, the property managers are usually
operating companies and unlike limited purpose
entities, may not be restricted from incurring
debt and other liabilities in the ordinary
course of business or otherwise. There can be
no assurance that the property managers will
at all times be in a financial condition to
continue to fulfill their management
responsibilities under the related management
agreements throughout the terms of those
agreements.
BALLOON PAYMENTS ON MORTGAGE
LOANS RESULT IN HEIGHTENED
RISK OF BORROWER DEFAULT.... Some of the mortgage loans included in a trust
fund may not be fully amortizing (or may not
amortize at all) over their terms to maturity
and, thus, will require substantial principal
payments (that is, balloon payments) at their
stated maturity. Mortgage loans of this type
involve a greater degree of risk than
self-amortizing loans because the ability of a
borrower to make a balloon payment typically
will depend upon either:
- its ability to fully refinance the loan;
or
- its ability to sell the related mortgaged
property at a price sufficient to permit
the borrower to make the balloon payment.
The ability of a borrower to accomplish either
of these goals will be affected by a number of
factors, including:
- the value of the related mortgaged
property;
- the level of available mortgage interest
rates at the time of sale or refinancing;
- the borrower's equity in the related
mortgaged property;
- the financial condition and operating
history of the borrower and the related
mortgaged property;
- tax laws;
- rent control laws (with respect to certain
residential properties);
26
- Medicaid and Medicare reimbursement rates
(with respect to hospitals and nursing
homes);
- prevailing general economic conditions;
and
- the availability of credit for loans
secured by commercial or multifamily, as
the case may be, real properties
generally.
THE SERVICER WILL HAVE
DISCRETION TO HANDLE OR
AVOID OBLIGOR DEFAULTS IN A
MANNER WHICH MAY BE ADVERSE
TO YOUR INTERESTS........... If and to the extent specified in the
prospectus supplement defaulted mortgage loans
exist or are imminent, in order to maximize
recoveries on defaulted mortgage loans, the
related pooling and servicing agreement will
permit (within prescribed limits) the master
servicer or a special servicer to extend and
modify mortgage loans that are in default or
as to which a payment default is imminent.
While the related pooling and servicing
agreement generally will require a master
servicer to determine that any such extension
or modification is reasonably likely to
produce a greater recovery on a present value
basis than liquidation, we cannot provide
assurance that any such extension or
modification will in fact increase the present
value of receipts from or proceeds of the
affected mortgage loans.
In addition, a master servicer or a special
servicer may receive a workout fee based on
receipts from or proceeds of such mortgage
loans that would otherwise be payable to the
certificateholders.
PROCEEDS RECEIVED UPON
FORECLOSURE OF MORTGAGE
LOANS SECURED PRIMARILY BY
JUNIOR MORTGAGES MAY RESULT
IN LOSSES................... To the extent specified in the prospectus
supplement, some of the mortgage loans
included in a trust fund may be secured
primarily by junior mortgages. When
liquidated, mortgage loans secured by junior
mortgages are entitled to satisfaction from
proceeds that remain from the sale of the
related mortgaged property after the mortgage
loans senior to such mortgage loans have been
satisfied. If there are insufficient funds to
satisfy both the junior mortgage loans and
senior mortgage loans, the junior mortgage
loans would suffer a loss and, accordingly,
one or more classes of certificates would bear
such loss. Therefore, any risks of
deficiencies associated with first mortgage
loans will be greater with respect to junior
mortgage loans.
27
CREDIT SUPPORT MAY NOT COVER
LOSSES OR RISKS WHICH COULD
ADVERSELY AFFECT PAYMENT ON
YOUR CERTIFICATES........... The prospectus supplement for the offered
certificates of each series will describe any
credit support provided with respect to those
certificates. Use of credit support will be
subject to the conditions and limitations
described in this prospectus and in the
related prospectus supplement. Moreover,
credit support may not cover all potential
losses or risks; for example, credit support
may or may not cover fraud or negligence by a
mortgage loan originator or other parties.
A series of certificates may include one or
more classes of subordinate certificates
(which may include offered certificates), if
so provided in the prospectus supplement.
Although subordination is intended to reduce
the risk to holders of senior certificates of
delinquent distributions or ultimate losses,
the amount of subordination will be limited
and may decline under certain circumstances.
In addition, if principal payments on one or
more classes of certificates of a series are
made in a specified order of priority, any
limits with respect to the aggregate amount of
claims under any related credit support may be
exhausted before the principal of the lower
priority classes of certificates of such
series has been fully repaid. As a result, the
impact of losses and shortfalls experienced
with respect to the mortgage assets may fall
primarily upon those classes of certificates
having a lower priority of payment. Moreover,
if a form of credit support covers more than
one series of certificates, holders of
certificates of one series will be subject to
the risk that such credit support will be
exhausted by the claims of the holders of
certificates of one or more other series.
Regardless of the form of credit enhancement
provided, the amount of coverage will be
limited in amount and in most cases will be
subject to periodic reduction in accordance
with a schedule or formula. The master
servicer will generally be permitted to
reduce, terminate or substitute all or a
portion of the credit enhancement for any
series of certificates if the applicable
rating agency indicates that the then-current
rating of those certificates will not be
adversely affected. The rating of any series
of certificates by any applicable rating
agency may be lowered following the initial
issuance of those certificates as a result of
the downgrading of the obligations of any
applicable credit support provider, or as a
result of losses on the related mortgage
assets substantially in excess of the levels
contemplated by that rating agency at the time
28
of its initial rating analysis. None of the
depositor, the master servicer or any of our
or the master servicer's affiliates will have
any obligation to replace or supplement any
credit enhancement, or to take any other
action to maintain any rating of any series of
certificates.
MORTGAGORS OF COMMERCIAL
MORTGAGE LOANS ARE
SOPHISTICATED AND MAY TAKE
ACTIONS ADVERSE TO YOUR
INTERESTS................... Mortgage loans made to partnerships,
corporations or other entities may entail
risks of loss from delinquency and foreclosure
that are greater than those of mortgage loans
made to individuals. The mortgagor's
sophistication and form of organization may
increase the likelihood of protracted
litigation or bankruptcy in default
situations.
SOME ACTIONS ALLOWED BY THE
MORTGAGE MAY BE LIMITED BY
LAW......................... Mortgages securing mortgage loans included in
a trust fund may contain a due-on-sale clause,
which permits the lender to accelerate the
maturity of the mortgage loan if the borrower
sells, transfers or conveys the related
mortgaged property or its interest in the
mortgaged property. Mortgages securing
mortgage loans included in a trust fund may
also include a debt-acceleration clause, which
permits the lender to accelerate the debt upon
a monetary or non-monetary default of the
borrower. Such clauses are not always
enforceable. The courts of all states will
enforce clauses providing for acceleration in
the event of a material payment default. The
equity courts of any state, however, may
refuse the foreclosure of a mortgage or deed
of trust when an acceleration of the
indebtedness would be inequitable or unjust or
the circumstances would render the
acceleration unconscionable.
ASSIGNMENT OF LEASES AND RENTS
TO PROVIDE FURTHER SECURITY
FOR MORTGAGE LOANS POSES
SPECIAL RISKS............... The mortgage loans included in any trust fund
typically will be secured by an assignment of
leases and rents pursuant to which the
borrower assigns to the lender its right,
title and interest as landlord under the
leases of the related mortgaged property, and
the income derived therefrom, as further
security for the related mortgage loan, while
retaining a license to collect rents for so
long as there is no default. If the borrower
defaults, the license terminates and the
lender is entitled to collect rents. Some
state laws may require that the lender take
possession of the mortgaged property and
obtain a judicial appointment
29
of a receiver before becoming entitled to
collect the rents. In addition, bankruptcy or
the commencement of similar proceedings by or
in respect of the borrower may adversely
affect the lender's ability to collect the
rents.
INCLUSION IN A TRUST FUND OF
DELINQUENT MORTGAGE LOANS
MAY ADVERSELY AFFECT THE
RATE OF DEFAULTS AND
PREPAYMENTS ON THE MORTGAGE
LOANS....................... If so provided in the prospectus supplement,
the trust fund for a series of certificates
may include mortgage loans that are delinquent
as of the date they are deposited in the trust
fund. A mortgage loan will be considered
"delinquent" if it is 30 days or more past its
most recently contractual scheduled payment
date in payment of all amounts due according
to its terms. In any event, at the time of its
creation, the trust fund will not include
delinquent loans which by principal amount are
more than 20% of the aggregate principal
amount of all mortgage loans in the trust
fund. If so specified in the prospectus
supplement, the servicing of such mortgage
loans will be performed by a special servicer.
Credit support provided with respect to a
series of certificates may not cover all
losses related to delinquent mortgage loans,
and investors should consider the risk that
the inclusion of such mortgage loans in the
trust fund may adversely affect the rate of
defaults and prepayments on the mortgage loans
in the trust fund and the yield on the offered
certificates of such series.
ENVIRONMENTAL LIABILITY MAY
AFFECT THE LIEN ON A
MORTGAGED PROPERTY AND
EXPOSE THE LENDER TO
COSTS....................... Under certain laws, contamination of real
property may give rise to a lien on the
property to assure the costs of cleanup. In
several states, that lien has priority over an
existing mortgage lien on a property. In
addition, under the laws of some states and
under the federal Comprehensive Environmental
Response, Compensation, and Liability Act of
1980, a lender may be liable, as an "owner" or
"operator," for costs of addressing releases
or threatened releases of hazardous substances
at a property, if agents or employees of the
lender have become sufficiently involved in
the operations of the borrower, regardless of
whether or not the environmental damage or
threat was caused by the borrower. A lender
also risks such liability on foreclosure of
the mortgage. In addition, liabilities imposed
upon a borrower by CERCLA or other
environmental laws may adversely affect a
borrower's ability to repay a loan. If a
30
trust fund includes mortgage loans and the
prospectus supplement does not otherwise
specify, the related pooling and servicing
agreement will contain provisions generally to
the effect that the master servicer, acting on
behalf of the trust fund, may not acquire
title to a mortgaged property or assume
control of its operation unless the master
servicer, based upon a report prepared by a
person who regularly conducts environmental
site assessments, has made the determination
that it is appropriate to do so. These
provisions are designed to reduce
substantially the risk of liability for costs
associated with remediation of hazardous
substances, but we cannot provide assurance in
a given case that those risks can be
eliminated entirely. In addition, it is likely
that any recourse against the person preparing
the environmental report, and such person's
ability to satisfy a judgment, will be
limited.
ONE ACTION JURISDICTION MAY
LIMIT THE ABILITY OF THE
SPECIAL SERVICER TO
FORECLOSE ON A MORTGAGED
PROPERTY.................... Several states (including California) have
laws that prohibit more than one "judicial
action" to enforce a mortgage obligation, and
some courts have construed the term "judicial
action" broadly. The special servicer may need
to obtain advice of counsel prior to enforcing
any of the trust fund's rights under any of
the mortgage loans that include mortgaged
properties where the rule could be applicable.
In the case of a mortgage loan secured by
mortgaged properties located in multiple
states, the special servicer may be required
to foreclose first on properties located in
states where "one action" rules apply (and
where non-judicial foreclosure is permitted)
before foreclosing on properties located in
states where judicial foreclosure is the only
permitted method of foreclosure.
RIGHTS AGAINST TENANTS MAY BE
LIMITED IF LEASES ARE NOT
SUBORDINATE TO THE MORTGAGE
OR DO NOT CONTAIN ATTORNMENT
PROVISIONS.................. Some of the tenant leases contain provisions
that require the tenant to attorn to (that is,
recognize as landlord under the lease) a
successor owner of the property following
foreclosure. Some of the leases may be either
subordinate to the liens created by the
mortgage loans or else contain a provision
that requires the tenant to subordinate the
lease if the mortgagee agrees to enter into a
non-disturbance agreement.
31
In some states, if tenant leases are
subordinate to the liens created by the
mortgage loans and such leases do not contain
attornment provisions, such leases may
terminate upon the transfer of the property to
a foreclosing lender or purchaser at
foreclosure. Accordingly, in the case of the
foreclosure of a mortgaged property located in
such a state and leased to one or more
desirable tenants under leases that do not
contain attornment provisions, such mortgaged
property could experience a further decline in
value if such tenants' leases were terminated
(e.g., if such tenants were paying
above-market rents).
If a lease is senior to a mortgage, the lender
will not (unless it has otherwise agreed with
the tenant) possess the right to dispossess
the tenant upon foreclosure of the property,
and if the lease contains provisions
inconsistent with the mortgage (e.g.,
provisions relating to application of
insurance proceeds or condemnation awards),
the provisions of the lease will take
precedence over the provisions of the
mortgage.
IF MORTGAGED PROPERTIES ARE
NOT IN COMPLIANCE WITH CURRENT
ZONING LAWS, YOU MAY NOT BE
ABLE TO RESTORE COMPLIANCE
FOLLOWING A CASUALTY LOSS... Due to changes in applicable building and
zoning ordinances and codes which have come
into effect after the construction of
improvements on certain of the mortgaged
properties, some improvements may not comply
fully with current zoning laws (including
density, use, parking and set-back
requirements) but may qualify as permitted
non-confirming uses. Such changes may limit
the ability of the related mortgagor to
rebuild the premises "as is" in the event of a
substantial casualty loss. Such limitations
may adversely affect the ability of the
mortgagor to meet its mortgage loan
obligations from cash flow. Insurance proceeds
may not be sufficient to pay off such mortgage
loan in full. In addition, if the mortgaged
property were to be repaired or restored in
conformity with then current law, its value
could be less than the remaining balance on
the mortgage loan and it may produce less
revenue than before such repair or
restoration.
INSPECTIONS OF THE MORTGAGED
PROPERTIES WERE LIMITED..... The mortgaged properties were inspected by
licensed engineers in connection with the
origination of the mortgage loans to assess
the structure, exterior walls, roofing
interior construction, mechanical and
electrical systems and general condition of
the site, buildings and
32
other improvements located on the mortgaged
properties. We cannot provide assurance that
all conditions requiring repair or replacement
have been identified in such inspections.
LITIGATION CONCERNS........... There may be legal proceedings pending and,
from time to time, threatened against the
mortgagors or their affiliates relating to the
business, or arising out of the ordinary
course of business, of the mortgagors and
their affiliates. We cannot provide assurance
that such litigation will not have a material
adverse effect on the distributions to you on
your certificates.
33
DESCRIPTION OF THE TRUST FUNDS
GENERAL
The primary assets of each trust fund will consist of mortgage assets which
include (i) one or more multifamily and/or commercial mortgage loans and
participations therein, (ii) CMBS, (iii) direct obligations of the United States
or other government agencies, or (iv) a combination of the assets described in
clauses (i), (ii) and (iii). Each trust fund will be established by the
depositor. Each mortgage asset will be selected by the depositor for inclusion
in a trust fund from among those purchased, either directly or indirectly, from
a prior holder thereof, which may or may not be the originator of such mortgage
loan or the issuer of such CMBS and may be an affiliate of the depositor. The
mortgage assets will not be guaranteed or insured by the depositor or any of its
affiliates or, unless otherwise provided in the prospectus supplement, by any
governmental agency or instrumentality or by any other person. The discussion
below under the heading "--Mortgage Loans--Leases," unless otherwise noted,
applies equally to mortgage loans underlying any CMBS included in a particular
trust fund.
MORTGAGE LOANS-LEASES
General. The mortgage loans will be evidenced by mortgage notes secured by
mortgages or deeds of trust or similar security instruments that create first or
junior liens on, or installment contracts for the sale of, mortgaged properties
consisting of (i) multifamily properties, which are residential properties
consisting of five or more rental or cooperatively owned dwelling units in
high-rise, mid-rise or garden apartment buildings or other residential
structures, or (ii) commercial properties, which include office buildings,
retail stores, hotels or motels, nursing homes, hospitals or other health
care-related facilities, mobile home parks, warehouse facilities, mini-warehouse
facilities, self-storage facilities, industrial plants, mixed use or other types
of income-producing properties or unimproved land. The multifamily properties
may include mixed commercial and residential structures and may include
apartment buildings owned by private cooperative housing corporations. If so
specified in the prospectus supplement, each mortgage will create a first
priority mortgage lien on a mortgaged property. A mortgage may create a lien on
a borrower's leasehold estate in a property; however, the term of any such
leasehold will exceed the term of the mortgage note by at least ten years. Each
mortgage loan will have been originated by a person other than the depositor.
If so specified in the prospectus supplement, mortgage assets for a series
of certificates may include mortgage loans made on the security of real estate
projects under construction. In that case, the prospectus supplement will
describe the procedures and timing for making disbursements from construction
reserve funds as portions of the related real estate project are completed. In
addition, mortgage assets may include mortgage loans that are delinquent as of
the date of issuance of a series of certificates. In that case, the prospectus
supplement will set forth, as to each such mortgage loan, available information
as to the period of such delinquency, any forbearance arrangement then in
effect, the condition of the related mortgaged property and the ability of the
mortgaged property to generate income to service the mortgage debt.
Leases. To the extent specified in the prospectus supplement, the
commercial properties may be leased to lessees that occupy all or a portion of
such properties. Pursuant to a lease assignment, the borrower may assign its
right, title and interest as lessor under each lease and the income derived
therefrom to the mortgagee, while retaining a license to collect the rents for
so long as there is no default. If the borrower defaults, the license terminates
and the mortgagee or its agent is entitled to collect the rents from the lessee
for application to the monetary obligations of the borrower. State law may limit
or restrict the enforcement of the lease assignments by a mortgagee until it
takes possession of the mortgaged property and/or a receiver is appointed. See
"Certain Legal Aspects of the Mortgage Loans and Leases--Leases and Rents."
Alternatively, to the extent specified in the prospectus supplement, the
borrower and the mortgagee may agree that payments under leases are to be made
directly to a servicer.
To the extent described in the prospectus supplement, the leases, which may
include "bond-type" or "credit-type" leases, may require the lessees to pay rent
that is sufficient in the aggregate to cover all scheduled payments of principal
and interest on the mortgage loans and, in certain cases, their pro rata
34
share of the operating expenses, insurance premiums and real estate taxes
associated with the mortgaged properties. A "bond-type" lease is a lease between
a lessor and a lessee for a specified period of time with specified rent
payments that are at least sufficient to repay the related note(s). A bond-type
lease requires the lessee to perform and pay for all obligations related to the
leased premises and provides that, no matter what occurs with regard to the
leased premises, the lessee is obligated to continue to pay its rent. A
"credit-type" lease is a lease between a lessor and a lessee for a specified
period of time with specified rent payments at least sufficient to repay the
related note(s). A credit-type lease requires the lessee to perform and pay for
most of the obligations related to the leased premises, excluding only a few
landlord duties which remain the responsibility of the borrower/lessor. Leases
(other than bond-type leases) may require the borrower to bear costs associated
with structural repairs and/or the maintenance of the exterior or other portions
of the mortgaged property or provide for certain limits on the aggregate amount
of operating expenses, insurance premiums, taxes and other expenses that the
lessees are required to pay.
If so specified in the prospectus supplement, under certain circumstances
the lessees may be permitted to set off their rental obligations against the
obligations of the borrowers under the leases. In those cases where payments
under the leases (net of any operating expenses payable by the borrowers) are
insufficient to pay all of the scheduled principal and interest on the mortgage
loans, the borrowers must rely on other income or sources generated by the
mortgaged property to make payments on the mortgage loan. To the extent
specified in the prospectus supplement, some commercial properties may be leased
entirely to one lessee. This is generally the case in bond-type leases and
credit-type leases. In such cases, absent the availability of other funds, the
borrower must rely entirely on rent paid by such lessee in order for the
borrower to pay all of the scheduled principal and interest on the related
commercial loan. To the extent specified in the prospectus supplement, some
leases (not including bond-type leases) may expire prior to the stated maturity
of the mortgage loan. In such cases, upon expiration of the leases the borrowers
will have to look to alternative sources of income, including rent payment by
any new lessees or proceeds from the sale or refinancing of the mortgaged
property, to cover the payments of principal and interest due on the mortgage
loans unless the lease is renewed. As specified in the prospectus supplement,
some leases may provide that upon the occurrence of a casualty affecting a
mortgaged property, the lessee will have the right to terminate its lease,
unless the borrower, as lessor, is able to cause the mortgaged property to be
restored within a specified period of time. Some leases may provide that it is
the lessor's responsibility to restore the mortgaged property to its original
condition after a casualty. Some leases may provide that it is the lessee's
responsibility to restore the mortgaged property to its original condition after
a casualty. Some leases may provide a right of termination to the lessee if a
taking of a material or specified percentage of the leased space in the mortgage
property occurs, or if the ingress or egress to the leased space has been
materially impaired.
Default and Loss Considerations with Respect to the Mortgage
Loans. Mortgage loans secured by liens on income-producing properties are
substantially different from loans which are secured by owner-occupied
single-family homes. The repayment of a loan secured by a lien on an income
producing property is typically dependent upon the successful operation of such
property (that is, its ability to generate income). Moreover, some or all of the
mortgage loans included in a trust fund may be non-recourse loans, which means
that, absent special facts, recourse in the case of default will be limited to
the mortgaged property and such other assets, if any, that the borrower pledged
to secure repayment of the mortgage loan.
Lenders typically look to the Debt Service Coverage Ratio of a loan secured
by income-producing property as an important measure of the risk of default on
such a loan. As more fully set forth in the prospectus supplement, the Debt
Service Coverage Ratio of a mortgage loan at any given time is the ratio of (i)
the Net Operating Income of the mortgaged property for a twelve-month period to
(ii) the annualized scheduled payments on the mortgage loan and on any other
loan that is secured by a lien on the mortgaged property prior to the lien of
the mortgage. As more fully set forth in the prospectus supplement, Net
Operating Income means, for any given period, the total operating revenues
derived from a mortgaged property, minus the total operating expenses incurred
in respect of the mortgaged property other than (i) non-cash items such as
depreciation and amortization, (ii) capital expenditures and
35
(iii) debt service on loans (including the mortgage loan) secured by liens on
the mortgaged property. The Net Operating Income of a mortgaged property will
fluctuate over time and may not be sufficient to cover debt service on the
mortgage loan at any given time. An insufficiency of Net Operating Income can be
compounded or solely caused by an adjustable rate mortgage loan. As the primary
source of the operating revenues of a non-owner occupied income-producing
property, the condition of the applicable real estate market and/or area economy
may effect rental income (and maintenance payments from tenant-stockholders of a
private cooperative housing corporation). In addition, properties typically
leased, occupied or used on a short-term basis, such as certain health
care-related facilities, hotels and motels, and mini warehouse and self-storage
facilities, tend to be affected more rapidly by changes in market or business
conditions than do properties typically leased, occupied or used for longer
periods, such as warehouses, retail stores, office buildings and industrial
plants. Commercial loans may be secured by owner-occupied mortgaged properties
or mortgaged properties leased to a single tenant. Accordingly, a decline in the
financial condition of the mortgagor or single tenant, as applicable, may have a
disproportionately greater effect on the Net Operating Income from such
mortgaged properties than the case of mortgaged properties with multiple
tenants.
The Debt Service Coverage Ratio should not be relied upon as the sole
measure of the risk of default of any loan, however, since other factors may
outweigh a high Debt Service Coverage Ratio. With respect to a balloon mortgage
loan, for example, the risk of default as a result of the unavailability of a
source of funds to finance the related balloon payment at maturity on terms
comparable to or better than those of the balloon mortgage loans could be
significant even though the related Debt Service Coverage Ratio is high.
Increases in operating expenses due to the general economic climate or
economic conditions in a locality or industry segment, such as increases in
interest rates, real estate tax rates, energy costs, labor costs and other
operating expenses, and/or changes in governmental rules, regulations and fiscal
policies may also affect the risk of default on a mortgage loan. As may be
further described in the prospectus supplement, in some cases leases of
mortgaged properties may provide that the lessee, rather than the
borrower/landlord, is responsible for payment of operating expenses. However,
the existence of such "net of expense" provisions will result in stable Net
Operating Income to the borrower/landlord only to the extent that the lessee is
able to absorb operating expense increases while continuing to make rent
payments. See "--Leases" above.
While the duration of leases and the existence of any "net of expense"
provisions are often viewed as the primary considerations in evaluating the
credit risk of mortgage loans secured by certain income-producing properties,
such risk may be affected equally or to a greater extent by changes in
government regulation of the operator of the property. Examples of the latter
include mortgage loans secured by health care-related facilities, the income
from which and the operating expenses of which are subject to state and/or
federal regulations, such as Medicare and Medicaid, and multifamily properties
and mobile home parks, which may be subject to state or local rent control
regulation and, in certain cases, restrictions on changes in use of the
property. Low- and moderate-income housing in particular may be subject to legal
limitations and regulations but, because of such regulations, may also be less
sensitive to fluctuations in market rents generally.
Lenders also look to the Loan-to-Value Ratio of a mortgage loan as a
measure of risk of loss if a property must be liquidated following a default.
The lower the Loan-to-Value Ratio, the greater the percentage of the borrower's
equity in a mortgaged property, and thus the greater the cushion provided to the
lender against loss on liquidation following a default.
Loan-to-Value Ratios will not necessarily constitute an accurate measure of
the risk of liquidation loss in a pool of mortgage loans. For example, the value
of a mortgaged property as of the date of initial issuance of the related series
of certificates may be less than the fair market value of the mortgaged property
determined in an appraisal determined at loan origination, and will likely
continue to fluctuate from time to time based upon changes in economic
conditions and the real estate market. Moreover, even when current, an appraisal
is not necessarily a reliable estimate of value. Appraised values of income-
36
producing properties are generally based on the market comparison method (recent
resale value of comparable properties at the date of the appraisal), the cost
replacement method (the cost of replacing the property at such date), the income
capitalization method (a projection of value based upon the property's projected
net cash flow), or upon a selection from or interpolation of the values derived
from such methods. Each of these appraisal methods can present analytical
difficulties. It is often difficult to find truly comparable properties that
have recently been sold; the replacement cost of a property may have little to
do with its current market value; and income capitalization is inherently based
on inexact projections of income and expense and the selection of an appropriate
capitalization rate. Where more than one of these appraisal methods are used and
provide significantly different results, an accurate determination of value and,
correspondingly, a reliable analysis of default and loss risks, is even more
difficult.
While the depositor believes that the foregoing considerations are
important factors that generally distinguish loans secured by liens on
income-producing real estate from single-family mortgage loans, there is no
assurance that all of such factors will in fact have been prudently considered
by the originators of the mortgage loans, or that, for a particular mortgage
loan, they are complete or relevant. See "Risk Factors--Net Operating Income
Produced by a Mortgaged Property May Be Inadequate to Repay the Mortgage Loans"
and "--Balloon Payments on Mortgage Loans Result in Heightened Risk of Borrower
Default."
Payment Provisions of the Mortgage Loans. Unless otherwise specified in
the prospectus supplement, all of the mortgage loans will have original terms to
maturity of not more than 40 years and will provide for scheduled payments of
principal, interest or both, to be made on specified dates that occur monthly or
quarterly or at such other interval as is specified in the prospectus
supplement. A mortgage loan (i) may provide for no accrual of interest or for
accrual of interest thereon at an interest rate that is fixed over its term or
that adjusts from time to time, or that may be converted at the borrower's
election from an adjustable to a fixed interest rate, or from a fixed to an
adjustable interest rate, (ii) may provide for the formula, index or other
method by which the interest rate will be calculated, (iii) may provide for
level payments to maturity or for payments that adjust from time to time to
accommodate changes in the interest rate or to reflect the occurrence of certain
events, and may permit negative amortization or accelerated amortization, (iv)
may be fully amortizing over its term to maturity, or may provide for little or
no amortization over its term and thus require a balloon payment on its stated
maturity date, and (v) may contain a prohibition on prepayment for a specified
lockout period or require payment of a prepayment premium or a yield maintenance
penalty in connection with a prepayment, in each case as described in the
prospectus supplement. A mortgage loan may also contain an equity participation
provision that entitles the lender to a share of profits realized from the
operation or disposition of the mortgaged property, as described in the
prospectus supplement. If holders of any series or class of offered certificates
will be entitled to all or a portion of a prepayment premium or an equity
participation, the prospectus supplement will describe the prepayment premium
and/or equity participation and the method or methods by which any such amounts
will be allocated to holders.
Mortgage Loan Information in Prospectus Supplements. Each prospectus
supplement will contain certain information pertaining to the mortgage loans in
the related trust fund which will generally include the following: (i) the
aggregate outstanding principal balance and the largest, smallest and average
outstanding principal balance of the mortgage loans as of the applicable Cut-Off
Date, (ii) the type or types of property that provide security for repayment of
the mortgage loans, (iii) the original and remaining terms to maturity of the
mortgage loans and the seasoning of the mortgage loans, (iv) the earliest and
latest origination date and maturity date and weighted average original and
remaining terms to maturity (or for ARD loans, the anticipated repayment date)
of the mortgage loans, (v) the original Loan-to-Value Ratios of the mortgage
loans, (vi) the mortgage interest rates or range of mortgage interest rates and
the weighted average mortgage interest rate carried by the mortgage loans, (vii)
the geographic distribution of the mortgaged properties on a state-by-state
basis, (viii) information with respect to the prepayment provisions, if any, of
the mortgage loans, (ix) with respect to adjustable rate mortgage loans, the
index or indices upon which such adjustments are based, the adjustment dates,
the range of gross
37
margins and the weighted average gross margin, and any limits on mortgage
interest rate adjustments at the time of any adjustment and over the life of the
adjustable rate mortgage loans, (x) Debt Service Coverage Ratios either at
origination or as of a more recent date (or both) and (xi) information regarding
the payment characteristics of the mortgage loans, including without limitation
balloon payment and other amortization provisions. In appropriate cases, the
prospectus supplement will also contain certain information available to the
depositor that pertains to the provisions of leases and the nature of tenants of
the mortgaged properties. If specific information regarding the mortgage loans
is not known to the depositor at the time the certificates are initially
offered, the depositor will provide more general information of the nature
described above in the prospectus supplement, and the depositor will set forth
specific information of the nature described above in a report which will be
available to purchasers of the related certificates at or before the initial
issuance thereof and will be filed as part of a Current Report on Form 8-K with
the Securities and Exchange Commission within 15 days following such issuance.
CMBS
CMBS may include (i) private (that is, not guaranteed or insured by the
United States or any agency or instrumentality thereof) mortgage participations,
mortgage pass-through certificates or other mortgage-backed securities such as
mortgage-backed securities that are similar to a series of certificates or (ii)
certificates insured or guaranteed by Freddie Mac, Fannie Mae, Ginnie Mae or
Farmer Mac, provided that each CMBS will evidence an interest in, or will be
secured by a pledge of, mortgage loans that conform to the descriptions of the
mortgage loans contained in this prospectus.
The CMBS may have been issued in one or more classes with characteristics
similar to the classes of certificates described in this prospectus.
Distributions in respect of the CMBS will be made by the CMBS servicer or the
CMBS trustee on the dates specified in the prospectus supplement. The CMBS
issuer or the CMBS servicer or another person specified in the prospectus
supplement may have the right or obligation to repurchase or substitute assets
underlying the CMBS after a certain date or under other circumstances specified
in the prospectus supplement.
Reserve funds, subordination or other credit support similar to that
described for the certificates under "Description of Credit Support" may have
been provided with respect to the CMBS. The type, characteristics and amount of
such credit support, if any, will be a function of the characteristics of the
underlying mortgage loans and other factors and generally will have been
established on the basis of the requirements of any rating agency that may have
assigned a rating to the CMBS, or by the initial purchasers of the CMBS.
The prospectus supplement for certificates that evidence interests in CMBS
will specify, to the extent available and deemed material, (i) the aggregate
approximate initial and outstanding principal amount and type of the CMBS to be
included in the trust fund, (ii) the original and remaining term to stated
maturity of the CMBS, if applicable, (iii) the pass-through or bond rate of the
CMBS or the formula for determining such rates, (iv) the payment characteristics
of the CMBS, (v) the CMBS issuer, CMBS servicer and CMBS trustee, (vi) a
description of the credit support, if any, (vii) the circumstances under which
the related underlying mortgage loans, or the CMBS themselves, may be purchased
prior to their maturity, (viii) the terms on which mortgage loans may be
substituted for those originally underlying the CMBS, (ix) the servicing fees
payable under the CMBS agreement, (x) the type of information in respect of the
underlying mortgage loans described under "--Mortgage Loans--Leases--Mortgage
Loan Information in Prospectus Supplements" and (xi) the characteristics of any
cash flow agreements that relate to the CMBS.
To the extent required under the securities laws, CMBS included among the
assets of a trust fund will (i) either have been registered under the Securities
Act of 1933, as amended, or be eligible for resale under Rule 144(k) under the
Securities Act of 1933, as amended, and (ii) have been acquired in a bona fide
secondary market transaction and not from the issuer or an affiliate.
38
CERTIFICATE ACCOUNTS
Each trust fund will include one or more certificate accounts established
and maintained on behalf of the certificateholders into which the person or
persons designated in the prospectus supplement will, to the extent described in
this prospectus and in the prospectus supplement, deposit all payments and
collections received or advanced with respect to the mortgage assets and other
assets in the trust fund. A certificate account may be maintained as an interest
bearing or a non-interest bearing account, and funds held therein may be held as
cash or invested in certain short-term, investment grade obligations, in each
case as described in the prospectus supplement.
CREDIT SUPPORT
If so provided in the prospectus supplement, partial or full protection
against certain defaults and losses on the mortgage assets in the trust fund may
be provided to one or more classes of certificates in the form of subordination
of one or more other classes of certificates or by one or more other types of
credit support, such as over collateralization, a letter of credit, insurance
policy, guarantee or reserve fund, or by a combination thereof. The amount and
types of credit support, the identity of the entity providing it (if applicable)
and related information with respect to each type of credit support, if any,
will be set forth in the prospectus supplement for the certificates of each
series. The prospectus supplement for any series of certificates evidencing an
interest in a trust fund that includes CMBS will describe in the same fashion
any similar forms of credit support that are provided by or with respect to, or
are included as part of the trust fund evidenced by or providing security for,
such CMBS to the extent information is available and deemed material. The type,
characteristic and amount of credit support will be determined based on the
characteristics of the mortgage assets and other factors and will be
established, in part, on the basis of requirements of each rating agency rating
a series of certificates. If so specified in the prospectus supplement, any
credit support may apply only in the event of certain types of losses or
delinquencies and the protection against losses or delinquencies provided by
such credit support will be limited. See "Risk Factors--Credit Support May Not
Cover Losses or Risks Which Could Adversely Affect Payment on Your Certificates"
and "Description of Credit Support."
CASH FLOW AGREEMENTS
If so provided in the prospectus supplement, the trust fund may include
guaranteed investment contracts pursuant to which moneys held in the funds and
accounts established for the related series will be invested at a specified
rate. The trust fund may also include interest rate exchange agreements,
interest rate cap or floor agreements, currency exchange agreements or similar
agreements designed to reduce the effects of interest rate or currency exchange
rate fluctuations on the mortgage assets or on one or more classes of
certificates. The principal terms of any guaranteed investment contract or other
agreement, and the identity of the obligor under any guaranteed investment
contract or other agreement, will be described in the prospectus supplement.
PRE-FUNDING
If so provided in the prospectus supplement, a trust fund may include
amounts on deposit in a separate pre-funding account that may be used by the
trust fund to acquire additional mortgage assets. Amounts in a pre-funding
account will not exceed 25% of the pool balance of the trust fund as of the Cut-
Off Date. Additional mortgage assets will be selected using criteria that are
substantially similar to the criteria used to select the mortgage assets
included in the trust fund on the closing date. The trust fund may acquire such
additional mortgage assets for a period of time of not more than 120 days after
the closing date for the related series of certificates. Amounts on deposit in
the pre-funding account after the end of the pre-funding period will be
distributed to certificateholders or such other person as set forth in the
prospectus supplement.
In addition, a trust fund may include a separate capitalized interest
account. Amounts on deposit in the capitalized interest account may be used to
supplement investment earnings, if any, of amounts on
39
deposit in the pre-funding account, supplement interest collections of the trust
fund, or such other purpose as specified in the prospectus supplement. Amounts
on deposit in the capitalized interest account and pre-funding account generally
will be held in cash or invested in short-term investment grade obligations. Any
amounts on deposit in the capitalized interest account will be released after
the end of the pre-funding period as specified in the prospectus supplement. See
"Risk Factors--Unused Amounts in Pre-Funding Accounts May Be Returned to You as
a Prepayment."
YIELD CONSIDERATIONS
GENERAL
The yield on any offered certificate will depend on the price paid by the
certificateholder, the pass-through rate of the certificate and the amount and
timing of distributions on the certificate. See "Risk Factors--Prepayments and
Repurchases of the Mortgage Assets Will Affect the Timing of Your Cash Flow and
May Affect Your Yield." The following discussion contemplates a trust fund that
consists solely of mortgage loans. While you generally can expect the
characteristics and behavior of mortgage loans underlying CMBS to have the same
effect on the yield to maturity and/or weighted average life of a class of
certificates as will the characteristics and behavior of comparable mortgage
loans, the effect may differ due to the payment characteristics of the CMBS. If
a trust fund includes CMBS, the prospectus supplement will discuss the effect
that the CMBS payment characteristics may have on the yield to maturity and
weighted average lives of the offered certificates.
PASS-THROUGH RATE
The certificates of any class within a series may have a fixed, variable or
adjustable pass-through rate, which may or may not be based upon the interest
rates borne by the mortgage loans in the related trust fund. The prospectus
supplement will specify the pass-through rate for each class of certificates or,
in the case of a class of offered certificates with a variable or adjustable
pass-through rate, the method of determining the pass-through rate; the effect,
if any, of the prepayment of any mortgage loan on the pass-through rate of one
or more classes of offered certificates; and whether the distributions of
interest on the offered certificates of any class will be dependent, in whole or
in part, on the performance of any obligor under a cash flow agreement.
PAYMENT DELAYS
A period of time will elapse between the date upon which payments on the
mortgage loans in the related trust fund are due and the distribution date on
which such payments are passed through to certificateholders. That delay will
effectively reduce the yield that would otherwise be produced if payments on
such mortgage loans were distributed to certificateholders on or near the date
they were due.
SHORTFALLS IN COLLECTIONS OF INTEREST RESULTING FROM PREPAYMENTS
When a borrower makes a principal prepayment on a mortgage loan in full or
in part, the borrower is generally charged interest only for the period from the
date on which the preceding scheduled payment was due up to the date of such
prepayment, instead of for the full accrual period, that is, the period from the
due date of the preceding scheduled payment up to the due date for the next
scheduled payment. However, interest accrued on any series of certificates and
distributable thereon on any distribution date will generally correspond to
interest accrued on the principal balance of mortgage loans for their respective
full accrual periods. Consequently, if a prepayment on any mortgage loan is
distributable to certificateholders on a particular distribution date, but such
prepayment is not accompanied by interest thereon for the full accrual period,
the interest charged to the borrower (net of servicing and administrative fees)
may be less than the corresponding amount of interest accrued and otherwise
payable on the certificates of the related series. If and to the extent that any
prepayment interest shortfall is allocated to a class of offered certificates,
the yield on the offered certificates will be adversely affected.
40
The prospectus supplement will describe the manner in which any prepayment
interest shortfalls will be allocated among the classes of certificates. If so
specified in the prospectus supplement, the master servicer will be required to
apply some or all of its servicing compensation for the corresponding period to
offset the amount of any prepayment interest shortfalls. The prospectus
supplement will also describe any other amounts available to offset prepayment
interest shortfalls. See "Description of the Pooling and Servicing
Agreements--Servicing Compensation and Payment of Expenses."
PREPAYMENT CONSIDERATIONS
A certificate's yield to maturity will be affected by the rate of principal
payments on the mortgage loans in the related trust fund and the allocation of
those principal payments to reduce the principal balance (or notional amount, if
applicable) of the certificate. The rate of principal payments on the mortgage
loans will in turn be affected by the amortization schedules of the mortgage
loans (which, in the case of adjustable rate mortgage loans, will change
periodically to accommodate adjustments to their mortgage interest rates), the
dates on which any balloon payments are due, and the rate of principal
prepayments thereon (including for this purpose, prepayments resulting from
liquidations of mortgage loans due to defaults, casualties or condemnations
affecting the mortgaged properties, or purchases of mortgage loans out of the
trust fund). Because the rate of principal prepayments on the mortgage loans in
any trust fund will depend on future events and a variety of factors (as
discussed more fully below), it is impossible to predict with assurance a
certificate's yield to maturity.
The extent to which the yield to maturity of a class of offered
certificates of any series may vary from the anticipated yield will depend upon
the degree to which they are purchased at a discount or premium and when, and to
what degree, payments of principal on the mortgage loans in the related trust
fund are in turn distributed on such certificates (or, in the case of a class of
Stripped Interest Certificates, result in the reduction of the notional amount
of the Stripped Interest Certificate). Further, an investor should consider, in
the case of any offered certificate purchased at a discount, the risk that a
slower than anticipated rate of principal payments on the mortgage loans in the
trust fund could result in an actual yield to such investor that is lower than
the anticipated yield and, in the case of any offered certificate purchased at a
premium, the risk that a faster than anticipated rate of principal payments
could result in an actual yield to such investor that is lower than the
anticipated yield. In general, the earlier a prepayment of principal on the
mortgage loans is distributed on an offered certificate purchased at a discount
or premium (or, if applicable, is allocated in reduction of the notional amount
thereof), the greater will be the effect on the investor's yield to maturity. As
a result, the effect on an investor's yield of principal payments (to the extent
distributable in reduction of the principal balance or notional amount of the
investor's offered certificates) occurring at a rate higher (or lower) than the
rate anticipated by the investor during any particular period would not be fully
offset by a subsequent like reduction (or increase) in the rate of principal
payments.
A class of certificates, including a class of offered certificates, may
provide that on any distribution date the holders of certificates are entitled
to a pro rata share of the prepayments (including prepayments occasioned by
defaults) on the mortgage loans in the related trust fund that are distributable
on that date, to a disproportionately large share (which, in some cases, may be
all) of such prepayments, or to a disproportionately small share (which, in some
cases, may be none) of the prepayments. As and to the extent described in the
prospectus supplement, the entitlements of the various classes of
certificateholders of any series to receive payments (and, in particular,
prepayments) of principal of the mortgage loans in the related trust fund may
vary based on the occurrence of certain events (e.g., the retirement of one or
more classes of a series of certificates) or subject to certain contingencies
(e.g., prepayment and default rates with respect to the mortgage loans).
In general, the notional amount of a class of Stripped Interest
Certificates will either (i) be based on the principal balances of some or all
of the mortgage assets in the related trust fund or (ii) equal the certificate
balances of one or more of the other classes of certificates of the same series.
Accordingly, the yield on such Stripped Interest Certificates will be directly
related to the amortization of the mortgage assets or classes of certificates,
as the case may be. Thus, if a class of certificates of any series consists of
41
Stripped Interest Certificates or Stripped Principal Certificates, a lower than
anticipated rate of principal prepayments on the mortgage loans in the related
trust fund will negatively affect the yield to investors in Stripped Principal
Certificates, and a higher than anticipated rate of principal prepayments on the
mortgage loans will negatively affect the yield to investors in Stripped
Interest Certificates.
The depositor is not aware of any relevant publicly available or
authoritative statistics with respect to the historical prepayment experience of
a large group of multifamily or commercial mortgage loans. However, the extent
of prepayments of principal of the mortgage loans in any trust fund may be
affected by a number of factors, including, without limitation, the availability
of mortgage credit, the relative economic vitality of the area in which the
mortgaged properties are located, the quality of management of the mortgaged
properties, the servicing of the mortgage loans, possible changes in tax laws
and other opportunities for investment. In addition, the rate of principal
payments on the mortgage loans in any trust fund may be affected by the
existence of lockout periods and requirements that principal prepayments be
accompanied by prepayment premiums, and by the extent to which such provisions
may be practicably enforced.
The rate of prepayment on a pool of mortgage loans is also affected by
prevailing market interest rates for mortgage loans of a comparable type, term
and risk level. When the prevailing market interest rate is below a mortgage
coupon, a borrower may have an increased incentive to refinance its mortgage
loan. In addition, as prevailing market interest rates decline, even borrowers
with adjustable rate mortgage loans that have experienced a corresponding
interest rate decline may have an increased incentive to refinance for purposes
of either (i) converting to a fixed rate loan and thereby "locking in" such rate
or (ii) taking advantage of the initial "teaser rate" (a mortgage interest rate
below what it would otherwise be if the applicable index and gross margin were
applied) on another adjustable rate mortgage loan.
Depending on prevailing market interest rates, the outlook for market
interest rates and economic conditions generally, some borrowers may sell
mortgaged properties in order to realize their equity therein, to meet cash flow
needs or to make other investments. In addition, some borrowers may be motivated
by federal and state tax laws (which are subject to change) to sell mortgaged
properties prior to the exhaustion of tax depreciation benefits. The depositor
will make no representation as to the particular factors that will affect the
prepayment of the mortgage loans in any trust fund, as to the relative
importance of such factors, as to the percentage of the principal balance of the
mortgage loans that will be paid as of any date or as to the overall rate of
prepayment on the mortgage loans.
WEIGHTED AVERAGE LIFE AND MATURITY
The rate at which principal payments are received on the mortgage loans in
a trust fund will affect the ultimate maturity and the weighted average life of
one or more classes of a series of certificates. Weighted average life refers to
the average amount of time that will elapse from the date of issuance of an
instrument until each dollar of the principal amount of such instrument is
repaid to the investor.
The weighted average life and maturity of a class of certificates of a
series will be influenced by the rate at which principal on the mortgage loans,
whether in the form of scheduled amortization or prepayments (for this purpose,
the term "prepayment" includes voluntary prepayments, liquidations due to
default and purchases of mortgage loans out of the trust fund), is paid to that
class of certificateholders. Prepayment rates on loans are commonly measured
relative to a prepayment standard or model, such as the CPR prepayment model or
the SPA prepayment model. CPR represents an assumed constant rate of prepayment
each month (expressed as an annual percentage) relative to the then outstanding
principal balance of a pool of loans for the life of those loans. SPA represents
an assumed variable rate of prepayment each month (expressed as an annual
percentage) relative to the then outstanding principal balance of a pool of
loans, with different prepayment assumptions often expressed as percentages of
SPA. For example, a prepayment assumption of 100% of SPA assumes prepayment
rates of 0.2% per annum of the then outstanding principal balance of loans in
the first month of the life of the loans and an additional 0.2% per annum in
each following month until the 30th month. Beginning in the 30th month, and in
each
42
following month during the life of the loans, 100% of SPA assumes a constant
prepayment rate of 6% per annum each month.
Neither CPR nor SPA nor any other prepayment model or assumption purports
to be a historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any particular pool of loans. Moreover, the
CPR and SPA models were developed based upon historical prepayment experience
for single-family loans. Thus, it is unlikely that the prepayment experience of
the mortgage loans included in any trust fund will conform to any particular
level of CPR or SPA.
The prospectus supplement for each series of certificates will contain
tables, if applicable, setting forth the projected weighted average life of each
class of offered certificates and the percentage of the initial certificate
balance of each class that would be outstanding on specified distribution dates
based on the assumptions stated in the prospectus supplement, including
assumptions that borrowers make prepayments on the mortgage loans at rates
corresponding to various percentages of CPR or SPA, or at such other rates
specified in the prospectus supplement. The tables and assumptions will
illustrate the sensitivity of the weighted average lives of the certificates to
various assumed prepayment rates and will not be intended to predict, or to
provide information that will enable investors to predict, the actual weighted
average lives of the certificates.
CONTROLLED AMORTIZATION CLASSES AND COMPANION CLASSES
A series of certificates may include one or more controlled amortization
classes that are designed to provide increased protection against prepayment
risk by transferring that risk to one or more companion classes. Unless
otherwise specified in the prospectus supplement, each controlled amortization
class will either be a planned amortization class or a targeted amortization
class. In general, distributions of principal on a planned amortization class of
certificates are made in accordance with a specified amortization schedule so
long as prepayments on the underlying mortgage loans occur within a specified
range of constant prepayment rates and, as described below, so long as one or
more companion classes remain to absorb excess cash flows and make up for
shortfalls. For example, if the rate of prepayments is significantly higher than
expected, the excess prepayments will be applied to retire the companion classes
prior to reducing the principal balance of a planned amortization class. If the
rate of prepayments is significantly lower than expected, a disproportionately
large portion of prepayments may be applied to a planned amortization class.
Once the companion classes for a planned amortization class are retired, the
planned amortization class of certificates will have no further prepayment
protection. A targeted amortization class of certificates is similar to a
planned amortization class of certificates, but a targeted amortization class
structure generally does not draw on companion classes to make up cash flow
shortfalls, and will generally not provide protection to the targeted
amortization class against the risk that prepayments occur more slowly than
expected.
In general, the reduction of prepayment risk afforded to a controlled
amortization class comes at the expense of one or more companion classes of the
same series (any of which may also be a class of offered certificates) which
absorb a disproportionate share of the overall prepayment risk of a given
structure. As more particularly described in the prospectus supplement, the
holders of a companion class will receive a disproportionately large share of
prepayments when the rate of prepayment exceeds the rate assumed in structuring
the controlled amortization class, and (in the case of a companion class that
supports a planned amortization class of certificates) a disproportionately
small share of prepayments (or no prepayments) when the rate of prepayment falls
below that assumed rate. Thus, as and to the extent described in the prospectus
supplement, a companion class will absorb a disproportionate share of the risk
that a relatively fast rate of prepayments will result in the early retirement
of the investment, that is, "call risk," and, if applicable, the risk that a
relatively slow rate of prepayments will extend the average life of the
investment, that is, "extension risk", that would otherwise be allocated to the
related controlled amortization class. Accordingly, companion classes can
exhibit significant average life variability.
43
OTHER FACTORS AFFECTING YIELD, WEIGHTED AVERAGE LIFE AND MATURITY
Balloon Payments; Extensions of Maturity. Some or all of the mortgage
loans included in a trust fund may require that balloon payments be made at
maturity. Because the ability of a borrower to make a balloon payment typically
will depend upon its ability either to refinance the loan or to sell the
mortgaged property, there is a risk that mortgage loans that require balloon
payments may default at maturity, or that the maturity of such a mortgage loan
may be extended in connection with a workout. In the case of defaults, recovery
of proceeds may be delayed by, among other things, bankruptcy of the borrower or
adverse conditions in the market where the property is located. In order to
minimize losses on defaulted mortgage loans, the master servicer or a special
servicer, to the extent and under the circumstances set forth in this prospectus
and in the prospectus supplement, may be authorized to modify mortgage loans
that are in default or as to which a payment default is imminent. Any defaulted
balloon payment or modification that extends the maturity of a mortgage loan may
delay distributions of principal on a class of offered certificates and thereby
extend the weighted average life of the certificates and, if the certificates
were purchased at a discount, reduce the yield thereon.
Negative Amortization. Mortgage loans that permit negative amortization
can affect the weighted average life of a class of certificates. In general,
mortgage loans that permit negative amortization by their terms limit the amount
by which scheduled payments may adjust in response to changes in mortgage
interest rates and/or provide that scheduled payment amounts will adjust less
frequently than the mortgage interest rates. Accordingly, during a period of
rising interest rates, the scheduled payment on a mortgage loan that permits
negative amortization may be less than the amount necessary to amortize the loan
fully over its remaining amortization schedule and pay interest at the then
applicable mortgage interest rate. In that case, the mortgage loan balance would
amortize more slowly than necessary to repay it over its schedule and, if the
amount of scheduled payment were less than the amount necessary to pay current
interest at the applicable mortgage interest rate, the loan balance would
negatively amortize to the extent of the amount of the interest shortfall.
Conversely, during a period of declining interest rates, the scheduled payment
on a mortgage loan that permits negative amortization may exceed the amount
necessary to amortize the loan fully over its remaining amortization schedule
and pay interest at the then applicable mortgage interest rate. In that case,
the excess would be applied to principal, thereby resulting in amortization at a
rate faster than necessary to repay the mortgage loan balance over its schedule.
A slower or negative rate of mortgage loan amortization would
correspondingly be reflected in a slower or negative rate of amortization for
one or more classes of certificates of the related series. Accordingly, the
weighted average lives of mortgage loans that permit negative amortization (and
that of the classes of certificates to which any such negative amortization
would be allocated or which would bear the effects of a slower rate of
amortization on the mortgage loans) may increase as a result of such feature. A
faster rate of mortgage loan amortization will shorten the weighted average life
of the mortgage loans and, correspondingly, the weighted average lives of those
classes of certificates then entitled to a portion of the principal payments on
those mortgage loans. The prospectus supplement will describe, if applicable,
the manner in which negative amortization in respect of the mortgage loans in
any trust fund is allocated among the respective classes of certificates of the
related series.
Foreclosures and Payment Plans. The number of foreclosures and the
principal amount of the mortgage loans that are foreclosed in relation to the
number and principal amount of mortgage loans that are repaid in accordance with
their terms will affect the weighted average lives of those mortgage loans and,
accordingly, the weighted average lives of and yields on the certificates of the
related series. Servicing decisions made with respect to the mortgage loans,
including the use of payment plans prior to a demand for acceleration and the
restructuring of mortgage loans in bankruptcy proceedings, may also have an
effect upon the payment patterns of particular mortgage loans and thus the
weighted average lives of and yields on the certificates of the related series.
Losses and Shortfalls on the Mortgage Assets. The yield to holders of the
offered certificates of any series will directly depend on the extent to which
such holders are required to bear the effects of any losses or shortfalls in
collections arising out of defaults on the mortgage assets in the related trust
fund and
44
the timing of such losses and shortfalls. In general, the earlier that any such
loss or shortfall occurs, the greater will be the negative effect on yield for
any class of certificates that is required to bear the effects of the loss or
shortfall.
The amount of any losses or shortfalls in collections on the mortgage
assets in any trust fund (to the extent not covered or offset by draws on any
reserve fund or under any instrument of credit support) will be allocated among
the classes of certificates of the related series in the priority and manner,
and subject to the limitations, specified in the prospectus supplement. As
described in the prospectus supplement, such allocations may result in
reductions in the entitlements to interest and/or certificate balances of one or
more classes of certificates, or may be effected simply by a prioritization of
payments among the classes of certificates. The yield to maturity on a class of
subordinate certificates may be extremely sensitive to losses and shortfalls in
collections on the mortgage assets in the related trust fund.
Additional Certificate Amortization. In addition to entitling
certificateholders to a specified portion (which may range from none to all) of
the principal payments received on the mortgage assets in the related trust
fund, one or more classes of certificates of any series, including one or more
classes of offered certificates of a series, may provide for distributions of
principal from (i) amounts attributable to interest accrued but not currently
distributable on one or more classes of Accrual Certificates, (ii) excess funds
or (iii) any other amounts described in the prospectus supplement. As
specifically set forth in the prospectus supplement, "excess funds" generally
will represent that portion of the amounts distributable in respect of the
certificates of any series on any distribution date that represent (i) interest
received or advanced on the mortgage assets in the related trust fund that is in
excess of the interest currently distributable on that series of certificates,
as well as any interest accrued but not currently distributable on any Accrual
Certificates of that series or (ii) prepayment premiums, payments from equity
participations entitling the lender to a share of profits realized from the
operation or disposition of the mortgaged property, or any other amounts
received on the mortgage assets in the trust fund that do not constitute
interest thereon or principal thereof.
The amortization of any class of certificates out of the sources described
in the preceding paragraph would shorten the weighted average life of
certificates and, if those certificates were purchased at a premium, reduce the
yield on those certificates. The prospectus supplement will discuss the relevant
factors that you should consider in determining whether distributions of
principal of any class of certificates out of such sources would have any
material effect on the rate at which your certificates are amortized.
THE DEPOSITOR
Wachovia Commercial Mortgage Securities, Inc., the depositor, is a North
Carolina corporation organized on August 17, 1988 as a wholly-owned subsidiary
of Wachovia Bank, National Association (formerly known as First Union National
Bank), a national banking association with its main office located in Charlotte,
North Carolina. Wachovia Bank, National Association is a subsidiary of Wachovia
Corporation, a North Carolina corporation registered as a bank holding company
under the Bank Holding Company Act of 1956, as amended. Wachovia Corporation is
a financial holding company under the Gramm-Leach-Bliley Act. The depositor's
principal business is to acquire, hold and/or sell or otherwise dispose of cash
flow assets, usually in connection with the securitization of that asset. The
depositor maintains its principal office at 301 South College Street, Charlotte,
North Carolina 28288-0166. Its telephone number is 704-374-6161. There can be no
assurance that the depositor will have any significant assets.
USE OF PROCEEDS
The net proceeds to be received from the sale of certificates will be
applied by the depositor to the purchase of trust assets or will be used by the
depositor for general corporate purposes. The depositor expects to sell the
certificates from time to time, but the timing and amount of offerings of
certificates will
45
depend on a number of factors, including the volume of mortgage assets acquired
by the depositor, prevailing interest rates, availability of funds and general
market conditions.
DESCRIPTION OF THE CERTIFICATES
GENERAL
In the aggregate, the certificates of each series of certificates will
represent the entire beneficial ownership interest in the trust fund created
pursuant to the related pooling and servicing agreement. Each series of
certificates may consist of one or more classes of certificates (including
classes of offered certificates), and such class or classes may (i) provide for
the accrual of interest thereon at a fixed, variable or adjustable rate; (ii) be
senior or subordinate to one or more other classes of certificates in
entitlement to certain distributions on the certificates; (iii) be entitled, as
Stripped Principal Certificates, to distributions of principal with
disproportionately small, nominal or no distributions of interest; (iv) be
entitled, as Stripped Interest Certificates, to distributions of interest with
disproportionately small, nominal or no distributions of principal; (v) provide
for distributions of principal and/or interest thereon that commence only after
the occurrence of certain events such as the retirement of one or more other
classes of certificates of such series; (vi) provide for distributions of
principal to be made, from time to time or for designated periods, at a rate
that is faster (and, in some cases, substantially faster) or slower (and, in
some cases, substantially slower) than the rate at which payments or other
collections of principal are received on the mortgage assets in the related
trust fund; (vii) provide for distributions of principal to be made, subject to
available funds, based on a specified principal payment schedule or other
methodology; and/or (viii) provide for distributions based on a combination of
two or more components thereof with one or more of the characteristics described
in this paragraph, including a Stripped Principal Certificate component and a
Stripped Interest Certificate component, to the extent of available funds, in
each case as described in the prospectus supplement. Any such classes may
include classes of offered certificates. With respect to certificates with two
or more components, references in this prospectus to certificate balance,
notional amount and pass-through rate refer to the principal balance, if any,
notional amount, if any, and the pass-through rate, if any, for that component.
Each class of offered certificates of a series will be issued in minimum
denominations corresponding to the certificate balances or, in the case of
Stripped Interest Certificates or REMIC residual certificates, notional amounts
or percentage interests specified in the prospectus supplement. As provided in
the prospectus supplement, one or more classes of offered certificates of any
series may be issued in fully registered, definitive form or may be offered in
book-entry format through the facilities of DTC. The offered certificates of
each series (if issued as definitive certificates) may be transferred or
exchanged, subject to any restrictions on transfer described in the prospectus
supplement, at the location specified in the prospectus supplement, without the
payment of any service charge, other than any tax or other governmental charge
payable in connection therewith. Interests in a class of book-entry certificates
will be transferred on the book-entry records of DTC and its participating
organizations. See "Risk Factors--Your Ability to Resell Certificates May Be
Limited Because of Their Characteristics," and "--The Assets of the Trust Fund
May Not Be Sufficient to Pay Your Certificates".
DISTRIBUTIONS
Distributions on the certificates of each series will be made by or on
behalf of the trustee or master servicer on each distribution date as specified
in the prospectus supplement from the Available Distribution Amount for such
series and such distribution date.
Except as otherwise specified in the prospectus supplement, distributions
on the certificates of each series (other than the final distribution in
retirement of any certificate) will be made to the persons in whose names those
certificates are registered on the record date, which is the close of business
on the last business day of the month preceding the month in which the
applicable distribution date occurs, and the amount of each distribution will be
determined as of the close of business on the determination date that
46
is specified in the prospectus supplement. All distributions with respect to
each class of certificates on each distribution date will be allocated pro rata
among the outstanding certificates in that class. The trustee will make payments
either by wire transfer in immediately available funds to the account of a
certificateholder at a bank or other entity having appropriate facilities
therefor, if such certificateholder has provided the trustee or other person
required to make such payments with wiring instructions (which may be provided
in the form of a standing order applicable to all subsequent distributions) no
later than the date specified in the prospectus supplement (and, if so provided
in the prospectus supplement, such certificateholder holds certificates in the
requisite amount or denomination specified in the prospectus supplement), or by
check mailed to the address of the certificateholder as it appears on the
certificate register; provided, however, that the trustee will make the final
distribution in retirement of any class of certificates (whether definitive
certificates or book-entry certificates) only upon presentation and surrender of
the certificates at the location specified in the notice to certificateholders
of such final distribution.
DISTRIBUTIONS OF INTEREST ON THE CERTIFICATES
Each class of certificates of each series (other than certain classes of
Stripped Principal Certificates and certain REMIC residual certificates that
have no pass-through rate) may have a different pass-through rate which may be
fixed, variable or adjustable. The prospectus supplement will specify the pass-
through rate or, in the case of a variable or adjustable pass-through rate, the
method for determining the pass-through rate, for each class. Unless otherwise
specified in the prospectus supplement, interest on the certificates of each
series will be calculated on the basis of a 360-day year consisting of twelve
30-day months.
Distributions of interest in respect of the certificates of any class
(other than any class of Accrual Certificates that will be entitled to
distributions of accrued interest commencing only on the distribution date, or
under the circumstances, specified in the prospectus supplement, and other than
any class of Stripped Principal Certificates or REMIC residual certificates that
is not entitled to any distributions of interest) will be made on each
distribution date based on the Accrued Certificate Interest for such class and
such distribution date, subject to the sufficiency of the portion of the
Available Distribution Amount allocable to such class on such distribution date.
Prior to the time interest is distributable on any class of Accrual
Certificates, the amount of Accrued Certificate Interest otherwise distributable
on that class will be added to the certificate balance of that class on each
distribution date. With respect to each class of certificates (other than some
classes of Stripped Interest Certificates and REMIC residual certificates),
Accrued Certificate Interest for each distribution date will be equal to
interest at the applicable pass-through rate accrued for a specified period
(generally the period between distribution dates) on the outstanding certificate
balance thereof immediately prior to such distribution date. Unless otherwise
provided in the prospectus supplement, Accrued Certificate Interest for each
distribution date on Stripped Interest Certificates will be similarly calculated
except that it will accrue on a notional amount that is either (i) based on the
principal balances of some or all of the mortgage assets in the related trust
fund or (ii) equal to the certificate balances of one or more other classes of
certificates of the same series. Reference to a notional amount with respect to
a class of Stripped Interest Certificates is solely for convenience in making
certain calculations and does not represent the right to receive any
distributions of principal.
If so specified in the prospectus supplement, the amount of Accrued
Certificate Interest that is otherwise distributable on (or, in the case of
Accrual Certificates, that may otherwise be added to the certificate balance of)
one or more classes of the certificates of a series will be reduced to the
extent that any prepayment interest shortfalls, as described under "Yield
Considerations--Shortfalls in Collections of Interest Resulting from
Prepayments" exceed the amount of any sums (including, if and to the extent
specified in the prospectus supplement, the master servicer's servicing
compensation) that are applied to offset such shortfalls. The particular manner
in which prepayment interest shortfalls will be allocated among some or all of
the classes of certificates of that series will be specified in the prospectus
supplement. The prospectus supplement will also describe the extent to which the
amount of Accrued Certificate Interest that is otherwise distributable on (or,
in the case of Accrual Certificates, that may
47
otherwise be added to the certificate balance of) a class of offered
certificates may be reduced as a result of any other contingencies, including
delinquencies, losses and deferred interest on or in respect of the mortgage
assets in the related trust fund. Unless otherwise provided in the prospectus
supplement, any reduction in the amount of Accrued Certificate Interest
otherwise distributable on a class of certificates by reason of the allocation
to such class of a portion of any deferred interest on or in respect of the
mortgage assets in the related trust fund will result in a corresponding
increase in the certificate balance of that class. See "Risk Factors--Prepayment
and Repurchases of the Mortgage Assets Will Affect the Timing of Your Cash Flow
and May Affect Your Yield" and "Yield Considerations."
DISTRIBUTIONS OF PRINCIPAL OF THE CERTIFICATES
Each class of certificates of each series (other than certain classes of
Stripped Interest Certificates or REMIC residual certificates) will have a
certificate balance which, at any time, will equal the then maximum amount that
the holders of certificates of that class will be entitled to receive in respect
of principal out of the future cash flow on the mortgage assets and other assets
included in the related trust fund. The outstanding certificate balance of a
class of certificates will be reduced by distributions of principal made on
those certificates from time to time and, if so provided in the prospectus
supplement, further by any losses incurred in respect of the related mortgage
assets allocated to those certificates from time to time. In turn, the
outstanding certificate balance of a class of certificates may be increased as a
result of any deferred interest on or in respect of the related mortgage assets
that is allocated to those certificates from time to time, and will be
increased, in the case of a class of Accrual Certificates prior to the
distribution date on which distributions of interest on those Accrual
Certificates are required to commence, by the amount of any Accrued Certificate
Interest in respect thereof (reduced as described above). Unless otherwise
provided in the prospectus supplement, the initial aggregate certificate balance
of all classes of a series of certificates will not be greater than the
aggregate outstanding principal balance of the related mortgage assets as of the
applicable Cut-Off Date, after application of scheduled payments due on or
before such date, whether or not received.
As and to the extent described in the prospectus supplement, distributions
of principal with respect to a series of certificates will be made on each
distribution date to the holders of the class or classes of certificates of such
series entitled to distributions until the certificate balances of those
certificates have been reduced to zero. Distributions of principal with respect
to one or more classes of certificates may be made at a rate that is faster
(and, in some cases, substantially faster) than the rate at which payments or
other collections of principal are received on the mortgage assets in the
related trust fund, may not commence until the occurrence of certain events,
such as the retirement of one or more other classes of certificates of the same
series, or may be made at a rate that is slower (and, in some cases,
substantially slower) than the rate at which payments or other collections of
principal are received on such mortgage assets. In addition, distributions of
principal with respect to one or more classes of controlled amortization
certificates may be made, subject to available funds, based on a specified
principal payment schedule and, with respect to one or more classes of companion
classes of certificates, may be contingent on the specified principal payment
schedule for a controlled amortization class of certificates of the same series
and the rate at which payments and other collections of principal on the
mortgage assets in the related trust fund are received. Unless otherwise
specified in the prospectus supplement, distributions of principal of any class
of certificates will be made on a pro rata basis among all of the certificates
belonging to that class.
COMPONENTS
To the extent specified in the prospectus supplement, distribution on a
class of certificates may be based on a combination of two or more different
components as described under "--General" above. To that extent, the
descriptions set forth under "--Distributions of Interest on the Certificates"
and "--Distributions of Principal of the Certificates" above also relate to
components of such a class of certificates. In such case, reference in those
sections to certificate balance and pass-through rate refer to the principal
balance, if any, of any of the components and the pass-through rate, if any, on
any component, respectively.
48
DISTRIBUTIONS ON THE CERTIFICATES IN RESPECT OF PREPAYMENT PREMIUMS OR IN
RESPECT OF EQUITY PARTICIPATIONS
If so provided in the prospectus supplement, prepayment premiums or
payments in respect of equity participations entitling the lender to a share of
profits realized from the operation or disposition of the mortgaged property
received on or in connection with the mortgage assets in any trust fund will be
distributed on each distribution date to the holders of the class of
certificates of the related series entitled thereto in accordance with the
provisions described in such prospectus supplement.
ALLOCATION OF LOSSES AND SHORTFALLS
If so provided in the prospectus supplement for a series of certificates
consisting of one or more classes of subordinate certificates, on any
distribution date in respect of which losses or shortfalls in collections on the
mortgage assets have been incurred, the amount of such losses or shortfalls will
be borne first by a class of subordinate certificates in the priority and manner
and subject to the limitations specified in the prospectus supplement. See
"Description of Credit Support" for a description of the types of protection
that may be included in shortfalls on mortgage assets comprising the trust fund.
ADVANCES IN RESPECT OF DELINQUENCIES
With respect to any series of certificates evidencing an interest in a
trust fund, unless otherwise provided in the prospectus supplement, a servicer
or another entity described therein will be required as part of its servicing
responsibilities to advance on or before each distribution date its own funds or
funds held in the related certificate account that are not included in the
Available Distribution Amount for such distribution date, in an amount equal to
the aggregate of payments of principal (other than any balloon payments) and
interest (net of related servicing fees) that were due on the mortgage loans in
the trust fund and were delinquent on the related determination date, subject to
the servicer's (or another entity's) good faith determination that such advances
will be reimbursable from the loan proceeds. In the case of a series of
certificates that includes one or more classes of subordinate certificates and
if so provided in the prospectus supplement, each servicer's (or another
entity's) advance obligation may be limited only to the portion of such
delinquencies necessary to make the required distributions on one or more
classes of senior certificates and/or may be subject to the servicer's (or
another entity's) good faith determination that such advances will be
reimbursable not only from the loan proceeds but also from collections on other
trust assets otherwise distributable on one or more classes of subordinate
certificates. See "Description of Credit Support".
Advances are intended to maintain a regular flow of scheduled interest and
principal payments to holders of the class or classes of certificates entitled
thereto, rather than to guarantee or insure against losses. Unless otherwise
provided in the prospectus supplement, advances of a servicer's (or another
entity's) funds will be reimbursable only out of recoveries on the mortgage
loans (including amounts received under any form of credit support) respecting
which advances were made and, if so provided in the prospectus supplement, out
of any amounts otherwise distributable on one or more classes of subordinate
certificates of such series; provided, however, that any advance will be
reimbursable from any amounts in the related certificate account prior to any
distributions being made on the certificates to the extent that a servicer (or
such other entity) shall determine in good faith that such advance is not
ultimately recoverable from related proceeds on the mortgage loans or, if
applicable, from collections on other trust assets otherwise distributable on
the subordinate certificates.
If advances have been made from excess funds in a certificate account, the
master servicer or other person that advanced such funds will be required to
replace such funds in the certificate account on any future distribution date to
the extent that funds then in the certificate account are insufficient to permit
full distributions to certificateholders on that date. If so specified in the
prospectus supplement, the obligation of a master servicer or other specified
person to make advances may be secured by a cash advance reserve fund or a
surety bond. If applicable, we will provide in the prospectus supplement
information regarding the characteristics of, and the identity of any obligor
on, any such surety bond.
49
If and to the extent so provided in the prospectus supplement, any entity
making advances will be entitled to receive interest on those advances for the
period that such advances are outstanding at the rate specified therein and will
be entitled to pay itself that interest periodically from general collections on
the mortgage assets prior to any payment to certificateholders as described in
the prospectus supplement.
The prospectus supplement for any series of certificates evidencing an
interest in a trust fund that includes CMBS will describe any comparable
advancing obligation of a party to the related pooling and servicing agreement
or of a party to the related CMBS agreement.
REPORTS TO CERTIFICATEHOLDERS
On each distribution date a master servicer or trustee will forward to the
holder of certificates of each class of a series a distribution date statement
accompanying the distribution of principal and/or interest to those holders. As
further provided in the prospectus supplement, the distribution date statement
for each class will set forth to the extent applicable and available:
(i) the amount of such distribution to holders of certificates of such
class applied to reduce the certificate balance thereof;
(ii) the amount of such distribution to holders of certificates of
such class allocable to Accrued Certificate Interest;
(iii) the amount, if any, of such distribution to holders of
certificates of such class allocable to prepayment premiums;
(iv) the amount of servicing compensation received by each servicer and
such other customary information as the master servicer or the
trustee deems necessary or desirable, or that a certificateholder
reasonably requests, to enable certificateholders to prepare their
tax returns;
(v) the aggregate amount of advances included in such distribution and
the aggregate amount of unreimbursed advances at the close of
business on, or as of a specified date shortly prior to, such
distribution date;
(vi) the aggregate principal balance of the related mortgage loans on,
or as of a specified date shortly prior to, such distribution
date;
(vii) the number and aggregate principal balance of any mortgage loans
in respect of which (A) one scheduled payment is delinquent, (B)
two scheduled payments are delinquent, (C) three or more
scheduled payments are delinquent and (D) foreclosure proceedings
have been commenced;
(viii) with respect to any mortgage loan liquidated during the related
prepayment period (as to the current distribution date, generally
the period extending from the prior distribution date to and
including the current distribution date) in connection with a
default on that mortgage loan or because the mortgage loan was
purchased out of the trust fund (other than a payment in full),
(A) the loan number, (B) the aggregate amount of liquidation
proceeds received and (C) the amount of any loss to
certificateholders;
(ix) with respect to any REO Property sold during the related
collection period, (A) the loan number of the related mortgage
loan, (B) the aggregate amount of sales proceeds and (C) the
amount of any loss to certificateholders in respect of the related
mortgage loan;
(x) the certificate balance or notional amount of each class of
certificates (including any class of certificates not offered
hereby) immediately before and immediately after such distribution
date, separately identifying any reduction in the certificate
balance due to the allocation of any losses in respect of the
related mortgage loans;
(xi) the aggregate amount of principal prepayments made on the mortgage
loans during the related prepayment period;
50
(xii) the amount deposited in or withdrawn from any reserve fund on such
distribution date, and the amount remaining on deposit in the
reserve fund as of the close of business on such distribution
date;
(xiii) the amount of any Accrued Certificate Interest due but not paid on
such class of offered certificates at the close of business on
such distribution date; and
(xiv) if such class of offered certificates has a variable pass-through
rate or an adjustable pass-through rate, the pass-through rate
applicable thereto for such distribution date.
In the case of information furnished pursuant to subclauses (i)-(iv) above,
the amounts will be expressed as a dollar amount per minimum denomination of the
relevant class of offered certificates or per a specified portion of such
minimum denomination. The prospectus supplement for each series of offered
certificates will describe any additional information to be included in reports
to the holders of such certificates.
Within a reasonable period of time after the end of each calendar year, the
related master servicer or trustee, as the case may be, will be required to
furnish to each person who at any time during the calendar year was a holder of
an offered certificate a statement containing the information set forth in
subclauses (i)-(iv) above, aggregated for such calendar year or the applicable
portion thereof during which such person was a certificateholder. Such
obligation will be deemed to have been satisfied to the extent that
substantially comparable information is provided pursuant to any requirements of
the Code as are from time to time in force. See, however, "Description of the
Certificates--Book-Entry Registration and Definitive Certificates."
If the trust fund for a series of certificates includes CMBS, the ability
of the related master servicer or trustee, as the case may be, to include in any
distribution date statement information regarding the mortgage loans underlying
such CMBS will depend on the reports received with respect to such CMBS. In such
cases, the prospectus supplement will describe the loan-specific information to
be included in the distribution date statements that will be forwarded to the
holders of the offered certificates of that series in connection with
distributions made to them.
VOTING RIGHTS
The voting rights evidenced by each series of certificates will be
allocated among the respective classes of such series in the manner described in
the prospectus supplement.
Certificateholders will generally have a right to vote only with respect to
required consents to certain amendments to the related pooling and servicing
agreement and as otherwise specified in the prospectus supplement. See
"Description of the Pooling and Servicing Agreements--Amendment." The holders of
specified amounts of certificates of a particular series will have the
collective right to remove the related trustee and also to cause the removal of
the related master servicer in the case of an event of default under the related
pooling and servicing agreement on the part of the master servicer. See
"Description of the Pooling and Servicing Agreements--Events of Default,"
"--Rights upon Event of Default" and "--Resignation and Removal of the Trustee."
TERMINATION
The obligations created by the pooling and servicing agreement for each
series of certificates will terminate upon the payment (or provision for
payment) to certificateholders of that series of all amounts held in the related
certificate account, or otherwise by the related master servicer or trustee or
by a special servicer, and required to be paid to such certificateholders
pursuant to such pooling and servicing agreement following the earlier of (i)
the final payment or other liquidation of the last mortgage asset subject to the
pooling and servicing agreement or the disposition of all property acquired upon
foreclosure of any mortgage loan subject to the pooling and servicing agreement
and (ii) the purchase of all of the assets of the related trust fund by the
party entitled to effect such termination, under the circumstances and in the
manner that will be described in the prospectus supplement. Written notice of
termination of a
51
pooling and servicing agreement will be given to each certificateholder of the
related series, and the final distribution will be made only upon presentation
and surrender of the certificates of such series at the location to be specified
in the notice of termination.
If so specified in the prospectus supplement, a series of certificates will
be subject to optional early termination through the repurchase of the assets in
the related trust fund by a party that will be specified in the prospectus
supplement, under the circumstances and in the manner set forth in the
prospectus supplement. If so provided in the prospectus supplement, upon the
reduction of the certificate balance of a specified class or classes of
certificates by a specified percentage or amount, a party identified in the
prospectus supplement will be authorized or required to solicit bids for the
purchase of all the assets of the related trust fund, or of a sufficient portion
of such assets to retire such class or classes, under the circumstances and in
the manner set forth in the prospectus supplement. In any event, unless
otherwise disclosed in the prospectus supplement, any such repurchase or
purchase shall be at a price or prices that are generally based upon the unpaid
principal balance of, plus accrued interest on, all mortgage loans (other than
mortgage loans secured by REO Properties) then included in a trust fund and the
fair market value of all REO Properties then included in the trust fund, which
may or may not result in full payment of the aggregate certificate balance plus
accrued interest and any undistributed shortfall in interest for the then
outstanding certificates. Any sale of trust fund assets will be without recourse
to the trust and/or certificateholders, provided, however, that there can be no
assurance that in all events a court would accept such a contractual
stipulation.
BOOK-ENTRY REGISTRATION AND DEFINITIVE CERTIFICATES
If so provided in the prospectus supplement, one or more classes of the
offered certificates of any series will be offered in book-entry format through
the facilities of DTC, and each such class will be represented by one or more
global certificates registered in the name of DTC or its nominee.
DTC is a limited-purpose trust company organized under the New York Banking
Law, a "banking corporation" within the meaning of the New York Banking Law, a
member of the Federal Reserve System, a "clearing corporation" within the
meaning of the New York Uniform Commercial Code and a "clearing agency"
registered pursuant to the provisions of Section 17A of the Securities Exchange
Act of 1934. DTC holds securities that its participating organizations deposit
with DTC. DTC also facilitates the settlement among participants of securities
transactions, such as transfers and pledges, in deposited securities through
electronic computerized book entry changes in their accounts, thereby
eliminating the need for physical movement of securities certificates. Direct
participants that maintain accounts with DTC include securities brokers and
dealers, banks, trust companies and clearing corporations and may include
certain other organizations. DTC is owned by a number of its direct participants
and by the New York Stock Exchange, Inc., the American Stock Exchange, Inc., and
the National Association of Securities Dealers, Inc. Access to the DTC system
also is available to indirect participants in the DTC system such as securities
brokers and dealers, banks and trust companies that clear through or maintain a
custodial relationship with a direct participant in the DTC system, either
directly or indirectly. The rules applicable to DTC and its participants are on
file with the Securities and Exchange Commission.
Purchases of book-entry certificates under the DTC system must be made by
or through direct participants in the DTC system, which will receive a credit
for the book-entry certificates on DTC's records. A certificate owner's
ownership interest as an actual purchaser of a book-entry certificate will in
turn be recorded on the records of direct participants and indirect
participants. Certificate owners will not receive written confirmation from DTC
of their purchases, but certificate owners are expected to receive written
confirmations providing details of such transactions, as well as periodic
statements of their holdings, from the direct participant or indirect
participant through which each certificate owner entered into the transaction.
Transfers of ownership interest in the book-entry certificates will be
accomplished by entries made on the books of participants acting on behalf of
certificate owners. Certificate owners will not receive certificates
representing their ownership interests in the book-entry certificates, except in
the event that use of the book-entry system for the book-entry certificates of
any series is discontinued as described below.
52
DTC will not know the identity of actual certificate owners of the
book-entry certificates; DTC's records reflect only the identity of the direct
participants in the DTC system to whose accounts such certificates are credited.
The participants will remain responsible for keeping account of their holdings
on behalf of their customers. Notices and other communications conveyed by DTC
to direct participants in the DTC system, by direct participants to indirect
participants, and by direct participants and indirect participants to
certificate owners will be governed by arrangements among them, subject to any
statutory or regulatory requirements as may be in effect from time to time.
Distributions on the book-entry certificates will be made to DTC. DTC's
practice is to credit direct participants' accounts on the related distribution
date in accordance with their respective holdings shown on DTC's records unless
DTC has reason to believe that it will not receive payment on such date.
Disbursement of such distributions by participants to certificate owners will be
governed by standing instructions and customary practices, as is the case with
securities held for the accounts of customers in bearer form or registered in
"street name," and will be the responsibility of each such participant (and not
of DTC, the depositor or any trustee or master servicer), subject to any
statutory or regulatory requirements as may be in effect from time to time.
Under a book-entry system, certificate owners may receive payments after the
related distribution date.
As may be provided in the prospectus supplement, the only
"certificateholder" (as such term is used in the related pooling and servicing
agreement) of a book-entry certificate will be the nominee of DTC, and the
certificate owners will not be recognized as certificateholders under the
pooling and servicing agreement. Certificate owners will be permitted to
exercise the rights of certificateholders under the related pooling and
servicing agreement only indirectly through the participants who in turn will
exercise their rights through DTC. The depositor is informed that DTC will take
action permitted to be taken by a certificateholder under a pooling and
servicing agreement only at the direction of one or more participants to whose
account with DTC interests in the book-entry certificates are credited.
Because DTC can act only on behalf of direct participants in the DTC
system, who in turn act on behalf of indirect participants and certain
certificate owners, the ability of a certificate owner to pledge its interest in
book-entry certificates to persons or entities that do not participate in the
DTC system, or otherwise take actions in respect of its interest in book-entry
certificates, may be limited due to the lack of a physical certificate
evidencing such interest.
As may be specified in the prospectus supplement, certificates initially
issued in book-entry form will be issued as definitive certificates to
certificate owners or their nominees, rather than to DTC or its nominee, only if
(i) the depositor advises the trustee in writing that DTC is no longer willing
or able to properly discharge its responsibilities as depository with respect to
such certificates and the depositor is unable to locate a qualified successor or
(ii) the depositor, at its option, elects to terminate the book-entry system
through DTC with respect to such certificates. Upon the occurrence of either of
the events described in the preceding sentence, DTC will be required to notify
all participants of the availability through DTC of definitive certificates.
Upon surrender by DTC of the certificate or certificates representing a class of
book-entry certificates, together with instructions for registration, the
trustee or other designated party will be required to issue to the certificate
owners identified in such instructions the definitive certificates to which they
are entitled, and thereafter the holders of such definitive certificates will be
recognized as certificateholders under the related pooling and servicing
agreement.
DESCRIPTION OF THE POOLING AND SERVICING AGREEMENTS
GENERAL
The certificates of each series will be issued pursuant to a pooling and
servicing agreement or other agreement specified in the prospectus supplement.
In general, the parties to a pooling and servicing agreement will include the
depositor, the trustee, the master servicer and, in some cases, a special
servicer appointed as of the date of the pooling and servicing agreement.
However, a pooling and servicing agreement that relates to a trust fund that
consists solely of CMBS may not include a master servicer or
53
other servicer as a party. All parties to each pooling and servicing agreement
under which certificates of a series are issued will be identified in the
prospectus supplement.
A form of a pooling and servicing agreement has been filed as an exhibit to
the registration statement of which this prospectus is a part. However, the
provisions of each pooling and servicing agreement will vary depending upon the
nature of the certificates to be issued thereunder and the nature of the related
trust fund. The following summaries describe certain provisions that may appear
in a pooling and servicing agreement under which certificates that evidence
interests in mortgage loans will be issued. The prospectus supplement for a
series of certificates will describe any provision of the related pooling and
servicing agreement that materially differs from the description thereof
contained in this prospectus and, if the related trust fund includes CMBS, will
summarize all of the material provisions of the related pooling and servicing
agreement. The summaries in this prospectus do not purport to be complete and
are subject to, and are qualified in their entirety by reference to, all of the
provisions of the pooling and servicing agreement for each series of
certificates and the description of such provisions in the prospectus
supplement. As used in this prospectus with respect to any series, the term
"certificate" refers to all of the certificates of that series, whether or not
offered hereby and by the prospectus supplement, unless the context otherwise
requires.
ASSIGNMENT OF MORTGAGE ASSETS; REPURCHASES
As set forth in the prospectus supplement, generally at the time of
issuance of any series of certificates, the depositor will assign (or cause to
be assigned) to the designated trustee the mortgage loans to be included in the
related trust fund, together with, unless otherwise specified in the prospectus
supplement, all principal and interest to be received on or with respect to such
mortgage loans after the Cut-Off Date, other than principal and interest due on
or before the Cut-Off Date. The trustee will, concurrently with such assignment,
deliver the certificates to or at the direction of the depositor in exchange for
the mortgage loans and the other assets to be included in the trust fund for
such series. Each mortgage loan will be identified in a schedule appearing as an
exhibit to the related pooling and servicing agreement. Such schedule generally
will include detailed information that pertains to each mortgage loan included
in the related trust fund, which information will typically include the address
of the related mortgaged property and type of such property; the mortgage
interest rate and, if applicable, the applicable index, gross margin, adjustment
date and any rate cap information; the original and remaining term to maturity;
the original amortization term; the original and outstanding principal balance;
and the Loan-to-Value Ratio and Debt Service Coverage Ratio as of the date
indicated.
With respect to each mortgage loan to be included in a trust fund, the
depositor will deliver (or cause to be delivered) to the related trustee (or to
a custodian appointed by the trustee) certain loan documents which will include
the original mortgage note (or lost note affidavit) endorsed, without recourse,
to the order of the trustee, the original mortgage (or a certified copy thereof)
with evidence of recording indicated thereon and an assignment of the mortgage
to the trustee in recordable form. The related pooling and servicing agreement
will require that the depositor or other party thereto promptly cause each such
assignment of mortgage to be recorded in the appropriate public office for real
property records.
The related trustee (or the custodian appointed by the trustee) will be
required to review the mortgage loan documents within a specified period of days
after receipt thereof, and the trustee (or the custodian) will hold such
documents in trust for the benefit of the certificateholders of the related
series. Unless otherwise specified in the prospectus supplement, if any document
is found to be missing or defective, in either case such that interests of the
certificateholders are materially and adversely affected, the trustee (or such
custodian) will be required to notify the master servicer and the depositor, and
the master servicer will be required to notify the relevant seller of the
mortgage asset. In that case, and if the mortgage asset seller cannot deliver
the document or cure the defect within a specified number of days after receipt
of such notice, then unless otherwise specified in the prospectus supplement,
the mortgage asset seller will be obligated to replace the related mortgage loan
or repurchase it from the trustee at a price that will be specified in the
prospectus supplement.
54
If so provided in the prospectus supplement, the depositor will, as to some
or all of the mortgage loans, assign or cause to be assigned to the trustee the
related lease assignments. In certain cases, the trustee, or master servicer, as
applicable, may collect all moneys under the related leases and distribute
amounts, if any, required under the leases for the payment of maintenance,
insurance and taxes, to the extent specified in the related leases. The trustee,
or if so specified in the prospectus supplement, the master servicer, as agent
for the trustee, may hold the leases in trust for the benefit of the
certificateholders.
With respect to each CMBS in certificate form, the depositor will deliver
or cause to be delivered to the trustee (or the custodian) the original
certificate or other definitive evidence of such CMBS together with bond power
or other instruments, certifications or documents required to transfer fully
such CMBS to the trustee for the benefit of the certificateholders. With respect
to each CMBS in uncertificated or book-entry form or held through a "clearing
corporation" within the meaning of the New York Uniform Commercial Code, the
depositor and the trustee will cause such CMBS to be registered directly or on
the books of such clearing corporation or of a financial intermediary in the
name of the trustee for the benefit of the certificateholders. Unless otherwise
provided in the prospectus supplement, the related pooling and servicing
agreement will require that either the depositor or the trustee promptly cause
any CMBS in certificated form not registered in the name of the trustee to be
reregistered, with the applicable persons, in the name of the trustee.
REPRESENTATIONS AND WARRANTIES; REPURCHASES
The depositor will, with respect to each mortgage loan in the related trust
fund, make or assign certain representations and warranties made by the
warranting party, covering, by way of example: (i) the accuracy of the
information set forth for such mortgage loan on the schedule of mortgage loans
appearing as an exhibit to the related pooling and servicing agreement; (ii) the
enforceability of the related mortgage note and mortgage and the existence of
title insurance insuring the lien priority of the related mortgage; (iii) the
warranting party's title to the mortgage loan and the authority of the
warranting party to sell the mortgage loan; and (iv) the payment status of the
mortgage loan. Each warranting party will be identified in the prospectus
supplement.
Each pooling and servicing agreement will provide that the master servicer
and/or trustee will be required to notify promptly any warranting party of any
breach of any representation or warranty made by it in respect of a mortgage
loan that materially and adversely affects the interests of the related
certificateholders. If such warranting party cannot cure such breach within a
specified period following the date on which it was notified of such breach,
then, unless otherwise provided in the prospectus supplement, it will be
obligated to repurchase such mortgage loan from the trustee within a specified
period at a price that will be specified in the prospectus supplement. If so
provided in the prospectus supplement for a series of certificates, a warranting
party, in lieu of repurchasing a mortgage loan as to which a breach has
occurred, will have the option, exercisable upon certain conditions and/or
within a specified period after initial issuance of such series of certificates,
to replace such mortgage loan with one or more other mortgage loans, in
accordance with standards that will be described in the prospectus supplement.
This repurchase or substitution obligation may constitute the sole remedy
available to holders of certificates of any series for a breach of
representation and warranty by a warranting party. Moreover, neither the
depositor (unless it is the warranting party) nor the master servicer will be
obligated to purchase or replace a mortgage loan if a warranting party defaults
on its obligation to do so.
The dates as of which representations and warranties have been made by a
warranting party will be specified in the prospectus supplement. In some cases,
such representations and warranties will have been made as of a date prior to
the date upon which the related series of certificates is issued, and thus may
not address events that may occur following the date as of which they were made.
However, the depositor will not include any mortgage loan in the trust fund for
any series of certificates if anything has come to the depositor's attention
that would cause it to believe that the representations and warranties made in
respect of such mortgage loan will not be accurate in all material respects as
of such date of issuance.
55
CERTIFICATE ACCOUNT
General. The master servicer and/or the trustee will, as to each trust
fund, establish and maintain or cause to be established and maintained
certificate accounts for the collection of payments on the related mortgage
loans, which will be established so as to comply with the standards of each
rating agency that has rated any one or more classes of certificates of the
related series. As described in the prospectus supplement, a certificate account
may be maintained either as an interest-bearing or a non-interest-bearing
account, and the funds held therein may be held as cash or invested in permitted
investments, such as United States government securities and other investment
grade obligations specified in the related pooling and servicing agreement. Any
interest or other income earned on funds in the certificate account will be paid
to the related master servicer or trustee as additional compensation. If
permitted by such rating agency or agencies and so specified in the prospectus
supplement, a certificate account may contain funds relating to more than one
series of mortgage pass-through certificates and may contain other funds
representing payments on mortgage loans owned by the related master servicer or
serviced by it on behalf of others.
Deposits. Unless otherwise provided in the related pooling and servicing
agreement and described in the prospectus supplement, the related master
servicer, trustee or special servicer will be required to deposit or cause to be
deposited in the certificate account for each trust fund within a certain period
following receipt (in the case of collections and payments), the following
payments and collections received, or advances made, by the master servicer, the
trustee or any special servicer subsequent to the Cut-Off Date (other than
payments due on or before the Cut-Off Date):
(i) all payments on account of principal, including principal
prepayments, on the mortgage loans;
(ii) all payments on account of interest on the mortgage loans,
including any default interest collected, in each case net of any
portion thereof retained by the master servicer, any special
servicer or sub-servicer as its servicing compensation or as
compensation to the trustee;
(iii) all insurance proceeds received under any hazard, title or other
insurance policy that provides coverage with respect to a
mortgaged property or the related mortgage loan (other than
proceeds applied to the restoration of the property or released
to the related borrower in accordance with the customary
servicing practices of the master servicer (or, if applicable, a
special servicer) and/or the terms and conditions of the related
mortgage and all other liquidation proceeds received and retained
in connection with the liquidation of defaulted mortgage loans or
property acquired in respect thereof, by foreclosure or
otherwise, together with the Net Operating Income (less
reasonable reserves for future expenses) derived from the
operation of any mortgaged properties acquired by the trust fund
through foreclosure or otherwise;
(iv) any amounts paid under any instrument or drawn from any fund that
constitutes credit support for the related series of certificates
as described under "Description of Credit Support;"
(v) any advances made as described under "Description of the
Certificate--Advances in Respect of Delinquencies;"
(vi) any amounts paid under any cash flow agreement, as described under
"Description of the Trust Funds--Cash Flow Agreements;"
(vii) all liquidation proceeds resulting from the purchase of any
mortgage loan, or property acquired in respect thereof, by the
depositor, any mortgage asset seller or any other specified
person as described under "--Assignment of Mortgage Assets;
Repurchases" and "--Representations and Warranties; Repurchases,"
all liquidation proceeds resulting from the purchase of any
defaulted mortgage loan as described under "--Realization Upon
Defaulted
56
Mortgage Loans," and all liquidation proceeds resulting from any
mortgage asset purchased as described under "Description of the
Certificates--Termination;"
(viii) any amounts paid by the master servicer to cover prepayment
interest shortfalls arising out of the prepayment of mortgage
loans as described under "--Servicing Compensation and Payment of
Expenses;"
(ix) to the extent that any such item does not constitute additional
servicing compensation to the master servicer or a special
servicer, any payments on account of modification or assumption
fees, late payment charges, prepayment premiums or lenders' equity
participations on the mortgage loans;
(x) all payments required to be deposited in the certificate account
with respect to any deductible clause in any blanket insurance
policy described under "--Hazard Insurance Policies;"
(xi) any amount required to be deposited by the master servicer or the
trustee in connection with losses realized on investments for the
benefit of the master servicer or the trustee, as the case may be,
of funds held in the certificate account; and
(xii) any other amounts required to be deposited in the certificate
account as provided in the related pooling and servicing agreement
and described in the prospectus supplement.
Withdrawals. Unless otherwise provided in the related pooling and
servicing agreement and described in the prospectus supplement, the master
servicer, trustee or special servicer may make withdrawals from the certificate
account for each trust fund for any of the following purposes:
(i) to make distributions to the certificateholders on each
distribution date;
(ii) to reimburse the master servicer or any other specified person
for unreimbursed amounts advanced by it as described under
"Description of the Certificates--Advances in Respect of
Delinquencies," such reimbursement to be made out of amounts
received which were identified and applied by the master servicer
as late collections of interest (net of related servicing fees)
on and principal of the particular mortgage loans with respect to
which the advances were made or out of amounts drawn under any
form of credit support with respect to such mortgage loans;
(iii) to reimburse the master servicer or a special servicer for unpaid
servicing fees earned by it and certain unreimbursed servicing
expenses incurred by it with respect to mortgage loans in the
trust fund and properties acquired in respect thereof, such
reimbursement to be made out of amounts that represent
liquidation proceeds and insurance proceeds collected on the
particular mortgage loans and properties, and net income
collected on the particular properties, with respect to which
such fees were earned or such expenses were incurred or out of
amounts drawn under any form of credit support with respect to
such mortgage loans and properties;
(iv) to reimburse the master servicer or any other specified person for
any advances described in clause (ii) above made by it, any
servicing expenses referred to in clause (iii) above incurred by
it and any servicing fees earned by it, which, in the good faith
judgment of the master servicer or such other person, will not be
recoverable from the amounts described in clauses (ii) and (iii),
respectively, such reimbursement to be made from amounts collected
on other mortgage loans in the related trust fund or, if and to
the extent so provided by the related pooling and servicing
agreement and described in the prospectus supplement, only from
that portion of amounts collected on such other mortgage loans
that is otherwise distributable on one or more classes of
subordinate certificates of the related series;
(v) if and to the extent described in the prospectus supplement, to
pay the master servicer, a special servicer or another specified
entity (including a provider of credit support) interest
57
accrued on the advances described in clause (ii) above made by it
and the servicing expenses described in clause (iii) above
incurred by it while such remain outstanding and unreimbursed;
(vi) to pay for costs and expenses incurred by the trust fund for
environmental site assessments performed with respect to mortgaged
properties that constitute security for defaulted mortgage loans,
and for any containment, clean-up or remediation of hazardous
wastes and materials present on such mortgaged properties, as
described under "--Realization Upon Defaulted Mortgage Loans;"
(vii) to reimburse the master servicer, the depositor, or any of their
respective directors, officers, employees and agents, as the case
may be, for certain expenses, costs and liabilities incurred
thereby, as and to the extent described under "--Certain Matters
Regarding the Master Servicer and the Depositor;"
(viii) if and to the extent described in the prospectus supplement, to
pay the fees of the trustee;
(ix) to reimburse the trustee or any of its directors, officers,
employees and agents, as the case may be, for certain expenses,
costs and liabilities incurred thereby, as and to the extent
described under "--Certain Matters Regarding the Trustee;"
(x) to pay the master servicer or the trustee, as additional
compensation, interest and investment income earned in respect of
amounts held in the certificate account and, to the extent
described in the prospectus supplement, prepayment interest
excesses collected from borrowers in connection with prepayments
of mortgage loans and late charges and default interest collected
from borrowers;
(xi) to pay (generally from related income) for costs incurred in
connection with the operation, management and maintenance of any
mortgaged property acquired by the trust fund by foreclosure or
otherwise;
(xii) if one or more elections have been made to treat the trust fund or
designated portions thereof as a REMIC, to pay any federal, state
or local taxes imposed on the trust fund or its assets or
transactions, as and to the extent described under "Material
Federal Income Tax Consequences--Taxation of Owners of REMIC
Residual Certificates--Prohibited Transactions Tax and Other
Taxes;"
(xiii) to pay for the cost of an independent appraiser or other expert
in real estate matters retained to determine a fair sale price
for a defaulted mortgage loan or a property acquired in respect
thereof in connection with the liquidation of such mortgage loan
or property;
(xiv) to pay for the cost of various opinions of counsel obtained
pursuant to the related pooling and servicing agreement for the
benefit of certificateholders;
(xv) to pay for the cost of recording the pooling and servicing
agreement if recorded in accordance with the pooling and servicing
agreement;
(xvi) to make any other withdrawals permitted by the related pooling and
servicing agreement and described in the prospectus supplement;
and
(xvii) to clear and terminate the certificate account upon the
termination of the trust fund.
COLLECTION AND OTHER SERVICING PROCEDURES
Master Servicer. The master servicer for any mortgage pool, directly or
through sub-servicers, will be required to make reasonable efforts to collect
all scheduled mortgage loan payments and will be required to follow such
collection procedures as it would follow with respect to mortgage loans that are
comparable to such mortgage loans and held for its own account, provided such
procedures are consistent with (i) the terms of the related pooling and
servicing agreement and any related instrument of credit support included
58
in the related trust fund, (ii) applicable law and (iii) the servicing standard
specified in the pooling and servicing agreement.
The master servicer will also be required to perform other customary
functions of a servicer of comparable loans, including maintaining escrow or
impound accounts for payment of taxes, insurance premiums and similar items, or
otherwise monitoring the timely payment of those items; attempting to collect
delinquent payments; supervising foreclosures; conducting property inspections
on a periodic or other basis; managing REO Properties; and maintaining servicing
records relating to the mortgage loans. Generally, the master servicer will be
responsible for filing and settling claims in respect of particular mortgage
loans under any applicable instrument of credit support. See "Description of
Credit Support."
A master servicer may agree to modify, waive or amend any term of any
mortgage loan serviced by it in a manner consistent with the servicing standard
specified in the pooling and servicing agreement; provided that the
modification, waiver or amendment will not (i) affect the amount or timing of
any scheduled payments of principal or interest on the mortgage loan or (ii) in
the judgment of the master servicer, materially impair the security for the
mortgage loan or reduce the likelihood of timely payment of amounts due thereon.
A master servicer also may agree to any other modification, waiver or amendment
if, in its judgment (x) a material default on the mortgage loan has occurred or
a payment default is imminent and (y) such modification, waiver or amendment is
reasonably likely to produce a greater recovery with respect to the mortgage
loan on a present value basis than would liquidation.
Sub-Servicers. A master servicer may delegate its servicing obligations in
respect of the mortgage loans serviced by it to one or more third-party
sub-servicers, but the master servicer will remain liable for such obligations
under the related pooling and servicing agreement unless otherwise provided in
the prospectus supplement. Unless otherwise provided in the prospectus
supplement, each sub-servicing agreement between a master servicer and a
sub-servicer must provide that, if for any reason the master servicer is no
longer acting in such capacity, the trustee or any successor master servicer may
assume the master servicer's rights and obligations under such sub-servicing
agreement.
Generally, the master servicer will be solely liable for all fees owed by
it to any sub-servicer, irrespective of whether the master servicer's
compensation pursuant to the related pooling and servicing agreement is
sufficient to pay such fees. Each sub-servicer will be reimbursed by the master
servicer for certain expenditures which it makes, generally to the same extent
the master servicer would be reimbursed under a pooling and servicing agreement.
See "--Certificate Account" and "--Servicing Compensation and Payment of
Expenses."
Special Servicers. If and to the extent specified in the prospectus
supplement, a special servicer may be a party to the related pooling and
servicing agreement or may be appointed by the master servicer or another
specified party to perform certain specified duties (for example, the servicing
of defaulted mortgage loans) in respect of the servicing of the related mortgage
loans. The special servicer under a pooling and servicing agreement may be an
affiliate of the depositor and may have other normal business relationships with
the depositor or the depositor's affiliates. The master servicer will be liable
for the performance of a special servicer only if, and to the extent, set forth
in the prospectus supplement.
Each pooling and servicing agreement may provide that neither the special
servicer nor any director, officer, employee or agent of the special servicer
will be under any liability to the related trust fund or certificateholders for
any action taken, or not taken, in good faith pursuant to the pooling and
servicing agreement or for errors in judgment; provided, however, that neither
the special servicer nor any such person will be protected against any breach of
a representation, warranty or covenant made in such pooling and servicing
agreement, or against any expense or liability that such person is specifically
required to bear pursuant to the terms of such pooling and servicing agreement,
or against any liability that would otherwise be imposed by reason of
misfeasance, bad faith or negligence in the performance of obligations or duties
thereunder.
59
REALIZATION UPON DEFAULTED MORTGAGE LOANS
A borrower's failure to make required mortgage loan payments may mean that
operating income is insufficient to service the mortgage debt, or may reflect
the diversion of that income from the servicing of the mortgage debt. In
addition, a borrower that is unable to make mortgage loan payments may also be
unable to make timely payment of taxes and to otherwise maintain and insure the
related mortgaged property. In general, the related master servicer will be
required to monitor any mortgage loan that is in default, evaluate whether the
causes of the default can be corrected over a reasonable period without
significant impairment of the value of the related mortgaged property, initiate
corrective action in cooperation with the borrower if cure is likely, inspect
the related mortgaged property and take such other actions as are consistent
with the servicing standard specified in the pooling and servicing agreement. A
significant period of time may elapse before the master servicer is able to
assess the success of any such corrective action or the need for additional
initiatives.
The time within which the master servicer can make the initial
determination of appropriate action, evaluate the success of corrective action,
develop additional initiatives, institute foreclosure proceedings and actually
foreclose (or accept a deed to a mortgaged property in lieu of foreclosure) on
behalf of the certificateholders may vary considerably depending on the
particular mortgage loan, the mortgaged property, the borrower, the presence of
an acceptable party to assume the mortgage loan and the laws of the jurisdiction
in which the mortgaged property is located. If a borrower files a bankruptcy
petition, the master servicer may not be permitted to accelerate the maturity of
the related mortgage loan or to foreclose on the mortgaged property for a
considerable period of time. See "Certain Legal Aspects of Mortgage Loans and
Leases."
A pooling and servicing agreement may grant to the master servicer, a
special servicer, a provider of credit support and/or the holder or holders of
certain classes of certificates of the related series a right of first refusal
to purchase from the trust fund, at a predetermined purchase price (which, if
insufficient to fully fund the entitlements of certificateholders to principal
and interest thereon, will be specified in the prospectus supplement), any
mortgage loan as to which a specified number of scheduled payments are
delinquent. In addition, the prospectus supplement may specify other methods for
the sale or disposal of defaulted mortgage loans pursuant to the terms of the
related pooling and servicing agreement.
If a default on a mortgage loan has occurred, the master servicer, on
behalf of the trustee, may at any time institute foreclosure proceedings,
exercise any power of sale contained in the related mortgage, obtain a deed in
lieu of foreclosure, or otherwise acquire title to the related mortgaged
property, by operation of law or otherwise, if such action is consistent with
the servicing standard specified in the pooling and servicing agreement. Unless
otherwise specified in the prospectus supplement, the master servicer may not,
however, acquire title to any mortgaged property or take any other action that
would cause the trustee, for the benefit of certificateholders of the related
series, or any other specified person to be considered to hold title to, to be a
"mortgagee-in-possession" of, or to be an "owner" or an "operator" of, such
mortgaged property within the meaning of certain federal environmental laws,
unless the master servicer has previously determined, based on a report prepared
by a person who regularly conducts environmental audits (which report will be an
expense of the trust fund), that:
(i) either the mortgaged property is in compliance with applicable
environmental laws and regulations or, if not, that taking such
actions as are necessary to bring the mortgaged property into
compliance therewith is reasonably likely to produce a greater
recovery on a present value basis than not taking such actions;
and
(ii) either there are no circumstances or conditions present at the
mortgaged property relating to the use, management or disposal of
hazardous materials for which investigation, testing, monitoring,
containment, cleanup or remediation could be required under any
applicable environmental laws and regulations or, if such
circumstances or conditions are present for which any such action
could reasonably be expected to be required, taking such actions
with respect to the mortgaged property is reasonably likely to
produce a greater recovery on a
60
present value basis than not taking such actions. See "Certain
Legal Aspects of Mortgage Loans and Leases--Environmental
Considerations."
If title to any mortgaged property is acquired by a trust fund as to which
a REMIC election has been made, the master servicer, on behalf of the trust
fund, will be required to sell the mortgaged property by the end of the third
calendar year following the year of acquisition or unless (i) the Internal
Revenue Service grants an extension of time to sell such property or (ii) the
trustee receives an opinion of independent counsel to the effect that the
holding of the property by the trust fund for more than three years after the
end of the calendar year in which it was acquired will not result in the
imposition of a tax on the trust fund or cause the trust fund to fail to qualify
as a REMIC under the Code at any time that any certificate is outstanding.
Subject to the foregoing, the master servicer will generally be required to
solicit bids for any mortgaged property so acquired in such a manner as will be
reasonably likely to realize a fair price for such property. If the trust fund
acquires title to any mortgaged property, the master servicer, on behalf of the
trust fund, may retain an independent contractor to manage and operate such
property. The retention of an independent contractor, however, will not relieve
the master servicer of its obligation to manage such mortgaged property in a
manner consistent with the servicing standard specified in the pooling and
servicing agreement.
If liquidation proceeds collected with respect to a defaulted mortgage loan
are less than the outstanding principal balance of the defaulted mortgage loan
plus interest accrued thereon plus the aggregate amount of reimbursable expenses
incurred by the master servicer with respect to such mortgage loan, the trust
fund will realize a loss in the amount of such difference. The master servicer
will be entitled to reimburse itself from the liquidation proceeds recovered on
any defaulted mortgage loan (prior to the distribution of such liquidation
proceeds to certificateholders), amounts that represent unpaid servicing
compensation in respect of the mortgage loan, unreimbursed servicing expenses
incurred with respect to the mortgage loan and any unreimbursed advances of
delinquent payments made with respect to the mortgage loan.
HAZARD INSURANCE POLICIES
Each pooling and servicing agreement may require the related master
servicer to cause each mortgage loan borrower to maintain a hazard insurance
policy that provides for such coverage as is required under the related mortgage
or, if the mortgage permits the holder thereof to dictate to the borrower the
insurance coverage to be maintained on the related mortgaged property, such
coverage as is consistent with the requirements of the servicing standard
specified in the pooling and servicing agreement. Such coverage generally will
be in an amount equal to the lesser of the principal balance owing on such
mortgage loan and the replacement cost of the mortgaged property, but in either
case not less than the amount necessary to avoid the application of any
co-insurance clause contained in the hazard insurance policy. The ability of the
master servicer to assure that hazard insurance proceeds are appropriately
applied may be dependent upon its being named as an additional insured under any
hazard insurance policy and under any other insurance policy referred to below,
or upon the extent to which information concerning covered losses is furnished
by borrowers. All amounts collected by the master servicer under any such policy
(except for amounts to be applied to the restoration or repair of the mortgaged
property or released to the borrower in accordance with the master servicer's
normal servicing procedures and/or to the terms and conditions of the related
mortgage and mortgage note) will be deposited in the related certificate
account. The pooling and servicing agreement may provide that the master
servicer may satisfy its obligation to cause each borrower to maintain such a
hazard insurance policy by maintaining a blanket policy insuring against hazard
losses on all of the mortgage loans in the related trust fund. If such blanket
policy contains a deductible clause, the master servicer will be required, in
the event of a casualty covered by such blanket policy, to deposit in the
related certificate account all sums that would have been deposited therein but
for such deductible clause.
In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements of the property by fire,
lightning, explosion, smoke, windstorm and hail, riot, strike and civil
commotion, subject to the conditions and exclusions specified in each policy.
Although
61
the policies covering the mortgaged properties will be underwritten by different
insurers under different state laws in accordance with different applicable
state forms, and therefore will not contain identical terms and conditions, most
such policies typically do not cover any physical damage resulting from war,
revolution, governmental actions, terrorism, floods and other water-related
causes, earth movement (including earthquakes, landslides and mudflows), wet or
dry rot, vermin, domestic animals and certain other kinds of risks.
The hazard insurance policies covering the mortgaged properties will
typically contain co-insurance clauses that in effect require an insured at all
times to carry insurance of a specified percentage (generally 80% to 90%) of the
full replacement value of the improvements on the property in order to recover
the full amount of any partial loss. If the insured's coverage falls below this
specified percentage, such clauses generally provide that the insurer's
liability in the event of partial loss does not exceed the lesser of (i) the
replacement cost of the improvements less physical depreciation and (ii) such
proportion of the loss as the amount of insurance carried bears to the specified
percentage of the full replacement cost of such improvements.
DUE-ON-SALE AND DUE-ON-ENCUMBRANCE PROVISIONS
Certain of the mortgage loans may contain a due-on-sale clause that
entitles the lender to accelerate payment of the mortgage loan upon any sale or
other transfer of the related mortgaged property made without the lender's
consent. Certain of the mortgage loans may also contain a due-on-encumbrance
clause that entitles the lender to accelerate the maturity of the mortgage loan
upon the creation of any other lien or encumbrance upon the mortgaged property.
The master servicer will determine whether to exercise any right the trustee may
have under any such provision in a manner consistent with the servicing standard
specified in the pooling and servicing agreement. Unless otherwise specified in
the prospectus supplement, the master servicer will be entitled to retain as
additional servicing compensation any fee collected in connection with the
permitted transfer of a mortgaged property. See "Certain Legal Aspects of
Mortgage Loans and Leases--Due-on-Sale and Due-on-Encumbrance."
SERVICING COMPENSATION AND PAYMENT OF EXPENSES
Generally, a master servicer's primary servicing compensation with respect
to a series of certificates will come from the periodic payment to it of a
portion of the interest payments on each mortgage loan in the related trust
fund. Since that compensation is generally based on a percentage of the
principal balance of each such mortgage loan outstanding from time to time, it
will decrease in accordance with the amortization of the mortgage loans. The
prospectus supplement with respect to a series of certificates may provide that,
as additional compensation, the master servicer may retain all or a portion of
late payment charges, prepayment premiums, modification fees and other fees
collected from borrowers and any interest or other income that may be earned on
funds held in the certificate account. Any sub-servicer will receive a portion
of the master servicer's compensation as its sub-servicing compensation.
In addition to amounts payable to any sub-servicer, a master servicer may
be required, to the extent provided in the prospectus supplement, to pay from
amounts that represent its servicing compensation certain expenses incurred in
connection with the administration of the related trust fund, including, without
limitation, payment of the fees and disbursements of independent accountants and
payment of expenses incurred in connection with distributions and reports to
certificateholders. Certain other expenses, including certain expenses related
to mortgage loan defaults and liquidations and, to the extent so provided in the
prospectus supplement, interest on such expenses at the rate specified therein,
and the fees of the trustee and any special servicer, may be required to be
borne by the trust fund.
If and to the extent provided in the prospectus supplement, the master
servicer may be required to apply a portion of the servicing compensation
otherwise payable to it in respect of any period to prepayment interest
shortfalls.
See "Yield Considerations--Shortfalls in Collections of Interest Resulting
from Prepayments."
62
EVIDENCE AS TO COMPLIANCE
Each pooling and servicing agreement may require that, on or before a
specified date in each year, the master servicer cause a firm of independent
public accountants to furnish a statement to the trustee to the effect that,
based on an examination by such firm conducted substantially in compliance with
the Uniform Single Audit Program for Mortgage Bankers, the servicing by or on
behalf of the master servicer of mortgage loans under pooling and servicing
agreements substantially similar to each other (which may include the related
pooling and servicing agreement) was conducted through the preceding calendar
year or other specified twelve-month period in compliance with the terms of such
agreements except for any significant exceptions or errors in records that, in
the opinion of such firm, paragraph 4 of the Uniform Single Audit Program for
Mortgage Bankers requires it to report. Each pooling and servicing agreement
will also provide for delivery to the trustee, on or before a specified date in
each year, of a statement signed by one or more officers of the master servicer
to the effect that the master servicer has fulfilled its material obligations
under the pooling and servicing agreement throughout the preceding calendar year
or other specified twelve-month period.
Copies of the annual accountants' statement and the statement of officers
of a master servicer will be made available to certificateholders upon written
request to the master servicer.
CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR
The master servicer under a pooling and servicing agreement may be an
affiliate of the depositor and may have other normal business relationships with
the depositor or the depositor's affiliates. The related pooling and servicing
agreement may permit the master servicer to resign from its obligations
thereunder upon a determination that such obligations are no longer permissible
under applicable law or are in material conflict by reason of applicable law
with any other activities carried on by it at the date of the pooling and
servicing agreement. Unless applicable law requires the master servicer's
resignation to be effective immediately, no such resignation will become
effective until the trustee or a successor servicer has assumed the master
servicer's obligations and duties under the pooling and servicing agreement. The
related pooling and servicing agreement may also provide that the master
servicer may resign at any other time provided that (i) a willing successor
master servicer has been found, (ii) each of the rating agencies that has rated
any one or more classes of certificates of the related series confirms in
writing that the successor's appointment will not result in a withdrawal,
qualification or downgrade of any rating or ratings assigned to any such class
of certificates, (iii) the resigning party pays all costs and expenses in
connection with such transfer, and (iv) the successor accepts appointment prior
to the effectiveness of such resignation. Unless otherwise specified in the
prospectus supplement, the master servicer will also be required to maintain a
fidelity bond and errors and omissions policy that provides coverage against
losses that may be sustained as a result of an officer's or employee's
misappropriation of funds, errors and omissions or negligence, subject to
certain limitations as to amount of coverage, deductible amounts, conditions,
exclusions and exceptions.
Each pooling and servicing agreement may further provide that none of the
master servicer, the depositor and any director, officer, employee or agent of
either of them will be under any liability to the related trust fund or
certificateholders for any action taken, or not taken, in good faith pursuant to
the pooling and servicing agreement or for errors in judgment; provided,
however, that none of the master servicer, the depositor and any such person
will be protected against any breach of a representation, warranty or covenant
made in such pooling and servicing agreement, or against any expense or
liability that such person is specifically required to bear pursuant to the
terms of such pooling and servicing agreement, or against any liability that
would otherwise be imposed by reason of misfeasance, bad faith or negligence in
the performance of obligations or duties thereunder. Unless otherwise specified
in the prospectus supplement, each pooling and servicing agreement will further
provide that the master servicer, the depositor and any director, officer,
employee or agent of either of them will be entitled to indemnification by the
related trust fund against any loss, liability or expense incurred in connection
with the pooling and servicing agreement or the related series of certificates;
provided, however, that such indemnification will not extend to any loss,
liability or expense (i) that such person is specifically required
63
to bear pursuant to the terms of such agreement, and is not reimbursable
pursuant to the pooling and servicing agreement; (ii) incurred in connection
with any breach of a representation, warranty or covenant made in the pooling
and servicing agreement; (iii) incurred by reason of misfeasance, bad faith or
negligence in the performance of obligations or duties under the pooling and
servicing agreement. In addition, each pooling and servicing agreement will
provide that neither the master servicer nor the depositor will be under any
obligation to appear in, prosecute or defend any legal action unless such action
is related to its respective duties under the pooling and servicing agreement
and, unless it has received sufficient assurance as to the reimbursement of the
costs and liabilities of such legal action or, in its opinion such legal action
does not involve it in any expense or liability. However, each of the master
servicer and the depositor will be permitted, in the exercise of its discretion,
to undertake any such action that it may deem necessary or desirable with
respect to the enforcement and/or protection of the rights and duties of the
parties to the pooling and servicing agreement and the interests of the
certificateholders thereunder. In such event, the legal expenses and costs of
such action, and any liability resulting therefrom, will be expenses, costs and
liabilities of the certificateholders, and the master servicer or the depositor,
as the case may be, will be entitled to charge the related certificate account
therefor.
Subject, in certain circumstances, to the satisfaction of certain
conditions that may be required in the related pooling and servicing agreement,
any person into which the master servicer or the depositor may be merged or
consolidated, or any person resulting from any merger or consolidation to which
the master servicer or the depositor is a party, or any person succeeding to the
business of the master servicer or the depositor, will be the successor of the
master servicer or the depositor, as the case may be, under the related pooling
and servicing agreement.
EVENTS OF DEFAULT
The events of default for a series of certificates under the related
pooling and servicing agreement generally will include (i) any failure by the
master servicer to distribute or cause to be distributed to certificateholders,
or to remit to the trustee for distribution to certificateholders in a timely
manner, any amount required to be so distributed or remitted, provided that such
failure is permitted so long as the failure is corrected by 10:00 a.m. on the
related distribution date, (ii) any failure by the master servicer or the
special servicer duly to observe or perform in any material respect any of its
other covenants or obligations under the pooling and servicing agreement which
continues unremedied for 30 days after written notice of such failure has been
given to the master servicer or the special servicer, as applicable, by any
party to the pooling and servicing agreement, or to the master servicer or the
special servicer, as applicable, by certificateholders entitled to not less than
25% (or such other percentage specified in the prospectus supplement) of the
voting rights for such series (subject to certain extensions provided in the
related pooling and servicing agreement); and (iii) certain events of
insolvency, readjustment of debt, marshaling of assets and liabilities or
similar proceedings in respect of or relating to the master servicer or the
special servicer and certain actions by or on behalf of the master servicer or
the special servicer indicating its insolvency or inability to pay its
obligations. Material variations to the foregoing events of default (other than
to add thereto or shorten cure periods or eliminate notice requirements) will be
specified in the prospectus supplement.
RIGHTS UPON EVENT OF DEFAULT
So long as an event of default under a pooling and servicing agreement
remains unremedied, the depositor or the trustee will be authorized, and at the
direction of certificateholders entitled to not less than 25% (or such other
percentage specified in the prospectus supplement) of the voting rights for such
series, the trustee will be required, to terminate all of the rights and
obligations of the master servicer as master servicer under the pooling and
servicing agreement, whereupon the trustee will succeed to all of the
responsibilities, duties and liabilities of the master servicer under the
pooling and servicing agreement (except that if the master servicer is required
to make advances in respect of mortgage loan delinquencies, but the trustee is
prohibited by law from obligating itself to do so, or if the prospectus
supplement so specifies, the trustee will not be obligated to make such
advances) and will be entitled to similar
64
compensation arrangements. If the trustee is unwilling or unable so to act, it
may (or, at the written request of certificateholders entitled to at least 51%
(or such other percentage specified in the prospectus supplement) of the voting
rights for such series, it will be required to) appoint, or petition a court of
competent jurisdiction to appoint, a loan servicing institution that (unless
otherwise provided in the prospectus supplement) is acceptable to each rating
agency that assigned ratings to the offered certificates of such series to act
as successor to the master servicer under the pooling and servicing agreement.
Pending such appointment, the trustee will be obligated to act in such capacity.
No certificateholder will have the right under any pooling and servicing
agreement to institute any proceeding with respect thereto unless such holder
previously has given to the trustee written notice of default and unless
certificateholders entitled to at least 25% (or such other percentage specified
in the prospectus supplement) of the voting rights for the related series shall
have made written request upon the trustee to institute such proceeding in its
own name as trustee thereunder and shall have offered to the trustee reasonable
indemnity, and the trustee for 60 days (or such other period specified in the
prospectus supplement) shall have neglected or refused to institute any such
proceeding. The trustee, however, will be under no obligation to exercise any of
the trusts or powers vested in it by any pooling and servicing agreement or to
make any investigation of matters arising thereunder or to institute, conduct or
defend any litigation thereunder or in relation thereto at the request, order or
direction of any of the holders of certificates of the related series, unless
such certificateholders have offered to the trustee reasonable security or
indemnity against the costs, expenses and liabilities which may be incurred
therein or thereby.
AMENDMENT
Each pooling and servicing agreement may be amended by the parties thereto,
without the consent of any of the holders of the related certificates, (i) to
cure any ambiguity, (ii) to correct, modify or supplement any provision in the
pooling and servicing agreement that may be inconsistent with any other
provision therein, (iii) to add any other provisions with respect to matters or
questions arising under the pooling and servicing agreement that are not
inconsistent with the provisions thereof, (iv) to comply with any requirements
imposed by the Code or (v) for any other purpose; provided that such amendment
(other than an amendment for the purpose specified in clause (iv) above) may not
(as evidenced by an opinion of counsel to such effect satisfactory to the
trustee) adversely affect in any material respect the interests of any such
holder. Each pooling and servicing agreement may also be amended for any purpose
by the parties, with the consent of certificateholders entitled to at least 51%
(or such other percentage specified in the prospectus supplement) of the voting
rights for the related series allocated to the affected classes; provided,
however, that no such amendment may (x) reduce in any manner the amount of, or
delay the timing of, payments received or advanced on mortgage loans that are
required to be distributed in respect of any certificate without the consent of
the holder of such certificate, (y) adversely affect in any material respect the
interests of the holders of any class of certificates, in a manner other than as
described in clause (x), without the consent of the holders of all certificates
of such class or (z) modify the provisions of the pooling and servicing
agreement described in this paragraph without the consent of the holders of all
certificates of the related series. However, unless otherwise specified in the
related pooling and servicing agreement, the trustee will be prohibited from
consenting to any amendment of a pooling and servicing agreement pursuant to
which a REMIC election is to be or has been made unless the trustee shall first
have received an opinion of counsel to the effect that such amendment will not
result in the imposition of a tax on the related trust fund or cause the related
trust fund to fail to qualify as a REMIC at any time that the related
certificates are outstanding.
LIST OF CERTIFICATEHOLDERS
Upon written request of any certificateholder of record made for purposes
of communicating with other holders of certificates of the same series with
respect to their rights under the related pooling and servicing agreement, the
trustee or other specified person will afford such certificateholder access,
during normal business hours, to the most recent list of certificateholders of
that series then maintained by such person.
65
THE TRUSTEE
The trustee under each pooling and servicing agreement will be named in the
related prospectus supplement. The commercial bank, national banking
association, banking corporation or trust company that serves as trustee may
have typical banking relationships with the depositor and its affiliates and
with any master servicer and its affiliates.
DUTIES OF THE TRUSTEE
The trustee for a series of certificates will make no representation as to
the validity or sufficiency of the related pooling and servicing agreement, the
certificates or any mortgage loan or related document and will not be
accountable for the use or application by or on behalf of any master servicer of
any funds paid to the master servicer or any special servicer in respect of the
certificates or the mortgage loans, or any funds deposited into or withdrawn
from the certificate account or any other account by or on behalf of the master
servicer or any special servicer. If no event of default under a related pooling
and servicing agreement has occurred and is continuing, the trustee will be
required to perform only those duties specifically required under the related
pooling and servicing agreement. However, upon receipt of any of the various
certificates, reports or other instruments required to be furnished to it
pursuant to the pooling and servicing agreement, the trustee will be required to
examine such documents and to determine whether they conform to the requirements
of the pooling and servicing agreement.
CERTAIN MATTERS REGARDING THE TRUSTEE
The trustee for a series of certificates may be entitled to
indemnification, from amounts held in the related certificate account, for any
loss, liability or expense incurred by the trustee in connection with the
trustee's acceptance or administration of its trusts under the related pooling
and servicing agreement; provided, however, that such indemnification will not
extend to any loss, liability or expense that constitutes a specific liability
imposed on the trustee pursuant to the pooling and servicing agreement, or to
any loss, liability or expense incurred by reason of willful misfeasance, bad
faith or negligence on the part of the trustee in the performance of its
obligations and duties thereunder, or by reason of its reckless disregard of
such obligations or duties, or as may arise from a breach of any representation,
warranty or covenant of the trustee made in the pooling and servicing agreement.
As and to the extent described in the prospectus supplement, the fees and normal
disbursements of any trustee may be the expense of the related master servicer
or other specified person or may be required to be borne by the related trust
fund.
RESIGNATION AND REMOVAL OF THE TRUSTEE
The trustee for a series of certificates will be permitted at any time to
resign from its obligations and duties under the related pooling and servicing
agreement by giving written notice thereof to the depositor. Upon receiving such
notice of resignation, the master servicer (or such other person as may be
specified in the prospectus supplement) will be required to use reasonable
efforts to promptly appoint a successor trustee. If no successor trustee shall
have accepted an appointment within a specified period after the giving of such
notice of resignation, the resigning trustee may petition any court of competent
jurisdiction to appoint a successor trustee.
Unless otherwise provided in the prospectus supplement, if at any time the
trustee ceases to be eligible to continue as such under the related pooling and
servicing agreement, or if at any time the trustee becomes incapable of acting,
or if certain events of (or proceedings in respect of) bankruptcy or insolvency
occur with respect to the trustee, the depositor will be authorized to remove
the trustee and appoint a successor trustee. In addition, unless otherwise
provided in the prospectus supplement, holders of the certificates of any series
entitled to at least 51% (or such other percentage specified in the prospectus
supplement) of the voting rights for such series may at any time (with or
without cause) remove the trustee and appoint a successor trustee.
Any resignation or removal of the trustee and appointment of a successor
trustee will not become effective until acceptance of appointment by the
successor trustee.
66
DESCRIPTION OF CREDIT SUPPORT
GENERAL
Credit support may be provided with respect to one or more classes of the
certificates of any series, or with respect to the related mortgage assets.
Credit support may be in the form of over-collateralization, a letter of credit,
the subordination of one or more classes of certificates, the use of a pool
insurance policy or guarantee insurance, the establishment of one or more
reserve funds or another method of credit support described in the prospectus
supplement, or any combination of the foregoing. If so provided in the
prospectus supplement, any form of credit support may provide credit enhancement
for more than one series of certificates to the extent described in the
prospectus supplement.
The credit support generally will not provide protection against all risks
of loss and will not guarantee payment to certificateholders of all amounts to
which they are entitled under the related pooling and servicing agreement. If
losses or shortfalls occur that exceed the amount covered by the credit support
or that are not covered by the credit support, certificateholders will bear
their allocable share of deficiencies. Moreover, if a form of credit support
covers more than one series of certificates, holders of certificates of one
series will be subject to the risk that such credit support will be exhausted by
the claims of the holders of certificates of one or more other series before the
former receive their intended share of such coverage.
If credit support is provided with respect to one or more classes of
certificates of a series, or with respect to the related mortgage assets, the
prospectus supplement will include a description of (i) the nature and amount of
coverage under such credit support, (ii) any conditions to payment thereunder
not otherwise described in this prospectus, (iii) the conditions (if any) under
which the amount of coverage under such credit support may be reduced and under
which such credit support may be terminated or replaced and (iv) the material
provisions relating to such credit support. Additionally, the prospectus
supplement will set forth certain information with respect to the obligor under
any instrument of credit support, generally including (w) a brief description of
its principal business activities, (x) its principal place of business, place of
incorporation and the jurisdiction under which it is chartered or licensed to do
business, (y) if applicable, the identity of the regulatory agencies that
exercise primary jurisdiction over the conduct of its business and (z) its total
assets, and its stockholders equity or policyholders' surplus, if applicable, as
of a date that will be specified in the prospectus supplement. See "Risk
Factors--Credit Support May Not Cover Losses or Risks Which Could Adversely
Affect Payment on Your Certificates."
SUBORDINATE CERTIFICATES
If so specified in the prospectus supplement, one or more classes of
certificates of a series may be subordinate certificates which are subordinated
in right of payment to one or more other classes of senior certificates. If so
provided in the prospectus supplement, the subordination of a class may apply
only in the event of (or may be limited to) certain types of losses or
shortfalls. The prospectus supplement will set forth information concerning the
amount of subordination provided by a class or classes of subordinate
certificates in a series, the circumstances under which such subordination will
be available and the manner in which the amount of subordination will be made
available.
CROSS-SUPPORT PROVISIONS
If the mortgage assets in any trust fund are divided into separate groups,
each supporting a separate class or classes of certificates of a series, credit
support may be provided by cross-support provisions requiring that distributions
be made on senior certificates evidencing interests in one group of mortgage
assets prior to distributions on subordinate certificates evidencing interests
in a different group of mortgage assets within the trust fund. The prospectus
supplement for a series that includes a cross-support provision will describe
the manner and conditions for applying such provisions.
67
INSURANCE OR GUARANTEES WITH RESPECT TO MORTGAGE LOANS
If so provided in the prospectus supplement for a series of certificates,
mortgage loans included in the related trust fund will be covered for certain
default risks by insurance policies or guarantees. To the extent material, a
copy of each such instrument will accompany the Current Report on Form 8-K to be
filed with the Securities and Exchange Commission within 15 days of issuance of
the certificates of the related series.
LETTER OF CREDIT
If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on such certificates or certain
classes thereof will be covered by one or more letters of credit, issued by a
bank or financial institution specified in such prospectus supplement. Under a
letter of credit, the bank or financial institution providing the letter of
credit will be obligated to honor draws thereunder in an aggregate fixed dollar
amount, net of unreimbursed payments thereunder, generally equal to a percentage
specified in the prospectus supplement of the aggregate principal balance of the
mortgage assets on the related Cut-Off Date or of the initial aggregate
certificate balance of one or more classes of certificates. If so specified in
the prospectus supplement, the letter of credit may permit draws only in the
event of certain types of losses and shortfalls. The amount available under the
letter of credit will, in all cases, be reduced to the extent of the
unreimbursed payments thereunder and may otherwise be reduced as described in
the prospectus supplement. The obligations of the bank or financial institution
providing the letter of credit for each series of certificates will expire at
the earlier of the date specified in the prospectus supplement or the
termination of the trust fund. A copy of any such letter of credit will
accompany the Current Report on Form 8-K to be filed with the Securities and
Exchange Commission within 15 days of issuance of the certificates of the
related series.
CERTIFICATE INSURANCE AND SURETY BONDS
If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on such certificates or certain
classes thereof will be covered by insurance policies and/or surety bonds
provided by one or more insurance companies or sureties. Such instruments may
cover, with respect to one or more classes of certificates of the related
series, timely distributions of interest and/or full distributions of principal
on the basis of a schedule of principal distributions set forth in or determined
in the manner specified in the prospectus supplement. A copy of any such
instrument will accompany the Current Report on Form 8-K to be filed with the
Securities and Exchange Commission within 15 days of issuance of the
certificates of the related series.
RESERVE FUNDS
If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on such certificates or certain
classes thereof will be covered (to the extent of available funds) by one or
more reserve funds in which cash, a letter of credit, permitted investments, a
demand note or a combination thereof will be deposited, in the amounts specified
in such prospectus supplement. If so specified in the prospectus supplement, the
reserve fund for a series may also be funded over time by a specified amount of
the collections received on the related mortgage assets.
Amounts on deposit in any reserve fund for a series, together with the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to the extent specified in the prospectus supplement. If so
specified in the prospectus supplement, reserve funds may be established to
provide protection only against certain types of losses and shortfalls.
Following each distribution date, amounts in a reserve fund in excess of any
amount required to be maintained in the reserve fund may be released from the
reserve fund under the conditions and to the extent specified in the prospectus
supplement.
If so specified in the prospectus supplement, amounts deposited in any
reserve fund will be invested in permitted investments, such as United States
government securities and other investment grade obligations specified in the
related pooling and servicing agreement. Unless otherwise specified in the
prospectus
68
supplement, any reinvestment income or other gain from such investments will be
credited to the related reserve fund for such series, and any loss resulting
from such investments will be charged to such reserve fund. However, such income
may be payable to any related master servicer or another service provider as
additional compensation for its services. The reserve fund, if any, for a series
will not be a part of the trust fund unless otherwise specified in the
prospectus supplement.
CREDIT SUPPORT WITH RESPECT TO CMBS
If so provided in the prospectus supplement for a series of certificates,
any CMBS included in the related trust fund and/or the related underlying
mortgage loans may be covered by one or more of the types of credit support
described in this prospectus. The prospectus supplement for any series of
certificates evidencing an interest in a trust fund that includes CMBS will
describe to the extent information is available and deemed material, any similar
forms of credit support that are provided by or with respect to, or are included
as part of the trust fund evidenced by or providing security for, such CMBS. The
type, characteristic and amount of credit support will be determined based on
the characteristics of the mortgage assets and other factors and will be
established, in part, on the basis of requirements of each rating agency rating
the certificates of such series. If so specified in the prospectus supplement,
any such credit support may apply only in the event of certain types of losses
or delinquencies and the protection against losses or delinquencies provided by
such credit support will be limited.
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND LEASES
The following discussion contains general summaries of certain legal
aspects of loans secured by commercial and multifamily residential properties.
Because such legal aspects are governed by applicable state law (which laws may
differ substantially), the summaries do not purport to be complete, to reflect
the laws of any particular state, or to encompass the laws of all states in
which the security for the mortgage loans (or mortgage loans underlying any
CMBS) is situated. Accordingly, the summaries are qualified in their entirety by
reference to the applicable laws of those states. See "Description of the Trust
Funds--Mortgage Loans--Leases." For purposes of the following discussion,
"mortgage loan" includes a mortgage loan underlying a CMBS.
GENERAL
Each mortgage loan will be evidenced by a note or bond and secured by an
instrument granting a security interest in real property, which may be a
mortgage, deed of trust or a deed to secure debt, depending upon the prevailing
practice and law in the state in which the related mortgaged property is
located. Mortgages, deeds of trust and deeds to secure debt are collectively
referred to as "mortgages" in this prospectus and, unless otherwise specified,
in any prospectus supplement. A mortgage creates a lien upon, or grants a title
interest in, the real property covered thereby, and represents the security for
the repayment of the indebtedness customarily evidenced by a promissory note.
The priority of the lien created or interest granted will depend on the terms of
the mortgage and, in some cases, on the terms of separate subordination
agreements or intercreditor agreements with others that hold interests in the
real property, the knowledge of the parties to the mortgage and, generally, the
order of recordation of the mortgage in the appropriate public recording office.
However, the lien of a recorded mortgage will generally be subordinate to
later-arising liens for real estate taxes and assessments and other charges
imposed under governmental police powers. Additionally, in some states,
mechanic's and materialman's liens have priority over mortgage liens.
The mortgagee's authority under a mortgage, the beneficiary's authority
under a deed of trust and the grantee's authority under a deed to secure debt
are governed by the express provisions of the related instrument, the law of the
state in which the real property is located, certain federal laws (including,
without limitation, the Soldiers' and Sailors' Civil Relief Act of 1940) and, in
some deed of trust transactions, the trustee's authority is further limited by
the directions of the beneficiary.
69
TYPES OF MORTGAGE INSTRUMENTS
There are two parties to a mortgage: a mortgagor (the borrower and usually
the owner of the subject property) and a mortgagee (the lender). In a mortgage,
the mortgagor grants a lien on the subject property in favor of the mortgagee. A
deed of trust is a three-party instrument, among a trustor (the equivalent of a
borrower), a trustee to whom the real property is conveyed, and a beneficiary
(the lender) for whose benefit the conveyance is made. Under a deed of trust,
the trustor grants the property to the trustee, in trust, irrevocably until the
debt is paid, and generally with a power of sale. A deed to secure debt
typically has two parties. The borrower, or grantor, conveys title to the real
property to the grantee, or lender, generally with a power of sale, until such
time as the debt is repaid. In a case where the borrower is a land trust, there
would be an additional party to a mortgage instrument because legal title to the
property is held by a land trustee under a land trust agreement for the benefit
of the borrower. At origination of a mortgage loan involving a land trust, the
borrower generally executes a separate undertaking to make payments on the
mortgage note. The mortgagee's authority under a mortgage, the trustee's
authority under a deed of trust and the grantee's authority under a deed to
secure debt are governed by the express provisions of the related instrument,
the law of the state in which the real property is located, certain federal laws
and, in some deed of trust transactions, the directions of the beneficiary.
LEASES AND RENTS
Mortgages that encumber income-producing property often contain an
assignment of rents and leases, pursuant to which the borrower assigns to the
lender the borrower's right, title and interest as landlord under each lease and
the income derived therefrom, while (unless rents are to be paid directly to the
lender) retaining a revocable license to collect the rents for so long as there
is no default. If the borrower defaults, the license terminates and the lender
is entitled to collect the rents. Local law may require that the lender take
possession of the property and/or obtain a court-appointed receiver before
becoming entitled to collect the rents. Lenders that actually take possession of
the property, however, may incur potentially substantial risks attendant to
being a mortgagee in possession. Such risks include liability for environmental
clean-up costs and other risks inherent in property ownership. See
"--Environmental Considerations." In most states, hotel and motel room
receipts/revenues are considered accounts receivable under the Uniform
Commercial Code; in cases where hotels or motels constitute loan security, the
receipts/revenues are generally pledged by the borrower as additional security
for the loan. In general, the lender must file financing statements in order to
perfect its security interest in the receipts/revenues and must file
continuation statements, generally every five years, to maintain perfection of
such security interest. Even if the lender's security interest in room
receipts/revenues is perfected under the Uniform Commercial Code, it will
generally be required to commence a foreclosure action or otherwise take
possession of the property in order to collect the room receipts/revenues
following a default. See "--Bankruptcy Laws."
PERSONALTY
In the case of certain types of mortgaged properties, such as hotels,
motels and nursing homes, personal property (to the extent owned by the borrower
and not previously pledged) may constitute a significant portion of the
property's value as security. The creation and enforcement of liens on personal
property are governed by the Uniform Commercial Code. Accordingly, if a borrower
pledges personal property as security for a mortgage loan, the lender generally
must file Uniform Commercial Code financing statements in order to perfect its
security interest therein, and must file continuation statements, generally
every five years, to maintain that perfection.
COOPERATIVE LOANS
If specified in the prospectus supplement, the mortgage loans may consist
of loans secured by "blanket mortgages" on the property owned by cooperative
housing corporations. If specified in the prospectus supplement, the mortgage
loans may consist of cooperative loans secured by security interests in
70
shares issued by private cooperative housing corporations and in the related
proprietary leases or occupancy agreements granting exclusive rights to occupy
specific dwelling units in the cooperatives' buildings. The security agreement
will create a lien upon, or grant a title interest in, the property which it
covers, the priority of which will depend on the terms of the particular
security agreement as well as the order of recordation of the agreement in the
appropriate recording office. Such a lien or title interest is not prior to the
lien for real estate taxes and assessments and other charges imposed under
governmental police powers.
A cooperative generally owns in fee or has a leasehold interest in land and
owns in fee or leases the building or buildings thereon and all separate
dwelling units in the buildings. The cooperative is owned by tenant-stockholders
who, through ownership of stock or shares in the corporation, receive
proprietary leases or occupancy agreements which confer exclusive rights to
occupy specific units. Generally, a tenant-stockholder of a cooperative must
make a monthly payment to the cooperative representing such tenant-
stockholder's pro rata share of the cooperative's payments for its blanket
mortgage, real property taxes, maintenance expenses and other capital or
ordinary expenses. The cooperative is directly responsible for property
management and, in most cases, payment of real estate taxes, other governmental
impositions and hazard and liability insurance. If there is a blanket mortgage
or mortgages on the cooperative apartment building or underlying land, as is
generally the case, or an underlying lease of the land, as is the case in some
instances, the cooperative, as property mortgagor, or lessee, as the case may
be, is also responsible for meeting these mortgage or rental obligations. A
blanket mortgage is ordinarily incurred by the cooperative in connection with
either the construction or purchase of the cooperative's apartment building or
obtaining of capital by the cooperative. The interest of the occupant under
proprietary leases or occupancy agreements as to which that cooperative is the
landlord are generally subordinate to the interest of the holder of a blanket
mortgage and to the interest of the holder of a land lease. If the cooperative
is unable to meet the payment obligations (i) arising under a blanket mortgage,
the mortgagee holding a blanket mortgage could foreclose on that mortgage and
terminate all subordinate proprietary leases and occupancy agreements, or (ii)
arising under its land lease, the holder of the landlord's interest under the
land lease could terminate it and all subordinate proprietary leases and
occupancy agreements. Also, a blanket mortgage on a cooperative may provide
financing in the form of a mortgage that does not fully amortize, with a
significant portion of principal being due in one final payment at maturity. The
inability of the cooperative to refinance a mortgage and its consequent
inability to make such final payment could lead to foreclosure by the mortgagee
and termination of all proprietary leases and occupancy agreements. Similarly, a
land lease has an expiration date and the inability of the cooperative to extend
its term, or, in the alternative, to purchase the land, could lead to
termination of the cooperatives' interest in the property and termination of all
proprietary leases and occupancy agreements. Upon foreclosure of a blanket
mortgage on a cooperative, the lender would normally be required to take the
mortgaged property subject to state and local regulations that afford tenants
who are not shareholders various rent control and other protections. A
foreclosure by the holder of a blanket mortgage or the termination of the
underlying lease could eliminate or significantly diminish the value of any
collateral held by a party who financed the purchase of cooperative shares by an
individual tenant stockholder.
An ownership interest in a cooperative and accompanying occupancy rights
are financed through a cooperative share loan evidenced by a promissory note and
secured by an assignment of and a security interest in the occupancy agreement
or proprietary lease and a security interest in the related cooperative shares.
The lender generally takes possession of the share certificate and a counterpart
of the proprietary lease or occupancy agreement and financing statements
covering the proprietary lease or occupancy agreement and the cooperative shares
are filed in the appropriate state and local offices to perfect the lender's
interest in its collateral. Subject to the limitations discussed below, upon
default of the tenant-stockholder, the lender may sue for judgment on the
promissory note, dispose of the collateral at a public or private sale or
otherwise proceed against the collateral or tenant-stockholder as an individual
as provided in the security agreement covering the assignment of the proprietary
lease or occupancy agreement and the pledge of cooperative shares. See
"--Foreclosure--Cooperative Loans" below.
71
JUNIOR MORTGAGES; RIGHTS OF SENIOR LENDERS
Some of the mortgage loans included in a trust fund may be secured by
mortgage instruments that are subordinate to mortgage instruments held by other
lenders. The rights of the trust fund (and therefore the certificateholders), as
holder of a junior mortgage instrument, are subordinate to those of the senior
lender, including the prior rights of the senior lender to receive rents, hazard
insurance and condemnation proceeds and to cause the mortgaged property to be
sold upon borrower's default and thereby extinguish the trust fund's junior lien
unless the master servicer or special servicer satisfies the defaulted senior
loan, or, if permitted, asserts its subordinate interest in a property in
foreclosure litigation. As discussed more fully below, in many states a junior
lender may satisfy a defaulted senior loan in full, adding the amounts expended
to the balance due on the junior loan. Absent a provision in the senior mortgage
instrument, no notice of default is required to be given to the junior lender.
The form of the mortgage instrument used by many institutional lenders
confers on the lender the right both to receive all proceeds collected under any
hazard insurance policy and all awards made in connection with any condemnation
proceedings, and (subject to any limits imposed by applicable state law) to
apply such proceeds and awards to any indebtedness secured by the mortgage
instrument in such order as the lender may determine. Thus, if improvements on a
property are damaged or destroyed by fire or other casualty, or if the property
is taken by condemnation, the holder of the senior mortgage instrument will have
the prior right to collect any insurance proceeds payable under a hazard
insurance policy and any award of damages in connection with the condemnation
and to apply the same to the senior indebtedness. Accordingly, only the proceeds
in excess of the amount of senior indebtedness will be available to be applied
to the indebtedness secured by a junior mortgage instrument.
The form of mortgage instrument used by many institutional lenders
typically contains a "future advance" clause, which provides, in general, that
additional amounts advanced to or on behalf of the mortgagor or trustor by the
mortgagee or beneficiary are to be secured by the mortgage instrument. While
such a clause is valid under the laws of most states, the priority of any
advance made under the clause depends, in some states, on whether the advance
was an "obligatory" or an "optional" advance. If the lender is obligated to
advance the additional amounts, the advance may be entitled to receive the same
priority as the amounts advanced at origination, notwithstanding that
intervening junior liens may have been recorded between the date of recording of
the senior mortgage instrument and the date of the future advance, and
notwithstanding that the senior lender had actual knowledge of such intervening
junior liens at the time of the advance. Where the senior lender is not
obligated to advance the additional amounts and has actual knowledge of the
intervening junior liens, the advance may be subordinate to such intervening
junior liens. Priority of advances under a "future advance" clause rests, in
many other states, on state law giving priority to all advances made under the
loan agreement up to a "credit limit" amount stated in the recorded mortgage.
Another provision typically found in the form of mortgage instrument used
by many institutional lenders permits the lender to itself perform certain
obligations of the borrower (for example, the obligations to pay when due all
taxes and assessments on the property and, when due, all encumbrances, charges
and liens on the property that are senior to the lien of the mortgage
instrument, to maintain hazard insurance on the property, and to maintain and
repair the property) upon a failure of the borrower to do so, with all sums so
expended by the lender becoming part of the indebtedness secured by the mortgage
instrument.
The form of mortgage instrument used by many institutional lenders
typically requires the borrower to obtain the consent of the lender in respect
of actions affecting the mortgaged property, including the execution of new
leases and the termination or modification of existing leases, the performance
of alterations to buildings forming a part of the mortgaged property and the
execution of management and leasing agreements for the mortgaged property.
Tenants will often refuse to execute leases unless the lender executes a written
agreement with the tenant not to disturb the tenant's possession of its premises
in the event of a foreclosure. A senior lender may refuse to consent to matters
approved by a junior lender, with the result that the value of the security for
the junior mortgage instrument is diminished.
72
FORECLOSURE
General. Foreclosure is a legal procedure that allows the lender to seek
to recover its mortgage debt by enforcing its rights and available legal
remedies under the mortgage in respect of the mortgaged property. If the
borrower defaults in payment or performance of its obligations under the note or
mortgage, the lender has the right to institute foreclosure proceedings to sell
the real property at public auction to satisfy the indebtedness.
Foreclosure Procedures Vary From State to State. Two primary methods of
foreclosing a mortgage are judicial foreclosure, involving court proceedings,
and non-judicial foreclosure pursuant to a power of sale usually granted in the
mortgage instrument. Other foreclosure procedures are available in some states,
but they are either infrequently used or available only in limited
circumstances.
A foreclosure action is subject to most of the delays and expenses of other
lawsuits if defenses are raised or counterclaims are interposed, and sometimes
requires years to complete. Moreover, the filing by or against the
borrower-mortgagor of a bankruptcy petition would impose an automatic stay on
such proceedings and could further delay a foreclosure sale.
Judicial Foreclosure. A judicial foreclosure proceeding is conducted in a
court having jurisdiction over the mortgaged property. Generally, the action is
initiated by the service of legal pleadings upon all parties having a
subordinate interest of record in the real property and all parties in
possession of the property, under leases or otherwise, whose interests are
subordinate to the mortgage. Delays in completion of the foreclosure may
occasionally result from difficulties in locating proper defendants. As stated
above, if the lender's right to foreclose is contested by any defendant, the
legal proceedings may be time-consuming. In addition, judicial foreclosure is a
proceeding in equity and, therefore, equitable defenses may be raised against
the foreclosure. Upon successful completion of a judicial foreclosure
proceeding, the court generally issues a judgment of foreclosure and appoints a
referee or other officer to conduct a public sale of the mortgaged property, the
proceeds of which are used to satisfy the judgment. Such sales are made in
accordance with procedures that vary from state to state.
Non-Judicial Foreclosure/Power of Sale. Foreclosure of a deed of trust is
generally accomplished by a non-judicial trustee's sale pursuant to a power of
sale typically granted in the deed of trust. A power of sale may also be
contained in any other type of mortgage instrument if applicable law so permits.
A power of sale under a deed of trust or mortgage allows a non-judicial public
sale to be conducted generally following a request from the beneficiary/lender
to the trustee to sell the property upon default by the borrower and after
notice of sale is given in accordance with the terms of the mortgage and
applicable state law. In some states, prior to such sale, the trustee under the
deed of trust must record a notice of default and notice of sale and send a copy
to the borrower and to any other party which has recorded a request for a copy
of a notice of default and notice of sale. In addition, in some states the
trustee must provide notice to any other party having an interest of record in
the real property, including junior lienholders. A notice of sale must be posted
in a public place and, in most states, published for a specified period of time
in one or more newspapers. The borrower or a junior lienholder may then have the
right, during a reinstatement period required in some states, to cure the
default by paying the entire actual amount in arrears (without regard to the
acceleration of the indebtedness), plus the lender's expenses incurred in
enforcing the obligation. In other states, the borrower or the junior lienholder
is not provided a period to reinstate the loan, but has only the right to pay
off the entire debt to prevent the foreclosure sale. In addition to such cure
rights, in most jurisdictions, the borrower-mortgagor or a subordinate
lienholder can seek to enjoin the non-judicial foreclosure by commencing a court
proceeding. Generally, state law governs the procedure for public sale, the
parties entitled to notice, the method of giving notice and the applicable time
periods.
Both judicial and non-judicial foreclosures may result in the termination
of leases at the mortgaged property, which in turn could result in the reduction
in the income for such property. Some of the factors that will determine whether
or not a lease will be terminated by a foreclosure are: the provisions of
applicable state law, the priority of the mortgage vis-a-vis the lease in
question, the terms of the lease and
73
the terms of any subordination, non-disturbance and attornment agreement between
the tenant under the lease and the mortgagee.
Equitable Limitations on Enforceability of Certain Provisions. United
States courts have traditionally imposed general equitable principles to limit
the remedies available to lenders in foreclosure actions. These principles are
generally designed to relieve borrowers from the effects of mortgage defaults
perceived as harsh or unfair. Relying on such principles, a court may alter the
specific terms of a loan to the extent it considers necessary to prevent or
remedy an injustice, undue oppression or overreaching, or may require the lender
to undertake affirmative actions to determine the cause of the borrower's
default and the likelihood that the borrower will be able to reinstate the loan.
In some cases, courts have substituted their judgment for the lender's and have
required that lenders reinstate loans or recast payment schedules in order to
accommodate borrowers who are suffering from a temporary financial disability.
In other cases, courts have limited the right of the lender to foreclose in the
case of a non-monetary default, such as a failure to adequately maintain the
mortgaged property or placing a subordinate mortgage or other encumbrance upon
the mortgaged property. Finally, some courts have addressed the issue of whether
federal or state constitutional provisions reflecting due process concerns for
adequate notice require that a borrower receive notice in addition to
statutorily prescribed minimum notice. For the most part, these cases have
upheld the reasonableness of the notice provisions or have found that a public
sale under a mortgage providing for a power of sale does not involve sufficient
state action to trigger constitutional protections.
Public Sale. A third party may be unwilling to purchase a mortgaged
property at a public sale for a number of reasons, including the difficulty in
determining the exact status of title to the property (due to, among other
things, redemption rights that may exist) and because of the possibility that
physical deterioration of the property may have occurred during the foreclosure
proceedings. For these reasons, it is common for the lender to purchase the
mortgaged property for an amount equal to the secured indebtedness and accrued
and unpaid interest plus the expenses of foreclosure, in which event the
borrower's debt will be extinguished. Thereafter, subject to the borrower's
right in some states to remain in possession during a redemption period, the
lender will become the owner of the property and have both the benefits and
burdens of ownership, including the obligation to pay debt service on any senior
mortgages, to pay taxes, to obtain casualty insurance and to make such repairs
as are necessary to render the property suitable for sale. The costs involved in
a foreclosure process can often be quite expensive; such costs may include,
depending on the jurisdiction involved, legal fees, court administration fees,
referee fees and transfer taxes or fees. The costs of operating and maintaining
a commercial or multifamily residential property may be significant and may be
greater than the income derived from that property. The lender also will
commonly obtain the services of a real estate broker and pay the broker's
commission in connection with the sale or lease of the property. Depending upon
market conditions, the ultimate proceeds of the sale of the property may not
equal the lender's investment in the property. Moreover, because of the expenses
associated with acquiring, owning and selling a mortgaged property, a lender
could realize an overall loss on a mortgage loan even if the mortgaged property
is sold at foreclosure, or resold after it is acquired through foreclosure, for
an amount equal to the full outstanding principal amount of the loan plus
accrued interest.
The holder of a junior mortgage that forecloses on a mortgaged property
does so subject to senior mortgages and any other prior liens, and may be
obliged to keep senior mortgage loans current in order to avoid foreclosure of
its interest in the property. In addition, if the foreclosure of a junior
mortgage triggers the enforcement of a "due-on-sale" clause contained in a
senior mortgage, the junior mortgagee could be required to pay the full amount
of the senior mortgage indebtedness, including penalty fees and court costs, or
face foreclosure.
Rights of Redemption. The purposes of a foreclosure action are to enable
the lender to realize upon its security and to bar the borrower, and all persons
who have interests in the property that are subordinate to that of the
foreclosing lender, from exercise of their "equity of redemption." The doctrine
of equity of redemption provides that, until the property encumbered by a
mortgage has been sold in accordance with a properly conducted foreclosure and
foreclosure sale, those having interests that are subordinate to that of
74
the foreclosing lender have an equity of redemption and may redeem the property
by paying the entire debt with interest. Those having an equity of redemption
must generally be made parties and joined in the foreclosure proceeding in order
for their equity of redemption to be terminated.
The equity of redemption is a common-law (non-statutory) right which should
be distinguished from post-sale statutory rights of redemption. In some states,
after sale pursuant to a deed of trust or foreclosure of a mortgage, the
borrower and foreclosed junior lienors are given a statutory period in which to
redeem the property. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
permitted if the former borrower pays only a portion of the sums due. The effect
of a statutory right of redemption is to diminish the ability of the lender to
sell the foreclosed property because the exercise of a right of redemption would
defeat the title of any purchaser through a foreclosure. Consequently, the
practical effect of the redemption right is to force the lender to maintain the
property and pay the expenses of ownership until the redemption period has
expired. In some states, a post-sale statutory right of redemption may exist
following a judicial foreclosure, but not following a trustee's sale under a
deed of trust.
Anti-Deficiency Legislation. Some or all of the mortgage loans may be
nonrecourse loans, as to which recourse in the case of default will be limited
to the mortgaged property and such other assets, if any, that were pledged to
secure the mortgage loan. However, even if a mortgage loan by its terms provides
for recourse to the borrower's other assets, a lender's ability to realize upon
those assets may be limited by state law. For example, in some states a lender
cannot obtain a deficiency judgment against the borrower following a
non-judicial foreclosure. A deficiency judgment is a personal judgment against
the former borrower equal to the difference between the net amount realized upon
the public sale of the real property and the amount due to the lender. Other
statutes may require the lender to exhaust the security afforded under a
mortgage before bringing a personal action against the borrower. In certain
other states, the lender has the option of bringing a personal action against
the borrower on the debt without first exhausting such security; however, in
some of those states, the lender, following judgment on such personal action,
may be deemed to have elected a remedy and thus may be precluded from
foreclosing upon the security. Consequently, lenders in those states where such
an election of remedy provision exists will usually proceed first against the
security. Finally, other statutory provisions, designed to protect borrowers
from exposure to large deficiency judgments that might result from bidding at
below-market values at the foreclosure sale, limit any deficiency judgment to
the excess of the outstanding debt over the judicially determined fair market
value of the property at the time of the sale.
Leasehold Risks. Mortgage loans may be secured by a mortgage on the
borrower's leasehold interest in a ground lease. Leasehold mortgage loans are
subject to certain risks not associated with mortgage loans secured by a lien on
the fee estate of the borrower. The most significant of these risks is that if
the borrower's leasehold were to be terminated upon a lease default or the
bankruptcy of the lessee or the lessor, the leasehold mortgagee would lose its
security. This risk may be substantially lessened if the ground lease contains
provisions protective of the leasehold mortgagee, such as a provision that
requires the ground lessor to give the leasehold mortgagee notices of lessee
defaults and an opportunity to cure them, a provision that permits the leasehold
estate to be assigned to and by the leasehold mortgagee or the purchaser at a
foreclosure sale, a provision that gives the leasehold mortgagee the right to
enter into a new ground lease with the ground lessor on the same terms and
conditions as the old ground lease or a provision that prohibits the ground
lessee/borrower from treating the ground lease as terminated in the event of the
ground lessor's bankruptcy and rejection of the ground lease by the trustee for
the debtor/ground lessor. Certain mortgage loans, however, may be secured by
liens on ground leases that do not contain all or some of these provisions.
Regulated Healthcare Facilities. A mortgage loan may be secured by a
mortgage on a nursing home or other regulated healthcare facility. In most
jurisdictions, a license (which is nontransferable and may not be assigned or
pledged) granted by the appropriate state regulatory authority is required to
operate a regulated healthcare facility. Accordingly, the ability of a person
acquiring this type of property upon a foreclosure sale to take possession of
and operate the same as a regulated healthcare facility may be prohibited by
applicable law. Notwithstanding the foregoing, however, in certain jurisdictions
the person
75
acquiring this type of property at a foreclosure sale may have the right to
terminate the use of the same as a regulated health care facility and convert it
to another lawful purpose.
Cross-Collateralization. Certain of the mortgage loans may be secured by
more than one mortgage covering mortgaged properties located in more than one
state. Because of various state laws governing foreclosure or the exercise of a
power of sale and because, in general, foreclosure actions are brought in state
court and the courts of one state cannot exercise jurisdiction over property in
another state, it may be necessary upon a default under a cross-collateralized
mortgage loan to foreclose on the related mortgaged properties in a particular
order rather than simultaneously in order to ensure that the lien of the
mortgages is not impaired or released.
Cooperative Loans. The cooperative shares owned by the tenant-stockholder
and pledged to the lender are, in almost all cases, subject to restrictions on
transfer as set forth in the cooperative's certificate of incorporation and
by-laws, as well as the proprietary lease or occupancy agreement, and may be
cancelled by the cooperative for failure by the tenant-stockholder to pay rent
or other obligations or charges owed by such tenant-stockholder, including
mechanics' liens against the cooperative apartment building incurred by such
tenant-stockholder. The proprietary lease or occupancy agreement generally
permit the cooperative to terminate such lease or agreement in the event an
obligor fails to make payments or defaults in the performance of covenants
required thereunder. Typically, the lender and the cooperative enter into a
recognition agreement which establishes the rights and obligations of both
parties in the event of a default by the tenant-stockholder. A default under the
proprietary lease or occupancy agreement will usually constitute a default under
the security agreement between the lender and the tenant-stockholder.
The recognition agreement generally provides that, in the event that the
tenant-stockholder has defaulted under the proprietary lease or the occupancy
agreement is terminated, the cooperative will recognize the lender's lien
against proceeds from the sale of the cooperative apartment, subject, however,
to the cooperative's right to sums due under such proprietary lease or occupancy
agreement. The total amount owed to the cooperative by the tenant-stockholder,
which the lender generally cannot restrict and does not monitor, could reduce
the value of the collateral below the outstanding principal balance of the
cooperative loan and accrued and unpaid interest thereon.
Recognition agreements also provide that in the event of a foreclosure on a
cooperative loan, the lender must obtain the approval or consent of the
cooperative as required by the proprietary lease before transferring the
cooperative shares or assigning the proprietary lease. Generally, the lender is
not limited in any rights it may have to dispossess the tenant-stockholders.
In some states, foreclosure on the cooperative shares is accomplished by a
sale in accordance with the provisions of Article 9 of the Uniform Commercial
Code and the security agreement relating to those shares. Article 9 of the
Uniform Commercial Code requires that a sale be conducted in a "commercially
reasonable" manner. Whether a foreclosure sale has been conducted in a
"commercially reasonable" manner will depend on the facts in each case. In
determining commercial reasonableness, a court will look to the notice given the
debtor and the method, manner, time, place and terms of the foreclosure.
Generally, a sale conducted according to the usual practice of banks selling
similar collateral will be considered reasonably conducted.
Article 9 of the Uniform Commercial Code provides that the proceeds of the
sale will be applied first to pay the costs and expenses of the sale and then to
satisfy the indebtedness secured by the lender's security interest. The
recognition agreement, however, generally provides that the lender's right to
reimbursement is subject to the right of the cooperatives to receive sums due
under the proprietary lease or occupancy agreement. If there are proceeds
remaining, the lender must account to the tenant-stockholder for the surplus.
Conversely, if a portion of the indebtedness remains unpaid, the tenant-
stockholder is generally responsible for the deficiency.
76
BANKRUPTCY LAWS
Operation of the Bankruptcy Code and related state laws may interfere with
or affect the ability of a lender to realize upon collateral and/or to enforce a
deficiency judgment. For example, under the Bankruptcy Code, virtually all
actions (including foreclosure actions and deficiency judgment proceedings) to
collect a debt are automatically stayed upon the filing of the bankruptcy
petition and, often, no interest or principal payments are made during the
course of the bankruptcy case. The delay and the consequences thereof caused by
the automatic stay can be significant. Also, under the Bankruptcy Code, the
filing of a petition in bankruptcy by or on behalf of a junior lienholder would
stay the senior lender from proceeding with any foreclosure action.
Under the Bankruptcy Code, provided certain substantive and procedural
safeguards protective of the lender's secured claim are met, the amount and
terms of a mortgage loan secured by a lien on property of the debtor may be
modified under certain circumstances. For example, if the loan is undersecured,
the outstanding amount of the loan which would remain secured may be reduced to
the then-current value of the property (with a corresponding partial reduction
of the amount of lender's security interest) pursuant to a confirmed plan, thus
leaving the lender a general unsecured creditor for the difference between such
value and the outstanding balance of the loan. Other modifications may include
the reduction in the amount of each scheduled payment by means of a reduction in
the rate of interest and/or an alteration of the repayment schedule (with or
without affecting the unpaid principal balance of the loan), and/or by an
extension (or shortening) of the term to maturity. Some bankruptcy courts have
approved plans, based on the particular facts of the reorganization case, that
effected the cure of a mortgage loan default by paying arrearages over a number
of years. Also under federal bankruptcy law, a bankruptcy court may permit a
debtor through its rehabilitative plan to de-accelerate a secured loan and to
reinstate the loan even though the lender accelerated the mortgage loan and
final judgment of foreclosure had been entered in state court (provided no sale
of the property had yet occurred) prior to the filing of the debtor's petition.
This may be done even if the full amount due under the original loan is never
repaid.
Federal bankruptcy law provides generally that rights and obligations under
an unexpired lease of the debtor/lessee may not be terminated or modified at any
time after the commencement of a case under the Bankruptcy Code solely on the
basis of a provision in the lease to such effect or because of certain other
similar events. This prohibition could limit the ability of the trustee for a
series of certificates to exercise certain contractual remedies with respect to
the leases. In addition, Section 362 of the Bankruptcy Code operates as an
automatic stay of, among other things, any act to obtain possession of property
from a debtor's estate. This may delay a trustee's exercise of such remedies for
a related series of certificates in the event that a related lessee or a related
mortgagor becomes the subject of a proceeding under the Bankruptcy Code. For
example, a mortgagee would be stayed from enforcing a lease assignment by a
mortgagor related to a mortgaged property if the related mortgagor was in a
bankruptcy proceeding. The legal proceedings necessary to resolve the issues
could be time-consuming and might result in significant delays in the receipt of
the assigned rents. Similarly, the filing of a petition in a bankruptcy by or on
behalf of a lessee of a mortgaged property would result in a stay against the
commencement or continuation of any state court proceeding for past due rent,
for accelerated rent, for damages or for a summary eviction order with respect
to a default under the lease that occurred prior to the filing of the lessee's
petition. Rents and other proceeds of a mortgage loan may also escape an
assignment thereof if the assignment is not fully perfected under state law
prior to commencement of the bankruptcy proceeding. See "--Leases and Rents."
In addition, the Bankruptcy Code generally provides that a trustee or
debtor-in-possession may, subject to approval of the court, (a) assume the lease
and retain it or assign it to a third party or (b) reject the lease. If the
lease is assumed, the trustee in bankruptcy on behalf of the lessee, or the
lessee as debtor-in-possession, or the assignee, if applicable, must cure any
defaults under the lease, compensate the lessor for its losses and provide the
lessor with "adequate assurance" of future performance. Such remedies may be
insufficient, however, as the lessor may be forced to continue under the lease
with a lessee that is a poor credit risk or an unfamiliar tenant if the lease
was assigned, and any assurances provided to the lessor may, in fact, be
inadequate. If the lease is rejected, such rejection generally
77
constitutes a breach of the executory contract or unexpired lease immediately
before the date of filing the petition. As a consequence, the other party or
parties to such lease, such as the mortgagor, as lessor under a lease, would
have only an unsecured claim against the debtor for damages resulting from such
breach which could adversely affect the security for the related mortgage loan.
In addition, pursuant to Section 502(b)(6) of the Bankruptcy Code, a lessor's
damages for lease rejection in respect of future rent installments are limited
to the rent reserved by the lease, without acceleration, for the greater of one
year or 15% of the remaining term of the lease, but not more than three years.
If a trustee in bankruptcy on behalf of a lessor, or a lessor as
debtor-in-possession, rejects an unexpired lease of real property, the lessee
may treat such lease as terminated by such rejection or, in the alternative, the
lessee may remain in possession of the leasehold for the balance of such term,
and for any renewal or extension of such term that is enforceable by the lessee
under applicable nonbankruptcy law. The Bankruptcy Code provides that if a
lessee elects to remain in possession after such a rejection of a lease, the
lessee may offset any damages occurring after such date caused by the
nonperformance of any obligation of the lessor under the lease after such date
against rents reserved under the lease. To the extent provided in the related
prospectus supplement, the lessee will agree under certain leases to pay all
amounts owing thereunder to the master servicer without offset. To the extent
that such a contractual obligation remains enforceable against the lessee, the
lessee would not be able to avail itself of the rights of offset generally
afforded to lessees of real property under the Bankruptcy Code.
In a bankruptcy or similar proceeding of a mortgagor, action may be taken
seeking the recovery, as a preferential transfer or on other grounds, of any
payments made by the mortgagor, or made directly by the related lessee, under
the related mortgage loan to the trust fund. Payments on long-term debt may be
protected from recovery as preferences if they are payments in the ordinary
course of business made on debts incurred in the ordinary course of business.
Whether any particular payment would be protected depends upon the facts
specific to a particular transaction.
A trustee in bankruptcy, in some cases, may be entitled to collect its
costs and expenses in preserving or selling the mortgaged property ahead of
payment to the lender. In certain circumstances, a debtor in bankruptcy may have
the power to grant liens senior to the lien of a mortgage, and analogous state
statutes and general principles of equity may also provide a mortgagor with
means to halt a foreclosure proceeding or sale and to force a restructuring of a
mortgage loan on terms a lender would not otherwise accept. Moreover, the laws
of certain states also give priority to certain tax liens over the lien of a
mortgage or deed of trust. Under the Bankruptcy Code, if the court finds that
actions of the mortgagee have been unreasonable, the lien of the related
mortgage may be subordinated to the claims of unsecured creditors.
Certain of the mortgagors may be partnerships. The laws governing limited
partnerships in certain states provide that the commencement of a case under the
Bankruptcy Code with respect to a general partner will cause a person to cease
to be a general partner of the limited partnership, unless otherwise provided in
writing in the limited partnership agreement. This provision may be construed as
an "ipso facto" clause and, in the event of the general partner's bankruptcy,
may not be enforceable. Certain limited partnership agreements of the mortgagors
may provide that the commencement of a case under the Bankruptcy Code with
respect to the related general partner constitutes an event of withdrawal
(assuming the enforceability of the clause is not challenged in bankruptcy
proceedings or, if challenged, is upheld) that might trigger the dissolution of
the limited partnership, the winding up of its affairs and the distribution of
its assets, unless (i) at the time there was at least one other general partner
and the written provisions of the limited partnership agreement permit the
business of the limited partnership to be carried on by the remaining general
partner and that general partner does so or (ii) the written provisions of the
limited partnership agreement permit the limited partner to agree within a
specified time frame (often 60 days) after such withdrawal to continue the
business of the limited partnership and to the appointment of one or more
general partners and the limited partners do so. In addition, the laws governing
general partnerships in certain states provide that the commencement of a case
under the Bankruptcy Code or state bankruptcy laws with respect to a general
partner of such partnerships triggers the dissolution of such partnership, the
winding up of its affairs and the distribution of its assets. Such state laws,
however, may not be enforceable or effective in a bankruptcy case. The
dissolution of a mortgagor, the winding up of its
78
affairs and the distribution of its assets could result in an acceleration of
its payment obligation under a related mortgage loan, which may reduce the yield
on the related series of certificates in the same manner as a principal
prepayment.
In addition, the bankruptcy of the general partner of a mortgagor that is a
partnership may provide the opportunity for a trustee in bankruptcy for such
general partner, such general partner as a debtor-in-possession, or a creditor
of such general partner to obtain an order from a court consolidating the assets
and liabilities of the general partner with those of the mortgagor pursuant to
the doctrines of substantive consolidation or piercing the corporate veil. In
such a case, the mortgaged property could become property of the estate of such
bankrupt general partner. Not only would the mortgaged property be available to
satisfy the claims of creditors of such general partner, but an automatic stay
would apply to any attempt by the trustee to exercise remedies with respect to
such mortgaged property. However, such an occurrence should not affect the
trustee's status as a secured creditor with respect to the mortgagor or its
security in the mortgaged property.
ENVIRONMENTAL CONSIDERATIONS
General. A lender may be subject to environmental risks when taking a
security interest in real property. Of particular concern may be properties that
are or have been used for industrial, manufacturing, military, disposal or
certain commercial activities. Such environmental risks include the possible
diminution of the value of a contaminated property or, as discussed below,
potential liability for clean-up costs or other remedial actions and natural
resource damages that could exceed the value of the property or the amount of
the lender's loan. In certain circumstances, a lender may decide to abandon a
contaminated mortgaged property as collateral for its loan rather than foreclose
and risk liability for such costs.
Superlien Laws. Under certain federal and state laws, contamination on a
property may give rise to a lien on the property for clean-up costs. In several
states, such a lien has priority over all existing liens, including those of
existing mortgages. In these states, the lien of a mortgage may lose its
priority to such a "superlien."
CERCLA. The federal Comprehensive Environmental Response, Compensation,
and Liability Act of 1980, as amended ("CERCLA"), imposes strict liability on
present and past "owners" and "operators" of contaminated real property for the
costs of clean-up. Excluded from CERCLA's definition of "owner" or "operator,"
however, is a lender that, "without participating in the management" of a
facility holds indicia of ownership primarily to protect his security interest
in the facility. This secured creditor exemption is intended to provide a lender
certain protections from liability under CERCLA as an owner or operator of
contaminated property. However, a secured lender may be liable as an "owner" or
"operator" of a contaminated mortgaged property if agents or employees of the
lender are deemed to have actually participated in the management of such
mortgaged property or the operations of the borrower. Such liability may exist
even if the lender did not cause or contribute to the contamination and
regardless of whether the lender has actually taken possession of a mortgaged
property through foreclosure, deed in lieu of foreclosure or otherwise.
Moreover, such liability, if incurred, would not be limited to, and could
substantially exceed, the original or unamortized principal balance of a loan or
to the value of the property securing a loan.
In addition, lenders may face potential liability for remediation of
releases of petroleum or hazardous wastes from underground storage tanks under
the federal Resource Conservation and Recovery Act ("RCRA"), if they are deemed
to be the "owners" or "operators" of facilities in which they have a security
interest or upon which they have foreclosed.
The federal Asset Conservation, Lender Liability and Deposit Insurance
Protection Act of 1996 (the "Lender Liability Act") seeks to clarify the actions
a lender may take without incurring liability as an "owner" or "operator" of
contaminated property or underground petroleum storage tanks. The Lender
Liability Act amends CERCLA and RCRA to provide guidance on actions that do or
do not constitute "participation in management." However, the protections
afforded by these amendments are subject to
79
terms and conditions that have not been clarified by the courts. Moreover, the
Lender Liability Act does not, among other things: (1) eliminate potential
liability to lenders under CERCLA or RCRA, (2) necessarily reduce credit risks
associated with lending to borrowers having significant environmental
liabilities or potential liabilities, (3) eliminate environmental risks
associated with taking possession of contaminated property or underground
storage tanks or assuming control of the operations thereof, or (4) necessarily
affect liabilities or potential liabilities under state environmental laws which
may impose liability on "owners or operators" but do not incorporate the secured
creditor exemption.
Certain Other State Laws. Many states have statutes similar to CERCLA and
RCRA, and not all of those statutes provide for a secured creditor exemption.
In a few states, transfers of some types of properties are conditioned upon
cleanup of contamination. In these cases, a lender that becomes the owner of a
property through foreclosure, deed in lieu of foreclosure or otherwise, may be
required to enter into an agreement with the state providing for the cleanup of
the contamination before selling or otherwise transferring the property.
Beyond statute-based environmental liability, there exist common law causes
of action (for example, actions based on nuisance or on toxic tort resulting in
death, personal injury, or damage to property) related to hazardous
environmental conditions on a property. While a party seeking to hold a lender
liable in such cases may face litigation difficulties, unanticipated or
uninsured liabilities of the borrower may jeopardize the borrower's ability to
meet its loan obligations.
Additional Considerations. The cost of remediating hazardous substance
contamination at a property can be substantial. If a lender becomes liable, it
can bring an action for contribution against other potentially liable parties,
but such parties may be bankrupt or otherwise judgment proof. Accordingly, it is
possible that such costs could become a liability of the trust fund and occasion
a loss to the certificateholders.
To reduce the likelihood of such a loss, unless otherwise specified in the
prospectus supplement, the pooling and servicing agreement will provide that the
master servicer, acting on behalf of the trustee, may not take possession of a
mortgaged property or take over its operation unless the master servicer, based
solely on a report (as to environmental matters) prepared by a person who
regularly conducts environmental site assessments, has made the determination
that it is appropriate to do so, as described under "Description of the Pooling
and Servicing Agreements--Realization upon Defaulted Mortgage Loans."
If a lender forecloses on a mortgage secured by a property, the operations
of which are subject to environmental laws and regulations, the lender may be
required to operate the property in accordance with those laws and regulations.
Such compliance may entail substantial expense, especially in the case of
industrial or manufacturing properties.
In addition, a lender may be obligated to disclose environmental conditions
on a property to government entities and/or to prospective buyers (including
prospective buyers at a foreclosure sale or following foreclosure). Such
disclosure may result in the imposition of certain investigation or remediation
requirements and/or decrease the amount that prospective buyers are willing to
pay for the affected property, sometimes substantially, and thereby decrease the
ability of the lender to recoup its investment in a loan upon foreclosure.
DUE-ON-SALE AND DUE-ON-ENCUMBRANCE
Certain of the mortgage loans may contain "due-on-sale" and
"due-on-encumbrance" clauses that purport to permit the lender to accelerate the
maturity of the loan if the borrower transfers or encumbers the related
mortgaged property. In recent years, court decisions and legislative actions
placed substantial restrictions on the right of lenders to enforce such clauses
in many states. By virtue, however, of the Garn-St. Germain Depository
Institutions Act of 1982 (the "Garn Act"), effective October 15, 1982 (which
purports to preempt state laws that prohibit the enforcement of due-on-sale
clauses by providing, among other matters, that "due-on-sale" clauses in certain
loans made after the effective date of the Garn Act are
80
enforceable, within certain limitations as set forth in the Garn Act and the
regulations promulgated thereunder), a master servicer may nevertheless have the
right to accelerate the maturity of a mortgage loan that contains a
"due-on-sale" provision upon transfer of an interest in the property, regardless
of the master servicer's ability to demonstrate that a sale threatens its
legitimate security interest.
SUBORDINATE FINANCING
Certain of the mortgage loans may not restrict the ability of the borrower
to use the mortgaged property as security for one or more additional loans.
Where a borrower encumbers a mortgaged property with one or more junior liens,
the senior lender is subjected to additional risk. First, the borrower may have
difficulty servicing and repaying multiple loans. Moreover, if the subordinate
financing permits recourse to the borrower (as is frequently the case) and the
senior loan does not, a borrower may have more incentive to repay sums due on
the subordinate loan. Second, acts of the senior lender that prejudice the
junior lender or impair the junior lender's security may create a superior
equity in favor of the junior lender. For example, if the borrower and the
senior lender agree to an increase in the principal amount of or the interest
rate payable on the senior loan, the senior lender may lose its priority to the
extent any existing junior lender is harmed or the borrower is additionally
burdened. Third, if the borrower defaults on the senior loan and/or any junior
loan or loans, the existence of junior loans and actions taken by junior lenders
can impair the security available to the senior lender and can interfere with or
delay the taking of action by the senior lender. Moreover, the bankruptcy of a
junior lender may operate to stay foreclosure or similar proceedings by the
senior lender.
DEFAULT INTEREST AND LIMITATIONS ON PREPAYMENTS
Notes and mortgages may contain provisions that obligate the borrower to
pay a late charge or additional interest if payments are not timely made, and in
some circumstances, may prohibit prepayments for a specified period and/or
condition prepayments upon the borrower's payment of prepayment fees or yield
maintenance penalties. In certain states, there are or may be specific
limitations upon the late charges which a lender may collect from a borrower for
delinquent payments. Certain states also limit the amounts that a lender may
collect from a borrower as an additional charge if the loan is prepaid. In
addition, the enforceability of provisions that provide for prepayment fees or
penalties upon an involuntary prepayment is unclear under the laws of many
states.
CERTAIN LAWS AND REGULATIONS; TYPES OF MORTGAGED PROPERTIES
The mortgaged properties will be subject to compliance with various
federal, state and local statutes and regulations. Failure to comply (together
with an inability to remedy any such failure) could result in material
diminution in the value of a mortgaged property which could, together with the
possibility of limited alternative uses for a particular mortgaged property
(e.g., a nursing or convalescent home or hospital), result in a failure to
realize the full principal amount of the related mortgage loan. Mortgages on
properties which are owned by the mortgagor under a condominium form of
ownership are subject to the declaration, by-laws and other rules and
regulations of the condominium association. Mortgaged properties which are
hotels or motels may present additional risk in that hotels and motels are
typically operated pursuant to franchise, management and operating agreements
which may be limited by the operator. In addition, the transferability of the
hotel's liquor and other licenses to an entity acquiring the hotel either
through purchases or foreclosure is subject to the vagaries of local law
requirements. In addition, mortgaged properties which are multifamily
residential properties may be subject to rent control laws, which could impact
the future cash flows of such properties.
APPLICABILITY OF USURY LAWS
Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980 ("Title V") provides that state usury limitations shall not apply to
certain types of residential (including multifamily) first mortgage loans
originated by certain lenders after March 31, 1980. Title V authorized any state
to
81
reimpose interest rate limits by adopting, before April 1, 1983, a law or
constitutional provision that expressly rejects application of the federal law.
In addition, even where Title V is not so rejected, any state is authorized
by the law to adopt a provision limiting discount points or other charges on
mortgage loans covered by Title V. Certain states have taken action to reimpose
interest rate limits and/or to limit discount points or other charges.
No mortgage loan originated in any state in which application of Title V
has been expressly rejected or a provision limiting discount points or other
charges has been adopted will (if originated after that rejection or adoption)
be eligible for inclusion in a trust fund unless (i) such mortgage loan provides
for such interest rate, discount points and charges as are permitted in such
state or (ii) such mortgage loan provides that the terms thereof are to be
construed in accordance with the laws of another state under which such interest
rate, discount points and charges would not be usurious and the borrower's
counsel has rendered an opinion that such choice of law provision would be given
effect.
SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940
Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940, as
amended (the "Relief Act"), a borrower who enters military service after the
origination of such borrower's mortgage loan (including a borrower who was in
reserve status and is called to active duty after origination of the mortgage
loan), may not be charged interest (including fees and charges) above an annual
rate of 6% during the period of such borrower's active duty status, unless a
court orders otherwise upon application of the lender. The Relief Act applies to
individuals who are members of the Army, Navy, Air Force, Marines, National
Guard, Reserves, Coast Guard and officers of the U.S. Public Health Service
assigned to duty with the military. Because the Relief Act applies to
individuals who enter military service (including reservists who are called to
active duty) after origination of the related mortgage loan, no information can
be provided as to the number of loans with individuals as borrowers that may be
affected by the Relief Act. Application of the Relief Act would adversely
affect, for an indeterminate period of time, the ability of any servicer to
collect full amounts of interest on certain of the mortgage loans. Any
shortfalls in interest collections resulting from the application of the Relief
Act would result in a reduction of the amounts distributable to the holders of
the related series of certificates, and would not be covered by advances or,
unless otherwise specified in the prospectus supplement, any form of credit
support provided in connection with such certificates. In addition, the Relief
Act imposes limitations that would impair the ability of the servicer to
foreclose on an affected mortgage loan during the borrower's period of active
duty status and, under certain circumstances, during an additional three-month
period thereafter.
AMERICANS WITH DISABILITIES ACT
Under Title III of the Americans with Disabilities Act of 1990 and rules
promulgated thereunder (collectively, the "ADA"), in order to protect
individuals with disabilities, public accommodations (such as hotels,
restaurants, shopping centers, hospitals, schools and social service center
establishments) must remove architectural and communication barriers that are
structural in nature from existing places of public accommodation to the extent
"readily achievable." In addition, under the ADA, alterations to a place of
public accommodation or a commercial facility are to be made so that, to the
maximum extent feasible, such altered portions are readily accessible to and
usable by disabled individuals. The "readily achievable" standard takes into
account, among other factors, the financial resources of the affected site,
owner, landlord or other applicable person. The requirements of the ADA may also
be imposed on a foreclosing lender who succeeds to the interest of the borrower
as owner or landlord. Since the "readily achievable" standard may vary depending
on the financial condition of the owner or landlord, a foreclosing lender who is
financially more capable than the borrower of complying with the requirements of
the ADA may be subject to more stringent requirements than those to which the
borrower is subject.
82
FORFEITURE IN DRUG, RICO AND MONEY LAUNDERING VIOLATIONS
Federal law provides that property purchased or improved with assets
derived from criminal activity or otherwise tainted, or used in the commission
of certain offenses, can be seized and ordered forfeited to the United States of
America. The offenses which can trigger such a seizure and forfeiture include,
among others, violations of the Racketeer Influenced and Corrupt Organizations
Act, the Bank Secrecy Act, the anti-money laundering laws and regulations,
including the USA Patriot Act of 2001 and the regulations issued pursuant to
that Act, as well as the narcotic drug laws. In many instances, the United
States may seize the property even before a conviction occurs.
In the event of a forfeiture proceeding, a lender may be able to establish
its interest in the property by proving that (1) its mortgage was executed and
recorded before the commission of the illegal conduct from which the assets used
to purchase or improve the property were derived or before the commission of any
other crime upon which the forfeiture is based, or (2) the lender, at the time
of the execution of the mortgage, "did not know or was reasonably without cause
to believe that the property was subject to forfeiture." However, there is no
assurance that such a defense will be successful.
83
MATERIAL FEDERAL INCOME TAX CONSEQUENCES
GENERAL
The following is a general discussion of the anticipated material federal
income tax consequences of the purchase, ownership and disposition of offered
certificates. This discussion is directed solely to certificateholders that hold
the certificates as capital assets within the meaning of section 1221 of the
Code and it does not purport to discuss all federal income tax consequences that
may be applicable to particular categories of investors, some of which (e.g.,
banks, insurance companies and foreign investors) may be subject to special
rules. Further, the authorities on which this discussion, and the opinion
referred to below, are based are subject to change or differing interpretations,
which could apply retroactively. Taxpayers and preparers of tax returns
(including those filed by any REMIC or other issuer) should be aware that under
applicable Treasury regulations a provider of advice on specific issues of law
is not considered an income tax return preparer unless the advice is given with
respect to the consequences of contemplated actions and is directly relevant to
the determination of an entry on a tax return. Accordingly, taxpayers should
consult their own tax advisors and tax return preparers regarding the
preparation of any item on a tax return, even where the anticipated tax
treatment has been discussed herein. In addition to the federal income tax
consequences described herein, potential investors should consider the state and
local tax consequences, if any, of the purchase, ownership and disposition of
offered certificates. See "State and Other Tax Consequences." Certificateholders
are advised to consult their own tax advisors concerning the federal, state,
local or other tax consequences to them of the purchase, ownership and
disposition of offered certificates.
The following discussion addresses securities of two general types: (i)
REMIC Certificates representing interests in a trust, or a portion thereof, that
the master servicer or the trustee will elect to have treated as a real estate
mortgage investment conduit ("REMIC") under sections 860A through 860G (the
"REMIC Provisions") of the Code and (ii) grantor trust certificates representing
interests in a grantor trust fund as to which no such election will be made. If
no REMIC election is made, the trust fund may elect to be treated as a financial
assets securitization investment trust ("FASIT"). The prospectus supplement
relating to such an election will describe the requirements for the
classification of the trust as a FASIT and the consequences to a holder of
owning certificates in a FASIT. The prospectus supplement for each series of
certificates also will indicate whether a REMIC election (or elections) will be
made for the related trust or applicable portion thereof and, if such an
election is to be made, will identify all "regular interests" and "residual
interests" in each REMIC. For purposes of this tax discussion, references to a
"certificateholder" or a "holder" are to the beneficial owner of a certificate.
The following discussion is limited in applicability to offered
certificates. Moreover, this discussion applies only to the extent that mortgage
assets held by a trust fund consist solely of mortgage loans. To the extent that
other mortgage assets, including REMIC Certificates and mortgage pass-through
certificates, are to be held by a trust, the tax consequences associated with
the inclusion of such assets will be disclosed in the related prospectus
supplement. In addition, if cash flow agreements, other than guaranteed
investment contracts, are included in a trust, the tax consequences associated
with any cash flow agreements also will be disclosed in the related prospectus
supplement. See "Description of the Trust Funds--Cash Flow Agreements."
Furthermore, the following discussion is based in part upon the rules
governing original issue discount that are set forth in sections 1271-1273 and
1275 of the Code and in the Treasury regulations issued thereunder (the "OID
Regulations"), and in part upon the REMIC provisions and the Treasury
regulations issued thereunder (the "REMIC Regulations"). The OID regulations do
not adequately address certain issues relevant to, and in some instances provide
that they are not applicable to, securities such as the certificates.
84
REMICS
Classification of REMICs. It is the opinion of Mayer, Brown, Rowe & Maw,
counsel to the depositor, that upon the issuance of each series of REMIC
Certificates, assuming compliance with all provisions of the related pooling and
servicing agreement and based upon the law on the date thereof, for federal
income tax purposes the related trust will qualify as one or more REMICs and the
REMIC Certificates offered will be considered to evidence ownership of "regular
interests" ("REMIC Regular Certificates") or "residual interests" ("REMIC
Residual Certificates") under the REMIC provisions.
If an entity electing to be treated as a REMIC fails to comply with one or
more of the ongoing requirements of the Code for such status during any taxable
year, the Code provides that the entity will not be treated as a REMIC for such
year and thereafter. In that event, such entity may be taxable as a corporation
under Treasury regulations, and the related REMIC Certificates may not be
accorded the status or given the tax treatment described below. Although the
Code authorizes the Treasury Department to issue regulations providing relief in
the event of an inadvertent termination of REMIC status, no such regulations
have been issued. Any such relief, moreover, may be accompanied by sanctions,
such as the imposition of a corporate tax on all or a portion of the trust
fund's income for the period during which the requirements for such status are
not satisfied. The pooling and servicing agreement with respect to each REMIC
will include provisions designed to maintain the trust status as a REMIC under
the REMIC provisions. It is not anticipated that the status of any trust as a
REMIC will be terminated.
Characterization of Investments in REMIC Certificates. In general, with
respect to each series of certificates for which a REMIC election is made,
certificates held by a real estate investment trust will constitute "real estate
assets" within the meaning of section 856(c)(5)(B) of the Code, and each such
series of certificates will constitute assets described in section
7701(a)(19)(C) of the Code in the same proportion that the assets of the REMIC
underlying such certificates would be so treated. However, to the extent that
the REMIC assets constitute mortgages on property not used for residential or
certain other prescribed purposes, the REMIC Certificates will not be treated as
assets qualifying under section 7701(a)(19)(C)(v) of the Code. Moreover, if 95%
or more of the assets of the REMIC qualify for any of the foregoing treatments
at all times during a calendar year, the REMIC Certificates will qualify for the
corresponding status in their entirety for that calendar year. Interest on the
REMIC Regular Certificates and income allocated to the class of REMIC Residual
Certificates will be interest described in section 856(c)(3)(B) of the Code to
the extent that such certificates are treated as "real estate assets" within the
meaning of section 856(c)(5)(B) of the Code. In addition, generally the REMIC
Regular Certificates will be "qualified mortgages" within the meaning of section
860G(a)(3) of the Code. The determination as to the percentage of the REMIC's
assets that constitute assets described in the foregoing sections of the Code
will be made with respect to each calendar quarter based on the average adjusted
basis of each category of the assets held by the REMIC during such calendar
quarter. The servicer or the trustee will report those determinations to
certificateholders in the manner and at the times required by the applicable
Treasury regulations.
The assets of the REMIC will include, in addition to mortgage loans,
payments on mortgage loans held pending distribution on the REMIC Certificates
and property acquired by foreclosure held pending sale, and may include amounts
in reserve accounts. It is unclear whether property acquired by foreclosure held
pending sale and amounts in reserve accounts would be considered to be part of
the mortgage loans, or whether such assets otherwise would receive the same
treatment as the mortgage loans for purposes of all of the foregoing sections.
The related prospectus supplement will describe whether any mortgage loans
included in the trust fund will not be treated as assets described in the
foregoing sections. The REMIC regulations do provide that payments on mortgage
loans held pending distribution are considered part of the mortgage.
Tiered REMIC Structures. For certain series of REMIC Certificates, two or
more separate elections may be made to treat designated portions of the related
trust fund as separate or tiered REMICs for federal income tax purposes. Upon
the issuance of any such series of REMIC Certificates, counsel to the depositor
will deliver its opinion generally to the effect that, assuming compliance with
all provisions of the
85
related pooling and servicing agreement, the tiered REMICs will each qualify as
a REMIC and the REMIC Certificates issued by the tiered REMICs, respectively,
will be considered to evidence ownership of REMIC Regular Certificates or REMIC
Residual Certificates in the related REMIC within the meaning of the REMIC
provisions.
For purposes of determining whether the REMIC Certificates are "real estate
assets" within the meaning of section 856(c)(5)(B) of the Code, "loans secured
by an interest in real property" under section 7701(a)(19)(C) of the Code, and
whether the income generated by these certificates is interest described in
section 856(c)(3)(B) of the Code, the tiered REMICs will be treated as one
REMIC.
TAXATION OF OWNERS OF REMIC REGULAR CERTIFICATES
General. Except as otherwise stated in this discussion, REMIC Regular
Certificates will be treated for federal income tax purposes as debt instruments
issued by the REMIC and not as ownership interests in the REMIC or its assets.
Moreover, holders of REMIC Regular Certificates that otherwise report income
under a cash method of accounting will be required to report income with respect
to REMIC Regular Certificates under an accrual method.
Original Issue Discount. Certain REMIC Regular Certificates may be issued
with "original issue discount" within the meaning of section 1273(a) of the
Code. Any holders of REMIC Regular Certificates issued with original issue
discount generally will be required to include original issue discount in income
as it accrues, in accordance with the method described below, in advance of the
receipt of the cash attributable to such income. In addition, section 1272(a)(6)
of the Code provides special rules applicable to REMIC Regular Certificates and
certain other debt instruments issued with original issue discount. Regulations
have not been issued under that section.
The Code requires that a prepayment assumption be used with respect to
mortgage loans held by a REMIC in computing the accrual of original issue
discount on REMIC Regular Certificates issued by that REMIC, and that
adjustments be made in the amount and rate of accrual of such discount to
reflect differences between the actual prepayment rate and the prepayment
assumption. The prepayment assumption is to be determined in a manner prescribed
in Treasury regulations; as noted above, those regulations have not been issued.
The conference committee report accompanying the Tax Reform Act of 1986
indicates that the regulations will provide that the prepayment assumption used
with respect to a REMIC Regular Certificate must be the same as that used in
pricing the initial offering. The prepayment assumption used in reporting
original issue discount for each series of REMIC Regular Certificates will be
consistent with this standard and will be disclosed in the related prospectus
supplement. However, neither the depositor nor any other person will make any
representation that the mortgage loans will in fact prepay at a rate conforming
to the prepayment assumption or at any other rate.
The original issue discount, if any, on a REMIC Regular Certificate will be
the excess of its stated redemption price at maturity over its issue price. The
issue price of a particular class of REMIC Regular Certificates will be the
first cash price at which a substantial amount of REMIC Regular Certificates of
that class is sold (excluding sales to bond houses, brokers and underwriters).
If less than a substantial amount of a particular class of REMIC Regular
Certificates is sold for cash on or prior to the date of their initial issuance,
the issue price will be the fair market value on the issuance date. Under the
OID regulations, the stated redemption price of a REMIC Regular Certificate is
equal to the total of all payments to be made on such certificate other than
"qualified stated interest." "Qualified stated interest" includes interest
payable unconditionally at least annually at a single fixed rate, at a
"qualified floating rate," or at an "objective rate," or a combination of a
single fixed rate and one or more "qualified floating rates," or one "qualified
inverse floating rates," or a combination of "qualified floating rates" that
does not operate in a manner that accelerates or defers interest payments on
such REMIC Regular Certificates.
It is not entirely clear under the Code that interest paid to the REMIC
Regular Certificates that are subject to early termination through prepayments
and that have limited enforcement rights should be considered "qualified stated
interest". However, unless disclosed otherwise in the prospectus supplement, the
trust fund intends to treat stated interest as "qualified stated interest" for
determining if, and to what
86
extent, the REMIC Regular Certificates have been issued with original issue
discount. Nevertheless, holders of the REMIC Regular Certificates should consult
their own tax advisors with respect to whether interest in the REMIC Regular
Certificates qualifies as "qualified stated interest" under the Code.
In the case of REMIC Regular Certificates bearing adjustable interest
rates, the determination of the total amount of original issue discount and the
timing of the inclusion thereof will vary according to the characteristics of
such REMIC Regular Certificates. If the original issue discount rules apply to
such certificates, the related prospectus supplement will describe the manner in
which these rules will be applied in preparing information returns to the
certificateholders and the Internal Revenue Service (the "IRS").
In addition, if the accrued interest to be paid on the first distribution
date is computed with respect to a period that begins prior to the issuance of
the certificates, a portion of the purchase price paid for a REMIC Regular
Certificate will reflect accrued interest. The OID regulations state that all or
some portion of such accrued interest may be treated as a separate asset the
cost of which is recovered entirely out of interest paid on the first
distribution date. It is unclear how an election to do so would be made under
the OID regulations and whether such an election could be made unilaterally by a
certificateholder.
Notwithstanding the general definition of original issue discount, original
issue discount on a REMIC Regular Certificate will be considered to be de
minimis if it is less than 0.25% of the stated redemption price of the REMIC
Regular Certificate multiplied by its weighted average life. For this purpose,
the weighted average life of the REMIC Regular Certificate is computed as the
sum of the amounts determined, as to each payment included in the stated
redemption price of such REMIC Regular Certificate, by multiplying the number of
complete years, rounding down for partial years, from the issue date until any
payment is expected to be made (taking into account the prepayment assumption)
by a fraction, the numerator of which is the amount of the payment, and the
denominator of which is the stated redemption price at maturity. Under the OID
Regulations, original issue discount of only a de minimis amount will be
included in income as each payment of stated principal is made, based on the
product of the total amount of such de minimis original issue discount and a
fraction, the numerator of which is the amount of such principal payment and the
denominator of which is the outstanding stated principal amount of the REMIC
Regular Certificate. The OID regulations also would permit a certificateholder
to elect to accrue de minimis original issue discount into income currently
based on a constant yield method. See "--Taxation of Owners of REMIC Regular
Certificates--Market Discount" for a description of such election under the OID
Regulations.
If original issue discount on a REMIC Regular Certificate is in excess of a
de minimis amount, the holder of such certificate must include in ordinary gross
income the sum of the "daily portions" of original issue discount for each day
during its taxable year on which it held such REMIC Regular Certificate,
including the purchase date but excluding the disposition date. In the case of
an original holder of a REMIC Regular Certificate, the daily portions of
original issue discount will be determined as follows.
As to each "accrual period," that is, each period that ends on a date that
corresponds to a distribution date and begins on the first day following the
immediately preceding accrual period, a calculation will be made of the portion
of the original issue discount that accrued during such accrual period. The
portion of original issue discount that accrues in any accrual period will equal
the excess, if any, of (i) the sum of (a) the present value, as of the end of
the accrual period, of all of the distributions remaining to be made on the
REMIC Regular Certificate, if any, in future periods and (b) the distributions
made on such REMIC Regular Certificate during the accrual period of amounts
included in the stated redemption price, over (ii) the adjusted issue price of
the REMIC Regular Certificate at the beginning of the accrual period. The
present value of the remaining distributions referred to in the preceding
sentence will be calculated assuming that distributions on the REMIC Regular
Certificate will be received in future periods based on the mortgage loans being
prepaid at a rate equal to the prepayment assumption and using a discount rate
equal to the original yield to maturity of the certificate. For these purposes,
the original yield to maturity of the certificate will be calculated based on
its issue price and assuming that distributions on the certificate will be made
in all accrual periods based on the mortgage loans being prepaid at a rate equal
to
87
the prepayment assumption. The adjusted issue price of a REMIC Regular
Certificate at the beginning of any accrual period will equal the issue price of
such certificate, increased by the aggregate amount of original issue discount
that accrued with respect to such certificate in prior accrual periods, and
reduced by the amount of any distributions made on such REMIC Regular
Certificate in prior accrual periods of amounts included in the stated
redemption price. The original issue discount accruing during any accrual
period, computed as described above, will be allocated ratably to each day
during the accrual period to determine the daily portion of original issue
discount for such day.
A subsequent purchaser of a REMIC Regular Certificate that purchases such
certificate at a cost (excluding any portion of such cost attributable to
accrued qualified stated interest) less than its remaining stated redemption
price will also be required to include in gross income the daily portions of any
original issue discount with respect to such certificate. However, each such
daily portion will be reduced, if such cost is in excess of its "adjusted issue
price," in proportion to the ratio such excess bears to the aggregate original
issue discount remaining to be accrued on such REMIC Regular Certificate. The
adjusted issue price of a REMIC Regular Certificate on any given day equals the
sum of (i) the adjusted issue price (or, in the case of the first accrual
period, the issue price) of the certificate at the beginning of the accrual
period, including the first day and (ii) the daily portions of original issue
discount for all days during the related accrual period up to the day of
determination.
Market Discount. A Certificateholder that purchases a REMIC Regular
Certificate at a market discount, that is, in the case of a REMIC Regular
Certificate issued without original issue discount, at a purchase price less
than its remaining stated principal amount, or in the case of a REMIC Regular
Certificate issued with original issue discount, at a purchase price less than
its adjusted issue price, will recognize gain upon receipt of each distribution
representing stated redemption price. In particular, under section 1276 of the
Code such a certificateholder generally will be required to allocate the portion
of each such distribution representing stated redemption price first to accrued
market discount not previously included in income, and to recognize ordinary
income to that extent. A certificateholder may elect to include market discount
in income currently as it accrues rather than including it on a deferred basis
in accordance with the foregoing. If the election is made, it will apply to all
market discount bonds acquired by such certificateholder on or after the first
day of the taxable year to which the election applies. In addition, the OID
regulations permit a certificateholder to elect to accrue all interest, discount
and premium in income as interest, based on a constant yield method. If such an
election were made with respect to a REMIC Regular Certificate with market
discount, the certificateholder would be deemed to have made an election to
currently include market discount in income with respect to all other debt
instruments having market discount that such certificateholder acquires during
the taxable year of the election or thereafter, and possibly previously acquired
instruments. Similarly, a certificateholder that made this election for a
certificate that is acquired at a premium would be deemed to have made an
election to amortize bond premium with respect to all debt instruments having
amortizable bond premium that such certificateholder owns or acquires. See
"--Taxation of Owners of REMIC Regular Certificates--Premium." Each of these
elections to accrue interest, discount and premium with respect to a certificate
on a constant yield method or as interest would be irrevocable.
Market discount with respect to a REMIC Regular Certificate will be
considered to be de minimis for purposes of section 1276 of the Code if such
market discount is less than 0.25% of the remaining stated redemption price of
such REMIC Regular Certificate multiplied by the number of full years to
maturity remaining after the date of its purchase. In interpreting a similar
rule with respect to original issue discount on obligations payable in
installments, the OID Regulations refer to the weighted average maturity of
obligations, and it is likely that the same rule will be applied with respect to
market discount, presumably taking into account the prepayment assumption. If
market discount is treated as de minimis under this rule, it appears that the
actual discount would be treated in a manner similar to original issue discount
of a de minimis amount. See "--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount." Such treatment would result in discount
being included in income at a slower rate than discount would be required to be
included in income using the method described above.
88
Section 1276(b)(3) of the Code specifically authorizes the Treasury
Department to issue regulations providing for the method for accruing market
discount on debt instruments, the principal of which is payable in more than one
installment. Until regulations are issued, the rules described in the committee
report accompanying the Tax Reform Act of 1986 apply. That committee report
indicates that REMIC Regular Certificates should accrue market discount either:
- on the basis of a constant yield method;
- in the case of a REMIC Regular Certificate issued without original issue
discount, in an amount that bears the same ratio to the total remaining
market discount as the stated interest paid during the accrual period
bears to the total amount of stated interest remaining to be paid as of
the beginning of the accrual period; or
- in the case of a REMIC Regular Certificate issued with original issue
discount, in an amount that bears the same ratio to the total remaining
market discount as the original issue discount accrued in the accrual
period bears to the total original issue discount remaining on the REMIC
Regular Certificate at the beginning of the accrual period.
Furthermore, the prepayment assumption used in calculating the accrual of
original issue discount is also used in calculating the accrual of market
discount. Because the regulations referred to in this paragraph have not been
issued, it is not possible to predict what effect such regulations might have on
the tax treatment of a REMIC Regular Certificate purchased at a discount in the
secondary market.
To the extent that REMIC Regular Certificates provide for monthly or other
periodic distributions throughout their term, the effect of these rules may be
to require market discount to be includible in income at a rate that is not
significantly slower than the rate at which such discount would accrue if it
were original issue discount. Moreover, in any event a holder of a REMIC Regular
Certificate generally will be required to treat a portion of any gain on the
sale or exchange of such certificate as ordinary income to the extent of the
market discount accrued to the date of disposition under one of the foregoing
methods, less any accrued market discount previously reported as ordinary
income.
Further, under section 1277 of the Code a holder of a REMIC Regular
Certificate may be required to defer a portion of its interest deductions for
the taxable year attributable to any indebtedness incurred or continued to
purchase or carry a REMIC Regular Certificate purchased with market discount.
For these purposes, the de minimis rule referred to above applies. Any such
deferred interest expense would not exceed the market discount that accrues
during such taxable year and is, in general, allowed as a deduction not later
than the year in which such market discount is includible in income. If such
holder elects to include market discount in income currently as it accrues on
all market discount instruments acquired by such holder in that taxable year or
thereafter, the interest deferral rule described above will not apply.
Premium. A REMIC Regular Certificate purchased at a cost (excluding
accrued qualified stated interest) greater than its remaining stated redemption
price will be considered to be purchased at a premium. The holder of such a
REMIC Regular Certificate may elect under section 171 of the Code to amortize
such premium against qualified stated interest under the constant yield method
over the life of the certificate. If made, such an election will apply to all
debt instruments having amortizable bond premium that the holder owns or
subsequently acquires. Amortizable premium will be treated as an offset to
interest income on the related debt instrument, rather than as a separate
interest deduction. The OID regulations also permit certificateholders to elect
to include all interest, discount and premium in income based on a constant
yield method, further treating the certificateholder as having made the election
to amortize premium generally. See "--Taxation of Owners of REMIC Regular
Certificates--Market Discount." The committee report accompanying the Tax Reform
Act of 1986 states that the same rules that apply to accrual of market discount
will also apply in amortizing bond premium under section 171 of the Code.
Realized Losses. Under section 166 of the Code, both noncorporate holders
of the REMIC Regular Certificates that acquire such certificates in connection
with a trade or business and corporate holders of
89
the REMIC Regular Certificates should be allowed to deduct, as ordinary losses,
any losses sustained during a taxable year in which their certificates become
wholly or partially worthless as the result of one or more realized losses on
the residential loans. However, it appears that a noncorporate holder that does
not acquire a REMIC Regular Certificate in connection with a trade or business
will not be entitled to deduct a loss under section 166 of the Code until such
holder's certificate becomes wholly worthless and that the loss will be
characterized as a short-term capital loss. Losses sustained on the mortgage
loans may be "events which have occurred before the close of the accrued period"
that can be taken into account under Code section 1272(a)(6) for purposes of
determining the amount of OID that accrues on a certificate.
The holder of a REMIC Regular Certificate eventually will recognize a loss
or reduction in income attributable to previously accrued and included income
that as the result of a realized loss ultimately will not be realized, but the
law is unclear with respect to the timing and character of such loss or
reduction in income.
TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES
General. As residual interests, the REMIC Residual Certificates will be
subject to tax rules that differ significantly from those that would apply if
the REMIC Residual Certificates were treated for federal income tax purposes as
direct ownership interests in the mortgage loans included in a trust fund or as
debt instruments issued by the REMIC.
An original holder of a REMIC Residual Certificate generally will be
required to report its daily portion of the taxable income or, subject to the
limitations noted in this discussion, the net loss of the REMIC for each day
during a calendar quarter that such holder owned such REMIC Residual
Certificate. For this purpose, the taxable income or net loss of the REMIC will
be allocated to each day in the calendar quarter ratably using a "30 days per
month/90 days per quarter/360 days per year" convention unless the related
prospectus supplement states otherwise. The daily amounts so allocated will then
be allocated among the REMIC Residual Certificateholders in proportion to their
respective ownership interests on such day. Any amount included in the gross
income or allowed as a loss of any REMIC Residual Certificateholder by virtue of
this paragraph will be treated as ordinary income or loss. The taxable income of
the REMIC will be determined under the rules described below in "--Taxable
Income of the REMIC" and will be taxable to the REMIC Residual
Certificateholders without regard to the timing or amount of cash distributions
by the REMIC. Ordinary income derived from REMIC Residual Certificates will be
"portfolio income" for purposes of the taxation of taxpayers subject to
limitations under section 469 of the Code on the deductibility of "passive
losses."
A holder of a REMIC Residual Certificate that purchased such certificate
from a prior holder of such certificate also will be required to report on its
federal income tax return amounts representing its daily share of the taxable
income or loss of the REMIC for each day that it holds such REMIC Residual
Certificate. Those daily amounts generally will equal the amounts of taxable
income or net loss determined as described above. The Committee Report indicates
that certain modifications of the general rules may be made, by regulations,
legislation or otherwise, to reduce or increase the income of a REMIC Residual
Certificateholder that purchased such REMIC Residual Certificate from a prior
holder of such certificate at a price greater than (or less than) the adjusted
basis, such REMIC Residual Certificate would have had in the hands of an
original holder of such certificate. The REMIC Regulations, however, do not
provide for any such modifications.
It is uncertain how payments received by a holder of a REMIC Residual
interest in connection with the acquisition of such REMIC Residual Certificate
should be treated and holders of REMIC Residual Certificates should consult
their tax advisors concerning the treatment of such payments for income tax
purposes.
The amount of income REMIC Residual Certificateholders will be required to
report (or the tax liability associated with such income) may exceed the amount
of cash distributions received from the REMIC for the corresponding period.
Consequently, REMIC Residual Certificateholders should have other sources of
funds sufficient to pay any federal income taxes due as a result of their
ownership of
90
REMIC Residual Certificates or unrelated deductions against which income may be
offset, subject to the rules relating to "excess inclusions," residual interests
without "significant value" and "noneconomic" residual interests discussed
below. The fact that the tax liability associated with the income allocated to
REMIC Residual Certificateholders may exceed the cash distributions received by
such REMIC Residual Certificateholders for the corresponding period may
significantly adversely affect such REMIC Residual Certificateholders' after-tax
rate of return.
Taxable Income of the REMIC. The taxable income of the REMIC will equal
the income from the mortgage loans and other assets of the REMIC plus any
cancellation of indebtedness income due to the allocation of realized losses to
REMIC Regular Certificates, less the deductions allowed to the REMIC for
interest on the REMIC Regular Certificates, amortization of any premium on the
mortgage loans, bad debt losses with respect to the mortgage loans and, except
as described below, for servicing, administrative and other expenses.
For purposes of determining its taxable income, the REMIC will have an
initial aggregate basis in its assets equal to the sum of the issue prices of
all REMIC Certificates (or, if a class of REMIC Certificates is not sold
initially, fair market value). Such aggregate basis will be allocated among the
mortgage loans and the other assets of the REMIC in proportion to their
respective fair market values. The issue price of any REMIC Certificates offered
by this prospectus and the related prospectus supplement will be determined in
the manner described above under "--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount." If one or more classes of REMIC
Certificates are retained initially rather than sold, the master servicer or the
trustee may be required to estimate the fair market value of the REMIC's
interests in its mortgage loans and other property in order to determine the
basis to the REMIC of the mortgage loans and other property held by such REMIC.
Subject to possible application of the de minimis rules, the method of
accrual by the REMIC of original issue discount income and market discount
income with respect to mortgage loans that it holds will be equivalent to the
method for accruing original issue discount income for holders of REMIC Regular
Certificates. However, a REMIC that acquires loans at a market discount must
include such market discount in income currently, as it accrues, on a constant
interest basis. See "--Taxation of Owners of REMIC Regular Certificates" above,
which describes a method for accruing such discount income that is analogous to
that required to be used by a REMIC as to mortgage loans with market discount
that it holds.
A mortgage loan will be deemed to have been acquired with discount (or
premium) if the REMIC's basis in that mortgage loan is less than (or greater
than) its stated redemption price. Any such discount will be includible in the
income of the REMIC as it accrues, under a method similar to the method
described above for accruing original issue discount on the REMIC Regular
Certificates. It is anticipated that each REMIC will elect under section 171 of
the Code to amortize any premium on the mortgage loans. Premium on any mortgage
loan to which such election applies may be amortized under a constant yield
method, presumably taking into account a prepayment assumption. However, this
election would not apply to any mortgage loan originated on or before September
27, 1985. Instead, premium on such a mortgage loan should be allocated among the
principal payments thereon and be deductible by the REMIC as those payments
become due or upon the prepayment of such mortgage loan.
A REMIC will be allowed deductions for interest on the REMIC Regular
Certificates equal to the deductions that would be allowed if the REMIC Regular
Certificates were indebtedness of the REMIC. Original issue discount will be
considered to accrue for this purpose as described above under "--Taxation of
Owners of REMIC Regular Certificate--Original Issue Discount," except that the
de minimis rule and the adjustments for subsequent holders of REMIC Regular
Certificates described therein will not apply.
If a class of REMIC Regular Certificates is issued at a price in excess of
the stated redemption price of such class, the net amount of interest deductions
that are allowed the REMIC in each taxable year with respect to the REMIC
Regular Certificates of such class will be reduced by an amount equal to the
portion of the premium that is considered to be amortized or repaid in that
year. Although the matter is not entirely certain, it is likely that Issue
Premium would be amortized under a constant yield method in a
91
manner analogous to the method of accruing original issue discount described
above under "--Taxation of Owners of REMIC Regular Certificates--Original Issue
Discount."
As a general rule, the taxable income of a REMIC will be determined in the
same manner as if the REMIC were an individual having the calendar year as its
taxable year and using the accrual method of accounting. However, no item of
income, gain, loss or deduction allocable to a prohibited transaction will be
taken into account. See "--Prohibited Transactions Tax and Other Taxes" below.
The limitation on miscellaneous itemized deductions imposed on individuals by
section 67 of the Code will not be applied at the REMIC level so that the REMIC
will be allowed deductions for servicing, administrative and other non-interest
expenses in determining its taxable income. All such expenses will be allocated
as a separate item to the holders of REMIC Certificates, subject to the
limitation of section 67 of the Code. See "--Possible Pass-Through of
Miscellaneous Itemized Deductions." If the deductions allowed to the REMIC
exceed its gross income for a calendar quarter, such excess will be the net loss
for the REMIC for that calendar quarter.
Basis Rules, Net Losses and Distributions. The adjusted basis of a REMIC
Residual Certificate will be equal to the amount paid for such REMIC Residual
Certificate, increased by amounts included in the income of the REMIC Residual
Certificateholder and decreased (but not below zero) by distributions made, and
by net losses allocated, to such REMIC Residual Certificateholder.
A REMIC Residual Certificateholder is not allowed to take into account any
net loss for any calendar quarter to the extent such net loss exceeds such REMIC
Residual Certificateholder's adjusted basis in its REMIC Residual Certificate as
of the close of such calendar quarter. Any loss that is not currently deductible
by reason of this limitation may be carried forward indefinitely to future
calendar quarters and, subject to the same limitation, may be used only to
offset income from the REMIC Residual Certificate. The ability of REMIC Residual
Certificateholders to deduct net losses may be subject to additional limitations
under the Code, as to which REMIC Residual Certificateholders should consult
their tax advisors.
Any distribution on a REMIC Residual Certificate will be treated as a
nontaxable return of capital to the extent it does not exceed the holder's
adjusted basis in such REMIC Residual Certificate. To the extent a distribution
on a REMIC Residual Certificate exceeds such adjusted basis, it will be treated
as gain from the sale of such REMIC Residual Certificate. Holders of certain
REMIC Residual Certificates may be entitled to distributions early in the term
of the related REMIC under circumstances in which their bases in such REMIC
Residual Certificates will not be sufficiently large that such distributions
will be treated as nontaxable returns of capital. Their bases in such REMIC
Residual Certificates will initially equal the amount paid for such REMIC
Residual Certificates and will be increased by their allocable shares of taxable
income of the trust fund. However, such bases increases may not occur until the
end of the calendar quarter, or perhaps the end of the calendar year, with
respect to which such REMIC taxable income is allocated to the REMIC Residual
Certificateholders. To the extent such REMIC Residual Certificateholders'
initial bases are less than the distributions to such REMIC Residual
Certificateholders, and increases in such initial bases either occur after such
distributions or are less than the amount of such distributions, gain will be
recognized to such REMIC Residual Certificateholders on such distributions and
will be treated as gain from the sale of their REMIC Residual Certificates.
The effect of these rules is that a REMIC Residual Certificateholder may
not amortize its basis in a REMIC Residual Certificate, but may only recover its
basis through distributions, through the deduction of any net losses of the
REMIC or upon the sale of its REMIC Residual Certificate. See "--Sales of REMIC
Certificates." For a discussion of possible modifications of these rules that
may require adjustments to income of a holder of a REMIC Residual Certificate
other than an original holder in order to reflect any difference between the
cost of such REMIC Residual Certificate to such REMIC Residual Certificateholder
and the adjusted basis such REMIC Residual Certificate would have in the hands
of an original holder, see "--Taxation of Owners of REMIC Residual
Certificates--General."
Excess Inclusions. Any "excess inclusions" with respect to a REMIC
Residual Certificate will be subject to federal income tax in all events.
92
In general, the "excess inclusions" with respect to a REMIC Residual
Certificate for any calendar quarter will be the excess, if any, of:
- the sum of the daily portions of REMIC taxable income allocable to such
REMIC Residual Certificate; over
- the sum of the "daily accruals" for each day during such quarter that
such REMIC Residual Certificate was held by such REMIC Residual
Certificateholder.
The daily accruals of a REMIC Residual Certificateholder will be determined
by allocating to each day during a calendar quarter its ratable portion of the
product of the "adjusted issue price" of the REMIC Residual Certificate at the
beginning of the calendar quarter and 120% of the "long-term Federal rate" in
effect on the date the certificates were issued. For this purpose, the adjusted
issue price of a REMIC Residual Certificate as of the beginning of any calendar
quarter will be equal to the issue price of the REMIC Residual Certificate,
increased by the sum of the daily accruals for all prior quarters and decreased
(but not below zero) by any distributions made with respect to such REMIC
Residual Certificate before the beginning of such quarter. The issue price of a
REMIC Residual Certificate is the initial offering price to the public
(excluding bond houses and brokers) at which a substantial amount of the REMIC
Residual Certificates were sold. The "long-term Federal rate" is an average of
current yields on Treasury securities with a remaining term of greater than nine
years, computed and published monthly by the IRS.
For REMIC Residual Certificateholders, an excess inclusion:
- will not be permitted to be offset by deductions, losses or loss
carryovers from other activities;
- will be treated as "unrelated business taxable income" to an otherwise
tax-exempt organization; and
- will not be eligible for any rate reduction or exemption under any tax
treaty with respect to the 30% United States withholding tax imposed on
distributions to foreign investors. See, however, "--Foreign Investors in
REMIC Certificates" below.
In the case of any REMIC Residual Certificates held by a real estate
investment trust, the aggregate excess inclusions with respect to such REMIC
Residual Certificates, reduced (but not below zero) by the real estate
investment trust taxable income, excluding any net capital gain, will be
allocated among the shareholders of such trust in proportion to the dividends
received by such shareholders from such trust, and any amount so allocated will
be treated as an excess inclusion with respect to a REMIC Residual Certificate
as if held directly by such shareholder. The Treasury could issue regulations
which apply a similar rule to regulated investment companies, common trust funds
and certain cooperatives. The REMIC Regulations currently do not address this
subject.
In addition, there are three rules for determining the effect of excess
inclusions on the alternative minimum taxable income of a REMIC Residual
Certificateholder. First, alternative minimum taxable income for a REMIC
Residual Certificateholder is determined without regard to the special rule
discussed above, that taxable income cannot be less than excess inclusions.
Second, a REMIC Residual Certificateholder's alternative minimum taxable income
for a taxable year cannot be less than the excess inclusions for the year.
Third, the amount of any alternative minimum tax net operating loss deduction
must be computed without regard to any excess inclusions.
Noneconomic REMIC Residual Certificates. Under the REMIC regulations,
transfers of "noneconomic" REMIC Residual Certificates will be disregarded for
all federal income tax purposes if "a significant purpose of the transfer was to
enable the transferor to impede the assessment or collection of tax". If such
transfer is disregarded, the purported transferor will continue to remain liable
for any taxes due with respect to the income on such "noneconomic" REMIC
Residual Certificate. The REMIC regulations provide that a REMIC Residual
Certificate is noneconomic unless, based on the prepayment assumptions and on
any required or permitted cleanup calls, or required liquidation provisions, the
present value of the expected future distributions discounted at the "applicable
Federal rate" on the REMIC Residual Certificate equals at least the present
value of the expected tax on the anticipated excess inclusions and the
transferor reasonably expects that the transferee will receive distributions
with respect to
93
the REMIC Residual Certificate at or after the time the taxes accrue on the
anticipated excess inclusions in an amount sufficient to satisfy the accrued
taxes. The REMIC regulations explain that a significant purpose to impede the
assessment or collection of tax exists if the transferor, at the time of the
transfer, either knew or should have known that the transferee would be
unwilling or unable to pay taxes due on its share of the taxable income of the
REMIC. Under the REMIC regulations, as amended July 19, 2002, a safe harbor is
provided if (1) the transferor conducted, at the time of the transfer, a
reasonable investigation of the financial condition of the transferee and found
that the transferee historically had paid its debts as they came due in the
future, (2) the transferee represents to the transferor that it understands
that, as the holder of the noneconomic residual interest, the transferee may
incur tax liabilities in excess of cash flows generated by the interest and that
the transferee intends to pay taxes associated with holding the residual
interest as they become due and (3) the transferee represents to the transferor
that it will not cause income from the REMIC Residual Certificate to be
attributable to a foreign permanent establishment or fixed base (within the
meaning of an applicable income tax treaty) of the transferee or any other
United States person. Accordingly, all transfers of REMIC Residual Certificates
that may constitute noneconomic residual interests will be subject to certain
restrictions under the terms of the related pooling and servicing agreement that
are intended to reduce the possibility of any such transfer being disregarded.
Such restrictions will require each party to a transfer to provide an affidavit
to certify to the matters in the preceding sentence.
In addition to the three conditions set forth above, a fourth condition has
been added that must be satisfied in one of two alternative ways for the
transferor to have a "safe harbor" against ignoring the transfer. Either:
(a) the present value of the anticipated tax liabilities associated with
holding the noneconomic residual interest not exceed the sum of:
(i) the present value of any consideration given the transferee to
acquire the interest;
(ii) the present value of the expected future distributions on the
interest; and
(iii) the present value of the anticipated tax savings associated with
holding the interest as the REMIC generates losses.
For purposes of the computations under this alternative, the transferee is
assumed to pay tax at the highest rate of tax specified in Section 11(b)(1) of
the Code (currently 35%) or, in certain circumstances, the alternative minimum
tax rate. Further, present values are generally computed using a discount rate
equal to the short-term Federal rate set forth in Section 1274(d) of the Code
for the month of the transfer and the compounding period used by the transferee;
or
(b) the following requirements are satisfied:
(i) the transferee is a domestic "C" corporation (other than a
corporation exempt from taxation of a regulated investment company
or real estate investment trust) that meets certain gross and net
asset tests (generally, $100 million of gross assets and $10
million of net assets for the current year and the two preceding
fiscal years);
(ii) the transferee agrees in writing that it will transfer the
residual interest only to a subsequent transferee that is an
eligible corporation and meets the requirements for a safe harbor
transfer; and
(iii) the facts and circumstances known to the transferor on or before
the date of the transfer do not reasonably indicate that the
taxes associated with ownership of the residual interest will not
be paid by the transferee.
Prior to purchasing a REMIC Residual Certificate, prospective purchasers
should consider the possibility that a purported transfer of such REMIC Residual
Certificate by such a purchaser to another purchaser at some future date may be
disregarded in accordance with the above-described rules which would result in
the retention of tax liability by such purchaser. The related prospectus
supplement will
94
disclose whether offered REMIC Residual Certificates may be considered
"noneconomic" residual interests under the REMIC Regulations; provided, however,
that any disclosure that a REMIC Residual Certificate will not be considered
"noneconomic" will be based upon certain assumptions, and the depositor will
make no representation that a REMIC Residual Certificate will not be considered
"noneconomic" for purposes of the above-described rules. See "--Taxation of
Owners of REMIC Residual Certificates--Foreign Investors in REMIC Certificates"
below for additional restrictions applicable to transfers of certain REMIC
Residual Certificates to foreign persons.
Mark-to-Market Rules. Section 475 provides a requirement that a securities
dealer mark-to-market securities held for sale to customers. Treasury
regulations provide that for purposes of this mark-to-market requirement, a
REMIC Residual Certificate is not treated as a security and thus cannot be
marked to market.
Possible Pass-Through of Miscellaneous Itemized Deductions. Fees and
expenses of a REMIC generally will be allocated to the holders of the related
REMIC Residual Certificates. The applicable Treasury regulations indicate,
however, that in the case of a REMIC that is similar to a single class grantor
trust, all or a portion of such fees and expenses should be allocated to the
holders of the related REMIC Regular Certificates. Unless otherwise stated in
the related prospectus supplement, such fees and expenses will be allocated to
holders of the related REMIC Residual Certificates in their entirety and not to
the holders of the related REMIC Regular Certificates.
With respect to REMIC Residual Certificates or REMIC Regular Certificates
which receive an allocation of fees and expenses in accordance with the
preceding discussion, if any holder thereof is an individual, estate or trust,
or a certain "pass-through entity," an amount equal to these fees and expenses
will be added to the certificateholder's gross income and the certificateholder
will treat such fees and expenses as a miscellaneous itemized deduction subject
to the limitation of section 67 of the Code to the extent they exceed in the
aggregate two percent of a taxpayer's adjusted gross income. In addition,
section 68 of the Code provides that the amount of itemized deductions otherwise
allowable for an individual whose adjusted gross income exceeds a specified
amount will be reduced by the lesser of:
- 3% of the excess of the individual's adjusted gross income over such
amount; and
- 80% of the amount of itemized deductions otherwise allowable for the
taxable year.
However the section 68 reduction of allowable itemized deductions will be phased
out beginning in 2006 and eliminated after 2009.
In determining the alternative minimum taxable income of such a holder of a
REMIC Certificate that is an individual, estate or trust, or a "pass-through
entity," beneficially owned by one or more individuals, estates or trusts, no
deduction will be allowed for such holder's allocable portion of servicing fees
and other miscellaneous itemized deductions of the REMIC, even though an amount
equal to the amount of such fees and other deductions will be included in such
holder's gross income. Accordingly, such REMIC Certificates may not be
appropriate investments for individuals, estates or trusts, or pass-through
entities beneficially owned by one or more individuals, estates or trusts. Such
prospective investors should carefully consult with their own tax advisors prior
to making an investment in such certificates.
Sales of REMIC Certificates. If a REMIC Certificate is sold, the selling
certificateholder will recognize gain or loss equal to the difference between
the amount realized on the sale and its adjusted basis in the REMIC Certificate.
The adjusted basis of a REMIC Regular Certificate generally will equal the cost
of such REMIC Regular Certificate to such certificateholder, increased by income
reported by such certificateholder with respect to such REMIC Regular
Certificate, including original issue discount and market discount income, and
reduced (but not below zero) by distributions on such REMIC Regular Certificate
received by such certificateholder and by any amortized premium. The adjusted
basis of a REMIC Residual Certificate will be determined as described under
"--Basis Rules, Net Losses and Distributions". Except as provided in the
following two paragraphs, any such gain or loss will be capital gain or loss,
provided such REMIC Certificate is held as a capital asset within the meaning of
section 1221 of the Code. Investors that recognize a loss on a sale or exchange
of the REMIC Regular
95
Certificates for federal income tax purposes in excess of certain threshold
amounts should consult their tax advisors as to the need to file IRS Form 8886
(disclosing certain potential tax shelters) on their federal income tax returns.
Gain from the sale of a REMIC Regular Certificate that might otherwise be
capital gain will be treated as ordinary income to the extent such gain does not
exceed the excess, if any, of:
- the amount that would have been includible in the seller's income with
respect to such REMIC Regular Certificate assuming that income had
accrued thereon at a rate equal to 110% of the "applicable Federal rate"
determined as of the date of purchase of such REMIC Regular Certificate,
over
- the amount of ordinary income actually includible in the seller's income
prior to such sale.
In addition, gain recognized on the sale of a REMIC Regular Certificate by
a seller who purchased such REMIC Regular Certificate at a market discount will
be taxable as ordinary income in an amount not exceeding the portion of such
discount that accrued during the period such REMIC Certificate was held by such
holder, reduced by any market discount included in income under the rules
described above under "--Taxation of Owners of REMIC Regular
Certificates--Market Discount" and "--Premium."
REMIC Certificates will be "evidences of indebtedness" within the meaning
of section 582(c)(1) of the Code, so that gain or loss recognized from the sale
of a REMIC Certificate by a bank or thrift institution to which such section
applies will be ordinary income or loss.
A portion of any gain from the sale of a REMIC Regular Certificate that
might otherwise be capital gain may be treated as ordinary income to the extent
that such certificate is held as part of a "conversion transaction" within the
meaning of section 1258 of the Code. A conversion transaction generally is one
in which the taxpayer has taken two or more positions in the same or similar
property that reduce or eliminate market risk and substantially all of the
taxpayer's return is attributable to the time value of money. The amount of gain
so realized in a conversion transaction that is recharacterized as ordinary
income generally will not exceed the amount of interest that would have accrued
on the taxpayer's net investment at 120% of the appropriate "applicable Federal
rate" at the time the taxpayer enters into the conversion transaction, subject
to appropriate reduction for prior inclusion of interest and other ordinary
income items from the transaction.
Finally, a taxpayer may elect to have net capital gain taxed at ordinary
income rates rather than capital gains rates in order to include such net
capital gain in total net investment income for the taxable year, for purposes
of the rule that limits the deduction of interest on indebtedness incurred to
purchase or carry property held for investment to a taxpayer's net investment
income.
Except as may be provided in Treasury regulations yet to be issued, if the
seller of a REMIC Residual Certificate reacquires a REMIC Residual Certificate,
or acquires any other residual interest in a REMIC or any similar interest in a
"taxable mortgage pool" during the period beginning six months before, and
ending six months after, the date of such sale, such sale will be subject to the
"wash sale" rules of section 1091 of the Code. In that event, any loss realized
by the REMIC Residual Certificateholder on the sale will not be deductible, but
instead will be added to such REMIC Residual Certificateholder's adjusted basis
in the newly acquired asset.
Prohibited Transactions Tax and Other Taxes. The Code imposes a tax on
REMICs equal to 100% of the net income derived from "prohibited transactions".
In general, subject to certain specified exceptions, a prohibited transaction
means:
- the disposition of a mortgage loan;
- the receipt of income from a source other than a mortgage loan or certain
other permitted investments;
- the receipt of compensation for services; or
96
- gain from the disposition of an asset purchased with the payments on the
mortgage loans for temporary investment pending distribution on the REMIC
Certificates.
It is not anticipated that the REMIC will engage in any prohibited
transactions in which it would recognize a material amount of net income.
In addition, certain contributions to a REMIC made after the day on which
the REMIC issues all of its interests could result in the imposition of a tax on
the REMIC equal to 100% of the value of the contributed property. The pooling
and servicing agreement will include provisions designed to prevent the
acceptance of any contributions that would be subject to such tax.
REMICs also are subject to federal income tax at the highest corporate rate
on "net income from foreclosure property," determined by reference to the rules
applicable to real estate investment trusts. "Net income from foreclosure
property" generally means gain from the sale of a foreclosure property that is
inventory property and gross income from foreclosure property other than
qualifying rents and other qualifying income for a real estate investment trust.
A REMIC may recognize "net income from foreclosure property" subject to federal
income tax if the Trustee or applicable servicer determines that the recovery to
certificateholders is likely to be greater on an after tax basis than earning
qualifying income that is not subject to tax.
Unless otherwise disclosed in the related prospectus supplement, it is not
anticipated that any material state or local income or franchise tax will be
imposed on any REMIC.
Unless otherwise stated in the related prospectus supplement, and to the
extent permitted by then applicable laws, any tax on prohibited transactions,
contributions, "net income from foreclosure property" or state or local tax
imposed on the REMIC will be borne by the related servicer or trustee in any
case out of its own funds, if such tax arose out of a breach of such person's
obligations under the related pooling and servicing agreement and in respect of
compliance with applicable laws and regulations. Any such tax not borne by a
servicer or trustee will be charged against the related trust fund resulting in
a reduction in amounts payable to holders of the related REMIC Certificates.
Tax and Restrictions on Transfers of REMIC Residual Certificates to Certain
Organizations. If a REMIC Residual Certificate is transferred to a
"disqualified organization," a tax would be imposed in an amount equal to the
product of:
- the present value discounted using the "applicable Federal rate" of the
total anticipated excess inclusions with respect to such REMIC Residual
Certificate for periods after the transfer; and
- the highest marginal federal income tax rate applicable to corporations.
The anticipated excess inclusions must be determined as of the date that
the REMIC Residual Certificate is transferred and must be based on events that
have occurred up to the time of such transfer, the prepayment assumption,
required or permitted cleanup calls, or required liquidation provisions. Such a
tax generally would be imposed on the transferor of the REMIC Residual
Certificate, except that where such transfer is through an agent for a
disqualified organization, the tax would instead be imposed on such agent.
However, a transferor of a REMIC Residual Certificate would in no event be
liable for such tax with respect to a transfer if the transferee furnishes to
the transferor an affidavit that the transferee is not a disqualified
organization and, as of the time of the transfer, the transferor does not have
actual knowledge that such affidavit is false. Moreover, an entity will not
qualify as a REMIC unless there are reasonable arrangements designed to ensure
that residual interests are not held by disqualified organizations and
information necessary for the application of the tax are made available.
Restrictions on the transfer of REMIC Residual Certificates and certain other
provisions that are intended to meet this requirement will be included in each
pooling and servicing agreement, and will be discussed more fully in any
prospectus supplement relating to the offering of any REMIC Residual
Certificate.
In addition, if a "pass-through entity" includes in income excess
inclusions with respect to a REMIC Residual Certificate, and disqualified
organization is the record holder of an interest in such entity, then a tax will
be imposed on such entity equal to the product of the amount of excess
inclusions allocable to the
97
interest in the pass-through entity held by such disqualified organization and
the highest marginal federal income tax rate imposed on corporations. A
pass-through entity will not be subject to this tax for any period, however, if
each record holder of an interest in such pass-through entity furnishes to such
pass-through entity such holder's social security number and a statement under
penalty of perjury that such social security number is that of the recordholder
or a statement under penalty of perjury that such record holder is not a
disqualified organization.
For these purposes, a "disqualified organization" generally means:
- the United States, any State or political subdivision thereof, any
foreign government, any international organization, or any agency or
instrumentality of the foregoing (but would exclude as instrumentalities
entities not treated as instrumentalities under section 168(h)(2)(D) of
the Code or the Freddie Mac), or any organization (other than a
cooperative described in section 521 of the Code);
- any organization that is exempt from federal income tax, unless it is
subject to the tax imposed by section 511 of the Code; or
- any organization described in section 1381(a)(2)(C) of the Code.
For these purposes, a "pass-through entity" means any regulated investment
company, real estate investment trust, trust, partnership or certain other
entities described in section 860E(e)(6) of the Code. In addition, a person
holding an interest in a pass-through entity as a nominee for another person
will, with respect to such interest, be treated as a pass-through entity.
Termination. A REMIC will terminate immediately after the distribution
date following receipt by the REMIC of the final payment in respect of the
mortgage loans or upon a sale of the REMIC's assets following the adoption by
the REMIC of a plan of complete liquidation. The last distribution on a REMIC
Regular Certificate will be treated as a payment in retirement of a debt
instrument. In the case of a REMIC Residual Certificate, if the last
distribution on such REMIC Residual Certificate is less than the REMIC Residual
Certificateholder's adjusted basis in such REMIC Residual Certificate, such
REMIC Residual Certificateholder should be treated as realizing a loss equal to
the amount of such difference. Such loss may be treated as a capital loss and
may be subject to the "wash sale" rules of section 1091 of the Code.
Reporting and Other Administrative Matters. Solely for purposes of the
administrative provisions of the Code, the REMIC will be treated as a
partnership and REMIC Residual Certificateholders will be treated as partners.
Unless otherwise stated in the related prospectus supplement, either the trustee
or the servicer generally will hold at least a nominal amount of REMIC Residual
Certificates, will file REMIC federal income tax returns on behalf of the
related REMIC, and will be designated as and will act as the "tax matters
person" with respect to the REMIC in all respects.
As the tax matters person, the trustee or the servicer, as the case may be,
will, subject to certain notice requirements and various restrictions and
limitations, generally have the authority to act on behalf of the REMIC and the
REMIC Residual Certificateholders in connection with the administrative and
judicial review of items of income, deduction, gain or loss of the REMIC, as
well as the REMIC's classification. REMIC Residual Certificateholders will
generally be required to report such REMIC items consistently with their
treatment on the related REMIC's tax return and may in some circumstances be
bound by a settlement agreement between the trustee or the servicer, as the case
may be, as tax matters person, and the IRS concerning any such REMIC item.
Adjustments made to the REMIC tax return may require a REMIC Residual
Certificateholder to make corresponding adjustments on its return, and an audit
of the REMIC's tax return, or the adjustments resulting from such an audit,
could result in an audit of a REMIC Residual Certificateholder's return. No
REMIC will be registered as a tax shelter pursuant to section 6111 of the Code
because it is not anticipated that any REMIC will have a net loss for any of the
first five taxable years of its existence. Any person that holds a REMIC
Residual Certificate as a nominee for another person may be required to furnish
to the related REMIC, in a manner to be provided in Treasury regulations, the
name and address of such person and other information.
98
Reporting of interest income, including any original issue discount, with
respect to REMIC Regular Certificates is required annually, and may be required
more frequently under Treasury regulations. These information reports generally
are required to be sent to individual holders of REMIC Regular Interests and the
IRS; holders of REMIC Regular Certificates that are corporations, trusts,
securities dealers and certain other non-individuals will be provided interest
and original issue discount income information and the information set forth in
the following paragraph upon request in accordance with the requirements of the
applicable regulations. The information must be provided by the later of 30 days
after the end of the quarter for which the information was requested, or two
weeks after the receipt of the request. The REMIC must also comply with rules
requiring that information relating to be reported to the IRS. Reporting with
respect to the REMIC Residual Certificates, including income, excess,
inclusions, investment expenses and relevant information regarding qualification
of the REMIC's assets will be made as required under the Treasury regulations,
generally on a quarterly basis.
As applicable, the REMIC Regular Certificate information reports will
include a statement of the adjusted issue price of the REMIC Regular Certificate
at the beginning of each accrual period. In addition, the reports will include
information required by regulations with respect to computing the accrual of any
market discount. Because exact computation of the accrual of market discount on
a constant yield method would require information relating to the holder's
purchase price that the REMIC may not have, such regulations only require that
information pertaining to the appropriate proportionate method of accruing
market discount be provided. See "--Taxation of Owners of REMIC Regular
Certificates--Market Discount."
The responsibility for complying with the foregoing reporting rules will be
borne by either the trustee or the servicer, unless otherwise stated in the
related prospectus supplement.
Backup Withholding with Respect to REMIC Certificates. Payments of
interest and principal, and proceeds from the sale of REMIC Certificates, may be
subject to the "backup withholding tax" at a rate of 30% for 2003, 29% for
2004-5 and 28% commencing in 2006 if recipients of such payments fail to furnish
to the payor certain information, including their taxpayer identification
numbers, or otherwise fail to establish an exemption from such tax. Any amounts
deducted and withheld from a distribution to a recipient would be allowed as a
credit against such recipient's federal income tax. Furthermore, certain
penalties may be imposed by the IRS on a recipient of payments that is required
to supply information but that does not do so in the proper manner.
Foreign Investors in REMIC Certificates. A REMIC Regular Certificateholder
that is not a "United States Person" and is not subject to federal income tax as
a result of any direct or indirect connection to the United States in addition
to its ownership of a REMIC Regular Certificate will not, unless otherwise
stated in the related prospectus supplement, be subject to United States federal
income or withholding tax in respect of a distribution on a REMIC Regular
Certificate, provided that the holder complies to the extent necessary with
certain identification requirements (including delivery of a statement, signed
under penalties of perjury, certifying that such certificateholder is not a
United States Person and providing the name and address of such
certificateholder. For these purposes, "United States Person" means:
- a citizen or resident of the United States;
- a corporation or partnership (or other entity treated as a corporation or
a partnership for United States Federal income tax purposes created or
organized in, or under the laws of, the United States, any State thereof
or the District of Columbia (unless, in the case of a partnership,
Treasury regulations are enacted that provide otherwise);
- an estate whose income is includible in gross income for United States
federal income tax purposes regardless of its source; and
- a trust if a court within the United States is able to exercise primary
supervision over the administration of the trust, and one or more United
States persons have the authority to control all substantial decisions of
the trust.
99
It is possible that the IRS may assert that the foregoing tax exemption
should not apply with respect to interest distributed on a REMIC Regular
Certificate that is held by:
- a REMIC Residual Certificateholder that owns directly or indirectly a 10%
or greater interest in the REMIC Residual Certificates; or
- to the extent of the amount of interest paid by the related mortgagor on
a particular mortgage loan, a REMIC Regular Certificateholder that owns a
10% or greater ownership interest in such mortgage or a controlled
foreign corporation of which such mortgagor is a "United States
shareholder" within the meaning of section 951(b) of the Code.
If the holder does not qualify for exemption, distributions of interest,
including distributions in respect of accrued original issue discount, to such
holder may be subject to a tax rate of 30%, subject to reduction under any
applicable tax treaty. In addition, the foregoing rules will not apply to exempt
a United States shareholder of a controlled foreign corporation from taxation on
such United States shareholder's allocable portion of the interest income
received by such controlled foreign corporation. Further, it appears that a
REMIC Regular Certificate would not be included in the estate of a nonresident
alien individual and would not be subject to United States estate taxes.
However, certificateholders who are non-resident alien individuals should
consult their tax advisors concerning this question. Transfers of REMIC Residual
Certificates to investors that are not United States persons will be prohibited
under the related pooling and servicing agreement.
The Treasury Department issued final regulations which make certain
modifications to the withholding, backup withholding and information reporting
rules described above. Prospective investors are urged to consult their own tax
advisors regarding these regulations.
GRANTOR TRUST FUNDS
Classification of Grantor Trust Funds. With respect to each series of
grantor trust certificates, counsel to the depositor will deliver its opinion to
the effect that, assuming compliance with the pooling and servicing agreement,
the grantor trust fund will be classified as a grantor trust under subpart E,
part I of subchapter J of the Code and not as a partnership or an association
taxable as a corporation. Accordingly, each holder of a grantor trust
certificate generally will be treated as the owner of an interest in the
mortgage loans included in the grantor trust fund.
For purposes of the following discussion, a grantor trust certificate
represents an undivided equitable ownership interest in the principal of the
mortgage loans constituting the related grantor trust fund, together with
interest thereon at a pass-through rate, will be referred to as a "grantor trust
fractional interest certificate." A grantor trust certificate representing
ownership of all or a portion of the difference between interest paid on the
mortgage loans constituting the related grantor trust fund less normal
administration fees and any spread and interest paid to the holders of grantor
trust fractional interest certificates issued with respect to a grantor trust
fund will be referred to as a "grantor trust strip certificate." A grantor trust
strip certificate may also evidence a nominal ownership interest in the
principal of the mortgage loans constituting the related grantor trust fund.
CHARACTERIZATION OF INVESTMENTS IN GRANTOR TRUST CERTIFICATES
Grantor Trust Fractional Interest Certificates. Except as discussed in the
related prospectus supplement, in the case of grantor trust fractional interest
certificates, counsel to the depositor will deliver an opinion that, in general,
grantor trust fractional interest certificates will represent interests in:
- assets described in section 7701(a)(19)(C) of the Code;
- "obligation[s] which . . . [are] principally secured by an interest in
real property" within the meaning of section 860G(a)(3)(A) of the Code;
and
- "real estate assets" within the meaning of section 856(c)(5)(B) of the
Code.
100
In addition, counsel to the depositor will deliver an opinion that interest
on grantor trust fractional interest certificates will to the same extent be
considered "interest on obligations secured by mortgages on real property or on
interests in real property" within the meaning of section 856(c)(3)(B) of the
Code.
Grantor Trust Strip Certificates. Even if grantor trust strip certificates
evidence an interest in a grantor trust fund consisting of mortgage loans that
are assets described in section 7701(a)(19)(C) of the Code, "real estate assets"
within the meaning of section 856(c)(5)(B) of the Code, and the interest on
which is "interest on obligations secured by mortgages on real property" within
the meaning of section 856(c)(3)(B) of the Code, it is unclear whether the
grantor trust strip certificates, and the income they produce, will be so
characterized. Although the policies underlying such sections may suggest that
such characterization is appropriate, counsel to the depositor will not deliver
any opinion on the characterization of these certificates. Prospective
purchasers of grantor trust strip certificates should consult their tax advisors
regarding whether the grantor trust strip certificates, and the income they
produce, will be so characterized.
The grantor trust strip certificates will be "obligation[s] (including any
participation or certificate of beneficial ownership therein) which . . . [are]
principally secured by an interest in real property" within the meaning of
section 860G(a)(3)(A) of the Code.
TAXATION OF OWNERS OF GRANTOR TRUST FRACTIONAL INTEREST CERTIFICATES
General. Holders of a particular series of grantor trust fractional
interest certificates generally will be required to report on their federal
income tax returns their shares of the entire income from the mortgage loans
(including reasonable servicing fees and other expenses) and will be entitled to
deduct their shares of any such reasonable servicing fees and other expenses. In
some situations, the taxpayer's deduction may be subject to itemized deduction
limitations and be limited if the taxpayer is subject to the corporate
alternative minimum tax. For a more detailed discussion of these limitations,
see "--Taxation of Owners of REMIC Residual Certificates--Possible Pass-Through
of Miscellaneous Itemized Deductions".
Although it is not entirely clear, it appears that in transactions in which
multiple classes of grantor trust certificates are issued, such fees and
expenses should be allocated among the classes of grantor trust certificates
using a method that recognizes that each such class benefits from the related
services. In the absence of further guidance, it is intended to base information
returns or reports on a method that allocates such expenses among classes of
grantor trust certificates with respect to each period based on the
distributions made to each such class during that period.
The federal income tax treatment of grantor trust fractional interest
certificates of any series will depend on whether they are subject to the
"stripped bond" rules of section 1286 of the Code. Grantor trust fractional
interest certificates may be subject to those rules if a class of grantor trust
strip certificates is issued as part of the same series of Certificates or the
depositor or any of its affiliates retains a right to receive a specified
portion of the interest payable on a mortgage asset. Further, the IRS has ruled
that an unreasonably high servicing fee retained by a seller or servicer will be
treated as a retained ownership interest in mortgages that constitutes a
stripped coupon. For purposes of determining what constitutes reasonable
servicing fees for various types of mortgages the IRS has established certain
"safe harbors." The servicing fees paid with respect to the mortgage loans for
certain series of grantor trust certificates may be higher than the "safe
harbors" and, accordingly, may not constitute reasonable servicing compensation.
The related prospectus supplement will include information regarding servicing
fees paid to a servicer or their respective affiliates necessary to determine
whether the preceding "safe harbor" rules apply.
If Stripped Bond Rules Apply. If the stripped bond rules apply, each
grantor trust fractional interest certificate will be treated as having been
issued with "original issue discount" within the meaning of section 1273(a) of
the Code, subject, however, to the discussion below regarding the treatment of
certain stripped bonds as market discount bonds and de minimis market discount
discussion below. See "--Taxation of Owners of Grantor Trust Fractional Interest
Certificates--Market Discount." Under the stripped bond rules, the holder of a
grantor trust fractional interest certificate will be required to report
101
"qualified stated interest" from its grantor trust fractional interest
certificate for each month, as such amounts are received or accrued (based on
the holder's method of accounting) and will be required to report an amount
equal to the original issue discount income that accrues on such certificate in
that month calculated under a constant yield method, in accordance with the
rules of the Code relating to original issue discount.
The original issue discount on a grantor trust fractional interest
certificate will be the excess of such certificate's stated redemption price
over its issue price. The issue price of a grantor trust fractional interest
certificate as to any purchaser will be equal to the price paid by such
purchaser for the grantor trust fractional interest certificate. The stated
redemption price of a grantor trust fractional interest certificate will be the
sum of all payments to be made on such certificate, other than "qualified stated
interest," and the certificate's share of reasonable servicing and other
expenses. See "--Taxation of Owners of Grantor Trust Fractional Interest
Certificates--If Stripped Bond Rules Do Not Apply" for a definition of
"qualified stated interest." In general, the amount of such income that accrues
in any month would equal the product of such holder's adjusted basis in such
grantor trust fractional interest certificate at the beginning of such month
(see "--Sales of Grantor Trust Certificates") and the yield of such grantor
trust fractional interest certificate to such holder. Such yield would be
computed at the rate that, if used to discount the holder's share of future
payments on the mortgage loans, would cause the present value of those future
payments to equal the price at which the holder purchased such certificate. In
computing yield under the stripped bond rules, a certificateholder's share of
future payments on the mortgage loans will not include any payments made in
respect of any spread or any other ownership interest in the mortgage loans
retained by the depositor, a servicer, or their respective affiliates, but will
include such certificateholder's share of any reasonable servicing fees and
other expenses.
With respect to certain categories of debt instruments, section 1272(a)(6)
of the Code requires the use of a reasonable prepayment assumption and conforms
to the prepayment assumption used in pricing the instrument. Regulations could
be adopted applying those provisions to the grantor trust fractional interest
certificates. It is unclear whether those provisions would be applicable to the
grantor trust fractional interest certificates or whether use of a reasonable
prepayment assumption may be required or permitted without reliance on these
rules. It is also uncertain, if a prepayment assumption is used, whether the
assumed prepayment rate would be determined based on conditions at the time of
the first sale of the grantor trust fractional interest certificate or, with
respect to any holder, at the time of purchase of the grantor trust fractional
interest certificate by that holder. Certificateholders are advised to consult
their own tax advisors concerning reporting original issue discount in general
and, in particular, whether a prepayment assumption should be used in reporting
original issue discount with respect to grantor trust fractional interest
certificates.
In the case of a grantor trust fractional interest certificate acquired at
a price equal to the principal amount of the mortgage loans allocable to such
certificate, the use of a prepayment assumption generally would not have any
significant effect on the yield used in calculating accruals of interest income.
In the case, however, of a grantor trust fractional interest certificate
acquired at a discount or premium, the use of a reasonable prepayment assumption
would increase or decrease such yield, and thus accelerate or decelerate,
respectively, the reporting of income.
If a prepayment assumption is not used, then when a mortgage loan prepays
in full, the holder of a grantor trust fractional interest certificate acquired
at a discount or a premium generally will recognize income or loss, which under
amendments to the Code adopted in 1997 would be capital except to the extent of
any accrued market discount equal to the difference between the portion of the
prepaid principal amount of the mortgage loan that is allocable to such
certificate and the portion of the adjusted basis of such certificate that is
allocable to such certificateholder's interest in the mortgage loan. If a
prepayment assumption is used, although there is no guidance, logically that no
separate item of income or loss should be recognized upon a prepayment. Instead,
a prepayment should be treated as a partial payment of the stated redemption
price of the grantor trust fractional interest certificate and accounted for
under a method similar to that described for taking account of original issue
discount on REMIC Regular Certificates. See "--Taxation of Owners of REMIC
Regular Certificates--Original Issue Discount." It is unclear whether
102
any other adjustments would be required to reflect differences between an
assumed prepayment rate and the actual rate of prepayments.
In the absence of statutory or administrative clarification, it is
currently intended to base information reports or returns to the IRS and
certificateholders in transactions subject to the stripped bond rules on a
prepayment assumption that will be disclosed in the related prospectus
supplement and on a constant yield computed using a representative initial
offering price for each class of certificates. However, neither the depositor
nor any other person will make any representation that the mortgage loans will
in fact prepay at a rate conforming to such stripped bond prepayment assumption
or any other rate and certificateholders should bear in mind that the use of a
representative initial offering price will mean that such information returns or
reports, even if otherwise accepted as accurate by the IRS, will in any event be
accurate only as to the initial certificateholders of each series who bought at
that price.
Under Treasury regulation section 1.1286-1(b), certain stripped bonds are
to be treated as market discount bonds and, accordingly, any purchaser of such a
bond is to account for any discount on the bond as market discount rather than
original issue discount. This treatment only applies, however, if immediately
after the most recent disposition of the bond by a person stripping one or more
coupons from the bond and disposing of the bond or coupon, there is less than a
de minimis amount of original issue discount or the annual stated rate of
interest payable on the original bond is no more than one percentage point lower
than the gross interest rate payable on the original mortgage loan before
subtracting any servicing fee or any stripped coupon. Original issue discount or
market discount on a grantor trust fractional interest certificate are de
minimis if less than 0.25% of the stated redemption price multiplied by the
weighted average maturity of the mortgage loans. Original issue discount or
market discount of only a de minimis amount will be included in income in the
same manner as de minimis original issue discount and market discount described
in "--If Stripped Bond Rules Do Not Apply" and "--Market Discount."
If Stripped Bond Rules Do Not Apply. Subject to the discussion below on
original issue discount, if the stripped bond rules do not apply to a grantor
trust fractional interest certificate, the certificateholder will be required to
report its share of the interest income on the mortgage loans in accordance with
such certificateholder's normal method of accounting. The original issue
discount rules will apply to a grantor trust fractional interest certificate to
the extent it evidences an interest in mortgage loans issued with original issue
discount.
The original issue discount, if any, on the mortgage loans will equal the
difference between the stated redemption price of such mortgage loans and their
issue price. Under the OID regulations, the stated redemption price is equal to
the total of all payments to be made on such mortgage loan other than "qualified
stated interest." "Qualified stated interest" generally includes interest that
is unconditionally payable at least annually at a single fixed rate, at a
"qualified floating rate" or at an "objective rate." In general, the issue price
of a mortgage loan will be the amount received by the borrower from the lender
under the terms of the mortgage loan, less any "points" paid by the borrower,
and the stated redemption price of a mortgage loan will equal its principal
amount, unless the mortgage loan provide for an initial below-market rate of
interest or the acceleration or the deferral of interest payments.
In the case of mortgage loans bearing adjustable or variable interest
rates, the related prospectus supplement will describe the manner in which such
rules will be applied with respect to those mortgage loans in preparing
information returns to the certificateholders and the IRS.
Notwithstanding the general definition of original issue discount, original
issue discount will be considered to be de minimis if such original issue
discount is less than 0.25% of the stated redemption price multiplied by the
weighted average maturity of the mortgage loan. For this purpose, the weighted
average maturity of the mortgage loan will be computed by multiplying the number
of full years from the issue date until such payment is expected to be made by a
fraction, the numerator of which is the amount of the payment and the
denominator of which is the stated redemption price of the mortgage loan. Under
the OID regulations, original issue discount of only a de minimis amount will
generally be included in income as each payment of stated principal price is
made, based on the product of the total amount of such de minimis original issue
discount and a fraction, the numerator of which is the amount of each such
103
payment and the denominator of which is the outstanding stated principal amount
of the mortgage loan. The OID Regulations also permit a certificateholder to
elect to accrue de minimis original issue discount into income currently based
on a constant yield method. See "--Market Discount" below.
If original issue discount is in excess of a de minimis amount, all
original issue discount with respect to a mortgage loan will be required to be
accrued and reported in income each month, based on a constant yield. The OID
regulations suggest that no prepayment assumption is appropriate in computing
the yield on prepayable obligations issued with original issue discount. In the
absence of statutory or administrative clarification, it currently is not
intended to base information reports or returns to the IRS and
certificateholders on the use of a prepayment assumption in transactions not
subject to the stripped bond rules. However, section 1272(a)(6) of the Code may
require that a prepayment assumption be made in computing yield with respect to
all mortgage-backed securities. Certificateholders are advised to consult their
own tax advisors concerning whether a prepayment assumption should be used in
reporting original issue discount with respect to grantor trust fractional
interest certificates. Certificateholders should refer to the related prospectus
supplement with respect to each series to determine whether and in what manner
the original issue discount rules will apply to mortgage loans in such series.
A purchaser of a grantor trust fractional interest certificate that
purchases such grantor trust fractional interest certificate at a cost less than
such certificate's allocable portion of the aggregate remaining stated
redemption price of the mortgage loans held in the related trust fund will also
be required to include in gross income such certificate's daily portions of any
original issue discount with respect to such mortgage loans. However, each such
daily portion will be reduced, if the cost of such grantor trust fractional
interest certificate to such purchaser is in excess of such certificate's
allocable portion of the aggregate "adjusted issue prices" of the mortgage loans
held in the related trust fund, approximately in proportion to the ratio such
excess bears to such certificate's allocable portion of the aggregate original
issue discount remaining to be accrued on such mortgage loans. The adjusted
issue price of a mortgage loan on any given day equals the sum of the adjusted
issue price of such mortgage loan at the beginning of the accrual period that
includes such day plus the daily portions of original issue discount for all
days during such accrual period prior to such day. The adjusted issue price of a
mortgage loan at the beginning of any accrual period will equal the issue price
of such mortgage loan, increased by the aggregate amount of original issue
discount with respect to such mortgage loan that accrued in prior accrual
periods, and reduced by the amount of any payments made on such mortgage loan in
prior accrual periods of amounts included in its stated redemption price.
The trustee or servicer, as applicable, will provide to any holder of a
grantor trust fractional interest certificate such information as such holder
may reasonably request from time to time with respect to original issue discount
accruing on grantor trust fractional interest certificates. See "--Grantor Trust
Reporting" below.
Market Discount. If the stripped bond rules do not apply to the grantor
trust fractional interest certificate, a certificateholder may be subject to the
market discount rules of sections 1276 through 1278 of the Code to the extent an
interest in a mortgage loan is considered to have been purchased at a "market
discount." If market discount is in excess of a de minimis amount, the holder
generally will be required to include in income in each month the amount of such
discount that has accrued through such month that has not previously been
included in income, but limited, in the case of the portion of such discount
that is allocable to any mortgage loan, to the payment of stated redemption
price on such mortgage loan that is received by or due to the trust fund in that
month. A certificateholder may elect to include market discount in income
currently as it accrues under a constant yield method rather than including it
on a deferred basis in accordance with the foregoing. If made, such election
will apply to all market discount bonds acquired by such certificateholder
during or after the first taxable year to which such election applies. In
addition, the OID regulations would permit a certificateholder to elect to
accrue all interest, discount and premium in income as interest, based on a
constant yield method. If such an election were made with respect to a mortgage
loan with market discount, the certificateholder would be deemed to have made an
election to currently include market discount in income with respect to all
other debt instruments having market discount that such certificateholder
acquires during the taxable year of the election and
104
thereafter and, possibly, previously acquired instruments. Similarly, a
certificateholder that made this election for a certificate acquired at a
premium would be deemed to have made an election to amortize bond premium with
respect to all debt instruments having amortizable bond premium that such
certificateholder owns or acquires. See "--Taxation of Owners of REMIC Regular
Certificates--Premium." Each of these elections to accrue interest, discount and
premium with respect to a certificate on a constant yield method or as interest
is irrevocable.
Section 1276(b)(3) of the Code authorized the Treasury Department to issue
regulations providing for the method for accruing market discount on debt
instruments where principal is payable in more than one installment. Until such
time as regulations are issued by the Treasury Department, certain rules
described in the Committee Report apply. For a more detailed discussion of the
treatment of market discount, see "Taxation of Owners of REMIC Regular
Certificates--Market Discount".
Because the mortgage loans will provide for periodic payments of stated
redemption price, such discount may be required to be included in income at a
rate that is not significantly slower than the rate at which such discount would
be included in income if it were original issue discount. Market discount with
respect to mortgage loans generally will be considered to be de minimis if it is
less than 0.25% of the stated redemption price of the mortgage loans multiplied
by the number of full years to maturity remaining after the date of its
purchase. In interpreting a similar rule with respect to original issue discount
on obligations payable in installments, the OID regulations refer to the
weighted average maturity of obligations, and it is likely that the same rule
will be applied with respect to market discount, presumably taking into account
the prepayment assumption used, if any. The effect of using a prepayment
assumption could be to accelerate the reporting of such discount income. If
market discount is treated as de minimis under the foregoing rule, it appears
that actual discount would be treated in a manner similar to original issue
discount of a de minimis amount. See "--If Stripped Bond Rules Do Not Apply."
Further, under the rules described in "--Taxation of Owners of REMIC Regular
Certificates--Market Discount," any discount that is not original issue discount
and exceeds a de minimis amount may require the deferral of interest expense
deductions attributable to accrued market discount not yet includible in income,
unless an election has been made to report market discount currently as it
accrues. This rule applies without regard to the origination dates of the
mortgage loans.
Premium. If a certificateholder is treated as acquiring the underlying
mortgage loans at a premium, that is, at a price in excess of their remaining
stated redemption price, such certificateholder may elect under section 171 of
the Code to amortize using a constant yield method. Amortizable premium is
treated as an offset to interest income on the related debt instrument, rather
than as a separate interest deduction.
It is unclear whether a prepayment assumption should be used in computing
amortization of premium allowable under section 171 of the Code. If premium is
not subject to amortization using a prepayment assumption and a mortgage loan
prepays in full, the holder of a grantor trust fractional interest certificate
acquired at a premium should recognize a loss, equal to the difference between
the portion of the prepaid principal amount of the mortgage loan that is
allocable to the certificate and the portion of the adjusted basis of the
certificate that is allocable to the mortgage loan. If a prepayment assumption
is used to amortize such premium, it appears that such a loss would be
unavailable. Instead, if a prepayment assumption is used, a prepayment should be
treated as a partial payment of the stated redemption price of the grantor trust
fractional interest certificate and accounted for under a method similar to that
described for taking account of original issue discount on REMIC Regular
Certificates. See "--Taxation of Owners of REMIC Regular Certificates--Original
Issue Discount." It is unclear whether any other adjustments would be required
to reflect differences between the prepayment assumption used, if any, and the
actual rate of prepayments.
Taxation of Owners of Grantor Trust Strip Certificates. The "stripped
coupon" rules of section 1286 of the Code will apply to the grantor trust strip
certificates. Except as described above in "--If Stripped Bond Rules Apply," no
regulations or published rulings under section 1286 of the Code have been issued
and some uncertainty exists as to how it will be applied to securities such as
the grantor trust strip
105
certificates. Accordingly, holders of grantor trust strip certificates should
consult their own tax advisors concerning the method to be used in reporting
income or loss with respect to such certificates.
The OID regulations in so far as they describe the application of the
constant yield method, do not apply to instruments to which section 1272(a)(6)
applies, which may include grantor trust strip certificates as well as grantor
trust fractional interest certificates, although they provide general guidance
as to how the original issue discount sections of the Code will be applied. In
addition, the discussion below is subject to the discussion under "--Possible
Application of Contingent Payment Rules" below and assumes that the holder of a
grantor trust strip certificate will not own any grantor trust fractional
interest certificates.
Under the stripped coupon rules, it appears that original issue discount
will be required to be accrued in each month on the grantor trust strip
certificates based on a constant yield method. In effect, each holder of grantor
trust strip certificates would include as interest income in each month an
amount equal to the product of such holder's adjusted basis in such grantor
trust strip certificate at the beginning of such month and the yield of such
grantor trust strip certificate to such holder. Such yield would be calculated
based on the price paid for that grantor trust strip certificate by its holder
and the payments remaining to be made thereon at the time of the purchase, plus
an allocable portion of the servicing fees and expenses to be paid with respect
to the mortgage loans. See "--If Stripped Bond Rules Apply" above.
As noted above, section 1272(a)(6) of the Code requires that a prepayment
assumption be used in computing the accrual of original issue discount with
respect to certain categories of debt instruments, and that adjustments be made
in the amount and rate of accrual of such discount when prepayments do not
conform to such prepayment assumption. Regulations could be adopted applying
those provisions to the grantor trust strip certificates. It is unclear whether
those provisions would be applicable to the grantor trust strip certificates or
whether use of a prepayment assumption may be required or permitted in the
absence of such regulations. It is also uncertain, if a prepayment assumption is
used, whether the assumed prepayment rate would be determined based on
conditions at the time of the first sale of the grantor trust strip certificate
or, with respect to any subsequent holder, at the time of purchase of the
grantor trust strip certificate by that holder.
The accrual of income on the grantor trust strip certificates will be
significantly slower if a prepayment assumption is permitted to be made than if
yield is computed assuming no prepayments. In the absence of statutory or
administrative guidance, it is intended to base information returns or reports
to the IRS and certificateholders on the stripped bond prepayment assumption
disclosed in the related prospectus supplement and on a constant yield computed
using a representative initial offering price for each class of certificates.
However, neither the depositor nor any other person will make any representation
that the mortgage loans will in fact prepay at a rate conforming to the stripped
bond prepayment assumption. Prospective purchasers of the grantor trust strip
certificates should consult their own tax advisors regarding the use of the
stripped bond prepayment assumption.
It is unclear under what circumstances, if any, the prepayment of a
mortgage loan will give rise to a loss to the holder of a grantor trust strip
certificate. If a grantor trust strip certificate is treated as a single
instrument and the effect of prepayments is taken into account in computing
yield with respect to such grantor trust strip certificate, it appears that no
loss may be available as a result of any particular prepayment unless
prepayments occur at a rate faster than the stripped bond prepayment assumption.
However, if a grantor trust strip certificate is treated as an interest in
discrete mortgage loans, or if the stripped bond prepayment assumption is not
used, then when a mortgage loan is prepaid, the holder of a grantor trust strip
certificate should be able to recognize a loss equal to the portion of the
adjusted issue price of the grantor trust strip certificate that is allocable to
such mortgage loan. In addition, any loss may be treated as a capital loss.
Possible Application of Contingent Payment Rules. The coupon stripping
rules' general treatment of stripped coupons is to regard them as newly issued
debt instruments in the hands of each purchaser. To the extent that payments on
the grantor trust strip certificates would cease if the mortgage loans were
prepaid in full, the grantor trust strip certificates could be considered to be
debt instruments providing for contingent payments. Under the OID regulations,
debt instruments providing for contingent payments are
106
not subject to the same rules as debt instruments providing for non contingent
payments. Final regulations have been promulgated with respect to contingent
payment debt instruments. However, these regulations do not specifically address
the grantor trust strip certificates or other securities subject to the stripped
bond rules of section 1286 of the Code. Certificateholders should consult their
tax advisors concerning the possible application of the contingent payment rules
to the grantor trust strip certificates.
Sales of Grantor Trust Certificates. Any gain or loss, equal to the
difference between the amount realized on the sale or exchange of a grantor
trust certificate and its adjusted basis, recognized on such sale or exchange of
a grantor trust certificate by an investor who holds such grantor trust
certificate as a capital asset, will be capital gain or loss, except to the
extent of accrued and unrecognized market discount, which will be treated as
ordinary income. The adjusted basis of a grantor trust certificate generally
will equal its cost, increased by any income reported by the seller and reduced
(but not below zero) by any previously reported losses, any amortized premium
and by any distributions with respect to such grantor.
Gain or loss from the sale of a grantor trust certificate may be partially
or wholly ordinary and not capital in certain circumstances. Gain attributable
to accrued and unrecognized market discount will be treated as ordinary income,
as will gain or loss recognized by banks and other financial institutions
subject to section 582(c) of the Code. Furthermore, a portion of any gain that
might otherwise be capital gain may be treated as ordinary income to the extent
that the grantor trust certificate is held as part of a "conversion transaction"
within the meaning of section 1258 of the Code. A conversion transaction
generally is one in which the taxpayer has taken two or more positions in the
same or similar property that reduce or eliminate market risk and the taxpayer's
return is substantially attributable to the time value of money. The amount of
gain realized in a conversion transaction that is recharacterized as ordinary
income generally will not exceed the amount of interest that would have accrued
on the taxpayer's net investment at 120% of the appropriate "applicable Federal
rate" at the time the taxpayer enters into the conversion transaction, subject
to appropriate reduction for prior inclusion of interest and other ordinary
income items from the transaction. Finally, a taxpayer may elect to have net
capital gain taxed at ordinary income rates rather than capital gains rates in
order to include such net capital gain in total net investment income for that
taxable year, for purposes of the rule that limits the deduction of interest on
indebtedness incurred to purchase or carry property held for investment to a
taxpayer's net investment income. Investors that recognize a loss on a sale or
exchange of the grantor trust certificates for federal income tax purposes in
excess of certain threshold amounts should consult their tax advisors as to the
need to file IRS Form 8886 (disclosing certain potential tax shelters) on their
federal income tax returns.
Grantor Trust Reporting. As may be provided in the related prospectus
supplement, the trustee or servicer, as applicable, will furnish to each holder
of a grantor trust certificate, with each distribution, a statement setting
forth the amount of such distribution allocable to principal on the underlying
mortgage loans and to interest thereon at the related pass-through interest
rate. In addition, within a reasonable time after the end of each calendar year,
the trustee or servicer will furnish to each certificateholder during such year
such customary factual information as the depositor or the reporting party deems
necessary or desirable to enable holders of grantor trust certificates to
prepare their tax returns and will furnish comparable information to the IRS as
and when required by law to do so. Because the rules for accruing discount and
amortizing premium with respect to the grantor trust certificates are uncertain
in various respects, there is no assurance the IRS will agree with the trustee's
or servicer's information reports. Moreover, such information reports, even if
otherwise accepted as accurate by the IRS, will in any event be accurate only as
to the initial certificateholders that bought their certificates at the
representative initial offering price used in preparing such reports.
Backup Withholding. In general, the rules described in "--Taxation of
Owners of REMIC Residual Certificates--Backup Withholding with Respect to REMIC
Certificates" will also apply to grantor trust certificates.
Foreign Investor. In general, the discussion with respect to REMIC Regular
Certificates in "--Taxation of Owners of REMIC Residual Certificates--Foreign
Investors in REMIC Certificates"
107
applies to grantor trust certificates except that grantor trust certificates
will, unless otherwise disclosed in the related prospectus supplement, be
eligible for exemption from United States withholding tax, subject to the
conditions described in such discussion, only to the extent the related mortgage
loans were originated after July 18, 1984. However, to the extent the grantor
trust certificate represents an interest in real property (e.g., because of
foreclosures), it would be treated as representing a United States real property
interest for United States federal income tax purposes. This could result in
withholding consequences to non-U.S. certificateholders and potential U.S.
taxation.
To the extent that interest on a grantor trust certificate would be exempt
under sections 871(h)(1) and 881(c) of the Code from United States withholding
tax, and the grantor trust certificate is not held in connection with a
certificateholder's trade or business in the United States, such grantor trust
certificate will not be subject to United States estate taxes in the estate of a
non-resident alien individual.
STATE AND OTHER TAX CONSEQUENCES
In addition to the federal income tax consequences described in "Material
Federal Income Tax Consequences," potential investors should consider the state
and local tax consequences of the acquisition, ownership and disposition of the
offered certificates. State tax law may differ substantially from the
corresponding federal tax law, and the discussion above does not purport to
describe any aspect of the tax laws of any state or other jurisdiction.
Therefore, prospective investors should consult their own tax advisors with
respect to the various tax consequences of investments in the offered
certificates.
ERISA CONSIDERATIONS
GENERAL
ERISA and the Code impose certain requirements on retirement plans and
other employee benefit plans or arrangements, including individual retirement
accounts, individual retirement annuities, medical savings accounts, Keogh
plans, collective investment funds and separate and general accounts in which
such plans, accounts or arrangements are invested that are subject to the
fiduciary responsibility provisions of ERISA and Section 4975 of the Code (all
of which are referred to in this prospectus as "Plans"), and on persons who are
fiduciaries with respect to Plans, in connection with the investment of Plan
assets. Certain employee benefit plans, such as governmental plans (as defined
in ERISA Section 3(32)), and, if no election has been made under Section 410(d)
of the Code, church plans (as defined in Section 3(33) of ERISA) are not subject
to ERISA requirements. However, such plans may be subject to the provisions of
other applicable federal, state or local law (which may contain restrictions
substantially similar to those in ERISA and the Code).
ERISA generally imposes on Plan fiduciaries certain general fiduciary
requirements, including those of investment prudence and diversification and the
requirement that a Plan's investments be made in accordance with the documents
governing the Plan. In addition, ERISA and the Code prohibit a broad range of
transactions involving assets of a Plan and persons ("Parties-in-Interest") who
have certain specified relationships to the Plan, unless a statutory or
administrative exemption is available. Certain Parties-in-Interest that
participate in a prohibited transaction may be subject to an excise tax imposed
pursuant to Section 4975 of the Code, unless a statutory or administrative
exemption is available. These prohibited transactions generally are set forth in
Section 406 of ERISA and Section 4975 of the Code.
Plan Asset Regulations. A Plan's investment in offered certificates may
cause the trust assets to be deemed "plan assets" of a Plan. Section 2510.3-101
of the regulations of the United States Department of Labor (the "DOL") provides
that when a Plan acquires an equity interest in an entity, the Plan's assets
include both such equity interest and an undivided interest in each of the
underlying assets of the entity, unless certain exceptions not applicable to
this discussion apply, or unless the equity participation in the entity by
"benefit plan investors" (defined to include Plans and certain employee benefit
plans not subject to ERISA, including foreign and governmental plans) is not
"significant." For this purpose, in general,
108
equity participation in a trust fund will be "significant" on any date if,
immediately after the most recent acquisition of any certificate, 25% or more of
any class of certificates is held by benefit plan investors (excluding for this
calculation any person, other than a benefit plan investor, who has
discretionary authority or control, or provides investment advice (direct or
indirect) for a fee with respect to the assets of the trust fund).
Any person who has discretionary authority or control respecting the
management or disposition of plan assets of a Plan, and any person who provides
investment advice with respect to such assets for a fee, will generally be a
fiduciary of the investing plan. If the trust assets constitute plan assets,
then any party exercising management or discretionary control regarding those
assets, such as a master servicer, a special servicer or any sub-servicer, may
be deemed to be a Plan "fiduciary" with respect to the investing Plan, and thus
subject to the fiduciary responsibility provisions and prohibited transaction
provisions of ERISA and the Code. In addition, if the trust assets constitute
plan assets, the purchase of certificates by a Plan, as well as the operation of
the trust fund, may constitute or involve a prohibited transaction under ERISA
and the Code.
PROHIBITED TRANSACTION EXEMPTIONS
Wachovia Corporation ("Wachovia") has received from the DOL an individual
prohibited transaction exemption (the "Exemption"), which generally exempts from
the application of the prohibited transaction provisions of sections 406(a) and
(b) and 407(a) of ERISA, and the excise taxes imposed on such prohibited
transactions pursuant to Section 4975(a) and (b) of the Code, certain
transactions, among others, relating to the servicing and operation of mortgage
pools and the purchase, sale and holding of mortgage pass-through certificates
underwritten by an underwriter, provided that certain conditions set forth in
the Exemption application are satisfied. For purposes of this Section, "ERISA
Considerations," the term "underwriter" includes (i) Wachovia, (ii) any person
directly or indirectly, through one or more intermediaries, controlling,
controlled by or under common control with Wachovia, and (iii) any member of the
underwriting syndicate or selling group of which Wachovia or a person described
in (ii) is a manager or co-manager with respect to a class of certificates. See
"Method of Distribution."
The Exemption sets forth five general conditions which, among others, must
be satisfied for a transaction involving the purchase, sale and holding of
offered certificates by a Plan to be eligible for exemptive relief under the
Exemption:
First, the acquisition of offered certificates by a Plan must be on terms
that are at least as favorable to the Plan as they would be in an arm's-length
transaction with an unrelated party.
Second, the offered certificates at the time of acquisition by the Plan
must be rated in one of the four highest generic rating categories by Standard &
Poor's Rating Services, a division of The McGraw-Hill Companies, Inc. ("Standard
& Poor's"), Moody's Investors Service, Inc. ("Moody's"), or Fitch Ratings, Inc.
("Fitch").
Third, the trustee cannot be an affiliate of any other member of the
Restricted Group other than an underwriter. The "Restricted Group" consists of
any underwriter, the depositor, the trustee, the master servicer, the special
servicer, any sub-servicer, the provider of any credit support and any obligor
with respect to mortgage assets (including mortgage loans underlying a CMBS not
issued by Fannie Mae, Freddie Mac or Ginnie Mae) constituting more than 5% of
the aggregate unamortized principal balance of the mortgage assets in the
related trust fund as of the date of initial issuance of the certificates.
Fourth, the sum of all payments made to and retained by the underwriter(s)
in connection with the distribution or placement of certificates must represent
not more than reasonable compensation for underwriting or placing the
certificates; the sum of all payments made to and retained by the depositor
pursuant to the assignment of the mortgage assets to the related trust fund must
represent not more than the fair market value of such obligations; and the sum
of all payments made to and retained by the master servicer and any sub-servicer
must represent not more than reasonable compensation for such person's
109
services under the related pooling and servicing agreement and reimbursement of
such person's reasonable expenses in connection therewith.
Fifth, the investing Plan must be an accredited investor as defined in Rule
501(a)(1) of Regulation D of the Securities and Exchange Commission under the
Securities Act of 1933, as amended.
In the event the obligations used to fund the trust fund have not all been
transferred to the trust fund on the closing date, additional obligations
meeting certain requirements as specified in the Exemption may be transferred to
the trust fund in exchange for the amounts credited to the Pre-Funding Account
during a period required by the Exemption, commencing on the closing date and
ending no later than the earliest to occur of: (i) the date the amount on
deposit in the Pre-Funding Account (as defined in the Exemption) is less than
the minimum dollar amount specified in the pooling and servicing agreement; (ii)
the date on which an event of default occurs under the pooling and servicing
agreement; or (iii) the date which is the later of three months or 90 days after
the closing date. In addition, the amount in the Pre-Funding Account may not
exceed 25% of the aggregate principal amount of the offered certificates.
Certain other conditions of the Exemption relating to pre-funding accounts must
also be met, in order for the exemption to apply. The prospectus supplement will
discuss whether pre-funding accounts will be used.
The Exemption also requires that the trust fund meet the following
requirements: (i) the trust fund must consist solely of assets of the type that
have been included in other investment pools; (ii) certificates in such other
investment pools must have been rated in one of the four highest categories of
Standard & Poor's, Moody's, or Fitch for at least one year prior to the Plan's
acquisition of certificates; and (iii) certificates in such other investment
pools must have been purchased by investors other than Plans for at least one
year prior to any Plan's acquisition of certificates.
The Exemption generally applies to mortgage loans such as the mortgage
loans to be included in any trust fund. It is not clear whether the Exemption
applies to participant directed plans as described in Section 404(c) of ERISA or
plans that are subject to Section 4975 of the Code but that are not subject to
Title I of ERISA, such as certain Keogh plans and certain individual retirement
accounts. If mortgage loans are secured by leasehold interests, each lease term
must be at least 10 years longer than the term of the relevant mortgage loan.
If the general conditions set forth in the Exemption are satisfied, the
Exemption may provide an exemption from the restrictions imposed by Sections
406(a) and 407(a) of ERISA (as well as the excise taxes imposed by Sections
4975(a) and (b) of the Code by reason of Sections 4975(c)(1)(A) through (D) of
the Code) in connection with (i) the direct or indirect sale, exchange or
transfer of offered certificates acquired by a Plan upon issuance from the
depositor or underwriter when the depositor, underwriter, master servicer,
special servicer, sub-servicer, trustee, provider of credit support, or obligor
with respect to mortgage assets is a "Party in Interest" under ERISA with
respect to the investing Plan, (ii) the direct or indirect acquisition or
disposition in the secondary market of offered certificates by a Plan and (iii)
the holding of offered certificates by a Plan. However, no exemption is provided
from the restrictions of Sections 406(a)(1)(E), 406(a)(2) and 407 of ERISA for
the acquisition or holding of a certificate on behalf of an "Excluded Plan" by
any person who has discretionary authority or renders investment advice with
respect to the assets of such Excluded Plan. For this purpose, an Excluded Plan
is a Plan sponsored by any member of the Restricted Group.
If certain specific conditions set forth in the Exemption are also
satisfied, the Exemption may provide relief from the restrictions imposed by
Sections 406(b)(1) and (b)(2) of ERISA and the taxes imposed by Sections 4975(a)
and (b) of the Code by reason of Section 4975(c)(1)(E) of the Code to an obligor
acting as a fiduciary with respect to the investment of a Plan's assets in the
certificates (or such obligor's affiliate) only if, among other requirements (i)
such obligor (or its affiliate) is an obligor with respect to 5% percent or less
of the fair market value of the assets contained in the trust fund and is
otherwise not a member of the Restricted Group, (ii) a Plan's investment in
certificates does not exceed 25% of all of the certificates outstanding at the
time of the acquisition, (iii) immediately after the acquisition, no more than
25% of the assets of the Plan are invested in certificates representing an
interest in trusts (including the trust fund) containing assets sold or serviced
by the depositor or a servicer and (iv) in the case of the
110
acquisition of the certificates in connection with their initial issuance, at
least 50% of the certificates are acquired by persons independent of the
Restricted Group and at least 50% of the aggregate interest in the trust fund is
acquired by persons independent of the Restricted Group.
The Exemption also applies to transactions in connection with the
servicing, management and operation of the trust fund, provided that, in
addition to the general requirements described above, (a) such transactions are
carried out in accordance with the terms of a binding pooling and servicing
agreement, (b) the pooling and servicing agreement is provided to, or described
in all material respects in the prospectus or private placement memorandum
provided to, investing Plans before their purchase of certificates issued by the
trust fund and (c) the terms and conditions for the defeasance of a mortgage
obligation and substitution of a new mortgage obligation, as so directed, have
been approved by an NRSRO and do not result in any certificates receiving a
lower credit rating from the NRSRO than the current rating. The pooling and
servicing agreements will each be a "Pooling and Servicing Agreement" as defined
in the Exemption. Each pooling and servicing agreement will provide that all
transactions relating to the servicing, management and operations of the trust
fund must be carried out in accordance with the pooling and servicing agreement.
The DOL has issued a Prohibited Transaction Class Exemption 95-60 (the
"Class Exemption"), which provides relief from the application of the prohibited
transaction provisions of Sections 406(a), 406(b) and 407(a) of ERISA and
Section 4975 of the Code for transactions in connection with the servicing,
management and operation of a trust in which an insurance company general
account has an interest as a result of its acquisition of certificates issued by
such trust, provided that certain conditions are satisfied. Insurance company
general accounts meeting the specified conditions may generally purchase, in
reliance on the Class Exemption, classes of certificates that do not meet the
requirements of the Exemption solely because they have not received a rating at
the time of the acquisition in one of the four highest rating categories from
Standard & Poor's, Moody's, or Fitch. In addition to the foregoing Class
Exemption, relief may be available to certain insurance company general
accounts, which support policies issued by any insurer on or before December 31,
1998 to or for the benefit of employee benefit plans, under regulations
published by the DOL under Section 401(c) of ERISA, that became applicable on
July 5, 2001.
Any Plan fiduciary considering the purchase of certificates should consult
with its counsel with respect to the applicability of the Exemption and other
issues and determine on its own whether all conditions have been satisfied and
whether the certificates are an appropriate investment for a Plan under ERISA
and the Code (or, in the case of governmental plans or church plans, under
applicable federal, state or local law). The prospectus supplement will specify
the representations required by purchasers of certificates, but generally, each
purchaser using the assets of one or more Plans to purchase a certificate shall
be deemed to represent that each such Plan qualifies as an "accredited investor"
as defined in Rule 501(a)(1) of Regulation D under the Securities Act of 1933,
and no Plan will be permitted to purchase or hold such certificates unless such
certificates are rated in one of the top four rating categories by at least one
rating agency at the time of such purchase, unless such Plan is an insurance
company general account that represents and warrants that it is eligible for,
and meets all of the requirements of, Sections I and III of Prohibited
Transaction Class Exemption 95-60. Each purchaser of classes of certificates
that are not rated at the time of purchase in one of the top four rating
categories by at least one rating agency shall be deemed to represent that it is
eligible for, and meets all of the requirements of, Sections I and III of
Prohibited Transaction Class Exemption 95-60. The prospectus supplement with
respect to a series of certificates may contain additional information regarding
the application of the Exemption or any other exemption, with respect to the
certificates offered thereby.
111
LEGAL INVESTMENT
If so specified in the related prospectus supplement, the offered
certificates will constitute "mortgage related securities" for purposes of
SMMEA. The appropriate characterization of those offered certificates not
qualifying as "mortgage related securities" ("Non-SMMEA Certificates") under
various legal investment restrictions, and thus the ability of investors subject
to these restrictions to purchase such offered certificates, may be subject to
significant interpretive uncertainties. Accordingly, investors whose investment
authority is subject to investment laws and regulations, regulatory capital
requirements or review by regulatory authorities should consult their own legal
advisors to determine whether and to what extent the Non-SMMEA Certificates
constitute legal investments for them.
Generally, only classes of offered certificates that (1) are rated in one
of the two highest rating categories by any nationally recognized statistical
rating organization and (2) are part of a series evidencing interests in a trust
fund consisting of loans originated by certain types of originators specified in
SMMEA and secured by first liens on real estate, will be "mortgage related
securities" for purposes of SMMEA. Classes of offered certificates qualifying as
"mortgage related securities" will constitute legal investments for persons,
trusts, corporations, partnerships, associations, business trusts and business
entities (including depository institutions, insurance companies and pension
funds) created pursuant to or existing under the laws of the United States or of
any state (including the District of Columbia and Puerto Rico) whose authorized
investments are subject to state regulation, to the same extent that, under
applicable law, obligations issued by or guaranteed as to principal and interest
by the United States or any agency or instrumentality thereof constitute legal
investments for such entities. Under SMMEA, a number of states enacted
legislation, on or before the October 3, 1991 cutoff for such enactments,
limiting to various extents the ability of certain entities (in particular,
insurance companies) to invest in "mortgage related securities" secured by liens
on residential, or mixed residential and commercial properties, in most cases by
requiring the affected investors to rely solely upon existing state law, and not
SMMEA. Pursuant to Section 347 of the Riegle Community Development and
Regulatory Improvement Act of 1994, which amended the definition of "mortgage
related security" to include, in relevant part, offered certificates satisfying
the rating and qualified originator requirements for "mortgage related
securities," but evidencing interests in a trust fund consisting, in whole or in
part, of first liens on one or more parcels of real estate upon which are
located one or more commercial structures, states were authorized to enact
legislation, on or before September 23, 2001, specifically referring to Section
347 and prohibiting or restricting the purchase, holding or investment by
state-regulated entities in such types of offered certificates. Accordingly, the
investors affected by any state legislation overriding the preemptive effect of
SMMEA will be authorized to invest in offered certificates qualifying as
"mortgage related securities" only to the extent provided in that legislation.
SMMEA also amended the legal investment authority of federally-chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may invest in, sell or otherwise deal in "mortgage related
securities" without limitation as to the percentage of their assets represented
thereby, federal credit unions may invest in such securities, and national banks
may purchase such securities for their own account without regard to the
limitations generally applicable to investment securities set forth in 12 U.S.C.
sec. 24 (Seventh), subject in each case to such regulations as the applicable
federal regulatory authority may prescribe. In this connection, the Office of
the Comptroller of the Currency (the "OCC") has amended 12 C.F.R. Part 1 to
authorize national banks to purchase and sell for their own account, without
limitation as to a percentage of the bank's capital and surplus (but subject to
compliance with certain general standards in 12 C.F.R. sec. 1.5 concerning
"safety and soundness" and retention of credit information), certain "Type IV
securities," defined in 12 C.F.R. sec. 1.2(m) to include certain "commercial
mortgage-related securities" and "residential mortgage-related securities." As
so defined, "commercial mortgage-related security" and "residential
mortgage-related security" mean, in relevant part, "mortgage related security"
within the meaning of SMMEA, provided that, in the case of a "commercial
mortgage-related security," it "represents ownership of a promissory note or
certificate of interest or participation that is directly secured by a first
lien on one or more parcels of real estate upon which one or more commercial
structures are located and that is fully secured by interests in a pool of loans
to numerous
112
obligors." In the absence of any rule or administrative interpretation by the
OCC defining the term "numerous obligors," no representation is made as to
whether any class of offered certificates will qualify as "commercial
mortgage-related securities," and thus as "Type IV securities," for investment
by national banks. The National Credit Union Administration ("NCUA") has adopted
rules, codified at 12 C.F.R. Part 703, which permit federal credit unions to
invest in "mortgage related securities" under certain limited circumstances,
other than stripped mortgage related securities, residual interests in mortgage
related securities, and commercial mortgage related securities, unless the
credit union has obtained written approval from the NCUA to participate in the
"investment pilot program" described in 12 C.F.R. sec. 703.140. The Office of
Thrift Supervision (the "OTS") has issued Thrift Bulletin 13a (December 1,
1998), "Management of Interest Rate Risk, Investment Securities, and Derivatives
Activities," which thrift institutions subject to the jurisdiction of the OTS
should consider before investing in any of the offered certificates.
All depository institutions considering an investment in the offered
certificates should review the "Supervisory Policy Statement on Investment
Securities and End-User Derivatives Activities" (the "1998 Policy Statement") of
the Federal Financial Institutions Examination Council, which has been adopted
by the Board of Governors of the Federal Reserve System, the Federal Deposit
Insurance Corporation, the OCC and the OTS, effective May 26, 1998, and by the
NCUA effective October 1, 1998. The 1998 Policy Statement sets forth general
guidelines which depository institutions must follow in managing risks
(including market, credit, liquidity, operational (transaction), and legal
risks) applicable to all securities (including mortgage pass-through securities
and mortgage-derivative products) used for investment purposes.
Institutions whose investment activities are subject to regulation by
federal and state authorities should review rules, policies and guidelines
adopted from time to time by such authorities before purchasing any offered
certificates, as certain series or classes may be deemed unsuitable investments,
or may otherwise be restricted, under such rules, policies or guidelines (in
certain instances irrespective of SMMEA).
The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines or agreements generally
governing investments made by a particular investor, including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may restrict or prohibit investment in securities which are not
"interest-bearing" or "income-paying," and, with regard to any offered
certificates issued in book-entry form, provisions which may restrict or
prohibit investments in securities which are issued in book-entry form.
Except as to the status of certain classes of offered certificates as
"mortgage related securities," no representations are made as to the proper
characterization of the offered certificates for legal investment purposes,
financial institution regulatory purposes, or other purposes, or as to the
ability of particular investors to purchase offered certificates under
applicable legal investment restrictions. The uncertainties described above (and
any unfavorable future determinations concerning legal investment or financial
institution regulatory characteristics of the offered certificates) may
adversely affect the liquidity of the offered certificates.
Accordingly, all investors whose investment activities are subject to legal
investment laws and regulations, regulatory capital requirements or review by
regulatory authorities should consult with their own legal advisors in
determining whether and to what extent the offered certificates of any class
constitute legal investments or are subject to investment, capital or other
restrictions and, if applicable, whether SMMEA has been overridden in any
jurisdiction relevant to such investor.
113
METHOD OF DISTRIBUTION
The offered certificates offered by the prospectus and the related
prospectus supplements will be offered in series. The distribution of the
offered certificates may be effected from time to time in one or more
transactions, including negotiated transactions, at a fixed public offering
price or at varying prices to be determined at the time of sale or at the time
of commitment therefor. The prospectus supplement for the offered certificates
of each series will, as to each class of such certificates, set forth the method
of the offering, either the initial public offering price or the method by which
the price at which the certificates of such class will be sold to the public can
be determined, any class or classes of offered certificates, or portions
thereof, that will be sold to affiliates of the depositor, the amount of any
underwriting discounts, concessions and commissions to underwriters, any
discounts or commissions to be allowed to dealers and the proceeds of the
offering to the depositor. If so specified in the prospectus supplement, the
offered certificates of a series will be distributed in a firm commitment
underwriting, subject to the terms and conditions of the underwriting agreement,
by Wachovia Securities, Inc., acting as underwriter with other underwriters, if
any, named in the prospectus supplement. Alternatively, the prospectus
supplement may specify that offered certificates will be distributed by Wachovia
Securities, Inc. acting as agent. If Wachovia Securities, Inc. acts as agent in
the sale of offered certificates, Wachovia Securities, Inc. will receive a
selling commission with respect to such offered certificates, depending on
market conditions, expressed as a percentage of the aggregate certificate
balance or notional amount of such offered certificates as of the date of
issuance. The exact percentage for each series of certificates will be disclosed
in the prospectus supplement. To the extent that Wachovia Securities, Inc.
elects to purchase offered certificates as principal, Wachovia Securities, Inc.
may realize losses or profits based upon the difference between its purchase
price and the sales price. The prospectus supplement with respect to any series
offered other than through underwriters will contain information regarding the
nature of such offering and any agreements to be entered into between the
depositor or any affiliate of the depositor and purchasers of offered
certificates of such series.
This prospectus and prospectus supplements also may be used by the
depositor, Wachovia Securities, Inc., an affiliate of the depositor, and any
other affiliate of the depositor when required under the federal securities laws
in connection with offers and sales of offered certificates in furtherance of
market-making activities in offered certificates. Wachovia Securities, Inc. or
any such other affiliate may act as principal or agent in such transactions.
Such sales will be made at prices related to prevailing market prices at the
time of sale or otherwise.
If so specified in a prospectus supplement, all or a portion of one or more
classes of the offered certificates identified in the prospectus supplement may
be retained or sold by the depositor either directly or indirectly through an
underwriter, including Wachovia Securities, Inc. to one or more affiliates of
the depositor. This prospectus and prospectus supplements may be used by any
such affiliate to resell offered certificates publicly or privately to
affiliated or unaffiliated parties either directly or indirectly through an
underwriter, including Wachovia Securities, Inc.
The depositor will agree to indemnify Wachovia Securities, Inc. and any
underwriters and their respective controlling persons against certain civil
liabilities, including liabilities under the Securities Act of 1933, as amended,
or will contribute to payments that any such person may be required to make in
respect thereof.
In the ordinary course of business, Wachovia Securities, Inc. and the
depositor may engage in various securities and financing transactions, including
repurchase agreements to provide interim financing of the depositor's mortgage
loans pending the sale of such mortgage loans or interests therein, including
the certificates.
The depositor anticipates that the offered certificates will be sold
primarily to institutional investors which may include affiliates of the
depositor. Purchasers of offered certificates, including dealers, may, depending
on the facts and circumstances of such purchases, be deemed to be "underwriters"
within the meaning of the Securities Act of 1933, as amended, in connection with
reoffers and sales by them of
114
offered certificates. Certificateholders should consult with their legal
advisors in this regard prior to any such reoffer or sale.
As to each series of certificates, only those classes rated in an
investment grade rating category by any rating agency will be offered hereby.
Any class of certificates not offered by this prospectus may be initially
retained by the depositor, and may be sold by the depositor at any time to one
or more institutional investors.
Underwriters or agents and their associates may be customers of (including
borrowers from), engage in transactions with, and/or perform services for the
depositor, its affiliates, and the trustee in the ordinary course of business.
LEGAL MATTERS
Unless otherwise specified in the prospectus supplement, certain legal
matters in connection with the certificates of each series, including certain
federal income tax consequences, will be passed upon for the depositor by
Cadwalader, Wickersham & Taft LLP, Charlotte, North Carolina.
FINANCIAL INFORMATION
A new trust fund will be formed with respect to each series of
certificates, and no trust fund will engage in any business activities or have
any assets or obligations prior to the issuance of the related series of
certificates. Accordingly, no financial statements with respect to any trust
fund will be included in this prospectus or in the prospectus supplement.
RATINGS
It is a condition to the issuance of any class of offered certificates that
they shall have been rated not lower than investment grade, that is, in one of
the four highest rating categories, by at least one rating agency.
Ratings on commercial mortgage pass-through certificates address the
likelihood of receipt by the holders thereof of all collections on the
underlying mortgage assets to which such holders are entitled. These ratings
address the structural, legal and issuer-related aspects associated with such
certificates, the nature of the underlying mortgage assets and the credit
quality of the guarantor, if any. Ratings on commercial mortgage pass-through
certificates do not represent any assessment of the likelihood of principal
prepayments by borrowers or of the degree by which such prepayments might differ
from those originally anticipated. As a result, certificateholders might suffer
a lower than anticipated yield, and, in addition, holders of Stripped Interest
Certificates in extreme cases might fail to recoup their initial investments.
There can be no assurance that any rating agency not requested to rate the
offered certificates will not nonetheless issue a rating to any or all classes
thereof and, if so, what such rating or ratings would be. A rating assigned to
any class of offered certificates by a rating agency that has not been requested
by the depositor to do so may be lower than the rating assigned to a class of
offered certificates by one or more of the rating agencies that has been
requested by the depositor to rate the offered certificates.
A security rating is not a recommendation to buy, sell or hold securities
and may be subject to qualification, revision or withdrawal at any time by the
assigning rating organization. Each security rating should be evaluated
independently of another security rating.
115
INDEX OF PRINCIPAL DEFINITIONS
"Accrual Certificates" means certificates which provide for distributions
of accrued interest thereon commencing only following the occurrence of certain
events, such as the retirement of one or more other classes of certificates of
such series.
"Accrued Certificate Interest" means, with respect to each class of
certificates and each distribution date, other than certain classes of Stripped
Interest Certificates and REMIC Residual certificates, the amount equal to the
interest accrued for a specified period (generally the period between
distribution dates) on the outstanding certificate balance of those certificates
immediately prior to such distribution date, at the applicable pass-through
rate, as described under "Distributions of Interest on the Certificates" in this
prospectus.
"Available Distribution Amount" means, for any series of certificates and
any distribution date, the total of all payments or other collections (or
advances in lieu thereof) on, under or in respect of the mortgage assets and any
other assets included in the related trust fund that are available for
distribution to the certificateholders of that series on that date. The
particular components of the Available Distribution Amount for any series on
each distribution date will be more specifically described in the prospectus
supplement.
"Code" means the Internal Revenue Code of 1986, as amended.
"Constant Prepayment Rate" or "CPR" means a rate that represents an assumed
constant rate of prepayment each month (which is expressed on a per annum basis)
relative to the outstanding principal balance of a pool of mortgage loans for
the life of such mortgage loans.
"Cut-Off Date" means the date on which the ownership of the mortgage loans
of a related series of certificates and rights to payment thereon are deemed
transferred to the trust fund, as specified in the related prospectus
supplement.
"Debt Service Coverage Ratio" means, with respect to a mortgage loan at any
given time and as more fully set forth in the prospectus supplement, the ratio
of (i) the Net Operating Income of the mortgaged property for a twelve-month
period to (ii) the annualized scheduled payments on the mortgage loan and on any
other loan that is secured by a lien on the mortgaged property prior to the lien
of the mortgage.
"DTC" means The Depository Trust Company.
"ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.
"Farmer Mac" or "FAMC" means the Federal Agricultural Mortgage Corporation.
"Loan-to-Value Ratio" means, as more fully set forth in the prospectus
supplement, the ratio (expressed as a percentage) of (i) the then outstanding
principal balance of the mortgage loan and the outstanding principal balance of
any loan secured by a lien on the mortgaged property prior to the lien of the
mortgage, to (ii) the value of the mortgaged property, which is generally its
fair market value determined in an appraisal obtained by the originator at the
origination of such loan.
"Net Operating Income" means, as more fully set forth in the prospectus
supplement and for any given period, the total operating revenues derived from a
mortgaged property, minus the total operating expenses incurred in respect of
the mortgaged property other than (i) non-cash items such as depreciation and
amortization, (ii) capital expenditures and (iii) debt service on loans
(including the mortgage loan) secured by liens on the mortgaged property.
"REMIC" means a "real estate mortgage investment conduit" under the Code.
"REMIC Certificate" means a certificate issued by a trust fund relating to
a series of certificate where an election is made to treat the trust fund as a
REMIC.
"REO Property" means any mortgaged property acquired on behalf of the trust
fund in respect of a defaulted mortgage loan through foreclosure, deed in lieu
of foreclosure or otherwise.
116
"SMMEA" means the Secondary Mortgage Market Enhancement Act of 1984, as
amended.
"Standard Prepayment Assumption" or "SPA" means a rate that represents an
assumed variable rate of prepayment each month (which is expressed on a per
annum basis) relative to the then outstanding principal balance of a pool of
loans, with different prepayment assumptions often expressed as percentages of
SPA.
"Stripped Interest Certificates" means certificates which are entitled to
interest distributions with disproportionately small, nominal or no principal
distributions.
"Stripped Principal Certificates" means certificates which are entitled to
principal distributions with disproportionately small, nominal or no interest
distributions.
117
The file "WBCMT 2003-C4 Prospectus Annexes A1-5.xls", which is a Microsoft
Excel*, Version 5.0 spreadsheet, that provides in electronic format certain
information shown in Annexes A-1, A-1A, A-1B, A-2, A-3, A-4 and A-5. In
addition, the spreadsheet provides certain Mortgage Loan and Mortgaged Property
information contained in Annex A-1 and information detailing the changes in the
amount of monthly payments with regard to certain Mortgage Loans. As described
under "DESCRIPTION OF THE CERTIFICATES--Reports to Certificateholders; Available
Information" in the Prospectus Supplement, each month the Paying Agent will make
available through its internet website an electronic file in CMSA format
updating and supplementing the information contained in the "WBCMT 2003-C4
Prospectus Annexes A1-5.xls" file.
To open the file, insert the diskette into your floppy drive. Copy the file
"WBCMT 2003-C4 Prospectus Annexes A1-5.xls" to your hard drive or network drive.
Open the file "WBCMT 2003-C4 Prospectus Annexes A1-5.xls" as you would normally
open any spreadsheet in Microsoft Excel. After the file is opened, a securities
law legend will be displayed. READ THE LEGEND CAREFULLY. To view the data, see
the worksheets labeled "Disclaimer", "A-1 Loan and Property Schedule" or "A-1A
Loan Group 1 Prop Schedule" or "A-1B Loan Group 2 Prop Schedule" or "A-2
Multifamily Data" or "A-3 Reserve Accounts" or "A-4 Commercial Tenant Schedule"
or "A-5 Crossed Collateralized Pool", respectively.
* Microsoft Excel is a registered trademark of Microsoft Corporation.
- ------------------------------------------------------
- ------------------------------------------------------
UNTIL JULY 7, 2003, ALL DEALERS THAT EFFECT TRANSACTIONS IN THE OFFERED
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS OFFERING, MAY BE REQUIRED TO
DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS. THIS IS IN ADDITION TO THE
DEALERS' OBLIGATION TO DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN
ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.
------------------------
TABLE OF CONTENTS
<Table>
<Caption>
PAGE
-----
PROSPECTUS SUPPLEMENT
Summary of Prospectus Supplement................ S-5
Risk Factors.................................... S-34
Description Of The Mortgage Pool................ S-79
Servicing of the Mortgage Loans................. S-156
Description of the Certificates................. S-167
Yield and Maturity Considerations............... S-199
Use of Proceeds................................. S-205
Material Federal Income Tax Consequences........ S-205
ERISA Considerations............................ S-207
Legal Investment................................ S-210
Method of Distribution.......................... S-210
Legal Matters................................... S-211
Ratings......................................... S-212
Index of Defined Terms.......................... S-213
Annex A-1....................................... A-1
Annex A-1A...................................... A-1A
Annex A-1B...................................... A-1B
Annex A-2....................................... A-2
Annex A-3....................................... A-3
Annex A-4....................................... A-4
Annex A-5....................................... A-5
Annex B......................................... B-1
Annex C......................................... C-1
Annex D......................................... D-1
Annex E......................................... E-1
Annex F......................................... F-1
Annex G......................................... G-1
Annex H......................................... H-1
Annex I......................................... I-1
Annex J......................................... J-1
Annex K......................................... K-1
PROSPECTUS
Additional Information.......................... 4
Incorporation of Certain Information By
Reference..................................... 4
Summary of Prospectus........................... 5
Risk Factors.................................... 11
Description of the Trust Funds.................. 34
Yield Considerations............................ 40
The Depositor................................... 45
Use of Proceeds................................. 45
Description of the Certificates................. 46
Description of the Pooling and Servicing
Agreements.................................... 53
Description of Credit Support................... 67
Certain Legal Aspects of Mortgage Loans and
Leases........................................ 69
Material Federal Income Tax Consequences........ 84
State and Other Tax Consequences................ 108
ERISA Considerations............................ 108
Legal Investment................................ 112
Method of Distribution.......................... 114
Legal Matters................................... 115
Financial Information........................... 115
Ratings......................................... 115
Index of Principal Definitions.................. 116
</Table>
- ------------------------------------------------------
- ------------------------------------------------------
- ------------------------------------------------------
- ------------------------------------------------------
$534,834,000
(APPROXIMATE)
WACHOVIA COMMERCIAL
MORTGAGE SECURITIES, INC.
(DEPOSITOR)
WACHOVIA BANK COMMERCIAL
MORTGAGE TRUST
COMMERCIAL MORTGAGE PASS-THROUGH
CERTIFICATES SERIES 2003-C4
-------------------------------------------
PROSPECTUS SUPPLEMENT
-------------------------------------------
WACHOVIA
ABN AMRO INCORPORATED
NOMURA
April 2, 2003
- ------------------------------------------------------
- ------------------------------------------------------