SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15 (d) of the
Securities Exchange Act of 1934
Date of Report : July 15, 2003
(Date of earliest event reported)
Commission File No.: 333-83930-02
Wachovia Commercial Mortgage Securities, Inc.
Commercial Mortgage Pass-Through Certificates
Series 2002-C2
(Exact name of registrant as specified in its charter)
New York (governing law of Pooling and Servicing Agreement)
(State of Incorporation)
52-2383394
52-2383395
(I.R.S. Employer Identification No.)
c/o Wells Fargo Bank Minnesota, N.A.
9062 Old Annapolis Road
Columbia, Maryland 21045
(Address of principal executive offices) (Zip Code)
(410) 884-2000
Registrant's Full Telephone Number
(Former name, former address and former fiscal year,
if changed since last report)
ITEM 5. Other Events
On July 15, 2003 a distribution was made to holders of Wachovia
Commercial Mortgage Securities, Inc.,Commercial Mortgage Pass-Through
Certificates, Series 2002-C2.
ITEM 7. Financial Statements and Exhibits
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit Number Description
(EX-99.1) Monthly report distributed to holders of Commercial Mortgage
Pass-Through Certificates, Series 2002-C2, relating to the
July 15, 2003 distribution.
Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned hereunto duly authorized.
Wachovia Commercial Mortgage Securities, Inc
Commercial Mortgage Pass-Through Certificates
Series 2002-C2
By: Wells Fargo Bank Minnesota, N.A., as Trustee
By: /s/ Beth Belfield, Assistant Vice President
By: Beth Belfield, Assistant Vice President
Date: July 15, 2003
INDEX TO EXHIBITS
Exhibit Number Description
(EX-99.1) Monthly report distributed to holders of Commercial Mortgage
Pass-Through Certificates, Series 2002-C2, relating to the
July 15, 2003 distribution.
EX-99.1
Wells Fargo Bank Minnesota, N.A.
Corporate Trust Services
9062 Old Annapolis Rd
Columbia, MD 21045-1951
Wachovia Commercial Mortgage Securities, Inc.
Commercial Mortgage Pass-Through Certificates
Series 2002-C2
For Additional Information, please contact
CTSLink Customer Service
(301) 815-6600
Reports Available on the World Wide Web
@ www.ctslink.com/cmbs
Payment Date: 07/15/2003
Record Date: 06/30/2003
DISTRIBUTION DATE STATEMENT
Table of Contents
STATEMENT SECTIONS PAGE(s)
Certificate Distribution Detail 2
Certificate Factor Detail 3
Reconciliation Detail 4
Other Required Information 5
Cash Reconciliation 6
Ratings Detail 7
Current Mortgage Loan and Property Stratification Tables 8 - 10
Mortgage Loan Detail 11 - 14
Principal Prepayment Detail 15
Historical Detail 16
Delinquency Loan Detail 17 - 18
Specially Serviced Loan Detail 19 - 20
Modified Loan Detail 21
Liquidated Loan Detail 22
Depositor
Wachovia Commercial Mortgage
Securities, Inc.
301 South College Street
Charlotte, NC 28288-1016
Contact: Tim Steward
Phone Number: (704) 593-7822
Master Servicer
Wachovia Bank, National Association
8739 Research Drive
URP 4, NC1075
Charlotte, NC 28262
Contact: Timothy S.Ryan
Phone Number: (704) 593-7878
Special Servicer
Lend Lease Asset Management, LP
700 N. Pearl Street
Suite 1900
Dallas, TX 75201-7424
Contact: Michael O'Hanlon
Phone Number: (214) 999-7009
This report has been compiled from information provided to Wells Fargo Bank MN,
N.A. by various third parties, which may include the Servicer, Master Servicer,
Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently
confirmed the accuracy of information received from these third parties and
assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any
responsibility for the accuracy or completeness of information furnished by
third parties.
Copyright 2003, Wells Fargo Bank Minnesota, N.A.
Certificate Distribution Detail
Class CUSIP Pass-Through Original Beginning Principal
Rate Balance Balance Distribution
<s> <c> <c> <c> <c> <c>
A-1 929766BH5 3.002000% 36,056,000.00 33,030,796.14 465,371.86
A-2 929766BJ1 4.043000% 80,000,000.00 78,052,574.47 299,575.53
A-3 929766CR2 4.440000% 88,219,000.00 88,219,000.00 0.00
A-4 929766CS0 4.980000% 471,716,000.00 471,716,000.00 0.00
B 929766BK8 5.126000% 32,815,000.00 32,815,000.00 0.00
C 929766BL6 5.215000% 10,939,000.00 10,939,000.00 0.00
D 929766BM4 5.274000% 28,439,000.00 28,439,000.00 0.00
E 929766BN2 5.373000% 8,751,000.00 8,751,000.00 0.00
F 929766BP7 5.719000% 10,938,000.00 10,938,000.00 0.00
G 929766BQ5 5.768000% 15,314,000.00 15,314,000.00 0.00
H 929766BR3 6.113000% 13,126,000.00 13,126,000.00 0.00
J 929766BS1 4.942000% 16,408,000.00 16,408,000.00 0.00
K 929766BT9 4.942000% 15,313,000.00 15,313,000.00 0.00
L 929766BU6 4.942000% 4,376,000.00 4,376,000.00 0.00
M 929766BV4 4.942000% 8,751,000.00 8,751,000.00 0.00
N 929766BW2 4.942000% 7,656,000.00 7,656,000.00 0.00
O 929766BX0 4.942000% 6,165,000.00 6,165,000.00 0.00
P 929766CP6 4.942000% 20,087,992.76 20,087,992.76 0.00
Z N/A 0.000000% 0.00 0.00 0.00
R-I N/A 0.000000% 0.00 0.00 0.00
R-II N/A 0.000000% 0.00 0.00 0.00
Totals 875,069,992.76 870,097,363.37 764,947.39
Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current
Distribution Penalties Additional Trust Distribution Balance Subordination
Fund Expenses Level(1)
<s> <c> <c> <c> <c> <c> <c> <c>
A-1 929766BH5 82,632.04 0.00 0.00 548,003.90 32,565,424.28 22.90%
A-2 929766BJ1 262,972.13 0.00 0.00 562,547.66 77,752,998.94 22.90%
A-3 929766CR2 326,410.30 0.00 0.00 326,410.30 88,219,000.00 22.90%
A-4 929766CS0 1,957,621.40 0.00 0.00 1,957,621.40 471,716,000.00 22.90%
B 929766BK8 140,174.74 0.00 0.00 140,174.74 32,815,000.00 19.13%
C 929766BL6 47,539.07 0.00 0.00 47,539.07 10,939,000.00 17.87%
D 929766BM4 124,989.40 0.00 0.00 124,989.40 28,439,000.00 14.60%
E 929766BN2 39,182.60 0.00 0.00 39,182.60 8,751,000.00 13.59%
F 929766BP7 52,128.69 0.00 0.00 52,128.69 10,938,000.00 12.33%
G 929766BQ5 73,609.29 0.00 0.00 73,609.29 15,314,000.00 10.57%
H 929766BR3 66,866.03 0.00 0.00 66,866.03 13,126,000.00 9.06%
J 929766BS1 67,573.61 0.00 0.00 67,573.61 16,408,000.00 7.17%
K 929766BT9 63,064.04 0.00 0.00 63,064.04 15,313,000.00 5.41%
L 929766BU6 18,021.83 0.00 0.00 18,021.83 4,376,000.00 4.91%
M 929766BV4 36,039.54 0.00 0.00 36,039.54 8,751,000.00 3.90%
N 929766BW2 31,529.96 0.00 0.00 31,529.96 7,656,000.00 3.02%
O 929766BX0 25,389.53 0.00 0.00 25,389.53 6,165,000.00 2.31%
P 929766CP6 82,729.05 0.00 0.00 82,729.05 20,087,992.76 0.00%
Z N/A 0.00 0.00 0.00 0.00 0.00 0.00%
R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00%
R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00%
Totals 3,498,473.25 0.00 0.00 4,263,420.64 869,332,415.98
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
<s> <c> <c> <c> <c>
IO-I 929766BY8 0.121462% 875,069,992.76 870,097,363.37
IO-II 929766BZ5 1.788174% 488,120,000.01 488,120,000.00
IO-III 929766CA9 1.368157% 336,495,000.00 336,495,000.00
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
<s> <c> <c> <c> <c> <c>
IO-I 929766BY8 88,069.84 0.00 88,069.84 869,332,415.98
IO-II 929766BZ5 727,369.55 0.00 727,369.55 488,120,000.00
IO-III 929766CA9 383,648.41 0.00 383,648.41 336,495,000.00
<FN>
(1) Calculated by taking (A) the sum of the ending certificate balance of all
classes less (B) the sum of (i) the ending certificate balance of the designated
class and (ii) the ending certificate balance of all classes which are not
subordinate to the designated class and dividing the result by (A).
</FN>
Certificate Factor Detail
Realized Loss/
Beginning Principal Interest Prepayment Additional Trust Ending
Class CUSIP Balance Distribution Distribution Penalties Fund Expenses Balance
<c> <c> <c>
A-1 929766BH5 916.09707511 12.90691868 2.29176947 0.00000000 0.00000000 903.19015642
A-2 929766BJ1 975.65718088 3.74469413 3.28715163 0.00000000 0.00000000 971.91248675
A-3 929766CR2 1,000.00000000 0.00000000 3.70000000 0.00000000 0.00000000 1,000.00000000
A-4 929766CS0 1,000.00000000 0.00000000 4.15000000 0.00000000 0.00000000 1,000.00000000
B 929766BK8 1,000.00000000 0.00000000 4.27166662 0.00000000 0.00000000 1,000.00000000
C 929766BL6 1,000.00000000 0.00000000 4.34583326 0.00000000 0.00000000 1,000.00000000
D 929766BM4 1,000.00000000 0.00000000 4.39499982 0.00000000 0.00000000 1,000.00000000
E 929766BN2 1,000.00000000 0.00000000 4.47749971 0.00000000 0.00000000 1,000.00000000
F 929766BP7 1,000.00000000 0.00000000 4.76583379 0.00000000 0.00000000 1,000.00000000
G 929766BQ5 1,000.00000000 0.00000000 4.80666645 0.00000000 0.00000000 1,000.00000000
H 929766BR3 1,000.00000000 0.00000000 5.09416654 0.00000000 0.00000000 1,000.00000000
J 929766BS1 1,000.00000000 0.00000000 4.11833313 0.00000000 0.00000000 1,000.00000000
K 929766BT9 1,000.00000000 0.00000000 4.11833344 0.00000000 0.00000000 1,000.00000000
L 929766BU6 1,000.00000000 0.00000000 4.11833410 0.00000000 0.00000000 1,000.00000000
M 929766BV4 1,000.00000000 0.00000000 4.11833390 0.00000000 0.00000000 1,000.00000000
N 929766BW2 1,000.00000000 0.00000000 4.11833333 0.00000000 0.00000000 1,000.00000000
O 929766BX0 1,000.00000000 0.00000000 4.11833414 0.00000000 0.00000000 1,000.00000000
P 929766CP6 1,000.00000000 0.00000000 4.11833332 0.00000000 0.00000000 1,000.00000000
Z N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Beginnning Ending
Notional Interest Prepayment Notional
Class CUSIP Amount Distribution Penalties Amount
IO-I 929766BY8 994.31744954 0.10064320 0.00000000 993.44329388
IO-II 929766BZ5 999.99999998 1.49014494 0.00000000 999.99999998
IO-III 929766CA9 1,000.00000000 1.14013109 0.00000000 1,000.00000000
Reconciliation Detail
Advance Summary
<s> <c>
P & I Advances Outstanding 2,086,714.25
Servicing Advances Outstanding 0.00
Reimbursement for Interest on P&I Advances 0.00
paid from general collections
Reimbursement for Interest on Servicing Advances 0.00
paid from general collections
Aggregate amount of Nonrecoverable Advances 0.00
Servicing Fee Summary
<s> <c>
Current Period Accrued Servicing Fees 30,660.74
Less Delinquent Servicing Fees 11,326.09
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 10,375.87
Plus Adjustments for Prior Servicing Calculation 0.00
Total Servicing Fees Collected 29,710.52
Certificate Interest Reconciliation
Class Accrued Net Aggregate Deferred Distributable Distributable Additional Interest Remaining Unpaid
Certificate Prepayment Interest Certificate Certificate Trust Fund Distribution Distributable
Interest Interest Shortfall Amount Interest Interest Expenses Certificate
Adjustment Interest
<s> <c> <c> <c> <c> <c> <c> <c>
A-1 82,632.04 0.00 0.00 82,632.04 0.00 0.00 82,632.04 0.00
A-2 262,972.13 0.00 0.00 262,972.13 0.00 0.00 262,972.13 0.00
A-3 326,410.30 0.00 0.00 326,410.30 0.00 0.00 326,410.30 0.00
A-4 1,957,621.40 0.00 0.00 1,957,621.40 0.00 0.00 1,957,621.40 0.00
IO-I 88,069.84 0.00 0.00 88,069.84 0.00 0.00 88,069.84 0.00
IO-II 727,369.55 0.00 0.00 727,369.55 0.00 0.00 727,369.55 0.00
IO-III 383,648.41 0.00 0.00 383,648.41 0.00 0.00 383,648.41 0.00
B 140,174.74 0.00 0.00 140,174.74 0.00 0.00 140,174.74 0.00
C 47,539.07 0.00 0.00 47,539.07 0.00 0.00 47,539.07 0.00
D 124,989.41 0.00 0.00 124,989.41 0.00 0.00 124,989.40 0.00
E 39,182.60 0.00 0.00 39,182.60 0.00 0.00 39,182.60 0.00
F 52,128.69 0.00 0.00 52,128.69 0.00 0.00 52,128.69 0.00
G 73,609.29 0.00 0.00 73,609.29 0.00 0.00 73,609.29 0.00
H 66,866.03 0.00 0.00 66,866.03 0.00 0.00 66,866.03 0.00
J 67,573.61 0.00 0.00 67,573.61 0.00 0.00 67,573.61 0.00
K 63,064.04 0.00 0.00 63,064.04 0.00 0.00 63,064.04 0.00
L 18,021.83 0.00 0.00 18,021.83 0.00 0.00 18,021.83 0.00
M 36,039.54 0.00 0.00 36,039.54 0.00 0.00 36,039.54 0.00
N 31,529.96 0.00 0.00 31,529.96 0.00 0.00 31,529.96 0.00
O 25,389.53 0.00 0.00 25,389.53 0.00 0.00 25,389.53 0.00
P 82,729.05 0.00 0.00 82,729.05 0.00 0.00 82,729.05 0.00
Total 4,697,561.06 0.00 0.00 4,697,561.06 0.00 0.00 4,697,561.05 0.00
Other Required Information
<s> <c>
Available Distribution Amount (1) 5,462,508.44
Aggregate Number of Outstanding Loans 104
Aggregate Stated Principal Balance of Loans Before Distribution 870,097,363.37
Aggregate Stated Principal Balance of Loans After Distribution 869,332,415.98
Aggregate Unpaid Principal Balance of Loans 869,610,909.44
Aggregate Amount of Servicing Fee 29,710.52
Aggregate Amount of Special Servicing Fee 0.00
Aggregate Amount of Trustee Fee 2,030.23
Aggregate Trust Fund Expenses 0.00
Interest Reserve Deposit 0.00
Interest Reserve Withdrawal 0.00
Specially Serviced Loans not Delinquent
Number of Outstanding Loans 0
Aggregate Unpaid Principal Balance 0.00
(1) The Available Distribution Amount includes any Prepayment Premiums.
Appraisal Reduction Amount
Appraisal Cumulative Date Appraisal
Loan Reduction ASER Reduction
Number Amount Amount Effected
NONE
Cash Reconciliation Detail
<s> <c> <c>
Total Funds Collected
Interest:
Scheduled Interest 4,730,252.06
Interest reductions due to Nonrecoverability Determinations 0.00
Interest Adjustments 0.00
Deferred Interest 0.00
Net Prepayment Interest Shortfall 0.00
Net Prepayment Interest Excess 0.00
Extension Interest 0.00
Interest Reserve Withdrawal 0.00
Total Interest Collected 4,730,252.06
Principal:
Scheduled Principal 764,947.39
Unscheduled Principal 0.00
Principal Prepayments 0.00
Collection of Principal after Maturity Date 0.00
Recoveries from Liquidation and Insurance Proceeds 0.00
Excess of Prior Principal Amounts paid 0.00
Curtailments 0.00
Negative Amortization 0.00
Principal Adjustments 0.00
Total Principal Collected 764,947.39
Other:
Prepayment Penalties/Yield Maintenance 0.00
Repayment Fees 0.00
Borrower Option Extension Fees 0.00
Equity Payments Received 0.00
Net Swap Counterparty Payments Received 0.00
Total Other Collected: 0.00
Total Funds Collected 5,495,199.45
Total Funds Distributed
Fees:
Master Servicing Fee 30,660.74
Trustee Fee 2,030.23
Certificate Administration Fee 0.00
Insurer Fee 0.00
Miscellaneous Fee 0.00
Total Fees 32,690.96
Additional Trust Fund Expenses:
Reimbursement for Interest on Advances 0.00
ASER Amount 0.00
Special Servicing Fee 0.00
Rating Agency Expenses 0.00
Attorney Fees & Expenses 0.00
Bankruptcy Expense 0.00
Taxes Imposed on Trust Fund 0.00
Non-Recoverable Advances 0.00
Other Expenses 0.00
Total Additional Trust Fund Expenses 0.00
Interest Reserve Deposit 0.00
Payments to Certificateholders & Others:
Interest Distribution 4,697,561.05
Principal Distribution 764,947.39
Prepayment Penalties/Yield Maintenance 0.00
Borrower Option Extension Fees 0.00
Equity Payments Paid 0.00
Net Swap Counterparty Payments Paid 0.00
Total Payments to Certificateholders & Others 5,462,508.44
Total Funds Distributed 5,495,199.40
Ratings Detail
Original Ratings Current Ratings (1)
Class CUSIP Fitch Moody's S&P Fitch Moody's S&P
<s> <c> <c> <c> <c> <c> <c> <c>
A-1 929766BH5 X Aaa AAA X Aaa AAA
A-2 929766BJ1 X Aaa AAA X Aaa AAA
A-3 929766CR2 X Aaa AAA X Aaa AAA
A-4 929766CS0 X Aaa AAA X Aaa AAA
IO-I 929766BY8 X Aaa AAA X Aaa AAA
IO-II 929766BZ5 X Aaa AAA X Aaa AAA
IO-III 929766CA9 X Aaa AAA X Aaa AAA
B 929766BK8 X Aa2 AA X Aa2 AA
C 929766BL6 X Aa3 AA- X Aa3 AA-
D 929766BM4 X A2 A X A2 A
E 929766BN2 X A3 A- X A3 A-
F 929766BP7 X Baa1 BBB+ X Baa1 BBB+
G 929766BQ5 X Baa2 BBB X Baa2 BBB
H 929766BR3 X Baa3 BBB- X Baa3 BBB-
J 929766BS1 X Ba1 BB+ X Ba1 BB+
K 929766BT9 X Ba2 BB X Ba2 BB
L 929766BU6 X Ba3 BB- X Ba3 BB-
M 929766BV4 X B1 B+ X B1 B+
N 929766BW2 X B2 B X B2 B
O 929766BX0 X B3 B- X B3 B-
P 929766CP6 X NR NR X NR NR
<FN>
NR - Designates that the class was not rated by the above agency at the
time of original issuance.
X - Designates that the above rating agency did not rate any classes in this
transaction at the time of original issuance.
N/A - Data not available this period.
1) For any class not rated at the time of original issuance by any particular
rating agency, no request has been made subsequent to issuance to obtain rating
information, if any, from such rating agency. The current ratings were obtained
directly from the applicable rating agency within 30 days of the payment date
listed above. The ratings may have changed since they were obtained. Because the
ratings may have changed, you may want to obtain current ratings directly from
the rating agencies.
Fitch, Inc.
One State Street Plaza
New York, New York 10004
(212) 908-0500
Moody's Investors Service
99 Church Street
New York, New York 10007
(212) 553-0300
Standard & Poor's Rating Services
55 Water Street
New York, New York 10041
(212) 438-2430
</FN>
Current Mortgage Loan and Property Stratification Tables
Scheduled Balance
% Of
Scheduled # of Scheduled Agg. WAM Weighted
Balance Loans Balance Bal. (2) WAC Avg DSCR(1)
<s> <c> <c> <c> <c> <c> <c>
Below 1,000,000 0 0.00 0.00 111 0.0000 0.000000
1,000,001 to 2,000,000 6 9,767,747.86 1.12 122 6.7066 2.136323
2,000,001 to 3,000,000 15 37,922,955.74 4.36 107 6.9455 1.660731
3,000,001 to 4,000,000 20 71,413,782.96 8.21 110 6.5103 1.464205
4,000,001 to 5,000,000 3 13,417,297.47 1.54 114 6.7905 1.388634
5,000,001 to 6,000,000 10 52,838,426.87 6.08 110 6.9763 1.702732
6,000,001 to 7,000,000 8 50,645,114.74 5.83 111 6.7011 1.439897
7,000,001 to 8,000,000 7 52,336,091.45 6.02 91 6.2041 1.615238
8,000,001 to 9,000,000 3 25,194,731.59 2.90 110 6.4912 1.351800
9,000,001 to 10,000,000 3 29,103,738.91 3.35 107 6.5512 1.392203
10,000,001 to 15,000,000 17 208,380,595.54 23.97 111 6.4271 1.377003
15,000,001 to 20,000,000 3 46,816,758.18 5.39 96 6.0516 1.284222
20,000,001 to 25,000,000 4 92,859,713.41 10.68 75 6.1988 1.457939
25,000,001 to 30,000,000 1 26,255,639.30 3.02 109 5.6800 1.534779
30,000,001 to 35,000,000 1 34,685,452.53 3.99 106 6.7400 1.420000
35,000,001 to 40,000,000 2 72,694,369.43 8.36 110 7.1560 1.325445
40,000,001 and greater 1 45,000,000.00 5.18 106 6.6250 1.770000
Totals 104 869,332,415.98 100.00 106 6.5237 1.468999
State(3)
% Of
# of Scheduled Agg. WAM Weighted
State Props Balance Bal. (2) WAC Avg DSCR(1)
<s> <c> <c> <c> <c> <c> <c>
Alabama 1 8,018,870.07 0.92 48 6.6000 1.230000
Arizona 2 12,650,739.50 1.46 110 6.0257 1.522711
California 29 310,737,764.97 35.74 107 6.6143 1.453091
Colorado 2 9,906,028.56 1.14 111 6.8875 2.129722
Florida 9 67,084,414.65 7.72 111 6.3250 1.238415
Georgia 4 19,672,234.52 2.26 111 6.7755 1.678469
Illinois 5 25,954,393.30 2.99 111 6.3754 1.694369
Maryland 4 94,708,199.01 10.89 107 6.8667 1.345079
Massachusetts 3 12,909,864.53 1.49 110 6.4300 1.747804
Michigan 2 15,000,215.97 1.73 111 6.8678 1.386461
Minnesota 1 5,551,161.04 0.64 109 6.8750 1.289796
Mississippi 1 2,171,994.91 0.25 109 7.2000 1.500000
Missouri 1 2,771,854.51 0.32 111 7.4000 2.640000
Nevada 1 15,084,488.68 1.74 111 5.8500 1.200000
New Hampshire 1 6,043,827.28 0.70 107 7.3700 1.334405
New Mexico 2 6,093,233.33 0.70 163 6.6969 1.596853
North Carolina 2 5,806,363.53 0.67 110 6.5436 1.363881
Ohio 3 8,480,878.48 0.98 176 7.7225 2.485914
Oklahoma 4 14,003,452.32 1.61 111 6.5587 1.381195
Oregon 1 3,687,178.27 0.42 95 7.7500 1.730000
Pennsylvania 2 7,611,542.65 0.88 110 6.4886 1.445630
Rhode Island 1 45,000,000.00 5.18 110 6.6250 1.770000
South Carolina 1 1,507,397.04 0.17 111 6.1900 1.377521
Tennessee 1 1,785,141.93 0.21 110 6.7500 1.360000
Texas 13 57,150,264.47 6.57 104 6.2574 1.455805
Utah 1 3,472,841.48 0.40 111 6.5000 1.370000
Virginia 6 51,430,121.47 5.92 83 6.0644 1.445381
Washington 4 48,841,885.06 5.62 97 5.9212 1.448201
Washington,DC 1 6,196,064.45 0.71 111 6.0000 1.280000
Totals 108 869,332,415.98 100.00 106 6.5237 1.468999
Debt Service Coverage Ratio(1)
Debt Service # of Scheduled % of Weighted
Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<s> <c> <c> <c> <c> <c> <c>
1.19 or less 6 58,857,470.69 6.77 110 6.5097 0.984579
1.20 to 1.24 5 44,989,783.92 5.18 100 6.0816 1.212668
1.25 to 1.29 11 84,767,685.16 9.75 113 6.8082 1.280596
1.30 to 1.34 11 73,698,116.18 8.48 110 6.4909 1.324907
1.35 to 1.39 17 154,303,427.60 17.75 107 6.6299 1.359986
1.40 to 1.44 10 107,457,225.54 12.36 104 6.5018 1.416882
1.45 to 1.49 9 82,946,318.50 9.54 89 6.2821 1.468096
1.50 to 1.54 8 93,153,823.88 10.72 101 6.1992 1.517855
1.55 to 1.59 1 2,269,749.94 0.26 111 6.5000 1.580000
1.60 to 1.64 3 21,813,816.70 2.51 111 6.0172 1.617093
1.65 to 1.69 0 0.00 0.00 0 0.0000 0.000000
1.70 to 1.74 6 26,877,421.14 3.09 119 6.5594 1.723189
1.75 to 1.79 2 55,209,145.21 6.35 110 6.5908 1.771849
1.80 to 1.89 1 2,618,156.99 0.30 51 6.2000 1.890000
1.90 to 1.99 2 8,219,308.55 0.95 177 7.4834 1.936978
2.0 to 2.2 3 11,650,531.17 1.34 111 6.6169 2.111633
2.2 or greater 9 40,500,434.81 4.66 111 7.3531 2.582777
Totals 104 869,332,415.98 100.00 106 6.5237 1.468999
Property Type
Property # of Scheduled % of Weighted
Type Props Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<s> <c> <c> <c> <c> <c> <c>
Industrial 3 14,726,520.30 1.69 148 6.8578 1.586225
Lodging 10 48,754,941.29 5.61 111 7.4000 2.438853
Mixed Use 2 6,671,994.91 0.77 111 6.4783 1.378597
Mobile Home Park 1 5,150,739.50 0.59 109 6.5000 1.250000
Multi-Family 30 201,125,682.85 23.14 98 6.3662 1.373661
Office 22 201,900,417.53 23.22 101 6.2413 1.440191
Retail 40 391,002,119.60 44.98 111 6.6298 1.411993
Totals 108 869,332,415.98 100.00 106 6.5237 1.468999
Note Rate
Note # of Scheduled % of Weighted
Rate Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<s> <c> <c> <c> <c> <c> <c>
5.999% or less 11 129,297,925.25 14.87 88 5.8209 1.472777
6.000% to 6.249% 16 137,287,496.65 15.79 108 6.0671 1.405965
6.250% to 6.499% 20 143,890,054.52 16.55 109 6.3646 1.336977
6.500% to 6.749% 19 208,978,720.63 24.04 109 6.6136 1.463269
6.750% to 6.999% 10 60,135,527.86 6.92 109 6.8046 1.320754
7.700% to 7.249% 11 106,486,582.59 12.25 107 7.1337 1.355742
7.250% to 7.499% 14 71,927,159.89 8.27 114 7.3748 2.112626
7.500% or greater 3 11,328,948.59 1.30 153 7.8145 1.737332
Totals 104 869,332,415.98 100.00 106 6.5237 1.468999
Seasoning
# of Scheduled % of Weighted
Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<s> <c> <c> <c> <c> <c> <c>
12 months or less 97 806,823,828.42 92.81 106 6.4666 1.471810
13 to 24 months 6 58,821,409.29 6.77 114 7.2309 1.414075
25 to 36 months 1 3,687,178.27 0.42 95 7.7500 1.730000
37 to 48 months 0 0.00 0.00 0 0.0000 0.000000
49 months and greater 0 0.00 0.00 0 0.0000 0.000000
Totals 104 869,332,415.98 100.00 106 6.5237 1.468999
Anticipated Remaining Term (ARD and Balloon Loans)
Anticipated # of Scheduled % of Weighted
Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<s> <c> <c> <c> <c> <c> <c>
60 months or less 5 43,636,581.53 5.02 50 6.0496 1.434579
61 to 84 months 1 26,255,639.30 3.02 75 5.6800 1.534779
85 to 108 months 9 106,760,739.06 12.28 106 7.2105 1.354117
109 to 120 months 85 669,564,703.90 77.02 110 6.4751 1.483957
121 months or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 100 846,217,663.79 97.34 106 6.5212 1.466607
Remaining Stated Term (Fully Amortizing Loans)
Remaining # of Scheduled % of Weighted
Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<s> <c> <c> <c> <c> <c> <c>
120 months or less 0 0.00 0.00 0 0.0000 0.000000
120 to 192 months 1 12,800,000.00 1.47 61 5.9700 1.432109
193 to 264 months 3 10,314,752.19 1.19 222 7.4150 1.710985
265 to 336 months 0 0.00 0.00 0 0.0000 0.000000
337 months or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 4 23,114,752.19 2.66 133 6.6148 1.556555
Remaining Amortization Term (ARD and Balloon Loans)
Remaining # of Scheduled % of Weighted
Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<s> <c> <c> <c> <c> <c> <c>
Interest Only 8 109,570,000.00 12.60 97 6.3089 1.578558
120 months or less 0 0.00 0.00 0 0.0000 0.000000
120 to 192 months 0 0.00 0.00 0 0.0000 0.000000
193 to 264 months 2 5,535,822.62 0.64 110 6.5541 1.270000
265 to 336 months 17 88,020,675.38 10.13 110 7.0076 2.003671
337 months or greater 73 643,091,165.79 73.98 106 6.4906 1.375717
Totals 100 846,217,663.79 97.34 106 6.5212 1.466607
Age of Most Recent NOI
Age of Most # of Scheduled % of Weighted
Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<s> <c> <c> <c> <c> <c> <c>
Underwriter's Information 41 353,455,668.66 40.66 105 6.4834 1.405823
1 year or less 63 515,876,747.32 59.34 107 6.5513 1.512283
1 to 2 years 0 0.00 0.00 0 0.0000 0.000000
2 years or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 104 869,332,415.98 100.00 106 6.5237 1.468999
<FN>
(1)The Trustee makes no representations as to the accuracy of the data provided
by the borrower for this calculation. "NAP" means not applicable and relates to
the omission of credit lease loans in the calculation of DSCR.
(2)Anticipated Remaining Term and WAM are each calculated based upon the term
from the current month to the earlier of the Anticipated Repayment Date, if
applicable, and the maturity date.
(3)Data in this table was calculated by allocating pro-rata the current loan
information to the properties based upon the Cut-off Date Balance of the related
mortgage loan as disclosed in the offering document.
</FN>
Mortgage Loan Detail
Loan Property Interest Principal Gross
Number ODCR Type(1) City State Payment Payment Coupon
<s> <c> <c> <c> <c> <c> <c> <c>
502737614 1 RT Smithfield RI 248,437.50 0.00 6.625%
567000002 2 RT Valencia CA 223,223.35 31,322.23 7.200%
567000003 3 MF Randallstown MD 210,653.43 31,520.87 7.110%
567000004 4 RT Gaithersburg MD 194,995.13 31,781.60 6.740%
567000005 5 OF Tacoma WA 124,414.23 29,056.19 5.680%
502697602 6 RT Northridge CA 130,714.85 22,167.18 6.575%
567000007 7 MF Ashburn VA 116,000.00 0.00 5.800%
567000008 8 RT Laguna Niguel CA 121,235.16 22,179.71 6.370%
502747318 9 RT Encinitas CA 112,084.55 22,935.68 6.050%
567000010 10 RT Puyallup WA 84,764.96 17,042.17 6.100%
502745110 11 MF Las Vegas NV 73,615.73 16,173.28 5.850%
502751714 12 RT Paso Robles CA 77,961.75 15,133.53 6.200%
502743125 13 MF Temple Terrace FL 77,303.94 14,745.78 6.250%
567000014 14 MF Houston TX 71,949.28 14,985.55 6.000%
567000015 15 OF Culver City CA 69,089.59 20,951.53 6.000%
502730612 16 RT Calabasas CA 71,955.57 13,620.07 6.290%
502738711 17 OF Santa Monica CA 74,347.90 13,003.90 6.500%
567000018 18 OF Bakersfield CA 63,680.00 0.00 5.970%
502741911 19 MF Houston TX 69,744.10 11,701.39 6.640%
567000020 20 OF Sparks MD 69,720.00 0.00 6.640%
502746413 21 OF Pembroke Pines FL 61,011.32 12,934.80 5.950%
502741906 22 OF Rockville MD 67,003.73 10,828.04 6.750%
502742425 23 LO Long Beach CA 70,901.04 14,068.83 7.400%
502746414 24 OF Palm Beach Gardens FL 56,091.05 11,891.68 5.950%
567000025 25 RT Rancho Santa Margarit CA 62,960.81 10,054.81 6.800%
667000026 26 OF Studio City CA 58,608.33 0.00 6.500%
502740918 27 RT Bloomfield Hills MI 59,042.32 9,808.41 6.650%
502742435 28 OF Maitland FL 54,841.97 9,855.14 6.440%
567000029 29 RT Rancho Santa Margarit CA 58,763.53 9,072.28 6.900%
502746821 30 RT Harrisonburg VA 50,371.81 10,163.09 6.090%
667000031 31 RT Newark CA 59,541.46 8,054.23 7.310%
502745001 32 RT Newnan GA 49,122.91 9,370.22 6.250%
667000033 33 OF North Hollywood CA 48,041.51 8,548.99 6.450%
502742918 34 MF Elgin IL 44,229.99 7,975.64 6.430%
567000035 35 MF Huntsville AL 44,145.51 7,585.85 6.600%
502741213 36 RT Lawndale CA 42,039.81 7,929.86 6.300%
502746707 37 OF Irving TX 38,210.53 8,394.80 5.850%
502750138 38 MF Scottsdale AZ 35,625.00 0.00 5.700%
502742432 39 LO Costa Mesa CA 45,841.19 9,096.23 7.400%
502737611 40 OF Charlottesville VA 38,735.50 7,118.94 6.375%
502745707 41 RT Lake Bluff IL 36,098.69 7,518.61 6.000%
502746706 42 OF Irving TX 34,284.51 7,668.33 5.800%
567000043 43 IN Tustin CA 35,002.10 10,614.44 6.000%
502742917 44 MF Westfield MA 37,000.09 6,671.93 6.430%
502741917 45 RT North Lauderdale FL 35,767.76 5,742.52 6.750%
502746419 46 MF Washington DC 31,012.62 6,459.29 6.000%
502731815 47 RT Woodland Hills CA 35,642.31 5,320.36 7.000%
567000048 48 RT Woodland Hills CA 36,458.67 5,030.03 7.220%
567000049 49 RT Nashua NH 37,149.64 4,960.76 7.370%
502745312 50 OF San Jose CA 35,072.50 7,829.00 7.000%
502742415 51 LO Boulder CO 36,672.95 7,276.98 7.400%
567000052 52 RT Bloomington MN 31,831.92 4,956.10 6.875%
502744711 53 OF Los Angeles CA 26,918.95 5,606.67 6.000%
502742424 54 LO Lombard Il 33,005.66 6,549.28 7.400%
502742915 55 MF Modesto CA 28,069.03 5,061.47 6.430%
567000056 56 MH Mesa AZ 27,926.60 4,940.94 6.500%
567000057 57 IN Maumee OH 33,584.65 10,207.53 7.940%
667000058 58 OF Oklahoma City OK 27,503.88 4,810.60 6.500%
502742412 59 LO Atlanta GA 31,172.01 6,185.43 7.400%
567000060 60 OF Lakewood CA 30,845.71 4,187.75 7.320%
567000061 61 MF San Bernardino CA 26,100.47 4,154.16 6.860%
502745217 62 MU Boca Raton FL 22,987.50 0.00 6.130%
502742428 63 LO Southfield MI 26,893.50 5,336.45 7.400%
502742513 64 MF Chicago IL 19,166.67 0.00 5.750%
567000065 65 OF Denver CO 20,248.95 4,042.54 6.120%
502735512 66 OF Cranberry Township PA 21,732.54 3,734.60 6.570%
502731814 67 RT Chesapeake VA 21,331.29 3,820.04 6.450%
502742916 68 MF Sacramento CA 21,264.42 3,834.44 6.430%
567000069 69 MF Grand Prairie TX 21,886.98 5,497.42 6.650%
265950523 70 RT Eugene OR 23,832.61 3,032.85 7.750%
502737007 71 RT Greenville NC 20,076.35 7,793.76 6.630%
502742908 72 RT Kennett Square PA 19,463.40 3,523.94 6.400%
567000073 73 MF Dallas TX 19,483.50 3,467.09 6.450%
567000074 74 MF Tacoma WA 18,111.37 3,772.23 6.000%
502741915 75 RT Taylorsville UT 18,829.06 3,293.32 6.500%
502742919 76 MF Westfield MA 18,287.40 3,297.62 6.430%
667000077 77 OF Oklahoma City OK 18,291.09 3,199.22 6.500%
502737613 78 RT Oklahoma City OK 18,507.72 3,006.28 6.750%
567000079 79 MF Victorville CA 16,925.91 3,285.57 6.200%
567000080 80 RT Grottoes VA 17,919.67 3,028.34 6.600%
502735505 81 RT Beaumont TX 19,006.79 2,671.12 7.180%
502740927 82 RT Santa Fe NM 17,755.99 2,869.43 6.750%
502737423 83 RT Newport News VA 15,696.06 2,994.04 6.250%
502742413 84 LO Smyrna GA 18,336.48 3,638.49 7.400%
567000085 85 RT Los Lunas NM 16,304.18 7,056.75 6.640%
567000086 86 RT Rancho Santa Margarit CA Margarit 16,798.99 2,494.78 7.000%
502742429 87 LO Chesterfield MO 17,114.04 3,395.93 7.400%
502722602 88 IN Pembroke Pines FL 15,713.36 3,455.89 7.050%
567000089 89 MF El Paso TX 13,540.72 2,628.46 6.200%
502742913 90 MF Amherst MA 13,954.77 2,516.36 6.430%
567000091 91 MF Pompano Beach FL 16,457.64 2,007.64 7.660%
667000092 92 RT Santa Maria CA 14,246.07 2,012.37 7.180%
502736106 93 RT Holly Hill FL 13,748.66 2,052.27 7.000%
567000094 94 RT Lynnwood WA 13,983.16 4,741.91 7.250%
667000095 95 OF Oklahoma City OK 12,306.14 2,152.42 6.500%
567000096 96 RT Dalton GA 12,563.20 2,030.26 6.750%
502745918 97 RT Sylva NC 11,640.27 2,120.86 6.400%
567000098 98 MU Ridgeland MS 13,048.66 2,782.30 7.200%
502742417 99 LO Sharonville OH 12,224.32 2,425.66 7.400%
502741016 100 RT Odessa TX 10,224.48 4,211.06 6.410%
667000101 101 MF Lewisburg TN 10,050.56 1,624.21 6.750%
567000102 102 MF Greenville SC 7,783.48 1,516.19 6.190%
502742419 103 LO Dayton OH 8,862.63 1,758.60 7.400%
502741109 104 MF Chicago IL 5,510.42 0.00 5.750%
Totals 4,730,252.06 764,947.39
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<s> <c> <c> <c> <c> <c> <c>
502737614 N/A 09/01/2012 N 45,000,000.00 45,000,000.00 06/01/2003
567000002 N/A 07/11/2012 N 37,203,891.72 37,172,569.49 06/11/2003
567000003 N/A 02/11/2012 N 35,553,320.81 35,521,799.94 07/11/2003
567000004 N/A 08/08/2012 N 34,717,234.13 34,685,452.53 07/08/2003
567000005 10/11/2009 09/11/2016 N 26,284,695.49 26,255,639.30 07/11/2003
502697602 N/A 11/01/2012 N 23,856,701.79 23,834,534.61 07/01/2003
567000007 N/A 10/11/2007 N 24,000,000.00 24,000,000.00 06/11/2003
567000008 N/A 10/11/2012 N 22,838,648.72 22,816,469.01 06/11/2003
502747318 10/11/2012 10/11/2032 N 22,231,645.47 22,208,709.79 06/11/2003
567000010 10/11/2012 10/11/2032 N 16,675,074.37 16,658,032.20 07/11/2003
502745110 N/A 10/11/2012 N 15,100,661.96 15,084,488.68 06/11/2003
502751714 N/A 10/11/2012 N 15,089,370.83 15,074,237.30 07/11/2003
502743125 N/A 10/11/2012 N 14,842,356.96 14,827,611.18 07/11/2003
567000014 N/A 10/11/2012 N 14,389,855.09 14,374,869.54 07/11/2003
567000015 N/A 10/11/2012 N 13,817,917.75 13,796,966.22 06/11/2003
502730612 N/A 09/11/2012 N 13,727,612.77 13,713,992.70 06/11/2003
502738711 N/A 10/11/2012 N 13,725,766.49 13,712,762.59 06/11/2003
567000018 08/01/2008 05/01/2014 N 12,800,000.00 12,800,000.00 07/01/2003
502741911 N/A 09/01/2012 N 12,604,356.01 12,592,654.62 07/01/2003
567000020 N/A 09/01/2012 N 12,600,000.00 12,600,000.00 07/01/2003
502746413 N/A 10/11/2012 N 12,304,803.25 12,291,868.45 07/11/2003
502741906 N/A 09/01/2012 N 11,911,774.58 11,900,946.54 07/01/2003
502742425 N/A 10/11/2012 N 11,497,466.18 11,483,397.35 06/11/2003
502746414 N/A 10/11/2012 N 11,312,480.36 11,300,588.68 07/11/2003
567000025 N/A 08/11/2012 N 11,110,730.40 11,100,675.59 07/11/2003
667000026 N/A 09/01/2012 N 10,820,000.00 10,820,000.00 07/01/2003
502740918 N/A 10/01/2012 N 10,654,252.97 10,644,444.56 07/01/2003
502742435 N/A 09/01/2012 N 10,219,000.35 10,209,145.21 07/01/2003
567000029 N/A 08/11/2012 N 10,219,744.59 10,210,672.31 07/11/2003
502746821 10/11/2012 10/11/2032 N 9,925,480.46 9,915,317.37 06/11/2003
667000031 N/A 07/01/2012 N 9,774,247.89 9,766,193.66 07/01/2003
502745001 N/A 10/01/2012 N 9,431,598.10 9,422,227.88 07/01/2003
667000033 N/A 10/01/2012 N 8,937,955.72 8,929,406.73 07/01/2003
502742918 N/A 09/01/2012 N 8,254,430.43 8,246,454.79 07/01/2003
567000035 N/A 07/11/2007 N 8,026,455.92 8,018,870.07 06/11/2003
502741213 N/A 09/01/2012 N 8,007,582.98 7,999,653.12 07/01/2003
502746707 N/A 10/11/2012 N 7,838,057.16 7,829,662.36 07/11/2003
502750138 N/A 10/11/2012 N 7,500,000.00 7,500,000.00 07/11/2003
502742432 N/A 10/11/2012 N 7,433,706.54 7,424,610.31 06/11/2003
502737611 N/A 09/01/2012 N 7,291,387.77 7,284,268.83 07/01/2003
502745707 N/A 10/11/2012 N 7,219,737.66 7,212,219.05 06/11/2003
502746706 N/A 10/11/2012 N 7,093,346.11 7,085,677.78 07/11/2003
567000043 N/A 10/11/2012 N 7,000,419.14 6,989,804.70 06/11/2003
502742917 N/A 09/01/2012 N 6,905,148.49 6,898,476.56 07/01/2003
502741917 N/A 10/01/2012 N 6,358,712.81 6,352,970.29 07/01/2003
502746419 N/A 10/11/2012 N 6,202,523.74 6,196,064.45 07/11/2003
502731815 N/A 08/01/2012 N 6,110,109.83 6,104,789.47 07/01/2003
567000048 N/A 09/11/2012 N 6,059,613.25 6,054,583.22 07/11/2003
567000049 06/11/2012 06/11/2032 N 6,048,788.04 6,043,827.28 06/11/2003
502745312 N/A 10/01/2012 N 6,012,427.77 6,004,598.77 07/01/2003
502742415 N/A 10/11/2012 N 5,946,965.28 5,939,688.30 06/11/2003
567000052 N/A 08/01/2012 N 5,556,117.14 5,551,161.04 07/01/2003
502744711 N/A 10/11/2007 N 5,383,790.61 5,378,183.94 06/11/2003
502742424 N/A 10/11/2012 N 5,352,268.74 5,345,719.46 06/11/2003
502742915 N/A 09/01/2012 N 5,238,388.50 5,233,327.03 07/01/2003
567000056 N/A 08/11/2012 N 5,155,680.44 5,150,739.50 07/11/2003
567000057 N/A 10/11/2021 N 5,075,765.25 5,065,557.72 07/11/2003
667000058 N/A 10/11/2012 N 5,077,639.72 5,072,829.12 07/11/2003
502742412 N/A 10/11/2012 N 5,054,920.50 5,048,735.07 06/11/2003
567000060 06/11/2012 06/11/2032 N 5,056,673.44 5,052,485.69 07/11/2003
567000061 N/A 05/11/2012 N 4,565,680.22 4,561,526.06 07/11/2003
502745217 N/A 11/11/2012 N 4,500,000.00 4,500,000.00 07/11/2003
502742428 N/A 10/11/2012 N 4,361,107.86 4,355,771.41 06/11/2003
502742513 N/A 11/11/2012 N 4,000,000.00 4,000,000.00 06/11/2003
567000065 N/A 10/11/2012 N 3,970,382.80 3,966,340.26 07/11/2003
502735512 N/A 09/01/2012 N 3,969,414.28 3,965,679.68 06/01/2003
502731814 N/A 09/01/2012 N 3,968,611.44 3,964,791.40 06/01/2003
502742916 N/A 09/01/2012 N 3,968,476.17 3,964,641.73 07/01/2003
567000069 N/A 08/11/2012 N 3,949,530.76 3,944,033.34 07/11/2003
265950523 N/A 06/01/2011 N 3,690,211.12 3,687,178.27 07/01/2003
502737007 N/A 09/01/2012 N 3,633,728.25 3,625,934.49 07/01/2003
502742908 10/01/2012 10/01/2032 N 3,649,386.91 3,645,862.97 07/01/2003
567000073 N/A 10/11/2007 N 3,624,837.62 3,621,370.53 06/11/2003
567000074 N/A 10/11/2012 N 3,622,273.82 3,618,501.59 06/11/2003
502741915 10/11/2012 10/11/2032 N 3,476,134.80 3,472,841.48 07/11/2003
502742919 N/A 09/01/2012 N 3,412,889.49 3,409,591.87 07/01/2003
667000077 N/A 10/11/2012 N 3,376,816.66 3,373,617.44 07/11/2003
502737613 08/01/2012 08/01/2032 N 3,290,262.10 3,287,255.82 07/01/2003
567000079 N/A 10/11/2012 N 3,275,981.78 3,272,696.21 07/11/2003
567000080 N/A 10/11/2012 N 3,258,122.50 3,255,094.16 06/11/2003
502735505 08/01/2012 08/01/2032 N 3,176,622.30 3,173,951.18 07/01/2003
502740927 09/01/2012 09/01/2032 N 3,156,620.26 3,153,750.83 07/01/2003
502737423 10/11/2012 10/11/2032 N 3,013,643.75 3,010,649.71 06/11/2003
502742413 N/A 10/11/2012 N 2,973,482.61 2,969,844.12 06/11/2003
567000085 N/A 10/11/2021 N 2,946,539.25 2,939,482.50 06/11/2003
567000086 N/A 09/11/2012 N 2,879,826.08 2,877,331.30 07/11/2003
502742429 N/A 10/11/2012 N 2,775,250.44 2,771,854.51 06/11/2003
502722602 N/A 10/01/2012 N 2,674,613.77 2,671,157.88 07/01/2003
567000089 N/A 10/11/2007 N 2,620,785.45 2,618,156.99 06/11/2003
502742913 N/A 09/01/2012 N 2,604,312.46 2,601,796.10 07/01/2003
567000091 N/A 05/11/2012 N 2,578,220.24 2,576,212.60 07/11/2003
667000092 07/01/2012 07/01/2032 N 2,380,958.44 2,378,946.07 07/01/2003
502736106 08/01/2012 08/01/2032 N 2,356,912.63 2,354,860.36 07/01/2003
567000094 N/A 10/11/2022 N 2,314,453.88 2,309,711.97 07/11/2003
667000095 N/A 10/11/2012 N 2,271,902.36 2,269,749.94 07/11/2003
567000096 N/A 09/01/2012 N 2,233,457.71 2,231,427.45 07/01/2003
502745918 N/A 09/11/2012 N 2,182,549.90 2,180,429.04 07/11/2003
567000098 N/A 08/01/2012 N 2,174,777.21 2,171,994.91 07/01/2003
502742417 N/A 10/11/2012 N 1,982,321.72 1,979,896.06 06/11/2003
502741016 09/01/2012 09/01/2032 N 1,914,099.19 1,909,888.13 07/01/2003
667000101 N/A 09/01/2012 N 1,786,766.14 1,785,141.93 06/01/2003
567000102 N/A 10/11/2012 N 1,508,913.23 1,507,397.04 07/11/2003
502742419 N/A 10/11/2012 N 1,437,183.30 1,435,424.70 06/11/2003
502741109 N/A 11/11/2012 N 1,150,000.00 1,150,000.00 06/11/2003
Totals 870,097,363.37 869,332,415.98
Appraisal Appraisal Res Mod
Loan Number Reduction Reduction Strat. Code
Date Amount (2) (3)
Totals 0.00
<FN>
(1) Property Type Code
SS- Self Storage
MF- Multi-Family
RT- Retail
HC- Health Care
IN- Industrial
WH- Warehouse
MH- Mobile Home Park
OF- Office
LO- Lodging
MU- Mixed Use
OT- Other
IW- Industrial/Warehouse
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Servicer
10- Deed In Lieu of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD
(3) Modification Code
1- Maturity Date Extension
2- Amortization Change
3- Principal Write-Off
4- Combination
</FN>
Principal Prepayment Detail
No Principal Prepayments this Period
Historical Detail
Delinquencies
Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications
Date # Balance # Balance # Balance # Balance # Balance # Balance
07/15/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
06/16/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
05/15/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
04/15/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
03/17/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
02/18/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
01/15/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
12/16/2002 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
Prepayments
Distribution Curtailments Payoff
Date # Amount # Amount
07/15/2003 0 $0.00 0 $0.00
06/16/2003 0 $0.00 0 $0.00
05/15/2003 0 $0.00 0 $0.00
04/15/2003 0 $0.00 0 $0.00
03/17/2003 0 $0.00 0 $0.00
02/18/2003 0 $0.00 0 $0.00
01/15/2003 0 $0.00 0 $0.00
12/16/2002 0 $0.00 0 $0.00
Rate and Maturities
Distribution Next Weighted Avg. WAM
Date Coupon Remit
07/15/2003 6.523726% 6.478640% 106
06/16/2003 6.523755% 6.478670% 107
05/15/2003 6.523772% 6.478686% 108
04/15/2003 6.523800% 6.478715% 109
03/17/2003 6.523815% 6.478731% 110
02/18/2003 6.523868% 6.478784% 111
01/15/2003 6.523882% 6.478799% 112
12/16/2002 6.523897% 6.478813% 113
<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging
categories.
</FN>
Delinquency Loan Detail
Offering # of Paid Current Outstanding Status of
Loan Number Document Months Through P & I P & I Mortgage
Cross-Reference Delinq. Date Advances Advances** Loan(1)
<s> <c> <c> <c> <c> <c> <c>
502737614 1 0 06/01/2003 246,937.50 246,937.50 B
567000002 2 0 06/11/2003 253,305.45 253,305.45 A
567000007 7 0 06/11/2003 115,200.00 115,200.00 A
567000008 8 0 06/11/2003 142,653.59 142,653.59 A
502747318 9 0 06/11/2003 134,279.17 134,279.17 A
502745110 11 0 06/11/2003 89,285.65 89,285.65 A
567000015 15 0 06/11/2003 89,580.52 89,580.52 A
502730612 16 0 06/11/2003 85,118.06 85,118.06 A
502738711 17 0 06/11/2003 86,894.28 86,894.28 A
502742425 23 0 06/11/2003 84,586.63 84,586.63 A
502746821 30 0 06/11/2003 60,204.06 60,204.06 A
567000035 35 0 06/11/2003 51,463.82 51,463.82 A
502742432 39 0 06/11/2003 54,689.62 54,689.62 A
502745707 41 0 06/11/2003 43,376.64 43,376.64 A
567000043 43 0 06/11/2003 45,383.20 45,383.20 A
567000049 49 0 06/11/2003 41,908.78 41,908.78 A
502742415 51 0 06/11/2003 43,751.69 43,751.69 A
502744711 53 0 06/11/2003 32,346.16 32,346.16 A
502742424 54 0 06/11/2003 39,376.54 39,376.54 A
502742412 59 0 06/11/2003 37,188.94 37,188.94 A
502742428 63 0 06/11/2003 32,084.57 32,084.57 A
502742513 64 0 06/11/2003 19,033.33 19,033.33 A
502735512 66 0 06/01/2003 25,202.51 25,202.51 B
502731814 67 0 06/01/2003 25,019.05 25,019.05 B
567000073 73 0 06/11/2003 22,829.77 22,829.77 A
567000074 74 0 06/11/2003 21,762.86 21,762.86 A
567000080 80 0 06/11/2003 20,839.41 20,839.41 A
502737423 83 0 06/11/2003 18,589.64 18,589.64 A
502742413 84 0 06/11/2003 21,875.85 21,875.85 A
567000085 85 0 06/11/2003 23,262.71 23,262.71 A
502742429 87 0 06/11/2003 20,417.47 20,417.47 A
567000089 89 0 06/11/2003 16,081.82 16,081.82 A
502742417 99 0 06/11/2003 14,583.90 14,583.90 A
667000101 101 0 06/01/2003 11,555.65 11,555.65 B
502742419 103 0 06/11/2003 10,573.33 10,573.33 A
502741109 104 0 06/11/2003 5,472.08 5,472.08 A
Totals 36 2,086,714.25 2,086,714.25
Resolution Actual Outstanding
Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO
Code(2) Transfer Date Date Balance Advances Date Date
<s> <c> <c> <c> <c> <c> <c> <c>
502737614 45,000,000.00 0.00
567000002 37,203,891.72 0.00
567000007 24,000,000.00 0.00
567000008 22,838,648.72 0.00
502747318 22,231,645.47 0.00
502745110 15,100,661.96 0.00
567000015 13,817,917.75 0.00
502730612 13,727,612.77 0.00
502738711 13,725,766.49 0.00
502742425 11,497,466.18 0.00
502746821 9,925,480.46 0.00
567000035 8,026,455.92 0.00
502742432 7,433,706.54 0.00
502745707 7,219,737.66 0.00
567000043 7,000,419.14 0.00
567000049 6,048,788.04 0.00
502742415 5,946,965.28 0.00
502744711 5,383,790.61 0.00
502742424 5,352,268.74 0.00
502742412 5,054,920.50 0.00
502742428 4,361,107.86 0.00
502742513 4,000,000.00 0.00
502735512 3,969,414.28 0.00
502731814 3,968,611.44 0.00
567000073 3,624,837.62 0.00
567000074 3,622,273.82 0.00
567000080 3,258,122.50 0.00
502737423 3,013,643.75 0.00
502742413 2,973,482.61 0.00
567000085 2,946,539.25 0.00
502742429 2,775,250.44 0.00
567000089 2,620,785.45 0.00
502742417 1,982,321.72 0.00
667000101 1,786,766.14 0.00
502742419 1,437,183.30 0.00
502741109 1,150,000.00 0.00
Totals 334,026,484.13 0.00
Current Outstanding Actual Outstanding
P & I P & I Principal Servicing
Advances Advances Balance Advances
Totals by Delinquency Code:
Total for Status Code = A (32 loans) 1,777,999.54 1,777,999.54 279,301,692.27 0.00
Total for Status Code = B (4 loans) 308,714.71 308,714.71 54,724,791.86 0.00
<FN>
(1) Status of Mortgage Loan
A- Payment Not Received But Still in Grace Period
B- Late Payment But Less Than 1 Month Delinquent
0- Current
1- One Month Delinquent
2- Two Months Delinquent
3- Three Or More Months Delinquent
4- Assumed Scheduled Payment (Performing Matured Balloon)
7- Foreclosure
9- REO
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Servicer
10- Deed In Lieu Of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD
**Outstanding P & I Advances include the current period advance.
</FN>
Specially Serviced Loan Detail - Part 1
No Specially Serviced Loans this Period
Specially Serviced Loan Detail - Part 2
No Specially Serviced Loans this Period
Modified Loan Detail
No Modified Loans
Liquidated Loan Detail
No Liquidated Loans