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 : August 15, 2003
(Date of earliest event reported)
Commission File No.: 333-62671-01
First Union National Bank-Chase Manhattan Bank
Commercial Mortgage Trust
Commercial Mortgage Pass-Through Certificates
Series 1999-C2
(Exact name of registrant as specified in its charter)
New York (governing law of Pooling and Servicing Agreement)
(State of Incorporation)
52-2178384 52-2178389
52-7000342 52-2178388
(I.R.S. Employer Identification No.)
c/o Wells Fargo Bank Minnesota, N.A.
9062 Old Annapolis Rd
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 August 15, 2003 a distribution was made to holders of First Union National
Bank-Chase Manhattan Bank Commercial Mortgage Trust, Commercial Mortgage Pass-
Through Certificates Series 1999-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 1999-C2, relating to the
August 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.
First Union National Bank-Chase Manhattan Bank
Commercial Mortgage Trust
Commercial Mortgage Pass-Through Certificates
Series 1999-C2
By: Wells Fargo Bank Minnesota, N.A., as Trustee
By: /s/ Beth Belfield, Assistant Vice President
By: Beth Belfield, Assistant Vice President
Date: August 15, 2003
INDEX TO EXHIBITS
Exhibit Number Description
(EX-99.1) Monthly report distributed to holders of Commercial Mortgage
Pass-Through Certificates, Series 1999-C2, relating to the
August 15, 2003 distribution.
Wells Fargo Bank Minnesota, N.A. First Union National Bank
Corporate Trust Services Commercial Mortgage Trust
9062 Old Annapolis Road Commercial Mortgage Pass-Through Certificates
Columbia, MD 21045-1951 Series 1999-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: 08/15/2003
Record Date: 07/31/2003
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 - 17
Principal Prepayment Detail 18
Historical Detail 19
Delinquency Loan Detail 20
Specially Serviced Loan Detail 21 - 23
Modified Loan Detail 24
Liquidated Loan Detail 25
Underwriter
First Union Capital Markets
One First Union Center
301 South College Street
Charlotte, NC 28288
Contact: Craig M. Lieberman
Phone Number: (704) 383-7407
Underwriter
Chase Securities, Inc.
270 Park Avenue, 6th Floor
New York NY 10017
Contact: Steven Schwartz
Phone Number: (212) 834-5612
Master Servicer
First Union National Bank
Charlotte Plaza, Floor 23 NC-1075
201 South College Street
Charlotte, NC 28288
Contact: Timothy S. Ryan
Phone Number: (704) 593-7878
Special Servicer
ARCap Special Servicing, Inc
5605 N. MacArthur Blvd
Irving, TX 75038
Contact: Chris Crouch
Phone Number: (972) 580-1688 Ext 333
This report has been compiled from information provided to Wells Fargo MN, N.A.
by various third parties, which may include the Servicer, Master Servicer,
Special Servicer and others. Wells Fargo 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 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 337366AA6 6.363000% 203,500,000.00 109,588,096.53 20,422,424.27
A-2 337366AB4 6.645000% 673,747,967.00 673,747,967.00 0.00
B 337366AD0 6.795000% 47,260,093.00 47,260,093.00 0.00
C 337366AE8 6.944000% 62,028,874.00 62,028,874.00 0.00
D 337366AF5 7.062000% 14,768,779.00 14,768,779.00 0.00
E 337366AG3 7.402582% 41,352,582.00 41,352,582.00 0.00
F 337366AH1 7.402582% 17,722,535.00 17,722,535.00 0.00
G 337366AJ7 5.950000% 41,352,582.00 41,352,582.00 0.00
H 337366AK4 5.950000% 11,815,024.00 11,815,024.00 0.00
J 337366AL2 5.950000% 11,815,023.00 11,815,023.00 0.00
K 337366AM0 5.950000% 11,815,024.00 11,815,024.00 0.00
L 337366AN8 5.950000% 11,815,023.00 11,815,023.00 0.00
M 337366AP3 5.950000% 11,815,024.00 11,815,024.00 0.00
N 337366AQ1 5.950000% 20,676,291.00 20,676,291.00 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
R-III N/A 0.000000% 0.00 0.00 0.00
Totals 1,181,484,821.00 1,087,572,917.53 20,422,424.27
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 337366AA6 581,090.88 610,833.60 0.00 21,614,348.75 89,165,672.26 28.51%
A-2 337366AB4 3,730,879.37 0.00 0.00 3,730,879.37 673,747,967.00 28.51%
B 337366AD0 267,610.28 0.00 0.00 267,610.28 47,260,093.00 24.08%
C 337366AE8 358,940.42 0.00 0.00 358,940.42 62,028,874.00 18.27%
D 337366AF5 86,914.26 0.00 0.00 86,914.26 14,768,779.00 16.88%
E 337366AG3 255,096.55 0.00 0.00 255,096.55 41,352,582.00 13.01%
F 337366AH1 109,327.09 0.00 0.00 109,327.09 17,722,535.00 11.35%
G 337366AJ7 205,039.89 0.00 0.00 205,039.89 41,352,582.00 7.47%
H 337366AK4 58,582.83 0.00 0.00 58,582.83 11,815,024.00 6.37%
J 337366AL2 58,582.82 0.00 0.00 58,582.82 11,815,023.00 5.26%
K 337366AM0 58,582.83 0.00 0.00 58,582.83 11,815,024.00 4.15%
L 337366AN8 58,582.82 0.00 0.00 58,582.82 11,815,023.00 3.04%
M 337366AP3 58,582.83 0.00 0.00 58,582.83 11,815,024.00 1.94%
N 337366AQ1 64,748.45 0.00 0.00 64,748.45 20,676,291.00 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%
R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00%
Totals 5,952,561.32 610,833.60 0.00 26,985,819.19 1,067,150,493.26
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
<s> <c> <c> <c> <c>
IO 337366AC2 0.893002% 1,181,484,821.00 1,087,572,917.53
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
<s> <c> <c> <c> <c> <c>
IO 337366AC2 809,337.74 1,832,500.78 2,641,838.52 1,067,150,493.26
<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 Tust Ending
Class CUSIP Balance Distribution Distribution Penalties Fund Expenses Balance
<s> <c> <c> <c> <c> <c> <c> <c>
A-1 337366AA6 538.51644486 100.35589322 2.85548344 3.00163931 0.00000000 438.16055165
A-2 337366AB4 1,000.00000000 0.00000000 5.53750000 0.00000000 0.00000000 1,000.00000000
B 337366AD0 1,000.00000000 0.00000000 5.66250007 0.00000000 0.00000000 1,000.00000000
C 337366AE8 1,000.00000000 0.00000000 5.78666671 0.00000000 0.00000000 1,000.00000000
D 337366AF5 1,000.00000000 0.00000000 5.88499970 0.00000000 0.00000000 1,000.00000000
E 337366AG3 1,000.00000000 0.00000000 6.16881795 0.00000000 0.00000000 1,000.00000000
F 337366AH1 1,000.00000000 0.00000000 6.16881784 0.00000000 0.00000000 1,000.00000000
G 337366AJ7 1,000.00000000 0.00000000 4.95833344 0.00000000 0.00000000 1,000.00000000
H 337366AK4 1,000.00000000 0.00000000 4.95833356 0.00000000 0.00000000 1,000.00000000
J 337366AL2 1,000.00000000 0.00000000 4.95833313 0.00000000 0.00000000 1,000.00000000
K 337366AM0 1,000.00000000 0.00000000 4.95833356 0.00000000 0.00000000 1,000.00000000
L 337366AN8 1,000.00000000 0.00000000 4.95833313 0.00000000 0.00000000 1,000.00000000
M 337366AP3 1,000.00000000 0.00000000 4.95833356 0.00000000 0.00000000 1,000.00000000
N 337366AQ1 1,000.00000000 0.00000000 3.13153118 0.00000000 0.00000000 1,000.00000000
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
R-III 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
<s> <c> <c> <c> <c> <c>
IO 337366AC2 920.51366061 0.68501747 1.55101508 903.22827199
Reconciliation Detail
Advance Summary
<s> <c>
P & I Advances Outstanding 1,782,992.79
Servicing Advances Outstanding 57,346.86
Reimbursement for Interest on Advances 0.00
paid from general collections
Reimbursement for Interest on Servicing 0.00
Advances paid from general collections
Aggregate amount of Nonrecoverable Advances 0.00
Servicing Fee Breakdowns
<s> <c>
Current Period Accrued Servicing Fees 65,626.24
Less Delinquent Servicing Fees 2,080.30
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 1,851.09
Plus Adjustments for Prior Servicing Calculation 0.00
Total Servicing Fees Collected 65,397.03
Certificate Interest Reconciliation
Class Accrued Net Aggregate Distributable Distributable Additonal Interest Remaining Unpaid
Certificate Prepayment Certificate Certificate Trust Funds Distribution Distributable
Interest Interest Interest Interest Expenses Certificate Interest
Shortfall Adjustment
<s> <c> <c> <c> <c> <c> <c> <c>
A-1 581,090.88 0.00 581,090.88 0.00 0.00 581,090.88 0.00
A-2 3,730,879.37 0.00 3,730,879.37 0.00 0.00 3,730,879.37 0.00
IO 809,337.73 0.00 809,337.73 0.00 0.00 809,337.74 0.00
B 267,610.28 0.00 267,610.28 0.00 0.00 267,610.28 0.00
C 358,940.42 0.00 358,940.42 0.00 0.00 358,940.42 0.00
D 86,914.26 0.00 86,914.26 0.00 0.00 86,914.26 0.00
E 255,096.55 0.00 255,096.55 0.00 0.00 255,096.55 0.00
F 109,327.09 0.00 109,327.09 0.00 0.00 109,327.09 0.00
G 205,039.89 0.00 205,039.89 0.00 0.00 205,039.89 0.00
H 58,582.83 0.00 58,582.83 0.00 0.00 58,582.83 0.00
J 58,582.82 0.00 58,582.82 0.00 0.00 58,582.82 0.00
K 58,582.83 0.00 58,582.83 0.00 0.00 58,582.83 0.00
L 58,582.82 0.00 58,582.82 0.00 0.00 58,582.82 0.00
M 58,582.83 0.00 58,582.83 0.00 0.00 58,582.83 0.00
N 102,519.94 0.00 102,519.94 0.00 37,771.50 64,748.45 749,130.23
Total 6,799,670.54 0.00 6,799,670.54 0.00 37,771.50 6,761,899.06 749,130.23
Other Required Information
<s> <c>
Available Distribution Amount (1) 29,627,657.71
Aggregate Number of Outstanding Loans 196.00
Aggregate Unpaid Principal Balance of Loans 1,067,536,142.38
Aggregate Stated Principal Balance of Loans 1,067,150,493.63
Aggregate Amount of Servicing Fee 65,397.03
Aggregate Amount of Special Servicing Fee 6,670.69
Aggregate Amount of Trustee Fee 2,039.20
Aggregate Trust Fund Expenses -13,256.34
Interest Reserve Deposit 0.00
Interest Reserve Withdrawal 0.00
Specially Serviced Loans not Delinquent
Number of Outstanding Loans 0.00
Aggregate Unpaid Principal Balance 0.00
(1) The Available Distribution Amount includes any Prepayment Premiums.
Original Subordination Level
<s> <c> <c> <c>
Class A-1 0.26 Class G 6.75%
Class A-2 0.26 Class H 5.75%
Class B 0.22 Class J 4.75%
Class C 0.17 Class K 3.75%
Class D 0.15 Class L 2.75%
Class E 0.12 Class M 1.75%
Class F 0.10 Class N 0.00%
Appraisal Reduction Amount
Appraisal Cumulative Current Date Appraisal
Loan Reduction ASER ASER Reduction
Number Amount Amount Amount Effected
<s> <c> <c> <c>
245114332 924,512.00 36,897.07 6,171.38 08/11/2003
265999976 5,252,914.97 525,583.72 38,185.77 05/12/2003
Total 6,177,426.97 562,480.79 44,357.15
<table>
<s> <c>
Cash Reconciliation Detail
TTotal Funds Collected
Interest:
Scheduled Interest 6,867,335.93
Interest reductions due to -0.00
Nonrecoverability Determinations
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 6,867,335.93
Principal:
Scheduled Principal 1,239,283.92
Unscheduled Principal 19,183,140.35
Principal Prepayments 19,183,140.35
Collection of Principal after 0.00
Maturity Date
Recoveries from Liquidation and 0.00
Insurance Proceeds
Excess of Prior Principal Amounts 0.00
paid
Curtailments 0.00
Negative Amortization 0.00
Principal Adjustments 0.00
Total Principal Collected 20,422,424.27
Other:
Prepayment Penalties/Yield 2,443,334.38
Maintenance
Repayment Fees 0.00
Borrower Option Extension Fees 0.00
Equity Payments Received 0.00
Net Swap Counterparty Payments 0.00
Received
Total Other Collected: 2,443,334.38
Total Funds Collected 29,733,094.58
Total Funds Distributed
Fees:
Master Servicing Fee 65,626.24
Trustee Fee 2,039.20
Certificate Administration Fee 0.00
Insurer Fee 0.00
Miscellaneous Fee 0.00
Total Fees 67,665.44
Additional Trust Fund Expenses:
Reimbursement for Interest on 0.00
Advances
ASER Amount 44,357.15
Special Servicing Fee 6,670.69
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 (13,256.34)
Total Additional Trust Fund 37,771.50
Expenses
Interest Reserve Deposit 0.00
Payments to Certificateholders &
Others:
Interest Distribution 6,761,899.06
Principal Distribution 20,422,424.27
Prepayment Penalties/Yield 2,443,334.38
Maintenance
Borrower Option Extension Fees 0.00
Equity Payments Paid 0.00
Net Swap Counterparty Payments Paid0.00
Total Payments to 29,627,657.71
Certificateholders & Others
Total Funds Distributed 29,733,094.65
</table>
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 337366AA6 AAA Aaa X AAA Aaa X
A-2 337366AB4 AAA Aaa X AAA Aaa X
IO 337366AC2 AAA Aaa X AAA Aaa X
B 337366AD0 AA Aa2 X AA Aa2 X
C 337366AE8 A A2 X A A2 X
D 337366AF5 A- A3 X A- A3 X
E 337366AG3 BBB Baa2 X BBB Baa2 X
F 337366AH1 BBB- Baa3 X BBB- Baa3 X
G 337366AJ7 BB+ Ba1 X BB+ Ba1 X
H 337366AK4 BB Ba2 X BB Ba2 X
J 337366AL2 BB- Ba3 X BB- Ba3 X
K 337366AM0 B+ B1 X B+ B1 X
L 337366AN8 B B2 X B B2 X
M 337366AP3 B- B3 X B- B3 X
N 337366AQ1 NR NR X NR NR X
<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
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 8 5,969,787.30 0.56 86 7.8988 1.417802
1,000,001 to 2,000,000 34 53,642,188.19 5.03 101 7.5730 1.408114
2,000,001 to 3,000,000 47 113,770,647.23 10.66 108 7.4418 1.519189
3,000,001 to 4,000,000 23 81,805,574.96 7.67 92 7.6513 1.920614
4,000,001 to 5,000,000 22 100,567,707.52 9.42 79 7.3078 1.349514
5,000,001 to 6,000,000 13 71,524,820.13 6.70 70 7.2445 1.156001
6,000,001 to 7,000,000 7 44,840,330.12 4.20 67 7.4729 1.634677
7,000,001 to 8,000,000 5 37,255,815.68 3.49 89 7.0529 1.311980
8,000,001 to 9,000,000 7 60,651,444.63 5.68 82 7.2139 1.056622
9,000,001 to 10,000,000 3 28,869,347.96 2.71 65 7.4762 1.549401
10,000,001 to 15,000,000 14 166,559,256.79 15.61 63 7.4463 1.295115
15,000,001 to 20,000,000 6 100,089,468.71 9.38 65 7.0943 1.238143
20,000,001 to 25,000,000 4 89,446,752.83 8.38 62 7.4903 1.158143
25,000,001 and greater 3 112,157,351.58 10.51 65 7.1055 0.950656
Totals 196 1,067,150,493.63 100.00 77 7.3537 1.311665
State(3)
# of Scheduled % of Weighted
State Props. Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<s> <c> <c> <c> <c> <c> <c>
Alabama 4 30,243,256.67 2.83 70 7.3372 0.750424
Arizona 5 23,266,741.51 2.18 67 7.5151 1.359489
Arkansas 1 3,403,067.56 0.32 154 7.2350 NAP
California 34 138,483,041.78 12.98 66 7.6897 1.405163
Connecticut 5 31,858,333.88 2.99 73 7.6347 1.331744
Delaware 1 20,759,197.03 1.95 63 6.7500 0.360000
Florida 20 75,089,128.81 7.04 76 7.2957 1.173348
Georgia 16 109,809,126.09 10.29 66 7.4660 1.464537
Hawaii 1 6,008,845.03 0.56 67 6.9100 1.440000
Illinois 6 20,897,626.60 1.96 64 6.9651 0.736480
Indiana 2 14,319,950.88 1.34 63 7.3541 1.018444
Iowa 1 3,800,806.61 0.36 204 8.1100 NAP
Kansas 4 19,424,140.49 1.82 64 6.7804 1.616794
Kentucky 1 1,364,333.87 0.13 199 7.3750 -0.300000
Louisiana 2 5,611,439.62 0.53 121 7.8729 0.784499
Maryland 2 9,017,096.50 0.84 89 7.2616 1.360000
Massachusetts 6 22,320,994.97 2.09 87 7.6477 1.545992
Michigan 3 17,444,903.49 1.63 110 7.3965 1.290000
Minnesota 2 13,504,302.71 1.27 63 6.7690 1.518472
Missouri 4 25,985,514.19 2.44 69 6.8781 1.753132
Nebraska 8 10,751,985.61 1.01 67 7.6548 1.183607
Nevada 5 33,119,716.25 3.10 74 7.6164 1.056925
New Hampshire 1 2,359,422.97 0.22 202 6.9420 NAP
New Jersey 7 52,751,060.99 4.94 63 6.7471 1.569914
New York 16 64,762,839.02 6.07 69 7.7077 2.036705
North Carolina 18 64,868,893.37 6.08 104 7.3443 1.045882
Ohio 3 8,714,804.92 0.82 100 7.8477 1.232958
Oregon 1 2,477,640.20 0.23 66 7.7500 0.860000
Pennsylvania 9 61,025,248.84 5.72 74 7.2179 1.321778
Rhode Island 1 972,365.75 0.09 67 8.5000 1.415935
South Carolina 4 18,191,887.29 1.70 97 8.1164 -0.266816
Tennessee 4 9,887,717.52 0.93 116 7.3297 1.951802
Texas 13 79,737,382.90 7.47 71 6.8495 1.313681
Utah 1 3,177,043.41 0.30 69 7.8500 1.269420
Virginia 18 34,359,516.71 3.22 128 7.3263 1.269973
Washington 1 17,372,224.09 1.63 59 7.2130 1.030000
Wisconsin 3 10,008,895.50 0.94 67 7.8595 0.728082
Totals 233 1,067,150,493.63 100.00 77 7.3537 1.311665
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>
Credit Lease 27 70,159,551.26 6.57 176 7.2029 NAP
1.19 or less 52 344,251,197.85 32.26 74 7.4154 0.752179
1.20 to 1.24 6 38,832,351.21 3.64 66 7.1843 1.216392
1.25 to 1.29 10 70,491,922.74 6.61 66 7.3552 1.285156
1.30 to 1.34 12 64,168,971.48 6.01 78 7.6199 1.314281
1.35 to 1.39 9 45,648,230.84 4.28 53 7.5271 1.370229
1.40 to 1.44 14 130,776,381.27 12.25 66 7.3477 1.431442
1.45 to 1.49 8 41,109,102.61 3.85 78 7.4006 1.475460
1.50 to 1.54 5 20,840,341.32 1.95 67 7.6497 1.517842
1.55 to 1.59 4 11,654,129.11 1.09 65 7.3839 1.561351
1.60 to 1.69 9 61,137,100.87 5.73 66 7.4369 1.624255
1.7 and greater 40 168,081,213.07 15.75 66 7.1042 2.183958
Totals 196 1,067,150,493.63 100.00 77 7.3537 1.311665
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>
Health Care 9 22,533,448.15 2.11 74 7.7108 2.347931
Industrial 13 35,269,747.80 3.31 67 7.6851 1.328524
Lodging 27 171,804,733.93 16.10 84 7.2294 0.596425
Mixed Use 9 41,502,032.18 3.89 67 7.6561 1.550529
Mobile Home Park 3 8,911,656.66 0.84 65 7.5720 1.169627
Multi-Family 85 350,884,427.95 32.88 73 7.4536 1.327301
Office 22 124,616,154.32 11.68 63 7.5507 1.512212
Other 1 1,332,715.96 0.12 237 7.7500 NAP
Retail 63 308,513,335.19 28.91 84 7.1169 1.493114
Self Storage 1 1,782,241.49 0.17 67 7.3750 1.240000
Totals 233 1,067,150,493.63 100.00 77 7.3537 1.311665
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>
6.749% or Less 18 136,209,780.00 12.76 66 6.5525 1.561520
6.750% to 6.999% 21 124,436,692.11 11.66 92 6.8241 0.968800
7.000% to 7.249% 32 167,284,159.09 15.68 79 7.1120 1.482323
7.250% to 7.499% 32 160,333,472.63 15.02 90 7.3597 1.037764
7.500% to 7.749% 35 275,574,706.38 25.82 67 7.6129 1.485923
7.750% to 7.999% 30 105,801,594.32 9.91 71 7.8168 1.295086
8.000% to 8.249% 13 35,945,989.87 3.37 81 8.0699 1.367526
8.250% to 8.499% 7 36,992,428.13 3.47 64 8.2699 0.991936
8.500% to 8.999% 5 18,729,759.20 1.76 79 8.5712 0.324340
9.000% and greater 3 5,841,911.90 0.55 119 9.3440 2.217511
Totals 196 1,067,150,493.63 100.00 77 7.3537 1.311665
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 0 0.00 0.00 0 0.0000 0.000000
13 to 24 months 0 0.00 0.00 0 0.0000 0.000000
25 to 36 months 0 0.00 0.00 0 0.0000 0.000000
37 to 48 months 0 0.00 0.00 0 0.0000 0.000000
49 months and greater 196 1,067,150,493.63 100.00 77 7.3537 1.311665
Totals 196 1,067,150,493.63 100.00 77 7.3537 1.311665
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>
108 months or less 154 944,168,124.31 88.48 64 7.3614 1.325136
109 to 120 months 3 14,818,142.92 1.39 116 7.1943 1.159973
121 to 156 months 7 20,649,720.75 1.94 151 7.2110 NAP
157 to 216 months 6 18,740,015.48 1.76 197 7.1281 NAP
217 to 240 months 0 0.00 0.00 0 0.0000 0.000000
241 to 252 months 0 0.00 0.00 0 0.0000 0.000000
253 to 300 months 0 0.00 0.00 0 0.0000 0.000000
301 and greater 0 0.00 0.00 0 0.0000 0.000000
Totals 170 998,376,003.46 93.56 69 7.3514 1.322584
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>
108 months or less 0 0.00 0.00 0 0.0000 0.000000
109 to 120 months 3 4,478,775.94 0.42 117 7.5360 2.079763
121 to 156 months 1 4,527,290.45 0.42 125 9.3750 2.273009
157 to 216 months 18 52,445,308.34 4.91 187 7.1676 0.644767
217 to 240 months 1 1,332,715.96 0.12 237 7.7500 NAP
241 to 252 months 1 3,052,875.12 0.29 243 7.2500 1.480000
253 to 300 months 1 1,895,421.81 0.18 295 7.4700 1.130000
301 and greater 1 1,042,102.55 0.10 306 8.9000 1.090000
Totals 26 68,774,490.17 6.44 187 7.3864 1.036142
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>
180 months or less 6 15,381,197.09 1.44 85 7.4501 1.970349
181 to 228 months 11 31,854,012.30 2.98 135 7.2435 1.148836
229 to 240 months 9 67,858,029.41 6.36 70 7.2821 1.150281
241 to 264 months 30 163,040,641.75 15.28 72 7.3115 0.817753
265 to 288 months 5 33,844,105.50 3.17 68 7.4528 1.018944
289 to 300 months 7 69,237,467.84 6.49 69 7.4803 1.382474
301 to 348 months 102 617,160,549.57 57.83 64 7.3527 1.464287
349 and greater 0 0.00 0.00 0 0.0000 0.000000
Totals 170 998,376,003.46 93.56 69 7.3514 1.322584
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>
Credit Lease 27 70,159,551.26 6.57 176 7.2029 NAP
1 year or less 158 932,652,499.56 87.40 70 7.3369 1.325429
1 to 2 years 8 51,161,071.29 4.79 66 7.9767 0.945122
2 years or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 196 1,067,150,493.63 100.00 77 7.3537 1.311665
<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 ommision 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>
480000001 1 LO Various Various 270,912.35 83,552.63 6.750%
265300078 2 Various Various CA 236,377.54 28,658.27 7.610%
265999996 3 MF Newnan GA 179,750.19 19,177.31 7.050%
480000004 4 LO Hoover AL 144,374.28 43,145.44 7.400%
480000005 5 OF Los Angeles CA 162,023.35 22,173.54 8.250%
480000006 6 MF Smyrna GA 142,645.37 17,137.25 7.650%
480000007 7 RT Amarillo TX 118,346.66 22,359.31 6.570%
480000008 8 OF Stamford CT 127,525.25 19,183,140.35 7.720%
480000009 9 RT South Plainfield NJ 103,149.42 19,331.63 6.570%
480000010 10 RT Lewisville TX 101,875.97 19,092.96 6.570%
480000011 11 LO Seattle WA 108,089.25 30,105.27 7.213%
265300024 12 RT Phoenix AZ 105,414.73 13,471.74 7.500%
265300057 13 MF Bellflower CA 98,056.25 12,419.64 7.500%
265300050 14 MF Henderson NV 95,510.21 12,734.23 7.370%
265300048 15 MF New York NY 97,271.82 11,454.61 7.700%
265300038 16 MF Philadelphia PA 92,996.38 10,995.11 7.690%
480000017 17 RT Allentown PA 82,233.91 13,748.54 6.950%
480000018 18 OF Marlboro NJ 74,632.13 14,363.06 6.500%
480000019 19 MF Raleigh NC 82,663.19 12,443.26 7.375%
265999976 20 LO Charleston SC 89,597.43 15,082.09 8.500%
480000021 21 RT Novi MI 78,921.39 9,514.47 7.600%
255999863 22 OF Maryland Heights MO 70,886.67 0.00 6.860%
480000023 23 RT Philadelphia PA 65,641.67 10,193.85 7.275%
480000024 24 MF Roswell GA 67,965.58 8,165.30 7.650%
480000025 25 MF Clarkston GA 66,998.48 8,184.16 7.550%
265300045 26 MF Various CA 67,380.00 8,120.36 7.625%
480000027 27 RT Derby CT 69,095.39 7,761.97 7.875%
255999598 28 MF Matawan NJ 62,601.69 9,023.76 7.240%
480000029 29 MF Largo FL 64,861.84 7,792.42 7.650%
480000030 30 OF New York NY 65,333.92 7,566.26 7.700%
355132452 31 MF Charlotte NC 50,825.84 25,508.11 6.800%
480000032 32 RT Miami FL 55,815.79 9,044.61 7.050%
480000033 33 MF Atlanta GA 56,945.75 8,572.02 7.375%
480000034 34 RT Minnetonka MN 49,061.32 9,194.77 6.570%
480000035 35 MF Clearwater FL 57,450.87 6,902.08 7.650%
265300042 36 MF Las Vegas NV 57,805.34 6,671.76 7.750%
255999747 37 OF Various PA 50,929.62 10,973.72 7.000%
265300018 38 MF Indianapolis IN 54,204.52 7,466.39 7.340%
480000039 39 LO Kissimmee FL 45,514.04 12,265.16 7.000%
825999751 40 RT Norwalk CT 48,155.99 10,379.06 7.750%
480000041 41 RT Oxnard CA 42,090.86 7,888.41 6.570%
480000042 42 RT Wichita KS 42,090.86 7,888.41 6.570%
480000043 43 MF Pikesville MD 47,087.40 7,088.05 7.375%
265300052 44 RT Auburn MA 46,277.38 5,412.23 7.700%
265300025 45 RT Cerritos CA 44,803.45 5,073.88 7.780%
265300007 46 MF Various IL 40,223.92 9,157.82 7.470%
480000047 47 MF Fayetteville NC 41,639.24 5,086.42 7.550%
480000048 48 OF New York NY 38,851.69 6,119.02 7.125%
265300060 49 OF New York NY 41,228.04 4,802.39 7.710%
255999680 50 RT Lafayette IN 36,591.90 10,367.12 7.375%
265300016 51 MF Ewa HI 35,788.48 5,745.48 6.910%
480000052 52 RT Manchester MO 33,779.93 6,330.82 6.570%
255999829 53 RT Norwalk CT 36,714.41 5,655.75 7.125%
825999708 54 LO Raleigh NC 31,639.38 0.00 7.235%
265999995 55 RT Mission Viejo CA 39,354.79 4,882.32 7.625%
255999783 56 LO Tampa FL 34,193.50 9,081.73 7.100%
255999600 57 LO Gastonia NC 35,123.15 8,211.03 7.625%
480000058 58 RT Dallas TX 30,830.89 5,778.13 6.570%
480000059 59 MF Smyrna GA 36,231.42 4,352.80 7.650%
265300073 60 MF Euless TX 32,712.96 4,620.39 7.200%
480000061 61 MF Charlotte NC 34,375.85 4,199.17 7.550%
825999870 62 RT Chesapeake VA 27,950.91 10,949.86 6.750%
255999781 63 LO Sarasota FL 30,660.32 8,143.33 7.100%
255999950 64 MF Wallkill NY 33,405.04 4,352.54 7.500%
265999999 65 HC New Rochelle NY 36,707.38 19,688.84 9.375%
255999936 66 MH Monticello MN 29,752.85 7,772.75 7.125%
265300066 67 MF Grand Island NE 32,317.66 4,077.11 7.510%
265300010 68 OF Boston MA 33,429.01 6,464.60 7.930%
480000069 69 RT Wichita KS 27,747.80 5,200.32 6.570%
255999917 70 MF Tallahassee FL 29,099.38 4,535.38 6.875%
480000071 71 IN Exton PA 29,641.00 7,222.15 7.250%
480000072 72 RT Wichita KS 27,345.66 5,124.95 6.570%
480000073 73 MF Cincinnati OH 33,389.98 3,591.76 8.000%
245114243 74 LO Alexandria VA 28,911.95 10,395.92 7.375%
255999833 75 MF Roselle Park NJ 24,831.26 5,549.27 6.125%
255999780 76 LO Knoxville TN 28,107.65 7,465.33 7.100%
265999981 77 MU Monroe CT 30,049.78 4,138.64 7.375%
255999948 78 HC Macon GA 24,610.34 7,799.60 6.500%
480000079 79 MF Lutz FL 28,123.69 3,378.74 7.650%
255999726 80 HC Various GA 25,913.66 10,682.76 7.625%
480000081 81 OF Wellesley MA 28,504.15 3,170.15 7.800%
265300033 82 IN Green Bay WI 28,585.09 3,136.70 7.875%
480000083 83 IN Exton PA 25,282.03 6,160.07 7.250%
480000084 84 RT Joplin MO 23,324.24 4,371.28 6.570%
265999978 85 RT Orange CA 27,144.09 2,922.13 7.500%
480000086 86 OF Atlanta GA 27,941.80 3,129.13 7.900%
825999709 87 LO Hilton Head SC 21,476.43 0.00 7.235%
265300029 88 OF Fenton MO 26,013.41 5,353.66 7.730%
245114242 89 LO Alexandria VA 23,684.45 8,516.26 7.375%
265300040 90 RT Las Vegas NV 27,580.00 4,864.72 8.250%
480000091 91 OF Pasadena CA 26,889.37 2,966.64 7.920%
825999748 92 RT Davenport IA 25,731.50 6,566.50 8.110%
255999954 93 RT San Diego CA 24,408.86 3,560.37 7.250%
480000094 94 MF Marietta GA 25,843.39 3,104.79 7.650%
825999697 95 LO Little Rock AR 20,517.66 0.00 7.235%
265300000 96 OF Bronx NY 25,388.16 2,910.12 7.750%
265300034 97 IN Green Bay WI 23,236.36 8,353.98 7.830%
265300044 98 RT Flower Mound TX 24,135.91 2,755.47 7.760%
480000099 99 IN North Haven CT 24,028.13 2,707.51 7.910%
480000100 100 IN Vernon CA 24,357.76 2,475.55 8.020%
245114332 101 LO Asheville NC 21,618.40 8,687.64 7.810%
265300058 102 RT San Francisco CA 24,224.64 2,417.10 8.090%
480000103 103 RT Baton Rouge LA 23,930.86 2,240.54 8.200%
255999931 104 RT Scarsdale & New NY 20,046.65 3,238.94 7.000%
480000105 105 RT Philadelphia PA 19,019.73 3,356.90 6.750%
480000106 106 OF Draper UT 21,491.76 2,342.12 7.850%
255999965 107 MF Boone NC 19,089.01 4,763.62 7.250%
255999563 108 HC Statesville NC 18,731.18 2,996.24 7.125%
825999678 109 LO Sparks NV 16,059.38 0.00 7.235%
480000110 110 OF Southborough MA 15,344.42 13,830.49 7.125%
825999696 111 LO Mobile AL 15,627.94 0.00 7.235%
255999804 112 HC Burlington NC 17,717.72 2,906.66 7.000%
825999591 113 RT Commerce Twp MI 16,389.35 4,916.54 6.942%
265300069 114 MU Savannah GA 21,456.36 3,207.95 8.750%
480000115 115 OF Las Vegas NV 19,901.58 2,111.36 8.000%
480000116 116 OF Carpinteria CA 18,851.76 2,210.76 7.750%
265999979 117 MF Denton TX 19,457.80 2,114.88 8.000%
255999650 118 RT Ft. Meyers FL 15,011.96 7,161.59 7.000%
825999914 119 RT Colleyville TX 13,788.24 7,721.76 6.700%
265300074 120 MF Fort Worth TX 17,302.79 2,217.73 7.470%
480000121 121 MF Charlotte NC 17,407.08 2,126.35 7.550%
825999588 122 RT Holland MI 14,875.69 4,462.46 6.942%
245114238 123 LO Fredericksburg VA 15,575.35 5,600.45 7.375%
265300081 124 MF Los Angeles CA 17,148.40 2,762.22 7.750%
825999906 125 RT Pembroke Pines FL 13,212.61 7,441.04 6.750%
25-5999947 126 LO Richmond VA 14,012.69 6,718.28 6.875%
825999874 127 RT York PA 13,538.42 7,708.72 7.020%
265999982 128 RT Medford OR 16,557.89 3,458.32 7.750%
255999933 129 MF Orange NJ 16,781.95 1,995.22 7.750%
255999782 130 LO Mobile AL 14,792.01 3,928.74 7.100%
265300008 131 MF St. Augustine Beach FL 15,637.22 2,187.62 7.300%
825114249 132 RT Franklin TN 13,486.40 6,777.95 7.125%
265300041 133 MU Lawrenceville GA 17,021.78 1,762.59 8.000%
825114317 134 RT Yarmouth MA 14,711.60 5,408.49 7.375%
825999895 135 RT Dallas TX 12,622.13 7,046.54 6.750%
265300013 136 MF San Francisco CA 15,375.85 3,468.43 7.500%
825999574 137 RT Claremont NH 13,671.25 3,800.94 6.942%
265300064 138 MF North Platte NE 15,680.28 1,978.18 7.510%
265300062 139 MH Ranch Mirage CA 16,197.00 1,856.59 7.750%
265300028 140 MF Grand Prairie TX 15,348.77 2,056.24 7.375%
265300055 141 IN Phoenix AZ 15,813.26 1,907.39 7.640%
245114237 142 LO Shreveport LA 14,159.92 5,091.50 7.375%
265300032 143 IN Green Bay WI 16,007.65 1,756.55 7.875%
265300017 144 MF Phoenix AZ 14,915.49 2,026.77 7.375%
825999929 145 RT Oviedo FL 11,993.02 6,122.65 6.688%
265300035 146 MF Topeka KS 16,350.36 2,773.34 8.375%
825999592 147 RT Ironton OH 12,901.41 3,586.90 6.942%
480000148 148 RT Various NY 15,096.71 1,645.14 7.875%
265999990 149 MF Arlington VA 14,566.56 1,731.82 7.750%
245114239 150 LO Charlotte NC 13,026.45 4,683.94 7.375%
255999890 151 MU Livingston NJ 12,604.82 3,355.17 7.040%
265999998 152 MF Los Angeles CA 13,366.32 1,828.53 7.375%
265300019 153 RT Commack NY 14,162.28 2,696.83 8.050%
265300047 154 RT Copperas Cove TX 14,219.29 1,496.74 7.960%
255999651 155 RT Montgomery AL 11,285.21 5,383.72 7.000%
480000156 156 OF Pasadena CA 14,308.88 1,379.23 8.190%
255999966 157 RT East Northport NY 11,822.31 1,973.20 6.875%
265300022 158 MF Nashville TN 12,475.88 1,741.61 7.270%
265300014 159 HC Woodstock VA 13,564.62 1,785.60 8.250%
265300020 160 SS Charlottesville VA 11,347.76 4,611.58 7.375%
245114188 161 MF Long Branch NJ 12,203.49 1,739.74 7.470%
255999988 162 MF Radford VA 11,068.88 1,863.16 6.875%
265300051 163 MF Chesapeake VA 13,080.29 2,218.67 8.375%
265999993 164 IN North Miami FL 11,521.97 2,927.47 7.750%
265999991 165 IN Margate FL 11,644.99 1,859.38 7.750%
265999975 166 MF Omaha NE 12,987.12 1,211.03 8.375%
265300026 167 HC Charlottesville VA 12,704.26 1,194.17 8.250%
815114264 168 RT Tallahassee FL 9,958.56 4,851.70 7.250%
825999776 169 RT Lansdowne MD 9,068.92 4,987.25 6.740%
480000170 170 RT Winter Park FL 9,733.77 1,797.78 6.630%
255999603 171 LO Asheville NC 11,136.44 4,087.95 8.150%
265300049 172 MH Hamilton OH 12,230.96 1,902.46 8.625%
255999951 173 MF New Windsor NY 10,360.65 1,449.90 7.375%
825999949 175 RT Tarboro NC 9,016.70 3,980.59 7.125%
265999977 176 RT New York NY 11,061.13 2,093.80 8.120%
265300065 177 MF Norfolk NE 9,943.89 1,254.50 7.510%
265300039 178 MF Sarasota FL 10,496.81 1,937.16 8.080%
825999797 180 RT Rocky Mount VA 8,140.63 2,881.95 7.000%
265300063 181 MF Marietta GA 10,039.21 1,061.08 7.950%
245114240 182 LO Mount Sterling KY 8,684.30 3,122.63 7.375%
265999983 184 MF Bronx NY 9,604.33 1,141.85 7.750%
255999987 186 MF Radford VA 8,050.09 1,355.03 6.875%
255999727 188 MF Lowell MA 8,465.89 1,151.14 7.320%
265300056 189 IN Phoenix AZ 8,855.42 1,068.14 7.640%
825999800 190 OT Rock Hill SC 8,618.46 1,754.54 7.750%
265999994 192 IN Margate FL 7,980.46 2,027.65 7.750%
825114352 193 RT Greenville SC 6,396.62 6,176.35 7.125%
895096319 214 MF Knoxville TN 7,735.55 892.73 8.900%
265300027 215 RT Pawtucket RI 7,133.25 2,195.85 8.500%
805114051 216 RT Ormond Beach FL 7,034.44 4,578.76 9.125%
255999970 217 MF Radford VA 6,037.57 1,016.27 6.875%
825999672 218 LO Lumberton NC 5,273.23 0.00 7.235%
265300054 219 IN Phoenix AZ 5,692.77 686.66 7.640%
255999986 220 MF Radford VA 4,352.07 732.56 6.875%
265300031 221 MF Corpus Christi TX 4,651.00 593.11 7.500%
255999969 222 MF Radford VA 2,901.38 488.37 6.875%
265300012 223 RT Douglasville GA 3,227.33 389.77 9.500%
Totals 6,867,335.93 20,422,424.27
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>
480000001 11/10/2008 11/10/2023 N 46,608,576.54 46,525,023.91 08/10/2003
265300078 N/A 04/01/2009 N 36,071,347.56 36,042,689.29 08/01/2003
265999996 N/A 01/01/2009 N 29,608,815.69 29,589,638.38 08/01/2003
480000004 N/A 06/10/2008 N 23,412,045.93 23,368,900.49 08/10/2003
480000005 N/A 10/01/2008 N 23,567,033.22 23,544,859.68 08/01/2003
480000006 N/A 03/10/2009 N 21,653,946.40 21,636,809.15 08/10/2003
480000007 11/10/2008 11/10/2028 N 20,918,542.82 20,896,183.51 08/10/2003
480000008 N/A 12/10/2008 N 19,183,140.35 0.00 08/10/2003
480000009 12/10/2008 12/10/2028 N 18,232,332.32 18,213,000.69 08/10/2003
480000010 12/10/2008 12/10/2028 N 18,007,242.43 17,988,149.47 08/10/2003
480000011 07/10/2008 11/10/2023 N 17,402,329.36 17,372,224.09 08/10/2003
265300024 N/A 03/01/2009 N 16,322,281.31 16,308,809.57 08/01/2003
265300057 N/A 04/01/2009 N 15,182,903.07 15,170,483.43 08/01/2003
265300050 N/A 04/01/2009 N 15,049,535.69 15,036,801.46 08/01/2003
265300048 N/A 03/01/2009 N 14,670,236.72 14,658,782.11 08/01/2003
265300038 N/A 03/01/2009 N 14,043,667.29 14,032,672.18 08/01/2003
480000017 08/10/2008 08/10/2028 N 13,740,639.13 13,726,890.59 08/10/2003
480000018 N/A 12/10/2005 N 13,333,780.36 13,319,417.30 08/10/2003
480000019 N/A 04/10/2009 N 13,016,400.96 13,003,957.70 08/10/2003
265999976 N/A 12/01/2008 N 12,241,014.61 12,225,932.52 03/01/2002
480000021 N/A 05/10/2009 N 12,059,295.14 12,049,780.67 08/10/2003
255999863 N/A 09/01/2009 N 12,000,000.00 12,000,000.00 08/01/2003
480000023 N/A 03/10/2013 N 10,478,217.78 10,468,023.93 08/10/2003
480000024 N/A 03/10/2009 N 10,317,355.73 10,309,190.43 08/10/2003
480000025 N/A 06/10/2009 N 10,305,255.81 10,297,071.65 08/10/2003
265300045 N/A 04/01/2009 N 10,261,999.39 10,253,879.03 08/01/2003
480000027 N/A 01/10/2004 N 10,189,181.91 10,181,419.94 04/10/2003
255999598 01/01/2009 01/21/2029 N 10,041,262.50 10,032,238.74 08/01/2003
480000029 N/A 03/10/2009 N 9,846,199.71 9,838,407.29 08/10/2003
480000030 N/A 05/10/2009 N 9,853,461.51 9,845,895.25 08/10/2003
355132452 N/A 08/01/2018 N 8,679,934.50 8,654,426.39 08/01/2003
480000032 N/A 07/10/2008 N 9,194,090.03 9,185,045.42 08/10/2003
480000033 N/A 04/10/2009 N 8,966,854.27 8,958,282.25 08/10/2003
480000034 12/10/2008 12/10/2028 N 8,671,908.82 8,662,714.05 08/10/2003
480000035 N/A 03/10/2009 N 8,721,193.99 8,714,291.91 08/10/2003
265300042 N/A 03/01/2009 N 8,661,778.42 8,655,106.66 08/01/2003
255999747 N/A 07/01/2008 N 8,449,153.43 8,438,179.71 08/01/2003
265300018 N/A 02/01/2009 N 8,575,910.05 8,568,443.66 08/01/2003
480000039 N/A 11/10/2008 N 7,550,716.57 7,538,451.41 08/10/2003
825999751 N/A 01/01/2019 N 7,456,411.92 7,446,032.86 08/01/2003
480000041 12/10/2008 12/10/2028 N 7,439,834.27 7,431,945.86 08/10/2003
480000042 12/10/2008 12/10/2028 N 7,439,834.27 7,431,945.86 08/10/2003
480000043 N/A 04/10/2009 N 7,414,527.74 7,407,439.69 08/10/2003
265300052 N/A 04/01/2009 N 6,979,412.16 6,973,999.93 08/01/2003
265300025 N/A 04/01/2009 N 6,687,636.89 6,682,563.01 08/01/2003
265300007 N/A 02/01/2009 N 6,253,233.57 6,244,075.75 08/01/2003
480000047 N/A 06/10/2009 N 6,404,668.26 6,399,581.84 08/10/2003
480000048 N/A 07/10/2008 N 6,332,364.12 6,326,245.10 08/10/2003
265300060 N/A 04/01/2009 N 6,209,821.85 6,205,019.46 08/01/2003
255999680 N/A 07/01/2008 N 5,761,874.34 5,751,507.22 08/01/2003
265300016 N/A 03/01/2009 N 6,014,590.51 6,008,845.03 08/01/2003
480000052 12/10/2008 12/10/2028 N 5,970,822.52 5,964,491.70 08/10/2003
255999829 N/A 10/01/2008 N 5,984,012.05 5,978,356.30 08/01/2003
825999708 N/A 06/01/2016 N 5,247,721.02 5,247,721.02 08/01/2003
265999995 N/A 01/01/2009 N 5,993,748.93 5,988,866.61 08/01/2003
255999783 N/A 09/01/2008 N 5,592,758.24 5,583,676.51 08/01/2003
255999600 N/A 06/01/2008 N 5,349,268.23 5,341,057.20 08/01/2003
480000058 12/10/2008 12/10/2028 N 5,449,560.09 5,443,781.96 08/10/2003
480000059 N/A 03/10/2009 N 5,500,025.33 5,495,672.53 08/10/2003
265300073 N/A 05/01/2009 N 5,276,283.81 5,271,663.42 08/01/2003
480000061 N/A 06/10/2009 N 5,287,462.90 5,283,263.73 08/10/2003
825999870 N/A 10/01/2018 N 4,969,050.86 4,958,101.00 08/01/2003
255999781 N/A 09/01/2008 N 5,014,864.23 5,006,720.90 08/01/2003
255999950 N/A 01/01/2009 N 5,172,393.57 5,168,041.03 08/01/2003
265999999 N/A 01/01/2014 N 4,546,979.29 4,527,290.45 08/01/2003
255999936 N/A 10/01/2008 N 4,849,361.41 4,841,588.66 08/01/2003
265300066 N/A 04/01/2009 N 4,997,361.10 4,993,283.99 08/01/2003
265300010 N/A 04/01/2009 N 4,895,433.91 4,888,969.31 08/01/2003
480000069 12/10/2008 12/10/2028 N 4,904,603.91 4,899,403.59 08/10/2003
255999917 N/A 10/01/2008 N 4,915,320.41 4,910,785.03 08/01/2003
480000071 N/A 02/10/2009 N 4,747,835.36 4,740,613.21 08/10/2003
480000072 12/10/2008 12/10/2028 N 4,833,522.80 4,828,397.85 08/10/2003
480000073 N/A 12/10/2008 N 4,846,932.39 4,843,340.63 08/10/2003
245114243 N/A 03/01/2020 N 4,552,565.07 4,542,169.15 08/01/2003
255999833 N/A 11/01/2008 N 4,707,967.26 4,702,417.99 08/01/2003
255999780 N/A 09/01/2008 N 4,597,343.19 4,589,877.86 08/01/2003
265999981 N/A 12/01/2008 N 4,731,731.33 4,727,592.69 08/01/2003
255999948 N/A 10/01/2008 N 4,396,884.41 4,389,084.81 08/01/2003
480000079 N/A 03/10/2009 N 4,269,250.83 4,265,872.09 08/10/2003
255999726 N/A 07/01/2008 N 3,946,659.63 3,935,976.87 08/01/2003
480000081 N/A 05/10/2009 N 4,243,794.14 4,240,623.99 08/10/2003
265300033 N/A 03/01/2009 N 4,215,313.46 4,212,176.76 08/01/2003
480000083 N/A 02/10/2009 N 4,049,624.19 4,043,464.12 08/10/2003
480000084 12/10/2008 12/10/2028 N 4,122,710.62 4,118,339.34 08/10/2003
265999978 N/A 12/01/2008 N 4,202,956.02 4,200,033.89 08/01/2003
480000086 N/A 12/10/2008 N 4,107,410.24 4,104,281.11 07/01/2003
825999709 N/A 06/01/2016 N 3,562,089.43 3,562,089.43 08/01/2003
265300029 N/A 04/01/2009 N 3,908,036.81 3,902,683.15 08/01/2003
245114242 N/A 03/01/2020 N 3,729,427.46 3,720,911.20 08/01/2003
265300040 N/A 03/01/2009 N 3,882,229.14 3,877,364.42 08/01/2003
480000091 N/A 01/10/2009 N 3,942,723.17 3,939,756.53 08/10/2003
825999748 N/A 08/01/2020 N 3,807,373.11 3,800,806.61 08/01/2003
255999954 N/A 11/01/2008 N 3,909,761.04 3,906,200.67 08/01/2003
480000094 N/A 03/10/2009 N 3,923,095.26 3,919,990.47 08/10/2003
825999697 N/A 06/01/2016 N 3,403,067.56 3,403,067.56 08/01/2003
265300000 N/A 04/01/2009 N 3,804,261.66 3,801,351.54 08/01/2003
265300034 N/A 04/01/2009 N 3,446,253.59 3,437,899.61 08/01/2003
265300044 N/A 04/01/2009 N 3,611,959.16 3,609,203.69 08/01/2003
480000099 N/A 11/10/2008 N 3,527,639.60 3,524,932.09 08/10/2003
480000100 N/A 05/10/2009 N 3,526,987.02 3,524,511.47 08/10/2003
245114332 N/A 05/01/2008 N 3,214,498.95 3,205,811.31 12/01/2002
265300058 N/A 04/01/2009 N 3,477,359.04 3,474,941.94 08/01/2003
480000103 N/A 06/10/2009 N 3,389,106.48 3,386,865.94 08/10/2003
255999931 N/A 10/01/2008 N 3,325,712.21 3,322,473.27 08/01/2003
480000105 N/A 11/10/2008 N 3,272,211.58 3,268,854.68 08/10/2003
480000106 N/A 05/10/2009 N 3,179,385.53 3,177,043.41 08/10/2003
255999965 N/A 11/01/2023 N 3,057,638.74 3,052,875.12 08/01/2003
255999563 N/A 05/01/2008 N 3,052,960.22 3,049,963.98 08/01/2003
825999678 N/A 06/01/2016 N 2,663,615.99 2,663,615.99 08/01/2003
480000110 N/A 08/10/2013 N 2,500,958.15 2,487,127.66 08/10/2003
825999696 N/A 06/01/2016 N 2,592,056.16 2,592,056.16 08/01/2003
255999804 N/A 08/01/2008 N 2,939,345.80 2,936,439.14 08/01/2003
825999591 N/A 06/01/2020 N 2,833,077.47 2,828,160.93 08/01/2003
265300069 N/A 04/01/2009 N 2,847,664.12 2,844,456.17 08/01/2003
480000115 N/A 02/10/2009 N 2,888,939.08 2,886,827.72 08/10/2003
480000116 N/A 02/10/2009 N 2,824,822.06 2,822,611.30 08/10/2003
265999979 N/A 11/01/2008 N 2,824,519.90 2,822,405.02 08/01/2003
255999650 N/A 08/01/2013 N 2,490,463.18 2,483,301.59 08/01/2003
825999914 N/A 11/01/2018 N 2,469,535.40 2,461,813.64 08/01/2003
265300074 N/A 04/01/2009 N 2,689,901.75 2,687,684.02 08/01/2003
480000121 N/A 06/10/2009 N 2,677,440.51 2,675,314.16 08/10/2003
825999588 N/A 06/01/2020 N 2,571,424.35 2,566,961.89 08/01/2003
245114238 N/A 03/01/2020 N 2,452,542.53 2,446,942.08 08/01/2003
265300081 N/A 05/01/2009 N 2,569,583.90 2,566,821.68 08/01/2003
825999906 N/A 09/01/2018 N 2,348,908.47 2,341,467.43 08/01/2003
25-5999947 N/A 11/01/2008 N 2,366,952.40 2,360,234.12 08/01/2003
825999874 N/A 12/01/2013 N 2,314,259.14 2,306,550.42 08/01/2003
265999982 N/A 02/01/2009 N 2,481,098.52 2,477,640.20 08/01/2003
255999933 N/A 12/01/2008 N 2,514,673.68 2,512,678.46 08/01/2003
255999782 N/A 09/01/2008 N 2,419,411.36 2,415,482.62 08/01/2003
265300008 N/A 02/01/2009 N 2,487,582.00 2,485,394.38 08/01/2003
825114249 N/A 12/01/2018 N 2,271,393.69 2,264,615.74 08/01/2003
265300041 N/A 04/01/2009 N 2,470,902.92 2,469,140.33 08/01/2003
825114317 N/A 01/01/2019 N 2,393,752.34 2,388,343.85 08/01/2003
825999895 N/A 10/01/2018 N 2,243,933.73 2,236,887.19 08/01/2003
265300013 N/A 02/01/2009 N 2,380,776.10 2,377,307.67 08/01/2003
825999574 N/A 06/01/2020 N 2,363,223.91 2,359,422.97 08/01/2003
265300064 N/A 04/01/2009 N 2,424,681.28 2,422,703.10 08/01/2003
265300062 N/A 04/01/2009 N 2,427,022.38 2,425,165.79 08/01/2003
265300028 N/A 03/01/2009 N 2,416,864.23 2,414,807.99 08/01/2003
265300055 N/A 03/01/2009 N 2,403,636.32 2,401,728.93 08/01/2003
245114237 N/A 03/01/2020 N 2,229,665.18 2,224,573.68 08/01/2003
265300032 N/A 03/01/2009 N 2,360,575.68 2,358,819.13 08/01/2003
265300017 N/A 02/01/2009 N 2,348,638.72 2,346,611.95 08/01/2003
825999929 N/A 08/01/2018 N 2,152,018.92 2,145,896.27 08/01/2003
265300035 N/A 03/01/2009 N 2,267,166.53 2,264,393.19 07/01/2003
825999592 N/A 06/01/2020 N 2,230,148.98 2,226,562.08 08/01/2003
480000148 N/A 04/10/2009 N 2,226,242.64 2,224,597.50 08/10/2003
265999990 N/A 12/01/2008 N 2,182,710.15 2,180,978.33 08/01/2003
245114239 N/A 03/01/2020 N 2,051,185.12 2,046,501.18 08/01/2003
255999890 N/A 11/01/2008 N 2,079,241.17 2,075,886.00 08/01/2003
265999998 N/A 01/01/2009 N 2,104,702.66 2,102,874.13 08/01/2003
265300019 N/A 02/01/2009 N 2,043,045.10 2,040,348.27 07/01/2003
265300047 N/A 04/01/2009 N 2,074,462.11 2,072,965.37 08/01/2003
255999651 N/A 08/01/2013 N 1,872,201.12 1,866,817.40 08/01/2003
480000156 N/A 03/10/2009 N 2,028,909.04 2,027,529.81 08/10/2003
255999966 N/A 12/01/2008 N 1,996,964.31 1,994,991.11 08/01/2003
265300022 N/A 03/01/2009 N 1,992,862.98 1,991,121.37 08/01/2003
265300014 N/A 02/01/2009 N 1,909,389.78 1,907,604.18 08/01/2003
265300020 N/A 03/01/2009 N 1,786,853.07 1,782,241.49 08/01/2003
245114188 N/A 03/01/2028 N 1,897,161.55 1,895,421.81 08/01/2003
255999988 N/A 11/01/2008 N 1,869,699.28 1,867,836.12 08/01/2003
265300051 N/A 03/01/2009 N 1,813,733.22 1,811,514.55 08/01/2003
265999993 N/A 03/01/2009 N 1,784,046.83 1,781,119.36 08/01/2003
265999991 N/A 03/01/2009 N 1,803,095.43 1,801,236.05 08/01/2003
265999975 N/A 11/01/2008 N 1,800,814.42 1,799,603.39 08/01/2003
265300026 N/A 03/01/2009 N 1,788,282.89 1,787,088.72 08/01/2003
815114264 N/A 05/01/2018 N 1,648,313.64 1,643,461.94 08/01/2003
825999776 N/A 12/01/2018 N 1,614,644.06 1,609,656.81 08/01/2003
480000170 N/A 11/10/2008 N 1,704,937.08 1,703,139.30 08/10/2003
255999603 N/A 06/01/2008 N 1,586,827.45 1,582,739.50 07/01/2003
265300049 N/A 04/01/2009 N 1,646,804.67 1,644,902.21 08/01/2003
255999951 N/A 10/01/2005 N 1,631,420.25 1,629,970.35 08/01/2003
825999949 N/A 07/01/2018 N 1,518,601.52 1,514,620.93 08/01/2003
265999977 N/A 12/01/2008 N 1,581,919.41 1,579,825.61 08/01/2003
265300065 N/A 04/01/2009 N 1,537,649.63 1,536,395.13 08/01/2003
265300039 N/A 04/01/2009 N 1,508,644.18 1,506,707.02 08/01/2003
825999797 N/A 05/01/2018 N 1,395,536.08 1,392,654.13 08/01/2003
265300063 N/A 04/01/2009 N 1,466,470.47 1,465,409.39 08/01/2003
245114240 N/A 03/01/2020 N 1,367,456.50 1,364,333.87 08/01/2003
265999983 N/A 12/01/2008 N 1,439,149.82 1,438,007.97 08/01/2003
255999987 N/A 11/01/2008 N 1,359,781.27 1,358,426.24 08/01/2003
255999727 N/A 04/01/2009 N 1,343,081.37 1,341,930.23 08/01/2003
265300056 N/A 03/01/2009 N 1,346,036.55 1,344,968.41 08/01/2003
825999800 N/A 05/01/2023 N 1,334,470.50 1,332,715.96 08/01/2003
265999994 N/A 03/01/2009 N 1,235,683.66 1,233,656.01 08/01/2003
825114352 N/A 01/01/2013 N 1,077,325.73 1,071,149.38 08/01/2003
895096319 N/A 02/01/2029 N 1,042,995.28 1,042,102.55 08/01/2003
265300027 N/A 03/01/2009 N 974,561.60 972,365.75 08/01/2003
805114051 N/A 12/01/2012 N 925,077.66 920,498.90 08/01/2003
255999970 N/A 11/01/2008 N 1,019,835.97 1,018,819.70 08/01/2003
825999672 N/A 06/01/2016 N 874,620.17 874,620.17 08/01/2003
265300054 N/A 03/01/2009 N 865,309.31 864,622.65 08/01/2003
255999986 N/A 11/01/2008 N 735,129.84 734,397.28 08/01/2003
265300031 N/A 03/01/2009 N 720,154.69 719,561.58 08/01/2003
255999969 N/A 11/01/2008 N 490,086.79 489,598.42 08/01/2003
265300012 N/A 02/01/2009 N 394,512.32 394,122.55 08/01/2003
Totals 1,087,572,917.90 1,067,150,493.63
Appraisal Appraisal Res Mod
Loan Reduction Reduction Strat. Code
Number Date Amount (2) (3)
265999976 05/12/2003 5,252,914.97 13
480000027 2
480000086 9
245114332 08/11/2003 924,512.00 2
265300035 9
Totals 6,177,426.97
<FN>
(1) Property Type Code
MF- Multi-Family
RT- Retail
HC- Health Care
IN- Industrial
WH- Warehouse
MH- Mobile Home Park
OF- Office
MU- Mixed Use
LO- Lodging
SS- Self Storage
OT- Other
(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
<s> <c> <c> <c> <c>
Offering Document PrincipalPrepayment Amount PrepaymentPenalties
Loan Number
Cross-Reference Payoff Amount Curtailment Amount Prepayment Premium Yield Maintenance Premium
480000008 8 19,183,140.35 0.00 2,443,334.38 0.00
Totals 19,183,140.35 0.00 2,443,334.38 0.00
Historical Detail
Delinquencies
Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications
Date # Balance # Balance # Balance # Balance # Balance # Balance
08/15/2003 0 0.00 0 0.00 2 $22,407,352.46 1 $3,205,811.31 0 0.00 0 $0.00
07/17/2003 0 0.00 1 $10,189,181.91 1 $12,241,014.61 1 $3,214,498.95 0 0.00 0 $0.00
06/17/2003 1 $10,199,107.63 0 0.00 2 $16,370,274.89 1 $3,223,823.27 0 0.00 0 $0.00
05/16/2003 0 0.00 1 $4,114,495.29 1 $12,273,703.36 1 $3,232,390.59 0 0.00 0 $0.00
04/17/2003 1 $4,118,453.07 0 $0.00 1 $12,291,319.37 1 $3,241,599.22 0 0.00 0 $0.00
03/17/2003 0 $0.00 0 $0.00 1 $12,305,926.35 1 $3,250,047.79 0 0.00 0 $0.00
02/18/2003 0 $0.00 0 $0.00 0 $0.00 2 $15,589,644.65 1 $ 1,180,343.98 0 $0.00
01/17/2003 0 $0.00 0 $0.00 0 $0.00 2 $15,612,299.10 1 $ 1,182,073.10 0 $0.00
12/17/2002 0 $0.00 1 $2,288,604.53 0 $0.00 2 $15,634,793.82 1 $ 1,183,791.26 0 $0.00
11/18/2002 0 $0.00 1 $2,291,733.84 0 $0.00 2 $15,660,783.63 4 $ 4,919,222.50 0 $0.00
10/18/2002 0 $0.00 1 $2,294,311.41 1 $3,294,207.06 1 $12,388,684.38 8 $ 9,595,765.29 0 $0.00
09/17/2002 1 $2,297,401.16 0 $0.00 1 $3,303,015.97 1 $12,405,491.67 18 $21,199,596.93 0 $0.00
Prepayments
Distribution Curtailments Payoff
Date # Amount # Amount
08/15/2003 0 $0.00 1 $19,183,140.35
07/17/2003 0 $0.00 0 $0.00
06/17/2003 0 $0.00 0 $0.00
05/16/2003 0 $0.00 0 $0.00
04/17/2003 0 $0.00 0 $0.00
03/17/2003 0 $0.00 1 $1,180,343.98
02/18/2003 0 $0.00 0 $0.00
01/17/2003 0 $0.00 0 $0.00
12/17/2002 0 $0.00 3 $3,733,481.46
11/18/2002 0 $0.00 4 $4,669,511.23
10/18/2002 0 $0.00 10 $11,588,256.04
09/17/2002 0 $0.00 1 $1,609,506.89
Rate and Maturities
Distribution Next Weighted Avg. WAM
Date Coupon Remit
08/15/2003 7.353695% 7.271764% 77
07/17/2003 7.360119% 7.278099% 77
06/17/2003 7.360085% 7.278069% 78
05/16/2003 7.360010% 7.281248% 79
04/17/2003 7.359976% 7.281215% 80
03/17/2003 7.359937% 7.281180% 81
02/17/2003 7.359966% 7.279884% 82
01/17/2003 7.359927% 7.279847% 83
12/17/2002 7.359894% 7.279815% 84
11/18/2002 7.359981% 7.275016% 86
10/18/2002 7.360156% 7.270545% 87
09/17/2002 7.360642% 7.258410% 88
<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging
categories.
</FN>
Delinquency Loan Detail
Offering # of Current Outstanding Status of
Loan Number Document Months Paid Through P & I P & I Mortgage
Cross-Reference Delinq. Date Advances Advances** Loan(1)
<s> <c> <c> <c> <c> <c> <c>
265999976 20 16 03/01/2002 66,187.72 1,199,639.04 3
480000027 27 3 04/10/2003 76,390.36 299,653.14 3
480000086 86 0 07/01/2003 29,924.27 29,924.27 B
245114332 101 7 12/01/2002 37,310.64 203,336.33 7
265300035 146 0 07/01/2003 18,538.01 18,538.01 B
265300019 153 0 07/01/2003 16,756.95 16,756.95 B
255999603 171 0 07/01/2003 15,145.05 15,145.05 B
Totals 7 260,253.00 1,782,992.79
Resolution Actual Outstanding
Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO
Code(2) Transfer Date Date Balance Advances Date Date
265999976 13 10/11/2001 12,492,427.46 35,545.64
480000027 2 05/22/2003 10,216,561.63 0.00
480000086 9 05/19/2003 4,107,410.24 0.00
245114332 2 03/06/2002 3,277,136.18 16,849.10
265300035 9 10/04/2002 2,267,166.53 4,507.07
265300019 2,043,045.10 0.00
255999603 1,586,827.45 0.00
Totals 35,990,574.59 56,901.81
Current Outstanding Actual Outstanding
P & I P & I Principal Servicing
Advances Advances** Balance Advances
Totals by deliquency code:
Total for Status Code = 3 (2 loans) 142,578.08 1,499,292.18 22,708,989.09 35,545.64
Total for Status Code = 7 (1 loan) 37,310.64 203,336.33 3,277,136.18 16,849.10
Total for Status Code = B (4 loans) 80,364.28 80,364.28 10,004,449.32 4,507.07
<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
Loan Offering Servicing Resolution Scheduled Property State Interest Actual
Number Document Transfer Strategy Balance Type (2) Rate Balance
Cross-Reference Date Code (1)
265999976 20 10/11/2001 13 12,225,932.52 LO SC 8.500% 12,492,427.46
480000027 27 05/22/2003 2 10,181,419.94 RT CT 7.875% 10,216,561.63
480000086 86 05/19/2003 9 4,104,281.11 OF GA 7.900% 4,107,410.24
245114332 101 03/06/2002 2 3,205,811.31 LO NC 7.810% 3,277,136.18
265300035 146 10/04/2002 9 2,264,393.19 MF KS 8.375% 2,267,166.53
Loan Net DSCR DSCR Note Maturity Remaining
Number Operating Date Date Date Amortization
Income Term
265999976 60,542.41 09/30/2001 0.27) 01/01/1999 12/01/2008 243
480000027 1,273,784.00 12/31/2002 1.38 02/10/1999 01/10/2004 304
480000086 262,061.00 12/31/2002 0.70 01/10/1999 12/10/2008 303
245114332 252,157.66 12/31/2001 0.69 06/01/1998 05/01/2008 176
265300035 282,003.94 12/31/2001 1.23 04/01/1999 03/01/2009 246
<FN>
(1) Resolution Strategy Code
1 - Modification 6 - DPO 10 - Deed in Lieu Of
2 - Foreclosure 7 - REO Foreclosure
3 - Bankruptcy 8 - Resolved 11 - Full Payoff
4 - Extension 9 - Pending Return 12 - Reps and Warranties
5 - Note Sale to Master Servicer 13 - Other or TBD
(2) Property Type Code
MF - Multi-Family OF - Office
RT - Retail MU- Mixed Use
HC - Health Care LO - Lodging
IN - Industrial SS - Self Storage
WH - Warehouse OT - Other
MH - Mobile Home Park
</FN>
Specially Serviced Loan Detail - Part 2
Loan Offering Resolution Site Other REO
Number Document Strategy Inspection Phase 1 Apprasial Apprasial Property
Cross-Reference Code (1) Date Date Date Value Revenue
265999976 20 13 0327/2003 9,500,000.00
480000027 27 2 09/25/1998 14,500,000.00
480000086 86 9 09/10/1998 7,820,000.00
245114332 101 2 07/3/2002 3,100,000.00
265300035 146 9 01/21/99 3,050,000.00
Loan Comments from Special Servicer
Number
265999976 Receiver remains in place. Purchase Agreement in escrow pursuant to which the borrower
simultaneously deeds the property to the noteholder's (i.e. the seller's) assignee, who is the
third party purchaer. The sales price is $8,250,000, the inspection per iod expires 7/23 and
the sale is scheduled to close by 8/20.
480000027 The loan has been demanded and counsel is reviewing title and preparing for the
appointment of a receiver for the property. The Borrower had stated that they would be
sending a proposal to deal with the delinquency, but none has been forthcoming. There ha
been no remittance of cash flow since the transfer of the loan to special servicing and funds
have been advanced for the payment of a portion of the taxes due on the property that were
not covered by escrowed funds. The Borrower has renewed the insuranc e on the property
as of 8/01/2003. Title work has been ordered by counsel and foreclosure will continue to be
pursued, barring an acceptable offer from the Borrower.
480000086 The borrower brought the delinquent scheduled payments from 3/1 through 6/1 as well as
late charges current last month. The borrower agreed to a default interest settlement of
$50,000 paid over three equal installments beginning with the July payment. A lthough, the
July 10th payment and the default interest installment have not been paid. According to the
property manager, the funds have been requested from the principals and should be wired
from Europe this week. The July late charge has also been de manded of the borrower. If
the payment is received this week, the loan will continue to be monitored for return.
245114332 The Borrower made two payments in early July and another payment on July 30, 2003 to
make the loan currently due for the 1/01/2003 payment. Legal filings have been prepared for
the property and Counsel for the Trust is seeking a foreclosure hearing date f rom the court.
As the foreclosure is pursued, the Trust will continue to review the possible assumption of
the debt by the second lienholder who has also posted for a foreclosure on August 28, 2003.
In the event that a mutually agreeable assumption can no t be agreed upon during the next
ten days, then a receiver for the property will be requested to protect the property cash flow
prior to foreclosure.
265300035 All amounts current, including the deferred maintenance payment required per the
Forbearance Agreement. The cash management agreement is being finalized and upon
doing so, the loan will be returned to the master servicer. NOI and NCF DSCR's for YTD
3/20 03 are 1.04x and 0.93x, respectively (after adjusted to normalize legal expense, 1.23x
and 1.12x, respectively).
<FN>
(1) Resolution Strategy Code
1 - Modification 6 - DPO 10 - Deed in Lieu Of
2 - Foreclosure 7 - REO Foreclosure
3 - Bankruptcy 8 - Resolved 11 - Full Payoff
4 - Extension 9 - Pending Return 12 - Reps and Warranties
5 - Note Sale to Master Servicer 13 - Other or TBD
</FN>
Modified Loan Detail
No Modified Loans
Liquidated Loan Detail
Final Recovery Offering Gross Proceeds
Loan Determination Document Appraisal Appraisal Actual Gross as a % of
Number Date Cross-Reference Date Value Balance Proceeds Actual Balance
<c>
255999856 09/04/2002 174 04/13/2001 2,000,000.00 1,609,506.89 0.00 0.000%
255999846 06/26/2002 179 11/04/2000 2,000,000.00 1,485,167.94 0.00 0.000%
255999850 11/26/2002 183 11/15/2000 1,800,000.00 1,426,093.70 0.00 0.000%
255999848 05/23/2002 185 04/11/2001 1,400,000.00 1,422,544.47 0.00 0.000%
255999859 09/20/2002 187 04/13/2001 1,970,000.00 1,350,087.94 0.00 0.000%
255999852 09/06/2002 191 11/11/2000 1,700,000.00 1,269,725.66 0.00 0.000%
255999843 194 04/06/2001 1,160,000.00 1,232,145.20 0.00 0.000%
255999838 195 04/02/2001 550,000.00 1,232,145.20 0.00 0.000%
255999839 09/27/2002 196 04/06/2001 1,260,000.00 1,221,508.12 0.00 0.000%
255999860 10/28/2002 197 03/29/2001 900,000.00 1,203,482.04 0.00 0.000%
255999847 11/25/2002 198 11/15/2000 2,415,000.00 1,201,764.23 0.00 0.000%
255999842 10/11/2002 199 04/02/2001 750,000.00 1,187,435.95 0.00 0.000%
255999844 09/27/2002 200 04/09/2001 2,170,000.00 1,189,363.36 0.00 0.000%
255999849 02/28/2003 201 11/11/2000 1,900,000.00 1,180,343.98 0.00 0.000%
255999841 05/31/2002 202 04/03/2001 1,150,000.00 1,180,065.09 0.00 0.000%
255999837 09/30/2002 203 03/14/2001 760,000.00 1,155,343.27 0.00 0.000%
255999855 09/12/2002 204 04/03/2001 1,190,000.00 1,157,218.59 0.00 0.000%
255999845 08/09/2002 205 04/13/2001 1,370,000.00 1,160,461.76 0.00 0.000%
255999836 09/27/2002 206 11/09/2000 1,050,000.00 1,141,145.87 0.00 0.000%
255999858 09/27/2002 207 04/03/2001 995,000.00 1,123,249.97 0.00 0.000%
255999851 11/14/2002 208 11/11/2000 1,000,000.00 1,105,623.53 0.00 0.000%
255999857 09/27/2002 209 11/17/2000 1,000,000.00 1,109,001.09 0.00 0.000%
255999840 05/10/2002 210 11/19/2000 820,000.00 1,099,238.79 0.00 0.000%
255999853 09/27/2002 211 04/07/2001 1,180,000.00 1,060,783.61 0.00 0.000%
255999854 09/27/2002 212 04/13/2001 1,380,000.00 1,044,710.90 0.00 0.000%
255999830 09/27/2002 213 04/12/2001 1,135,000.00 1,044,710.90 0.00 0.000%
Current Total 0.00 0.00 0.00
Cumulative Total 35,005,000.00 31,592,868.05 0.00
Aggregate Net Net Proceeds Repurchased
Loan Liquidation Liquidation as a % of Realized by Seller
Number Expenses* Proceeds Actual Balance Loss (Y/N)
<c>
255999856 0.00 1,609,506.89 100.000% 0.00 N
255999846 0.00 1,482,811.83 99.841% 0.00 N
255999850 0.00 1,426,093.70 100.000% 0.00 N
255999848 0.00 1,420,595.65 99.863% 0.00 N
255999859 0.00 1,350,087.94 100.000% 0.00 N
255999852 0.00 1,269,725.66 100.000% 0.00 N
255999843 0.00 1,230,484.99 99.865% 0.00 N
255999838 0.00 1,230,484.99 99.865% 0.00 N
255999839 0.00 1,221,508.12 100.000% 0.00 N
255999860 0.00 1,203,482.04 100.000% 0.00 N
255999847 0.00 1,201,764.23 100.000% 0.00 N
255999842 0.00 1,187,435.95 100.000% 0.00 N
255999844 0.00 1,189,363.36 100.000% 0.00 N
255999849 0.00 1,180,343.98 100.000% 0.00 N
255999841 0.00 1,178,448.45 99.863% 0.00 N
255999837 0.00 1,155,343.27 100.000% 0.00 N
255999855 0.00 1,157,218.59 100.000% 0.00 N
255999845 0.00 1,158,845.33 99.861% 0.00 N
255999836 0.00 1,141,145.87 100.000% 0.00 N
255999858 0.00 1,123,249.97 100.000% 0.00 N
255999851 0.00 1,105,623.53 100.000% 0.00 N
255999857 0.00 1,109,001.09 100.000% 0.00 N
255999840 0.00 1,097,732.88 99.863% 0.00 N
255999853 0.00 1,060,783.61 100.000% 0.00 N
255999854 0.00 1,044,710.90 100.000% 0.00 N
255999830 0.00 1,044,710.90 100.000% 0.00 N
Current Total 0.00 0.00 0.00
Cumulative Total 0.00 31,580,503.72 0.00