8-K 1 bsc03tp10.txt NOVEMBER 8K 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 : November 13, 2003 (Date of earliest event reported) Commission File No.: 333-86366-02 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2003-TOP10 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2116953 54-2116954 54-2116955 (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 November 13, 2003 distribution was made to holders of Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates, Series 2003-TOP10. 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 2003-TOP10, relating to the November 13, 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. Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2003-TOP10 By: Wells Fargo Bank Minnesota, N.A., as Paying Agent By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: November 13, 2003 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2003-TOP10, relating to the November 13, 2003 distribution. Wells Fargo Bank Minnesota, N.A. Corporate Trust Services 9062 Old Annapolis Rd Columbia, MD 21045-1951 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2003-TOP10 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date:11/13/2003 Record Date: 10/31/2003 DISTRIBUTION DATE STATEMENT Table of Contents 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 - 16 Principal Prepayment Detail 17 Historical Detail 18 Delinquency Loan Detail 19 - 20 Specially Serviced Loan Detail 21 - 22 Modified Loan Detail 23 Liquidated Loan Detail 24 Depositor Bear Stearns Commercial Mortgage Securities 383 Madison Avenue New York, NY 10179 Contact: General Information Number Phone Number: (212) 272-2000 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor investorreporting@wellsfargo.com San Francisco, CA 94105 Contact: Matilde Sanchez Phone Number: (415) 222-2364 Special Servicer ARCap Servicing, Inc. 5605 N. MacArthur Blvd. Irving, TX 75038 Contact: Chris Crouch Phone Number: (972) 580-1688 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 A-1 07383FQT8 4.000000% 302,174,000.00 ~~296~~294,~~007~~665,~~320~~930.8573 1,~~341~~198,~~390~~546.1209 A-2 07383FQU5 4.740000% 749,217,000.00 749,217,000.00 0.00 B 07383FQV3 4.840000% 34,845,000.00 34,845,000.00 0.00 C 07383FQW1 4.920000% 37,874,000.00 37,874,000.00 0.00 D 07383FQX9 5.000000% 12,120,000.00 12,120,000.00 0.00 E 07383FRA8 5.540000% 15,150,000.00 15,150,000.00 0.00 F 07383FRB6 5.~~603445~~778973% 9,089,000.00 9,089,000.00 0.00 G 07383FRC4 56.~~943445~~118973% 7,575,000.00 7,575,000.00 0.00 H 07383FRD2 5.850000% 10,605,000.00 10,605,000.00 0.00 J 07383FRE0 5.850000% 4,545,000.00 4,545,000.00 0.00 K 07383FRF7 5.850000% 6,060,000.00 6,060,000.00 0.00 L 07383FRG5 5.850000% 4,545,000.00 4,545,000.00 0.00 M 07383FRH3 5.850000% 3,030,000.00 3,030,000.00 0.00 N 07383FRJ9 5.850000% 3,030,000.00 3,030,000.00 0.00 O 07383FRK6 5.850000% 12,120,099.00 12,120,099.00 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 1,211,979,099.00 1,~~205~~204,~~812~~471,~~419~~029.8573 1,~~341~~198,~~390~~546.1209

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FQT8 ~~986~~982,~~691~~219.0777 0.00 0.00 2,~~328~~180,~~081~~765.1986 ~~294~~293,~~665~~467,~~930~~384.7364 13.3335% A-2 07383FQU5 2,959,407.15 0.00 0.00 2,959,407.15 749,217,000.00 13.3335% B 07383FQV3 140,541.50 0.00 0.00 140,541.50 34,845,000.00 10.4445% C 07383FQW1 155,283.40 0.00 0.00 155,283.40 37,874,000.00 7.30% D 07383FQX9 50,500.00 0.00 0.00 50,500.00 12,120,000.00 6.2930% E 07383FRA8 69,942.50 0.00 0.00 69,942.50 15,150,000.00 5.0304% F 07383FRB6 4243,~~441~~770.4390 0.00 0.00 4243,~~441~~770.4390 9,089,000.00 4.28% G 07383FRC4 3738,~~518~~626.0002 0.00 0.00 3738,~~518~~626.0002 7,575,000.00 3.65% H 07383FRD2 51,699.38 0.00 0.00 51,699.38 10,605,000.00 2.77% J 07383FRE0 22,156.88 0.00 0.00 22,156.88 4,545,000.00 2.39% K 07383FRF7 29,542.50 0.00 0.00 29,542.50 6,060,000.00 1.89% L 07383FRG5 22,156.88 0.00 0.00 22,156.88 4,545,000.00 1.51% M 07383FRH3 14,771.25 0.00 0.00 14,771.25 3,030,000.00 1.26% N 07383FRJ9 14,771.25 0.00 0.00 14,771.25 3,030,000.00 1.01% O 07383FRK6 59,085.48 0.00 0.00 59,085.48 12,120,099.00 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 4,~~656~~654,~~508~~474.6786 0.00 0.00 5,~~997~~853,~~898~~020.7995 1,~~204~~203,~~471~~272,~~029~~483.7364

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 07383FQY7 0.~~135925~~146747% 1,211,979,099.79 1,~~205~~204,~~812~~471,~~420~~030.6452 X-2 07383FQZ4 1.~~267395~~440295% 1,116,440,000.00 1,116,440,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 07383FQY7 ~~136~~147,~~583~~294.0416 0.00 ~~136~~147,~~583~~294.0416 1,~~204~~203,~~471~~272,~~030~~484.5242 X-2 07383FQZ4 1,~~179~~340,~~141~~002.8031 0.00 1,~~179~~340,~~141~~002.8031 1,116,440,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Beginning Principal Interest Prepayment Realized Loss/ Class CUSIP Balance Distribution Distribution Penalties Additional Trust Ending Fund Expenses Balance A-1 07383FQT8 ~~979~~975.~~59229070~~15315921 43.~~43913149~~96641038 3.~~26530764~~25051053 0.00000000 0.00000000 ~~975~~971.~~15315921~~18674883 A-2 07383FQU5 1,000.00000000 0.00000000 3.95000000 0.00000000 0.00000000 1,000.00000000 B 07383FQV3 1,000.00000000 0.00000000 4.03333333 0.00000000 0.00000000 1,000.00000000 C 07383FQW1 1,000.00000000 0.00000000 4.10000000 0.00000000 0.00000000 1,000.00000000 D 07383FQX9 1,000.00000000 0.00000000 4.16666667 0.00000000 0.00000000 1,000.00000000 E 07383FRA8 1,000.00000000 0.00000000 4.61666667 0.00000000 0.00000000 1,000.00000000 F 07383FRB6 1,000.00000000 0.00000000 4.~~66953790~~81581032 0.00000000 0.00000000 1,000.00000000 G 07383FRC4 1,000.00000000 0.00000000 45.~~95287129~~09914455 0.00000000 0.00000000 1,000.00000000 H 07383FRD2 1,000.00000000 0.00000000 4.87500047 0.00000000 0.00000000 1,000.00000000 J 07383FRE0 1,000.00000000 0.00000000 4.87500110 0.00000000 0.00000000 1,000.00000000 K 07383FRF7 1,000.00000000 0.00000000 4.87500000 0.00000000 0.00000000 1,000.00000000 L 07383FRG5 1,000.00000000 0.00000000 4.87500110 0.00000000 0.00000000 1,000.00000000 M 07383FRH3 1,000.00000000 0.00000000 4.87500000 0.00000000 0.00000000 1,000.00000000 N 07383FRJ9 1,000.00000000 0.00000000 4.87500000 0.00000000 0.00000000 1,000.00000000 O 07383FRK6 1,000.00000000 0.00000000 4.87499978 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 X-1 07383FQY7 ~~994~~993.~~91189316~~80511655 0.~~11269422~~12153193 0.00000000 ~~993~~992.~~80511655~~81620007 X-2 07383FQZ4 1,000.00000000 1.~~05616227~~20024570 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 21,~~328~~548,~~253~~860.2838 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances 0.00 paid from general collections Current Period Accrued Servicing Fees 4546,~~507~~769.8725 Less Delinquent Servicing Fees 12,~~103~~866.4980 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 412,~~869~~103.2349 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3846,~~273~~005.6194

Certificate Interest Reconciliation Class Accrued Net Aggregate Realized Previously Unpaid Distributable Distributable Certificate Prepayment Losses/ Interest (including Certificate Certificate Remaining Interest Interest Expenses interest thereon) Interest Interest Interest Unpaid Shortfall Losses Adjustment Distribution Interest A-1 ~~986~~982,~~691~~219.0777 0.00 0.00 0.00 ~~986~~982,~~691~~219.0777 0.00 ~~986~~982,~~691~~219.0777 0.00 A-2 2,959,407.15 0.00 0.00 0.00 2,959,407.15 0.00 2,959,407.15 0.00 X-1 ~~136~~147,~~583~~294.0416 0.00 0.00 0.00 ~~136~~147,~~583~~294.0416 0.00 ~~136~~147,~~583~~294.0416 0.00 X-2 1,~~179~~340,~~141~~002.8031 0.00 0.00 0.00 1,~~179~~340,~~141~~002.8031 0.00 1,~~179~~340,~~141~~002.8031 0.00 B 140,541.50 0.00 0.00 0.00 140,541.50 0.00 140,541.50 0.00 C 155,283.40 0.00 0.00 0.00 155,283.40 0.00 155,283.40 0.00 D 50,500.00 0.00 0.00 0.00 50,500.00 0.00 50,500.00 0.00 E 69,942.50 0.00 0.00 0.00 69,942.50 0.00 69,942.50 0.00 F 4243,~~441~~770.4390 0.00 0.00 0.00 4243,~~441~~770.4390 0.00 4243,~~441~~770.4390 0.00 G 3738,~~518~~626.0002 0.00 0.00 0.00 3738,~~518~~626.0002 0.00 3738,~~518~~626.0002 0.00 H 51,699.38 0.00 0.00 0.00 51,699.38 0.00 51,699.38 0.00 J 22,156.88 0.00 0.00 0.00 22,156.88 0.00 22,156.88 0.00 K 29,542.50 0.00 0.00 0.00 29,542.50 0.00 29,542.50 0.00 L 22,156.88 0.00 0.00 0.00 22,156.88 0.00 22,156.88 0.00 M 14,771.25 0.00 0.00 0.00 14,771.25 0.00 14,771.25 0.00 N 14,771.25 0.00 0.00 0.00 14,771.25 0.00 14,771.25 0.00 O 59,085.48 0.00 0.00 0.00 59,085.48 0.00 59,085.48 0.00 Total 56,~~972~~141,~~233~~771.5133 0.00 0.00 0.00 56,~~972~~141,~~233~~771.5133 0.00 56,~~972~~141,~~233~~771.5133 0.00

Other Required Information Available Distribution Amount (1) 7,~~313~~340,~~623~~317.6342 Principal Distribution Amount 1,~~341~~198,~~390~~546.1209 (a) Principal portion of Scheduled Payments 1,~~341~~198,~~390~~546.1209 and any Assumed Scheduled Payments (b) Principal Prepayments 0.00 (c) Principal Portion of Balloon Payments 0.00 (d) Liquidation, Condemnation, Purchase, 0.00 and Insurance Proceeds and REO Income Received on a Mortgage Loan Aggregate Number of Outstanding Mortgage Loans 168 Aggregate Unpaid Principal Balance of the Mortgage Loans 1,~~204~~203,~~839~~355,~~062~~325.2104 Aggregate Scheduled Principal Balance of the Mortgage Loans 1,~~204~~203,~~471~~272,~~030~~484.4940 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 3846,~~273~~005.6194 Servicing Fee paid 3846,~~273~~005.6194 Special Servicing Fee paid 0.00 Trustee Fee Paid 1,~~004~~033.8424 Paying Agent Fee Paid 1,~~105~~136.3357 ~~(1) The Available Distribution Amount includes any Prepayment Premiums .~~ Expense Losses (Additional Trust Fund Expenses) 0.00 (i) Special Servicing and Liquidation Fees 0.00 (ii) Advance Interest 0.00 (iii) Indemnification Expenses 0.00 (iv) Taxes Imposed on the Trust 0.00 (v) Amount of any Advance not Recovered 0.00 upon a Final Recovery Determination

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 6,~~019~~190,~~851~~710.5643 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 6,~~019~~190,~~851~~710.5643 Principal: Scheduled Principal 1,~~341~~198,~~390~~546.1209 Unscheduled Principal 0.00 Principal Prepayments 0.00 Collection of Principal after Maturity Date 0.00 Recoveries from Liquidation and Insurance Proceeds 0.00 Excess of Prior Principal Amounts paid 0.00 Curtailments 0.00 Negative Amortization 0.00 Principal Adjustments 0.00 Total Principal Collected 1,~~341~~198,~~390~~546.1209 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 7,~~361~~389,~~241~~256.6852 Total Funds Distributed Fees: Master Servicing Fee 4546,~~507~~769.8725 Trustee Fee 1,~~004~~033.8424 Certificate Administration Fee 1,~~105~~136.3357 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 4748,~~618~~939.0407 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 56,~~972~~141,~~233~~771.5133 Principal Distribution 1,~~341~~198,~~390~~546.1209 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 7,~~313~~340,~~623~~317.6342 Total Funds Distributed 7,~~361~~389,~~241~~256.6749

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) Below 1,000,000 1 ~~986~~985,~~693~~427.5086 0.08 ~~110~~109 6.3400 3.030000 1,000,001 to 2,000,000 33 53,~~218~~151,~~471~~015.8868 4.42 ~~118~~117 6.~~0605~~0606 2.~~182353~~182310 2,000,001 to 3,000,000 38 9493,~~154~~998,~~211~~972.7795 7.8281 ~~117~~116 6.~~0734~~0736 1.~~849264~~849195 3,000,001 to 4,000,000 19 67,~~340~~189,~~620~~197.6352 5.5958 ~~112~~111 5.~~7420~~7422 2.~~025631~~026378 4,000,001 to 5,000,000 11 49,~~419~~357,~~233~~579.9912 4.10 ~~118~~117 5.9114 1.~~846014~~845963 5,000,001 to 6,000,000 12 66,~~924~~852,~~442~~646.6166 5.56 ~~110~~109 6.~~0118~~0116 1.~~904660~~904868 6,000,001 to 7,000,000 6 39,~~225~~192,~~128~~626.3948 3.26 9998 5.~~7680~~7678 2.~~154735~~155017 7,000,001 to 8,000,000 7 51,~~388~~337,~~161~~343.7576 4.27 ~~110~~109 6.0685 2.~~002256~~002345 8,000,001 to 9,000,000 8 69,~~520~~431,~~757~~646.5088 5.77 ~~144~~143 5.~~8671~~8670 1.~~751924~~752021 9,000,001 to 10,000,000 4 38,~~744~~724,~~051~~451.2789 3.22 9493 5.~~1436~~1435 2.~~741278~~741483 10,000,001 to 15,000,000 11 135,~~418~~290,~~571~~583.2204 11.24 ~~111~~110 5.8742 1.~~862204~~862271 15,000,001 to 20,000,000 8 131,~~917~~743,~~049~~018.0682 10.95 ~~108~~107 6.~~3078~~3085 2.~~079726~~079664 20,000,001 to 25,000,000 3 65,~~064~~003,~~468~~958.4115 5.40 ~~113~~112 6.4707 1.~~676960~~676902 25,000,001 and greater 7 341,~~149~~014,~~168~~015.5159 28.3234 ~~111~~110 5.9805 3.~~630703~~631364 Totals 168 1,~~204~~203,~~471~~272,~~030~~484.4940 100.00 ~~113~~112 5.~~9909~~9910 2.~~439259~~439807

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 5,~~810~~801,~~555~~918.9300 0.48 ~~110~~109 5.5500 1.730000 Alaska 1 11,~~604~~587,~~758~~564.7590 0.96 ~~112~~111 5.5000 2.140000 Arizona 3 8,~~953~~945,~~894~~390.9786 0.74 ~~111~~110 6.0720 1.~~911241~~911216 California 53 232,~~696~~433,~~420~~426.9843 19.32 ~~110~~109 5.9411 2.~~054623~~054742 Colorado 7 34,~~189~~154,~~889~~429.3461 2.84 ~~111~~110 6.~~0132~~0134 1.~~676600~~676514 Connecticut 3 30,~~261~~239,~~659~~110.8524 2.51 ~~111~~110 7.~~0172~~0171 1.~~357956~~357944 Florida 15 65,~~095~~035,~~186~~129.4433 5.40 ~~104~~103 5.~~7707~~7704 2.~~161046~~161334 Georgia 8 38,~~825~~779,~~467~~788.3861 3.22 ~~126~~125 5.7267 1.~~942390~~942378 Idaho 2 4,~~929~~922,~~420~~837.5781 0.41 ~~111~~110 6.2806 1.691223 Illinois 4 8,~~551~~545,~~521~~602.5516 0.71 ~~106~~105 7.~~4370~~4372 1.~~982431~~982417 Indiana 3 11,~~230~~210,~~997~~560.8415 0.93 ~~204~~203 6.~~4319~~4324 1.~~444521~~444639 Kansas 1 1,~~927~~925,~~717~~410.1747 0.16 ~~171~~170 6.6600 1.540000 Kentucky 1 15,~~739~~716,~~178~~374.43 1.31 ~~109~~108 5.7300 2.270000 Louisiana 2 36,~~277~~237,~~127~~966.3369 3.01 ~~110~~109 5.5328 2.~~526211~~526264 Maryland 2 20,~~961~~910,~~118~~784.7309 1.74 5049 7.~~4433~~4469 2.~~479161~~480791 Massachusetts 7 28,~~364~~338,~~422~~406.4800 2.3536 ~~112~~111 7.~~5316~~5322 1.~~364142~~364158 Michigan 1 10,~~505~~499,~~328~~785.0855 0.87 ~~103~~102 7.9800 1.860000 Minnesota 2 7,~~158~~151,~~660~~585.3444 0.59 ~~111~~110 6.2135 1.~~705485~~705414 Missouri 2 8,~~538~~530,~~704~~584.5396 0.71 ~~111~~110 5.~~8603~~8602 1.~~766839~~766842 Montana 1 2,~~354~~352,~~313~~217.2277 0.20 ~~111~~110 5.9600 1.730000 Nebraska 1 1,~~182~~181,~~676~~011.1996 0.10 ~~110~~109 5.8500 2.130000 Nevada 1 1,~~869~~866,~~375~~701.9695 0.16 ~~109~~108 5.8000 2.490000 New Jersey 9 60,~~944~~832,~~598~~023.0931 5.06 ~~125~~124 5.~~7836~~7843 1.~~973154~~973006 New York 11 201,~~160~~068,~~839~~171.9256 16.7071 ~~112~~111 5.~~9166~~9167 4.~~726783~~728023 North Carolina 4 32,~~736~~707,~~088~~117.8605 2.72 ~~107~~106 5.~~5789~~5788 1.~~762355~~762485 Ohio 3 10,~~601~~591,~~943~~745.9261 0.88 ~~112~~111 5.9686 1.~~637782~~637789 Oklahoma 1 217,~~480~~128.1597 0.02 ~~113~~112 6.5000 1.700000 Oregon 1 3,~~112~~109,~~306~~494.6743 0.26 ~~111~~110 5.9000 2.620000 Pennsylvania 15 59,~~336~~260,~~188~~565.5557 4.9392 ~~124~~123 5.~~8053~~8051 2.~~303282~~303614 South Carolina 1 11,~~555~~545,~~763~~581.2270 0.96 ~~111~~110 6.0000 1.910000 Tennessee 1 ~~158~~157,~~167~~911.3897 0.01 ~~113~~112 6.5000 1.700000 Texas 14 58,~~930~~852,~~142~~854.6967 4.89 ~~121~~120 6.1000 1.~~817568~~817547 Utah 1 5,~~421~~415,~~485~~009.3599 0.45 ~~114~~113 6.5500 1.940000 Virginia 3 62,~~548~~502,~~870~~522.5799 5.19 ~~111~~110 5.~~8035~~8034 1.~~786846~~787000 Washington 5 11,~~357~~322,~~392~~062.4693 0.94 ~~112~~111 5.~~7343~~7348 1.~~975913~~977276 Washington,DC 1 67,500,000.00 5.6061 ~~113~~112 5.7600 2.300000 West Virginia 2 ~~751~~750,~~295~~081.0689 0.06 ~~113~~112 6.5000 1.700000 Wisconsin 7 24,~~043~~016,~~168~~466.4734 2.00 ~~111~~110 5.6193 1.~~582489~~582488 Wyoming 1 7,~~066~~057,~~903~~158.0602 0.59 ~~112~~111 5.8900 1.800000 Totals 201 1,~~204~~203,~~471~~272,~~030~~484.4940 100.00 ~~113~~112 5.~~9909~~9910 2.~~439259~~439807

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.25 or less 2 6,~~129~~097,~~905~~640.7749 0.51 ~~111~~110 5.~~6099~~6104 1.~~239044~~239016 1.26 to 1.35 5 4443,~~010~~940,~~650~~947.9967 3.65 ~~168~~167 6.~~5963~~5967 1.~~316499~~316480 1.36 to 1.45 6 56,~~870~~821,~~113~~636.3263 4.72 ~~110~~109 7.~~0527~~0529 1.~~391157~~391153 1.46 to 1.55 18 ~~126~~125,~~100~~923,~~977~~962.34 10.47 ~~114~~113 5.~~9340~~9341 1.~~516942~~516953 1.56 to 1.65 19 104,~~964~~850,~~076~~577.3462 8.71 ~~110~~109 5.9004 1.~~602469~~602465 1.66 to 1.75 14 54,~~752~~674,~~344~~444.8199 4.5554 ~~115~~114 6.2086 1.~~702804~~702802 1.76 to 1.85 13 71,~~788~~701,~~167~~391.7041 5.96 ~~110~~109 5.~~9279~~9280 1.~~797463~~797464 1.86 to 1.90 5 32,~~047~~021,~~311~~893.7244 2.66 ~~106~~105 7.~~1709~~1713 1.~~870244~~870239 1.91 or greater 86 707,~~807~~239,~~482~~989.5081 58.7778 ~~110~~109 5.~~8309~~8310 3.~~039911~~040543 Totals 168 1,~~204~~203,~~471~~272,~~030~~484.4940 100.00 ~~113~~112 5.~~9909~~9910 2.~~439259~~439807

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 47 126,~~998~~822,~~792~~092.94 10.54 ~~113~~112 6.~~2974~~2977 1.~~802009~~802093 Lodging 4 36,~~979~~936,~~521~~194.5037 3.07 ~~113~~112 6.6892 2.~~002770~~002766 Mixed Use 7 65,~~818~~724,~~990~~910.1299 5.46 ~~114~~113 5.~~6756~~6757 1.~~979261~~979323 Mobile Home Park 1 1,~~960~~956,~~872~~631.3092 0.16 ~~231~~230 5.9200 2.090000 Multi-Family 24 123,~~963~~763,~~506~~861.4732 10.29 ~~128~~127 5.~~6272~~6274 1.~~809927~~809832 Office 22 309,~~342~~159,~~327~~029.2898 25.6869 ~~111~~110 6.~~1152~~1153 2.~~133454~~133480 Other 2 79,~~326~~320,~~407~~798.4339 6.59 ~~112~~111 5.~~2762~~2761 8.~~866047~~866554 Retail 83 431,~~965~~512,~~713~~194.1102 35.86 ~~110~~109 6.0428 1.~~970023~~970176 Self Storage 11 28,~~114~~076,~~899~~770.3447 2.33 9695 5.8865 2.~~208968~~208917 Totals 201 1,~~204~~203,~~471~~272,~~030~~484.4940 100.00 ~~113~~112 5.~~9909~~9910 2.~~439259~~439807

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 149 ~~965~~964,~~052~~001,~~229~~843.1352 80.12 ~~114~~113 5.~~7156~~7155 2.~~579822~~580561 6.501% to 7.000% 12 142,~~478~~394,~~213~~930.9488 11.83 ~~114~~113 6.~~7306~~7307 1.~~972807~~972896 7.001% to 7.500% 3 30,~~084~~061,~~108~~971.3515 2.50 ~~112~~111 7.1269 1.~~436670~~436629 7.501% to 8.000% 4 66,~~856~~813,~~479~~738.0785 5.55 8887 7.8776 1.~~855478~~855448 8.001% to 8.500% 0 0.00 0.00 0 0.0000 0.000000 8.5% or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 168 1,~~204~~203,~~471~~272,~~030~~484.4940 100.00 ~~113~~112 5.~~9909~~9910 2.~~439259~~439807

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~162~~157 1,~~118~~039,~~040~~125,~~924~~000.4596 9286.8236 114 5.~~8680~~7975 2.~~483955~~514551 13 to 24 months 611 86164,~~430~~147,~~106~~483.0444 713.1864 92100 7.~~5810~~2158 1.~~861085~~966646 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 0 0.00 0.00 0 0.0000 0.000000 Totals 168 1,~~204~~203,~~471~~272,~~030~~484.4940 100.00 ~~113~~112 5.~~9909~~9910 2.~~439259~~439807

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) 60 months or less 5 28,~~027~~000,~~566~~254.0555 2.33 4645 7.~~1652~~1654 2.~~370370~~370492 61 to 120 months 142 1,~~082~~081,~~462~~575,~~305~~379.3447 89.8789 ~~110~~109 5.~~9835~~9836 2.~~492364~~492815 121 to 180 months 3 10,~~626~~608,~~233~~878.9188 0.88 ~~140~~139 6.~~4866~~4865 1.~~495391~~495430 181 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 150 1,~~121~~120,~~116~~184,~~105~~512.3090 93.0809 ~~109~~108 6.~~0178~~0179 2.~~479864~~480311

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 5 22,~~411~~333,~~995~~739.6631 1.86 8786 5.~~1234~~1228 2.~~283483~~286354 121 to 180 months 8 3433,~~078~~946,~~226~~296.9593 2.8382 ~~167~~166 5.5871 1.~~906388~~906396 181 to 240 months 5 26,~~864~~807,~~702~~935.5826 2.23 ~~231~~230 6.1027 1.~~550634~~550613 241 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 18 83,~~354~~087,~~925~~971.1950 6.9291 ~~166~~165 5.6286 1.~~893122~~893736

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Interest Only 4 28,807,540.00 2.39 7675 5.0072 3.055420 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 1 2,~~427~~417,~~005~~969.98 0.20 ~~112~~111 5.3650 3.780000 181 to 240 months 5 14,~~822~~790,~~485~~001.2926 1.23 ~~121~~120 6.~~0725~~0726 1.~~756966~~756937 241 to 300 months 60 361,~~644~~231,~~200~~185.4941 30.0302 ~~110~~109 6.~~1700~~1702 1.~~990351~~990364 301 to 360 months 80 ~~713~~712,~~414~~937,~~873~~816.5425 59.2325 ~~109~~108 5.9826 2.~~715364~~715918 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 150 1,~~121~~120,~~116~~184,~~105~~512.3090 93.0809 ~~109~~108 6.~~0178~~0179 2.~~479864~~480311

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information 168 1,~~204~~203,~~471~~272,~~030~~484.4940 100.00 ~~113~~112 5.~~9909~~9910 2.~~439259~~439807 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 168 1,~~204~~203,~~471~~272,~~030~~484.4940 100.00 ~~113~~112 5.~~9909~~9910 2.~~439259~~439807 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (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 each property as disclosed in the offering document. Note: (i) An ARD Loan constitutes a "Hyper-Amortization Loan" as defined in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 600872249 1 OT Floral Park NY ~~326~~337,~~250~~125.00 0.00 5.220% 510901041 2 OF New York NY ~~399~~413,~~740~~065.8353 0.00 6.853% 600872250 3 OF Washington DC 324,000.00 0.00 5.760% 700201096 4 RT Alexandria VA ~~224~~231,~~410~~644.1139 4841,~~432~~198.6840 5.900% 700201089 5.1 RT Various MA ~~162~~167,~~267~~546.0558 1914,~~335~~055.0350 7.770% 700201097 5.2 RT Danbury CT 3334,~~145~~209.8321 65,~~199~~136.5719 7.770% 700200961 6 OF New Orleans LA ~~133~~137,~~701~~997.9102 3430,~~757~~462.3221 5.400% 850201040 7 MU New York NY ~~130~~134,~~595~~694.8962 5349,~~535~~436.5481 5.520% 850201103 8 LO Various Various ~~124~~128,~~769~~752.6135 3127,~~247~~264.4066 6.550% 700201004 9 IN Various Various ~~104~~108,~~765~~141.3312 2319,~~183~~807.0829 5.830% 700200785 10 OF Greenwich CT ~~121~~125,~~692~~643.9177 1713,~~389~~438.1731 7.050% 700200793 11 IN Various Various ~~130~~135,~~937~~201.2216 1410,~~644~~380.4046 7.980% 700200781 12 RT Baltimore MD 112,~~892~~805.2357 13,~~081~~168.4107 7.950% 850201123 13 OF Philadelphia PA 7477,~~957~~327.0701 2725,~~920~~550.4652 5.350% 310900430 14 RT Roseville CA 8588,~~842~~613.7220 1714,~~286~~515.2375 6.110% 700200940 15 RT Elizabethtown KY 7577,~~274~~659.8573 2522,~~188~~804.8800 5.730% 600872201 16 MF Bridgewater NJ 6466,~~159~~031.4536 6260,~~200~~328.9099 4.980% 600872245 17 MU Dallas TX 7780,~~860~~373.1067 1513,~~668~~155.9942 6.060% 600872202 18 RT Winston-Salem NC 7274,~~436~~769.5026 1614,~~459~~127.7903 5.770% 600872203 19 OF Centennial CO 7375,~~253~~616.3453 1512,~~235~~872.2809 5.990% 700201046 20 OF Clinton NJ 8082,~~308~~907.8389 1310,~~563~~964.1610 6.670% 310901032 21 RT Vacaville CA 6365,~~881~~941.5904 1311,~~906~~846.3893 5.840% 600872204 22 MF High Point NC 5860,~~704~~592.7609 1412,~~781~~894.8956 5.460% 600872256 23 IN Various Various 6668,~~676~~776.8459 2119,~~941~~841.4873 6.500% 310900945 24 RT Citrus Heights CA 5961,~~543~~464.7445 1210,~~402~~481.3261 6.000% 310901029 25 MF Fairbanks AK 5354,~~275~~961.0143 1817,~~880~~193.2785 5.500% 310900924 26 OF Fort Mill SC 5759,~~839~~704.0578 1210,~~047~~181.2552 6.000% 600872205 27 RT Falls Church VA 5254,~~420~~168.8319 0.00 5.470% 310900962 28 MF New Berlin WI 5153,~~367~~019.2842 1210,~~576~~924.8874 5.550% 600872206 29 RT Austell GA 4647,~~357~~846.6939 1210,~~275~~787.7505 5.350% 850201101 30 MU Santa Monica CA 4041,~~431~~726.4252 1211,~~519~~224.7666 4.880% 850201024 31 RT San Pedro CA 41,684.31 0.00 5.045% 850201029 32 RT Various PA 40,604.93 0.00 4.935% 600872207 33 RT Austin TX 4344,~~446~~846.4308 98,~~774~~374.3772 5.770% 600872208 34 RT Butler Township PA 4748,~~515~~992.9712 1918,~~636~~160.5237 6.370% 600872209 35 RT Lancaster CA 4041,~~515~~818.6047 108,~~190~~887.8497 5.430% 850201027 36 IN Lancaster CA 4445,~~095~~517.5244 97,~~402~~980.0008 5.920% 310901023 37 MF Indianapolis IN 4446,~~901~~293.5717 2018,~~045~~653.3979 6.090% 850201074 38 OF Cherry Hill NJ 3940,~~643~~918.4034 98,~~873~~598.5763 5.470% 310900023 39 MF San Diego CA 4647,~~173~~645.8863 1210,~~001~~529.4671 6.520% 700201058 40 RT Chardon OH 3941,~~902~~186.2791 98,~~372~~087.1450 5.630% 600872210 41 MF Wilton NY 3738,~~651~~861.3685 98,~~423~~212.0657 5.490% 600872211 42 OF Phoenix AZ 3839,~~028~~255.3744 76,~~782~~555.0700 6.050% 600872251 43 OF Long Beach CA 3637,~~000~~200.00 0.00 5.760% 850201064 44 OF Deland FL 3739,~~857~~045.3698 1312,~~906~~717.4785 6.120% 310900953 45 LO San Antonio TX 4041,~~253~~537.4105 109,~~387~~103.1349 6.500% 310900967 46 RT Stockton CA 3334,~~675~~757.7890 87,~~626~~544.4937 5.440% 600872212 47 RT Cheyenne WY 3435,~~739~~842.9694 109,~~848~~745.0204 5.890% 600872213 48 RT Louisville CO 3940,~~615~~898.1222 65,~~435~~152.3424 6.750% 700200963 49 RT Altamonte Springs FL 3435,~~703~~822.6490 76,~~264~~145.9064 6.000% 700200989 50 LO Pittsburgh PA 4142,~~391~~718.6983 86,~~286~~958.1298 7.370% 600872246 51 RT Baton Rouge LA 3334,~~766~~840.7168 98,~~772~~698.4043 6.130% 600872214 52 MF Greeley CO 2728,~~353~~215.2413 1110,~~560~~698.7586 5.010% 850200985 53 RT Lake Mary FL 25,572.92 0.00 4.910% 850201025 54 RT Naples FL 25,939.71 0.00 5.045% 850200836 55 RT New York NY 3233,~~432~~443.3707 1211,~~478~~468.8111 6.550% 600872257 56 RT East Pennsboro Tow PA 3031,~~452~~420.1078 87,~~758~~789.0032 6.150% 600872215 57 RT Arlington TX 2728,~~373~~240.9429 98,~~650~~784.6833 5.550% 600872216 58 IN Calera AL 2627,~~917~~769.7162 98,~~489~~637.8493 5.550% 600872217 59 IN Fairfield NJ 2829,~~567~~474.1770 87,~~696~~788.0249 5.970% 850201036 60 RT Tallahassee FL 24,334.25 0.00 5.123% 850201033 61 RT San Diego CA 26,~~033~~901.3311 0.00 5.680% 600872218 62 RT Midlothian VA 2526,~~937~~772.6384 5,~~984~~149.3918 5.700% 310901044 63 SS Pembroke Pines FL 2526,~~891~~725.7442 5,~~995~~161.4476 5.690% 600872252 64 OF Fort Worth TX 27,~~680~~640.2771 7,~~511~~551.8945 6.320% 600872219 65 IN Tamarac FL 2627,~~920~~789.3963 54,~~198~~329.4319 6.280% 310900955 66 RT Goleta CA 24,~~227~~996.2502 76,~~652~~883.4669 5.890% 600872220 67 RT Alpharetta GA 23,~~152~~866.3383 11,~~723~~009.8838 5.670% 310900928 68 RT Inver Grove Heights MN 2425,~~949~~755.0507 43,~~759~~953.3028 6.250% 600872221 69 RT Rowland Heights CA 2223,~~341~~062.4741 43,~~609~~888.3844 5.990% 850201106 70 OF Philadelphia PA 1920,~~841~~468.5891 76,~~390~~763.7138 5.350% 700200918 71 MF Uncasville CT 2223,~~286~~004.0466 43,~~693~~975.7311 6.000% 410900177 72 SS Ventura CA 2122,~~507~~190.4516 6,~~733~~050.0130 5.900% 600872222 73 IN Ewing NJ 2122,~~906~~602.6560 65,~~577~~881.2530 6.050% 310900981 74 OT Boise ID 2223,~~566~~284.3348 65,~~327~~609.1904 6.250% 850201065 75 OF Los Angeles CA 2021,~~720~~388.1604 43,~~551~~883.3143 5.815% 850201044 76 RT Neptune NJ 20,~~288~~942.0605 43,~~411~~757.5152 5.865% 850201102 77 RT Baltimore MD 17,~~375~~784.0434 37,~~575~~166.8757 5.250% 310900977 78 IN Redmond WA 1718,~~696~~161.2783 26,~~637~~171.1559 5.420% 850201069 79 OF Armonk NY 1819,~~489~~084.8997 43,~~422~~827.8577 5.580% 600872253 80 MF Petaluma CA 18,~~078~~057.1957 4,~~533~~553.0971 5.460% 310901037 81 MF Redding CA 1819,~~904~~504.4816 65,~~187~~587.3163 5.720% 850201012 82 IN North Bergen NJ 17,~~270~~802.9229 9,~~749~~218.9356 5.280% 600872247 83 SS Riverside CA 18,~~284~~873.4457 43,~~060~~471.6047 5.820% 600872223 84 MU Boca Raton FL 1920,~~833~~476.8606 32,~~300~~658.7151 6.660% 310900921 85 OF Sacramento CA 18,~~768~~674.2453 17,~~300~~394.9263 6.500% 850201109 86 OF Philadelphia PA 15,~~432~~920.3427 5,~~748~~260.3340 5.350% 310900914 87 RT Santa Maria CA 1617,~~961~~499.8795 54,~~375~~837.2214 5.900% 850201042 88 MU Wellesley MA 1516,~~941~~411.58 1211,~~430~~960.98 5.735% 600872254 89 MF Tampa FL 15,~~926~~908.4981 3,~~742~~760.5321 5.670% 850200984 90 RT Jamestown NC 13,580.24 0.00 4.910% 600872224 91 RT Fort Worth TX 17,~~028~~578.3430 32,~~305~~755.6367 6.200% 600872225 92 MF Madison WI 15,~~120~~606.2749 3,~~720~~234.4220 5.550% 600872226 93 IN Lyndhurst NJ 16,~~027~~537.8035 4,~~726~~217.9944 6.070% 310900915 94 RT Hesperia CA 1617,~~934~~481.3180 32,~~081~~534.8839 6.400% 310900966 95 RT Medford OR 15,~~318~~812.4325 32,~~306~~812.0624 5.900% 600872227 96 IN Santa Ana CA 1516,~~625~~130.1312 2,~~924~~419.5051 6.290% 410901035 97 IN Emeryville CA 15,~~426~~917.0706 43,~~326~~835.9495 6.230% 600872228 98 MF Madison WI 14,~~450~~905.5530 54,~~346~~891.7398 5.850% 600872229 99 IN Atlanta GA 1415,~~806~~276.2758 4,~~504~~034.4413 5.990% 600872230 100 RT Jacksonville FL 14,~~312~~767.7336 43,~~354~~899.2966 5.990% 310900956 101 IN Watsonville CA 1415,~~773~~210.7170 109,~~305~~868.9192 6.250% 850201010 102 RT Commack NY 1415,~~685~~160.8912 2,~~875~~401.9875 6.175% 600872255 103 OF Citrus Heights CA 14,~~289~~750.7067 2,~~965~~504.8790 6.010% 600872231 104 MU Duluth GA 14,~~512~~974.0131 3,~~976~~513.0474 6.260% 890901016 105 RT Tampa FL 14,~~397~~855.6692 43,~~038~~580.4822 6.230% 310900939 106 IN Orlando FL 1314,~~912~~323.2534 9,~~943~~532.2516 6.150% 600872232 107 IN Coconut Creek FL 13,~~343~~766.3083 43,~~190~~767.5401 5.890% 410900188 108 SS Bakersfield CA 13,~~410~~837.9818 43,~~018~~591.1898 6.020% 600872233 109 RT San Bernardino CA 1516,~~753~~265.7408 21,~~251~~739.2591 7.110% 850201006 110 RT Ft. Worth TX 13,~~178~~597.7989 3,~~812~~393.2515 6.150% 620901030 111 MU Aliso Viejo CA 1213,~~613~~020.7386 2,~~536~~129.1401 6.100% 850201041 112 RT Commack NY 1011,~~892~~212.5743 9,~~355~~036.8600 5.365% 620900926 113 RT Bakersfield CA 12,~~350~~749.9857 2,~~495~~097.8930 6.100% 700200896 114 RT Porterville CA 1314,~~723~~168.8755 21,~~166~~721.1749 6.850% 410900993 115 RT Minneapolis MN 12,~~160~~547.8465 3,~~508~~121.4362 6.140% 310900989 116 RT Lacey WA 11,~~107~~464.4077 2,~~670~~313.5013 5.600% 310900996 117 MF Missoula MT 1112,~~705~~082.3786 2,~~472~~095.9445 5.960% 310900933 118 RT Los Angeles CA 10,~~644~~957.9532 8,~~965~~652.0568 5.500% 410900992 119 IN Modesto CA 12,~~090~~475.8689 32,~~318~~933.3936 6.300% 600872234 120 RT Katy TX 1112,~~665~~027.7561 54,~~065~~703.2640 6.190% 310900893 121 IN Chatsworth CA 11,~~184~~539.6956 3,~~521~~167.9710 5.920% 610900975 122 RT Houston TX 12,~~282~~646.0089 7,~~854~~489.7687 6.580% 600872235 123 MF East Islip NY 11,~~112~~450.6518 6,~~431~~093.2269 5.940% 410900968 124 RT Mission Hills CA 11,~~083~~441.9836 2,~~380~~022.2284 5.900% 310900976 125 RT Hollister CA 9,~~455~~702.0834 1514,~~165~~918.4519 5.200% 310900997 126 MF Seattle WA 11,~~123~~476.4580 3,~~373~~019.3398 6.000% 310900987 127 MF La Crosse WI 910,~~870~~187.5866 2,~~581~~264.8577 5.370% 620901010 128 IN Chatsworth CA 1011,~~799~~142.1719 32,~~308~~965.2927 5.950% 310901021 129 SS Santa Maria CA 1011,~~766~~110.0225 2,~~865~~521.6845 5.930% 410900187 130 SS Bakersfield CA 10,~~661~~999.2099 32,~~204~~865.4364 6.010% 310900938 131 RT Santa Clara CA 1112,~~764~~139.1133 2,~~955~~579.0179 6.650% 310900954 132 RT Petaluma CA 11,~~014~~370.5043 21,~~052~~696.4552 6.350% 600872236 133 IN Fort Lauderdale FL 10,~~426~~762.1128 21,~~191~~855.4730 6.020% 850201079 134 OF New York NY 9,~~370~~672.5432 21,~~174~~872.1840 5.650% 600872237 135 MF Milwaukee WI 9,~~606~~916.6920 21,~~141~~831.1160 5.810% 310900990 136 RT Stockton CA 10,~~054~~373.1880 2,~~954~~634.3876 6.100% 600872238 137 IN Ft. Lauderdale FL 10,~~004~~322.1714 2,~~967~~649.5760 6.070% 310900917 138 MF La Mesa CA 910,~~721~~034.1135 21,~~128~~815.8359 5.890% 310901022 139 MH Thousand Oaks CA 9,~~696~~996.0409 4,~~540~~240.4338 5.920% 310901004 140 MF Edwardsville KS 1011,~~713~~055.5346 2,~~648~~306.6370 6.660% 310900952 141 SS Las Vegas NV 9,~~049~~336.6349 2,~~960~~674.8701 5.800% 310900925 142 RT San Diego CA 910,~~907~~223.9319 2,~~743~~428.4923 6.350% 600872239 143 SS Houston TX 89,~~816~~076.5900 6,~~961~~701.2079 5.750% 410901042 144 OF Novato CA 9,~~045~~337.7852 1,~~927~~635.2551 5.900% 410900999 145 IN Chatsworth CA 89,~~822~~102.0938 2,~~698~~418.4415 5.930% 410901028 146 RT Crystal Lake IL 89,~~894~~181.2211 1,~~863~~576.0011 5.970% 310900947 147 RT Redding CA 9,~~247~~546.6357 1,~~703~~404.7278 6.350% 410901046 148 IN Denver CO 8,~~640~~919.1126 1,~~651~~372.3823 6.230% 620901002 149 RT Salinas CA 8,~~318~~586.3082 1,~~669~~401.9644 6.090% 600872240 150 RT Morrow GA 7,~~745~~995.7440 1,~~693~~443.3266 5.850% 310900918 151 RT Houston TX 8,~~312~~581.5560 1,~~416~~147.9388 6.590% 310900998 152 MF Redding CA CA 78,~~781~~032.2466 1,~~474~~222.0462 6.270% 410901019 153 SS Bellingham WA 7,~~550~~790.5362 21,~~205~~965.8980 6.100% 410901033 154 RT Charlotte NC 7,~~628~~870.1578 21,~~192~~950.8522 6.170% 310900944 155 RT Westminster CO 7,~~467~~699.9528 3,~~356~~125.5421 6.090% 600872241 156 RT Forest Park GA 7,~~067~~295.9980 1,~~545~~317.1534 5.850% 600872242 157 MF Madison WI 67,~~948~~169.5604 2,~~226~~005.1365 5.810% 310900907 158 RT Arvada CO 7,~~671~~919.9490 1,~~407~~159.3943 6.410% 600872243 159 OF Jonesboro GA 6,~~777~~995.5297 1,~~481~~263.6520 5.850% 410901018 160 SS Everett WA 67,~~965~~186.5088 21,~~080~~859.4103 6.030% 310900943 161 RT Colorado Springs CO 7,~~525~~769.8228 1,~~323~~079.1367 6.500% 310900878 162 RT San Antonio TX 67,~~899~~113.6499 2,~~792~~578.8146 6.500% 410901052 163 IN Redwood City CA 56,~~831~~016.3758 1,~~812~~627.4625 5.880% 600872248 164 RT Omaha NE 5,~~774~~957.5573 1,~~847~~664.4123 5.850% 410901031 165 RT Phoenix AZ 56,~~934~~122.1689 1,~~722~~534.8108 6.120% 600872244 166 MF Milwaukee WI 5,~~367~~537.1647 1,~~719~~549.5019 5.810% 310900988 167 SS Pomona CA 5,~~220~~386.6080 1,~~431~~265.8464 6.340% ~~Total~~Totals 6,~~019~~190,~~851~~710.5643 1,~~341~~198,~~390~~546.1209

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 600872249 N/A 02/01/2013 N 75,000,000.00 75,000,000.00 0910/01/2003 510901041 N/A 01/07/2013 N 70,000,000.00 70,000,000.00 0910/07/2003 600872250 N/A 03/01/2013 N 67,500,000.00 67,500,000.00 10/01/2003 700201096 N/A 01/01/2013 N 45,~~642~~594,~~734~~302.9931 45,~~594~~553,~~302~~103.3191 1011/01/2003 700201089 N/A 06/01/2012 N 25,~~060~~041,~~547~~212.6966 25,~~041~~027,~~212~~157.6616 1011/01/2003 700201097 N/A 06/01/2012 N 5,~~119~~112,~~047~~847.2972 5,~~112~~107,~~847~~711.7253 1011/01/2003 700200961 N/A 12/01/2012 N 29,~~711~~676,~~535~~777.0270 29,~~676~~646,~~777~~315.7049 1011/01/2003 850201040 N/A 02/01/2013 N 28,~~390~~336,~~411~~875.3884 28,~~336~~287,~~875~~439.8403 1011/01/2003 850201103 N/A 04/01/2013 N 22,~~858~~827,~~554~~306.1272 22,~~827~~800,~~306~~042.7206 10/01/2003 700201004 N/A 01/01/2013 N 21,~~564~~540,~~047~~864.3527 21,~~540~~521,~~864~~056.2798 1011/01/2003 700200785 N/A 03/01/2013 N 20,~~713~~696,~~686~~297.5942 20,~~696~~682,~~297~~859.4211 1011/01/2003 700200793 N/A 05/01/2012 N 19,~~689~~675,~~807~~162.1676 19,~~675~~664,~~162~~782.7630 1011/01/2003 700200781 N/A 04/01/2007 N 17,~~040~~027,~~337~~255.3493 17,~~027~~014,~~255~~087.9386 1011/01/2003 850201123 N/A 02/01/2013 N 16,~~812~~784,~~800~~879.2276 16,~~784~~759,~~879~~329.7624 1011/01/2003 310900430 N/A 12/01/2012 N 16,~~859~~842,~~454~~168.6037 16,~~842~~827,~~168~~652.3762 1011/01/2003 700200940 N/A 11/01/2012 N 15,~~764~~739,~~367~~178.3143 15,~~739~~716,~~178~~374.43 1011/01/2003 600872201 N/A 12/01/2017 N 15,~~460~~397,~~108~~907.5262 15,~~397~~337,~~907~~578.6263 0911/01/2003 600872245 N/A 03/01/2013 N 15,~~417~~402,~~842~~173.3536 15,~~402~~389,~~173~~017.3694 1011/01/2003 600872202 N/A 12/01/2012 N 15,~~064~~048,~~782~~322.6283 15,~~048~~034,~~322~~195.8380 0911/01/2003 600872203 N/A 02/01/2013 N 14,~~675~~659,~~125~~890.7951 14,~~659~~647,~~890~~018.5142 0911/01/2003 700201046 N/A 09/01/2012 N 14,~~448~~434,~~364~~801.7458 14,~~434~~423,~~801~~837.5848 1011/01/2003 310901032 N/A 03/01/2013 N 13,~~126~~112,~~354~~447.1779 13,~~112~~100,~~447~~600.7986 1011/01/2003 600872204 N/A 02/01/2013 N 12,~~902~~887,~~145~~363.1526 12,~~887~~874,~~363~~468.2670 0911/01/2003 600872256 N/A 03/01/2013 N 12,~~309~~287,~~569~~628.9143 12,~~287~~267,~~628~~786.4370 1011/01/2003 310900945 N/A 01/01/2013 N 11,~~908~~896,~~747~~345.9866 11,~~896~~885,~~345~~864.6605 1011/01/2003 310901029 N/A 02/01/2013 N 11,~~623~~604,~~639~~758.0275 11,~~604~~587,~~758~~564.7590 1011/01/2003 310900924 N/A 01/01/2013 N 11,~~567~~555,~~810~~763.4722 11,~~555~~545,~~763~~581.2270 1011/01/2003 600872205 N/A 02/01/2013 N 11,500,000.00 11,500,000.00 0911/01/2003 310900962 N/A 01/01/2013 N 11,~~106~~093,~~439~~862.1527 11,~~093~~082,~~862~~937.2753 1011/01/2003 600872206 N/A 12/01/2012 N 10,~~397~~385,~~985~~709.5075 10,~~385~~374,~~709~~922.7570 0911/01/2003 850201101 N/A 04/01/2013 N 9,~~942~~929,~~151~~631.7599 9,~~929~~918,~~631~~407.9933 0910/01/2003 850201024 N/A 01/01/2010 N 9,915,000.00 9,915,000.00 1011/01/2003 850201029 N/A 02/01/2010 N 9,873,540.00 9,873,540.00 1011/01/2003 600872207 N/A 02/01/2013 N 9,~~035~~025,~~653~~879.6528 9,~~025~~017,~~879~~504.2856 0911/01/2003 600872208 N/A 01/01/2023 N 8,~~951~~931,~~202~~566.7523 8,~~931~~913,~~566~~405.2386 0911/01/2003 600872209 N/A 04/01/2013 N 8,~~953~~943,~~724~~533.7288 8,~~943~~934,~~533~~645.8891 0911/01/2003 850201027 N/A 09/01/2013 N 8,~~938~~928,~~281~~879.22 8,~~928~~920,~~879~~899.2214 1011/01/2003 310901023 N/A 01/01/2023 N 8,~~847~~827,~~599~~554.9354 8,~~827~~808,~~554~~900.5475 1011/01/2003 850201074 N/A 03/01/2013 N 8,~~696~~687,~~906~~032.0144 8,~~687~~678,~~032~~433.4481 1011/01/2003 310900023 N/A 01/01/2013 N 8,~~498~~486,~~259~~258.7529 8,~~486~~475,~~258~~728.2958 1011/01/2003 700201058 N/A 03/01/2013 N 8,~~504~~495,~~923~~551.6147 8,~~495~~487,~~551~~463.4797 1011/01/2003 600872210 N/A 01/01/2013 N 8,~~229~~220,~~804~~381.4943 8,~~220~~212,~~381~~168.4386 0911/01/2003 600872211 N/A 01/01/2013 N 7,~~542~~535,~~816~~034.9689 7,~~535~~528,~~034~~479.89 0911/01/2003 600872251 N/A 06/01/2012 N 7,500,000.00 7,500,000.00 10/01/2003 850201064 N/A 03/01/2013 N 7,~~423~~409,~~010~~104.8235 7,~~409~~396,~~104~~386.3550 1011/01/2003 310900953 N/A 02/01/2013 N 7,~~431~~421,~~399~~012.1401 7,~~421~~411,~~012~~908.0152 1011/01/2003 310900967 N/A 12/01/2012 N 7,~~428~~419,~~480~~854.9243 7,~~419~~412,~~854~~310.4306 1011/01/2003 600872212 N/A 02/01/2013 N 7,~~077~~066,~~751~~903.0806 7,~~066~~057,~~903~~158.0602 0911/01/2003 600872213 N/A 11/01/2012 N 7,~~042~~036,~~688~~253.3501 7,~~036~~031,~~253~~100.0177 0911/01/2003 700200963 N/A 12/01/2012 N 6,~~940~~933,~~728~~463.5666 6,~~933~~927,~~463~~318.6602 1011/01/2003 700200989 N/A 01/01/2013 N 6,~~739~~731,~~488~~202.8977 6,~~731~~724,~~202~~243.7779 1011/01/2003 600872246 N/A 02/01/2013 N 6,~~610~~600,~~122~~349.0363 6,~~600~~591,~~349~~651.6320 0910/01/2003 600872214 N/A 12/01/2012 N 6,~~551~~540,~~673~~112.0833 6,~~540~~529,~~112~~413.3347 0911/01/2003 850200985 N/A 01/01/2010 N 6,250,000.00 6,250,000.00 1011/01/2003 850201025 N/A 01/01/2010 N 6,170,000.00 6,170,000.00 1011/01/2003 850200836 N/A 04/01/2015 N 5,~~941~~929,~~808~~329.3150 5,~~929~~917,~~329~~861.5039 1011/01/2003 600872257 N/A 02/01/2013 N 5,~~941~~933,~~872~~114.34 5,~~933~~925,~~114~~325.3402 1011/01/2003 600872215 N/A 12/01/2012 N 5,~~918~~909,~~690~~040.7002 5,~~909~~900,~~040~~255.0269 0911/01/2003 600872216 N/A 12/01/2012 N 5,~~820~~810,~~045~~555.7793 5,~~810~~801,~~555~~918.9300 0911/01/2003 600872217 N/A 02/05/2013 N 5,~~742~~733,~~144~~448.2220 5,~~733~~725,~~448~~659.2071 0910/05/2003 850201036 N/A 02/01/2010 N 5,700,000.00 5,700,000.00 1011/01/2003 850201033 N/A 02/01/2013 N 5,500,000.00 5,500,000.00 1011/01/2003 600872218 N/A 02/01/2013 N 5,~~460~~454,~~552~~568.6526 5,~~454~~449,~~568~~419.2608 0911/01/2003 310901044 N/A 02/01/2013 N 5,~~460~~454,~~472~~477.6218 5,~~454~~449,~~477~~315.1842 1011/01/2003 600872252 N/A 03/01/2013 N 5,~~255~~248,~~747~~236.9607 5,~~248~~240,~~236~~684.0762 10/01/2003 600872219 N/A 09/01/2012 N 5,~~144~~138,~~023~~825.8239 5,~~138~~134,~~825~~496.3920 0911/01/2003 310900955 N/A 12/01/2012 N 4,~~935~~928,~~942~~290.9953 4,~~928~~921,~~290~~406.5384 1011/01/2003 600872220 N/A 12/01/2022 N 4,~~899~~888,~~963~~239.5062 4,~~888~~877,~~239~~230.6224 0911/01/2003 310900928 N/A 01/01/2013 N 4,~~790~~785,~~217~~457.0272 4,~~785~~781,~~457~~504.7244 1011/01/2003 600872221 N/A 03/01/2013 N 4,~~475~~471,~~752~~143.9052 4,~~471~~467,~~143~~255.5208 0911/01/2003 850201106 N/A 02/01/2013 N 4,~~450~~443,~~447~~056.1039 4,~~443~~436,~~056~~293.3901 1011/01/2003 700200918 N/A 11/01/2012 N 4,~~457~~452,~~208~~514.4471 4,~~452~~448,~~514~~539.7160 1011/01/2003 410900177 N/A 01/01/2008 N 4,~~374~~367,~~396~~663.4039 4,~~367~~361,~~663~~613.3909 1011/01/2003 600872222 N/A 12/01/2012 N 4,~~345~~338,~~119~~542.6944 4,~~338~~332,~~542~~661.4414 0911/01/2003 310900981 N/A 01/01/2013 N 4,~~332~~326,~~734~~407.6243 4,~~326~~320,~~407~~798.4339 1011/01/2003 850201065 N/A 03/01/2013 N 4,~~275~~271,~~870~~319.7443 4,~~271~~267,~~319~~436.4300 1011/01/2003 850201044 N/A 02/01/2013 N 4,~~151~~146,~~010~~598.3281 4,~~146~~142,~~598~~841.8129 1011/01/2003 850201102 N/A 12/01/2010 N 3,~~971~~933,~~438~~862.6780 3,~~933~~896,~~862~~696.8023 1011/01/2003 310900977 N/A 02/01/2013 N 3,~~917~~891,~~993~~356.9580 3,~~891~~865,~~356~~185.8021 1011/01/2003 850201069 N/A 03/01/2013 N 3,~~976~~971,~~320~~897.1429 3,~~971~~968,~~897~~069.2952 1011/01/2003 600872253 N/A 03/01/2013 N 3,~~973~~968,~~229~~696.4334 3,~~968~~964,~~696~~142.3463 10/01/2003 310901037 N/A 03/01/2013 N 3,~~965~~959,~~975~~788.3504 3,~~959~~954,~~788~~200.0441 1011/01/2003 850201012 N/A 01/01/2013 N 3,~~925~~915,~~208~~458.8087 3,~~915~~906,~~458~~240.8731 1011/01/2003 600872247 N/A 01/01/2013 N 3,~~769~~765,~~986~~926.8626 3,~~765~~762,~~926~~454.2679 1011/01/2003 600872223 N/A 12/01/2012 N 3,~~573~~570,~~667~~367.8211 3,~~570~~567,~~367~~708.1160 0911/01/2003 310900921 N/A 01/01/2015 N 3,~~464~~447,~~906~~605.3240 3,~~447~~430,~~605~~210.4077 1011/01/2003 850201109 N/A 02/01/2013 N 3,~~461~~455,~~458~~710.8552 3,~~455~~450,~~710~~450.5212 1011/01/2003 310900914 N/A 11/01/2012 N 3,~~449~~444,~~871~~495.0583 3,~~444~~439,~~495~~658.8369 1011/01/2003 850201042 N/A 02/01/2018 N 3,~~335~~323,~~640~~209.8082 3,~~323~~311,~~209~~248.8284 1011/01/2003 600872254 N/A 01/01/2013 N 3,~~370~~366,~~686~~943.4996 3,~~366~~363,~~943~~183.9675 10/01/2003 850200984 N/A 01/01/2010 N 3,319,000.00 3,319,000.00 0910/01/2003 600872224 N/A 01/01/2013 N 3,~~295~~292,~~807~~502.7108 3,~~292~~289,~~502~~746.0841 0911/01/2003 600872225 N/A 12/01/2012 N 3,~~269~~265,~~246~~526.6422 3,~~265~~262,~~526~~292.2202 0911/01/2003 600872226 N/A 02/05/2013 N 3,~~168~~163,~~592~~865.5354 3,~~163~~159,~~865~~648.5410 0910/05/2003 310900915 N/A 12/01/2012 N 3,~~175~~172,~~182~~101.9608 3,~~172~~169,~~101~~566.0869 1011/01/2003 310900966 N/A 01/01/2013 N 3,~~115~~112,~~612~~306.7367 3,~~112~~109,~~306~~494.6743 1011/01/2003 600872227 N/A 02/01/2013 N 2,~~980~~978,~~946~~021.0656 2,~~978~~975,~~021~~602.5605 0911/01/2003 410901035 N/A 02/01/2013 N 2,~~971~~966,~~313~~986.2632 2,~~966~~963,~~986~~150.3237 1011/01/2003 600872228 N/A 02/01/2013 N 2,~~964~~958,~~214~~868.9118 2,~~958~~953,~~868~~976.1820 0911/01/2003 600872229 N/A 01/01/2013 N 2,~~966~~961,~~197~~692.2884 2,~~961~~957,~~692~~658.8471 0911/01/2003 600872230 N/A 01/01/2013 N 2,~~867~~862,~~324~~969.0475 2,~~862~~859,~~969~~070.75 09 11/01/2003 310900956 N/A 12/01/2017 N 2,~~836~~826,~~552~~247.9807 2,~~826~~816,~~247~~378.0715 1011/01/2003 850201010 N/A 01/01/2013 N 2,~~853~~851,~~937~~061.7274 2,~~851~~848,~~061~~659.7499 1011/01/2003 600872255 N/A 01/01/2013 N 2,~~853~~850,~~183~~217.7891 2,~~850~~847,~~217~~713.9101 10/01/2003 600872231 N/A 04/01/2013 N 2,~~781~~777,~~855~~879.2117 2,~~777~~774,~~879~~365.1743 0911/01/2003 890901016 N/A 02/01/2014 N 2,~~773~~769,~~225~~187.7224 2,~~769~~765,~~187~~607.2402 10/01/2003 310900939 N/A 12/01/2017 N 2,~~714~~704,~~585~~642.8661 2,~~704~~695,~~642~~110.6145 1011/01/2003 600872232 N/A 01/01/2013 N 2,~~718~~714,~~499~~309.7117 2,~~714~~710,~~309~~542.1716 0911/01/2003 410900188 N/A 02/01/2008 N 2,~~673~~669,~~284~~266.2002 2,~~669~~665,~~266~~674.0204 1011/01/2003 600872233 N/A 12/01/2012 N 2,~~658~~656,~~859~~608.4116 2,~~656~~654,~~608~~868.1625 0911/01/2003 850201006 N/A 01/01/2013 N 2,~~571~~567,~~470~~658.9974 2,~~567~~564,~~658~~265.7459 1011/01/2003 620901030 N/A 01/01/2010 N 2,~~481~~478,~~388~~852.9783 2,~~478~~476,~~852~~723.8382 1011/01/2003 850201041 N/A 02/01/2013 N 2,~~436~~427,~~361~~005.8498 2,~~427~~417,~~005~~969.98 1011/01/2003 620900926 N/A 12/01/2012 N 2,~~429~~427,~~700~~204.7485 2,~~427~~425,~~204~~107.8555 1011/01/2003 700200896 N/A 10/01/2012 N 2,~~404~~402,~~181~~014.0790 2,~~402~~400,~~014~~293.9041 1011/01/2003 410900993 N/A 02/01/2013 N 2,~~376~~373,~~711~~202.0562 2,~~373~~370,~~202~~081.6200 1011/01/2003 310900989 N/A 01/01/2013 N 2,~~380~~377,~~156~~486.8636 2,~~377~~375,~~486~~173.3623 1011/01/2003 310900996 N/A 01/01/2013 N 2,~~356~~354,~~786~~313.1622 2,~~354~~352,~~313~~217.2277 1011/01/2003 310900933 N/A 12/01/2017 N 2,~~322~~313,~~534~~569.5045 2,~~313~~304,~~569~~916.4577 1011/01/2003 410900992 N/A 02/01/2013 N 2,~~303~~299,~~021~~702.2283 2,~~299~~296,~~702~~769.8347 1011/01/2003 600872234 N/A 01/01/2023 N 2,~~261~~256,~~535~~469.1589 2,~~256~~251,~~469~~766.8949 0911/01/2003 310900893 N/A 11/01/2012 N 2,~~267~~263,~~166~~644.4447 2,~~263~~260,~~644~~477.4737 1011/01/2003 610900975 N/A 01/01/2018 N 2,~~239~~232,~~877~~022.7498 2,~~232~~224,~~022~~533.9811 1011/01/2003 600872235 N/A 12/01/2012 N 2,~~244~~238,~~980~~548.1997 2,~~238~~232,~~548~~455.9728 0911/01/2003 410900968 N/A 02/01/2013 N 2,~~254~~251,~~369~~988.1896 2,~~251~~249,~~988~~966.9612 1011/01/2003 310900976 N/A 01/01/2013 N 2,~~181~~166,~~941~~776.5106 2,~~166~~151,~~776~~857.0687 1011/01/2003 310900997 N/A 01/01/2013 N 2,~~224~~221,~~689~~316.8047 2,~~221~~218,~~316~~296.4749 1011/01/2003 310900987 N/A 01/01/2013 N 2,~~205~~203,~~715~~133.2742 2,~~203~~200,~~133~~868.4265 1011/01/2003 620901010 N/A 02/01/2013 N 2,~~177~~174,~~983~~675.7142 2,~~174~~171,~~675~~710.4215 1011/01/2003 310901021 N/A 01/01/2013 N 2,~~178~~175,~~620~~754.5486 2,~~175~~173,~~754~~233.8641 1011/01/2003 410900187 N/A 02/01/2008 N 2,~~128~~125,~~691~~487.7734 2,~~125~~122,~~487~~621.3470 1011/01/2003 310900938 N/A 11/01/2012 N 2,~~122~~119,~~847~~892.6968 2,~~119~~117,~~892~~312.6889 1011/01/2003 310900954 N/A 11/01/2012 N 2,~~081~~079,~~480~~428.7126 2,~~079~~077,~~428~~731.2674 0910/01/2003 600872236 N/A 10/01/2012 N 2,~~078~~076,~~293~~102.9447 2,~~076~~074,~~102~~247.4717 0911/01/2003 850201079 N/A 04/01/2013 N 1,~~990~~988,~~204~~029.1294 1,~~988~~986,~~029~~157.9454 11/01/2003 600872237 N/A 01/01/2013 N 1,~~984~~982,~~170~~029.5241 1,~~982~~980,~~029~~197.4181 0911/01/2003 310900990 N/A 01/01/2013 N 1,~~977~~974,~~871~~917.4911 1,~~974~~972,~~917~~282.1135 1011/01/2003 600872238 N/A 01/01/2013 N 1,~~977~~974,~~761~~793.1255 1,~~974~~972,~~793~~143.5595 0911/01/2003 310900917 N/A 11/01/2012 N 1,~~980~~978,~~532~~403.6582 1,~~978~~976,~~403~~588.8223 1011/01/2003 310901022 N/A 01/01/2023 N 1,~~965~~960,~~412~~872.7330 1,~~960~~956,~~872~~631.3092 1011/01/2003 310901004 N/A 01/01/2018 N 1,~~930~~927,~~365~~717.8017 1,~~927~~925,~~717~~410.1747 1011/01/2003 310900952 N/A 11/01/2012 N 1,~~872~~869,~~336~~375.8396 1,~~869~~866,~~375~~701.9695 1011/01/2003 310900925 N/A 10/01/2012 N 1,~~872~~869,~~364~~621.8536 1,~~869~~867,~~621~~193.3613 1011/01/2003 600872239 N/A 12/01/2017 N 1,~~839~~833,~~983~~022.2000 1,~~833~~826,~~022~~320.0021 0911/01/2003 410901042 N/A 03/01/2008 N 1,~~839~~837,~~820~~893.6237 1,~~837~~836,~~893~~257.3786 1011/01/2003 410900999 N/A 03/01/2013 N 1,~~785~~782,~~245~~547.6723 1,~~782~~780,~~547~~129.2308 1011/01/2003 410901028 N/A 02/01/2013 N 1,~~787~~785,~~782~~919.36 1,~~785~~784,~~919~~343.3625 1011/01/2003 310900947 N/A 01/01/2013 N 1,~~747~~745,~~583~~879.5179 1,~~745~~744,~~879~~475.7901 1011/01/2003 410901046 N/A 02/01/2013 N 1,~~664~~662,~~227~~575.1880 1,~~662~~661,~~575~~203.8057 1011/01/2003 620901002 N/A 02/01/2013 N 1,~~639~~637,~~074~~404.5256 1,~~637~~636,~~404~~003.5612 1011/01/2003 600872240 N/A 02/01/2013 N 1,~~588~~587,~~869~~176.3503 1,~~587~~585,~~176~~732.0337 0911/01/2003 310900918 N/A 12/01/2012 N 1,~~513~~512,~~666~~250.9300 1,~~512~~511,~~250~~102.0012 1011/01/2003 310900998 N/A 01/01/2013 N 1,~~489~~487,~~233~~759.1208 1,~~487~~486,~~759~~536.0846 1011/01/2003 410901019 N/A 02/01/2013 N 1,~~485~~483,~~349~~143.3546 1,~~483~~481,~~143~~177.4666 1011/01/2003 410901033 N/A 01/01/2013 N 1,~~483~~481,~~595~~402.6277 1,~~481~~479,~~402~~452.7755 1011/01/2003 310900944 N/A 12/01/2012 N 1,~~471~~468,~~517~~161.9743 1,~~468~~465,~~161~~036.4322 1011/01/2003 600872241 N/A 02/01/2013 N 1,~~449~~448,~~843~~298.3015 1,~~448~~446,~~298~~980.1581 0911/01/2003 600872242 N/A 02/01/2013 N 1,~~435~~432,~~158~~932.4431 1,~~432~~430,~~932~~926.3166 0911/01/2003 310900907 N/A 10/01/2012 N 1,~~436~~434,~~244~~836.0263 1,~~434~~433,~~836~~677.6320 1011/01/2003 600872243 N/A 02/01/2013 N 1,~~390~~388,~~260~~779.7409 1,~~388~~387,~~779~~515.0989 0911/01/2003 410901018 N/A 02/01/2013 N 1,~~386~~384,~~169~~089.7837 1,~~384~~382,~~089~~230.3734 1011/01/2003 310900943 N/A 12/01/2012 N 1,~~389~~388,~~382~~059.7663 1,~~388~~386,~~059~~979.6396 1011/01/2003 310900878 N/A 11/01/2012 N 1,~~273~~270,~~779~~986.3352 1,~~270~~268,~~986~~408.5206 1011/01/2003 410901052 N/A 03/01/2013 N 1,~~190~~188,~~076~~263.2175 1,~~188~~186,~~263~~636.7550 1011/01/2003 600872248 N/A 12/01/2012 N 1,~~184~~182,~~523~~676.6019 1,~~182~~181,~~676~~011.1996 1011/01/2003 410901031 N/A 02/01/2013 N 1,~~163~~161,~~560~~838.8908 1,~~161~~160,~~838~~304.0800 1011/01/2003 600872244 N/A 02/01/2013 N 1,~~108~~106,~~536~~816.1666 1,~~106~~105,~~816~~267.6647 0911/01/2003 310900988 N/A 12/01/2012 N ~~988,125.34~~ 986,693.50 10985,427.86 11/01/2003 ~~Total~~Totals 1,~~205~~204,~~812~~471,~~420~~030.6149 1,~~204~~203,~~471~~272,~~030~~484.4940

Loan Appraisal Appraisal Res Mod Number Reduction Reduction Strat. Code Date Amount (2) (3) Totals 0.00 (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

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 11/13/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/14/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/15/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/13/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/14/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/13/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/13/2003 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 11/13/2003 0 $0.00 0 $0.00 10/14/2003 0 $0.00 0 $0.00 09/15/2003 0 $0.00 0 $0.00 08/13/2003 0 $0.00 0 $0.00 07/14/2003 0 $0.00 0 $0.00 06/13/2003 0 $0.00 0 $0.00 05/13/2003 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 11/13/2003 5.990995% 5.943610% 112 10/14/2003 5.990908% 5.943521% 113 09/15/2003 5.990834% 5.943445% 114 08/13/2003 5.990747% 5.943357% 115 07/14/2003 5.990661% 5.943270% 116 06/13/2003 5.990588% 5.943195% 117 05/13/2003 5.990502% 5.943108% 118 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Current Outstanding Status of Loan Number Document Months Paid Through P & I P & I Mortgage Cross Delinq. Date Advances Advances** Loan(1) Reference 600872249 1 0 10/01/2003 333,831.25 333,831.25 A 510901041 2 0 10/07/2003 411,257.19 411,257.19 A 600872250 3 0 10/01/2003 320,737.50 320,737.50 A 850201103 8 0 10/01/2003 155,427.31 155,427.31 A 850201101 30 0 10/01/2003 52,694.67 52,694.67 A 600872251 43 0 10/01/2003 36,534.79 36,534.79 A 600872246 51 0 10/01/2003 42,800.24 42,800.24 A 600872217 59 0 10/05/2003 37,115.08 37,115.08 A 600872252 64 0 10/01/2003 34,715.44 34,715.44 A 600872253 80 0 10/01/2003 22,230.95 22,230.95 A 600872254 89 0 10/01/2003 19,335.13 19,335.13 A 850200984 90 0 10/01/2003 13,497.27 13,497.27 A 600872226 93 0 10/05/2003 20,673.06 20,673.06 A 600872255 103 0 10/01/2003 16,948.77 16,948.77 A 890901016 105 0 10/01/2003 18,173.84 18,173.84 A 310900954 132 0 10/01/2003 12,887.89 12,887.89 A Totals 16 1,548,860.38 1,548,860.38

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date 600872249 75,000,000.00 0.00 510901041 70,000,000.00 0.00 600872250 67,500,000.00 0.00 850201103 22,827,306.72 0.00 850201101 9,929,631.99 0.00 600872251 7,500,000.00 0.00 600872246 6,600,349.63 0.00 600872217 5,733,448.20 0.00 600872252 5,248,236.07 0.00 600872253 3,968,696.34 0.00 600872254 3,366,943.96 0.00 850200984 3,319,000.00 0.00 600872226 3,163,865.54 0.00 600872255 2,850,217.91 0.00 890901016 2,769,187.24 0.00 310900954 2,079,428.26 0.00 Totals 291,856,311.86 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances ~~Totals by Deliquency Code: Total for Status Code = A (16 loans) 1,548,860.38 1,548,860.38 291,856,311.86 0.00~~

(1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10-Deed In Lieu Of Foreclosure 11-Full Payoff 12-Reps and Warranties 13-Other or TBD ** Outstanding P & I Advances include the current period advance. Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially serviced Loans this Period Modified Loan Detail No Modified Loans this Period Liquidated Loan Detail No Liquidated Loans this Period

Filing Compare · BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES TRUST 2003-TOP10