8-K 1 bsc02tp10.txt JUNE 8-K . 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 : June 13, 2003 (Date of earliest event reported) Commission File No.: 333-86366-08 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) Pending (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 June 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 June 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: June 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 June 13, 2003 distribution. Wells Fargo Bank Minnesota, N.A. Corporate Trust Services Bear Stearns Commercial Mortgage Securities Inc., 9062 Old Annapolis Rd Commercial Mortgage Pass-Through Certificates Columbia, MD 21045-1951 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:06/13/2003 Record Date: 05/30/2003 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 Specially Serviced Loan Detail 20 - 21 Modified Loan Detail 22 Liquidated Loan Detail 23 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 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 ~~302~~300,~~174~~862,~~000~~987.0001 1,~~311~~167,~~012~~042.9971 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.~~603033~~778620% 9,089,000.00 9,089,000.00 0.00 G 07383FRC4 56.~~943033~~118620% 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 1,211,979,099.00 1,~~211~~210,~~979~~668,~~099~~086.0001 1,~~311~~167,~~012~~042.9971

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FQT8 1,~~007~~002,~~246~~876.6762 0.00 0.00 2,~~318~~169,~~259~~919.6633 ~~300~~299,~~862~~695,~~987~~944.0130 13.2628% A-2 07383FQU5 2,959,407.15 0.00 0.00 2,959,407.15 749,217,000.00 13.2628% B 07383FQV3 140,541.50 0.00 0.00 140,541.50 34,845,000.00 10.3940% C 07383FQW1 155,283.40 0.00 0.00 155,283.40 37,874,000.00 7.26% D 07383FQX9 50,500.00 0.00 0.00 50,500.00 12,120,000.00 6.26% E 07383FRA8 69,942.50 0.00 0.00 69,942.50 15,150,000.00 5.01% F 07383FRB6 4243,~~438~~768.3123 0.00 0.00 4243,~~438~~768.3123 9,089,000.00 4.2526% G 07383FRC4 3738,~~515~~623.4079 0.00 0.00 3738,~~515~~623.4079 7,575,000.00 3.63% H 07383FRD2 51,699.38 0.00 0.00 51,699.38 10,605,000.00 2.7576% J 07383FRE0 22,156.88 0.00 0.00 22,156.88 4,545,000.00 2.38% K 07383FRF7 29,542.50 0.00 0.00 29,542.50 6,060,000.00 1.88% L 07383FRG5 22,156.88 0.00 0.00 22,156.88 4,545,000.00 1.50% M 07383FRH3 14,771.25 0.00 0.00 14,771.25 3,030,000.00 1.25% N 07383FRJ9 14,771.25 0.00 0.00 14,771.25 3,030,000.00 1.00% 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% 4,~~677~~675,~~058~~126.5581 0.00 0.00 5,~~988~~842,~~071~~169.5452 1,~~210~~209,~~668~~501,~~086~~043.0130

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 07383FQY7 0.~~145096~~156813% 1,211,979,099.79 1,~~211~~210,~~979~~668,~~099~~086.7980 X-2 07383FQZ4 1.~~266981~~439950% 1,116,440,000.00 1,116,440,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 07383FQY7 ~~146~~158,~~544~~206.7765 0.00 ~~146~~158,~~544~~206.7765 1,~~210~~209,~~668~~501,~~086~~044.8009 X-2 07383FQZ4 1,~~178~~339,~~756~~681.8257 0.00 1,~~178~~339,~~756~~681.8257 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 ~~1,000~~995.~~00000000~~66139711 43.~~33860289~~86215462 3.~~33333334~~31887131 0.00000000 0.00000000 ~~995~~991.~~66139711~~79924249 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.~~66919463~~81551656 0.00000000 0.00000000 1,000.00000000 G 07383FRC4 1,000.00000000 0.00000000 45.~~95252805~~09885017 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 ~~1,000~~998.~~00000000~~91828746 0.~~12091361~~13053579 0.00000000 ~~998~~997.~~91828746~~95536433 X-2 07383FQZ4 1,000.00000000 1.~~05581744~~19995841 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 1645,~~228,662~~849.7018 Servicing Advances Outstanding 017,573.0080 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 4547,~~747~~017.5674 Less Delinquent Servicing Fees 125,~~202~~673.3431 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 012,202.0034 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3353,~~545~~546.2277

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 1,~~007~~002,~~246~~876.6762 0.00 0.00 0.00 1,~~007~~002,~~246~~876.6762 0.00 1,~~007~~002,~~246~~876.6762 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 ~~146~~158,~~544~~206.7765 0.00 0.00 0.00 ~~146~~158,~~544~~206.7765 0.00 ~~146~~158,~~544~~206.7765 0.00 X-2 1,~~178~~339,~~756~~681.8257 0.00 0.00 0.00 1,~~178~~339,~~756~~681.8257 0.00 1,~~178~~339,~~756~~681.8257 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,~~438~~768.3123 0.00 0.00 0.00 4243,~~438~~768.3123 0.00 4243,~~438~~768.3123 0.00 G 3738,~~515~~623.4079 0.00 0.00 0.00 3738,~~515~~623.4079 0.00 3738,~~515~~623.4079 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 6,~~002~~173,~~360~~015.1403 0.00 0.00 0.00 6,~~002~~173,~~360~~015.1403 0.00 6,~~002~~173,~~360~~015.1403 0.00

Other Required Information Available Distribution Amount (1) 7,~~313~~340,~~373~~057.1374 Principal Distribution Amount 1,~~311~~167,~~013~~042.0171 (a) Principal portion of Scheduled Payments 1,~~311~~167,~~013~~042.0171 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,~~210~~209,~~758~~538,~~101~~205.3488 Aggregate Scheduled Principal Balance of the Mortgage ~~Loans~~ 1,~~210~~209,~~668~~501,~~086~~044.7706 Loans Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 3353,~~545~~546.2277 Servicing Fee paid 3353,~~545~~546.2277 Special Servicing Fee paid 0.00 Trustee Fee Paid 1,~~009~~038.9858 Paying Agent Fee Paid 1,~~110~~142.9843 (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,~~050~~222,~~228~~213.6781 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,~~050~~222,~~228~~213.6781 Principal: Scheduled Principal 1,~~311~~167,~~013~~042.0171 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,~~311~~167,~~013~~042.0171 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 4547,~~747~~017.5674 Trustee Fee 1,~~009~~038.9858 Certificate Administration Fee 1,~~110~~142.9843 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 4749,~~868~~198.5275 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 6,~~002~~173,~~360~~015.1403 Principal Distribution 1,~~311~~167,~~012~~042.9971 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,~~373~~057.1374 Total Funds Distributed 7,~~361~~389,~~241~~256.6549

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 ~~993~~992,~~261~~031.5274 0.08 ~~115~~114 6.3400 3.030000 1,000,001 to 2,000,000 33 53,~~568~~502,~~213~~574.4589 4.42 ~~123~~122 6.0604 2.~~182563~~182521 2,000,001 to 3,000,000 38 94,~~949~~798,~~919~~769.2803 7.84 ~~122~~121 6.~~0725~~0727 1.~~849596~~849529 3,000,001 to 4,000,000 1718 5963,~~963~~873,~~822~~996.2732 45.9528 ~~119~~118 5.~~7962~~7725 2.~~110997~~057392 4,000,001 to 5,000,000 1312 5753,~~878~~760,~~817~~871.1370 4.7844 ~~120~~119 5.~~8300~~8610 1.~~778767~~818403 5,000,001 to 6,000,000 12 67,~~294~~224,~~724~~875.8795 5.56 ~~115~~114 6.~~0124~~0123 1.~~903596~~903796 6,000,001 to 7,000,000 6 39,~~394~~362,~~143~~516.2150 3.25 ~~104~~103 5.~~7691~~7689 2.~~153265~~153538 7,000,001 to 8,000,000 7 51,~~652~~603,~~995~~568.6383 4.27 ~~115~~114 6.0687 2.~~001784~~001870 8,000,001 to 9,000,000 7 60,~~957~~888,~~862~~770.4623 5.0403 ~~136~~135 5.~~7933~~7932 1.~~810877~~810935 9,000,001 to 10,000,000 5 47,~~870~~833,~~252~~462.4097 3.95 ~~125~~124 5.~~3750~~3747 2.~~478140~~478613 10,000,001 to 15,000,000 11 ~~136~~135,~~088~~964,~~958~~379.1845 11.24 ~~116~~115 5.8744 1.~~861853~~861918 15,000,001 to 20,000,000 8 132,~~812~~642,~~536~~958.7996 10.97 ~~113~~112 6.~~3044~~3051 2.~~080000~~079940 20,000,001 to 25,000,000 3 65,~~385~~326,~~058~~323.1419 5.40 ~~118~~117 6.4705 1.~~677243~~677187 25,000,001 and greater 7 341,~~857~~725,~~521~~944.4430 28.2425 ~~116~~115 5.~~9802~~9803 3.~~627236~~627876 Totals 168 1,~~210~~209,~~668~~501,~~086~~044.7706 100.00 ~~118~~117 5.~~9905~~9906 2.~~436436~~436964

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 5,~~854~~846,~~902~~476.12 0.48 ~~115~~114 5.5500 1.730000 Alaska 1 11,~~693~~676,~~021~~245.3754 0.97 ~~117~~116 5.5000 2.140000 Arizona 3 8,~~998~~990,~~728~~459.9370 0.74 ~~116~~115 6.~~0721~~0720 1.~~911364~~911340 California 53 ~~234~~233,~~057~~801,~~830~~826.6777 19.33 ~~115~~114 5.9413 2.~~054018~~054132 Colorado 7 34,~~375~~341,~~785~~264.8079 2.84 ~~116~~115 6.~~0124~~0126 1.~~677016~~676933 Connecticut 3 30,~~383~~362,~~964~~155.4931 2.51 ~~116~~115 7.0172 1.~~358010~~357999 Florida 15 65,~~405~~346,~~370~~929.3468 5.40 ~~109~~108 5.~~7721~~7718 2.~~159578~~159856 Georgia 8 39,~~062~~018,~~700~~191.4976 3.23 ~~131~~130 5.7267 1.~~942448~~942436 Idaho 2 4,~~963~~957,~~500~~102.4215 0.41 ~~116~~115 6.2806 1.691225 Illinois 4 8,~~584~~578,~~040~~322.2535 0.71 ~~111~~110 7.~~4361~~4363 1.~~982488~~982475 Indiana 3 11,~~335~~315,~~523~~645.8012 0.94 ~~209~~208 6.~~4299~~4303 1.~~443949~~444063 Kansas 1 1,~~939~~937,~~756~~518.2963 0.16 ~~176~~175 6.6600 1.540000 Kentucky 1 15,~~856~~834,~~473~~248.6641 1.31 ~~114~~113 5.7300 2.270000 Louisiana 2 36,~~481~~442,~~147~~963.0541 3.01 ~~115~~114 5.~~5330~~5329 2.~~525944~~525995 Maryland 2 21,~~210~~161,~~165~~092.5160 1.75 5654 7.~~4257~~4292 2.~~471172~~472730 Massachusetts 7 28,~~503~~478,~~869~~680.0144 2.35 ~~117~~116 7.~~5285~~5291 1.~~364065~~364081 Michigan 1 10,~~537~~531,~~033~~708.1953 0.87 ~~108~~107 7.9800 1.860000 Minnesota 2 7,~~195~~189,~~907~~031.1821 0.59 ~~116~~115 6.2135 1.~~705829~~705761 Missouri 2 8,~~581~~573,~~431~~528.3311 0.71 ~~116~~115 5.~~8604~~8603 1.~~766829~~766831 Montana 1 2,~~365~~363,~~398~~360.6812 0.20 ~~116~~115 5.9600 1.730000 Nebraska 1 1,~~191~~189,~~252~~631.1411 0.10 ~~115~~114 5.8500 2.130000 Nevada 1 1,~~883~~880,~~142~~536.1792 0.16 ~~114~~113 5.8000 2.490000 New Jersey 9 61,~~518~~409,~~997~~112.2891 5.08 ~~131~~130 5.~~7804~~7810 1.~~973875~~973733 New York 11 201,~~634~~544,~~953~~605.4529 16.6566 ~~117~~116 5.~~9160~~9161 4.~~720450~~721653 North Carolina 4 32,~~887~~859,~~963~~731.5785 2.72 ~~112~~111 5.5792 1.~~761674~~761800 Ohio 3 10,~~655~~645,~~628~~703.5142 0.88 ~~117~~116 5.9683 1.~~637751~~637758 Oklahoma 1 ~~219~~218,~~284~~943.3021 0.02 ~~118~~117 6.5000 1.700000 Oregon 1 3,~~127~~124,~~160~~424.8305 0.26 ~~116~~115 5.9000 2.620000 Pennsylvania 15 59,~~724~~651,~~767~~134.9638 4.93 ~~129~~128 5.~~8062~~8061 2.~~301592~~301910 South Carolina 1 11,~~609~~599,~~683~~780.5966 0.96 ~~116~~115 6.0000 1.910000 Tennessee 1 159,~~479~~231.4943 0.01 ~~118~~117 6.5000 1.700000 Texas 14 59,~~328~~253,~~429~~232.1397 4.90 ~~126~~125 6.~~1002~~1001 1.~~817675~~817655 Utah 1 5,~~455~~448,~~262~~977.1126 0.45 ~~119~~118 6.5500 1.940000 Virginia 3 62,~~793~~748,~~552~~443.2613 5.19 ~~116~~115 5.~~8038~~8037 1.~~786035~~786184 Washington 5 11,~~535~~500,~~118~~639.5821 0.95 ~~117~~116 5.~~7315~~7320 1.~~969318~~970610 Washington,DC 1 67,500,000.00 5.58 ~~118~~117 5.7600 2.300000 West Virginia 2 ~~757~~756,~~527~~349.5729 0.06 ~~118~~117 6.5000 1.700000 Wisconsin 7 24,~~182~~156,~~157~~130.4446 2.00 ~~116~~115 5.6194 1.~~582495~~582494 Wyoming 1 7,~~117~~107,~~175~~685.8276 0.59 ~~117~~116 5.8900 1.800000 Totals 201 1,~~210~~209,~~668~~501,~~086~~044.7706 100.00 ~~118~~117 5.~~9905~~9906 2.~~436436~~436964

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,~~290~~259,~~860~~360.8352 0.52 ~~116~~115 5.~~6076~~6080 1.~~239178~~239152 1.26 to 1.35 5 44,~~369~~301,~~406~~665.7576 3.66 ~~173~~172 6.~~5943~~5947 1.~~316591~~316573 1.36 to 1.45 6 57,~~130~~083,~~128~~190.2646 4.72 ~~115~~114 7.~~0519~~0521 1.~~391172~~391169 1.46 to 1.55 18 ~~127~~126,~~012~~840,~~614~~183.3053 10.49 ~~119~~118 5.~~9334~~9335 1.~~516887~~516898 1.56 to 1.65 19 105,~~556~~446,~~896~~418.2479 8.72 ~~115~~114 5.9005 1.~~602488~~602484 1.66 to 1.75 14 55,~~152~~076,~~466~~705.0520 4.5655 ~~120~~119 6.~~2088~~2087 1.~~702816~~702814 1.76 to 1.85 13 72,~~237~~153,~~877~~349.8767 5.97 ~~115~~114 5.~~9271~~9273 1.~~797456~~797457 1.86 to 1.90 5 32,~~184~~160,~~753~~133.5947 2.66 ~~111~~110 7.~~1691~~1695 1.~~870269~~870264 1.91 or greater 86 710,~~733~~180,~~082~~036.8866 58.7172 ~~115~~114 5.8306 3.~~036661~~037272 Totals 168 1,~~210~~209,~~668~~501,~~086~~044.7706 100.00 ~~118~~117 5.~~9905~~9906 2.~~436436~~436964

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 47 127,~~912~~740,~~406~~474.2244 10.5756 ~~118~~117 6.~~2957~~2960 1.~~801603~~801683 Lodging 4 37,~~205~~163,~~984~~959.8805 3.07 ~~118~~117 6.6891 2.~~002791~~002787 Mixed Use 7 66,~~303~~211,~~110~~375.8688 5.4847 ~~119~~118 5.~~6752~~6753 1.~~978955~~979014 Mobile Home Park 1 1,~~982~~978,~~390~~260.8618 0.16 ~~236~~235 5.9200 2.090000 Multi-Family 24 124,~~983~~788,~~730~~922.9228 10.32 ~~133~~132 5.~~6263~~6264 1.~~810386~~810294 Office 22 310,~~295~~117,~~628~~164.5287 25.6364 ~~116~~115 6.~~1146~~1147 2.~~133311~~133336 Other 2 79,~~355~~350,~~484~~032.8632 6.5556 ~~117~~116 5.2765 8.~~863417~~863910 Retail 83 ~~434~~433,~~317~~876,~~603~~240.8976 35.87 ~~115~~114 6.~~0426~~0427 1.~~969216~~969363 Self Storage 11 28,~~311~~274,~~745~~614.7628 2.34 ~~101~~100 5.8865 2.~~209216~~209167 Totals 201 1,~~210~~209,~~668~~501,~~086~~044.7706 100.00 ~~118~~117 5.~~9905~~9906 2.~~436436~~436964

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 149 ~~970~~969,~~462~~438,~~597~~949.0962 80.1615 ~~119~~118 5.7157 2.~~576046~~576758 6.501% to 7.000% 12 142,~~913~~833,~~814~~005.4705 11.8081 ~~119~~118 6.~~7302~~7303 1.~~972355~~972440 7.001% to 7.500% 3 30,~~204~~183,~~461~~065.7383 2.4950 ~~117~~116 7.1270 1.~~436871~~436832 7.501% to 8.000% 4 67,~~087~~046,~~213~~023.4856 5.54 9392 7.8776 1.~~855531~~855502 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,~~210~~209,~~668~~501,~~086~~044.7706 100.00 ~~118~~117 5.~~9905~~9906 2.~~436436~~436964

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~167~~166 1,~~193~~172,~~576~~697,~~279~~406.1176 9896.5996 ~~119~~118 5.~~9624~~9286 2.~~432519~~442692 13 to 24 months 12 1736,~~091~~803,~~807~~637.6630 13.4104 4779 7.~~9500~~9661 2.~~710000~~254450 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,~~210~~209,~~668~~501,~~086~~044.7706 100.00 ~~118~~117 5.~~9905~~9906 2.~~436436~~436964

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,~~165~~138,~~344~~836.7424 2.33 5150 7.~~1638~~1641 2.~~369701~~369819 61 to 120 months 141 1,~~078~~077,~~124~~269,~~512~~106.8830 89.0507 ~~115~~114 5.9840 2.~~495414~~495852 121 to 180 months 4 19,~~686~~661,~~411~~790.4805 1.63 ~~136~~135 6.~~2284~~2283 1.~~652327~~652407 181 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 150 1,125,~~976~~069,~~269~~732.1059 93.0002 ~~114~~113 6.~~0177~~0178 2.~~477529~~477960

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,~~800~~724,~~934~~452.8367 1.88 9291 5.~~1264~~1258 2.~~269505~~272216 121 to 180 months 8 34,~~737~~608,~~765~~995.9368 2.8786 ~~172~~171 5.5872 1.~~906361~~906367 181 to 240 months 5 27,~~153~~097,~~116~~863.9112 2.24 ~~236~~235 6.1026 1.~~550736~~550715 241 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 18 84,~~691~~431,~~817~~311.6747 76.0098 ~~171~~170 5.6284 1.~~890110~~890689

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 2.38 8180 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,~~472~~463,~~285~~458.0624 0.20 ~~117~~116 5.3650 3.780000 181 to 240 months 5 14,~~987~~955,~~344~~716.5540 1.24 ~~126~~125 6.~~0721~~0722 1.~~757101~~757071 241 to 300 months 60 363,~~771~~369,~~997~~897.2467 30.0504 ~~115~~114 6.~~1688~~1690 1.~~990283~~990295 301 to 360 months 80 715,~~937~~473,~~102~~120.2528 59.1415 ~~114~~113 5.9828 2.~~712432~~712967 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 150 1,125,~~976~~069,~~269~~732.1059 93.0002 ~~114~~113 6.~~0177~~0178 2.~~477529~~477960

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,~~210~~209,~~668~~501,~~086~~044.7706 100.00 ~~118~~117 5.~~9905~~9906 2.~~436436~~436964 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,~~210~~209,~~668~~501,~~086~~044.7706 100.00 ~~118~~117 5.~~9905~~9906 2.~~436436~~436964 (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 ~~225~~232,~~474~~749.7996 4740,~~368~~092.0083 5.900% 700201089 5.1 RT Various MA ~~162~~168,~~778~~078.2928 1813,~~823~~523.7980 7.770% 700201097 5.2 RT Danbury CT 3334,~~321~~392.6911 64,~~023~~953.7129 7.770% 700200961 6 OF New Orleans LA ~~134~~138,~~414~~736.17 34 29,~~045~~722.0689 5.400% 850201040 7 MU New York NY ~~131~~135,~~751~~893.0981 5248,~~380~~237.3462 5.520% 850201103 8 LO Various Various ~~125~~129,~~541~~554.6750 3026,~~475~~462.3451 6.550% 700201004 9 IN Various Various ~~105~~108,~~270~~665.2642 2219,~~678~~282.1599 5.830% 700200785 10 OF Greenwich CT ~~122~~126,~~124~~092.7563 1612,~~957~~989.3345 7.050% 700200793 11 IN Various Various ~~131~~135,~~329~~609.4820 149,~~252~~972.1442 7.980% 700200781 12 RT Baltimore MD 113,~~317~~233.0823 12,~~656~~740.5641 7.950% 850201123 13 OF Philadelphia PA 7577,~~538~~930.2322 2724,~~339~~947.3031 5.350% 310900430 14 RT Roseville CA 8689,~~233~~018.1771 1614,~~895~~110.7824 6.110% 700200940 15 RT Elizabethtown KY 7578,~~832~~238.2848 2422,~~631~~225.4525 5.730% 600872201 16 MF Bridgewater NJ 6567,~~407~~326.7461 6059,~~952~~033.6174 4.980% 600872245 17 MU Dallas TX 7880,~~211~~738.1425 1512,~~317~~790.9584 6.060% 600872202 18 RT Winston-Salem NC 7275,~~792~~138.2767 1613,~~104~~757.0262 5.770% 600872203 19 OF Centennial CO 7375,~~591~~968.9820 1412,~~896~~520.6442 5.990% 700201046 20 OF Clinton NJ 8083,~~635~~247.7558 1310,~~236~~624.2441 6.670% 310901032 21 RT Vacaville CA 6466,~~184~~255.4956 1311,~~603~~532.4841 5.840% 600872204 22 MF High Point NC 5960,~~010~~909.1712 1412,~~476~~577.4853 5.460% 600872256 23 IN Various Various 6769,~~226~~347.0114 2119,~~392~~271.3118 6.500% 310900945 24 RT Citrus Heights CA 5961,~~819~~751.9125 1210,~~126~~194.1581 6.000% 310901029 25 MF Fairbanks AK 5355,~~677~~379.7045 1816,~~477~~775.5883 5.500% 310900924 26 OF Fort Mill SC 5859,~~107~~983.3137 119,~~778~~902.9993 6.000% 600872205 27 RT Falls Church VA 5254,~~420~~168.8319 0.00 5.470% 310900962 28 MF New Berlin WI 5153,~~630~~292.7289 1210,~~313~~651.4427 5.550% 600872206 29 RT Austell GA 4648,~~607~~105.3350 1210,~~026~~527.1194 5.350% 850201101 30 MU Santa Monica CA 4041,~~666~~970.6760 1210,~~284~~980.5158 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 4345,~~657~~065.5024 98,~~563~~155.3056 5.770% 600872208 34 RT Butler Township PA 4849,~~004~~499.1020 1917,~~148~~653.3929 6.370% 600872209 35 RT Lancaster CA 4042,~~725~~035.0083 98,~~981~~670.4461 5.430% 850201027 36 IN Lancaster CA 4445,~~302~~732.6351 97,~~194~~765.8901 5.920% 310901023 37 MF Indianapolis IN 4546,~~380~~790.0915 1918,~~566~~156.8781 6.090% 850201074 38 OF Cherry Hill NJ 3941,~~847~~130.5728 98,~~669~~386.4069 5.470% 310900023 39 MF San Diego CA 4647,~~470~~953.0028 1110,~~705~~222.3406 6.520% 700201058 40 RT Chardon OH 4041,~~100~~392.6283 97,~~173~~881.7958 5.630% 600872210 41 MF Wilton NY 3739,~~847~~064.0095 98,~~227~~009.4247 5.490% 600872211 42 OF Phoenix AZ 3839,~~202~~436.7554 76,~~607~~373.6990 6.050% 600872251 43 OF Long Beach CA 3637,~~000~~200.00 0.00 5.760% 850201064 44 OF Deland FL 3839,~~187~~388.5895 1312,~~576~~374.2588 6.120% 310900953 45 LO San Antonio TX 4041,~~508~~802.7836 108,~~131~~838.7618 6.500% 310900967 46 RT Stockton CA 3334,~~853~~942.6351 87,~~448~~359.6476 5.440% 600872212 47 RT Cheyenne WY 3436,~~985~~097.5192 109,~~602~~490.4706 5.890% 600872213 48 RT Louisville CO 3941,~~771~~060.2344 64,~~279~~990.2302 6.750% 700200963 49 RT Altamonte Springs FL 3435,~~865~~990.5098 75,~~103~~977.0456 6.000% 700200989 50 LO Pittsburgh PA 4142,~~616~~952.6167 86,~~061~~725.2014 7.370% 600872246 51 RT Baton Rouge LA 3335,~~995~~078.5536 98,~~543~~460.5675 6.130% 600872214 52 MF Greeley CO 2728,~~580~~450.2873 1110,~~333~~463.7126 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,~~750~~773.0007 1211,~~161~~138.1811 6.550% 600872257 56 RT East Pennsboro Tow PA 3031,~~657~~634.7538 87,~~552~~575.3572 6.150% 600872215 57 RT Arlington TX 2728,~~581~~455.5682 98,~~443~~568.0680 5.550% 600872216 58 IN Calera AL 27,~~121~~981.8755 98,~~285~~426.6800 5.550% 600872217 59 IN Fairfield NJ 2829,~~766~~681.2948 87,~~496~~581.9071 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 26,~~065~~905.6272 5,~~856~~016.4030 5.700% 310901044 63 SS Pembroke Pines FL 26,~~019~~858.7937 5,~~867~~028.3981 5.690% 600872252 64 OF Fort Worth TX 27,~~875~~836.0046 7,~~317~~355.1670 6.320% 600872219 65 IN Tamarac FL 27,~~040~~914.4634 54,~~078~~204.3648 6.280% 310900955 66 RT Goleta CA 2425,~~400~~176.6103 76,~~479~~703.1068 5.890% 600872220 67 RT Alpharetta GA 2324,~~414~~139.6114 1110,~~461~~737.6007 5.670% 310900928 68 RT Inver Grove Heights MN 25,~~058~~868.3055 43,~~650~~839.0580 6.250% 600872221 69 RT Rowland Heights CA 2223,~~443~~168.8371 43,~~507~~782.0214 5.990% 850201106 70 OF Philadelphia PA 1920,~~995~~628.4159 76,~~236~~603.8870 5.350% 700200918 71 MF Uncasville CT 2223,~~390~~113.6833 43,~~589~~866.0944 6.000% 410900177 72 SS Ventura CA 2122,~~660~~348.1471 65,~~580~~891.3275 5.900% 600872222 73 IN Ewing NJ 22,~~059~~760.0992 65,~~424~~722.8198 6.050% 310900981 74 OT Boise ID 2223,~~716~~440.9998 65,~~176~~452.5354 6.250% 850201065 75 OF Los Angeles CA 2021,~~818~~490.9663 43,~~452~~780.5184 5.815% 850201044 76 RT Neptune NJ 2021,~~384~~042.5524 43,~~315~~657.0233 5.865% 850201102 77 RT Baltimore MD 18,~~178~~618.6941 36,~~772~~332.2250 5.250% 310900977 78 IN Redmond WA 18,~~281~~769.7858 2625,~~051~~563.6484 5.420% 850201069 79 OF Armonk NY 1819,~~582~~181.8345 43,~~329~~731.9129 5.580% 600872253 80 MF Petaluma CA 18,~~179~~159.9377 4,~~431~~451.3551 5.460% 310901037 81 MF Redding CA 19,~~040~~645.9887 65,~~050~~445.8192 5.720% 850201012 82 IN North Bergen NJ 1718,~~475~~014.1020 9,~~545~~006.7565 5.280% 600872247 83 SS Riverside CA 18,~~372~~965.7628 3,~~972~~379.2876 5.820% 600872223 84 MU Boca Raton FL 1920,~~913~~558.1444 32,~~221~~576.4313 6.660% 310900921 85 OF Sacramento CA 19,~~229~~138.2907 16,~~839~~931.8709 6.500% 850201109 86 OF Philadelphia PA 1516,~~551~~044.9946 5,~~628~~136.6821 5.350% 310900914 87 RT Santa Maria CA 17,~~083~~626.8663 54,~~253~~710.2346 5.900% 850201042 88 MU Wellesley MA 16,~~226~~707.8779 1211,~~145~~664.6977 5.735% 600872254 89 MF Tampa FL 1615,~~013~~996.6740 3,~~655~~672.3562 5.670% 850200984 90 RT Jamestown NC 13,580.24 0.00 4.910% 600872224 91 RT Fort Worth TX 17,~~103~~656.7866 32,~~230~~677.1931 6.200% 600872225 92 MF Madison WI 15,~~198~~687.2343 3,~~642~~153.4626 5.550% 600872226 93 IN Lyndhurst NJ 16,~~137~~651.5736 4,~~617~~103.2243 6.070% 310900915 94 RT Hesperia CA 17,~~006~~556.3261 32,~~009~~459.8758 6.400% 310900966 95 RT Medford OR 15,~~391~~887.1071 32,~~233~~736.3978 5.900% 600872227 96 IN Santa Ana CA 1516,~~692~~200.5314 2,~~857~~349.1049 6.290% 410901035 97 IN Emeryville CA 1516,~~528~~023.7874 43,~~224~~729.2327 6.230% 600872228 98 MF Madison WI 1415,~~572~~031.0446 54,~~225~~765.2482 5.850% 600872229 99 IN Atlanta GA 1415,~~909~~384.7504 43,~~400~~926.9667 5.990% 600872230 100 RT Jacksonville FL 14,~~412~~871.7624 43,~~254~~795.2678 5.990% 310900956 101 IN Watsonville CA 15,~~030~~477.3427 109,~~049~~602.2835 6.250% 850201010 102 RT Commack NY 1415,~~751~~228.3209 2,~~810~~333.5578 6.175% 600872255 103 OF Citrus Heights CA 14,~~355~~819.8234 2,~~899~~436.7523 6.010% 600872231 104 MU Duluth GA 1415,~~606~~072.6763 3,~~881~~415.3842 6.260% 890901016 105 RT Tampa FL 14,~~493~~955.5349 3,~~942~~480.6165 6.230% 310900939 106 IN Orlando FL 14,~~156~~576.1263 9,~~699~~278.3887 6.150% 600872232 107 IN Coconut Creek FL 13,~~438~~865.1936 43,~~095~~668.6548 5.890% 410900188 108 SS Bakersfield CA 13,~~503~~933.6441 3,~~925~~495.5275 6.020% 600872233 109 RT San Bernardino CA 1516,~~810~~323.1268 21,~~194~~681.8731 7.110% 850201006 110 RT Ft. Worth TX 13,~~268~~690.3491 3,~~722~~300.7013 6.150% 620901030 111 MU Aliso Viejo CA 1213,~~670~~080.9125 2,~~478~~069.9662 6.100% 850201041 112 RT Commack NY 11,~~094~~421.1061 98,~~154~~826.3382 5.365% 620900926 113 RT Bakersfield CA 12,~~407~~808.2805 2,~~439~~038.5982 6.100% 700200896 114 RT Porterville CA 1314,~~776~~223.9673 21,~~113~~666.0831 6.850% 410900993 115 RT Minneapolis MN 12,~~243~~633.1110 3,~~426~~036.1617 6.140% 310900989 116 RT Lacey WA 11,~~163~~523.7426 2,~~614~~254.1664 5.600% 310900996 117 MF Missoula MT 1112,~~760~~139.1675 2,~~418~~038.1556 5.960% 310900933 118 RT Los Angeles CA 1011,~~842~~162.7667 8,~~767~~447.2433 5.500% 410900992 119 IN Modesto CA 12,~~170~~558.3748 32,~~238~~850.8877 6.300% 600872234 120 RT Katy TX 1112,~~788~~155.4607 4,~~942~~575.5594 6.190% 310900893 121 IN Chatsworth CA 11,~~264~~622.8680 3,~~441~~083.8086 5.920% 610900975 122 RT Houston TX 12,~~487~~860.2009 7,~~649~~276.5667 6.580% 600872235 123 MF East Islip NY 11,~~264~~607.0540 65,~~279~~936.8247 5.940% 410900968 124 RT Mission Hills CA 11,~~136~~495.2866 21,~~327~~968.9254 5.900% 310900976 125 RT Hollister CA 910,~~775~~034.3471 14,~~845~~585.1982 5.200% 310900997 126 MF Seattle WA 11,~~201~~557.0539 32,~~295~~939.7339 6.000% 310900987 127 MF La Crosse WI 910,~~923~~242.2230 2,~~529~~210.2113 5.370% 620901010 128 IN Chatsworth CA 1011,~~874~~220.7163 32,~~232~~886.7583 5.950% 310901021 129 SS Santa Maria CA 1011,~~830~~177.5526 2,~~801~~454.1544 5.930% 410900187 130 SS Bakersfield CA 1011,~~734~~076.9962 32,~~130~~789.6401 6.010% 310900938 131 RT Santa Clara CA 1112,~~838~~216.2435 2,~~880~~502.8877 6.650% 310900954 132 RT Petaluma CA 11,~~062~~420.2301 21,~~004~~646.7294 6.350% 600872236 133 IN Fort Lauderdale FL 10,~~475~~813.1118 21,~~142~~804.4740 6.020% 850201079 134 OF New York NY 9,~~416~~720.6720 21,~~128~~824.0552 5.650% 600872237 135 MF Milwaukee WI 9,~~653~~964.2049 21,~~094~~783.6031 5.810% 310900990 136 RT Stockton CA 10,~~123~~445.1139 2,~~885~~563.4517 6.100% 600872238 137 IN Ft. Lauderdale FL 10,~~073~~393.1274 2,~~898~~578.6200 6.070% 310900917 138 MF La Mesa CA 910,~~767~~082.9094 21,~~082~~767.0400 5.890% 310901022 139 MH Thousand Oaks CA 910,~~801~~105.6779 4,~~434~~130.8068 5.920% 310901004 140 MF Edwardsville KS 1011,~~779~~124.9850 2,~~582~~237.1866 6.660% 310900952 141 SS Las Vegas NV 9,~~115~~405.8425 2,~~894~~605.6625 5.800% 310900925 142 RT San Diego CA 910,~~974~~292.2206 2,~~677~~359.2036 6.350% 600872239 143 SS Houston TX 89,~~976~~242.8136 6,~~800~~535.9843 5.750% 410901042 144 OF Novato CA 9,~~088~~381.0945 1,~~884~~591.9458 5.900% 410900999 145 IN Chatsworth CA 89,~~883~~166.4914 2,~~637~~354.0439 5.930% 410901028 146 RT Crystal Lake IL 89,~~935~~224.5201 1,~~821~~533.7021 5.970% 310900947 147 RT Redding CA 9,~~287~~587.1966 1,~~664~~363.1669 6.350% 410901046 148 IN Denver CO 8,~~677~~958.9152 1,~~613~~332.5897 6.230% 620901002 149 RT Salinas CA 8,~~355~~625.8986 1,~~632~~362.3740 6.090% 600872240 150 RT Morrow GA 78,~~782~~033.7078 1,~~656~~405.3628 5.850% 310900918 151 RT Houston TX 8,~~346~~616.3571 1,~~383~~112.1377 6.590% 310900998 152 MF Redding CA CA 78,~~815~~067.1689 1,~~440~~187.1239 6.270% 410901019 153 SS Bellingham WA 7,~~601~~844.9705 21,~~154~~912.4537 6.100% 410901033 154 RT Charlotte NC 7,~~679~~924.8143 21,~~141~~896.1957 6.170% 310900944 155 RT Westminster CO 7,~~548~~782.1153 3,~~276~~041.3896 6.090% 600872241 156 RT Forest Park GA 7,~~101~~330.7182 1,~~511~~282.4332 5.850% 600872242 157 MF Madison WI 67,~~998~~220.3675 21,~~176~~953.3394 5.810% 310900907 158 RT Arvada CO 7,~~704~~954.9015 1,~~374~~125.4318 6.410% 600872243 159 OF Jonesboro GA 67,~~809~~029.8656 1,~~449~~229.3161 5.850% 410901018 160 SS Everett WA 7,~~013~~236.5578 21,~~032~~809.3613 6.030% 310900943 161 RT Colorado Springs CO 7,~~557~~801.0875 1,~~291~~047.8720 6.500% 310900878 162 RT San Antonio TX 67,~~970~~187.3849 2,~~722~~504.0796 6.500% 410901052 163 IN Redwood City CA 56,~~872~~059.3209 1,~~771~~584.5174 5.880% 600872248 164 RT Omaha NE 56,~~816~~000.1693 1,~~805~~621.8003 5.850% 410901031 165 RT Phoenix AZ 56,~~974~~164.4573 1,~~682~~492.5224 6.120% 600872244 166 MF Milwaukee WI 5,~~405~~577.6341 1,~~681~~509.0325 5.810% 310900988 167 SS Pomona CA 5,~~255~~422.1166 1,~~397~~229.3378 6.340% Totals 6,~~050~~222,~~228~~213.6781 1,~~311~~167,~~013~~042.0171

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 0406/01/2003 510901041 N/A 01/07/2013 N 70,000,000.00 70,000,000.00 0405/07/2003 600872250 N/A 03/01/2013 N 67,500,000.00 67,500,000.00 0506/01/2003 700201096 N/A 01/01/2013 N 45,~~859~~811,~~278~~910.54 45,~~811~~771,~~910~~817.5471 0506/01/2003 700201089 N/A 06/01/2012 N 25,~~139~~120,~~503~~679.7293 25,~~120~~107,~~679~~156.9313 0506/01/2003 700201097 N/A 06/01/2012 N 5,~~146~~140,~~207~~183.1342 5,~~140~~135,~~183~~230.4213 0506/01/2003 700200961 N/A 12/01/2012 N 29,~~869~~835,~~816~~771.0802 29,~~835~~806,~~771~~048.0213 0506/01/2003 850201040 N/A 02/01/2013 N 28,~~641~~589,~~540~~159.2995 28,~~589~~540,~~159~~922.9533 0506/01/2003 850201103 N/A 04/01/2013 N 2322,~~000~~969,~~000~~524.0066 22,~~969~~943,~~524~~062.6615 0506/01/2003 700201004 N/A 01/01/2013 N 21,~~667~~645,~~977~~299.7156 21,~~645~~626,~~299~~016.5657 0506/01/2003 700200785 N/A 03/01/2013 N 20,~~787~~770,~~191~~233.2592 20,~~770~~757,~~233~~244.9247 0506/01/2003 700200793 N/A 05/01/2012 N 19,~~748~~734,~~794~~542.6147 19,~~734~~724,~~542~~570.47 05 06/01/2003 700200781 N/A 04/01/2007 N 17,~~104~~091,~~464~~807.2266 17,~~091~~079,~~807~~067.6625 0506/01/2003 850201123 N/A 02/01/2013 N 16,~~943~~915,~~153~~814.8252 16,~~915~~890,~~814~~867.5221 0506/01/2003 310900430 N/A 12/01/2012 N 16,~~936~~919,~~137~~242.7800 16,~~919~~905,~~242~~131.0076 0506/01/2003 700200940 N/A 11/01/2012 N 15,~~881~~856,~~105~~473.1166 15,~~856~~834,~~473~~248.6641 0506/01/2003 600872201 N/A 12/01/2017 N 15,~~760~~699,~~901~~949.6100 15,~~699~~640,~~949~~915.0026 0506/01/2003 600872245 N/A 03/01/2013 N 15,~~487~~472,~~355~~037.0813 15,~~472~~459,~~037~~246.1329 0405/01/2003 600872202 N/A 12/01/2012 N 15,~~138~~122,~~774~~670.3735 15,~~122~~108,~~670~~912.3573 0506/01/2003 600872203 N/A 02/01/2013 N 14,~~742~~728,~~966~~070.7410 14,~~728~~715,~~070~~549.1068 0506/01/2003 700201046 N/A 09/01/2012 N 14,~~507~~493,~~180~~944.5127 14,~~493~~483,~~944~~319.2786 0506/01/2003 310901032 N/A 03/01/2013 N 13,~~188~~174,~~593~~989.3688 13,~~174~~163,~~989~~457.8847 0506/01/2003 600872204 N/A 02/01/2013 N 12,~~969~~954,~~269~~792.0961 12,~~954~~942,~~792~~215.6108 0506/01/2003 600872256 N/A 03/01/2013 N 12,~~410~~389,~~955~~562.1584 12,~~389~~370,~~562~~291.8466 0406/01/2003 310900945 N/A 01/01/2013 N 11,~~963~~951,~~981~~855.3924 11,~~951~~941,~~855~~660.2443 0506/01/2003 310901029 N/A 02/01/2013 N 11,~~711~~693,~~498~~021.9537 11,~~693~~676,~~021~~245.3754 0506/01/2003 310900924 N/A 01/01/2013 N 11,~~621~~609,~~462~~683.5859 11,~~609~~599,~~683~~780.5966 0506/01/2003 600872205 N/A 02/01/2013 N 11,500,000.00 11,500,000.00 0506/01/2003 310900962 N/A 01/01/2013 N 11,~~163~~151,~~398~~084.0157 11,~~151~~140,~~084~~433.5730 0506/01/2003 600872206 N/A 12/01/2012 N 10,~~453~~441,~~979~~953.8271 10,~~441~~431,~~953~~425.7177 0506/01/2003 850201101 04N/~~01/2013~~A 04/01/~~2033~~2013 N 109,~~000~~987,~~000~~715.0049 9,~~987~~976,~~715~~734.4991 0506/01/2003 850201024 N/A 01/01/2010 N 9,915,000.00 9,915,000.00 0506/01/2003 850201029 N/A 02/01/2010 N 9,873,540.00 9,873,540.00 0506/01/2003 600872207 N/A 02/01/2013 N 9,~~079~~069,~~550~~986.0272 9,~~069~~061,~~986~~831.7216 0506/01/2003 600872208 N/A 01/01/2023 N 9,~~043~~024,~~158~~010.5819 9,~~024~~006,~~010~~356.1990 0506/01/2003 600872209 N/A 04/01/2013 N 98,~~000~~990,~~000~~018.0056 8,~~990~~981,~~018~~347.5695 0506/01/2003 850201027 N/A 09/01/2013 N 8,~~980~~971,~~263~~068.4960 8,~~971~~963,~~068~~303.6059 0506/01/2003 310901023 N/A 01/01/2023 N 8,~~941~~922,~~889~~322.4962 8,~~922~~904,~~322~~165.6281 0506/01/2003 850201074 N/A 03/01/2013 N 8,~~741~~732,~~697~~028.9656 8,~~732~~723,~~028~~641.5687 0506/01/2003 310900023 N/A 01/01/2013 N 8,~~552~~541,~~761~~056.3804 8,~~541~~530,~~056~~833.0498 0506/01/2003 700201058 N/A 03/01/2013 N 8,~~547~~538,~~200~~026.7192 8,~~538~~530,~~026~~145.9234 0506/01/2003 600872210 N/A 01/01/2013 N 8,~~272~~263,~~568~~341.5816 8,~~263~~255,~~341~~331.1669 0506/01/2003 600872211 N/A 01/01/2013 N 7,~~577~~569,~~404~~796.5485 7,~~569~~563,~~796~~422.8595 0506/01/2003 600872251 N/A 06/01/2012 N 7,500,000.00 7,500,000.00 0406/01/2003 850201064 N/A 03/01/2013 N 7,~~487~~474,~~761~~184.1792 7,~~474~~461,~~184~~810.9204 0506/01/2003 310900953 N/A 02/01/2013 N 7,~~478~~468,~~543~~411.5377 7,~~468~~459,~~411~~573.7759 0506/01/2003 310900967 N/A 12/01/2012 N 7,~~467~~459,~~712~~264.7511 7,~~459~~451,~~264~~904.1135 0506/01/2003 600872212 N/A 02/01/2013 N 7,~~127~~117,~~778~~175.2982 7,~~117~~107,~~175~~685.8276 0506/01/2003 600872213 N/A 11/01/2012 N 7,~~070~~064,~~441~~162.3916 7,~~064~~059,~~162~~172.1614 0506/01/2003 700200963 N/A 12/01/2012 N 6,~~973~~965,~~099~~996.7975 6,~~965~~960,~~996~~019.7519 0506/01/2003 700200989 N/A 01/01/2013 N 6,~~776~~768,~~109~~048.6545 6,~~768~~761,~~048~~323.4531 0506/01/2003 600872246 N/A 02/01/2013 N 6,~~654~~645,~~919~~376.5903 6,~~645~~636,~~376~~915.0328 0405/01/2003 600872214 N/A 12/01/2012 N 6,~~606~~594,~~055~~721.6998 6,~~594~~584,~~721~~258.9872 0506/01/2003 850200985 N/A 01/01/2010 N 6,250,000.00 6,250,000.00 0506/01/2003 850201025 N/A 01/01/2010 N 6,170,000.00 6,170,000.00 0506/01/2003 850200836 N/A 04/01/2015 N 65,~~000~~987,~~000~~838.0082 5,~~987~~976,~~838~~700.8271 06/01/2003 600872257 N/A 02/01/2013 N 5,~~981~~973,~~999~~446.1479 5,~~973~~965,~~446~~871.7907 0405/01/2003 600872215 N/A 12/01/2012 N 5,~~963~~954,~~580~~137.8579 5,~~954~~945,~~137~~568.7999 0506/01/2003 600872216 N/A 12/01/2012 N 5,~~864~~854,~~187~~902.8012 5,~~854~~846,~~902~~476.12 0506/01/2003 600872217 N/A 02/05/2013 N 5,~~782~~773,~~168~~671.6777 5,~~773~~766,~~671~~090.7706 0506/05/2003 850201036 N/A 02/01/2010 N 5,700,000.00 5,700,000.00 0506/01/2003 850201033 N/A 02/01/2013 N 5,500,000.00 5,500,000.00 0506/01/2003 600872218 N/A 02/01/2013 N 5,~~487~~481,~~498~~641.1272 5,~~481~~476,~~641~~625.7242 0506/01/2003 310901044 N/A 02/01/2013 N 5,~~487~~481,~~477~~610.6930 5,~~481~~476,~~610~~581.3049 0506/01/2003 600872252 N/A 03/01/2013 N 5,~~292~~285,~~721~~404.1701 5,~~285~~278,~~404~~048.0131 0406/01/2003 600872219 N/A 09/01/2012 N 5,~~166~~161,~~966~~888.4913 5,~~161~~157,~~888~~683.1365 0506/01/2003 310900955 N/A 12/01/2012 N 4,~~971~~963,~~260~~781.8070 4,~~963~~957,~~781~~078.7002 0506/01/2003 600872220 N/A 12/01/2022 N 4,~~955~~944,~~473~~011.5595 4,~~944~~933,~~011~~274.9588 0506/01/2003 310900928 N/A 01/01/2013 N 4,~~811~~806,~~193~~543.5146 4,~~806~~802,~~543~~703.4666 0506/01/2003 600872221 N/A 03/01/2013 N 4,~~496~~491,~~260~~753.4038 4,~~491~~487,~~753~~971.3824 0506/01/2003 850201106 N/A 02/01/2013 N 4,~~484~~477,~~952~~715.4860 4,~~477~~471,~~715~~111.6090 0506/01/2003 700200918 N/A 11/01/2012 N 4,~~478~~473,~~136~~547.2415 4,~~473~~469,~~547~~680.1571 0506/01/2003 410900177 N/A 01/01/2008 N 4,~~405~~398,~~451~~870.2492 4,~~398~~392,~~870~~979.9217 0506/01/2003 600872222 N/A 12/01/2012 N 4,~~375~~368,~~356~~932.8403 4,~~368~~363,~~932~~209.03 05 06/01/2003 310900981 N/A 01/01/2013 N 4,~~361~~355,~~661~~484.3986 4,~~355~~350,~~484~~032.8632 0406/01/2003 850201065 N/A 03/01/2013 N 4,~~296~~291,~~260~~807.1867 4,~~291~~288,~~807~~026.6783 0506/01/2003 850201044 N/A 02/01/2013 N 4,~~170~~166,~~750~~435.9290 4,~~166~~162,~~435~~778.9057 0506/01/2003 850201102 N/A 12/01/2010 N 4,~~155~~118,~~130~~357.0785 4,~~118~~082,~~357~~025.8535 0506/01/2003 310900977 N/A 02/01/2013 N 4,~~047~~021,~~626~~574.3066 43,~~021~~996,~~574~~010.6682 0506/01/2003 850201069 N/A 03/01/2013 N 3,~~996~~991,~~307~~977.2635 3,~~991~~988,~~977~~246.3506 0506/01/2003 600872253 N/A 03/01/2013 N 3,~~995~~991,~~588~~157.7237 3,~~991~~986,~~157~~705.3786 0406/01/2003 310901037 N/A 03/01/2013 N 3,~~994~~988,~~610~~559.4362 3,~~988~~983,~~559~~113.6270 0506/01/2003 850201012 N/A 01/01/2013 N 3,~~971~~962,~~612~~066.6792 3,~~962~~953,~~066~~060.9227 0506/01/2003 600872247 N/A 01/01/2013 N 3,~~788~~784,~~197~~225.5426 3,~~784~~780,~~225~~845.2650 0405/01/2003 600872223 N/A 12/01/2012 N 3,~~587~~584,~~953~~731.0966 3,~~584~~582,~~731~~155.6653 0506/01/2003 310900921 N/A 01/01/2015 N 3,~~550~~533,~~022~~182.7992 3,~~533~~516,~~182~~251.9283 0506/01/2003 850201109 N/A 02/01/2013 N 3,~~488~~482,~~296~~667.3769 3,~~482~~477,~~667~~531.6948 0506/01/2003 310900914 N/A 11/01/2012 N 3,~~474~~469,~~683~~430.8158 3,~~469~~464,~~430~~720.5812 0506/01/2003 850201042 N/A 02/01/2018 N 3,~~395~~383,~~334~~189.7708 3,~~383~~371,~~189~~524.0831 0406/01/2003 600872254 N/A 01/01/2013 N 3,~~389~~385,~~136~~481.7742 3,~~385~~381,~~481~~808.4280 0406/01/2003 850200984 N/A 01/01/2010 N 3,319,000.00 3,319,000.00 0405/01/2003 600872224 N/A 01/01/2013 N 3,~~310~~307,~~408~~178.4324 3,~~307~~304,~~178~~500.2493 0506/01/2003 600872225 N/A 12/01/2012 N 3,~~286~~282,~~103~~460.2680 3,~~282~~279,~~460~~307.8054 0506/01/2003 600872226 N/A 02/05/2013 N 3,~~190~~185,~~294~~677.6846 3,~~185~~181,~~677~~574.4603 0506/05/2003 310900915 N/A 12/01/2012 N 3,~~188~~185,~~684~~675.9407 3,~~185~~183,~~675~~215.0749 0506/01/2003 310900966 N/A 01/01/2013 N 3,~~130~~127,~~394~~160.2283 3,~~127~~124,~~160~~424.83 05 06/01/2003 600872227 N/A 02/01/2013 N 2,~~993~~990,~~805~~948.6050 2,~~990~~988,~~948~~599.5001 0506/01/2003 410901035 N/A 02/01/2013 N 2,~~991~~986,~~096~~872.8360 2,~~986~~983,~~872~~143.6033 0506/01/2003 600872228 N/A 02/01/2013 N 2,~~989~~983,~~136~~911.9773 2,~~983~~979,~~911~~145.7391 0506/01/2003 600872229 N/A 01/01/2013 N 2,~~986~~982,~~927~~526.6064 2,~~982~~978,~~526~~599.6497 0506/01/2003 600872230 N/A 01/01/2013 N 2,~~887~~883,~~363~~109.3509 2,~~883~~879,~~109~~313.0931 0506/01/2003 310900956 N/A 12/01/2017 N 2,~~885~~875,~~825~~776.8355 2,~~875~~866,~~776~~174.5520 0506/01/2003 850201010 N/A 01/01/2013 N 2,~~866~~863,~~654~~843.1762 2,~~863~~861,~~843~~509.6284 0506/01/2003 600872255 N/A 01/01/2013 N 2,~~866~~863,~~386~~487.9419 2,~~863~~861,~~487~~050.1996 0406/01/2003 600872231 N/A 04/01/2013 N 2,~~800~~796,~~000~~118.0062 2,~~796~~792,~~118~~703.6220 0506/01/2003 890901016 N/A 02/01/2014 N 2,~~791~~787,~~690~~747.3877 2,~~787~~784,~~747~~267.7712 0406/01/2003 310900939 N/A 12/01/2017 N 2,~~762~~752,~~170~~470.2183 2,~~752~~743,~~470~~191.8396 0506/01/2003 600872232 N/A 01/01/2013 N 2,~~737~~733,~~832~~736.5085 2,~~733~~730,~~736~~068.8537 0506/01/2003 410900188 N/A 02/01/2008 N 2,~~691~~687,~~755~~829.3684 2,~~687~~684,~~829~~334.8409 0506/01/2003 600872233 N/A 12/01/2012 N 2,~~668~~666,~~374~~179.2336 2,~~666~~664,~~179~~498.36 05 06/01/2003 850201006 N/A 01/01/2013 N 2,~~588~~585,~~945~~222.2151 2,~~585~~581,~~222~~922.5138 0506/01/2003 620901030 N/A 01/01/2010 N 2,~~492~~490,~~637~~158.8993 2,~~490~~488,~~158~~089.9331 0506/01/2003 850201041 N/A 02/01/2013 N 2,~~481~~472,~~439~~285.3906 2,~~472~~463,~~285~~458.0624 0506/01/2003 620900926 N/A 12/01/2012 N 2,~~440~~438,~~777~~337.2768 2,~~438~~436,~~337~~298.6886 0506/01/2003 700200896 N/A 10/01/2012 N 2,~~413~~411,~~482~~369.5345 2,~~411~~409,~~369~~703.4514 0506/01/2003 410900993 N/A 02/01/2013 N 2,~~392~~389,~~789~~363.8872 2,~~389~~386,~~363~~327.7255 0506/01/2003 310900989 N/A 01/01/2013 N 2,~~392~~389,~~229~~615.9983 2,~~389~~387,~~615~~361.8319 0506/01/2003 310900996 N/A 01/01/2013 N 2,~~367~~365,~~816~~398.8368 2,~~365~~363,~~398~~360.6812 0506/01/2003 310900933 N/A 12/01/2017 N 2,~~365~~356,~~694~~926.0884 2,~~356~~348,~~926~~479.8451 0506/01/2003 410900992 N/A 02/01/2013 N 2,~~318~~314,~~165~~926.3345 2,~~314~~312,~~926~~075.4568 0506/01/2003 600872234 N/A 01/01/2023 N 2,~~285~~280,~~323~~381.8429 2,~~280~~275,~~381~~805.2935 0506/01/2003 310900893 N/A 11/01/2012 N 2,~~283~~279,~~416~~974.5777 2,~~279~~276,~~974~~890.7791 0506/01/2003 610900975 N/A 01/01/2018 N 2,~~277~~269,~~300~~650.5094 2,~~269~~262,~~650~~374.9427 0506/01/2003 600872235 N/A 12/01/2012 N 2,~~275~~269,~~565~~286.9917 2,~~269~~263,~~286~~349.1770 0506/01/2003 410900968 N/A 02/01/2013 N 2,~~265~~262,~~005~~677.7684 2,~~262~~260,~~677~~709.8430 0506/01/2003 310900976 N/A 01/01/2013 N 2,~~255~~241,~~847~~002.5132 2,~~241~~226,~~002~~416.3250 0506/01/2003 310900997 N/A 01/01/2013 N 2,~~240~~236,~~210~~914.7097 2,~~236~~233,~~914~~975.9758 0506/01/2003 310900987 N/A 01/01/2013 N 2,~~217~~214,~~479~~950.6443 2,~~214~~212,~~950~~740.4330 0506/01/2003 620901010 N/A 02/01/2013 N 2,~~193~~189,~~218~~985.0227 2,~~189~~187,~~985~~098.2744 0506/01/2003 310901021 N/A 01/01/2013 N 2,~~191~~188,~~678~~877.7560 2,~~188~~186,~~877~~423.6016 0506/01/2003 410900187 N/A 02/01/2008 N 2,~~143~~140,~~425~~295.9026 2,~~140~~137,~~295~~506.2625 0506/01/2003 310900938 N/A 11/01/2012 N 2,~~136~~133,~~224~~343.1022 2,~~133~~130,~~343~~840.2245 0506/01/2003 310900954 N/A 11/01/2012 N 2,~~090~~088,~~499~~494.5785 2,~~088~~086,~~494~~847.8591 0506/01/2003 600872236 N/A 10/01/2012 N 2,~~088~~085,~~062~~920.4801 2,~~085~~084,~~920~~115.0161 0506/01/2003 850201079 N/A 04/01/2013 N 21,~~000~~997,~~000~~871.0095 1,~~997~~996,~~871~~047.9543 05/01/2003 600872237 N/A 01/01/2013 N 1,~~993~~991,~~776~~681.4282 1,~~991~~989,~~681~~898.8251 0506/01/2003 310900990 N/A 01/01/2013 N 1,~~991~~988,~~430~~545.7530 1,~~988~~985,~~545~~982.3013 0506/01/2003 600872238 N/A 01/01/2013 N 1,~~991~~988,~~391~~492.2361 1,~~988~~985,~~492~~914.61 0506/01/2003 310900917 N/A 11/01/2012 N 1,~~990~~987,~~064~~982.9288 1,~~987~~986,~~982~~215.88 0506/01/2003 310901022 N/A 01/01/2023 N 1,~~986~~982,~~825~~390.6686 1,~~982~~978,~~390~~260.8618 0506/01/2003 310901004 N/A 01/01/2018 N 1,~~942~~939,~~338~~756.4729 1,~~939~~937,~~756~~518.2963 0506/01/2003 310900952 N/A 11/01/2012 N 1,~~886~~883,~~036~~142.8317 1,~~883~~880,~~142~~536.1792 0506/01/2003 310900925 N/A 10/01/2012 N 1,~~884~~882,~~892~~215.4121 1,~~882~~879,~~215~~855.2185 0506/01/2003 600872239 N/A 12/01/2017 N 1,~~873~~866,~~420~~619.7577 1,~~866~~860,~~619~~084.7734 0506/01/2003 410901042 N/A 03/01/2008 N 1,~~848~~846,~~426~~541.0006 1,~~846~~844,~~541~~949.0648 0506/01/2003 410900999 N/A 03/01/2013 N 1,~~797~~795,~~670~~033.9793 1,~~795~~792,~~033~~679.9354 0506/01/2003 410901028 N/A 02/01/2013 N 1,~~796~~794,~~084~~263.7303 1,~~794~~792,~~263~~729.0382 0506/01/2003 310900947 N/A 01/01/2013 N 1,~~755~~753,~~059~~395.7559 1,~~753~~752,~~395~~031.5990 0506/01/2003 410901046 N/A 02/01/2013 N 1,~~671~~669,~~507~~893.5799 1,~~669~~668,~~893~~561.9902 0506/01/2003 620901002 N/A 02/01/2013 N 1,~~646~~644,~~480~~848.4609 1,~~644~~643,~~848~~485.0969 0506/01/2003 600872240 N/A 02/01/2013 N 1,~~596~~594,~~451~~794.0064 1,~~594~~593,~~794~~389.6436 0506/01/2003 310900918 N/A 12/01/2012 N 1,~~519~~518,~~820~~436.0996 1,~~518~~517,~~436~~324.9619 0506/01/2003 310900998 N/A 01/01/2013 N 1,~~495~~494,~~724~~284.2715 1,~~494~~493,~~284~~096.1576 0506/01/2003 410901019 N/A 02/01/2013 N 1,~~495~~493,~~469~~314.1368 1,~~493~~491,~~314~~402.6831 0506/01/2003 410901033 N/A 01/01/2013 N 1,~~493~~491,~~641~~500.8061 1,~~491~~489,~~500~~604.6104 0506/01/2003 310900944 N/A 12/01/2012 N 1,~~487~~484,~~311~~035.4204 1,~~484~~480,~~035~~993.0408 0506/01/2003 600872241 N/A 02/01/2013 N 1,~~456~~455,~~761~~250.5512 1,~~455~~453,~~250~~967.1280 0506/01/2003 600872242 N/A 02/01/2013 N 1,~~445~~443,~~444~~267.3299 1,~~443~~441,~~267~~314.99 05 06/01/2003 310900907 N/A 10/01/2012 N 1,~~442~~441,~~415~~041.8037 1,~~441~~439,~~041~~916.3719 0506/01/2003 600872243 N/A 02/01/2013 N 1,~~396~~395,~~894~~445.6433 1,~~395~~394,~~445~~215.3372 0506/01/2003 410901018 N/A 02/01/2013 N 1,~~395~~393,~~730~~698.8044 1,~~393~~391,~~698~~889.4431 0506/01/2003 310900943 N/A 12/01/2012 N 1,~~395~~393,~~153~~861.0316 1,~~393~~392,~~861~~813.1696 0506/01/2003 310900878 N/A 11/01/2012 N 1,~~286~~284,~~839~~117.6760 1,~~284~~281,~~117~~612.6064 0506/01/2003 410901052 N/A 03/01/2013 N 1,~~198~~196,~~432~~660.1766 1,~~196~~195,~~660~~075.6692 0506/01/2003 600872248 N/A 12/01/2012 N 1,~~193~~191,~~057~~252.9414 1,~~191~~189,~~252~~631.1411 0405/01/2003 410901031 N/A 02/01/2013 N 1,~~171~~169,~~460~~777.4391 1,~~169~~168,~~777~~285.9167 0506/01/2003 600872244 N/A 02/01/2013 N 1,~~116~~114,~~481~~800.1310 1,~~114~~113,~~800~~290.1085 05/01/2003 310900988 N/A 12/01/2012 N ~~994,658.85~~ 993,261.52 05992,031.74 06/01/2003 Totals 1,~~211~~210,~~979~~668,~~099~~086.7877 1,~~210~~209,~~668~~501,~~086~~044.7706

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 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 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 06/13/2003 5.990588% 5.943195% 117 05/13/2003 65.990502% 65.943108% 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 510901041 2 0 05/07/2003 411,257.20 411,257.20 A 600872245 17 0 05/01/2003 91,797.09 91,797.09 B 600872246 51 0 05/01/2003 42,795.20 42,795.20 B 600872257 56 0 05/01/2003 38,541.41 38,541.41 B 600872247 83 0 05/01/2003 21,921.42 21,921.42 B 850200984 90 0 05/01/2003 13,497.27 13,497.27 A 850201079 134 0 05/01/2003 11,493.11 11,493.11 B 600872248 164 0 05/01/2003 7,488.61 7,488.61 B 600872244 166 0 05/01/2003 7,057.87 7,057.87 B Totals 9 645,849.18 645,849.18

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date 510901041 70,000,000.00 0.00 600872245 15,472,037.13 0.00 600872246 6,645,376.03 0.00 600872257 5,973,446.79 0.00 600872247 3,784,225.26 0.00 850200984 3,319,000.00 0.00 850201079 1,997,871.95 0.00 600872248 1,191,252.14 0.00 600872244 1,114,800.10 0.00 Totals 109,498,009.40 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 (2 loans) 424,754.47 424,754.47 73,319,000.00 0.00 Total for Status Code = B (7 loan) 221,094.71 221,094.71 36,179,009.40 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 ** Aggegate liquidation expenses also include outstanding P & I advances and unpaid ees (servicing, trustee, etc.).

Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Offering Servicing Resolution Net Loan Document Transfer Strategy Scheduled Property State Interest Actual Operating Number Cross-Reference Date Code (1) Balance Type (2) Rate Balance Income

Remaining Loan DSCR DSCR Note Maturity Amortization Number Date Date Date Term

Specially Serviced Loan Detail - Part 2 No Specially serviced Loans this Period Offering Resolution Site Loan Document Strategy Inspection Phase 1 Date Appraisal Appraisal Other REO Number Cross-Reference Code (1) Date Date Value Property Revenue

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