8-K 1 bsc03tp10_aug.txt AUGUST 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 : August 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 August 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 August 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: August 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 August 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:08/13/2003 Record Date: 07/31/2003 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 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 ~~299~~298,~~695~~372,~~944~~720.3079 1,~~323~~179,~~223~~706.5114 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.~~603195~~778758% 9,089,000.00 9,089,000.00 0.00 G 07383FRC4 56.~~943195~~118758% 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,~~209~~208,~~501~~177,~~043~~819.3079 1,~~323~~179,~~223~~706.5114

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FQT8 ~~998~~994,~~986~~575.4874 0.00 0.00 2,~~322~~174,~~209~~281.9988 ~~298~~297,~~372~~193,~~720~~014.7965 13.2930% A-2 07383FQU5 2,959,407.15 0.00 0.00 2,959,407.15 749,217,000.00 13.2930% B 07383FQV3 140,541.50 0.00 0.00 140,541.50 34,845,000.00 10.4142% C 07383FQW1 155,283.40 0.00 0.00 155,283.40 37,874,000.00 7.2728% D 07383FQX9 50,500.00 0.00 0.00 50,500.00 12,120,000.00 6.2728% E 07383FRA8 69,942.50 0.00 0.00 69,942.50 15,150,000.00 5.02% F 07383FRB6 4243,~~439~~769.5327 0.00 0.00 4243,~~439~~769.5327 9,089,000.00 4.2627% G 07383FRC4 3738,~~516~~624.4266 0.00 0.00 3738,~~516~~624.4266 7,575,000.00 3.64% H 07383FRD2 51,699.38 0.00 0.00 51,699.38 10,605,000.00 2.76% 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 1.5051% M 07383FRH3 14,771.25 0.00 0.00 14,771.25 3,030,000.00 1.2526% 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% Totals 4,~~668~~666,~~800~~827.6084 0.00 0.00 5,~~992~~846,~~024~~533.1198 1,~~208~~206,~~177~~998,~~819~~113.7965

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 07383FQY7 0.~~141417~~152777% 1,211,979,099.79 1,~~209~~208,~~501~~177,~~044~~820.0958 X-2 07383FQZ4 1.~~267148~~440088% 1,116,440,000.00 1,116,440,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 07383FQY7 ~~142~~153,~~537~~818.0524 0.00 ~~142~~153,~~537~~818.0524 1,~~208~~206,~~177~~998,~~820~~114.5844 X-2 07383FQZ4 1,~~178~~339,~~912~~809.6889 0.00 1,~~178~~339,~~912~~809.6889 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 ~~991~~987.~~79924249~~42023069 43.~~37901179~~90406236 3.~~30599747~~29140078 0.00000000 0.00000000 ~~987~~983.~~42023069~~51616833 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.~~66932886~~81563098 0.00000000 0.00000000 1,000.00000000 G 07383FRC4 1,000.00000000 0.00000000 45.~~95266271~~09896502 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 ~~997~~996.~~95536433~~86357693 0.~~11760685~~12691493 0.00000000 ~~996~~995.~~86357693~~89020524 X-2 07383FQZ4 1,000.00000000 1.~~05595704~~20007335 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~923~~2,~~900~~201,784.7847 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 4546,~~651~~917.2893 Less Delinquent Servicing Fees 1012,~~256~~700.6064 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 510,~~673~~256.3160 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 4144,~~067~~473.9989

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 ~~998~~994,~~986~~575.4874 0.00 0.00 0.00 ~~998~~994,~~986~~575.4874 0.00 ~~998~~994,~~986~~575.4874 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 ~~142~~153,~~537~~818.0524 0.00 0.00 0.00 ~~142~~153,~~537~~818.0524 0.00 ~~142~~153,~~537~~818.0524 0.00 X-2 1,~~178~~339,~~912~~809.6889 0.00 0.00 0.00 1,~~178~~339,~~912~~809.6889 0.00 1,~~178~~339,~~912~~809.6889 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,~~439~~769.5327 0.00 0.00 0.00 4243,~~439~~769.5327 0.00 4243,~~439~~769.5327 0.00 G 3738,~~516~~624.4266 0.00 0.00 0.00 3738,~~516~~624.4266 0.00 3738,~~516~~624.4266 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,~~990~~160,~~250~~455.3397 0.00 0.00 0.00 56,~~990~~160,~~250~~455.3397 0.00 56,~~990~~160,~~250~~455.3397 0.00

Other Required Information Available Distribution Amount (1) 7,~~313~~340,~~473~~162.8411 Principal Distribution Amount 1,~~323~~179,~~223~~706.5114 (a) Principal portion of Scheduled Payments 1,~~323~~179,~~223~~706.5114 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,~~208~~207,~~288~~357,~~344~~945.5493 Aggregate Scheduled Principal Balance of the Mortgage Loans 1,~~208~~206,~~177~~998,~~820~~114.5541 ~~Loans~~ Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 4144,~~067~~473.9989 Servicing Fee paid 4144,~~067~~473.9989 Special Servicing Fee paid 0.00 Trustee Fee Paid 1,~~007~~036.9243 Paying Agent Fee Paid 1,~~108~~140.7108 (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,~~038~~209,~~018~~550.1738 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,~~038~~209,~~018~~550.1738 Principal: Scheduled Principal 1,~~323~~179,~~223~~706.5114 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,~~323~~179,~~223~~706.5114 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,~~651~~917.2893 Trustee Fee 1,~~007~~036.9243 Certificate Administration Fee 1,~~108~~140.7108 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 4749,~~767~~094.9144 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,~~990~~160,~~250~~455.3397 Principal Distribution 1,~~323~~179,~~223~~706.5114 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 ~~7,313,473.84~~ Total Funds Distributed 7,~~361~~389,~~241~~256.7555

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 ~~990~~989,~~620~~376.5333 0.08 ~~113~~112 6.3400 3.030000 1,000,001 to 2,000,000 33 53,~~427~~361,~~588~~219.4602 4.42 ~~121~~120 6.~~0604~~0605 2.~~182480~~182438 2,000,001 to 3,000,000 38 94,~~630~~478,~~851~~061.6260 7.83 ~~120~~119 6.~~0729~~0730 1.~~849464~~849397 3,000,001 to 4,000,000 18 63,~~754~~641,~~028~~486.9729 5.2827 ~~117~~116 5.7725 2.~~057910~~058429 4,000,001 to 5,000,000 12 53,~~655~~557,~~280~~927.6378 4.44 ~~118~~117 5.~~8614~~8618 1.~~818558~~818712 5,000,001 to 6,000,000 12 67,~~146~~075,~~038~~407.4666 5.56 ~~113~~112 6.~~0121~~0120 1.~~904022~~904225 6,000,001 to 7,000,000 6 39,~~326~~294,~~135~~156.8079 3.2526 ~~102~~101 5.~~7686~~7684 2.~~153856~~154132 7,000,001 to 8,000,000 7 51,~~546~~496,~~383~~396.5263 4.27 ~~113~~112 6.0686 2.~~001975~~002062 8,000,001 to 9,000,000 8 69,~~796~~708,~~544~~848.3946 5.78 ~~147~~146 5.~~8674~~8673 1.~~751636~~751731 9,000,001 to 10,000,000 4 38,~~805~~785,~~078~~755.4569 3.21 9796 5.~~1438~~1437 2.~~740639~~740840 10,000,001 to 15,000,000 11 135,~~818~~692,~~728~~775.4934 11.24 ~~114~~113 5.8743 1.~~861994~~862060 15,000,001 to 20,000,000 8 132,~~453~~281,~~081~~715.6144 10.96 ~~111~~110 6.~~3058~~3064 2.~~079895~~079834 20,000,001 to 25,000,000 3 65,~~255~~196,~~521~~069.7838 5.40 ~~116~~115 6.4706 1.~~677132~~677074 25,000,001 and greater 7 341,~~571~~438,~~937~~918.8400 28.2729 ~~114~~113 5.~~9803~~9804 3.~~628634~~629282 Totals 168 1,~~208~~206,~~177~~998,~~820~~114.5541 100.00 ~~116~~115 5.9907 2.~~437568~~438104

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 5,~~837~~828,~~108~~597.5248 0.48 ~~113~~112 5.5500 1.730000 Alaska 1 11,~~657~~640,~~606~~662.3983 0.96 ~~115~~114 5.5000 2.140000 Arizona 3 8,~~980~~972,~~630~~266.7368 0.74 ~~114~~113 6.0720 1.~~911316~~911291 California 53 233,~~510~~251,~~620~~806.2318 19.3332 ~~113~~112 5.9412 2.~~054260~~054376 Colorado 7 34,~~300~~265,~~834~~934.3165 2.84 ~~114~~113 6.~~0128~~0129 1.~~676852~~676767 Connecticut 3 30,~~334~~312,~~295~~186.8901 2.51 ~~114~~113 7.0172 1.~~357989~~357978 Florida 15 65,~~280~~221,~~768~~678.4842 5.40 ~~107~~106 5.~~7715~~7713 2.~~160165~~160447 Georgia 8 38,~~967~~922,~~256~~277.7023 3.2322 ~~129~~128 5.7267 1.~~942425~~942413 Idaho 2 4,~~949~~943,~~804~~331.4199 0.41 ~~114~~113 6.2806 1.691224 Illinois 4 8,~~570~~564,~~797~~997.2621 0.71 ~~109~~108 7.~~4365~~4367 1.~~982466~~982453 Indiana 3 11,~~293~~273,~~639~~536.1435 0.93 ~~207~~206 6.~~4307~~4311 1.~~444174~~444290 Kansas 1 1,~~934~~932,~~909~~644.7025 0.16 ~~174~~173 6.6600 1.540000 Kentucky 1 15,~~809~~786,~~393~~935.2267 1.31 ~~112~~111 5.7300 2.270000 Louisiana 2 36,~~398~~360,~~995~~418.8784 3.01 ~~113~~112 5.5329 2.~~526050~~526102 Maryland 2 21,~~111~~061,~~175~~601.7351 1.7574 5352 7.~~4327~~4362 2.~~474330~~475917 Massachusetts 7 28,~~447~~421,~~387~~863.7217 2.35 ~~115~~114 7.~~5297~~5303 1.~~364096~~364111 Michigan 1 10,~~524~~518,~~012~~598.7562 0.87 ~~106~~105 7.9800 1.860000 Minnesota 2 7,~~180~~173,~~877~~921.7146 0.59 ~~114~~113 6.2135 1.~~705693~~705624 Missouri 2 8,~~564~~556,~~189~~198.2169 0.71 ~~114~~113 5.8603 1.~~766833~~766835 Montana 1 2,~~360~~358,~~919~~858.8329 0.20 ~~114~~113 5.9600 1.730000 Nebraska 1 1,~~187~~186,~~808~~170.6023 0.10 ~~113~~112 5.8500 2.130000 Nevada 1 1,~~877~~874,~~615~~982.6883 0.16 ~~112~~111 5.8000 2.490000 New Jersey 9 61,~~288~~177,~~853~~891.9804 5.07 ~~129~~127 5.~~7817~~7823 1.~~973591~~973446 New York 11 201,~~444~~353,~~893~~615.6236 16.6768 ~~115~~114 5.~~9162~~9163 4.~~722986~~724204 North Carolina 4 32,~~826~~798,~~722~~192.7357 2.72 ~~110~~109 5.~~5791~~5790 1.~~761948~~762076 Ohio 3 10,~~633~~623,~~963~~927.0061 0.88 ~~115~~114 5.9684 1.~~637763~~637770 Oklahoma 1 218,~~560~~215.6956 0.02 ~~116~~115 6.5000 1.700000 Oregon 1 3,~~121~~118,~~161~~394.3105 0.26 ~~114~~113 5.9000 2.620000 Pennsylvania 15 59,~~568~~494,~~857~~425.1828 4.93 ~~127~~126 5.~~8059~~8057 2.~~302267~~302590 South Carolina 1 11,~~587~~577,~~893~~877.2674 0.96 ~~114~~113 6.0000 1.910000 Tennessee 1 158,~~953~~702.2322 0.01 ~~116~~115 6.5000 1.700000 Texas 14 59,~~168~~092,~~528~~492.0917 4.90 ~~124~~123 6.1001 1.~~817632~~817612 Utah 1 5,~~441~~435,~~665~~304.5502 0.45 ~~117~~116 6.5500 1.940000 Virginia 3 62,~~694~~649,~~737~~127.0677 5.19 ~~114~~113 5.~~8037~~8036 1.~~786362~~786513 Washington 5 11,~~464~~429,~~163~~345.8703 0.95 ~~115~~114 5.~~7326~~7331 1.~~971913~~973233 Washington,DC 1 67,500,000.00 5.59 ~~116~~115 5.7600 2.300000 West Virginia 2 ~~755~~753,~~027~~835.8457 0.06 ~~116~~115 6.5000 1.700000 Wisconsin 7 24,~~126~~099,~~206~~907.3762 2.00 ~~114~~113 5.6194 1.~~582493~~582491 Wyoming 1 7,~~096~~087,~~984~~392.6720 0.59 ~~115~~114 5.8900 1.800000 Totals 201 1,~~208~~206,~~177~~998,~~820~~114.5541 100.00 ~~116~~115 5.9907 2.~~437568~~438104

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,~~226~~194,~~735~~930.4636 0.5251 ~~114~~113 5.~~6085~~6089 1.~~239126~~239099 1.26 to 1.35 5 44,~~225~~156,~~439~~910.5371 3.66 ~~171~~170 6.~~5951~~5955 1.~~316555~~316536 1.36 to 1.45 6 5756,~~024~~977,~~793~~232.9628 4.72 ~~113~~112 7.~~0522~~0524 1.~~391166~~391163 1.46 to 1.55 18 126,~~646~~472,~~615~~343.3084 10.48 ~~117~~116 5.~~9336~~9338 1.~~516909~~516920 1.56 to 1.65 19 105,~~318~~206,~~095~~400.4096 8.72 ~~113~~112 5.9004 1.~~602480~~602477 1.66 to 1.75 14 54,~~991~~915,~~967~~348.1732 4.55 ~~118~~117 6.2087 1.~~702812~~702809 1.76 to 1.85 13 7271,~~057~~971,~~052~~619.3191 5.96 ~~113~~112 5.~~9274~~9276 1.~~797459~~797460 1.86 to 1.90 5 32,~~128~~104,~~966~~022.9126 2.66 ~~109~~108 7.~~1698~~1702 1.~~870259~~870254 1.91 or greater 86 ~~709~~708,~~558~~999,~~154~~305.5177 58.7374 ~~113~~112 5.~~8307~~8308 3.~~037964~~038583 Totals 168 1,~~208~~206,~~177~~998,~~820~~114.5541 100.00 ~~116~~115 5.9907 2.~~437568~~438104

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 47 127,~~545~~371,~~307~~458.5673 10.5655 ~~116~~115 6.~~2963~~2967 1.~~801763~~801845 Lodging 4 37,~~114~~072,~~786~~236.3848 3.07 ~~116~~115 6.6892 2.~~002783~~002779 Mixed Use 7 66,~~108~~016,~~759~~082.0588 5.47 ~~117~~116 5.~~6753~~6754 1.~~979076~~979137 Mobile Home Park 1 1,~~973~~969,~~783~~608.1357 0.16 ~~234~~233 5.9200 2.090000 Multi-Family 24 124,~~574~~378,~~825~~077.2271 10.3130 ~~131~~130 5.~~6266~~6268 1.~~810204~~810112 Office 22 309,~~912~~731,~~009~~599.0994 25.6566 ~~114~~113 6.~~1148~~1150 2.~~133369~~133395 Other 2 79,~~343~~338,~~795~~279.2276 6.57 ~~115~~114 5.~~2764~~2763 8.~~864474~~864973 Retail 83 ~~433~~432,~~371~~925,~~883~~631.5715 35.87 ~~113~~112 6.0427 1.~~969541~~969691 Self Storage 11 28,~~232~~195,~~671~~139.3319 2.34 9998 5.8865 2.~~209118~~209068 Totals 201 1,~~208~~206,~~177~~998,~~820~~114.5541 100.00 ~~116~~115 5.9907 2.~~437568~~438104

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 149 ~~968~~967,~~290~~255,~~241~~857.9227 80.14 ~~117~~116 5.~~7157~~7156 2.~~577557~~578279 6.501% to 7.000% 12 142,~~738~~656,~~358~~552.4462 11.8182 ~~117~~116 6.~~7304~~7305 1.~~972536~~972622 7.001% to 7.500% 3 30,~~155~~133,~~562~~865.7064 2.50 ~~115~~114 7.~~1270~~1269 1.~~436791~~436751 7.501% to 8.000% 4 66,~~993~~951,~~657~~838.4988 5.55 9190 7.8776 1.~~855520~~855490 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,~~208~~206,~~177~~998,~~820~~114.5541 100.00 ~~116~~115 5.9907 2.~~437568~~438104

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less 164 1,~~141~~140,~~184~~046,~~163~~275.0653 94.45 ~~117~~116 5.8799 2.~~471737~~472319 13 to 24 months 4 66,~~993~~951,~~657~~838.4988 5.55 9190 7.8776 1.~~855520~~855490 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,~~208~~206,~~177~~998,~~820~~114.5541 100.00 ~~116~~115 5.9907 2.~~437568~~438104

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,~~110~~083,~~344~~515.7095 2.33 4948 7.~~1644~~1646 2.~~369973~~370093 61 to 120 months 141 1,~~076~~075,~~275~~410,~~141~~249.6896 89.0810 ~~113~~112 5.9840 2.~~496370~~496814 121 to 180 months 4 19,~~633~~608,~~633~~724.0579 1.6362 ~~134~~133 6.~~2282~~2281 1.~~652490~~652572 181 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 150 1,~~124~~123,~~019~~102,~~119~~490.4370 93.0305 ~~112~~111 6.0178 2.~~478469~~478906

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,~~646~~568,~~103~~914.1267 1.87 9089 5.~~1252~~1246 2.~~275012~~277785 121 to 180 months 8 34,~~474~~344,~~872~~842.1453 2.85 ~~170~~169 5.5871 1.~~906370~~906376 181 to 240 months 5 2726,~~037~~981,~~725~~866.8651 2.24 ~~234~~233 6.1026 1.~~550696~~550675 241 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 18 8483,~~158~~895,~~701~~623.1271 6.9795 ~~169~~168 5.6285 1.~~891299~~891892

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 2.3839 7978 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,~~454~~445,~~223~~313.5226 0.20 ~~115~~114 5.3650 3.780000 181 to 240 months 5 14,~~921~~889,~~401~~431.5401 1.2423 ~~124~~123 6.~~0723~~0724 1.~~757048~~757018 241 to 300 months 60 362,~~917~~511,~~720~~238.6111 30.0403 ~~113~~112 6.~~1693~~1695 1.~~990310~~990323 301 to 360 months 80 714,~~918~~448,~~233~~968.7632 59.1719 ~~112~~111 5.9827 2.~~713616~~714158 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 150 1,~~124~~123,~~019~~102,~~119~~490.4370 93.0305 ~~112~~111 6.0178 2.~~478469~~478906

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,~~209~~206,~~501~~998,~~044~~114.0641 100.00 ~~117~~115 5.~~9906~~9907 2.~~436964~~438104 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,~~209~~206,~~501~~998,~~044~~114.0641 100.00 ~~117~~115 5.~~9906~~9907 2.~~436964~~438104 (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,~~044~~303.7742 4740,~~798~~539.0237 5.900% 700201089 5.1 RT Various MA ~~162~~167,~~568~~860.8445 1913,~~033~~741.2463 7.770% 700201097 5.2 RT Danbury CT 3334,~~250~~318.6219 65,~~094~~027.7821 7.770% 700200961 6 OF New Orleans LA ~~134~~138,~~127~~438.2248 3430,~~332~~020.0175 5.400% 850201040 7 MU New York NY ~~131~~135,~~288~~413.2434 5248,~~843~~718.1909 5.520% 850201103 8 LO Various ~~Various~~Variou ~~125~~129,~~230~~231.8860 3026,~~786~~785.1341 6.550% 700201004 9 IN Various ~~Various~~Variou ~~105~~108,~~066~~453.4074 2219,~~882~~494.0167 5.830% 700200785 10 OF Greenwich CT ~~121~~125,~~948~~909.8176 1713,~~133~~172.2732 7.050% 700200793 11 IN Various ~~Various~~Variou ~~131~~135,~~168~~441.3963 1410,~~413~~139.2399 7.980% 700200781 12 RT Baltimore MD 113,~~148~~063.8286 12,~~824~~909.8278 7.950% 850201123 13 OF Philadelphia PA 7577,~~305~~688.1226 2725,~~572~~189.4127 5.350% 310900430 14 RT Roseville CA 8688,~~075~~854.3075 1714,~~053~~274.6520 6.110% 700200940 15 RT Elizabethtown KY 7578,~~608~~006.5418 2422,~~855~~457.1955 5.730% 600872201 16 MF Bridgewater NJ 6466,~~909~~809.8094 6159,~~450~~550.5541 4.980% 600872245 17 MU Dallas TX 7880,~~069~~590.1983 1512,~~459~~938.9026 6.060% 600872202 18 RT Winston-Salem NC 7274,~~648~~989.6958 1613,~~247~~906.6071 5.770% 600872203 19 OF Centennial CO 7375,~~455~~826.1208 1512,~~033~~662.5054 5.990% 700201046 20 OF Clinton NJ 8083,~~503~~109.1277 1310,~~368~~762.8722 6.670% 310901032 21 RT Vacaville CA 6466,~~062~~128.1654 1311,~~725~~659.8143 5.840% 600872204 22 MF High Point NC 5860,~~887~~781.0834 1412,~~599~~705.5731 5.460% 600872256 23 IN Various ~~Various~~Variou 6769,~~005~~118.7530 2119,~~612~~500.5702 6.500% 310900945 24 RT Citrus Heights CA 5961,~~708~~635.3035 1210,~~237~~310.7671 6.000% 310901029 25 MF Fairbanks AK 5355,~~516~~211.1372 1816,~~639~~943.1556 5.500% 310900924 26 OF Fort Mill SC 5759,~~998~~870.9078 1110,~~887~~015.4052 6.000% 600872205 27 RT Falls Church VA 5254,~~420~~168.8319 0.00 5.470% 310900962 28 MF New Berlin WI 5153,~~524~~182.5063 1210,~~419~~761.6653 5.550% 600872206 29 RT Austell GA 4648,~~506~~001.7713 1210,~~126~~632.6731 5.350% 850201101 30 MU Santa Monica CA 4041,~~572~~872.0644 1211,~~379~~078.1274 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,~~572~~976.3078 98,~~648~~244.5002 5.770% 600872208 34 RT Butler Township PA 4749,~~808~~296.7426 1917,~~343~~856.7523 6.370% 600872209 35 RT Lancaster CA 4041,~~640~~948.6022 108,~~065~~758.8422 5.430% 850201027 36 IN Lancaster CA 4445,~~218~~645.9663 97,~~278~~851.5689 5.920% 310901023 37 MF Indianapolis IN 4546,~~188~~591.6431 1918,~~758~~355.3265 6.090% 850201074 38 OF Cherry Hill NJ 3941,~~765~~044.2784 98,~~751~~472.7013 5.470% 310900023 39 MF San Diego CA 4647,~~350~~829.8651 1110,~~824~~345.4883 6.520% 700201058 40 RT Chardon OH 4041,~~020~~309.6076 97,~~253~~964.8165 5.630% 600872210 41 MF Wilton NY 3738,~~768~~983.1409 98,~~306~~091.2833 5.490% 600872211 42 OF Phoenix AZ 3839,~~132~~363.2633 76,~~678~~447.1811 6.050% 600872251 43 OF Long Beach CA 3637,~~000~~200.00 0.00 5.760% 850201064 44 OF Deland FL 3839,~~055~~251.2349 1312,~~708~~512.6034 6.120% 310900953 45 LO San Antonio TX 4041,~~406~~695.0261 108,~~234~~944.5293 6.500% 310900967 46 RT Stockton CA 3334,~~781~~868.9712 87,~~520~~434.3015 5.440% 600872212 47 RT Cheyenne WY 3435,~~886~~995.8951 109,~~701~~592.0947 5.890% 600872213 48 RT Louisville CO 3940,~~707~~994.8457 65,~~342~~055.6289 6.750% 700200963 49 RT Altamonte Springs FL 3435,~~800~~923.1006 76,~~168~~045.4448 6.000% 700200989 50 LO Pittsburgh PA 4142,~~525~~858.7925 86,~~152~~819.0256 7.370% 600872246 51 RT Baton Rouge LA 3334,~~903~~982.5883 98,~~635~~556.5328 6.130% 600872214 52 MF Greeley CO 2728,~~489~~356.2830 1110,~~424~~557.7169 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,~~622~~640.8294 1211,~~288~~270.3624 6.550% 600872257 56 RT East Pennsboro ~~TownshipPA~~ PA 3031,~~575~~548.0953 87,~~635~~661.0157 6.150% 600872215 57 RT Arlington TX 2728,~~498~~369.2634 98,~~526~~655.3628 5.550% 600872216 58 IN Calera AL 27,~~039~~896.9551 98,~~367~~511.6004 5.550% 600872217 59 IN Fairfield NJ 2829,~~686~~598.3042 87,~~576~~664.8977 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,~~013~~852.9710 5,~~908~~069.0592 5.700% 310901044 63 SS Pembroke Pines FL 2526,~~968~~804.1273 5,~~919~~082.0645 5.690% 600872252 64 OF Fort Worth TX 27,~~797~~758.7278 7,~~394~~433.4438 6.320% 600872219 65 IN Tamarac FL 2627,~~991~~863.88 54,~~126~~254.94 6.280% 310900955 66 RT Goleta CA 2425,~~330~~103.9974 76,~~548~~775.7297 5.890% 600872220 67 RT Alpharetta GA 2324,~~309~~030.7224 1110,~~566~~845.4997 5.670% 310900928 68 RT Inver Grove Heights MN 25,~~014~~822.0862 43,~~694~~885.2773 6.250% 600872221 69 RT Rowland Heights CA 2223,~~402~~125.4674 43,~~548~~825.3911 5.990% 850201106 70 OF Philadelphia PA 1920,~~933~~564.7154 76,~~298~~667.5875 5.350% 700200918 71 MF Uncasville CT 2223,~~348~~069.4042 43,~~631~~910.3735 6.000% 410900177 72 SS Ventura CA 2122,~~598~~285.8103 65,~~641~~955.6543 5.900% 600872222 73 IN Ewing NJ 2122,~~997~~697.8532 65,~~486~~786.0558 6.050% 310900981 74 OT Boise ID 2223,~~656~~378.4206 65,~~237~~515.1046 6.250% 850201065 75 OF Los Angeles CA 2021,~~779~~449.0620 43,~~492~~822.4127 5.815% 850201044 76 RT Neptune NJ 2021,~~345~~001.5878 43,~~353~~697.9979 5.865% 850201102 77 RT Baltimore MD 1718,~~858~~286.8647 3736,~~092~~664.0544 5.250% 310900977 78 IN Redmond WA 18,~~048~~527.6559 2625,~~284~~805.7783 5.420% 850201069 79 OF Armonk NY 1819,~~545~~142.3454 43,~~367~~770.4020 5.580% 600872253 80 MF Petaluma CA 18,~~139~~119.5117 4,~~471~~492.7711 5.460% 310901037 81 MF Redding CA 1819,~~986~~588.1897 65,~~105~~502.6182 5.720% 850201012 82 IN North Bergen NJ 17,~~393~~929.47 9,~~627~~091.38 5.280% 600872247 83 SS Riverside CA 18,~~337~~928.1025 43,~~007~~416.9479 5.820% 600872223 84 MU Boca Raton FL 1920,~~880~~525.9600 32,~~253~~609.6157 6.660% 310900921 85 OF Sacramento CA 1918,~~046~~954.3616 17,~~022~~115.8000 6.500% 850201109 86 OF Philadelphia PA 15,~~503~~994.9964 5,~~676~~186.6803 5.350% 310900914 87 RT Santa Maria CA 17,~~034~~575.8776 54,~~302~~761.2233 5.900% 850201042 88 MU Wellesley MA 16,~~113~~589.0864 1211,~~259~~782.4892 5.735% 600872254 89 MF Tampa FL 15,~~979~~961.0561 3,~~689~~707.9741 5.670% 850200984 90 RT Jamestown NC 13,580.24 0.00 4.910% 600872224 91 RT Fort Worth TX 17,~~073~~624.2595 32,~~260~~709.7202 6.200% 600872225 92 MF Madison WI 15,~~166~~654.80 3,~~673~~185.89 5.550% 600872226 93 IN Lyndhurst NJ 16,~~093~~605.4655 4,~~661~~149.3324 6.070% 310900915 94 RT Hesperia CA 1617,~~977~~526.1531 32,~~039~~489.0488 6.400% 310900966 95 RT Medford OR 15,~~361~~857.7523 32,~~262~~767.7426 5.900% 600872227 96 IN Santa Ana CA 1516,~~665~~171.2479 2,~~884~~377.3984 6.290% 410901035 97 IN Emeryville CA 15,~~487~~980.4985 43,~~265~~772.5216 6.230% 600872228 98 MF Madison WI 14,~~523~~980.3488 54,~~273~~816.9440 5.850% 600872229 99 IN Atlanta GA 1415,~~868~~340.1887 43,~~442~~969.5384 5.990% 600872230 100 RT Jacksonville FL 14,~~372~~829.5751 43,~~294~~837.4551 5.990% 310900956 101 IN Watsonville CA 1415,~~927~~370.9995 109,~~151~~708.6367 6.250% 850201010 102 RT Commack NY 1415,~~724~~200.8560 2,~~837~~361.0227 6.175% 600872255 103 OF Citrus Heights CA 14,~~329~~791.1059 2,~~926~~463.4798 6.010% 600872231 104 MU Duluth GA 1415,~~568~~033.6009 3,~~919~~454.4596 6.260% 890901016 105 RT Tampa FL 14,~~454~~915.9946 3,~~981~~520.1568 6.230% 310900939 106 IN Orlando FL 14,~~058~~475.8661 9,~~796~~379.6489 6.150% 600872232 107 IN Coconut Creek FL 13,~~400~~825.0979 43,~~133~~708.7505 5.890% 410900188 108 SS Bakersfield CA 13,~~466~~894.4175 3,~~962~~534.7541 6.020% 600872233 109 RT San Bernardino CA 1516,~~787~~299.1581 21,~~217~~705.8418 7.110% 850201006 110 RT Ft. Worth TX 13,~~232~~653.3553 3,~~758~~337.6951 6.150% 620901030 111 MU ~~Aliso~~Ali ~~Viejo~~ CA 1213,~~647~~056.7924 2,~~502~~093.0863 6.100% 850201041 112 RT Commack NY 11,~~013~~338.7117 98,~~234~~910.7226 5.365% 620900926 113 RT Bakersfield CA 12,~~384~~784.5240 2,~~462~~062.3547 6.100% 700200896 114 RT Porterville CA 1314,~~755~~201.3931 21,~~134~~688.6573 6.850% 410900993 115 RT Minneapolis MN 12,~~210~~598.0475 3,~~459~~070.2352 6.140% 310900989 116 RT Lacey WA 11,~~141~~499.0267 2,~~636~~278.8823 5.600% 310900996 117 MF Missoula MT 1112,~~738~~116.0277 2,~~440~~061.2954 5.960% 310900933 118 RT Los Angeles CA 1011,~~763~~080.8676 8,~~846~~529.1424 5.500% 410900992 119 IN Modesto CA 12,~~138~~525.4027 32,~~270~~883.8598 6.300% 600872234 120 RT Katy TX 1112,~~739~~104.3607 4,~~991~~626.6594 6.190% 310900893 121 IN Chatsworth CA 11,~~232~~589.6637 3,~~474~~117.0029 5.920% 610900975 122 RT Houston TX 12,~~405~~775.3506 7,~~731~~361.4170 6.580% 600872235 123 MF East Islip NY 11,~~203~~544.5860 65,~~340~~999.2927 5.940% 410900968 124 RT Mission Hills CA 11,~~115~~473.1572 21,~~349~~990.0548 5.900% 310900976 125 RT Hollister CA 9,~~647~~902.8035 14,~~972~~718.7318 5.200% 310900997 126 MF Seattle WA 11,~~169~~525.8802 32,~~326~~971.9076 6.000% 310900987 127 MF La Crosse WI 910,~~902~~220.0129 2,~~550~~232.4214 5.370% 620901010 128 IN Chatsworth CA 1011,~~844~~189.3612 32,~~263~~918.1034 5.950% 310901021 129 SS Santa Maria CA 1011,~~804~~150.5729 2,~~827~~481.1341 5.930% 410900187 130 SS Bakersfield CA 1011,~~705~~045.3483 32,~~160~~819.2980 6.010% 310900938 131 RT Santa Clara CA 1112,~~808~~185.4135 2,~~910~~533.7177 6.650% 310900954 132 RT Petaluma CA 11,~~042~~399.9093 21,~~024~~667.0502 6.350% 600872236 133 IN Fort Lauderdale FL 10,~~455~~792.3161 21,~~162~~824.2797 6.020% 850201079 134 OF New York NY 9,~~398~~700.0688 21,~~146~~843.6684 5.650% 600872237 135 MF Milwaukee WI 9,~~634~~945.4300 21,~~113~~802.3780 5.810% 310900990 136 RT Stockton CA 10,~~095~~416.4162 2,~~913~~591.1594 6.100% 600872238 137 IN Ft. Lauderdale FL 10,~~045~~364.4297 2,~~926~~606.3277 6.070% 310900917 138 MF La Mesa CA 910,~~749~~063.0132 21,~~100~~786.9362 5.890% 310901022 139 MH Thousand Oaks CA 910,~~759~~061.4291 4,~~477~~174.0556 5.920% 310901004 140 MF Edwardsville KS 1011,~~753~~096.2371 2,~~608~~265.9345 6.660% 310900952 141 SS Las Vegas NV 9,~~089~~377.2665 2,~~921~~632.2485 5.800% 310900925 142 RT San Diego CA 910,~~947~~264.5737 2,~~703~~387.8505 6.350% 600872239 143 SS Houston TX 89,~~912~~176.9001 6,~~864~~601.8978 5.750% 410901042 144 OF Novato CA 9,~~071~~363.0070 1,~~902~~609.0333 5.900% 410900999 145 IN Chatsworth CA 89,~~858~~140.8253 2,~~661~~380.7100 5.930% 410901028 146 RT Crystal Lake IL 89,~~918~~206.8367 1,~~838~~550.3955 5.970% 310900947 147 RT Redding CA 9,~~271~~571.1702 1,~~680~~380.1833 6.350% 410901046 148 IN Denver CO 8,~~662~~942.6163 1,~~628~~348.8886 6.230% 620901002 149 RT Salinas CA 8,~~340~~610.6907 1,~~647~~378.5719 6.090% 600872240 150 RT Morrow GA 78,~~767~~018.7728 1,~~671~~420.2978 5.850% 310900918 151 RT Houston TX 8,~~332~~602.6447 1,~~396~~127.8401 6.590% 310900998 152 MF Redding CA CA 78,~~801~~053.4363 1,~~453~~201.8565 6.270% 410901019 153 SS Bellingham WA 7,~~581~~822.3058 21,~~175~~933.1284 6.100% 410901033 154 RT Charlotte NC 7,~~659~~902.0586 21,~~161~~918.9514 6.170% 310900944 155 RT Westminster CO 7,~~516~~749.0422 3,~~308~~075.4527 6.090% 600872241 156 RT Forest Park GA 7,~~088~~316.0968 1,~~525~~296.0546 5.850% 600872242 157 MF Madison WI 67,~~978~~199.3699 21,~~196~~974.3370 5.810% 310900907 158 RT Arvada CO 7,~~691~~940.5528 1,~~387~~139.7805 6.410% 600872243 159 OF Jonesboro GA 67,~~796~~016.8000 1,~~462~~243.3717 5.850% 410901018 160 SS Everett WA 67,~~994~~216.2473 21,~~051~~829.6718 6.030% 310900943 161 RT Colorado Springs CO 7,~~544~~788.4159 1,~~304~~060.5436 6.500% 310900878 162 RT San Antonio TX 67,~~942~~158.0708 2,~~750~~534.3837 6.500% 410901052 163 IN Redwood City CA 56,~~855~~042.8701 1,~~787~~601.9682 5.880% 600872248 164 RT Omaha NE 5,~~799~~983.4559 1,~~822~~638.5137 5.850% 410901031 165 RT Phoenix AZ 56,~~958~~147.2691 1,~~698~~509.7106 6.120% 600872244 166 MF Milwaukee WI 5,~~390~~561.1837 1,~~696~~525.4829 5.810% 310900988 167 SS Pomona CA 5,~~241~~408.2324 1,~~411~~244.2120 6.340% Totals 6,~~038~~209,~~018~~550.1738 1,~~323~~179,~~223~~706.5114

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 0608/01/2003 510901041 N/A 01/07/2013 N 70,000,000.00 70,000,000.00 07/07/2003 600872250 N/A 03/01/2013 N 67,500,000.00 67,500,000.00 0709/01/2003 700201096 N/A 01/01/2013 N 45,~~771~~724,~~817~~019.7169 45,~~724~~683,~~019~~480.6932 0708/01/2003 700201089 N/A 06/01/2012 N 25,~~107~~088,~~156~~122.1389 25,~~088~~074,~~122~~381.8926 0708/01/2003 700201097 N/A 06/01/2012 N 5,~~135~~129,~~230~~135.1335 5,~~129~~124,~~135~~108.3514 0708/01/2003 700200961 N/A 12/01/2012 N 29,~~806~~771,~~048~~716.1312 29,~~771~~741,~~716~~695.1237 0708/01/2003 850201040 N/A 02/01/2013 N 28,~~540~~488,~~922~~079.3314 28,~~488~~439,~~079~~361.1405 0708/01/2003 850201103 N/A 04/01/2013 N 22,~~943~~912,~~062~~276.1502 22,~~912~~885,~~276~~490.0261 0708/01/2003 700201004 N/A 01/01/2013 N 21,~~626~~603,~~016~~134.5756 21,~~603~~583,~~134~~639.5689 0608/01/2003 700200785 N/A 03/01/2013 N 20,~~757~~740,~~244~~111.4720 20,~~740~~726,~~111~~938.2088 0708/01/2003 700200793 N/A 05/01/2012 N 19,~~724~~710,~~570~~156.0582 19,~~710~~700,~~156~~016.8283 0708/01/2003 700200781 N/A 04/01/2007 N 17,~~079~~066,~~067~~242.2543 17,~~066~~053,~~242~~332.4365 0708/01/2003 850201123 N/A 02/01/2013 N 16,~~890~~863,~~867~~294.2180 16,~~863~~838,~~294~~105.8053 0708/01/2003 310900430 N/A 12/01/2012 N 16,~~905~~888,~~131~~078.7611 16,~~888~~873,~~078~~803.1191 0708/01/2003 700200940 N/A 11/01/2012 N 15,~~834~~809,~~248~~393.4122 15,~~809~~786,~~393~~935.2267 0708/01/2003 600872201 N/A 12/01/2017 N 15,~~640~~579,~~915~~464.2671 15,~~579~~519,~~464~~914.7130 07/01/2003 600872245 N/A 03/01/2013 N 15,~~459~~443,~~246~~786.2939 15,~~443~~430,~~786~~848.3913 0607/01/2003 600872202 N/A 12/01/2012 N 15,~~108~~092,~~912~~665.7313 15,~~092~~078,~~665~~758.1342 07/01/2003 600872203 N/A 02/01/2013 N 14,~~715~~700,~~549~~516.6818 14,~~700~~687,~~516~~853.1864 07/01/2003 700201046 N/A 09/01/2012 N 14,~~483~~469,~~319~~950.8699 14,~~469~~459,~~950~~188.9977 0708/01/2003 310901032 N/A 03/01/2013 N 13,~~163~~149,~~457~~731.4766 13,~~149~~138,~~731~~072.6623 0708/01/2003 600872204 N/A 02/01/2013 N 12,~~942~~927,~~215~~615.0851 12,~~927~~914,~~615~~910.5120 07/01/2003 600872256 N/A 03/01/2013 N 12,~~370~~348,~~291~~679.6609 12,~~348~~329,~~679~~179.0907 07/01/2003 310900945 N/A 01/01/2013 N 11,~~941~~929,~~660~~422.4367 11,~~929~~919,~~422~~111.6796 0708/01/2003 310901029 N/A 02/01/2013 N 11,~~676~~657,~~245~~606.5439 11,~~657~~640,~~606~~662.3983 0708/01/2003 310900924 N/A 01/01/2013 N 11,~~599~~587,~~780~~893.6626 11,~~587~~577,~~893~~877.2674 0708/01/2003 600872205 N/A 02/01/2013 N 11,500,000.00 11,500,000.00 07/01/2003 310900962 N/A 01/01/2013 N 11,~~140~~128,~~433~~013.3064 11,~~128~~117,~~013~~252.6411 0708/01/2003 600872206 N/A 12/01/2012 N 10,~~431~~419,~~425~~299.7710 10,~~419~~408,~~299~~666.1079 07/01/2003 850201101 N/A 04/01/2013 N 9,~~976~~964,~~734~~355.9179 9,~~964~~953,~~355~~277.7905 0608/01/2003 850201024 N/A 01/01/2010 N 9,915,000.00 9,915,000.00 0708/01/2003 850201029 N/A 02/01/2010 N 9,873,540.00 9,873,540.00 0708/01/2003 600872207 N/A 02/01/2013 N 9,~~061~~052,~~831~~182.1666 9,~~052~~043,~~182~~938.6664 07/01/2003 600872208 N/A 01/01/2023 N 98,~~006~~987,~~356~~013.9015 8,~~987~~969,~~013~~156.1592 07/01/2003 600872209 N/A 04/01/2013 N 8,~~981~~971,~~347~~282.9511 8,~~971~~962,~~282~~523.1189 07/01/2003 850201027 N/A 09/01/2013 N 8,~~963~~954,~~303~~025.5903 8,~~954~~946,~~025~~173.0314 0708/01/2003 310901023 N/A 01/01/2023 N 8,~~904~~884,~~165~~407.8149 8,~~884~~866,~~407~~051.4984 0708/01/2003 850201074 N/A 03/01/2013 N 8,~~723~~713,~~641~~890.8717 8,~~713~~705,~~890~~418.1704 0708/01/2003 310900023 N/A 01/01/2013 N 8,~~530~~519,~~833~~009.9850 8,~~519~~508,~~009~~663.5067 0708/01/2003 700201058 N/A 03/01/2013 N 8,~~530~~520,~~145~~891.3453 8,~~520~~512,~~891~~926.5388 0708/01/2003 600872210 N/A 01/01/2013 N 8,~~255~~246,~~331~~025.6941 8,~~246~~237,~~025~~934.4108 07/01/2003 600872211 N/A 01/01/2013 N 7,~~563~~555,~~422~~744.9577 7,~~555~~549,~~744~~297.7766 07/01/2003 600872251 N/A 06/01/2012 N 7,500,000.00 7,500,000.00 0608/01/2003 850201064 N/A 03/01/2013 N 7,~~461~~448,~~810~~101.0444 7,~~448~~435,~~101~~589.4410 0708/01/2003 310900953 N/A 02/01/2013 N 7,~~459~~449,~~573~~339.5907 7,~~449~~440,~~339~~394.0714 0708/01/2003 310900967 N/A 12/01/2012 N 7,~~451~~443,~~904~~384.3505 7,~~443~~435,~~384~~949.0590 0708/01/2003 600872212 N/A 02/01/2013 N 7,~~107~~096,~~685~~984.7667 7,~~096~~087,~~984~~392.6720 07/01/2003 600872213 N/A 11/01/2012 N 7,~~059~~052,~~172~~829.1452 7,~~052~~047,~~829~~773.5263 07/01/2003 700200963 N/A 12/01/2012 N 6,~~960~~952,~~019~~850.1975 6,~~952~~946,~~850~~805.7527 0708/01/2003 700200989 N/A 01/01/2013 N 6,~~761~~753,~~323~~171.3129 6,~~753~~746,~~171~~351.2973 0708/01/2003 600872246 N/A 02/01/2013 N 6,~~636~~627,~~915~~279.2875 6,~~627~~618,~~279~~723.7547 0607/01/2003 600872214 N/A 12/01/2012 N 6,~~584~~572,~~258~~834.7201 6,~~572~~562,~~834~~276.0132 07/01/2003 850200985 N/A 01/01/2010 N 6,250,000.00 6,250,000.00 0708/01/2003 850201025 N/A 01/01/2010 N 6,170,000.00 6,170,000.00 0708/01/2003 850200836 N/A 04/01/2015 N 5,~~976~~964,~~700~~412.7135 5,~~964~~953,~~412~~142.3511 0708/01/2003 600872257 N/A 02/01/2013 N 5,~~965~~957,~~871~~236.0706 5,~~957~~949,~~236~~574.0649 0607/01/2003 600872215 N/A 12/01/2012 N 5,~~945~~936,~~568~~042.9963 5,~~936~~927,~~042~~387.6335 07/01/2003 600872216 N/A 12/01/2012 N 5,~~846~~837,~~476~~108.1252 5,~~837~~828,~~108~~597.5248 07/01/2003 600872217 N/A 02/05/2013 N 5,~~766~~757,~~090~~513.0617 5,~~757~~749,~~513~~848.1740 0607/05/2003 850201036 N/A 02/01/2010 N 5,700,000.00 5,700,000.00 0708/01/2003 850201033 N/A 02/01/2013 N 5,500,000.00 5,500,000.00 0708/01/2003 600872218 N/A 02/01/2013 N 5,~~476~~470,~~625~~717.4237 5,~~470~~465,~~717~~647.3745 07/01/2003 310901044 N/A 02/01/2013 N 5,~~476~~470,~~581~~662.4943 5,~~470~~465,~~662~~579.4398 0708/01/2003 600872252 N/A 03/01/2013 N 5,~~278~~270,~~048~~653.3187 5,~~270~~263,~~653~~220.8749 0608/01/2003 600872219 N/A 09/01/2012 N 5,~~157~~152,~~683~~556.6571 5,~~152~~148,~~556~~301.7177 07/01/2003 310900955 N/A 12/01/2012 N 4,~~957~~949,~~078~~529.0230 4,~~949~~942,~~529~~753.3033 0708/01/2003 600872220 N/A 12/01/2022 N 4,~~933~~921,~~274~~708.8839 4,~~921~~910,~~708~~862.3942 07/01/2003 310900928 N/A 01/01/2013 N 4,~~802~~798,~~703~~009.6639 4,~~798~~794,~~009~~123.3966 0708/01/2003 600872221 N/A 03/01/2013 N 4,~~487~~483,~~971~~422.2485 4,~~483~~479,~~422~~597.8574 07/01/2003 850201106 N/A 02/01/2013 N 4,~~471~~463,~~111~~813.9032 4,~~463~~457,~~813~~145.3257 0708/01/2003 700200918 N/A 11/01/2012 N 4,~~469~~465,~~680~~049.7134 4,~~465~~461,~~049~~138.3499 0708/01/2003 410900177 N/A 01/01/2008 N 4,~~392~~386,~~979~~337.1752 4,~~386~~380,~~337~~382.5209 0708/01/2003 600872222 N/A 12/01/2012 N 4,~~363~~356,~~209~~723.0500 4,~~356~~350,~~723~~936.0042 07/01/2003 310900981 N/A 01/01/2013 N 4,~~350~~343,~~032~~795.3222 4,~~343~~338,~~795~~279.2276 0708/01/2003 850201065 N/A 03/01/2013 N 4,~~288~~283,~~026~~534.8342 4,~~283~~279,~~534~~712.4215 0708/01/2003 850201044 N/A 02/01/2013 N 4,~~162~~158,~~778~~424.5758 4,~~158~~154,~~424~~726.5879 0708/01/2003 850201102 N/A 12/01/2010 N 4,~~082~~044,~~025~~933.3530 4,~~044~~008,~~933~~268.3086 0708/01/2003 310900977 N/A 02/01/2013 N 3,~~996~~969,~~010~~726.8205 3,~~969~~943,~~726~~920.0522 0708/01/2003 850201069 N/A 03/01/2013 N 3,~~988~~983,~~246~~878.0666 3,~~983~~980,~~878~~108.6646 0708/01/2003 600872253 N/A 03/01/2013 N 3,~~986~~982,~~705~~234.8609 3,~~982~~977,~~234~~741.0998 0608/01/2003 310901037 N/A 03/01/2013 N 3,~~983~~977,~~113~~008.7009 3,~~977~~971,~~008~~505.0927 0708/01/2003 850201012 N/A 01/01/2013 N 3,~~953~~943,~~060~~432.2789 3,~~943~~934,~~432~~341.8951 0708/01/2003 600872247 N/A 01/01/2013 N 3,~~780~~776,~~845~~837.5056 3,~~776~~773,~~837~~420.5677 0607/01/2003 600872223 N/A 12/01/2012 N 3,~~582~~578,~~155~~901.5392 3,~~578~~576,~~901~~292.9235 07/01/2003 310900921 N/A 01/01/2015 N 3,~~516~~499,~~251~~229.8303 3,~~499~~482,~~229~~114.03 0708/01/2003 850201109 N/A 02/01/2013 N 3,~~477~~471,~~531~~854.4880 3,~~471~~466,~~854~~668.8077 0708/01/2003 310900914 N/A 11/01/2012 N 3,~~464~~459,~~720~~417.1290 3,~~459~~454,~~417~~656.9057 0708/01/2003 850201042 N/A 02/01/2018 N 3,~~371~~359,~~524~~264.3183 3,~~359~~347,~~264~~481.8391 0708/01/2003 600872254 N/A 01/01/2013 N 3,~~381~~378,~~808~~118.8083 3,~~378~~374,~~118~~411.8342 0608/01/2003 850200984 N/A 01/01/2010 N 3,319,000.00 3,319,000.00 0607/01/2003 600872224 N/A 01/01/2013 N 3,~~304~~301,~~500~~240.9321 3,~~301~~298,~~240~~531.2119 07/01/2003 600872225 N/A 12/01/2012 N 3,~~279~~275,~~307~~633.5465 3,~~275~~272,~~633~~447.6576 07/01/2003 600872226 N/A 02/05/2013 N 3,~~181~~176,~~574~~912.0370 3,~~176~~172,~~912~~763.7046 0607/05/2003 310900915 N/A 12/01/2012 N 3,~~183~~180,~~215~~176.4945 3,~~180~~177,~~176~~686.4557 0708/01/2003 310900966 N/A 01/01/2013 N 3,~~124~~121,~~424~~161.0531 3,~~121~~118,~~161~~394.3105 0708/01/2003 600872227 N/A 02/01/2013 N 2,~~988~~985,~~599~~714.0162 2,~~985~~983,~~714~~336.6278 07/01/2003 410901035 N/A 02/01/2013 N 2,~~983~~978,~~143~~877.3381 2,~~978~~975,~~877~~105.8165 0708/01/2003 600872228 N/A 02/01/2013 N 2,~~979~~973,~~145~~871.9197 2,~~973~~969,~~871~~055.9757 07/01/2003 600872229 N/A 01/01/2013 N 2,~~978~~974,~~599~~157.9744 2,~~974~~970,~~157~~187.4460 07/01/2003 600872230 N/A 01/01/2013 N 2,~~879~~875,~~313~~018.3186 2,~~875~~871,~~018~~181.8635 07/01/2003 310900956 N/A 12/01/2017 N 2,~~866~~856,~~174~~022.2057 2,~~856~~846,~~022~~313.5790 0708/01/2003 850201010 N/A 01/01/2013 N 2,~~861~~858,~~509~~672.8482 2,~~858~~856,~~672~~311.8255 0708/01/2003 600872255 N/A 01/01/2013 N 2,~~861~~858,~~050~~124.9649 2,~~858~~855,~~124~~660.4951 0608/01/2003 600872231 N/A 04/01/2013 N 2,~~792~~788,~~703~~783.2075 2,~~788~~785,~~783~~328.7579 07/01/2003 890901016 N/A 02/01/2014 N 2,~~784~~780,~~267~~285.1297 2,~~780~~776,~~285~~765.9729 0608/01/2003 310900939 N/A 12/01/2017 N 2,~~743~~733,~~191~~395.9632 2,~~733~~724,~~395~~015.3243 0708/01/2003 600872232 N/A 01/01/2013 N 2,~~730~~725,~~068~~934.3762 2,~~725~~722,~~934~~226.6257 07/01/2003 410900188 N/A 02/01/2008 N 2,~~684~~680,~~334~~371.0934 2,~~680~~676,~~371~~836.3493 0708/01/2003 600872233 N/A 12/01/2012 N 2,~~664~~662,~~498~~280.0521 2,~~662~~660,~~280~~575.2103 07/01/2003 850201006 N/A 01/01/2013 N 2,~~581~~578,~~922~~163.3869 2,~~578~~574,~~163~~826.6918 0708/01/2003 620901030 N/A 01/01/2010 N 2,~~488~~485,~~089~~587.3123 2,~~485~~483,~~587~~493.2360 0708/01/2003 850201041 N/A 02/01/2013 N 2,~~463~~454,~~458~~223.2452 2,~~454~~445,~~223~~313.5226 0708/01/2003 620900926 N/A 12/01/2012 N 2,~~436~~433,~~298~~836.8651 2,~~433~~431,~~836~~774.5104 0708/01/2003 700200896 N/A 10/01/2012 N 2,~~409~~407,~~703~~568.1449 2,~~407~~405,~~568~~879.4976 0708/01/2003 410900993 N/A 02/01/2013 N 2,~~386~~382,~~327~~868.5532 2,~~382~~379,~~868~~797.3280 0708/01/2003 310900989 N/A 01/01/2013 N 2,~~387~~384,~~361~~724.1931 2,~~384~~382,~~724~~446.3108 0708/01/2003 310900996 N/A 01/01/2013 N 2,~~363,~~360,919.1283 2,~~360~~358,~~919~~858.8329 0708/01/2003 310900933 N/A 12/01/2017 N 2,~~348~~339,~~479~~633.5137 2,~~339~~331,~~633~~104.3713 0708/01/2003 410900992 N/A 02/01/2013 N 2,~~312~~308,~~075~~804.6883 2,~~308~~305,~~804~~920.8385 0708/01/2003 600872234 N/A 01/01/2023 N 2,~~275~~270,~~805~~813.3570 2,~~270~~266,~~813~~186.7076 07/01/2003 310900893 N/A 11/01/2012 N 2,~~276~~273,~~890~~416.91 2,~~273~~270,~~416~~299.9162 0708/01/2003 610900975 N/A 01/01/2018 N 2,~~262~~254,~~374~~642.2786 2,~~254~~247,~~642~~281.8616 0708/01/2003 600872235 N/A 12/01/2012 N 2,~~263~~257,~~349~~009.7041 2,~~257~~251,~~009~~010.4114 07/01/2003 410900968 N/A 02/01/2013 N 2,~~260~~258,~~709~~360.3025 2,~~258~~256,~~360~~369.2577 0708/01/2003 310900976 N/A 01/01/2013 N 2,~~226~~211,~~416~~443.5077 2,~~211~~196,~~443~~725.7759 0708/01/2003 310900997 N/A 01/01/2013 N 2,~~233~~230,~~975~~648.5868 2,~~230~~227,~~648~~676.6892 0708/01/2003 310900987 N/A 01/01/2013 N 2,~~212~~210,~~740~~189.3088 2,~~210~~207,~~189~~957.8874 0708/01/2003 620901010 N/A 02/01/2013 N 2,~~187~~183,~~098~~835.4434 2,~~183~~180,~~835~~917.3400 0708/01/2003 310901021 N/A 01/01/2013 N 2,~~186~~183,~~423~~596.1603 2,~~183~~181,~~596~~114.0362 0708/01/2003 410900187 N/A 02/01/2008 N 2,~~137~~134,~~506~~345.2596 2,~~134~~131,~~345~~526.9616 0708/01/2003 310900938 N/A 11/01/2012 N 2,~~130~~127,~~840~~929.4574 2,~~127~~125,~~929~~395.7497 0708/01/2003 310900954 N/A 11/01/2012 N 2,~~086~~084,~~847~~823.9186 2,~~084~~083,~~823~~156.8684 0708/01/2003 600872236 N/A 10/01/2012 N 2,~~084~~081,~~115~~953.6134 2,~~081~~080,~~953~~128.3437 07/01/2003 850201079 N/A 04/01/2013 N 1,~~996~~993,~~047~~900.4377 1,~~993~~992,~~900~~056.7793 0708/01/2003 600872237 N/A 01/01/2013 N 1,~~989~~987,~~898~~785.5114 1,~~987~~985,~~785~~982.1434 07/01/2003 310900990 N/A 01/01/2013 N 1,~~985~~983,~~982~~068.1398 1,~~983~~980,~~068~~477.9804 0708/01/2003 600872238 N/A 01/01/2013 N 1,~~985~~982,~~914~~988.6129 1,~~982~~980,~~988~~381.2952 07/01/2003 310900917 N/A 11/01/2012 N 1,~~986~~984,~~215~~114.8895 1,~~984~~982,~~114~~328.9533 0708/01/2003 310901022 N/A 01/01/2023 N 1,~~978~~973,~~260~~783.1813 1,~~973~~969,~~783~~608.1357 0708/01/2003 310901004 N/A 01/01/2018 N 1,~~937~~934,~~518~~909.6370 1,~~934~~932,~~909~~644.7025 0708/01/2003 310900952 N/A 11/01/2012 N 1,~~880~~877,~~536~~615.9268 1,~~877~~874,~~615~~982.6883 0708/01/2003 310900925 N/A 10/01/2012 N 1,~~879~~877,~~855~~152.8500 1,~~877~~874,~~152~~764.0095 0708/01/2003 600872239 N/A 12/01/2017 N 1,~~860~~853,~~084~~219.3445 1,~~853~~846,~~219~~617.4567 07/01/2003 410901042 N/A 03/01/2008 N 1,~~844~~843,~~949~~047.4845 1,~~843~~841,~~047~~438.4512 0708/01/2003 410900999 N/A 03/01/2013 N 1,~~792~~790,~~679~~017.5483 1,~~790~~787,~~017~~637.83 0708/01/2003 410901028 N/A 02/01/2013 N 1,~~792~~790,~~729~~891.8243 1,~~790~~789,~~891~~340.4388 0708/01/2003 310900947 N/A 01/01/2013 N 1,~~752~~750,~~031~~351.9072 1,~~750~~748,~~351~~971.7239 0708/01/2003 410901046 N/A 02/01/2013 N 1,~~668~~666,~~561~~932.0214 1,~~666~~665,~~932~~583.1428 0708/01/2003 620901002 N/A 02/01/2013 N 1,~~643~~641,~~485~~838.6912 1,~~641~~640,~~838~~459.1293 0708/01/2003 600872240 N/A 02/01/2013 N 1,~~593~~591,~~389~~718.3607 1,~~591~~590,~~718~~297.0729 07/01/2003 310900918 N/A 12/01/2012 N 1,~~517~~515,~~324~~927.1935 1,~~515~~514,~~927~~800.3534 0708/01/2003 310900998 N/A 01/01/2013 N 1,~~493~~491,~~096~~642.7691 1,~~491~~490,~~642~~441.9126 0708/01/2003 410901019 N/A 02/01/2013 N 1,~~491~~489,~~402~~227.3119 1,~~489~~487,~~227~~293.1935 0708/01/2003 410901033 N/A 01/01/2013 N 1,~~489~~487,~~604~~442.0409 1,~~487~~485,~~442~~523.0995 0708/01/2003 310900944 N/A 12/01/2012 N 1,~~480~~477,~~993~~684.0863 1,~~477~~474,~~684~~609.6336 0708/01/2003 600872241 N/A 02/01/2013 N 1,~~453~~452,~~967~~442.8075 1,~~452~~451,~~442~~146.7529 07/01/2003 600872242 N/A 02/01/2013 N 1,~~441~~439,~~314~~117.0572 1,~~439~~437,~~117~~143.7202 07/01/2003 310900907 N/A 10/01/2012 N 1,~~439~~438,~~916~~528.1941 1,~~438~~437,~~528~~389.4136 0708/01/2003 600872243 N/A 02/01/2013 N 1,~~394~~392,~~215~~753.7235 1,~~392~~391,~~753~~510.3518 07/01/2003 410901018 N/A 02/01/2013 N 1,~~391~~389,~~889~~837.3164 1,~~389~~388,~~837~~008.6446 0708/01/2003 310900943 N/A 12/01/2012 N 1,~~392~~391,~~813~~509.9642 1,~~391~~390,~~509~~449.4206 0708/01/2003 310900878 N/A 11/01/2012 N 1,~~281~~278,~~612~~862.6426 1,~~278~~276,~~862~~327.2689 0708/01/2003 410901052 N/A 03/01/2013 N 1,~~195~~193,~~075~~287.9296 1,~~193~~191,~~287~~686.9614 0708/01/2003 600872248 N/A 12/01/2012 N 1,~~189~~187,~~631~~808.1160 1,~~187~~186,~~808~~170.6023 0607/01/2003 410901031 N/A 02/01/2013 N 1,~~168~~166,~~285~~586.6796 1,~~166~~165,~~586~~077.9690 0708/01/2003 600872244 N/A 02/01/2013 N 1,~~113~~111,~~290~~594.8537 1,~~111~~110,~~594~~069.3708 07/01/2003 310900988 N/A 12/01/2012 N ~~992,031.74~~ 990,620.53 07989,376.33 08/01/2003 Totals 1,~~209~~208,~~501~~177,~~044~~820.0655 1,~~208~~206,~~177~~998,~~820~~114.5541

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 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 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 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 510901041 2 0 07/07/2003 411,257.19 411,257.19 A 600872201 16 0 07/01/2003 125,957.88 125,957.88 B 600872245 17 0 07/01/2003 91,800.25 91,800.25 B 600872202 18 0 07/01/2003 88,506.39 88,506.39 A 600872203 19 0 07/01/2003 88,108.85 88,108.85 B 600872204 22 0 07/01/2003 73,152.69 73,152.69 A 600872256 23 0 07/01/2003 87,661.30 87,661.30 B 600872205 27 0 07/01/2003 53,871.11 53,871.11 B 600872206 29 0 07/01/2003 58,364.27 58,364.27 B 600872207 33 0 07/01/2003 52,986.95 52,986.95 B 600872208 34 0 07/01/2003 66,920.32 66,920.32 B 600872209 35 0 07/01/2003 50,474.68 50,474.68 B 600872210 41 0 07/01/2003 46,861.40 46,861.40 B 600872211 42 0 07/01/2003 45,615.25 45,615.25 B 600872212 47 0 07/01/2003 45,404.64 45,404.64 B 600872213 48 0 07/01/2003 45,868.26 45,868.26 B 600872246 51 0 07/01/2003 42,797.22 42,797.22 B 600872214 52 0 07/01/2003 38,744.20 38,744.20 B 600872257 56 0 07/01/2003 38,543.22 38,543.22 B 600872215 57 0 07/01/2003 36,871.27 36,871.27 B 600872216 58 0 07/01/2003 36,256.76 36,256.76 B 600872217 59 0 07/05/2003 37,114.45 37,114.45 A 600872218 62 0 07/01/2003 31,780.69 31,780.69 B 600872219 65 0 07/01/2003 31,985.71 31,985.71 B 600872220 67 0 07/01/2003 34,749.07 34,749.07 B 600872221 69 0 07/01/2003 26,835.03 26,835.03 B 600872222 73 0 07/01/2003 28,371.35 28,371.35 B 600872247 83 0 07/01/2003 21,922.24 21,922.24 B 600872223 84 0 07/01/2003 23,042.11 23,042.11 B 850200984 90 0 07/01/2003 13,497.27 13,497.27 A 600872224 91 0 07/01/2003 20,248.69 20,248.69 B 600872225 92 0 07/01/2003 18,756.07 18,756.07 B 600872226 93 0 07/05/2003 20,672.71 20,672.71 A 600872227 96 0 07/01/2003 18,472.50 18,472.50 B 600872228 98 0 07/01/2003 19,720.46 19,720.46 B 600872229 99 0 07/01/2003 19,233.88 19,233.88 B 600872230 100 0 07/01/2003 18,592.75 18,592.75 B 600872231 104 0 07/01/2003 18,416.00 18,416.00 B 600872232 107 0 07/01/2003 17,463.42 17,463.42 B 600872233 109 0 07/01/2003 17,936.21 17,936.21 B 600872234 120 0 07/01/2003 16,672.35 16,672.35 B 600872235 123 0 07/01/2003 17,485.56 17,485.56 B 600872236 133 0 07/01/2003 12,563.79 12,563.79 B 600872237 135 0 07/01/2003 11,696.44 11,696.44 B 600872238 137 0 07/01/2003 12,920.52 12,920.52 B 600872239 143 0 07/01/2003 15,729.91 15,729.91 B 600872240 150 0 07/01/2003 9,397.94 9,397.94 B 600872241 156 0 07/01/2003 8,575.62 8,575.62 B 600872242 157 0 07/01/2003 9,137.51 9,137.51 B 600872243 159 0 07/01/2003 8,223.19 8,223.19 B 600872248 164 0 07/01/2003 7,488.99 7,488.99 B 600872244 166 0 07/01/2003 7,057.94 7,057.94 B Totals 2,201,784.47 2,201,784.47

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 600872201 15,579,464.71 0.00 600872245 15,443,786.39 0.00 600872202 15,092,665.13 0.00 600872203 14,700,516.18 0.00 600872204 12,927,615.51 0.00 600872256 12,348,679.09 0.00 600872205 11,500,000.00 0.00 600872206 10,419,299.10 0.00 600872207 9,052,182.66 0.00 600872208 8,987,013.15 0.00 600872209 8,971,282.11 0.00 600872210 8,246,025.41 0.00 600872211 7,555,744.77 0.00 600872212 7,096,984.67 0.00 600872213 7,052,829.52 0.00 600872246 6,627,279.75 0.00 600872214 6,572,834.01 0.00 600872257 5,957,236.06 0.00 600872215 5,936,042.63 0.00 600872216 5,837,108.52 0.00 600872217 5,757,513.17 0.00 600872218 5,470,717.37 0.00 600872219 5,152,556.71 0.00 600872220 4,921,708.39 0.00 600872221 4,483,422.85 0.00 600872222 4,356,723.00 0.00 600872247 3,776,837.56 0.00 600872223 3,578,901.92 0.00 850200984 3,319,000.00 0.00 600872224 3,301,240.21 0.00 600872225 3,275,633.65 0.00 600872226 3,176,912.70 0.00 600872227 2,985,714.62 0.00 600872228 2,973,871.97 0.00 600872229 2,974,157.44 0.00 600872230 2,875,018.86 0.00 600872231 2,788,783.75 0.00 600872232 2,725,934.62 0.00 600872233 2,662,280.21 0.00 600872234 2,270,813.70 0.00 600872235 2,257,009.41 0.00 600872236 2,081,953.34 0.00 600872237 1,987,785.14 0.00 600872238 1,982,988.29 0.00 600872239 1,853,219.45 0.00 600872240 1,591,718.09 0.00 600872241 1,452,442.75 0.00 600872242 1,439,117.72 0.00 600872243 1,392,753.35 0.00 600872248 1,187,808.60 0.00 600872244 1,111,594.37 0.00 Totals 357,070,722.58 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 (6 loans) 644,200.70 644,200.70 110,273,706.51 0.00 Total for Status Code = B (46 loan) 1,557,583.77 1,557,583.77 246,797,016.07 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.).

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