8-K 1 bsc03tp10_oct.txt OCTOBER 8K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : October 14, 2003 (Date of earliest event reported) Commission File No.: 333-86366-02 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2003-TOP10 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2116953 54-2116954 54-2116955 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On October 14, 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 October 14, 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: October 14, 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 October 14, 2003 distribution. Wells Fargo Bank Minnesota, N.A. Corporate Trust Services 9062 Old Annapolis Rd Columbia, MD 21045-1951 Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates Series 2003-TOP10 For Additional Information, please contact CTSlink Customer Service 301-815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date:10/14/2003 Record Date: 09/30/2003 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 - 21 Specially Serviced Loan Detail 22 - 23 Modified Loan Detail 24 Liquidated Loan Detail 25 Depositor Bear Stearns Commercial Mortgage Securities 383 Madison Avenue New York, NY 10179 Contact: General Information Number Phone Number: (212) 272-2000 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor investorreporting@wellsfargo.com San Francisco, CA 94105 Contact: Matilde Sanchez Phone Number: (415) 222-2364 Special Servicer ARCap Servicing, Inc. 5605 N. MacArthur Blvd. Irving, TX 75038 Contact: Chris Crouch Phone Number: (972) 580-1688 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2003, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 07383FQT8 4.000000% 302,174,000.00 ~~297~~296,~~193~~007,~~014~~320.6585 1,~~185~~341,~~693~~390.8012 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.~~778834~~603445% 9,089,000.00 9,089,000.00 0.00 G 07383FRC4 65.~~118834~~943445% 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,~~206~~205,~~998~~812,~~113~~419.6585 1,~~185~~341,~~693~~390.8012

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FQT8 ~~990~~986,~~643~~691.3807 0.00 0.00 2,~~176~~328,~~337~~081.1819 ~~296~~294,~~007~~665,~~320~~930.8573 13.3233% A-2 07383FQU5 2,959,407.15 0.00 0.00 2,959,407.15 749,217,000.00 13.3233% B 07383FQV3 140,541.50 0.00 0.00 140,541.50 34,845,000.00 10.4344% C 07383FQW1 155,283.40 0.00 0.00 155,283.40 37,874,000.00 7.2930% D 07383FQX9 50,500.00 0.00 0.00 50,500.00 12,120,000.00 6.2829% E 07383FRA8 69,942.50 0.00 0.00 69,942.50 15,150,000.00 5.03% F 07383FRB6 4342,~~769~~441.8543 0.00 0.00 4342,~~769~~441.8543 9,089,000.00 4.2728% G 07383FRC4 3837,~~625~~518.1400 0.00 0.00 3837,~~625~~518.1400 7,575,000.00 3.6465% H 07383FRD2 51,699.38 0.00 0.00 51,699.38 10,605,000.00 2.7677% J 07383FRE0 22,156.88 0.00 0.00 22,156.88 4,545,000.00 2.39% K 07383FRF7 29,542.50 0.00 0.00 29,542.50 6,060,000.00 1.8889% L 07383FRG5 22,156.88 0.00 0.00 22,156.88 4,545,000.00 1.51% M 07383FRH3 14,771.25 0.00 0.00 14,771.25 3,030,000.00 1.26% N 07383FRJ9 14,771.25 0.00 0.00 14,771.25 3,030,000.00 1.01% O 07383FRK6 59,085.48 0.00 0.00 59,085.48 12,120,099.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00% Totals 4,~~662~~656,~~896~~508.5467 0.00 0.00 5,~~848~~997,~~590~~898.3479 1,~~205~~204,~~812~~471,~~419~~029.8573

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 07383FQY7 0.~~150868~~135925% 1,211,979,099.79 1,~~206~~205,~~998~~812,~~114~~420.4464 X-2 07383FQZ4 1.~~440157~~267395% 1,116,440,000.00 1,116,440,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 07383FQY7 ~~151~~136,~~747~~583.3504 0.00 ~~151~~136,~~747~~583.3504 1,~~205~~204,~~812~~471,~~420~~030.6452 X-2 07383FQZ4 1,~~339~~179,~~873~~141.9980 0.00 1,~~339~~179,~~873~~141.9980 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 ~~983~~979.~~51616833~~59229070 34.~~92387763~~43913149 3.~~27838722~~26530764 0.00000000 0.00000000 ~~979~~975.~~59229070~~15315921 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.~~81569480~~66953790 0.00000000 0.00000000 1,000.00000000 G 07383FRC4 1,000.00000000 0.00000000 54.~~09902838~~95287129 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 ~~995~~994.~~89020524~~91189316 0.~~12520624~~11269422 0.00000000 ~~994~~993.~~91189316~~80511655 X-2 07383FQZ4 1,000.00000000 1.~~20013076~~05616227 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~335~~2,~~496~~328,253.6428 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances 0.00 paid from general collections Current Period Accrued Servicing Fees 45,507.87 Less Delinquent Servicing Fees 12,103.49 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 4,869.23 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 38,273.61

~~Servicing~~Certificate ~~Fee~~Interest ~~Summary~~Reconciliation ~~Current~~Class ~~Period~~ Accrued ~~Servicing~~Net ~~Fees~~Aggregate 46Realized Previously Unpaid Distributable Distributable Certificate Prepayment Losses/ Interest (including Certificate Certificate Remaining Interest Interest Expenses interest thereon) Interest Interest Interest Unpaid Shortfall Losses Adjustment Distribution Interest A-1 986,~~870~~691.5507 ~~Less~~0.00 ~~Delinquent~~0.00 ~~Servicing~~0.00 ~~Fees~~986,691.07 40.00 986,~~869~~691.2307 ~~Less~~0.00 ~~Reductions~~A-2 to2,959,407.15 ~~Servicing~~0.00 ~~Fees~~0.00 0.00 ~~Plus~~2,959,407.15 ~~Servicing~~0.00 ~~Fees~~2,959,407.15 ~~for~~0.00 ~~Delinquent~~X-1 ~~Payments~~136,583.04 ~~Received~~0.00 120.00 0.00 136,~~700~~583.6404 ~~Plus~~0.00 ~~Adjustments~~136,583.04 ~~for~~0.00 ~~Prior~~X-2 ~~Servicing~~1,179,141.80 ~~Calculation~~0.00 0.00 0.00 1,179,141.80 0.00 1,179,141.80 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 42,441.43 0.00 0.00 0.00 42,441.43 0.00 42,441.43 0.00 G 37,518.00 0.00 0.00 0.00 37,518.00 0.00 37,518.00 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 ~~Servicing~~5,972,233.51 ~~Fees~~0.00 ~~Collected~~0.00 540.00 5,~~701~~972,233.9651 0.00 5,972,233.51 0.00

~~Certificate~~Other ~~Interest~~Required ~~Reconciliation~~Information ~~Class~~Available ~~Accrued~~Distribution ~~Net~~Amount ~~Aggregate Realized Previously Unpaid Distributable Distributable Certificate Prepayment Losses/ Interest~~ (~~including Certificate Certificate Remaining Interest Interest Expenses interest thereon~~1) ~~Interest~~7,313,623.63 ~~Interest~~Principal ~~Interest Unpaid Shortfall Losses Adjustment~~ Distribution ~~Interest~~Amount A-1 ~~990~~,~~643.38 0.00 0.00 0.00 990~~341,~~643~~390.3812 ~~0.00~~(a) ~~990,643.38~~Principal ~~0.00~~portion ~~A-2~~of ~~2,959,407.15~~Scheduled ~~0.00~~Payments ~~0.00 0.00 2~~1,~~959~~341,~~407~~390.1512 ~~0.00~~and ~~2,959,407.15~~any ~~0.00~~Assumed ~~X-1~~Scheduled ~~151,747.35~~Payments ~~0.00~~(b) ~~0.00~~Principal ~~0.00~~Prepayments ~~151,747.35~~ 0.00 ~~151,747.35~~(c) ~~0.00~~Principal ~~X-2~~Portion ~~1,339,873.99~~of ~~0.00~~Balloon ~~0.00~~Payments 0.00 1(d) Liquidation,~~339,873.99~~ ~~0.00 1~~Condemnation,~~339,873.99~~ ~~0.00 B 140~~Purchase,~~541.50~~ 0.00 ~~0.00~~and ~~0.00~~Insurance ~~140,541.50~~Proceeds ~~0.00~~and ~~140,541.50~~REO ~~0.00~~Income CReceived ~~155,283.40~~on ~~0.00~~a ~~0.00~~Mortgage ~~0.00~~Loan ~~155,283.40~~Aggregate ~~0.00~~Number ~~155,283.40~~of ~~0.00~~Outstanding DMortgage ~~50,500.00~~Loans ~~0.00~~168 ~~0.00~~Aggregate ~~0.00~~Unpaid ~~50,500.00~~Principal ~~0.00~~Balance ~~50,500.00~~of ~~0.00~~the EMortgage 69Loans 1,~~942~~204,839,062.5021 ~~0.00~~Aggregate ~~0.00~~Scheduled ~~0.00~~Principal ~~69,942.50~~Balance ~~0.00~~of ~~69,942.50~~the ~~0.00~~Mortgage FLoans 431,~~769~~204,471,030.8549 ~~0.00~~Interest ~~0.00~~Reserve ~~0.00~~Account ~~43,769.85~~Deposits 0.00 ~~43,769.85~~Withdrawals 0.00 GTotal ~~38,625.14~~Servicing ~~0.00~~and ~~0.00~~Special ~~0.00~~Servicing ~~38,625.14~~Fee ~~0.00~~Paid 38,~~625~~273.1461 ~~0.00~~Servicing HFee 51paid 38,~~699~~273.3861 ~~0.00~~Special ~~0.00~~Servicing ~~0.00~~Fee ~~51,699.38~~paid 0.00 ~~51,699.38~~Trustee ~~0.00~~Fee JPaid 221,~~156~~004.8884 ~~0.00~~Paying ~~0.00~~Agent ~~0.00~~Fee ~~22,156.88~~Paid ~~0.00 22~~1,~~156~~105.8833 ~~0.00~~(1) KThe ~~29,542.50~~Available ~~0.00~~Distribution ~~0.00~~Amount ~~0.00~~includes ~~29,542.50~~any ~~0.00~~Prepayment ~~29,542.50~~Premiums 0.00 LExpense ~~22,156.88~~Losses ~~0.00~~(Additional ~~0.00~~Trust ~~0.00~~Fund ~~22,156.88~~Expenses) 0.00 ~~22,156.88~~(i) ~~0.00~~Special MServicing ~~14,771.25~~and ~~0.00~~Liquidation ~~0.00~~Fees 0.00 ~~14,771.25~~(ii) ~~0.00~~Advance ~~14,771.25~~Interest 0.00 N(iii) ~~14,771.25~~Indemnification ~~0.00~~Expenses 0.00 ~~0.00~~(iv) ~~14,771.25~~Taxes ~~0.00~~Imposed ~~14,771.25~~on ~~0.00~~the OTrust ~~59,085.48~~ 0.00 ~~0.00~~(v) ~~0.00~~Amount ~~59,085.48~~of ~~0.00~~any ~~59,085.48~~Advance ~~0.00~~not ~~Total~~Recovered ~~6,154,517.88~~ 0.00 ~~0.00~~upon ~~0.00~~a ~~6,154,517.88~~Final ~~0.00~~Recovery ~~6,154,517.88 0.00~~Determination

Other Required Information Available Distribution Amount (1) 7,340,211.68 Principal Distribution Amount 1,185,693.80 (a) Principal portion of Scheduled Payments 1,185,693.80 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 1,205,871,514.42 Aggregate Scheduled Principal Balance of the Mortgage Loans 1,205,812,420.61 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 54,701.96 Servicing Fee paid 54,701.96 Special Servicing Fee paid 0.00 Trustee Fee Paid 1,035.42 Paying Agent Fee Paid 1,138.96 (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,~~203~~019,~~562~~851.7256 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,~~203~~019,~~562~~851.7256 Principal: Scheduled Principal 1,~~185~~341,~~693~~390.8012 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,~~185~~341,~~693~~390.8012 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,~~389~~361,~~256~~241.5268 Total Funds Distributed Fees: Master Servicing Fee 4645,~~870~~507.5587 Trustee Fee 1,~~035~~004.4284 Certificate Administration Fee 1,~~138~~105.9633 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 4947,~~044~~618.9304 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 65,~~154~~972,~~517~~233.8851 Principal Distribution 1,~~185~~341,~~693~~390.8012 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,~~340~~313,~~211~~623.6863 Total Funds Distributed 7,~~389~~361,~~256~~241.6167

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 ~~988~~986,~~125~~693.3450 0.08 ~~111~~110 6.3400 3.030000 1,000,001 to 2,000,000 33 53,~~294~~218,~~504~~471.7488 4.42 ~~119~~118 6.0605 2.~~182395~~182353 2,000,001 to 3,000,000 38 94,~~324~~154,~~487~~211.1877 7.82 ~~118~~117 6.~~0732~~0734 1.~~849330~~849264 3,000,001 to 4,000,000 19 67,~~499~~340,~~827~~620.1063 5.6059 ~~113~~112 5.~~7418~~7420 2.~~024889~~025631 4,000,001 to 5,000,000 11 49,~~488~~419,~~663~~233.7299 4.10 ~~119~~118 5.~~9113~~9114 1.~~846062~~846014 5,000,001 to 6,000,000 12 6766,~~004~~924,~~405~~442.6861 5.56 ~~111~~110 6.~~0119~~0118 1.~~904430~~904660 6,000,001 to 7,000,000 6 39,~~262~~225,~~012~~128.5639 3.26 ~~100~~99 5.~~7683~~7680 2.~~154411~~154735 7,000,001 to 8,000,000 7 51,~~446~~388,~~147~~161.2775 4.27 ~~111~~110 6.~~0686~~0685 2.~~002149~~002256 8,000,001 to 9,000,000 8 69,~~620~~520,~~702~~757.4850 5.77 ~~145~~144 5.~~8672~~8671 1.~~751827~~751924 9,000,001 to 10,000,000 4 38,~~766~~744,~~345~~051.4027 3.2122 9594 5.~~1437~~1436 2.~~741043~~741278 10,000,001 to 15,000,000 11 135,~~566~~418,~~181~~571.8822 11.24 ~~112~~111 5.~~8743~~8742 1.~~862126~~862204 15,000,001 to 20,000,000 8 ~~132~~131,~~109~~917,~~500~~049.1206 10.9695 ~~109~~108 6.~~3071~~3078 2.~~079772~~079726 20,000,001 to 25,000,000 3 65,~~136~~064,~~288~~468.0641 5.40 ~~114~~113 6.~~4706~~4707 1.~~677016~~676960 25,000,001 and greater 7 341,~~305~~149,~~229~~168.0851 28.3132 ~~112~~111 5.9805 3.~~629933~~630703 Totals 168 1,~~205~~204,~~812~~471,~~420~~030.6149 100.00 ~~114~~113 5.~~9908~~9909 2.~~438643~~439259

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 5,~~820~~810,~~045~~555.7793 0.48 ~~111~~110 5.5500 1.730000 Alaska 1 11,~~623~~604,~~639~~758.0275 0.96 ~~113~~112 5.5000 2.140000 Arizona 3 8,~~963~~953,~~858~~894.8097 0.74 ~~112~~111 6.0720 1.~~911266~~911241 California 53 232,~~991~~696,~~663~~420.9598 19.32 ~~111~~110 5.~~9412~~9411 2.~~054493~~054623 Colorado 7 34,~~230~~189,~~859~~889.1534 2.84 ~~112~~111 6.~~0131~~0132 1.~~676682~~676600 Connecticut 3 30,~~289~~261,~~942~~659.3285 2.51 ~~112~~111 7.0172 1.~~357966~~357956 Florida 15 65,~~162~~095,~~280~~186.5244 5.40 ~~105~~104 5.~~7710~~7707 2.~~160731~~161046 Georgia 8 38,~~877~~825,~~075~~467.9438 3.22 ~~127~~126 5.7267 1.~~942401~~942390 Idaho 2 4,~~936~~929,~~824~~420.5457 0.41 ~~112~~111 6.2806 1.~~691224~~691223 Illinois 4 8,~~559~~551,~~161~~521.4355 0.71 ~~107~~106 7.~~4369~~4370 1.~~982439~~982431 Indiana 3 11,~~253~~230,~~326~~997.2684 0.93 ~~205~~204 6.~~4315~~4319 1.~~444407~~444521 Kansas 1 1,~~930~~927,~~365~~717.8017 0.16 ~~172~~171 6.6600 1.540000 Kentucky 1 15,~~764~~739,~~367~~178.3143 1.31 ~~110~~109 5.7300 2.270000 Louisiana 2 36,~~321~~277,~~657~~127.0533 3.01 ~~111~~110 5.~~5329~~5328 2.~~526154~~526211 Maryland 2 2120,~~011~~961,~~776~~118.0173 1.74 5150 7.~~4397~~4433 2.~~477518~~479161 Massachusetts 7 28,~~396~~364,~~188~~422.4948 2.35 ~~113~~112 7.~~5310~~5316 1.~~364127~~364142 Michigan 1 10,~~513~~505,~~147~~328.2908 0.87 ~~104~~103 7.9800 1.860000 Minnesota 2 7,~~166~~158,~~928~~660.0734 0.59 ~~112~~111 6.2135 1.~~705554~~705485 Missouri 2 8,~~548~~538,~~167~~704.7153 0.71 ~~112~~111 5.8603 1.~~766837~~766839 Montana 1 2,~~356~~354,~~786~~313.1622 0.20 ~~112~~111 5.9600 1.730000 Nebraska 1 1,~~184~~182,~~523~~676.6019 0.10 ~~111~~110 5.8500 2.130000 Nevada 1 1,~~872~~869,~~336~~375.8396 0.16 ~~110~~109 5.8000 2.490000 New Jersey 9 6160,~~066~~944,~~409~~598.7609 5.06 ~~126~~125 5.~~7830~~7836 1.~~973299~~973154 New York 11 201,~~261~~160,~~890~~839.4692 16.6970 ~~113~~112 5.~~9164~~9166 4.~~725428~~726783 North Carolina 4 32,~~769~~736,~~523~~088.3986 2.72 ~~108~~107 5.~~5790~~5789 1.~~762204~~762355 Ohio 3 10,~~613~~601,~~841~~943.2392 0.88 ~~113~~112 5.~~9685~~9686 1.~~637777~~637782 Oklahoma 1 217,~~868~~480.4915 0.02 ~~114~~113 6.5000 1.700000 Oregon 1 3,~~115~~112,~~612~~306.7367 0.26 ~~112~~111 5.9000 2.620000 Pennsylvania 15 59,~~419~~336,~~612~~188.6555 4.93 ~~125~~124 5.~~8055~~8053 2.~~302916~~303282 South Carolina 1 11,~~567~~555,~~810~~763.4722 0.96 ~~112~~111 6.0000 1.910000 Tennessee 1 158,~~449~~167.8138 0.01 ~~114~~113 6.5000 1.700000 Texas 14 5958,~~016~~930,~~056~~142.8469 4.89 ~~122~~121 6.~~1001~~1000 1.~~817591~~817568 Utah 1 5,~~428~~421,~~906~~485.6035 0.45 ~~115~~114 6.5500 1.940000 Virginia 3 62,~~603~~548,~~287~~870.6457 5.19 ~~112~~111 5.~~8036~~8035 1.~~786665~~786846 Washington 5 11,~~394~~357,~~359~~392.7446 0.94 ~~113~~112 5.~~7337~~7343 1.~~974567~~975913 Washington,DC 1 67,500,000.00 5.60 ~~114~~113 5.7600 2.300000 West Virginia 2 ~~752~~751,~~636~~295.6106 0.06 ~~114~~113 6.5000 1.700000 Wisconsin 7 24,~~073~~043,~~481~~168.0947 2.00 ~~112~~111 5.6193 1.~~582490~~582489 Wyoming 1 7,~~077~~066,~~751~~903.0806 0.59 ~~113~~112 5.8900 1.800000 Totals 201 1,~~205~~204,~~812~~471,~~420~~030.6149 100.00 ~~114~~113 5.~~9908~~9909 2.~~438643~~439259

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,~~162~~129,~~974~~905.1477 0.51 ~~112~~111 5.~~6094~~6099 1.~~239072~~239044 1.26 to 1.35 5 44,~~088~~010,~~007~~650.8199 3.6665 ~~169~~168 6.~~5959~~5963 1.~~316518~~316499 1.36 to 1.45 6 56,~~929~~870,~~390~~113.2032 4.72 ~~111~~110 7.~~0526~~0527 1.~~391159~~391157 1.46 to 1.55 18 126,~~297~~100,~~196~~977.6234 10.47 ~~115~~114 5.~~9339~~9340 1.~~516931~~516942 1.56 to 1.65 19 ~~105~~104,~~094~~964,~~137~~076.2034 8.7271 ~~111~~110 5.9004 1.~~602473~~602469 1.66 to 1.75 14 54,~~838~~752,~~319~~344.9081 4.55 ~~116~~115 6.~~2087~~2086 1.~~702807~~702804 1.76 to 1.85 13 71,~~885~~788,~~761~~167.0070 5.96 ~~111~~110 5.~~9277~~9279 1.~~797461~~797463 1.86 to 1.90 5 32,~~078~~047,~~934~~311.0072 2.66 ~~107~~106 7.~~1706~~1709 1.~~870249~~870244 1.91 or greater 86 ~~708~~707,~~437~~807,~~699~~482.7450 58.7577 ~~111~~110 5.8309 3.~~039207~~039911 Totals 168 1,~~205~~204,~~812~~471,~~420~~030.6149 100.00 ~~114~~113 5.~~9908~~9909 2.~~438643~~439259

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 47 ~~127~~126,~~196~~998,~~705~~792.0694 10.5554 ~~114~~113 6.~~2970~~2974 1.~~801927~~802009 Lodging 4 3736,~~029~~979,~~442~~521.1550 3.07 ~~114~~113 6.6892 2.~~002774~~002770 Mixed Use 7 65,~~922~~818,~~958~~990.2812 5.4746 ~~115~~114 5.~~6755~~6756 1.~~979198~~979261 Mobile Home Park 1 1,~~965~~960,~~412~~872.7330 0.16 ~~232~~231 5.9200 2.090000 Multi-Family 24 ~~124~~123,~~180~~963,~~398~~506.4647 10.3029 ~~129~~128 5.~~6270~~6272 1.~~810018~~809927 Office 22 309,~~550~~342,~~276~~327.9928 25.6768 ~~112~~111 6.~~1151~~1152 2.~~133420~~133454 Other 2 79,~~332~~326,~~734~~407.6243 6.5859 ~~113~~112 5.~~2763~~2762 8.~~865474~~866047 Retail 83 ~~432~~431,~~477~~965,~~075~~713.4311 35.8786 ~~111~~110 6.0428 1.~~969841~~970023 Self Storage 11 28,~~157~~114,~~416~~899.8934 2.3433 9796 5.8865 2.~~209018~~208968 Totals 201 1,~~205~~204,~~812~~471,~~420~~030.6149 100.00 ~~114~~113 5.~~9908~~9909 2.~~438643~~439259

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 149 ~~966~~965,~~216~~052,~~363~~229.9213 80.1312 ~~115~~114 5.7156 2.~~579006~~579822 6.501% to 7.000% 12 142,~~574~~478,~~282~~213.3294 11.8283 ~~115~~114 6.7306 1.~~972710~~972807 7.001% to 7.500% 3 30,~~112~~084,~~034~~108.8935 2.50 ~~113~~112 7.1269 1.~~436711~~436670 7.501% to 8.000% 4 66,~~909~~856,~~739~~479.4807 5.55 8988 7.8776 1.~~855461~~855478 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,~~205~~204,~~812~~471,~~420~~030.6149 100.00 ~~114~~113 5.~~9908~~9909 2.~~438643~~439259

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~164~~162 1,~~138~~118,~~902~~040,~~681~~924.1345 9492.4582 ~~115~~114 5.~~8800~~8680 2.~~472905~~483955 13 to 24 months 46 6686,~~909~~430,~~739~~106.4804 57.5518 8992 7.~~8776~~5810 1.~~855461~~861085 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,~~205~~204,~~812~~471,~~420~~030.6149 100.00 ~~114~~113 5.~~9908~~9909 2.~~438643~~439259

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,~~056~~027,~~530~~566.3305 2.33 4746 7.~~1649~~1652 2.~~370214~~370370 61 to 120 months 142 1,~~083~~082,~~479~~462,~~212~~305.34 89.8587 ~~111~~110 5.9835 2.~~491840~~492364 121 to 180 months 3 10,~~645~~626,~~399~~233.8391 0.88 ~~141~~140 6.4866 1.~~495353~~495391 181 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 150 1,~~122~~121,~~181~~116,~~142~~105.5030 93.0608 ~~110~~109 6.0178 2.~~479346~~479864

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,~~491~~411,~~374~~995.1366 1.86 87 88 5.~~1240~~1234 2.~~280591~~283483 121 to 180 months 8 34,~~214~~078,~~189~~226.9295 2.8483 ~~168~~167 5.5871 1.~~906383~~906388 181 to 240 months 5 26,~~925~~864,~~714~~702.0658 2.23 ~~232~~231 6.~~1026~~1027 1.~~550654~~550634 241 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 18 83,~~631~~354,~~278~~925.1119 6.9492 ~~167~~166 5.6286 1.~~892491~~893122

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Interest Only 4 28,807,540.00 2.39 7776 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,~~436~~427,~~361~~005.8498 0.20 ~~113~~112 5.3650 3.780000 181 to 240 months 5 14,~~857~~822,~~294~~485.6029 1.23 ~~122~~121 6.0725 1.~~756989~~756966 241 to 300 months 60 ~~362~~361,~~102~~644,~~671~~200.7649 30.03 ~~111~~110 6.~~1697~~1700 1.~~990335~~990351 301 to 360 months 80 713,~~977~~414,~~274~~873.3054 59.2123 ~~110~~109 5.~~9827~~9826 2.~~714704~~715364 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 150 1,~~122~~121,~~181~~116,~~142~~105.5030 93.0608 ~~110~~109 6.0178 2.~~479346~~479864

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,~~205~~204,~~812~~471,~~420~~030.6149 100.00 ~~114~~113 5.~~9908~~9909 2.~~438643~~439259 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,~~205~~204,~~812~~471,~~420~~030.6149 100.00 ~~114~~113 5.~~9908~~9909 2.~~438643~~439259 (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 600872222 73 IN Ewing NJ 22,667.17 5,816.73 6.050% 310900981 74 OT Boise ID 23,348.38 5,545.14 6.250% 850201065 75 OF Los Angeles CA 21,430.06 3,841.41 5.815% 850201044 76 RT Neptune NJ 20,983.10 3,716.47 5.865% 850201102 77 RT Baltimore MD 18,120.72 36,830.19 5.250% 310900977 78 IN Redmond WA 18,407.15 25,926.27 5.420% 850201069 79 OF Armonk NY 19,124.42 3,788.32 5.580% 600872253 80 MF Petaluma CA 18,098.73 4,512.55 5.460% 310901037 81 MF Redding CA 19,561.87 5,529.92 5.720% 850201012 82 IN North Bergen NJ 17,888.14 9,132.71 5.280% 600872247 83 SS Riverside CA 18,911.13 3,433.91 5.820% 600872223 84 MU Boca Raton FL 20,510.04 2,624.53 6.660% 310900921 85 OF Sacramento CA 18,861.45 17,207.71 6.500% 850201109 86 OF Philadelphia PA 15,970.75 5,209.92 5.350% 310900914 87 RT Santa Maria CA 17,551.57 4,785.52 5.900% 850201042 88 MU Wellesley MA 16,531.45 11,841.11 5.735% 600872254 89 MF Tampa FL 15,944.09 3,724.93 5.670% 850200984 90 RT Jamestown NC 13,580.24 0.00 4.910% 600872224 91 RT Fort Worth TX 17,610.49 2,723.48 6.200% 600872225 92 MF Madison WI 15,639.57 3,201.12 5.550% 600872226 93 IN Lyndhurst NJ 16,583.86 4,170.93 6.070% 310900915 94 RT Hesperia CA 17,512.58 2,503.61 6.400% 310900966 95 RT Medford OR 15,843.17 2,781.32 5.900% 600872227 96 IN Santa Ana CA 16,158.91 2,390.72 6.290% 410901035 97 IN Emeryville CA 15,960.62 3,792.39 6.230% 600872228 98 MF Madison WI 14,956.62 4,840.66 5.850% 600872229 99 IN Atlanta GA 15,320.39 3,990.32 5.990% 600872230 100 RT Jacksonville FL 14,809.71 3,857.31 5.990% 310900956 101 IN Watsonville CA 15,318.70 9,760.92 6.250% 850201010 102 RT Commack NY 15,188.04 2,373.83 6.175% 600872255 103 OF Citrus Heights CA 14,778.84 2,476.73 6.010% 600872231 104 MU Duluth GA 15,014.47 3,473.58 6.260% 890901016 105 RT Tampa FL 14,896.57 3,539.57 6.230% 310900939 106 IN Orlando FL 14,425.93 9,429.57 6.150% 600872232 107 IN Coconut Creek FL 13,806.98 3,726.86 5.890% 410900188 108 SS Bakersfield CA 13,876.43 3,552.73 6.020% 600872233 109 RT San Bernardino CA 16,289.37 1,715.62 7.110% 850201006 110 RT Ft. Worth TX 13,635.85 3,355.19 6.150% 620901030 111 MU Aliso Viejo CA 13,045.24 2,104.63 6.100% 850201041 112 RT Commack NY 11,297.01 8,951.42 5.365% 620900926 113 RT Bakersfield CA 12,773.57 2,073.30 6.100% 700200896 114 RT Porterville CA 14,191.35 1,698.69 6.850% 410900993 115 RT Minneapolis MN 12,582.52 3,086.75 6.140% 310900989 116 RT Lacey WA 11,488.68 2,289.22 5.600% 310900996 117 MF Missoula MT 12,106.18 2,072.13 5.960% 310900933 118 RT Los Angeles CA 11,040.37 8,569.63 5.500% 410900992 119 IN Modesto CA 12,509.62 2,899.63 6.300% 600872234 120 RT Katy TX 12,079.40 4,651.61 6.190% 310900893 121 IN Chatsworth CA 11,573.48 3,133.18 5.920% 610900975 122 RT Houston TX 12,733.34 7,403.42 6.580% 600872235 123 MF East Islip NY 11,513.92 6,029.95 5.940% 410900968 124 RT Mission Hills CA 11,463.61 2,000.59 5.900% 310900976 125 RT Hollister CA 9,836.45 14,784.08 5.200% 310900997 126 MF Seattle WA 11,509.66 2,987.12 6.000% 310900987 127 MF La Crosse WI 10,209.96 2,242.47 5.370% 620901010 128 IN Chatsworth CA 11,174.17 2,933.29 5.950% 310901021 129 SS Santa Maria CA 11,137.62 2,494.08 5.930% 410900187 130 SS Bakersfield CA 11,031.24 2,834.39 6.010% 310900938 131 RT Santa Clara CA 12,170.84 2,548.28 6.650% 310900954 132 RT Petaluma CA 11,390.82 1,676.13 6.350% 600872236 133 IN Fort Lauderdale FL 10,783.15 1,834.43 6.020% 850201079 134 OF New York NY 9,691.91 1,852.81 5.650% 600872237 135 MF Milwaukee WI 9,935.98 1,811.82 5.810% 310900990 136 RT Stockton CA 10,403.01 2,605.55 6.100% 600872238 137 IN Ft. Lauderdale FL 10,351.34 2,620.40 6.070% 310900917 138 MF La Mesa CA 10,054.26 1,795.68 5.890% 310901022 139 MH Thousand Oaks CA 10,040.63 4,195.84 5.920% 310901004 140 MF Edwardsville KS 11,083.71 2,278.45 6.660% 310900952 141 SS Las Vegas NV 9,364.50 2,646.00 5.800% 310900925 142 RT San Diego CA 10,251.32 2,400.10 6.350% 600872239 143 SS Houston TX 9,143.32 6,634.47 5.750% 410901042 144 OF Novato CA 9,355.53 1,617.50 5.900% 410900999 145 IN Chatsworth CA 9,128.37 2,392.16 5.930% 410901028 146 RT Crystal Lake IL 9,198.70 1,558.52 5.970% 310900947 147 RT Redding CA 9,563.47 1,387.88 6.350% 410901046 148 IN Denver CO 8,935.39 1,356.10 6.230% 620901002 149 RT Salinas CA 8,602.85 1,385.41 6.090% 600872240 150 RT Morrow GA 8,011.12 1,427.94 5.850% 310900918 151 RT Houston TX 8,596.07 1,133.41 6.590% 310900998 152 MF Redding CA CA 8,047.14 1,208.14 6.270% 410901019 153 SS Bellingham WA 7,812.42 1,944.00 6.100% 410901033 154 RT Charlotte NC 7,892.67 1,928.33 6.170% 310900944 155 RT Westminster CO 7,733.10 3,091.39 6.090% 600872241 156 RT Forest Park GA 7,310.15 1,302.99 5.850% 600872242 157 MF Madison WI 7,190.11 1,984.58 5.810% 310900907 158 RT Arvada CO 7,933.99 1,145.34 6.410% 600872243 159 OF Jonesboro GA 7,009.73 1,249.44 5.850% 410901018 160 SS Everett WA 7,207.23 1,838.68 6.030% 310900943 161 RT Colorado Springs CO 7,782.65 1,066.30 6.500% 310900878 162 RT San Antonio TX 7,143.89 2,548.56 6.500% 410901052 163 IN Redwood City CA 6,033.90 1,609.93 5.880% 600872248 164 RT Omaha NE 5,975.33 1,646.63 5.850% 410901031 165 RT Phoenix AZ 6,139.96 1,517.01 6.120% 600872244 166 MF Milwaukee WI 5,553.74 1,532.92 5.810% 310900988 167 SS Pomona CA 5,401.45 1,250.99 6.340% Totals 6,203,562.72 1,185,693.80

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 09/01/2003 510901041 N/A 01/07/2013 N 70,000,000.00 70,000,000.00 09/07/2003 600872250 N/A 03/01/2013 N 67,500,000.00 67,500,000.00 0910/01/2003 700201096 N/A 01/01/2013 N 45,~~683~~642,~~480~~734.3299 45,~~642~~594,~~734~~302.9931 0910/01/2003 700201089 N/A 06/01/2012 N 25,~~074~~060,~~381~~547.2669 25,~~060~~041,~~547~~212.6966 0910/01/2003 700201097 N/A 06/01/2012 N 5,~~124~~119,~~108~~047.1429 5,~~119~~112,~~047~~847.2972 0910/01/2003 700200961 N/A 12/01/2012 N 29,~~741~~711,~~695~~535.3702 29,~~711~~676,~~535~~777.0270 0910/01/2003 850201040 N/A 02/01/2013 N 28,~~439~~390,~~361~~411.0538 28,~~390~~336,~~411~~875.3884 0910/01/2003 850201103 N/A 04/01/2013 N 22,~~885~~858,~~490~~554.6112 22,~~858~~827,~~554~~306.1272 0910/01/2003 700201004 N/A 01/01/2013 N 21,~~583~~564,~~639~~047.8935 21,~~564~~540,~~047~~864.3527 0910/01/2003 700200785 N/A 03/01/2013 N 20,~~726~~713,~~938~~686.8859 20,~~713~~696,~~686~~297.5942 0910/01/2003 700200793 N/A 05/01/2012 N 19,~~700~~689,~~016~~807.8316 19,~~689~~675,~~807~~162.1676 0910/01/2003 700200781 N/A 04/01/2007 N 17,~~053~~040,~~332~~337.6534 17,~~040~~027,~~337~~255.3493 0910/01/2003 850201123 N/A 02/01/2013 N 16,~~838~~812,~~105~~800.5322 16,~~812~~784,~~800~~879.2276 0910/01/2003 310900430 N/A 12/01/2012 N 16,~~873~~859,~~803~~454.9160 16,~~859~~842,~~454~~168.6037 0910/01/2003 700200940 N/A 11/01/2012 N 15,~~786~~764,~~935~~367.6731 15,~~764~~739,~~367~~178.3143 0910/01/2003 600872201 N/A 12/01/2017 N 15,~~519~~460,~~914~~108.3052 15,~~460~~397,~~108~~907.5262 09/01/2003 600872245 N/A 03/01/2013 N 15,~~430~~417,~~848~~842.1335 15,~~417~~402,~~842~~173.3536 0810/01/2003 600872202 N/A 12/01/2012 N 15,~~078~~064,~~758~~782.4262 15,~~064~~048,~~782~~322.6283 09/01/2003 600872203 N/A 02/01/2013 N 14,~~687~~675,~~853~~125.6479 14,~~675~~659,~~125~~890.7951 09/01/2003 700201046 N/A 09/01/2012 N 14,~~459~~448,~~188~~364.7774 14,~~448~~434,~~364~~801.7458 0910/01/2003 310901032 N/A 03/01/2013 N 13,~~138~~126,~~072~~354.2317 13,~~126~~112,~~354~~447.1779 0910/01/2003 600872204 N/A 02/01/2013 N 12,~~914~~902,~~910~~145.2015 12,~~902~~887,~~145~~363.1526 09/01/2003 600872256 N/A 03/01/2013 N 12,~~329~~309,~~179~~569.0791 12,~~309~~287,~~569~~628.9143 0810/01/2003 310900945 N/A 01/01/2013 N 11,~~919~~908,~~111~~747.9698 11,~~908~~896,~~747~~345.9866 0910/01/2003 310901029 N/A 02/01/2013 N 11,~~640~~623,~~662~~639.8302 11,~~623~~604,~~639~~758.0275 0910/01/2003 310900924 N/A 01/01/2013 N 11,~~577~~567,~~877~~810.7447 11,~~567~~555,~~810~~763.4722 0910/01/2003 600872205 N/A 02/01/2013 N 11,500,000.00 11,500,000.00 09/01/2003 310900962 N/A 01/01/2013 N 11,~~117~~106,~~252~~439.1115 11,~~106~~093,~~439~~862.1527 0910/01/2003 600872206 N/A 12/01/2012 N 10,~~408~~397,~~666~~985.7950 10,~~397~~385,~~985~~709.5075 09/01/2003 850201101 N/A 04/01/2013 N 9,~~953~~942,~~277~~151.0575 9,~~942~~929,~~151~~631.7599 09/01/2003 850201024 N/A 01/01/2010 N 9,915,000.00 9,915,000.00 0910/01/2003 850201029 N/A 02/01/2010 N 9,873,540.00 9,873,540.00 0910/01/2003 600872207 N/A 02/01/2013 N 9,~~043~~035,~~938~~653.6465 9,~~035~~025,~~653~~879.6528 09/01/2003 600872208 N/A 01/01/2023 N 8,~~969~~951,~~156~~202.9275 8,~~951~~931,~~202~~566.7523 09/01/2003 600872209 N/A 04/01/2013 N 8,~~962~~953,~~523~~724.8972 8,~~953~~943,~~724~~533.7288 09/01/2003 850201027 N/A 09/01/2013 N 8,~~946~~938,~~173~~281.1422 8,~~938~~928,~~281~~879.22 0910/01/2003 310901023 N/A 01/01/2023 N 8,~~866~~847,~~051~~599.8493 8,~~847~~827,~~599~~554.9354 0910/01/2003 850201074 N/A 03/01/2013 N 8,~~705~~696,~~418~~906.0401 8,~~696~~687,~~906~~032.0144 0910/01/2003 310900023 N/A 01/01/2013 N 8,~~508~~498,~~663~~259.6775 8,~~498~~486,~~259~~258.7529 0910/01/2003 700201058 N/A 03/01/2013 N 8,~~512~~504,~~926~~923.8861 8,~~504~~495,~~923~~551.6147 0910/01/2003 600872210 N/A 01/01/2013 N 8,~~237~~229,~~934~~804.0849 8,~~229~~220,~~804~~381.4943 09/01/2003 600872211 N/A 01/01/2013 N 7,~~549~~542,~~297~~816.6696 7,~~542~~535,~~816~~034.9689 09/01/2003 600872251 N/A 06/01/2012 N 7,500,000.00 7,500,000.00 0910/01/2003 850201064 N/A 03/01/2013 N 7,~~435~~423,~~589~~010.1082 7,~~423~~409,~~010~~104.8235 0910/01/2003 310900953 N/A 02/01/2013 N 7,~~440~~431,~~394~~399.14 7,~~431~~421,~~399~~012.1401 0910/01/2003 310900967 N/A 12/01/2012 N 7,~~435~~428,~~949~~480.9092 7,~~428~~419,~~480~~854.9243 0910/01/2003 600872212 N/A 02/01/2013 N 7,~~087~~077,~~392~~751.2008 7,~~077~~066,~~751~~903.0806 09/01/2003 600872213 N/A 11/01/2012 N 7,~~047~~042,~~773~~688.6335 7,~~042~~036,~~688~~253.3501 09/01/2003 700200963 N/A 12/01/2012 N 6,~~946~~940,~~805~~728.2756 6,~~940~~933,~~728~~463.5666 0910/01/2003 700200989 N/A 01/01/2013 N 6,~~746~~739,~~351~~488.7389 6,~~739~~731,~~488~~202.8977 0910/01/2003 600872246 N/A 02/01/2013 N 6,~~618~~610,~~723~~122.4703 6,~~610~~600,~~122~~349.0363 0809/01/2003 600872214 N/A 12/01/2012 N 6,~~562~~551,~~276~~673.3208 6,~~551~~540,~~673~~112.0833 09/01/2003 850200985 N/A 01/01/2010 N 6,250,000.00 6,250,000.00 0910/01/2003 850201025 N/A 01/01/2010 N 6,170,000.00 6,170,000.00 0910/01/2003 850200836 N/A 04/01/2015 N 5,~~953~~941,~~142~~808.1131 5,~~941~~929,~~808~~329.3150 0910/01/2003 600872257 N/A 02/01/2013 N 5,~~949~~941,~~574~~872.4934 5,~~941~~933,~~872~~114.34 0810/01/2003 600872215 N/A 12/01/2012 N 5,~~927~~918,~~387~~690.3570 5,~~918~~909,~~690~~040.7002 09/01/2003 600872216 N/A 12/01/2012 N 5,~~828~~820,~~597~~045.4877 5,~~820~~810,~~045~~555.7793 09/01/2003 600872217 N/A 02/05/2013 N 5,~~749~~742,~~848~~144.4022 5,~~742~~733,~~144~~448.2220 09/05/2003 850201036 N/A 02/01/2010 N 5,700,000.00 5,700,000.00 0910/01/2003 850201033 N/A 02/01/2013 N 5,500,000.00 5,500,000.00 0910/01/2003 600872218 N/A 02/01/2013 N 5,~~465~~460,~~647~~552.4565 5,~~460~~454,~~552~~568.6526 0809/01/2003 310901044 N/A 02/01/2013 N 5,~~465~~460,~~579~~472.9862 5,~~460~~454,~~472~~477.6218 0910/01/2003 600872252 N/A 03/01/2013 N 5,~~263~~255,~~220~~747.4996 5,~~255~~248,~~747~~236.9607 0910/01/2003 600872219 N/A 09/01/2012 N 5,~~148~~144,~~301~~023.7782 5,~~144~~138,~~023~~825.8239 09/01/2003 310900955 N/A 12/01/2012 N 4,~~942~~935,~~753~~942.3399 4,~~935~~928,~~942~~290.9953 0910/01/2003 600872220 N/A 12/01/2022 N 4,~~910~~899,~~862~~963.4250 4,~~899~~888,~~963~~239.5062 09/01/2003 310900928 N/A 01/01/2013 N 4,~~794~~790,~~123~~217.6602 4,~~790~~785,~~217~~457.0272 0910/01/2003 600872221 N/A 03/01/2013 N 4,~~479~~475,~~597~~752.7490 4,~~475~~471,~~752~~143.9052 09/01/2003 850201106 N/A 02/01/2013 N 4,~~457~~450,~~145~~447.5710 4,~~450~~443,~~447~~056.1039 0910/01/2003 700200918 N/A 11/01/2012 N 4,~~461~~457,~~138~~208.9944 4,~~457~~452,~~208~~514.4471 0910/01/2003 410900177 N/A 01/01/2008 N 4,~~380~~374,~~382~~396.0940 4,~~374~~367,~~396~~663.4039 0910/01/2003 600872222 N/A 12/01/2012 N 4,~~350~~345,~~936~~119.4269 4,~~345~~338,~~119~~542.6944 09/01/2003 310900981 N/A 01/01/2013 N 4,~~338~~332,~~279~~734.7662 4,~~332~~326,~~734~~407.6243 0910/01/2003 850201065 N/A 03/01/2013 N 4,~~279~~275,~~712~~870.1574 4,~~275~~271,~~870~~319.7443 0910/01/2003 850201044 N/A 02/01/2013 N 4,~~154~~151,~~726~~010.7932 4,~~151~~146,~~010~~598.3281 0910/01/2003 850201102 N/A 12/01/2010 N 43,~~008~~971,~~268~~438.8667 3,~~971~~933,~~438~~862.6780 0910/01/2003 310900977 N/A 02/01/2013 N 3,~~943~~917,~~920~~993.2295 3,~~917~~891,~~993~~356.9580 0910/01/2003 850201069 N/A 03/01/2013 N 3,~~980~~976,~~108~~320.4614 3,~~976~~971,~~320~~897.1429 0910/01/2003 600872253 N/A 03/01/2013 N 3,~~977~~973,~~741~~229.9843 3,~~973~~968,~~229~~696.4334 0910/01/2003 310901037 N/A 03/01/2013 N 3,~~971~~965,~~505~~975.2735 3,~~965~~959,~~975~~788.3504 0910/01/2003 850201012 N/A 01/01/2013 N 3,~~934~~925,~~341~~208.5180 3,~~925~~915,~~208~~458.8087 0910/01/2003 600872247 N/A 01/01/2013 N 3,~~773~~769,~~420~~986.7786 3,~~769~~765,~~986~~926.8626 0810/01/2003 600872223 N/A 12/01/2012 N 3,~~576~~573,~~292~~667.3582 3,~~573~~570,~~667~~367.8211 09/01/2003 310900921 N/A 01/01/2015 N 3,~~482~~464,~~114~~906.0332 3,~~464~~447,~~906~~605.3240 0910/01/2003 850201109 N/A 02/01/2013 N 3,~~466~~461,~~668~~458.7785 3,~~461~~455,~~458~~710.8552 0910/01/2003 310900914 N/A 11/01/2012 N 3,~~454~~449,~~656~~871.5705 3,~~449~~444,~~871~~495.0583 0910/01/2003 850201042 N/A 02/01/2018 N 3,~~347~~335,~~481~~640.9180 3,~~335~~323,~~640~~209.8082 0910/01/2003 600872254 N/A 01/01/2013 N 3,~~374~~370,~~411~~686.4249 3,~~370~~366,~~686~~943.4996 0910/01/2003 850200984 N/A 01/01/2010 N 3,319,000.00 3,319,000.00 0809/01/2003 600872224 N/A 01/01/2013 N 3,~~298~~295,~~531~~807.1971 3,~~295~~292,~~807~~502.7108 09/01/2003 600872225 N/A 12/01/2012 N 3,~~272~~269,~~447~~246.7664 3,~~269~~265,~~246~~526.6422 09/01/2003 600872226 N/A 02/05/2013 N 3,~~172~~168,~~763~~592.4653 3,~~168~~163,~~592~~865.5354 09/05/2003 310900915 N/A 12/01/2012 N 3,~~177~~175,~~686~~182.5796 3,~~175~~172,~~182~~101.9608 0910/01/2003 310900966 N/A 01/01/2013 N 3,~~118~~115,~~394~~612.0573 3,~~115~~112,~~612~~306.7367 0910/01/2003 600872227 N/A 02/01/2013 N 2,~~983~~980,~~336~~946.7806 2,~~980~~978,~~946~~021.0656 09/01/2003 410901035 N/A 02/01/2013 N 2,~~975~~971,~~105~~313.6526 2,~~971~~966,~~313~~986.2632 0910/01/2003 600872228 N/A 02/01/2013 N 2,~~969~~964,~~055~~214.5791 2,~~964~~958,~~214~~868.9118 09/01/2003 600872229 N/A 01/01/2013 N 2,~~970~~966,~~187~~197.6028 2,~~966~~961,~~197~~692.2884 09/01/2003 600872230 N/A 01/01/2013 N 2,~~871~~867,~~181~~324.3504 2,~~867~~862,~~324~~969.0475 09/01/2003 310900956 N/A 12/01/2017 N 2,~~846~~836,~~313~~552.9098 2,~~836~~826,~~552~~247.9807 0910/01/2003 850201010 N/A 01/01/2013 N 2,~~856~~853,~~311~~937.5572 2,~~853~~851,~~937~~061.7274 0910/01/2003 600872255 N/A 01/01/2013 N 2,~~855~~853,~~660~~183.5178 2,~~853~~850,~~183~~217.7891 0910/01/2003 600872231 N/A 04/01/2013 N 2,~~785~~781,~~328~~855.7921 2,~~781~~777,~~855~~879.2117 09/01/2003 890901016 N/A 02/01/2014 N 2,~~776~~773,~~765~~225.2972 2,~~773~~769,~~225~~187.7224 0910/01/2003 310900939 N/A 12/01/2017 N 2,~~724~~714,~~015~~585.4386 2,~~714~~704,~~585~~642.8661 0910/01/2003 600872232 N/A 01/01/2013 N 2,~~722~~718,~~226~~499.5771 2,~~718~~714,~~499~~309.7117 09/01/2003 410900188 N/A 02/01/2008 N 2,~~676~~673,~~836~~284.9320 2,~~673~~669,~~284~~266.2002 0910/01/2003 600872233 N/A 12/01/2012 N 2,~~660~~658,~~575~~859.0341 2,~~658~~656,~~859~~608.4116 09/01/2003 850201006 N/A 01/01/2013 N 2,~~574~~571,~~826~~470.1899 2,~~571~~567,~~470~~658.9974 0910/01/2003 620901030 N/A 01/01/2010 N 2,~~483~~481,~~493~~388.6097 2,~~481~~478,~~388~~852.9783 0910/01/2003 850201041 N/A 02/01/2013 N 2,~~445~~436,~~313~~361.2684 2,~~436~~427,~~361~~005.8498 0910/01/2003 620900926 N/A 12/01/2012 N 2,~~431~~429,~~774~~700.0474 2,~~429~~427,~~700~~204.7485 0910/01/2003 700200896 N/A 10/01/2012 N 2,~~405~~404,~~879~~181.7607 2,~~404~~402,~~181~~014.0790 0910/01/2003 410900993 N/A 02/01/2013 N 2,~~379~~376,~~797~~711.8005 2,~~376~~373,~~711~~202.0562 0910/01/2003 310900989 N/A 01/01/2013 N 2,~~382~~380,~~446~~156.0886 2,~~380~~377,~~156~~486.8636 0910/01/2003 310900996 N/A 01/01/2013 N 2,~~358~~356,~~858~~786.2916 2,~~356~~354,~~786~~313.1622 0910/01/2003 310900933 N/A 12/01/2017 N 2,~~331~~322,~~104~~534.1350 2,~~322~~313,~~534~~569.5045 0910/01/2003 410900992 N/A 02/01/2013 N 2,~~305~~303,~~920~~021.8522 2,~~303~~299,~~021~~702.2283 0910/01/2003 600872234 N/A 01/01/2023 N 2,~~266~~261,~~186~~535.7615 2,~~261~~256,~~535~~469.1589 09/01/2003 310900893 N/A 11/01/2012 N 2,~~270~~267,~~299~~166.6244 2,~~267~~263,~~166~~644.4447 0910/01/2003 610900975 N/A 01/01/2018 N 2,~~247~~239,~~281~~877.1674 2,~~239~~232,~~877~~022.7498 0910/01/2003 600872235 N/A 12/01/2012 N 2,~~251~~244,~~010~~980.1419 2,~~244~~238,~~980~~548.1997 09/01/2003 410900968 N/A 02/01/2013 N 2,~~256~~254,369.7718 2,~~254~~251,~~369~~988.1896 0910/01/2003 310900976 N/A 01/01/2013 N 2,~~196~~181,~~725~~941.5951 2,~~181~~166,~~941~~776.5106 0910/01/2003 310900997 N/A 01/01/2013 N 2,~~227~~224,~~676~~689.9280 2,~~224~~221,~~689~~316.8047 0910/01/2003 310900987 N/A 01/01/2013 N 2,~~207~~205,~~957~~715.7427 2,~~205~~203,~~715~~133.2742 0910/01/2003 620901010 N/A 02/01/2013 N 2,~~180~~177,~~917~~983.0071 2,~~177~~174,~~983~~675.7142 0910/01/2003 310901021 N/A 01/01/2013 N 2,~~181~~178,~~114~~620.6254 2,~~178~~175,~~620~~754.5486 0910/01/2003 410900187 N/A 02/01/2008 N 2,~~131~~128,~~526~~691.1677 2,~~128~~125,~~691~~487.7734 0910/01/2003 310900938 N/A 11/01/2012 N 2,~~125~~122,~~395~~847.9769 2,~~122~~119,~~847~~892.6968 0910/01/2003 310900954 N/A 11/01/2012 N 2,~~083~~081,~~156~~480.8471 2,~~081~~079,~~480~~428.7126 09/01/2003 600872236 N/A 10/01/2012 N 2,~~080~~078,~~128~~293.3794 2,~~078~~076,~~293~~102.9447 09/01/2003 850201079 N/A 04/01/2013 N 1,~~992~~990,~~056~~204.9312 1,~~990~~988,~~204~~029.1294 0911/01/2003 600872237 N/A 01/01/2013 N 1,~~985~~984,~~982~~170.3452 1,~~984~~982,~~170~~029.5241 09/01/2003 310900990 N/A 01/01/2013 N 1,~~980~~977,~~477~~871.0449 1,~~977~~974,~~871~~917.4911 0910/01/2003 600872238 N/A 01/01/2013 N 1,~~980~~977,~~381~~761.5212 1,~~977~~974,~~761~~793.1255 09/01/2003 310900917 N/A 11/01/2012 N 1,~~982~~980,~~328~~532.3365 1,~~980~~978,~~532~~403.6582 0910/01/2003 310901022 N/A 01/01/2023 N 1,~~969~~965,~~608~~412.5773 1,~~965~~960,~~412~~872.7330 0910/01/2003 310901004 N/A 01/01/2018 N 1,~~932~~930,~~644~~365.2580 1,~~930~~927,~~365~~717.8017 0910/01/2003 310900952 N/A 11/01/2012 N 1,~~874~~872,~~982~~336.83 1,~~872~~869,~~336~~375.8396 0910/01/2003 310900925 N/A 10/01/2012 N 1,~~874~~872,~~764~~364.9585 1,~~872~~869,~~364~~621.8536 0910/01/2003 600872239 N/A 12/01/2017 N 1,~~846~~839,~~617~~983.6720 1,~~839~~833,~~983~~022.2000 09/01/2003 410901042 N/A 03/01/2008 N 1,~~841~~839,~~438~~820.1262 1,~~839~~837,~~820~~893.6237 0910/01/2003 410900999 N/A 03/01/2013 N 1,~~787~~785,~~637~~245.8367 1,~~785~~782,~~245~~547.6723 0910/01/2003 410901028 N/A 02/01/2013 N 1,~~789~~787,~~340~~782.8836 1,~~787~~785,~~782~~919.36 0910/01/2003 310900947 N/A 01/01/2013 N 1,~~748~~747,~~971~~583.3951 1,~~747~~745,~~583~~879.5179 0910/01/2003 410901046 N/A 02/01/2013 N 1,~~665~~664,~~583~~227.2818 1,~~664~~662,~~227~~575.1880 0910/01/2003 620901002 N/A 02/01/2013 N 1,~~640~~639,~~459~~074.9352 1,~~639~~637,~~074~~404.5256 0910/01/2003 600872240 N/A 02/01/2013 N 1,~~590~~588,~~297~~869.2935 1,~~588~~587,~~869~~176.3503 09/01/2003 310900918 N/A 12/01/2012 N 1,~~514~~513,~~800~~666.3493 1,~~513~~512,~~666~~250.9300 0910/01/2003 310900998 N/A 01/01/2013 N 1,~~490~~489,~~441~~233.2612 1,~~489~~487,~~233~~759.1208 0910/01/2003 410901019 N/A 02/01/2013 N 1,~~487~~485,~~293~~349.35 1,~~485~~483,~~349~~143.3546 0910/01/2003 410901033 N/A 01/01/2013 N 1,~~485~~483,~~523~~595.9562 1,~~483~~481,~~595~~402.6277 0910/01/2003 310900944 N/A 12/01/2012 N 1,~~474~~471,~~609~~517.3697 1,~~471~~468,~~517~~161.9743 0910/01/2003 600872241 N/A 02/01/2013 N 1,~~451~~449,~~146~~843.2930 1,~~449~~448,~~843~~298.3015 09/01/2003 600872242 N/A 02/01/2013 N 1,~~437~~435,~~143~~158.0244 1,~~435~~432,~~158~~932.4431 09/01/2003 310900907 N/A 10/01/2012 N 1,~~437~~436,~~389~~244.3602 1,~~436~~434,~~244~~836.0263 0910/01/2003 600872243 N/A 02/01/2013 N 1,~~391~~390,~~510~~260.1874 1,~~390~~388,~~260~~779.7409 09/01/2003 410901018 N/A 02/01/2013 N 1,~~388~~386,~~008~~169.4678 1,~~386~~384,~~169~~089.7837 0910/01/2003 310900943 N/A 12/01/2012 N 1,~~390~~389,~~449~~382.0676 1,~~389~~388,~~382~~059.7663 0910/01/2003 310900878 N/A 11/01/2012 N 1,~~276~~273,~~327~~779.8933 1,~~273~~270,~~779~~986.3352 0910/01/2003 410901052 N/A 03/01/2013 N 1,~~191~~190,~~686~~076.1421 1,~~190~~188,~~076~~263.2175 0910/01/2003 600872248 N/A 12/01/2012 N 1,~~186~~184,~~170~~523.2360 1,~~184~~182,~~523~~676.6019 0810/01/2003 410901031 N/A 02/01/2013 N 1,~~165~~163,~~077~~560.9089 1,~~163~~161,~~560~~838.8908 0910/01/2003 600872244 N/A 02/01/2013 N 1,~~110~~108,~~069~~536.0816 1,~~108~~106,~~536~~816.1666 09/01/2003 310900988 N/A 12/01/2012 N ~~989,376.33~~ 988,125.34 09986,693.50 10/01/2003 ~~Totals~~Total 1,~~206~~205,~~998~~812,~~114~~420.4161 1,~~205~~204,~~812~~471,~~420~~030.6149

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

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 10/14/2003 0 $0.00 0 $0.00 09/15/2003 0 $0.00 0 $0.00 08/13/2003 0 $0.00 0 $0.00 07/14/2003 0 $0.00 0 $0.00 06/13/2003 0 $0.00 0 $0.00 05/13/2003 0 $0.00 0 $0.00

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

Delinquency Loan Detail Offering # of Current Outstanding Status of Loan Number Document Months Paid Through P & I P & I Mortgage Cross Delinq. Date Advances Advances** Loan(1) Reference 600872249 1 0 09/01/2003 323,062.50 323,062.50 B 510901041 2 0 09/07/2003 397,990.83 397,990.83 A 600872201 16 0 09/01/2003 125,973.85 125,973.85 B 600872202 18 0 09/01/2003 88,519.67 88,519.67 A 600872203 19 0 09/01/2003 88,121.74 88,121.74 B 600872204 22 0 09/01/2003 73,164.10 73,164.10 A 600872205 27 0 09/01/2003 52,133.33 52,133.33 B 600872206 29 0 09/01/2003 58,373.49 58,373.49 B 850201101 30 0 09/01/2003 52,702.63 52,702.63 A 600872207 33 0 09/01/2003 52,994.91 52,994.91 B 600872208 34 0 09/01/2003 66,928.71 66,928.71 B 600872209 35 0 09/01/2003 50,482.60 50,482.60 B 600872210 41 0 09/01/2003 46,868.67 46,868.67 B 600872211 42 0 09/01/2003 45,621.87 45,621.87 B 600872212 47 0 09/01/2003 45,411.04 45,411.04 B 600872213 48 0 09/01/2003 45,874.39 45,874.39 B 600872246 51 0 09/01/2003 42,823.02 42,823.02 B 600872214 52 0 09/01/2003 38,750.20 38,750.20 B 600872215 57 0 09/01/2003 36,876.66 36,876.66 B 600872216 58 0 09/01/2003 36,262.05 36,262.05 B 600872217 59 0 09/05/2003 37,119.64 37,119.64 B 600872218 62 0 09/01/2003 31,785.51 31,785.51 B 600872219 65 0 09/01/2003 31,990.22 31,990.22 B 600872220 67 0 09/01/2003 34,753.71 34,753.71 B 600872221 69 0 09/01/2003 26,838.95 26,838.95 B 600872222 73 0 09/01/2003 28,375.27 28,375.27 B 600872223 84 0 09/01/2003 23,045.22 23,045.22 B 850200984 90 0 09/01/2003 13,497.27 13,497.27 A 600872224 91 0 09/01/2003 20,251.58 20,251.58 B 600872225 92 0 09/01/2003 18,758.96 18,758.96 B 600872226 93 0 09/05/2003 20,675.58 20,675.58 B 600872227 96 0 09/01/2003 18,475.11 18,475.11 B 600872228 98 0 09/01/2003 19,723.18 19,723.18 B 600872229 99 0 09/01/2003 19,236.55 19,236.55 B 600872230 100 0 09/01/2003 18,595.34 18,595.34 B 600872231 104 0 09/01/2003 18,418.51 18,418.51 B 600872232 107 0 09/01/2003 17,465.88 17,465.88 B 600872233 109 0 09/01/2003 17,938.52 17,938.52 B 600872234 120 0 09/01/2003 16,674.47 16,674.47 B 600872235 123 0 09/01/2003 17,487.75 17,487.75 B 310900954 132 0 09/01/2003 12,893.49 12,893.49 B 600872236 133 0 09/01/2003 12,565.63 12,565.63 B 600872237 135 0 09/01/2003 11,698.19 11,698.19 B 600872238 137 0 09/01/2003 12,922.29 12,922.29 B 600872239 143 0 09/01/2003 15,731.79 15,731.79 B 600872240 150 0 09/01/2003 9,399.34 9,399.34 B 600872241 156 0 09/01/2003 8,576.90 8,576.90 B 600872242 157 0 09/01/2003 9,138.81 9,138.81 B 600872243 159 0 09/01/2003 8,224.41 8,224.41 B 600872244 166 0 09/01/2003 7,058.95 7,058.95 B Totals 50 2,328,253.28 2,328,253.28

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date 600872249 75,000,000.00 0.00 510901041 70,000,000.00 0.00 600872201 15,460,108.52 0.00 600872202 15,064,782.62 0.00 600872203 14,675,125.79 0.00 600872204 12,902,145.15 0.00 600872205 11,500,000.00 0.00 600872206 10,397,985.50 0.00 850201101 9,942,151.75 0.00 600872207 9,035,653.65 0.00 600872208 8,951,202.75 0.00 600872209 8,953,724.72 0.00 600872210 8,229,804.49 0.00 600872211 7,542,816.96 0.00 600872212 7,077,751.08 0.00 600872213 7,042,688.35 0.00 600872246 6,610,122.03 0.00 600872214 6,551,673.08 0.00 600872215 5,918,690.70 0.00 600872216 5,820,045.77 0.00 600872217 5,742,144.22 0.00 600872218 5,460,552.65 0.00 600872219 5,144,023.82 0.00 600872220 4,899,963.50 0.00 600872221 4,475,752.90 0.00 600872222 4,345,119.69 0.00 600872223 3,573,667.82 0.00 850200984 3,319,000.00 0.00 600872224 3,295,807.71 0.00 600872225 3,269,246.64 0.00 600872226 3,168,592.53 0.00 600872227 2,980,946.06 0.00 600872228 2,964,214.91 0.00 600872229 2,966,197.28 0.00 600872230 2,867,324.04 0.00 600872231 2,781,855.21 0.00 600872232 2,718,499.71 0.00 600872233 2,658,859.41 0.00 600872234 2,261,535.15 0.00 600872235 2,244,980.19 0.00 310900954 2,081,480.71 0.00 600872236 2,078,293.94 0.00 600872237 1,984,170.52 0.00 600872238 1,977,761.12 0.00 600872239 1,839,983.20 0.00 600872240 1,588,869.37 0.00 600872241 1,449,843.30 0.00 600872242 1,435,158.44 0.00 600872243 1,390,260.73 0.00 600872244 1,108,536.16 0.00 Totals 404,749,113.84 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 (5 loans) 625,874.50 625,874.50 111,228,079.52 0.00 Total for Status Code = B (45 loans) 1,702,378.78 1,702,378.78 293,521,034.32 0.00

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

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