8-K 1 mdc03tp9_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.: 333-83986-13 Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates, Series 2003-TOP9 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2120415 54-2120416 54-2120417 (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 a distribution was made to holders of Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates, Series 2003-TOP9. 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-TOP9 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. Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-TOP9 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-TOP9, relating to the October 14, 2003 distribution. Wells Fargo Bank Minnesota, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045 Morgan Stanley Dean Witter Capital I, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-TOP9 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 STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 10 Mortgage Loan Detail 11 - 15 Principal Prepayment Detail 16 Historical Detail 17 Delinquency Loan Detail 18 Specially Serviced Loan Detail 19 - 20 Modified Loan Detail 21 Liquidated Loan Detail 22 Depositor Morgan Stanley Dean Witter Capital I, Inc. 1585 Broadway New York, NY 10036 Contact: General Information Number Phone Number : (212) 761-4700 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 Ex 333 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the 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 61746WYZ7 3.980000% 318,748,000.00 ~~312~~311,~~213~~197,~~955~~745.6919 1,~~016~~136,~~210~~183.5026 A-2 61746WZA1 4.740000% 610,834,000.00 610,834,000.00 0.00 B 61746WZB9 4.860000% 32,333,000.00 32,333,000.00 0.00 C 61746WZC7 4.990000% 35,028,000.00 35,028,000.00 0.00 D 61746WZD5 5.120000% 12,125,000.00 12,125,000.00 0.00 E 61746WZJ2 5.~~851012~~691132% 14,819,000.00 14,819,000.00 0.00 F 61746WZK9 65.~~061012~~901132% 6,737,000.00 6,737,000.00 0.00 G 61746WZL7 6.~~331012~~171132% 5,388,000.00 5,388,000.00 0.00 H 61746WZM5 6.000000% 10,778,000.00 10,778,000.00 0.00 J 61746WZN3 6.000000% 4,042,000.00 4,042,000.00 0.00 K 61746WZP8 6.000000% 5,389,000.00 5,389,000.00 0.00 L 61746WZQ6 6.000000% 5,389,000.00 5,389,000.00 0.00 M 61746WZR4 6.000000% 2,694,000.00 2,694,000.00 0.00 N 61746WZS2 6.000000% 2,695,000.00 2,695,000.00 0.00 O 61746WZT0 6.000000% 10,777,825.39 10,777,825.39 0.00 R-III N/A 0.000000% 0.00 0.00 0.00 Totals 1,077,776,825.39 1,~~071~~070,~~242~~226,~~781~~570.0858 1,~~016~~136,~~210~~183.5026

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Ending Balance Subordination Fund Expenses Level(1) A-1 61746WYZ7 1,~~035~~032,~~509~~139.6219 0.00 0.00 2,~~051~~168,~~720~~322.1245 ~~311~~310,~~197~~061,~~745~~561.1993 13.8586% A-2 61746WZA1 2,412,794.30 0.00 0.00 2,412,794.30 610,834,000.00 13.8586% B 61746WZB9 130,948.65 0.00 0.00 130,948.65 32,333,000.00 10.8384% C 61746WZC7 145,658.10 0.00 0.00 145,658.10 35,028,000.00 7.5556% D 61746WZD5 51,733.33 0.00 0.00 51,733.33 12,125,000.00 6.4243% E 61746WZJ2 7270,~~255~~280.1273 0.00 0.00 7270,~~255~~280.1273 14,819,000.00 5.04% F 61746WZK9 3433,~~027~~129.5394 0.00 0.00 3433,~~027~~129.5394 6,737,000.00 4.41% G 61746WZL7 2827,~~426~~708.2438 0.00 0.00 2827,~~426~~708.2438 5,388,000.00 3.9091% H 61746WZM5 53,890.00 0.00 0.00 53,890.00 10,778,000.00 2.90% J 61746WZN3 20,210.00 0.00 0.00 20,210.00 4,042,000.00 2.52% K 61746WZP8 26,945.00 0.00 0.00 26,945.00 5,389,000.00 2.0102% L 61746WZQ6 26,945.00 0.00 0.00 26,945.00 5,389,000.00 1.51% M 61746WZR4 13,470.00 0.00 0.00 13,470.00 2,694,000.00 1.26% N 61746WZS2 13,475.00 0.00 0.00 13,475.00 2,695,000.00 1.01% O 61746WZT0 53,889.13 0.00 0.00 53,889.13 10,777,825.39 0.00% R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00% Totals 4,~~120~~113,~~177~~216.0275 0.00 0.00 5,~~136~~249,~~387~~400.5201 1,~~070~~069,~~226~~090,~~570~~387.5832

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 61746WZG8 0.~~158658~~145075% 1,077,776,825.39 1,~~077~~070,~~776~~226,~~825~~570.3958 X-2 61746WZH6 1.~~679342~~523789% 993,173,000.00 993,173,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 61746WZG8 ~~141~~129,~~634~~385.5159 0.00 ~~141~~129,~~634~~385.5159 1,~~070~~069,~~226~~090,~~570~~387.5832 X-2 61746WZH6 1,~~389~~261,~~897~~155.3016 0.00 1,~~389~~261,~~897~~155.3016 993,173,000.00 (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 Prepayment Realized Loss/ Ending Beginning Principal Interest Penalties Additional Trust Balance Class CUSIP Balance Distribution Distribution Fund Expenses A-1 61746WYZ7 ~~979~~976.~~50090884~~31277746 3.~~18813138~~56451887 3.~~24867802~~23810405 0.00000000 0.00000000 ~~976~~972.~~31277746~~74825859 A-2 61746WZA1 1,000.00000000 0.00000000 3.95000000 0.00000000 0.00000000 1,000.00000000 B 61746WZB9 1,000.00000000 0.00000000 4.05000000 0.00000000 0.00000000 1,000.00000000 C 61746WZC7 1,000.00000000 0.00000000 4.15833333 0.00000000 0.00000000 1,000.00000000 D 61746WZD5 1,000.00000000 0.00000000 4.26666639 0.00000000 0.00000000 1,000.00000000 E 61746WZJ2 1,000.00000000 0.00000000 4.~~87584317~~74260949 0.00000000 0.00000000 1,000.00000000 F 61746WZK9 1,000.00000000 0.00000000 54.~~05084311~~91761021 0.00000000 0.00000000 1,000.00000000 G 61746WZL7 1,000.00000000 0.00000000 5.~~27584261~~14260950 0.00000000 0.00000000 1,000.00000000 H 61746WZM5 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 J 61746WZN3 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 K 61746WZP8 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 L 61746WZQ6 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 M 61746WZR4 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 N 61746WZS2 1,000.00000000 0.00000000 5.00000000 0.00000000 0.00000000 1,000.00000000 O 61746WZT0 1,000.00000000 0.00000000 5.00000028 0.00000000 0.00000000 1,000.00000000 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 61746WZG8 ~~993~~992.~~93747930~~99460275 0.~~13141358~~12004859 0.00000000 ~~992~~991.~~99460275~~94041116 X-2 61746WZH6 1,000.00000000 1.~~39945135~~26982425 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~651~~754,~~788~~722.2777 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances 0.00 paid from general collections Current Period Accrued Servicing Fees 41,726.02 Less Delinquent Servicing Fees 4,926.24 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 6,869.33 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 43,669.11

~~Servicing~~Certificate ~~Fee~~Interest ~~Summary~~Reconciliation ~~Current~~Class ~~Period~~ Accrued ~~Servicing~~Net ~~Fees~~Aggregate 42Previously Distributable Distributable Certificate Prepayment Realized Unpaid Interest Certificate Certificate Remaining Interest Interest Losses/ (including Interest Interest Interest Unpaid Shortfall Expense Losses interest thereon) Adjustment Distribution Interest A-1 1,~~839~~032,139.2919 ~~Less~~0.00 ~~Delinquent~~0.00 ~~Servicing~~0.00 ~~Fees~~1,032,139.19 60.00 1,~~869~~032,139.19 0.00 A-2 2,412,794.30 0.00 0.00 0.00 2,412,794.30 0.00 2,412,794.30 0.00 X-1 129,385.59 0.00 0.00 0.00 129,385.59 0.00 129,385.59 0.00 X-2 1,261,155.16 0.00 0.00 0.00 1,261,155.16 0.00 1,261,155.16 0.00 B 130,948.65 0.00 0.00 0.00 130,948.65 0.00 130,948.65 0.00 C 145,658.10 0.00 0.00 0.00 145,658.10 0.00 145,658.10 0.00 D 51,733.33 ~~Less~~0.00 ~~Reductions~~0.00 to0.00 ~~Servicing~~51,733.33 ~~Fees~~0.00 51,733.33 0.00 ~~Plus~~E ~~Servicing~~70,280.73 ~~Fees~~0.00 ~~for~~0.00 ~~Delinquent~~0.00 ~~Payments~~70,280.73 ~~Received~~0.00 470,~~526~~280.2173 ~~Plus~~0.00 ~~Adjustments~~F ~~for~~33,129.94 ~~Prior~~0.00 ~~Servicing~~0.00 ~~Calculation~~0.00 33,129.94 0.00 33,129.94 0.00 G 27,708.38 0.00 0.00 0.00 27,708.38 0.00 27,708.38 0.00 H 53,890.00 0.00 0.00 0.00 53,890.00 0.00 53,890.00 0.00 J 20,210.00 0.00 0.00 0.00 20,210.00 0.00 20,210.00 0.00 K 26,945.00 0.00 0.00 0.00 26,945.00 0.00 26,945.00 0.00 L 26,945.00 0.00 0.00 0.00 26,945.00 0.00 26,945.00 0.00 M 13,470.00 0.00 0.00 0.00 13,470.00 0.00 13,470.00 0.00 N 13,475.00 0.00 0.00 0.00 13,475.00 0.00 13,475.00 0.00 O 53,889.13 0.00 0.00 0.00 53,889.13 0.00 53,889.13 0.00 Total ~~Servicing~~5,503,757.50 ~~Fees~~0.00 ~~Collected~~0.00 400.00 5,~~496~~503,757.1750 0.00 5,503,757.50 0.00

~~Certificate~~Other ~~Interest~~Required ~~Reconciliation~~Information ~~Class~~Available ~~Accrued~~Distribution ~~Net~~Amount ~~Aggregate Previously Distributable Distributable Certificate Prepayment Realized Unpaid Interest Certificate Certificate Remaining Interest Interest Losses/~~ (~~including Interest Interest Interest Unpaid Shortfall Expense Losses interest thereon~~1) ~~Adjustment Distribution Interest A-1 1~~6,~~035~~639,~~509~~940.6276 ~~0.00~~Principal ~~0.00~~Distribution ~~0.00~~Amount 1,~~035~~136,~~509~~183.6226 ~~0.00~~(a) ~~1,035,509.62~~Principal ~~0.00~~portion ~~A-2~~of ~~2,412,794.30~~Scheduled ~~0.00~~Payments ~~0.00 0.00 2~~1,~~412~~136,~~794~~183.3026 ~~0.00~~and ~~2,412,794.30~~any ~~0.00~~Assumed ~~X-1~~Scheduled ~~141,634.51~~Payments ~~0.00~~(b) ~~0.00~~Principal ~~0.00~~Prepayments ~~141,634.51~~ 0.00 ~~141,634.51~~(c) ~~0.00~~Principal ~~X-2~~Portion ~~1,389,897.30~~of ~~0.00~~Balloon ~~0.00~~Payments 0.00 1(d) Liquidation,~~389,897.30~~ ~~0.00 1~~Condemnation,~~389,897.30~~ ~~0.00 B 130~~Purchase,~~948.65~~ 0.00 ~~0.00~~and ~~0.00~~Insurance ~~130,948.65~~Proceeds ~~0.00~~and ~~130,948.65~~REO ~~0.00~~Income CReceived ~~145,658.10~~on ~~0.00~~a ~~0.00~~Mortgage ~~0.00~~Loan ~~145,658.10~~Aggregate ~~0.00~~Number ~~145,658.10~~of ~~0.00~~Outstanding DMortgage ~~51,733.33~~Loans ~~0.00~~137 ~~0.00~~Aggregate ~~0.00~~Unpaid ~~51,733.33~~Principal ~~0.00~~Balance ~~51,733.33~~of ~~0.00~~the EMortgage 72Loans 1,~~255~~069,126,013.1282 ~~0.00~~Aggregate ~~0.00~~Scheduled ~~0.00~~Principal ~~72,255.12~~Balance ~~0.00~~of ~~72,255.12~~the ~~0.00~~Mortgage FLoans 341,~~027~~069,090,387.5332 ~~0.00~~Interest ~~0.00~~Reserve ~~0.00~~Account ~~34,027.53~~Deposits 0.00 ~~34,027.53~~Withdrawals 0.00 GTotal ~~28,426.24~~Servicing ~~0.00~~and ~~0.00~~Special ~~0.00~~Servicing ~~28,426.24~~Fee ~~0.00~~Paid 2843,~~426~~669.2411 ~~0.00~~Servicing HFee 53paid 43,~~890~~669.0011 ~~0.00~~Special ~~0.00~~Servicing ~~0.00~~Fee ~~53,890.00~~paid 0.00 ~~53,890.00~~Trustee ~~0.00~~Fee JPaid ~~20,210~~838.0034 ~~0.00~~Paying ~~0.00~~Agent ~~0.00~~Fee ~~20,210.00~~Paid ~~0.00 20~~1,~~210~~302.0011 ~~0.00~~(1) KThe ~~26,945.00~~Available ~~0.00~~Distribution ~~0.00~~Amount ~~0.00~~includes ~~26,945.00~~any ~~0.00~~Prepayment ~~26,945.00~~Premiums 0.00 LExpense ~~26,945.00~~Losses ~~0.00~~(Additional ~~0.00~~Trust ~~0.00~~Fund ~~26,945.00~~Expenses) 0.00 ~~26,945.00~~(i) ~~0.00~~Special MServicing ~~13,470.00~~and ~~0.00~~Liquidation ~~0.00~~Fees 0.00 ~~13,470.00~~(ii) ~~0.00~~Advance ~~13,470.00~~Interest 0.00 N(iii) ~~13,475.00~~Indemnification ~~0.00~~Expenses 0.00 ~~0.00~~(iv) ~~13,475.00~~Taxes ~~0.00~~Imposed ~~13,475.00~~on ~~0.00~~the OTrust ~~53,889.13~~ 0.00 ~~0.00~~(v) ~~0.00~~Amount ~~53,889.13~~of ~~0.00~~any ~~53,889.13~~Advance ~~0.00~~not ~~Total~~Recovered ~~5,651,708.83~~ 0.00 ~~0.00~~upon ~~0.00~~a ~~5,651,708.83~~Final ~~0.00~~Recovery ~~5,651,708.83 0.00~~Determination

Other Required Information Available Distribution Amount (1) 6,667,919.33 Principal Distribution Amount 1,016,210.50 (a) Principal portion of Scheduled Payments 1,016,210.50 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 137.00 Aggregate Unpaid Principal Balance of the Mortgage Loans 1,070,295,222.02 Aggregate Scheduled Principal Balance of the Mortgage Loans 1,070,226,570.58 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 40,496.17 Servicing Fee paid 40,496.17 Special Servicing Fee paid 0.00 Trustee Fee Paid 860.46 Paying Agent Fee Paid 1,336.46 (1) The Available Distribution Amount includes any Prepayment Premiums.

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 5,~~696~~547,~~745~~624.0501 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 5,~~696~~547,~~745~~624.0501 Principal: Scheduled Principal 1,~~016~~136,~~210~~183.5026 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,~~016~~136,~~210~~183.5026 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 6,~~712~~683,~~955~~807.5527 Total Funds Distributed Fees: Master Servicing Fee 4241,~~839~~726.2902 Trustee Fee ~~860~~838.4634 Certificate Administration Fee 1,~~336~~302.4611 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 4543,~~036~~866.2048 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 5,~~651~~503,~~708~~757.8350 Principal Distribution 1,~~016~~136,~~210~~183.5026 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 6,~~667~~639,~~919~~940.3376 Total Funds Distributed 6,~~712~~683,~~955~~807.5324

Ratings Detail Original Ratings Current Ratings(1) Class Cusip Fitch Moody's S&P Fitch Moody's S&P A-1 61746WYZ7 AAA X AAA AAA X AAA A-2 61746WZA1 AAA X AAA AAA X AAA X-1 61746WZG8 AAA X AAA AAA X AAA X-2 61746WZH6 AAA X AAA AAA X AAA B 61746WZB9 AA X AA AA X AA C 61746WZC7 A X A A X AA D 61746WZD5 A- X A- A- X A- E 61746WZJ2 BBB+ X BBB+ BBB+ X BBB+ F 61746WZK9 BBB X BBB BBB X BBB G 61746WZL7 BBB- X BBB- BBB- X BBB- H 61746WZM5 BB+ X BB+ BB+ X BB+ J 61746WZN3 BB X BB BB X BB K 61746WZP8 BB- X BB- BB- X BB- L 61746WZQ6 B+ X B+ B+ X B+ M 61746WZR4 B X B B X B N 61746WZS2 B- X B- B- X B- O 61746WZT0 N/A X N/A NR X ~~N/A~~B-

NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430

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 4 3,~~805~~798,~~086~~193.7797 0.36 ~~123~~122 6.~~6575~~6571 2.~~264629~~264453 1,000,001 to 2,000,000 21 33,~~278~~231,~~407~~367.8895 3.11 ~~109~~108 6.~~7862~~7861 1.~~711525~~711538 2,000,001 to 3,000,000 18 45,~~159~~077,~~321~~438.3481 4.22 ~~116~~115 6.~~4378~~4379 1.~~718050~~718324 3,000,001 to 4,000,000 22 77,~~655~~521,~~708~~184.9583 7.2625 ~~109~~108 6.4642 1.~~601483~~601505 4,000,001 to 5,000,000 17 78,~~182~~058,~~181~~315.9878 7.3130 ~~125~~124 6.~~5137~~5138 1.~~533540~~533571 5,000,001 to 6,000,000 8 43,~~736~~677,~~898~~271.9395 4.09 ~~118~~117 6.~~2350~~2351 1.~~574001~~574046 6,000,001 to 7,000,000 5 33,~~768~~714,~~339~~294.7017 3.1615 ~~153~~152 6.~~1921~~1920 1.~~864872~~865166 7,000,001 to 8,000,000 6 46,~~071~~037,~~772~~161.1594 4.3031 9998 6.~~2564~~2562 1.~~764020~~764122 8,000,001 to 9,000,000 5 42,~~201~~157,~~948~~775.7366 3.94 9897 6.0405 1.~~542787~~542784 9,000,001 to 10,000,000 3 28,~~277~~266,~~093~~781.6416 2.64 7574 5.~~9118~~9119 2.~~255314~~255575 10,000,001 to 15,000,000 16 ~~203~~202,~~120~~902,~~484~~925.8971 18.98 ~~108~~107 6.~~4104~~4102 1.~~599438~~599539 15,000,001 to 20,000,000 4 74,~~188~~103,~~691~~486.8075 6.93 ~~109~~108 6.1401 2.~~088816~~088840 20,000,001 to 30,000,000 2 53,~~461~~411,~~653~~105.1598 5.00 ~~107~~106 6.~~6747~~6748 1.~~575081~~575062 30,000,001 and greater 6 307,~~318~~133,~~980~~082.6766 28.7273 ~~105~~104 5.~~8488~~8491 2.~~150309~~150519 Totals 137 1,~~070~~069,~~226~~090,~~570~~387.5832 100.00 ~~109~~108 6.2203 1.~~826035~~826228

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 3 9,~~614~~612,~~543~~865.1170 0.90 7776 5.~~6670~~6668 2.~~802023~~802251 Arizona 3 16,~~655~~636,~~431~~857.4463 1.56 ~~111~~110 6.~~1121~~1120 1.~~449381~~449379 California 56 269,~~900~~503,~~562~~138.8336 25.2221 ~~116~~115 6.3466 1.~~670723~~670804 Colorado 1 4,~~159~~155,~~619~~496.3274 0.39 ~~109~~108 6.3500 1.420000 Connecticut 1 4,~~438~~423,~~699~~132.0320 0.41 ~~109~~108 6.9000 1.490000 Florida 15 79,~~479~~427,~~602~~731.1671 7.43 9695 6.~~3238~~3237 2.~~029871~~030125 Georgia 4 25,~~172~~163,~~307~~279.6848 2.35 8382 5.~~7479~~7478 2.~~545911~~546285 Idaho 1 1,~~950~~948,~~900~~447.8520 0.18 ~~109~~108 7.3500 1.500000 Illinois 7 100,~~301~~187,~~398~~459.7770 9.37 ~~107~~106 5.~~3200~~3199 1.~~916953~~917076 Indiana 1 8,~~325~~317,~~923~~482.2367 0.78 ~~109~~108 6.2300 1.500000 Iowa 3 3,~~811~~807,~~281~~487.9634 0.36 ~~108~~107 7.0575 1.~~631492~~631507 Kansas 1 201,~~574~~405.2537 0.02 ~~104~~103 7.3500 1.400000 Kentucky 1 2,~~545~~540,~~888~~143.2393 0.24 ~~134~~133 6.2500 1.050000 Louisiana 2 6,~~071~~062,~~079~~389.9276 0.57 ~~110~~109 6.4654 1.~~210908~~210920 Maryland 1 3,~~567~~564,~~456~~348.3575 0.33 ~~108~~107 7.0600 1.670000 Massachusetts 1 14,~~544~~532,~~137~~607.3778 1.36 ~~107~~106 7.5700 1.260000 Michigan 2 12,~~679~~667,~~752~~286.1380 1.18 ~~109~~108 6.5000 1.~~236769~~236764 Minnesota 3 23,~~770~~748,~~128~~791.7746 2.22 ~~102~~101 7.2265 1.~~485590~~485576 Missouri 2 7,~~729~~722,~~784~~618.4401 0.72 ~~105~~104 7.~~2719~~2720 1.~~411027~~411018 Nebraska 1 ~~424~~423,~~227~~459.6288 0.04 ~~112~~111 6.5000 1.520000 Nevada 1 2,~~664~~661,~~612~~048.4701 0.25 ~~109~~108 6.9500 1.430000 New Jersey 10 75,~~508~~417,~~929~~060.2261 7.0605 ~~118~~117 6.2076 1.~~737872~~737967 New Mexico 3 19,~~825~~789,~~925~~221.3199 1.85 ~~111~~110 6.~~2801~~2798 1.~~409371~~409207 New York 6 112,~~381~~330,~~512~~920.4377 10.5051 ~~111~~110 6.~~4207~~4210 2.~~400098~~400019 North Carolina 3 18,~~413~~386,~~928~~549.9413 1.72 ~~120~~119 6.2014 1.~~434026~~434027 Ohio 2 8,~~165~~164,~~033~~372.0746 0.76 ~~109~~108 6.0510 1.~~156989~~156959 Oklahoma 2 2,~~723~~721,~~763~~481.7779 0.25 ~~104~~103 7.3500 1.400000 Pennsylvania 4 11,~~754~~729,~~606~~318.2963 1.10 ~~116~~115 5.~~9707~~9705 1.~~362639~~362789 South Carolina 2 7,~~479~~469,~~342~~340.4825 0.70 ~~106~~105 7.0653 1.282008 Tennessee 2 9,~~781~~772,~~362~~289.4263 0.91 ~~115~~114 6.~~5937~~5938 1.~~885197~~885167 Texas 7 27,~~122~~094,~~354~~175.6714 2.53 ~~108~~107 6.9790 1.~~451277~~451265 Utah 2 9,~~554~~541,~~655~~580.7482 0.89 6059 5.~~7450~~7446 1.~~681068~~680902 Virginia 3 12,~~019~~013,~~885~~531.3964 1.12 9089 5.~~9080~~9078 2.~~314183~~314553 Washington 4 10,~~430~~413,~~357~~838.7601 0.97 ~~104~~103 6.8967 1.~~455737~~455699 Washington,DC 2 88,~~659~~560,~~523~~688.8382 8.28 ~~123~~122 5.6704 1.~~727772~~727771 West Virginia 1 ~~611~~610,~~677~~570.0407 0.06 ~~112~~111 6.5000 1.520000 Wisconsin 7 57,~~784~~767,~~800~~969.3008 5.40 8786 6.~~1166~~1165 2.~~324594~~324844 Totals 170 1,~~070~~069,~~226~~090,~~570~~387.5832 100.00 ~~109~~108 6.2203 1.~~826035~~826228

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 1.20 and less 11 55,~~414~~333,~~771~~643.3949 5.18 ~~127~~126 6.6466 1.~~119065~~119066 1.21 to 1.30 5 38,~~452~~405,~~752~~073.4008 3.59 ~~112~~111 6.~~8895~~8898 1.~~248244~~248239 1.31 to 1.40 16 111,~~696~~544,~~375~~648.3503 10.4443 ~~113~~112 6.~~6120~~6121 1.~~366785~~366789 1.41 to 1.50 27 168,~~902~~673,~~010~~119.7417 15.78 ~~120~~119 6.~~2878~~2877 1.~~446376~~446374 1.51 to 1.60 19 102,~~866~~727,~~034~~819.3559 9.61 ~~113~~112 6.2391 1.~~550259~~550262 1.61 to 1.70 12 75,~~826~~748,~~241~~637.4566 7.09 ~~109~~108 6.~~5982~~5983 1.~~652736~~652735 1.71 to 1.80 12 86,~~532~~396,~~741~~145.5438 8.0908 ~~123~~122 6.~~2358~~2359 1.~~746204~~746195 1.81 and greater 35 430,~~535~~261,~~643~~300.3692 40.2325 9796 5.~~9034~~9035 2.~~349181~~349287 Totals 137 1,~~070~~069,~~226~~090,~~570~~387.5832 100.00 ~~109~~108 6.2203 1.~~826035~~826228

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 43 94,~~657~~527,~~879~~797.5173 8.84 ~~117~~116 6.3827 1.~~559738~~559749 Mixed Use 2 20,~~626~~616,~~825~~214.7246 1.93 8483 5.~~4513~~4508 2.~~122359~~122808 Mobile Home Park 10 30,~~637~~606,~~723~~745.6863 2.86 ~~105~~104 7.~~2413~~2414 1.~~585491~~585271 Multi-Family 12 69,~~323~~239,~~204~~513.2691 6.48 ~~107~~106 6.~~1131~~1132 2.~~074552~~074572 Office 32 351,~~952~~620,~~727~~293.0832 32.89 ~~113~~112 6.~~3504~~3505 1.~~838622~~838779 Other 1 2,~~963~~960,~~468~~022.8626 0.28 ~~108~~107 7.9000 1.840000 Retail 61 ~~466~~465,~~226~~737,~~730~~045.0659 43.56 ~~107~~106 6.~~0581~~0580 1.~~843554~~843839 Self Storage 9 33,~~838~~782,~~011~~754.4142 3.16 ~~101~~100 6.~~2643~~2641 1.~~725496~~725552 Totals 170 1,~~070~~069,~~226~~090,~~570~~387.5832 100.00 ~~109~~108 6.2203 1.~~826035~~826228

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 5.500% and less 4 ~~134~~133,~~054~~967,~~456~~393.84 12.53 9291 5.~~2420~~2421 2.~~367777~~368088 5.501% to 6.000% 26 286,~~375~~070,~~503~~147.5259 26.76 ~~110~~109 5.7891 1.~~844772~~844840 6.001% to 6.500% 56 329,~~803~~366,~~109~~164.5192 30.8281 ~~113~~112 6.~~2386~~2385 1.~~729227~~729400 6.501% to 7.000% 29 181,~~936~~784,~~030~~067.6923 17.00 ~~114~~113 6.7790 1.~~871615~~871892 7.001% to 7.500% 20 120,~~549~~409,~~863~~983.7970 11.26 ~~108~~107 7.2354 1.~~443102~~443061 7.501% and greater 2 17,~~507~~492,~~606~~630.2304 1.64 ~~107~~106 7.~~6259~~6258 1.~~358175~~358145 Totals 137 1,~~070~~069,~~226~~090,~~570~~387.5832 100.00 ~~109~~108 6.2203 1.~~826035~~826228

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months and less ~~124~~97 ~~959~~805,~~392~~442,~~846~~516.2568 8975.6434 111 6.~~1310~~0750 1.~~844540~~805993 13 to 24 months 1238 ~~103~~252,~~601~~620,~~562~~163.0068 923.6863 9698 6.~~9589~~6354 1.~~711638~~918849 25 to 36 months 12 711,~~232~~027,~~162~~706.3396 01.6803 8990 7.~~4900~~3211 1.~~010000~~182388 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 137 1,~~070~~069,~~226~~090,~~570~~387.5832 100.00 ~~109~~108 6.2203 1.~~826035~~826228

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 and less 5 34,~~511~~493,~~761~~214.6643 3.2223 4948 5.8643 2.~~038208~~038407 61 to 120 months ~~114~~116 ~~903~~924,~~786~~710,~~304~~482.1062 8486.4550 ~~105~~104 6.~~2323~~2513 1.~~874441~~862973 121 to 180 months 64 8058,~~816~~945,~~645~~945.0312 75.5551 ~~136~~140 65.~~1611~~8365 1.~~406547~~416113 181 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 125 1,~~019~~018,~~114~~149,~~710~~642.7917 95.2224 ~~105~~104 6.2142 1.~~842883~~843045

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 and less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 1 1,~~393~~384,~~681~~472.6142 0.13 ~~108~~107 7.2000 1.860000 121 to 180 months 8 31,~~632~~514,~~614~~135.4782 2.9695 ~~167~~166 6.3563 1.~~491722~~491741 181 months and greater 3 18,~~085~~042,~~563~~136.7191 1.69 ~~222~~221 6.2533 1.~~458796~~458837 Totals 12 5150,~~111~~940,~~859~~745.7915 4.7876 ~~185~~184 6.~~3428~~3427 1.~~490114~~490096

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 5 83,005,000.00 7.76 7069 5.5282 2.824765 120 months or less 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 3 11,~~350~~309,~~479~~891.0553 1.06 ~~110~~109 6.5981 1.~~534419~~534413 181 to 240 months 8 37,~~627~~545,~~935~~149.6769 3.5251 ~~114~~113 6.~~7186~~7187 1.~~651369~~651367 241 to 300 months 42 221,~~897~~670,~~775~~644.4557 20.73 ~~109~~108 6.~~5723~~5724 1.~~775406~~775650 301 months and greater 67 ~~665~~664,~~233~~618,~~520~~956.6238 62.1617 ~~108~~107 6.~~1452~~1453 1.~~758971~~758996 Totals 125 1,~~019~~018,~~114~~149,~~710~~642.7917 95.2224 ~~105~~104 6.2142 1.~~842883~~843045

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 71 ~~349~~348,~~279~~811,~~868~~667.1283 32.6463 ~~112~~111 6.3784 1.~~671782~~671908 1 year or less 66 720,~~946~~278,~~702~~719.4649 67.3637 ~~107~~106 6.1437 1.~~900767~~900961 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 137 1,~~070~~069,~~226~~090,~~570~~387.5832 100.00 ~~109~~108 6.2203 1.~~826035~~826228 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrower 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 700201037 1 RT Oak Brook IL 299,~~674~~304.2435 8687,~~693~~063.1100 5.120% 700201017 2 OF New York NY ~~413~~399,~~065~~740.5383 0.00 6.853% 310900927 3 OF Washington DC ~~225~~218,~~588~~104.1825 4351,~~708~~192.9487 5.680% 600872001 4 OF Washington DC ~~201~~200,~~064~~841.8014 47,~~418~~642.4814 5.660% 850200892 5 RT Various Various 190,254.17 0.00 5.500% 700200912 6 RT La Crosse WI ~~195~~189,~~945~~625.8300 0.00 6.150% 700200933 7 OF Newark NJ ~~138~~133,~~295~~716.3125 2328,~~583~~162.3339 6.000% 600872050 8 MH Various Various ~~169~~163,~~211~~650.7022 1622,~~823~~384.3078 7.350% 600872002 9 MF New York NY 9491,~~714~~568.3544 1922,~~566~~711.0394 5.558% 700200842 10 Various Various Various ~~115~~112,~~947~~133.38 1216,~~379~~193.90 7.150% 310900141 11 RT Santa Fe NM 9591,~~054~~869.8204 2326,~~129~~315.9674 6.200% 600872014 12 RT Forest Hills NY 8684,~~917~~032.2279 1719,~~099~~983.0447 5.660% 600872015 13 OF San Jose CA 90,~~961~~774.7951 30,~~575~~762.2654 7.350% 600872045 14 MU Naperville IL 6563,~~788~~666.4827 0.00 5.095% 600872016 15 RT Weymouth MA 9491,~~862~~749.4427 811,~~416~~529.4259 7.570% 700200882 16 OF Hampton NJ 8380,~~047~~308.9683 1013,~~824~~563.0316 6.670% 850200958 17 RT Winston-Salem NC 7674,~~850~~309.2038 1114,~~957~~498.8062 6.200% 600872048 18 OF Phoenix AZ 7471,~~347~~886.36 12 15,~~587~~048.4771 6.000% 600872046 19 IN Various Various 7371,~~783~~288.9533 2123,~~322~~817.1173 6.500% 600872049 20 RT Southfield MI 6967,~~368~~078.7280 911,~~639~~929.7870 6.500% 700200951 21 RT Madera CA 6361,~~579~~475.8102 1012,~~764~~869.4625 6.000% 600872003 22 RT Farmers Branch TX 6967,~~637~~340.7420 911,~~314~~612.5711 6.590% 600872004 23 OF Boca Raton FL 68,~~066~~007.8264 10,~~088~~147.1331 7.040% 600872005 24 RT Orange CA 5957,~~020~~116.5667 0.00 5.960% 600872017 25 OF Santa Ana CA 55,~~854~~645.2264 41,~~438~~646.0159 6.040% 850200919 26 RT North Highlands CA 5755,~~576~~671.7797 911,~~295~~200.9676 6.130% 600872006 27 OF Boca Raton FL 59,~~922~~869.0797 8,~~881~~933.0111 7.040% 310900961 28 OF Sacramento CA 5048,~~504~~875.1700 0.00 5.750% 310900830 29 OF Sunrise FL 5251,~~872~~166.2267 0.00 6.140% 600872018 30 RT Coral Springs FL 4443,~~692~~208.0782 810,~~829~~312.2348 5.650% 850200860 31 RT Dania Beach FL 44,931.25 0.00 5.925% 600872007 32 MF Provo UT 40,~~093~~047.6469 9,~~917~~963.7974 5.560% 600872008 33 SS Santa Barbara CA 4443,~~575~~100.9759 78,~~452~~927.1149 6.030% 700200954 34 RT Santa Clarita CA 4543,~~416~~915.9585 68,~~920~~421.0111 6.250% 600872009 35 RT Indianapolis IN 4443,~~703~~225.6242 68,~~962~~440.3656 6.230% 310900942 36 IN Napa CA 4342,~~587~~145.5977 68,~~978~~420.3517 6.150% 310900891 37 RT Turlock CA 4341,~~117~~692.2645 67,~~452~~877.7253 6.310% 600872019 38 RT Hawthorne CA 4039,~~976~~619.3963 68,~~987~~344.6541 6.000% 310900628 39 RT Santa Maria CA 4342,~~642~~178.8077 1011,~~373~~837.7881 6.500% 600872020 40 IN Groveport OH 4039,~~501~~195.5000 0.00 6.030% 600872022 41 MF Shakopee MN 4645,~~677~~140.7775 56,~~013~~550.4446 7.490% 600872021 42 RT Kohler WI 32,375.00 0.00 5.250% 310900904 43 RT Huntington Beach CA 3735,~~189~~915.6810 1415,~~499~~774.5210 6.200% 310900932 44 RT La Canada Flintridge CA 3736,~~364~~129.9576 56,~~735~~970.2544 6.250% 600872023 45 MF Franklin NJ 3534,~~845~~658.5435 67,~~168~~355.0120 6.010% 310900912 46 RT Egg Harbor NJ 35,~~572~~480.8575 17,~~214~~306.8696 6.420% 310900871 47 OF Burlingame CA 3332,~~159~~062.9520 56,~~541~~638.0883 6.080% 600872024 48 IN Ewing NJ 3029,~~806~~772.4468 78,~~961~~995.7551 6.030% 700200876 49 MU Tarzana CA 3130,~~090~~036.2940 910,~~557~~611.3726 6.400% 850200924 50 IN West Palm Beach FL 2726,~~359~~439.7345 78,~~870~~790.2351 5.750% 600872025 51 IN Hartland WI 3231,~~028~~999.0272 4,~~859~~887.0030 6.990% 600872026 52 RT Virginia Beach VA 2928,~~349~~379.9493 45,~~419~~389.6162 6.310% 310900894 53 SS Santa Clarita CA 2928,~~639~~648.8436 67,~~517~~508.1866 6.510% 850200891 54 OF Knoxville TN 2726,~~258~~356.3358 45,~~526~~428.5833 5.950% 310900885 55 RT Westchester CA 2625,~~508~~617.1174 78,~~125~~015.4279 5.940% 850200997 56 RT San Diego CA 3029,~~911~~881.1141 56,~~428~~457.1282 7.200% 600872028 57 MF Santa Rosa CA 28,~~971~~016.7743 34,~~657~~613.8014 6.810% 850200949 58 SS Van Nuys CA 2524,~~517~~660.3387 67,~~665~~521.5399 6.000% 310900869 59 RT Santa Rosa CA 2726,~~743~~815.8889 67,~~078~~006.9998 6.520% 850200950 60 RT Moline IL 2423,~~534~~690.0887 1011,~~712~~556.9718 5.800% 600872027 61 IN Fairfield NJ 2625,~~456~~582.9114 45,~~134~~008.1087 6.190% 700200887 62 OF Diamond Bar CA 2726,~~166~~269.3541 34,~~804~~701.9892 6.500% 600872010 63 OF Costa Mesa CA 23,~~936~~143.5896 4,~~121~~914.5416 5.960% 310900901 64 MF Los Angeles CA 2322,~~661~~849.0137 910,~~534~~345.1074 6.090% 600872011 65 RT Orange CA 25,~~898~~062.3592 0.00 6.610% 700200917 66 SS South Norwalk CT 2625,~~460~~522.1952 1415,~~629~~566.1683 6.900% 600872029 67 RT Franklin TN 2827,~~320~~389.1393 23,~~714~~644.2646 7.360% 850200890 68 RT Pacoima CA 2423,~~031~~175.4103 1516,~~328~~184.5088 6.355% 850200922 69 RT Santa Monica CA 2423,~~113~~317.4716 34,~~452~~248.0233 6.415% 310900866 70 OF Oroville CA 23,~~721~~639.2435 14,~~241~~323.7564 6.900% 310900886 71 IN Golden CO 22,~~763~~011.4632 34,~~370~~122.4458 6.350% 310900847 72 MF Spokane WA 2423,~~149~~353.3492 23,~~853~~648.2668 6.900% 600872012 73 OF Studio City CA 22,~~764~~013.5673 23,~~967~~717.0184 6.670% 850200874 74 RT Philadelphia PA 1918,~~645~~985.9023 56,~~590~~251.9259 5.780% 600872030 75 MF Tullytown PA 1918,~~542~~885.6632 56,~~621~~278.6094 5.750% 310900864 76 MH Folsom CA 21,~~981~~229.2066 78,~~841~~593.7327 6.500% 310900784 77 RT Summerville (North C SC 2423,~~579~~760.8255 45,~~358~~177.2350 7.260% 310900547 78 IN Yakima WA 2322,~~019~~230.3012 78,~~992~~781.6684 7.000% 310900874 79 IN Moorpark CA 21,~~468~~393.2907 13,~~216~~291.3961 6.830% 600872031 80 IN Lincoln Park NJ 19,~~779~~124.2787 3,~~223~~878.9939 6.090% 600872032 81 RT Crestview FL 21,~~866~~146.8940 23,~~650~~371.8534 6.840% 600872033 82 RT Los Gatos CA 1918,~~321~~633.4454 12,~~193~~881.7464 6.360% 600872034 83 RT Lanham MD 2120,~~702~~988.7053 23,~~393~~107.4360 7.060% 310900805 84 RT Columbia SC 20,~~976~~275.0788 4,~~124~~824.5473 6.850% 310900858 85 RT Beverly Hills CA 18,~~925~~253.7359 1112,~~466~~139.9105 6.450% 850200903 86 OF Des Plaines IL 17,~~980~~363.0302 7,~~287~~904.2627 6.095% 310900950 87 SS Santa Fe Springs CA 17,~~681~~087.0494 45,~~489~~082.1626 6.080% 310900958 88 SS Various NJ 17,~~853~~255.2149 4,~~120~~718.3103 6.350% 600872035 89 MF Madison WI 1615,~~237~~699.1906 23,~~953~~491.2841 5.830% 310900872 90 OF Lake Forest CA 1817,~~181~~573.4515 34,~~986~~594.6393 6.560% 850200957 91 RT New Orleans LA 16,~~857~~292.2925 4,~~123~~688.7478 6.185% 850200936 92 MF Columbus GA 16,~~791~~227.0399 4,~~160~~723.4347 6.170% 310900854 93 OF Roseville CA 17,~~741~~156.8192 2,~~235~~819.0190 6.750% 310900906 94 IN Inglewood CA 1716,~~322~~743.2234 34,~~626~~205.8573 6.650% 310900861 95 OT San Antonio TX 2019,~~178~~509.7150 23,~~777~~446.3960 7.900% 600872036 96 RT Winston-Salem NC 1514,~~193~~651.9673 10,~~267~~810.8508 6.090% 850200972 97 RT Valdosta GA 1514,~~146~~644.3594 23,~~564~~065.3778 6.000% 600872013 98 RT Mandeville LA 16,~~985~~417.0678 34,~~434~~001.1038 6.770% 600872037 99 IN Cerritos CA 14,~~845~~830.5031 2,~~934~~950.9211 6.210% 600872038 100 IN Edison NJ 1514,~~212~~709.7273 2,~~377~~880.1110 6.190% 310900880 101 RT Reno NV 15,~~965~~432.1155 3,~~031~~564.9046 6.950% 600872039 102 RT Louisville KY 13,~~730~~259.2183 5,~~273~~744.9230 6.250% 850200971 103 RT Camarillo CA 1312,~~277~~832.4455 3,~~191~~636.1201 6.235% 310900841 104 IN Carson CA 1211,~~057~~627.5712 8,~~353~~784.5904 5.960% 600872040 105 IN Delray Beach FL 13,~~650~~200.7455 12,~~772~~222.3150 6.660% 310900951 106 SS Culver City CA 11,~~877~~478.4478 3,~~102~~501.5723 6.000% 600872041 107 RT Waukesha WI 12,~~729~~712.7205 3,~~187~~205.4613 6.650% 310900892 108 OF San Jose CA 12,~~565~~150.0703 12,~~821~~236.5761 6.400% 600872042 109 RT Johnstown PA 1211,~~172~~726.2069 910,~~881~~326.1263 6.420% 310900881 110 IN Hauppauge NY 1211,~~065~~652.6292 4,~~336~~749.9969 6.500% 600872043 111 IN Fort Lauderdale FL 1110,~~336~~961.4183 12,~~689~~063.4199 6.320% 600872047 112 RT Menomonee Falls WI 10,~~844~~472.3556 4,~~322~~693.1089 6.100% 310900843 113 RT Nampa ID 1211,~~360~~949.5027 2,~~042~~453.4265 7.350% 850200905 114 OF New Rochelle NY 10,~~821~~464.5229 1,~~503~~861.8104 6.500% 310900902 115 OF Roseville CA 10,~~737~~382.2570 1,~~524~~878.0358 6.450% 310900834 116 RT Goleta CA 10,~~398~~055.3026 1,~~384~~727.9599 6.600% 310900692 117 IN City of Commerce CA 109,~~340~~994.5198 2,~~142~~487.2982 6.700% 310900850 118 RT Dallas TX 10,~~706~~349.9076 2,~~015~~372.1327 7.000% 310900959 119 SS Fairless Hills PA 98,~~197~~889.1119 2,~~122~~430.5850 6.350% 310900913 120 RT Cape Coral FL 98,~~074~~774.3437 1,~~392~~692.8582 6.250% 310900851 121 OF Camarillo CA 109,~~332~~988.3000 12,~~846~~190.1141 7.150% 310900883 122 IN Huntington Beach CA 8,~~817~~521.1466 2,~~108~~403.2472 6.290% 700200827 123 MF Eagle Pass TX 9,~~863~~534.8377 12,~~850~~179.7177 7.050% 310900931 124 OF Sacramento CA 8,~~724~~432.4769 12,~~910~~201.0482 6.500% 310900882 125 OF Anaheim CA 98,~~167~~865.4497 ~~963~~1,265.6613 7.150% 600872044 126 RT Duluth GA 9,~~341~~034.42 ~~931~~1,238.95 7.290% 310900855 127 OF Roseville CA 8,~~582~~299.8994 1,~~081~~364.2217 6.750% 310900844 128 RT Albuquerque NM 8,~~417~~362.0209 9,~~154~~209.2619 7.200% 310900910 129 IN Vacaville CA 7,~~551~~301.5397 1,~~132~~381.3591 6.320% 310900873 130 IN Escondido CA 87,~~205~~931.0664 1,~~466~~739.0345 7.150% 310900919 131 MF Bakersfield CA 7,~~415~~167.4253 1,~~579~~827.9786 6.600% 310900903 132 RT Phoenix AZ 7,~~422~~175.6018 1,~~349~~596.4183 7.100% 310900839 133 OF Federal Way WA 6,~~952~~720.1524 1,~~304~~536.1405 7.030% 310900895 134 IN Burnsville MN 5,~~531~~346.5449 1,~~220~~405.5358 6.500% 310900920 135 OF Encino CA 54,~~057~~887.7790 1,~~354~~524.7158 5.950% 310900849 136 RT South Jordan UT 5,~~714~~695.7644 3,~~091~~111.8618 7.500% 310900856 137 OF Roseville CA 5,~~357~~180.1050 ~~674~~851.8646 6.750% Totals 5,~~696~~547,~~745~~624.0501 1,~~016~~136,~~210~~183.5026

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 700201037 N/A 10/01/2012 N 70,~~236,~~149,456.9584 70,~~149~~062,~~456~~393.84 0910/01/2003 700201017 N/A 01/07/2013 N 70,000,000.00 70,000,000.00 09/07/2003 310900927 N/A 12/01/2014 N 46,~~122~~078,~~072~~363.4248 46,~~078~~027,~~363~~170.4861 0910/01/2003 600872001 N/A 12/01/2012 N 42,~~628~~581,~~578~~160.8335 42,~~581~~533,~~160~~518.3521 0910/01/2003 850200892 N/A 09/01/2009 N 41,510,000.00 41,510,000.00 0910/01/2003 700200912 N/A 10/01/2009 N 37,000,000.00 37,000,000.00 0910/01/2003 700200933 N/A 11/01/2012 N 26,~~766~~743,~~833~~250.7542 26,~~743~~715,~~250~~088.4203 0910/01/2003 600872050 N/A 05/01/2012 N 26,~~735~~718,~~226~~402.0373 26,~~718~~696,~~402~~017.7395 0810/01/2003 600872002 N/A 10/01/2012 N 19,~~791~~771,~~428~~862.2017 19,~~771~~749,~~862~~150.1723 0910/01/2003 700200842 N/A 08/01/2012 N 18,~~831~~819,~~967~~587.5666 18,~~819~~803,~~587~~393.6676 0910/01/2003 310900141 N/A 12/01/2012 N 17,~~804~~781,~~233~~103.5963 17,~~781~~754,~~103~~787.6389 0910/01/2003 600872014 N/A 11/01/2012 N 17,~~833~~816,~~237~~138.3834 17,~~816~~796,~~138~~154.3487 0910/01/2003 600872015 N/A 01/01/2012 N 14,~~850~~820,~~904~~328.0983 14,~~820~~789,~~328~~566.8329 0910/01/2003 600872045 N/A 12/01/2009 N 14,995,000.00 14,995,000.00 0809/01/2003 600872016 N/A 08/01/2012 N 14,~~552~~544,~~553~~137.7937 14,~~544~~532,~~137~~607.3778 0910/01/2003 700200882 N/A 09/01/2012 N 14,~~459~~448,~~188~~364.7471 14,~~448~~434,~~364~~801.7155 0910/01/2003 850200958 N/A 12/01/2012 N 14,~~394~~382,~~418~~461.9515 14,~~382~~367,~~461~~962.1553 0910/01/2003 600872048 N/A 12/01/2012 N 14,~~389~~377,~~810~~223.9447 14,~~377~~362,~~223~~174.4776 0809/01/2003 600872046 N/A 01/01/2013 N 13,~~182~~160,~~244~~921.0796 13,~~160~~137,~~921~~104.9623 0810/01/2003 600872049 N/A 10/01/2012 N 12,~~393~~383,~~419~~779.1537 12,~~383~~371,~~779~~849.3767 0810/01/2003 700200951 N/A 12/01/2012 N 12,~~305~~295,~~769~~004.3488 12,~~295~~282,~~004~~135.8863 0910/01/2003 600872003 N/A 10/01/2012 N 12,~~271~~262,~~567~~252.2265 12,~~262~~250,~~252~~640.6554 0810/01/2003 600872004 N/A 10/01/2013 N 11,~~602~~592,~~298~~210.8471 11,~~592~~582,~~210~~063.7140 0910/01/2003 600872005 N/A 11/01/2012 N 11,500,000.00 11,500,000.00 0910/01/2003 600872017 N/A 10/01/2017 N 11,~~096~~055,~~864~~426.0504 11,~~055~~013,~~426~~779.0445 0910/01/2003 850200919 N/A 11/01/2012 N 10,~~907~~898,~~561~~265.1620 10,~~898~~887,~~265~~064.2044 0910/01/2003 600872006 N/A 10/01/2013 N 10,~~213~~205,~~989~~108.5655 10,~~205~~196,~~108~~175.5544 0910/01/2003 310900961 N/A 10/01/2007 N 10,200,000.00 10,200,000.00 0910/01/2003 310900830 N/A 08/01/2007 N 10,000,000.00 10,000,000.00 0910/01/2003 600872018 N/A 11/01/2012 N 9,~~185~~177,~~922~~093.8764 9,~~177~~166,~~093~~781.6416 0910/01/2003 850200860 N/A 08/01/2009 N 9,100,000.00 9,100,000.00 0910/01/2003 600872007 N/A 10/01/2007 N 8,~~653~~643,~~303~~385.3455 8,~~643~~633,~~385~~421.5581 0910/01/2003 600872008 N/A 12/01/2012 N 8,~~584~~577,~~684~~231.0392 8,~~577~~568,~~231~~304.9243 0910/01/2003 700200954 N/A 12/01/2012 N 8,~~438~~431,~~762~~842.4342 8,~~431~~423,~~842~~421.4231 0910/01/2003 600872009 N/A 10/01/2012 N 8,~~332~~325,~~885~~923.5923 8,~~325~~317,~~923~~482.2367 0809/01/2003 310900942 N/A 11/01/2012 N 8,~~230~~223,~~543~~565.9661 8,~~223~~215,~~565~~145.6144 0910/01/2003 310900891 N/A 11/01/2012 N 7,~~935~~928,~~286~~833.0230 7,~~928~~920,~~833~~955.3077 09/01/2003 600872019 N/A 11/01/2012 N 7,~~930~~923,~~913~~926.7308 7,~~923~~915,~~926~~581.0867 0910/01/2003 310900628 N/A 01/01/2012 N 7,~~797~~786,~~224~~850.2244 7,~~786~~775,~~850~~012.4463 0910/01/2003 600872020 N/A 10/01/2012 N 7,800,000.00 7,800,000.00 0910/01/2003 600872022 N/A 02/01/2011 N 7,~~237~~232,~~175~~162.7733 7,~~232~~225,~~162~~611.3387 0910/01/2003 600872021 N/A 10/01/2009 N 7,400,000.00 7,400,000.00 0910/01/2003 310900904 N/A 11/01/2022 N 6,~~965~~951,~~808~~309.5604 6,~~951~~935,~~309~~534.0494 0910/01/2003 310900932 N/A 11/01/2012 N 6,~~942~~936,~~648~~913.5025 6,~~936~~929,~~913~~942.2581 0910/01/2003 600872023 N/A 09/01/2012 N 6,~~926~~920,~~303~~135.5655 6,~~920~~912,~~135~~780.5535 0910/01/2003 310900912 N/A 02/01/2021 N 6,~~649~~631,~~130~~915.7286 6,~~631~~614,~~915~~608.8690 0910/01/2003 310900871 N/A 09/01/2012 N 6,~~333~~328,~~607~~066.0800 6,~~328~~321,~~066~~427.0017 0910/01/2003 600872024 N/A 12/01/2012 N 5,~~932~~924,~~873~~911.0631 5,~~924~~915,~~911~~915.3180 0910/01/2003 700200876 N/A 09/01/2012 N 5,~~641~~631,~~383~~825.0972 5,~~631~~621,~~825~~214.7246 0910/01/2003 850200924 N/A 11/01/2012 N 5,~~525~~517,~~667~~797.5027 5,~~517~~509,~~797~~006.2776 0910/01/2003 600872025 N/A 09/05/2017 N 5,~~498~~493,~~372~~513.85 5,~~493~~488,~~513~~626.8555 09/05/2003 600872026 N/A 10/01/2012 N 5,~~401~~397,~~554~~134.0443 5,~~397~~391,~~134~~744.4381 0910/01/2003 310900894 N/A 11/01/2012 N 5,~~287~~280,~~320~~802.1597 5,~~280~~273,~~802~~294.9731 0910/01/2003 850200891 N/A 09/01/2013 N 5,~~320~~315,~~139~~612.5092 5,~~315~~310,~~612~~184.9259 0910/01/2003 310900885 N/A 11/01/2012 N 5,~~182~~175,~~425~~300.8846 5,~~175~~167,~~300~~284.4667 0910/01/2003 850200997 N/A 09/01/2012 N 4,~~985~~980,~~663~~235.6351 4,~~980~~973,~~235~~777.5169 0910/01/2003 600872028 N/A 05/01/2012 N 4,~~940~~936,~~474~~816.3858 4,~~936~~932,~~816~~203.5844 0910/01/2003 850200949 N/A 12/01/2012 N 4,~~938~~932,~~838~~173.6411 4,~~932~~924,~~173~~651.1112 0910/01/2003 310900869 N/A 11/01/2012 N 4,~~941~~935,~~518~~439.6667 4,~~935~~928,~~439~~432.6769 0910/01/2003 850200950 N/A 12/01/2017 N 4,~~912~~901,~~273~~560.1821 4,~~901~~890,~~560~~004.2103 0910/01/2003 600872027 N/A 12/05/2012 N 4,~~963~~959,~~514~~380.4131 4,~~959~~954,~~380~~371.3144 09/05/2003 700200887 N/A 09/01/2010 N 4,~~853~~849,~~541~~736.4244 4,~~849~~845,~~736~~034.4452 0910/01/2003 600872010 N/A 12/01/2012 N 4,~~663~~659,~~979~~857.5197 4,~~659~~654,~~857~~943.9781 0910/01/2003 310900901 N/A 11/01/2022 N 4,~~511~~502,~~872~~338.9181 4,~~502~~491,~~338~~993.8107 0910/01/2003 600872011 N/A 10/01/2012 N 4,550,000.00 4,550,000.00 0910/01/2003 700200917 N/A 10/01/2012 N 4,~~453~~438,~~328~~699.1903 4,~~438~~423,~~699~~132.0320 0910/01/2003 600872029 N/A 10/01/2012 N 4,~~468~~465,~~463~~749.7650 4,~~465~~462,~~749~~105.5004 0910/01/2003 850200890 N/A 09/01/2017 N 4,~~391~~376,~~415~~087.9343 4,~~376~~359,~~087~~902.4355 0910/01/2003 850200922 N/A 11/01/2012 N 4,~~365~~361,~~196~~744.9391 4,~~361~~357,~~744~~496.9158 0910/01/2003 310900866 N/A 11/01/2017 N 4,~~125~~111,~~432~~191.9217 4,~~111~~096,~~191~~867.1753 0910/01/2003 310900886 N/A 10/01/2012 N 4,~~162~~159,~~989~~619.7632 4,~~159~~155,~~619~~496.3274 0910/01/2003 310900847 N/A 09/01/2012 N 4,~~064~~061,~~405~~552.2701 4,~~061~~057,~~552~~903.0133 0910/01/2003 600872012 N/A 09/01/2012 N 3,~~963~~960,~~457~~490.6059 3,~~960~~956,~~490~~772.5975 0910/01/2003 850200874 N/A 11/01/2012 N 3,~~947~~941,~~161~~570.8795 3,~~941~~935,~~570~~319.9536 0910/01/2003 600872030 N/A 11/01/2012 N 3,~~946~~941,~~905~~283.3474 3,~~941~~935,~~283~~004.7480 0910/01/2003 310900864 N/A 11/01/2012 N 3,~~927~~919,~~162~~320.6895 3,~~919~~910,~~320~~727.9568 0910/01/2003 310900784 N/A 05/01/2012 N 3,~~931~~927,~~722~~363.1491 3,~~927~~922,~~363~~186.9141 0910/01/2003 310900547 N/A 09/01/2011 N 3,~~818~~810,~~869~~876.5993 3,~~810~~802,~~876~~095.93 09 10/01/2003 310900874 N/A 10/01/2017 N 3,~~771~~758,~~880~~664.8950 3,~~758~~745,~~664~~372.5089 0910/01/2003 600872031 N/A 12/05/2012 N 3,~~771~~768,~~670~~446.7273 3,~~768~~764,~~446~~568.7334 09/05/2003 600872032 N/A 09/01/2012 N 3,~~712~~709,~~544~~894.9611 3,~~709~~706,~~894~~522.1177 0910/01/2003 600872033 N/A 10/01/2012 N 3,~~527~~515,~~956~~763.8107 3,~~515~~502,~~763~~881.0743 0910/01/2003 600872034 N/A 09/01/2012 N 3,~~569~~567,~~849~~456.7835 3,~~567~~564,~~456~~348.3575 0910/01/2003 310900805 N/A 10/01/2012 N 3,~~556~~551,~~103~~978.1157 3,~~551~~547,~~978~~153.5784 0910/01/2003 310900858 N/A 12/01/2012 N 3,~~407~~396,~~483~~016.8695 3,~~396~~383,~~016~~877.9590 0910/01/2003 850200903 N/A 10/01/2012 N 3,~~425~~418,~~764~~477.8559 3,~~418~~410,~~477~~573.5932 0910/01/2003 310900950 N/A 12/01/2007 N 3,~~377~~372,~~109~~619.0286 3,~~372~~367,~~619~~537.8660 0910/01/2003 310900958 N/A 12/01/2012 N 3,~~265~~260,~~000~~880.9665 3,~~260~~256,~~880~~162.6562 0910/01/2003 600872035 N/A 12/01/2012 N 3,~~234~~231,~~321~~368.6840 3,~~231~~227,~~368~~876.4099 0910/01/2003 310900872 N/A 09/01/2012 N 3,~~218~~214,~~588~~601.1451 3,~~214~~210,~~601~~006.5158 0910/01/2003 850200957 N/A 12/01/2012 N 3,~~165~~160,~~109~~986.8107 3,~~160~~156,~~986~~297.0729 0910/01/2003 850200936 N/A 11/01/2012 N 3,~~160~~156,~~333~~173.4300 3,~~156~~151,~~173~~449.0053 0910/01/2003 310900854 N/A 09/01/2012 N 3,~~052~~050,~~354~~119.1918 3,~~050~~047,~~119~~299.1828 0910/01/2003 310900906 N/A 11/01/2012 N 3,~~024~~021,~~982~~355.1934 3,~~021~~017,~~355~~149.3461 0910/01/2003 310900861 N/A 09/01/2012 N 2,~~966~~963,~~246~~468.2586 2,~~963~~960,~~468~~022.8626 0910/01/2003 600872036 N/A 10/01/2017 N 2,~~897~~887,~~307~~039.6479 2,~~887~~876,~~039~~229.7971 0910/01/2003 850200972 N/A 12/01/2012 N 2,~~931~~928,~~551~~987.8649 2,~~928~~925,~~987~~921.4971 0910/01/2003 600872013 N/A 10/01/2012 N 2,~~913~~910,~~527~~093.9585 2,~~910~~906,~~093~~092.8547 0910/01/2003 600872037 N/A 09/01/2012 N 2,~~868~~865,~~696~~761.2634 2,~~865~~862,~~761~~811.3423 0910/01/2003 600872038 N/A 12/05/2012 N 2,~~854~~851,~~020~~643.7968 2,~~851~~848,~~643~~763.6858 09/05/2003 310900880 N/A 10/01/2012 N 2,~~667~~664,~~644~~612.3747 2,~~664~~661,~~612~~048.4701 0910/01/2003 600872039 N/A 11/01/2014 N 2,~~551~~545,~~162~~888.1523 2,~~545~~540,~~888~~143.2393 0910/01/2003 850200971 N/A 12/01/2012 N 2,~~472~~469,~~968~~777.8876 2,~~469~~466,~~777~~141.7675 0910/01/2003 310900841 N/A 11/01/2017 N 2,~~349~~341,~~384~~031.9637 2,~~341~~332,~~031~~247.3733 0910/01/2003 600872040 N/A 10/01/2012 N 2,~~380~~378,~~250~~478.6332 2,~~378~~376,~~478~~255.3282 0910/01/2003 310900951 N/A 12/01/2007 N 2,~~298~~295,~~858~~756.8225 2,~~295~~292,~~756~~255.2502 0910/01/2003 600872041 N/A 11/03/2012 N 2,~~297~~293,~~091~~904.8236 2,~~293~~290,~~904~~699.3623 0910/03/2003 310900892 N/A 10/01/2012 N 2,~~279~~278,~~952~~131.9437 2,~~278~~275,~~131~~894.3776 0910/01/2003 600872042 N/A 07/01/2015 N 2,~~201~~191,~~785~~903.1098 2,~~191~~181,~~903~~577.9835 0910/01/2003 310900881 N/A 10/01/2012 N 2,~~155~~151,~~644~~307.7576 2,~~151~~146,~~307~~558.7607 0910/01/2003 600872043 N/A 11/01/2012 N 2,~~083~~081,~~048~~359.7029 2,~~081~~079,~~359~~295.2930 0910/01/2003 600872047 N/A 12/01/2012 N 2,~~064~~060,~~497~~175.2717 2,~~060~~055,~~175~~481.1728 0810/01/2003 310900843 N/A 10/01/2012 N 1,~~952~~950,~~943~~900.2785 1,~~950~~948,~~900~~447.8520 0910/01/2003 850200905 N/A 10/01/2012 N 1,~~933~~931,~~373~~869.3554 1,~~931~~930,~~869~~008.5450 0910/01/2003 310900902 N/A 10/01/2012 N 1,~~933~~931,~~189~~665.1411 1,~~931~~929,~~665~~786.1153 0910/01/2003 310900834 N/A 10/01/2012 N 1,~~829~~828,~~613~~228.4146 1,~~828~~826,~~228~~500.4647 0910/01/2003 310900692 N/A 10/01/2012 N 1,~~792~~790,~~288~~146.2900 1,~~790~~787,~~146~~658.0018 0910/01/2003 310900850 N/A 09/01/2012 N 1,~~776~~774,~~260~~244.0188 1,~~774~~771,~~244~~872.8861 0910/01/2003 310900959 N/A 12/01/2012 N 1,~~681~~679,~~970~~847.2062 1,~~679~~677,~~847~~417.6212 0910/01/2003 310900913 N/A 11/01/2012 N 1,~~686~~684,~~071~~678.8095 1,~~684~~682,~~678~~986.9513 0910/01/2003 310900851 N/A 09/01/2012 N 1,~~678~~676,~~153~~306.0695 1,~~676~~674,~~306~~116.9554 0910/01/2003 310900883 N/A 10/01/2012 N 1,~~627~~625,~~862~~754.7955 1,~~625~~623,~~754~~350.5583 0910/01/2003 700200827 N/A 07/01/2012 N 1,~~624~~622,~~790~~939.1039 1,~~622~~620,~~939~~759.3962 0910/01/2003 310900931 N/A 12/01/2012 N 1,~~558~~556,~~713~~803.9995 1,~~556~~554,~~803~~602.9513 0910/01/2003 310900882 N/A 10/01/2012 N 1,~~488~~487,~~958~~995.8822 1,~~487~~486,~~995~~730.22 09 10/01/2003 600872044 N/A 09/01/2012 N 1,~~488~~487,~~079~~147.1419 1,~~487~~485,~~147~~908.1924 0910/01/2003 310900855 N/A 09/01/2012 N 1,~~476~~475,~~625~~544.9169 1,~~475~~474,~~544~~180.6952 0910/01/2003 310900844 N/A 09/01/2012 N 1,~~402~~393,~~835~~681.8761 1,~~393~~384,~~681~~472.6142 1011/01/2003 310900910 N/A 10/01/2012 N 1,~~387~~386,~~582~~449.2388 1,~~386~~385,~~449~~067.8897 0910/01/2003 310900873 N/A 09/01/2012 N 1,~~332~~331,~~650~~184.9693 1,~~331~~329,~~184~~445.9348 0910/01/2003 310900919 N/A 11/01/2012 N 1,~~304~~303,~~766~~186.7073 1,~~303~~301,~~186~~358.7387 0910/01/2003 310900903 N/A 09/01/2012 N 1,~~214~~212,~~055~~706.4504 1,~~212~~211,~~706~~109.0421 0910/01/2003 310900839 N/A 08/01/2012 N 1,~~148~~147,~~429~~125.4834 1,~~147~~145,~~125~~589.3429 0910/01/2003 310900895 N/A 11/01/2012 N ~~988,264.55~~ 987,044.02 09985,638.44 10/01/2003 310900920 N/A 11/01/2012 N ~~987,149.71~~ 985,795.00 09984,270.42 10/01/2003 310900849 N/A 08/01/2017 N ~~914,362.05~~ 911,270.19 10908,159.01 11/01/2003 310900856 N/A 09/01/2012 N ~~921~~920,~~652~~977.4256 920,~~977~~126.5610 0910/01/2003 Totals 1,~~071~~070,~~242~~226,~~781~~570.0858 1,~~070~~069,~~226~~090,~~570~~387.5832 Appraisal Appraisal Res Mod 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 04/14/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 03/13/2003 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 04/14/2003 0 $0.00 0 $0.00 03/13/2003 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 10/14/2003 6.220284% 6.171100% 108 09/15/2003 6.220317% 6.171132% 109 08/13/2003 6.220332% 6.171145% 110 07/14/2003 6.220346% 6.171157% 111 06/13/2003 6.220378% 6.171188% 112 05/13/2003 6.220393% 6.171201% 113 04/14/2003 6.220426% 6.171232% 114 03/13/2003 6.220439% 6.171244% 115 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-Reference Delinq. Date Advances Advances** Loan (1) 700201017 2 0 09/07/2003 397,990.83 397,990.83 A 600872045 14 0 09/01/2003 62,541.64 62,541.64 B 600872048 18 0 09/01/2003 86,215.96 86,215.96 B 600872009 35 0 09/01/2003 50,958.27 50,958.27 B 310900891 37 0 09/01/2003 49,371.76 49,371.76 B 600872025 51 0 09/05/2003 36,749.69 36,749.69 B 600872027 61 0 09/05/2003 30,467.03 30,467.03 B 600872031 80 0 09/05/2003 22,909.05 22,909.05 B 600872038 100 0 09/05/2003 17,518.54 17,518.54 B Totals 9 754,722.77 754,722.77

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code (2) Transfer Date Date Balance Advances 700201017 70,000,000.00 0.00 600872045 14,995,000.00 0.00 600872048 14,377,223.47 0.00 600872009 8,325,923.23 0.00 310900891 7,928,833.31 0.00 600872025 5,493,513.85 0.00 600872027 4,959,380.31 0.00 600872031 3,768,446.73 0.00 600872038 2,851,643.68 0.00 Totals 132,699,964.58 0.00

Totals by Delinquency Code: Current Outstanding Actual Outstanding P&I P & I Principal Servicing Advances Advances Balance Advances ~~Total for Status Code = A (1 loan) 397,990.83 397,990.83 70,000,000.00 0.00 Total for Status Code = B (8 loans) 356,731.94 356,731.94 62,699,964.58 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 Liquidated Loan Detail No Liquidated Loans this Period

Filing Compare · MORGAN STANLEY DEAN WITTER CAPITAL I INC SER 2003 TOP9