8-K 1 bsc03tp10.txt JANUARY 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 : January 13, 2004 (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 January 13, 2004 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 January 13, 2004 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: January 22, 2004 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 January 13, 2004 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:01/13/2004 Record Date: 12/31/2003 DISTRIBUTION DATE STATEMENT Table of Contents Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 10 Mortgage Loan Detail 11 - 16 Principal Prepayment Detail 17 Historical Detail 18 Delinquency Loan Detail 19 Specially Serviced Loan Detail 20 - 21 Modified Loan Detail 22 Liquidated Loan Detail 23 Depositor Bear Stearns Commercial Mortgage Securities 383 Madison Avenue New York, NY 10179 Contact: General Information Number Phone Number: (212) 272-2000 Master Servicer Wells Fargo Bank, National Association 45 Fremont Street, 2nd Floor 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 ~~294~~293,~~665~~467,~~930~~384.7364 1,~~198~~353,~~546~~908.0962 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.~~778973~~603610% 9,089,000.00 9,089,000.00 0.00 G 07383FRC4 65.~~118973~~943610% 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,~~204~~203,~~471~~272,~~029~~483.7364 1,~~198~~353,~~546~~908.0962

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level(1) A-1 07383FQT8 ~~982~~978,~~219~~224.7762 0.00 0.00 2,~~180~~332,~~765~~133.8624 ~~293~~292,~~467~~113,~~384~~476.6402 13.3536% A-2 07383FQU5 2,959,407.15 0.00 0.00 2,959,407.15 749,217,000.00 13.3536% B 07383FQV3 140,541.50 0.00 0.00 140,541.50 34,845,000.00 10.4546% C 07383FQW1 155,283.40 0.00 0.00 155,283.40 37,874,000.00 7.3031% D 07383FQX9 50,500.00 0.00 0.00 50,500.00 12,120,000.00 6.30% E 07383FRA8 69,942.50 0.00 0.00 69,942.50 15,150,000.00 5.04% F 07383FRB6 4342,~~770~~442.9067 0.00 0.00 4342,~~770~~442.9067 9,089,000.00 4.2829% G 07383FRC4 3837,~~626~~519.0204 0.00 0.00 3837,~~626~~519.0204 7,575,000.00 3.6566% H 07383FRD2 51,699.38 0.00 0.00 51,699.38 10,605,000.00 2.77% J 07383FRE0 22,156.88 0.00 0.00 22,156.88 4,545,000.00 2.39% K 07383FRF7 29,542.50 0.00 0.00 29,542.50 6,060,000.00 1.89% L 07383FRG5 22,156.88 0.00 0.00 22,156.88 4,545,000.00 1.51% M 07383FRH3 14,771.25 0.00 0.00 14,771.25 3,030,000.00 1.26% N 07383FRJ9 14,771.25 0.00 0.00 14,771.25 3,030,000.00 1.01% O 07383FRK6 59,085.48 0.00 0.00 59,085.48 12,120,099.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00% R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00% Totals 4,~~654~~648,~~474~~044.8650 0.00 0.00 56,~~853~~001,~~020~~953.9512 1,~~203~~201,~~272~~918,~~483~~575.6402

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 07383FQY7 0.~~146747~~132125% 1,211,979,099.79 1,~~204~~203,~~471~~272,~~030~~484.5242 X-2 07383FQZ4 1.~~440295~~267552% 1,116,440,000.00 1,116,440,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 07383FQY7 ~~147~~132,~~294~~485.1631 0.00 ~~147~~132,~~294~~485.1631 1,~~203~~201,~~272~~918,~~484~~575.4280 X-2 07383FQZ4 1,~~340~~179,~~002~~288.3140 0.00 1,~~340~~179,~~002~~288.3140 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 ~~975~~971.~~15315921~~18674883 34.~~96641038~~48055961 3.~~25051053~~23728918 0.00000000 0.00000000 ~~971~~966.~~18674883~~70618922 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.~~81581032~~66967433 0.00000000 0.00000000 1,000.00000000 G 07383FRC4 1,000.00000000 0.00000000 54.~~09914455~~95300858 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 ~~993~~992.~~80511655~~81620007 0.~~12153193~~10931320 0.00000000 ~~992~~991.~~81620007~~69909449 X-2 07383FQZ4 1,000.00000000 1.~~20024570~~05629358 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 1160,~~548,860~~487.3851 Servicing Advances Outstanding 0547.00 Reimbursement for Interest on Advances 0.00 paid from general collections Current Period Accrued Servicing Fees 4645,~~769~~409.2517 Less Delinquent Servicing Fees 121,~~866~~860.8009 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 12,~~103~~866.4980 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 4656,~~005~~415.9488

Certificate Interest Reconciliation Class Accrued Net Aggregate Realized Previously Unpaid Distributable Distributable Certificate Prepayment Losses/ Interest (including Certificate Certificate Remaining Interest Interest Expenses interest thereon) Interest Interest Interest Unpaid Shortfall Losses Adjustment Distribution Interest A-1 ~~982~~978,~~219~~224.7762 0.00 0.00 0.00 ~~982~~978,~~219~~224.7762 0.00 ~~982~~978,~~219~~224.7762 0.00 A-2 2,959,407.15 0.00 0.00 0.00 2,959,407.15 0.00 2,959,407.15 0.00 X-1 ~~147~~132,~~294~~485.1631 0.00 0.00 0.00 ~~147~~132,~~294~~485.1631 0.00 ~~147~~132,~~294~~485.1631 0.00 X-2 1,~~340~~179,~~002~~288.3140 0.00 0.00 0.00 1,~~340~~179,~~002~~288.3140 0.00 1,~~340~~179,~~002~~288.3140 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 4342,~~770~~442.9067 0.00 0.00 0.00 4342,~~770~~442.9067 0.00 4342,~~770~~442.9067 0.00 G 3837,~~626~~519.0204 0.00 0.00 0.00 3837,~~626~~519.0204 0.00 3837,~~626~~519.0204 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 65,~~141~~959,~~771~~818.3321 0.00 0.00 0.00 65,~~141~~959,~~771~~818.3321 0.00 65,~~141~~959,~~771~~818.3321 0.00

Other Required Information Available Distribution Amount (1) 7,~~340~~313,~~317~~726.4283 Principal Distribution Amount 1,~~198~~353,~~546~~908.0962 (a) Principal portion of Scheduled Payments 1,~~198~~353,~~546~~908.0962 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,~~203~~201,~~355~~951,~~325~~973.0491 Aggregate Scheduled Principal Balance of the Mortgage Loans 1,~~203~~201,~~272~~918,~~484~~575.4078 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Total Servicing and Special Servicing Fee Paid 4656,~~005~~415.9488 Servicing Fee paid 4656,~~005~~415.9488 Special Servicing Fee paid 0.00 Trustee Fee Paid 1,~~033~~002.2473 Paying Agent Fee Paid 1,~~136~~103.~~57 Expense Losses (Additional Trust Fund Expenses) 0.~~00 (i1) ~~Special~~The ~~Servicing~~Available ~~and~~Distribution ~~Liquidation Fees 0.00 (ii) Advance Interest 0.00 (iii) Indemnification Expenses 0.00 (iv) Taxes Imposed on the Trust 0.00 (v)~~ Amount ofincludes any ~~Advance~~Prepayment ~~not~~Premiums ~~Recovered 0~~.~~00 upon a Final Recovery Determination~~

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 6,~~190~~007,~~710~~333.4306 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,~~190~~007,~~710~~333.4306 Principal: Scheduled Principal 1,~~198~~353,~~546~~908.0962 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,~~198~~353,~~546~~908.0962 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,~~769~~409.2517 Trustee Fee 1,~~033~~002.2473 Certificate Administration Fee 1,~~136~~103.5700 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 4847,~~939~~514.0789 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,~~141~~959,~~771~~818.3321 Principal Distribution 1,~~198~~353,~~546~~908.0962 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,~~317~~726.4283 Total Funds Distributed 7,~~389~~361,~~256~~241.4972

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 ~~985~~983,~~427~~981.8676 0.08 ~~109~~108 6.3400 3.030000 1,000,001 to 2,000,000 33 53,~~151~~074,~~015~~261.6813 4.42 ~~117~~116 6.0606 2.~~182310~~182268 2,000,001 to 3,000,000 38 93,~~998~~827,~~972~~078.9542 7.81 ~~116~~115 6.~~0736~~0738 1.~~849195~~849129 3,000,001 to 4,000,000 19 67,~~189~~028,~~197~~528.5263 5.58 ~~111~~110 5.~~7422~~7424 2.~~026378~~027134 4,000,001 to 5,000,000 11 49,~~357~~287,~~579~~507.1274 4.10 ~~117~~116 5.~~9114~~9115 1.~~845963~~845915 5,000,001 to 6,000,000 12 66,~~852~~771,~~646~~908.6658 5.56 ~~109~~108 6.~~0116~~0115 1.~~904868~~905102 6,000,001 to 7,000,000 6 39,~~192~~155,~~626~~394.4833 3.26 9897 5.~~7678~~7676 2.~~155017~~155346 7,000,001 to 8,000,000 7 51,~~337~~278,~~343~~805.7603 4.27 ~~109~~108 6.~~0685~~0684 2.~~002345~~002454 8,000,001 to 9,000,000 8 69,~~431~~330,~~646~~763.8854 5.77 ~~143~~142 5.~~8670~~8668 1.~~752021~~752120 9,000,001 to 10,000,000 4 38,~~724~~701,~~451~~973.8994 3.22 9392 5.~~1435~~1434 2.~~741483~~741721 10,000,001 to 15,000,000 11 135,~~290~~141,~~583~~615.0473 11.24 ~~110~~109 5.8742 1.~~862271~~862350 15,000,001 to 20,000,000 8 131,~~743~~548,~~018~~796.8283 10.9594 ~~107~~106 6.~~3085~~3093 2.~~079664~~079617 20,000,001 to 25,000,000 3 6564,~~003~~931,~~958~~429.15 5.40 ~~112~~111 6.~~4707~~4708 1.~~676902~~676845 25,000,001 and greater 7 ~~341~~340,~~014~~856,~~015~~530.5997 28.3436 ~~110~~109 5.~~9805~~9806 3.~~631364~~632142 Totals 168 1,~~203~~201,~~272~~918,~~484~~575.4078 100.00 ~~112~~111 5.~~9910~~9911 2.~~439807~~440431

State (3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 5,~~801~~792,~~918~~344.0032 0.48 ~~109~~108 5.5500 1.730000 Alaska 1 11,~~587~~568,~~564~~519.9029 0.96 ~~111~~110 5.5000 2.140000 Arizona 3 8,~~945~~935,~~390~~333.8640 0.74 ~~110~~109 6.0720 1.~~911216~~911190 California 53 232,~~433~~135,~~426~~401.4349 19.3231 ~~109~~108 5.~~9411~~9410 2.~~054742~~054874 Colorado 7 34,~~154~~113,~~429~~086.6107 2.84 ~~110~~109 6.~~0134~~0136 1.~~676514~~676430 Connecticut 3 30,~~239~~210,~~110~~529.2492 2.51 ~~110~~109 7.0171 1.~~357944~~357934 Florida 15 6564,~~035~~967,~~129~~392.3378 5.4041 ~~103~~102 5.~~7704~~7701 2.~~161334~~161654 Georgia 8 38,~~779~~727,~~788~~715.6167 3.22 ~~125~~124 5.7267 1.~~942378~~942367 Idaho 2 4,~~922~~915,~~837~~360.8156 0.41 ~~110~~109 6.2806 1.691223 Illinois 4 8,~~545~~537,~~602~~880.1685 0.71 ~~105~~104 7.~~4372~~4374 1.~~982417~~982409 Indiana 3 11,~~210~~188,~~560~~010.1527 0.93 ~~203~~202 6.~~4324~~4328 1.~~444639~~444755 Kansas 1 1,~~925~~922,~~410~~734.4734 0.16 ~~170~~169 6.6600 1.540000 Kentucky 1 15,~~716~~690,~~374~~956.4339 1.31 ~~108~~107 5.7300 2.270000 Louisiana 2 36,~~237~~193,~~966~~049.6912 3.01 ~~109~~108 5.5328 2.~~526264~~526322 Maryland 2 20,~~910~~859,~~784~~625.0992 1.74 4948 7.~~4469~~4505 2.~~480791~~482464 Massachusetts 7 28,~~338~~306,~~406~~307.0021 2.36 ~~111~~110 7.~~5322~~5328 1.~~364158~~364173 Michigan 1 10,~~499~~491,~~785~~877.5548 0.87 ~~102~~101 7.9800 1.860000 Minnesota 2 7,~~151~~143,~~585~~238.4440 0.59 ~~110~~109 6.~~2135~~2136 1.~~705414~~705344 Missouri 2 8,~~530~~521,~~584~~035.9663 0.71 ~~110~~109 5.8602 1.~~766842~~766844 Montana 1 2,~~352~~349,~~217~~722.7714 0.20 ~~110~~109 5.9600 1.730000 Nebraska 1 1,~~181~~179,~~011~~147.9643 0.10 ~~109~~108 5.8500 2.130000 Nevada 1 1,~~866~~863,~~701~~713.9584 0.16 ~~108~~107 5.8000 2.490000 New Jersey 9 60,~~832~~709,~~023~~148.3139 5.0605 ~~124~~123 5.~~7843~~7849 1.~~973006~~972859 New York 11 ~~201~~200,~~068~~966,~~171~~203.5650 16.7172 ~~111~~110 5.~~9167~~9168 4.~~728023~~729393 North Carolina 4 32,~~707~~673,~~117~~388.0521 2.72 ~~106~~105 5.~~5788~~5787 1.~~762485~~762637 Ohio 3 10,~~591~~579,~~745~~739.6141 0.88 ~~111~~110 5.~~9686~~9687 1.~~637789~~637795 Oklahoma 1 ~~217~~216,~~128~~736.9761 0.02 ~~112~~111 6.5000 1.700000 Oregon 1 3,~~109~~106,~~494~~158.4329 0.26 ~~110~~109 5.9000 2.620000 Pennsylvania 15 59,~~260~~176,~~565~~353.5718 4.92 ~~123~~122 5.~~8051~~8049 2.~~303614~~303986 South Carolina 1 11,~~545~~533,~~581~~423.7031 0.96 ~~110~~109 6.0000 1.910000 Tennessee 1 157,~~911~~626.9763 0.01 ~~112~~111 6.5000 1.700000 Texas 14 58,~~852~~766,~~854~~108.6745 4.89 ~~120~~119 6.1000 1.~~817547~~817524 Utah 1 5,~~415~~407,~~009~~512.9988 0.45 ~~113~~112 6.5500 1.940000 Virginia 3 62,~~502~~447,~~522~~612.9935 5.1920 ~~110~~109 5.8034 1.~~787000~~787184 Washington 5 11,~~322~~284,~~062~~760.9390 0.94 ~~111~~110 5.~~7348~~7354 1.~~977276~~978651 Washington,DC 1 67,500,000.00 5.6162 ~~112~~111 5.7600 2.300000 West Virginia 2 ~~750~~748,~~081~~726.8950 0.06 ~~112~~111 6.5000 1.700000 Wisconsin 7 2423,~~016~~985,~~466~~885.3471 2.00 ~~110~~109 5.6193 1.~~582488~~582487 Wyoming 1 7,~~057~~046,~~158~~208.0292 0.59 ~~111~~110 5.8900 1.800000 Totals 201 1,~~203~~201,~~272~~918,~~484~~575.4078 100.00 ~~112~~111 5.~~9910~~9911 2.~~439807~~440431

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,~~097~~064,~~640~~271.4960 0.5150 ~~110~~109 5.~~6104~~6109 1.~~239016~~238988 1.26 to 1.35 5 43,~~940~~862,~~947~~811.6799 3.65 ~~167~~166 6.~~5967~~5971 1.~~316480~~316461 1.36 to 1.45 6 56,~~821~~761,~~636~~741.6391 4.72 ~~109~~108 7.~~0529~~0530 1.~~391153~~391150 1.46 to 1.55 18 125,~~923~~725,~~962~~920.34 10.4746 ~~113~~112 5.~~9341~~9342 1.~~516953~~516964 1.56 to 1.65 19 104,~~850~~719,~~577~~315.6247 8.71 ~~109~~108 5.~~9004~~9003 1.~~602465~~602461 1.66 to 1.75 14 54,~~674~~587,~~444~~619.9955 4.54 ~~114~~113 6.2086 1.~~702802~~702800 1.76 to 1.85 13 71,~~701~~602,~~391~~904.4173 5.96 ~~109~~108 5.~~9280~~9282 1.~~797464~~797466 1.86 to 1.90 5 3231,~~021~~989,~~893~~949.4486 2.66 ~~105~~104 7.~~1713~~1717 1.~~870239~~870234 1.91 or greater 86 ~~707~~706,~~239~~604,~~989~~040.8133 58.7879 ~~109~~108 5.~~8310~~8311 3.~~040543~~041256 Totals 168 1,~~203~~201,~~272~~918,~~484~~575.4078 100.00 ~~112~~111 5.~~9910~~9911 2.~~439807~~440431

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 47 126,~~822~~622,~~092~~287.9427 10.54 ~~112~~111 6.~~2977~~2980 1.~~802093~~802177 Lodging 4 36,~~936~~885,~~194~~755.3714 3.07 ~~112~~111 6.~~6892~~6893 2.~~002766~~002762 Mixed Use 7 65,~~724~~620,~~910~~014.9960 5.46 ~~113~~112 5.6757 1.~~979323~~979388 Mobile Home Park 1 1,~~956~~952,~~631~~048.9217 0.16 ~~230~~229 5.9200 2.090000 Multi-Family 24 123,~~763~~545,~~861~~055.3224 10.2928 ~~127~~126 5.~~6274~~6276 1.~~809832~~809739 Office 22 ~~309~~308,~~159~~949,~~029~~151.9818 25.6970 ~~110~~109 6.~~1153~~1155 2.~~133480~~133514 Other 2 79,~~320~~314,~~798~~409.3903 6.5960 ~~111~~110 5.~~2761~~2760 8.~~866554~~867132 Retail 83 ~~431~~430,~~512~~995,~~194~~997.0268 35.86 ~~109~~108 6.~~0428~~0429 1.~~970176~~970360 Self Storage 11 28,~~076~~033,~~770~~857.47 2.33 9594 5.8865 2.~~208917~~208866 Totals 201 1,~~203~~201,~~272~~918,~~484~~575.4078 100.00 ~~112~~111 5.~~9910~~9911 2.~~439807~~440431

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 6.500% or less 149 ~~964~~962,~~001~~827,~~843~~104.5224 80.1211 ~~113~~112 5.7155 2.~~580561~~581388 6.501% to 7.000% 12 142,~~394~~297,~~930~~876.8881 11.8384 ~~113~~112 6.~~7307~~7308 1.~~972896~~972994 7.001% to 7.500% 3 30,~~061~~033,~~971~~746.1522 2.50 ~~111~~110 7.1269 1.~~436629~~436587 7.501% to 8.000% 4 66,~~813~~759,~~738~~848.8551 5.55 8786 7.8776 1.~~855448~~855465 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,~~203~~201,~~272~~918,~~484~~575.4078 100.00 ~~112~~111 5.~~9910~~9911 2.~~439807~~440431

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~157~~147 1995,~~039~~708,~~125,000~~281.9604 8682.3684 ~~114~~113 5.~~7975~~7862 2.~~514551~~538485 13 to 24 months 1121 ~~164~~206,~~147~~210,~~483~~294.4474 1317.6416 ~~100~~101 76.~~2158~~9801 1.~~966646~~966969 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,~~203~~201,~~272~~918,~~484~~575.4078 100.00 ~~112~~111 5.~~9910~~9911 2.~~439807~~440431

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 2827,~~000~~970,~~254~~967.5543 2.33 4544 7.~~1654~~1657 2.~~370492~~370649 61 to 120 months 142 1,~~081~~080,~~575~~549,~~379~~016.4785 89.8990 ~~109~~108 5.9836 2.~~492815~~493346 121 to 180 months 3 10,~~608~~589,~~878~~515.8820 0.88 ~~139~~138 6.4865 1.~~495430~~495469 181 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 150 1,~~120~~119,~~184~~109,~~512~~499.9048 93.0911 ~~108~~107 6.0179 2.~~480311~~480837

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,~~333~~253,~~739~~664.3197 1.8685 8685 5.~~1228~~1222 2.~~286354~~289313 121 to 180 months 8 33,~~946~~809,~~296~~085.9372 2.8281 ~~166~~165 5.5871 1.~~906396~~906403 181 to 240 months 5 26,~~807~~746,~~935~~325.2661 2.23 ~~230~~229 6.1027 1.~~550613~~550594 241 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 18 8382,~~087~~809,~~971~~076.5030 6.9189 ~~165~~164 5.~~6286~~6287 1.~~893736~~894382

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 2.3940 7574 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,~~417~~408,~~969~~531.9889 0.20 ~~111~~110 5.3650 3.780000 181 to 240 months 5 14,~~790~~754,~~001~~853.2679 1.23 ~~120~~119 6.~~0726~~0727 1.~~756937~~756914 241 to 300 months 60 ~~361~~360,~~231~~768,~~185~~383.4199 30.02 ~~109~~108 6.~~1702~~1705 1.~~990364~~990380 301 to 360 months 80 712,~~937~~370,~~816~~189.2581 59.2527 ~~108~~107 5.~~9826~~9825 2.~~715918~~716586 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 150 1,~~120~~119,~~184~~109,~~512~~499.9048 93.0911 ~~108~~107 6.0179 2.~~480311~~480837

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,~~203~~201,~~272~~918,~~484~~575.4078 100.00 ~~112~~111 5.~~9910~~9911 2.~~439807~~440431 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,~~203~~201,~~272~~918,~~484~~575.4078 100.00 ~~112~~111 5.~~9910~~9911 2.~~439807~~440431 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: (i) An ARD Loan constitutes a "Hyper-Amortization Loan" as defined in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 600872249 1 OT Floral Park NY ~~337~~326,~~125~~250.00 0.00 5.220% 510901041 2 OF New York NY ~~413~~399,~~065~~740.5383 0.00 6.853% 600872250 3 OF Washington DC 324,000.00 0.00 5.760% 700201096 4 RT Alexandria VA ~~231~~223,~~644~~969.3943 4148,~~198~~873.4036 5.900% 700201089 5.1 RT Various MA ~~167~~162,~~546~~050.5884 1419,~~055~~551.5024 7.770% 700201097 5.2 RT Danbury CT 3433,~~209~~072.2143 56,~~136~~272.1997 7.770% 700200961 6 OF New Orleans LA ~~137~~133,~~997~~408.0242 3035,~~462~~050.2181 5.400% 850201040 7 MU New York NY ~~134~~130,~~694~~122.6222 4954,~~436~~009.8121 5.520% 850201103 8 LO Various Various ~~128~~124,~~752~~450.3523 2731,~~264~~566.6678 6.550% 700201004 9 IN Various Various ~~108~~104,~~141~~556.1247 1923,~~807~~391.2994 5.830% 700200785 10 OF Greenwich CT ~~125~~121,~~643~~511.7780 1317,~~438~~570.3128 7.050% 700200793 11 IN Various Various ~~135~~130,~~201~~770.1680 1014,~~380~~810.4682 7.980% 700200781 12 RT Baltimore MD 112,~~805~~718.5733 13,~~168~~255.0731 7.950% 850201123 13 OF Philadelphia PA 7774,~~327~~718.0168 2528,~~550~~158.5285 5.350% 310900430 14 RT Roseville CA 8885,~~613~~680.2080 1417,~~515~~448.7515 6.110% 700200940 15 RT Elizabethtown KY 7775,~~659~~045.7369 2225,~~804~~418.0004 5.730% 600872201 16 MF Bridgewater NJ 6663,~~031~~650.3695 6062,~~328~~709.9940 4.980% 600872245 17 MU Dallas TX 8077,~~373~~714.6754 1315,~~155~~814.4255 6.060% 600872202 18 RT Winston-Salem NC 7472,~~769~~289.2642 1416,~~127~~606.0387 5.770% 600872203 19 OF Centennial CO 7573,~~616~~113.5303 1215,~~872~~375.0959 5.990% 700201046 20 OF Clinton NJ 8280,~~907~~172.8950 1013,~~964~~699.1049 6.670% 310901032 21 RT Vacaville CA 6563,~~941~~756.0426 1114,~~846~~031.9371 5.840% 600872204 22 MF High Point NC 6058,~~592~~578.0983 1214,~~894~~907.5682 5.460% 600872256 23 IN Various Various 6866,~~776~~450.5951 1922,~~841~~167.7381 6.500% 310900945 24 RT Citrus Heights CA 6159,~~464~~429.4532 1012,~~481~~516.6174 6.000% 310901029 25 MF Fairbanks AK 5453,~~961~~109.4367 1719,~~193~~045.8561 5.500% 310900924 26 OF Fort Mill SC 5957,~~704~~727.7891 1012,~~181~~158.5239 6.000% 600872205 27 RT Falls Church VA 5452,~~168~~420.1983 0.00 5.470% 310900962 28 MF New Berlin WI 5351,~~019~~258.4259 1012,~~924~~685.7457 5.550% 600872206 29 RT Austell GA 4746,~~846~~254.3986 1012,~~787~~378.0558 5.350% 850201101 30 MU Santa Monica CA 4140,~~726~~334.5286 1112,~~224~~616.6632 4.880% 850201024 31 RT San Pedro CA 41,684.31 0.00 5.045% 850201029 32 RT Various PA 40,604.93 0.00 4.935% 600872207 33 RT Austin TX 4443,~~846~~359.0817 89,~~374~~861.7263 5.770% 600872208 34 RT Butler Township PA 4847,~~992~~315.1233 1819,~~160~~837.3716 6.370% 600872209 35 RT Lancaster CA 4140,~~818~~429.4727 810,~~887~~277.9717 5.430% 850201027 36 IN Lancaster CA 4544,~~517~~009.4477 79,~~980~~487.0875 5.920% 310901023 37 MF Indianapolis IN 4644,~~293~~705.17 1820,~~653~~241.79 6.090% 850201074 38 OF Cherry Hill NJ 4039,~~918~~559.3419 89,~~598~~957.6378 5.470% 310900023 39 MF San Diego CA 4746,~~645~~051.6346 1012,~~529~~123.7188 6.520% 700201058 40 RT Chardon OH 4139,~~186~~820.9135 89,~~087~~454.5006 5.630% 600872210 41 MF Wilton NY 3837,~~861~~570.8567 89,~~212~~503.5775 5.490% 600872211 42 OF Phoenix AZ 3937,~~255~~956.4409 67,~~555~~854.0035 6.050% 600872251 43 OF Long Beach CA 3736,~~200~~000.00 0.00 5.760% 850201064 44 OF Deland FL 3937,~~045~~721.9857 1214,~~717~~042.8526 6.120% 310900953 45 LO San Antonio TX 4140,~~537~~147.0584 910,~~103~~492.4970 6.500% 310900967 46 RT Stockton CA 3433,~~757~~602.9047 78,~~544~~699.3780 5.440% 600872212 47 RT Cheyenne WY 3534,~~842~~638.9488 910,~~745~~949.0410 5.890% 600872213 48 RT Louisville CO 4039,~~898~~549.2294 56,~~152~~500.2452 6.750% 700200963 49 RT Altamonte Springs FL 3534,~~822~~636.9059 67,~~145~~331.6495 6.000% 700200989 50 LO Pittsburgh PA 4241,~~718~~298.8306 68,~~958~~379.9875 7.370% 600872246 51 RT Baton Rouge LA 3433,~~840~~672.6835 89,~~698~~866.4376 6.130% 600872214 52 MF Greeley CO 2827,~~215~~260.1330 1011,~~698~~653.8669 5.010% 850200985 53 RT Lake Mary FL 25,572.92 0.00 4.910% 850201025 54 RT Naples FL 25,939.71 0.00 5.045% 850200836 55 RT New York NY 3332,~~443~~301.0766 1112,~~468~~609.1152 6.550% 600872257 56 RT East Pennsboro Tow PA 3130,~~420~~367.7829 78,~~789~~842.3281 6.150% 600872215 57 RT Arlington TX 2827,~~240~~288.2968 89,~~784~~735.3394 5.550% 600872216 58 IN Calera AL 2726,~~769~~833.6287 89,~~637~~573.9368 5.550% 600872217 59 IN Fairfield NJ 2928,~~474~~485.7016 78,~~788~~778.4903 5.970% 850201036 60 RT Tallahassee FL 24,334.25 0.00 5.123% 850201033 61 RT San Diego CA 26,~~901~~033.1133 0.00 5.680% 600872218 62 RT Midlothian VA 2625,~~772~~884.8474 56,~~149~~037.1828 5.700% 310901044 63 SS Pembroke Pines FL 2625,~~725~~838.4284 56,~~161~~048.7634 5.690% 600872252 64 OF Fort Worth TX 27,~~640~~600.7194 7,~~551~~591.4522 6.320% 600872219 65 IN Tamarac FL 2726,~~789~~870.6353 45,~~329~~248.1929 6.280% 310900955 66 RT Goleta CA 24,~~996~~155.0291 67,~~883~~723.6980 5.890% 600872220 67 RT Alpharetta GA 23,~~866~~044.8391 11,~~009~~831.3830 5.670% 310900928 68 RT Inver Grove Heights MN 2524,~~755~~903.0767 34,~~953~~804.2868 6.250% 600872221 69 RT Rowland Heights CA 2322,~~062~~299.4105 34,~~888~~651.4480 5.990% 850201106 70 OF Philadelphia PA 2019,~~468~~778.9147 67,~~763~~453.3882 5.350% 700200918 71 MF Uncasville CT 2322,~~004~~242.6670 34,~~975~~737.1107 6.000% 410900177 72 SS Ventura CA 2221,~~190~~444.1660 6,~~050~~795.3086 5.900% 600872222 73 IN Ewing NJ 2221,~~602~~843.6083 56,~~881~~640.3007 6.050% 310900981 74 OT Boise ID 2322,~~284~~504.4816 56,~~609~~389.0436 6.250% 850201065 75 OF Los Angeles CA 2120,~~388~~679.0428 34,~~883~~592.4319 5.815% 850201044 76 RT Neptune NJ 20,~~942~~248.0514 34,~~757~~451.5243 5.865% 850201102 77 RT Baltimore MD 17,~~784~~048.3405 37,~~166~~902.5786 5.250% 310900977 78 IN Redmond WA 1817,~~161~~457.8375 26,~~171~~875.5967 5.420% 850201069 79 OF Armonk NY 1918,~~084~~451.9752 34,~~827~~461.7722 5.580% 600872253 80 MF Petaluma CA 18,~~057~~036.5785 4,~~553~~574.7143 5.460% 310901037 81 MF Redding CA 1918,~~504~~848.1636 56,~~587~~243.6343 5.720% 850201012 82 IN North Bergen NJ 17,~~802~~187.2946 9,~~218~~833.5639 5.280% 600872247 83 SS Riverside CA 18,~~873~~247.5791 34,~~471~~097.4713 5.820% 600872223 84 MU Boca Raton FL 2019,~~476~~800.0678 23,~~658~~333.5179 6.660% 310900921 85 OF Sacramento CA 18,~~674~~580.5331 17,~~394~~488.6385 6.500% 850201109 86 OF Philadelphia PA 15,~~920~~383.2726 5,~~260~~797.4041 5.350% 310900914 87 RT Santa Maria CA 1716,~~499~~911.9566 45,~~837~~425.1443 5.900% 850201042 88 MU Wellesley MA 1615,~~411~~825.5801 1112,~~960~~547.9855 5.735% 600872254 89 MF Tampa FL 15,~~908~~891.8104 3,~~760~~777.2198 5.670% 850200984 90 RT Jamestown NC 13,580.24 0.00 4.910% 600872224 91 RT Fort Worth TX 1716,~~578~~997.3002 23,~~755~~336.6795 6.200% 600872225 92 MF Madison WI 15,~~606~~088.4910 3,~~234~~752.2059 5.550% 600872226 93 IN Lyndhurst NJ 1615,~~537~~982.3555 4,~~217~~772.4424 6.070% 310900915 94 RT Hesperia CA 1716,~~481~~904.8036 23,~~534~~111.3983 6.400% 310900966 95 RT Medford OR 15,~~812~~288.2535 23,~~812~~336.2414 5.900% 600872227 96 IN Santa Ana CA 1615,~~130~~597.1211 2,~~419~~952.5152 6.290% 410901035 97 IN Emeryville CA 15,~~917~~383.0669 34,~~835~~369.9532 6.230% 600872228 98 MF Madison WI 14,~~905~~400.3063 45,~~891~~396.9865 5.850% 600872229 99 IN Atlanta GA 1514,~~276~~763.5865 4,~~034~~547.1306 5.990% 600872230 100 RT Jacksonville FL 14,~~767~~271.3652 34,~~899~~395.6650 5.990% 310900956 101 IN Watsonville CA 1514,~~210~~668.7064 910,~~868~~410.9298 6.250% 850201010 102 RT Commack NY 1514,~~160~~658.1273 2,~~401~~903.7514 6.175% 600872255 103 OF Citrus Heights CA 14,~~750~~262.6730 2,~~504~~993.9027 6.010% 600872231 104 MU Duluth GA 14,~~974~~472.3194 34,~~513~~015.7411 6.260% 890901016 105 RT Tampa FL 14,~~855~~358.9211 34,~~580~~078.2203 6.230% 310900939 106 IN Orlando FL 1413,~~323~~812.3444 910,~~532~~043.1606 6.150% 600872232 107 IN Coconut Creek FL 13,~~766~~304.8324 34,~~767~~229.0160 5.890% 410900188 108 SS Bakersfield CA 13,~~837~~372.1880 34,~~591~~056.9836 6.020% 600872233 109 RT San Bernardino CA 1615,~~265~~730.0809 12,~~739~~274.9190 7.110% 850201006 110 RT Ft. Worth TX 13,~~597~~141.8986 3,~~393~~849.1518 6.150% 620901030 111 MU Aliso Viejo CA 1312,~~020~~590.8601 2,~~129~~559.0186 6.100% 850201041 112 RT Commack NY 1110,~~212~~810.4334 9,~~036~~438.0009 5.365% 620900926 113 RT Bakersfield CA 12,~~749~~327.5763 2,~~097~~519.3024 6.100% 700200896 114 RT Porterville CA 1413,~~168~~701.5567 12,~~721~~188.4937 6.850% 410900993 115 RT Minneapolis MN 12,~~547~~126.6591 3,~~121~~542.6236 6.140% 310900989 116 RT Lacey WA 11,~~464~~084.7714 2,~~313~~693.1376 5.600% 310900996 117 MF Missoula MT 1211,~~082~~682.8668 2,~~095~~495.4563 5.960% 310900933 118 RT Los Angeles CA 10,~~957~~564.3220 89,~~652~~045.6880 5.500% 410900992 119 IN Modesto CA 12,~~475~~058.8904 23,~~933~~351.3621 6.300% 600872234 120 RT Katy TX 1211,~~027~~615.6136 45,~~703~~115.4065 6.190% 310900893 121 IN Chatsworth CA 11,~~539~~151.5669 3,~~167~~554.1097 5.920% 610900975 122 RT Houston TX 12,~~646~~197.8986 7,~~489~~938.8790 6.580% 600872235 123 MF East Islip NY 11,~~450~~050.1865 6,~~093~~493.6922 5.940% 410900968 124 RT Mission Hills CA 11,~~441~~062.3633 2,~~022~~401.8487 5.900% 310900976 125 RT Hollister CA 9,~~702~~324.3472 1415,~~918~~295.1981 5.200% 310900997 126 MF Seattle WA 11,~~476~~091.8048 3,~~019~~405.9830 6.000% 310900987 127 MF La Crosse WI 109,~~187~~848.6689 2,~~264~~603.7754 5.370% 620901010 128 IN Chatsworth CA 1110,~~142~~768.1906 23,~~965~~339.2740 5.950% 310901021 129 SS Santa Maria CA 1110,~~110~~739.2540 2,~~521~~892.4530 5.930% 410900187 130 SS Bakersfield CA 10,~~999~~630.9980 23,~~865~~234.6483 6.010% 310900938 131 RT Santa Clara CA 1211,~~139~~733.3344 2,~~579~~985.7968 6.650% 310900954 132 RT Petaluma CA 1110,~~370~~994.4366 12,~~696~~072.5229 6.350% 600872236 133 IN Fort Lauderdale FL 10,~~762~~405.2881 12,~~855~~211.3077 6.020% 850201079 134 OF New York NY 9,~~672~~351.3249 12,~~872~~193.4023 5.650% 600872237 135 MF Milwaukee WI 9,~~916~~587.2046 12,~~831~~160.6034 5.810% 310900990 136 RT Stockton CA 10,~~373~~025.8077 2,~~634~~982.7679 6.100% 600872238 137 IN Ft. Lauderdale FL 109,~~322~~975.1476 2,~~649~~995.6098 6.070% 310900917 138 MF La Mesa CA 109,~~034~~701.3575 12,~~815~~148.5919 5.890% 310901022 139 MH Thousand Oaks CA 9,~~996~~652.0972 4,~~240~~583.3875 5.920% 310901004 140 MF Edwardsville KS 1110,~~055~~686.4603 2,~~306~~676.7013 6.660% 310900952 141 SS Las Vegas NV 9,~~336~~022.4939 2,~~674~~988.0111 5.800% 310900925 142 RT San Diego CA 109,~~223~~880.1956 2,~~428~~770.2386 6.350% 600872239 143 SS Houston TX 98,~~076~~751.0012 67,~~701~~026.7967 5.750% 410901042 144 OF Novato CA 9,~~337~~028.5227 1,~~635~~944.5176 5.900% 410900999 145 IN Chatsworth CA 98,~~102~~796.3880 2,~~418~~723.1573 5.930% 410901028 146 RT Crystal Lake IL 98,~~181~~877.11 1,~~576~~880.11 5.970% 310900947 147 RT Redding CA 9,~~546~~231.5718 1,~~404~~720.7817 6.350% 410901046 148 IN Denver CO 8,~~919~~624.2642 1,~~372~~667.2307 6.230% 620901002 149 RT Salinas CA 8,~~586~~302.8272 1,~~401~~685.4454 6.090% 600872240 150 RT Morrow GA 7,~~995~~730.4045 1,~~443~~708.6661 5.850% 310900918 151 RT Houston TX 8,~~581~~298.6047 1,~~147~~431.8801 6.590% 310900998 152 MF Redding CA CA 87,~~032~~767.6615 1,~~222~~488.6213 6.270% 410901019 153 SS Bellingham WA 7,~~790~~529.6232 12,~~965~~227.8010 6.100% 410901033 154 RT Charlotte NC 7,~~870~~606.7885 12,~~950~~214.2215 6.170% 310900944 155 RT Westminster CO 7,~~699~~435.2806 3,~~125~~389.2143 6.090% 600872241 156 RT Forest Park GA 7,~~295~~054.8003 1,~~317~~559.3411 5.850% 600872242 157 MF Madison WI 76,~~169~~928.0407 2,~~005~~246.6562 5.810% 310900907 158 RT Arvada CO 7,~~919~~658.9023 1,~~159~~421.4310 6.410% 600872243 159 OF Jonesboro GA 6,~~995~~764.9714 1,~~263~~495.2003 5.850% 410901018 160 SS Everett WA 76,~~186~~945.8871 12,~~859~~100.0320 6.030% 310900943 161 RT Colorado Springs CO 7,~~769~~512.2881 1,~~079~~336.6714 6.500% 310900878 162 RT San Antonio TX 76,~~113~~870.9954 2,~~578~~821.4691 6.500% 410901052 163 IN Redwood City CA 65,~~016~~814.5852 1,~~627~~829.2531 5.880% 600872248 164 RT Omaha NE 5,~~957~~757.7343 1,~~664~~864.2353 5.850% 410901031 165 RT Phoenix AZ 65,~~122~~917.8955 1,~~534~~739.0842 6.120% 600872244 166 MF Milwaukee WI 5,~~537~~351.4734 1,~~549~~735.1932 5.810% 310900988 167 SS Pomona CA 5,~~386~~206.8034 1,~~265~~446.6410 6.340% Totals 6,~~190~~007,~~710~~333.4306 1,~~198~~353,~~546~~908.0962

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 1012/01/2003 510901041 N/A 01/07/2013 N 70,000,000.00 70,000,000.00 1012/07/2003 600872250 N/A 03/01/2013 N 67,500,000.00 67,500,000.00 1012/01/2003 700201096 N/A 01/01/2013 N 45,~~594~~553,~~302~~103.3191 45,~~553~~504,~~103~~230.9155 1112/01/2003 700201089 N/A 06/01/2012 N 25,~~041~~027,~~212~~157.6616 25,~~027~~007,~~157~~605.1692 1112/01/2003 700201097 N/A 06/01/2012 N 5,~~112~~107,~~847~~711.7253 5,~~107~~101,~~711~~438.5356 1112/01/2003 700200961 N/A 12/01/2012 N 29,~~676~~646,~~777~~315.7049 29,~~646~~611,~~315~~264.4968 1112/01/2003 850201040 N/A 02/01/2013 N 28,~~336~~287,~~875~~439.8403 28,~~287~~233,~~439~~429.0382 1112/01/2003 850201103 N/A 04/01/2013 N 22,~~827~~800,~~306~~042.7206 22,~~800~~768,~~042~~475.0628 1012/01/2003 700201004 N/A 01/01/2013 N 21,~~540~~521,~~864~~056.2798 21,~~521~~497,~~056~~665.9804 1112/01/2003 700200785 N/A 03/01/2013 N 20,~~696~~682,~~297~~859.4211 20,~~682~~665,~~859~~288.1183 1112/01/2003 700200793 N/A 05/01/2012 N 19,~~675~~664,~~162~~782.7630 19,~~664~~649,~~782~~971.3048 1112/01/2003 700200781 N/A 04/01/2007 N 17,~~027~~014,~~255~~087.9386 17,~~014~~000,~~087~~832.8655 1112/01/2003 850201123 N/A 02/01/2013 N 16,~~784~~759,~~879~~329.7624 16,~~759~~731,~~329~~170.2439 1112/01/2003 310900430 N/A 12/01/2012 N 16,~~842~~827,~~168~~652.3762 16,~~827~~810,~~652~~204.6247 1112/01/2003 700200940 N/A 11/01/2012 N 15,~~739~~716,~~178~~374.43 15,~~716~~690,~~374~~956.4339 1112/01/2003 600872201 N/A 12/01/2017 N 15,~~397~~337,~~907~~578.6263 15,~~337~~274,~~578~~869.6323 1112/01/2003 600872245 N/A 03/01/2013 N 15,~~402~~389,~~173~~017.3694 15,~~389~~373,~~017~~203.9439 1112/01/2003 600872202 N/A 12/01/2012 N 15,~~048~~034,~~322~~195.8380 15,~~034~~017,~~195~~588.8093 1112/01/2003 600872203 N/A 02/01/2013 N 14,~~659~~647,~~890~~018.5142 14,~~647~~631,~~018~~642.4283 1112/01/2003 700201046 N/A 09/01/2012 N 14,~~434~~423,~~801~~837.5848 14,~~423~~410,~~837~~137.4899 1112/01/2003 310901032 N/A 03/01/2013 N 13,~~112~~100,~~447~~600.7986 13,~~100~~086,~~600~~569.8615 1112/01/2003 600872204 N/A 02/01/2013 N 12,~~887~~874,~~363~~468.2670 12,~~874~~859,~~468~~560.7088 1112/01/2003 600872256 N/A 03/01/2013 N 12,~~287~~267,~~628~~786.4370 12,~~267~~245,~~786~~618.7089 1112/01/2003 310900945 N/A 01/01/2013 N 11,~~896~~885,~~345~~864.6605 11,~~885~~873,~~864~~347.0531 1112/01/2003 310901029 N/A 02/01/2013 N 11,~~604~~587,~~758~~564.7590 11,~~587~~568,~~564~~519.9029 1112/01/2003 310900924 N/A 01/01/2013 N 11,~~555~~545,~~763~~581.2270 11,~~545~~533,~~581~~423.7031 1112/01/2003 600872205 N/A 02/01/2013 N 11,500,000.00 11,500,000.00 1112/01/2003 310900962 N/A 01/01/2013 N 11,~~093~~082,~~862~~937.2753 11,~~082~~070,~~937~~251.5396 1112/01/2003 600872206 N/A 12/01/2012 N 10,~~385~~374,~~709~~922.7570 10,~~374~~362,~~922~~544.7012 1112/01/2003 850201101 N/A 04/01/2013 N 9,~~929~~918,~~631~~407.9933 9,~~918~~905,~~407~~791.3301 1011/01/2003 850201024 N/A 01/01/2010 N 9,915,000.00 9,915,000.00 1112/01/2003 850201029 N/A 02/01/2010 N 9,873,540.00 9,873,540.00 1112/01/2003 600872207 N/A 02/01/2013 N 9,~~025~~017,~~879~~504.2856 9,~~017~~007,~~504~~642.5693 1112/01/2003 600872208 N/A 01/01/2023 N 8,~~931~~913,~~566~~405.2386 8,~~913~~893,~~405~~568.8670 1112/01/2003 600872209 N/A 04/01/2013 N 8,~~943~~934,~~533~~645.8891 8,~~934~~924,~~645~~368.9174 1112/01/2003 850201027 N/A 09/01/2013 N 8,~~928~~920,~~879~~899.2214 8,~~920~~911,~~899~~411.1439 1112/01/2003 310901023 N/A 01/01/2023 N 8,~~827~~808,~~554~~900.5475 8,~~808~~788,~~900~~658.7596 1112/01/2003 850201074 N/A 03/01/2013 N 8,~~687~~678,~~032~~433.4481 8,~~678~~668,~~433~~476.8103 1112/01/2003 310900023 N/A 01/01/2013 N 8,~~486~~475,~~258~~728.2958 8,~~475~~463,~~728~~604.5870 1112/01/2003 700201058 N/A 03/01/2013 N 8,~~495~~487,~~551~~463.4797 8,~~487~~478,~~463~~009.9791 1112/01/2003 600872210 N/A 01/01/2013 N 8,~~220~~212,~~381~~168.4386 8,~~212~~202,~~168~~665.86 11 12/01/2003 600872211 N/A 01/01/2013 N 7,~~535~~528,~~034~~479.89 7,~~528~~520,~~479~~625.8954 1112/01/2003 600872251 N/A 06/01/2012 N 7,500,000.00 7,500,000.00 1012/01/2003 850201064 N/A 03/01/2013 N 7,~~409~~396,~~104~~386.3550 7,~~396~~382,~~386~~344.5024 1112/01/2003 310900953 N/A 02/01/2013 N 7,~~421~~411,~~012~~908.0152 7,~~411~~401,~~908~~415.5282 1112/01/2003 310900967 N/A 12/01/2012 N 7,~~419~~412,~~854~~310.4306 7,~~412~~403,~~310~~610.0626 1112/01/2003 600872212 N/A 02/01/2013 N 7,~~066~~057,~~903~~158.0602 7,~~057~~046,~~158~~208.0292 1112/01/2003 600872213 N/A 11/01/2012 N 7,~~036~~031,~~253~~100.0177 7,~~031~~024,~~100~~600.7725 1112/01/2003 700200963 N/A 12/01/2012 N 6,~~933~~927,~~463~~318.6602 6,~~927~~919,~~318~~986.0207 1112/01/2003 700200989 N/A 01/01/2013 N 6,~~731~~724,~~202~~243.7779 6,~~724~~715,~~243~~864.7904 1112/01/2003 600872246 N/A 02/01/2013 N 6,~~600~~591,~~349~~651.6320 6,~~591~~581,~~651~~784.2044 1011/01/2003 600872214 N/A 12/01/2012 N 6,~~540~~529,~~112~~413.3347 6,~~529~~517,~~413~~759.4778 1112/01/2003 850200985 N/A 01/01/2010 N 6,250,000.00 6,250,000.00 1112/01/2003 850201025 N/A 01/01/2010 N 6,170,000.00 6,170,000.00 1112/01/2003 850200836 N/A 04/01/2015 N 5,~~929~~917,~~329~~861.5039 5,~~917~~905,~~861~~251.3987 1112/01/2003 600872257 N/A 02/01/2013 N 5,~~933~~925,~~114~~325.3402 5,~~925~~916,~~325~~482.0221 11/01/2003 600872215 N/A 12/01/2012 N 5,~~909~~900,~~040~~255.0269 5,~~900~~890,~~255~~519.6975 1112/01/2003 600872216 N/A 12/01/2012 N 5,~~810~~801,~~555~~918.9300 5,~~801~~792,~~918~~344.0032 1112/01/2003 600872217 N/A 02/05/2013 N 5,~~733~~725,~~448~~659.2071 5,~~725~~716,~~659~~881.7168 1012/05/2003 850201036 N/A 02/01/2010 N 5,700,000.00 5,700,000.00 1112/01/2003 850201033 N/A 02/01/2013 N 5,500,000.00 5,500,000.00 1112/01/2003 600872218 N/A 02/01/2013 N 5,~~454~~449,~~568~~419.2608 5,~~449~~443,~~419~~381.0880 1112/01/2003 310901044 N/A 02/01/2013 N 5,~~454~~449,~~477~~315.1842 5,~~449~~443,~~315~~267.4208 1112/01/2003 600872252 N/A 03/01/2013 N 5,~~248~~240,~~236~~684.0762 5,~~240~~233,~~684~~093.6240 1012/01/2003 600872219 N/A 09/01/2012 N 5,~~138~~134,~~825~~496.3920 5,~~134~~129,~~496~~247.2091 1112/01/2003 310900955 N/A 12/01/2012 N 4,~~928~~921,~~290~~406.5384 4,~~921~~913,~~406~~683.8404 1112/01/2003 600872220 N/A 12/01/2022 N 4,~~888~~877,~~239~~230.6224 4,~~877~~865,~~230~~398.2494 1112/01/2003 310900928 N/A 01/01/2013 N 4,~~785~~781,~~457~~504.7244 4,~~781~~776,~~504~~699.4476 1112/01/2003 600872221 N/A 03/01/2013 N 4,~~471~~467,~~143~~255.5208 4,~~467~~462,~~255~~603.0828 1112/01/2003 850201106 N/A 02/01/2013 N 4,~~443~~436,~~056~~293.3901 4,~~436~~428,~~293~~839.0119 1112/01/2003 700200918 N/A 11/01/2012 N 4,~~452~~448,~~514~~539.7160 4,~~448~~443,~~539~~802.6053 1112/01/2003 410900177 N/A 01/01/2008 N 4,~~367~~361,~~663~~613.3909 4,~~361~~354,~~613~~817.0923 1112/01/2003 600872222 N/A 12/01/2012 N 4,~~338~~332,~~542~~661.4414 4,~~332~~326,~~661~~021.1407 1112/01/2003 310900981 N/A 01/01/2013 N 4,~~326~~320,~~407~~798.4339 4,~~320~~314,~~798~~409.3903 1112/01/2003 850201065 N/A 03/01/2013 N 4,~~271~~267,~~319~~436.4300 4,~~267~~262,~~436~~843.0081 1112/01/2003 850201044 N/A 02/01/2013 N 4,~~146~~142,~~598~~841.8129 4,~~142~~138,~~841~~389.2986 1112/01/2003 850201102 N/A 12/01/2010 N 3,~~933~~896,~~862~~696.8023 3,~~896~~858,~~696~~793.2337 1112/01/2003 310900977 N/A 02/01/2013 N 3,~~891~~865,~~356~~185.8021 3,~~865~~838,~~185~~309.2154 1112/01/2003 850201069 N/A 03/01/2013 N 3,~~971~~968,~~897~~069.2952 3,~~968~~963,~~069~~608.5230 1112/01/2003 600872253 N/A 03/01/2013 N 3,~~968~~964,~~696~~142.3463 3,~~964~~959,~~142~~568.6320 1012/01/2003 310901037 N/A 03/01/2013 N 3,~~959~~954,~~788~~200.0441 3,~~954~~947,~~200~~956.4198 1112/01/2003 850201012 N/A 01/01/2013 N 3,~~915~~906,~~458~~240.8731 3,~~906~~896,~~240~~406.3192 1112/01/2003 600872247 N/A 01/01/2013 N 3,~~765~~762,~~926~~454.2679 3,~~762~~758,~~454~~357.7966 1112/01/2003 600872223 N/A 12/01/2012 N 3,~~570~~567,~~367~~708.1160 3,~~567~~564,~~708~~374.6081 1112/01/2003 310900921 N/A 01/01/2015 N 3,~~447~~430,~~605~~210.4077 3,~~430~~412,~~210~~721.7792 1112/01/2003 850201109 N/A 02/01/2013 N 3,~~455~~450,~~710~~450.5212 3,~~450~~444,~~450~~652.1271 1112/01/2003 310900914 N/A 11/01/2012 N 3,~~444~~439,~~495~~658.8369 3,~~439~~434,~~658~~233.6926 1112/01/2003 850201042 N/A 02/01/2018 N 3,~~323~~311,~~209~~248.8284 3,~~311~~298,~~248~~701.8429 1112/01/2003 600872254 N/A 01/01/2013 N 3,~~366~~363,~~943~~183.9675 3,~~363~~359,~~183~~405.7577 1012/01/2003 850200984 N/A 01/01/2010 N 3,319,000.00 3,319,000.00 1011/01/2003 600872224 N/A 01/01/2013 N 3,~~292~~289,~~502~~746.0841 3,~~289~~286,~~746~~409.4146 1112/01/2003 600872225 N/A 12/01/2012 N 3,~~265~~262,~~526~~292.2202 3,~~262~~258,~~292~~539.0243 1112/01/2003 600872226 N/A 02/05/2013 N 3,~~163~~159,~~865~~648.5410 3,~~159~~154,~~648~~875.1086 1012/05/2003 310900915 N/A 12/01/2012 N 3,~~172~~169,~~101~~566.0869 3,~~169~~166,~~566~~454.6986 1112/01/2003 310900966 N/A 01/01/2013 N 3,~~112~~109,~~306~~494.6743 3,~~109~~106,~~494~~158.4329 1112/01/2003 600872227 N/A 02/01/2013 N 2,~~978~~975,~~021~~602.5605 2,~~975~~972,~~602~~649.0553 1112/01/2003 410901035 N/A 02/01/2013 N 2,~~966~~963,~~986~~150.3237 2,~~963~~958,~~150~~781.3705 1112/01/2003 600872228 N/A 02/01/2013 N 2,~~958~~953,~~868~~976.1820 2,~~953~~948,~~976~~579.2055 1112/01/2003 600872229 N/A 01/01/2013 N 2,~~961~~957,~~692~~658.8471 2,~~957~~953,~~658~~111.7165 1112/01/2003 600872230 N/A 01/01/2013 N 2,~~862~~859,~~969~~070.7509 2,~~859~~854,~~070~~674.0959 1112/01/2003 310900956 N/A 12/01/2017 N 2,~~826~~816,~~247~~378.0715 2,~~816~~805,~~378~~967.1517 1112/01/2003 850201010 N/A 01/01/2013 N 2,~~851~~848,~~061~~659.7499 2,~~848~~845,~~659~~756.9985 1112/01/2003 600872255 N/A 01/01/2013 N 2,~~850~~847,~~217~~713.9101 2,~~847~~844,~~713~~719.0174 1012/01/2003 600872231 N/A 04/01/2013 N 2,~~777~~774,~~879~~365.1743 2,~~774~~770,~~365~~350.4332 1112/01/2003 890901016 N/A 02/01/2014 N 2,~~769~~765,~~187~~607.2402 2,~~765~~761,~~607~~528.0299 1012/01/2003 310900939 N/A 12/01/2017 N 2,~~704~~695,~~642~~110.6145 2,~~695~~685,~~110~~067.4539 1112/01/2003 600872232 N/A 01/01/2013 N 2,~~714~~710,~~309~~542.1716 2,~~710~~706,~~542~~312.1656 1112/01/2003 410900188 N/A 02/01/2008 N 2,~~669~~665,~~266~~674.0204 2,~~665~~661,~~674~~617.0468 1112/01/2003 600872233 N/A 12/01/2012 N 2,~~656~~654,~~608~~868.1625 2,~~654~~652,~~868~~593.2535 1112/01/2003 850201006 N/A 01/01/2013 N 2,~~567~~564,~~658~~265.7459 2,~~564~~560,~~265~~416.5941 1112/01/2003 620901030 N/A 01/01/2010 N 2,~~478~~476,~~852~~723.8382 2,~~476~~474,~~723~~163.8296 1112/01/2003 850201041 N/A 02/01/2013 N 2,~~427~~417,~~005~~969.98 2,~~417~~408,~~969~~531.9889 1112/01/2003 620900926 N/A 12/01/2012 N 2,~~427~~425,~~204~~107.8555 2,~~425~~422,~~107~~588.5531 1112/01/2003 700200896 N/A 10/01/2012 N 2,~~402~~400,~~014~~293.9041 2,~~400~~398,~~293~~105.4104 1112/01/2003 410900993 N/A 02/01/2013 N 2,~~373~~370,~~202~~081.6200 2,~~370~~366,~~081~~538.0064 1112/01/2003 310900989 N/A 01/01/2013 N 2,~~377~~375,~~486~~173.3623 2,~~375~~372,~~173~~479.2347 1112/01/2003 310900996 N/A 01/01/2013 N 2,~~354~~352,~~313~~217.2277 2,~~352~~349,~~217~~722.7714 1112/01/2003 310900933 N/A 12/01/2017 N 2,~~313~~304,~~569~~916.4577 2,~~304~~295,~~916~~870.7797 1112/01/2003 410900992 N/A 02/01/2013 N 2,~~299~~296,~~702~~769.8347 2,~~296~~293,~~769~~418.4726 1112/01/2003 600872234 N/A 01/01/2023 N 2,~~256~~251,~~469~~766.8949 2,~~251~~246,~~766~~650.4984 1112/01/2003 310900893 N/A 11/01/2012 N 2,~~263~~260,~~644~~477.4737 2,~~260~~256,~~477~~922.3740 1112/01/2003 610900975 N/A 01/01/2018 N 2,~~232~~224,~~022~~533.9811 2,~~224~~216,~~533~~594.1121 1112/01/2003 600872235 N/A 12/01/2012 N 2,~~238~~232,~~548~~455.9728 2,~~232~~225,~~455~~962.2806 1112/01/2003 410900968 N/A 02/01/2013 N 2,~~251~~249,~~988~~966.9612 2,~~249~~247,~~966~~564.1225 1112/01/2003 310900976 N/A 01/01/2013 N 2,~~166~~151,~~776~~857.0687 2,~~151~~136,~~857~~562.8706 1112/01/2003 310900997 N/A 01/01/2013 N 2,~~221~~218,~~316~~296.4749 2,~~218~~214,~~296~~891.4919 1112/01/2003 310900987 N/A 01/01/2013 N 2,~~203~~200,~~133~~868.4265 2,~~200~~198,~~868~~265.65 11 12/01/2003 620901010 N/A 02/01/2013 N 2,~~174~~171,~~675~~710.4215 2,~~171~~168,~~710~~370.1575 1112/01/2003 310901021 N/A 01/01/2013 N 2,~~175~~173,~~754~~233.8641 2,~~173~~170,~~233~~341.41 11 12/01/2003 410900187 N/A 02/01/2008 N 2,~~125~~122,~~487~~621.3470 2,~~122~~119,~~621~~386.7087 1112/01/2003 310900938 N/A 11/01/2012 N 2,~~119~~117,~~892~~312.6889 2,~~117~~114,~~312~~327.8921 1112/01/2003 310900954 N/A 11/01/2012 N 2,~~079~~077,~~428~~731.2674 2,~~077~~075,~~731~~659.7445 1011/01/2003 600872236 N/A 10/01/2012 N 2,~~076~~074,~~102~~247.4717 2,~~074~~072,~~247~~035.1740 1112/01/2003 850201079 N/A 04/01/2013 N 1,~~988~~986,~~029~~157.9454 1,~~986~~983,~~157~~964.5431 1112/01/2003 600872237 N/A 01/01/2013 N 1,~~982~~980,~~029~~197.4181 1,~~980~~978,~~197~~037.8147 1112/01/2003 310900990 N/A 01/01/2013 N 1,~~974~~972,~~917~~282.1135 1,~~972~~969,~~282~~299.3556 1112/01/2003 600872238 N/A 01/01/2013 N 1,~~974~~972,~~793~~143.5595 1,~~972~~969,~~143~~147.9597 1112/01/2003 310900917 N/A 11/01/2012 N 1,~~978~~976,~~403~~588.8223 1,~~976~~974,~~588~~440.2304 1112/01/2003 310901022 N/A 01/01/2023 N 1,~~960~~956,~~872~~631.3092 1,~~956~~952,~~631~~048.9217 1112/01/2003 310901004 N/A 01/01/2018 N 1,~~927~~925,~~717~~410.1747 1,~~925~~922,~~410~~734.4734 1112/01/2003 310900952 N/A 11/01/2012 N 1,~~869~~866,~~375~~701.9695 1,~~866~~863,~~701~~713.9584 1112/01/2003 310900925 N/A 10/01/2012 N 1,~~869~~867,~~621~~193.3613 1,~~867~~864,~~193~~422.1327 1112/01/2003 600872239 N/A 12/01/2017 N 1,~~833~~826,~~022~~320.0021 1,~~826~~819,~~320~~293.2154 1112/01/2003 410901042 N/A 03/01/2008 N 1,~~837~~836,~~893~~257.3786 1,~~836~~834,~~257~~313.8610 1112/01/2003 410900999 N/A 03/01/2013 N 1,~~782~~780,~~547~~129.2308 1,~~780~~777,~~129~~405.0835 1112/01/2003 410901028 N/A 02/01/2013 N 1,~~785~~784,~~919~~343.3625 1,~~784~~782,~~343~~463.2514 1112/01/2003 310900947 N/A 01/01/2013 N 1,~~745~~744,~~879~~475.7901 1,~~744~~742,~~475~~754.0184 1112/01/2003 410901046 N/A 02/01/2013 N 1,~~662~~661,~~575~~203.8057 1,~~661~~659,~~203~~536.5750 1112/01/2003 620901002 N/A 02/01/2013 N 1,~~637~~636,~~404~~003.5612 1,~~636~~634,~~003~~317.1258 1112/01/2003 600872240 N/A 02/01/2013 N 1,~~587~~585,~~176~~732.0337 1,~~585~~584,~~732~~023.3776 1112/01/2003 310900918 N/A 12/01/2012 N 1,~~512~~511,~~250~~102.0012 1,~~511~~509,~~102~~671.12 11 12/01/2003 310900998 N/A 01/01/2013 N 1,~~487~~486,~~759~~536.0846 1,~~486~~485,~~536~~048.4633 1112/01/2003 410901019 N/A 02/01/2013 N 1,~~483~~481,~~143~~177.4666 1,~~481~~478,~~177~~950.6656 1112/01/2003 410901033 N/A 01/01/2013 N 1,~~481~~479,~~402~~452.7755 1,~~479~~477,~~452~~238.5540 1112/01/2003 310900944 N/A 12/01/2012 N 1,~~468~~465,~~161~~036.4322 1,~~465~~461,~~036~~646.2279 1112/01/2003 600872241 N/A 02/01/2013 N 1,~~448~~446,~~298~~980.1581 1,~~446~~445,~~980~~421.8170 1112/01/2003 600872242 N/A 02/01/2013 N 1,~~432~~430,~~932~~926.3166 1,~~430~~428,~~926~~680.6604 1112/01/2003 310900907 N/A 10/01/2012 N 1,~~434~~433,~~836~~677.6320 1,~~433~~432,~~677~~256.2010 1112/01/2003 600872243 N/A 02/01/2013 N 1,~~388~~387,~~779~~515.0989 1,~~387~~386,~~515~~020.8986 1112/01/2003 410901018 N/A 02/01/2013 N 1,~~384~~382,~~089~~230.3734 1,~~382~~380,~~230~~130.3414 1112/01/2003 310900943 N/A 12/01/2012 N 1,~~388~~386,~~059~~979.6396 1,~~386~~385,~~979~~643.9682 1112/01/2003 310900878 N/A 11/01/2012 N 1,~~270~~268,~~986~~408.5206 1,~~268~~265,~~408~~586.0615 1112/01/2003 410901052 N/A 03/01/2013 N 1,~~188~~186,~~263~~636.7550 1,~~186~~184,~~636~~807.5019 1112/01/2003 600872248 N/A 12/01/2012 N 1,~~182~~181,~~676~~011.1996 1,~~181~~179,~~011~~147.9643 1112/01/2003 410901031 N/A 02/01/2013 N 1,~~161~~160,~~838~~304.0800 1,~~160~~158,~~304~~564.0058 1112/01/2003 600872244 N/A 02/01/2013 N 1,~~106~~105,~~816~~267.6647 1,~~105~~103,~~267~~532.4715 1112/01/2003 310900988 N/A 12/01/2012 N ~~986,693.50~~ 985,427.86 11983,981.76 12/01/2003 Totals 1,~~204~~203,~~471~~272,~~030~~484.4940 1,~~203~~201,~~272~~918,~~484~~575.4078

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 12/15/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 11/13/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/14/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/15/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/13/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 07/14/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/13/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/13/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 12/15/2003 0 $0.00 0 $0.00 11/13/2003 0 $0.00 0 $0.00 10/14/2003 0 $0.00 0 $0.00 09/15/2003 0 $0.00 0 $0.00 08/13/2003 0 $0.00 0 $0.00 07/14/2003 0 $0.00 0 $0.00 06/13/2003 0 $0.00 0 $0.00 05/13/2003 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 12/15/2003 5.991070% 5.943686% 111 11/13/2003 5.990995% 5.943610% 112 10/14/2003 5.990908% 5.943521% 113 09/15/2003 5.990834% 5.943445% 114 08/13/2003 5.990747% 5.943357% 115 07/14/2003 5.990661% 5.943270% 116 06/13/2003 5.990588% 5.943195% 117 05/13/2003 5.990502% 5.943108% 118 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Current Outstanding Status of Loan Number Document Months Paid Through P & I P & I Mortgage Cross Delinq. Date Advances Advances** Loan(1) Reference 510901041 2 0 12/07/2003 0.00 0.00 A 850201101 30 0 11/01/2003 52,703.22 52,703.22 A 600872246 51 0 11/01/2003 42,825.02 42,825.02 B 600872257 56 0 11/01/2003 38,568.19 38,568.19 B 850200984 90 0 11/01/2003 13,497.27 13,497.27 A 310900954 132 0 11/01/2003 12,893.81 12,893.81 B Totals 6 160,487.51 160,487.51

Resolution Actual Outstanding Bankruptcy Loan Number Strategy Servicing Foreclosure Principal Servicing Date REO Code(2) Transfer Date Date Balance Advances Date 510901041 70,000,000.00 0.00 850201101 9,918,407.33 0.00 600872246 6,591,651.20 0.00 600872257 5,925,325.02 0.00 850200984 3,319,000.00 0.00 310900954 2,077,731.74 0.00 Totals 97,832,115.29 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 (3 loans) 66,200.49 66,200.49 83,237,407.33 0.00 Total for Status Code = b (3 loans) 94,287.02 94,287.02 14,594,707.96 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