8-K 1 jpc03c01.txt JULY 8-K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : July 14, 2003 (Date of earliest event reported) Commission File No.: 333-85954-07 JP Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2003-C1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2105545 54-2105546 54-2105547 54-6535290 (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 July 14, 2003 a distribution was made to holders of JP Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2003-C1. 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-C1 relating to the July 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. JP Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2003-C1 By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: July 14, 2003 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates Series 2003-C1, relating to the July 14, 2003 distribution. Wells Fargo Bank Minnesota, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045 JP Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2003-C1 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 07/14/2003 Record Date: 06/30/2003 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 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 Depositor JP Morgan Chase Commercial Mortgage Securities Corp. 270 Park Avenue 10th Floor New York, NY 10017 Contact: Brian Baker Phone Number: (212) 834-3813 Master Servicer Wachovia Bank, National Association 8739 Research Drive URP 4, NC1075 Charlotte, NC 28262 Contact: Timothy S. Ryan Phone Number: (704) 593-7878 Special Servicer Lend Lease Asset Management, LP 700 N. Pearl Street Suite 1900 Dallas, TX 75201-7424 Contact: Michael O'Hanlon Phone Number: (214) 999-7009 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 46625MTW9 4.275000% 267,000,000.00 ~~265~~264,~~121~~221,~~308~~435.2270 ~~899~~1,~~872~~063,360.5285 A-2 46625MTX7 4.985000% 595,147,000.00 595,147,000.00 0.00 B 46625MTY5 5.095000% 34,700,000.00 34,700,000.00 0.00 C 46625MTZ2 5.134000% 10,676,000.00 10,676,000.00 0.00 D 46625MUA5 5.192000% 32,031,000.00 32,031,000.00 0.00 E 46625MUB3 5.288000% 14,680,000.00 14,680,000.00 0.00 F 46625MUE7 5.~~869563~~670745% 17,350,000.00 17,350,000.00 0.00 G 46625MUF4 5.~~969563~~770745% 17,350,000.00 17,350,000.00 0.00 H 46625MUG2 6.~~322563~~123745% 12,011,000.00 12,011,000.00 0.00 J 46625MUH0 5.080000% 16,015,000.00 16,015,000.00 0.00 K 46625MUJ6 5.080000% 10,677,000.00 10,677,000.00 0.00 L 46625MUK3 5.080000% 6,673,000.00 6,673,000.00 0.00 M 46625MUL1 5.080000% 8,007,000.00 8,007,000.00 0.00 N 46625MUM9 5.080000% 4,004,000.00 4,004,000.00 0.00 P 46625MUN7 5.080000% 1,776,000.00 1,776,000.00 0.00 NR 46625MUP2 5.080000% 19,577,293.00 19,577,293.00 0.00 CM-1 46625MUR8 5.~~689637~~506100% 2,315,882.00 2,~~311~~309,~~699~~783.6815 12,~~916~~320.5312 CM-2 46625MUS6 5.~~837610~~649300% 4,259,161.00 4,~~251~~247,~~469~~944.2655 34,~~524~~266.7195 CM-3 46625MUT4 6.~~280314~~077722% 14,363,563.00 14,~~337~~325,~~623~~736.4171 1114,~~886~~389.7082 S 46625MUQ0 0.000000% 0.00 0.00 0.00 LR JPC03C1LR 0.000000% 0.00 0.00 0.00 R JPC030C1R 0.000000% 0.00 0.00 0.00 Totals 1,088,612,899.00 1,~~086~~085,~~696~~779,~~393~~193.5711 ~~917~~1,~~200~~084,337.4674

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Ending Balance Subordination Fund Expenses Level(1) A-1 46625MTW9 ~~944~~941,~~494~~288.6686 0.00 0.00 12,~~844~~004,~~367~~649.1871 ~~264~~263,~~221~~158,~~435~~074.7085 20.8587% A-2 46625MTX7 2,472,339.83 0.00 0.00 2,472,339.83 595,147,000.00 20.8587% B 46625MTY5 147,330.42 0.00 0.00 147,330.42 34,700,000.00 17.6667% C 46625MTZ2 45,675.49 0.00 0.00 45,675.49 10,676,000.00 16.6769% D 46625MUA5 138,587.46 0.00 0.00 138,587.46 32,031,000.00 13.7273% E 46625MUB3 64,689.87 0.00 0.00 64,689.87 14,680,000.00 12.3738% F 46625MUE7 8481,~~864~~989.1052 0.00 0.00 8481,~~864~~989.1052 17,350,000.00 10.7778% G 46625MUF4 8683,~~309~~435.9335 0.00 0.00 8683,~~309~~435.9335 17,350,000.00 9.18% H 46625MUG2 6361,~~283~~293.58 0.00 0.00 6361,~~283~~293.58 12,011,000.00 8.0708% J 46625MUH0 67,796.83 0.00 0.00 67,796.83 16,015,000.00 6.5960% K 46625MUJ6 45,199.30 0.00 0.00 45,199.30 10,677,000.00 5.61% L 46625MUK3 28,249.03 0.00 0.00 28,249.03 6,673,000.00 5.00% M 46625MUL1 33,896.30 0.00 0.00 33,896.30 8,007,000.00 4.26% N 46625MUM9 16,950.27 0.00 0.00 16,950.27 4,004,000.00 3.89% P 46625MUN7 7,518.40 0.00 0.00 7,518.40 1,776,000.00 3.73% NR 46625MUP2 82,877.2021 0.00 0.00 82,877.2021 19,577,293.00 1.92% CM-1 46625MUR8 10,~~960~~598.6125 0.00 0.00 12,~~877~~918.1437 2,~~309~~307,~~783~~463.1503 0.00% CM-2 46625MUS6 2019,~~682~~998.0226 0.00 0.00 24,~~206~~265.7321 4,~~247~~243,~~944~~677.5560 0.00% CM-3 46625MUT4 7572,~~037~~556.3154 0.00 0.00 86,~~924~~946.0136 14,~~325~~311,~~736~~346.7189 0.00% S 46625MUQ0 0.00 0.00 0.00 0.00 0.00 0.00% LR JPC03C1LR 0.00 0.00 0.00 0.00 0.00 0.00% R JPC030C1R 0.00 0.00 0.00 0.00 0.00 0.00% Totals 4,~~436~~422,~~742~~270.6177 0.00 0.00 5,~~353~~506,~~943~~608.0751 1,~~085~~084,~~779~~694,~~193~~855.1137

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 46625MUC1 0.~~314680~~123100% 1,067,674,293.00 1,~~065~~064,~~795~~895,~~601~~728.2270 X-2 46625MUD9 1.202684% 1,023,168,000.00 1,023,168,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount X-1 46625MUC1 ~~279~~109,~~486~~240.8925 0.00 ~~279~~109,~~486~~240.8925 1,~~064~~063,~~895~~832,~~728~~367.7085 X-2 46625MUD9 1,025,456.37 0.00 1,025,456.37 1,023,168,000.00 (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 46625MTW9 ~~992~~989.~~96370120~~59339213 3.~~37030906~~98262491 3.~~53743318~~52542644 0.00000000 0.00000000 ~~989~~985.~~59339213~~61076723 A-2 46625MTX7 1,000.00000000 0.00000000 4.15416667 0.00000000 0.00000000 1,000.00000000 B 46625MTY5 1,000.00000000 0.00000000 4.24583343 0.00000000 0.00000000 1,000.00000000 C 46625MTZ2 1,000.00000000 0.00000000 4.27833365 0.00000000 0.00000000 1,000.00000000 D 46625MUA5 1,000.00000000 0.00000000 4.32666667 0.00000000 0.00000000 1,000.00000000 E 46625MUB3 1,000.00000000 0.00000000 4.40666689 0.00000000 0.00000000 1,000.00000000 F 46625MUE7 1,000.00000000 0.00000000 4.~~89130259~~72562075 0.00000000 0.00000000 1,000.00000000 G 46625MUF4 1,000.00000000 0.00000000 4.~~97463573~~80895389 0.00000000 0.00000000 1,000.00000000 H 46625MUG2 1,000.00000000 0.00000000 5.~~26880193~~10312047 0.00000000 0.00000000 1,000.00000000 J 46625MUH0 1,000.00000000 0.00000000 4.23333313 0.00000000 0.00000000 1,000.00000000 K 46625MUJ6 1,000.00000000 0.00000000 4.23333333 0.00000000 0.00000000 1,000.00000000 L 46625MUK3 1,000.00000000 0.00000000 4.23333283 0.00000000 0.00000000 1,000.00000000 M 46625MUL1 1,000.00000000 0.00000000 4.23333333 0.00000000 0.00000000 1,000.00000000 N 46625MUM9 1,000.00000000 0.00000000 4.23333417 0.00000000 0.00000000 1,000.00000000 P 46625MUN7 1,000.00000000 0.00000000 4.23333333 0.00000000 0.00000000 1,000.00000000 NR 46625MUP2 1,000.00000000 0.00000000 4.~~23333297~~23333348 0.00000000 0.00000000 1,000.00000000 CM-1 46625MUR8 ~~998~~997.~~19407034~~36651090 01.~~82755944~~00182997 4.~~73280158~~57633420 0.00000000 0.00000000 ~~997~~996.~~36651090~~36468093 CM-2 46625MUS6 ~~998~~997.~~19407156~~36651186 01.~~82755970~~00182876 4.~~85589063~~69535197 0.00000000 0.00000000 ~~997~~996.~~36651186~~36468309 CM-3 46625MUT4 ~~998~~997.~~19406995~~36651066 01.~~82755929~~00182803 5.~~22414320~~05143048 0.00000000 0.00000000 ~~997~~996.~~36651066~~36468263 S 46625MUQ0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR JPC03C1LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R JPC030C1R 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 46625MUC1 ~~998~~997.~~24038867~~39755437 0.~~26177168~~10231608 0.00000000 ~~997~~996.~~39755437~~40159440 X-2 46625MUD9 1,000.00000000 1.00223655 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~493~~391,~~598~~682.5714 Servicing Advances Outstanding 0.00 Reimbursement for Interest on P & I 0.00 Advances paid from general collections Reimbursement for Interest on Servicing 0.00 Advances paid from general collections

Servicing Fee Summary Current Period Accrued Master Servicing Fees 4847,~~637~~068.8977 Less Master Servicing Fees on Delinquent Payments 2,~~814~~235.9781 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 42,~~682~~814.8397 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 5047,~~505~~647.7593

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Unpaid Certificate Prepayment Distributable Certificate Additional Distributable Interest Interest Certificate Interest Trust Fund Interest Certificate Shortfall Interest Adjustment Expenses Distribution Interest A-1 ~~944~~941,~~494~~288.6686 0.00 ~~944~~941,~~494~~288.6686 0.00 0.00 ~~944~~941,~~494~~288.6686 0.00 A-2 2,472,339.83 0.00 2,472,339.83 0.00 0.00 2,472,339.83 0.00 X-1 ~~279~~109,~~486~~240.8925 0.00 ~~279~~109,~~486~~240.8925 0.00 0.00 ~~279~~109,~~486~~240.8925 0.00 X-2 1,025,456.37 0.00 1,025,456.37 0.00 0.00 1,025,456.37 0.00 B 147,330.42 0.00 147,330.42 0.00 0.00 147,330.42 0.00 C 45,675.49 0.00 45,675.49 0.00 0.00 45,675.49 0.00 D 138,587.46 0.00 138,587.46 0.00 0.00 138,587.46 0.00 E 64,689.87 0.00 64,689.87 0.00 0.00 64,689.87 0.00 F 8481,~~864~~989.1052 0.00 8481,~~864~~989.1052 0.00 0.00 8481,~~864~~989.1052 0.00 G 8683,~~309~~435.9335 0.00 8683,~~309~~435.9335 0.00 0.00 8683,~~309~~435.9335 0.00 H 6361,~~283~~293.58 0.00 6361,~~283~~293.58 0.00 0.00 6361,~~283~~293.58 0.00 J 67,796.83 0.00 67,796.83 0.00 0.00 67,796.83 0.00 K 45,199.30 0.00 45,199.30 0.00 0.00 45,199.30 0.00 L 28,249.03 0.00 28,249.03 0.00 0.00 28,249.03 0.00 M 33,896.30 0.00 33,896.30 0.00 0.00 33,896.30 0.00 N 16,950.27 0.00 16,950.27 0.00 0.00 16,950.27 0.00 P 7,518.40 0.00 7,518.40 0.00 0.00 7,518.40 0.00 NR 82,877.21 0.00 82,877.21 0.00 0.00 82,877.2021 0.00 CM-1 10,~~960~~598.6125 0.00 10,~~960~~598.6125 0.00 0.00 10,~~960~~598.6125 0.00 CM-2 2019,~~682~~998.0226 0.00 2019,~~682~~998.0226 0.00 0.00 2019,~~682~~998.0226 0.00 CM-3 7572,~~037~~556.3154 0.00 7572,~~037~~556.3154 0.00 0.00 7572,~~037~~556.3154 0.00 Total 5,~~741~~556,~~685~~967.8839 0.00 5,~~741~~556,~~685~~967.8839 0.00 0.00 5,~~741~~556,~~685~~967.8739 0.00

Other Required Information Available Distribution Amount (1) 6,~~658~~641,~~886~~305.3313 Net Prepayment Interest Shortfall Amount 0.00 Aggregate Number of Outstanding Loans 105 Aggregate Unpaid Principal Balance of Loans 1,~~085~~084,~~849~~764,~~848~~296.3693 Aggregate Stated Principal Balance of Loans 1,~~085~~084,~~779~~694,~~193~~856.8006 Aggregate Amount of Master Servicing Fee 5047,~~505~~647.7593 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~963~~900.6911 Aggregate Additional Trust Fund Expences 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Interest Reserve Account Deposits 0.00 Withdrawals 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums .

Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 5,~~792~~605,~~287~~936.4323 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,~~792~~605,~~287~~936.4323 Principal: Scheduled Principal ~~917~~1,~~200~~084,337.4674 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 ~~917~~1,~~200~~084,337.4674 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,~~709~~690,~~487~~273.8997 Total Funds Distributed Fees: Master Servicing Fee 4847,~~637~~068.8977 Trustee Fee 1,~~963~~900.6911 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 5048,~~601~~968.5988 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,~~741~~556,~~685~~967.8739 Principal Distribution ~~917~~1,~~200~~084,337.4674 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,~~658~~641,~~886~~305.3313 Total Funds Distributed 6,~~709~~690,~~487~~274.9201

Ratings Detail Original Ratings Current Ratings(1) Class Cusip Fitch Moody's S&P Fitch Moody's S&P A-1 46625MTW9 X Aaa AAA X Aaa AAA A-2 46625MTX7 X Aaa AAA X Aaa AAA X-1 46625MUC1 X Aaa AAA X Aaa AAA X-2 46625MUD9 X Aaa AAA X Aaa AAA B 46625MTY5 X Aa2 AA X Aa2 AA C 46625MTZ2 X Aa3 AA- X Aa3 AA- D 46625MUA5 X A2 A X A2 A E 46625MUB3 X A3 A- X A3 A- F 46625MUE7 X Baa1 BBB+ X Baa1 BBB+ G 46625MUF4 X Baa2 BBB X Baa2 BBB H 46625MUG2 X Baa3 BBB- X Baa3 BBB- J 46625MUH0 X Ba1 BB+ X Ba1 BB+ K 46625MUJ6 X Ba2 BB X Ba2 BB L 46625MUK3 X Ba3 BB- X Ba3 BB- M 46625MUL1 X B1 B+ X B1 B+ N 46625MUM9 X B2 B X B2 B P 46625MUN7 X B3 B- X B3 B- NR 46625MUP2 X NR NR X NR NR CM-1 46625MUR8 X Baa1 BBB+ X Baa1 BBB+ CM-2 46625MUS6 X Baa2 BBB X Baa2 BBB CM-3 46625MUT4 X Baa3 BBB- X Baa3 BBB-

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) 1,999,999 or less 7 9,~~525~~512,~~722~~827.18 0.88 ~~115~~114 6.~~5805~~5806 1.~~344779~~344799 2,000,000 to 2,999,999 18 47,~~064~~014,~~259~~085.8200 4.33 ~~109~~108 6.5421 2.~~634105~~635402 3,000,000 to 3,999,999 16 55,~~442~~383,~~085~~721.2831 5.11 ~~105~~104 6.~~4919~~4920 1.~~430191~~430194 4,000,000 to 4,999,999 14 63,~~763~~687,~~237~~789.3874 5.87 ~~123~~122 6.3676 1.~~384236~~384243 5,000,000 to 6,999,999 10 56,~~234~~163,~~309~~989.5366 5.18 ~~137~~136 6.~~0618~~0617 1.~~541717~~541918 7,000,000 to 9,999,999 10 86,~~653~~562,~~047~~349.8985 7.98 ~~103~~102 5.9265 1.~~405479~~405475 10,000,000 to 14,999,999 10 127,~~266~~120,~~609~~323.4342 11.72 ~~103~~102 6.~~2473~~2472 1.~~452118~~452103 15,000,000 to 24,999,999 10 193,~~836~~612,~~017~~785.5801 17.85 ~~129~~128 6.~~1828~~1829 1.~~218925~~218904 25,000,000 to 49,999,999 9 286,~~882~~685,~~632~~541.9322 26.4243 ~~114~~113 6.1471 1.~~584796~~584746 50,000,000 or more 1 ~~159~~158,~~111~~951,~~271~~443.7867 14.65 ~~114~~113 6.1539 1.900000 Totals 105 1,~~085~~084,~~779~~694,~~193~~856.8006 100.00 ~~115~~114 6.1957 1.~~557282~~557344

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 4,~~311~~305,~~473~~639.6019 0.40 ~~112~~111 6.7500 1.380000 Arizona 4 16,~~649~~633,~~943~~446.6007 1.53 ~~102~~101 6.2380 1.~~497853~~497849 California 15 132,~~545~~432,~~543~~127.9706 12.21 ~~112~~111 6.~~1733~~1734 1.~~402487~~402456 Connecticut 1 12,~~516~~497,~~049~~411.8832 1.15 ~~199~~198 9.4800 1.630000 Delaware 1 4,~~764~~758,~~702~~177.6837 0.44 ~~115~~114 6.5500 1.380000 Florida 8 7069,~~060~~990,~~244~~086.0796 6.45 ~~110~~109 6.5931 1.~~423650~~423661 Georgia 4 14,~~942~~923,~~233~~223.6865 1.38 ~~114~~113 6.~~3210~~3211 1.~~410489~~410484 Illinois 4 24,~~487~~461,~~566~~743.3546 2.26 ~~115~~114 5.8643 1.~~427443~~427444 Indiana 2 6,~~209~~203,~~470~~677.1127 0.57 ~~112~~111 6.6136 1.~~393081~~393083 Iowa 1 2,~~305,~~303,398.3659 0.21 9998 7.3000 1.300000 Kentucky 1 4,~~998~~987,~~840~~369.1336 0.46 ~~235~~234 5.8000 1.200000 Maryland 6 51,~~393~~337,~~719~~557.1246 4.73 ~~115~~114 6.2675 1.~~475525~~475541 Massachusetts 1 4,~~479~~475,~~615~~352.6371 0.41 ~~113~~112 6.4500 1.360000 Minnesota 2 14,~~152~~136,~~247~~370.0648 1.30 6665 5.5495 1.~~525056~~525059 Mississippi 1 1,~~589~~588,~~475~~015.0730 0.15 ~~109~~108 6.7500 1.780000 Nebraska 1 44,~~374~~330,~~662~~158.8026 4.09 ~~112~~111 6.2000 1.640000 Nevada 3 75,~~230~~159,~~395~~177.5207 6.93 ~~152~~151 6.~~3292~~3296 1.~~272557~~272489 New Hampshire 1 2,~~703~~700,~~844~~077.3635 0.25 ~~116~~115 6.4000 1.360000 New Jersey 3 61,~~096~~044,~~966~~394.0620 5.63 ~~106~~105 5.4935 1.~~987093~~986933 New York 10 67,~~760~~664,~~427~~412.3837 6.24 ~~105~~104 6.1073 2.~~075249~~076247 North Carolina 5 201,~~471~~251,~~739~~821.3538 18.5655 ~~114~~113 6.1233 1.~~660690~~660703 Ohio 4 25,~~830~~804,~~441~~729.6800 2.38 ~~116~~115 6.1355 1.~~368938~~368939 Oregon 1 4,~~625~~620,~~981~~750.5873 0.43 ~~114~~113 5.5000 1.400000 Pennsylvania 1 16,~~355~~338,~~228~~366.0081 1.51 ~~117~~116 5.9000 1.320000 South Carolina 2 6,~~272~~266,~~483~~819.8722 0.58 ~~112~~111 6.7500 1.380000 Tennessee 2 8,~~395~~381,~~881~~455.8731 0.77 ~~190~~189 6.3014 1.~~295882~~295923 Texas 10 89,~~797~~704,~~722~~416.5732 8.27 ~~106~~105 5.~~9696~~9697 1.~~361752~~361750 Utah 1 2,~~855~~852,~~346~~475.7334 0.26 ~~115~~114 6.1000 1.390000 Virginia 7 108,~~382~~305,~~949~~895.3716 9.98 ~~111~~110 6.~~3208~~3206 1.~~491072~~491217 Washington 3 8,~~388~~380,~~011~~140.9269 0.77 ~~103~~102 6.5273 1.~~349579~~349577 Washington,DC 1 15,~~176~~160,~~009~~486.6261 1.40 ~~115~~114 6.0100 1.370000 Wisconsin 2 6,~~098~~092,~~952~~604.7666 0.56 ~~113~~112 5.9665 1.360000 Totals 109 1,~~085~~084,~~779~~694,~~193~~856.8006 100.00 ~~115~~114 6.1957 1.~~557282~~557344

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Unknown 1 20,~~883~~862,~~464~~488.9203 1.92 ~~114~~113 5.9695 NAP 1.19 or less 1 7,~~284~~277,~~831~~227.4350 0.67 5150 6.0200 1.090000 1.20 to 1.29 14 131,~~770~~681,~~089~~113.1362 12.14 ~~125~~124 6.~~6308~~6309 1.~~237237~~237233 1.30 to 1.34 14 ~~140~~139,~~051~~908,~~498~~999.8121 12.90 ~~113~~112 6.~~3829~~3830 1.~~310927~~310926 1.35 to 1.39 26 154,~~731~~539,~~518~~460.1976 14.25 ~~133~~132 6.~~2961~~2962 1.~~367591~~367595 1.40 to 1.44 12 114,~~238~~120,~~029~~129.7367 10.52 ~~106~~105 5.9795 1.~~422584~~422583 1.45 to 1.49 11 76,~~194~~129,~~971~~016.6779 7.02 ~~105~~104 5.~~8317~~8316 1.~~469494~~469492 1.50 to 1.69 18 201,~~938~~702,~~226~~340.6535 18.60 ~~111~~110 6.3669 1.~~562675~~562679 1.70 to 1.99 4 167,~~249~~080,~~205~~927.7458 15.40 ~~113~~112 6.1480 1.897159 2.00 to 2.99 3 69,~~237~~193,~~357~~152.5355 6.38 ~~115~~114 5.2462 2.~~278956~~278943 3.00 or greater 1 2,200,000.00 0.20 ~~175~~174 5.4900 27.070000 Totals 105 1,~~085~~084,~~779~~694,~~193~~856.8006 100.00 ~~115~~114 6.1957 1.~~557282~~557344

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 7 80,~~273~~163,~~298~~945.6048 7.39 ~~150~~149 6.~~4382~~4384 1.~~330243~~330235 Lodging 1 13,~~962~~942,~~871~~971.5421 1.29 5857 6.1600 1.500000 Mixed Use 3 38,~~874~~835,~~844~~544.9358 3.58 ~~117~~116 6.0102 1.424574 Mobile Home Park 6 43,~~627~~556,~~706~~618.8773 4.02 9493 5.~~9130~~9129 1.~~343078~~343126 Multi-Family 19 135,~~891~~754,~~193~~481.3738 12.52 ~~111~~110 6.1103 1.~~618006~~618287 Office 27 238,~~598~~346,~~229~~673.6043 21.97 ~~107~~106 5.8805 1.~~606256~~606269 Retail 45 ~~553~~552,~~469~~973,~~425~~782.1476 50.9798 ~~118~~117 6.~~3502~~3501 1.~~535325~~535329 Self Storage 1 5,~~525~~517,~~903~~759.7015 0.51 ~~113~~112 6.1500 1.620000 Totals 109 1,~~085~~084,~~779~~694,~~193~~856.8006 100.00 ~~115~~114 6.1957 1.~~557282~~557344

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 5.499% or less 6 88,~~582~~512,~~109~~405.2707 8.16 ~~105~~104 5.~~2783~~2782 2.~~664123~~664642 5.500% to 5.999% 26 283,~~948~~614,~~016~~429.0349 26.15 ~~122~~121 5.~~7832~~7831 1.~~332875~~332895 6.000% to 6.499% 40 ~~462~~461,~~012~~543,~~652~~232.4464 42.55 ~~114~~113 6.2058 1.~~590452~~590448 6.500% to 6.999% 21 186,~~266~~118,~~442~~691.1918 17.16 ~~112~~111 6.~~7120~~7121 1.~~360370~~360345 7.000% to 7.499% 7 4342,~~032~~995,~~962~~974.8060 3.96 ~~107~~106 7.1473 1.288506 7.500% to 7.999% 4 9,~~420~~412,~~961~~711.1976 0.87 ~~108~~107 7.8399 1.~~311291~~311303 8.000% or greater 1 12,~~516~~497,~~049~~411.8832 1.15 ~~199~~198 9.4800 1.630000 Totals 105 1,~~085~~084,~~779~~694,~~193~~856.8006 100.00 ~~115~~114 6.1957 1.~~557282~~557344

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 100 months or less 104 1,~~073~~072,~~263~~197,~~143~~444.9274 98.85 ~~114~~113 6.1574 1.~~556434~~556497 101 to 110 months 0 0.00 0.00 0 0.0000 0.000000 111 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 200 months 1 12,~~516~~497,~~049~~411.8832 1.15 ~~199~~198 9.4800 1.630000 201 months or more 0 0.00 0.00 0 0.0000 0.000000 Totals 105 1,~~085~~084,~~779~~694,~~193~~856.8006 100.00 ~~115~~114 6.1957 1.~~557282~~557344

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) 100 months or less 12 84,~~621~~541,~~419~~423.4361 7.79 6463 5.8203 1.~~443200~~443196 101 to 110 months 1215 72153,~~770~~583,~~412~~924.6209 614.7016 ~~108~~109 76.~~0700~~8789 1.~~359114~~306912 111 to 120 months 7471 ~~871~~789,~~404~~702,~~420~~015.2357 8072.2680 ~~114~~113 6.~~1229~~0631 1.~~531928~~559781 121 to 200 months 1 2,200,000.00 0.20 ~~175~~174 5.4900 27.070000 201 months or more 0 0.00 0.00 0 0.0000 0.000000 Totals 99 1,030,~~996~~027,~~252~~363.2827 94.9596 ~~110~~109 6.~~1635~~1636 1.~~566943~~566994

Remaining Stated Term (Fully Amortizing Loans) Remaining # of Scheduled % of Weighted Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 99 months or less 0 0.00 0.00 0 0.0000 0.000000 100 to 109 months 0 0.00 0.00 0 0.0000 0.000000 110 to 119 months 0 0.00 0.00 0 0.0000 0.000000 120 to 149 months 0 0.00 0.00 0 0.0000 0.000000 150 to 199 months 2 14,~~523~~498,~~641~~807.2928 1.34 ~~197~~196 9.~~1026~~1032 1.~~571944~~572024 200 months or greater 4 40,~~259~~168,~~300~~685.2351 3.7170 ~~235~~234 5.9698 1.~~304588~~304587 Totals 6 54,~~782~~667,~~941~~492.5279 5.0504 ~~225~~224 6.~~8003~~8008 1.~~375467~~375516

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 2 7,500,000.00 0.69 ~~132~~131 5.4971 9.926267 170 months or less 0 0.00 0.00 0 0.0000 0.000000 171 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 4 20,~~641~~594,~~226~~922.9405 1.90 ~~116~~115 5.9551 1.~~452076~~452073 241 to 270 months 0 0.00 0.00 0 0.0000 0.000000 271 to 290 months 1 2 7,~~739~~408,~~732~~327.4013 0.2568 ~~106~~109 7.~~8100~~1415 1.~~220000~~320900 291 to 300 months 1211 6964,~~345~~595,~~718~~837.6073 65.3996 9593 6.~~1319~~0870 1.~~444977~~449681 301 to 330 months 0 0.00 0.00 0 0.0000 0.000000 331 to 350 months 1729 ~~163~~332,~~247~~147,~~428~~735.4843 1530.0462 ~~106~~108 6.~~8323~~5932 1.~~297863~~363503 351 months or more 6351 ~~767~~597,~~522~~780,~~145~~540.8693 7055.6911 ~~111~~110 65.~~0304~~9365 1.~~557837~~594868 Totals 99 1,030,~~996~~027,~~252~~363.2827 94.9596 ~~110~~109 6.~~1635~~1636 1.~~566943~~566994

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 104 1,~~064~~063,~~895~~832,~~728~~368.8803 98.08 ~~115~~114 6.2001 1.~~587821~~587884 Unknown 1 20,~~883~~862,~~464~~488.9203 1.92 ~~114~~113 5.9695 NAP 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 or more 0 0.00 0.00 0 0.0000 0.000000 Totals 105 1,~~085~~084,~~779~~694,~~193~~856.8006 100.00 ~~115~~114 6.1957 1.~~557282~~557344 (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. (4) The loans identified herein include an additional b-piece note that funds several classes of certificates. Such loan was not identified separately in the prospectus.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 585000001 1 RT Concord NC ~~843~~815,~~860~~962.7638 ~~132~~159,~~026~~828.7511 6.154% 585000002 2 RT Omaha NE ~~237~~229,~~107~~269.1509 3644,~~666~~504.4854 6.200% 585000003 3 OF Mount Laurel NJ ~~173~~167,~~677~~904.0042 3844,~~432~~204.4098 5.311% 685000004 4 RT Henderson NV ~~209~~203,~~905~~134.3117 0.00 6.790% 585000005 5 RT Boca Raton FL ~~164~~158,~~309~~884.6787 2328,~~342~~766.1090 6.400% 585000006 6 MU Houston TX ~~149~~144,~~848~~889.4674 2530,~~489~~448.2800 5.880% 685000007 7 RT Torrance CA ~~164~~159,~~913~~593.1133 0.00 6.470% 585000008 8 OF Hyattsville MD ~~150~~145,~~878~~904.4627 1924,~~779~~754.9110 6.500% 585000009 9 IN Chesapeake VA ~~154~~149,~~583~~489.6723 1924,~~318~~413.7519 6.700% 585000010 10 RT Springfield VA ~~114~~110,~~183~~500.3300 0.00 5.100% 685000011 11 IN Las Vegas NV ~~124~~120,~~534~~263.1066 5156,~~851~~122.9943 5.860% 585000012 12 MF Houston TX ~~110~~107,~~672~~006.3763 1923,~~722~~388.6842 5.820% 685000013 13 MF Reston VA ~~133~~129,~~622~~226.3923 1418,~~393~~789.0016 7.150% 685000014 14 RT Fullerton CA ~~108~~104,~~141~~567.2801 1620,~~750~~324.4976 6.150% 685000015 15 OF Pasadena CA 9693,~~862~~649.2625 1922,~~222~~435.8182 5.520% 585000016 16 IN Lorton VA 9794,~~511~~297.0348 1215,~~186~~399.2378 6.700% 585000017 17 OF Plymouth Meeting PA 8380,~~165~~413.3320 1416,~~109~~861.0619 5.900% 685000018 18 RT St. Petersburg FL 9289,~~440~~398.8667 1013,~~368~~411.9211 6.970% 585000019 19 OF Washington DC DC 7876,~~606~~006.9451 1215,~~922~~523.5801 6.010% 588000020 20 OF Secaucus NJ 7168,~~127~~833.7833 0.00 5.600% 585000021 21 MF Las Vegas NV 7573,~~903~~392.9360 1215,~~584~~096.6902 5.990% 585000022 22 OF Raleigh NC 7169,~~668~~212.7618 2932,~~629~~085.2886 5.860% 585000023 23 LO New Rochelle NY 7471,~~157~~676.6707 1719,~~418~~900.7333 6.160% 685000024 24 RT Old Saybrook CT 9998,~~022~~876.8879 18,~~492~~638.4756 9.480% 685000025 25 OF Richmond VA 6260,~~980~~894.5832 1113,~~149~~235.5581 5.880% 685000026 26 RT Royal Palm Beach FL 6866,~~311~~057.8616 911,~~432~~687.5121 6.500% 585000027 27 MH Burnsville MN 5352,~~805~~019.4920 1112,~~047~~833.3766 5.500% 585000028 28 OF Fort Worth TX 5048,~~022~~361.2623 1012,~~555~~216.6770 5.390% 685000029 29 RT Petaluma CA 5553,~~062~~241.2120 810,~~770~~591.8586 6.130% 585000030 30 MF Bloomington IL 4745,~~496~~920.8165 911,~~533~~109.3147 5.540% 585000031 31 RT Sacramento CA 5856,~~238~~321.1610 68,~~632~~549.7379 6.950% 585000032 32 MF Mentor on the Lake OH 4947,~~500~~863.4072 79,~~885~~521.1482 6.070% 585000033 33 OF Ontario CA 4342,~~880~~423.1321 910,~~138~~595.7163 5.440% 585000034 34 RT Various Various 4644,~~176~~649.1799 78,~~170~~696.0321 6.130% 585000035 35 OF Baltimore MD 4442,~~144~~683.9732 79,~~587~~049.5015 5.950% 685000036 36 RT Champaign IL 4341,~~191~~762.9665 78,~~252~~682.9627 5.960% 585000037 37 MF New York NY 3736,~~859~~603.6512 78,~~663~~920.9144 5.520% 585000038 38 MF Dallas TX 3736,~~796~~545.6957 67,~~352~~603.8193 6.020% 585000039 39 MF Corpus Christi TX 3433,~~321~~182.7393 67,~~830~~969.5333 5.560% 685000040 40 RT Oxford NC 3736,~~850~~601.7718 56,~~354~~603.3392 6.410% 585000041 41 OF Atlanta GA 3534,~~227~~047.3469 89,~~310~~490.8449 6.250% 585000042 42 SS Brooklyn NY 3130,~~508~~452.2438 78,~~701~~757.8672 6.150% 585000043 43 RT Cleveland TN 3029,~~760~~709.0918 1112,~~135~~186.7162 6.320% 685000044 44 RT Phoenix AZ 2928,~~186~~221.3045 45,~~578~~543.8772 6.120% 585000045 45 OF New York NY 2524,~~101~~291.3967 0.00 5.500% 685000046 46 MF West Allis WI 2625,~~529~~651.4221 45,~~513~~391.6182 5.960% 585000047 47 RT Louisville KY 2524,~~739~~856.2215 1011,~~917~~800.7178 5.800% 585000048 48 MH Baltimore MD 2423,~~189~~386.1421 45,~~938~~741.4437 5.500% 685000049 49 RT Wildomar CA 2726,~~767~~850.2978 34,~~886~~803.9243 6.420% 585000050 50 MU Tukwila WA 26,~~036~~011.2160 4,~~613~~638.5819 6.400% 585000051 51 RT Santa Rosa CA 25,~~508~~453.4054 10,~~450~~504.0389 6.300% 685000052 52 RT Oro Valley AZ 24,~~957~~132.8011 4,~~120~~946.4009 6.000% 585000053 53 RT Various Various 26,~~928~~029.6626 56,~~631~~530.4181 6.550% 585000054 54 MF Beaverton OR 2221,~~611~~860.3163 45,~~642~~393.5624 5.500% 685000055 55 MU Boston MA 2625,~~516~~641.8880 34,~~664~~539.7280 6.450% 585000056 56 IN Piedmont AL 2726,~~223~~314.5789 56,~~422~~330.0068 6.750% 585000057 57 OF Elgin IL 2423,~~369~~563.3468 34,~~839~~645.4612 6.110% 585000058 58 RT Clovis CA 2423,~~164~~366.8974 34,~~571~~369.6681 6.260% 585000059 59 RT Houston TX 2625,~~640~~764.3950 23,~~769~~645.2009 7.160% 685000060 60 RT Albany GA 2322,~~012~~242.8360 56,~~352~~123.9518 6.250% 585000061 61 RT Tracy CA 2625,~~168~~308.6900 23,~~786~~647.7039 7.120% 585000062 62 OF Anaheim CA 2120,~~571~~847.1596 56,~~423~~147.8100 6.050% 585000063 63 RT Celina OH 2221,~~554~~809.0133 3,~~241~~986.6735 6.340% 585000064 64 RT White Marsh MD 2120,~~083~~386.5257 3,~~285~~982.6156 6.150% 585000065 65 OF Fort Mill SC 2120,~~671~~957.67 23,~~650~~364.76 6.750% 685000066 66 RT Bloomington IN 2221,~~453~~714.2265 23,~~411~~150.9653 7.100% 585000067 67 OF Irvine CA 1918,~~150~~509.7036 45,~~583~~224.3771 6.170% 685000068 68 MF Sierra Vista AZ 21,~~967~~245.7414 23,~~359~~082.8242 7.100% 585000069 69 OF Tampa FL 20,~~993~~301.1895 23,~~476~~167.1336 6.800% 585000070 70 OF Mission Viejo CA 2019,~~384~~713.8304 23,~~565~~237.4120 6.650% 585000071 71 RT Columbia MD 17,~~939~~325.8612 7,~~206~~821.8761 6.000% 585000072 72 IN Hollywood FL 1918,~~083~~454.8521 23,~~587~~216.0165 6.510% 585000073 73 OF Blue Ash OH 1817,~~330~~725.8758 23,~~669~~275.9019 6.280% 585000074 74 MH Yuma AZ 16,~~898~~338.5979 3,~~011~~571.9272 5.850% 585000075 75 RT Lawrenceburg TN 1817,~~072~~475.0720 23,~~659~~256.7562 6.270% 585000076 76 IN Miami FL 1918,~~417~~778.5821 2,~~310~~949.4683 6.750% 585000077 77 OF San Antonio TX 16,~~612~~062.2956 23,~~789~~339.6033 5.960% 685000078 78 RT Round Lake Beach IL 1716,~~143~~577.7862 23,~~477~~043.2339 6.360% 585000079 79 MF Mesquite TX 18,~~996~~371.5553 2,~~055~~680.0709 7.140% 685000080 80 MF South Weber UT 15,~~748~~227.6294 23,~~491~~012.8250 6.100% 585000081 81 MF Brooklyn Center MN 14,~~762~~273.4105 23,~~744~~234.7814 5.750% 685000082 82 RT Atlanta GA 16,~~771~~218.1770 2,~~038~~590.1764 6.750% 585000083 83 OF Tarzana CA 1413,~~147~~678.3134 23,~~630~~099.4138 5.750% 585000084 84 OF Dallas TX 1918,~~193~~565.9215 12,~~453~~082.3714 7.940% 585000085 85 RT Salem NH 1514,~~365~~851.1959 3,~~366~~879.0262 6.400% 585000086 86 OF Lancaster SC 1615,~~037~~508.0368 12,~~961~~489.5792 6.750% 585000087 87 RT Nanuet NY 1817,~~443~~831.3809 23,~~664~~276.3968 7.810% 585000088 88 MF Indianapolis IN 13,~~879~~420.7844 2,~~340~~800.6600 5.950% 585000089 89 RT Hampton VA 1413,~~152~~678.9069 3,~~458~~932.4364 6.130% 685000090 90 OF Lawrenceville GA 13,~~835~~378.4909 2,~~179~~637.8323 6.110% 585000091 91 MH Kent WA 15,~~714~~197.5416 12,~~809~~326.3270 6.940% 585000092 92 RT Altoona IA 1514,~~176~~677.0035 1,~~494~~993.8752 7.300% 685000093 93 RT Virginia Beach VA 15,~~894~~373.1605 1,~~299~~820.7384 7.750% 585000094 94 OF Escondido CA 10,~~737~~381.9716 2,~~330~~686.0889 5.370% 585000095 95 RT Tupelo MS 1312,~~405~~963.2338 12,~~674~~116.6853 6.750% 585000096 96 MF New York NY 10,~~400~~065.5000 0.00 5.490% 585000097 97 RT Lakeland FL 11,~~327~~292.3670 6,~~160~~195.7945 6.750% 685000098 98 RT Bradenton FL 8,~~964~~658.4374 3,~~021~~327.3302 6.560% 585000099 99 OF Brooklyn NY 109,~~111~~780.25 ~~738~~1,069.77 7.850% 585000100 100 MF Olympia WA 7,~~760~~503.1978 1,~~167~~424.7112 6.250% 585000101 101 MH Various NY 7,~~493~~237.7364 23,~~814~~070.3140 6.120% 585000102 102 RT Swansboro NC 7,~~461~~215.5629 1,~~045~~291.3259 6.400% 585000103 103 IN Houston TX 76,~~102~~865.5335 1,~~455~~692.1028 6.650% 685000104 104 MF Hales Corners WI 54,~~145~~975.9469 ~~849~~1,019.5782 6.000% 585000001 105 RT Concord NC ~~107~~103,~~437~~885.6471 1720,~~327~~976.9489 5.969% Totals 5,~~792~~605,~~287~~936.4323 ~~917~~1,~~200~~084,337.4674

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 585000001 N/A 12/07/2012 N 159,~~243~~111,~~298~~271.5378 ~~159~~158,~~111~~951,~~271~~443.7867 0607/07/2003 585000002 N/A 10/10/2012 N 44,~~411~~374,~~329~~662.2880 44,~~374~~330,~~662~~158.8026 0506/10/2003 585000003 01/01/2013 01/01/2033 N 37,~~975~~937,~~789~~357.9353 37,~~937~~893,~~357~~152.5355 0607/01/2003 685000004 N/A 09/01/2012 N 35,900,000.00 35,900,000.00 0607/01/2003 585000005 N/A 10/01/2012 N 29,~~814~~790,~~255~~913.4737 29,~~790~~762,~~913~~146.3747 0607/01/2003 585000006 N/A 04/01/2013 N 29,~~594~~569,~~824~~335.7648 29,~~569~~538,~~335~~887.48 0607/01/2003 685000007 N/A 09/01/2012 N 29,600,000.00 29,600,000.00 0607/01/2003 585000008 N/A 03/01/2013 N 26,~~955~~936,~~952~~172.4554 26,~~936~~911,~~172~~418.5444 0607/01/2003 585000009 N/A 10/01/2012 N 26,~~793~~774,~~509~~191.9621 26,~~774~~749,~~191~~778.2102 0607/01/2003 585000010 N/A 01/01/2013 N 26,000,000.00 26,000,000.00 0607/01/2003 685000011 N/A 01/01/2023 N 24,~~679~~627,~~223~~371.1819 24,~~627~~571,~~371~~248.1976 0607/01/2003 585000012 N/A 01/01/2013 N 22,~~082~~063,~~946~~223.1749 22,~~063~~039,~~223~~835.4907 0607/01/2003 685000013 N/A 04/01/2012 N 21,~~702~~688,~~711~~318.70 21,~~688~~669,~~318~~529.7054 0607/01/2003 685000014 N/A 01/01/2013 N 20,~~420~~403,~~069~~318.3990 20,~~403~~382,~~318~~994.9014 0607/01/2003 685000015 N/A 04/01/2013 N 20,~~377~~358,~~754~~532.9312 20,~~358~~336,~~532~~096.1230 0607/01/2003 585000016 N/A 10/01/2012 N 16,~~901~~889,~~286~~100.4219 16,~~889~~873,~~100~~700.1941 0607/01/2003 585000017 03/01/2013 03/01/2033 N 16,~~369~~355,~~337~~228.0600 16,~~355~~338,~~228~~366.0081 0607/01/2003 685000018 N/A 09/01/2012 N 15,~~401~~391,~~819~~450.3745 15,~~391~~378,~~450~~039.4534 0607/01/2003 585000019 N/A 01/01/2013 N 15,~~188~~176,~~932~~009.2062 15,~~176~~160,~~009~~486.6261 0607/01/2003 588000020 N/A 12/01/2009 N 14,750,000.00 14,750,000.00 0607/01/2003 585000021 N/A 01/01/2013 N 14,~~715~~703,~~609~~024.0233 14,~~703~~687,~~024~~928.3331 0507/01/2003 585000022 02/01/2013 02/01/2023 N 14,~~202~~173,~~771~~142.3002 14,~~173~~141,~~142~~056.0216 0607/01/2003 585000023 04/01/2008 04/01/2028 N 13,~~980~~962,~~290~~871.2754 13,~~962~~942,~~871~~971.5421 0607/01/2003 685000024 N/A 01/01/2020 N 12,~~534~~516,~~542~~049.3588 12,~~516~~497,~~049~~411.8832 0607/01/2003 685000025 N/A 10/01/2012 N 12,~~438~~427,~~560~~411.9742 12,~~427~~414,~~411~~175.4261 0607/01/2003 685000026 N/A 08/01/2012 N 12,~~204~~195,~~599~~167.7019 12,~~195~~183,~~167~~479.1998 0607/01/2003 585000027 N/A 12/01/2007 N 11,~~360~~349,~~690~~643.7033 11,~~349~~336,~~643~~809.3367 0607/01/2003 585000028 N/A 03/01/2010 N 10,~~777~~766,~~434~~878.2053 10,~~766~~754,~~878~~661.5383 0607/01/2003 685000029 N/A 10/01/2012 N 10,~~431~~422,~~192~~421.0419 10,~~422~~411,~~421~~829.1933 0607/01/2003 585000030 N/A 01/01/2013 N 9,~~956~~946,~~243~~710.6736 9,~~946~~935,~~710~~600.3689 0607/01/2003 585000031 N/A 08/01/2012 N 9,~~731~~724,~~139~~506.0633 9,~~724~~715,~~506~~956.3354 0607/01/2003 585000032 N/A 02/01/2013 N 9,~~470~~462,~~235~~350.7258 9,~~462~~452,~~350~~828.5876 0607/01/2003 585000033 N/A 02/01/2008 N 9,~~367~~358,~~199~~061.9221 9,~~358~~347,~~061~~465.2158 0607/01/2003 585000034 02/01/2013 02/01/2033 N 8,~~747~~740,~~788~~618.3431 8,~~740~~731,~~618~~922.3110 0507/01/2003 585000035 N/A 10/01/2012 N 8,~~615~~608,~~988~~400.1363 8,~~608~~599,~~400~~351.6348 0607/01/2003 685000036 N/A 01/01/2013 N 8,~~415~~408,~~839~~586.5559 8,~~408~~399,~~586~~904.5932 0607/01/2003 585000037 N/A 01/01/2013 N 7,~~964~~957,~~863~~199.7281 7,~~957~~948,~~199~~279.8137 0607/01/2003 585000038 N/A 09/01/2007 N 7,~~291~~284,~~184~~831.2443 7,~~284~~277,~~831~~227.4350 0607/01/2003 585000039 N/A 01/01/2013 N 7,~~168~~161,~~613~~782.1764 7,~~161~~153,~~782~~813.6431 0607/01/2003 685000040 N/A 10/01/2012 N 6,~~857~~852,~~369~~014.2289 6,~~852~~845,~~014~~410.8997 0607/01/2003 585000041 11/01/2012 11/01/2027 N 6,~~545~~537,~~467~~156.7692 6,~~537~~527,~~156~~666.9243 06/01/2003 585000042 N/A 11/01/2012 N 5,~~949~~941,~~628~~926.7892 5,~~941~~933,~~926~~169.9220 0506/01/2003 585000043 N/A 01/01/2023 N 5,~~652~~640,~~119~~984.7201 5,~~640~~628,~~984~~797.0139 0607/01/2003 685000044 01/01/2013 01/01/2033 N 5,~~538~~533,~~196~~617.7790 5,~~533~~528,~~617~~074.9018 0607/01/2003 585000045 N/A 12/01/2012 N 5,300,000.00 5,300,000.00 0607/01/2003 685000046 N/A 11/01/2012 N 5,~~169~~164,~~187~~673.4685 5,~~164~~159,~~673~~282.8503 0607/01/2003 585000047 N/A 01/01/2023 N 5,~~153~~142,~~569~~652.9726 5,~~142~~130,~~652~~851.2648 0607/01/2003 585000048 N/A 01/01/2013 N 5,~~107~~102,~~384~~446.4501 5,~~102~~096,~~446~~704.0164 0607/01/2003 685000049 N/A 11/01/2012 N 5,~~022~~018,~~723~~836.6977 5,~~018~~014,~~836~~033.7734 0607/01/2003 585000050 N/A 01/01/2013 N 4,~~881~~877,~~789~~175.1355 4,~~877~~872,~~175~~537.5536 0607/01/2003 585000051 N/A 01/01/2023 N 4,~~858~~848,~~742~~292.8077 4,~~848~~837,~~292~~787.7788 0607/01/2003 685000052 01/01/2013 01/01/2033 N 4,~~830~~826,~~541~~421.4909 4,~~826~~821,~~421~~475.0900 0607/01/2003 585000053 01/01/2013 01/01/2028 N 4,~~774~~768,~~350~~718.2180 4,~~768~~762,~~718~~187.8099 0607/01/2003 585000054 N/A 12/01/2012 N 4,~~774~~769,~~235~~592.2973 4,~~769~~764,~~592~~199.7349 0607/01/2003 685000055 N/A 11/01/2012 N 4,~~774~~770,~~232~~567.0028 4,~~770~~766,~~567~~027.2848 0607/01/2003 585000056 10/01/2012 10/01/2027 N 4,~~683~~678,~~624~~202.09 4,~~678~~671,~~202~~871.0941 0607/01/2003 585000057 N/A 01/01/2013 N 4,~~631~~627,~~730~~891.4802 4,~~627~~623,~~891~~245.0290 0607/01/2003 585000058 N/A 01/01/2013 N 4,~~482~~479,~~819~~247.5791 4,~~479~~474,~~247~~878.9110 0607/01/2003 585000059 N/A 08/01/2012 N 4,~~320~~318,~~841~~072.9575 4,~~318~~314,~~072~~427.7566 0607/01/2003 685000060 N/A 01/01/2013 N 4,~~275~~270,~~932~~579.6469 4,~~270~~264,~~579~~456.6951 0607/01/2003 585000061 N/A 07/01/2012 N 4,~~268~~265,~~180~~393.5282 4,~~265~~261,~~393~~746.8243 0607/01/2003 585000062 12/01/2012 12/01/2027 N 4,~~140~~135,~~556~~132.0726 4,~~135~~128,~~132~~985.26 0607/01/2003 585000063 N/A 12/01/2012 N 4,~~131~~127,~~191~~949.2962 4,~~127~~123,~~949~~963.6227 0607/01/2003 585000064 N/A 12/01/2012 N 3,~~981~~977,~~152~~866.1655 3,~~977~~973,~~866~~883.5599 0607/01/2003 585000065 10/01/2012 10/01/2032 N 3,~~728~~725,~~459~~808.0529 3,~~725~~722,~~808~~443.2953 0607/01/2003 685000066 N/A 07/01/2012 N 3,~~672~~670,~~493~~081.2226 3,~~670~~666,~~081~~930.2673 0607/01/2003 585000067 01/01/2013 01/01/2028 N 3,~~604~~599,~~459~~876.8649 3,~~599~~594,~~876~~651.4978 0607/01/2003 685000068 N/A 07/01/2012 N 3,~~593~~590,~~087~~728.9008 3,~~590~~587,~~728~~645.0866 0607/01/2003 585000069 N/A 12/01/2007 N 3,~~585~~582,~~173~~697.7158 3,~~582~~579,~~697~~530.5822 0607/01/2003 585000070 N/A 12/01/2012 N 3,~~559~~557,~~805~~240.9857 3,~~557~~554,~~240~~003.5737 0607/01/2003 585000071 N/A 12/01/2012 N 3,~~472~~465,~~231~~024.1225 3,~~465~~457,~~024~~202.2564 0607/01/2003 585000072 N/A 10/01/2012 N 3,~~404~~401,~~284~~697.4443 3,~~401~~398,~~697~~480.4378 0607/01/2003 585000073 N/A 02/01/2013 N 3,~~389~~387,~~724~~054.0111 3,~~387~~383,~~054~~778.1192 0607/01/2003 585000074 N/A 11/01/2007 N 3,~~354~~351,~~559~~547.6068 3,~~351~~347,~~547~~975.6896 06/01/2003 585000075 N/A 01/01/2013 N 3,~~347~~344,~~196~~536.5378 3,~~344~~341,~~536~~280.7816 0607/01/2003 585000076 N/A 02/01/2013 N 3,~~340~~338,~~658~~348.8236 3,~~338~~335,~~348~~398.3653 0607/01/2003 585000077 N/A 01/01/2013 N 3,~~236~~234,~~861~~071.3878 3,~~234~~230,~~071~~732.7845 0607/01/2003 685000078 N/A 10/01/2012 N 3,~~130~~127,~~330~~853.9673 3,~~127~~124,~~853~~810.7334 0607/01/2003 585000079 N/A 04/01/2012 N 3,~~089~~087,~~707~~652.4134 3,~~087~~084,~~652~~972.3425 0507/01/2003 685000080 N/A 01/01/2013 N 2,~~998~~995,~~151~~659.3654 2,~~995~~992,~~659~~647.5404 0607/01/2003 585000081 N/A 11/01/2012 N 2,~~981~~978,~~467~~723.9820 2,~~978~~975,~~723~~489.20 06 07/01/2003 685000082 N/A 11/01/2012 N 2,~~885~~883,~~362~~323.0386 2,~~883~~880,~~323~~733.8622 0607/01/2003 585000083 N/A 11/01/2007 N 2,~~857~~854,~~240~~609.1675 2,~~854~~851,~~609~~510.7537 0607/01/2003 585000084 N/A 04/01/2012 N 2,~~807~~805,~~268~~815.7942 2,~~805~~803,~~815~~733.4228 0607/01/2003 585000085 02/01/2013 02/01/2028 N 2,~~788~~784,~~038~~672.8785 2,~~784~~780,~~672~~793.8523 0607/01/2003 585000086 10/01/2012 10/01/2032 N 2,~~759~~757,~~059~~098.6912 2,~~757~~754,~~098~~608.1220 0607/01/2003 585000087 04/01/2012 04/01/2027 N 2,~~742~~739,~~396~~732.7940 2,~~739~~736,~~732~~455.4072 0607/01/2003 585000088 N/A 01/01/2013 N 2,~~708~~706,~~983~~642.1044 2,~~706~~703,~~642~~842.44 0607/01/2003 585000089 N/A 12/01/2012 N 2,~~681~~677,~~178~~720.7633 2,~~677~~673,~~720~~787.3369 0607/01/2003 685000090 N/A 01/01/2013 N 2,~~629,~~627,447.6279 2,~~627~~624,~~447~~810.7956 0607/01/2003 585000091 N/A 07/01/2009 N 2,~~629~~627,~~559~~750.8553 2,~~627~~625,~~750~~423.5383 0607/01/2003 585000092 N/A 09/01/2011 N 2,~~414~~412,~~210~~715.7285 2,~~412~~410,~~715~~722.8533 0607/01/2003 685000093 N/A 05/01/2012 N 2,~~381~~380,~~643~~343.0532 2,~~380~~378,~~343~~522.3248 0607/01/2003 585000094 N/A 12/01/2007 N 2,~~322~~319,~~142~~812.0800 2,~~319~~317,~~812~~125.0011 0607/01/2003 585000095 N/A 07/01/2012 N 2,~~306~~304,~~275~~601.6901 2,~~304~~302,~~601~~484.0148 0607/01/2003 585000096 N/A 01/01/2018 N 2,200,000.00 2,200,000.00 0607/01/2003 585000097 N/A 11/01/2018 N 2,~~013~~007,~~752~~591.2041 2,~~007~~001,~~591~~395.4196 0607/01/2003 685000098 N/A 01/01/2013 N 1,~~586~~583,~~936~~915.8552 1,~~583~~580,~~915~~588.5250 0507/01/2003 585000099 N/A 01/01/2013 N 1,495,~~808~~070.8205 1,~~495~~494,~~070~~000.0528 0607/01/2003 585000100 N/A 11/01/2012 N 1,~~441~~440,~~893~~725.5281 1,~~440~~439,~~725~~301.8169 06/01/2003 585000101 04/01/2013 04/01/2023 N 1,~~421~~419,~~959~~145.4615 1,~~419~~416,~~145~~074.1575 0607/01/2003 585000102 N/A 12/01/2012 N 1,~~353~~352,~~911~~866.9159 1,~~352~~351,~~866~~575.5900 0607/01/2003 585000103 N/A 11/01/2012 N 1,~~240~~238,~~315~~860.8171 1,~~238~~237,~~860~~168.7143 0506/01/2003 685000104 N/A 11/01/2012 N 995,~~987~~138.9235 ~~995~~994,~~138~~118.3553 0607/01/2003 585000001 N/A 12/07/2012 N 20,~~900~~883,~~792~~464.8692 20,~~883~~862,~~464~~488.9203 0607/07/2003 Totals 1,~~086~~085,~~696~~779,~~394~~193.2680 1,~~085~~084,~~779~~694,~~193~~856.8006 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 07/14/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 06/12/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 05/12/2003 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

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 07/14/2003 0 $0.00 0 $0.00 06/12/2003 0 $0.00 0 $0.00 05/12/2003 0 $0.00 0 $0.00 04/14/2003 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 07/14/2003 6.195676% 6.141555% 114 06/12/2003 6.195665% 6.141545% 115 05/12/2003 6.195654% 6.141534% 116 04/14/2003 6.195643% 6.141523% 117 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) 585000002 2 0 06/10/2003 272,294.47 272,294.47 A 585000041 41 0 06/01/2003 43,320.28 43,320.28 B 585000042 42 0 06/01/2003 39,012.04 39,012.04 A 585000074 74 0 06/01/2003 19,659.14 19,659.14 B 585000100 100 0 06/01/2003 8,879.88 8,879.88 B 585000103 103 0 06/01/2003 8,516.33 8,516.33 B Totals 6 391,682.14 391,682.14

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code(2) Transfer Date Date Balance Advances Date Date 585000002 44,~~411~~374,~~329~~662.2880 0.00 ~~585000021~~585000041 146,~~715~~537,~~609~~156.0292 0.00 ~~585000034 8,747,788.34 0.00~~ 585000042 5,~~949~~941,~~628~~926.7892 0.00 ~~585000079~~585000074 3,~~089~~351,~~707~~547.4168 0.00 ~~685000098~~585000100 1,~~586~~440,~~936~~725.8581 0.00 585000103 1,~~240~~238,~~315~~860.8171 0.00 Totals 7962,~~741~~884,~~315~~880.4984 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Delinquency Code: Total for Status Code = A (62 loans) ~~405~~311,~~616~~306.8351 ~~405~~311,~~616~~306.8351 6550,~~025~~316,~~706~~589.4772 0.00 Total for Status Code = B (54 loans) 8780,~~981~~375.7463 8780,~~981~~375.7463 1412,~~715~~568,~~609~~297.0212 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 · JP MORGAN CHASE COM MORT SEC CORP PASS THR CERT SE 2003 C1