8-K 1 jpc03c01_oct.txt OCTOBER 8K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : October 14, 2003 (Date of earliest event reported) Commission File No.: 333-85954-07 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 October 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 October 14, 2003 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. 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: October 14, 2003 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates Series 2003-C1, relating to the October 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: 10/14/2003 Record Date: 09/30/2003 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 10 Mortgage Loan Detail 11 - 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 ~~262~~261,~~247~~332,~~763~~613.5628 ~~915~~1,~~150~~143,882.2867 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.~~869609~~670777% 17,350,000.00 17,350,000.00 0.00 G 46625MUF4 5.~~969609~~770777% 17,350,000.00 17,350,000.00 0.00 H 46625MUG2 6.~~322609~~123777% 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,~~305~~303,~~524~~574.1399 12,~~949~~351.1484 CM-2 46625MUS6 5.~~837610~~649300% 4,259,161.00 4,~~240~~236,~~111~~527.7406 34,~~584~~325.6830 CM-3 46625MUT4 6.~~280314~~077723% 14,363,563.00 14,~~299~~287,~~321~~232.4347 1214,~~088~~586.9660 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,~~083~~082,~~767~~834,~~013~~240.8680 ~~932~~1,~~773~~165,146.0641

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Ending Balance Subordination Fund Expenses Level(1) A-1 46625MTW9 ~~934~~930,~~257~~997.6643 0.00 0.00 12,~~849~~074,~~407~~880.9410 ~~261~~260,~~332~~188,~~613~~730.2861 20.9092% A-2 46625MTX7 2,472,339.83 0.00 0.00 2,472,339.83 595,147,000.00 20.9092% B 46625MTY5 147,330.42 0.00 0.00 147,330.42 34,700,000.00 17.7072% C 46625MTZ2 45,675.49 0.00 0.00 45,675.49 10,676,000.00 16.7173% D 46625MUA5 138,587.46 0.00 0.00 138,587.46 32,031,000.00 13.7677% E 46625MUB3 64,689.87 0.00 0.00 64,689.87 14,680,000.00 12.4041% F 46625MUE7 8481,~~864~~989.7798 0.00 0.00 8481,~~864~~989.7798 17,350,000.00 10.8081% G 46625MUF4 8683,~~310~~435.6081 0.00 0.00 8683,~~310~~435.6081 17,350,000.00 9.20% H 46625MUG2 6361,~~284~~293.0590 0.00 0.00 6361,~~284~~293.0590 12,011,000.00 8.09% J 46625MUH0 67,796.83 0.00 0.00 67,796.83 16,015,000.00 6.61% K 46625MUJ6 45,199.30 0.00 0.00 45,199.30 10,677,000.00 5.62% L 46625MUK3 28,249.03 0.00 0.00 28,249.03 6,673,000.00 5.0001% M 46625MUL1 33,896.30 0.00 0.00 33,896.30 8,007,000.00 4.27% N 46625MUM9 16,950.27 0.00 0.00 16,950.27 4,004,000.00 3.90% 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,~~931~~569.3376 0.00 0.00 12,~~880~~921.4760 2,~~303~~301,~~574~~223.9915 0.00% CM-2 46625MUS6 2019,~~626~~944.7751 0.00 0.00 24,~~211~~269.4581 4,~~236~~232,~~527~~201.0676 0.00% CM-3 46625MUT4 7472,~~836~~361.8553 0.00 0.00 86,~~925~~948.8113 14,~~287~~272,~~232~~645.4787 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,~~426~~411,~~222~~703.4333 0.00 0.00 5,~~358~~576,~~995~~849.4974 1,~~082~~081,~~834~~669,~~240~~094.8039

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 46625MUC1 0.~~309980~~118376% 1,067,674,293.00 1,062,~~922~~006,~~056~~906.5628 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 ~~274~~104,~~570~~763.6370 0.00 ~~274~~104,~~570~~763.6370 1,~~062~~060,~~006~~863,~~906~~023.2861 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 ~~982~~978.~~20136165~~77383251 34.~~42752914~~28420476 3.~~49909236~~48688176 0.00000000 0.00000000 ~~978~~974.~~77383251~~48962775 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.~~89134121~~72564726 0.00000000 0.00000000 1,000.00000000 G 46625MUF4 1,000.00000000 0.00000000 4.~~97467435~~80898040 0.00000000 0.00000000 1,000.00000000 H 46625MUG2 1,000.00000000 0.00000000 5.~~26884106~~10314712 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 ~~995~~994.~~52746211~~68582164 01.~~84164046~~01552670 4.~~72015845~~56403219 0.00000000 0.00000000 ~~994~~993.~~68582164~~67029495 CM-2 46625MUS6 ~~995~~994.~~52746186~~68582193 01.~~84163994~~01552865 4.~~84291859~~68273212 0.00000000 0.00000000 ~~994~~993.~~68582193~~67029328 CM-3 46625MUT4 ~~995~~994.~~52746279~~68582203 01.~~84164075~~01552797 5.~~21018705~~03785377 0.00000000 0.00000000 ~~994~~993.~~68582203~~67029406 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 ~~995~~994.~~54898299~~69183930 0.~~25716703~~09812328 0.00000000 ~~994~~993.~~69183930~~62046138 X-2 46625MUD9 1,000.00000000 1.00223655 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 1619,~~268,392~~155.1698 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 Current Period Accrued Master Servicing Fees 46,941.21 Less Master Servicing Fees on Delinquent Payments 3,992.26 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 8,024.04 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 50,972.99

~~Servicing~~Certificate ~~Fee~~Interest ~~Summary~~Reconciliation ~~Current~~Class ~~Period~~ Accrued ~~Master~~Net ~~Servicing~~Aggregate ~~Fees~~Distributable 48Unpaid Certificate Prepayment Distributable Certificate Additional Distributable Interest Interest Certificate Interest Trust Fund Interest Certificate Shortfall Interest Adjustment Expenses Distribution Interest A-1 930,~~506~~997.43 0.00 930,997.43 0.00 0.00 930,997.43 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-1 104,763.70 0.00 104,763.70 0.00 0.00 104,763.70 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 81,989.98 ~~Less~~0.00 ~~Master~~81,989.98 ~~Servicing~~0.00 ~~Fees~~0.00 on81,989.98 ~~Delinquent~~0.00 ~~Payments~~G 883,~~024~~435.0481 ~~Less~~0.00 ~~Reductions~~83,435.81 to0.00 ~~Master~~0.00 ~~Servicing~~83,435.81 ~~Fees~~0.00 H 61,293.90 0.00 ~~Plus~~61,293.90 ~~Master~~0.00 ~~Servicing~~0.00 ~~Fees~~61,293.90 ~~for~~0.00 ~~Delinquent~~J ~~Payments~~67,796.83 ~~Received~~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 82,877.21 0.00 CM-1 10,~~977~~569.1276 ~~Plus~~0.00 ~~Adjustments~~10,569.76 ~~for~~0.00 ~~Prior~~0.00 ~~Master~~10,569.76 ~~Servicing~~0.00 ~~Calculation~~CM-2 19,944.51 0.00 19,944.51 0.00 0.00 19,944.51 0.00 CM-3 72,361.53 0.00 72,361.53 0.00 0.00 72,361.53 0.00 Total ~~Master~~5,541,923.40 ~~Servicing~~0.00 ~~Fees~~5,541,923.40 ~~Collected~~0.00 510.00 5,~~460~~541,923.0640 0.00

~~Certificate~~Other ~~Interest~~Required ~~Reconciliation~~Information ~~Class~~Available 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~~Amount A-(1) ~~934~~6,~~257.66 0.00 934~~707,~~257~~069.6681 ~~0.00~~Net ~~0.00~~Prepayment ~~934,257.66~~Interest ~~0.00~~Shortfall ~~A-2~~Amount ~~2,472,339.83~~ 0.00 ~~2,472,339.83~~Aggregate ~~0.00~~Number ~~0.00~~of ~~2,472,339.83~~Outstanding ~~0.00~~Loans ~~X-1~~105 ~~274,570.63~~Aggregate ~~0.00~~Unpaid ~~274,570.63~~Principal ~~0.00~~Balance ~~0.00~~of ~~274,570.63~~Loans ~~0.00 X-2~~ 1,~~025~~081,~~456.37 0.00 1~~775,~~025,456~~437.3736 ~~0.00~~Aggregate ~~0.00~~Stated ~~1,025,456.37~~Principal ~~0.00~~Balance Bof ~~147,330.42~~Loans ~~0.00 147~~1,~~330.42 0.00 0.00 147~~081,~~330.42 0.00 C 45~~669,~~675~~095.4908 ~~0.00~~Aggregate ~~45,675.49~~Amount ~~0.00~~of ~~0.00~~Master ~~45,675.49~~Servicing ~~0.00~~Fee ~~D 138~~50,~~587~~972.4699 ~~0.00~~Aggregate ~~138,587.46~~Amount ~~0.00~~of ~~0.00~~Special ~~138,587.46~~Servicing ~~0.00~~Fee ~~E 64,689.87~~ 0.00 ~~64,689.87~~Aggregate ~~0.00~~Amount ~~0.00~~of ~~64,689.87~~Trustee ~~0.00~~Fee ~~F 84~~1,~~864~~894.7796 ~~0.00~~Aggregate ~~84,864.77~~Additional ~~0.00~~Trust ~~0.00~~Fund ~~84,864.77~~Expences 0.00 GSpecially ~~86,310.60~~Serviced ~~0.00~~Loans ~~86,310.60~~not ~~0.00~~Delinquent ~~0.00~~Number ~~86,310.60~~of ~~0.00~~Outstanding HLoans ~~63,284.05~~ 0~~.00~~ ~~63,284.05~~Aggregate ~~0.00~~Unpaid ~~0.00~~Principal ~~63,284.05~~Balance 0.00 JInterest ~~67,796.83~~Reserve ~~0.00~~Account ~~67,796.83~~Deposits 0.00 ~~0.00~~Withdrawals ~~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 82,877.20 0.00 CM-((1) ~~10,931.33~~The ~~0.00~~Available ~~10,931.33~~Distribution ~~0.00~~Amount ~~0.00~~includes ~~10,931.33~~any ~~0.00~~Prepayment ~~CM-2 20,626~~Premiums.~~77 0.00 20,626.77 0.00 0.00 20,626.77 0.00 CM-3 74,836.85 0.00 74,836.85 0.00 0.00 74,836.85 0.00 Total 5,726,249.44 0.00 5,726,249.44 0.00 0.00 5,726,249.43 0.00~~

Other Required Information Available Distribution Amount (1) 6,659,022.49 Net Prepayment Interest Shortfall Amount 0.00 Aggregate Number of Outstanding Loans 105 Aggregate Unpaid Principal Balance of Loans 1,082,986,893.66 Aggregate Stated Principal Balance of Loans 1,082,834,241.49 Aggregate Amount of Master Servicing Fee 51,460.06 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,958.40 Aggregate Additional Trust Fund Expences 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0.00 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,~~776~~590,~~714~~759.8254 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,~~776~~590,~~714~~759.8254 Principal: Scheduled Principal ~~932~~1,~~773~~165,146.0741 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 ~~932~~1,~~773~~165,146.0741 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~~755,~~487~~905.8995 Total Funds Distributed Fees: Master Servicing Fee 4846,~~506~~941.9821 Trustee Fee 1,~~958~~894.4096 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 5048,~~465~~836.3817 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,~~726~~541,~~249~~923.4340 Principal Distribution ~~932~~1,~~773~~165,146.0641 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,~~659~~707,~~022~~069.4981 Total Funds Distributed 6,~~709~~755,~~487~~905.8798

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 8 11,~~479~~459,~~213~~827.6530 1.06 ~~124~~123 6.~~6102~~6103 1.~~321476~~321527 2,000,000 to 2,999,999 17 44,~~939~~895,~~715~~103.5140 4.15 ~~102~~101 6.5329 2.~~704505~~705751 3,000,000 to 3,999,999 16 55,~~286~~226,~~075~~877.2797 5.11 ~~102~~101 6.~~4921~~4922 1.~~430201~~430204 4,000,000 to 4,999,999 14 63,~~554~~478,~~842~~294.1902 5.87 ~~120~~119 6.3677 1.~~391628~~391638 5,000,000 to 6,999,999 10 5655,~~039~~968,~~602~~292.7333 5.1817 ~~134~~133 6.~~0617~~0616 1.~~521603~~544982 7,000,000 to 9,999,999 10 86,~~408~~316,~~173~~274.9152 7.98 ~~100~~99 5.9266 1.~~405466~~405462 10,000,000 to 14,999,999 10 126,~~858~~709,~~426~~959.5327 11.7271 ~~100~~99 6.~~2468~~2466 1.~~452066~~452050 15,000,000 to 24,999,999 10 193,~~229~~003,~~733~~415.7873 17.84 ~~126~~125 6.~~1831~~1832 1.~~218860~~218838 25,000,000 to 49,999,999 9 286,~~354~~089,~~855~~461.5383 26.4445 ~~111~~110 6.~~1472~~1471 1.~~584650~~584680 50,000,000 or more 1 158,~~683~~521,~~602~~588.3971 14.6566 ~~111~~110 6.1539 1.900000 Totals 105 1,~~082~~081,~~834~~669,~~241~~095.4908 100.00 ~~112~~111 6.1957 1.~~556966~~558248

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 4,~~295~~289,~~489~~565.9260 0.40 ~~109~~108 6.7500 1.380000 Arizona 4 16,~~605~~589,~~971~~247.7717 1.53 9998 6.2381 1.~~432693~~432690 California 15 132,~~236~~091,~~760~~114.3856 12.21 ~~109~~108 6.1736 1.~~405710~~405713 Connecticut 1 12,~~459~~440,~~691~~607.3152 1.15 ~~196~~195 9.4800 1.630000 Delaware 1 4,~~746~~740,~~754~~131.8355 0.44 ~~112~~111 6.5500 1.380000 Florida 8 69,~~873~~802,~~775~~594.1716 6.45 ~~107~~106 6.5931 1.~~423686~~423697 Georgia 4 14,~~890~~870,~~155~~872.2704 1.3837 ~~111~~110 6.~~3211~~3212 1.~~410472~~410467 Illinois 4 24,~~417~~391,~~704~~541.8865 2.25 ~~112~~111 5.8643 1.~~427446~~427447 Indiana 2 6,~~194~~188,~~281~~405.2757 0.57 ~~109~~108 6.~~6137~~6138 1.~~393087~~393089 Iowa 1 2,~~300~~298,~~490~~556.9389 0.21 9695 7.3000 1.300000 Kentucky 1 4,~~965~~954,~~870~~240.4128 0.46 ~~232~~231 5.8000 1.200000 Maryland 6 51,~~242~~185,~~271~~322.0097 4.73 ~~112~~111 6.2676 1.~~475571~~475586 Massachusetts 1 4,~~468~~464,~~365~~041.3495 0.41 ~~110~~109 6.4500 1.360000 Minnesota 2 14,~~108~~092,~~763~~685.0645 1.30 6362 5.5495 1.~~525067~~525070 Mississippi 1 1,~~585~~584,~~668~~186.0688 0.15 ~~106~~105 6.7500 1.780000 Nebraska 1 44,~~255~~210,~~760~~641.5164 4.09 ~~109~~108 6.2000 1.640000 Nevada 3 7574,~~028~~921,~~598~~428.4049 6.93 ~~149~~148 6.~~3304~~3306 1.~~272365~~272330 New Hampshire 1 2,~~693~~689,~~444~~622.9548 0.25 ~~113~~112 6.4000 1.360000 New Jersey 3 60,~~952~~899,~~601~~375.0500 5.63 ~~103~~102 5.~~4936~~4937 1.~~986645~~986483 New York 10 67,~~491~~394,~~861~~470.6418 6.23 ~~102~~101 6.~~1072~~1071 2.~~078054~~079074 North Carolina 5 200,~~877~~654,~~231~~291.2674 18.55 ~~111~~110 6.1234 1.~~660730~~666358 Ohio 4 25,~~761~~735,~~723~~659.3751 2.38 ~~113~~112 6.1355 1.~~368941~~368942 Oregon 1 4,~~611~~606,~~631~~334.4583 0.43 ~~111~~110 5.5000 1.400000 Pennsylvania 1 16,~~309~~292,~~761~~676.5178 1.51 ~~114~~113 5.9000 1.320000 South Carolina 2 6,~~257~~252,~~749~~002.9744 0.58 ~~109~~108 6.7500 1.380000 Tennessee 2 8,~~355~~340,~~313~~673.8294 0.77 ~~187~~186 6.3013 1.~~296008~~296050 Texas 10 89,~~546~~451,~~230~~683.2340 8.27 ~~103~~102 5.9698 1.~~361746~~361745 Utah 1 2,~~847~~844,~~657~~746.3990 0.26 ~~112~~111 6.1000 1.390000 Virginia 7 108,~~181~~103,~~239~~066.0415 9.99 ~~108~~107 6.~~3202~~3199 1.~~492871~~493018 Washington 3 8,~~365~~357,~~597~~604.5883 0.77 ~~100~~99 6.5274 1.~~349565~~349563 Washington,DC 1 15,~~134~~118,~~279~~547.39 1.40 ~~112~~111 6.0100 1.370000 Wisconsin 2 6,~~081~~075,~~837~~404.2909 0.56 ~~110~~109 5.9665 1.360000 Totals 109 1,~~082~~081,~~834~~669,~~241~~095.4908 100.00 ~~112~~111 6.1957 1.~~556966~~558248

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,~~827~~806,~~335~~071.0329 1.92 ~~111~~110 5.9695 NAP 1.19 or less 1 7,~~264~~256,~~343~~637.8716 0.67 4847 6.0200 1.090000 1.20 to 1.29 15 ~~137~~136,~~042~~880,~~434~~878.9887 12.6665 ~~122~~121 6.~~6105~~6106 1.~~238950~~238951 1.30 to 1.34 13 135,~~415~~274,~~391~~595.1806 12.51 ~~110~~109 6.3600 1.~~310638~~310636 1.35 to 1.39 25 151,~~828~~635,~~916~~982.0881 14.02 ~~130~~129 6.~~2737~~2738 1.~~367564~~367568 1.40 to 1.44 14 120,~~552~~427,~~516~~498.9027 11.13 ~~103~~102 6.~~0548~~0549 1.423186 1.45 to 1.49 109 7063,~~497~~608,~~468~~417.7756 65.5188 ~~102~~100 5.~~8090~~7445 1.~~467883~~465507 1.50 to 1.69 1819 ~~201~~207,~~291~~880,~~690~~192.5217 1819.5922 ~~108~~107 6.~~3667~~3681 1.~~562685~~566542 1.70 to 1.99 4 166,~~798~~628,~~789~~212.7643 15.40 ~~110~~109 6.1480 1.897159 2.00 to 2.99 3 69,~~115~~070,~~354~~609.4046 6.3839 ~~112~~111 5.2461 2.~~278919~~278906 3.00 or greater 1 2,200,000.00 0.20 ~~172~~171 5.4900 27.070000 Totals 105 1,~~082~~081,~~834~~669,~~241~~095.4908 100.00 ~~112~~111 6.1957 1.~~556966~~558248

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 7 79,~~972~~861,~~257~~337.6812 7.3938 ~~147~~146 6.~~4389~~4392 1.~~330217~~330209 Lodging 1 13,~~907~~887,~~644~~460.4057 1.28 5554 6.1600 1.500000 Mixed Use 3 38,~~767~~727,~~629~~792.3229 3.58 ~~114~~113 6.~~0102~~0103 1.~~424573~~424572 Mobile Home Park 6 43,~~427~~355,~~712~~628.4575 4.01 9190 5.~~9128~~9127 1.~~343222~~343271 Multi-Family 19 135,~~524~~386,~~703~~141.9687 12.52 ~~108~~107 6.1104 1.~~618759~~619045 Office 27 237,~~911~~656,~~703~~794.3656 21.97 ~~104~~103 5.8806 1.~~606285~~606298 Retail 45 ~~552~~551,~~129~~561,~~647~~216.8317 50.99 ~~115~~114 6.~~3500~~3499 1.~~534450~~536533 Self Storage 1 5,~~503~~494,~~233~~972.4571 0.51 ~~110~~109 6.1500 1.620000 Totals 109 1,~~082~~081,~~834~~669,~~241~~095.4908 100.00 ~~112~~111 6.1957 1.~~556966~~558248

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 5.499% or less 6 88,~~390~~319,~~011~~451.7162 8.1617 ~~102~~101 5.2781 2.~~665553~~666081 5.500% to 5.999% 26 ~~283~~282,~~027~~689,~~661~~616.4261 26.1413 ~~119~~118 5.7831 1.~~332923~~332943 6.000% to 6.499% 40 460,~~742~~235,~~305~~672.0345 42.55 ~~111~~110 6.2058 1.~~587934~~590771 6.500% to 6.999% 21 185,~~875~~691,~~955~~066.6678 17.17 ~~109~~108 6.7121 1.~~360305~~360310 7.000% to 7.499% 7 42,~~938~~900,~~453~~902.6559 3.97 ~~104~~103 7.1473 1.299410 7.500% to 7.999% 4 9,~~400~~391,~~162~~777.7151 0.87 ~~105~~104 7.8399 1.~~329019~~329034 8.000% or greater 1 12,~~459~~440,~~691~~607.3152 1.15 ~~196~~195 9.4800 1.630000 Totals 105 1,~~082~~081,~~834~~669,~~241~~095.4908 100.00 ~~112~~111 6.1957 1.~~556966~~558248

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 100 months or less 104 1,~~070~~069,~~374~~228,~~550~~487.1856 98.85 ~~111~~110 6.1575 1.~~556115~~557413 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,~~459~~440,~~691~~607.3152 1.15 ~~196~~195 9.4800 1.630000 201 months or more 0 0.00 0.00 0 0.0000 0.000000 Totals 105 1,~~082~~081,~~834~~669,~~241~~095.4908 100.00 ~~112~~111 6.1957 1.~~556966~~558248

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,~~403~~321,~~052~~993.7291 7.7980 6160 5.8202 1.~~443186~~443182 101 to 110 months 3849 ~~363~~575,~~690~~884,~~188~~843.0809 3353.5924 108 6.~~5737~~4039 1.~~379848~~488724 111 to 120 months 4837 ~~578~~364,~~094~~933,~~661~~218.16 5333.3974 112 5.~~9583~~8679 1.~~604995~~567935 121 to 200 months 1 2,200,000.00 0.20 ~~172~~171 5.4900 27.070000 201 months or more 0 0.00 0.00 0 0.0000 0.000000 Totals 99 1,~~028~~027,~~387~~340,~~901~~055.9616 94.9798 ~~107~~106 6.1636 1.~~566568~~567905

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,~~448~~423,~~591~~207.6325 1.33 ~~194~~193 9.~~1042~~1047 1.~~572185~~572267 200 months or greater 4 39,~~997~~905,~~747~~832.9067 3.69 ~~232~~231 5.9698 1.~~304585~~304584 Totals 6 54,~~446~~329,~~339~~039.5392 5.0302 ~~222~~221 6.~~8016~~8021 1.~~375599~~375648

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 ~~129~~128 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,~~508~~461,~~445~~482.6025 1.89 ~~113~~112 5.9551 1.~~452067~~452065 241 to 270 months 0 0.00 0.00 0 0.0000 0.000000 271 to 290 months 710 2740,~~839~~370,~~222~~580.1126 23.5773 109 6.~~4421~~4105 1.~~392594~~411213 291 to 300 months 63 4431,~~021~~407,~~316~~486.9139 42.0790 8269 65.~~0391~~9182 1.~~464162~~468867 301 to 330 months 0 0.00 0.00 0 0.0000 0.000000 331 to 350 months 4769 ~~574~~763,~~575~~853,~~071~~232.6621 5370.0662 106 6.~~3888~~2490 1.~~473914~~502620 351 months or more 3311 ~~353~~163,~~943~~747,~~845~~274.6805 3215.6914 ~~110~~107 5.~~8178~~8083 1.~~572892~~561714 Totals 99 1,~~028~~027,~~387~~340,~~901~~055.9616 94.9798 ~~107~~106 6.1636 1.~~566568~~567905

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 ~~101~~100 1,~~049~~041,~~856~~895,~~171~~617.7872 96.9532 ~~113~~112 6.~~1933~~1919 1.~~590088~~590833 Unknown 1 20,~~827~~806,~~335~~071.0329 1.92 ~~111~~110 5.9695 NAP 1 year or less 34 1218,~~150~~967,~~734~~406.6807 1.1275 108 6.~~7890~~6526 1.~~363826~~477646 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,~~082~~081,~~834~~669,~~241~~095.4908 100.00 ~~112~~111 6.1957 1.~~556966~~558248 (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 ~~841~~813,~~606~~769.3618 ~~134~~162,~~273~~013.3168 6.154% 585000002 2 RT Omaha NE ~~236~~228,~~475~~654.7276 3745,~~297~~118.9187 6.200% 585000003 3 OF Mount Laurel NJ ~~173~~167,~~121~~364.5846 3844,~~987~~744.8294 5.311% 685000004 4 RT Henderson NV ~~209~~203,~~905~~134.3117 034,961.0061 6.790% 585000005 5 RT Boca Raton FL ~~163~~158,~~892~~478.2771 2329,~~759~~173.5006 6.400% 585000006 6 MU Houston TX ~~149~~144,~~434~~487.7434 2530,~~903~~850.0040 5.880% 685000007 7 RT Torrance CA ~~164~~159,~~913~~593.1133 030,670.0037 6.470% 585000008 8 OF Hyattsville MD ~~150~~145,~~517~~552.0859 2025,~~141~~105.2978 6.500% 585000009 9 IN Chesapeake VA ~~154~~149,~~218~~133.4475 1924,~~683~~768.9867 6.700% 585000010 10 RT Springfield VA ~~114~~110,~~183~~500.3300 0.00 5.100% 685000011 11 IN Las Vegas NV ~~123~~119,~~724~~476.8556 5256,~~661~~909.2453 5.860% 585000012 12 MF Houston TX ~~110~~106,~~356~~699.3831 2023,~~038~~695.6774 5.820% 685000013 13 MF Reston VA ~~133~~128,~~328~~939.2179 1419,~~687~~075.1860 7.150% 685000014 14 RT Fullerton CA ~~107~~104,~~855~~288.1968 1720,~~036~~603.5809 6.150% 685000015 15 OF Pasadena CA 9693,~~571~~366.9395 1922,~~513~~718.1412 5.520% 585000016 16 IN Lorton VA 9794,~~280~~073.6524 1215,~~416~~624.6102 6.700% 585000017 17 OF Plymouth Meeting PA 8280,~~935~~189.5066 1417,~~338~~084.8973 5.900% 685000018 18 RT St. Petersburg FL 9289,~~235~~198.0530 1013,~~574~~611.7348 6.970% 585000019 19 OF Washington DC DC 7875,~~392~~797.0952 1315,~~137~~732.4300 6.010% 588000020 20 OF Secaucus NJ 7168,~~127~~833.7833 0.00 5.600% 585000021 21 MF Las Vegas NV 7573,~~695~~189.5085 1215,~~793~~298.1277 5.990% 585000022 22 OF Raleigh NC 7168,~~206~~762.2633 3032,~~091~~535.7871 5.860% 585000023 23 LO New Rochelle NY 7371,~~866~~392.2757 1720,~~710~~183.1383 6.160% 685000024 24 RT Old Saybrook CT 98,~~581~~431.1456 1819,~~934~~083.2179 9.480% 685000025 25 OF Richmond VA 6260,~~800~~718.0371 1113,~~330~~411.1042 5.880% 685000026 26 RT Royal Palm Beach FL 6865,~~140~~890.1909 911,~~604~~854.1828 6.500% 585000027 27 MH Burnsville MN 5351,~~639~~857.5383 1112,~~213~~995.3303 5.500% 585000028 28 OF Fort Worth TX 4948,~~867~~210.0836 1012,~~710~~367.8557 5.390% 685000029 29 RT Petaluma CA 5453,~~913~~096.1620 810,~~919~~736.9086 6.130% 585000030 30 MF Bloomington IL 4745,~~352~~780.3921 911,~~677~~249.7391 5.540% 585000031 31 RT Sacramento CA 5856,~~107~~193.0647 68,~~763~~677.8342 6.950% 585000032 32 MF Mentor on the Lake OH 4947,~~367~~734.7266 89,~~017~~650.8288 6.070% 585000033 33 OF Ontario CA 4342,~~744~~291.4429 910,~~274~~727.4055 5.440% 585000034 34 RT Various Various 4644,~~054~~531.1326 78,~~292~~814.0794 6.130% 585000035 35 OF Baltimore MD 4442,~~020~~562.4217 79,~~712~~170.0530 5.950% 685000036 36 RT Champaign IL 4341,~~072~~646.5348 78,~~372~~798.3944 5.960% 585000037 37 MF New York NY 3736,~~744~~490.0268 79,~~779~~032.5488 5.520% 585000038 38 MF Dallas TX 3736,~~691~~442.0379 67,~~458~~706.4771 6.020% 585000039 39 MF Corpus Christi TX 3433,~~217~~081.8390 68,~~934~~070.4336 5.560% 685000040 40 RT Oxford NC 3736,~~754~~507.8584 56,~~450~~697.2526 6.410% 585000041 41 OF Atlanta GA 3533,~~086~~910.2946 89,~~451~~627.8972 6.250% 585000042 42 SS Brooklyn NY 3130,~~379~~327.8344 78,~~830~~882.2766 6.150% 585000043 43 RT Cleveland TN 3029,~~571~~526.8704 1112,~~323~~369.9376 6.320% 685000044 44 RT Phoenix AZ 2928,~~108~~145.5481 45,~~656~~619.6336 6.120% 585000045 45 OF New York NY 2524,~~101~~291.3967 0.00 5.500% 685000046 46 MF West Allis WI 2625,~~455~~578.1698 45,~~587~~464.8705 5.960% 585000047 47 RT Louisville KY 2524,~~570~~692.6621 11,~~086~~964.2772 5.800% 585000048 48 MH Baltimore MD 2423,~~114~~314.9306 5,~~012~~813.6552 5.500% 685000049 49 RT Wildomar CA 2726,~~697~~782.4986 34,~~956~~871.7235 6.420% 585000050 50 MU Tukwila WA 25,~~962~~937.00 4,~~687~~712.79 6.400% 585000051 51 RT Santa Rosa CA 25,~~342~~287.9521 10,~~615~~671.4822 6.300% 685000052 52 RT Oro Valley AZ 24,~~889~~065.4259 45,~~188~~012.7861 6.000% 585000053 53 RT Various Various 2625,~~827~~931.9121 56,~~732~~628.1686 6.550% 585000054 54 MF Beaverton OR 2221,~~541~~792.5782 45,~~712~~461.3005 5.500% 685000055 55 MU Boston MA 2625,~~450~~577.7040 34,~~730~~604.9020 6.450% 585000056 56 IN Piedmont AL 2726,~~123~~217.3433 56,~~522~~428.2324 6.750% 585000057 57 OF Elgin IL 2423,~~304~~500.2637 34,~~904~~708.5443 6.110% 585000058 58 RT Clovis CA 2423,~~102~~306.6013 34,~~633~~430.9542 6.260% 585000059 59 RT Houston TX 2625,~~583~~709.5313 23,~~826~~700.0646 7.160% 685000060 60 RT Albany GA 22,~~921~~154.9316 56,~~443~~211.8562 6.250% 585000061 61 RT Tracy CA 2625,~~111~~252.9172 23,~~843~~702.4867 7.120% 585000062 62 OF Anaheim CA 2120,~~482~~761.3053 56,~~512~~233.6643 6.050% 585000063 63 RT Celina OH 2221,~~496~~753.6451 34,~~299~~042.0417 6.340% 585000064 64 RT White Marsh MD 2120,~~027~~331.4299 34,~~341~~037.7114 6.150% 585000065 65 OF Fort Mill SC 2120,~~621~~908.0944 23,~~701~~413.3499 6.750% 685000066 66 RT Bloomington IN 2221,~~404~~666.2597 23,~~460~~198.9321 7.100% 585000067 67 OF Irvine CA 1918,~~073~~434.9671 45,~~660~~299.1136 6.170% 685000068 68 MF Sierra Vista AZ 21,~~919~~198.8450 23,~~407~~129.7206 7.100% 585000069 69 OF Tampa FL 20,~~945~~255.4548 23,~~523~~213.8683 6.800% 585000070 70 OF Mission Viejo CA 2019,~~336~~666.7222 23,~~613~~284.5202 6.650% 585000071 71 RT Columbia MD 17,~~824~~212.5898 7,~~322~~933.1575 6.000% 585000072 72 IN Hollywood FL 1918,~~036~~408.6326 23,~~634~~262.2360 6.510% 585000073 73 OF Blue Ash OH 1817,~~284~~680.1109 23,~~716~~320.6668 6.280% 585000074 74 MH Yuma AZ 16,~~850~~291.0962 3,~~060~~618.4289 5.850% 585000075 75 RT Lawrenceburg TN 1817,~~025~~429.6098 23,~~706~~301.2284 6.270% 585000076 76 IN Miami FL 1918,~~373~~735.4020 2,~~354~~992.6484 6.750% 585000077 77 OF San Antonio TX 16,~~566~~017.3688 23,~~835~~384.5301 5.960% 685000078 78 RT Round Lake Beach IL 1716,~~099~~534.8184 23,~~521~~086.2017 6.360% 585000079 79 MF Mesquite TX 18,~~954~~330.6271 2,~~097~~720.0091 7.140% 685000080 80 MF South Weber UT 15,~~706~~186.4793 23,~~533~~053.9751 6.100% 585000081 81 MF Brooklyn Center MN 14,~~719~~230.0790 23,~~788~~276.1229 5.750% 685000082 82 RT Atlanta GA 16,~~732~~180.2682 2,~~077~~628.0852 6.750% 585000083 83 OF Tarzana CA 1413,~~105~~637.7794 23,~~671~~139.9578 5.750% 585000084 84 OF Dallas TX 1918,~~159~~531.6575 12,~~487~~115.6454 7.940% 585000085 85 RT Salem NH 1514,~~306~~794.4947 3,~~424~~936.7274 6.400% 585000086 86 OF Lancaster SC 15,~~999~~472.6125 12,~~998~~526.9935 6.750% 585000087 87 RT Nanuet NY 1817,~~385~~774.2445 23,~~722~~333.5332 7.810% 585000088 88 MF Indianapolis IN 13,~~841~~383.3102 2,~~379~~837.1342 5.950% 585000089 89 RT Hampton VA 1413,~~095~~622.4277 3,~~515~~988.9156 6.130% 685000090 90 OF Lawrenceville GA 13,~~798~~342.5515 2,~~216~~673.7717 6.110% 585000091 91 MH Kent WA 15,~~678~~162.8642 12,~~845~~361.0044 6.940% 585000092 92 RT Altoona IA 1514,~~144~~646.5372 12,~~526~~024.3415 7.300% 685000093 93 RT Virginia Beach VA 15,~~864~~344.5218 1,~~329~~849.3771 7.750% 585000094 94 OF Escondido CA 10,~~703~~348.8902 2,~~364~~720.1603 5.370% 585000095 95 RT Tupelo MS 1312,~~373~~932.33 12,~~706~~147.58 6.750% 585000096 96 MF New York NY 10,~~400~~065.5000 0.00 5.490% 585000097 97 RT Lakeland FL 11,~~222~~187.8156 6,~~265~~300.3459 6.750% 685000098 98 RT Bradenton FL 8,~~911~~607.3003 3,~~074~~378.4673 6.560% 585000099 99 OF Brooklyn NY 109,~~093~~763.9539 ~~756~~1,086.0763 7.850% 585000100 100 MF Olympia WA 7,~~739~~484.8802 1,~~188~~443.0288 6.250% 585000101 101 MH Various NY 7,~~447~~192.7288 23,~~860~~115.3216 6.120% 585000102 102 RT Swansboro NC 7,~~442~~197.8508 1,~~064~~309.0380 6.400% 585000103 103 IN Houston TX 76,~~076~~839.0760 1,~~481~~718.5603 6.650% 685000104 104 MF Hales Corners WI 54,~~131~~961.8498 ~~863~~1,033.6753 6.000% 585000001 105 RT Concord NC ~~107~~103,~~150~~606.6349 1721,~~622~~263.7974 5.969% Totals 5,~~776~~590,~~714~~759.8254 ~~932~~1,~~773~~165,146.0741

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 158,~~817~~683,~~875~~602.7039 158,~~683~~521,~~602~~588.3971 0810/07/2003 585000002 N/A 10/10/2012 N 44,~~293~~255,~~058~~760.4251 44,~~255~~210,~~760~~641.5164 09/10/2003 585000003 01/01/2013 01/01/2033 N 37,~~854~~815,~~342~~354.2240 37,~~815~~770,~~354~~609.4046 0910/01/2003 685000004 N/A 09/01/2012 N 35,900,000.00 35,~~900~~865,~~000~~038.0039 0910/01/2003 585000005 N/A 10/01/2012 N 29,~~738~~714,~~517~~757.2070 29,~~714~~685,~~757~~584.7064 0910/01/2003 585000006 N/A 04/01/2013 N 29,~~513~~487,~~114~~211.97 29,~~487~~456,~~211~~361.9757 09/01/2003 685000007 N/A 09/01/2012 N 29,600,000.00 29,~~600~~569,~~000~~329.0063 0810/01/2003 585000008 N/A 03/01/2013 N 26,~~891~~871,~~389~~247.2697 26,~~871~~846,~~247~~142.9719 0910/01/2003 585000009 N/A 10/01/2012 N 26,~~730~~710,~~206~~522.9698 26,~~710~~685,~~522~~754.9831 0910/01/2003 585000010 N/A 01/01/2013 N 26,000,000.00 26,000,000.00 0910/01/2003 685000011 N/A 01/01/2023 N 24,~~518~~466,~~851~~190.9268 24,~~466~~409,~~190~~281.6815 0910/01/2003 585000012 N/A 01/01/2013 N 2221,~~019~~999,~~896~~857.3366 21,~~999~~976,~~857~~161.6692 0910/01/2003 685000013 N/A 04/01/2012 N 21,~~654~~640,~~932~~245.2406 21,~~640~~621,~~245~~169.0646 0910/01/2003 685000014 N/A 01/01/2013 N 20,~~366~~349,~~047~~010.3173 20,~~349~~328,~~010~~407.7364 0910/01/2003 685000015 N/A 04/01/2013 N 20,~~316~~297,~~675~~162.4733 20,~~297~~274,~~162~~444.3321 0910/01/2003 585000016 N/A 10/01/2012 N 16,~~861~~848,~~355~~938.0342 16,~~848~~833,~~938~~314.4240 0910/01/2003 585000017 03/01/2013 03/01/2033 N 16,~~324~~309,~~100~~761.4051 16,~~309~~292,~~761~~676.5178 0910/01/2003 685000018 N/A 09/01/2012 N 15,~~367~~356,~~527~~952.7097 15,~~356~~343,~~952~~341.9749 0910/01/2003 585000019 N/A 01/01/2013 N 15,~~147~~134,~~416~~279.8239 15,~~134~~118,~~279~~547.39 0910/01/2003 588000020 N/A 12/01/2009 N 14,750,000.00 14,750,000.00 0910/01/2003 585000021 N/A 01/01/2013 N 14,~~675~~662,~~200~~407.8472 14,~~662~~647,~~407~~108.7295 0910/01/2003 585000022 02/01/2013 02/01/2023 N 14,~~111~~081,~~115~~023.4668 14,~~081~~048,~~023~~487.6897 0910/01/2003 585000023 04/01/2008 04/01/2028 N 13,~~925~~907,~~354~~644.5340 13,~~907~~887,~~644~~460.4057 0910/01/2003 685000024 N/A 01/01/2020 N 12,~~478~~459,~~625~~691.5231 12,~~459~~440,~~691~~607.3152 0910/01/2003 685000025 N/A 10/01/2012 N 12,~~402~~391,~~902~~572.5949 12,~~391~~378,~~572~~161.4907 0910/01/2003 685000026 N/A 08/01/2012 N 12,~~173~~164,~~929~~325.2507 12,~~164~~152,~~325~~470.0779 0910/01/2003 585000027 N/A 12/01/2007 N 11,~~325~~314,~~649~~435.2087 11,~~314~~301,~~435~~440.8784 0910/01/2003 585000028 N/A 03/01/2010 N 10,~~744~~733,~~000~~289.4762 10,~~733~~720,~~289~~922.6205 0910/01/2003 685000029 N/A 10/01/2012 N 10,~~402~~394,~~956~~036.2737 10,~~394~~383,~~036~~299.3751 0910/01/2003 585000030 N/A 01/01/2013 N 9,~~925~~916,~~969~~291.1138 9,~~916~~905,~~291~~041.3847 0910/01/2003 585000031 N/A 08/01/2012 N 9,~~709~~702,~~232~~469.9512 9,~~702~~693,~~469~~791.1270 0910/01/2003 585000032 N/A 02/01/2013 N 9,~~444~~436,~~852~~834.6381 9,~~436~~427,~~834~~183.8193 09/01/2003 585000033 N/A 02/01/2008 N 9,~~338~~328,~~234~~960.4202 9,~~328~~318,~~960~~232.0247 0910/01/2003 585000034 02/01/2013 02/01/2033 N 8,~~724~~717,~~668~~376.3225 8,~~717~~708,~~376~~561.2531 0910/01/2003 585000035 N/A 10/01/2012 N 8,~~591~~583,~~678~~966.7469 8,~~583~~574,~~966~~796.6939 0910/01/2003 685000036 N/A 01/01/2013 N 8,~~392~~385,~~569~~197.5819 8,~~385~~376,~~197~~398.1975 0910/01/2003 585000037 N/A 01/01/2013 N 7,~~940~~932,~~536~~757.6309 7,~~932~~923,~~757~~724.0921 09/01/2003 585000038 N/A 09/01/2007 N 7,~~270~~264,~~802~~343.3487 7,~~264~~256,~~343~~637.8716 0910/01/2003 585000039 N/A 01/01/2013 N 7,~~146~~139,~~911~~977.9249 7,~~139~~131,~~977~~907.4913 09/01/2003 685000040 N/A 10/01/2012 N 6,~~839~~834,~~990~~540.6439 6,~~834~~827,~~540~~843.3913 0910/01/2003 585000041 11/01/2012 11/01/2027 N 6,~~519~~510,~~259~~807.7990 6,~~510~~501,~~807~~180.9018 0910/01/2003 585000042 N/A 11/01/2012 N 5,~~925~~917,~~380~~549.1891 5,~~917~~908,~~549~~667.9125 0910/01/2003 585000043 N/A 01/01/2023 N 5,~~617~~606,~~534~~210.7683 5,~~606~~593,~~210~~841.8307 0910/01/2003 685000044 01/01/2013 01/01/2033 N 5,~~523~~518,~~441~~785.9633 5,~~518~~513,~~785~~165.3397 0910/01/2003 585000045 N/A 12/01/2012 N 5,300,000.00 5,300,000.00 0910/01/2003 685000046 N/A 11/01/2012 N 5,~~154~~150,~~717~~129.5871 5,~~150~~144,~~129~~665.7166 0910/01/2003 585000047 N/A 01/01/2023 N 5,~~119~~108,~~820~~734.3003 5,~~108~~096,~~734~~769.0331 0910/01/2003 585000048 N/A 01/01/2013 N 5,~~091~~086,~~715~~702.6297 5,~~086~~080,~~702~~889.9745 0910/01/2003 685000049 N/A 11/01/2012 N 5,~~010~~006,~~098~~141.3866 5,~~006~~001,~~141~~270.6631 0910/01/2003 585000050 N/A 01/01/2013 N 4,~~867~~863,~~874~~186.4465 4,~~863~~858,~~186~~473.6586 0910/01/2003 585000051 N/A 01/01/2023 N 4,~~827~~816,~~227~~612.8436 4,~~816~~805,~~612~~941.3614 0910/01/2003 685000052 01/01/2013 01/01/2033 N 4,~~817~~813,~~307~~118.7597 4,~~813~~808,~~118~~106.9736 0910/01/2003 585000053 01/01/2013 01/01/2028 N 4,~~756~~750,~~487~~755.9882 4,~~750~~744,~~755~~126.8296 0910/01/2003 585000054 N/A 12/01/2012 N 4,~~759~~754,~~509~~797.4010 4,~~754~~749,~~797~~336.1005 0910/01/2003 685000055 N/A 11/01/2012 N 4,~~762~~758,~~317~~586.1929 4,~~758~~753,~~586~~982.29 09 10/01/2003 585000056 10/01/2012 10/01/2027 N 4,~~666~~660,~~381~~858.0986 4,~~660~~654,~~858~~430.8662 0910/01/2003 585000057 N/A 01/01/2013 N 4,~~619~~615,~~361~~457.7925 4,~~615~~610,~~457~~748.2582 0910/01/2003 585000058 N/A 01/01/2013 N 4,~~471~~467,~~263~~629.6368 4,~~467~~463,~~629~~199.6826 0910/01/2003 585000059 N/A 08/01/2012 N 4,~~311~~308,~~618~~792.9185 4,~~308~~305,~~792~~092.8539 0910/01/2003 685000060 N/A 01/01/2013 N 4,~~259~~253,~~041~~597.8095 4,~~253~~247,~~597~~386.9533 0910/01/2003 585000061 N/A 07/01/2012 N 4,~~258~~256,~~920~~076.2880 4,~~256~~252,~~076~~374.8013 0910/01/2003 585000062 12/01/2012 12/01/2027 N 4,~~123~~117,~~501~~988.1751 4,~~117~~111,~~988~~755.5108 0910/01/2003 585000063 N/A 12/01/2012 N 4,~~120~~117,~~682~~383.1410 4,~~117~~113,~~383~~340.1093 0910/01/2003 585000064 N/A 12/01/2012 N 3,~~970~~967,~~559~~218.8918 3,~~967~~963,~~218~~181.1804 0910/01/2003 585000065 10/01/2012 10/01/2032 N 3,~~719~~717,~~757~~056.8046 3,~~717~~713,~~056~~642.4647 0910/01/2003 685000066 N/A 07/01/2012 N 3,~~664~~662,~~484~~023.7683 3,~~662~~658,~~023~~825.8362 0910/01/2003 585000067 01/01/2013 01/01/2028 N 3,~~590~~585,~~016~~356.2918 3,~~585~~580,~~356~~056.1882 0910/01/2003 685000068 N/A 07/01/2012 N 3,~~585~~582,~~252~~844.5785 3,~~582~~579,~~844~~715.8579 0910/01/2003 585000069 N/A 12/01/2007 N 3,~~577~~574,~~021~~497.0519 3,~~574~~571,~~497~~283.1936 0910/01/2003 585000070 N/A 12/01/2012 N 3,~~551~~548,~~404~~791.7422 3,~~548~~545,~~791~~507.2220 0910/01/2003 585000071 N/A 12/01/2012 N 3,~~449~~442,~~918~~595.1297 3,~~442~~434,~~595~~662.9722 0910/01/2003 585000072 N/A 10/01/2012 N 3,~~395~~393,~~861~~227.2401 3,~~393~~389,~~227~~964.0141 0910/01/2003 585000073 N/A 02/01/2013 N 3,~~381~~378,~~076~~360.8721 3,~~378~~375,~~360~~039.2153 0910/01/2003 585000074 N/A 11/01/2007 N 3,~~344~~341,~~930~~870.8846 3,~~341~~338,~~870~~251.4657 09/01/2003 585000075 N/A 01/01/2013 N 3,~~338~~335,~~588~~882.4725 3,~~335~~332,~~882~~580.2541 0910/01/2003 585000076 N/A 02/01/2013 N 3,~~333~~330,~~057~~702.4985 3,~~330~~327,~~702~~710.8501 0910/01/2003 585000077 N/A 01/01/2013 N 3,~~227~~225,~~911~~075.4087 3,~~225~~221,~~075~~691.8786 0910/01/2003 685000078 N/A 10/01/2012 N 3,~~122~~119,~~302~~781.8767 3,~~119~~116,~~781~~695.6750 0910/01/2003 585000079 N/A 04/01/2012 N 3,~~082~~080,~~888~~791.07 3,~~080~~078,~~791~~070.0716 0910/01/2003 685000080 N/A 01/01/2013 N 2,~~990~~987,~~126~~592.3134 2,~~987~~984,~~592~~538.3483 0910/01/2003 585000081 N/A 11/01/2012 N 2,~~972~~969,~~714~~926.6755 2,~~969~~966,~~926~~650.5526 0910/01/2003 685000082 N/A 11/01/2012 N 2,~~878~~876,~~668~~591.1406 2,~~876~~873,~~591~~962.0654 0910/01/2003 585000083 N/A 11/01/2007 N 2,~~848~~846,~~851~~179.5964 2,~~846~~843,~~179~~039.6486 0910/01/2003 585000084 N/A 04/01/2012 N 2,~~802~~800,~~255~~768.7410 2,~~800~~798,~~768~~652.1056 0910/01/2003 585000085 02/01/2013 02/01/2028 N 2,~~777~~773,~~387~~962.2856 2,~~773~~770,~~962~~025.5682 0910/01/2003 585000086 10/01/2012 10/01/2032 N 2,~~752~~750,~~620~~621.7677 2,~~750~~748,~~621~~095.7742 0910/01/2003 585000087 04/01/2012 04/01/2027 N 2,~~733~~731,~~751~~028.3784 2,~~731~~727,~~028~~695.8452 0910/01/2003 585000088 N/A 01/01/2013 N 2,~~701~~699,~~475~~096.4431 2,~~699~~696,~~096~~258.3189 0910/01/2003 585000089 N/A 12/01/2012 N 2,~~670~~666,~~290~~774.2534 2,~~666~~662,~~774~~785.3478 0910/01/2003 685000090 N/A 01/01/2013 N 2,~~622~~620,~~605~~388.3962 2,~~620~~617,~~388~~715.6245 0910/01/2003 585000091 N/A 07/01/2009 N 2,~~623~~621,~~589~~744.79 2,~~621~~619,~~744~~383.7935 0910/01/2003 585000092 N/A 09/01/2011 N 2,~~409~~407,~~205~~679.5319 2,~~407~~405,~~679~~655.1904 0910/01/2003 685000093 N/A 05/01/2012 N 2,~~377~~375,~~201~~872.9255 2,~~375~~374,~~872~~022.5584 0910/01/2003 585000094 N/A 12/01/2007 N 2,~~314~~312,~~771~~407.8367 2,~~312~~309,~~407~~687.6764 0910/01/2003 585000095 N/A 07/01/2012 N 2,~~300~~299,~~787~~081.7618 2,~~299~~296,~~081~~933.1860 0910/01/2003 585000096 N/A 01/01/2018 N 2,200,000.00 2,200,000.00 09/01/2003 585000097 N/A 11/01/2018 N 1,~~995~~988,~~165~~900.6632 1,~~988~~982,~~900~~599.3273 0910/01/2003 685000098 N/A 01/01/2013 N 1,~~577~~574,~~531~~456.3185 1,~~574~~571,~~456~~078.8512 0910/01/2003 585000099 N/A 01/01/2013 N 1,~~493~~492,~~249~~493.2922 1,~~492~~491,~~493~~406.2259 0810/01/2003 585000100 N/A 11/01/2012 N 1,~~438~~436,~~120~~932.0301 1,~~436~~435,~~932~~488.0113 0910/01/2003 585000101 04/01/2013 04/01/2023 N 1,~~413~~410,~~229~~369.4210 1,~~410~~407,~~369~~253.1094 0910/01/2003 585000102 N/A 12/01/2012 N 1,~~350~~349,~~516~~452.8077 1,~~349~~348,~~452~~142.7797 0910/01/2003 585000103 N/A 11/01/2012 N 1,~~235~~234,~~695~~213.3175 1,~~234~~232,~~213~~495.7572 0910/01/2003 685000104 N/A 11/01/2012 N ~~993,259.30~~ 992,395.63 09991,362.10 10/01/2003 585000001 N/A 12/07/2012 N 20,~~844~~827,~~957~~335.8203 20,~~827~~806,~~335~~071.0329 0810/07/2003 Totals 1,~~083~~082,~~767~~834,~~014~~241.5649 1,~~082~~081,~~834~~669,~~241~~095.4908 Appraisal Appraisal Res Mod Reduction Reduction Strat. Code Date Amount (2) (3) Totals 0.00 (1) Property Type Code MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office MU- Mixed Use LO- Lodging SS- Self Storage OT- Other (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Servicer 10- Deed In Lieu of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD (3) Modification Code 1- Maturity Date Extension 2- Amortization Change 3- Principal Write-Off 4- Combination

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 10/14/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/12/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 08/12/2003 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 06/12/2003 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 10/14/2003 0 $0.00 0 $0.00 09/12/2003 0 $0.00 0 $0.00 08/12/2003 0 $0.00 0 $0.00 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 10/14/2003 6.195679% 6.141560% 111 09/12/2003 6.195697% 6.141576% 112 08/12/2003 6.195686% 6.141566% 113 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 09/10/2003 272,298.43 272,298.43 A 585000006 6 0 09/01/2003 174,354.84 174,354.84 B 585000032 32 0 09/01/2003 56,677.78 56,677.78 B 585000037 37 0 09/01/2003 45,259.14 45,259.14 A 585000039 39 0 09/01/2003 40,914.26 40,914.26 B 585000074 74 0 09/01/2003 19,659.87 19,659.87 B 585000096 96 0 09/01/2003 9,991.66 9,991.66 B Totals 7 619,155.98 619,155.98

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code(2) Transfer Date Date Balance Advances Date Date ~~585000001~~585000002 ~~158~~44,~~817~~255,~~875~~760.7051 0.00 ~~685000007~~585000006 29,~~600~~487,~~000~~211.97 0.00 585000032 9,436,834.81 0.00 ~~585000099~~585000037 17,~~493~~932,~~249~~757.2909 0.00 ~~585000001~~585000039 207,~~844~~139,~~957~~977.8249 0.00 585000074 3,341,870.46 0.00 585000096 2,200,000.00 0.00 Totals ~~210~~103,~~756~~794,~~082~~412.8133 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Delinquency Code: Total for Status Code = BA (42 loans) 1317,~~268~~557.57 317,~~392~~557.1657 152,~~268~~188,~~392~~517.1660 ~~210~~0.00 Total for Status Code = B (5 loans) 301,~~756~~598.41 301,~~082~~598.8141 51,605,894.73 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