8-K 1 jpc03c01.txt JAN 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 : January 12, 2004 (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 January 12, 2004 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 January 12, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. 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: January 16, 2004 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 January 12, 2004 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: 01/12/2004 Record Date: 12/31/2003 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 - 18 Specially Serviced Loan Detail 19 - 20 Modified Loan Detail 21 Liquidated Loan Detail 22 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 ~~260~~258,~~188~~054,~~730~~187.6195 ~~979~~991,~~667~~067.4091 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.~~869612~~869591% 17,350,000.00 17,350,000.00 0.00 G 46625MUF4 5.~~969612~~969591% 17,350,000.00 17,350,000.00 0.00 H 46625MUG2 6.~~322612~~322591% 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% 2,315,882.00 2,~~301~~296,~~223~~877.1435 1,~~971~~994.8580 CM-2 46625MUS6 5.837610% 4,259,161.00 4,~~232~~224,~~201~~209.7737 3,~~626~~668.4666 CM-3 46625MUT4 6.~~280314~~280313% 14,363,563.00 14,~~272~~245,~~645~~692.8741 12,~~229~~372.8317 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,~~081~~079,~~669~~495,~~094~~260.3908 ~~997~~1,~~495~~009,103.54

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Ending Balance Subordination Fund Expenses Level(1) A-1 46625MTW9 ~~926~~919,~~922~~318.3504 0.00 0.00 1,~~906~~910,~~589~~385.7595 ~~259~~257,~~209,~~063,120.2104 20.9498% A-2 46625MTX7 2,472,339.83 0.00 0.00 2,472,339.83 595,147,000.00 20.9498% B 46625MTY5 147,330.42 0.00 0.00 147,330.42 34,700,000.00 17.7376% C 46625MTZ2 45,675.49 0.00 0.00 45,675.49 10,676,000.00 16.7477% D 46625MUA5 138,587.46 0.00 0.00 138,587.46 32,031,000.00 13.7880% E 46625MUB3 64,689.87 0.00 0.00 64,689.87 14,680,000.00 12.4244% F 46625MUE7 84,864.8050 0.00 0.00 84,864.8050 17,350,000.00 10.8283% G 46625MUF4 86,310.6433 0.00 0.00 86,310.6433 17,350,000.00 9.2122% H 46625MUG2 63,~~284~~283.0886 0.00 0.00 63,~~284~~283.0886 12,011,000.00 8.1011% J 46625MUH0 67,796.83 0.00 0.00 67,796.83 16,015,000.00 6.6263% K 46625MUJ6 45,199.30 0.00 0.00 45,199.30 10,677,000.00 5.6364% L 46625MUK3 28,249.03 0.00 0.00 28,249.03 6,673,000.00 5.0102% M 46625MUL1 33,896.30 0.00 0.00 33,896.30 8,007,000.00 4.2728% 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 3.74% NR 46625MUP2 82,877.20 0.00 0.00 82,877.20 19,577,293.00 1.92% CM-1 46625MUR8 10,~~910~~890.9433 0.00 0.00 12,~~882~~885.7913 2,~~299~~294,~~251~~882.2955 0.00% CM-2 46625MUS6 20,~~588~~549.2941 0.00 0.00 24,~~214~~218.7507 4,~~228~~220,~~575~~540.3171 0.00% CM-3 46625MUT4 74,~~697~~556.2417 0.00 0.00 86,~~927~~928.0734 14,~~260~~233,~~416~~320.0424 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,~~418~~410,~~688~~883.7404 0.00 0.00 5,~~416~~419,~~184~~986.2858 1,~~080~~078,~~671~~486,~~598~~156.8554

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 46625MUC1 0.~~306567~~302992% 1,067,674,293.00 1,~~060~~058,~~863~~728,~~023~~480.6195 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 ~~271~~267,~~021~~322.4613 0.00 ~~271~~267,~~021~~322.4613 1,~~059~~057,~~883~~737,~~356~~413.2104 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 ~~974~~966.~~48962775~~49508596 3.~~66916629~~71186483 3.~~47161929~~44313873 0.00000000 0.00000000 ~~970~~962.~~82046146~~78322112 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.~~89134294~~89132565 0.00000000 0.00000000 1,000.00000000 G 46625MUF4 1,000.00000000 0.00000000 4.~~97467666~~97465879 0.00000000 0.00000000 1,000.00000000 H 46625MUG2 1,000.00000000 0.00000000 5.~~26884356~~26882524 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 0.00000000 0.00000000 1,000.00000000 CM-1 46625MUR8 ~~993~~991.~~67029063~~79377447 0.~~85144666~~86135649 4.~~71135403~~70245462 0.00000000 0.00000000 ~~992~~990.~~81884397~~93241797 CM-2 46625MUS6 ~~993~~991.~~67029563~~79377582 0.~~85144938~~86135744 4.~~83388395~~82475539 0.00000000 0.00000000 ~~992~~990.~~81884625~~93241838 CM-3 46625MUT4 ~~993~~991.~~67029406~~79377777 0.~~85144821~~86135801 5.~~20046732~~19064594 0.00000000 0.00000000 ~~992~~990.~~81884585~~93241976 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 ~~993~~991.~~62046138~~62121622 0.~~25384283~~25037798 0.00000000 ~~992~~990.~~70288997~~69296692 X-2 46625MUD9 1,000.00000000 1.00223655 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 2,~~496~~196,~~992~~646.9101 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 48,~~412~~313.2221 Less Master Servicing Fees on Delinquent Payments 1714,~~029~~072.2075 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 3,~~992~~084.2679 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 3537,~~375~~325.2825

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 ~~926~~919,~~922~~318.3504 0.00 ~~926~~919,~~922~~318.3504 0.00 0.00 ~~926~~919,~~922~~318.3504 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 ~~271~~267,~~021~~322.4613 0.00 ~~271~~267,~~021~~322.4613 0.00 0.00 ~~271~~267,~~021~~322.4613 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 84,864.8050 0.00 84,864.8050 0.00 0.00 84,864.8050 0.00 G 86,310.6433 0.00 86,310.6433 0.00 0.00 86,310.6433 0.00 H 63,~~284~~283.0886 0.00 63,~~284~~283.0886 0.00 0.00 63,~~284~~283.0886 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 82,877.20 0.00 CM-1 10,~~910~~890.9433 0.00 10,~~910~~890.9433 0.00 0.00 10,~~910~~890.9433 0.00 CM-2 20,~~588~~549.2941 0.00 20,~~588~~549.2941 0.00 0.00 20,~~588~~549.2941 0.00 CM-3 74,~~697~~556.2417 0.00 74,~~697~~556.2417 0.00 0.00 74,~~697~~556.2417 0.00 Total 5,~~715~~703,~~166~~661.5855 0.00 5,~~715~~703,~~166~~661.5855 0.00 0.00 5,~~715~~703,~~166~~661.5754 0.00

Other Required Information Available Distribution Amount (1) 6,712,~~662~~765.1108 Net Prepayment Interest Shortfall Amount 0.00 Aggregate Number of Outstanding Loans 105 Aggregate Unpaid Principal Balance of Loans 1,~~081~~078,~~033~~809,~~027~~996.1814 Aggregate Stated Principal Balance of Loans 1,~~080~~078,~~671~~486,~~599~~157.5423 Aggregate Amount of Master Servicing Fee 3537,~~375~~325.2825 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~954~~950.6169 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,~~765~~753,~~533~~925.3945 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,~~765~~753,~~533~~925.3945 Principal: Scheduled Principal ~~997~~1,~~495~~009,103.5650 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 ~~997~~1,~~495~~009,103.5650 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 6,763,028.95 Total Funds Distributed Fees: Master Servicing Fee 48,~~412~~313.2221 Trustee Fee 1,~~954~~950.6169 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 50,~~366~~263.8390 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,~~715~~703,~~166~~661.5754 Principal Distribution ~~997~~1,~~495~~009,103.54 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 6,712,~~662~~765.1108 Total Funds Distributed 6,763,028.9498

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,~~442~~404,~~067~~509.3815 1.06 ~~122~~120 6.~~6104~~6105 1.~~347697~~347842 2,000,000 to 2,999,999 17 44,~~858~~775,~~060~~504.7527 4.15 ~~100~~98 6.5330 2.~~745339~~751775 3,000,000 to 3,999,999 16 55,~~177~~067,~~323~~386.4149 5.11 ~~100~~98 6.~~4923~~4924 1.~~438458~~449062 4,000,000 to 4,999,999 15 68,~~408~~253,~~129~~632.3179 6.33 ~~117~~115 6.~~3715~~3716 1.~~390665~~390687 5,000,000 to 6,999,999 9 50,~~907~~781,~~968~~178.3164 4.71 ~~134~~132 6.~~0264~~0262 1.~~600734~~597916 7,000,000 to 9,999,999 10 86,~~238~~066,~~133~~392.7949 7.98 9896 5.9267 1.~~403058~~419547 10,000,000 to 14,999,999 10 126,~~577~~292,~~118~~758.4920 11.71 9896 6.~~2464~~2461 1.~~471182~~494294 15,000,000 to 24,999,999 10 192,~~809~~384,~~187~~274.0838 17.84 ~~124~~122 6.~~1833~~1835 1.~~203561~~203500 25,000,000 to 49,999,999 9 285,~~867~~375,~~860~~724.2272 26.4546 ~~109~~107 6.~~1471~~1470 1.~~594914~~625480 50,000,000 or more 1 158,~~385~~084,~~750~~796.8010 14.66 ~~109~~107 6.1539 1.~~900000~~750000 Totals 105 1,~~080~~078,~~671~~486,~~599~~157.5423 100.00 ~~110~~108 6.~~1957~~1956 1.~~564494~~555321

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 4,~~284~~273,~~412~~207.2551 0.40 ~~107~~105 6.7500 1.380000 Arizona 4 16,~~575~~544,~~310~~326.6661 1.53 9795 6.2382 1.~~432686~~423373 California 15 131,~~966~~693,~~549~~521.5789 12.21 ~~107~~105 6.~~1736~~1737 1.~~407835~~404580 Connecticut 1 12,~~421~~382,~~372~~446.9781 1.15 ~~194~~192 9.4800 1.630000 Delaware 1 4,~~734~~721,~~334~~776.5607 0.44 ~~110~~108 6.5500 1.380000 Florida 8 69,~~743~~611,~~541~~850.0338 6.45 ~~105~~103 6.5931 1.~~269633~~269646 Georgia 4 14,~~854~~817,~~098~~656.7448 1.37 ~~109~~107 6.3212 1.~~569023~~568962 Illinois 4 24,~~369~~320,~~224~~262.2207 2.26 ~~110~~108 5.8644 1.~~423387~~473973 Indiana 2 6,~~183~~172,~~634~~869.6757 0.57 ~~107~~105 6.~~6139~~6140 1.~~393091~~485472 Iowa 1 2,~~297~~293,~~077~~621.1807 0.21 9492 7.3000 1.300000 Kentucky 1 4,~~943~~920,~~352~~611.1299 0.46 ~~230~~228 5.8000 1.200000 Maryland 6 51,~~136~~030,~~990~~594.3388 4.73 ~~110~~108 6.~~2676~~2677 1.~~481673~~628631 Massachusetts 1 4,~~460~~452,~~495~~538.1366 0.41 ~~108~~106 6.4500 1.360000 Minnesota 2 14,~~078~~048,~~705~~365.9463 1.30 6159 5.5495 1.~~525074~~525082 Mississippi 1 1,~~582~~580,~~994~~290.4110 0.15 ~~104~~102 6.7500 1.780000 Nebraska 1 44,~~172~~089,~~903~~174.7117 4.09 ~~107~~105 6.2000 1.560000 Nevada 3 74,~~826~~623,~~881~~049.4392 6.92 ~~147~~145 6.~~3308~~3313 1.~~272294~~335336 New Hampshire 1 2,~~686~~678,~~257~~992.7845 0.25 ~~111~~109 6.4000 1.360000 New Jersey 3 60,~~852~~752,~~906~~291.5206 5.63 ~~101~~99 5.~~4937~~4938 2.~~073142~~072778 New York 10 67,~~306~~120,~~993~~192.0149 6.2322 ~~100~~98 6.~~1070~~1069 2.~~024360~~026334 North Carolina 5 200,~~464~~047,~~348~~188.9830 18.55 ~~109~~107 6.~~1234~~1235 1.~~666963~~548457 Ohio 4 25,~~713~~665,~~848~~474.5689 2.38 ~~111~~109 6.1355 1.~~368943~~368945 Oregon 1 4,~~601~~591,~~717~~711.6830 0.43 ~~109~~107 5.5000 1.330000 Pennsylvania 1 16,~~278~~246,~~178~~278.2444 1.51 ~~112~~110 5.9000 1.320000 South Carolina 2 6,~~247~~236,~~394~~920.8391 0.58 ~~107~~105 6.7500 1.380000 Tennessee 2 8,~~327~~299,~~417~~221.0216 0.77 ~~185~~183 6.3013 1.~~296093~~296181 Texas 10 89,~~371~~195,~~502~~017.9158 8.27 ~~101~~99 5.~~9698~~9699 1.~~442908~~442894 Utah 1 2,~~842~~836,~~303~~894.6543 0.26 ~~110~~108 6.1000 1.390000 Virginia 7 ~~108~~107,~~039~~896,~~753~~667.5932 10.00 ~~106~~104 6.~~3197~~3193 1.~~545737~~546093 Washington 3 8,~~350~~334,~~229~~692.3888 0.77 9896 6.5274 1.~~403682~~403681 Washington,DC 1 15,~~105~~075,~~260~~945.5544 1.40 ~~110~~108 6.0100 1.590000 Wisconsin 2 6,~~069~~057,~~945~~933.8386 0.56 ~~108~~106 5.9665 1.~~279372~~279373 Totals 109 1,~~080~~078,~~671~~486,~~599~~157.5423 100.00 ~~110~~108 6.~~1957~~1956 1.~~564494~~555321

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,~~788~~748,~~243~~744.1501 1.92 ~~109~~107 5.9695 NAP 1.19 or less 3 58,~~517~~415,~~913~~342.1040 5.4142 9795 6.~~6298~~6299 0.~~980673~~980664 1.20 to 1.29 16 ~~141~~140,~~215~~885,~~088~~943.2413 13.0706 ~~116~~114 6.~~4774~~4775 1.~~240735~~248078 1.30 to 1.34 98 8065,~~503~~735,~~646~~111.5133 76.4510 ~~110~~108 6.~~0153~~0209 1.~~316877~~316184 1.35 to 1.39 19 ~~105~~104,~~006~~738,~~642~~188.8504 9.7271 ~~135~~133 6.~~3855~~3858 1.~~370422~~370435 1.40 to 1.44 1513 ~~113~~101,~~987~~758,~~502~~040.7123 109.5544 ~~104~~101 6.~~1124~~0896 1.~~422216~~421194 1.45 to 1.49 10 90,~~227~~079,~~313~~673.8858 8.35 ~~101~~99 6.~~0269~~0268 1.~~466834~~466831 1.50 to 1.69 2022 ~~206~~205,~~376~~757,~~522~~714.8562 19.1008 ~~110~~108 6.~~4020~~3544 1.~~550133~~557301 1.70 to 1.99 78 ~~182~~208,~~107~~534,~~383~~329.4626 1619.8534 ~~107~~106 6.~~1516~~1964 1.~~882385~~756412 2.00 to 2.99 4 79,~~741~~633,~~342~~070.7963 7.38 ~~105~~103 5.~~2654~~2653 2.~~401086~~401151 3.00 or greater 1 2,200,000.00 0.20 ~~170~~168 5.4900 27.070000 Totals 105 1,~~080~~078,~~671~~486,~~599~~157.5423 100.00 ~~110~~108 6.~~1957~~1956 1.~~564494~~555321

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 7 79,~~764~~553,~~121~~774.7762 7.38 ~~145~~143 6.~~4394~~4399 1.~~406011~~406065 Lodging 1 13,~~869~~831,~~549~~055.4380 1.28 5351 6.1600 1.230000 Mixed Use 3 38,~~693~~618,~~367~~348.0067 3.58 ~~112~~110 6.0103 1.~~424572~~424570 Mobile Home Park 6 43,~~290~~151,~~307~~507.1980 4.0100 8987 5.~~9126~~9124 1.~~349197~~349306 Multi-Family 19 135,~~269~~011,~~630~~929.1665 12.52 ~~106~~104 6.~~1105~~1106 1.~~557999~~580153 Office 27 ~~237~~236,~~436~~956,~~374~~312.9761 21.97 ~~102~~100 5.~~8806~~8807 1.~~683607~~715936 Retail 45 ~~551~~550,~~078~~016,~~978~~837.5615 5051.9900 ~~113~~111 6.~~3499~~3497 1.~~524779~~486939 Self Storage 1 5,~~487~~471,~~608~~820.3602 0.51 ~~108~~106 6.1500 1.620000 Totals 109 1,~~080~~078,~~671~~486,~~599~~157.5423 100.00 ~~110~~108 6.~~1957~~1956 1.~~564494~~555321

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 5.499% or less 6 88,~~257~~123,~~507~~799.1339 8.17 ~~100~~98 5.~~2780~~2779 2.~~883358~~886475 5.500% to 5.999% 26 ~~282~~281,~~392~~750,~~335~~736.7678 26.1312 ~~117~~115 5.~~7831~~7830 1.~~329732~~345174 6.000% to 6.499% 40 ~~459~~458,~~803~~855,~~961~~743.3749 42.55 ~~109~~107 6.2058 1.~~567467~~514177 6.500% to 6.999% 21 185,~~539~~198,~~394~~999.2125 17.17 ~~107~~105 6.7121 1.~~391450~~441609 7.000% to 7.499% 7 42,~~871~~804,~~645~~025.2435 3.97 ~~102~~100 7.1473 1.~~123001~~136650 7.500% to 7.999% 4 9,~~385~~370,~~382~~406.8616 0.87 ~~103~~101 7.8399 1.~~431179~~431234 8.000% or greater 1 12,~~421~~382,~~372~~446.9781 1.15 ~~194~~192 9.4800 1.630000 Totals 105 1,~~080~~078,~~671~~486,~~599~~157.5423 100.00 ~~110~~108 6.~~1957~~1956 1.~~564494~~555321

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 100 months or less 104 1,~~068~~066,~~250~~103,~~226~~710.5742 98.85 ~~109~~107 6.1575 1.~~563733~~554454 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,~~421~~382,~~372~~446.9781 1.15 ~~194~~192 9.4800 1.630000 201 months or more 0 0.00 0.00 0 0.0000 0.000000 Totals 105 1,~~080~~078,~~671~~486,~~599~~157.5423 100.00 ~~110~~108 6.~~1957~~1956 1.~~564494~~555321

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 1217 84116,~~251~~623,~~878~~779.1205 710.8081 5969 56.~~8202~~2373 1.~~483250~~367005 101 to 110 months 7578 ~~804~~854,~~207~~694,~~145~~772.0225 7479.4225 ~~108~~107 6.~~2252~~1803 1.~~535360~~533162 111 to 120 months 113 ~~135~~50,~~795~~982,~~702~~753.7295 124.5773 ~~112~~111 65.~~0226~~7439 1.~~449611~~446682 121 to 200 months 1 2,200,000.00 0.20 ~~170~~168 5.4900 27.070000 201 months or more 0 0.00 0.00 0 0.0000 0.000000 Totals 99 1,~~026~~024,~~454~~501,~~725~~305.8625 94.9899 ~~105~~103 6.1636 1.~~574467~~564782

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,~~397~~345,~~636~~931.6733 1.33 ~~192~~190 9.~~1053~~1064 1.~~572350~~572516 200 months or greater 4 39,~~819~~638,~~237~~920.0165 3.68 ~~230~~228 5.9698 1.~~304583~~304581 Totals 6 5453,~~216~~984,~~873~~851.6898 5.0201 ~~220~~218 6.~~8025~~8033 1.~~375690~~375782

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 0.6970 ~~127~~125 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,~~417~~325,~~670~~978.7426 1.8988 ~~111~~109 5.~~9551~~9552 1.~~463812~~463806 241 to 270 months 0 0.00 0.00 0 0.0000 0.000000 271 to 290 months 1113 4371,~~085~~548,~~667~~223.1255 36.9963 ~~108~~88 6.~~4099~~1946 1.~~466690~~419547 291 to 300 months 20 ~~28,619,549~~0.4300 20.6500 630 50.~~8714~~0000 10.~~348538~~000000 301 to 330 months 12 2965,~~543~~259,~~808~~554.1657 26.7305 ~~106~~104 6.~~4700~~6454 1.~~260000~~245482 331 to 350 months 7378 ~~767~~859,~~789~~867,~~098~~548.9087 7179.0573 ~~105~~103 6.~~2295~~1352 1.~~503516~~530555 351 months or more 60 ~~129,498,931~~0.5100 110.9800 ~~109~~0 50.~~7575~~0000 10.~~686410~~000000 Totals 99 1,~~026~~024,~~454~~501,~~725~~305.8625 94.9899 ~~105~~103 6.1636 1.~~574467~~564782

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 7467 ~~718~~439,~~192~~934,~~894~~612.3408 6640.4679 ~~114~~115 6.~~2175~~1648 1.~~596809~~562670 Unknown 1 20,~~788~~748,~~243~~744.1501 1.92 ~~109~~107 5.9695 NAP 1 year or less 3037 ~~341~~617,~~690~~802,~~462~~801.0514 3157.6228 ~~103~~104 6.~~1635~~2252 1.~~591756~~602323 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,~~080~~078,~~671~~486,~~599~~157.5423 100.00 ~~110~~108 6.~~1957~~1956 1.~~564494~~555321 (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 ~~840~~838,~~036~~449.2884 ~~135~~137,~~837~~418.9386 6.154% 585000002 2 RT Omaha NE ~~236~~235,~~035~~591.7005 3738,~~737~~182.9358 6.200% 585000003 3 OF Mount Laurel NJ 172,~~738~~352.6424 39,~~370~~757.7616 5.311% 685000004 4 RT Henderson NV 209,~~700~~328.8935 28,~~394~~767.8943 6.790% 585000005 5 RT Boca Raton FL 163,~~600~~305.5667 24,~~051~~346.2110 6.400% 585000006 6 MU Houston TX ~~149~~148,~~147~~857.3815 26,~~190~~480.3659 5.880% 685000007 7 RT Torrance CA 164,~~742~~427.2348 25,~~521~~836.4722 6.470% 585000008 8 OF Hyattsville MD 150,~~263~~007.8277 20,~~394~~650.5560 6.500% 585000009 9 IN Chesapeake VA 153,~~961~~702.9859 1920,~~940~~199.4483 6.700% 585000010 10 RT Springfield VA 114,183.33 0.00 5.100% 685000011 11 IN Las Vegas NV ~~123~~122,~~171~~613.9453 53,~~214~~772.1556 5.860% 585000012 12 MF Houston TX ~~110~~109,~~137~~915.2085 20,~~257~~479.8520 5.820% 685000013 13 MF Reston VA ~~133~~132,~~120~~909.3494 1415,~~895~~105.0545 7.150% 685000014 14 RT Fullerton CA 107,~~655~~454.8644 17,~~235~~437.9133 6.150% 685000015 15 OF Pasadena CA 96,~~371~~168.1957 19,~~713~~916.8850 5.520% 585000016 16 IN Lorton VA 9796,~~118~~955.8725 12,~~578~~742.3901 6.700% 585000017 17 OF Plymouth Meeting PA 82,~~775~~614.8560 14,~~498~~659.5479 5.900% 685000018 18 RT St. Petersburg FL 9291,~~089~~943.8800 10,~~719~~866.9078 6.970% 585000019 19 OF Washington DC DC 78,~~242~~091.6875 13,~~286~~437.8477 6.010% 588000020 20 OF Secaucus NJ 71,127.78 0.00 5.600% 585000021 21 MF Las Vegas NV 75,~~550~~404.6023 1213,~~938~~084.0239 5.990% 585000022 22 OF Raleigh NC 70,~~890~~571.2306 30,~~407~~726.8198 5.860% 585000023 23 LO New Rochelle NY 73,~~665~~462.2615 1718,~~911~~114.1425 6.160% 685000024 24 RT Old Saybrook CT 9897,~~280~~975.8069 19,~~234~~539.5566 9.480% 685000025 25 OF Richmond VA 62,~~674~~548.7623 11,~~455~~581.3790 5.880% 685000026 26 RT Royal Palm Beach FL 6867,~~020~~898.0865 9,~~724~~845.2972 6.500% 585000027 27 MH Burnsville MN 53,~~524~~409.8816 11,~~327~~443.9870 5.500% 585000028 28 OF Fort Worth TX 49,~~759~~651.9787 10,~~817~~926.9606 5.390% 685000029 29 RT Petaluma CA 54,~~809~~704.4056 9,~~023~~128.6650 6.130% 585000030 30 MF Bloomington IL 47,~~252~~151.5577 9,~~777~~878.5735 5.540% 585000031 31 RT Sacramento CA 5857,~~014~~921.6515 6,~~856~~949.2474 6.950% 585000032 32 MF Mentor on the Lake OH 49,~~275~~182.3706 8,~~110~~203.1748 6.070% 585000033 33 OF Ontario CA 43,~~650~~556.7418 9,~~368~~462.1066 5.440% 585000034 34 RT Various Various 45,~~969~~883.1120 7,~~377~~463.0900 6.130% 585000035 35 OF Baltimore MD 43,~~933~~846.9255 7,~~798~~885.5592 5.950% 685000036 36 RT Champaign IL 42,~~989~~905.5471 7,~~455~~539.3821 5.960% 585000037 37 MF New York NY 37,~~664~~583.1044 7,~~859~~940.4612 5.520% 585000038 38 MF Dallas TX 37,~~617~~543.6042 6,~~531~~606.9008 6.020% 585000039 39 MF Corpus Christi TX 34,~~145~~073.9947 7,~~006~~078.2779 5.560% 685000040 40 RT Oxford NC 37,~~687~~620.8002 5,~~517~~585.3008 6.410% 585000041 41 OF Atlanta GA 34,~~988~~890.9965 8,~~549~~647.1953 6.250% 585000042 42 SS Brooklyn NY 31,~~291~~201.3288 78,~~918~~008.7822 6.150% 585000043 43 RT Cleveland TN 30,~~442~~312.9360 11,~~452~~583.8720 6.320% 685000044 44 RT Phoenix AZ 2928,~~054~~999.3867 4,~~710~~765.7950 6.120% 585000045 45 OF New York NY 25,101.39 0.00 5.500% 685000046 46 MF West Allis WI 26,~~403~~351.5746 4,~~639~~691.4657 5.960% 585000047 47 RT Louisville KY 25,~~455~~339.5327 11,~~201~~317.4066 5.800% 585000048 48 MH Baltimore MD 24,~~063~~011.6690 5,~~063~~115.9268 5.500% 685000049 49 RT Wildomar CA 27,~~648~~599.6935 4,~~005~~054.5286 6.420% 585000050 50 MU Tukwila WA 25,~~911~~861.8619 4,~~737~~788.9360 6.400% 585000051 51 RT Santa Rosa CA 25,~~231~~118.1926 10,~~727~~840.2417 6.300% 685000052 52 RT Oro Valley AZ 24,~~841~~793.8886 4,~~236~~284.3234 6.000% 585000053 53 RT Various Various 26,~~758~~687.1970 5,~~801~~872.8837 6.550% 585000054 54 MF Beaverton OR 22,~~493~~444.3875 4,~~760~~809.4912 5.500% 685000055 55 MU Boston MA 26,~~404~~357.4161 3,~~777~~823.1999 6.450% 585000056 56 IN Piedmont AL 2726,~~053~~983.8862 5,~~591~~661.6995 6.750% 585000057 57 OF Elgin IL 24,~~258~~213.9416 3,~~949~~995.8664 6.110% 585000058 58 RT Clovis CA 24,~~059~~015.1219 3,~~677~~721.4336 6.260% 585000059 59 RT Houston TX 26,~~543~~502.2956 2,~~866~~907.3003 7.160% 685000060 60 RT Albany GA 22,~~859~~795.2080 5,~~506~~569.5898 6.250% 585000061 61 RT Tracy CA 26,~~071~~031.7816 2,~~883~~924.6123 7.120% 585000062 62 OF Anaheim CA 21,~~421~~359.1028 5,~~573~~635.8668 6.050% 585000063 63 RT Celina OH 22,~~456~~416.5605 3,~~339~~379.1263 6.340% 585000064 64 RT White Marsh MD 20,~~988~~948.3586 3,~~380~~420.7827 6.150% 585000065 65 OF Fort Mill SC 21,~~585~~549.5559 2,~~736~~772.8884 6.750% 685000066 66 RT Bloomington IN 22,~~369~~334.6564 2,~~495~~530.5354 7.100% 585000067 67 OF Irvine CA 1918,~~021~~967.0457 4,~~713~~766.0350 6.170% 685000068 68 MF Sierra Vista AZ 21,~~885~~851.9872 2,~~441~~475.5884 7.100% 585000069 69 OF Tampa FL 20,~~911~~877.8586 2,~~557~~591.4645 6.800% 585000070 70 OF Mission Viejo CA 20,~~302~~268.9580 2,~~647~~681.2944 6.650% 585000071 71 RT Columbia MD 17,~~745~~666.7513 7,~~400~~480.9860 6.000% 585000072 72 IN Hollywood FL 1918,~~003~~970.5815 2,~~667~~700.2871 6.510% 585000073 73 OF Blue Ash OH 18,~~251~~218.4647 2,~~749~~782.3130 6.280% 585000074 74 MH Yuma AZ 16,~~816~~782.4446 3,~~094~~128.0705 5.850% 585000075 75 RT Lawrenceburg TN 17,~~993~~960.1637 2,~~738~~771.6645 6.270% 585000076 76 IN Miami FL 19,~~342~~310.3188 2,~~385~~417.7316 6.750% 585000077 77 OF San Antonio TX 16,~~534~~502.4420 2,~~867~~899.4569 5.960% 685000078 78 RT Round Lake Beach IL 17,~~069~~038.1006 2,~~551~~582.9195 6.360% 585000079 79 MF Mesquite TX 18,~~925~~895.0002 2,~~126~~156.6260 7.140% 685000080 80 MF South Weber UT 15,~~677~~647.1247 2,~~563~~592.3297 6.100% 585000081 81 MF Brooklyn Center MN 14,~~689~~658.0472 2,~~818~~848.1547 5.750% 685000082 82 RT Atlanta GA 16,~~704~~677.9124 2,~~104~~132.4310 6.750% 585000083 83 OF Tarzana CA 14,~~077~~047.0094 2,~~700~~729.7278 5.750% 585000084 84 OF Dallas TX 19,~~135~~110.0104 1,~~512~~537.2825 7.940% 585000085 85 RT Salem NH 15,~~265~~224.9291 3,~~465~~506.2930 6.400% 585000086 86 OF Lancaster SC 15,~~973~~946.3070 2,~~025~~051.3090 6.750% 585000087 87 RT Nanuet NY 18,~~344~~303.5124 2,~~763~~804.2653 7.810% 585000088 88 MF Indianapolis IN 13,~~814~~787.58 2,~~405~~432.86 5.950% 585000089 89 RT Hampton VA 14,~~055~~015.8178 3,~~555~~595.5255 6.130% 685000090 90 OF Lawrenceville GA 13,~~772~~746.82 2,~~242~~268.50 6.110% 585000091 91 MH Kent WA 15,~~653~~628.7329 1,~~870~~895.1357 6.940% 585000092 92 RT Altoona IA 15,~~122~~099.2162 1,~~548~~571.6625 7.300% 685000093 93 RT Virginia Beach VA 15,~~843~~821.3181 1,~~350~~372.5808 7.750% 585000094 94 OF Escondido CA 10,~~680~~656.3866 2,~~387~~411.6739 5.370% 585000095 95 RT Tupelo MS 13,~~350~~328.9327 1,~~728~~751.9864 6.750% 585000096 96 MF New York NY 10,400.50 0.00 5.490% 585000097 97 RT Lakeland FL 11,~~152~~080.1264 6,~~336~~407.0351 6.750% 685000098 98 RT Bradenton FL 8,~~874~~837.8599 3,~~110~~147.9177 6.560% 585000099 99 OF Brooklyn NY 10,~~081~~068.4987 ~~768~~781.5315 7.850% 585000100 100 MF Olympia WA 7,~~725~~711.7240 1,~~202~~216.1850 6.250% 585000101 101 MH Various NY 7,~~416~~384.2341 2,~~891~~923.8163 6.120% 585000102 102 RT Swansboro NC 7,~~429~~416.7754 1,~~077~~090.1134 6.400% 585000103 103 IN Houston TX 7,~~057~~039.7522 1,~~499~~518.8841 6.650% 685000104 104 MF Hales Corners WI 5,~~122~~112.0414 ~~873~~883.4737 6.000% 585000001 105 RT Concord NC 106,~~950~~748.7476 1718,~~828~~035.1463 5.969% Totals 5,~~765~~753,~~533~~925.3945 ~~997~~1,~~495~~009,103.5650

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,~~521~~222,~~588~~215.7000 158,~~385~~084,~~750~~796.80 10 12/07/2003 585000002 N/A 10/10/2012 N 44,~~210~~127,~~641~~356.6475 44,~~172~~089,~~903~~174.7117 1012/10/2003 585000003 01/01/2013 01/01/2033 N 37,~~770~~686,~~609~~121.4647 37,~~731~~646,~~238~~364.7031 1101/01/~~2003~~2004 685000004 N/A 09/01/2012 N 35,~~865~~801,~~038~~323.39 35,~~836~~772,~~643~~555.5096 1001/01/~~2003~~2004 585000005 N/A 10/01/2012 N 29,~~685~~632,~~584~~076.6450 29,~~661~~607,~~533~~730.4340 1101/01/~~2003~~2004 585000006 N/A 04/01/2013 N 29,~~456~~399,~~361~~041.5731 29,~~430~~372,~~171~~560.2172 1112/01/2003 685000007 N/A 09/01/2012 N 29,~~569~~512,~~329~~834.6383 29,~~543~~486,~~808~~998.1661 1101/01/~~2003~~2004 585000008 N/A 03/01/2013 N 26,~~846~~800,~~142~~395.1940 26,~~825~~779,~~747~~744.6480 1101/01/~~2003~~2004 585000009 N/A 10/01/2012 N 26,~~685~~640,~~754~~795.3158 26,~~665~~620,~~813~~595.8775 1101/01/~~2003~~2004 585000010 N/A 01/01/2013 N 26,000,000.00 26,000,000.00 1101/01/~~2003~~2004 685000011 N/A 01/01/2023 N 24,~~409~~298,~~281~~619.1570 24,~~356~~244,~~067~~847.0014 1101/01/~~2003~~2004 585000012 N/A 01/01/2013 N 21,~~976~~931,~~161~~995.9215 21,~~955~~911,~~904~~515.0795 1001/01/~~2003~~2004 685000013 N/A 04/01/2012 N 21,~~621~~586,~~169~~996.4641 21,~~606~~571,~~274~~890.4196 1101/01/~~2003~~2004 685000014 N/A 01/01/2013 N 20,~~328~~290,~~407~~374.6472 20,~~311~~272,~~171~~937.7339 1101/01/~~2003~~2004 685000015 N/A 04/01/2013 N 20,~~274~~231,~~444~~817.2102 20,~~254~~211,~~730~~900.3352 1101/01/~~2003~~2004 585000016 N/A 10/01/2012 N 16,~~833~~804,~~314~~954.4053 16,~~820~~792,~~736~~212.0152 1101/01/~~2003~~2004 585000017 03/01/2013 03/01/2033 N 16,~~292~~260,~~676~~938.7823 16,~~278~~246,~~178~~278.2444 1012/01/2003 685000018 N/A 09/01/2012 N 15,~~343~~318,~~341~~868.4979 15,~~332~~308,~~621~~002.5901 1101/01/~~2003~~2004 585000019 N/A 01/01/2013 N 15,~~118~~089,~~547~~383.3921 15,~~105~~075,~~260~~945.5544 1101/01/~~2003~~2004 588000020 N/A 12/01/2009 N 14,750,000.00 14,750,000.00 1101/01/~~2003~~2004 585000021 N/A 01/01/2013 N 14,~~647~~618,~~108~~731.9521 14,~~634~~605,~~170~~646.9382 1101/01/~~2003~~2004 585000022 02/01/2013 02/01/2023 N 1413,~~048~~985,~~487~~237.9708 1413,~~018~~954,~~080~~510.1610 1101/01/~~2003~~2004 585000023 04/01/2008 04/01/2028 N 13,~~887~~849,~~460~~170.5705 13,~~869~~831,~~549~~055.4380 1101/01/~~2003~~2004 685000024 N/A 01/01/2020 N 12,~~440~~401,~~607~~986.5247 12,~~421~~382,~~372~~446.9781 1101/01/~~2003~~2004 685000025 N/A 10/01/2012 N 12,~~378~~353,~~161~~172.0743 12,~~366~~341,~~705~~590.7053 1101/01/~~2003~~2004 685000026 N/A 08/01/2012 N 12,~~152~~130,~~470~~775.7934 12,~~142~~120,~~746~~929.5062 1101/01/~~2003~~2004 585000027 N/A 12/01/2007 N 11,~~301~~277,~~440~~006.8435 11,~~290~~265,~~112~~562.8665 1012/01/2003 585000028 N/A 03/01/2010 N 10,~~720~~697,~~922~~632.0538 10,~~710~~686,~~104~~706.0932 1101/01/~~2003~~2004 685000029 N/A 10/01/2012 N 10,~~383~~363,~~299~~438.5105 10,~~374~~354,~~275~~309.8555 1101/01/~~2003~~2004 585000030 N/A 01/01/2013 N 9,~~905~~883,~~041~~916.4792 9,~~895~~874,~~263~~038.9057 1101/01/~~2003~~2004 585000031 N/A 08/01/2012 N 9,~~693~~678,~~791~~168.7007 9,~~686~~671,~~935~~218.4633 1101/01/~~2003~~2004 585000032 N/A 02/01/2013 N 9,~~427~~409,~~183~~333.9303 9,~~419~~401,~~073~~129.7655 1012/01/2003 585000033 N/A 02/01/2008 N 9,~~318~~298,~~232~~045.4772 9,~~308~~288,~~864~~583.3706 1012/01/2003 585000034 02/01/2013 02/01/2033 N 8,~~708~~692,~~561~~286.3157 8,~~701~~684,~~184~~823.2257 1101/01/~~2003~~2004 585000035 N/A 10/01/2012 N 8,~~574~~557,~~796~~743.3940 8,~~566~~549,~~997~~857.8448 1101/01/~~2003~~2004 685000036 N/A 01/01/2013 N 8,~~376~~360,~~398~~064.7520 8,~~368~~352,~~943~~524.3799 1012/01/2003 585000037 N/A 01/01/2013 N 7,~~923~~906,~~724~~754.2117 7,~~915~~898,~~864~~814.7505 1112/01/2003 585000038 N/A 09/01/2007 N 7,~~256~~242,~~637~~327.1612 7,~~250~~235,~~105~~721.2604 1101/01/~~2003~~2004 585000039 N/A 01/01/2013 N 7,~~131~~116,~~907~~760.1364 7,~~124~~109,~~900~~681.8685 1101/01/~~2003~~2004 685000040 N/A 10/01/2012 N 6,~~827~~815,~~843~~563.1332 6,~~822~~809,~~325~~978.8324 1001/01/~~2003~~2004 585000041 11/01/2012 11/01/2027 N 6,~~501~~482,~~180~~908.1860 6,~~492~~474,~~630~~261.9907 1012/01/2003 585000042 N/A 11/01/2012 N 5,~~908~~891,~~667~~779.2571 5,~~900~~883,~~748~~771.4749 1012/01/2003 585000043 N/A 01/01/2023 N 5,~~593~~569,~~841~~892.0798 5,~~582~~558,~~388~~309.2078 1101/01/~~2003~~2004 685000044 01/01/2013 01/01/2033 N 5,~~513~~502,~~165~~783.9713 5,~~508~~498,~~455~~017.1863 1101/01/~~2003~~2004 585000045 N/A 12/01/2012 N 5,300,000.00 5,300,000.00 1012/01/2003 685000046 N/A 11/01/2012 N 5,~~144~~134,~~665~~511.6697 5,~~140~~129,~~026~~820.2040 1101/01/~~2003~~2004 585000047 N/A 01/01/2023 N 5,~~096~~073,~~769~~491.3122 5,~~085~~062,~~567~~173.9156 1101/01/~~2003~~2004 585000048 N/A 01/01/2013 N 5,~~080~~069,~~889~~962.4515 5,~~075~~064,~~825~~846.5347 1101/01/~~2003~~2004 685000049 N/A 11/01/2012 N 54,~~001~~992,~~270~~345.3195 4,~~997~~988,~~264~~291.7909 1101/01/~~2003~~2004 585000050 N/A 01/01/2013 N 4,~~858~~848,~~473~~972.8673 4,~~853~~844,~~735~~184.9313 1101/01/~~2003~~2004 585000051 N/A 01/01/2023 N 4,~~805~~784,~~941~~430.1434 4,~~795~~773,~~213~~590.9017 1001/01/~~2003~~2004 685000052 01/01/2013 01/01/2033 N 4,~~808~~798,~~106~~811.3619 4,~~803~~794,~~870~~526.0485 1101/01/~~2003~~2004 585000053 01/01/2013 01/01/2028 N 4,~~744~~731,~~126~~628.9637 4,~~738~~725,~~325~~756.0800 1101/01/~~2003~~2004 585000054 N/A 12/01/2012 N 4,~~749~~739,~~336~~067.0566 4,~~744~~734,~~575~~258.5654 1001/01/~~2003~~2004 685000055 N/A 11/01/2012 N 4,~~753~~745,~~982~~555.0965 4,~~750~~741,~~204~~731.9066 1101/01/~~2003~~2004 585000056 10/01/2012 10/01/2027 N 4,~~654~~642,~~430~~343.6208 4,~~648~~636,~~838~~681.9313 1101/01/~~2003~~2004 585000057 N/A 01/01/2013 N 4,~~610~~602,~~748~~046.8244 4,~~606~~598,~~798~~050.9680 1012/01/2003 585000058 N/A 01/01/2013 N 4,~~463~~455,~~199~~049.2612 4,~~459~~451,~~521~~327.8376 1001/01/~~2003~~2004 585000059 N/A 08/01/2012 N 4,~~305~~298,~~092~~486.3945 4,~~302~~295,~~226~~579.0942 1101/01/~~2003~~2004 685000060 N/A 01/01/2013 N 4,~~247~~235,~~386~~607.3309 4,~~241~~230,~~879~~037.75 11 01/01/~~2003~~2004 585000061 N/A 07/01/2012 N 4,~~252~~245,~~374~~748.1377 4,~~249~~242,~~490~~824.5254 1101/01/~~2003~~2004 585000062 12/01/2012 12/01/2027 N 4,~~111~~099,~~755~~888.0826 4,~~106~~094,~~181~~252.2258 1012/01/2003 585000063 N/A 12/01/2012 N 4,~~113~~105,~~340~~920.9364 4,~~110~~102,~~001~~541.8101 1101/01/~~2003~~2004 585000064 N/A 12/01/2012 N 3,~~963~~955,~~181~~725.0411 3,~~959~~952,~~800~~304.2684 1101/01/~~2003~~2004 585000065 10/01/2012 10/01/2032 N 3,~~713~~707,~~642~~457.4700 3,~~710~~704,~~905~~684.5916 1101/01/~~2003~~2004 685000066 N/A 07/01/2012 N 3,~~658~~653,~~825~~098.6220 3,~~656~~650,~~330~~567.0966 1101/01/~~2003~~2004 585000067 01/01/2013 01/01/2028 N 3,~~580~~569,~~056~~992.8295 3,~~575~~565,~~343~~226.7945 1101/01/~~2003~~2004 685000068 N/A 07/01/2012 N 3,~~579~~574,~~715~~112.7919 3,~~577~~571,~~274~~636.2135 1101/01/~~2003~~2004 585000069 N/A 12/01/2007 N 3,~~571~~565,~~283~~479.3637 3,~~568~~562,~~725~~887.9092 1012/01/2003 585000070 N/A 12/01/2012 N 3,~~545~~539,~~507~~543.2002 3,~~542~~536,~~859~~861.9158 1101/01/~~2003~~2004 585000071 N/A 12/01/2012 N 3,~~434~~419,~~662~~250.2282 3,~~427~~411,~~261~~770.2422 1101/01/~~2003~~2004 585000072 N/A 10/01/2012 N 3,~~389~~384,~~964~~002.4136 3,~~387~~381,~~297~~301.1365 1101/01/~~2003~~2004 585000073 N/A 02/01/2013 N 3,~~375~~368,~~039~~937.5377 3,~~372~~366,~~290~~155.2247 1101/01/~~2003~~2004 585000074 N/A 11/01/2007 N 3,~~338~~331,~~251~~505.5788 3,~~335~~328,~~157~~377.5083 1012/01/2003 585000075 N/A 01/01/2013 N 3,~~332~~326,~~580~~508.4135 3,~~329~~323,~~841~~736.7590 1001/01/~~2003~~2004 585000076 N/A 02/01/2013 N 3,~~327~~322,~~710~~301.0119 3,~~325~~319,~~324~~884.2803 1101/01/~~2003~~2004 585000077 N/A 01/01/2013 N 3,~~221~~215,~~691~~409.8635 3,~~218~~212,~~824~~509.4166 1112/01/2003 685000078 N/A 10/01/2012 N 3,~~116~~111,~~695~~027.5054 3,~~114~~108,~~143~~444.59 1001/01/~~2003~~2004 585000079 N/A 04/01/2012 N 3,~~078~~073,~~070~~193.1678 3,~~075~~071,~~943~~037.5418 1101/01/~~2003~~2004 685000080 N/A 01/01/2013 N 2,~~984~~978,~~538~~893.8345 2,~~981~~976,~~975~~300.5148 1112/01/2003 585000081 N/A 11/01/2012 N 2,~~966~~960,~~650~~526.2662 2,~~963~~957,~~832~~678.1115 1101/01/~~2003~~2004 685000082 N/A 11/01/2012 N 2,~~873~~869,~~962~~202.5497 2,~~871~~867,~~858~~070.1187 1001/01/~~2003~~2004 585000083 N/A 11/01/2007 N 2,~~843~~837,~~039~~171.8638 2,~~840~~834,~~339~~441.1460 1101/01/~~2003~~2004 585000084 N/A 04/01/2012 N 2,~~798~~795,~~652~~000.5673 2,~~797~~793,~~140~~463.2848 1101/01/~~2003~~2004 585000085 02/01/2013 02/01/2028 N 2,~~770~~762,~~025~~584.8231 2,~~766~~759,~~560~~078.5301 1101/01/~~2003~~2004 585000086 10/01/2012 10/01/2032 N 2,~~748~~743,~~095~~518.4216 2,~~746~~741,~~070~~466.1226 1101/01/~~2003~~2004 585000087 04/01/2012 04/01/2027 N 2,~~727~~721,~~695~~559.5226 2,~~724~~718,~~932~~754.2673 1101/01/~~2003~~2004 585000088 N/A 01/01/2013 N 2,~~696~~690,~~258~~989.8961 2,~~693~~688,~~853~~556.0375 1101/01/~~2003~~2004 585000089 N/A 12/01/2012 N 2,~~662~~655,~~785~~203.7816 2,~~659~~651,~~230~~607.2661 1101/01/~~2003~~2004 685000090 N/A 01/01/2013 N 2,~~617~~612,~~715~~774.4575 2,~~615~~610,~~472~~506.9525 1101/01/~~2003~~2004 585000091 N/A 07/01/2009 N 2,~~619~~615,~~383~~127.3531 2,~~617~~613,~~513~~231.2274 1101/01/~~2003~~2004 585000092 N/A 09/01/2011 N 2,~~405~~402,~~655~~060.0449 2,~~404~~400,~~106~~489.3824 1101/01/~~2003~~2004 685000093 N/A 05/01/2012 N 2,~~374~~370,~~022~~801.8488 2,~~372~~369,~~672~~429.2680 1101/01/~~2003~~2004 585000094 N/A 12/01/2007 N 2,~~309~~304,~~687~~557.6409 2,~~307~~302,~~299~~145.9770 1101/01/~~2003~~2004 585000095 N/A 07/01/2012 N 2,~~296~~293,~~933~~035.6024 2,~~295~~291,~~204~~283.6260 1101/01/~~2003~~2004 585000096 N/A 01/01/2018 N 2,200,000.00 2,200,000.00 1012/01/2003 585000097 N/A 11/01/2018 N 1,~~982~~969,~~599~~892.7303 1,~~976~~963,~~263~~484.7052 1101/01/~~2003~~2004 685000098 N/A 01/01/2013 N 1,~~571~~564,~~078~~553.1200 1,~~567~~561,~~967~~405.2123 1012/01/2003 585000099 N/A 01/01/2013 N 1,~~491~~489,~~406~~539.5930 1,~~490~~488,~~638~~758.0615 1101/01/~~2003~~2004 585000100 N/A 11/01/2012 N 1,~~435~~432,~~488~~828.1329 1,~~434~~431,~~285~~611.9579 1012/01/2003 585000101 04/01/2013 04/01/2023 N 1,~~407~~401,~~253~~216.9434 1,~~404~~398,~~362~~292.1371 1101/01/~~2003~~2004 585000102 N/A 12/01/2012 N 1,~~348~~345,~~142~~743.9733 1,~~347~~344,~~065~~652.8699 1012/01/2003 585000103 N/A 11/01/2012 N 1,~~232~~229,~~495~~259.7298 1,~~230~~227,~~995~~741.8457 1012/01/2003 685000104 N/A 11/01/2012 N ~~991~~989,~~362~~445.1056 ~~990~~988,~~488~~562.6319 1101/01/~~2003~~2004 585000001 N/A 12/07/2012 N 20,~~806~~766,~~071~~779.2964 20,~~788~~748,~~243~~744.1501 1012/07/2003 Totals 1,~~081~~079,~~669~~495,~~095~~260.0777 1,~~080~~078,~~671~~486,~~599~~157.5423 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 01/12/2004 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 12/12/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 11/12/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 10/14/2003 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 09/12/2003 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 01/12/2004 0 $0.00 0 $0.00 12/12/2003 0 $0.00 0 $0.00 11/12/2003 0 $0.00 0 $0.00 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 01/12/2004 6.195636% 6.141519% 108 12/12/2003 6.195649% 6.141532% 109 11/12/2003 6.195667% 6.141549% 110 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) 585000001 1 0 12/07/2003 970,418.82 970,418.82 A 585000002 2 0 12/10/2003 272,253.69 272,253.69 A 585000006 6 0 12/01/2003 174,325.10 174,325.10 A 585000017 17 0 12/01/2003 96,714.29 96,714.29 A 585000027 27 0 12/01/2003 63,978.89 63,978.89 A 585000032 32 0 12/01/2003 56,656.32 56,656.32 A 585000033 33 0 12/01/2003 52,698.58 52,698.58 A 685000036 36 0 12/01/2003 49,869.00 49,869.00 B 585000037 37 0 12/01/2003 45,251.22 45,251.22 A 585000041 41 0 12/01/2003 43,314.88 43,314.88 A 585000042 42 0 12/01/2003 39,007.16 39,007.16 A 585000045 45 0 12/01/2003 24,918.83 24,918.83 A 585000057 57 0 12/01/2003 28,050.28 28,050.28 A 585000062 62 0 12/01/2003 26,853.74 26,853.74 A 585000069 69 0 12/01/2003 23,346.49 23,346.49 A 585000074 74 0 12/01/2003 19,652.31 19,652.31 A 585000077 77 0 12/01/2003 19,291.13 19,291.13 A 685000080 80 0 12/01/2003 17,932.62 17,932.62 A 585000096 96 0 12/01/2003 10,324.72 10,324.72 A 685000098 98 0 12/01/2003 11,864.50 11,864.50 A 585000100 100 0 12/01/2003 8,878.54 8,878.54 A 585000102 102 0 12/01/2003 8,460.52 8,460.52 A 585000103 103 0 12/01/2003 8,515.29 8,515.29 A 585000001 105 0 12/07/2003 124,069.09 124,069.09 A Totals 24 2,196,646.01 2,196,646.01

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code(2) Transfer Date Date Balance Advances Date Date 585000001 158,~~521~~222,~~588~~215.7000 0.00 585000002 44,~~210~~127,~~641~~356.6475 0.00 ~~685000004~~585000006 3529,~~865~~399,~~038~~041.3931 0.00 ~~585000012 21,976,161.92 0.00~~ 585000017 16,~~292~~260,~~676~~938.7823 0.00 585000027 11,~~301~~277,~~440~~006.8435 0.00 585000032 9,~~427~~409,~~183~~333.9303 0.00 585000033 9,~~318~~298,~~232~~045.4772 0.00 685000036 8,~~376~~360,~~398~~064.7520 0.00 ~~685000040~~585000037 67,~~827~~906,~~843~~754.1317 0.00 585000041 6,~~501~~482,~~180~~908.1860 0.00 585000042 5,~~908~~891,~~667~~779.2571 0.00 585000045 5,300,000.00 0.00 ~~585000051 4,805,941.14 0.00 585000054 4,749,336.05 0.00~~ 585000057 4,~~610~~602,~~748~~046.8244 0.00 ~~585000058~~585000062 4,~~463~~099,~~199~~888.26 0.00 ~~585000062 4,111,755.08 0.00~~ 585000069 3,~~571~~565,~~283~~479.3637 0.00 585000074 3,~~338~~331,~~251~~505.5788 0.00 ~~585000075~~585000077 3,~~332~~215,~~580~~409.4135 0.00 ~~685000078~~685000080 ~~3,116,695.50 0.00 685000082~~ 2,~~873~~978,~~962~~893.5445 0.00 585000096 2,200,000.00 0.00 685000098 1,~~571~~564,~~078~~553.1200 0.00 585000100 1,~~435~~432,~~488~~828.1329 0.00 585000102 1,~~348~~345,~~142~~743.9733 0.00 585000103 1,~~232~~229,~~495~~259.7298 0.00 585000001 20,~~806~~766,~~071~~779.2964 0.00 Totals ~~407~~362,~~394~~267,~~083~~830.9406 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 (2423 loans) 2,~~130~~146,~~488~~777.2201 2,~~130~~146,~~488~~777.2201 ~~350~~353,~~334~~907,~~145~~765.6386 0.00 Total for Status Code = B (51 ~~loans~~loan) ~~366~~49,~~504~~869.6900 ~~366~~49,~~504~~869.6900 578,~~059~~360,~~938~~064.3120 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