8-K 1 jpc03c01_sep.txt SEPTEMBER 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 : September 12, 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 September 12, 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 September 12, 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: September 12, 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 September 12, 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: 09/12/2003 Record Date: 08/29/2003 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 ~~263~~262,~~158~~247,~~074~~763.8556 ~~910~~915,~~311~~150.2928 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.~~869594~~869609% 17,350,000.00 17,350,000.00 0.00 G 46625MUF4 5.~~969594~~969609% 17,350,000.00 17,350,000.00 0.00 H 46625MUG2 6.~~322594~~322609% 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,~~307~~305,~~463~~524.0313 1,~~938~~949.9014 CM-2 46625MUS6 5.837610% 4,259,161.00 4,~~243~~240,~~677~~111.6074 3,~~565~~584.8568 CM-3 46625MUT4 6.~~280313~~280314% 14,363,563.00 14,~~311~~299,~~346~~321.8943 12,~~025~~088.4696 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,~~084~~083,~~694~~767,~~855~~013.3786 ~~927~~932,~~841~~773.5006

Class CUSIP Interest Prepayment Realized Loss/ Total Current Distribution Penalties Additional Trust Distribution Ending Balance Subordination Fund Expenses Level(1) A-1 46625MTW9 ~~937~~934,~~500~~257.6466 0.00 0.00 1,~~847~~849,~~811~~407.9394 ~~262~~261,~~247~~332,~~763~~613.5628 20.8990% A-2 46625MTX7 2,472,339.83 0.00 0.00 2,472,339.83 595,147,000.00 20.8990% B 46625MTY5 147,330.42 0.00 0.00 147,330.42 34,700,000.00 17.6970% C 46625MTZ2 45,675.49 0.00 0.00 45,675.49 10,676,000.00 16.7071% D 46625MUA5 138,587.46 0.00 0.00 138,587.46 32,031,000.00 13.7576% E 46625MUB3 64,689.87 0.00 0.00 64,689.87 14,680,000.00 12.3940% F 46625MUE7 84,864.5477 0.00 0.00 84,864.5477 17,350,000.00 10.7980% G 46625MUF4 86,310.3760 0.00 0.00 86,310.3760 17,350,000.00 9.1920% H 46625MUG2 63,~~283~~284.8905 0.00 0.00 63,~~283~~284.8905 12,011,000.00 8.0809% J 46625MUH0 67,796.83 0.00 0.00 67,796.83 16,015,000.00 6.6061% 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 5.00% M 46625MUL1 33,896.30 0.00 0.00 33,896.30 8,007,000.00 4.2627% N 46625MUM9 16,950.27 0.00 0.00 16,950.27 4,004,000.00 3.8990% P 46625MUN7 7,518.40 0.00 0.00 7,518.40 1,776,000.00 3.73% NR 46625MUP2 82,877.20 0.00 0.00 82,877.20 19,577,293.00 1.92% CM-1 46625MUR8 10,~~940~~931.5233 0.00 0.00 12,~~879~~880.4247 2,~~305~~303,~~524~~574.1399 0.00% CM-2 46625MUS6 20,~~644~~626.1177 0.00 0.00 24,~~209~~211.9645 4,~~240~~236,~~111~~527.7506 0.00% CM-3 46625MUT4 74,~~899~~836.7885 0.00 0.00 86,925.2481 14,~~299~~287,~~321~~232.4347 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,~~429~~426,~~554~~222.2543 0.00 0.00 5,~~357~~358,~~395~~995.7549 1,~~083~~082,~~767~~834,~~013~~240.8780

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount X-1 46625MUC1 0.~~311471~~309980% 1,067,674,293.00 1,~~063~~062,~~832~~922,~~367~~056.8556 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 ~~276~~274,~~127~~570.1863 0.00 ~~276~~274,~~127~~570.1863 1,062,~~922~~006,~~056~~906.5628 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 ~~985~~982.~~61076723~~20136165 3.~~40940558~~42752914 3.~~51123835~~49909236 0.00000000 0.00000000 ~~982~~978.~~20136165~~77383251 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.~~89132795~~89134121 0.00000000 0.00000000 1,000.00000000 G 46625MUF4 1,000.00000000 0.00000000 4.~~97466110~~97467435 0.00000000 0.00000000 1,000.00000000 H 46625MUG2 1,000.00000000 0.00000000 5.~~26882774~~26884106 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 ~~996~~995.~~36468093~~52746211 0.~~83721882~~84164046 4.~~72412670~~72015845 0.00000000 0.00000000 ~~995~~994.~~52746211~~68582164 CM-2 46625MUS6 ~~996~~995.~~36468309~~52746186 0.~~83721888~~84163994 4.~~84698982~~84291859 0.00000000 0.00000000 ~~995~~994.~~52746421~~68582193 CM-3 46625MUT4 ~~996~~995.~~36468263~~52746279 0.~~83721985~~84164075 5.~~21456828~~21018705 0.00000000 0.00000000 ~~995~~994.~~52746279~~68582203 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 ~~996~~995.~~40159440~~54898299 0.~~25862492~~25716703 0.00000000 ~~995~~994.~~54898299~~69183930 X-2 46625MUD9 1,000.00000000 1.00223655 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 1,~~700~~268,~~010~~392.7516 Servicing Advances Outstanding 0.00 Reimbursement for Interest on P & I 0.00 Advances paid from general collections Reimbursement for Interest on Servicing 0.00 Advances paid from general collections

Servicing Fee Summary Current Period Accrued Master Servicing Fees 48,~~548~~506.4798 Less Master Servicing Fees on Delinquent Payments 108,~~977~~024.1204 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 210,~~235~~977.8112 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 3951,~~807~~460.1606

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 ~~937~~934,~~500~~257.6466 0.00 ~~937~~934,~~500~~257.6466 0.00 0.00 ~~937~~934,~~500~~257.6466 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 ~~276~~274,~~127~~570.1863 0.00 ~~276~~274,~~127~~570.1863 0.00 0.00 ~~276~~274,~~127~~570.1863 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 84,864.5477 0.00 84,864.5477 0.00 0.00 84,864.5477 0.00 G 86,310.3760 0.00 86,310.3760 0.00 0.00 86,310.3760 0.00 H 63,~~283~~284.8905 0.00 63,~~283~~284.8905 0.00 0.00 63,~~283~~284.8905 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,~~940~~931.5233 0.00 10,~~940~~931.5233 0.00 0.00 10,~~940~~931.5233 0.00 CM-2 20,~~644~~626.1177 0.00 20,~~644~~626.1177 0.00 0.00 20,~~644~~626.1177 0.00 CM-3 74,~~899~~836.7885 0.00 74,~~899~~836.7885 0.00 0.00 74,~~899~~836.7885 0.00 Total 5,~~731~~726,~~137~~249.8144 0.00 5,~~731~~726,~~137~~249.8144 0.00 0.00 5,~~731~~726,~~137~~249.8043 0.00

Other Required Information Available Distribution Amount (1) 6,~~658~~659,~~979~~022.3049 Net Prepayment Interest Shortfall Amount 0.00 Aggregate Number of Outstanding Loans 105 Aggregate Unpaid Principal Balance of Loans 1,~~084~~082,~~003~~986,~~442~~893.2666 Aggregate Stated Principal Balance of Loans 1,~~083~~082,~~767~~834,~~014~~241.5649 Aggregate Amount of Master Servicing Fee 3951,~~807~~460.1606 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~960~~958.0840 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,~~781~~776,~~646~~714.3982 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,~~781~~776,~~646~~714.3982 Principal: Scheduled Principal ~~927~~932,~~841~~773.5007 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 ~~927~~932,~~841~~773.5007 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 6,709,487.89 Total Funds Distributed Fees: Master Servicing Fee 4548,~~548~~506.4798 Trustee Fee 1,~~960~~958.0840 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 50,~~508~~465.5538 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,~~731~~726,~~137~~249.8043 Principal Distribution ~~927~~932,~~841~~773.5006 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 6,~~658~~659,~~979~~022.3049 Total Funds Distributed 6,709,487.8587

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,~~496~~479,~~767~~213.1265 1.06 ~~125~~124 6.6102 1.~~321422~~321476 2,000,000 to 2,999,999 17 44,~~976~~939,~~303~~715.7751 4.15 ~~103~~102 6.5329 2.~~703488~~704505 3,000,000 to 3,999,999 16 55,~~335~~286,~~032~~075.5127 5.11 ~~103~~102 6.4921 1.~~430198~~430201 4,000,000 to 4,999,999 14 63,~~621~~554,~~495~~842.4119 5.87 ~~121~~120 6.~~3676~~3677 1.~~384252~~391628 5,000,000 to 6,999,999 10 56,~~101~~039,~~959~~602.2173 5.18 ~~135~~134 6.0617 1.~~521425~~521603 7,000,000 to 9,999,999 10 86,~~485~~408,~~456~~173.6491 7.98 ~~101~~100 5.9266 1.~~405471~~405466 10,000,000 to 14,999,999 10 126,~~989~~858,~~734~~426.1353 11.72 ~~101~~100 6.~~2470~~2468 1.~~452085~~452066 15,000,000 to 24,999,999 10 193,~~421~~229,~~761~~733.0478 17.8584 ~~127~~126 6.~~1830~~1831 1.~~218882~~218860 25,000,000 to 49,999,999 9 286,~~520~~354,~~629~~855.0353 26.44 ~~112~~111 6.~~1471~~1472 1.~~584698~~584650 50,000,000 or more 1 158,~~817~~683,~~875~~602.7039 14.65 ~~112~~111 6.1539 1.900000 Totals 105 1,~~083~~082,~~767~~834,~~014~~241.5649 100.00 ~~113~~112 6.1957 1.~~556480~~556966

State(3) # of Scheduled % of Weighted State Props. Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Alabama 1 4,~~300~~295,~~579~~489.2692 0.40 ~~110~~109 6.7500 1.380000 Arizona 4 16,~~619~~605,~~745~~971.4577 1.53 ~~100~~99 6.2381 1.~~432697~~432693 California 15 132,~~334~~236,~~696~~760.7538 12.21 ~~110~~109 6.~~1735~~1736 1.~~402431~~405710 Connecticut 1 12,~~478~~459,~~625~~691.5231 1.15 ~~197~~196 9.4800 1.630000 Delaware 1 4,~~752~~746,~~482~~754.1683 0.44 ~~113~~112 6.5500 1.380000 Florida 8 69,~~932~~873,~~095~~775.1517 6.45 ~~108~~107 6.5931 1.~~423673~~423686 Georgia 4 14,~~906~~890,~~734~~155.1427 1.38 ~~112~~111 6.3211 1.~~410478~~410472 Illinois 4 24,~~439~~417,~~779~~704.4388 2.2625 ~~113~~112 5.8643 1.~~427445~~427446 Indiana 2 6,~~198~~194,~~992~~281.4627 0.57 ~~110~~109 6.6137 1.~~393085~~393087 Iowa 1 2,~~301~~300,~~949~~490.3193 0.21 9796 7.3000 1.300000 Kentucky 1 4,~~976~~965,~~646~~870.6641 0.46 ~~233~~232 5.8000 1.200000 Maryland 6 51,~~290~~242,~~041~~271.6300 4.73 ~~113~~112 6.~~2675~~2676 1.~~475556~~475571 Massachusetts 1 4,~~471~~468,~~868~~365.7034 0.41 ~~111~~110 6.4500 1.360000 Minnesota 2 14,~~122~~108,~~599~~763.6606 1.30 6463 5.5495 1.~~525063~~525067 Mississippi 1 1,~~586~~585,~~845~~668.0806 0.15 ~~107~~106 6.7500 1.780000 Nebraska 1 44,~~293~~255,~~058~~760.4251 4.09 ~~110~~109 6.2000 1.640000 Nevada 3 75,~~094~~028,~~052~~598.7640 6.93 ~~150~~149 6.~~3300~~3304 1.~~272427~~272365 New Hampshire 1 2,~~696~~693,~~770~~444.2795 0.25 ~~114~~113 6.4000 1.360000 New Jersey 3 60,~~998~~952,~~604~~601.7905 5.63 ~~104~~103 5.4936 1.~~986789~~986645 New York 10 67,~~578~~491,~~364~~861.7264 6.2423 ~~103~~102 6.1072 2.~~077147~~078054 North Carolina 5 ~~201~~200,~~065~~877,~~016~~231.7326 18.55 ~~112~~111 6.1234 1.~~660716~~660730 Ohio 4 25,~~783~~761,~~282~~723.8137 2.38 ~~114~~113 6.1355 1.~~368940~~368941 Oregon 1 4,~~616~~611,~~201~~631.8645 0.43 ~~112~~111 5.5000 1.400000 Pennsylvania 1 16,~~324~~309,~~100~~761.4051 1.51 ~~115~~114 5.9000 1.320000 South Carolina 2 6,~~262~~257,~~297~~749.7497 0.58 ~~110~~109 6.7500 1.380000 Tennessee 2 8,~~368~~355,~~419~~313.9882 0.77 ~~188~~187 6.3013 1.~~295965~~296008 Texas 10 89,~~625~~546,~~524~~230.1423 8.27 ~~104~~103 5.~~9697~~9698 1.~~361748~~361746 Utah 1 2,~~850~~847,~~072~~657.6739 0.26 ~~113~~112 6.1000 1.390000 Virginia 7 108,~~243~~181,~~745~~239.0304 9.99 ~~109~~108 6.~~3204~~3202 1.~~492752~~492871 Washington 3 8,~~372~~365,~~889~~597.0258 0.77 ~~101~~100 6.~~5273~~5274 1.~~349571~~349565 Washington,DC 1 15,~~147~~134,~~416~~279.8239 1.40 ~~113~~112 6.0100 1.370000 Wisconsin 2 6,~~087~~081,~~234~~837.7629 0.56 ~~111~~110 5.9665 1.360000 Totals 109 1,~~083~~082,~~767~~834,~~014~~241.5649 100.00 ~~113~~112 6.1957 1.~~556480~~556966

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,~~844~~827,~~957~~335.8203 1.92 ~~112~~111 5.9695 NAP 1.19 or less 1 7,~~270~~264,~~802~~343.3487 0.67 4948 6.0200 1.090000 1.20 to 1.29 15 137,~~126~~042,~~040~~434.5598 12.6566 ~~123~~122 6.~~6104~~6105 1.~~238953~~238950 1.30 to 1.34 1413 ~~139~~135,~~790~~415,~~555~~391.1418 12.9051 ~~111~~110 6.~~3831~~3600 1.~~310924~~310638 1.35 to 1.39 25 151,~~995~~828,~~368~~916.1408 14.02 ~~131~~130 6.~~2736~~2737 1.~~367561~~367564 1.40 to 1.44 1314 ~~116~~120,~~397~~552,~~803~~516.9490 1011.7413 ~~104~~103 6.~~0158~~0548 1.~~422938~~423186 1.45 to 1.49 10 70,~~549~~497,~~335~~468.2677 6.51 ~~103~~102 5.8090 1.~~467885~~467883 1.50 to 1.69 18 201,~~497~~291,~~579~~690.4352 18.59 ~~109~~108 6.~~3668~~3667 1.~~562682~~562685 1.70 to 1.99 4 166,~~940~~798,~~229~~789.7276 15.40 ~~111~~110 6.1480 1.897159 2.00 to 2.99 3 69,~~154~~115,~~342~~354.2240 6.38 ~~113~~112 5.~~2462~~2461 2.~~278931~~278919 3.00 or greater 1 2,200,000.00 0.20 ~~173~~172 5.4900 27.070000 Totals 105 1,~~083~~082,~~767~~834,~~014~~241.5649 100.00 ~~113~~112 6.1957 1.~~556480~~556966

Property Type (3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 7 8079,~~068~~972,~~358~~257.2968 7.39 ~~148~~147 6.~~4387~~4389 1.~~330226~~330217 Lodging 1 13,~~925~~907,~~354~~644.5340 1.28 5655 6.1600 1.500000 Mixed Use 3 38,~~801~~767,~~674~~629.1832 3.58 ~~115~~114 6.0102 1.424573 Mobile Home Park 6 43,~~492~~427,~~330~~712.9345 4.01 9291 5.~~9129~~9128 1.~~343173~~343222 Multi-Family 19 135,~~639~~524,~~891~~703.1996 12.52 ~~109~~108 6.1104 1.~~618522~~618759 Office 27 ~~238~~237,~~129~~911,~~735~~703.2836 21.97 ~~105~~104 5.8806 1.~~606277~~606285 Retail 45 552,~~552~~129,~~874~~647.4083 50.9899 ~~116~~115 6.~~3501~~3500 1.~~533653~~534450 Self Storage 1 5,~~510~~503,~~515~~233.4845 0.51 ~~111~~110 6.1500 1.620000 Totals 109 1,~~083~~082,~~767~~834,~~014~~241.5649 100.00 ~~113~~112 6.1957 1.~~556480~~556966

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 5.499% or less 6 88,~~451~~390,~~348~~011.9471 8.16 ~~103~~102 5.~~2782~~2781 2.~~665096~~665553 5.500% to 5.999% 26 283,~~321~~027,~~777~~661.8642 26.14 ~~120~~119 5.7831 1.~~332909~~332923 6.000% to 6.499% 40 ~~461~~460,~~143~~742,~~830~~305.2903 42.55 ~~112~~111 6.2058 1.587934 6.500% to 6.999% 21 185,~~997~~875,~~671~~955.2766 17.1617 ~~110~~109 6.7121 1.~~360325~~360305 7.000% to 7.499% 7 42,~~967~~938,~~302~~453.3665 3.9697 ~~105~~104 7.1473 1.~~288506~~299410 7.500% to 7.999% 4 9,~~406~~400,~~458~~162.3271 0.87 ~~106~~105 7.8399 1.~~329005~~329019 8.000% or greater 1 12,~~478~~459,~~625~~691.5231 1.15 ~~197~~196 9.4800 1.630000 Totals 105 1,~~083~~082,~~767~~834,~~014~~241.5649 100.00 ~~113~~112 6.1957 1.~~556480~~556966

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 100 months or less 104 1,~~071~~070,~~288~~374,~~389~~550.0418 98.85 ~~112~~111 6.~~1574~~1575 1.~~555624~~556115 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,~~478~~459,~~625~~691.5231 1.15 ~~197~~196 9.4800 1.630000 201 months or more 0 0.00 0.00 0 0.0000 0.000000 Totals 105 1,~~083~~082,~~767~~834,~~014~~241.5649 100.00 ~~113~~112 6.1957 1.~~556480~~556966

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,~~472~~403,~~411~~052.6372 7.79 6261 5.8202 1.~~443191~~443186 101 to 110 months 2838 ~~327~~363,~~040~~690,~~373~~188.1308 3033.1859 ~~109~~108 6.~~6104~~5737 1.~~370402~~379848 111 to 120 months 5848 ~~615~~578,~~497~~094,~~003~~661.8016 5653.7939 ~~113~~112 5.~~9757~~9583 1.~~595742~~604995 121 to 200 months 1 2,200,000.00 0.20 ~~173~~172 5.4900 27.070000 201 months or more 0 0.00 0.00 0 0.0000 0.000000 Totals 99 1,~~029~~028,~~209~~387,~~788~~901.5696 94.97 ~~108~~107 6.1636 1.~~566070~~566568

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,~~473~~448,~~791~~591.1863 1.3433 ~~195~~194 9.~~1037~~1042 1.~~572104~~572185 200 months or greater 4 4039,~~083~~997,~~434~~747.8290 3.7069 ~~233~~232 5.9698 1.~~304586~~304585 Totals 6 54,~~557~~446,~~226~~339.0053 5.03 ~~223~~222 6.~~8012~~8016 1.~~375557~~375599

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 ~~130~~129 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,~~551~~508,~~794~~445.3160 1.9089 ~~114~~113 5.9551 1.~~452070~~452067 241 to 270 months 0 0.00 0.00 0 0.0000 0.000000 271 to 290 months 57 2127,~~080~~839,~~467~~222.7411 12.9557 ~~110~~109 6.~~5583~~4421 1.~~415998~~392594 291 to 300 months 86 5044,~~852~~021,~~079~~316.3091 4.6907 8782 6.~~0449~~0391 1.~~444905~~464162 301 to 330 months 0 0.00 0.00 0 0.0000 0.000000 331 to 350 months 3747 ~~360~~574,~~354~~575,~~256~~071.7966 3353.2506 106 6.~~5593~~3888 1.~~374041~~473914 351 months or more 4333 ~~568~~353,~~871~~943,~~190~~845.4268 5232.4969 110 5.~~9252~~8178 1.~~598002~~572892 Totals 99 1,~~029~~028,~~209~~387,~~788~~901.5696 94.97 ~~108~~107 6.1636 1.~~566070~~566568

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 ~~102~~101 1,~~055~~049,~~021~~856,~~412~~171.8678 9796.3595 113 6.~~1970~~1933 1.~~588943~~590088 Unknown 1 20,~~844~~827,~~957~~335.8203 1.92 ~~112~~111 5.9695 NAP 1 year or less 23 712,~~900~~150,~~643~~734.8868 01.7312 ~~111~~108 6.~~6104~~7890 1.~~328142~~363826 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,~~083~~082,~~767~~834,~~014~~241.5649 100.00 ~~113~~112 6.1957 1.~~556480~~556966 (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 ~~842~~841,~~314~~606.1736 ~~133~~134,~~567~~273.9731 6.154% 585000002 2 RT Omaha NE 236,~~673~~475.7972 37,~~099~~297.8491 6.200% 585000003 3 OF Mount Laurel NJ 173,~~299~~121.0758 38,~~810~~987.3382 5.311% 685000004 4 RT Henderson NV 209,905.31 0.00 6.790% 585000005 5 RT Boca Raton FL ~~164~~163,~~022~~892.5027 23,~~629~~759.2750 6.400% 585000006 6 MU Houston TX 149,~~565~~434.2374 25,~~772~~903.5100 5.880% 685000007 7 RT Torrance CA 164,913.11 0.00 6.470% 585000008 8 OF Hyattsville MD 150,~~629~~517.1908 20,~~029~~141.1829 6.500% 585000009 9 IN Chesapeake VA 154,~~331~~218.3644 19,~~571~~683.0698 6.700% 585000010 10 RT Springfield VA 114,183.33 0.00 5.100% 685000011 11 IN Las Vegas NV 123,~~989~~724.2585 52,~~396~~661.8424 5.860% 585000012 12 MF Houston TX 110,~~456~~356.3138 1920,~~938~~038.7467 5.820% 685000013 13 MF Reston VA 133,~~418~~328.0921 14,~~597~~687.3018 7.150% 685000014 14 RT Fullerton CA 107,~~944~~855.9419 1617,~~946~~036.8358 6.150% 685000015 15 OF Pasadena CA 96,~~664~~571.2493 19,~~420~~513.8314 5.520% 585000016 16 IN Lorton VA 97,~~351~~280.8865 12,~~345~~416.3861 6.700% 585000017 17 OF Plymouth Meeting PA 8382,~~007~~935.9850 14,~~266~~338.4189 5.900% 685000018 18 RT St. Petersburg FL 92,~~298~~235.1405 10,~~511~~574.6473 6.970% 585000019 19 OF Washington DC DC 78,~~459~~392.7309 13,~~069~~137.7943 6.010% 588000020 20 OF Secaucus NJ 71,127.78 0.00 5.600% 585000021 21 MF Las Vegas NV 75,~~761~~695.1550 12,~~727~~793.4712 5.990% 585000022 22 OF Raleigh NC 71,~~357~~206.3426 2930,~~940~~091.7078 5.860% 585000023 23 LO New Rochelle NY 73,~~959~~866.7227 17,~~616~~710.6813 6.160% 685000024 24 RT Old Saybrook CT 98,~~729~~581.5514 18,~~785~~934.8021 9.480% 685000025 25 OF Richmond VA 62,~~857~~800.1103 11,~~273~~330.0210 5.880% 685000026 26 RT Royal Palm Beach FL 68,~~193~~140.6419 9,~~550~~604.7318 6.500% 585000027 27 MH Burnsville MN 53,~~692~~639.3953 11,~~160~~213.4733 5.500% 585000028 28 OF Fort Worth TX 49,~~916~~867.5708 10,~~661~~710.3685 5.390% 685000029 29 RT Petaluma CA 54,~~960~~913.0016 8,~~873~~919.0690 6.130% 585000030 30 MF Bloomington IL 47,~~398~~352.3439 9,~~631~~677.7873 5.540% 585000031 31 RT Sacramento CA 58,~~147~~107.3006 6,~~723~~763.5983 6.950% 585000032 32 MF Mentor on the Lake OH 49,~~409~~367.4172 78,~~976~~017.1382 6.070% 585000033 33 OF Ontario CA 43,~~787~~744.6844 9,~~231~~274.1640 5.440% 585000034 34 RT Various Various 46,~~092~~054.4213 7,~~253~~292.7807 6.130% 585000035 35 OF Baltimore MD 44,~~059~~020.7342 7,~~672~~712.7405 5.950% 685000036 36 RT Champaign IL 43,~~110~~072.1853 7,~~334~~372.7439 5.960% 585000037 37 MF New York NY 37,~~780~~744.8202 7,~~742~~779.7454 5.520% 585000038 38 MF Dallas TX 37,~~724~~691.3403 6,~~425~~458.1647 6.020% 585000039 39 MF Corpus Christi TX 34,~~250~~217.8783 6,~~901~~934.3943 5.560% 685000040 40 RT Oxford NC 37,~~784~~754.7785 5,~~420~~450.3325 6.410% 585000041 41 OF Atlanta GA 35,~~131~~086.5429 8,~~406~~451.6489 6.250% 585000042 42 SS Brooklyn NY 31,~~421~~379.0883 7,~~789~~830.0227 6.150% 585000043 43 RT Cleveland TN 30,~~633~~571.1787 11,~~262~~323.6393 6.320% 685000044 44 RT Phoenix AZ 29,~~132~~108.9554 4,~~632~~656.2263 6.120% 585000045 45 OF New York NY 25,101.39 0.00 5.500% 685000046 46 MF West Allis WI 26,~~478~~455.5816 4,~~564~~587.4587 5.960% 585000047 47 RT Louisville KY 25,~~625~~570.7566 11,~~031~~086.1827 5.800% 585000048 48 MH Baltimore MD 24,~~138~~114.5693 45,~~989~~012.0265 5.500% 685000049 49 RT Wildomar CA 27,~~719~~697.2549 3,~~934~~956.9672 6.420% 585000050 50 MU Tukwila WA 25,~~986~~962.8700 4,~~662~~687.9279 6.400% 585000051 51 RT Santa Rosa CA 25,~~398~~342.3995 10,~~560~~615.0448 6.300% 685000052 52 RT Oro Valley AZ 24,~~910~~889.9542 4,~~167~~188.2578 6.000% 585000053 53 RT Various Various 26,~~860~~827.0691 5,~~700~~732.0116 6.550% 585000054 54 MF Beaverton OR 22,~~563~~541.7857 4,~~690~~712.0930 5.500% 685000055 55 MU Boston MA 26,~~471~~450.3170 3,~~710~~730.2990 6.450% 585000056 56 IN Piedmont AL 27,~~155~~123.2534 5,~~490~~522.3223 6.750% 585000057 57 OF Elgin IL 24,~~324~~304.6926 3,~~884~~904.1154 6.110% 585000058 58 RT Clovis CA 24,~~122~~102.0860 3,~~614~~633.4795 6.260% 585000059 59 RT Houston TX 26,~~600~~583.8453 2,~~808~~826.7506 7.160% 685000060 60 RT Albany GA 22,~~951~~921.0793 5,~~414~~443.7185 6.250% 585000061 61 RT Tracy CA 26,~~129~~111.2491 2,~~826~~843.1548 7.120% 585000062 62 OF Anaheim CA 21,~~510~~482.8730 5,~~484~~512.0966 6.050% 585000063 63 RT Celina OH 22,~~514~~496.5564 3,~~281~~299.1304 6.340% 585000064 64 RT White Marsh MD 21,~~045~~027.0342 3,~~324~~341.1071 6.150% 585000065 65 OF Fort Mill SC 21,~~636~~621.7009 2,~~685~~701.7334 6.750% 685000066 66 RT Bloomington IN 22,~~419~~404.2125 2,~~445~~460.9793 7.100% 585000067 67 OF Irvine CA 19,~~098~~073.5896 4,~~635~~660.4911 6.170% 685000068 68 MF Sierra Vista AZ 21,~~934~~919.4784 2,~~393~~407.0972 7.100% 585000069 69 OF Tampa FL 20,~~960~~945.1445 2,~~509~~523.1786 6.800% 585000070 70 OF Mission Viejo CA 20,~~351~~336.6172 2,~~598~~613.6352 6.650% 585000071 71 RT Columbia MD 17,~~862~~824.2158 7,~~284~~322.5215 6.000% 585000072 72 IN Hollywood FL 19,~~051~~036.3263 2,~~619~~634.5423 6.510% 585000073 73 OF Blue Ash OH 18,~~298~~284.7211 2,~~702~~716.0566 6.280% 585000074 74 MH Yuma AZ 16,~~865~~850.4309 3,~~045~~060.0842 5.850% 585000075 75 RT Lawrenceburg TN 18,~~040~~025.1360 2,~~691~~706.6922 6.270% 585000076 76 IN Miami FL 19,~~387~~373.0040 2,~~341~~354.0464 6.750% 585000077 77 OF San Antonio TX 16,~~580~~566.8436 2,~~821~~835.0553 5.960% 685000078 78 RT Round Lake Beach IL 17,~~113~~099.5481 2,~~507~~521.4720 6.360% 585000079 79 MF Mesquite TX 18,~~967~~954.4462 2,~~084~~097.1800 7.140% 685000080 80 MF South Weber UT 15,~~719~~706.7147 2,~~520~~533.7397 6.100% 585000081 81 MF Brooklyn Center MN 14,~~732~~719.8007 2,~~774~~788.3912 5.750% 685000082 82 RT Atlanta GA 16,~~744~~732.26 2,~~065~~077.08 6.750% 585000083 83 OF Tarzana CA 14,~~118~~105.9477 2,~~658~~671.7895 5.750% 585000084 84 OF Dallas TX 19,~~169~~159.7565 1,~~477~~487.5464 7.940% 585000085 85 RT Salem NH 15,~~325~~306.2649 3,~~405~~424.9572 6.400% 585000086 86 OF Lancaster SC 1615,~~011~~999.1661 1,~~987~~998.4499 6.750% 585000087 87 RT Nanuet NY 18,~~403~~385.4224 2,~~704~~722.3553 7.810% 585000088 88 MF Indianapolis IN 13,~~853~~841.4431 2,~~367~~379.0013 5.950% 585000089 89 RT Hampton VA 14,~~113~~095.8942 3,~~497~~515.4491 6.130% 685000090 90 OF Lawrenceville GA 13,~~810~~798.1555 2,~~205~~216.1777 6.110% 585000091 91 MH Kent WA 15,~~689~~678.8286 1,~~834~~845.0400 6.940% 585000092 92 RT Altoona IA 15,~~154~~144.0753 1,~~516~~526.8034 7.300% 685000093 93 RT Virginia Beach VA 15,~~873~~864.3352 1,~~320~~329.5637 7.750% 585000094 94 OF Escondido CA 10,~~714~~703.7789 2,~~353~~364.2816 5.370% 585000095 95 RT Tupelo MS 13,~~383~~373.1933 1,~~696~~706.7258 6.750% 585000096 96 MF New York NY 10,400.50 0.00 5.490% 585000097 97 RT Lakeland FL 11,~~257~~222.8581 6,~~230~~265.3034 6.750% 685000098 98 RT Bradenton FL 8,~~928~~911.5730 3,~~057~~074.1946 6.560% 585000099 99 OF Brooklyn NY 10,~~099~~093.0395 ~~750~~756.9907 7.850% 585000100 100 MF Olympia WA 7,~~746~~739.2488 1,~~181~~188.6602 6.250% 585000101 101 MH Various NY 7,~~462~~447.7172 2,~~845~~860.3332 6.120% 585000102 102 RT Swansboro NC 7,~~448~~442.6885 1,~~058~~064.2003 6.400% 585000103 103 IN Houston TX 7,~~084~~076.5107 1,~~473~~481.1256 6.650% 685000104 104 MF Hales Corners WI 5,~~136~~131.2884 ~~859~~863.2367 6.000% 585000001 105 RT Concord NC 107,~~240~~150.7463 17,~~530~~622.2179 5.969% Totals 5,~~781~~776,~~646~~714.3982 ~~927~~932,~~841~~773.5007

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,~~951~~817,~~443~~875.70 158,~~817~~683,~~875~~602.7039 0708/07/2003 585000002 N/A 10/10/2012 N 44,~~330~~293,~~158~~058.2642 44,~~293~~255,~~058~~760.4251 0809/10/2003 585000003 01/01/2013 01/01/2033 N 37,~~893~~854,~~152~~342.5522 37,~~854~~815,~~342~~354.2240 0809/01/2003 685000004 N/A 09/01/2012 N 35,900,000.00 35,900,000.00 0809/01/2003 585000005 N/A 10/01/2012 N 29,~~762~~738,~~146~~517.4720 29,~~738~~714,~~517~~757.2070 0809/01/2003 585000006 N/A 04/01/2013 N 29,~~538~~513,~~887~~114.4897 29,~~513~~487,~~114~~211.97 0809/01/2003 685000007 N/A 09/01/2012 N 29,600,000.00 29,600,000.00 08/01/2003 585000008 N/A 03/01/2013 N 26,~~911~~891,~~418~~389.4426 26,~~891~~871,~~389~~247.2697 0809/01/2003 585000009 N/A 10/01/2012 N 26,~~749~~730,~~778~~206.0296 26,~~730~~710,~~206~~522.9698 0809/01/2003 585000010 N/A 01/01/2013 N 26,000,000.00 26,000,000.00 0809/01/2003 685000011 N/A 01/01/2023 N 24,~~571~~518,~~248~~851.7692 24,~~518~~466,~~851~~190.9268 0809/01/2003 585000012 N/A 01/01/2013 N 22,~~039~~019,~~835~~896.0733 2221,~~019~~999,~~896~~857.3366 0809/01/2003 685000013 N/A 04/01/2012 N 21,~~669~~654,~~529~~932.5424 21,~~654~~640,~~932~~245.2406 0809/01/2003 685000014 N/A 01/01/2013 N 20,~~382~~366,~~994~~047.1431 20,~~366~~349,~~047~~010.3173 0809/01/2003 685000015 N/A 04/01/2013 N 20,~~336~~316,~~096~~675.3047 20,~~316~~297,~~675~~162.4733 0809/01/2003 585000016 N/A 10/01/2012 N 16,~~873~~861,~~700~~355.4103 16,~~861~~848,~~355~~938.0342 0809/01/2003 585000017 03/01/2013 03/01/2033 N 16,~~338~~324,~~366~~100.8140 16,~~324~~309,~~100~~761.4051 0709/01/2003 685000018 N/A 09/01/2012 N 15,~~378~~367,~~039~~527.3470 15,~~367~~356,~~527~~952.7097 0709/01/2003 585000019 N/A 01/01/2013 N 15,~~160~~147,~~486~~416.6182 15,~~147~~134,~~416~~279.8239 0809/01/2003 588000020 N/A 12/01/2009 N 14,750,000.00 14,750,000.00 0809/01/2003 585000021 N/A 01/01/2013 N 14,~~687~~675,~~928~~200.3184 14,~~675~~662,~~200~~407.8472 0809/01/2003 585000022 02/01/2013 02/01/2023 N 14,~~141~~111,~~056~~115.1646 14,~~111~~081,~~115~~023.4668 0809/01/2003 585000023 04/01/2008 04/01/2028 N 13,~~942~~925,~~971~~354.2153 13,~~925~~907,~~354~~644.5340 0809/01/2003 685000024 N/A 01/01/2020 N 12,~~497~~478,~~411~~625.3252 12,~~478~~459,~~625~~691.5231 0809/01/2003 685000025 N/A 10/01/2012 N 12,~~414~~402,~~175~~902.6159 12,~~402~~391,~~902~~572.5949 0809/01/2003 685000026 N/A 08/01/2012 N 12,~~183~~173,~~479~~929.9825 12,~~173~~164,~~929~~325.25 07 09/01/2003 585000027 N/A 12/01/2007 N 11,~~336~~325,~~809~~649.6720 11,~~325~~314,~~649~~435.2087 0709/01/2003 585000028 N/A 03/01/2010 N 10,~~754~~744,~~661~~000.8347 10,~~744~~733,~~000~~289.4762 0809/01/2003 685000029 N/A 10/01/2012 N 10,~~411~~402,~~829~~956.3327 10,~~402~~394,~~956~~036.2737 0809/01/2003 585000030 N/A 01/01/2013 N 9,~~935~~925,~~600~~969.8911 9,~~925~~916,~~969~~291.1138 0809/01/2003 585000031 N/A 08/01/2012 N 9,~~715~~709,~~956~~232.5495 9,~~709~~702,~~232~~469.9512 0809/01/2003 585000032 N/A 02/01/2013 N 9,~~452~~444,~~828~~852.7663 9,~~444~~436,~~852~~834.6381 0809/01/2003 585000033 N/A 02/01/2008 N 9,~~347~~338,~~465~~234.5842 9,~~338~~328,~~234~~960.4202 0709/01/2003 585000034 02/01/2013 02/01/2033 N 8,~~731~~724,~~922~~668.1032 8,~~724~~717,~~668~~376.3225 0809/01/2003 585000035 N/A 10/01/2012 N 8,~~599~~591,~~351~~678.4874 8,~~591~~583,~~678~~966.7469 0809/01/2003 685000036 N/A 01/01/2013 N 8,~~399~~392,~~904~~569.3258 8,~~392~~385,~~569~~197.5819 0809/01/2003 585000037 N/A 01/01/2013 N 7,~~948~~940,~~279~~536.3763 7,~~940~~932,~~536~~757.6309 0709/01/2003 585000038 N/A 09/01/2007 N 7,~~277~~270,~~227~~802.5034 7,~~270~~264,~~802~~343.3487 0809/01/2003 585000039 N/A 01/01/2013 N 7,~~153~~146,~~813~~911.3192 7,~~146~~139,~~911~~977.9249 0809/01/2003 685000040 N/A 10/01/2012 N 6,~~845~~839,~~410~~990.9764 6,~~839~~834,~~990~~540.6439 0809/01/2003 585000041 11/01/2012 11/01/2027 N 6,~~527~~519,~~666~~259.4379 6,~~519~~510,~~259~~807.7990 0809/01/2003 585000042 N/A 11/01/2012 N 5,~~933~~925,~~169~~380.2018 5,~~925~~917,~~380~~549.1891 0709/01/2003 585000043 N/A 01/01/2023 N 5,~~628~~617,~~797~~534.3976 5,~~617~~606,~~534~~210.7683 0809/01/2003 685000044 01/01/2013 01/01/2033 N 5,~~528~~523,~~074~~441.1896 5,~~523~~518,~~441~~785.9633 0809/01/2003 585000045 N/A 12/01/2012 N 5,300,000.00 5,300,000.00 0709/01/2003 685000046 N/A 11/01/2012 N 5,~~159~~154,~~282~~717.0358 5,~~154~~150,~~717~~129.5871 0809/01/2003 585000047 N/A 01/01/2023 N 5,~~130~~119,~~851~~820.4830 5,~~119~~108,~~820~~734.3003 0809/01/2003 585000048 N/A 01/01/2013 N 5,~~096~~091,~~704~~715.6462 5,~~091~~086,~~715~~702.6297 0809/01/2003 685000049 N/A 11/01/2012 N 5,~~014~~010,~~033~~098.3438 5,~~010~~006,~~098~~141.3866 0809/01/2003 585000050 N/A 01/01/2013 N 4,~~872~~867,~~537~~874.3644 4,~~867~~863,~~874~~186.4465 0809/01/2003 585000051 N/A 01/01/2023 N 4,~~837~~827,~~787~~227.8884 4,~~827~~816,~~227~~612.8436 0809/01/2003 685000052 01/01/2013 01/01/2033 N 4,~~821~~817,~~475~~307.0075 4,~~817~~813,~~307~~118.7597 0809/01/2003 585000053 01/01/2013 01/01/2028 N 4,~~762~~756,~~187~~487.9998 4,~~756~~750,~~487~~755.9882 0809/01/2003 585000054 N/A 12/01/2012 N 4,~~764~~759,~~199~~509.4940 4,~~759~~754,~~509~~797.4010 0809/01/2003 685000055 N/A 11/01/2012 N 4,~~766~~762,~~027~~317.4819 4,~~762~~758,~~317~~586.1929 0809/01/2003 585000056 10/01/2012 10/01/2027 N 4,~~671~~666,~~871~~381.4109 4,~~666~~660,~~381~~858.0986 0809/01/2003 585000057 N/A 01/01/2013 N 4,~~623~~619,~~245~~361.9079 4,~~619~~615,~~361~~457.7925 0809/01/2003 585000058 N/A 01/01/2013 N 4,~~474~~471,~~878~~263.1063 4,~~471~~467,~~263~~629.6368 0809/01/2003 585000059 N/A 08/01/2012 N 4,~~314~~311,~~427~~618.6691 4,~~311~~308,~~618~~792.9185 0809/01/2003 685000060 N/A 01/01/2013 N 4,~~264~~259,~~456~~041.5180 4,~~259~~253,~~041~~597.8095 0809/01/2003 585000061 N/A 07/01/2012 N 4,~~261~~258,~~746~~920.4328 4,~~258~~256,~~920~~076.2880 0809/01/2003 585000062 12/01/2012 12/01/2027 N 4,~~128~~123,~~985~~501.2617 4,~~123~~117,~~501~~988.1751 0709/01/2003 585000063 N/A 12/01/2012 N 4,~~123~~120,~~963~~682.2714 4,~~120~~117,~~682~~383.1410 0809/01/2003 585000064 N/A 12/01/2012 N 3,~~973~~970,~~883~~559.9989 3,~~970~~967,~~559~~218.8918 0809/01/2003 585000065 10/01/2012 10/01/2032 N 3,~~722~~719,~~443~~757.5380 3,~~719~~717,~~757~~056.8046 0809/01/2003 685000066 N/A 07/01/2012 N 3,~~666~~664,~~930~~484.7376 3,~~664~~662,~~484~~023.7683 0809/01/2003 585000067 01/01/2013 01/01/2028 N 3,~~594~~590,~~651~~016.7829 3,~~590~~585,~~016~~356.2918 0809/01/2003 685000068 N/A 07/01/2012 N 3,~~587~~585,~~645~~252.6657 3,~~585~~582,~~252~~844.5785 0809/01/2003 585000069 N/A 12/01/2007 N 3,~~579~~577,~~530~~021.2205 3,~~577~~574,~~021~~497.0519 0809/01/2003 585000070 N/A 12/01/2012 N 3,~~554~~551,~~003~~404.3774 3,~~551~~548,~~404~~791.7422 0809/01/2003 585000071 N/A 12/01/2012 N 3,~~457~~449,~~202~~918.6412 3,~~449~~442,~~918~~595.1297 0809/01/2003 585000072 N/A 10/01/2012 N 3,~~398~~395,~~480~~861.7824 3,~~395~~393,~~861~~227.2401 0809/01/2003 585000073 N/A 02/01/2013 N 3,~~383~~381,~~778~~076.9287 3,~~381~~378,~~076~~360.8721 0809/01/2003 585000074 N/A 11/01/2007 N 3,~~347~~344,~~975~~930.9688 3,~~344~~341,~~930~~870.8846 0709/01/2003 585000075 N/A 01/01/2013 N 3,~~341~~338,~~280~~588.1647 3,~~338~~335,~~588~~882.4725 0809/01/2003 585000076 N/A 02/01/2013 N 3,~~335~~333,~~398~~057.5349 3,~~333~~330,~~057~~702.4985 0809/01/2003 585000077 N/A 01/01/2013 N 3,~~230~~227,~~732~~911.4540 3,~~227~~225,~~911~~075.4087 0809/01/2003 685000078 N/A 10/01/2012 N 3,~~124~~122,~~810~~302.3487 3,~~122~~119,~~302~~781.8767 0809/01/2003 585000079 N/A 04/01/2012 N 3,~~084~~082,~~972~~888.2507 3,~~082~~080,~~888~~791.07 0709/01/2003 685000080 N/A 01/01/2013 N 2,~~992~~990,~~647~~126.0431 2,~~990~~987,~~126~~592.3134 0809/01/2003 585000081 N/A 11/01/2012 N 2,~~975~~972,~~489~~714.0667 2,~~972~~969,~~714~~926.6755 0809/01/2003 685000082 N/A 11/01/2012 N 2,~~880~~878,~~733~~668.2214 2,~~878~~876,~~668~~591.1406 0809/01/2003 585000083 N/A 11/01/2007 N 2,~~851~~848,~~510~~851.3759 2,~~848~~846,~~851~~179.5964 0809/01/2003 585000084 N/A 04/01/2012 N 2,~~803~~802,~~733~~255.2874 2,~~802~~800,~~255~~768.7410 0809/01/2003 585000085 02/01/2013 02/01/2028 N 2,~~780~~777,~~793~~387.2328 2,~~777~~773,~~387~~962.2856 0809/01/2003 585000086 10/01/2012 10/01/2032 N 2,~~754~~752,~~608~~620.2076 2,~~752~~750,~~620~~621.7677 0809/01/2003 585000087 04/01/2012 04/01/2027 N 2,~~736~~733,~~455~~751.7237 2,~~733~~731,~~751~~028.3784 0809/01/2003 585000088 N/A 01/01/2013 N 2,~~703~~701,~~842~~475.44 2,~~701~~699,~~475~~096.4431 0809/01/2003 585000089 N/A 12/01/2012 N 2,~~673~~670,~~787~~290.6925 2,~~670~~666,~~290~~774.2534 0809/01/2003 685000090 N/A 01/01/2013 N 2,~~624~~622,~~810~~605.5639 2,~~622~~620,~~605~~388.3962 0809/01/2003 585000091 N/A 07/01/2009 N 2,~~625~~623,~~423~~589.8379 2,~~623~~621,~~589~~744.79 0809/01/2003 585000092 N/A 09/01/2011 N 2,~~410~~409,~~722~~205.3353 2,~~409~~407,~~205~~679.5319 0809/01/2003 685000093 N/A 05/01/2012 N 2,~~378~~377,~~522~~201.4892 2,~~377~~375,~~201~~872.9255 0809/01/2003 585000094 N/A 12/01/2007 N 2,~~317~~314,~~125~~771.1183 2,~~314~~312,~~771~~407.8367 0809/01/2003 585000095 N/A 07/01/2012 N 2,~~302~~300,~~484~~787.4876 2,~~300~~299,~~787~~081.7618 0809/01/2003 585000096 N/A 01/01/2018 N 2,200,000.00 2,200,000.00 0809/01/2003 585000097 N/A 11/01/2018 N 21,~~001~~995,~~395~~165.9666 1,~~995~~988,~~165~~900.6632 0809/01/2003 685000098 N/A 01/01/2013 N 1,~~580~~577,~~588~~531.5031 1,~~577~~574,~~531~~456.3185 0809/01/2003 585000099 N/A 01/01/2013 N 1,~~494~~493,~~000~~249.2829 1,~~493~~492,~~249~~493.2922 0708/01/2003 585000100 N/A 11/01/2012 N 1,~~439~~438,~~301~~120.6903 1,~~438~~436,~~120~~932.0301 0709/01/2003 585000101 04/01/2013 04/01/2023 N 1,~~416~~413,~~074~~229.7542 1,~~413~~410,~~229~~369.4210 0809/01/2003 585000102 N/A 12/01/2012 N 1,~~351~~350,~~575~~516.0080 1,~~350~~349,~~516~~452.8077 0709/01/2003 585000103 N/A 11/01/2012 N 1,~~237~~235,~~168~~695.4331 1,~~235~~234,~~695~~213.3175 0709/01/2003 685000104 N/A 11/01/2012 N ~~994,118.53~~ 993,259.30 08992,395.63 09/01/2003 585000001 N/A 12/07/2012 N 20,~~862~~844,~~488~~957.0382 20,~~844~~827,~~957~~335.8203 0708/07/2003 Totals 1,~~084~~083,~~694~~767,~~856~~014.0956 1,~~083~~082,~~767~~834,~~014~~241.5649 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 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 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 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 08/07/2003 970,409.27 970,409.27 B 685000007 7 0 08/01/2003 163,128.89 163,128.89 B 585000099 99 0 08/01/2003 10,798.58 10,798.58 B 585000001 105 0 08/07/2003 124,055.42 124,055.42 B Totals 4 1,268,392.16 1,268,392.16

Resolution Actual Outstanding Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO Code(2) Transfer Date Date Balance Advances Date Date 585000001 158,~~951~~817,~~443~~875.70 0.00 ~~585000017~~685000007 1629,~~338~~600,~~366.81 0.00 685000018 15,378,039.34 0.00 685000026 12,183,479.98 0.00 585000027 11,336,809.67 0.00 585000033 9,347,465.58 0.00 585000037 7,948,279.37 0.00 585000042 5,933,169.20 0.00 585000045 5,300,~~000.00 0.00 ~~585000062 4,128,985.26 0.00 585000074 3,347,975.96 0.00 585000079 3,084,972.25 0.00~~ 585000099 1,~~494~~493,~~000~~249.2829 0.00 ~~585000100 1,439,301.69 0.00 585000102 1,351,575.00 0.00 585000103 1,237,168.43 0.00~~ 585000001 20,~~862~~844,~~488~~957.0382 0.00 Totals ~~279~~210,~~663~~756,~~520~~082.5581 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by Delinquency Code: Total for Status Code = AB (154 loans) 1,~~521~~268,~~117~~392.9516 1,~~521~~268,~~117~~392.9516 ~~252~~210,~~102~~756,~~001~~082.2381 0.00 ~~Total for Status Code = B (2 loans) 178,892.80 178,892.80 27,561,519.32 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