EXHIBIT 99.1
JPMCC 2003-CIBC7
MULTIFAMILY AND MANUFACTURED HOUSING LOANS
- ------------------------------------------------------------------------------------------------------------------------------------
Signifies a loan with multiple properties
Signifies cross-collateralized loans (including Loan Sequence #'s 8, 12, 15, 16, 17)
------------------------ ------------------------------------
# Loans: 58 Total: 460,842,744
------------------------ ------------------------------------
No. of
Seq # Loan/Prop. Props Originator Property Name Address
- ------------------------------------------------------------------------------------------------------------------------------
1 Loan 5 JPMCB Hometown MHP Portfolio Various
2 Property 1 JPMCB 1114-Pine Lakes Ranch 10201 Riverdale Rd
3 Property 1 JPMCB 1010-Avon 2600 W Auburn Rd
4 Property 1 JPMCB 1025-Chestnut Creek (Timber Height) 1168 Oak Rd
5 Property 1 JPMCB 1243-Denali Park 3405 South Tomahawk
6 Property 1 JPMCB 1079-Lakeland Junction 202 E Griffin Rd
7 Loan 1 JPMCB Colony Cove 7520 US 301 North
8 Loan 3 JPMCB Brown Noltemeyer Apartments 1 Various
9 Property 1 JPMCB University Park Apartments 2207 James Pirtle Court
10 Property 1 JPMCB Cedar Spring Apartments 9000 Sprucedale Way
11 Property 1 JPMCB Tymberwood Trace Apartments 7500 Beechview Way
12 Loan 2 JPMCB Brown Noltemeyer Apartments 2 Various
13 Property 1 JPMCB Chatsworth Park Apartments 111 N. Ewing Avenue
14 Property 1 JPMCB Eagles Eyrie Apartments 2424 Eagles Eyrie Court
15 Property 1 JPMCB Partridge Meadows Apartments 8102 Four Winds Drive
16 Property 1 JPMCB Boulder Creek Apartments 10400 Pavilion Way
17 Property 1 JPMCB Devonshire Apartments 8301 Doncaster Way
18 Loan 1 CIBC 554 Third Avenue 554 Third Avenue
19 Loan 2 CIBC Versailles and Dana Point Apartments Various
20 Property 1 CIBC Versailles Apartments 4900 Pear Ridge Drive
21 Property 1 CIBC Dana Point Apartments 18800 Lina Street
22 Loan 2 JPMCB The Villagio and Palm Court Apartments Various
23 Property 1 JPMCB Villagio Apartments 7900 Locke Lee Lane
24 Property 1 JPMCB Palm Court Apartments 801 Country Place Drive
25 Loan 1 JPMCB River Landing Apts 200 Harbour Blvd
26 Loan 1 JPMCB University Gardens 400 Putnam Drive
27 Loan 1 JPMCB Vernon Woods Apartments 180 Pearsall Drive
28 Loan 1 CIBC Lakeside Villas 8555 Laurens Lane
29 Loan 1 JPMCB County View MHP 109 Holland Drive
30 Loan 1 JPMCB Hillview Woods Apartments 4800 Birch Tree Lane
31 Loan 1 CIBC Silver Manor Apartments 81 Secatogue Avenue
32 Loan 1 JPMCB The Fairways at Moore Apts. 800 SW 19th Street
33 Loan 2 CIBC Fleetwood Apartments Portfolio Various
34 Property 1 CIBC August Apartments 2147 O Street NW
35 Property 1 CIBC Randall Court Apartments 6090 Terry Road
36 Loan 1 CIBC Chateaux Dijon Apartments 5331 Beverly Hill Street
37 Loan 1 JPMCB Stonegate Manor 1 Stonegate Drive
38 Loan 1 JPMCB 440 E. 79th Street 440 E. 79th Street
39 Loan 1 JPMCB Village Meadows 1160 McCord Road
40 Loan 1 CIBC Whitewood Apartments 9417 Trivue Circle
41 Loan 1 JPMCB Friendly Village of Lockport 6035 Transit Road
42 Loan 1 CIBC Pebblewalk Apartments 8500 Broadway Boulevard
43 Loan 1 CIBC Heatherstone Apartments 18950 Marsh Lane
44 Loan 1 JPMCB Pine Acres Mobile Home Park 1881 Route 37 West
45 Loan 1 JPMCB Cascade Crest Apartments 39551 Dubarko Road
46 Loan 1 JPMCB Olde Towne Village Apartments 790 Irving Drive
47 Loan 1 JPMCB Valley Grove Apartments 722 Valley Street
48 Loan 1 JPMCB Country Wood Apartments 791 Bateswood
49 Loan 1 CIBC Papago Vista Apartments 5312 East Taylor Street
50 Loan 1 JPMCB Indian Bridge Apartments 21165 Great Mills Road
51 Loan 1 JPMCB Inlet Oaks Village MHC Highway 17
52 Loan 1 JPMCB Park Rodeo 149-185 S Rodeo Drive
53 Loan 1 JPMCB River Trails Apartments 849 - 869 River Trail Court
54 Loan 1 CIBC Georgian Court Apartments 2400-2410 Oneida Street
55 Loan 1 CIBC Colonial Manor Apartments 8021 Black River Road
56 Loan 1 CIBC La Jolla Apartments 65 South 1st West
57 Loan 1 JPMCB Westport Gardens Apartments 1239 Westlynne Way
58 Loan 1 JPMCB The Forum Apartments 950 Appian Way
59 Loan 2 CIBC Brookside and Babcock Mobile Home Park Portfolio Various
60 Property 1 CIBC Brookside Mobile Home Park 1691 Carlberg Road
61 Property 1 CIBC Babcock Mobile Home Park 5066, 5070 and 5100 Clinton Street
62 Loan 1 JPMCB Bonaventure Mobile Home Park 19401 N. 7th Street
63 Loan 1 JPMCB Evergreen Court Apartments 813 Eastern Blvd
64 Loan 1 JPMCB Villa Estates MHP 6363 Grover Street
65 Loan 1 JPMCB Villa Vista Apartments 10632 & 10642 Knott Avenue
66 Loan 1 JPMCB Tustin Gardens Apartments 130-160 Nisson Road
67 Loan 1 JPMCB Sahara Mobile Home Park 1517 N. Newhope Avenue
68 Loan 1 JPMCB Bear Creek Villas 2881 Bear Street
69 Loan 1 JPMCB Greenview Village Apts 45770 Church Drive
70 Loan 1 JPMCB Carefree Park Estates 2520 Union Road
71 Loan 1 JPMCB Mercy Apartments 1720 South 29th street
72 Loan 1 JPMCB 148 Peck Apartments 148 S. Peck Drive
73 Loan 1 JPMCB Candlewood Apartments 7182-7242 Fenway Drive
74 Loan 1 JPMCB Whitebridge Apartments 4002-4008 Whitebridge Drive
75 Loan 1 JPMCB Moser & Garrett Gardens Apartments 2015 N. Garrett Ave. & 2315 Moser Ave.
76 Loan 1 JPMCB Mill Creek Manor Apartments 1600 Mill Creek Road
(TABLE CONTINED)
JPMCC 2003-CIBC7
MULTIFAMILY AND MANUFACTURED HOUSING LOANS
Seq # City State Zip Code County Property Type
- ----------------------------------------------------------------------------------------------------------
1 Various Various Various Various Manufactured Housing
2 Thornton CO 80229 Adams Manufactured Housing
3 Rochester Hills MI 48309 Oakland Manufactured Housing
4 Davison MI 48423 Genesee Manufactured Housing
5 Apache Jct AZ 85219 Pinal Manufactured Housing
6 Lakeland FL 33805 Polk Manufactured Housing
7 Ellenton FL 34222 Manatee Manufactured Housing
8 Louisville KY Various Jefferson Multifamily
9 Louisville KY 40217 Jefferson Multifamily
10 Louisville KY 40291 Jefferson Multifamily
11 Louisville KY 40219 Jefferson Multifamily
12 Louisville KY 40206 Jefferson Multifamily
13 Louisville KY 40206 Jefferson Multifamily
14 Louisville KY 40206 Jefferson Multifamily
15 Louisville KY 40222 Jefferson Multifamily
16 Louisville KY 40299 Jefferson Multifamily
17 Louisville KY 40222 Jefferson Multifamily
18 New York NY 10016 New York Multifamily
19 Dallas TX 75287 Various Multifamily
20 Dallas TX 75287 Collin Multifamily
21 Dallas TX 75287 Denton Multifamily
22 Houston TX Various Various Multifamily
23 Houston TX 77063 Harris Multifamily
24 Houston TX 77079 Harris Multifamily
25 Myrtle Beach SC 29579 Horry Multifamily
26 Tallahasse FL 32301 Leon Multifamily
27 Mount Vernon NY 10552 Westchester Multifamily
28 San Antonio TX 78218 Bexar Multifamily
29 Virginia Beach VA 23462 Virginia Beach Manufactured Housing
30 Louisville KY 40229 Jefferson Multifamily
31 Farmingdale NY 11735 Nassau Multifamily
32 Moore OK 73160 Cleveland Multifamily
33 Various Various Various Various Multifamily
34 Washington DC 20037 District of Columbia Multifamily
35 Jacksonville FL 32216 Duval Multifamily
36 Houston TX 77056 Harris Multifamily
37 North Windham CT 06256 Windham Manufactured Housing
38 New York NY 10021 New York Multifamily
39 Holland OH 43528 Lucas Multifamily
40 Twinsburg OH 44087 Summit Multifamily
41 Lockport NY 14094 Niagara Manufactured Housing
42 Houston TX 77061 Harris Multifamily
43 Dallas TX 75287 Denton Multifamily
44 Toms River NJ 08757 Ocean Manufactured Housing
45 Sandy OR 97055 Clackamas Multifamily
46 Clarksville IN 47129 Clark Multifamily
47 Manchester NH 03060 Hillsborough Multifamily
48 Houston TX 77079 Harris Multifamily
49 Phoenix AZ 85008 Maricopa Multifamily
50 Lexington Park MD 20653 St. Mary's Multifamily
51 Murrells Inlet SC 29576 Horry Manufactured Housing
52 Beverly Hills CA 90212 Los Angeles Multifamily
53 St. Louis MO 63137 St. Louis Multifamily
54 Utica NY 13501 Oneida Multifamily
55 LeRay NY 13601 Jefferson Multifamily
56 Rexburg ID 83440 Madison Multifamily
57 Louisville KY 40222 Jefferson Multifamily
58 Mt. Pleasant MI 48858 Isabella Multifamily
59 Various NY Various Various Manufactured Housing
60 Carroll NY 14701 Chautauqua Manufactured Housing
61 Batavia NY 14020 Genesee Manufactured Housing
62 Phoenix AZ 85024 Maricopa Manufactured Housing
63 Clarksville IN 47129 Clark Multifamily
64 Omaha NE 68106 Douglas Manufactured Housing
65 Stanton CA 90680 Orange Multifamily
66 Tustin CA 92780 Orange Multifamily
67 Santa Ana CA 92703 Orange Manufactured Housing
68 Costa Mesa CA 92626 Orange Multifamily
69 Great Mills MD 20634 St. Mary's Multifamily
70 Cheektowaga NY 14227 Erie Manufactured Housing
71 Milwaukee WI 53215 Milwaukee Multifamily
72 Beverly Hills CA 90212 Los Angeles Multifamily
73 Westminster CA 92683 Orange Multifamily
74 Winterville NC 28590 Pitt Multifamily
75 Dallas TX 75206 Dallas Multifamily
76 Jacksonville FL 32211 Duval Multifamily
(TABLE CONTINED)
JPMCC 2003-CIBC7
MULTIFAMILY AND MANUFACTURED HOUSING LOANS
No. of Avg. No. of
Studio Studio 1-BR
Seq # Property SubType Total SF/Units Cutoff Balance Rent Rent Units
- ------------------------------------------------------------------------------------------------------
1 Manufactured Housing 1,953 63,376,120 - - -
2 Manufactured Housing 762 29,600,000 - - -
3 Manufactured Housing 617 23,709,593 - - -
4 Manufactured Housing 221 4,158,818 - - -
5 Manufactured Housing 162 2,890,191 - - -
6 Manufactured Housing 191 3,017,518 - - -
7 Manufactured Housing 2,210 50,000,000 - - -
8 Garden 534 9,900,000 - - -
9 Garden 224 4,960,000 32 452 32
10 Garden 150 2,790,000 - - 94
11 Garden 160 2,150,000 112 399 32
12 Garden 233 3,850,000 - - -
13 Garden 153 2,097,500 - - 33
14 Garden 80 1,752,500 - - -
15 Garden 502 11,450,000 22 701 240
16 Garden 402 8,700,000 - - 232
17 Garden 416 7,700,000 - - 288
18 Mid/High Rise 126 37,000,000 48 2,900 78
19 Garden 652 25,420,260 - - -
20 Garden 388 15,918,754 - - 312
21 Garden 264 9,501,506 - - 176
22 Garden 626 24,700,000 - - -
23 Garden 330 13,150,000 - - 174
24 Garden 296 11,550,000 - - 48
25 Garden 340 15,000,000 - - 53
26 Garden 608 13,484,304 576 275 32
27 Co-Op 353 10,989,277 93 875 162
28 Garden 292 10,976,810 - - 188
29 Manufactured Housing 462 10,450,000 - - -
30 Garden 256 6,977,338 - - 32
31 Garden 49 6,400,000 - - -
32 Garden 336 6,385,632 - - 64
33 Low-Rise 182 6,192,113 - - -
34 Low-Rise 47 2,896,311 7 798 40
35 Low-Rise 135 3,295,802 41 384 85
36 Garden 285 6,014,215 - - 106
37 Manufactured Housing 309 6,000,000 - - -
38 Co-Op 235 5,994,680 73 1,503 114
39 Garden 168 5,991,931 22 327 74
40 Garden 128 5,850,000 - - 24
41 Manufactured Housing 455 5,000,000 - - -
42 Garden 228 4,900,000 64 405 80
43 Garden 152 4,725,880 - - 104
44 Manufactured Housing 248 4,675,000 - - -
45 Garden 78 4,481,204 - - 12
46 Garden 156 4,354,326 - - 84
47 Garden 96 4,196,257 4 565 44
48 Garden 96 4,160,000 - - 14
49 Garden 136 4,096,167 - - 80
50 Garden 112 3,996,597 - - 112
51 Manufactured Housing 176 3,675,000 - - -
52 Garden 19 3,388,665 2 2,000 5
53 Garden 127 3,311,754 - - 73
54 Garden 129 3,251,712 71 361 36
55 Garden 71 1,988,930 - - 12
56 Low-Rise 52 3,100,000 - - -
57 Garden 70 3,088,715 - - 8
58 Garden 144 2,992,155 - - 103
59 Manufactured Housing 151 2,922,259 - - -
60 Manufactured Housing 78 1,348,735 - - -
61 Manufactured Housing 73 1,573,524 - - -
62 Manufactured Housing 281 2,800,000 - - -
63 Garden 125 2,596,904 - - 70
64 Manufactured Housing 138 2,510,284 - - -
65 Garden 37 2,427,765 - - 8
66 Garden 31 2,254,473 - - 5
67 Manufactured Housing 89 2,021,006 - - -
68 Garden 40 2,000,664 1 880 39
69 Garden 65 1,997,497 - - 65
70 Manufactured Housing 158 1,995,395 - - -
71 Mid/High Rise 106 1,897,669 9 414 97
72 Garden 8 1,794,747 - - 7
73 Garden 40 1,614,772 - - 20
74 Garden 62 1,376,632 - - -
75 Garden 130 1,267,019 - - 62
76 Garden 45 1,180,615 - - -
(TABLE CONTINED)
JPMCC 2003-CIBC7
MULTIFAMILY AND MANUFACTURED HOUSING LOANS
No. of Avg. No. of Avg. No. of Avg. Utilities
Avg. 1-BR 2-BR 2-BR 3-BR 3-BR 4-BR 4-BR Pad Tenant Elevator
Seq # Rent Units Rent Units Rent Units Rent Rent Pays Present
-----------------------------------------------------------------------------------------------------------------------------------
1 - - - - - - -
2 - - - - - - - 474 NAP NAP
3 - - - - - - - 338 NAP NAP
4 - - - - - - - 209 NAP NAP
5 - - - - - - - 414 NAP NAP
6 - - - - - - - 271 NAP NAP
7 - - - - - - - 456 NAP NAP
8 - - - - - - -
9 441 120 532 40 632 - - 0 Electric No
10 464 48 595 8 670 - - 0 Electric No
11 414 16 483 - - - - 0 Electric No
12 - - - - - - -
13 335 40 370 80 500 - - 0 Electric No
14 - 8 555 44 565 - - 0 Electric No
15 509 216 569 - - - - 0 Electric No
16 500 142 558 28 691 - - 0 Electric No
17 445 112 558 16 706 - - 0 Electric No
18 3,350 - - - - - - 0 Electric Yes
19 - - - - - - -
20 722 72 911 - - - - 0 Electric, Water No
21 689 88 859 - - - - 0 Electric, Water No
22 - - - - - - -
23 599 114 741 15 1,175 - - 0 Electric, Water No
24 595 72 355 96 813 - - 0 Electric, Water No
25 548 147 615 140 765 - - 0 Electric, Water No
26 350 - - - - - - 0 No
27 950 95 1,218 3 1,350 - - 0 Yes
28 691 64 910 31 962 - - 0 No
29 - - - - - - - 325 NAP NAP
30 420 96 463 128 575 - - 0 Electric No
31 - 49 1,599 - - - - 0 Electric, Gas No
32 489 224 639 48 547 - - 0 Electric, Water No
33 - - - - - - -
34 939 - - - - - - 0 No
35 479 9 622 - - - - 0 Electric No
36 553 169 738 7 900 3 1,192 0 Water No
37 - - - - - - - 305 NAP NAP
38 1,997 43 3,361 5 1,308 - - 0 Electric Yes
39 414 72 551 - - - - 0 No
40 650 104 765 - - - - 0 No
41 - - - - - - - 310 NAP NAP
42 425 84 555 - - - - 0 Electric No
43 639 48 809 - - - - 0 Electric, Water No
44 - - - - - - - 298 NAP NAP
45 615 54 681 12 820 - - 0 No
46 468 72 570 - - - - 0 Electric No
47 695 48 772 - - - - 0 Electric No
48 624 52 769 30 893 - - 0 Electric No
49 566 56 662 - - - - 0 Electric No
50 648 - - - - - - 0 Electric No
51 - - - - - - - 245 NAP NAP
52 2,600 11 3,198 1 3,700 - - 0 No
53 413 54 480 - - - - 0 Electric, Water No
54 582 19 854 3 895 - - 0 Yes
55 457 59 496 - - - - 0 Electric, Gas, Water No
56 - - - 52 1,275 - - 0 No
57 525 44 325 18 748 - - 0 Electric No
58 538 41 604 - - - - 0 No
59 - - - - - - -
60 - - - - - - - 250 NAP NAP
61 - - - - - - - 319 NAP NAP
62 - - - - - - - 138 NAP NAP
63 414 23 526 - - - - 0 No
64 - - - - - - - 273 NAP NAP
65 865 29 998 - - - - 0 Electric No
66 864 25 1,103 1 1,375 - - 0 Electric No
67 - - - - - - - 444 NAP NAP
68 1,290 - - - - - - 0 Electric No
69 653 - - - - - - 0 Electric No
70 - - - - - - - 320 NAP NAP
71 516 - - - - - - 0 Yes
72 2,295 1 3,135 - - - - 0 No
73 878 20 1,172 - - - - 0 Electric No
74 - 62 398 - - - - 0 No
75 519 66 456 2 388 - - 0 Electric No
76 - 45 466 - - - - 0 Water No