Unassociated Document

			FREE WRITING PROSPECTUS
			FILED PURSUANT TO RULE 433
			REGISTRATION STATEMENT NO.: 333-165147-02

Copyright 2012 JPMorgan Chase & Co. – All rights reserved. J.P. Morgan Securities LLC (JPMS), member NYSE and SIPC. J.P. Morgan is the marketing name used by the specific legal entity or entities named in the attached materials. Clients should contact analysts and execute transactions through a JPMorgan Chase & Co. subsidiary or affiliate in their home jurisdiction unless governing law permits otherwise.

The depositor has filed a registration statement (including a prospectus) with the SEC for the offering to which this communication relates. Before you invest, you should read the prospectus in that registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing trust and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-400-7834 or emailing cmbs-prospectus@jpmorgan.com.

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the depositor. These materials are subject to change, completion or amendment from time to time. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. These Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. Neither JPMorgan nor any of its affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities.

THIS INFORMATION IS FURNISHED TO YOU SOLELY BY J.P. MORGAN AND NOT BY THE DEPOSITOR OR ANY OF ITS AFFILIATES (OTHER THAN J.P. MORGAN). J.P. MORGAN IS ACTING AS UNDERWRITER AND NOT ACTING AS AGENT FOR THE DEPOSITOR IN CONNECTION WITH THE PROPOSED TRANSACTION.

JPMCC 2012-C6 IO Analysis

Cash Flow Profile over Time - Composition by Bond Components

% of Total Present Value

4/19/2012

Class XA Components								Class XA Components Cumulative
								Cumulative	Cumulative	Cumulative	Cumulative	Cumulative
	XA	A1	A2	A3	ASB	AS	Total	A1	A2	A3	ASB	AS	Total
Total	100.00%	4.24%	16.41%	59.01%	12.56%	7.79%	100.00%	4.24%	16.41%	59.01%	12.56%	7.79%	100.00%

Year 1	16.22%	1.84%	3.88%	7.58%	1.91%	1.00%	16.22%	1.84%	3.88%	7.58%	1.91%	1.00%	16.22%
Year 2	15.13%	1.41%	3.71%	7.23%	1.82%	0.96%	15.13%	3.25%	7.59%	14.81%	3.74%	1.96%	31.35%
Year 3	14.02%	0.92%	3.54%	6.90%	1.74%	0.91%	14.02%	4.17%	11.13%	21.72%	5.48%	2.87%	45.37%
Year 4	12.59%	0.07%	3.36%	6.62%	1.67%	0.88%	12.59%	4.24%	14.49%	28.33%	7.15%	3.75%	57.96%
Year 5	10.43%	0.00%	1.92%	6.17%	1.54%	0.81%	10.43%	4.24%	16.41%	34.50%	8.69%	4.55%	68.39%
Year 6	7.72%	0.00%	0.00%	5.72%	1.27%	0.73%	7.72%	4.24%	16.41%	40.22%	9.96%	5.29%	76.11%
Year 7	7.18%	0.00%	0.00%	5.46%	1.02%	0.70%	7.18%	4.24%	16.41%	45.67%	10.98%	5.99%	83.29%
Year 8	6.71%	0.00%	0.00%	5.24%	0.79%	0.68%	6.71%	4.24%	16.41%	50.91%	11.77%	6.66%	90.00%
Year 9	6.00%	0.00%	0.00%	4.81%	0.56%	0.63%	6.00%	4.24%	16.41%	55.72%	12.33%	7.30%	95.99%
Year 10	4.01%	0.00%	0.00%	3.28%	0.23%	0.50%	4.01%	4.24%	16.41%	59.01%	12.56%	7.79%	100.00%

Notes:	(1)	IO Contribution Analysis Assumes Class XA is priced at T+300 under 100CPY pricing speed
	(2)	IO Contribution Analysis Assumes following pricing spots:
		7 Yr	1.356
		10 Yr	1.963

JPMCC 2012-C6 IO Analysis

Cash Flow Profile (Total)

% of Total Present Value

4/19/2012

XA Loan Components (Sorted by PCT of PV to XA)

Asset	Property	Balance	Net Coupon (%)	% of Total Deal	Total Interest to XA	Total Interest to XB	PV of Interest to XA*	PV of Interest to XB*	Pct of PV to XA	Pct of PV to XB
2	Arbor Place Mall	122,000,000	4.9726	10.76%	13,700,810	1,683,442	11,315,090	1,038,621	10.08%	8.66%
1	200 Public Square	127,000,000	4.6936	11.20%	12,104,365	939,910	10,014,778	579,058	8.92%	4.83%
5	Innisfree Hotel Portfolio	53,000,000	5.9146	4.67%	9,484,291	1,854,115	7,795,627	1,160,679	6.95%	9.68%
3	Northwoods Mall	73,000,000	4.9486	6.44%	8,042,949	939,976	6,647,461	585,740	5.92%	4.88%
6	The Summit Las Colinas	34,970,698	5.8636	3.08%	6,039,681	1,155,378	4,980,321	729,463	4.44%	6.08%
4	8080 & 9400 North Central Expressway	55,737,217	5.8626	4.92%	5,163,152	790,462	4,678,674	636,409	4.17%	5.31%
8	Interventure Industrial Portfolio	30,000,000	5.4476	2.65%	4,225,950	699,395	3,491,377	440,527	3.11%	3.67%
7	GTECH Center	34,500,000	4.9276	3.04%	3,989,786	471,400	3,282,480	287,821	2.92%	2.40%
16	21 SAC	23,000,000	5.6736	2.03%	3,727,811	692,808	3,065,404	429,576	2.73%	3.58%
10	Continental Executive Parke	27,688,515	5.2861	2.44%	3,718,780	582,439	3,064,485	360,651	2.73%	3.01%
15	Courtyard San Antonio Riverwalk	23,000,000	5.5016	2.03%	3,435,234	585,606	2,828,838	366,393	2.52%	3.06%
12	SunTrust Bank Portfolio III	25,000,000	5.2936	2.20%	3,396,032	513,144	2,818,099	327,338	2.51%	2.73%
9	Oak Ridge Office Portfolio	28,000,000	5.0976	2.47%	3,379,103	454,938	2,789,525	284,029	2.49%	2.37%
18	2200 West Loop	20,600,000	5.1716	1.82%	2,665,060	380,291	2,196,327	236,961	1.96%	1.98%
14	Peoria Crossing	24,131,000	4.6916	2.13%	2,404,940	194,625	1,978,353	116,932	1.76%	0.98%
11	Commons at Temecula	25,665,000	4.6126	2.26%	2,400,811	150,676	1,977,735	91,068	1.76%	0.76%
21	Berry Plastics Expansion	17,471,275	5.6866	1.54%	2,301,645	390,796	1,963,591	268,195	1.75%	2.24%
20	785 Market Street	20,000,000	4.9876	1.76%	2,362,222	296,335	1,946,085	181,919	1.73%	1.52%
13	Ace Hardware Headquarters	24,500,000	5.4616	2.16%	2,049,516	273,992	1,845,542	216,688	1.64%	1.81%
17	Southlake Corners	20,945,000	4.7616	1.85%	2,197,135	205,541	1,806,093	124,016	1.61%	1.03%
24	Centerplace of Greeley	15,665,448	5.3596	1.38%	2,165,043	343,548	1,787,001	215,872	1.59%	1.80%
29	21c Museum Hotel	13,781,381	5.5866	1.22%	2,077,103	371,664	1,713,998	232,105	1.53%	1.94%
19	Heritage Commons IV	20,357,916	5.8616	1.80%	1,890,945	290,285	1,711,472	232,996	1.52%	1.94%
26	One Jackson Place	14,900,000	5.3366	1.31%	2,055,581	331,123	1,693,324	205,075	1.51%	1.71%
30	Crosstown Plaza	13,470,351	5.4106	1.19%	1,921,921	314,385	1,583,623	196,700	1.41%	1.64%
34	Shadow Creek Business Center	12,000,000	5.5636	1.06%	1,850,221	330,429	1,522,258	204,830	1.36%	1.71%
23	Walgreens/CVS Portfolio Pool I	16,757,000	4.7736	1.48%	1,768,648	164,190	1,454,459	100,314	1.30%	0.84%
22	Town Square Plaza	16,815,000	4.6916	1.48%	1,675,814	135,619	1,378,559	81,480	1.23%	0.68%
28	One Park Ten Plaza	14,000,000	5.0446	1.23%	1,642,777	235,199	1,356,169	140,749	1.21%	1.17%
33	IPCC National Retail Portfolio A	12,140,000	5.0236	1.07%	1,489,992	194,443	1,224,949	118,947	1.09%	0.99%
27	Greenwich Center	14,475,000	4.6916	1.28%	1,439,303	112,876	1,184,600	68,679	1.06%	0.57%
31	Walgreens/CVS Portfolio Pool III	13,035,000	4.7736	1.15%	1,375,803	127,721	1,131,401	78,033	1.01%	0.65%
37	Ukiah Crossroads	10,300,000	5.1916	0.91%	1,312,340	189,480	1,082,595	118,374	0.96%	0.99%
38	IPCC National Retail Portfolio B	10,260,000	5.0236	0.90%	1,259,252	164,331	1,035,254	100,527	0.92%	0.84%
42	317 6th Avenue	7,700,000	5.7236	0.68%	1,234,708	231,750	1,018,134	144,743	0.91%	1.21%
32	Summit Point	12,463,665	5.7136	1.10%	1,124,972	165,150	1,016,160	131,861	0.91%	1.10%
41	Urban Outfitters Walnut Creek	8,260,000	5.3246	0.73%	1,178,184	218,700	968,615	127,682	0.86%	1.06%
43	Mission Valley Plaza	7,300,000	5.5786	0.64%	1,130,437	198,770	930,529	124,385	0.83%	1.04%
36	Home Depot Plaza	10,750,000	4.6916	0.95%	1,071,365	86,703	881,327	52,091	0.79%	0.43%
35	1900 Charles Bryan	10,992,858	5.6996	0.97%	972,008	141,359	879,358	113,324	0.78%	0.94%
45	Country Club Corners	7,000,000	5.5086	0.62%	1,050,799	208,637	864,949	123,162	0.77%	1.03%
25	Hilton Suites Anaheim	14,969,758	5.8036	1.32%	901,003	131,076	844,277	113,740	0.75%	0.95%
40	Walgreens/CVS Portfolio Pool II	9,395,000	4.7736	0.83%	991,612	92,055	815,459	56,242	0.73%	0.47%
39	Woodland West Marketplace	10,190,701	5.4636	0.90%	853,328	114,191	768,399	90,308	0.68%	0.75%
47	Palm Ridge MHC	5,775,000	5.6236	0.51%	915,270	167,161	752,810	103,637	0.67%	0.86%
44	Turfway Commons	7,150,000	4.9236	0.63%	828,618	94,867	681,607	58,528	0.61%	0.49%
46	Courtyard Burlington Taft Corners	6,600,000	5.9376	0.58%	677,968	108,993	608,872	85,681	0.54%	0.71%
48	Huntington Club Apartments	4,094,160	5.2996	0.36%	534,485	82,005	441,995	51,635	0.39%	0.43%
49	Extra Space Storage	3,143,466	5.6836	0.28%	511,242	95,315	420,415	59,114	0.37%	0.49%
49	Totals/WA	1,133,950,409	5.2052	100.00%	134,690,013	18,697,292	112,238,449	11,992,897	100.00%	100.00%

* Full proceeds including accrued interest

	Notes:	(1)	IO Contribution Analysis Assumes Class XA is priced at T+300 under 100CPY pricing speed
		(2)	IO Contribution Analysis Assumes following pricing spots:
			7 Yr	1.356
			10 Yr	1.963