Unassociated Document

ANNEX A-1


																					Original		Current						Net
								Number of	Property	Property		Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage
Loan #	Seller	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype	Year Built	Renovated	Units	Measure	Occupancy %	Date	Value ($)	Date	LTV %	Balance ($)	per Unit ($)	Balance ($)	per Unit ($)	Pool Balance	Loan	Borrower	Rate %	Fee %	Rate %	Accrual Type
1	JPMCB	Palazzo Westwood Village	1060 Glendon Avenue	Los Angeles	CA	90024	Los Angeles	1	Multifamily	Mixed Use	2008		350	Units	93.4%	03/31/12	255,700,000	05/07/12	60.6%	155,000,000	442,857	155,000,000	442,857	12.0%	No		4.80677	0.10710	4.69967	Actual/360
2	JPMCB	theWit Hotel	201 North State Street	Chicago	IL	60601	Cook	1	Hotel	Full Service	2009	2012	310	Rooms	79.3%	03/31/12	140,100,000	04/05/12	62.5%	87,560,000	282,452	87,560,000	282,452	6.8%	No		4.90000	0.10710	4.79290	Actual/360
3	JPMCB	100 West Putnam	100 West Putnam Avenue	Greenwich	CT	06830	Fairfield	1	Office	Suburban	1970	2008	155,504	Square Feet	83.4%	03/31/12	143,700,000	04/13/12	55.7%	80,000,000	514	80,000,000	514	6.2%	No		4.94520	0.10710	4.83810	Actual/360
4	JPMCB	Jefferson Mall	4801 Outer Loop	Louisville	KY	40219	Jefferson	1	Retail	Anchored	1978	2003	281,020	Square Feet	96.5%	04/11/12	101,700,000	04/13/12	70.0%	71,190,000	253	71,190,000	253	5.5%	No	Group 1	4.75000	0.10710	4.64290	Actual/360
5	JPMCB	Southpark Mall	230 Southpark Circle	Colonial Heights	VA	23834	Colonial Heights City	1	Retail	Anchored	1989	2007	397,596	Square Feet	97.7%	04/10/12	103,000,000	04/11/12	65.0%	67,000,000	169	67,000,000	169	5.2%	No	Group 1	4.84500	0.10710	4.73790	Actual/360
6	CIBX	Lincoln Park Retail	2100 North Elston Avenue	Chicago	IL	60614	Cook	1	Retail	Anchored	2004		178,704	Square Feet	100.0%	04/30/12	89,100,000	04/01/12	75.0%	66,800,000	374	66,800,000	374	5.2%	No		4.63000	0.10710	4.52290	Actual/360
7	CIBX	The Court at Oxford Valley	450 Commerce Boulevard	Fairless Hills	PA	19030	Bucks	1	Retail	Anchored	1996		456,903	Square Feet	88.6%	01/31/12	82,800,000	04/13/12	72.5%	60,000,000	131	60,000,000	131	4.7%	No		5.56000	0.10710	5.45290	Actual/360
8	CIBX	55 John Street	55 John Street	New York	NY	10038	New York	1	Multifamily	Student Housing	1912	2007	520	Beds	100.0%	06/01/12	95,000,000	04/15/12	54.7%	53,000,000	101,923	51,984,497	99,970	4.0%	No		5.70000	0.10710	5.59290	Actual/360
9	CIBX	Centre Market Building	1100 Raymond Boulevard	Newark	NJ	07102	Essex	1	Office	CBD	1922	1995, 2003	379,944	Square Feet	97.0%	05/01/12	78,100,000	04/18/12	61.0%	50,000,000	132	47,609,535	125	3.7%	No		6.18000	0.10710	6.07290	Actual/360
10	CIBX	The Illini Tower	409 East Chalmers Street	Champaign	IL	61820	Champaign	1	Multifamily	Student Housing	1967	2010	725	Beds	97.0%	04/30/12	63,650,000	05/12/11	58.9%	38,000,000	52,414	37,464,191	51,675	2.9%	No		5.92000	0.10710	5.81290	Actual/360
11	JPMCB	Residence Inn Palo Alto	4460 El Camino Real	Los Altos	CA	94022	Santa Clara	1	Hotel	Extended Stay	2001	2007	156	Rooms	75.6%	03/31/12	52,900,000	03/27/12	66.2%	35,000,000	224,359	35,000,000	224,359	2.7%	No		5.24900	0.03710	5.21190	Actual/360
12	CIBX	Doubletree by Hilton JFK Airport	135-30 140th Street	Jamaica	NY	11436	Queens	1	Hotel	Full Service	1971	2006	385	Rooms	84.0%	03/31/12	54,100,000	04/11/12	63.6%	35,000,000	90,909	34,400,590	89,352	2.7%	No		5.31000	0.10710	5.20290	Actual/360
13	CIBX	Bridgedale Commercial Property	24-02 49th Avenue	Long Island City	NY	11101	Queens	1	Industrial	Flex	1928	1999	640,000	Square Feet	100.0%	05/01/12	92,500,000	05/04/12	34.6%	32,000,000	50	32,000,000	50	2.5%	No	Group 2	4.78000	0.10710	4.67290	Actual/360
14	CIBX	Slate Portfolio	Various	Various	Various	Various	Various	5	Retail	Anchored	Various	Various	702,654	Square Feet	97.3%	03/31/12	40,160,000	Various	71.0%	28,900,000	41	28,533,456	41	2.2%	No		5.80000	0.10710	5.69290	Actual/360
14.01	CIBX	Buckeye Plaza	11301 Buckeye Road	Cleveland	OH	44104	Cuyahoga	1	Retail	Anchored	1989		116,905	Square Feet	100.0%	03/31/12	10,750,000	04/12/12		9,000,000		8,885,851		0.7%
14.02	CIBX	Field Club Commons	3300-3350 Wilmington Road	New Castle	PA	16105	Lawrence	1	Retail	Anchored	1972	1997	145,153	Square Feet	97.4%	03/31/12	8,150,000	04/16/12		6,000,000		5,923,901		0.5%
14.03	CIBX	Springboro Plaza	625-725 West Central Avenue	Springboro	OH	45066	Warren	1	Retail	Anchored	1992		154,035	Square Feet	100.0%	03/31/12	8,290,000	04/04/12		5,800,000		5,726,438		0.4%
14.04	CIBX	Kennywood Shops	1200-1804 Hoffman Boulevard	West Mifflin	PA	15122	Allegheny	1	Retail	Anchored	1974	1996	197,860	Square Feet	97.1%	03/31/12	7,200,000	04/12/12		5,300,000		5,232,779		0.4%
14.05	CIBX	Pinewood Center	1024 South Smithville Road	Dayton	OH	45403	Montgomery	1	Retail	Anchored	1978		88,701	Square Feet	89.2%	03/31/12	5,770,000	02/29/12		2,800,000		2,764,487		0.2%
15	CIBX	Brooklyn Renaissance	335 Adams Street	Brooklyn	NY	11201	Kings	1	Office	CBD	1998		110,866	Square Feet	100.0%	03/31/12	47,000,000	04/12/12	59.6%	28,000,000	253	28,000,000	253	2.2%	No		5.35000	0.10710	5.24290	Actual/360
16	CIBX	Plaza Centro	200 Rafael Cordero Avenue	Caguas	PR	00725	Caguas	1	Retail	Anchored	1987		283,446	Square Feet	100.0%	03/31/12	39,000,000	04/18/12	70.7%	28,000,000	99	27,587,558	97	2.1%	No		6.25000	0.10710	6.14290	Actual/360
17	CIBX	One Upland Road	One Upland Road	Norwood	MA	02062	Norfolk	1	Industrial	Flex	1969	2007	222,163	Square Feet	100.0%	06/01/12	35,600,000	04/10/12	68.1%	24,870,000	112	24,232,340	109	1.9%	No		7.39000	0.10710	7.28290	Actual/360
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro	Various	Greensboro	NC	27409	Guilford	2	Hotel	Various	Various		240	Rooms	76.0%	03/31/12	39,300,000	04/09/12	58.9%	23,500,000	97,917	23,143,985	96,433	1.8%	No	Group 3	5.49000	0.10710	5.38290	Actual/360
18.01	CIBX	Courtyard by Marriott - Greensboro	7811 National Service road	Greensboro	NC	27409	Guilford	1	Hotel	Full Service	2009		124	Rooms	71.0%	03/31/12	19,600,000	04/09/12		11,812,500		11,633,546		0.9%
18.02	CIBX	Residence Inn - Greensboro	7616 Thorndike Road	Greensboro	NC	27409	Guilford	1	Hotel	Limited Service	2007		116	Rooms	81.3%	03/31/12	19,700,000	04/09/12		11,687,500		11,510,439		0.9%
19	CIBX	Bentonville Plaza	609 Southwest 8th Street	Bentonville	AR	72712	Benton	1	Office	Suburban	2004		242,250	Square Feet	92.1%	05/04/12	40,000,000	04/20/12	54.5%	22,000,000	91	21,784,131	90	1.7%	No	Group 2	5.77000	0.10710	5.66290	Actual/360
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA	One Bigelow Square	Pittsburgh	PA	15219	Allegheny	1	Hotel	Full Service	1950	2010	308	Rooms	69.6%	03/01/12	45,000,000	05/01/12	45.4%	20,750,000	67,370	20,411,325	66,271	1.6%	No		5.60000	0.10710	5.49290	Actual/360
21	CIBX	Dunning Farms Shopping Center	88 Dunning Road	Middletown	NY	10940	Orange	1	Retail	Anchored	1989	1992	358,287	Square Feet	100.0%	04/01/12	33,800,000	04/15/12	55.5%	19,000,000	53	18,745,887	52	1.5%	No		5.94000	0.10710	5.83290	Actual/360
22	CIBX	Long Leaf Mall	4310 Shipyard Boulevard	Wilmington	NC	28403	New Hanover	1	Retail	Anchored	1973	2009	262,256	Square Feet	97.3%	05/01/12	23,800,000	04/01/12	62.3%	15,000,000	57	14,826,297	57	1.2%	No		6.21000	0.10710	6.10290	Actual/360
23	CIBX	20 & 25 Waterway	20 and 25 Waterway Avenue and 1599 Lake Robbins Drive	The Woodlands	TX	77380	Montgomery	1	Retail	Unanchored	2005, 2007 and 2009		49,972	Square Feet	100.0%	04/24/12	20,470,000	03/13/12	70.6%	14,450,000	289	14,450,000	289	1.1%	No		4.79000	0.10710	4.68290	Actual/360
24	CIBX	Zamagias Retail Portfolio	Various	Various	PA	Various	Various	4	Retail	Anchored	Various	Various	389,998	Square Feet	97.8%	12/31/11	23,550,000	Various	59.6%	14,350,000	37	14,031,196	36	1.1%	No		5.66000	0.10710	5.55290	Actual/360
24.01	CIBX	Millbrook Plaza	5 Millbrook Plaza	Mill Hall	PA	17751	Clinton	1	Retail	Anchored	1991		162,710	Square Feet	98.0%	12/31/11	8,500,000	06/01/11		5,300,000		5,182,253		0.4%
24.02	CIBX	Shaler Plaza	880 Butler Street	Pittsburgh	PA	15223	Allegheny	1	Retail	Anchored	1962	1989	143,799	Square Feet	97.4%	12/31/11	7,500,000	05/27/11		4,400,000		4,302,248		0.3%
24.03	CIBX	Murrysview Shops	5030 William Penn Highway	Monroeville	PA	15146	Allegheny	1	Retail	Anchored	1979		62,679	Square Feet	97.6%	12/31/11	5,000,000	05/27/11		3,100,000		3,031,129		0.2%
24.04	CIBX	Crafton Shoppes	47 Walsh Road	Crafton	PA	15205	Allegheny	1	Retail	Anchored	1966		20,810	Square Feet	100.0%	12/31/11	2,550,000	05/27/11		1,550,000		1,515,565		0.1%
25	JPMCB	Miami Gardens	9540 Kempwood Drive	Houston	TX	77080	Harris	1	Multifamily	Garden	1969	2011	442	Units	93.0%	04/12/12	18,820,000	04/25/12	73.0%	13,740,000	31,086	13,740,000	31,086	1.1%	No		4.85000	0.06710	4.78290	Actual/360
26	JPMCB	1700 Palm Beach Lakes Boulevard	1700 Palm Beach Lakes Boulevard	West Palm Beach	FL	33401	Palm Beach	1	Office	CBD	1987		113,684	Square Feet	89.5%	04/04/12	18,500,000	02/08/12	74.1%	13,725,000	121	13,710,931	121	1.1%	No		5.15200	0.06710	5.08490	Actual/360
27	JPMCB	Two and Five Governor Park	6310 Greenwich Drive and 5060 Shoreham Place	San Diego	CA	92122	San Diego	1	Office	CBD	1985, 1989		75,944	Square Feet	100.0%	04/01/12	17,400,000	05/08/12	74.7%	13,000,000	171	13,000,000	171	1.0%	No		4.78000	0.14710	4.63290	Actual/360
28	JPMCB	Guardian Self Storage	Various	Various	PA	Various	Allegheny	2	Self Storage	Self Storage	2003		1,351	Units	93.1%	02/29/12	18,150,000	03/22/12	68.8%	12,500,000	9,252	12,481,089	9,238	1.0%	No		5.09900	0.14710	4.95190	Actual/360
28.01	JPMCB	Washington Pike	1599 Washington Pike	Bridgeville	PA	15017	Allegheny	1	Self Storage	Self Storage	2003		737	Units	93.5%	02/29/12	9,950,000	03/22/12		6,852,617		6,842,250		0.5%
28.02	JPMCB	Old Freeport	1390 Old Freeport Road	Pittsburgh	PA	15238	Allegheny	1	Self Storage	Self Storage	2003		614	Units	92.7%	02/29/12	8,200,000	03/22/12		5,647,383		5,638,839		0.4%
29	CIBX	Tanglewood Square Shopping Center	8535 Tanglewood Square	Chagrin Falls	OH	44023	Geauga	1	Retail	Anchored	1973	2010	130,531	Square Feet	82.7%	05/01/12	16,725,000	05/22/11	71.0%	12,000,000	92	11,882,508	91	0.9%	No		5.78000	0.10710	5.67290	Actual/360
30	JPMCB	Holiday Inn New Orleans West Bank Tower	275 Whitney Avenue	Gretna	LA	70053	Jefferson	1	Hotel	Full Service	1973	2009	180	Rooms	75.6%	03/31/12	18,000,000	03/21/12	65.0%	11,700,000	65,000	11,700,000	65,000	0.9%	No	Group 4	5.49000	0.10710	5.38290	Actual/360
31	JPMCB	Holiday Inn Metairie New Orleans Airport	2261 North Causeway Boulevard	Metairie	LA	70001	Jefferson	1	Hotel	Full Service	1972	2009	205	Rooms	68.5%	03/31/12	18,000,000	03/21/12	65.0%	11,700,000	57,073	11,700,000	57,073	0.9%	No	Group 4	5.49000	0.10710	5.38290	Actual/360
32	CIBX	Hilltop Mall	5011 2nd Avenue	Kearney	NE	68847	Buffalo	1	Retail	Anchored	1984		172,933	Square Feet	93.4%	02/24/12	18,300,000	02/14/12	62.8%	11,500,000	66	11,500,000	66	0.9%	No		5.60000	0.10710	5.49290	Actual/360
33	CIBX	Beneva Place	3451 Queens Street	Sarasota	FL	34231	Sarasota	1	Multifamily	Garden	1986		192	Units	97.4%	03/25/12	16,150,000	04/17/12	68.7%	11,100,000	57,813	11,100,000	57,813	0.9%	No		5.49000	0.10710	5.38290	Actual/360
34	CIBX	Nittany Commons	2222 East College Avenue	State College	PA	16801	Centre	1	Retail	Anchored	1998		120,391	Square Feet	97.0%	04/30/12	18,900,000	04/09/12	58.3%	11,200,000	93	11,014,898	91	0.9%	No		5.97000	0.10710	5.86290	Actual/360
35	CIBX	Plaza at Bellaire II	5800 Bellaire Blvd	Houston	TX	77081	Harris	1	Retail	Unanchored	2008		74,315	Square Feet	100.0%	03/01/12	13,350,000	07/12/11	74.1%	10,000,000	135	9,898,442	133	0.8%	No		5.61000	0.10710	5.50290	Actual/360
36	JPMCB	Elementis Worldwide Office	469 Old Trenton Road	East Windsor	NJ	08512	Middlesex	1	Office	Suburban	2012		65,552	Square Feet	100.0%	06/01/12	17,800,000	05/01/12	54.1%	9,625,000	147	9,625,000	147	0.7%	No		4.87500	0.10710	4.76790	Actual/360
37	CIBX	5422 New Hope Commons Drive	5422 New Hope Commons Drive	Durham	NC	27707	Durham	1	Retail	Anchored	1995		57,925	Square Feet	100.0%	06/01/12	11,740,000	04/24/12	74.2%	8,800,000	152	8,711,802	150	0.7%	No		6.08000	0.10710	5.97290	Actual/360
38	JPMCB	Atrium at Bent Tree	16775 Addison Road	Addison	TX	75001	Dallas	1	Office	CBD	1981	2008	112,606	Square Feet	81.0%	03/28/12	11,600,000	03/19/12	69.8%	8,120,000	72	8,102,258	72	0.6%	No		5.18100	0.14710	5.03390	Actual/360
39	CIBX	Pine Tree Plaza	2105 North Prospect Avenue	Champaign	IL	61822	Champaign	1	Retail	Anchored	2001		111,720	Square Feet	100.0%	12/31/11	13,600,000	04/09/12	58.0%	8,000,000	72	7,889,479	71	0.6%	No		5.79000	0.10710	5.68290	Actual/360
40	CIBX	Food Lion Portfolio	Various	Various	GA	Various	Various	2	Retail	Anchored	Various	Various	85,571	Square Feet	91.6%	Various	9,900,000	05/02/12	75.0%	7,425,000	87	7,425,000	87	0.6%	No		5.05000	0.10710	4.94290	Actual/360
40.01	CIBX	Food Lion - Calhoun	1512 Red Bud Road Northeast	Calhoun	GA	30701	Gordon	1	Retail	Anchored	2005		42,164	Square Feet	88.6%	05/22/12	5,100,000	05/02/12		3,825,000		3,825,000		0.3%
40.02	CIBX	Food Lion - Ringgold	95 Poplar Springs Road	Ringgold	GA	30736	Catoosa	1	Retail	Anchored	2002	2011	43,407	Square Feet	94.5%	04/04/12	4,800,000	05/02/12		3,600,000		3,600,000		0.3%
41	CIBX	Cottonwood Building	23330 Cottonwood Parkway	California	MD	20619	St. Mary’s	1	Office	Suburban	1999		70,952	Square Feet	87.2%	04/02/12	12,000,000	04/06/12	59.2%	7,100,000	100	7,100,000	100	0.6%	No		4.81000	0.10710	4.70290	Actual/360
42	CIBX	Amite Crossing	240 Range 12 Boulevard	Denham Springs	LA	70726	Livingston	1	Retail	Shadow Anchored	2008		37,332	Square Feet	92.7%	04/01/12	8,865,000	04/05/12	75.0%	6,648,750	178	6,648,750	178	0.5%	No		5.09000	0.10710	4.98290	Actual/360
43	JPMCB	Temecula One & Two	40620 & 40788 Winchester Road	Temecula	CA	92591	Riverside	1	Retail	Unanchored	2000		24,940	Square Feet	100.0%	03/31/12	11,205,000	04/16/12	58.9%	6,600,000	265	6,600,000	265	0.5%	No		4.90000	0.13710	4.76290	Actual/360
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC	4400 Connecticut Avenue	Washington	DC	20008	District of Columbia	1	Hotel	Limited Service	1964	2009	155	Rooms	87.1%	03/31/12	23,900,000	07/08/11	27.6%	6,650,000	42,903	6,598,740	42,573	0.5%	No		6.40000	0.10710	6.29290	Actual/360
45	JPMCB	Timbers of Pine Hollow	2020 Plantation Drive	Conroe	TX	77301	Montgomery	1	Multifamily	Garden	1980	2010	228	Units	95.2%	04/10/12	9,000,000	04/13/12	69.4%	6,250,000	27,412	6,243,667	27,385	0.5%	No		5.20000	0.09710	5.10290	Actual/360
46	CIBX	Hampton Inn - Asheboro, NC	1137 East Dixie Drive	Asheboro	NC	27203	Randolph	1	Hotel	Limited Service	1995	2010	111	Rooms	69.0%	03/31/12	10,300,000	04/10/12	57.4%	6,000,000	54,054	5,912,068	53,262	0.5%	No	Group 3	5.69000	0.10710	5.58290	Actual/360
47	CIBX	The Shoppes at Seven Oaks	13645 Big Bend Road	St. Louis	MO	63122	Saint Louis	1	Retail	Unanchored	2007		52,268	Square Feet	92.4%	05/14/12	7,750,000	03/21/12	69.7%	5,400,000	103	5,400,000	103	0.4%	No		4.78000	0.10710	4.67290	Actual/360
48	CIBX	Hope Valley	3710 Shannon Road	Durham	NC	27707	Durham	1	Retail	Unanchored	1980	2010	40,383	Square Feet	100.0%	03/31/12	7,600,000	07/07/11	66.7%	5,100,000	126	5,068,278	126	0.4%	No		6.25000	0.10710	6.14290	Actual/360
49	JPMCB	West Allen Plaza	19555 West Road	Woodhaven	MI	48183	Wayne	1	Retail	Unanchored	2001		25,842	Square Feet	100.0%	03/30/12	4,900,000	04/14/12	67.3%	3,300,000	128	3,295,321	128	0.3%	No		5.45000	0.06710	5.38290	Actual/360

ANNEX A-1



			Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment	2009	2009	2009	2010	2010	2010
Loan #	Seller	Property Name	Service ($)	Service ($)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date	ARD Loan	Mat Date	Balance ($)	LTV %	Provision (Payments)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)
1	JPMCB	Palazzo Westwood Village	813,866.07	9,766,392.84	05/24/12	07/01/12	06/01/15	07/01/15	120	360	36	0	1	0	0	06/01/22	No		136,639,912	53.4%	L(24),Grtr1%orYM(94),O(2)	12,222,137	4,110,703	8,111,434	14,224,911	3,581,409	10,643,502
2	JPMCB	theWit Hotel	464,704.32	5,576,451.84	05/22/12	07/01/12	06/01/13	07/01/13	120	360	12	0	1	0	0	06/01/22	No		73,707,215	52.6%	L(25),Grtr1%orYM(92),O(3)				32,713,924	22,779,875	9,934,049
3	JPMCB	100 West Putnam	426,781.98	5,121,383.76	06/07/12	07/01/12			120	360	0	0	1	0	0	06/01/22	No		65,649,615	45.7%	L(24),Def(93),O(3)	12,875,602	4,006,451	8,869,151	11,274,147	3,527,053	7,747,094
4	JPMCB	Jefferson Mall	371,360.74	4,456,328.88	05/18/12	07/01/12			120	360	0	0	1	5	0	06/01/22	No		58,042,880	57.1%	L(25),Grtr1%orYM(91),O(4)	11,092,588	3,537,979	7,554,610	11,149,392	3,456,993	7,692,398
5	JPMCB	Southpark Mall	353,350.50	4,240,206.00	05/10/12	07/01/12			120	360	0	0	1	5	0	06/01/22	No		54,799,984	53.2%	L(25),Grtr1%orYM(91),O(4)	11,509,063	3,914,027	7,595,036	11,261,473	3,593,071	7,668,402
6	CIBX	Lincoln Park Retail	343,645.12	4,123,741.44	05/17/12	07/01/12	06/01/15	07/01/15	120	360	36	0	1	0	7	06/01/22	No		58,652,946	65.8%	L(24),Def(93),O(3)	5,999,794	603,696	5,396,098	6,015,185	410,081	5,605,104
7	CIBX	The Court at Oxford Valley	342,935.52	4,115,226.24	06/22/11	08/01/11	07/01/12	08/01/12	109	360	12	11	1	0	7	07/01/21	No		51,459,470	62.1%	L(35),Def(82),O(3)	8,324,713	2,113,188	6,211,525	8,856,291	2,141,558	6,714,733
8	CIBX	55 John Street	316,059.63	3,792,715.56	01/31/11	03/01/11			44	320	0	16	1	0	7	02/01/16	No		48,786,612	51.4%	L(40),Def(18),O(2)	6,088,447	1,464,056	4,624,391	6,490,359	888,225	5,602,134
9	CIBX	Centre Market Building	426,806.20	5,121,674.40	03/04/11	05/01/11			70	166	0	14	1	0	7	04/01/18	No		32,605,056	41.7%	L(38),Def(43),O(3)	14,666,400	6,710,807	7,955,593	15,636,987	6,564,914	9,072,073
10	CIBX	The Illini Tower	242,979.61	2,915,755.32	07/05/11	09/01/11			110	290	0	10	1	0	7	08/01/21	No		29,353,370	46.1%	L(34),Def(83),O(3)	7,888,815	3,646,224	4,242,591	7,833,250	3,309,928	4,523,322
11	JPMCB	Residence Inn Palo Alto	193,249.62	2,318,995.44	05/14/12	07/01/12			120	360	0	0	1	0	0	06/01/22	No		29,005,240	54.8%	L(25),Grtr1%orYM(92),O(3)	6,697,156	3,874,958	2,822,198	7,403,173	4,225,554	3,177,619
12	CIBX	Doubletree by Hilton JFK Airport	210,977.47	2,531,729.64	06/10/11	08/01/11			48	289	0	11	1	0	7	06/01/16	No		31,379,646	58.0%	L(35),Def(22),O(2)	14,411,834	11,789,852	2,621,982	18,542,149	13,866,220	4,675,929
13	CIBX	Bridgedale Commercial Property	167,506.28	2,010,075.36	06/01/12	07/01/12			120	360	0	0	1	0	7	06/01/22	No		26,116,550	28.2%	L(24),Def(93),O(3)				5,784,598	2,196,316	3,588,282
14	CIBX	Slate Portfolio	169,571.63	2,034,859.56	04/29/11	06/01/11			107	347	0	13	1	0	7	04/30/21	No		24,371,405	60.7%	L(37),Def(80),O(3)	5,673,364	2,079,953	3,593,411
14.01	CIBX	Buckeye Plaza																	7,589,712			1,842,972	686,954	1,156,018
14.02	CIBX	Field Club Commons																	5,059,808			929,732	276,700	653,032
14.03	CIBX	Springboro Plaza																	4,891,147			1,154,427	367,789	786,638
14.04	CIBX	Kennywood Shops																	4,469,497			1,056,351	494,476	561,875
14.05	CIBX	Pinewood Center																	2,361,243			689,882	254,034	435,848
15	CIBX	Brooklyn Renaissance	156,355.83	1,876,269.96	05/19/11	07/01/11	06/01/13	07/01/13	108	360	24	12	1	0	7	06/01/21	No		24,439,465	52.0%	L(24),Grtr1%orYM(92),O(4)	4,679,665	1,585,648	3,094,017	4,907,641	1,705,634	3,202,007
16	CIBX	Plaza Centro	172,400.82	2,068,809.84	01/21/11	03/01/11			104	344	0	16	1	0	7	02/01/21	No		23,915,937	61.3%	L(40),Def(77),O(3)	4,233,306	1,405,628	2,827,678	4,904,137	1,587,055	3,317,082
17	CIBX	One Upland Road	190,907.30	2,290,887.60	12/16/10	02/01/11			67	247	0	17	1	0	7	01/01/18	No		20,961,011	58.9%	L(41),Def(40),O(3)	2,653,200	26,532	2,626,668	2,719,200	27,973	2,691,227
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro	144,170.25	1,730,043.00	07/08/11	09/01/11			50	290	0	10	1	0	7	08/01/16	No		21,081,783	53.6%	L(34),Def(24),O(2)	5,178,902	3,144,659	2,034,243	6,623,529	3,736,860	2,886,669
18.01	CIBX	Courtyard by Marriott - Greensboro																	10,596,960			2,071,646	1,518,527	553,119	3,273,179	1,894,623	1,378,556
18.02	CIBX	Residence Inn - Greensboro																	10,484,823			3,107,256	1,626,132	1,481,124	3,350,350	1,842,237	1,508,113
19	CIBX	Bentonville Plaza	128,665.68	1,543,988.16	07/08/11	09/01/11			110	350	0	10	1	0	7	08/01/21	No		18,533,597	46.3%	L(34),Def(83),O(3)	3,761,558	1,434,232	2,327,326	3,754,750	1,422,824	2,331,926
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA	128,665.30	1,543,983.60	06/21/11	08/01/11			109	289	0	11	1	0	7	07/01/21	No		15,854,672	35.2%	L(35),Def(82),O(3)	12,133,333	10,105,043	2,028,290	14,641,969	11,461,334	3,180,635
21	CIBX	Dunning Farms Shopping Center	113,182.71	1,358,192.52	04/01/11	05/01/11			106	346	0	14	1	0	7	04/01/21	No		16,088,659	47.6%	L(38),Def(79),O(3)	4,072,750	2,073,229	1,999,521	3,627,525	1,616,199	2,011,326
22	CIBX	Long Leaf Mall	91,967.70	1,103,612.40	04/07/11	06/01/11			107	347	0	13	1	0	7	05/01/21	No		12,803,562	53.8%	L(37),Def(80),O(3)				1,868,929	710,602	1,158,327
23	CIBX	20 & 25 Waterway	75,726.83	908,721.96	04/26/12	06/01/12	05/01/14	06/01/14	119	360	24	1	1	0	7	05/01/22	No		12,437,115	60.8%	L(25),Def(91),O(4)	888,390	498,554	389,836	1,300,927	624,764	676,163
24	CIBX	Zamagias Retail Portfolio	100,013.09	1,200,157.08	07/20/11	09/01/11			110	230	0	10	1	0	7	08/01/21	No		9,286,879	39.4%	L(34),Def(83),O(3)	2,953,618	843,482	2,110,136	3,018,030	935,022	2,083,008
24.01	CIBX	Millbrook Plaza																	3,429,997			1,080,546	263,098	817,448	1,075,811	292,679	783,132
24.02	CIBX	Shaler Plaza																	2,847,544			905,448	307,761	597,687	933,763	336,492	597,271
24.03	CIBX	Murrysview Shops																	2,006,224			657,136	193,766	463,370	678,395	216,667	461,728
24.04	CIBX	Crafton Shoppes																	1,003,112			310,488	78,857	231,631	330,061	89,184	240,877
25	JPMCB	Miami Gardens	72,504.86	870,058.32	05/22/12	07/01/12			120	360	0	0	1	0	0	06/01/22	No		11,239,950	59.7%	L(25),Grtr1%orYM(94),O(1)	2,808,436	1,400,080	1,408,356	2,199,576	1,304,831	894,745
26	JPMCB	1700 Palm Beach Lakes Boulevard	74,959.01	899,508.12	05/01/12	06/01/12			119	359	0	1	1	0	0	05/01/22	No		11,339,907	61.3%	L(25),Grtr1%orYM(92),O(3)	2,484,325	1,365,847	1,118,478	2,360,008	1,292,464	1,067,544
27	JPMCB	Two and Five Governor Park	68,049.43	816,593.16	06/01/12	07/01/12			120	360	0	0	1	0	0	06/01/22	No		10,609,848	61.0%	L(25),Grtr1%orYM(92),O(3)	946,623	453,095	493,528	1,356,251	462,641	893,610
28	JPMCB	Guardian Self Storage	73,796.56	885,558.72	04/24/12	06/01/12			119	299	0	1	1	0	0	05/01/22	No		9,379,985	51.7%	L(25),Grtr1%orYM(92),O(3)	1,740,727	726,704	1,014,023	1,859,097	726,521	1,132,576
28.01	JPMCB	Washington Pike																	5,142,195			956,985	387,829	569,156	1,003,431	377,066	626,365
28.02	JPMCB	Old Freeport																	4,237,789			783,742	338,875	444,867	855,666	349,455	506,211
29	CIBX	Tanglewood Square Shopping Center	70,257.60	843,091.20	07/19/11	09/01/11			110	350	0	10	1	0	7	08/01/21	No		10,112,289	60.5%	L(34),Def(83),O(3)	1,617,137	422,005	1,195,132	1,775,110	419,871	1,355,239
30	JPMCB	Holiday Inn New Orleans West Bank Tower	71,778.38	861,340.56	05/03/12	07/01/12			120	300	0	0	1	0	0	06/01/22	No		8,901,954	49.5%	L(24),Def(95),O(1)				5,698,183	4,094,569	1,700,749
31	JPMCB	Holiday Inn Metairie New Orleans Airport	71,778.38	861,340.56	05/03/12	07/01/12			120	300	0	0	1	0	0	06/01/22	No		8,901,954	49.5%	L(24),Def(95),O(1)				4,941,559	3,822,377	1,240,844
32	CIBX	Hilltop Mall	71,308.48	855,701.76	06/01/12	07/01/12			120	300	0	0	1	0	7	06/01/22	No		8,783,478	48.0%	L(24),Def(93),O(3)	2,621,750	808,266	1,813,484	2,559,208	855,649	1,703,559
33	CIBX	Beneva Place	62,954.95	755,459.40	06/24/11	08/01/11	07/01/12	08/01/12	109	360	12	11	1	0	7	07/01/21	No		9,501,784	58.8%	L(35),Def(82),O(3)	1,848,104	854,116	993,988	1,907,527	823,158	1,084,369
34	CIBX	Nittany Commons	66,933.79	803,205.48	12/31/10	02/01/11			103	343	0	17	1	0	7	01/01/21	No		9,489,873	50.2%	L(41),Def(76),O(3)	1,921,214	459,632	1,461,582	1,898,681	450,377	1,448,304
35	CIBX	Plaza at Bellaire II	57,470.97	689,651.64	07/15/11	09/01/11			110	350	0	10	1	0	7	08/01/21	No		8,383,396	62.8%	L(34),Def(82),O(4)				1,251,856	402,555	849,301
36	JPMCB	Elementis Worldwide Office	39,644.64	475,735.68	05/23/12	07/01/12			120	0	120	0	1	0	0	06/01/22	Yes	12/01/26	9,625,000	54.1%	L(25),Grtr1%orYM(92),O(3)
37	CIBX	5422 New Hope Commons Drive	53,213.91	638,566.92	06/29/11	08/01/11			109	349	0	11	1	0	7	07/01/21	No		7,482,904	63.7%	L(35),Def(81),O(4)	905,961	0	905,961	914,543	0	914,543
38	JPMCB	Atrium at Bent Tree	44,492.55	533,910.60	03/30/12	05/01/12			118	358	0	2	1	0	0	04/01/22	No		6,714,744	57.9%	L(25),Grtr1%orYM(92),O(3)				1,664,772	1,033,715	631,057
39	CIBX	Pine Tree Plaza	46,889.31	562,671.72	03/31/11	05/01/11			106	346	0	14	1	0	7	04/01/21	No		6,743,830	49.6%	L(38),Def(79),O(3)	1,624,724	441,472	1,183,252	1,634,413	409,457	1,224,956
40	CIBX	Food Lion Portfolio	40,086.21	481,034.52	06/01/12	07/01/12			120	360	0	0	1	0	7	06/01/22	No		6,114,000	61.8%	L(24),Def(93),O(3)	985,330	174,016	811,313	1,015,717	180,208	835,509
40.01	CIBX	Food Lion - Calhoun																	3,149,636			458,355	85,924	372,431	504,585	88,235	416,350
40.02	CIBX	Food Lion - Ringgold																	2,964,363			526,975	88,092	438,882	511,132	91,973	419,159
41	CIBX	Cottonwood Building	37,294.17	447,530.04	05/03/12	07/01/12			120	360	0	0	1	0	7	06/01/22	No		5,800,410	48.3%	L(24),Def(92),O(4)	1,181,707	506,971	674,736	1,359,373	544,984	814,389
42	CIBX	Amite Crossing	36,058.53	432,702.36	05/14/12	07/01/12			120	360	0	0	1	0	7	06/01/22	No		5,481,914	61.8%	L(24),Def(93),O(3)				629,747	118,286	511,461
43	JPMCB	Temecula One & Two	27,324.31	327,891.67	05/24/12	07/01/12			120	0	120	0	1	0	0	06/01/22	No		6,600,000	58.9%	L(25),Grtr1%orYM(91),O(4)	1,054,891	210,035	844,856	1,032,605	215,756	816,849
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC	44,486.63	533,839.56	12/01/11	01/01/12			114	294	0	6	1	0	7	12/01/21	No		5,219,461	21.8%	L(30),Def(87),O(3)	5,210,819	3,974,068	1,236,751	5,475,043	4,132,975	1,342,068
45	JPMCB	Timbers of Pine Hollow	34,319.43	411,833.16	04/30/12	06/01/12			119	359	0	1	1	0	0	05/01/22	No		5,171,855	57.5%	L(25),Grtr1%orYM(94),O(1)	787,730	978,034	-190,304	1,157,729	949,790	207,939
46	CIBX	Hampton Inn - Asheboro, NC	37,529.14	450,349.68	07/08/11	09/01/11			74	290	0	10	1	0	7	08/01/18	No		5,106,298	49.6%	L(34),Def(47),O(3)	2,162,248	1,349,166	813,082	2,132,422	1,251,099	881,323
47	CIBX	The Shoppes at Seven Oaks	28,266.69	339,200.28	05/15/12	07/01/12			120	360	0	0	1	0	7	06/01/22	No		4,407,167	56.9%	L(24),Def(89),O(7)				706,896	336,423	370,473
48	CIBX	Hope Valley	31,401.58	376,818.96	10/21/11	12/01/11			113	353	0	7	1	0	7	11/01/21	No		4,357,017	57.3%	L(31),Def(86),O(3)	237,024	112,956	124,068	247,133	112,298	134,835
49	JPMCB	West Allen Plaza	20,166.47	241,997.64	05/01/12	06/01/12			119	299	0	1	1	0	0	05/01/22	No		2,507,555	51.2%	L(25),Grtr1%orYM(91),O(4)	737,550	244,028	493,522	750,729	239,729	511,000

ANNEX A-1


										UW
			2011	2011	2011	Most Recent	Most Recent	Most Recent		Economic	UW	UW Total		UW		UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of	Occupancy %	Revenues ($)	Expenses ($)	UW NOI ($)	Capital Items ($)	UW NCF ($)	NOI DSCR	DSCR	Debt Yield %	Debt Yield %	Title Type	Expiration	Extension Terms	PML %
1	JPMCB	Palazzo Westwood Village	15,275,928	3,982,674	11,293,254	15,491,582	4,048,857	11,442,725	03/31/12	93.1%	16,596,122	4,115,199	12,480,923	172,034	12,308,889	1.28	1.26	8.1%	7.9%	Fee			6%
2	JPMCB	theWit Hotel	34,364,608	23,938,843	10,425,765	34,441,474	23,761,197	10,680,277	03/31/12	74.0%	34,606,823	24,054,667	10,552,156	0	10,552,156	1.89	1.89	12.1%	12.1%	Fee
3	JPMCB	100 West Putnam	9,728,294	3,747,970	5,980,324	10,729,527	3,759,319	6,970,208	04/30/12	84.8%	11,018,701	3,745,210	7,273,491	517,199	6,756,292	1.42	1.32	9.1%	8.4%	Fee
4	JPMCB	Jefferson Mall	11,717,345	3,520,565	8,196,780	11,821,123	3,579,242	8,241,881	03/31/12	91.5%	11,051,355	3,853,450	7,197,905	690,983	6,506,922	1.62	1.46	10.1%	9.1%	Fee
5	JPMCB	Southpark Mall	11,135,238	3,575,086	7,560,152	11,143,091	3,569,879	7,573,212	03/31/12	94.5%	11,350,410	3,964,126	7,386,283	723,527	6,662,757	1.74	1.57	11.0%	9.9%	Fee
6	CIBX	Lincoln Park Retail	6,203,211	395,118	5,808,093					99.0%	6,385,996	489,452	5,896,544	26,806	5,869,738	1.43	1.42	8.8%	8.8%	Fee
7	CIBX	The Court at Oxford Valley	8,179,626	2,196,422	5,983,204					89.9%	7,672,143	2,223,768	5,448,375	319,832	5,128,543	1.32	1.25	9.1%	8.5%	Fee
8	CIBX	55 John Street	6,288,517	858,434	5,430,083					98.0%	6,077,274	832,009	5,245,265	0	5,245,265	1.38	1.38	10.1%	10.1%	Fee
9	CIBX	Centre Market Building	15,584,430	7,134,982	8,449,448					87.5%	14,779,123	6,167,029	8,612,094	995,909	7,616,185	1.68	1.49	18.1%	16.0%	Fee
10	CIBX	The Illini Tower	6,953,879	3,378,563	3,575,316	7,773,190	3,497,404	4,275,786	04/30/12	87.3%	7,773,190	3,525,513	4,247,677	72,101	4,175,576	1.46	1.43	11.3%	11.1%	Fee
11	JPMCB	Residence Inn Palo Alto	8,176,846	4,436,605	3,740,241	8,315,246	4,490,575	3,824,671	03/31/12	82.3%	8,347,366	4,758,341	3,589,025	0	3,589,025	1.55	1.55	10.3%	10.3%	Fee/Leasehold	05/31/32		5%
12	CIBX	Doubletree by Hilton JFK Airport	18,279,795	14,261,903	4,017,892	18,081,486	14,537,757	3,543,729	03/31/12	87.0%	18,590,160	15,428,990	3,161,169	0	3,161,169	1.25	1.25	9.2%	9.2%	Fee
13	CIBX	Bridgedale Commercial Property	6,428,484	2,381,544	4,046,940	6,216,005	2,225,392	3,990,613	05/01/12	95.0%	5,395,481	2,518,283	2,877,198	191,840	2,685,358	1.43	1.34	9.0%	8.4%	Fee
14	CIBX	Slate Portfolio				5,609,153	1,896,255	3,712,898	T-11 Ann. 03/31/2012	92.4%	5,896,299	2,254,897	3,641,402	619,486	3,021,917	1.79	1.49	12.8%	10.6%	Fee
14.01	CIBX	Buckeye Plaza				1,739,367	645,755	1,093,612	T-11 Ann. 03/31/2012	92.0%	1,802,284	806,173	996,111	105,215	890,897					Fee
14.02	CIBX	Field Club Commons				1,017,634	297,279	720,355	T-11 Ann. 03/31/2012	92.9%	1,095,128	311,881	783,247	117,734	665,513					Fee
14.03	CIBX	Springboro Plaza				1,063,101	298,666	764,435	T-10 Ann. 03/31/2012	95.0%	1,082,933	363,986	718,947	138,632	580,315					Fee
14.04	CIBX	Kennywood Shops				1,123,721	397,232	726,489	T-11 Ann. 03/31/2012	92.3%	1,204,255	439,457	764,798	178,074	586,724					Fee
14.05	CIBX	Pinewood Center				665,330	257,323	408,007	T-9 Ann. 03/31/2012	89.0%	711,699	333,400	378,299	79,831	298,468					Fee
15	CIBX	Brooklyn Renaissance	5,079,848	1,571,812	3,508,036					95.0%	4,884,846	1,813,270	3,071,576	110,866	2,960,710	1.64	1.58	11.0%	10.6%	Leasehold	06/19/86
16	CIBX	Plaza Centro	4,901,860	1,683,621	3,218,239	4,764,758	1,577,390	3,187,368	03/31/12	95.0%	4,550,623	1,473,532	3,077,091	223,922	2,853,169	1.49	1.38	11.2%	10.3%	Fee			17%
17	CIBX	One Upland Road	2,732,796	27,328	2,705,468					95.0%	2,660,737	26,607	2,634,130	0	2,634,130	1.15	1.15	10.9%	10.9%	Fee
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro	6,795,518	3,840,762	2,954,756	6,770,176	3,764,283	3,005,893	03/31/12	75.8%	6,770,177	4,106,536	2,663,641	0	2,663,641	1.54	1.54	11.5%	11.5%	Fee
18.01	CIBX	Courtyard by Marriott - Greensboro	3,367,603	1,958,623	1,408,980	3,368,647	1,933,468	1,435,179	03/31/12	71.0%	3,368,648	2,091,951	1,276,697	0	1,276,697					Fee
18.02	CIBX	Residence Inn - Greensboro	3,427,915	1,882,139	1,545,776	3,401,529	1,830,815	1,570,714	03/31/12	80.9%	3,401,529	2,014,585	1,386,944	0	1,386,944					Fee
19	CIBX	Bentonville Plaza	4,041,860	1,398,891	2,642,879	4,164,206	1,381,906	2,782,300	03/31/12	85.8%	4,293,681	1,452,630	2,841,051	355,211	2,485,840	1.84	1.61	13.0%	11.4%	Fee
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA	15,645,632	12,378,852	3,266,780	15,779,733	12,508,493	3,271,240	03/01/12	69.6%	15,699,048	13,140,629	2,558,419	0	2,558,419	1.66	1.66	12.5%	12.5%	Fee/Leasehold	06/01/40	NAP
21	CIBX	Dunning Farms Shopping Center	3,664,797	1,520,729	2,144,068	3,872,657	1,569,019	2,303,638	02/29/12	92.0%	3,768,320	1,671,923	2,096,397	222,675	1,873,722	1.54	1.38	11.2%	10.0%	Fee
22	CIBX	Long Leaf Mall	2,049,418	722,362	1,327,056					95.0%	2,427,429	675,805	1,751,624	152,028	1,599,596	1.59	1.45	11.8%	10.8%	Fee
23	CIBX	20 & 25 Waterway	1,918,380	607,871	1,310,509					93.1%	2,036,754	657,059	1,379,695	61,405	1,318,290	1.52	1.45	9.5%	9.1%	Fee
24	CIBX	Zamagias Retail Portfolio	2,992,323	850,661	2,141,662					90.0%	2,768,964	833,017	1,935,947	289,436	1,646,511	1.61	1.37	13.8%	11.7%	Fee
24.01	CIBX	Millbrook Plaza	1,031,574	278,615	752,959					90.0%	945,000	274,996	670,004	97,771	572,233					Fee
24.02	CIBX	Shaler Plaza	946,071	272,890	673,181					90.0%	920,751	271,963	648,788	124,872	523,916					Fee
24.03	CIBX	Murrysview Shops	674,393	210,358	464,035					90.0%	618,757	201,927	416,830	45,321	371,509					Fee
24.04	CIBX	Crafton Shoppes	340,285	88,798	251,487					90.0%	284,456	84,131	200,325	21,472	178,853					Fee
25	JPMCB	Miami Gardens	2,424,908	1,332,110	1,092,798	2,582,448	1,327,856	1,254,592	03/31/12	81.6%	2,960,717	1,370,357	1,590,360	132,600	1,457,760	1.83	1.68	11.6%	10.6%	Fee
26	JPMCB	1700 Palm Beach Lakes Boulevard	2,804,546	1,268,457	1,536,090					85.0%	2,858,734	1,343,927	1,514,807	209,393	1,305,413	1.68	1.45	11.0%	9.5%	Fee
27	JPMCB	Two and Five Governor Park	1,841,568	513,920	1,327,648					91.5%	1,898,111	534,698	1,363,412	139,390	1,224,022	1.67	1.50	10.5%	9.4%	Fee			7%
28	JPMCB	Guardian Self Storage	2,085,171	742,206	1,342,965	2,105,718	748,032	1,357,686	02/29/12	87.5%	2,053,269	699,026	1,354,243	26,195	1,328,048	1.53	1.50	10.9%	10.6%	Fee
28.01	JPMCB	Washington Pike	1,129,156	386,141	743,015	1,133,206	389,363	743,843	02/29/12	88.0%	1,113,121	364,943	748,178	14,108	734,070					Fee
28.02	JPMCB	Old Freeport	956,015	356,065	599,950	972,512	358,669	613,843	02/29/12	87.0%	940,148	334,083	606,065	12,088	593,977					Fee
29	CIBX	Tanglewood Square Shopping Center	1,703,832	426,413	1,277,419					83.0%	1,706,868	541,210	1,165,658	45,483	1,120,175	1.38	1.33	9.8%	9.4%	Fee
30	JPMCB	Holiday Inn New Orleans West Bank Tower	6,037,486	4,390,587	1,646,899	6,028,664	4,320,712	1,707,952	03/31/12	73.0%	5,637,289	4,186,996	1,450,293	0	1,450,293	1.68	1.68	12.4%	12.4%	Fee
31	JPMCB	Holiday Inn Metairie New Orleans Airport	5,758,594	4,407,161	1,351,433	6,218,533	4,557,756	1,660,777	03/31/12	66.5%	6,021,039	4,674,073	1,346,967	0	1,346,967	1.56	1.56	11.5%	11.5%	Fee
32	CIBX	Hilltop Mall	2,487,362	829,239	1,658,123					92.4%	2,397,060	812,078	1,584,981	226,967	1,358,014	1.85	1.59	13.8%	11.8%	Fee
33	CIBX	Beneva Place				1,960,279	744,387	1,215,892	02/29/12	94.4%	1,964,301	889,785	1,074,516	54,720	1,019,796	1.42	1.35	9.7%	9.2%	Fee
34	CIBX	Nittany Commons	1,924,925	480,690	1,444,235	1,817,942	453,185	1,364,757	03/01/12	95.0%	1,865,575	472,335	1,393,240	137,012	1,256,228	1.73	1.56	12.6%	11.4%	Fee
35	CIBX	Plaza at Bellaire II	1,523,300	452,627	1,070,673	1,606,584	513,952	1,092,632	03/31/12	93.0%	1,550,137	452,078	1,098,059	68,984	1,029,075	1.59	1.49	11.1%	10.4%	Fee
36	JPMCB	Elementis Worldwide Office								90.0%	1,494,170	413,629	1,080,540	86,699	993,841	2.27	2.09	11.2%	10.3%	Fee
37	CIBX	5422 New Hope Commons Drive	920,673	0	920,673					95.0%	904,355	27,131	877,224	31,280	845,944	1.37	1.32	10.1%	9.7%	Fee
38	JPMCB	Atrium at Bent Tree	1,179,206	631,052	548,155	1,528,709	787,131	741,578	03/31/12	84.0%	1,756,834	756,673	1,000,161	188,369	811,792	1.87	1.52	12.3%	10.0%	Fee
39	CIBX	Pine Tree Plaza	1,699,472	528,760	1,170,712					92.4%	1,572,697	541,118	1,031,579	102,782	928,797	1.83	1.65	13.1%	11.8%	Fee
40	CIBX	Food Lion Portfolio	1,046,713	163,535	883,178					89.7%	985,211	169,103	816,108	61,921	754,187	1.70	1.57	11.0%	10.2%	Fee
40.01	CIBX	Food Lion - Calhoun	500,224	73,270	426,954					89.5%	500,447	77,077	423,370	30,178	393,192					Fee
40.02	CIBX	Food Lion - Ringgold	546,489	90,265	456,224					90.0%	484,764	92,026	392,738	31,743	360,995					Fee
41	CIBX	Cottonwood Building	1,330,254	581,829	748,425					87.0%	1,379,189	597,271	781,918	119,909	662,009	1.75	1.48	11.0%	9.3%	Fee
42	CIBX	Amite Crossing	800,588	129,804	670,784					92.7%	919,341	237,377	681,964	55,602	626,362	1.58	1.45	10.3%	9.4%	Fee
43	JPMCB	Temecula One & Two	1,227,139	276,365	950,774					90.7%	1,047,038	299,366	747,672	44,500	703,173	2.28	2.14	11.3%	10.7%	Fee			11%
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC	5,682,391	4,197,033	1,485,358	5,607,210	4,221,984	1,385,226	03/31/12	85.0%	5,531,820	3,990,816	1,541,004	0	1,541,004	2.89	2.89	23.4%	23.4%	Fee/Leasehold	02/28/48
45	JPMCB	Timbers of Pine Hollow	1,341,509	866,838	474,671					86.8%	1,542,529	880,710	661,819	68,400	593,419	1.61	1.44	10.6%	9.5%	Fee
46	CIBX	Hampton Inn - Asheboro, NC	2,153,227	1,260,710	892,517	2,186,885	1,295,573	891,312	03/31/12	69.4%	2,186,884	1,363,347	823,537	0	823,537	1.83	1.83	13.9%	13.9%	Fee
47	CIBX	The Shoppes at Seven Oaks	983,612	300,947	682,665					89.0%	935,915	354,021	581,894	59,272	522,622	1.72	1.54	10.8%	9.7%	Fee
48	CIBX	Hope Valley	625,499	225,171	400,328	737,048	219,709	517,339	03/31/12	93.0%	763,453	206,954	556,499	46,440	510,059	1.48	1.35	11.0%	10.1%	Fee
49	JPMCB	West Allen Plaza	704,850	227,914	476,936	713,092	234,303	478,789	02/29/12	92.0%	662,983	232,510	430,473	36,163	394,310	1.78	1.63	13.1%	12.0%	Fee

ANNEX A-1

			UPFRONT ESCROW							MONTHLY ESCROW						RESERVE CAPS

			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Other	Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	JPMCB	Palazzo Westwood Village	6,684	3,125	0	0	378,050	146,333	0	6,684	0	0	126,017	14,633	0
2	JPMCB	theWit Hotel	0	0	0	0	207,328	5,500	0	i) 1/12 of 3% of Gross Income for first 24 payment dates and ii) 1/12 of 4% of Gross Income commencing on the 25th payment date and on each payment date thereafter	0	0	74,250	15,567	0
3	JPMCB	100 West Putnam	3,240	1,100,000	0	38,833	403,011	0	3,974,375	3,240	0	38,833	83,020	0	0
4	JPMCB	Jefferson Mall	5,313	0	0	24,589	257,590	0	2,054,460	5,313	0	24,589	32,199	0	0	191,250		885,213
5	JPMCB	Southpark Mall	19,217	0	0	29,820	70,000	0	0	19,217	0	29,820	66,353	0	0	691,812		1,073,520
6	CIBX	Lincoln Park Retail	0	46,250	0	0	0	0	413,179	0	0	0	0	0	0
7	CIBX	The Court at Oxford Valley	0	20,625	0	0	913,895	56,796	1,515,501	5,711	0	10,417	92,846	11,437	0	250,000		625,000
8	CIBX	55 John Street	0	0	0	20,000	202,907	0	0	0	0	30,000	67,636	0	0			200,000
9	CIBX	Centre Market Building	0	0	0	0	413,452	95,847	0	5,104	0	286,500	137,817	9,585	0			10,800,033
10	CIBX	The Illini Tower	6,008	0	0	0	189,631	32,890	1,593,898	6,008	0	0	32,378	7,155	0
11	JPMCB	Residence Inn Palo Alto	27,825	1,153,438	0	0	84,814	30,796	26,160	4% of Gross Income from Operations for calendar month 2 months prior to monthly payment date	0	0	17,100	3,400	1/12 of the annual Ground Rent payable under the Ground Lease	Four years of the current FF&E monthly calculation
12	CIBX	Doubletree by Hilton JFK Airport	0	94,100	0	0	440,421	67,066	0	1/12 of 3% of Gross Income	0	0	62,917	13,413	0
13	CIBX	Bridgedale Commercial Property	0	0	0	0	437,671	30,101	0	5,333	0	10,653	72,945	8,273	0
14	CIBX	Slate Portfolio	0	0	0	0	314,101	17,616	0	8,604	0	43,020	56,021	8,808	0
14.01	CIBX	Buckeye Plaza
14.02	CIBX	Field Club Commons
14.03	CIBX	Springboro Plaza
14.04	CIBX	Kennywood Shops
14.05	CIBX	Pinewood Center
15	CIBX	Brooklyn Renaissance	0	0	0	0	65,395	29,174	0	1,858	0	7,431	12,174	3,242	0			500,000
16	CIBX	Plaza Centro	0	201,113	0	0	40,714	205,694	0	3,543	0	15,117	20,357	18,699	0	127,551		300,000
17	CIBX	One Upland Road	0	0	0	0	0	0	0	0	0	0	0	0	0
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro	0	0	0	0	182,758	16,525	0	1/12 of 4% of Gross Income	0	0	15,230	2,754	0
18.01	CIBX	Courtyard by Marriott - Greensboro
18.02	CIBX	Residence Inn - Greensboro
19	CIBX	Bentonville Plaza	0	0	0	0	400,497	2,267	0	4,081	0	25,908	36,409	2,631	0
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA	0	0	0	0	0	0	0	1/12 of 4% of Gross Income	0	0	0	0	0
21	CIBX	Dunning Farms Shopping Center	0	68,750	0	0	347,361	3,460	200,000	3,628	0	14,930	65,683	3,381	28,750			360,000				890,000
22	CIBX	Long Leaf Mall	0	0	0	0	48,284	4,636	563,726	3,278	0	12,500	12,071	2,318	0			300,000
23	CIBX	20 & 25 Waterway	0	0	0	0	115,191	18,998	575,546	534	0	4,583	23,038	4,082	0			110,000
24	CIBX	Zamagias Retail Portfolio	0	75,380	0	350,000	61,245	47,118	250,000	9,750	0	0	30,363	4,712	0	175,500		350,000
24.01	CIBX	Millbrook Plaza
24.02	CIBX	Shaler Plaza
24.03	CIBX	Murrysview Shops
24.04	CIBX	Crafton Shoppes
25	JPMCB	Miami Gardens	11,050	0	0	0	86,421	64,513	0	11,050	0	0	12,346	11,400	0
26	JPMCB	1700 Palm Beach Lakes Boulevard	1,900	121,000	0	11,650	171,744	0	560,366	1,900	0	11,650	24,535	0	0			550,000
27	JPMCB	Two and Five Governor Park	949	0	0	9,333	59,987	5,101	0	949	0	9,333	12,250	2,551	0			750,000
28	JPMCB	Guardian Self Storage	2,183	0	0	0	65,453	2,451	0	2,183	0	0	10,909	1,226	0	78,588
28.01	JPMCB	Washington Pike
28.02	JPMCB	Old Freeport
29	CIBX	Tanglewood Square Shopping Center	220,000	50,875	0	0	31,237	25,425	0	1,625	0	2,719	15,619	2,825	0
30	JPMCB	Holiday Inn New Orleans West Bank Tower	20,095	0	0	0	13,255	52,252	0	1/12 of 4% of Gross Income	0	0	1,894	10,450	0	482,280
31	JPMCB	Holiday Inn Metairie New Orleans Airport	20,728	8,938	0	0	100,969	58,508	0	1/12 of 4% of Gross Income	0	0	14,424	19,131	0	497,472
32	CIBX	Hilltop Mall	140,000	0	0	0	0	19,143	47,000	7,926	0	10,808	16,585	1,914	0			200,000
33	CIBX	Beneva Place	0	683,400	0	0	113,301	13,102	0	4,560	0	0	12,589	6,551	0
34	CIBX	Nittany Commons	0	0	0	150,000	39,980	7,441	0	1,505	0	0	20,129	1,916	0			150,000
35	CIBX	Plaza at Bellaire II	0	0	0	0	161,478	18,909	0	928	0	5,000	20,185	1,891	0			100,000
36	JPMCB	Elementis Worldwide Office	0	0	0	0	0	0	0	0	0	0	0	0	0
37	CIBX	5422 New Hope Commons Drive	0	0	0	0	0	0	0	0	0	0	0	0	0
38	JPMCB	Atrium at Bent Tree	2,158	5,625	0	10,417	25,667	0	20,714	2,158	0	10,417	12,833	0	0
39	CIBX	Pine Tree Plaza	0	0	0	0	0	0	0	1,397	0	7,500	0	0	0			270,000
40	CIBX	Food Lion Portfolio	0	0	0	50,000	33,670	4,048	0	1,070	0	2,000	4,810	810	0			100,000
40.01	CIBX	Food Lion - Calhoun
40.02	CIBX	Food Lion - Ringgold
41	CIBX	Cottonwood Building	0	0	0	250,000	75,419	15,427	356,915	1,726	0	8,278	7,542	1,286	0			250,000
42	CIBX	Amite Crossing	0	0	0	148,250	21,603	12,071	0	467	0	4,167	3,600	3,080	0			148,250
43	JPMCB	Temecula One & Two	540	18,375	0	2,928	48,942	877	73,500	540	0	2,928	10,000	877	0			105,390
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC	0	11,250	0	0	115,755	31,526	40,295	1/12 of 4% of Gross Income	0	0	28,939	3,503	40,295
45	JPMCB	Timbers of Pine Hollow	5,700	10,274	0	0	43,616	0	0	5,700	0	0	5,452	4,951	0
46	CIBX	Hampton Inn - Asheboro, NC	0	0	0	0	65,847	7,736	0	1/12 of 4% of Gross Income	0	0	5,487	1,289	0
47	CIBX	The Shoppes at Seven Oaks	653	0	0	0	122,175	0	0	653	0	0	17,454	0	0
48	CIBX	Hope Valley	0	9,625	11,589	150,000	0	14,978	450,000	505	0	3,365	3,685	1,152	0			150,000
49	JPMCB	West Allen Plaza	325	0	0	2,155	98,140	0	0	325	0	2,155	9,814	0	0	11,700		103,440

ANNEX A-1

LARGEST TENANT

2ND LARGEST TENANT

3RD LARGEST TENANT

4TH LARGEST TENANT

5TH LARGEST TENANT

Single

Lease

Loan

Lockbox

Loan #

Seller

Property Name

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

4th Largest Tenant

Unit Size

Expiration

5th Largest Tenant

Unit Size

Expiration

Purpose

Principal / Carveout Guarantor(X)

(Y/N)

Type

JPMCB

Palazzo Westwood Village

Trader Joe’s

13,530

01/31/19

Rite Aid

12,489

10/31/28

Comerica Bank

4,075

03/31/21

Jersey Mike’s Subs

1,609

08/31/18

Xtreme Pizza

1,518

06/30/21

Refinance

The Casden Company

Yes

Soft

JPMCB

theWit Hotel

Refinance

Scott D. Greenberg, Gerald M. Greenberg

Yes

Hard

JPMCB

100 West Putnam

Strategic Value Partners, LLC

42,828

04/30/16

Shumway Capital Partners LLC

28,495

01/31/16

Alinda Captial Partners

28,495

10/01/18

JPM Chase Bank

14,908

10/31/20

Knighthead Capital Management LLC

11,536

11/01/18

Refinance

Torchlight Investors

Yes

Hard

JPMCB

Jefferson Mall

Ross Dress for Less

22,805

01/31/23

Old Navy

16,569

08/31/17

Shoe Dept/Encore

16,000

07/31/20

Jo-Ann Fabrics

13,215

12/31/23

Finish Line

8,811

02/28/19

Refinance

CBL & Associates Properties, Inc.

Yes

CMA

JPMCB

Southpark Mall

Sears

113,545

02/28/14

Regal Cinemas

68,958

07/31/22

Shoe Dept/Encore

14,918

11/30/21

Piccadilly Cafeteria

9,418

01/31/14

Laser Extreme

8,811

12/31/21

Refinance

CBL & Associates Properties, Inc.

Yes

CMA

CIBX

Lincoln Park Retail

Kohl’s

128,234

05/31/30

Best Buy

45,720

01/31/26

Harris Bank

4,750

08/31/25

Refinance

Warren H. Baker

Yes

CMA

CIBX

The Court at Oxford Valley

Best Buy

59,620

05/01/21

Dick’s Sporting Goods

49,381

04/01/21

Babies R Us

43,547

07/01/18

Ashley Furniture Home Store

39,793

04/01/20

Jo-Ann Fabrics

36,525

01/31/14

Refinance

Kenneth N. Goldenberg, PREIT Associates, L.P.

Yes

CMA

CIBX

55 John Street

Yes

EHS VI LLC

520

07/31/22

Refinance

Yitzchak Tessler

Yes

CMA

CIBX

Centre Market Building

US Customs & Border Patrol

217,419

05/31/16

Drug Enforcement Agency

89,469

06/30/13

McCarter & English

26,811

05/31/14

Social Security Administration

25,412

09/30/13

Cambridge Security

9,575

08/31/22

Refinance

Gerald S. Kaufman, B. Jeremy Kaufman

Yes

CMA

CIBX

The Illini Tower

Refinance

CCHM Management Holdings Corp.

Yes

CMA

JPMCB

Residence Inn Palo Alto

Refinance

Peter Pau

Yes

Hard

CIBX

Doubletree by Hilton JFK Airport

Refinance

Ally Visram, Rahul Chaudhary, Sushil V. Mohinani

Yes

CMA

CIBX

Bridgedale Commercial Property

N.Y.C. Housing Authority

480,000

04/30/20

Eagle Transfer Corp.

160,000

03/03/14

Refinance

Abraham Fruchthandler, Rubin Schron

Yes

CMA

CIBX

Slate Portfolio

Acquisition

The Rose Corporation, Queen’s Court Advisors Ltd.

Yes

CMA

14.01

CIBX

Buckeye Plaza

Giant Eagle

55,336

12/31/15

Chin & Yang Lee, LLC

12,620

09/30/12

Family Dollar

8,450

07/31/15

Rainbow Apparel of America

6,930

01/31/16

Key Bank

6,300

11/30/19

14.02

CIBX

Field Club Commons

Ollie’s Bargain Outlet

45,084

12/31/15

Save-A-Lot

20,018

09/30/19

Specialty Retailers (TX) LP

16,840

01/31/18

Dollar General

8,400

02/28/21

Tuesday Morning

7,974

07/31/13

14.03

CIBX

Springboro Plaza

Kmart

91,266

06/30/17

Kroger

56,634

04/30/17

China Garden

4,000

01/31/15

United Nails

2,135

06/30/12

14.04

CIBX

Kennywood Shops

Variety Wholesalers, Inc.

72,202

03/13/16

Giant Eagle

60,617

04/30/14

Dollar Tree

10,612

04/30/17

Hairmasters

10,230

03/31/14

Fitness 19

10,000

07/31/20

14.05

CIBX

Pinewood Center

Kroger

46,221

02/28/20

Family Dollar

11,700

12/31/16

The Cato Corp.

4,610

01/31/15

Sona Ohio Tan, Inc

3,000

12/31/13

EBJB, LLC

2,763

06/30/15

CIBX

Brooklyn Renaissance

N.Y.C.E.R.S.

51,508

04/04/20

NYC Department of Education

22,486

09/30/15

Amerigroup Community Care

16,250

11/30/19

Municipal Credit Union

11,188

07/31/21

Marriott International Inc.

6,223

06/30/18

Refinance

Joshua L. Muss

Yes

CMA

CIBX

Plaza Centro

Kmart

91,742

08/31/17

Burlington Coat Factory

53,590

04/30/17

Ashley Furniture Home Store

25,000

10/31/24

Walgreens

14,000

09/30/27

Edic College, Inc.

9,820

02/29/20

Refinance

Walter R. Samuels

Yes

CMA

CIBX

One Upland Road

Yes

Universal Technical Institute

222,163

10/31/22

Refinance

Sherwin N. Jarol

Yes

CMA

CIBX

Residence Inn & Courtyard by Marriott - Greensboro

Refinance

Bhupendra M. Patel, Pankaj V. Patel

Yes

CMA

18.01

CIBX

Courtyard by Marriott - Greensboro

18.02

CIBX

Residence Inn - Greensboro

CIBX

Bentonville Plaza

FBE Master Lease on 9th Flr

26,460

07/31/20

Sara Lee Food & Beverage

22,054

01/31/15

HQ Global Workplaces, LLC

15,639

09/30/13

AC Nielsen

14,143

08/31/12

Sun Products Corporation

12,513

12/31/16

Refinance

Abraham Fruchthandler

Yes

CMA

CIBX

Doubletree Hotel & Suites - Pittsburgh, PA

Refinance

Elmhurst Corporation

Yes

CMA

CIBX

Dunning Farms Shopping Center

Toys “R” Us

45,925

01/31/16

TJ Maxx

33,475

01/31/15

Ollie’s Bargain Outlet

31,600

01/31/19

Michaels

27,563

09/30/16

What a Store

26,542

07/31/14

Refinance

David T. Chase

Yes

CMA

CIBX

Long Leaf Mall

Old Time Pottery

88,995

08/31/16

Harris Teeter

52,157

09/30/29

Big Lots

42,250

09/30/18

Gold’s Gym

16,068

12/31/13

Monkey Joe’s

12,420

12/31/16

Refinance

Alan M. Zimmer, Arlene Z. Schreiber, Herbert J. Zimmer, Jeffery L. Zimmer

Yes

CMA

CIBX

20 & 25 Waterway

AM Restaurants Inc.

9,782

02/28/21

Woodforest National Bank

7,322

11/30/22

Baker St. Woodlands, LLC

6,506

01/31/17

Towncenter Pizzeria, Inc.

6,187

05/31/26

Flat Out Crazy, LLC

5,821

05/31/21

Refinance

The Woodlands Land Development Company, L.P.

Yes

CMA

CIBX

Zamagias Retail Portfolio

Refinance

Michael G. Zamagias

Yes

CMA

24.01

CIBX

Millbrook Plaza

Kmart

95,800

06/30/17

Weis

45,000

06/30/17

Fashion Bug

9,600

01/31/13

Dollar General

6,960

06/30/13

Radio Shack

2,150

01/31/14

24.02

CIBX

Shaler Plaza

Kmart

91,192

11/30/16

Aldi

20,000

08/15/16

Rite Aid

6,957

08/31/14

Renex Dialysis

6,615

06/30/17

Wine & Spirits

3,915

06/30/15

24.03

CIBX

Murrysview Shops

Pool City

30,979

04/30/18

Fashion Bug

9,000

02/28/14

Dollar General

8,450

01/31/15

Bella Luna

6,250

01/31/19

Rogers School of Dance

3,000

11/30/11

24.04

CIBX

Crafton Shoppes

Dollar Tree

11,000

01/31/15

Dollar Bank

4,800

05/31/14

ChanAn Restaurant

1,470

07/31/21

Wireless Zone

1,340

05/31/14

Subway Sandwiches

1,200

11/30/14

JPMCB

Miami Gardens

Refinance

Rao Polavarapu

Yes

CMA

JPMCB

1700 Palm Beach Lakes Boulevard

Internal Revenue Service

32,272

09/28/17

1st United Bank

27,842

01/31/20

Uniters North America

16,879

05/31/17

Walton Lantaff

12,274

08/14/15

Sinclair Communications

6,556

02/05/13

Acquisition

Jason Haim

Yes

Hard

JPMCB

Two and Five Governor Park

The Regents of University of California

14,671

02/28/14

MIVA, Small Buisness Solutions, Inc.

14,074

09/30/14

Alliance Healthcare Foundation

6,548

06/30/14

Freeman White Inc.

6,274

06/30/13

Silldorf & Levine LLP

3,956

08/31/17

Refinance

Gregory A. Fowler, Gregory A. Fowler Living Trust

Yes

CMA

JPMCB

Guardian Self Storage

Refinance

Steven H. Cohen

Yes

Springing

28.01

JPMCB

Washington Pike

28.02

JPMCB

Old Freeport

CIBX

Tanglewood Square Shopping Center

Giant Eagle

78,648

09/30/29

Elite Tan & Fitness

12,880

04/30/20

RBS Charter One

3,080

07/31/16

Citizen’s Republic Bank

3,000

07/31/16

Town & Country Cleaners

2,460

06/30/20

Refinance

Herbert Chisling, Mark Schwartz, Richard Katz

Yes

CMA

JPMCB

Holiday Inn New Orleans West Bank Tower

Refinance

Elie V. Khoury

Yes

CMA

JPMCB

Holiday Inn Metairie New Orleans Airport

Refinance

Elie V. Khoury

Yes

CMA

CIBX

Hilltop Mall

JC Penney

40,864

10/31/14

Old Navy

14,000

03/15/19

Cinema Entertainment

12,067

07/31/12

Gap

9,679

12/31/12

Sporting Edge

8,800

06/30/16

Refinance

Jeannine Devetter

Yes

CMA

CIBX

Beneva Place

Acquisition

Fred Cochran, Lawrence J. Fox

Yes

Springing

CIBX

Nittany Commons

Giant Foods

65,301

08/31/19

Office Max

23,500

11/30/13

Pep Boys

18,600

10/31/18

Schnitzl, Inc.

6,084

06/30/16

Ha Nguyen

1,620

12/31/16

Refinance

Bradley C. Coleman

Yes

CMA

CIBX

Plaza at Bellaire II

99 Cent Only

16,220

01/31/19

CBT “China” Buffet

8,490

08/31/19

El Pacifico Seafood

7,700

07/31/19

Advanced Auto Parts

6,500

10/31/20

Planned Parenthood

5,100

03/12/20

Refinance

Carl Zucker, Dan Luss, Samuel V. Hagopian Sr.

Yes

CMA

JPMCB

Elementis Worldwide Office

Yes

Elementis

65,552

03/31/27

Acquisition

Inland Diversified Real Estate Trust, Inc.

Yes

Springing

CIBX

5422 New Hope Commons Drive

Yes

Dick’s Sporting Goods

57,925

05/31/22

Refinance

Jonathan Penner

Yes

CMA

JPMCB

Atrium at Bent Tree

PriceKubecka, PLLC

10,168

06/30/15

NETMA Corporation

7,477

05/31/14

Registered Investment Advisors Services

5,464

05/31/14

Sentari Technologies

5,170

01/31/14

NRG & Associates

4,571

10/31/14

Refinance

Mark D. Jordan

Yes

CMA

CIBX

Pine Tree Plaza

Best Buy

45,350

01/31/16

Dick’s Sporting Goods

30,247

01/31/16

Michaels

24,123

09/30/15

Shoe Carnival

12,000

01/31/21

Refinance

Kimco Income Operating Partnership, L.P.

Yes

CMA

CIBX

Food Lion Portfolio

Refinance

P. Edwin Good, Jr., David B. Carson

Yes

Springing

40.01

CIBX

Food Lion - Calhoun

Food Lion

33,764

04/30/25

Appalacian Medical

2,400

12/31/13

T-Nails

1,200

06/01/15

40.02

CIBX

Food Lion - Ringgold

Food Lion

33,807

04/24/22

Guthrie’s Fried Chicken

1,800

05/14/17

New China

1,800

11/01/16

Domino’s

1,200

02/20/17

DN Nails

1,200

MTM

CIBX

Cottonwood Building

GSA (Defense Acquisition University)

35,699

03/19/17

Insight

4,390

06/30/16

PSI Pax, Inc.

4,334

03/31/13

Alutiiq

3,573

07/31/14

GSA (Defense Contract Audit Agency)

3,546

01/07/19

Refinance

Clover/Waldschmitt, L.L.C.

Yes

CMA

CIBX

Amite Crossing

Voodoo BBQ

4,532

01/31/15

Chopstix

3,518

08/31/14

El Rancho Mexican Grill

3,500

07/31/14

Anytime Fitness

3,500

12/31/14

Red Lester Sports

3,150

01/31/14

Refinance

Blake E. McGehee, Brandon McGehee, Molly M. Quinn

Yes

CMA

JPMCB

Temecula One & Two

Men’s Wearhouse

6,450

02/28/21

Panda Express

5,490

04/30/14

Sleep Train Mattress

5,000

03/31/15

Coast Dental

5,000

11/30/17

Qdoba Mexican Grill

3,000

06/30/22

Acquisition

Myron T. Macleod

Yes

CMA

CIBX

The Connecticut Avenue Days Inn - Washington, DC

Refinance

Bavarian Holdings LLC, Williams Holdings LLC

Yes

CMA

JPMCB

Timbers of Pine Hollow

Refinance

Anthony Tarantino

Yes

CMA

CIBX

Hampton Inn - Asheboro, NC

Refinance

Bhupendra M. Patel, Pankaj V. Patel

Yes

CMA

CIBX

The Shoppes at Seven Oaks

Techniques Studio

8,000

10/01/17

Flip Flops

5,290

03/01/16

The Tavern

4,500

06/01/20

The Corner Pub and Grill

3,950

10/01/17

Title Boxing Gym

3,820

09/01/15

Acquisition

Francis Greenburger

Yes

CMA

CIBX

Hope Valley

US Postal Service

22,762

03/14/16

Rick’s Diner

4,300

06/30/20

Bull Street Gourmet

2,537

01/18/16

Pop’s Backdoor South

2,426

01/21/18

Durham Catering

2,265

09/27/17

Refinance

Derek Shoffner Allison

Yes

CMA

JPMCB

West Allen Plaza

O’Reilly Auto Parts

8,400

09/30/21

Loveland’s Hallmark

4,562

02/28/17

Panera Bread

4,550

11/30/16

Sprint PCS

3,010

10/31/16

Radio Shack

2,800

10/31/16

Refinance

Richard B. Broder, Todd A. Sachse

Yes

Springing

ANNEX A-1

HOTEL OPERATING STATISTICS

Total Debt

Additional Debt

Current

UW NCF

Total Debt

UW NOI

2009

2010

2011

Most Recent

Loan #

Seller

Property Name

Permitted (Y/N)

Exist (Y/N)

Amount ($)

Type

Balance ($)

DSCR

Current LTV %

Debt Yield %

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Loan #

JPMCB

Palazzo Westwood Village

Yes

26,500,000

B-Note

181,500,000

1.04

71.0%

6.9%

JPMCB

theWit Hotel

NAP

73.4%

194.69

142.92

77.8%

209.45

163.01

79.3%

211.80

168.01

74.0%

223.00

165.02

JPMCB

100 West Putnam

Yes

16,000,000

B-Note; Permitted Mezzanine Loan

96,000,000

1.07

66.8%

7.6%

JPMCB

Jefferson Mall

NAP

JPMCB

Southpark Mall

NAP

CIBX

Lincoln Park Retail

Yes

6,229,072

Mezzanine Loan

73,029,072

1.15

82.0%

8.1%

CIBX

The Court at Oxford Valley

Yes

NAP

Permitted Mezzanine Loan

NAP

CIBX

55 John Street

Yes

9,250,000

Mezzanine Loan

61,234,497

1.07

64.5%

8.6%

CIBX

Centre Market Building

NAP

CIBX

The Illini Tower

NAP

JPMCB

Residence Inn Palo Alto

NAP

83.3%

153.08

127.47

82.3%

171.31

140.95

75.6%

189.68

143.46

82.3%

175.00

144.03

CIBX

Doubletree by Hilton JFK Airport

NAP

70.2%

126.90

89.10

89.5%

124.85

111.73

87.0%

129.35

112.53

84.0%

130.89

109.95

87.0%

131.78

114.65

CIBX

Bridgedale Commercial Property

NAP

13.00

CIBX

Slate Portfolio

NAP

14.01

CIBX

Buckeye Plaza

14.01

14.02

CIBX

Field Club Commons

14.02

14.03

CIBX

Springboro Plaza

14.04

CIBX

Kennywood Shops

14.04

14.05

CIBX

Pinewood Center

14.05

CIBX

Brooklyn Renaissance

NAP

CIBX

Plaza Centro

NAP

CIBX

One Upland Road

NAP

CIBX

Residence Inn & Courtyard by Marriott - Greensboro

NAP

57.1%

100.73

57.54

74.3%

95.01

70.58

76.4%

95.24

72.80

76.0%

95.34

72.41

75.8%

96.37

73.04

18.01

CIBX

Courtyard by Marriott - Greensboro

46.0%

98.06

45.11

68.0%

94.12

64.00

71.5%

94.34

67.45

71.0%

94.31

66.96

71.0%

96.03

68.16

18.01

18.02

CIBX

Residence Inn - Greensboro

69.0%

103.59

71.48

81.0%

95.97

77.74

81.7%

96.21

78.61

81.3%

96.44

78.36

80.9%

96.73

78.29

18.02

CIBX

Bentonville Plaza

NAP

CIBX

Doubletree Hotel & Suites - Pittsburgh, PA

NAP

64.4%

126.59

81.47

74.9%

130.86

97.97

74.0%

147.64

109.25

69.6%

145.62

101.35

69.6%

145.62

101.35

CIBX

Dunning Farms Shopping Center

NAP

CIBX

Long Leaf Mall

NAP

CIBX

20 & 25 Waterway

NAP

23.00

CIBX

Zamagias Retail Portfolio

NAP

24.01

CIBX

Millbrook Plaza

24.01

24.02

CIBX

Shaler Plaza

24.02

24.03

CIBX

Murrysview Shops

24.03

24.04

CIBX

Crafton Shoppes

24.04

JPMCB

Miami Gardens

NAP

JPMCB

1700 Palm Beach Lakes Boulevard

NAP

JPMCB

Two and Five Governor Park

NAP

JPMCB

Guardian Self Storage

NAP

28.01

JPMCB

Washington Pike

28.01

28.02

JPMCB

Old Freeport

28.02

CIBX

Tanglewood Square Shopping Center

NAP

JPMCB

Holiday Inn New Orleans West Bank Tower

NAP

73.3%

100.72

73.82

77.7%

102.24

79.47

75.6%

105.42

79.66

73.0%

102.24

74.64

JPMCB

Holiday Inn Metairie New Orleans Airport

NAP

55.9%

99.86

55.79

65.1%

95.51

62.16

68.5%

98.23

67.31

66.5%

98.23

65.32

CIBX

Hilltop Mall

NAP

CIBX

Beneva Place

NAP

CIBX

Nittany Commons

NAP

CIBX

Plaza at Bellaire II

NAP

JPMCB

Elementis Worldwide Office

NAP

CIBX

5422 New Hope Commons Drive

NAP

JPMCB

Atrium at Bent Tree

NAP

CIBX

Pine Tree Plaza

NAP

CIBX

Food Lion Portfolio

NAP

40.01

CIBX

Food Lion - Calhoun

40.01

40.02

CIBX

Food Lion - Ringgold

40.02

CIBX

Cottonwood Building

NAP

CIBX

Amite Crossing

NAP

JPMCB

Temecula One & Two

NAP

CIBX

The Connecticut Avenue Days Inn - Washington, DC

NAP

88.3%

95.45

84.31

86.6%

102.56

88.85

89.0%

102.61

91.31

87.1%

103.21

89.86

85.0%

105.00

89.25

JPMCB

Timbers of Pine Hollow

NAP

CIBX

Hampton Inn - Asheboro, NC

NAP

69.0%

76.39

52.71

68.0%

77.70

52.84

68.5%

75.23

51.49

69.0%

76.97

53.11

69.4%

76.16

52.82

CIBX

The Shoppes at Seven Oaks

NAP

CIBX

Hope Valley

NAP

JPMCB

West Allen Plaza

NAP



	This material is for your information, and none of J.P. Morgan Securities LLC (“JPMS”), CIBC World Markets Corp., Credit Suisse Securities (USA) LLC and Goldman, Sachs & Co. (each individually, an “Underwriter” and together, the ‘‘Underwriters’’) are soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal.

	The depositor has filed a registration statement (including a prospectus) with the SEC for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the 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 or any Underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling 1 (866) 400-7834 or by emailing cmbs-prospectus@jpmorgan.com.

	Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. These materials are preliminary in nature and are expected to change prior to the time of sale of any related securities, and as such are subject to modification, completion or amendment from time to time. Prospective investors will need to review updated information expected to be delivered in subsequent structural and collateral term sheets. The information contained herein is preliminary as of the date hereof, supersedes any previous such information delivered to you and will be superseded by any such information subsequently delivered prior to the time of sale.

	J.P. Morgan is the marketing name for the investment banking businesses of JPMorgan Chase & Co. and its subsidiaries worldwide. Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by JPMS and its securities affiliates, and lending, derivatives and other commercial banking activities are performed by JPMorgan Chase Bank, National Association (“JPMCB”) and its banking affiliates. JPMS is a member of SIPC and the NYSE.

	IRS Circular 230 Notice: THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES. THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED BY THE DEPOSITOR IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE UNDERWRITERS OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN. INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR.