FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-165147-03

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, 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 information in this file (the “File”) is an electronic copy of the information set forth in the Appendix titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the free writing prospectus and/or prospectus. This File does not contain all information that is required to be included in the base prospectus and the prospectus supplement. This File should be reviewed only in conjunction with the entire free writing prospectus and/or prospectus. Prospective investors are advised to read carefully, and should rely on, the free writing prospectus and/or prospectus relating to the Certificates referred to herein in making their investment decision.

The information in this File may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the free writing prospectus and/or prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.

Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another email system.

ANNEX A-1

								Number of	Property	Property
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype	Year Built
1	JPMCB	Palazzo Westwood Village	1060 Glendon Avenue	Los Angeles	CA	90024	Los Angeles	1	Multifamily	Mixed Use	2008
2	JPMCB	theWit Hotel	201 North State Street	Chicago	IL	60601	Cook	1	Hotel	Full Service	2009
3	JPMCB	100 West Putnam	100 West Putnam Avenue	Greenwich	CT	06830	Fairfield	1	Office	Suburban	1970
4	JPMCB	Jefferson Mall	4801 Outer Loop	Louisville	KY	40219	Jefferson	1	Retail	Anchored	1978
5	JPMCB	Southpark Mall	230 Southpark Circle	Colonial Heights	VA	23834	Colonial Heights City	1	Retail	Anchored	1989
6	CIBX	Lincoln Park Retail	2100 North Elston Avenue	Chicago	IL	60614	Cook	1	Retail	Anchored	2004
7	CIBX	The Court at Oxford Valley	450 Commerce Boulevard	Fairless Hills	PA	19030	Bucks	1	Retail	Anchored	1996
8	CIBX	55 John Street	55 John Street	New York	NY	10038	New York	1	Multifamily	Student Housing	1912
9	CIBX	Centre Market Building	1100 Raymond Boulevard	Newark	NJ	07102	Essex	1	Office	CBD	1922
10	CIBX	The Illini Tower	409 East Chalmers Street	Champaign	IL	61820	Champaign	1	Multifamily	Student Housing	1967
11	JPMCB	Residence Inn Palo Alto	4460 El Camino Real	Los Altos	CA	94022	Santa Clara	1	Hotel	Extended Stay	2001
12	CIBX	Doubletree by Hilton JFK Airport	135-30 140th Street	Jamaica	NY	11436	Queens	1	Hotel	Full Service	1971
13	CIBX	Bridgedale Commercial Property	24-02 49th Avenue	Long Island City	NY	11101	Queens	1	Industrial	Flex	1928
14	CIBX	Slate Portfolio	Various	Various	Various	Various	Various	5	Retail	Anchored	Various
14.01	CIBX	Buckeye Plaza	11301 Buckeye Road	Cleveland	OH	44104	Cuyahoga	1	Retail	Anchored	1989
14.02	CIBX	Field Club Commons	3300-3350 Wilmington Road	New Castle	PA	16105	Lawrence	1	Retail	Anchored	1972
14.03	CIBX	Springboro Plaza	625-725 West Central Avenue	Springboro	OH	45066	Warren	1	Retail	Anchored	1992
14.04	CIBX	Kennywood Shops	1200-1804 Hoffman Boulevard	West Mifflin	PA	15122	Allegheny	1	Retail	Anchored	1974
14.05	CIBX	Pinewood Center	1024 South Smithville Road	Dayton	OH	45403	Montgomery	1	Retail	Anchored	1978
15	CIBX	Brooklyn Renaissance	335 Adams Street	Brooklyn	NY	11201	Kings	1	Office	CBD	1998
16	CIBX	Plaza Centro	200 Rafael Cordero Avenue	Caguas	PR	00725	Caguas	1	Retail	Anchored	1987
17	CIBX	One Upland Road	One Upland Road	Norwood	MA	02062	Norfolk	1	Industrial	Flex	1969
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro	Various	Greensboro	NC	27409	Guilford	2	Hotel	Various	Various
18.01	CIBX	Courtyard by Marriott - Greensboro	7811 National Service road	Greensboro	NC	27409	Guilford	1	Hotel	Full Service	2009
18.02	CIBX	Residence Inn - Greensboro	7616 Thorndike Road	Greensboro	NC	27409	Guilford	1	Hotel	Limited Service	2007
19	CIBX	Bentonville Plaza	609 Southwest 8th Street	Bentonville	AR	72712	Benton	1	Office	Suburban	2004
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA	One Bigelow Square	Pittsburgh	PA	15219	Allegheny	1	Hotel	Full Service	1950
21	CIBX	Dunning Farms Shopping Center	88 Dunning Road	Middletown	NY	10940	Orange	1	Retail	Anchored	1989
22	CIBX	Long Leaf Mall	4310 Shipyard Boulevard	Wilmington	NC	28403	New Hanover	1	Retail	Anchored	1973
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
24	CIBX	Zamagias Retail Portfolio	Various	Various	PA	Various	Various	4	Retail	Anchored	Various
24.01	CIBX	Millbrook Plaza	5 Millbrook Plaza	Mill Hall	PA	17751	Clinton	1	Retail	Anchored	1991
24.02	CIBX	Shaler Plaza	880 Butler Street	Pittsburgh	PA	15223	Allegheny	1	Retail	Anchored	1962
24.03	CIBX	Murrysview Shops	5030 William Penn Highway	Monroeville	PA	15146	Allegheny	1	Retail	Anchored	1979
24.04	CIBX	Crafton Shoppes	47 Walsh Road	Crafton	PA	15205	Allegheny	1	Retail	Anchored	1966
25	JPMCB	Miami Gardens	9540 Kempwood Drive	Houston	TX	77080	Harris	1	Multifamily	Garden	1969
26	JPMCB	1700 Palm Beach Lakes Boulevard	1700 Palm Beach Lakes Boulevard	West Palm Beach	FL	33401	Palm Beach	1	Office	CBD	1987
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
28	JPMCB	Guardian Self Storage	Various	Various	PA	Various	Allegheny	2	Self Storage	Self Storage	2003
28.01	JPMCB	Washington Pike	1599 Washington Pike	Bridgeville	PA	15017	Allegheny	1	Self Storage	Self Storage	2003
28.02	JPMCB	Old Freeport	1390 Old Freeport Road	Pittsburgh	PA	15238	Allegheny	1	Self Storage	Self Storage	2003
29	CIBX	Tanglewood Square Shopping Center	8535 Tanglewood Square	Chagrin Falls	OH	44023	Geauga	1	Retail	Anchored	1973
30	JPMCB	Holiday Inn New Orleans West Bank Tower	275 Whitney Avenue	Gretna	LA	70053	Jefferson	1	Hotel	Full Service	1973
31	JPMCB	Holiday Inn Metairie New Orleans Airport	2261 North Causeway Boulevard	Metairie	LA	70001	Jefferson	1	Hotel	Full Service	1972
32	CIBX	Hilltop Mall	5011 2nd Avenue	Kearney	NE	68847	Buffalo	1	Retail	Anchored	1984
33	CIBX	Beneva Place	3451 Queens Street	Sarasota	FL	34231	Sarasota	1	Multifamily	Garden	1986
34	CIBX	Nittany Commons	2222 East College Avenue	State College	PA	16801	Centre	1	Retail	Anchored	1998
35	CIBX	Plaza at Bellaire II	5800 Bellaire Blvd	Houston	TX	77081	Harris	1	Retail	Unanchored	2008
36	JPMCB	Elementis Worldwide Office	469 Old Trenton Road	East Windsor	NJ	08512	Middlesex	1	Office	Suburban	2012
37	CIBX	5422 New Hope Commons Drive	5422 New Hope Commons Drive	Durham	NC	27707	Durham	1	Retail	Anchored	1995
38	JPMCB	Atrium at Bent Tree	16775 Addison Road	Addison	TX	75001	Dallas	1	Office	CBD	1981
39	CIBX	Pine Tree Plaza	2105 North Prospect Avenue	Champaign	IL	61822	Champaign	1	Retail	Anchored	2001
40	CIBX	Food Lion Portfolio	Various	Various	GA	Various	Various	2	Retail	Anchored	Various
40.01	CIBX	Food Lion - Calhoun	1512 Red Bud Road Northeast	Calhoun	GA	30701	Gordon	1	Retail	Anchored	2005
40.02	CIBX	Food Lion - Ringgold	95 Poplar Springs Road	Ringgold	GA	30736	Catoosa	1	Retail	Anchored	2002
41	CIBX	Cottonwood Building	23330 Cottonwood Parkway	California	MD	20619	St. Mary’s	1	Office	Suburban	1999
42	CIBX	Amite Crossing	240 Range 12 Boulevard	Denham Springs	LA	70726	Livingston	1	Retail	Shadow Anchored	2008
43	JPMCB	Temecula One & Two	40620 & 40788 Winchester Road	Temecula	CA	92591	Riverside	1	Retail	Unanchored	2000
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC	4400 Connecticut Avenue	Washington	DC	20008	District of Columbia	1	Hotel	Limited Service	1964
45	JPMCB	Timbers of Pine Hollow	2020 Plantation Drive	Conroe	TX	77301	Montgomery	1	Multifamily	Garden	1980
46	CIBX	Hampton Inn - Asheboro, NC	1137 East Dixie Drive	Asheboro	NC	27203	Randolph	1	Hotel	Limited Service	1995
47	CIBX	The Shoppes at Seven Oaks	13645 Big Bend Road	St. Louis	MO	63122	Saint Louis	1	Retail	Unanchored	2007
48	CIBX	Hope Valley	3710 Shannon Road	Durham	NC	27707	Durham	1	Retail	Unanchored	1980
49	JPMCB	West Allen Plaza	19555 West Road	Woodhaven	MI	48183	Wayne	1	Retail	Unanchored	2001

A-1-1

ANNEX A-1

												Original		Current
			Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance
Loan #	Seller(1)	Property Name	Renovated	Units(2)	Measure	Occupancy %(2)	Date	Value ($)(3)	Date	LTV %(3)	Balance ($)(4)	per Unit ($)	Balance ($)(4)	per Unit ($)
1	JPMCB	Palazzo Westwood Village		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
2	JPMCB	theWit Hotel	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
3	JPMCB	100 West Putnam	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
4	JPMCB	Jefferson Mall	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	JPMCB	Southpark Mall	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
6	CIBX	Lincoln Park Retail		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
7	CIBX	The Court at Oxford Valley		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
8	CIBX	55 John Street	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
9	CIBX	Centre Market Building	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
10	CIBX	The Illini Tower	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
11	JPMCB	Residence Inn Palo Alto	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
12	CIBX	Doubletree by Hilton JFK Airport	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
13	CIBX	Bridgedale Commercial Property	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
14	CIBX	Slate Portfolio	Various	702,654	Square Feet	97.3%	03/31/12	40,160,000	Various	71.0%	28,900,000	41	28,533,456	41
14.01	CIBX	Buckeye Plaza		116,905	Square Feet	100.0%	03/31/12	10,750,000	04/12/12		9,000,000		8,885,851
14.02	CIBX	Field Club Commons	1997	145,153	Square Feet	97.4%	03/31/12	8,150,000	04/16/12		6,000,000		5,923,901
14.03	CIBX	Springboro Plaza		154,035	Square Feet	100.0%	03/31/12	8,290,000	04/04/12		5,800,000		5,726,438
14.04	CIBX	Kennywood Shops	1996	197,860	Square Feet	97.1%	03/31/12	7,200,000	04/12/12		5,300,000		5,232,779
14.05	CIBX	Pinewood Center		88,701	Square Feet	89.2%	03/31/12	5,770,000	02/29/12		2,800,000		2,764,487
15	CIBX	Brooklyn Renaissance		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
16	CIBX	Plaza Centro		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
17	CIBX	One Upland Road	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
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro		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
18.01	CIBX	Courtyard by Marriott - Greensboro		124	Rooms	71.0%	03/31/12	19,600,000	04/09/12		11,812,500		11,633,546
18.02	CIBX	Residence Inn - Greensboro		116	Rooms	81.3%	03/31/12	19,700,000	04/09/12		11,687,500		11,510,439
19	CIBX	Bentonville Plaza		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
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA	2010	308	Rooms	69.6%	03/31/12	45,000,000	05/01/12	45.4%	20,750,000	67,370	20,411,325	66,271
21	CIBX	Dunning Farms Shopping Center	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
22	CIBX	Long Leaf Mall	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
23	CIBX	20 & 25 Waterway		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
24	CIBX	Zamagias Retail Portfolio	Various	389,998	Square Feet	97.8%	12/31/11	23,550,000	Various	59.6%	14,350,000	37	14,031,196	36
24.01	CIBX	Millbrook Plaza		162,710	Square Feet	98.0%	12/31/11	8,500,000	06/01/11		5,300,000		5,182,253
24.02	CIBX	Shaler Plaza	1989	143,799	Square Feet	97.4%	12/31/11	7,500,000	05/27/11		4,400,000		4,302,248
24.03	CIBX	Murrysview Shops		62,679	Square Feet	97.6%	12/31/11	5,000,000	05/27/11		3,100,000		3,031,129
24.04	CIBX	Crafton Shoppes		20,810	Square Feet	100.0%	12/31/11	2,550,000	05/27/11		1,550,000		1,515,565
25	JPMCB	Miami Gardens	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
26	JPMCB	1700 Palm Beach Lakes Boulevard		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
27	JPMCB	Two and Five Governor Park		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
28	JPMCB	Guardian Self Storage		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
28.01	JPMCB	Washington Pike		737	Units	93.5%	02/29/12	9,950,000	03/22/12		6,852,617		6,842,250
28.02	JPMCB	Old Freeport		614	Units	92.7%	02/29/12	8,200,000	03/22/12		5,647,383		5,638,839
29	CIBX	Tanglewood Square Shopping Center	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
30	JPMCB	Holiday Inn New Orleans West Bank Tower	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
31	JPMCB	Holiday Inn Metairie New Orleans Airport	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
32	CIBX	Hilltop Mall		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
33	CIBX	Beneva Place		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
34	CIBX	Nittany Commons		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
35	CIBX	Plaza at Bellaire II		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
36	JPMCB	Elementis Worldwide Office		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
37	CIBX	5422 New Hope Commons Drive		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
38	JPMCB	Atrium at Bent Tree	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
39	CIBX	Pine Tree Plaza		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
40	CIBX	Food Lion Portfolio	Various	85,571	Square Feet	91.6%	Various	9,900,000	05/02/12	75.0%	7,425,000	87	7,425,000	87
40.01	CIBX	Food Lion - Calhoun		42,164	Square Feet	88.6%	05/22/12	5,100,000	05/02/12		3,825,000		3,825,000
40.02	CIBX	Food Lion - Ringgold	2011	43,407	Square Feet	94.5%	04/04/12	4,800,000	05/02/12		3,600,000		3,600,000
41	CIBX	Cottonwood Building		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
42	CIBX	Amite Crossing		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
43	JPMCB	Temecula One & Two		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
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC	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
45	JPMCB	Timbers of Pine Hollow	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
46	CIBX	Hampton Inn - Asheboro, NC	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
47	CIBX	The Shoppes at Seven Oaks		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
48	CIBX	Hope Valley	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
49	JPMCB	West Allen Plaza		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

A-1-2

ANNEX A-1

								Net
			% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First
Loan #	Seller(1)	Property Name	Pool Balance	Loan	Borrower(5)	Rate %	Fee %	Rate %(6)	Accrual Type	Service ($)(7)	Service ($)(8)	Note Date	Payment Date
1	JPMCB	Palazzo Westwood Village	12.0%	No		4.89226	0.10710	4.78516	Actual/360	821,897.18	9,862,766.16	05/24/12	07/01/12
2	JPMCB	theWit Hotel	6.8%	No		4.90000	0.10710	4.79290	Actual/360	464,704.32	5,576,451.84	05/22/12	07/01/12
3	JPMCB	100 West Putnam	6.2%	No		4.94520	0.10710	4.83810	Actual/360	426,781.98	5,121,383.76	06/08/12	07/01/12
4	JPMCB	Jefferson Mall	5.5%	No	Group 1	4.75000	0.10710	4.64290	Actual/360	371,360.74	4,456,328.88	05/18/12	07/01/12
5	JPMCB	Southpark Mall	5.2%	No	Group 1	4.84500	0.10710	4.73790	Actual/360	353,350.50	4,240,206.00	05/10/12	07/01/12
6	CIBX	Lincoln Park Retail	5.2%	No		4.63000	0.10710	4.52290	Actual/360	343,645.12	4,123,741.44	05/17/12	07/01/12
7	CIBX	The Court at Oxford Valley	4.7%	No		5.56000	0.10710	5.45290	Actual/360	342,935.52	4,115,226.24	06/22/11	08/01/11
8	CIBX	55 John Street	4.0%	No		5.70000	0.10710	5.59290	Actual/360	316,059.63	3,792,715.56	01/31/11	03/01/11
9	CIBX	Centre Market Building	3.7%	No		6.18000	0.10710	6.07290	Actual/360	426,806.20	5,121,674.40	03/04/11	05/01/11
10	CIBX	The Illini Tower	2.9%	No		5.92000	0.10710	5.81290	Actual/360	242,979.61	2,915,755.32	07/05/11	09/01/11
11	JPMCB	Residence Inn Palo Alto	2.7%	No		5.24900	0.03710	5.21190	Actual/360	193,249.62	2,318,995.44	05/14/12	07/01/12
12	CIBX	Doubletree by Hilton JFK Airport	2.7%	No		5.31000	0.10710	5.20290	Actual/360	210,977.47	2,531,729.64	06/10/11	08/01/11
13	CIBX	Bridgedale Commercial Property	2.5%	No	Group 2	4.78000	0.10710	4.67290	Actual/360	167,506.28	2,010,075.36	06/01/12	07/01/12
14	CIBX	Slate Portfolio	2.2%	No		5.80000	0.10710	5.69290	Actual/360	169,571.63	2,034,859.56	04/29/11	06/01/11
14.01	CIBX	Buckeye Plaza	0.7%
14.02	CIBX	Field Club Commons	0.5%
14.03	CIBX	Springboro Plaza	0.4%
14.04	CIBX	Kennywood Shops	0.4%
14.05	CIBX	Pinewood Center	0.2%
15	CIBX	Brooklyn Renaissance	2.2%	No		5.35000	0.10710	5.24290	Actual/360	156,355.83	1,876,269.96	05/19/11	07/01/11
16	CIBX	Plaza Centro	2.1%	No		6.25000	0.10710	6.14290	Actual/360	172,400.82	2,068,809.84	01/21/11	03/01/11
17	CIBX	One Upland Road	1.9%	No		7.39000	0.10710	7.28290	Actual/360	190,907.30	2,290,887.60	12/16/10	02/01/11
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro	1.8%	No	Group 3	5.49000	0.10710	5.38290	Actual/360	144,170.25	1,730,043.00	07/08/11	09/01/11
18.01	CIBX	Courtyard by Marriott - Greensboro	0.9%
18.02	CIBX	Residence Inn - Greensboro	0.9%
19	CIBX	Bentonville Plaza	1.7%	No	Group 2	5.77000	0.10710	5.66290	Actual/360	128,665.68	1,543,988.16	07/08/11	09/01/11
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA	1.6%	No		5.60000	0.10710	5.49290	Actual/360	128,665.30	1,543,983.60	06/21/11	08/01/11
21	CIBX	Dunning Farms Shopping Center	1.5%	No		5.94000	0.10710	5.83290	Actual/360	113,182.71	1,358,192.52	04/01/11	05/01/11
22	CIBX	Long Leaf Mall	1.2%	No		6.21000	0.10710	6.10290	Actual/360	91,967.70	1,103,612.40	04/07/11	06/01/11
23	CIBX	20 & 25 Waterway	1.1%	No		4.79000	0.10710	4.68290	Actual/360	75,726.83	908,721.96	04/26/12	06/01/12
24	CIBX	Zamagias Retail Portfolio	1.1%	No		5.66000	0.10710	5.55290	Actual/360	100,013.09	1,200,157.08	07/20/11	09/01/11
24.01	CIBX	Millbrook Plaza	0.4%
24.02	CIBX	Shaler Plaza	0.3%
24.03	CIBX	Murrysview Shops	0.2%
24.04	CIBX	Crafton Shoppes	0.1%
25	JPMCB	Miami Gardens	1.1%	No		4.85000	0.06710	4.78290	Actual/360	72,504.86	870,058.32	05/22/12	07/01/12
26	JPMCB	1700 Palm Beach Lakes Boulevard	1.1%	No		5.15200	0.06710	5.08490	Actual/360	74,959.01	899,508.12	05/01/12	06/01/12
27	JPMCB	Two and Five Governor Park	1.0%	No		4.78000	0.14710	4.63290	Actual/360	68,049.43	816,593.16	06/01/12	07/01/12
28	JPMCB	Guardian Self Storage	1.0%	No		5.09900	0.14710	4.95190	Actual/360	73,796.56	885,558.72	04/24/12	06/01/12
28.01	JPMCB	Washington Pike	0.5%
28.02	JPMCB	Old Freeport	0.4%
29	CIBX	Tanglewood Square Shopping Center	0.9%	No		5.78000	0.10710	5.67290	Actual/360	70,257.60	843,091.20	07/19/11	09/01/11
30	JPMCB	Holiday Inn New Orleans West Bank Tower	0.9%	No	Group 4	5.49000	0.10710	5.38290	Actual/360	71,778.38	861,340.56	05/03/12	07/01/12
31	JPMCB	Holiday Inn Metairie New Orleans Airport	0.9%	No	Group 4	5.49000	0.10710	5.38290	Actual/360	71,778.38	861,340.56	05/03/12	07/01/12
32	CIBX	Hilltop Mall	0.9%	No		5.60000	0.10710	5.49290	Actual/360	71,308.48	855,701.76	06/01/12	07/01/12
33	CIBX	Beneva Place	0.9%	No		5.49000	0.10710	5.38290	Actual/360	62,954.95	755,459.40	06/24/11	08/01/11
34	CIBX	Nittany Commons	0.9%	No		5.97000	0.10710	5.86290	Actual/360	66,933.79	803,205.48	12/31/10	02/01/11
35	CIBX	Plaza at Bellaire II	0.8%	No		5.61000	0.10710	5.50290	Actual/360	57,470.97	689,651.64	07/15/11	09/01/11
36	JPMCB	Elementis Worldwide Office	0.7%	No		4.87500	0.10710	4.76790	Actual/360	39,644.64	475,735.68	05/23/12	07/01/12
37	CIBX	5422 New Hope Commons Drive	0.7%	No		6.08000	0.10710	5.97290	Actual/360	53,213.91	638,566.92	06/29/11	08/01/11
38	JPMCB	Atrium at Bent Tree	0.6%	No		5.18100	0.14710	5.03390	Actual/360	44,492.55	533,910.60	03/30/12	05/01/12
39	CIBX	Pine Tree Plaza	0.6%	No		5.79000	0.10710	5.68290	Actual/360	46,889.31	562,671.72	03/31/11	05/01/11
40	CIBX	Food Lion Portfolio	0.6%	No		5.05000	0.10710	4.94290	Actual/360	40,086.21	481,034.52	06/01/12	07/01/12
40.01	CIBX	Food Lion - Calhoun	0.3%
40.02	CIBX	Food Lion - Ringgold	0.3%
41	CIBX	Cottonwood Building	0.6%	No		4.81000	0.10710	4.70290	Actual/360	37,294.17	447,530.04	05/03/12	07/01/12
42	CIBX	Amite Crossing	0.5%	No		5.09000	0.10710	4.98290	Actual/360	36,058.53	432,702.36	05/14/12	07/01/12
43	JPMCB	Temecula One & Two	0.5%	No		4.90000	0.13710	4.76290	Actual/360	27,324.31	327,891.67	05/24/12	07/01/12
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC	0.5%	No		6.40000	0.10710	6.29290	Actual/360	44,486.63	533,839.56	12/01/11	01/01/12
45	JPMCB	Timbers of Pine Hollow	0.5%	No		5.20000	0.09710	5.10290	Actual/360	34,319.43	411,833.16	04/30/12	06/01/12
46	CIBX	Hampton Inn - Asheboro, NC	0.5%	No	Group 3	5.69000	0.10710	5.58290	Actual/360	37,529.14	450,349.68	07/08/11	09/01/11
47	CIBX	The Shoppes at Seven Oaks	0.4%	No		4.78000	0.10710	4.67290	Actual/360	28,266.69	339,200.28	05/15/12	07/01/12
48	CIBX	Hope Valley	0.4%	No		6.25000	0.10710	6.14290	Actual/360	31,401.58	376,818.96	10/21/11	12/01/11
49	JPMCB	West Allen Plaza	0.3%	No		5.45000	0.06710	5.38290	Actual/360	20,166.47	241,997.64	05/01/12	06/01/12

A-1-3

ANNEX A-1

			Partial IO	Partial IO Loan	Rem.	Rem.			Payment	Grace Period	Grace Period
Loan #	Seller(1)	Property Name	Last IO Payment	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date(9)
1	JPMCB	Palazzo Westwood Village	06/01/15	07/01/15	120	360	36	0	1	0	0	06/01/22
2	JPMCB	theWit Hotel	06/01/13	07/01/13	120	360	12	0	1	0	0	06/01/22
3	JPMCB	100 West Putnam			120	360	0	0	1	0	0	06/01/22
4	JPMCB	Jefferson Mall			120	360	0	0	1	5	0	06/01/22
5	JPMCB	Southpark Mall			120	360	0	0	1	5	0	06/01/22
6	CIBX	Lincoln Park Retail	06/01/15	07/01/15	120	360	36	0	1	0	7	06/01/22
7	CIBX	The Court at Oxford Valley	07/01/12	08/01/12	109	360	12	11	1	0	7	07/01/21
8	CIBX	55 John Street			44	320	0	16	1	0	7	02/01/16
9	CIBX	Centre Market Building			70	166	0	14	1	0	7	04/01/18
10	CIBX	The Illini Tower			110	290	0	10	1	0	7	08/01/21
11	JPMCB	Residence Inn Palo Alto			120	360	0	0	1	0	0	06/01/22
12	CIBX	Doubletree by Hilton JFK Airport			49	289	0	11	1	0	7	07/01/16
13	CIBX	Bridgedale Commercial Property			120	360	0	0	1	0	7	06/01/22
14	CIBX	Slate Portfolio			107	347	0	13	1	0	7	04/30/21
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	06/01/13	07/01/13	108	360	24	12	1	0	7	06/01/21
16	CIBX	Plaza Centro			104	344	0	16	1	0	7	02/01/21
17	CIBX	One Upland Road			67	247	0	17	1	0	7	01/01/18
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro			50	290	0	10	1	0	7	08/01/16
18.01	CIBX	Courtyard by Marriott - Greensboro
18.02	CIBX	Residence Inn - Greensboro
19	CIBX	Bentonville Plaza			110	350	0	10	1	0	7	08/01/21
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA			109	289	0	11	1	0	7	07/01/21
21	CIBX	Dunning Farms Shopping Center			106	346	0	14	1	0	7	04/01/21
22	CIBX	Long Leaf Mall			107	347	0	13	1	0	7	05/01/21
23	CIBX	20 & 25 Waterway	05/01/14	06/01/14	119	360	24	1	1	0	7	05/01/22
24	CIBX	Zamagias Retail Portfolio			110	230	0	10	1	0	7	08/01/21
24.01	CIBX	Millbrook Plaza
24.02	CIBX	Shaler Plaza
24.03	CIBX	Murrysview Shops
24.04	CIBX	Crafton Shoppes
25	JPMCB	Miami Gardens			120	360	0	0	1	0	0	06/01/22
26	JPMCB	1700 Palm Beach Lakes Boulevard			119	359	0	1	1	0	0	05/01/22
27	JPMCB	Two and Five Governor Park			120	360	0	0	1	0	0	06/01/22
28	JPMCB	Guardian Self Storage			119	299	0	1	1	0	0	05/01/22
28.01	JPMCB	Washington Pike
28.02	JPMCB	Old Freeport
29	CIBX	Tanglewood Square Shopping Center			110	350	0	10	1	0	7	08/01/21
30	JPMCB	Holiday Inn New Orleans West Bank Tower			120	300	0	0	1	0	0	06/01/22
31	JPMCB	Holiday Inn Metairie New Orleans Airport			120	300	0	0	1	0	0	06/01/22
32	CIBX	Hilltop Mall			120	300	0	0	1	0	7	06/01/22
33	CIBX	Beneva Place	07/01/12	08/01/12	109	360	12	11	1	0	7	07/01/21
34	CIBX	Nittany Commons			103	343	0	17	1	0	7	01/01/21
35	CIBX	Plaza at Bellaire II			110	350	0	10	1	0	7	08/01/21
36	JPMCB	Elementis Worldwide Office			120	0	120	0	1	0	0	06/01/22
37	CIBX	5422 New Hope Commons Drive			109	349	0	11	1	0	7	07/01/21
38	JPMCB	Atrium at Bent Tree			118	358	0	2	1	0	0	04/01/22
39	CIBX	Pine Tree Plaza			106	346	0	14	1	0	7	04/01/21
40	CIBX	Food Lion Portfolio			120	360	0	0	1	0	7	06/01/22
40.01	CIBX	Food Lion - Calhoun
40.02	CIBX	Food Lion - Ringgold
41	CIBX	Cottonwood Building			120	360	0	0	1	0	7	06/01/22
42	CIBX	Amite Crossing			120	360	0	0	1	0	7	06/01/22
43	JPMCB	Temecula One & Two			120	0	120	0	1	0	0	06/01/22
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC			114	294	0	6	1	0	7	12/01/21
45	JPMCB	Timbers of Pine Hollow			119	359	0	1	1	0	0	05/01/22
46	CIBX	Hampton Inn - Asheboro, NC			74	290	0	10	1	0	7	08/01/18
47	CIBX	The Shoppes at Seven Oaks			120	360	0	0	1	0	7	06/01/22
48	CIBX	Hope Valley			113	353	0	7	1	0	7	11/01/21
49	JPMCB	West Allen Plaza			119	299	0	1	1	0	0	05/01/22

A-1-4

ANNEX A-1

				Final	Maturity/ARD	Maturity	Prepayment	2009	2009	2009
Loan #	Seller(1)	Property Name	ARD Loan(9)	Mat Date(9)	Balance ($)(4)	LTV %(3)	Provision (Payments)(10)	Revenues ($)	Total Expenses ($)	NOI ($)
1	JPMCB	Palazzo Westwood Village	No		136,899,848	53.5%	L(24),Grtr1%orYM(94),O(2)	12,222,137	4,110,703	8,111,434
2	JPMCB	theWit Hotel	No		73,707,215	52.6%	L(25),Grtr1%orYM(92),O(3)
3	JPMCB	100 West Putnam	No		65,649,615	45.7%	L(24),Def(93),O(3)	12,875,602	4,006,451	8,869,151
4	JPMCB	Jefferson Mall	No		58,042,880	57.1%	L(25),Grtr1%orYM(91),O(4)	11,092,588	3,537,979	7,554,610
5	JPMCB	Southpark Mall	No		54,799,984	53.2%	L(25),Grtr1%orYM(91),O(4)	11,509,063	3,914,027	7,595,036
6	CIBX	Lincoln Park Retail	No		58,652,946	65.8%	L(24),Def(93),O(3)	5,999,794	603,696	5,396,098
7	CIBX	The Court at Oxford Valley	No		51,459,470	62.1%	L(35),Def(82),O(3)	8,324,713	2,113,188	6,211,525
8	CIBX	55 John Street	No		48,786,612	51.4%	L(40),Def(18),O(2)	6,088,447	1,464,056	4,624,391
9	CIBX	Centre Market Building	No		32,605,056	41.7%	L(38),Def(43),O(3)	14,666,400	6,710,807	7,955,593
10	CIBX	The Illini Tower	No		29,353,370	46.1%	L(34),Def(83),O(3)	7,888,815	3,646,224	4,242,591
11	JPMCB	Residence Inn Palo Alto	No		29,005,240	54.8%	L(25),Grtr1%orYM(92),O(3)	6,697,156	3,874,958	2,822,198
12	CIBX	Doubletree by Hilton JFK Airport	No		31,307,524	57.9%	L(35),Def(23),O(2)	14,411,834	12,222,207	2,189,627
13	CIBX	Bridgedale Commercial Property	No		26,116,550	28.2%	L(24),Def(93),O(3)
14	CIBX	Slate Portfolio	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	No		24,439,465	52.0%	L(23),Grtr1%orYM(93),O(4)	4,679,665	1,585,648	3,094,017
16	CIBX	Plaza Centro	No		23,915,937	61.3%	L(40),Def(77),O(3)	4,233,306	1,405,628	2,827,678
17	CIBX	One Upland Road	No		20,961,011	58.9%	L(41),Def(40),O(3)	2,653,200	26,532	2,626,668
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro	No		21,081,783	53.6%	L(34),Def(24),O(2)	5,178,902	3,144,659	2,034,243
18.01	CIBX	Courtyard by Marriott - Greensboro			10,596,960			2,071,646	1,518,527	553,119
18.02	CIBX	Residence Inn - Greensboro			10,484,823			3,107,256	1,626,132	1,481,124
19	CIBX	Bentonville Plaza	No		18,533,597	46.3%	L(34),Def(83),O(3)	3,761,558	1,434,232	2,327,326
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA	No		15,854,672	35.2%	L(35),Def(82),O(3)	12,133,333	10,105,043	2,028,290
21	CIBX	Dunning Farms Shopping Center	No		16,088,659	47.6%	L(38),Def(79),O(3)	4,072,750	2,073,229	1,999,521
22	CIBX	Long Leaf Mall	No		12,803,562	53.8%	L(37),Def(80),O(3)
23	CIBX	20 & 25 Waterway	No		12,437,115	60.8%	L(25),Def(91),O(4)	888,390	498,554	389,836
24	CIBX	Zamagias Retail Portfolio	No		9,286,879	39.4%	L(34),Def(83),O(3)	2,953,618	843,482	2,110,136
24.01	CIBX	Millbrook Plaza			3,429,997			1,080,546	263,098	817,448
24.02	CIBX	Shaler Plaza			2,847,544			905,448	307,761	597,687
24.03	CIBX	Murrysview Shops			2,006,224			657,136	193,766	463,370
24.04	CIBX	Crafton Shoppes			1,003,112			310,488	78,857	231,631
25	JPMCB	Miami Gardens	No		11,239,950	59.7%	L(25),Grtr1%orYM(94),O(1)	2,808,436	1,400,080	1,408,356
26	JPMCB	1700 Palm Beach Lakes Boulevard	No		11,339,907	61.3%	L(25),Grtr1%orYM(92),O(3)	2,484,325	1,365,847	1,118,478
27	JPMCB	Two and Five Governor Park	No		10,609,848	61.0%	L(25),Grtr1%orYM(92),O(3)	946,623	453,095	493,528
28	JPMCB	Guardian Self Storage	No		9,379,985	51.7%	L(25),Grtr1%orYM(92),O(3)	1,740,727	726,704	1,014,023
28.01	JPMCB	Washington Pike			5,142,195			956,985	387,829	569,156
28.02	JPMCB	Old Freeport			4,237,789			783,742	338,875	444,867
29	CIBX	Tanglewood Square Shopping Center	No		10,112,289	60.5%	L(34),Def(83),O(3)	1,617,137	422,005	1,195,132
30	JPMCB	Holiday Inn New Orleans West Bank Tower	No		8,901,954	49.5%	L(24),Def(95),O(1)
31	JPMCB	Holiday Inn Metairie New Orleans Airport	No		8,901,954	49.5%	L(24),Def(95),O(1)
32	CIBX	Hilltop Mall	No		8,783,478	48.0%	L(24),Def(93),O(3)	2,621,750	808,266	1,813,484
33	CIBX	Beneva Place	No		9,501,784	58.8%	L(35),Def(82),O(3)	1,848,104	854,116	993,988
34	CIBX	Nittany Commons	No		9,489,873	50.2%	L(41),Def(76),O(3)	1,921,214	459,632	1,461,582
35	CIBX	Plaza at Bellaire II	No		8,383,396	62.8%	L(34),Def(82),O(4)
36	JPMCB	Elementis Worldwide Office	Yes	12/01/26	9,625,000	54.1%	L(25),Grtr1%orYM(92),O(3)
37	CIBX	5422 New Hope Commons Drive	No		7,482,904	63.7%	L(35),Def(81),O(4)	905,961	0	905,961
38	JPMCB	Atrium at Bent Tree	No		6,714,744	57.9%	L(25),Grtr1%orYM(92),O(3)
39	CIBX	Pine Tree Plaza	No		6,743,830	49.6%	L(38),Def(79),O(3)	1,624,724	441,472	1,183,252
40	CIBX	Food Lion Portfolio	No		6,114,000	61.8%	L(24),Def(93),O(3)	985,330	174,016	811,313
40.01	CIBX	Food Lion - Calhoun			3,149,636			458,355	85,924	372,431
40.02	CIBX	Food Lion - Ringgold			2,964,363			526,975	88,092	438,882
41	CIBX	Cottonwood Building	No		5,800,410	48.3%	L(24),Def(92),O(4)	1,181,707	506,971	674,736
42	CIBX	Amite Crossing	No		5,481,914	61.8%	L(24),Def(93),O(3)
43	JPMCB	Temecula One & Two	No		6,600,000	58.9%	L(25),Grtr1%orYM(91),O(4)	1,054,891	210,035	844,856
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC	No		5,219,461	21.8%	L(30),Def(87),O(3)	5,210,819	3,974,068	1,236,751
45	JPMCB	Timbers of Pine Hollow	No		5,171,855	57.5%	L(25),Grtr1%orYM(94),O(1)	787,730	978,034	-190,304
46	CIBX	Hampton Inn - Asheboro, NC	No		5,106,298	49.6%	L(34),Def(47),O(3)	2,162,248	1,349,166	813,082
47	CIBX	The Shoppes at Seven Oaks	No		4,407,167	56.9%	L(24),Def(89),O(7)
48	CIBX	Hope Valley	No		4,357,017	57.3%	L(31),Def(86),O(3)	237,024	112,956	124,068
49	JPMCB	West Allen Plaza	No		2,507,555	51.2%	L(25),Grtr1%orYM(91),O(4)	737,550	244,028	493,522

A-1-5

ANNEX A-1

			2010	2010	2010	2011	2011	2011	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)(11)	Total Expenses ($)(11)	NOI ($)(11)	Revenues ($)(11)	Total Expenses ($)(11)	NOI ($)(11)	Revenues ($)	Total Expenses ($)	NOI ($)
1	JPMCB	Palazzo Westwood Village	14,224,911	3,581,409	10,643,502	15,275,928	3,982,674	11,293,254	15,491,582	4,048,857	11,442,725
2	JPMCB	theWit Hotel	32,713,924	22,779,875	9,934,049	34,364,608	23,938,843	10,425,765	34,441,474	23,761,197	10,680,277
3	JPMCB	100 West Putnam	11,274,147	3,527,053	7,747,094	9,728,294	3,747,970	5,980,324	10,729,527	3,759,319	6,970,208
4	JPMCB	Jefferson Mall	11,149,392	3,456,993	7,692,398	11,717,345	3,520,565	8,196,780	11,821,123	3,579,242	8,241,881
5	JPMCB	Southpark Mall	11,261,473	3,593,071	7,668,402	11,135,238	3,575,086	7,560,152	11,143,091	3,569,879	7,573,212
6	CIBX	Lincoln Park Retail	6,015,185	410,081	5,605,104	6,203,211	395,118	5,808,093
7	CIBX	The Court at Oxford Valley	8,856,291	2,141,558	6,714,733	8,179,626	2,196,422	5,983,204
8	CIBX	55 John Street	6,490,359	888,225	5,602,134	6,288,517	858,434	5,430,083
9	CIBX	Centre Market Building	15,636,987	6,564,914	9,072,073	15,584,430	7,134,982	8,449,448
10	CIBX	The Illini Tower	7,833,250	3,309,928	4,523,322	6,953,879	3,378,563	3,575,316	7,773,190	3,497,404	4,275,786
11	JPMCB	Residence Inn Palo Alto	7,403,173	4,225,554	3,177,619	8,176,846	4,436,605	3,740,241	8,315,246	4,490,575	3,824,671
12	CIBX	Doubletree by Hilton JFK Airport	18,542,149	14,422,484	4,119,665	18,279,795	14,810,297	3,469,498	18,081,486	15,080,202	3,001,284
13	CIBX	Bridgedale Commercial Property	5,784,598	2,196,316	3,588,282	6,428,484	2,381,544	4,046,940	6,216,005	2,225,392	3,990,613
14	CIBX	Slate Portfolio							5,609,153	1,896,255	3,712,898
14.01	CIBX	Buckeye Plaza							1,739,367	645,755	1,093,612
14.02	CIBX	Field Club Commons							1,017,634	297,279	720,355
14.03	CIBX	Springboro Plaza							1,063,101	298,666	764,435
14.04	CIBX	Kennywood Shops							1,123,721	397,232	726,489
14.05	CIBX	Pinewood Center							665,330	257,323	408,007
15	CIBX	Brooklyn Renaissance	4,907,641	1,705,634	3,202,007	5,079,848	1,571,812	3,508,036
16	CIBX	Plaza Centro	4,904,137	1,587,055	3,317,082	4,901,860	1,683,621	3,218,239	4,764,758	1,577,390	3,187,368
17	CIBX	One Upland Road	2,719,200	27,973	2,691,227	2,732,796	27,328	2,705,468
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro	6,623,529	3,736,860	2,886,669	6,795,518	3,840,762	2,954,756	6,770,176	3,764,283	3,005,893
18.01	CIBX	Courtyard by Marriott - Greensboro	3,273,179	1,894,623	1,378,556	3,367,603	1,958,623	1,408,980	3,368,647	1,933,468	1,435,179
18.02	CIBX	Residence Inn - Greensboro	3,350,350	1,842,237	1,508,113	3,427,915	1,882,139	1,545,776	3,401,529	1,830,815	1,570,714
19	CIBX	Bentonville Plaza	3,754,750	1,422,824	2,331,926	4,041,860	1,398,891	2,642,879	4,164,206	1,381,906	2,782,300
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA	14,641,969	11,461,334	3,180,635	15,645,632	12,378,852	3,266,780	15,779,733	12,508,493	3,271,240
21	CIBX	Dunning Farms Shopping Center	3,627,525	1,616,199	2,011,326	3,664,797	1,520,729	2,144,068	3,872,657	1,569,019	2,303,638
22	CIBX	Long Leaf Mall	1,868,929	710,602	1,158,327	2,049,418	722,362	1,327,056
23	CIBX	20 & 25 Waterway	1,300,927	624,764	676,163	1,918,380	607,871	1,310,509
24	CIBX	Zamagias Retail Portfolio	3,018,030	935,022	2,083,008	2,992,323	850,661	2,141,662
24.01	CIBX	Millbrook Plaza	1,075,811	292,679	783,132	1,031,574	278,615	752,959
24.02	CIBX	Shaler Plaza	933,763	336,492	597,271	946,071	272,890	673,181
24.03	CIBX	Murrysview Shops	678,395	216,667	461,728	674,393	210,358	464,035
24.04	CIBX	Crafton Shoppes	330,061	89,184	240,877	340,285	88,798	251,487
25	JPMCB	Miami Gardens	2,199,576	1,304,831	894,745	2,424,908	1,332,110	1,092,798	2,582,448	1,327,856	1,254,592
26	JPMCB	1700 Palm Beach Lakes Boulevard	2,360,008	1,292,464	1,067,544	2,804,546	1,268,457	1,536,090
27	JPMCB	Two and Five Governor Park	1,356,251	462,641	893,610	1,841,568	513,920	1,327,648
28	JPMCB	Guardian Self Storage	1,859,097	726,521	1,132,576	2,085,171	742,206	1,342,965	2,105,718	748,032	1,357,686
28.01	JPMCB	Washington Pike	1,003,431	377,066	626,365	1,129,156	386,141	743,015	1,133,206	389,363	743,843
28.02	JPMCB	Old Freeport	855,666	349,455	506,211	956,015	356,065	599,950	972,512	358,669	613,843
29	CIBX	Tanglewood Square Shopping Center	1,775,110	419,871	1,355,239	1,703,832	426,413	1,277,419
30	JPMCB	Holiday Inn New Orleans West Bank Tower	5,698,183	4,094,569	1,700,749	6,037,486	4,390,587	1,646,899	6,028,664	4,320,712	1,707,952
31	JPMCB	Holiday Inn Metairie New Orleans Airport	4,941,559	3,822,377	1,240,844	5,758,594	4,407,161	1,351,433	6,218,533	4,557,756	1,660,777
32	CIBX	Hilltop Mall	2,559,208	855,649	1,703,559	2,487,362	829,239	1,658,123
33	CIBX	Beneva Place	1,907,527	823,158	1,084,369				1,960,279	744,387	1,215,892
34	CIBX	Nittany Commons	1,898,681	450,377	1,448,304	1,924,925	480,690	1,444,235	1,817,942	453,185	1,364,757
35	CIBX	Plaza at Bellaire II	1,251,856	402,555	849,301	1,523,300	452,627	1,070,673	1,606,584	513,952	1,092,632
36	JPMCB	Elementis Worldwide Office
37	CIBX	5422 New Hope Commons Drive	914,543	0	914,543	920,673	0	920,673
38	JPMCB	Atrium at Bent Tree	1,664,772	1,033,715	631,057	1,179,206	631,052	548,155	1,528,709	787,131	741,578
39	CIBX	Pine Tree Plaza	1,634,413	409,457	1,224,956	1,699,472	528,760	1,170,712
40	CIBX	Food Lion Portfolio	1,015,717	180,208	835,509	1,046,713	163,535	883,178
40.01	CIBX	Food Lion - Calhoun	504,585	88,235	416,350	500,224	73,270	426,954
40.02	CIBX	Food Lion - Ringgold	511,132	91,973	419,159	546,489	90,265	456,224
41	CIBX	Cottonwood Building	1,359,373	544,984	814,389	1,330,254	581,829	748,425
42	CIBX	Amite Crossing	629,747	118,286	511,461	800,588	129,804	670,784
43	JPMCB	Temecula One & Two	1,032,605	215,756	816,849	1,227,139	276,365	950,774
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC	5,475,043	4,132,975	1,342,068	5,682,391	4,197,033	1,485,358	5,607,210	4,221,984	1,385,226
45	JPMCB	Timbers of Pine Hollow	1,157,729	949,790	207,939	1,341,509	866,838	474,671
46	CIBX	Hampton Inn - Asheboro, NC	2,132,422	1,251,099	881,323	2,153,227	1,260,710	892,517	2,186,885	1,295,573	891,312
47	CIBX	The Shoppes at Seven Oaks	706,896	336,423	370,473	983,612	300,947	682,665
48	CIBX	Hope Valley	247,133	112,298	134,835	625,499	225,171	400,328	737,048	219,709	517,339
49	JPMCB	West Allen Plaza	750,729	239,729	511,000	704,850	227,914	476,936	713,092	234,303	478,789

A-1-6

ANNEX A-1

				UW
				Economic	UW	UW Total		UW		UW	UW NCF
Loan #	Seller(1)	Property Name	As of	Occupancy %	Revenues ($)(12)	Expenses ($)(12)	UW NOI ($)(12)(13)	Capital Items ($)	UW NCF ($)(12)(13)	NOI DSCR(14)	DSCR(14)
1	JPMCB	Palazzo Westwood Village	03/31/12	93.1%	16,596,122	4,115,199	12,480,923	172,034	12,308,889	1.27	1.25
2	JPMCB	theWit Hotel	03/31/12	74.0%	34,606,823	24,054,667	10,552,156	0	10,552,156	1.89	1.89
3	JPMCB	100 West Putnam	04/30/12	84.8%	11,018,701	3,745,210	7,273,491	517,199	6,756,292	1.42	1.32
4	JPMCB	Jefferson Mall	03/31/12	91.5%	11,051,355	3,853,450	7,197,905	690,983	6,506,922	1.62	1.46
5	JPMCB	Southpark Mall	03/31/12	94.5%	11,350,410	3,964,126	7,386,283	723,527	6,662,757	1.74	1.57
6	CIBX	Lincoln Park Retail		99.0%	6,385,996	489,452	5,896,544	26,806	5,869,738	1.43	1.42
7	CIBX	The Court at Oxford Valley		89.9%	7,672,143	2,223,768	5,448,375	319,832	5,128,543	1.32	1.25
8	CIBX	55 John Street		98.0%	6,077,274	832,009	5,245,265	0	5,245,265	1.38	1.38
9	CIBX	Centre Market Building		87.5%	14,779,123	6,167,029	8,612,094	995,909	7,616,185	1.68	1.49
10	CIBX	The Illini Tower	04/30/12	87.3%	7,773,190	3,525,513	4,247,677	72,101	4,175,576	1.46	1.43
11	JPMCB	Residence Inn Palo Alto	03/31/12	82.3%	8,347,366	4,758,341	3,589,025	0	3,589,025	1.55	1.55
12	CIBX	Doubletree by Hilton JFK Airport	03/31/12	87.0%	18,590,160	15,428,990	3,161,169	0	3,161,169	1.25	1.25
13	CIBX	Bridgedale Commercial Property	05/01/12	95.0%	5,395,481	2,518,283	2,877,198	191,840	2,685,358	1.43	1.34
14	CIBX	Slate Portfolio	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
14.01	CIBX	Buckeye Plaza	T-11 Ann. 03/31/2012	92.0%	1,802,284	806,173	996,111	105,215	890,897
14.02	CIBX	Field Club Commons	T-11 Ann. 03/31/2012	92.9%	1,095,128	311,881	783,247	117,734	665,513
14.03	CIBX	Springboro Plaza	T-10 Ann. 03/31/2012	95.0%	1,082,933	363,986	718,947	138,632	580,315
14.04	CIBX	Kennywood Shops	T-11 Ann. 03/31/2012	92.3%	1,204,255	439,457	764,798	178,074	586,724
14.05	CIBX	Pinewood Center	T-9 Ann. 03/31/2012	89.0%	711,699	333,400	378,299	79,831	298,468
15	CIBX	Brooklyn Renaissance		95.0%	4,884,846	1,813,270	3,071,576	110,866	2,960,710	1.64	1.58
16	CIBX	Plaza Centro	03/31/12	95.0%	4,550,623	1,473,532	3,077,091	223,922	2,853,169	1.49	1.38
17	CIBX	One Upland Road		95.0%	2,660,737	26,607	2,634,130	0	2,634,130	1.15	1.15
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro	03/31/12	75.8%	6,770,177	4,106,536	2,663,641	0	2,663,641	1.54	1.54
18.01	CIBX	Courtyard by Marriott - Greensboro	03/31/12	71.0%	3,368,648	2,091,951	1,276,697	0	1,276,697
18.02	CIBX	Residence Inn - Greensboro	03/31/12	80.9%	3,401,529	2,014,585	1,386,944	0	1,386,944
19	CIBX	Bentonville Plaza	03/31/12	85.8%	4,293,681	1,452,630	2,841,051	355,211	2,485,840	1.84	1.61
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA	03/31/12	69.6%	15,699,048	13,140,629	2,558,419	0	2,558,419	1.66	1.66
21	CIBX	Dunning Farms Shopping Center	02/29/12	92.0%	3,768,320	1,671,923	2,096,397	222,675	1,873,722	1.54	1.38
22	CIBX	Long Leaf Mall		95.0%	2,427,429	675,805	1,751,624	152,028	1,599,596	1.59	1.45
23	CIBX	20 & 25 Waterway		93.1%	2,036,754	657,059	1,379,695	61,405	1,318,290	1.52	1.45
24	CIBX	Zamagias Retail Portfolio		90.0%	2,768,964	833,017	1,935,947	289,436	1,646,511	1.61	1.37
24.01	CIBX	Millbrook Plaza		90.0%	945,000	274,996	670,004	97,771	572,233
24.02	CIBX	Shaler Plaza		90.0%	920,751	271,963	648,788	124,872	523,916
24.03	CIBX	Murrysview Shops		90.0%	618,757	201,927	416,830	45,321	371,509
24.04	CIBX	Crafton Shoppes		90.0%	284,456	84,131	200,325	21,472	178,853
25	JPMCB	Miami Gardens	03/31/12	81.6%	2,960,717	1,370,357	1,590,360	132,600	1,457,760	1.83	1.68
26	JPMCB	1700 Palm Beach Lakes Boulevard		85.0%	2,858,734	1,343,927	1,514,807	209,393	1,305,413	1.68	1.45
27	JPMCB	Two and Five Governor Park		91.5%	1,898,111	534,698	1,363,412	139,390	1,224,022	1.67	1.50
28	JPMCB	Guardian Self Storage	02/29/12	87.5%	2,053,269	699,026	1,354,243	26,195	1,328,048	1.53	1.50
28.01	JPMCB	Washington Pike	02/29/12	88.0%	1,113,121	364,943	748,178	14,108	734,070
28.02	JPMCB	Old Freeport	02/29/12	87.0%	940,148	334,083	606,065	12,088	593,977
29	CIBX	Tanglewood Square Shopping Center		83.0%	1,706,868	541,210	1,165,658	45,483	1,120,175	1.38	1.33
30	JPMCB	Holiday Inn New Orleans West Bank Tower	03/31/12	73.0%	5,637,289	4,186,996	1,450,293	0	1,450,293	1.68	1.68
31	JPMCB	Holiday Inn Metairie New Orleans Airport	03/31/12	66.5%	6,021,039	4,674,073	1,346,967	0	1,346,967	1.56	1.56
32	CIBX	Hilltop Mall		92.4%	2,397,060	812,078	1,584,981	226,967	1,358,014	1.85	1.59
33	CIBX	Beneva Place	02/29/12	94.4%	1,964,301	889,785	1,074,516	54,720	1,019,796	1.42	1.35
34	CIBX	Nittany Commons	03/01/12	95.0%	1,865,575	472,335	1,393,240	137,012	1,256,228	1.73	1.56
35	CIBX	Plaza at Bellaire II	03/31/12	93.0%	1,550,137	452,078	1,098,059	68,984	1,029,075	1.59	1.49
36	JPMCB	Elementis Worldwide Office		90.0%	1,494,170	413,629	1,080,540	86,699	993,841	2.27	2.09
37	CIBX	5422 New Hope Commons Drive		95.0%	904,355	27,131	877,224	31,280	845,944	1.37	1.32
38	JPMCB	Atrium at Bent Tree	03/31/12	84.0%	1,756,834	756,673	1,000,161	188,369	811,792	1.87	1.52
39	CIBX	Pine Tree Plaza		92.4%	1,572,697	541,118	1,031,579	102,782	928,797	1.83	1.65
40	CIBX	Food Lion Portfolio		89.7%	985,211	169,103	816,108	61,921	754,187	1.70	1.57
40.01	CIBX	Food Lion - Calhoun		89.5%	500,447	77,077	423,370	30,178	393,192
40.02	CIBX	Food Lion - Ringgold		90.0%	484,764	92,026	392,738	31,743	360,995
41	CIBX	Cottonwood Building		87.0%	1,379,189	597,271	781,918	119,909	662,009	1.75	1.48
42	CIBX	Amite Crossing		92.7%	919,341	237,377	681,964	55,602	626,362	1.58	1.45
43	JPMCB	Temecula One & Two		90.7%	1,047,038	299,366	747,672	44,500	703,173	2.28	2.14
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC	03/31/12	85.0%	5,531,820	3,990,816	1,541,004	0	1,541,004	2.89	2.89
45	JPMCB	Timbers of Pine Hollow		86.8%	1,542,529	880,710	661,819	68,400	593,419	1.61	1.44
46	CIBX	Hampton Inn - Asheboro, NC	03/31/12	69.4%	2,186,884	1,363,347	823,537	0	823,537	1.83	1.83
47	CIBX	The Shoppes at Seven Oaks		89.0%	935,915	354,021	581,894	59,272	522,622	1.72	1.54
48	CIBX	Hope Valley	03/31/12	93.0%	763,453	206,954	556,499	46,440	510,059	1.48	1.35
49	JPMCB	West Allen Plaza	02/29/12	92.0%	662,983	232,510	430,473	36,163	394,310	1.78	1.63

A-1-7

ANNEX A-1

			UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	Debt Yield %	Debt Yield %	Title Type	Expiration	Extension Terms	PML %
1	JPMCB	Palazzo Westwood Village	8.1%	7.9%	Fee			6%
2	JPMCB	theWit Hotel	12.1%	12.1%	Fee
3	JPMCB	100 West Putnam	9.1%	8.4%	Fee
4	JPMCB	Jefferson Mall	10.1%	9.1%	Fee
5	JPMCB	Southpark Mall	11.0%	9.9%	Fee
6	CIBX	Lincoln Park Retail	8.8%	8.8%	Fee
7	CIBX	The Court at Oxford Valley	9.1%	8.5%	Fee
8	CIBX	55 John Street	10.1%	10.1%	Fee
9	CIBX	Centre Market Building	18.1%	16.0%	Fee
10	CIBX	The Illini Tower	11.3%	11.1%	Fee
11	JPMCB	Residence Inn Palo Alto	10.3%	10.3%	Fee/Leasehold	05/31/32		5%
12	CIBX	Doubletree by Hilton JFK Airport	9.2%	9.2%	Fee
13	CIBX	Bridgedale Commercial Property	9.0%	8.4%	Fee
14	CIBX	Slate Portfolio	12.8%	10.6%	Fee
14.01	CIBX	Buckeye Plaza			Fee
14.02	CIBX	Field Club Commons			Fee
14.03	CIBX	Springboro Plaza			Fee
14.04	CIBX	Kennywood Shops			Fee
14.05	CIBX	Pinewood Center			Fee
15	CIBX	Brooklyn Renaissance	11.0%	10.6%	Leasehold	06/19/86
16	CIBX	Plaza Centro	11.2%	10.3%	Fee			17%
17	CIBX	One Upland Road	10.9%	10.9%	Fee
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro	11.5%	11.5%	Fee
18.01	CIBX	Courtyard by Marriott - Greensboro			Fee
18.02	CIBX	Residence Inn - Greensboro			Fee
19	CIBX	Bentonville Plaza	13.0%	11.4%	Fee
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA	12.5%	12.5%	Fee/Leasehold	06/01/40
21	CIBX	Dunning Farms Shopping Center	11.2%	10.0%	Fee
22	CIBX	Long Leaf Mall	11.8%	10.8%	Fee
23	CIBX	20 & 25 Waterway	9.5%	9.1%	Fee
24	CIBX	Zamagias Retail Portfolio	13.8%	11.7%	Fee
24.01	CIBX	Millbrook Plaza			Fee
24.02	CIBX	Shaler Plaza			Fee
24.03	CIBX	Murrysview Shops			Fee
24.04	CIBX	Crafton Shoppes			Fee
25	JPMCB	Miami Gardens	11.6%	10.6%	Fee
26	JPMCB	1700 Palm Beach Lakes Boulevard	11.0%	9.5%	Fee
27	JPMCB	Two and Five Governor Park	10.5%	9.4%	Fee			7%
28	JPMCB	Guardian Self Storage	10.9%	10.6%	Fee
28.01	JPMCB	Washington Pike			Fee
28.02	JPMCB	Old Freeport			Fee
29	CIBX	Tanglewood Square Shopping Center	9.8%	9.4%	Fee
30	JPMCB	Holiday Inn New Orleans West Bank Tower	12.4%	12.4%	Fee
31	JPMCB	Holiday Inn Metairie New Orleans Airport	11.5%	11.5%	Fee
32	CIBX	Hilltop Mall	13.8%	11.8%	Fee
33	CIBX	Beneva Place	9.7%	9.2%	Fee
34	CIBX	Nittany Commons	12.6%	11.4%	Fee
35	CIBX	Plaza at Bellaire II	11.1%	10.4%	Fee
36	JPMCB	Elementis Worldwide Office	11.2%	10.3%	Fee
37	CIBX	5422 New Hope Commons Drive	10.1%	9.7%	Fee
38	JPMCB	Atrium at Bent Tree	12.3%	10.0%	Fee
39	CIBX	Pine Tree Plaza	13.1%	11.8%	Fee
40	CIBX	Food Lion Portfolio	11.0%	10.2%	Fee
40.01	CIBX	Food Lion - Calhoun			Fee
40.02	CIBX	Food Lion - Ringgold			Fee
41	CIBX	Cottonwood Building	11.0%	9.3%	Fee
42	CIBX	Amite Crossing	10.3%	9.4%	Fee
43	JPMCB	Temecula One & Two	11.3%	10.7%	Fee			11%
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC	23.4%	23.4%	Fee/Leasehold	02/28/48
45	JPMCB	Timbers of Pine Hollow	10.6%	9.5%	Fee
46	CIBX	Hampton Inn - Asheboro, NC	13.9%	13.9%	Fee
47	CIBX	The Shoppes at Seven Oaks	10.8%	9.7%	Fee
48	CIBX	Hope Valley	11.0%	10.1%	Fee
49	JPMCB	West Allen Plaza	13.1%	12.0%	Fee

A-1-8

ANNEX A-1

			UPFRONT ESCROW(15)
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	JPMCB	Palazzo Westwood Village	6,684	3,125	0	0	378,050	146,333	0
2	JPMCB	theWit Hotel	0	0	0	0	207,328	5,500	0
3	JPMCB	100 West Putnam	3,240	1,100,000	0	38,833	403,011	0	3,974,375
4	JPMCB	Jefferson Mall	5,313	0	0	24,589	257,590	0	2,054,460
5	JPMCB	Southpark Mall	19,217	0	0	29,820	70,000	0	0
6	CIBX	Lincoln Park Retail	0	46,250	0	0	0	0	413,179
7	CIBX	The Court at Oxford Valley	0	20,625	0	0	913,895	56,796	1,515,501
8	CIBX	55 John Street	0	0	0	20,000	202,907	0	0
9	CIBX	Centre Market Building	0	0	0	0	413,452	95,847	0
10	CIBX	The Illini Tower	6,008	0	0	0	189,631	32,890	1,593,898
11	JPMCB	Residence Inn Palo Alto	27,825	1,153,438	0	0	84,814	30,796	26,160
12	CIBX	Doubletree by Hilton JFK Airport	0	94,100	0	0	440,421	67,066	0
13	CIBX	Bridgedale Commercial Property	0	0	0	0	437,671	30,101	0
14	CIBX	Slate Portfolio	0	0	0	0	314,101	17,616	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
16	CIBX	Plaza Centro	0	201,113	0	0	40,714	205,694	0
17	CIBX	One Upland Road	0	0	0	0	0	0	0
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro	0	0	0	0	182,758	16,525	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
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA	0	0	0	0	0	0	0
21	CIBX	Dunning Farms Shopping Center	0	68,750	0	0	347,361	3,460	200,000
22	CIBX	Long Leaf Mall	0	0	0	0	48,284	4,636	563,726
23	CIBX	20 & 25 Waterway	0	0	0	0	115,191	18,998	575,546
24	CIBX	Zamagias Retail Portfolio	0	75,380	0	350,000	61,245	47,118	250,000
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
26	JPMCB	1700 Palm Beach Lakes Boulevard	1,900	121,000	0	11,650	171,744	0	560,366
27	JPMCB	Two and Five Governor Park	949	0	0	9,333	59,987	5,101	0
28	JPMCB	Guardian Self Storage	2,183	0	0	0	65,453	2,451	0
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
30	JPMCB	Holiday Inn New Orleans West Bank Tower	20,095	0	0	0	13,255	52,252	0
31	JPMCB	Holiday Inn Metairie New Orleans Airport	20,728	8,938	0	0	100,969	58,508	0
32	CIBX	Hilltop Mall	140,000	0	0	0	0	19,143	47,000
33	CIBX	Beneva Place	0	683,400	0	0	113,301	13,102	0
34	CIBX	Nittany Commons	0	0	0	150,000	39,980	7,441	0
35	CIBX	Plaza at Bellaire II	0	0	0	0	161,478	18,909	0
36	JPMCB	Elementis Worldwide Office	0	0	0	0	0	0	0
37	CIBX	5422 New Hope Commons Drive	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
39	CIBX	Pine Tree Plaza	0	0	0	0	0	0	0
40	CIBX	Food Lion Portfolio	0	0	0	50,000	33,670	4,048	0
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
42	CIBX	Amite Crossing	0	0	0	148,250	21,603	12,071	0
43	JPMCB	Temecula One & Two	540	18,375	0	2,928	48,942	877	73,500
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC	0	11,250	0	0	115,755	31,526	40,295
45	JPMCB	Timbers of Pine Hollow	5,700	10,274	0	0	43,616	0	0
46	CIBX	Hampton Inn - Asheboro, NC	0	0	0	0	65,847	7,736	0
47	CIBX	The Shoppes at Seven Oaks	653	0	0	0	122,175	0	0
48	CIBX	Hope Valley	0	9,625	11,589	150,000	0	14,978	450,000
49	JPMCB	West Allen Plaza	325	0	0	2,155	98,140	0	0

A-1-9

ANNEX A-1

			MONTHLY ESCROW(16)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)(17)	Reserve ($)	Reserve ($)	Reserve ($)
1	JPMCB	Palazzo Westwood Village	6,684	0	0	126,017	14,633	0
2	JPMCB	theWit Hotel	1/12 of 3% of Gross Income increasing to 4% after 25th payment	0	0	74,250	15,567	0
3	JPMCB	100 West Putnam	3,240	0	38,833	83,020	0	0
4	JPMCB	Jefferson Mall	5,313	0	24,589	32,199	0	0
5	JPMCB	Southpark Mall	19,217	0	29,820	66,353	0	0
6	CIBX	Lincoln Park Retail	0	0	0	0	0	0
7	CIBX	The Court at Oxford Valley	5,711	0	10,417	92,846	11,437	0
8	CIBX	55 John Street	0	0	30,000	67,636	0	0
9	CIBX	Centre Market Building	5,104	0	286,500	137,817	9,585	0
10	CIBX	The Illini Tower	6,008	0	0	32,378	7,155	0
11	JPMCB	Residence Inn Palo Alto	1/12 of 4% of Gross Income	0	0	17,100	3,400	1/12 of the annual ground rent payment
12	CIBX	Doubletree by Hilton JFK Airport	1/12 of 3% of Gross Income	0	0	62,917	13,413	0
13	CIBX	Bridgedale Commercial Property	5,333	0	10,653	72,945	8,273	0
14	CIBX	Slate Portfolio	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	1,858	0	7,431	12,174	3,242	0
16	CIBX	Plaza Centro	3,543	0	15,117	20,357	18,699	0
17	CIBX	One Upland Road	0	0	0	0	0	0
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro	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	4,081	0	25,908	36,409	2,631	0
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA	1/12 of 4% of Gross Income	0	0	0	0	0
21	CIBX	Dunning Farms Shopping Center	3,628	0	14,930	65,683	3,381	28,750
22	CIBX	Long Leaf Mall	3,278	0	12,500	12,071	2,318	0
23	CIBX	20 & 25 Waterway	534	0	4,583	23,038	4,082	0
24	CIBX	Zamagias Retail Portfolio	9,750	0	0	30,363	4,712	0
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	12,346	11,400	0
26	JPMCB	1700 Palm Beach Lakes Boulevard	1,900	0	11,650	24,535	0	0
27	JPMCB	Two and Five Governor Park	949	0	9,333	12,250	2,551	0
28	JPMCB	Guardian Self Storage	2,183	0	0	10,909	1,226	0
28.01	JPMCB	Washington Pike
28.02	JPMCB	Old Freeport
29	CIBX	Tanglewood Square Shopping Center	1,625	0	2,719	15,619	2,825	0
30	JPMCB	Holiday Inn New Orleans West Bank Tower	1/12 of 4% of Gross Income	0	0	1,894	10,450	0
31	JPMCB	Holiday Inn Metairie New Orleans Airport	1/12 of 4% of Gross Income	0	0	14,424	19,131	0
32	CIBX	Hilltop Mall	7,926	0	10,808	16,585	1,914	0
33	CIBX	Beneva Place	4,560	0	0	12,589	6,551	0
34	CIBX	Nittany Commons	1,505	0	0	20,129	1,916	0
35	CIBX	Plaza at Bellaire II	928	0	5,000	20,185	1,891	0
36	JPMCB	Elementis Worldwide Office	0	0	0	0	0	0
37	CIBX	5422 New Hope Commons Drive	0	0	0	0	0	0
38	JPMCB	Atrium at Bent Tree	2,158	0	10,417	12,833	0	0
39	CIBX	Pine Tree Plaza	1,397	0	7,500	0	0	0
40	CIBX	Food Lion Portfolio	1,070	0	2,000	4,810	810	0
40.01	CIBX	Food Lion - Calhoun
40.02	CIBX	Food Lion - Ringgold
41	CIBX	Cottonwood Building	1,726	0	8,278	7,542	1,286	0
42	CIBX	Amite Crossing	467	0	4,167	3,600	3,080	0
43	JPMCB	Temecula One & Two	540	0	2,928	10,000	877	0
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC	1/12 of 4% of Gross Income	0	0	28,939	3,503	40,295
45	JPMCB	Timbers of Pine Hollow	5,700	0	0	5,452	4,951	0
46	CIBX	Hampton Inn - Asheboro, NC	1/12 of 4% of Gross Income	0	0	5,487	1,289	0
47	CIBX	The Shoppes at Seven Oaks	653	0	0	17,454	0	0
48	CIBX	Hope Valley	505	0	3,365	3,685	1,152	0
49	JPMCB	West Allen Plaza	325	0	2,155	9,814	0	0

A-1-10

ANNEX A-1

			RESERVE CAPS(18)
			CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)(19)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	JPMCB	Palazzo Westwood Village
2	JPMCB	theWit Hotel
3	JPMCB	100 West Putnam
4	JPMCB	Jefferson Mall	191,250		885,213
5	JPMCB	Southpark Mall	691,812		1,073,520
6	CIBX	Lincoln Park Retail
7	CIBX	The Court at Oxford Valley	250,000		625,000
8	CIBX	55 John Street			200,000
9	CIBX	Centre Market Building			10,800,033
10	CIBX	The Illini Tower
11	JPMCB	Residence Inn Palo Alto	Four years of the current FF&E monthly calculation
12	CIBX	Doubletree by Hilton JFK Airport
13	CIBX	Bridgedale Commercial Property
14	CIBX	Slate Portfolio
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			500,000
16	CIBX	Plaza Centro	127,551		300,000
17	CIBX	One Upland Road
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro
18.01	CIBX	Courtyard by Marriott - Greensboro
18.02	CIBX	Residence Inn - Greensboro
19	CIBX	Bentonville Plaza
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA
21	CIBX	Dunning Farms Shopping Center			360,000				890,000
22	CIBX	Long Leaf Mall			300,000
23	CIBX	20 & 25 Waterway			110,000
24	CIBX	Zamagias Retail Portfolio	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
26	JPMCB	1700 Palm Beach Lakes Boulevard			550,000
27	JPMCB	Two and Five Governor Park			750,000
28	JPMCB	Guardian Self Storage	78,588
28.01	JPMCB	Washington Pike
28.02	JPMCB	Old Freeport
29	CIBX	Tanglewood Square Shopping Center
30	JPMCB	Holiday Inn New Orleans West Bank Tower	482,280
31	JPMCB	Holiday Inn Metairie New Orleans Airport	497,472
32	CIBX	Hilltop Mall			200,000
33	CIBX	Beneva Place
34	CIBX	Nittany Commons			150,000
35	CIBX	Plaza at Bellaire II			100,000
36	JPMCB	Elementis Worldwide Office
37	CIBX	5422 New Hope Commons Drive
38	JPMCB	Atrium at Bent Tree
39	CIBX	Pine Tree Plaza			270,000
40	CIBX	Food Lion Portfolio			100,000
40.01	CIBX	Food Lion - Calhoun
40.02	CIBX	Food Lion - Ringgold
41	CIBX	Cottonwood Building			250,000
42	CIBX	Amite Crossing			148,250
43	JPMCB	Temecula One & Two			105,390
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC
45	JPMCB	Timbers of Pine Hollow
46	CIBX	Hampton Inn - Asheboro, NC
47	CIBX	The Shoppes at Seven Oaks
48	CIBX	Hope Valley			150,000
49	JPMCB	West Allen Plaza	11,700		103,440

A-1-11

ANNEX A-1

				LARGEST TENANT (20), (21), (22)			2ND LARGEST TENANT(20), (21), (22)
			Single			Lease			Lease
Loan #	Seller(1)	Property Name	Tenant	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
1	JPMCB	Palazzo Westwood Village	No	Trader Joe’s	13,530	01/31/19	Rite Aid	12,489	10/31/28
2	JPMCB	theWit Hotel	No
3	JPMCB	100 West Putnam	No	Strategic Value Partners, LLC	42,828	04/30/16	Shumway Capital Partners LLC	28,495	01/31/16
4	JPMCB	Jefferson Mall	No	Ross Dress for Less	22,805	01/31/23	Old Navy	16,569	08/31/17
5	JPMCB	Southpark Mall	No	Sears	113,545	02/28/14	Regal Cinemas	68,958	07/31/22
6	CIBX	Lincoln Park Retail	No	Kohl’s	128,234	05/31/30	Best Buy	45,720	01/31/26
7	CIBX	The Court at Oxford Valley	No	Best Buy	59,620	05/01/21	Dick’s Sporting Goods	49,381	04/01/21
8	CIBX	55 John Street	Yes	EHS VI LLC	520	07/31/22
9	CIBX	Centre Market Building	No	US Customs & Border Patrol	217,419	05/31/16	Drug Enforcement Administration	89,469	06/30/13
10	CIBX	The Illini Tower	No
11	JPMCB	Residence Inn Palo Alto	No
12	CIBX	Doubletree by Hilton JFK Airport	No
13	CIBX	Bridgedale Commercial Property	No	NYC Housing Authority	480,000	04/30/20	Eagle Transfer Corp.	160,000	03/03/14
14	CIBX	Slate Portfolio	No
14.01	CIBX	Buckeye Plaza	No	Giant Eagle	55,336	12/31/15	Chin & Yang Lee, LLC	12,620	09/30/12
14.02	CIBX	Field Club Commons	No	Ollie’s Bargain Outlet	45,084	12/31/15	Save-A-Lot	20,018	09/30/19
14.03	CIBX	Springboro Plaza	No	Kmart	91,266	06/30/17	Kroger	56,634	04/30/17
14.04	CIBX	Kennywood Shops	No	Variety Wholesalers, Inc.	72,202	03/13/16	Giant Eagle	60,617	04/30/14
14.05	CIBX	Pinewood Center	No	Kroger	46,221	02/28/20	Family Dollar	11,700	12/31/16
15	CIBX	Brooklyn Renaissance	No	N.Y.C.E.R.S.	51,508	04/04/20	NYC Department of Education	22,486	09/30/15
16	CIBX	Plaza Centro	No	Kmart	91,742	08/31/17	Burlington Coat Factory	53,590	04/30/17
17	CIBX	One Upland Road	Yes	Universal Technical Institute	222,163	10/31/22
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro	No
18.01	CIBX	Courtyard by Marriott - Greensboro	No
18.02	CIBX	Residence Inn - Greensboro	No
19	CIBX	Bentonville Plaza	No	FBE Limited	26,460	07/31/20	Sara Lee Food & Beverage	22,054	01/31/15
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA	No
21	CIBX	Dunning Farms Shopping Center	No	Toys “R” Us	45,925	01/31/16	TJ Maxx	33,475	01/31/15
22	CIBX	Long Leaf Mall	No	Old Time Pottery	88,995	08/31/16	Harris Teeter	52,157	09/30/29
23	CIBX	20 & 25 Waterway	No	AM Restaurants Inc.	9,782	02/28/21	Woodforest National Bank	7,322	11/30/22
24	CIBX	Zamagias Retail Portfolio	No
24.01	CIBX	Millbrook Plaza	No	Kmart	95,800	06/30/17	Weis	45,000	06/30/17
24.02	CIBX	Shaler Plaza	No	Kmart	91,192	11/30/16	Aldi	20,000	08/15/16
24.03	CIBX	Murrysview Shops	No	Pool City	30,979	04/30/18	Fashion Bug	9,000	02/28/14
24.04	CIBX	Crafton Shoppes	No	Dollar Tree	11,000	01/31/15	Dollar Bank	4,800	05/31/14
25	JPMCB	Miami Gardens	No
26	JPMCB	1700 Palm Beach Lakes Boulevard	No	Internal Revenue Service	32,272	09/28/17	1st United Bank	27,842	01/31/20
27	JPMCB	Two and Five Governor Park	No	The Regents of University of California	14,671	02/28/14	MIVA, Small Buisness Solutions, Inc.	14,074	09/30/14
28	JPMCB	Guardian Self Storage	No
28.01	JPMCB	Washington Pike	No
28.02	JPMCB	Old Freeport	No
29	CIBX	Tanglewood Square Shopping Center	No	Giant Eagle	78,648	09/30/29	Elite Tan & Fitness	12,880	04/30/20
30	JPMCB	Holiday Inn New Orleans West Bank Tower	No
31	JPMCB	Holiday Inn Metairie New Orleans Airport	No
32	CIBX	Hilltop Mall	No	JC Penney	40,864	10/31/14	Old Navy	14,000	03/15/19
33	CIBX	Beneva Place	No
34	CIBX	Nittany Commons	No	Giant Foods	65,301	08/31/19	Office Max	23,500	11/30/13
35	CIBX	Plaza at Bellaire II	No	99 Cent Only	16,220	01/31/19	CBT “China” Buffet	8,490	08/31/19
36	JPMCB	Elementis Worldwide Office	Yes	Elementis Global LLC	65,552	03/31/27
37	CIBX	5422 New Hope Commons Drive	Yes	Dick’s Sporting Goods	57,925	05/31/22
38	JPMCB	Atrium at Bent Tree	No	PriceKubecka, PLLC	10,168	06/30/15	NETMA Corporation	7,477	05/31/14
39	CIBX	Pine Tree Plaza	No	Best Buy	45,350	01/31/16	Dick’s Sporting Goods	30,247	01/31/16
40	CIBX	Food Lion Portfolio	No
40.01	CIBX	Food Lion - Calhoun	No	Food Lion	33,764	04/30/25	Appalacian Medical	2,400	12/31/13
40.02	CIBX	Food Lion - Ringgold	No	Food Lion	33,807	04/24/22	Guthrie’s Fried Chicken	1,800	05/14/17
41	CIBX	Cottonwood Building	No	GSA (Defense Acquisition University)	35,699	03/19/17	Insight	4,390	06/30/16
42	CIBX	Amite Crossing	No	Voodoo BBQ	4,532	01/31/15	Chopstix	3,518	08/31/14
43	JPMCB	Temecula One & Two	No	Men’s Wearhouse	6,450	02/28/21	Panda Express	5,490	04/30/14
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC	No
45	JPMCB	Timbers of Pine Hollow	No
46	CIBX	Hampton Inn - Asheboro, NC	No
47	CIBX	The Shoppes at Seven Oaks	No	Techniques Studio	8,000	10/01/17	Flip Flops	5,290	03/01/16
48	CIBX	Hope Valley	No	US Postal Service	22,762	03/14/16	Rick’s Diner	4,300	06/30/20
49	JPMCB	West Allen Plaza	No	O’Reilly Auto Parts	8,400	09/30/21	Loveland’s Hallmark	4,562	02/28/17

A-1-12

ANNEX A-1

			3RD LARGEST TENANT(20), (21), (22)			4TH LARGEST TENANT(20), (21), (22)
					Lease			Lease
Loan #	Seller(1)	Property Name	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
1	JPMCB	Palazzo Westwood Village	Comerica Bank	4,075	03/31/21	Jersey Mike’s Subs	1,609	08/31/18
2	JPMCB	theWit Hotel
3	JPMCB	100 West Putnam	Alinda Captial Partners	28,495	10/01/18	JPMorgan Chase Bank	14,908	10/31/20
4	JPMCB	Jefferson Mall	Shoe Dept/Encore	16,000	07/31/20	Jo-Ann Fabrics	13,215	12/31/23
5	JPMCB	Southpark Mall	Shoe Dept/Encore	14,918	11/30/21	Piccadilly Cafeteria	9,418	01/31/14
6	CIBX	Lincoln Park Retail	Harris Bank	4,750	08/31/25
7	CIBX	The Court at Oxford Valley	Babies “R” Us	43,547	07/01/18	Ashley Furniture Home Store	39,793	04/01/20
8	CIBX	55 John Street
9	CIBX	Centre Market Building	McCarter & English	26,811	05/31/14	Social Security Administration	25,412	09/30/13
10	CIBX	The Illini Tower
11	JPMCB	Residence Inn Palo Alto
12	CIBX	Doubletree by Hilton JFK Airport
13	CIBX	Bridgedale Commercial Property
14	CIBX	Slate Portfolio
14.01	CIBX	Buckeye Plaza	Family Dollar	8,450	07/31/15	Rainbow Apparel of America	6,930	01/31/16
14.02	CIBX	Field Club Commons	Specialty Retailers (TX) LP	16,840	01/31/18	Dollar General	8,400	02/28/21
14.03	CIBX	Springboro Plaza	China Garden	4,000	01/31/15	United Nails	2,135	06/30/12
14.04	CIBX	Kennywood Shops	Dollar Tree	10,612	04/30/17	Hairmasters	10,230	03/31/14
14.05	CIBX	Pinewood Center	The Cato Corp.	4,610	01/31/15	Sona Ohio Tan, Inc	3,000	12/31/13
15	CIBX	Brooklyn Renaissance	Amerigroup Community Care	16,250	11/30/19	Municipal Credit Union	11,188	07/31/21
16	CIBX	Plaza Centro	Ashley Furniture Home Store	25,000	10/31/24	Walgreens	14,000	09/30/27
17	CIBX	One Upland Road
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro
18.01	CIBX	Courtyard by Marriott - Greensboro
18.02	CIBX	Residence Inn - Greensboro
19	CIBX	Bentonville Plaza	HQ Global Workplaces, LLC	15,639	09/30/13	AC Nielsen	14,143	08/31/12
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA
21	CIBX	Dunning Farms Shopping Center	Ollie’s Bargain Outlet	31,600	01/31/19	Michaels	27,563	09/30/16
22	CIBX	Long Leaf Mall	Big Lots	42,250	09/30/18	Gold’s Gym	16,068	12/31/13
23	CIBX	20 & 25 Waterway	Baker St. Woodlands, LLC	6,506	01/31/17	Towncenter Pizzeria, Inc.	6,187	05/31/26
24	CIBX	Zamagias Retail Portfolio
24.01	CIBX	Millbrook Plaza	Fashion Bug	9,600	01/31/13	Dollar General	6,960	06/30/13
24.02	CIBX	Shaler Plaza	Rite Aid	6,957	08/31/14	Renex Dialysis	6,615	06/30/17
24.03	CIBX	Murrysview Shops	Dollar General	8,450	01/31/15	Bella Luna	6,250	01/31/19
24.04	CIBX	Crafton Shoppes	ChanAn Restaurant	1,470	07/31/21	Wireless Zone	1,340	05/31/14
25	JPMCB	Miami Gardens
26	JPMCB	1700 Palm Beach Lakes Boulevard	Uniters North America	16,879	05/31/17	Walton Lantaff	12,274	08/14/15
27	JPMCB	Two and Five Governor Park	Alliance Healthcare Foundation	6,548	06/30/14	Freeman White Inc.	6,274	06/30/13
28	JPMCB	Guardian Self Storage
28.01	JPMCB	Washington Pike
28.02	JPMCB	Old Freeport
29	CIBX	Tanglewood Square Shopping Center	RBS Charter One	3,080	07/31/16	Citizen’s Republic Bank	3,000	07/31/16
30	JPMCB	Holiday Inn New Orleans West Bank Tower
31	JPMCB	Holiday Inn Metairie New Orleans Airport
32	CIBX	Hilltop Mall	Cinema Entertainment	12,067	07/31/12	Gap	9,679	12/31/12
33	CIBX	Beneva Place
34	CIBX	Nittany Commons	Pep Boys	18,600	10/31/18	Schnitzl, Inc.	6,084	06/30/16
35	CIBX	Plaza at Bellaire II	El Pacifico Seafood	7,700	07/31/19	Advanced Auto Parts	6,500	10/31/20
36	JPMCB	Elementis Worldwide Office
37	CIBX	5422 New Hope Commons Drive
38	JPMCB	Atrium at Bent Tree	Registered Investment Advisors Services	5,464	05/31/14	Sentari Technologies	5,170	01/31/14
39	CIBX	Pine Tree Plaza	Michaels	24,123	09/30/15	Shoe Carnival	12,000	01/31/21
40	CIBX	Food Lion Portfolio
40.01	CIBX	Food Lion - Calhoun	T-Nails	1,200	06/01/15
40.02	CIBX	Food Lion - Ringgold	New China	1,800	11/01/16	Domino’s	1,200	02/20/17
41	CIBX	Cottonwood Building	PSI Pax, Inc.	4,334	03/31/13	Alutiiq	3,573	07/31/14
42	CIBX	Amite Crossing	El Rancho Mexican Grill	3,500	07/31/14	Anytime Fitness	3,500	12/31/14
43	JPMCB	Temecula One & Two	Sleep Train Mattress	5,000	03/31/15	Coast Dental	5,000	11/30/17
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC
45	JPMCB	Timbers of Pine Hollow
46	CIBX	Hampton Inn - Asheboro, NC
47	CIBX	The Shoppes at Seven Oaks	The Tavern	4,500	06/01/20	The Corner Pub and Grill	3,950	10/01/17
48	CIBX	Hope Valley	Bull Street Gourmet	2,537	01/18/16	Pop’s Backdoor South	2,426	01/21/18
49	JPMCB	West Allen Plaza	Panera Bread	4,550	11/30/16	Sprint PCS	3,010	10/31/16

A-1-13

ANNEX A-1

			5TH LARGEST TENANT(20), (21), (22)
					Lease	Loan		Lockbox
Loan #	Seller(1)	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor	(Y/N)
1	JPMCB	Palazzo Westwood Village	Xtreme Pizza	1,518	06/30/21	Refinance	The Casden Company	Yes
2	JPMCB	theWit Hotel				Refinance	Scott D. Greenberg, Gerald M. Greenberg	Yes
3	JPMCB	100 West Putnam	Knighthead Capital Management LLC	11,536	11/01/18	Refinance	Torchlight Debt Opportunity Fund II, LLC	Yes
4	JPMCB	Jefferson Mall	Finish Line	8,811	02/28/19	Refinance	CBL & Associates Properties, Inc.	Yes
5	JPMCB	Southpark Mall	Laser Extreme	8,811	12/31/21	Refinance	CBL & Associates Properties, Inc.	Yes
6	CIBX	Lincoln Park Retail				Refinance	Warren H. Baker	Yes
7	CIBX	The Court at Oxford Valley	Jo-Ann Fabrics	36,525	01/31/14	Refinance	Kenneth N. Goldenberg, PREIT Associates, L.P.	Yes
8	CIBX	55 John Street				Refinance	Yitzchak Tessler	Yes
9	CIBX	Centre Market Building	Cambridge Security	9,575	08/31/22	Refinance	Gerald S. Kaufman, B. Jeremy Kaufman	Yes
10	CIBX	The Illini Tower				Refinance	CCHM Management Holdings Corp.	Yes
11	JPMCB	Residence Inn Palo Alto				Refinance	Peter Pau	Yes
12	CIBX	Doubletree by Hilton JFK Airport				Refinance	Ally Visram, Rahul Chaudhary, Sushil V. Mohinani	Yes
13	CIBX	Bridgedale Commercial Property				Refinance	Abraham Fruchthandler, Rubin Schron	Yes
14	CIBX	Slate Portfolio				Acquisition	The Rose Corporation, Queen’s Court Advisors Ltd.	Yes
14.01	CIBX	Buckeye Plaza	Key Bank	6,300	11/30/19
14.02	CIBX	Field Club Commons	Tuesday Morning	7,974	07/31/13
14.03	CIBX	Springboro Plaza
14.04	CIBX	Kennywood Shops	Fitness 19	10,000	07/31/20
14.05	CIBX	Pinewood Center	EBJB, LLC	2,763	06/30/15
15	CIBX	Brooklyn Renaissance	Marriott International Inc.	6,223	06/30/18	Refinance	Joshua L. Muss	Yes
16	CIBX	Plaza Centro	Edic College, Inc.	9,820	02/29/20	Refinance	Walter R. Samuels	Yes
17	CIBX	One Upland Road				Refinance	Sherwin N. Jarol	Yes
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro				Refinance	Bhupendra M. Patel, Pankaj V. Patel	Yes
18.01	CIBX	Courtyard by Marriott - Greensboro
18.02	CIBX	Residence Inn - Greensboro
19	CIBX	Bentonville Plaza	Sun Products Corporation	12,513	12/31/16	Refinance	Abraham Fruchthandler	Yes
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA				Refinance	Elmhurst Corporation	Yes
21	CIBX	Dunning Farms Shopping Center	What a Store	26,542	07/31/14	Refinance	David T. Chase	Yes
22	CIBX	Long Leaf Mall	Monkey Joe’s	12,420	12/31/16	Refinance	Alan M. Zimmer, Arlene Z. Schreiber, Herbert J. Zimmer, Jeffery L. Zimmer	Yes
23	CIBX	20 & 25 Waterway	Flat Out Crazy, LLC	5,821	05/31/21	Refinance	The Woodlands Land Development Company, L.P.	Yes
24	CIBX	Zamagias Retail Portfolio				Refinance	Michael G. Zamagias	Yes
24.01	CIBX	Millbrook Plaza	Radio Shack	2,150	01/31/14
24.02	CIBX	Shaler Plaza	Wine & Spirits	3,915	06/30/15
24.03	CIBX	Murrysview Shops	Rogers School of Dance	3,000	11/30/11
24.04	CIBX	Crafton Shoppes	Subway Sandwiches	1,200	11/30/14
25	JPMCB	Miami Gardens				Refinance	Rao Polavarapu	Yes
26	JPMCB	1700 Palm Beach Lakes Boulevard	Sinclair Communications	6,556	02/05/13	Acquisition	Jason Haim	Yes
27	JPMCB	Two and Five Governor Park	Silldorf & Levine LLP	3,956	08/31/17	Refinance	Gregory A. Fowler, Gregory A. Fowler Living Trust	Yes
28	JPMCB	Guardian Self Storage				Refinance	Steven H. Cohen	Yes
28.01	JPMCB	Washington Pike
28.02	JPMCB	Old Freeport
29	CIBX	Tanglewood Square Shopping Center	Town & Country Cleaners	2,460	06/30/20	Refinance	Herbert Chisling, Mark Schwartz, Richard Katz	Yes
30	JPMCB	Holiday Inn New Orleans West Bank Tower				Refinance	Elie V. Khoury	Yes
31	JPMCB	Holiday Inn Metairie New Orleans Airport				Refinance	Elie V. Khoury	Yes
32	CIBX	Hilltop Mall	Sporting Edge	8,800	06/30/16	Refinance	Jeannine Devetter	Yes
33	CIBX	Beneva Place				Acquisition	Fred Cochran, Lawrence J. Fox	Yes
34	CIBX	Nittany Commons	Ha Nguyen	1,620	12/31/16	Refinance	Bradley C. Coleman	Yes
35	CIBX	Plaza at Bellaire II	Planned Parenthood	5,100	03/12/20	Refinance	Carl Zucker, Dan Luss, Samuel V. Hagopian Sr.	Yes
36	JPMCB	Elementis Worldwide Office				Acquisition	Inland Diversified Real Estate Trust, Inc.	Yes
37	CIBX	5422 New Hope Commons Drive				Refinance	Jonathan Penner	Yes
38	JPMCB	Atrium at Bent Tree	NRG & Associates	4,571	10/31/14	Refinance	Mark D. Jordan	Yes
39	CIBX	Pine Tree Plaza				Refinance	Kimco Income Operating Partnership, L.P.	Yes
40	CIBX	Food Lion Portfolio				Refinance	P. Edwin Good, Jr., David B. Carson	Yes
40.01	CIBX	Food Lion - Calhoun
40.02	CIBX	Food Lion - Ringgold	DN Nails	1,200	MTM
41	CIBX	Cottonwood Building	GSA (Defense Contract Audit Agency)	3,546	01/07/19	Refinance	Clover/Waldschmitt, L.L.C.	Yes
42	CIBX	Amite Crossing	Red Lester Sports	3,150	01/31/14	Refinance	Blake E. McGehee, Brandon McGehee, Molly M. Quinn	Yes
43	JPMCB	Temecula One & Two	Qdoba Mexican Grill	3,000	06/30/22	Acquisition	Myron T. Macleod	Yes
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC				Refinance	Bavarian Holdings LLC, Williams Holdings LLC	Yes
45	JPMCB	Timbers of Pine Hollow				Refinance	Anthony Tarantino	Yes
46	CIBX	Hampton Inn - Asheboro, NC				Refinance	Bhupendra M. Patel, Pankaj V. Patel	Yes
47	CIBX	The Shoppes at Seven Oaks	Title Boxing Gym	3,820	09/01/15	Acquisition	Francis Greenburger	Yes
48	CIBX	Hope Valley	Durham Catering	2,265	09/27/17	Refinance	Derek Shoffner Allison	Yes
49	JPMCB	West Allen Plaza	Radio Shack	2,800	10/31/16	Refinance	Richard B. Broder, Todd A. Sachse	Yes

A-1-14

ANNEX A-1

								Total Debt	Total Debt		Total Debt
			Lockbox	Additional Debt	Additional Debt	Additional Debt	Additional Debt	Current	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Type(23)	Permitted (Y/N)(24)	Exist (Y/N)(24)	Amount ($)	Type	Balance ($)	DSCR	Current LTV %	Debt Yield %
1	JPMCB	Palazzo Westwood Village	Soft	No	Yes	26,500,000	B-Note	181,500,000	1.05	71.0%	6.9%
2	JPMCB	theWit Hotel	Hard	No	No	NAP	NAP	NAP	NAP	NAP	NAP
3	JPMCB	100 West Putnam	Hard	Yes	Yes	16,000,000	B-Note; Permitted Mezzanine Loan	96,000,000	1.07	66.8%	7.6%
4	JPMCB	Jefferson Mall	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
5	JPMCB	Southpark Mall	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
6	CIBX	Lincoln Park Retail	CMA	No	Yes	6,229,072	Mezzanine Loan	73,029,072	1.15	82.0%	8.1%
7	CIBX	The Court at Oxford Valley	CMA	Yes	No	NAP	Permitted Mezzanine Loan	NAP	NAP	NAP	NAP
8	CIBX	55 John Street	CMA	No	Yes	9,250,000	Mezzanine Loan	61,234,497	1.07	64.5%	8.6%
9	CIBX	Centre Market Building	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
10	CIBX	The Illini Tower	Soft	No	No	NAP	NAP	NAP	NAP	NAP	NAP
11	JPMCB	Residence Inn Palo Alto	Hard	No	No	NAP	NAP	NAP	NAP	NAP	NAP
12	CIBX	Doubletree by Hilton JFK Airport	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
13	CIBX	Bridgedale Commercial Property	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
14	CIBX	Slate Portfolio	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
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	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
16	CIBX	Plaza Centro	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
17	CIBX	One Upland Road	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
18.01	CIBX	Courtyard by Marriott - Greensboro
18.02	CIBX	Residence Inn - Greensboro
19	CIBX	Bentonville Plaza	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
21	CIBX	Dunning Farms Shopping Center	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
22	CIBX	Long Leaf Mall	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
23	CIBX	20 & 25 Waterway	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
24	CIBX	Zamagias Retail Portfolio	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
24.01	CIBX	Millbrook Plaza
24.02	CIBX	Shaler Plaza
24.03	CIBX	Murrysview Shops
24.04	CIBX	Crafton Shoppes
25	JPMCB	Miami Gardens	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
26	JPMCB	1700 Palm Beach Lakes Boulevard	Hard	No	No	NAP	NAP	NAP	NAP	NAP	NAP
27	JPMCB	Two and Five Governor Park	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
28	JPMCB	Guardian Self Storage	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
28.01	JPMCB	Washington Pike
28.02	JPMCB	Old Freeport
29	CIBX	Tanglewood Square Shopping Center	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
30	JPMCB	Holiday Inn New Orleans West Bank Tower	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
31	JPMCB	Holiday Inn Metairie New Orleans Airport	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
32	CIBX	Hilltop Mall	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
33	CIBX	Beneva Place	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
34	CIBX	Nittany Commons	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
35	CIBX	Plaza at Bellaire II	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
36	JPMCB	Elementis Worldwide Office	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
37	CIBX	5422 New Hope Commons Drive	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
38	JPMCB	Atrium at Bent Tree	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
39	CIBX	Pine Tree Plaza	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
40	CIBX	Food Lion Portfolio	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
40.01	CIBX	Food Lion - Calhoun
40.02	CIBX	Food Lion - Ringgold
41	CIBX	Cottonwood Building	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
42	CIBX	Amite Crossing	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
43	JPMCB	Temecula One & Two	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
45	JPMCB	Timbers of Pine Hollow	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
46	CIBX	Hampton Inn - Asheboro, NC	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
47	CIBX	The Shoppes at Seven Oaks	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
48	CIBX	Hope Valley	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
49	JPMCB	West Allen Plaza	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP

A-1-15

ANNEX A-1

									HOTEL OPERATING STATISTICS
			2009	2009	2009	2010	2010	2010	2011	2011	2011
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)
1	JPMCB	Palazzo Westwood Village
2	JPMCB	theWit Hotel				73.4%	194.69	142.92	77.8%	209.45	163.01
3	JPMCB	100 West Putnam
4	JPMCB	Jefferson Mall
5	JPMCB	Southpark Mall
6	CIBX	Lincoln Park Retail
7	CIBX	The Court at Oxford Valley
8	CIBX	55 John Street
9	CIBX	Centre Market Building
10	CIBX	The Illini Tower
11	JPMCB	Residence Inn Palo Alto	74.8%	152.85	114.38	83.3%	153.08	127.47	82.3%	171.31	140.95
12	CIBX	Doubletree by Hilton JFK Airport	70.2%	126.90	89.10	89.5%	124.85	111.73	87.0%	129.35	112.53
13	CIBX	Bridgedale Commercial Property
14	CIBX	Slate Portfolio
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
16	CIBX	Plaza Centro
17	CIBX	One Upland Road
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro	57.1%	100.73	57.54	74.3%	95.01	70.58	76.4%	95.24	72.80
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
18.02	CIBX	Residence Inn - Greensboro	69.0%	103.59	71.48	81.0%	95.97	77.74	81.7%	96.21	78.61
19	CIBX	Bentonville Plaza
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA	64.4%	126.59	81.47	74.9%	130.86	97.97	74.0%	147.64	109.25
21	CIBX	Dunning Farms Shopping Center
22	CIBX	Long Leaf Mall
23	CIBX	20 & 25 Waterway
24	CIBX	Zamagias Retail Portfolio
24.01	CIBX	Millbrook Plaza
24.02	CIBX	Shaler Plaza
24.03	CIBX	Murrysview Shops
24.04	CIBX	Crafton Shoppes
25	JPMCB	Miami Gardens
26	JPMCB	1700 Palm Beach Lakes Boulevard
27	JPMCB	Two and Five Governor Park
28	JPMCB	Guardian Self Storage
28.01	JPMCB	Washington Pike
28.02	JPMCB	Old Freeport
29	CIBX	Tanglewood Square Shopping Center
30	JPMCB	Holiday Inn New Orleans West Bank Tower				73.3%	100.72	73.82	77.7%	102.24	79.47
31	JPMCB	Holiday Inn Metairie New Orleans Airport				55.9%	99.86	55.79	65.1%	95.51	62.16
32	CIBX	Hilltop Mall
33	CIBX	Beneva Place
34	CIBX	Nittany Commons
35	CIBX	Plaza at Bellaire II
36	JPMCB	Elementis Worldwide Office
37	CIBX	5422 New Hope Commons Drive
38	JPMCB	Atrium at Bent Tree
39	CIBX	Pine Tree Plaza
40	CIBX	Food Lion Portfolio
40.01	CIBX	Food Lion - Calhoun
40.02	CIBX	Food Lion - Ringgold
41	CIBX	Cottonwood Building
42	CIBX	Amite Crossing
43	JPMCB	Temecula One & Two
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC	88.3%	95.45	84.31	86.6%	102.56	88.85	89.0%	102.61	91.31
45	JPMCB	Timbers of Pine Hollow
46	CIBX	Hampton Inn - Asheboro, NC	69.0%	76.39	52.71	68.0%	77.70	52.84	68.5%	75.23	51.49
47	CIBX	The Shoppes at Seven Oaks
48	CIBX	Hope Valley
49	JPMCB	West Allen Plaza

A-1-16

ANNEX A-1

			Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	JPMCB	Palazzo Westwood Village							1
2	JPMCB	theWit Hotel	79.3%	211.80	168.01	74.0%	223.00	165.02	2
3	JPMCB	100 West Putnam							3
4	JPMCB	Jefferson Mall							4
5	JPMCB	Southpark Mall							5
6	CIBX	Lincoln Park Retail							6
7	CIBX	The Court at Oxford Valley							7
8	CIBX	55 John Street							8
9	CIBX	Centre Market Building							9
10	CIBX	The Illini Tower							10
11	JPMCB	Residence Inn Palo Alto	75.6%	189.68	143.46	82.3%	175.00	144.03	11
12	CIBX	Doubletree by Hilton JFK Airport	84.0%	130.89	109.95	87.0%	131.78	114.65	12
13	CIBX	Bridgedale Commercial Property							13
14	CIBX	Slate Portfolio							14
14.01	CIBX	Buckeye Plaza							14.01
14.02	CIBX	Field Club Commons							14.02
14.03	CIBX	Springboro Plaza							14.03
14.04	CIBX	Kennywood Shops							14.04
14.05	CIBX	Pinewood Center							14.05
15	CIBX	Brooklyn Renaissance							15
16	CIBX	Plaza Centro							16
17	CIBX	One Upland Road							17
18	CIBX	Residence Inn & Courtyard by Marriott - Greensboro	76.0%	95.34	72.41	75.8%	96.37	73.04	18
18.01	CIBX	Courtyard by Marriott - Greensboro	71.0%	94.31	66.96	71.0%	96.03	68.16	18.01
18.02	CIBX	Residence Inn - Greensboro	81.3%	96.44	78.36	80.9%	96.73	78.29	18.02
19	CIBX	Bentonville Plaza							19
20	CIBX	Doubletree Hotel & Suites - Pittsburgh, PA	69.6%	145.62	101.35	69.6%	145.62	101.35	20
21	CIBX	Dunning Farms Shopping Center							21
22	CIBX	Long Leaf Mall							22
23	CIBX	20 & 25 Waterway							23
24	CIBX	Zamagias Retail Portfolio							24
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
25	JPMCB	Miami Gardens							25
26	JPMCB	1700 Palm Beach Lakes Boulevard							26
27	JPMCB	Two and Five Governor Park							27
28	JPMCB	Guardian Self Storage							28
28.01	JPMCB	Washington Pike							28.01
28.02	JPMCB	Old Freeport							28.02
29	CIBX	Tanglewood Square Shopping Center							29
30	JPMCB	Holiday Inn New Orleans West Bank Tower	75.6%	105.42	79.66	73.0%	102.24	74.64	30
31	JPMCB	Holiday Inn Metairie New Orleans Airport	68.5%	98.23	67.31	66.5%	98.23	65.32	31
32	CIBX	Hilltop Mall							32
33	CIBX	Beneva Place							33
34	CIBX	Nittany Commons							34
35	CIBX	Plaza at Bellaire II							35
36	JPMCB	Elementis Worldwide Office							36
37	CIBX	5422 New Hope Commons Drive							37
38	JPMCB	Atrium at Bent Tree							38
39	CIBX	Pine Tree Plaza							39
40	CIBX	Food Lion Portfolio							40
40.01	CIBX	Food Lion - Calhoun							40.01
40.02	CIBX	Food Lion - Ringgold							40.02
41	CIBX	Cottonwood Building							41
42	CIBX	Amite Crossing							42
43	JPMCB	Temecula One & Two							43
44	CIBX	The Connecticut Avenue Days Inn - Washington, DC	87.1%	103.21	89.86	85.0%	105.00	89.25	44
45	JPMCB	Timbers of Pine Hollow							45
46	CIBX	Hampton Inn - Asheboro, NC	69.0%	76.97	53.11	69.4%	76.16	52.82	46
47	CIBX	The Shoppes at Seven Oaks							47
48	CIBX	Hope Valley							48
49	JPMCB	West Allen Plaza							49

A-1-17

Footnotes to Annex A-1

(1)	“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “CIBX” denotes CIBX Commercial Mortgage, LLC, as Mortgage Loan Seller.
(2)	Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.
(3)	With respect to all mortgage loans, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraised Value ($) even though for certain mortgage loans the appraiser provided “as-stabilized” values based on certain criteria being met.
(4)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($) and Maturity/ARD Balance ($) is allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.
(5)	Each number identifies a group of related borrowers.
(6)	For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Certificate Administrator Fee Rate, Trustee Fee Rate (included in the Certificate Administrator Fee Rate) and the Senior Trust Advisor Fee Rate (together, the “Admin Fee %”).
(7)	For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
(8)	Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.
(9)	With respect to Loan No. 36, Elementis Worldwide Office, the mortgage loan has an ARD feature with an anticipated repayment date of 6/1/2022, with an increase in the interest rate equal to 3.000% per annum plus the greater of (i) 4.875% per annum, and (ii) the 10-year swap yield as determined on the first Business Day after the ARD until the Final Mat Date of 12/1/2026. In no event shall the increased interest rate exceed the initial interest rate plus 5.000% per annum.
(10)	The “L” component of the prepayment provision represents lockout payments.
	The “Def” component of the prepayment provision represents defeasance payments.
	The “YM” component of the prepayment provision represents yield maintenance payments.
(11)	With respect to Loan No. 14, Slate Portfolio, the portfolio was acquired in 2011 and as such financials are not available for 2010 and 2011.
(12)	With respect to Loan No. 6, Lincoln Park Retail, the UW Revenues ($), UW NOI ($) and UW NCF ($) were calculated based on the average rents of the tenants of the related mortgaged property (based on contractual rental escalations in the leases) during the term of the mortgage loan.
	With respect to Loan No. 12, Doubletree by Hilton JFK Airport, the mortgaged property has benefited from a tax abatement over the last 16 years as part of the NYC Tax Abatement Program (ICIP). Real estate taxes were underwritten based on the appraiser’s estimate of taxes owed after the ICIP abatement for 2011-2012. For 2011, the $1,450,000 real estate tax bill was reduced by a $518,660 ICIP abatement, which runs through 2013/2014. The borrower has informed the related sponsor that the subject property’s assessed value for tax years 2009/10 and 2010/11 is currently under appeal. The appraiser evaluated the historical tax expense and concluded to an amount of $896,223 for 2011-2012.
	With respect to Loan No. 15, Brooklyn Renaissance, the mortgaged property benefits from a tax abatement as part of a payment in lieu of taxes program (often known as a “PILOT” program) and real estate taxes were underwritten based on the real estate taxes as reduced by the PILOT tax abatement. Although the tax abatement is scheduled to decrease by 10% each year beginning in June 2013, some (but not all) tenants are obligated to reimburse their proportionate share of any real estate tax increase over their base years. The UW NCF ($) was derived, in part, on underwritten total reimbursements from tenants, which was, in turn, based on the appraiser’s calculation of expense reimbursements.
	With respect to Loan No. 19, Bentonville Plaza, approximately 10.9% of the net rentable area at the related mortgaged property representing approximately 12.9% of the rental income for the mortgaged property is subject to a master lease, the tenant under which is an affiliate of the related borrower. The UW Revenues ($), UW NOI ($) and UW NCF ($) in respect of the master lease affecting the mortgaged property includes 100% of the stated base rental amounts under the master lease.
(13)	With respect to all hotel properties, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same.
(14)	The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan.
(15)	Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.
(16)	Represents the monthly amounts required to be deposited by the borrower.
(17)	With respect to Loan No. 9, Centre Market Building, up to $10,800,033 will be collected for tenant improvement and leasing commissions based on the following contributions: year 1 - $2,438,000, year 2 - $3,438,000, year 3 - $2,153,000 and year 4 - $3,410,000. $3,733,633 of the reserve is set aside for the potential tenant improvement and leasing commission costs associated with renewing or releasing the Drug Enforcement Administration and Social Security Administration spaces. In the event that the borrower achieves savings associated with the renewal or releasing of the Drug Enforcement Administration and Social Security Administration spaces, the savings may be returned to the borrower, provided a lease has been signed through at least June 2018, the projected NOI for the subsequent twelve months is $8.95 million, and the US Customs & Border Patrol lease remains in full force and effect.
	With respect to Loan No. 47, The Shoppes at Seven Oaks, CIBX waived the tenant improvement and leasing commissions reserve requirement so long as the DSCR does not fall below 1.50x.
(18)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents.
(19)	With respect to Loan No. 23, 20 & 25 Waterway, the TI/LC Reserve Cap ($) increases to $400,000 after December 31, 2016.
(20)	In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates.

A-1-18

(21)	In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting, but have not yet commenced paying rent and/or not in occupancy.
	For example, with respect to Loan No. 3, 100 West Putnam, the fifth largest tenant by square footage, Knighthead Capital Management LLC, has an executed lease and is paying rent but has not yet taken occupancy. The mortgage loan is structured with an upfront reserve of $403,860 for tenant improvements due under the lease and an upfront reserve of $957,816 for one year of annual rent and reimbursements due from the tenant under the lease, which will be released to the borrower once the tenant takes physical occupancy of its space.
	With respect to Loan No. 4, Jefferson Mall, the largest tenant by square footage, Ross Dress for Less, and the fourth largest tenant by square footage, Jo-Ann Fabrics, have executed leases but are not in occupancy of their respective spaces. Ross Dress for Less is expected to take occupancy by no later than July 2012 and Jo-Ann Fabrics is expected to take occupancy by no later than April 2013.  The mortgage loan is structured with an upfront reserve of $854,460 for tenant improvement and leasing commission obligations due under the Ross Dress for Less lease. Additionally, the mortgage loan is structured with an upfront reserve of $1,200,000 for one year of annual rent and tenant improvement and leasing commissions due under the Jo-Ann Fabrics lease. In addition, the guarantor of the mortgage loan, CBL & Associates Properties, Inc., has provided a free rent guaranty for payment of the related mortgage loan up to the amount of free rent concessions associated with these two tenants.
	With respect to Loan No. 14, Slate Portfolio, the third largest by square footage, identified as 14.04, Kennywood Shops, Dollar Tree Stores, Inc., has signed a lease but is not open or paying rent. The tenant improvement work is on-going and the tenant has twelve months of free rent.
	With respect to Loan No. 23, 20 & 25 Waterway, there is a holdback of $300,000 for the fifth largest tenant by square footage, Flat Out Crazy, as the tenant was two months delinquent in rent prior to origination of the mortgage loan. Prior to origination of the mortgage loan, the tenant paid all past due rental payments. The reserve will be released to the related borrower after the tenant has made nine consecutive monthly rental payments per the terms of its lease or once a replacement tenant has been found in the event the tenant defaults under its lease.
	With respect to Loan No. 43, Temecula One & Two, the fifth largest tenant by square footage, Qdoba Mexican Grill, has an executed lease but is not in occupancy of its space. The tenant is expected to take occupancy by no later than July 2012. The mortgage loan is structured with an upfront reserve of $73,500, $45,000 of which is allocated towards tenant improvements associated with the lease and $28,500 of which is allocated towards a rent abatement due under the lease.
(22)	The lease expirations shown are based on full lease terms, however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.
	With respect to Loan No. 3, 100 West Putnam, the fourth largest tenant by square footage, JPMorgan Chase Bank, has the right to terminate its lease in September 2016, with six (6) months notice and payment of a termination fee of $740,158.
	With respect to Loan No. 3, 100 West Putnam, the three largest tenants by square footage are marketing a portion of their respective spaces for sublease. Strategic Value Partners, LLC, which occupies 42,828 square feet, is seeking to sublet 15,430 square feet of its space. Shumway Capital Partners LLC, which occupies 28,495 square feet, is seeking to sublet 4,783 square feet of its space. All three tenants are current on rent and reimbursements. Alinda Capital Partners, which occupies 28,495 square feet, is seeking to sublet 6,950 square feet of its space.
	With respect to Loan No. 9, Centre Market Building, the second largest tenant by square footage, the Drug Enforcement Administration, has the right to terminate its lease upon 180 days’ prior notice.
	With respect to Loan No. 15, Brooklyn Renaissance, the second largest tenant by square footage, the NYC Department of Education, has the right to terminate its lease at any time with 90 days’ written notice subject to certain conditions contained therein.
	With respect to Loan No. 19, Bentonville Plaza, the largest tenant by square footage, FBE Limited, is an affiliate of the borrower and has a master lease on the mortgaged property comprising 10.9% of the net rentable area.
	With respect to Loan No. 21, Dunning Farms Shopping Center, under the lease with Toys “R” Us, the largest tenant by square footage, the related borrower agreed to pay the costs of such tenant’s legal compliance at the mortgaged property in excess of $100,000. Such tenant may terminate its lease if the related borrower fails to notify such tenant of the borrower’s willingness to cover such excess costs by the earlier of (a) 10 days prior to the date such compliance is required, and (b) 60 days following the related borrower’s receipt of such tenant’s notice thereto advising of such excess costs.
	With respect to Loan No. 36, Elementis Worldwide Office, the sole tenant at the mortgaged property, Elementis Global LLC, has the right to terminate its lease prior to the expiration of the lease. The tenant may terminate its lease in March 2024 with 11 months prior notice and payment of the termination fee specified under the lease. Additionally, the tenant may contract its space by up to 25% on the date immediately preceding the twelfth (12th) anniversary of the rent commencement date with one year’s prior notice and payment of a specified percentage of the termination fee.
	With respect to Loan No. 41, Cottonwood Building, the General Services Administration, the largest tenant by square footage at the related mortgaged property, has the right to terminate its lease upon 270 days’ prior notice.
(23)	The classification of the lockbox types is described in the free writing prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.
(24)	Refers to (a) debt secured by the mortgaged property, and (b) mezzanine debt, and does not refer to preferred equity.
	With respect to Loan Nos. 9, Centre Market Building; 26, 1700 Palm Beach Lakes Boulevard; and 35, Plaza at Bellaire II preferred equity in the related borrower is held by certain members of the borrower. See “Description of the Mortgage Pool – Additional Debt” in the free writing prospectus.

A-1-19