FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-165147-04

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-165147) 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 Annex 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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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
1	JPMCB	Battlefield Mall	2825 South Glenstone Avenue	Springfield	MO	65804	Greene	1	Retail	Regional Mall
2	JPMCB	National Industrial Portfolio	Various	Various	Various	Various	Various	7	Industrial	Various
2.01	JPMCB	555 Taylor	555 Taylor Road	Enfield	CT	06082	Hartford	1	Industrial	Flex
2.02	JPMCB	15 Independence	15 Independence Drive	Devens	MA	01434	Worcester	1	Industrial	Warehouse/Distribution
2.03	JPMCB	Highland Park	170 Highland Park Drive	Bloomfield	CT	06002	Hartford	1	Industrial	Warehouse/Distribution
2.04	JPMCB	Moosup Pond	85 Moosup Pond Road	Plainfield	CT	06354	Windham	1	Industrial	Warehouse/Distribution
2.05	JPMCB	50 Independence	50 Independence Drive	Devens	MA	01434	Worcester	1	Industrial	Warehouse/Distribution
2.06	JPMCB	1040 Sheridan	1040 Sheridan Street	Chicopee	MA	01022	Hampden	1	Industrial	Warehouse/Distribution
2.07	JPMCB	1045 Sheridan	1045 Sheridan Street	Chicopee	MA	01022	Hampden	1	Industrial	Flex
3	CIBC	5th & Yesler	300 Fifth Avenue	Seattle	WA	98104	King	1	Office	CBD
4	JPMCB	Gallery at Harborplace	200 East Pratt Street	Baltimore	MD	21202	Baltimore City	1	Mixed Use	Office/Retail
5	JPMCB	Ashford Office Complex	14702 St. Mary’s Lane, 900 Threadneedle St, 1155 Dairy Ashford Rd	Houston	TX	77079	Harris	1	Office	Suburban
6	JPMCB	Greenfield Office Portfolio	Various	Various	MD	Various	Various	18	Various	Various
6.01	JPMCB	110 Thomas Johnson Drive	110 Thomas Johnson Drive	Frederick	MD	21702	Frederick	1	Office	Suburban
6.02	JPMCB	8031 Corporate Drive	8031 Corporate Drive	Nottingham	MD	21236	Baltimore	1	Office	Suburban
6.03	JPMCB	7240 Parkway Drive	7240 Parkway Drive	Hanover	MD	21076	Anne Arundel	1	Office	Suburban
6.04	JPMCB	9740 Patuxent Woods Drive	9740 Patuxent Woods Drive	Columbia	MD	21046	Howard	1	Mixed Use	Office/Flex
6.05	JPMCB	9720 Patuxent Woods Drive	9720 Patuxent Woods Drive	Columbia	MD	21046	Howard	1	Mixed Use	Office/Flex
6.06	JPMCB	9020 Mendenhall Court	9020 Mendenhall Court	Columbia	MD	21045	Howard	1	Mixed Use	Office/Flex
6.07	JPMCB	9160 Guilford Road	9160 Guilford Road	Columbia	MD	21046	Howard	1	Mixed Use	Office/Flex
6.08	JPMCB	8029 Corporate Drive	8029 Corporate Drive	Nottingham	MD	21236	Baltimore	1	Office	Suburban
6.09	JPMCB	9700 Patuxent Woods Drive	9700 Patuxent Woods Drive	Columbia	MD	21046	Howard	1	Mixed Use	Office/Flex
6.10	JPMCB	9140 Guilford Road	9140 Guilford Road	Columbia	MD	21046	Howard	1	Mixed Use	Office/Flex
6.11	JPMCB	9150 Guilford Road	9150 Guilford Road	Columbia	MD	21046	Howard	1	Mixed Use	Office/Flex
6.12	JPMCB	9730 Patuxent Woods Drive	9730 Patuxent Woods Drive	Columbia	MD	21046	Howard	1	Mixed Use	Office/Flex
6.13	JPMCB	7941 - 7949 Corporate Drive	7941 - 7949 Corporate Drive	Nottingham	MD	21236	Baltimore	1	Office	Suburban
6.14	JPMCB	10280 Old Columbia Road	10280 Old Columbia Road	Columbia	MD	21046	Howard	1	Mixed Use	Office/Flex
6.15	JPMCB	9710 Patuxent Woods Drive	9710 Patuxent Woods Drive	Columbia	MD	21046	Howard	1	Mixed Use	Office/Flex
6.16	JPMCB	9130 Guilford Road	9130 Guilford Road	Columbia	MD	21046	Howard	1	Mixed Use	Office/Flex
6.17	JPMCB	10270 Old Columbia Road	10270 Old Columbia Road	Columbia	MD	21046	Howard	1	Mixed Use	Office/Flex
6.18	JPMCB	10290 Old Columbia Road	10290 Old Columbia Road	Columbia	MD	21046	Howard	1	Mixed Use	Office/Flex
7	JPMCB	Hotel Sorella CITYCENTRE	800 West Sam Houston Parkway North	Houston	TX	77024	Harris	1	Hotel	Full Service
8	JPMCB	Wells Fargo Center	100 North Main Street	Winston-Salem	NC	27101	Forsyth	1	Office	CBD
9	JPMCB	The Crossings	5429 & 5501 Lyndon B. Johnson Freeway	Dallas	TX	75240	Dallas	1	Office	CBD
10	JPMCB	East 54	1113 Environ Way	Chapel Hill	NC	27517	Orange	1	Mixed Use	Office/Retail
11	JPMCB	One Kennedy Square	777 Woodward Avenue	Detroit	MI	48226	Wayne	1	Office	CBD
12	JPMCB	Westborough Office Park	1700, 1800, 1900 & 2000 West Park Drive	Westborough	MA	01581	Worcester	1	Office	Suburban
13	JPMCB	U-Haul Portfolio	Various	Various	Various	Various	Various	9	Self Storage	Self Storage
13.01	JPMCB	Fredericksburg	2411 Plank Road	Fredericksburg	VA	22401	Fredericksburg City	1	Self Storage	Self Storage
13.02	JPMCB	Frederick	410 Prospect Boulevard	Frederick	MD	21701	Frederick	1	Self Storage	Self Storage
13.03	JPMCB	State Street	1380 North State Street	Provo	UT	84604	Utah	1	Self Storage	Self Storage
13.04	JPMCB	Chapel Hill Blvd	4411 Durham Chapel Hill Boulevard	Durham	NC	27707	Durham	1	Self Storage	Self Storage
13.05	JPMCB	Greenspoint Mall	11911 North Freeway	Houston	TX	77060	Harris	1	Self Storage	Self Storage
13.06	JPMCB	Palmdale Road	14598 Palmdale Road	Victorville	CA	92392	San Bernardino	1	Self Storage	Self Storage
13.07	JPMCB	Godby Road	2041 Southampton Road	Atlanta	GA	30349	Clayton	1	Self Storage	Self Storage
13.08	JPMCB	Panama City	1026 West 15th Street	Panama City	FL	32401	Bay	1	Self Storage	Self Storage
13.09	JPMCB	Buford Drive	3804 Buford Drive	Buford	GA	30519	Gwinnett	1	Self Storage	Self Storage
14	JPMCB	Shamin Virginia Portfolio	Various	Colonial Heights	VA	23834	Colonial Heights City	2	Hotel	Various
14.01	JPMCB	Holiday Inn Petersburg North-Fort Lee	401 East Roslyn Road	Colonial Heights	VA	23834	Colonial Heights City	1	Hotel	Full Service
14.02	JPMCB	Hampton Inn Petersburg-Southpark Mall	403 East Roslyn Road	Colonial Heights	VA	23834	Colonial Heights City	1	Hotel	Limited Service

A-1-1

ANNEX A-1

								Number of	Property	Property
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype
15	JPMCB	1050 & 1070 Holt Avenue	1050 and 1070 Holt Avenue	Manchester	NH	03109	Hillsborough	1	Mixed Use	Office/Flex
16	JPMCB	Fairway Marketplace	5656 Fairmont Parkway	Pasadena	TX	77505	Harris	1	Retail	Anchored
17	JPMCB	Shops at Moore	SEQ IH-35 & Southwest 19th Street	Moore	OK	73160	Cleveland	1	Retail	Anchored
18	JPMCB	Plaza 100	100 Northeast 3rd Avenue	Fort Lauderdale	FL	33301	Broward	1	Office	CBD
19	JPMCB	Wolf Creek Apartments Phase II	403 Wolf Creek Circle	Raleigh	NC	27606	Wake	1	Multifamily	Student
20	JPMCB	Worcester Business Center	67 Millbrook Street	Worcester	MA	01606	Worcester	1	Office	Suburban
21	JPMCB	Duke Bridges III	7460 Warren Parkway	Frisco	TX	75034	Collin	1	Office	Suburban
22	CIBC	Retail at Cumming	1725 Market Place Boulevard	Cumming	GA	30041	Forsyth	1	Retail	Anchored
23	JPMCB	Main Street Tower	300 East Main Street	Norfolk	VA	23510	Norfolk	1	Office	CBD
24	JPMCB	Challenger South	12600 & 12612 Challenger South	Orlando	FL	32826	Orange	1	Office	Suburban
25	JPMCB	Centre Point Commons	4210 14th Street West	Bradenton	FL	34205	Manatee	1	Retail	Anchored
26	JPMCB	Mt. Pleasant Pick N Save	2820-2860 South Green Bay Road and 6228 Durand Avenue	Mount Pleasant	WI	53406	Racine	1	Retail	Anchored
27	CIBC	2120-2226 East Harmony Road	2120-2226 East Harmony Road	Fort Collins	CO	80528	Larimer	1	Retail	Anchored
28	JPMCB	Saxon Crossing	2607 Enterprise Road	Orange City	FL	32763	Volusia	1	Retail	Anchored
29	CIBC	DFW Corporate Park	2100 North State Highway 360	Grand Prairie	TX	75050	Tarrant	1	Mixed Use	Office/Warehouse
30	JPMCB	Polo Grounds Publix Plaza	816 South Military Trail	West Palm Beach	FL	33415	Palm Beach	1	Retail	Anchored
31	CIBC	Hillcrest Shopping Center	5100 - 5150 West Overland Road	Boise	ID	83705	Ada	1	Retail	Anchored
32	JPMCB	Siemens Building	405 Deerwood Glen Drive	Deer Park	TX	77536	Harris	1	Industrial	Flex
33	JPMCB	Guardian Self Storage - McKnight Road and Lebanon	Various	Pittsburgh	PA	Various	Allegheny	2	Self Storage	Self Storage
33.01	JPMCB	Lebanon Church Road	1300 Lebanon Church Road	Pittsburgh	PA	15236	Allegheny	1	Self Storage	Self Storage
33.02	JPMCB	McKnight Road	7452 McKnight Road	Pittsburgh	PA	15237	Allegheny	1	Self Storage	Self Storage
34	JPMCB	10100 Woodward	10100 Woodward Avenue	Woodridge	IL	60517	DuPage	1	Office	Suburban
35	JPMCB	Clear Creek	600 12th Street	Golden	CO	80401	Jefferson	1	Mixed Use	Office/Retail
36	JPMCB	Springfield Square	524 North Lexington Springmill Road	Ontario	OH	44906	Richland	1	Retail	Anchored
37	JPMCB	Cypress Lake Shopping Center	7191 Cypress Lake Drive	Fort Myers	FL	33907	Lee	1	Retail	Anchored
38	JPMCB	Walgreens Napa	1685 Trancas Street	Napa	CA	94558	Napa	1	Retail	Freestanding
39	JPMCB	Chenal Commons	12801 Chenal Parkway	Little Rock	AR	72211	Pulaski	1	Retail	Anchored
40	JPMCB	Holiday Inn Express West Bradenton	4450 47th Street West	Bradenton	FL	32410	Manatee	1	Hotel	Limited Service
41	JPMCB	Forest Meadows	700 Early Forest Circle	Sandston	VA	23150	Henrico	1	Manufactured Housing	Manufactured Housing
42	JPMCB	IDiv Dollar General	Various	Various	TX	Various	Various	9	Retail	Freestanding
42.01	JPMCB	401 Bessemer Avenue	401 Bessemer Avenue	Llano	TX	78643	Llano	1	Retail	Freestanding
42.02	JPMCB	1518 Meyer Street	1518 Meyer Street	Sealy	TX	77474	Austin	1	Retail	Freestanding
42.03	JPMCB	1818 West Broadway Street	1818 West Broadway Street	Van Horn	TX	79855	Culberson	1	Retail	Freestanding
42.04	JPMCB	101 North U.S. Highway 96	101 US Highway 96 North	Pineland	TX	75968	Sabine	1	Retail	Freestanding
42.05	JPMCB	12718 U.S. 84	12718 US Highway 84 East	Joaquin	TX	75954	Shelby	1	Retail	Freestanding
42.06	JPMCB	301 South SH 37	301 South State Highway 37	Mt. Vernon	TX	75457	Franklin	1	Retail	Freestanding
42.07	JPMCB	1312 West Cameron Avenue	1312 West Cameron Avenue	Rockdale	TX	76567	Milam	1	Retail	Freestanding
42.08	JPMCB	1191 East Main Street	1191 East Main Street	Itasca	TX	76055	Hill	1	Retail	Freestanding
42.09	JPMCB	1419 West Noel Street	1419 West Noel Street	Memphis	TX	79245	Hall	1	Retail	Freestanding
43	CIBC	Jefferson Square Shopping Center	2319 North Main Street	Liberty	TX	77575	Liberty	1	Retail	Anchored

A-1-2

ANNEX A-1

													Original
				Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance
Loan #	Seller(1)	Property Name	Year Built	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)	per Unit ($)
1	JPMCB	Battlefield Mall	1970	2006	1,020,621	Square Feet	98.4%	07/23/12	230,000,000	08/02/12	54.3%	125,000,000	122
2	JPMCB	National Industrial Portfolio	Various	Various	2,908,619	Square Feet	93.9%	Various	128,300,000	Various	72.0%	92,500,000	32
2.01	JPMCB	555 Taylor	1975-1995	1991, 1999	1,185,569	Square Feet	87.2%	07/01/12	51,200,000	05/10/12		36,915,000
2.02	JPMCB	15 Independence	1999		370,545	Square Feet	100.0%	10/01/12	22,700,000	05/16/12		16,367,000
2.03	JPMCB	Highland Park	1986, 1994 and 1998		449,000	Square Feet	100.0%	10/01/12	22,200,000	05/10/12		16,006,000
2.04	JPMCB	Moosup Pond	1958	2004	530,500	Square Feet	100.0%	10/01/12	13,900,000	05/10/12		10,022,000
2.05	JPMCB	50 Independence	1997	2003	236,505	Square Feet	88.9%	07/01/12	13,200,000	05/16/12		9,517,000
2.06	JPMCB	1040 Sheridan	1984	1995	74,500	Square Feet	100.0%	10/01/12	2,700,000	05/16/12		1,943,000
2.07	JPMCB	1045 Sheridan	1978	1990	62,000	Square Feet	100.0%	10/01/12	2,400,000	05/16/12		1,730,000
3	CIBC	5th & Yesler	2009		280,299	Square Feet	92.5%	08/27/12	145,000,000	07/05/12	57.9%	84,000,000	300
4	JPMCB	Gallery at Harborplace	1987		406,594	Square Feet	76.2%	06/30/12	128,000,000	03/22/12	63.7%	82,000,000	202
5	JPMCB	Ashford Office Complex	1980, 1982	2007	569,986	Square Feet	92.8%	08/30/12	82,950,000	06/27/12	73.5%	61,125,000	107
6	JPMCB	Greenfield Office Portfolio	Various		698,177	Square Feet	82.4%	Various	84,300,000	Various	69.1%	58,370,000	84
6.01	JPMCB	110 Thomas Johnson Drive	1987		118,120	Square Feet	85.4%	06/14/12	15,400,000	06/14/12		12,159,707
6.02	JPMCB	8031 Corporate Drive	1988		66,000	Square Feet	100.0%	10/01/12	10,600,000	06/13/12		8,009,898
6.03	JPMCB	7240 Parkway Drive	1985		74,267	Square Feet	72.1%	06/14/12	8,600,000	06/13/12		5,956,296
6.04	JPMCB	9740 Patuxent Woods Drive	1986		38,292	Square Feet	100.0%	10/01/12	5,300,000	06/20/12		3,877,131
6.05	JPMCB	9720 Patuxent Woods Drive	1986		39,606	Square Feet	100.0%	06/14/12	4,800,000	06/20/12		3,732,272
6.06	JPMCB	9020 Mendenhall Court	1984		48,893	Square Feet	100.0%	10/01/12	4,300,000	06/20/12		3,161,353
6.07	JPMCB	9160 Guilford Road	1984		37,034	Square Feet	100.0%	10/01/12	6,000,000	06/20/12		3,088,923
6.08	JPMCB	8029 Corporate Drive	1988		25,000	Square Feet	100.0%	10/01/12	4,000,000	06/13/12		2,965,366
6.09	JPMCB	9700 Patuxent Woods Drive	1986		31,196	Square Feet	100.0%	06/14/12	4,000,000	06/20/12		2,373,145
6.10	JPMCB	9140 Guilford Road	1984		40,579	Square Feet	85.8%	06/14/12	3,600,000	06/20/12		2,300,715
6.11	JPMCB	9150 Guilford Road	1984		18,592	Square Feet	100.0%	10/01/12	3,050,000	06/20/12		2,224,025
6.12	JPMCB	9730 Patuxent Woods Drive	1986		30,985	Square Feet	69.1%	06/14/12	3,600,000	06/20/12		2,147,334
6.13	JPMCB	7941 - 7949 Corporate Drive	1996		57,782	Square Feet	0.0%	10/01/12	2,900,000	06/13/12		1,959,869
6.14	JPMCB	10280 Old Columbia Road	1988		16,623	Square Feet	90.5%	06/14/12	2,100,000	06/20/12		1,077,928
6.15	JPMCB	9710 Patuxent Woods Drive	1986		14,778	Square Feet	72.2%	10/01/12	1,600,000	06/20/12		1,039,583
6.16	JPMCB	9130 Guilford Road	1984		13,647	Square Feet	100.0%	10/01/12	1,300,000	06/20/12		860,638
6.17	JPMCB	10270 Old Columbia Road	1988		16,411	Square Feet	61.8%	06/14/12	1,800,000	06/20/12		860,638
6.18	JPMCB	10290 Old Columbia Road	1988		10,372	Square Feet	100.0%	06/14/12	1,350,000	06/20/12		575,179
7	JPMCB	Hotel Sorella CITYCENTRE	2009		255	Rooms	74.7%	06/30/12	76,800,000	04/27/12	65.5%	50,500,000	198,039
8	JPMCB	Wells Fargo Center	1995		527,673	Square Feet	97.0%	08/01/12	57,700,000	06/01/12	71.9%	41,500,000	79
9	JPMCB	The Crossings	1980, 1986	2005, 2006	529,350	Square Feet	75.7%	08/30/12	54,000,000	05/24/12	69.8%	37,800,000	71
10	JPMCB	East 54	2009-2010		170,061	Square Feet	85.6%	07/09/12	51,700,000	05/11/12	64.6%	33,475,000	197
11	JPMCB	One Kennedy Square	2006		245,862	Square Feet	96.3%	06/08/12	42,000,000	06/07/12	64.9%	27,300,000	111
12	JPMCB	Westborough Office Park	1982-1987	2009-2010	383,361	Square Feet	81.2%	08/27/12	43,200,000	07/13/12	62.4%	27,000,000	70
13	JPMCB	U-Haul Portfolio	Various	Various	5,400	Units	82.2%	07/31/12	41,300,000	Various	64.0%	26,500,000	4,907
13.01	JPMCB	Fredericksburg	2008		630	Units	97.6%	07/31/12	8,225,000	06/01/12		5,277,542
13.02	JPMCB	Frederick	2007		649	Units	77.5%	07/31/12	6,350,000	06/01/12		4,074,455
13.03	JPMCB	State Street	1959-1990	2010	866	Units	94.2%	07/31/12	5,800,000	05/24/12		3,721,550
13.04	JPMCB	Chapel Hill Blvd	1973	2009	580	Units	97.1%	07/31/12	5,425,000	06/04/12		3,480,932
13.05	JPMCB	Greenspoint Mall	1982,1997 and 2001		609	Units	85.6%	07/31/12	4,100,000	05/17/12		2,630,751
13.06	JPMCB	Palmdale Road	2007		629	Units	59.0%	07/31/12	4,100,000	05/29/12		2,630,751
13.07	JPMCB	Godby Road	1988		649	Units	82.0%	07/31/12	3,250,000	05/31/12		2,085,351
13.08	JPMCB	Panama City	1979-2008		391	Units	66.6%	07/31/12	2,500,000	05/29/12		1,604,116
13.09	JPMCB	Buford Drive	1981		397	Units	65.5%	07/31/12	1,550,000	05/31/12		994,552
14	JPMCB	Shamin Virginia Portfolio	2008		272	Rooms	83.6%	07/31/12	46,000,000	05/25/12	56.3%	26,000,000	95,588
14.01	JPMCB	Holiday Inn Petersburg North-Fort Lee	2008		143	Rooms	80.6%	07/31/12	24,000,000	05/25/12		13,700,000
14.02	JPMCB	Hampton Inn Petersburg-Southpark Mall	2008		129	Rooms	86.8%	07/31/12	22,000,000	05/25/12		12,300,000

A-1-3

ANNEX A-1

													Original
				Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance
Loan #	Seller(1)	Property Name	Year Built	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)	per Unit ($)
15	JPMCB	1050 & 1070 Holt Avenue	1997, 2007		330,662	Square Feet	93.3%	05/31/12	33,700,000	06/18/12	70.7%	23,850,000	72
16	JPMCB	Fairway Marketplace	2001		240,881	Square Feet	100.0%	07/03/12	47,920,000	05/29/12	48.9%	23,500,000	98
17	JPMCB	Shops at Moore	2007-2010		259,996	Square Feet	93.8%	08/28/12	38,750,000	08/15/12	55.0%	21,300,000	82
18	JPMCB	Plaza 100	1984	2009	166,098	Square Feet	75.2%	05/31/12	28,800,000	05/08/12	71.7%	20,750,000	125
19	JPMCB	Wolf Creek Apartments Phase II	2007		624	Beds	92.0%	08/30/12	26,400,000	05/31/12	74.5%	19,700,000	31,571
20	JPMCB	Worcester Business Center	1917	2008	280,031	Square Feet	86.3%	05/01/12	24,200,000	05/01/12	75.0%	18,150,000	65
21	JPMCB	Duke Bridges III	2006		160,263	Square Feet	91.3%	07/18/12	22,600,000	08/08/12	72.0%	16,281,000	102
22	CIBC	Retail at Cumming	2002		168,356	Square Feet	100.0%	08/16/12	24,200,000	07/10/12	66.1%	16,000,000	95
23	JPMCB	Main Street Tower	1990		201,307	Square Feet	94.1%	06/01/12	23,400,000	08/10/12	67.3%	15,750,000	78
24	JPMCB	Challenger South	2005-2007		146,538	Square Feet	81.8%	05/01/12	21,700,000	04/26/12	69.9%	15,250,000	104
25	JPMCB	Centre Point Commons	2007		119,540	Square Feet	98.6%	07/31/12	25,700,000	08/10/12	56.1%	14,410,000	121
26	JPMCB	Mt. Pleasant Pick N Save	2011		83,334	Square Feet	97.9%	03/31/12	21,600,000	04/18/12	59.8%	12,972,000	156
27	CIBC	2120-2226 East Harmony Road	2007		85,354	Square Feet	100.0%	08/28/12	18,200,000	05/18/12	69.8%	12,750,000	149
28	JPMCB	Saxon Crossing	2009, 2012		119,894	Square Feet	100.0%	04/16/12	21,100,000	05/03/12	54.0%	11,400,000	95
29	CIBC	DFW Corporate Park	1981		211,385	Square Feet	90.0%	07/06/12	14,700,000	07/03/12	74.7%	11,000,000	52
30	JPMCB	Polo Grounds Publix Plaza	1966	2007	129,826	Square Feet	90.1%	03/13/12	15,300,000	04/27/12	71.6%	11,000,000	85
31	CIBC	Hillcrest Shopping Center	1963, 1990, 1996		173,772	Square Feet	95.3%	05/31/12	15,000,000	06/07/12	68.3%	10,250,000	59
32	JPMCB	Siemens Building	2012		160,000	Square Feet	100.0%	10/01/12	17,800,000	06/21/12	55.0%	9,790,000	61
33	JPMCB	Guardian Self Storage - McKnight Road and Lebanon	Various		1,349	Units	90.3%	07/31/12	15,250,000	08/09/12	63.8%	9,750,000	7,228
33.01	JPMCB	Lebanon Church Road	1978-2003		727	Units	94.8%	07/31/12	7,800,000	08/09/12		4,986,885
33.02	JPMCB	McKnight Road	1978-2003		622	Units	85.0%	07/31/12	7,450,000	08/09/12		4,763,115
34	JPMCB	10100 Woodward	2006		80,269	Square Feet	100.0%	10/01/12	18,100,000	02/27/12	53.1%	9,700,000	121
35	JPMCB	Clear Creek	2002		78,647	Square Feet	92.6%	03/13/12	11,800,000	05/01/13	74.3%	8,800,000	112
36	JPMCB	Springfield Square	1989	1990, 1993, 2006	312,090	Square Feet	95.1%	05/01/12	12,600,000	05/03/12	63.2%	8,000,000	26
37	JPMCB	Cypress Lake Shopping Center	1987	2000-2002	84,337	Square Feet	100.0%	05/29/12	9,900,000	05/26/12	74.8%	7,425,000	88
38	JPMCB	Walgreens Napa	2012		14,072	Square Feet	100.0%	10/01/12	10,300,000	03/31/12	70.6%	7,300,000	519
39	JPMCB	Chenal Commons	1999		70,147	Square Feet	98.4%	08/31/12	13,500,000	07/20/12	53.7%	7,250,000	103
40	JPMCB	Holiday Inn Express West Bradenton	1989	2006	129	Rooms	64.6%	06/30/12	10,500,000	06/01/12	66.6%	7,000,000	54,264
41	JPMCB	Forest Meadows	1975		242	Pads	98.8%	07/13/12	10,400,000	08/07/12	60.0%	6,250,000	25,826
42	JPMCB	IDiv Dollar General	2009		94,136	Square Feet	100.0%	10/01/12	10,785,000	08/08/12	54.1%	5,830,000	62
42.01	JPMCB	401 Bessemer Avenue	2009		12,000	Square Feet	100.0%	10/01/12	1,480,000	08/08/12		804,000
42.02	JPMCB	1518 Meyer Street	2009		9,014	Square Feet	100.0%	10/01/12	1,320,000	08/08/12		723,000
42.03	JPMCB	1818 West Broadway Street	2009		12,500	Square Feet	100.0%	10/01/12	1,340,000	08/08/12		707,000
42.04	JPMCB	101 North U.S. Highway 96	2009		11,914	Square Feet	100.0%	10/01/12	1,300,000	08/08/12		703,000
42.05	JPMCB	12718 U.S. 84	2009		12,480	Square Feet	100.0%	10/01/12	1,200,000	08/08/12		656,000
42.06	JPMCB	301 South SH 37	2009		9,100	Square Feet	100.0%	10/01/12	1,170,000	08/08/12		641,000
42.07	JPMCB	1312 West Cameron Avenue	2009		9,014	Square Feet	100.0%	10/01/12	1,100,000	08/08/12		592,000
42.08	JPMCB	1191 East Main Street	2009		9,014	Square Feet	100.0%	10/01/12	1,000,000	08/08/12		543,000
42.09	JPMCB	1419 West Noel Street	2009		9,100	Square Feet	100.0%	10/01/12	875,000	08/08/12		461,000
43	CIBC	Jefferson Square Shopping Center	1978	2004	93,564	Square Feet	96.2%	08/01/12	5,900,000	06/26/12	71.9%	4,250,000	45

A-1-4

ANNEX A-1

				Current						Net
			Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt
Loan #	Seller(1)	Property Name	Balance ($)(5)	per Unit ($)	Pool Balance	Loan	Borrower(6)	Rate %(7)	Fee %(7)	Rate %(7)	Accrual Type	Service ($)(8)(9)	Service ($)(9)
1	JPMCB	Battlefield Mall	125,000,000	122	11.0%	No		3.95000	0.02590	3.92410	Actual/360	593,171.54	7,118,058.48
2	JPMCB	National Industrial Portfolio	92,383,622	32	8.1%	No		4.75000	0.02590	4.72410	Actual/360	482,523.79	5,790,285.48
2.01	JPMCB	555 Taylor	36,868,556		3.2%
2.02	JPMCB	15 Independence	16,346,408		1.4%
2.03	JPMCB	Highland Park	15,985,862		1.4%
2.04	JPMCB	Moosup Pond	10,009,391		0.9%
2.05	JPMCB	50 Independence	9,505,026		0.8%
2.06	JPMCB	1040 Sheridan	1,940,555		0.2%
2.07	JPMCB	1045 Sheridan	1,727,823		0.2%
3	CIBC	5th & Yesler	84,000,000	300	7.4%	No		4.78000	0.02590	4.75410	Actual/360	439,703.99	5,276,447.88
4	JPMCB	Gallery at Harborplace	81,560,813	201	7.2%	No		5.24000	0.02590	5.21410	Actual/360	452,299.28	5,427,591.36
5	JPMCB	Ashford Office Complex	60,980,771	107	5.4%	No	Group 1	4.81000	0.03590	4.77410	Actual/360	321,071.27	3,852,855.24
6	JPMCB	Greenfield Office Portfolio	58,229,429	83	5.1%	No		4.71028	0.02590	4.68438	Actual/360	303,089.62	3,637,075.44
6.01	JPMCB	110 Thomas Johnson Drive	12,130,423		1.1%
6.02	JPMCB	8031 Corporate Drive	7,990,608		0.7%
6.03	JPMCB	7240 Parkway Drive	5,941,952		0.5%
6.04	JPMCB	9740 Patuxent Woods Drive	3,867,794		0.3%
6.05	JPMCB	9720 Patuxent Woods Drive	3,723,284		0.3%
6.06	JPMCB	9020 Mendenhall Court	3,153,740		0.3%
6.07	JPMCB	9160 Guilford Road	3,081,484		0.3%
6.08	JPMCB	8029 Corporate Drive	2,958,225		0.3%
6.09	JPMCB	9700 Patuxent Woods Drive	2,367,430		0.2%
6.10	JPMCB	9140 Guilford Road	2,295,174		0.2%
6.11	JPMCB	9150 Guilford Road	2,218,669		0.2%
6.12	JPMCB	9730 Patuxent Woods Drive	2,142,163		0.2%
6.13	JPMCB	7941 - 7949 Corporate Drive	1,955,149		0.2%
6.14	JPMCB	10280 Old Columbia Road	1,075,332		0.1%
6.15	JPMCB	9710 Patuxent Woods Drive	1,037,079		0.1%
6.16	JPMCB	9130 Guilford Road	858,565		0.1%
6.17	JPMCB	10270 Old Columbia Road	858,565		0.1%
6.18	JPMCB	10290 Old Columbia Road	573,794		0.1%
7	JPMCB	Hotel Sorella CITYCENTRE	50,336,731	197,399	4.4%	No		5.15000	0.02840	5.12160	Actual/360	275,743.24	3,308,918.88
8	JPMCB	Wells Fargo Center	41,500,000	79	3.7%	No		4.65000	0.02590	4.62410	Actual/360	213,989.28	2,567,871.36
9	JPMCB	The Crossings	37,703,270	71	3.3%	No		4.41000	0.02590	4.38410	Actual/360	189,510.97	2,274,131.64
10	JPMCB	East 54	33,397,525	196	2.9%	No		4.69522	0.02590	4.66932	Actual/360	172,244.49	2,066,933.88
11	JPMCB	One Kennedy Square	27,255,175	111	2.4%	No		5.15000	0.06590	5.08410	Actual/360	161,988.00	1,943,856.00
12	JPMCB	Westborough Office Park	26,965,086	70	2.4%	No		4.60000	0.02590	4.57410	Actual/360	138,413.98	1,660,967.76
13	JPMCB	U-Haul Portfolio	26,438,621	4,896	2.3%	No		4.90000	0.02590	4.87410	Actual/360	140,642.58	1,687,710.96
13.01	JPMCB	Fredericksburg	5,265,319		0.5%
13.02	JPMCB	Frederick	4,065,018		0.4%
13.03	JPMCB	State Street	3,712,930		0.3%
13.04	JPMCB	Chapel Hill Blvd	3,472,870		0.3%
13.05	JPMCB	Greenspoint Mall	2,624,657		0.2%
13.06	JPMCB	Palmdale Road	2,624,657		0.2%
13.07	JPMCB	Godby Road	2,080,521		0.2%
13.08	JPMCB	Panama City	1,600,401		0.1%
13.09	JPMCB	Buford Drive	992,248		0.1%
14	JPMCB	Shamin Virginia Portfolio	25,878,858	95,143	2.3%	No		5.15000	0.02590	5.12410	Actual/360	154,274.28	1,851,291.36
14.01	JPMCB	Holiday Inn Petersburg North-Fort Lee	13,636,167		1.2%
14.02	JPMCB	Hampton Inn Petersburg-Southpark Mall	12,242,691		1.1%

A-1-5

ANNEX A-1

				Current						Net
			Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt
Loan #	Seller(1)	Property Name	Balance ($)(5)	per Unit ($)	Pool Balance	Loan	Borrower(6)	Rate %(7)	Fee %(7)	Rate %(7)	Accrual Type	Service ($)(8)(9)	Service ($)(9)
15	JPMCB	1050 & 1070 Holt Avenue	23,809,650	72	2.1%	No		4.95000	0.02590	4.92410	Actual/360	138,730.83	1,664,769.96
16	JPMCB	Fairway Marketplace	23,433,405	97	2.1%	No		3.89200	0.02590	3.86610	Actual/360	110,734.35	1,328,812.20
17	JPMCB	Shops at Moore	21,300,000	82	1.9%	No	Group 2	4.28850	0.02590	4.26260	Actual/360	77,178.11	926,137.31
18	JPMCB	Plaza 100	20,647,376	124	1.8%	No	Group 1	4.60000	0.05590	4.54410	Actual/360	106,373.71	1,276,484.52
19	JPMCB	Wolf Creek Apartments Phase II	19,676,548	31,533	1.7%	No		5.05000	0.02590	5.02410	Actual/360	106,356.67	1,276,280.04
20	JPMCB	Worcester Business Center	18,150,000	65	1.6%	No		4.90000	0.05590	4.84410	Actual/360	96,326.90	1,155,922.80
21	JPMCB	Duke Bridges III	16,281,000	102	1.4%	No	Group 3	4.49100	0.05590	4.43510	Actual/360	82,406.39	988,876.68
22	CIBC	Retail at Cumming	16,000,000	95	1.4%	No		4.60000	0.02590	4.57410	Actual/360	82,023.10	984,277.20
23	JPMCB	Main Street Tower	15,750,000	78	1.4%	No		4.82000	0.02590	4.79410	Actual/360	90,428.77	1,085,145.24
24	JPMCB	Challenger South	15,177,580	104	1.3%	No		4.80000	0.04590	4.75410	Actual/360	80,011.47	960,137.64
25	JPMCB	Centre Point Commons	14,410,000	121	1.3%	No	Group 2	4.33850	0.02590	4.31260	Actual/360	52,821.74	633,860.88
26	JPMCB	Mt. Pleasant Pick N Save	12,906,808	155	1.1%	No	Group 4	4.70000	0.02590	4.67410	Actual/360	73,583.06	882,996.72
27	CIBC	2120-2226 East Harmony Road	12,707,687	149	1.1%	No		5.03000	0.02590	5.00410	Actual/360	68,678.72	824,144.64
28	JPMCB	Saxon Crossing	11,400,000	95	1.0%	No	Group 2	4.65000	0.02590	4.62410	Actual/360	44,788.54	537,462.50
29	CIBC	DFW Corporate Park	10,986,337	52	1.0%	No		4.82000	0.02590	4.79410	Actual/360	57,846.24	694,154.88
30	JPMCB	Polo Grounds Publix Plaza	10,959,145	84	1.0%	No		4.50000	0.02590	4.47410	Actual/360	55,735.38	668,824.56
31	CIBC	Hillcrest Shopping Center	10,250,000	59	0.9%	No		4.69000	0.02590	4.66410	Actual/360	53,098.78	637,185.36
32	JPMCB	Siemens Building	9,790,000	61	0.9%	No	Group 2	4.72600	0.02590	4.70010	Actual/360	39,091.79	469,101.45
33	JPMCB	Guardian Self Storage - McKnight Road and Lebanon	9,732,343	7,214	0.9%	No		4.49000	0.06590	4.42410	Actual/360	54,138.34	649,660.08
33.01	JPMCB	Lebanon Church Road	4,977,854		0.4%
33.02	JPMCB	McKnight Road	4,754,489		0.4%
34	JPMCB	10100 Woodward	9,613,116	120	0.8%	No		5.52300	0.02590	5.49710	Actual/360	59,699.79	716,397.48
35	JPMCB	Clear Creek	8,768,988	111	0.8%	No		4.75000	0.02590	4.72410	Actual/360	45,904.97	550,859.64
36	JPMCB	Springfield Square	7,962,407	26	0.7%	No		5.10000	0.06590	5.03410	Actual/360	47,234.49	566,813.88
37	JPMCB	Cypress Lake Shopping Center	7,406,898	88	0.7%	No		4.65000	0.06590	4.58410	Actual/360	38,286.03	459,432.36
38	JPMCB	Walgreens Napa	7,275,663	517	0.6%	No		5.00900	0.05590	4.95310	Actual/360	39,228.14	470,737.68
39	JPMCB	Chenal Commons	7,250,000	103	0.6%	No	Group 4	4.60200	0.02590	4.57610	Actual/360	37,175.38	446,104.56
40	JPMCB	Holiday Inn Express West Bradenton	6,988,157	54,172	0.6%	No	Group 3	4.95000	0.06590	4.88410	Actual/360	40,717.64	488,611.68
41	JPMCB	Forest Meadows	6,242,309	25,795	0.5%	No		4.87050	0.02590	4.84460	Actual/360	33,058.44	396,701.28
42	JPMCB	IDiv Dollar General	5,830,000	62	0.5%	No	Group 2	4.65150	0.02590	4.62560	Actual/360	22,912.41	274,948.87
42.01	JPMCB	401 Bessemer Avenue	804,000		0.1%
42.02	JPMCB	1518 Meyer Street	723,000		0.1%
42.03	JPMCB	1818 West Broadway Street	707,000		0.1%
42.04	JPMCB	101 North U.S. Highway 96	703,000		0.1%
42.05	JPMCB	12718 U.S. 84	656,000		0.1%
42.06	JPMCB	301 South SH 37	641,000		0.1%
42.07	JPMCB	1312 West Cameron Avenue	592,000		0.1%
42.08	JPMCB	1191 East Main Street	543,000		0.0%
42.09	JPMCB	1419 West Noel Street	461,000		0.0%
43	CIBC	Jefferson Square Shopping Center	4,244,672	45	0.4%	No		4.77000	0.02590	4.74410	Actual/360	22,221.27	266,655.24

A-1-6

ANNEX A-1

				First	Partial IO	Partial IO Loan	Rem.	Rem.			Payment	Grace Period	Grace Period
Loan #	Seller(1)	Property Name	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)
1	JPMCB	Battlefield Mall	08/28/12	10/01/12	09/01/15	10/01/15	119	360	36	1	1	5	5
2	JPMCB	National Industrial Portfolio	08/03/12	10/01/12			59	359	0	1	1	0	0
2.01	JPMCB	555 Taylor
2.02	JPMCB	15 Independence
2.03	JPMCB	Highland Park
2.04	JPMCB	Moosup Pond
2.05	JPMCB	50 Independence
2.06	JPMCB	1040 Sheridan
2.07	JPMCB	1045 Sheridan
3	CIBC	5th & Yesler	08/29/12	10/01/12	03/01/15	04/01/15	119	360	30	1	1	0	7
4	JPMCB	Gallery at Harborplace	04/02/12	06/01/12			115	355	0	5	1	0	0
5	JPMCB	Ashford Office Complex	08/01/12	09/01/12			118	358	0	2	1	0	0
6	JPMCB	Greenfield Office Portfolio	07/24/12	09/01/12			58	358	0	2	1	0	0
6.01	JPMCB	110 Thomas Johnson Drive
6.02	JPMCB	8031 Corporate Drive
6.03	JPMCB	7240 Parkway Drive
6.04	JPMCB	9740 Patuxent Woods Drive
6.05	JPMCB	9720 Patuxent Woods Drive
6.06	JPMCB	9020 Mendenhall Court
6.07	JPMCB	9160 Guilford Road
6.08	JPMCB	8029 Corporate Drive
6.09	JPMCB	9700 Patuxent Woods Drive
6.10	JPMCB	9140 Guilford Road
6.11	JPMCB	9150 Guilford Road
6.12	JPMCB	9730 Patuxent Woods Drive
6.13	JPMCB	7941 - 7949 Corporate Drive
6.14	JPMCB	10280 Old Columbia Road
6.15	JPMCB	9710 Patuxent Woods Drive
6.16	JPMCB	9130 Guilford Road
6.17	JPMCB	10270 Old Columbia Road
6.18	JPMCB	10290 Old Columbia Road
7	JPMCB	Hotel Sorella CITYCENTRE	06/04/12	08/01/12			117	357	0	3	1	0	0
8	JPMCB	Wells Fargo Center	07/31/12	09/01/12	08/01/13	09/01/13	118	360	12	2	1	0	0
9	JPMCB	The Crossings	07/24/12	09/01/12			118	358	0	2	1	0	0
10	JPMCB	East 54	07/26/12	09/01/12			118	358	0	2	1	0	0
11	JPMCB	One Kennedy Square	08/03/12	10/01/12			119	299	0	1	1	0	0
12	JPMCB	Westborough Office Park	08/28/12	10/01/12			59	359	0	1	1	0	0
13	JPMCB	U-Haul Portfolio	07/11/12	09/01/12			118	358	0	2	1	0	0
13.01	JPMCB	Fredericksburg
13.02	JPMCB	Frederick
13.03	JPMCB	State Street
13.04	JPMCB	Chapel Hill Blvd
13.05	JPMCB	Greenspoint Mall
13.06	JPMCB	Palmdale Road
13.07	JPMCB	Godby Road
13.08	JPMCB	Panama City
13.09	JPMCB	Buford Drive
14	JPMCB	Shamin Virginia Portfolio	06/27/12	08/01/12			117	297	0	3	1	0	0
14.01	JPMCB	Holiday Inn Petersburg North-Fort Lee
14.02	JPMCB	Hampton Inn Petersburg-Southpark Mall

A-1-7

ANNEX A-1

				First	Partial IO	Partial IO Loan	Rem.	Rem.			Payment	Grace Period	Grace Period
Loan #	Seller(1)	Property Name	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)
15	JPMCB	1050 & 1070 Holt Avenue	08/13/12	10/01/12			119	299	0	1	1	0	0
16	JPMCB	Fairway Marketplace	07/10/12	09/01/12			91	358	0	2	1	0	0
17	JPMCB	Shops at Moore	08/30/12	10/01/12			119	0	120	1	1	0	0
18	JPMCB	Plaza 100	05/30/12	07/01/12			116	356	0	4	1	0	0
19	JPMCB	Wolf Creek Apartments Phase II	08/31/12	10/01/12			59	359	0	1	1	0	0
20	JPMCB	Worcester Business Center	09/10/12	11/01/12			120	360	0	0	1	0	0
21	JPMCB	Duke Bridges III	09/07/12	11/01/12	10/01/14	11/01/14	120	360	24	0	1	0	0
22	CIBC	Retail at Cumming	08/31/12	10/01/12	09/01/17	10/01/17	119	360	60	1	1	0	7
23	JPMCB	Main Street Tower	09/10/12	11/01/12			120	300	0	0	1	0	0
24	JPMCB	Challenger South	05/31/12	07/01/12			116	356	0	4	1	0	0
25	JPMCB	Centre Point Commons	09/10/12	11/01/12			120	0	120	0	1	0	0
26	JPMCB	Mt. Pleasant Pick N Save	06/06/12	08/01/12			117	297	0	3	1	0	0
27	CIBC	2120-2226 East Harmony Road	06/29/12	08/01/12			117	357	0	3	1	0	7
28	JPMCB	Saxon Crossing	06/25/12	08/01/12			117	0	120	3	1	0	0
29	CIBC	DFW Corporate Park	08/31/12	10/01/12			119	359	0	1	1	0	7
30	JPMCB	Polo Grounds Publix Plaza	06/08/12	08/01/12			117	357	0	3	1	0	0
31	CIBC	Hillcrest Shopping Center	08/06/12	10/01/12	09/01/13	10/01/13	119	360	12	1	1	0	7
32	JPMCB	Siemens Building	07/05/12	09/01/12			118	0	120	2	1	0	0
33	JPMCB	Guardian Self Storage - McKnight Road and Lebanon	08/30/12	10/01/12			119	299	0	1	1	0	0
33.01	JPMCB	Lebanon Church Road
33.02	JPMCB	McKnight Road
34	JPMCB	10100 Woodward	03/09/12	05/01/12			114	294	0	6	1	0	0
35	JPMCB	Clear Creek	06/22/12	08/01/12			117	357	0	3	1	0	0
36	JPMCB	Springfield Square	06/29/12	08/01/12			117	297	0	3	1	0	5
37	JPMCB	Cypress Lake Shopping Center	07/27/12	09/01/12			118	358	0	2	1	0	0
38	JPMCB	Walgreens Napa	06/06/12	08/01/12			117	357	0	3	1	0	0
39	JPMCB	Chenal Commons	09/07/12	11/01/12			120	360	0	0	1	0	0
40	JPMCB	Holiday Inn Express West Bradenton	08/31/12	10/01/12			59	299	0	1	1	0	0
41	JPMCB	Forest Meadows	08/24/12	10/01/12			119	359	0	1	1	0	0
42	JPMCB	IDiv Dollar General	09/07/12	10/01/12			119	0	120	1	1	0	0
42.01	JPMCB	401 Bessemer Avenue
42.02	JPMCB	1518 Meyer Street
42.03	JPMCB	1818 West Broadway Street
42.04	JPMCB	101 North U.S. Highway 96
42.05	JPMCB	12718 U.S. 84
42.06	JPMCB	301 South SH 37
42.07	JPMCB	1312 West Cameron Avenue
42.08	JPMCB	1191 East Main Street
42.09	JPMCB	1419 West Noel Street
43	CIBC	Jefferson Square Shopping Center	08/10/12	10/01/12			119	359	0	1	1	0	7

A-1-8

ANNEX A-1

					Final	Maturity/ARD	Maturity	Prepayment	2009	2009	2009
Loan #	Seller(1)	Property Name	Maturity Date(10)(11)	ARD Loan(11)	Mat Date(10)(11)	Balance ($)(5)	LTV %(4)	Provision (Payments)(12)	Revenues ($)	Total Expenses ($)	NOI ($)
1	JPMCB	Battlefield Mall	09/01/22	No		107,997,106	47.0%	L(25),Def(88),O(7)	22,348,248	7,847,065	14,501,183
2	JPMCB	National Industrial Portfolio	09/01/17	No		84,977,285	66.2%	L(13),Grtr1%orYM(42),O(5)	15,481,562	3,741,576	11,739,986
2.01	JPMCB	555 Taylor				33,912,827			6,264,233	1,883,194	4,381,039
2.02	JPMCB	15 Independence				15,035,927			2,365,554	406,390	1,959,164
2.03	JPMCB	Highland Park				14,704,286			1,975,600	77,576	1,898,024
2.04	JPMCB	Moosup Pond				9,206,944			2,711,811	630,913	2,080,899
2.05	JPMCB	50 Independence				8,743,014			1,419,402	476,864	942,538
2.06	JPMCB	1040 Sheridan				1,784,982			408,069	142,830	265,239
2.07	JPMCB	1045 Sheridan				1,589,305			336,892	123,809	213,083
3	CIBC	5th & Yesler	09/01/22	No		73,170,910	50.5%	L(25),Def(91),O(4)	23	194,366	-194,342
4	JPMCB	Gallery at Harborplace	05/01/22	No		67,941,519	53.1%	L(25),Grtr1%orYM(91),O(4)	18,354,366	6,641,382	11,712,984
5	JPMCB	Ashford Office Complex	08/01/22	No		49,935,766	60.2%	L(25),Grtr1%orYM(92),O(3)	11,340,772	5,464,245	5,876,527
6	JPMCB	Greenfield Office Portfolio	08/01/17	No		53,591,234	63.6%	L(0),Grtr1%orYM(54),O(6)	11,005,753	4,008,941	6,996,812
6.01	JPMCB	110 Thomas Johnson Drive				11,164,189			2,576,605	1,003,273	1,573,332
6.02	JPMCB	8031 Corporate Drive				7,354,126			1,168,450	203,007	965,443
6.03	JPMCB	7240 Parkway Drive				5,468,653			1,465,985	709,378	756,607
6.04	JPMCB	9740 Patuxent Woods Drive				3,559,709			493,422	163,084	330,338
6.05	JPMCB	9720 Patuxent Woods Drive				3,426,710			208,600	187,085	21,515
6.06	JPMCB	9020 Mendenhall Court				2,902,532			636,186	162,006	474,180
6.07	JPMCB	9160 Guilford Road				2,836,032			927,405	184,728	742,677
6.08	JPMCB	8029 Corporate Drive				2,722,591
6.09	JPMCB	9700 Patuxent Woods Drive				2,178,855			696,123	315,632	380,491
6.10	JPMCB	9140 Guilford Road				2,112,355			472,195	162,339	309,856
6.11	JPMCB	9150 Guilford Road				2,041,944			372,065	103,834	268,231
6.12	JPMCB	9730 Patuxent Woods Drive				1,971,531			541,842	141,620	400,222
6.13	JPMCB	7941 - 7949 Corporate Drive				1,799,414			253,513	186,968	66,545
6.14	JPMCB	10280 Old Columbia Road				989,678			282,995	89,982	193,013
6.15	JPMCB	9710 Patuxent Woods Drive				954,472			405,359	107,322	298,037
6.16	JPMCB	9130 Guilford Road				790,177			79,006	82,691	-3,685
6.17	JPMCB	10270 Old Columbia Road				790,177			262,499	123,583	138,916
6.18	JPMCB	10290 Old Columbia Road				528,089			163,503	82,409	81,094
7	JPMCB	Hotel Sorella CITYCENTRE	07/01/22	No		41,720,759	54.3%	L(25),Grtr1%orYM(94),O(1)
8	JPMCB	Wells Fargo Center	08/01/22	Yes	08/01/24	34,675,890	60.1%	L(25),Grtr1%orYM(92),O(3)	6,675,868	3,500,310	3,175,559
9	JPMCB	The Crossings	08/01/22	No		30,463,613	56.4%	L(25),Grtr1%orYM(91),O(4)	4,372,770	3,102,617	1,270,153
10	JPMCB	East 54	08/01/22	No		27,198,524	52.6%	L(26),Def(91),O(3)
11	JPMCB	One Kennedy Square	09/01/22	No		20,519,078	48.9%	L(25),Def(92),O(3)	7,825,512	3,256,492	4,569,020
12	JPMCB	Westborough Office Park	09/01/17	No		24,745,759	57.3%	L(25),Grtr1%orYM(31),O(4)	5,879,291	3,864,911	2,014,380
13	JPMCB	U-Haul Portfolio	08/01/22	Yes	08/01/32	21,713,714	52.6%	L(26),Def(91),O(3)	2,301,006	1,256,348	1,044,658
13.01	JPMCB	Fredericksburg				4,324,341			255,258	146,996	108,262
13.02	JPMCB	Frederick				3,338,549			258,492	168,786	89,706
13.03	JPMCB	State Street				3,049,384			421,939	116,197	305,742
13.04	JPMCB	Chapel Hill Blvd				2,852,225			136,761	153,554	-16,793
13.05	JPMCB	Greenspoint Mall				2,155,599			639,432	232,418	407,014
13.06	JPMCB	Palmdale Road				2,155,599			12,462	67,513	-55,051
13.07	JPMCB	Godby Road				1,708,706			279,792	161,333	118,459
13.08	JPMCB	Panama City				1,314,389			186,666	124,490	62,176
13.09	JPMCB	Buford Drive				814,921			110,204	85,061	25,143
14	JPMCB	Shamin Virginia Portfolio	07/01/22	No		19,545,902	42.5%	L(25),Grtr1%orYM(92),O(3)	5,035,708	3,017,238	2,018,470
14.01	JPMCB	Holiday Inn Petersburg North-Fort Lee				10,299,187			2,989,517	1,828,640	1,160,876
14.02	JPMCB	Hampton Inn Petersburg-Southpark Mall				9,246,715			2,046,192	1,188,598	857,594

A-1-9

ANNEX A-1

					Final	Maturity/ARD	Maturity	Prepayment	2009	2009	2009
Loan #	Seller(1)	Property Name	Maturity Date(10)(11)	ARD Loan(11)	Mat Date(10)(11)	Balance ($)(5)	LTV %(4)	Provision (Payments)(12)	Revenues ($)	Total Expenses ($)	NOI ($)
15	JPMCB	1050 & 1070 Holt Avenue	09/01/22	No		17,796,437	52.8%	L(25),Grtr1%orYM(92),O(3)	3,357,518	814,994	2,542,524
16	JPMCB	Fairway Marketplace	05/01/20	No		19,870,700	41.5%	L(26),Def(63),O(4)
17	JPMCB	Shops at Moore	09/01/22	No		21,300,000	55.0%	L(25),Grtr1%orYM(92),O(3)
18	JPMCB	Plaza 100	06/01/22	No		16,832,501	58.4%	L(25),Grtr1%orYM(92),O(3)
19	JPMCB	Wolf Creek Apartments Phase II	09/01/17	No		18,181,098	68.9%	L(25),Grtr1%orYM(22),O(13)
20	JPMCB	Worcester Business Center	10/01/22	No		14,871,570	61.5%	L(24),Def(92),O(4)	2,247,655	1,674,823	572,832
21	JPMCB	Duke Bridges III	10/01/22	No		13,901,981	61.5%	L(24),Def(92),O(4)
22	CIBC	Retail at Cumming	09/01/22	No		14,664,291	60.6%	L(25),Def(90),O(5)	1,847,643	181,629	1,666,014
23	JPMCB	Main Street Tower	10/01/22	No		11,697,177	50.0%	L(24),Def(87),O(9)	3,022,568	1,413,950	1,608,618
24	JPMCB	Challenger South	06/01/22	No		12,454,477	57.4%	L(25),Grtr1%orYM(94),O(1)
25	JPMCB	Centre Point Commons	10/01/22	No		14,410,000	56.1%	L(25),Grtr1%orYM(92),O(3)
26	JPMCB	Mt. Pleasant Pick N Save	07/01/22	Yes	11/01/31	9,592,237	44.4%	L(25),Grtr1%orYM(92),O(3)
27	CIBC	2120-2226 East Harmony Road	07/01/22	No		10,492,610	57.7%	L(27),Def(90),O(3)	1,771,775	453,809	1,317,967
28	JPMCB	Saxon Crossing	07/01/22	No		11,400,000	54.0%	L(25),Grtr1%orYM(92),O(3)
29	CIBC	DFW Corporate Park	09/01/22	No		8,988,709	61.1%	L(25),Def(91),O(4)	1,707,156	618,001	1,089,155
30	JPMCB	Polo Grounds Publix Plaza	07/01/22	No		8,893,253	58.1%	L(25),Grtr1%orYM(93),O(2)
31	CIBC	Hillcrest Shopping Center	09/01/22	No		8,574,277	57.2%	L(25),Def(92),O(3)	896,062	442,365	453,697
32	JPMCB	Siemens Building	08/01/22	No		9,790,000	55.0%	L(25),Grtr1%orYM(92),O(3)
33	JPMCB	Guardian Self Storage - McKnight Road and Lebanon	09/01/22	No		7,151,812	46.9%	L(25),Grtr1%orYM(92),O(3)	1,500,293	780,208	720,085
33.01	JPMCB	Lebanon Church Road				3,657,976			646,037	336,052	309,985
33.02	JPMCB	McKnight Road				3,493,836			854,256	444,156	410,100
34	JPMCB	10100 Woodward	04/01/22	No		7,388,983	40.8%	L(24),Grtr1%orYM(92),O(4)
35	JPMCB	Clear Creek	07/01/22	No		7,175,250	60.8%	L(25),Grtr1%orYM(92),O(3)
36	JPMCB	Springfield Square	07/01/22	No		6,003,270	47.6%	L(25),Grtr1%orYM(91),O(4)	1,902,271	507,547	1,394,725
37	JPMCB	Cypress Lake Shopping Center	08/01/22	No		6,033,326	60.9%	L(26),Def(79),O(15)
38	JPMCB	Walgreens Napa	07/01/22	Yes	12/01/36	6,003,421	58.3%	L(25),Grtr1%orYM(94),O(1)
39	JPMCB	Chenal Commons	10/01/22	Yes	10/01/32	5,881,443	43.6%	L(25),Grtr1%orYM(92),O(3)
40	JPMCB	Holiday Inn Express West Bradenton	09/01/17	No		6,222,316	59.3%	L(26),Grtr1%orYM(31),O(3)
41	JPMCB	Forest Meadows	09/01/22	No		5,115,778	49.2%	L(25),Grtr1%orYM(92),O(3)	1,080,680	353,562	727,118
42	JPMCB	IDiv Dollar General	09/01/22	Yes	11/01/24	5,830,000	54.1%	L(25),Grtr1%orYM(92),O(3)
42.01	JPMCB	401 Bessemer Avenue				804,000
42.02	JPMCB	1518 Meyer Street				723,000
42.03	JPMCB	1818 West Broadway Street				707,000
42.04	JPMCB	101 North U.S. Highway 96				703,000
42.05	JPMCB	12718 U.S. 84				656,000
42.06	JPMCB	301 South SH 37				641,000
42.07	JPMCB	1312 West Cameron Avenue				592,000
42.08	JPMCB	1191 East Main Street				543,000
42.09	JPMCB	1419 West Noel Street				461,000
43	CIBC	Jefferson Square Shopping Center	09/01/22	No		3,467,130	58.8%	L(25),Def(91),O(4)

A-1-10

ANNEX A-1

			2010	2010	2010	2011	2011	2011	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)
1	JPMCB	Battlefield Mall	23,161,553	7,991,128	15,170,425	24,737,877	8,460,017	16,277,860	25,151,171	8,454,283	16,696,888
2	JPMCB	National Industrial Portfolio	12,363,037	3,853,273	8,509,764	15,166,331	4,929,263	10,237,068	15,103,069	4,520,793	10,582,276
2.01	JPMCB	555 Taylor	3,440,854	1,976,646	1,464,207	6,044,658	2,990,625	3,054,033	5,938,840	2,543,619	3,395,222
2.02	JPMCB	15 Independence	2,472,278	447,304	2,024,974	2,441,501	392,205	2,049,296	2,441,923	391,971	2,049,952
2.03	JPMCB	Highland Park	1,975,600	102,174	1,873,426	1,975,600	109,290	1,866,310	1,975,600	110,097	1,865,503
2.04	JPMCB	Moosup Pond	2,473,120	577,745	1,895,375	2,467,689	645,137	1,822,552	2,429,239	648,977	1,780,261
2.05	JPMCB	50 Independence	1,306,384	503,241	803,143	1,499,737	521,709	978,028	1,543,350	508,058	1,035,292
2.06	JPMCB	1040 Sheridan	340,860	135,223	205,637	362,474	140,273	222,201	374,268	142,263	232,004
2.07	JPMCB	1045 Sheridan	353,942	110,941	243,001	374,672	130,024	244,647	399,850	175,807	224,043
3	CIBC	5th & Yesler	650,168	1,167,763	-517,595	2,211,586	1,511,491	700,095	6,021,789	1,736,115	4,285,674
4	JPMCB	Gallery at Harborplace	15,411,423	6,168,491	9,242,932	15,487,415	6,462,870	9,024,545	15,055,195	6,176,304	8,878,891
5	JPMCB	Ashford Office Complex	11,795,058	5,324,631	6,470,427	10,582,292	5,300,643	5,281,649	10,440,596	5,461,361	4,979,235
6	JPMCB	Greenfield Office Portfolio	10,477,996	4,063,246	6,414,750	10,644,522	3,972,814	6,671,708	10,745,796	3,778,981	6,966,815
6.01	JPMCB	110 Thomas Johnson Drive	2,725,176	1,004,638	1,720,538	2,886,152	1,032,577	1,853,575	2,834,827	996,302	1,838,525
6.02	JPMCB	8031 Corporate Drive	1,266,484	231,769	1,034,715	1,088,862	223,173	865,689	1,027,299	193,601	833,698
6.03	JPMCB	7240 Parkway Drive	1,368,218	681,070	687,148	1,400,958	684,573	716,385	1,478,530	645,624	832,906
6.04	JPMCB	9740 Patuxent Woods Drive	632,253	167,321	464,932	528,437	127,907	400,530	593,294	119,731	473,563
6.05	JPMCB	9720 Patuxent Woods Drive	73,785	170,488	-96,703	78,471	171,717	-93,246	210,452	212,119	-1,667
6.06	JPMCB	9020 Mendenhall Court	709,898	205,310	504,588	678,012	182,669	495,343	684,385	165,874	518,511
6.07	JPMCB	9160 Guilford Road	959,587	175,173	784,414	835,870	173,859	662,011	771,092	163,913	607,179
6.08	JPMCB	8029 Corporate Drive	517,730	128,931	388,799	448,730	120,497	328,233	439,934	99,487	340,447
6.09	JPMCB	9700 Patuxent Woods Drive	257,669	271,077	-13,408	627,201	269,018	358,183	689,628	251,298	438,330
6.10	JPMCB	9140 Guilford Road	390,095	172,274	217,821	374,010	164,838	209,172	365,881	157,971	207,910
6.11	JPMCB	9150 Guilford Road	338,446	95,162	243,284	359,887	90,839	269,048	382,771	94,494	288,277
6.12	JPMCB	9730 Patuxent Woods Drive	564,702	131,562	433,140	463,105	115,858	347,247	445,971	107,561	338,410
6.13	JPMCB	7941 - 7949 Corporate Drive	6,694	177,230	-170,536	0	147,123	-147,123	0	132,405	-132,405
6.14	JPMCB	10280 Old Columbia Road	291,303	92,766	198,537	238,763	92,849	145,914	264,097	83,912	180,185
6.15	JPMCB	9710 Patuxent Woods Drive	73,138	90,092	-16,954	245,358	103,874	141,484	164,802	92,380	72,422
6.16	JPMCB	9130 Guilford Road	-4,364	75,204	-79,568	0	81,068	-81,068	0	80,580	-80,580
6.17	JPMCB	10270 Old Columbia Road	240,566	113,787	126,779	276,468	110,083	166,385	216,897	100,461	116,436
6.18	JPMCB	10290 Old Columbia Road	66,616	79,392	-12,776	114,238	80,292	33,946	175,936	81,268	94,668
7	JPMCB	Hotel Sorella CITYCENTRE	13,964,215	10,816,947	3,147,269	16,947,977	12,280,051	4,667,926	18,335,932	12,968,759	5,367,172
8	JPMCB	Wells Fargo Center	6,339,459	3,553,651	2,785,808	7,919,710	3,563,553	4,356,157	8,559,948	3,660,490	4,899,458
9	JPMCB	The Crossings	4,983,003	3,344,501	1,638,502	5,754,154	2,979,900	2,774,254	5,904,192	2,991,841	2,912,351
10	JPMCB	East 54				3,220,647	1,241,980	1,978,667	3,536,224	1,250,883	2,285,341
11	JPMCB	One Kennedy Square	7,456,530	3,456,220	4,000,310	7,843,454	3,440,720	4,402,734	7,898,712	3,563,605	4,335,107
12	JPMCB	Westborough Office Park	5,598,208	3,626,342	1,971,866	6,381,086	3,569,803	2,811,283	6,693,618	3,601,829	3,091,789
13	JPMCB	U-Haul Portfolio	3,647,050	1,519,385	2,127,665	4,362,986	1,433,367	2,929,619	4,600,049	1,540,952	3,059,097
13.01	JPMCB	Fredericksburg	434,160	169,169	264,991	648,075	163,904	484,171	702,773	177,232	525,541
13.02	JPMCB	Frederick	399,757	121,175	278,582	564,683	180,320	384,363	629,845	210,379	419,466
13.03	JPMCB	State Street	615,335	231,073	384,262	649,598	189,468	460,130	660,276	184,174	476,102
13.04	JPMCB	Chapel Hill Blvd	451,599	173,774	277,825	633,554	201,138	432,416	682,666	207,213	475,453
13.05	JPMCB	Greenspoint Mall	651,444	235,040	416,404	618,516	223,592	394,924	620,135	233,993	386,142
13.06	JPMCB	Palmdale Road	349,388	202,375	147,013	372,742	114,784	257,958	377,623	157,968	219,655
13.07	JPMCB	Godby Road	310,016	142,715	167,301	349,657	125,991	223,666	375,400	134,072	241,328
13.08	JPMCB	Panama City	243,365	140,162	103,203	296,674	136,912	159,762	315,513	136,813	178,700
13.09	JPMCB	Buford Drive	191,986	103,902	88,084	229,487	97,258	132,229	235,818	99,108	136,710
14	JPMCB	Shamin Virginia Portfolio	6,691,087	3,554,725	3,136,363	7,266,865	3,844,859	3,422,006	7,568,588	3,933,394	3,635,194
14.01	JPMCB	Holiday Inn Petersburg North-Fort Lee	3,812,964	2,094,304	1,718,660	3,956,131	2,213,793	1,742,338	4,180,501	2,258,203	1,922,298
14.02	JPMCB	Hampton Inn Petersburg-Southpark Mall	2,878,123	1,460,421	1,417,703	3,310,734	1,631,066	1,679,668	3,388,087	1,675,191	1,712,896

A-1-11

ANNEX A-1

			2010	2010	2010	2011	2011	2011	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)
15	JPMCB	1050 & 1070 Holt Avenue	3,338,126	603,905	2,734,221	3,381,474	596,119	2,785,355	3,316,045	582,296	2,733,749
16	JPMCB	Fairway Marketplace	4,407,902	1,190,798	3,217,104	4,448,021	1,189,407	3,258,614	4,613,105	1,342,357	3,270,748
17	JPMCB	Shops at Moore	2,834,285	491,348	2,342,937	2,825,614	588,664	2,236,951
18	JPMCB	Plaza 100	3,410,502	1,855,826	1,554,676	3,507,442	1,749,247	1,758,195	3,579,584	1,774,119	1,805,465
19	JPMCB	Wolf Creek Apartments Phase II				2,860,826	1,580,795	1,280,031	3,032,963	1,549,460	1,483,504
20	JPMCB	Worcester Business Center	2,466,421	1,893,102	573,319	3,181,883	2,140,558	1,041,325	3,726,738	2,362,560	1,364,178
21	JPMCB	Duke Bridges III	1,658,808	1,035,788	623,019	2,875,773	1,372,740	1,503,033
22	CIBC	Retail at Cumming	1,808,875	199,019	1,609,856	1,759,294	179,325	1,579,969	1,809,159	184,383	1,624,776
23	JPMCB	Main Street Tower	2,988,692	1,401,232	1,587,460	2,905,992	1,575,041	1,330,951	3,024,543	1,562,091	1,462,452
24	JPMCB	Challenger South	2,497,810	741,867	1,755,943	2,491,505	744,662	1,746,843	2,497,601	738,000	1,759,601
25	JPMCB	Centre Point Commons
26	JPMCB	Mt. Pleasant Pick N Save
27	CIBC	2120-2226 East Harmony Road	1,995,630	513,047	1,482,583	1,869,280	507,328	1,361,952	1,817,234	492,556	1,324,678
28	JPMCB	Saxon Crossing				1,229,271	312,878	916,392
29	CIBC	DFW Corporate Park	1,739,620	623,586	1,116,034	1,785,000	600,332	1,184,668	1,666,845	561,050	1,105,795
30	JPMCB	Polo Grounds Publix Plaza	1,793,940	818,523	975,417	1,818,487	829,286	989,201	1,837,421	858,702	978,719
31	CIBC	Hillcrest Shopping Center	995,234	429,482	565,752	1,063,736	383,272	680,464	1,063,736	379,403	684,333
32	JPMCB	Siemens Building
33	JPMCB	Guardian Self Storage - McKnight Road and Lebanon	1,600,353	717,000	883,352	1,749,213	724,525	1,024,688	1,789,336	740,070	1,049,266
33.01	JPMCB	Lebanon Church Road	783,675	349,366	434,309	858,518	361,916	496,602	907,762	361,334	546,428
33.02	JPMCB	McKnight Road	816,677	367,634	449,044	890,695	362,609	528,086	881,574	378,736	502,838
34	JPMCB	10100 Woodward	1,239,589	118,985	1,120,604	1,234,881	87,262	1,147,618
35	JPMCB	Clear Creek				846,280	590,468	255,812	898,544	657,386	241,158
36	JPMCB	Springfield Square	1,927,175	574,319	1,352,856	1,894,383	616,951	1,277,432	1,886,873	587,836	1,299,037
37	JPMCB	Cypress Lake Shopping Center	1,134,632	307,327	827,305	1,031,040	297,791	733,250	1,009,429	300,874	708,555
38	JPMCB	Walgreens Napa
39	JPMCB	Chenal Commons	1,237,088	223,350	1,013,738	1,330,872	241,285	1,089,587	1,324,826	245,225	1,079,601
40	JPMCB	Holiday Inn Express West Bradenton	2,375,976	1,748,057	627,919	2,630,960	1,903,935	727,025	2,929,135	2,095,683	833,452
41	JPMCB	Forest Meadows	1,140,301	332,828	807,473	1,159,249	329,189	830,060	1,143,983	332,891	811,092
42	JPMCB	IDiv Dollar General
42.01	JPMCB	401 Bessemer Avenue
42.02	JPMCB	1518 Meyer Street
42.03	JPMCB	1818 West Broadway Street
42.04	JPMCB	101 North U.S. Highway 96
42.05	JPMCB	12718 U.S. 84
42.06	JPMCB	301 South SH 37
42.07	JPMCB	1312 West Cameron Avenue
42.08	JPMCB	1191 East Main Street
42.09	JPMCB	1419 West Noel Street
43	CIBC	Jefferson Square Shopping Center	617,913	141,382	476,531	591,028	130,950	460,078	574,103	137,907	436,196

A-1-12

ANNEX A-1
 

				UW
				Economic	UW	UW Total		UW		UW	UW NCF
Loan #	Seller(1)	Property Name	As of	Occupancy %	Revenues ($)(3)(13)	Expenses ($)	UW NOI ($)(3)(13)(14)	Capital Items ($)	UW NCF ($)(3)(13)(14)	NOI DSCR(15)	DSCR(15)
1	JPMCB	Battlefield Mall	06/30/12	96.9%	24,764,239	9,183,807	15,580,432	1,268,308	14,312,124	2.19	2.01
2	JPMCB	National Industrial Portfolio	07/31/12	91.3%	15,565,375	5,324,301	10,241,075	872,235	9,368,840	1.77	1.62
2.01	JPMCB	555 Taylor	07/31/12	88.4%	6,632,487	2,898,645	3,733,842	392,289	3,341,553
2.02	JPMCB	15 Independence	07/31/12	92.0%	2,227,298	384,673	1,842,625	123,410	1,719,215
2.03	JPMCB	Highland Park	07/31/12	96.1%	2,213,371	608,051	1,605,320	49,390	1,555,930
2.04	JPMCB	Moosup Pond	07/31/12	95.0%	2,264,518	601,201	1,663,317	182,691	1,480,626
2.05	JPMCB	50 Independence	07/31/12	92.8%	1,525,281	518,983	1,006,298	71,192	935,106
2.06	JPMCB	1040 Sheridan	07/31/12	88.0%	336,130	139,999	196,131	27,565	168,566
2.07	JPMCB	1045 Sheridan	07/31/12	88.0%	366,290	172,749	193,542	25,698	167,844
3	CIBC	5th & Yesler	07/31/12	93.4%	10,204,220	2,133,014	8,071,206	518,814	7,552,392	1.53	1.43
4	JPMCB	Gallery at Harborplace	06/30/12	87.1%	15,618,739	6,779,987	8,838,752	971,998	7,866,754	1.63	1.45
5	JPMCB	Ashford Office Complex	07/31/12	91.6%	12,197,232	5,638,281	6,558,951	862,681	5,696,269	1.70	1.48
6	JPMCB	Greenfield Office Portfolio	05/31/12	82.7%	11,162,521	4,444,861	6,717,661	746,407	5,971,253	1.85	1.64
6.01	JPMCB	110 Thomas Johnson Drive	05/31/12	83.7%	2,515,011	1,067,131	1,447,879	157,728	1,290,151
6.02	JPMCB	8031 Corporate Drive	05/31/12	100.0%	1,147,974	230,724	917,250	16,500	900,750
6.03	JPMCB	7240 Parkway Drive	05/31/12	72.2%	1,224,566	664,680	559,887	91,165	468,722
6.04	JPMCB	9740 Patuxent Woods Drive	05/31/12	98.3%	602,977	144,377	458,600	47,872	410,728
6.05	JPMCB	9720 Patuxent Woods Drive	05/31/12	98.0%	719,633	329,756	389,877	53,929	335,947
6.06	JPMCB	9020 Mendenhall Court	05/31/12	89.8%	576,758	200,118	376,640	59,086	317,554
6.07	JPMCB	9160 Guilford Road	05/31/12	92.5%	715,915	198,695	517,220	53,302	463,918
6.08	JPMCB	8029 Corporate Drive	05/31/12	100.0%	465,011	131,725	333,285	6,250	327,035
6.09	JPMCB	9700 Patuxent Woods Drive	05/31/12	98.0%	709,811	289,139	420,671	56,434	364,238
6.10	JPMCB	9140 Guilford Road	05/31/12	83.5%	526,761	212,917	313,844	36,732	277,112
6.11	JPMCB	9150 Guilford Road	05/31/12	92.5%	387,574	129,028	258,546	23,990	234,556
6.12	JPMCB	9730 Patuxent Woods Drive	05/31/12	68.9%	368,988	120,732	248,256	35,212	213,044
6.13	JPMCB	7941 - 7949 Corporate Drive	05/31/12	0.0%	0	169,214	-169,214	14,446	-183,660
6.14	JPMCB	10280 Old Columbia Road	05/31/12	91.2%	286,458	111,261	175,196	19,466	155,730
6.15	JPMCB	9710 Patuxent Woods Drive	05/31/12	72.5%	226,790	111,317	115,473	19,392	96,081
6.16	JPMCB	9130 Guilford Road	05/31/12	89.8%	258,109	105,571	152,538	21,232	131,306
6.17	JPMCB	10270 Old Columbia Road	05/31/12	64.6%	189,958	117,769	72,189	17,419	54,770
6.18	JPMCB	10290 Old Columbia Road	05/31/12	100.0%	240,230	110,705	129,525	16,253	113,272
7	JPMCB	Hotel Sorella CITYCENTRE	06/30/12	74.7%	18,464,803	13,042,946	5,421,857	0	5,421,857	1.64	1.64
8	JPMCB	Wells Fargo Center	06/30/12	93.8%	8,080,779	3,748,608	4,332,171	369,371	3,962,800	1.69	1.54
9	JPMCB	The Crossings	07/31/12	76.0%	7,269,166	3,403,177	3,865,990	618,318	3,247,672	1.70	1.43
10	JPMCB	East 54	06/30/12	85.7%	4,659,441	1,287,712	3,371,730	294,406	3,077,324	1.63	1.49
11	JPMCB	One Kennedy Square	07/31/12	85.0%	6,877,411	3,883,253	2,994,158	392,810	2,601,348	1.54	1.34
12	JPMCB	Westborough Office Park	06/30/12	81.1%	6,342,657	3,501,889	2,840,768	710,379	2,130,389	1.71	1.28
13	JPMCB	U-Haul Portfolio	05/31/12	72.9%	4,488,788	1,557,969	2,930,819	82,148	2,848,672	1.74	1.69
13.01	JPMCB	Fredericksburg	05/31/12	93.0%	713,223	182,769	530,453	8,160	522,293
13.02	JPMCB	Frederick	05/31/12	70.0%	650,917	212,391	438,526	7,904	430,622
13.03	JPMCB	State Street	05/31/12	80.0%	639,108	186,171	452,937	14,914	438,023
13.04	JPMCB	Chapel Hill Blvd	05/31/12	80.0%	664,641	214,577	450,063	6,712	443,352
13.05	JPMCB	Greenspoint Mall	05/31/12	80.0%	633,349	235,168	398,181	10,764	387,417
13.06	JPMCB	Palmdale Road	05/31/12	50.0%	400,657	159,653	241,003	13,087	227,916
13.07	JPMCB	Godby Road	05/31/12	60.0%	274,444	130,180	144,265	9,007	135,257
13.08	JPMCB	Panama City	05/31/12	70.0%	297,708	136,686	161,021	4,896	156,125
13.09	JPMCB	Buford Drive	05/31/12	60.0%	214,743	100,373	114,370	6,703	107,667
14	JPMCB	Shamin Virginia Portfolio	07/31/12	79.9%	7,326,261	3,828,371	3,497,890	0	3,497,890	1.89	1.89
14.01	JPMCB	Holiday Inn Petersburg North-Fort Lee	07/31/12	78.0%	4,134,695	2,240,746	1,893,949	0	1,893,949
14.02	JPMCB	Hampton Inn Petersburg-Southpark Mall	07/31/12	82.0%	3,191,566	1,587,625	1,603,940	0	1,603,940

A-1-13

ANNEX A-1

				UW
				Economic	UW	UW Total		UW		UW	UW NCF
Loan #	Seller(1)	Property Name	As of	Occupancy %	Revenues ($)(3)(13)	Expenses ($)	UW NOI ($)(3)(13)(14)	Capital Items ($)	UW NCF ($)(3)(13)(14)	NOI DSCR(15)	DSCR(15)
15	JPMCB	1050 & 1070 Holt Avenue	04/30/12	92.5%	3,149,544	650,238	2,499,307	132,672	2,366,635	1.50	1.42
16	JPMCB	Fairway Marketplace	03/31/12	94.3%	4,511,604	1,441,046	3,070,558	195,407	2,875,150	2.31	2.16
17	JPMCB	Shops at Moore		94.3%	3,262,526	619,732	2,642,794	190,700	2,452,094	2.85	2.65
18	JPMCB	Plaza 100	03/31/12	85.3%	4,112,713	1,900,482	2,212,232	248,348	1,963,884	1.73	1.54
19	JPMCB	Wolf Creek Apartments Phase II	05/31/12	88.0%	3,329,084	1,524,537	1,804,547	62,400	1,742,147	1.41	1.37
20	JPMCB	Worcester Business Center	04/30/12	89.2%	4,372,414	2,452,191	1,920,223	304,946	1,615,277	1.66	1.40
21	JPMCB	Duke Bridges III		92.0%	3,204,294	1,472,065	1,732,229	231,192	1,501,037	1.75	1.52
22	CIBC	Retail at Cumming	06/30/12	95.0%	1,843,690	208,712	1,634,978	90,467	1,544,511	1.66	1.57
23	JPMCB	Main Street Tower	06/30/12	88.0%	3,211,549	1,502,067	1,709,482	206,481	1,503,001	1.58	1.39
24	JPMCB	Challenger South	03/31/12	81.8%	2,358,870	741,361	1,617,509	203,726	1,413,784	1.68	1.47
25	JPMCB	Centre Point Commons		95.0%	2,278,333	569,569	1,708,764	109,486	1,599,278	2.70	2.52
26	JPMCB	Mt. Pleasant Pick N Save		92.2%	1,672,791	159,439	1,513,353	94,993	1,418,359	1.71	1.61
27	CIBC	2120-2226 East Harmony Road	06/30/12	94.0%	1,919,493	554,642	1,364,851	112,523	1,252,328	1.66	1.52
28	JPMCB	Saxon Crossing		89.3%	1,472,844	289,420	1,183,424	97,396	1,086,029	2.20	2.02
29	CIBC	DFW Corporate Park	06/30/12	87.3%	1,728,482	599,581	1,128,901	114,148	1,014,753	1.63	1.46
30	JPMCB	Polo Grounds Publix Plaza	03/31/12	86.4%	1,936,505	778,170	1,158,335	149,525	1,008,809	1.73	1.51
31	CIBC	Hillcrest Shopping Center	04/30/12	90.0%	1,465,785	395,999	1,069,786	142,493	927,293	1.68	1.46
32	JPMCB	Siemens Building		90.0%	1,564,221	535,250	1,028,971	73,896	955,075	2.19	2.04
33	JPMCB	Guardian Self Storage - McKnight Road and Lebanon	07/31/12	79.3%	1,803,258	751,702	1,051,557	26,427	1,025,130	1.62	1.58
33.01	JPMCB	Lebanon Church Road	07/31/12	84.0%	923,312	374,131	549,181	13,080	536,101
33.02	JPMCB	McKnight Road	07/31/12	75.0%	879,946	377,570	502,376	13,347	489,029
34	JPMCB	10100 Woodward		91.5%	1,311,255	269,512	1,041,744	56,932	984,811	1.45	1.37
35	JPMCB	Clear Creek	03/31/12	93.7%	1,508,309	616,706	891,603	74,244	817,359	1.62	1.48
36	JPMCB	Springfield Square	04/30/12	83.1%	1,639,369	598,773	1,040,596	297,974	742,622	1.84	1.31
37	JPMCB	Cypress Lake Shopping Center	05/31/12	93.4%	1,075,301	302,806	772,495	64,211	708,284	1.68	1.54
38	JPMCB	Walgreens Napa		97.0%	908,068	237,702	670,366	2,813	667,553	1.42	1.42
39	JPMCB	Chenal Commons	06/30/12	95.0%	1,277,190	256,239	1,020,951	72,016	948,935	2.29	2.13
40	JPMCB	Holiday Inn Express West Bradenton	06/30/12	62.1%	2,809,674	2,012,853	796,821	0	796,821	1.63	1.63
41	JPMCB	Forest Meadows	06/30/12	91.5%	1,138,417	332,989	805,428	12,050	793,378	2.03	2.00
42	JPMCB	IDiv Dollar General		90.0%	910,705	232,878	677,827	105,081	572,746	2.47	2.08
42.01	JPMCB	401 Bessemer Avenue
42.02	JPMCB	1518 Meyer Street
42.03	JPMCB	1818 West Broadway Street
42.04	JPMCB	101 North U.S. Highway 96
42.05	JPMCB	12718 U.S. 84
42.06	JPMCB	301 South SH 37
42.07	JPMCB	1312 West Cameron Avenue
42.08	JPMCB	1191 East Main Street
42.09	JPMCB	1419 West Noel Street
43	CIBC	Jefferson Square Shopping Center	07/31/12	92.7%	695,700	273,109	422,591	26,198	396,393	1.58	1.49

A-1-14

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	Battlefield Mall	12.5%	11.4%	Fee/Leasehold	12/31/56
2	JPMCB	National Industrial Portfolio	11.1%	10.1%	Fee
2.01	JPMCB	555 Taylor			Fee
2.02	JPMCB	15 Independence			Fee
2.03	JPMCB	Highland Park			Fee
2.04	JPMCB	Moosup Pond			Fee
2.05	JPMCB	50 Independence			Fee
2.06	JPMCB	1040 Sheridan			Fee
2.07	JPMCB	1045 Sheridan			Fee
3	CIBC	5th & Yesler	9.6%	9.0%	Fee			9%
4	JPMCB	Gallery at Harborplace	10.8%	9.6%	Fee
5	JPMCB	Ashford Office Complex	10.8%	9.3%	Fee
6	JPMCB	Greenfield Office Portfolio	11.5%	10.3%	Fee
6.01	JPMCB	110 Thomas Johnson Drive			Fee
6.02	JPMCB	8031 Corporate Drive			Fee
6.03	JPMCB	7240 Parkway Drive			Fee
6.04	JPMCB	9740 Patuxent Woods Drive			Fee
6.05	JPMCB	9720 Patuxent Woods Drive			Fee
6.06	JPMCB	9020 Mendenhall Court			Fee
6.07	JPMCB	9160 Guilford Road			Fee
6.08	JPMCB	8029 Corporate Drive			Fee
6.09	JPMCB	9700 Patuxent Woods Drive			Fee
6.10	JPMCB	9140 Guilford Road			Fee
6.11	JPMCB	9150 Guilford Road			Fee
6.12	JPMCB	9730 Patuxent Woods Drive			Fee
6.13	JPMCB	7941 - 7949 Corporate Drive			Fee
6.14	JPMCB	10280 Old Columbia Road			Fee
6.15	JPMCB	9710 Patuxent Woods Drive			Fee
6.16	JPMCB	9130 Guilford Road			Fee
6.17	JPMCB	10270 Old Columbia Road			Fee
6.18	JPMCB	10290 Old Columbia Road			Fee
7	JPMCB	Hotel Sorella CITYCENTRE	10.8%	10.8%	Fee/Leasehold
8	JPMCB	Wells Fargo Center	10.4%	9.5%	Fee/Leasehold	12/31/15	Four, 10-year options
9	JPMCB	The Crossings	10.3%	8.6%	Fee
10	JPMCB	East 54	10.1%	9.2%	Fee
11	JPMCB	One Kennedy Square	11.0%	9.5%	Fee/Leasehold	08/30/32
12	JPMCB	Westborough Office Park	10.5%	7.9%	Fee
13	JPMCB	U-Haul Portfolio	11.1%	10.8%	Fee			Various
13.01	JPMCB	Fredericksburg			Fee
13.02	JPMCB	Frederick			Fee
13.03	JPMCB	State Street			Fee			10%
13.04	JPMCB	Chapel Hill Blvd			Fee
13.05	JPMCB	Greenspoint Mall			Fee
13.06	JPMCB	Palmdale Road			Fee			13%
13.07	JPMCB	Godby Road			Fee
13.08	JPMCB	Panama City			Fee
13.09	JPMCB	Buford Drive			Fee
14	JPMCB	Shamin Virginia Portfolio	13.5%	13.5%	Fee
14.01	JPMCB	Holiday Inn Petersburg North-Fort Lee			Fee
14.02	JPMCB	Hampton Inn Petersburg-Southpark Mall			Fee

A-1-15

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 %
15	JPMCB	1050 & 1070 Holt Avenue	10.5%	9.9%	Fee
16	JPMCB	Fairway Marketplace	13.1%	12.3%	Fee
17	JPMCB	Shops at Moore	12.4%	11.5%	Fee
18	JPMCB	Plaza 100	10.7%	9.5%	Fee
19	JPMCB	Wolf Creek Apartments Phase II	9.2%	8.9%	Fee
20	JPMCB	Worcester Business Center	10.6%	8.9%	Fee
21	JPMCB	Duke Bridges III	10.6%	9.2%	Fee
22	CIBC	Retail at Cumming	10.2%	9.7%	Fee
23	JPMCB	Main Street Tower	10.9%	9.5%	Fee
24	JPMCB	Challenger South	10.7%	9.3%	Fee
25	JPMCB	Centre Point Commons	11.9%	11.1%	Fee/Leasehold	10/31/64
26	JPMCB	Mt. Pleasant Pick N Save	11.7%	11.0%	Fee
27	CIBC	2120-2226 East Harmony Road	10.7%	9.9%	Fee
28	JPMCB	Saxon Crossing	10.4%	9.5%	Fee
29	CIBC	DFW Corporate Park	10.3%	9.2%	Fee
30	JPMCB	Polo Grounds Publix Plaza	10.6%	9.2%	Fee
31	CIBC	Hillcrest Shopping Center	10.4%	9.0%	Fee
32	JPMCB	Siemens Building	10.5%	9.8%	Fee
33	JPMCB	Guardian Self Storage - McKnight Road and Lebanon	10.8%	10.5%	Fee
33.01	JPMCB	Lebanon Church Road			Fee
33.02	JPMCB	McKnight Road			Fee
34	JPMCB	10100 Woodward	10.8%	10.2%	Fee
35	JPMCB	Clear Creek	10.2%	9.3%	Fee
36	JPMCB	Springfield Square	13.1%	9.3%	Fee
37	JPMCB	Cypress Lake Shopping Center	10.4%	9.6%	Fee
38	JPMCB	Walgreens Napa	9.2%	9.2%	Leasehold	01/31/36	Nine, 5-year options	10%
39	JPMCB	Chenal Commons	14.1%	13.1%	Fee
40	JPMCB	Holiday Inn Express West Bradenton	11.4%	11.4%	Fee
41	JPMCB	Forest Meadows	12.9%	12.7%	Fee
42	JPMCB	IDiv Dollar General	11.6%	9.8%	Fee
42.01	JPMCB	401 Bessemer Avenue			Fee
42.02	JPMCB	1518 Meyer Street			Fee
42.03	JPMCB	1818 West Broadway Street			Fee
42.04	JPMCB	101 North U.S. Highway 96			Fee
42.05	JPMCB	12718 U.S. 84			Fee
42.06	JPMCB	301 South SH 37			Fee
42.07	JPMCB	1312 West Cameron Avenue			Fee
42.08	JPMCB	1191 East Main Street			Fee
42.09	JPMCB	1419 West Noel Street			Fee
43	CIBC	Jefferson Square Shopping Center	10.0%	9.3%	Fee

A-1-16

ANNEX A-1
 

			UPFRONT ESCROW(16)
			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	Battlefield Mall	0	0	0	0	0	0	0
2	JPMCB	National Industrial Portfolio	3,136,432	118,241	15,000	0	412,748	0	3,795,626
2.01	JPMCB	555 Taylor
2.02	JPMCB	15 Independence
2.03	JPMCB	Highland Park
2.04	JPMCB	Moosup Pond
2.05	JPMCB	50 Independence
2.06	JPMCB	1040 Sheridan
2.07	JPMCB	1045 Sheridan
3	CIBC	5th & Yesler	0	0	0	1,000,000	390,361	36,018	239,475
4	JPMCB	Gallery at Harborplace	0	0	0	0	0	0	600,264
5	JPMCB	Ashford Office Complex	15,350	155,250	0	51,042	951,514	56,668	2,554,579
6	JPMCB	Greenfield Office Portfolio	15,108	684,094	0	52,084	251,106	0	1,512,925
6.01	JPMCB	110 Thomas Johnson Drive
6.02	JPMCB	8031 Corporate Drive
6.03	JPMCB	7240 Parkway Drive
6.04	JPMCB	9740 Patuxent Woods Drive
6.05	JPMCB	9720 Patuxent Woods Drive
6.06	JPMCB	9020 Mendenhall Court
6.07	JPMCB	9160 Guilford Road
6.08	JPMCB	8029 Corporate Drive
6.09	JPMCB	9700 Patuxent Woods Drive
6.10	JPMCB	9140 Guilford Road
6.11	JPMCB	9150 Guilford Road
6.12	JPMCB	9730 Patuxent Woods Drive
6.13	JPMCB	7941 - 7949 Corporate Drive
6.14	JPMCB	10280 Old Columbia Road
6.15	JPMCB	9710 Patuxent Woods Drive
6.16	JPMCB	9130 Guilford Road
6.17	JPMCB	10270 Old Columbia Road
6.18	JPMCB	10290 Old Columbia Road
7	JPMCB	Hotel Sorella CITYCENTRE	45,370	0	0	1,225	483,603	76,260	0
8	JPMCB	Wells Fargo Center	9,102	32,500	17,978	0	46,740	36,663	552,346
9	JPMCB	The Crossings	8,823	0	0	41,667	549,616	0	3,185,966
10	JPMCB	East 54	2,130	0	0	1,000,000	346,256	7,028	1,331,619
11	JPMCB	One Kennedy Square	4,098	0	0	62,500	206,096	0	56,375
12	JPMCB	Westborough Office Park	6,389	0	0	47,920	116,380	0	5,014,707
13	JPMCB	U-Haul Portfolio	135,842	24,903	0	0	227,840	0	0
13.01	JPMCB	Fredericksburg
13.02	JPMCB	Frederick
13.03	JPMCB	State Street
13.04	JPMCB	Chapel Hill Blvd
13.05	JPMCB	Greenspoint Mall
13.06	JPMCB	Palmdale Road
13.07	JPMCB	Godby Road
13.08	JPMCB	Panama City
13.09	JPMCB	Buford Drive
14	JPMCB	Shamin Virginia Portfolio	24,764	12,500	0	0	43,400	0	0
14.01	JPMCB	Holiday Inn Petersburg North-Fort Lee
14.02	JPMCB	Hampton Inn Petersburg-Southpark Mall

A-1-17

ANNEX A-1

			UPFRONT ESCROW(16)
			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 ($)
15	JPMCB	1050 & 1070 Holt Avenue	3,031	7,753	0	7,991	54,423	4,305	500,000
16	JPMCB	Fairway Marketplace	0	0	0	0	0	0	0
17	JPMCB	Shops at Moore	0	0	0	0	0	0	0
18	JPMCB	Plaza 100	2,769	0	0	22,917	143,580	0	384,544
19	JPMCB	Wolf Creek Apartments Phase II	5,200	0	0	0	123,775	0	330,000
20	JPMCB	Worcester Business Center	4,676	11,000	0	65,808	0	25,826	46,681
21	JPMCB	Duke Bridges III	2,004	0	0	1,000,000	398,030	0	509,615
22	CIBC	Retail at Cumming	0	0	0	0	124,168	8,910	0
23	JPMCB	Main Street Tower	3,355	88,750	0	20,833	18,939	0	45,135
24	JPMCB	Challenger South	2,443	0	0	50,000	146,231	0	1,054,126
25	JPMCB	Centre Point Commons	0	0	0	0	0	0	0
26	JPMCB	Mt. Pleasant Pick N Save	0	0	0	0	0	0	0
27	CIBC	2120-2226 East Harmony Road	0	0	0	0	28,512	4,389	38,497
28	JPMCB	Saxon Crossing	0	0	0	0	0	0	0
29	CIBC	DFW Corporate Park	0	29,500	0	200,000	173,126	10,547	181,250
30	JPMCB	Polo Grounds Publix Plaza	1,623	10,000	0	10,800	216,647	0	118,320
31	CIBC	Hillcrest Shopping Center	0	0	2,000	0	102,973	9,708	1,183,813
32	JPMCB	Siemens Building	0	0	0	0	0	0	141,137
33	JPMCB	Guardian Self Storage - McKnight Road and Lebanon	2,205	0	0	0	10,473	0	0
33.01	JPMCB	Lebanon Church Road
33.02	JPMCB	McKnight Road
34	JPMCB	10100 Woodward	1,004	0	0	4,014	0	16,665	0
35	JPMCB	Clear Creek	1,311	9,688	0	2,050	54,218	0	799,542
36	JPMCB	Springfield Square	5,202	119,498	0	19,600	43,072	0	426,472
37	JPMCB	Cypress Lake Shopping Center	1,055	2,713	0	3,333	76,500	2,435	81,924
38	JPMCB	Walgreens Napa	0	0	0	0	0	0	41,250
39	JPMCB	Chenal Commons	0	0	0	0	0	0	0
40	JPMCB	Holiday Inn Express West Bradenton	9,634	0	0	0	134,999	0	24,713
41	JPMCB	Forest Meadows	0	0	0	0	20,567	0	0
42	JPMCB	IDiv Dollar General	0	0	0	0	0	0	0
42.01	JPMCB	401 Bessemer Avenue
42.02	JPMCB	1518 Meyer Street
42.03	JPMCB	1818 West Broadway Street
42.04	JPMCB	101 North U.S. Highway 96
42.05	JPMCB	12718 U.S. 84
42.06	JPMCB	301 South SH 37
42.07	JPMCB	1312 West Cameron Avenue
42.08	JPMCB	1191 East Main Street
42.09	JPMCB	1419 West Noel Street
43	CIBC	Jefferson Square Shopping Center	0	24,150	0	50,000	54,139	11,909	0

A-1-18

ANNEX A-1
 

			MONTHLY ESCROW(17)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other
Loan #	Seller(1)	Property Name	Reserve ($)(18)	Reserve ($)	Reserve ($)(19)	Reserve ($)	Reserve ($)	Reserve ($)(20)
1	JPMCB	Battlefield Mall	0	0	0	0	0	0
2	JPMCB	National Industrial Portfolio	27,480	0	72,250	156,813	0	0
2.01	JPMCB	555 Taylor
2.02	JPMCB	15 Independence
2.03	JPMCB	Highland Park
2.04	JPMCB	Moosup Pond
2.05	JPMCB	50 Independence
2.06	JPMCB	1040 Sheridan
2.07	JPMCB	1045 Sheridan
3	CIBC	5th & Yesler	4,672	0	49,000	65,060	4,002	0
4	JPMCB	Gallery at Harborplace	0	0	0	0	0	0
5	JPMCB	Ashford Office Complex	15,350	0	51,042	105,724	28,334	0
6	JPMCB	Greenfield Office Portfolio	15,108	0	52,084	83,702	0	0
6.01	JPMCB	110 Thomas Johnson Drive
6.02	JPMCB	8031 Corporate Drive
6.03	JPMCB	7240 Parkway Drive
6.04	JPMCB	9740 Patuxent Woods Drive
6.05	JPMCB	9720 Patuxent Woods Drive
6.06	JPMCB	9020 Mendenhall Court
6.07	JPMCB	9160 Guilford Road
6.08	JPMCB	8029 Corporate Drive
6.09	JPMCB	9700 Patuxent Woods Drive
6.10	JPMCB	9140 Guilford Road
6.11	JPMCB	9150 Guilford Road
6.12	JPMCB	9730 Patuxent Woods Drive
6.13	JPMCB	7941 - 7949 Corporate Drive
6.14	JPMCB	10280 Old Columbia Road
6.15	JPMCB	9710 Patuxent Woods Drive
6.16	JPMCB	9130 Guilford Road
6.17	JPMCB	10270 Old Columbia Road
6.18	JPMCB	10290 Old Columbia Road
7	JPMCB	Hotel Sorella CITYCENTRE	See Footnote 18	0	1,225	69,000	15,000	0
8	JPMCB	Wells Fargo Center	9,102	0	0	46,740	11,341	0
9	JPMCB	The Crossings	8,823	0	41,667	68,702	0	0
10	JPMCB	East 54	2,130	0	0	43,282	3,514	0
11	JPMCB	One Kennedy Square	4,098	0	62,500	22,882	0	56,375
12	JPMCB	Westborough Office Park	6,389	0	47,920	58,190	0	0
13	JPMCB	U-Haul Portfolio	0	0	0	0	0	0
13.01	JPMCB	Fredericksburg
13.02	JPMCB	Frederick
13.03	JPMCB	State Street
13.04	JPMCB	Chapel Hill Blvd
13.05	JPMCB	Greenspoint Mall
13.06	JPMCB	Palmdale Road
13.07	JPMCB	Godby Road
13.08	JPMCB	Panama City
13.09	JPMCB	Buford Drive
14	JPMCB	Shamin Virginia Portfolio	4% of Gross Income from Operations	0	0	16,639	0	0
14.01	JPMCB	Holiday Inn Petersburg North-Fort Lee
14.02	JPMCB	Hampton Inn Petersburg-Southpark Mall

A-1-19

ANNEX A-1

			MONTHLY ESCROW(17)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other
Loan #	Seller(1)	Property Name	Reserve ($)(18)	Reserve ($)	Reserve ($)(19)	Reserve ($)	Reserve ($)	Reserve ($)(20)
15	JPMCB	1050 & 1070 Holt Avenue	3,031	0	7,991	18,141	4,305	0
16	JPMCB	Fairway Marketplace	0	0	0	0	0	0
17	JPMCB	Shops at Moore	0	0	0	0	0	0
18	JPMCB	Plaza 100	2,769	0	22,917	35,895	0	0
19	JPMCB	Wolf Creek Apartments Phase II	5,200	0	0	0	0	0
20	JPMCB	Worcester Business Center	4,676	0	11,667	43,466	0	0
21	JPMCB	Duke Bridges III	2,004	0	0	0	0	0
22	CIBC	Retail at Cumming	1,750	0	0	11,288	921	0
23	JPMCB	Main Street Tower	3,355	0	20,833	18,939	0	45,135
24	JPMCB	Challenger South	2,443	0	50,000	18,279	0	0
25	JPMCB	Centre Point Commons	0	0	0	0	0	0
26	JPMCB	Mt. Pleasant Pick N Save	0	0	0	0	0	0
27	CIBC	2120-2226 East Harmony Road	1,067	0	4,750	7,128	2,194	0
28	JPMCB	Saxon Crossing	0	0	0	0	0	0
29	CIBC	DFW Corporate Park	2,642	0	0	19,236	2,637	0
30	JPMCB	Polo Grounds Publix Plaza	1,623	0	10,800	24,072	0	0
31	CIBC	Hillcrest Shopping Center	4,200	0	10,417	10,297	1,942	0
32	JPMCB	Siemens Building	0	0	0	0	0	0
33	JPMCB	Guardian Self Storage - McKnight Road and Lebanon	2,205	0	0	10,473	0	0
33.01	JPMCB	Lebanon Church Road
33.02	JPMCB	McKnight Road
34	JPMCB	10100 Woodward	1,004	0	4,014	0	1,852	0
35	JPMCB	Clear Creek	1,311	0	2,050	13,600	0	0
36	JPMCB	Springfield Square	5,202	0	19,600	21,536	0	0
37	JPMCB	Cypress Lake Shopping Center	1,055	0	3,333	8,500	2,435	0
38	JPMCB	Walgreens Napa	0	0	0	0	0	13,750
39	JPMCB	Chenal Commons	0	0	0	0	0	0
40	JPMCB	Holiday Inn Express West Bradenton	4% of Gross Income	0	0	0	0	See Footnote 20
41	JPMCB	Forest Meadows	0	0	0	5,142	0	0
42	JPMCB	IDiv Dollar General	0	0	0	0	0	0
42.01	JPMCB	401 Bessemer Avenue
42.02	JPMCB	1518 Meyer Street
42.03	JPMCB	1818 West Broadway Street
42.04	JPMCB	101 North U.S. Highway 96
42.05	JPMCB	12718 U.S. 84
42.06	JPMCB	301 South SH 37
42.07	JPMCB	1312 West Cameron Avenue
42.08	JPMCB	1191 East Main Street
42.09	JPMCB	1419 West Noel Street
43	CIBC	Jefferson Square Shopping Center	1,169	0	0	6,015	1,552	0

A-1-20

ANNEX A-1
 

			RESERVE CAPS(21)
			CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	JPMCB	Battlefield Mall
2	JPMCB	National Industrial Portfolio
2.01	JPMCB	555 Taylor
2.02	JPMCB	15 Independence
2.03	JPMCB	Highland Park
2.04	JPMCB	Moosup Pond
2.05	JPMCB	50 Independence
2.06	JPMCB	1040 Sheridan
2.07	JPMCB	1045 Sheridan
3	CIBC	5th & Yesler			6,500,000
4	JPMCB	Gallery at Harborplace
5	JPMCB	Ashford Office Complex			2,000,000
6	JPMCB	Greenfield Office Portfolio
6.01	JPMCB	110 Thomas Johnson Drive
6.02	JPMCB	8031 Corporate Drive
6.03	JPMCB	7240 Parkway Drive
6.04	JPMCB	9740 Patuxent Woods Drive
6.05	JPMCB	9720 Patuxent Woods Drive
6.06	JPMCB	9020 Mendenhall Court
6.07	JPMCB	9160 Guilford Road
6.08	JPMCB	8029 Corporate Drive
6.09	JPMCB	9700 Patuxent Woods Drive
6.10	JPMCB	9140 Guilford Road
6.11	JPMCB	9150 Guilford Road
6.12	JPMCB	9730 Patuxent Woods Drive
6.13	JPMCB	7941 - 7949 Corporate Drive
6.14	JPMCB	10280 Old Columbia Road
6.15	JPMCB	9710 Patuxent Woods Drive
6.16	JPMCB	9130 Guilford Road
6.17	JPMCB	10270 Old Columbia Road
6.18	JPMCB	10290 Old Columbia Road
7	JPMCB	Hotel Sorella CITYCENTRE	1,009,000		30,000
8	JPMCB	Wells Fargo Center
9	JPMCB	The Crossings	211,740		1,000,000
10	JPMCB	East 54			765,000
11	JPMCB	One Kennedy Square	147,528		4,000,000
12	JPMCB	Westborough Office Park	230,017		1,500,000
13	JPMCB	U-Haul Portfolio	135,842
13.01	JPMCB	Fredericksburg
13.02	JPMCB	Frederick
13.03	JPMCB	State Street
13.04	JPMCB	Chapel Hill Blvd
13.05	JPMCB	Greenspoint Mall
13.06	JPMCB	Palmdale Road
13.07	JPMCB	Godby Road
13.08	JPMCB	Panama City
13.09	JPMCB	Buford Drive
14	JPMCB	Shamin Virginia Portfolio
14.01	JPMCB	Holiday Inn Petersburg North-Fort Lee
14.02	JPMCB	Hampton Inn Petersburg-Southpark Mall

A-1-21

ANNEX A-1

			RESERVE CAPS(21)
			CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
15	JPMCB	1050 & 1070 Holt Avenue	72,744		287,676				1,400,000
16	JPMCB	Fairway Marketplace
17	JPMCB	Shops at Moore
18	JPMCB	Plaza 100			1,000,000
19	JPMCB	Wolf Creek Apartments Phase II
20	JPMCB	Worcester Business Center			700,000
21	JPMCB	Duke Bridges III			500,000
22	CIBC	Retail at Cumming
23	JPMCB	Main Street Tower			750,000
24	JPMCB	Challenger South			450,000
25	JPMCB	Centre Point Commons
26	JPMCB	Mt. Pleasant Pick N Save
27	CIBC	2120-2226 East Harmony Road			175,000
28	JPMCB	Saxon Crossing
29	CIBC	DFW Corporate Park			200,000
30	JPMCB	Polo Grounds Publix Plaza			150,000
31	CIBC	Hillcrest Shopping Center			375,000
32	JPMCB	Siemens Building
33	JPMCB	Guardian Self Storage - McKnight Road and Lebanon	79,380
33.01	JPMCB	Lebanon Church Road
33.02	JPMCB	McKnight Road
34	JPMCB	10100 Woodward
35	JPMCB	Clear Creek			73,800
36	JPMCB	Springfield Square			600,000
37	JPMCB	Cypress Lake Shopping Center			120,000
38	JPMCB	Walgreens Napa
39	JPMCB	Chenal Commons
40	JPMCB	Holiday Inn Express West Bradenton
41	JPMCB	Forest Meadows
42	JPMCB	IDiv Dollar General
42.01	JPMCB	401 Bessemer Avenue
42.02	JPMCB	1518 Meyer Street
42.03	JPMCB	1818 West Broadway Street
42.04	JPMCB	101 North U.S. Highway 96
42.05	JPMCB	12718 U.S. 84
42.06	JPMCB	301 South SH 37
42.07	JPMCB	1312 West Cameron Avenue
42.08	JPMCB	1191 East Main Street
42.09	JPMCB	1419 West Noel Street
43	CIBC	Jefferson Square Shopping Center			50,000

A-1-22

ANNEX A-1
 

				LARGEST TENANT (3), (22), (23), (24)			2nd LARGEST TENANT (3), (22), (23), (24)
			Single			Lease			Lease
Loan #	Seller(1)	Property Name	Tenant	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
1	JPMCB	Battlefield Mall	No	JCPenney	203,235	09/30/16	Dillard’s	138,409	07/31/15
2	JPMCB	National Industrial Portfolio	Various
2.01	JPMCB	555 Taylor	No	Advanced Auto Parts	445,597	08/31/24	Coca-Cola	278,207	12/31/15
2.02	JPMCB	15 Independence	Yes	Kraft Foods (Dark)	370,545	03/31/20
2.03	JPMCB	Highland Park	Yes	Home Depot	449,000	11/30/22
2.04	JPMCB	Moosup Pond	Yes	Staples	530,500	05/31/15
2.05	JPMCB	50 Independence	No	US Gypsum	154,318	04/14/18	Hollingsworth & Vose	31,000	01/31/15
2.06	JPMCB	1040 Sheridan	Yes	United Plastics	74,500	08/14/17
2.07	JPMCB	1045 Sheridan	Yes	Friendly’s	62,000	04/01/14
3	CIBC	5th & Yesler	No	GSA a/k/a Yesler 5	174,561	10/31/20	GSA a/k/a DEA	70,307	08/14/22
4	JPMCB	Gallery at Harborplace	No	Niles, Barton & Wilmer	21,835	06/30/16	Branch Bank & Trust Company	21,259	12/31/22
5	JPMCB	Ashford Office Complex	No	Sasol North America	83,960	01/31/17	Mustang Engineering	83,692	10/31/18
6	JPMCB	Greenfield Office Portfolio	Various
6.01	JPMCB	110 Thomas Johnson Drive	No	PNC Bank	68,372	10/31/15	Battelle National Biodefense	11,719	09/30/15
6.02	JPMCB	8031 Corporate Drive	Yes	Comcast of Maryland	66,000	12/31/20
6.03	JPMCB	7240 Parkway Drive	No	Law Offices of Eccleston	18,100	06/30/18	Informs	11,862	06/30/13
6.04	JPMCB	9740 Patuxent Woods Drive	Yes	Arbitron	38,292	12/31/19
6.05	JPMCB	9720 Patuxent Woods Drive	No	NVR Inc.	34,650	09/30/19	Arbitron	4,956	12/31/16
6.06	JPMCB	9020 Mendenhall Court	Yes	Dynis	48,893	12/31/14
6.07	JPMCB	9160 Guilford Road	Yes	Northrop Grumman	37,034	06/30/14
6.08	JPMCB	8029 Corporate Drive	Yes	Comcast of Maryland	25,000	12/31/20
6.09	JPMCB	9700 Patuxent Woods Drive	No	Arbitron	15,490	03/31/17	Spectrum Signal Processing	3,155	05/31/15
6.10	JPMCB	9140 Guilford Road	No	Walgreens	12,026	06/30/22	Coact, Inc.	9,030	08/31/16
6.11	JPMCB	9150 Guilford Road	Yes	Avaya Government Solutions	18,592	09/30/18
6.12	JPMCB	9730 Patuxent Woods Drive	No	Allied Environmental	15,829	10/31/13	CRI Solutions	3,404	05/31/15
6.13	JPMCB	7941 - 7949 Corporate Drive	No
6.14	JPMCB	10280 Old Columbia Road	No	MANPHA	8,706	05/31/17	G3 Technologies	2,980	03/31/16
6.15	JPMCB	9710 Patuxent Woods Drive	Yes	Independent Software	10,673	11/30/15
6.16	JPMCB	9130 Guilford Road	Yes	MessageSystems Inc.	13,647	01/31/18
6.17	JPMCB	10270 Old Columbia Road	No	Maryland Work	5,685	05/31/16	Columbia National	4,460	07/31/14
6.18	JPMCB	10290 Old Columbia Road	No	G3 Technologies	6,464	03/31/16	American Health Associates	2,332	02/28/19
7	JPMCB	Hotel Sorella CITYCENTRE	No	Yard House USA, Inc.	8,531	11/30/19	Straits Houston City Center, LLC	6,114	10/31/24
8	JPMCB	Wells Fargo Center	No	Wells Fargo Bank, N.A	328,299	09/30/24	U.S. Department of Veterans Affairs (GSA)	90,280	11/16/21
9	JPMCB	The Crossings	No	Dynamex, Inc.	51,120	11/30/18	Dallas National Insurance Company	42,437	05/31/23
10	JPMCB	East 54	No	UNC Management	17,847	11/30/16	Kerr Drugs	13,135	11/30/29
11	JPMCB	One Kennedy Square	No	Caidan Management Company Inc.	61,628	12/31/22	Ernst & Young U.S. LLP	51,402	12/31/16
12	JPMCB	Westborough Office Park	No	Datavantage Corporation	27,234	11/30/17	Exagrid Systems, Inc.	25,430	12/31/13
13	JPMCB	U-Haul Portfolio	No
13.01	JPMCB	Fredericksburg	No
13.02	JPMCB	Frederick	No
13.03	JPMCB	State Street	No
13.04	JPMCB	Chapel Hill Blvd	No
13.05	JPMCB	Greenspoint Mall	No
13.06	JPMCB	Palmdale Road	No
13.07	JPMCB	Godby Road	No
13.08	JPMCB	Panama City	No
13.09	JPMCB	Buford Drive	No
14	JPMCB	Shamin Virginia Portfolio	No
14.01	JPMCB	Holiday Inn Petersburg North-Fort Lee	No
14.02	JPMCB	Hampton Inn Petersburg-Southpark Mall	No

A-1-23

ANNEX A-1

				LARGEST TENANT (3), (22), (23), (24)			2nd LARGEST TENANT (3), (22), (23), (24)
			Single			Lease			Lease
Loan #	Seller(1)	Property Name	Tenant	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
15	JPMCB	1050 & 1070 Holt Avenue	No	Elliot Health Systems - Office	91,854	06/30/20	Eagle Warehousing	64,070	01/31/17
16	JPMCB	Fairway Marketplace	No	Best Buy	36,896	01/31/22	Ross Dress for Less	30,187	01/31/17
17	JPMCB	Shops at Moore	No	Hobby Lobby	55,000	04/30/25	Ross Dress for Less	30,187	01/31/18
18	JPMCB	Plaza 100	No	TW Telecom of Florida, LP	15,875	10/31/18	Marshall, Dennehey, Warner, Coleman & Goggin	15,852	10/31/20
19	JPMCB	Wolf Creek Apartments Phase II	No
20	JPMCB	Worcester Business Center	No	Umass Memorial Realty, Inc.	62,828	05/14/21	Umass Memorial Realty, Inc.	40,109	03/31/18
21	JPMCB	Duke Bridges III	No	Oracle America, Inc.	48,652	11/30/17	General Services ADM Homeland (GSA)	14,748	07/26/24
22	CIBC	Retail at Cumming	No	BJ’s	115,369	05/31/22	Ross Dress for Less	30,187	01/31/18
23	JPMCB	Main Street Tower	No	U.S. Coast Guard	121,643	08/18/21	USI Insurance Services LLC	32,345	10/31/14
24	JPMCB	Challenger South	No	Infrasafe, Inc.	23,444	12/31/18	Carley Corporation	18,425	05/31/14
25	JPMCB	Centre Point Commons	No	Dick’s Sporting Goods	45,000	01/31/18	Best Buy	30,552	01/31/17
26	JPMCB	Mt. Pleasant Pick N Save	No	Pick ’N Save	70,433	12/31/31	Perfect Mattress	4,025	02/28/19
27	CIBC	2120-2226 East Harmony Road	No	24 Hour Fitness USA, Inc.	36,463	12/31/27	Office Depot	20,878	03/31/18
28	JPMCB	Saxon Crossing	No	Hobby Lobby	50,304	03/31/27	LA Fitness	45,000	07/12/24
29	CIBC	DFW Corporate Park	No	Concentra Health Services, Inc.	8,525	12/31/12	Silliker Laboratories Group, Inc.	7,000	03/31/14
30	JPMCB	Polo Grounds Publix Plaza	No	Publix Super Markets, Inc.	45,600	08/31/27	US Postal Service	20,156	12/31/14
31	CIBC	Hillcrest Shopping Center	No	Albertson’s Corp.	53,496	07/31/17	Re-Style Rescue	23,032	10/05/22
32	JPMCB	Siemens Building	Yes	Siemens Real Estate	160,000	05/31/22
33	JPMCB	Guardian Self Storage - McKnight Road and Lebanon	No
33.01	JPMCB	Lebanon Church Road	No
33.02	JPMCB	McKnight Road	No
34	JPMCB	10100 Woodward	Yes	Comcast Cable	80,269	12/31/18
35	JPMCB	Clear Creek	No	SourceGas	54,079	11/30/22	Zenplanner	3,444	05/31/17
36	JPMCB	Springfield Square	No	Burlington Coat Factory	81,548	09/30/15	Kohl’s Illinois, Inc	80,684	01/30/16
37	JPMCB	Cypress Lake Shopping Center	No	The TJX Companies, Inc.	30,018	01/31/16	Homegoods, Inc.	25,034	01/31/16
38	JPMCB	Walgreens Napa	Yes	Walgreens	14,072	01/31/70
39	JPMCB	Chenal Commons	No	Old Navy	15,378	08/31/15	Petco	12,494	01/31/18
40	JPMCB	Holiday Inn Express West Bradenton	No
41	JPMCB	Forest Meadows	No
42	JPMCB	IDiv Dollar General	Yes
42.01	JPMCB	401 Bessemer Avenue	Yes	Dollar General	12,000	01/31/25
42.02	JPMCB	1518 Meyer Street	Yes	Dollar General	9,014	11/30/24
42.03	JPMCB	1818 West Broadway Street	Yes	Dollar General	12,500	01/31/25
42.04	JPMCB	101 North U.S. Highway 96	Yes	Dollar General	11,914	11/30/24
42.05	JPMCB	12718 U.S. 84	Yes	Dollar General	12,480	01/31/25
42.06	JPMCB	301 South SH 37	Yes	Dollar General	9,100	01/31/25
42.07	JPMCB	1312 West Cameron Avenue	Yes	Dollar General	9,014	11/30/24
42.08	JPMCB	1191 East Main Street	Yes	Dollar General	9,014	11/30/24
42.09	JPMCB	1419 West Noel Street	Yes	Dollar General	9,100	10/31/24
43	CIBC	Jefferson Square Shopping Center	No	Brookshire Brothers Store 51	45,000	12/31/24	Palais Royal	15,000	01/31/18

A-1-24

ANNEX A-1
				3rd LARGEST TENANT (3), (22), (23), (24)			4th LARGEST TENANT (3), (22), (23), (24)
						Lease			Lease
Loan #		Seller(1)	Property Name	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
	1	JPMCB	Battlefield Mall	Macy's	134,631	07/16/17	Dillard's Mens & Home	125,241	01/31/18
	2	JPMCB	National Industrial Portfolio
	2.01	JPMCB	555 Taylor	LEGO	230,918	04/30/20	LEGO	69,990	01/31/13
	2.02	JPMCB	15 Independence
	2.03	JPMCB	Highland Park
	2.04	JPMCB	Moosup Pond
	2.05	JPMCB	50 Independence	Kenco	25,000	10/31/12
	2.06	JPMCB	1040 Sheridan
	2.07	JPMCB	1045 Sheridan
	3	CIBC	5th & Yesler	GSA a/k/a CBP	12,866	12/01/19	Deli-Cut Subs	1,678	09/30/22
	4	JPMCB	Gallery at Harborplace	Wilmington Trust	17,216	03/31/20	Lupin Pharmaceuticals	17,216	05/31/15
	5	JPMCB	Ashford Office Complex	FloaTEC Solutions	62,026	03/31/17	CH2M Hill	57,766	05/31/14
	6	JPMCB	Greenfield Office Portfolio
	6.01	JPMCB	110 Thomas Johnson Drive	Unison Site Management	7,775	09/30/15	USA ACOE	6,077	10/31/16
	6.02	JPMCB	8031 Corporate Drive
	6.03	JPMCB	7240 Parkway Drive	Information Tech Mgmt	6,308	05/31/14	FEEME Corp	5,213	07/31/14
	6.04	JPMCB	9740 Patuxent Woods Drive
	6.05	JPMCB	9720 Patuxent Woods Drive
	6.06	JPMCB	9020 Mendenhall Court
	6.07	JPMCB	9160 Guilford Road
	6.08	JPMCB	8029 Corporate Drive
	6.09	JPMCB	9700 Patuxent Woods Drive	Cornell Tech	2,752	06/30/16	First Industrial	2,681	05/31/14
	6.10	JPMCB	9140 Guilford Road	Howard County Housing Commission	5,442	10/31/14	RDI Holdings LLC	5,307	09/30/13
	6.11	JPMCB	9150 Guilford Road
	6.12	JPMCB	9730 Patuxent Woods Drive	Creative Marketing Assoc.	2,164	05/31/14
	6.13	JPMCB	7941 - 7949 Corporate Drive
	6.14	JPMCB	10280 Old Columbia Road	Stanton Engineering	2,500	07/31/15	MaidPro of Columbia	862	07/31/17
	6.15	JPMCB	9710 Patuxent Woods Drive
	6.16	JPMCB	9130 Guilford Road
	6.17	JPMCB	10270 Old Columbia Road
	6.18	JPMCB	10290 Old Columbia Road	Olson Research	1,576	02/28/13
	7	JPMCB	Hotel Sorella CITYCENTRE
	8	JPMCB	Wells Fargo Center	Wake Forest University Health Sciences	43,040	11/30/15	B/E Aerospace	18,282	12/31/15
	9	JPMCB	The Crossings	Dallas Telco Federal Credit Union	33,176	09/30/16	Pinnacle Technical Resources, Inc.	25,108	08/31/21
	10	JPMCB	East 54	Regus Executive Suites	9,907	09/30/20	Delegate Advisors, LLC	9,688	04/30/18
	11	JPMCB	One Kennedy Square	Marketing Associates, L.L.C.	51,402	03/31/16	The Walbridge Group, Inc.	51,402	04/30/22
	12	JPMCB	Westborough Office Park	Courion Corporation	24,834	02/29/16	Virtusa Corporation	22,147	02/28/18
	13	JPMCB	U-Haul Portfolio
	13.01	JPMCB	Fredericksburg
	13.02	JPMCB	Frederick
	13.03	JPMCB	State Street
	13.04	JPMCB	Chapel Hill Blvd
	13.05	JPMCB	Greenspoint Mall
	13.06	JPMCB	Palmdale Road
	13.07	JPMCB	Godby Road
	13.08	JPMCB	Panama City
	13.09	JPMCB	Buford Drive
	14	JPMCB	Shamin Virginia Portfolio
	14.01	JPMCB	Holiday Inn Petersburg North-Fort Lee
	14.02	JPMCB	Hampton Inn Petersburg-Southpark Mall

A-1-25

ANNEX A-1
				3rd LARGEST TENANT (3), (22), (23), (24)			4th LARGEST TENANT (3), (22), (23), (24)
						Lease			Lease
Loan #		Seller(1)	Property Name	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
	15	JPMCB	1050 & 1070 Holt Avenue	Fedex Ground	49,500	11/30/15	Elliot Hospital - Flex	27,764	03/31/17
	16	JPMCB	Fairway Marketplace	Marshalls	30,000	05/31/17	Bed Bath & Beyond	27,985	01/31/22
	17	JPMCB	Shops at Moore	Best Buy	30,038	01/31/19	Bed Bath & Beyond	23,400	01/31/20
	18	JPMCB	Plaza 100	Oppenheimer & Co, Inc.	15,763	03/31/15	RSM McGladrey, Inc	15,701	09/30/16
	19	JPMCB	Wolf Creek Apartments Phase II
	20	JPMCB	Worcester Business Center	Elder Services	28,855	12/31/22	Comm. of Mass / Department of Revenue	26,134	05/31/19
	21	JPMCB	Duke Bridges III	University of Dallas	14,328	01/22/18	Amica Mutual Insurance Co.	12,045	11/30/15
	22	CIBC	Retail at Cumming	Bed Bath & Beyond	20,000	01/31/23	Payless Shoe Source	2,800	03/31/17
	23	JPMCB	Main Street Tower	MMM Design Group	22,478	12/31/16	Mediterranean Shipping Co. (USA)	3,769	05/31/14
	24	JPMCB	Challenger South	Rockwell Collins S&T Solutions	18,378	11/30/17	VAXDESIGN Corporation	17,699	03/31/13
	25	JPMCB	Centre Point Commons	OfficeMax	18,022	03/31/17	Panera Bread	4,800	04/30/22
	26	JPMCB	Mt. Pleasant Pick N Save	U.S. Cellular	3,824	01/31/22	Aspen Dental	3,321	12/31/21
	27	CIBC	2120-2226 East Harmony Road	Pet Club Gilbert	13,999	07/02/22	Regency Beauty	6,000	03/31/18
	28	JPMCB	Saxon Crossing	FujiYama Steakhouse	4,200	01/31/15	Woody's BBQ!	3,600	05/24/20
	29	CIBC	DFW Corporate Park	Richell USA, Inc.	5,255	10/31/12	Amigo Mobility, Inc.	4,200	04/30/13
	30	JPMCB	Polo Grounds Publix Plaza	Beall's	13,750	04/30/13	Rainbow USA Inc	7,020	01/31/14
	31	CIBC	Hillcrest Shopping Center	Beautiworks Idaho, LLC	19,762	08/31/14	PFI Boise Hillcrest, LLC	15,137	02/28/23
	32	JPMCB	Siemens Building
	33	JPMCB	Guardian Self Storage - McKnight Road and Lebanon
	33.01	JPMCB	Lebanon Church Road
	33.02	JPMCB	McKnight Road
	34	JPMCB	10100 Woodward
	35	JPMCB	Clear Creek	Golden Kids	2,918	12/31/15	Big Ring Cycles	2,740	02/28/19
	36	JPMCB	Springfield Square	Jo-Ann Stores, Inc.	35,000	01/31/17	Staples, Inc.	21,408	03/31/18
	37	JPMCB	Cypress Lake Shopping Center	Staples	21,025	12/31/17	Christ Centered Life Store	7,260	12/31/17
	38	JPMCB	Walgreens Napa
	39	JPMCB	Chenal Commons	David's Bridal	11,500	12/31/14	Shoe Carnival	11,071	08/31/22
	40	JPMCB	Holiday Inn Express West Bradenton
	41	JPMCB	Forest Meadows
	42	JPMCB	IDiv Dollar General
	42.01	JPMCB	401 Bessemer Avenue
	42.02	JPMCB	1518 Meyer Street
	42.03	JPMCB	1818 West Broadway Street
	42.04	JPMCB	101 North U.S. Highway 96
	42.05	JPMCB	12718 U.S. 84
	42.06	JPMCB	301 South SH 37
	42.07	JPMCB	1312 West Cameron Avenue
	42.08	JPMCB	1191 East Main Street
	42.09	JPMCB	1419 West Noel Street
	43	CIBC	Jefferson Square Shopping Center	Sears Dealer	9,261	06/30/15	Sherwin Williams	6,239	06/30/15

A-1-26

ANNEX A-1
				5th LARGEST TENANT (3), (22), (23), (24)
						Lease	Loan		Lockbox	Lockbox
Loan #		Seller(1)	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor(25)	(Y/N)	Type(26)
	1	JPMCB	Battlefield Mall	MC Sporting Goods	24,937	01/31/21	Refinance	Simon Property Group, L.P.	Yes	Hard
	2	JPMCB	National Industrial Portfolio				Refinance	Hackman Capital Partners, LLC, Calare Properties, Inc. et al.	Yes	Hard
	2.01	JPMCB	555 Taylor	Day Care CCLC	9,173	12/21/14
	2.02	JPMCB	15 Independence
	2.03	JPMCB	Highland Park
	2.04	JPMCB	Moosup Pond
	2.05	JPMCB	50 Independence
	2.06	JPMCB	1040 Sheridan
	2.07	JPMCB	1045 Sheridan
	3	CIBC	5th & Yesler				Refinance	Martin Selig	Yes	CMA
	4	JPMCB	Gallery at Harborplace	Duane Morris LLP	17,216	04/30/19	Refinance	GGPLP Real Estate, Inc.	Yes	CMA
	5	JPMCB	Ashford Office Complex	GL Noble Denton	55,066	09/30/16	Acquisition	Dalet Investment Properties, LLLP, Dalet Investment Properties (US), LLLP	Yes	Hard
	6	JPMCB	Greenfield Office Portfolio				Acquisition	Greenfield Acquisition Partners VI, L.P.	Yes	Hard
	6.01	JPMCB	110 Thomas Johnson Drive	MRIGlobal	5,139	02/28/13
	6.02	JPMCB	8031 Corporate Drive
	6.03	JPMCB	7240 Parkway Drive	Systems Technology Forum	3,477	12/31/14
	6.04	JPMCB	9740 Patuxent Woods Drive
	6.05	JPMCB	9720 Patuxent Woods Drive
	6.06	JPMCB	9020 Mendenhall Court
	6.07	JPMCB	9160 Guilford Road
	6.08	JPMCB	8029 Corporate Drive
	6.09	JPMCB	9700 Patuxent Woods Drive	Muul DDS	2,536	08/31/15
	6.10	JPMCB	9140 Guilford Road	Home Choice Partners	3,003	05/31/15
	6.11	JPMCB	9150 Guilford Road
	6.12	JPMCB	9730 Patuxent Woods Drive
	6.13	JPMCB	7941 - 7949 Corporate Drive
	6.14	JPMCB	10280 Old Columbia Road
	6.15	JPMCB	9710 Patuxent Woods Drive
	6.16	JPMCB	9130 Guilford Road
	6.17	JPMCB	10270 Old Columbia Road
	6.18	JPMCB	10290 Old Columbia Road
	7	JPMCB	Hotel Sorella CITYCENTRE				Refinance	Bradley R. Freels	Yes	Hard
	8	JPMCB	Wells Fargo Center	Morgan Stanley Smith Barney	14,504	05/31/16	Refinance	Mark Karasick	Yes	Hard
	9	JPMCB	The Crossings	Dimont and Associates, Inc.	20,756	02/28/14	Refinance	Robert C. Goddard, III	Yes	CMA
	10	JPMCB	East 54	IDB	8,867	12/31/14	Refinance	Roger L. Perry	Yes	Hard
	11	JPMCB	One Kennedy Square	Ryan, Inc.	12,280	05/31/13	Refinance	Watchowski Capital, LLC, Sosnick Family Investment Limited Partnership, et al.	Yes	CMA
	12	JPMCB	Westborough Office Park	Fat City LLC	14,969	10/07/14	Refinance	BPG Investment Partnership VIII, L.P. et al.	Yes	CMA
	13	JPMCB	U-Haul Portfolio				Refinance	Amerco	Yes	CMA
	13.01	JPMCB	Fredericksburg
	13.02	JPMCB	Frederick
	13.03	JPMCB	State Street
	13.04	JPMCB	Chapel Hill Blvd
	13.05	JPMCB	Greenspoint Mall
	13.06	JPMCB	Palmdale Road
	13.07	JPMCB	Godby Road
	13.08	JPMCB	Panama City
	13.09	JPMCB	Buford Drive
	14	JPMCB	Shamin Virginia Portfolio				Refinance	Neil Amin	Yes	CMA
	14.01	JPMCB	Holiday Inn Petersburg North-Fort Lee
	14.02	JPMCB	Hampton Inn Petersburg-Southpark Mall

A-1-27

ANNEX A-1
				5th LARGEST TENANT (3), (22), (23), (24)
						Lease	Loan		Lockbox	Lockbox
Loan #		Seller(1)	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor(25)	(Y/N)	Type(26)
	15	JPMCB	1050 & 1070 Holt Avenue	C.H.I Overhead Door	19,350	08/31/19	Refinance	Richard N. Danais, Romeo D. Danais, Jr.	Yes	Springing
	16	JPMCB	Fairway Marketplace	Barnes & Noble	23,100	02/28/17	Refinance	Kimco Income Operating Partnership, L.P.	Yes	Springing
	17	JPMCB	Shops at Moore	Office Depot	20,826	02/28/18	Acquisition	Inland Diversified Real Estate Trust, Inc.	Yes	CMA
	18	JPMCB	Plaza 100	Goldstein Law Group, PA.	10,509	03/31/20	Refinance	Investment Properties Holdings (US), LLLP et al.	Yes	Hard
	19	JPMCB	Wolf Creek Apartments Phase II				Refinance	Harold Rosenblum	No	Soft
	20	JPMCB	Worcester Business Center	Pro Lawn Supply	17,000	02/28/13	Refinance	Charles F. Norton, Jr.	Yes	CMA
	21	JPMCB	Duke Bridges III	Somnomed, Inc.	10,034	07/31/16	Acquisition	Investcorp US Real Estate, LLC	Yes	Hard
	22	CIBC	Retail at Cumming				Refinance	Steven Feldman, Gary Feldman, Irving Feldman	Yes	CMA
	23	JPMCB	Main Street Tower	Best Law Offices, PC	2,620	11/30/13	Refinance	Rosemont Realty, LLC	Yes	CMA
	24	JPMCB	Challenger South	Argon ST, Inc.	13,281	12/31/14	Refinance	Jeff K. McFadden, Guenther Reibling	Yes	CMA
	25	JPMCB	Centre Point Commons	The Vitamin Shoppe	3,500	09/30/18	Acquisition	Inland Diversified Real Estate Trust, Inc.	Yes	Springing
	26	JPMCB	Mt. Pleasant Pick N Save	Texas Roadhouse	1	01/31/27	Acquisition	Inland Private Capital Corporation	Yes	Springing
	27	CIBC	2120-2226 East Harmony Road	Chipotle Mexican Grill	2,400	01/31/18	Acquisition	Christopher Wood , Scott Lee, T. Rhys Duggan	Yes	CMA
	28	JPMCB	Saxon Crossing	Draft House	2,800	08/04/16	Acquisition	Inland Diversified Real Estate Trust, Inc.	Yes	Springing
	29	CIBC	DFW Corporate Park	World Reachers, Inc.	4,200	08/30/14	Refinance	Ben Weil, Julian Blum	Yes	CMA
	30	JPMCB	Polo Grounds Publix Plaza	Molina Medical	5,216	10/26/16	Acquisition	Blackpoint Management LLC	Yes	CMA
	31	CIBC	Hillcrest Shopping Center	Honks 99c, Inc.	10,103	01/31/16	Refinance	The Gregory a Fowler Living Trust U/Y/A Dated April 27, 1995	Yes	CMA
	32	JPMCB	Siemens Building				Acquisition	Inland Diversified Real Estate Trust, Inc.	Yes	Springing
	33	JPMCB	Guardian Self Storage - McKnight Road and Lebanon				Refinance	Steven H. Cohen	No	Springing
	33.01	JPMCB	Lebanon Church Road
	33.02	JPMCB	McKnight Road
	34	JPMCB	10100 Woodward				Refinance	Prism Industrial Holdings LLC	Yes	Hard
	35	JPMCB	Clear Creek	MI3 Petroleum Engineering	2,366	02/28/13	Refinance	Gracie Investing, LLC	Yes	CMA
	36	JPMCB	Springfield Square	Harbor Freight Tools	15,000	11/30/17	Refinance	Andrew D. Gumberg	Yes	Springing
	37	JPMCB	Cypress Lake Shopping Center	Enterprise Rent A Car	1,000	06/30/16	Refinance	John A Nelson, Edward D. Scott	Yes	CMA
	38	JPMCB	Walgreens Napa				Refinance	Dirk Hallen	Yes	CMA
	39	JPMCB	Chenal Commons	Kirkland's	9,604	01/31/21	Refinance	Inland Private Capital Corporation	Yes	Springing
	40	JPMCB	Holiday Inn Express West Bradenton				Acquisition	RFP VI Hotel Limited Partnership, TPG Companies, Inc.	Yes	CMA
	41	JPMCB	Forest Meadows				Refinance	Spencer M. Patrich, Mickey Shapiro	No	NAP
	42	JPMCB	IDiv Dollar General				Acquisition	Inland Diversified Real Estate Trust, Inc.	Yes	Springing
	42.01	JPMCB	401 Bessemer Avenue
	42.02	JPMCB	1518 Meyer Street
	42.03	JPMCB	1818 West Broadway Street
	42.04	JPMCB	101 North U.S. Highway 96
	42.05	JPMCB	12718 U.S. 84
	42.06	JPMCB	301 South SH 37
	42.07	JPMCB	1312 West Cameron Avenue
	42.08	JPMCB	1191 East Main Street
	42.09	JPMCB	1419 West Noel Street
	43	CIBC	Jefferson Square Shopping Center	Rue 21	5,000	01/31/18	Refinance	Alan S. Mann , Nelson Billups	Yes	CMA

A-1-28

ANNEX A-1
								Total Debt	Total Debt		Total Debt
				Additional Debt	Additional Debt	Additional Debt	Additional Debt	Current	UW NCF	Total Debt	UW NOI
Loan #		Seller(1)	Property Name	Permitted (Y/N)	Exist (Y/N)(27)	Amount ($)	Type	Balance ($)	DSCR	Current LTV %	Debt Yield %
	1	JPMCB	Battlefield Mall	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	2	JPMCB	National Industrial Portfolio	Yes	No	NAP	Permitted Mezzanine Loan	NAP	NAP	NAP	NAP
	2.01	JPMCB	555 Taylor
	2.02	JPMCB	15 Independence
	2.03	JPMCB	Highland Park
	2.04	JPMCB	Moosup Pond
	2.05	JPMCB	50 Independence
	2.06	JPMCB	1040 Sheridan
	2.07	JPMCB	1045 Sheridan
	3	CIBC	5th & Yesler	No	Yes	10,000,000	Mezzanine Loan	94,000,000	1.20	64.8%	8.6%
	4	JPMCB	Gallery at Harborplace	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	5	JPMCB	Ashford Office Complex	Yes	No	NAP	Permitted Mezzanine Loan	NAP	NAP	NAP	NAP
	6	JPMCB	Greenfield Office Portfolio	No	Yes	10,130,000	Mezzanine Loan	68,359,429	1.25	81.1%	9.8%
	6.01	JPMCB	110 Thomas Johnson Drive
	6.02	JPMCB	8031 Corporate Drive
	6.03	JPMCB	7240 Parkway Drive
	6.04	JPMCB	9740 Patuxent Woods Drive
	6.05	JPMCB	9720 Patuxent Woods Drive
	6.06	JPMCB	9020 Mendenhall Court
	6.07	JPMCB	9160 Guilford Road
	6.08	JPMCB	8029 Corporate Drive
	6.09	JPMCB	9700 Patuxent Woods Drive
	6.10	JPMCB	9140 Guilford Road
	6.11	JPMCB	9150 Guilford Road
	6.12	JPMCB	9730 Patuxent Woods Drive
	6.13	JPMCB	7941 - 7949 Corporate Drive
	6.14	JPMCB	10280 Old Columbia Road
	6.15	JPMCB	9710 Patuxent Woods Drive
	6.16	JPMCB	9130 Guilford Road
	6.17	JPMCB	10270 Old Columbia Road
	6.18	JPMCB	10290 Old Columbia Road
	7	JPMCB	Hotel Sorella CITYCENTRE	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	8	JPMCB	Wells Fargo Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	9	JPMCB	The Crossings	Yes	No	NAP	Permitted Mezzanine Loan	NAP	NAP	NAP	NAP
	10	JPMCB	East 54	No	Yes	6,525,000	Mezzanine Loan	39,922,525	1.10	77.2%	8.4%
	11	JPMCB	One Kennedy Square	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	12	JPMCB	Westborough Office Park	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	13	JPMCB	U-Haul Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	13.01	JPMCB	Fredericksburg
	13.02	JPMCB	Frederick
	13.03	JPMCB	State Street
	13.04	JPMCB	Chapel Hill Blvd
	13.05	JPMCB	Greenspoint Mall
	13.06	JPMCB	Palmdale Road
	13.07	JPMCB	Godby Road
	13.08	JPMCB	Panama City
	13.09	JPMCB	Buford Drive
	14	JPMCB	Shamin Virginia Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	14.01	JPMCB	Holiday Inn Petersburg North-Fort Lee
	14.02	JPMCB	Hampton Inn Petersburg-Southpark Mall

A-1-29

ANNEX A-1
								Total Debt	Total Debt		Total Debt
				Additional Debt	Additional Debt	Additional Debt	Additional Debt	Current	UW NCF	Total Debt	UW NOI
Loan #		Seller(1)	Property Name	Permitted (Y/N)	Exist (Y/N)(27)	Amount ($)	Type	Balance ($)	DSCR	Current LTV %	Debt Yield %
	15	JPMCB	1050 & 1070 Holt Avenue	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	16	JPMCB	Fairway Marketplace	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	17	JPMCB	Shops at Moore	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	18	JPMCB	Plaza 100	Yes	No	NAP	Permitted Mezzanine Loan	NAP	NAP	NAP	NAP
	19	JPMCB	Wolf Creek Apartments Phase II	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	20	JPMCB	Worcester Business Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	21	JPMCB	Duke Bridges III	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	22	CIBC	Retail at Cumming	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	23	JPMCB	Main Street Tower	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	24	JPMCB	Challenger South	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	25	JPMCB	Centre Point Commons	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	26	JPMCB	Mt. Pleasant Pick N Save	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	27	CIBC	2120-2226 East Harmony Road	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	28	JPMCB	Saxon Crossing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	29	CIBC	DFW Corporate Park	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	30	JPMCB	Polo Grounds Publix Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	31	CIBC	Hillcrest Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	32	JPMCB	Siemens Building	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	33	JPMCB	Guardian Self Storage - McKnight Road and Lebanon	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	33.01	JPMCB	Lebanon Church Road
	33.02	JPMCB	McKnight Road
	34	JPMCB	10100 Woodward	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	35	JPMCB	Clear Creek	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	36	JPMCB	Springfield Square	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	37	JPMCB	Cypress Lake Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	38	JPMCB	Walgreens Napa	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	39	JPMCB	Chenal Commons	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	40	JPMCB	Holiday Inn Express West Bradenton	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	41	JPMCB	Forest Meadows	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	42	JPMCB	IDiv Dollar General	No	No	NAP	NAP	NAP	NAP	NAP	NAP
	42.01	JPMCB	401 Bessemer Avenue
	42.02	JPMCB	1518 Meyer Street
	42.03	JPMCB	1818 West Broadway Street
	42.04	JPMCB	101 North U.S. Highway 96
	42.05	JPMCB	12718 U.S. 84
	42.06	JPMCB	301 South SH 37
	42.07	JPMCB	1312 West Cameron Avenue
	42.08	JPMCB	1191 East Main Street
	42.09	JPMCB	1419 West Noel Street
	43	CIBC	Jefferson Square Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP

A-1-30

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	Battlefield Mall
	2	JPMCB	National Industrial Portfolio
	2.01	JPMCB	555 Taylor
	2.02	JPMCB	15 Independence
	2.03	JPMCB	Highland Park
	2.04	JPMCB	Moosup Pond
	2.05	JPMCB	50 Independence
	2.06	JPMCB	1040 Sheridan
	2.07	JPMCB	1045 Sheridan
	3	CIBC	5th & Yesler
	4	JPMCB	Gallery at Harborplace
	5	JPMCB	Ashford Office Complex
	6	JPMCB	Greenfield Office Portfolio
	6.01	JPMCB	110 Thomas Johnson Drive
	6.02	JPMCB	8031 Corporate Drive
	6.03	JPMCB	7240 Parkway Drive
	6.04	JPMCB	9740 Patuxent Woods Drive
	6.05	JPMCB	9720 Patuxent Woods Drive
	6.06	JPMCB	9020 Mendenhall Court
	6.07	JPMCB	9160 Guilford Road
	6.08	JPMCB	8029 Corporate Drive
	6.09	JPMCB	9700 Patuxent Woods Drive
	6.10	JPMCB	9140 Guilford Road
	6.11	JPMCB	9150 Guilford Road
	6.12	JPMCB	9730 Patuxent Woods Drive
	6.13	JPMCB	7941 - 7949 Corporate Drive
	6.14	JPMCB	10280 Old Columbia Road
	6.15	JPMCB	9710 Patuxent Woods Drive
	6.16	JPMCB	9130 Guilford Road
	6.17	JPMCB	10270 Old Columbia Road
	6.18	JPMCB	10290 Old Columbia Road
	7	JPMCB	Hotel Sorella CITYCENTRE				67.5%	147.43	99.54	72.3%	177.29	128.19
	8	JPMCB	Wells Fargo Center
	9	JPMCB	The Crossings
	10	JPMCB	East 54
	11	JPMCB	One Kennedy Square
	12	JPMCB	Westborough Office Park
	13	JPMCB	U-Haul Portfolio
	13.01	JPMCB	Fredericksburg
	13.02	JPMCB	Frederick
	13.03	JPMCB	State Street
	13.04	JPMCB	Chapel Hill Blvd
	13.05	JPMCB	Greenspoint Mall
	13.06	JPMCB	Palmdale Road
	13.07	JPMCB	Godby Road
	13.08	JPMCB	Panama City
	13.09	JPMCB	Buford Drive
	14	JPMCB	Shamin Virginia Portfolio	53.8%	82.77	44.55	76.1%	76.96	58.58	79.2%	82.30	65.14
	14.01	JPMCB	Holiday Inn Petersburg North-Fort Lee	57.0%	80.55	45.91	75.3%	75.44	56.78	76.0%	80.21	60.98
	14.02	JPMCB	Hampton Inn Petersburg-Southpark Mall	50.3%	85.55	43.04	77.1%	78.58	60.57	82.6%	84.42	69.75

A-1-31

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 ($)

15

JPMCB

1050 & 1070 Holt Avenue

16

JPMCB

Fairway Marketplace

17

JPMCB

Shops at Moore

18

JPMCB

Plaza 100

19

JPMCB

Wolf Creek Apartments Phase II

20

JPMCB

Worcester Business Center

21

JPMCB

Duke Bridges III

22

CIBC

Retail at Cumming

23

JPMCB

Main Street Tower

24

JPMCB

Challenger South

25

JPMCB

Centre Point Commons

26

JPMCB

Mt. Pleasant Pick N Save

27

CIBC

2120-2226 East Harmony Road

28

JPMCB

Saxon Crossing

29

CIBC

DFW Corporate Park

30

JPMCB

Polo Grounds Publix Plaza

31

CIBC

Hillcrest Shopping Center

32

JPMCB

Siemens Building

33

JPMCB

Guardian Self Storage - McKnight Road and Lebanon

33.01

JPMCB

Lebanon Church Road

33.02

JPMCB

McKnight Road

34

JPMCB

10100 Woodward

35

JPMCB

Clear Creek

36

JPMCB

Springfield Square

37

JPMCB

Cypress Lake Shopping Center

38

JPMCB

Walgreens Napa

39

JPMCB

Chenal Commons

40

JPMCB

Holiday Inn Express West Bradenton

55.8%

88.32

49.32

60.1%

91.71

55.11

41

JPMCB

Forest Meadows

42

JPMCB

IDiv Dollar General

42.01

JPMCB

401 Bessemer Avenue

42.02

JPMCB

1518 Meyer Street

42.03

JPMCB

1818 West Broadway Street

42.04

JPMCB

101 North U.S. Highway 96

42.05

JPMCB

12718 U.S. 84

42.06

JPMCB

301 South SH 37

42.07

JPMCB

1312 West Cameron Avenue

42.08

JPMCB

1191 East Main Street

42.09

JPMCB

1419 West Noel Street

43

CIBC

Jefferson Square Shopping Center

A-1-32

ANNEX A-1
					Hotel Operating Statistics
				Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #		Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
	1	JPMCB	Battlefield Mall							1
	2	JPMCB	National Industrial Portfolio							2
	2.01	JPMCB	555 Taylor							2.01
	2.02	JPMCB	15 Independence							2.02
	2.03	JPMCB	Highland Park							2.03
	2.04	JPMCB	Moosup Pond							2.04
	2.05	JPMCB	50 Independence							2.05
	2.06	JPMCB	1040 Sheridan							2.06
	2.07	JPMCB	1045 Sheridan							2.07
	3	CIBC	5th & Yesler							3
	4	JPMCB	Gallery at Harborplace							4
	5	JPMCB	Ashford Office Complex							5
	6	JPMCB	Greenfield Office Portfolio							6
	6.01	JPMCB	110 Thomas Johnson Drive							6.01
	6.02	JPMCB	8031 Corporate Drive							6.02
	6.03	JPMCB	7240 Parkway Drive							6.03
	6.04	JPMCB	9740 Patuxent Woods Drive							6.04
	6.05	JPMCB	9720 Patuxent Woods Drive							6.05
	6.06	JPMCB	9020 Mendenhall Court							6.06
	6.07	JPMCB	9160 Guilford Road							6.07
	6.08	JPMCB	8029 Corporate Drive							6.08
	6.09	JPMCB	9700 Patuxent Woods Drive							6.09
	6.10	JPMCB	9140 Guilford Road							6.10
	6.11	JPMCB	9150 Guilford Road							6.11
	6.12	JPMCB	9730 Patuxent Woods Drive							6.12
	6.13	JPMCB	7941 - 7949 Corporate Drive							6.13
	6.14	JPMCB	10280 Old Columbia Road							6.14
	6.15	JPMCB	9710 Patuxent Woods Drive							6.15
	6.16	JPMCB	9130 Guilford Road							6.16
	6.17	JPMCB	10270 Old Columbia Road							6.17
	6.18	JPMCB	10290 Old Columbia Road							6.18
	7	JPMCB	Hotel Sorella CITYCENTRE	74.7%	183.35	137.05	74.7%	183.35	137.05	7
	8	JPMCB	Wells Fargo Center							8
	9	JPMCB	The Crossings							9
	10	JPMCB	East 54							10
	11	JPMCB	One Kennedy Square							11
	12	JPMCB	Westborough Office Park							12
	13	JPMCB	U-Haul Portfolio							13
	13.01	JPMCB	Fredericksburg							13.01
	13.02	JPMCB	Frederick							13.02
	13.03	JPMCB	State Street							13.03
	13.04	JPMCB	Chapel Hill Blvd							13.04
	13.05	JPMCB	Greenspoint Mall							13.05
	13.06	JPMCB	Palmdale Road							13.06
	13.07	JPMCB	Godby Road							13.07
	13.08	JPMCB	Panama City							13.08
	13.09	JPMCB	Buford Drive							13.09
	14	JPMCB	Shamin Virginia Portfolio	83.6%	81.00	67.67	79.9%	82.00	65.52	14
	14.01	JPMCB	Holiday Inn Petersburg North-Fort Lee	80.6%	79.98	64.49	78.0%	82.00	63.96	14.01
	14.02	JPMCB	Hampton Inn Petersburg-Southpark Mall	86.8%	82.03	71.20	82.0%	82.00	67.24	14.02

A-1-33

ANNEX A-1
					Hotel Operating Statistics
				Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #		Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
	15	JPMCB	1050 & 1070 Holt Avenue							15
	16	JPMCB	Fairway Marketplace							16
	17	JPMCB	Shops at Moore							17
	18	JPMCB	Plaza 100							18
	19	JPMCB	Wolf Creek Apartments Phase II							19
	20	JPMCB	Worcester Business Center							20
	21	JPMCB	Duke Bridges III							21
	22	CIBC	Retail at Cumming							22
	23	JPMCB	Main Street Tower							23
	24	JPMCB	Challenger South							24
	25	JPMCB	Centre Point Commons							25
	26	JPMCB	Mt. Pleasant Pick N Save							26
	27	CIBC	2120-2226 East Harmony Road							27
	28	JPMCB	Saxon Crossing							28
	29	CIBC	DFW Corporate Park							29
	30	JPMCB	Polo Grounds Publix Plaza							30
	31	CIBC	Hillcrest Shopping Center							31
	32	JPMCB	Siemens Building							32
	33	JPMCB	Guardian Self Storage - McKnight Road and Lebanon							33
	33.01	JPMCB	Lebanon Church Road							33.01
	33.02	JPMCB	McKnight Road							33.02
	34	JPMCB	10100 Woodward							34
	35	JPMCB	Clear Creek							35
	36	JPMCB	Springfield Square							36
	37	JPMCB	Cypress Lake Shopping Center							37
	38	JPMCB	Walgreens Napa							38
	39	JPMCB	Chenal Commons							39
	40	JPMCB	Holiday Inn Express West Bradenton	64.6%	94.92	61.29	62.1%	94.92	58.95	40
	41	JPMCB	Forest Meadows							41
	42	JPMCB	IDiv Dollar General							42
	42.01	JPMCB	401 Bessemer Avenue							42.01
	42.02	JPMCB	1518 Meyer Street							42.02
	42.03	JPMCB	1818 West Broadway Street							42.03
	42.04	JPMCB	101 North U.S. Highway 96							42.04
	42.05	JPMCB	12718 U.S. 84							42.05
	42.06	JPMCB	301 South SH 37							42.06
	42.07	JPMCB	1312 West Cameron Avenue							42.07
	42.08	JPMCB	1191 East Main Street							42.08
	42.09	JPMCB	1419 West Noel Street							42.09
	43	CIBC	Jefferson Square Shopping Center							43

A-1-34

Footnotes to Annex A-1
(1)	“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “CIBC” denotes CIBC Inc., 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.
	With respect to Loan No. 7, Hotel Sorella CITYCENTRE, Units reflect 244 hotel rooms and 11 condominium sub-units that are located on the 11th floor of the property and are included in the collateral.
(3)	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 are not in occupancy.
	With respect to Loan No. 2.02, National Industrial Portfolio (15 Independence), the sole tenant, Kraft Foods, has an executed lease for the entire property and is paying rent but is not in occupancy.  Kraft’s lease expires in March 2020.
	With respect to Loan No. 5, Ashford Office Complex, the second largest tenant by square footage, Mustang Engineering, currently occupies and pays rent for 20,923 of its 83,692 square feet, and will take occupancy of the remaining 62,769 square feet of its space and commence paying rent for such space in November 2012.
(4)	With respect to all mortgage loans, with the exception of the two mortgage loans listed below,  the Current LTV % and the Maturity LTV % are based on the “as-is” Appraisal Value ($) even though for certain mortgage loans the appraiser provided “as-stabilized” values based on certain criteria being met.
	With respect to Loan No. 5, Ashford Office Complex, the appraiser’s hypothetical value was used which is the estimated market value of the properties assuming approximately $2.8 million was escrowed at closing for outstanding tenant improvements and leasing commissions. These funds were escrowed therefore the hypothetical value was used. The “as-is” value assuming no escrows were taken is approximately $80.2 million.
	With respect to Loan No. 35, Clear Creek, the appraiser’s “Upon Occupancy Stabilization” value effective 5/1/2013 was used which assumed a stabilized occupancy of 94.0%. Prior to closing the loan, the borrower signed two new leases totaling 7,871 square feet (10.0% of the total units at the property) which brought occupancy at the property up to 95.7%. The “as-is” appraised value was $10,500,000 as of 5/3/2012.
(5)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), Maturity/ARD Balance ($) 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.
(6)	Each number identifies a group of related borrowers.
(7)	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 (including the Certificate Administrator fee rate) and the Senior Trust Advisor Fee Rate (together, the “Admin Fee %”).
(8)	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.
(9)	With respect to all mortgage loans, with the exception of the mortgage loan listed below, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.
	With respect to Loan No. 10, East 54, the Monthly Debt Service ($) and Annual Debt Service ($) were calculated using the monthly principal and interest payments during the 12-month period following the Cut-off Date (or, in the case of Monthly Debt Service, the average of such principal and interest payments) as described in the loan agreement.
(10)	With respect to Loan No. 23, Main Street Tower, the borrower shall have the option to extend the Maturity Date from 10/1/2022 to 10/1/2023 in the event the U.S. Coast Guard vacates prior to the Maturity Date or has given notice of its intent to vacate prior to the Maturity Date. In the event the borrower elects to extend the term of the loan, the interest rate on the mortgage loan will increase by 3.000% per annum plus the greater of (i) 4.820% per annum, or (ii) the 10-year swap yield as determined on the first Business Day after the Maturity Date until the Final Mat Date of 10/1/2023. In no event shall the increased interest rate exceed the initial interest rate plus 5.000% per annum.
(11)	With respect to Loan No. 8, Wells Fargo Center, the mortgage loan has an ARD feature with an anticipated repayment date of 8/1/2022, with an increase in the interest rate equal to 3.000% per annum plus the greater of (i) 4.650% per annum, or (ii) the 10-year swap yield as determined on the first Business Day after the ARD until the Final Mat Date of 8/1/2024. In no event shall the increased interest rate exceed the initial interest rate plus 5.000% per annum.
	With respect to Loan No. 13, U-Haul Portfolio, the mortgage loan has an ARD feature with an anticipated repayment date of 8/1/2022, with an increase in the interest rate equal to 3.000% per annum plus the greater of (i) 4.900% per annum, or (ii) or 2.960% plus the 10-year swap yield as determined on the first Business Day after the ARD until the Final Mat Date of 8/1/2032. In no event shall the increased interest rate exceed the initial interest rate plus 5.000% per annum.
	With respect to Loan No. 26, Mt. Pleasant Pick N Save, the mortgage loan has an ARD feature with an anticipated repayment date of 7/1/2022, with an increase in the interest rate equal to 3.000% per annum plus the greater of (i) 4.700% per annum, or (ii) the 10-year swap yield as determined on the first Business Day after the ARD until the Final Mat Date of 11/1/2031. In no event shall the increased interest rate exceed the initial interest rate plus 5.000% per annum.
	With respect to Loan No. 38, Walgreens Napa, the mortgage loan has an ARD feature with an anticipated repayment date of 7/1/2022, with an increase in the interest rate equal to 3.000% per annum plus the greater of (i) 5.009% per annum, or (ii) the 10-year swap yield as determined on the first Business Day after the ARD until the Final Mat Date of 12/1/2036. In no event shall the increased interest rate exceed the initial interest rate plus 5.000% per annum.
	With respect to Loan No. 39, Chenal Commons, the mortgage loan has an ARD feature with an anticipated repayment date of 10/1/2022, with an increase in the interest rate equal to 3.000% per annum plus the greater of (i) 4.602% per annum, or (ii) the 10-year swap yield as determined on the first Business Day after the ARD until the Final Mat Date of 10/1/2032. In no event shall the increased interest rate exceed the initial interest rate plus 5.000% per annum.
	With respect to Loan No. 42, IDiv Dollar General, the mortgage loan has an ARD feature with an anticipated repayment date of 9/1/2022, with an increase in the interest rate equal to 3.000% per annum plus the greater of (i) 4.6515% per annum, or (ii) the 10-year swap yield as determined on the first Business Day after the ARD until the Final Mat Date of 11/1/2024. In no event shall the increased interest rate exceed the initial interest rate plus 5.000% per annum.
(12)	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.

A-1-35

Footnotes to Annex A-1
(13)	With respect to Loan No. 3, 5th & Yesler, the UW Revenues ($), UW NOI ($), UW NCF ($) were calculated based on the contractual escalated rental rate for the GSA a/k/a DEA, the second largest tenant of the related mortgaged property, that occurs during the term of the mortgage loan.
	With respect to Loan No. 5. Ashford Office Complex, the UW Revenues ($), UW NOI ($), UW NCF ($) were calculated based on the average rent of Sasol North America, the largest tenant of the related mortgaged property (based on contractual rental escalations in the leases) during the lease term.
(14)	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.
(15)	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.
(16)	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.
(17)	Represents the monthly amounts required to be deposited by the borrower.
(18)	With respect to Loan No. 7, Hotel Sorella CITYCENTRE, the borrower is required to escrow $370 for replacement reserves and for FF&E reserves (a) (i) on each payment date through July 1, 2015, 1/12th of 3.0% of gross income from operations with respect to the hotel component (excluding meeting space revenue) calculated on the calendar month that is two months prior to the payment date (ii) commencing on the payment date occurring on August 1, 2015 and each payment date thereafter, 1/12th of 4.0% of gross income from operations with respect to the hotel component (excluding meeting space revenue) calculated on the calendar month that is two months prior to the payment date, plus (b) 2.0% of gross meeting space revenue for the calendar month occurring two months prior to such payment date.
(19)	With respect to Loan No. 3, 5th & Yesler, a $1,000,000 upfront tenant improvement and leasing commissions reserve was established and is capped at $6,500,000.  The remainder of the reserve will be funded by payments of $49,000 on each of the first 33 monthly debt service payments, $70,000 on each of the next 55 debt service payments, and $49,000 on each of the next 32 debt service payments will be collected.  Any of the initial $1,000,000 reserve holdback utilized for currently vacant space at closing will reduce the $6,500,000 cap dollar for dollar. Upon leasing the property to 96.2%, any remaining funds of the $1,000,000 inital reserve holdback will be available for ongoing TI/LC needs of the property.
(20)	With respect to Loan No. 8, Wells Fargo Center, commencing on 1/1/2015 and on each monthly payment date thereafter, the borrower is required to escrow $12,500 for ground rent payment. The reserve is not subject to a cap.
	With respect to Loan No. 40, Holiday Inn West Bradenton, the borrower is required to escrow $18,844.95 each month from January through May, 2013.  Thereafter, on each monthly payment from January through May during the term of the loan, the borrower is required to escrow an amount equivalent to 1/5th of the amount which when added to the net operating income will cause the debt service coverage ratio to equal 1.20x.
(21)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents.
(22)	With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property.
(23)	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.
(24)	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.
	For example, with respect to Loan No. 3, 5th & Yesler, the second largest tenant by square footage, the GSA a/k/a DEA, has the right to terminate its lease at any time effective after November 30, 2021 by providing not less than 120 days’ prior written notice.
	With respect to Loan No. 4, Gallery at Harborplace, the fourth largest tenant by square footage, Duane Morris, has the right to terminate its lease on April 30, 2017, with 12 months notice.
	With respect to Loan No. 5, Ashford Office Complex, the largest tenant by square footage, Sasol North America, has the right to terminate its lease for 20,923 out of 83,960 square feet in February 2015, with 180 days notice, and the third largest tenant, FloaTEC Solutions, has the right to terminate its lease for 19,811 out of 62,026 square feet in April 2012, with 180 days notice.
	With respect to Loan No. 8, Wells Fargo Center, the largest tenant by square footage, Wells Fargo Bank, N.A., has subleased two floors totaling 47,555 square feet out of its 328,299 leased square feet. Wake Forest University Health Sciences subleases 36,646 square feet for $14.50 per square foot and such sublease expires on 11/30/2015. In addition, B/E Aerospace has subleased a portion of a floor totaling 10,909 square feet for $14.00 per square foot and such sublease expires on 12/31/2013.
	With respect to Loan No. 8, Wells Fargo Center, the second largest tenant by square footage, the U.S. Department of Veterans Affairs (GSA), has the right to terminate its lease at any time after the eighth lease year (May 2019), with 150 days’ notice.
	With respect to Loan No. 9, The Crossings, the second largest tenant by square footage, Dallas National Insurance Company, has the right to terminate its lease on May 31, 2009, with 9 months notice, and the fourth largest tenant by square footage, Pinnacle Technical Resources, Inc., has the right to terminate its lease on July 31, 2016, with 6 months notice.
	With respect to Loan No. 11, One Kennedy Square, the largest tenant by square footage, Caiden Management Co, has the right to terminate its lease on December 31, 2017, with 12 months notice, and the second largest tenant by square footage, The Waldbridge Group, has the right to terminate its lease on May 31, 2017, with 9 months notice.
	With respect to Loan No. 18, Plaza 100, the largest tenant by square footage, TW Telecom of Florida, LP, has the right to terminate its lease for 6,298 out of 15,875 square feet on August 31, 2013, with 9 months notice and the fourth largest tenant by square footage, RSM McGladrey, has the right to terminate its lease on September 30, 2014, with 12 months notice.
	With respect to Loan No. 21, Duke Bridges III, the largest tenant by square footage, Oracle America, Inc., has the right to terminate its lease on December 1, 2015, with twelve months’ notice, and the second largest tenant by square footage, the General Services ADM Homeland (GSA), has the right to terminate its lease at any time after January 31, 2018, with 120 days’ notice.
	With respect to Loan No. 23, Main Street Tower, the largest tenant by square footage, the U.S. Coast Guard, has the right to terminate its lease at any time after June 1, 2017, with not less than three months’ notice.
	With respect to Loan No. 35, Clear Creek, the largest tenant by square footage, SourceGas, has the right to terminate its lease on November 30, 2019, and has the right to terminate its lease for the 2nd floor, which is 27,075 out of 54,079 square feet, on December 1, 2017.
	With respect to Loan No. 36, Springfield Square, the largest tenant by square footage, Burlington Coat Factory, has the right to terminate its lease with 6 months notice.

A-1-36

Footnotes to Annex A-1
(25)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes.
	With respect to Loan No. 2, National Industrial Portfolio, the full principal/carveout guarantor name is Hackman Capital Partners, LLC, Calare Properties, Inc., Michael D. Hackman, William Manley, Oaktree Real Estate Opportunities Fund IV, L.P., Oaktree Remington Investment Fund, L.P., OCM Opportunities Fund VIIB AIF (Delaware), L.P., OCM Opportunities Fund VIIB (Parallel) AIF ( Delaware), L.P., Oaktree Opportunities Fund VIII AIF ( Delaware), L.P., Oaktree Opportunities Fund VIII (Parallel) AIF ( Delaware), L.P., Oaktree Opportunities Fund VIII (Parallel 2) AIF ( Delaware), L.P., Oaktree Huntington Investment Fund AIF (Delaware), L.P.
	With respect to Loan No. 11, One Kennedy Square, the full principal/carveout guarantor name is Watchowski Capital, LLC, Sosnick Family Investment Limited Partnership, REDICO Investments LLC.
	With respect to Loan No. 12, Westborough Office Park, the full principal/carveout guarantor name is BPG Investment Partnership VIII, L.P., BPG Private Real Estate Investment Trust II.
	With respect to Loan No. 18, Plaza 100, the full principal/carveout guarantor name is Investment Properties Holdings (US), LLLP, Investment Properties Holdings, LLLP
(26)	The classification of the lockbox types is described in the Free Writing Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.
(27)	Refers to (a) debt secured by the mortgaged property, and (b) mezzanine debt, and does not refer to preferred equity.

A-1-37