FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-165147-05

Free Writing Prospectus, dated December 6, 2012

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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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

Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Number of Properties	Properties Type
1	JPMCB	West County Center	80 West County Center	Des Peres	MO	63131	Saint Louis	1	Retail
2	LCF	The Waterfront	100-146 West Bridge Street	Homestead	PA	15120	Allegheny	1	Retail
3	JPMCB	360 North Crescent	360 North Crescent Drive; 375 North Crescent Drive; 9370 Santa Monica Boulevard	Beverly Hills	CA	90210	Los Angeles	1	Office
4	LCF	Summit Woods Shopping Center	1664 Northwest Chipman Road	Lee’s Summit	MO	64081	Jackson	1	Retail
5	JPMCB	Greenfield Office Portfolio II	Various	Hunt Valley	MD	Various	Baltimore	5	Office
5.1	JPMCB	11311 McCormick Road	11311 McCormick Road	Hunt Valley	MD	21031	Baltimore	1	Office
5.2	JPMCB	200 International Circle	200 International Circle	Hunt Valley	MD	21031	Baltimore	1	Office
5.3	JPMCB	226 Schilling Circle	226 Schilling Circle	Hunt Valley	MD	21031	Baltimore	1	Office
5.4	JPMCB	10150 York Road	10150 York Road	Hunt Valley	MD	21030	Baltimore	1	Office
5.5	JPMCB	201 International Circle	201 International Circle	Hunt Valley	MD	21031	Baltimore	1	Office
6	JPMCB	National Industrial Portfolio II	Various	Various	Various	Various	Various	6	Industrial
6.1	JPMCB	Adams Road	100 and 111 Adams Road	Clinton	MA	01510	Worcester	1	Industrial
6.2	JPMCB	Gulf Bank	9700 West Gulf Bank Road	Houston	TX	77040	Harris	1	Industrial
6.3	JPMCB	9410 Heinz Way	9410 Heinz Way	Commerce City	CO	80640	Adams	1	Industrial
6.4	JPMCB	3407 Walters	3407 Walters Road	Van Buren	NY	13209	Onondaga	1	Industrial
6.5	JPMCB	891 Beaver	891 Beaver Drive	DuBois	PA	15801	Clearfield	1	Industrial
6.6	JPMCB	851 Beaver	851 Beaver Drive	DuBois	PA	15801	Clearfield	1	Industrial
7	LCF	BJ’s Wholesale Club Portfolio	Various	Various	Various	Various	Various	4	Retail
7.1	LCF	BJ’s Wholesale Club - Vineland	3849 South Delsea Drive	Vineland	NJ	08360	Cumberland	1	Retail
7.2	LCF	BJ’s Wholesale Club - Saratoga	3067 Route 50	Saratoga Springs	NY	12866	Saratoga	1	Retail
7.3	LCF	BJ’s Wholesale Club - Waldorf	1000 St. Nicholas Drive	Waldorf	MD	20603	Charles	1	Retail
7.4	LCF	BJ’s Wholesale Club - Mooresville	141 Gallery Center Drive	Mooresville	NC	28117	Iredell	1	Retail
8	JPMCB	One South Broad Street	One South Broad Street	Philadelphia	PA	19107	Philadelphia	1	Office
9	JPMCB	Torrance Towne Center	2705-2795 Pacific Coast Highway & 25343-25435 Crenshaw Boulevard	Torrance	CA	90505	Los Angeles	1	Retail
10	JPMCB	Embassy Suites Minneapolis	7901 34th Avenue South	Bloomington	MN	55425	Hennepin	1	Hotel
11	JPMCB	Amazon Fulfillment Center	225 Infinity Drive Northwest	Charleston	TN	37310	Bradley	1	Industrial
12	JPMCB	Salem Center	401 Center Street Northeast	Salem	OR	97301	Marion	1	Retail
13	JPMCB	Waterford Plaza	7650 West Courtney Campbell Causeway	Tampa	FL	33607	Hillsborough	1	Office
14	JPMCB	Island Center	2701 Rocky Point Drive	Tampa	FL	33607	Hillsborough	1	Office
15	LCF	Pathmark Portfolio	Various	Various	Various	Various	Various	3	Retail
15.1	LCF	Seaford Pathmark	4055 Merrick Road	Seaford	NY	11783	Nassau	1	Retail
15.2	LCF	Upper Darby Pathmark	421 South 69th Boulevard	Upper Darby	PA	19082	Delaware	1	Retail
15.3	LCF	Wilmington Pathmark	3901 Lancaster Pike	Wilmington	DE	19805	New Castle	1	Retail
16	LCF	Encino Office Park	6345 Balboa Boulevard	Encino	CA	91316	Los Angeles	1	Office
17	JPMCB	Embassy Suites Birmingham	2300 Woodcrest Place	Birmingham	AL	35209	Jefferson	1	Hotel
18	LCF	Walk2Campus Portfolio	Various	Various	Various	Various	Various	6	Multifamily
18.1	LCF	Winthrop University - Rock Hill, SC	See Footnote 32	Rock Hill	SC	29730	York	1	Multifamily
18.2	LCF	Longwood University - Farmville, VA	See Footnote 32	Farmville	VA	23901	Prince Edward	1	Multifamily
18.3	LCF	Coastal Carolina University - Conway, SC	1511, 1520 Hicks Circle, 103, 112, 116, 120 Beaver Creek Court	Conway	SC	29526	Horry	1	Multifamily
18.4	LCF	Western Kentucky University - Bowling Green, KY	See Footnote 32	Bowling Green	KY	42101	Warren	1	Multifamily
18.5	LCF	SUNY Cortland, Cortland, NY	See Footnote 32	Cortland	NY	13045	Cortland	1	Multifamily
18.6	LCF	University of TN - Chattanooga, TN	418 Vine Street, 611 Houston Street, 828 Flynn Street, 528 E. 8th Street	Chattanooga	TN	37043	Hamilton	1	Multifamily
19	JPMCB	Cypress Village	25222 Northwest Freeway	Cypress	TX	77429	Harris	1	Multifamily
20	LCF	Oakhurst Hotel Portfolio	Various	Corpus Christi	TX	78411	Nueces	2	Hotel
20.1	LCF	Staybridge Suites Corpus Christi	5201 Oakhurst Drive	Corpus Christi	TX	78411	Nueces	1	Hotel
20.2	LCF	Holiday Inn Express Corpus Christi	5213 Oakhurst Drive	Corpus Christi	TX	78411	Nueces	1	Hotel
21	LCF	Alrig II Portfolio	Various	Various	MI	Various	Various	5	Office
21.1	LCF	1750 South Telegraph Road	1750 South Telegraph Road	Bloomfield Hills	MI	48302	Oakland	1	Office
21.2	LCF	30445 Northwestern Highway	30445 Northwestern Highway	Farmington Hills	MI	48334	Oakland	1	Office
21.3	LCF	13 Mile Road	28470 West 13 Mile Road	Farmington Hills	MI	48334	Oakland	1	Office

A-1-1

ANNEX A-1

Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Number of Properties	Properties Type
21.4	LCF	21 East Long Lake Road	21 East Long Lake Road	Bloomfield Hills	MI	48304	Oakland	1	Office
21.5	LCF	Canton Medical	45250 Cherry Hill Road	Canton Township	MI	48187	Wayne	1	Office
22	JPMCB	Deacon’s Station	1831 Quantum Lane	Winston Salem	NC	27106	Forsyth	1	Multifamily
23	JPMCB	533 East 12th Street	533 East 12th Street	New York	NY	10009	New York	1	Multifamily
24	JPMCB	Sheraton Suites Columbus	201 Hutchinson Avenue	Columbus	OH	43235	Franklin	1	Hotel
25	LCF	The Fairfield Inn & Suites Austin	11201 North MoPac Expressway	Austin	TX	78759	Travis	1	Hotel
26	JPMCB	Paseo Sepulveda	9012-9054 Sepulveda Boulevard	Los Angeles	CA	91343	Los Angeles	1	Retail
27	JPMCB	Gainey Hotel Suites	7300 East Gainey Suites Drive	Scottsdale	AZ	85258	Maricopa	1	Hotel
28	JPMCB	Covington Portfolio	Various	Various	Various	Various	Various	4	Retail
28.1	JPMCB	Walgreens	2345 West 103rd Street	Chicago	IL	60643	Cook	1	Retail
28.2	JPMCB	Chase Bank	488-500 West Liberty Street	Wauconda	IL	60084	Lake	1	Retail
28.3	JPMCB	Mattress Firm	2511 West Interstate Highway 635	Irving	TX	75063	Dallas	1	Retail
28.4	JPMCB	Advance Auto	445 Terrill Road	Scotch Plains	NJ	07076	Union	1	Retail
29	JPMCB	IPCC BJ’s Wholesale Gainesville	5100 Wellington Road	Gainesville	VA	20155	Prince William	1	Retail
30	JPMCB	Summer Place	118, 208 & 222 Summer Street	Stamford	CT	06901	Fairfield	1	Mixed Use
31	JPMCB	Falls of West Oaks	4034 State Highway 6 South	Houston	TX	77082	Harris	1	Multifamily
32	LCF	Giant Eagle Chardon	351 Center Street	Chardon	OH	44024	Geauga	1	Retail
33	LCF	324 Royal Palm Way	324 Royal Palm Way	Palm Beach	FL	33480	Palm Beach	1	Office
34	LCF	High Flex Technology Center	12708 Riata Vista Circle	Austin	TX	78727	Travis	1	Office
35	LCF	Academy Sports Jonesboro	2800 Parkwood Road	Jonesboro	AR	72401	Craighead	1	Retail
36	JPMCB	IDiv Dollar General Portfolio	Various	Various	TX	Various	Various	8	Retail
36.1	JPMCB	208 Northeast Big Bend Trail	208 Northeast Big Bend Trail	Glen Rose	TX	76403	Somervell	1	Retail
36.2	JPMCB	4825 Front Street	4825 Front Street	Brookshire	TX	77423	Waller	1	Retail
36.3	JPMCB	411 East Main Street	411 East Main Street	Hamilton	TX	76531	Hamilton	1	Retail
36.4	JPMCB	732 Commercial Avenue	732 Commercial Avenue	Anson	TX	79501	Jones	1	Retail
36.5	JPMCB	521 East Main Street	521 East Main Street	Bullard	TX	75757	Smith	1	Retail
36.6	JPMCB	103 Bulldog Boulevard	103 Bulldog Boulevard	Borger	TX	79007	Hutchinson	1	Retail
36.7	JPMCB	446 South Dill Street	446 South Dill Street	East Bernard	TX	77435	Fort Bend	1	Retail
36.8	JPMCB	1408 Conrad Hilton Avenue	1408 Conrad Hilton Avenue	Cisco	TX	76437	Eastland	1	Retail
37	LCF	910 West Lawrence Avenue	910 West Lawrence Avenue	Chicago	IL	60640	Cook	1	Multifamily
38	LCF	La Quinta Inn & Suites - Fresno	330 East Fir Avenue	Fresno	CA	93720	Fresno	1	Hotel
39	LCF	Walgreens - Millbrook, AL	3720 Highway 14	Millbrook	AL	36054	Elmore	1	Retail
40	LCF	Comfort Suites Panama City Beach	225 Richard Jackson Boulevard	Panama City Beach	FL	32407	Bay	1	Hotel
41	LCF	Comfort Suites Corpus Christi	3838 Highway 77	Corpus Christi	TX	78410	Nueces	1	Hotel
42	LCF	Walgreens -  Greenwood, AR	705 West Center Street	Greenwood	AR	72936	Sebastian	1	Retail
43	LCF	6133 North Kenmore Avenue	6133 North Kenmore Avenue	Chicago	IL	60660	Cook	1	Multifamily
44	LCF	Aztec & Oakhill MHPs	291 and 501 Roland Lane	Kyle	TX	78640	Hays	1	Manufactured Housing
45	LCF	Dollar General - Middleburg	5076 County Road 218	Middleburg	FL	32068	Clay	1	Retail

A-1-2

ANNEX A-1

			Property		Year		Unit of		Occupancy	Appraised	Appraisal	Current
Loan #	Seller(1)	Property Name	Subtype	Year Built	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)(5)
1	JPMCB	West County Center	Regional Mall	2002	2009	743,945	Square Feet	97.7%	10/30/12	340,000,000	11/02/12	55.9%
2	LCF	The Waterfront	Anchored	2001		765,155	Square Feet	89.2%	09/07/12	113,000,000	08/14/12	72.0%
3	JPMCB	360 North Crescent	CBD	1937, 1968		123,848	Square Feet	100.0%	12/01/12	128,200,000	09/13/12	50.7%
4	LCF	Summit Woods Shopping Center	Anchored	2001		545,051	Square Feet	100.0%	09/24/12	93,700,000	06/15/12	63.0%
5	JPMCB	Greenfield Office Portfolio II	Suburban	Various		690,402	Square Feet	80.1%	Various	83,500,000	06/13/12	68.6%
5.1	JPMCB	11311 McCormick Road	Suburban	1986		211,507	Square Feet	93.8%	12/04/12	33,600,000	06/13/12
5.2	JPMCB	200 International Circle	Suburban	1986		126,964	Square Feet	100.0%	12/04/12	16,900,000	06/13/12
5.3	JPMCB	226 Schilling Circle	Suburban	1980		98,640	Square Feet	100.0%	12/01/12	15,300,000	06/13/12
5.4	JPMCB	10150 York Road	Suburban	1985		175,233	Square Feet	41.1%	12/04/12	11,900,000	06/13/12
5.5	JPMCB	201 International Circle	Suburban	1982		78,058	Square Feet	73.2%	12/04/12	5,800,000	06/13/12
6	JPMCB	National Industrial Portfolio II	Various	Various	Various	2,073,014	Square Feet	86.4%	Various	69,150,000	Various	72.2%
6.1	JPMCB	Adams Road	Warehouse/Distribution	1962	2005	801,040	Square Feet	64.7%	09/30/12	21,400,000	05/16/12
6.2	JPMCB	Gulf Bank	Warehouse/Distribution	1982	2008	245,319	Square Feet	100.0%	12/01/12	15,000,000	05/17/12
6.3	JPMCB	9410 Heinz Way	Warehouse/Distribution	2005		140,630	Square Feet	100.0%	12/01/12	10,350,000	05/22/12
6.4	JPMCB	3407 Walters	Warehouse/Refrigerated	1980	2010	273,225	Square Feet	100.0%	12/01/12	9,000,000	05/17/12
6.5	JPMCB	891 Beaver	Warehouse/Distribution	1962	1968, 1973, 1976, 1980	410,000	Square Feet	100.0%	12/01/12	8,040,000	05/15/12
6.6	JPMCB	851 Beaver	Warehouse/Refrigerated	1988	1993	202,800	Square Feet	100.0%	12/01/12	5,360,000	05/15/12
7	LCF	BJ’s Wholesale Club Portfolio	Freestanding	Various		456,175	Square Feet	100.0%	12/06/12	80,100,000	Various	60.0%
7.1	LCF	BJ’s Wholesale Club - Vineland	Freestanding	2003		115,367	Square Feet	100.0%	12/06/12	23,100,000	08/09/12
7.2	LCF	BJ’s Wholesale Club - Saratoga	Freestanding	1993		116,620	Square Feet	100.0%	12/06/12	20,400,000	08/07/12
7.3	LCF	BJ’s Wholesale Club - Waldorf	Freestanding	1993		115,660	Square Feet	100.0%	12/06/12	18,900,000	08/09/12
7.4	LCF	BJ’s Wholesale Club - Mooresville	Freestanding	2000		108,528	Square Feet	100.0%	12/06/12	17,700,000	08/01/12
8	JPMCB	One South Broad Street	CBD	1932	2000	433,984	Square Feet	87.8%	10/01/12	62,000,000	04/01/13	75.0%
9	JPMCB	Torrance Towne Center	Anchored	1985	2003	262,272	Square Feet	100.0%	09/30/12	64,200,000	10/23/12	71.7%
10	JPMCB	Embassy Suites Minneapolis	Full Service	1984	2006	310	Rooms	74.0%	09/30/12	60,200,000	08/01/12	64.9%
11	JPMCB	Amazon Fulfillment Center	Warehouse	2011		1,016,148	Square Feet	100.0%	12/01/12	60,000,000	08/10/12	64.2%
12	JPMCB	Salem Center	Regional Mall	1980-1985	1995	212,007	Square Feet	82.5%	09/30/12	44,000,000	07/31/12	75.6%
13	JPMCB	Waterford Plaza	CBD	1986		245,025	Square Feet	82.5%	09/01/12	44,400,000	09/26/12	68.6%
14	JPMCB	Island Center	CBD	1985		249,796	Square Feet	81.4%	09/01/12	42,700,000	09/26/12	68.8%
15	LCF	Pathmark Portfolio	Freestanding	Various	Various	142,623	Square Feet	100.0%	12/06/12	50,300,000	Various	54.6%
15.1	LCF	Seaford Pathmark	Freestanding	1968		41,030	Square Feet	100.0%	12/06/12	24,200,000	06/07/12
15.2	LCF	Upper Darby Pathmark	Freestanding	1970		52,971	Square Feet	100.0%	12/06/12	15,050,000	05/24/12
15.3	LCF	Wilmington Pathmark	Freestanding	1981	1987	48,622	Square Feet	100.0%	12/06/12	11,050,000	05/24/12
16	LCF	Encino Office Park	Suburban	1988-1990		207,985	Square Feet	83.3%	09/01/12	36,000,000	08/08/12	68.2%
17	JPMCB	Embassy Suites Birmingham	Full Service	1987	2008	242	Rooms	68.2%	09/30/12	38,000,000	09/01/12	63.9%
18	LCF	Walk2Campus Portfolio	Student Housing	Various	Various	777	Beds	97.7%	11/15/12	32,950,000	Various	64.9%
18.1	LCF	Winthrop University - Rock Hill, SC	Student Housing	1905-1950, 2005	Various	242	Beds	97.9%	11/15/12	8,400,000	09/05/12
18.2	LCF	Longwood University - Farmville, VA	Student Housing	1880-1905	2005-2011	120	Beds	100.0%	11/15/12	6,800,000	09/06/12
18.3	LCF	Coastal Carolina University - Conway, SC	Student Housing	2005, 2007, 2012		110	Beds	94.5%	11/15/12	6,300,000	09/06/12
18.4	LCF	Western Kentucky University - Bowling Green, KY	Student Housing	1875-1971	1950,1990,2010-2012	158	Beds	97.5%	11/15/12	5,500,000	09/05/12
18.5	LCF	SUNY Cortland, Cortland, NY	Student Housing	1870-1974	2010-2011	88	Beds	100.0%	11/15/12	3,550,000	09/04/12
18.6	LCF	University of TN - Chattanooga, TN	Student Housing	1900,1920	1999, 2003, 2012	59	Beds	94.9%	11/15/12	2,400,000	08/31/12
19	JPMCB	Cypress Village	Garden	2008		273	Units	96.7%	09/05/12	23,500,000	08/03/12	72.6%
20	LCF	Oakhurst Hotel Portfolio	Limited Service	2009		172	Rooms	86.5%	09/30/12	25,200,000	09/26/12	65.0%
20.1	LCF	Staybridge Suites Corpus Christi	Limited Service	2009		84	Rooms	93.3%	09/30/12	12,600,000	09/26/12
20.2	LCF	Holiday Inn Express Corpus Christi	Limited Service	2009		88	Rooms	80.1%	09/30/12	12,600,000	09/26/12
21	LCF	Alrig II Portfolio	Various	Various	Various	229,426	Square Feet	83.3%	Various	24,500,000	07/10/12	63.1%
21.1	LCF	1750 South Telegraph Road	Medical	1990	2012	67,840	Square Feet	82.2%	08/15/12	8,500,000	07/10/12
21.2	LCF	30445 Northwestern Highway	Suburban	1986		90,483	Square Feet	84.3%	08/15/12	8,000,000	07/10/12
21.3	LCF	13 Mile Road	Suburban	2000		35,169	Square Feet	95.3%	08/15/12	3,000,000	07/10/12

A-1-3

ANNEX A-1

			Property		Year		Unit of		Occupancy	Appraised	Appraisal	Current
Loan #	Seller(1)	Property Name	Subtype	Year Built	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)(5)
21.4	LCF	21 East Long Lake Road	Suburban	1966	2005	26,585	Square Feet	61.4%	08/15/12	3,100,000	07/10/12
21.5	LCF	Canton Medical	Medical	2012		9,349	Square Feet	100.0%	12/06/12	1,900,000	07/10/12
22	JPMCB	Deacon’s Station	Student Housing	2011-2012		272	Beds	84.2%	09/06/12	21,410,000	10/25/12	70.1%
23	JPMCB	533 East 12th Street	Mid Rise	2009		34	Units	97.1%	08/01/12	19,500,000	08/30/12	66.7%
24	JPMCB	Sheraton Suites Columbus	Full Service	1992	2009	259	Rooms	75.0%	10/31/12	19,000,000	08/20/12	64.8%
25	LCF	The Fairfield Inn & Suites Austin	Limited Service	2002	2008	134	Rooms	72.6%	09/30/12	17,000,000	09/13/12	64.9%
26	JPMCB	Paseo Sepulveda	Anchored	2005		58,855	Square Feet	97.1%	10/10/12	21,000,000	09/12/12	52.4%
27	JPMCB	Gainey Hotel Suites	Full Service	1999	2009-2012	162	Rooms	53.7%	08/30/12	21,400,000	10/01/12	46.7%
28	JPMCB	Covington Portfolio	Freestanding	Various		35,080	Square Feet	100.0%	12/01/12	17,025,000	Various	58.0%
28.1	JPMCB	Walgreens	Freestanding	2004		13,650	Square Feet	100.0%	12/01/12	7,500,000	07/19/12
28.2	JPMCB	Chase Bank	Freestanding	2009		4,195	Square Feet	100.0%	12/01/12	3,300,000	08/02/12
28.3	JPMCB	Mattress Firm	Freestanding	2011		11,115	Square Feet	100.0%	12/01/12	3,275,000	08/27/12
28.4	JPMCB	Advance Auto	Freestanding	2009		6,120	Square Feet	100.0%	12/01/12	2,950,000	09/21/12
29	JPMCB	IPCC BJ’s Wholesale Gainesville	Freestanding	2011		76,267	Square Feet	100.0%	12/01/12	16,050,000	10/02/12	54.8%
30	JPMCB	Summer Place	Retail/Office	1900’s, 1939, 1997		53,533	Square Feet	100.0%	08/30/12	13,000,000	08/30/12	67.3%
31	JPMCB	Falls of West Oaks	Garden	1981	2007-2011	288	Units	92.7%	09/12/12	12,510,000	04/25/12	61.7%
32	LCF	Giant Eagle Chardon	Freestanding	2000		80,000	Square Feet	100.0%	12/06/12	12,700,000	08/17/12	60.4%
33	LCF	324 Royal Palm Way	Suburban	1960	2010-2012	25,068	Square Feet	91.0%	09/18/12	12,350,000	09/18/12	58.6%
34	LCF	High Flex Technology Center	Suburban	2001		70,201	Square Feet	91.4%	11/01/12	10,200,000	08/29/12	63.6%
35	LCF	Academy Sports Jonesboro	Freestanding	2012		71,600	Square Feet	100.0%	12/06/12	8,500,000	08/24/12	64.2%
36	JPMCB	IDiv Dollar General Portfolio	Freestanding	2009		79,302	Square Feet	100.0%	12/01/12	9,820,000	08/08/12	53.9%
36.1	JPMCB	208 Northeast Big Bend Trail	Freestanding	2009		12,480	Square Feet	100.0%	12/01/12	1,660,000	08/08/12
36.2	JPMCB	4825 Front Street	Freestanding	2009		12,480	Square Feet	100.0%	12/01/12	1,580,000	08/08/12
36.3	JPMCB	411 East Main Street	Freestanding	2009		9,100	Square Feet	100.0%	12/01/12	1,160,000	08/08/12
36.4	JPMCB	732 Commercial Avenue	Freestanding	2009		9,100	Square Feet	100.0%	12/01/12	1,120,000	08/08/12
36.5	JPMCB	521 East Main Street	Freestanding	2009		9,100	Square Feet	100.0%	12/01/12	1,100,000	08/08/12
36.6	JPMCB	103 Bulldog Boulevard	Freestanding	2009		9,014	Square Feet	100.0%	12/01/12	1,100,000	08/08/12
36.7	JPMCB	446 South Dill Street	Freestanding	2009		9,014	Square Feet	100.0%	12/01/12	1,100,000	08/08/12
36.8	JPMCB	1408 Conrad Hilton Avenue	Freestanding	2009		9,014	Square Feet	100.0%	12/01/12	1,000,000	08/08/12
37	LCF	910 West Lawrence Avenue	High Rise	1930	1997	89	Units	97.8%	10/17/12	6,900,000	08/29/12	73.9%
38	LCF	La Quinta Inn & Suites - Fresno	Limited Service	2007		56	Rooms	80.3%	08/31/12	8,100,000	09/20/12	61.6%
39	LCF	Walgreens - Millbrook, AL	Freestanding	2008		14,820	Square Feet	100.0%	12/06/12	6,940,000	06/27/12	65.0%
40	LCF	Comfort Suites Panama City Beach	Limited Service	2005		74	Rooms	55.8%	07/31/12	6,200,000	08/01/12	69.1%
41	LCF	Comfort Suites Corpus Christi	Limited Service	2001	2012	61	Rooms	95.0%	09/30/12	6,700,000	09/25/12	61.5%
42	LCF	Walgreens -  Greenwood, AR	Freestanding	2009		13,650	Square Feet	100.0%	12/06/12	5,150,000	06/27/12	65.0%
43	LCF	6133 North Kenmore Avenue	Conventional	1929	1997	66	Units	98.5%	10/17/12	4,300,000	08/29/12	74.4%
44	LCF	Aztec & Oakhill MHPs	Manufactured Housing	1972,1978		133	Pads	93.2%	09/01/12	3,000,000	07/25/12	53.2%
45	LCF	Dollar General - Middleburg	Freestanding	2011		9,026	Square Feet	100.0%	12/06/12	1,190,000	03/08/12	65.0%

A-1-4

ANNEX A-1

				Original		Current						Net
			Original	Balance	Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage
Loan #	Seller(1)	Property Name	Balance ($)(5)(6)	per Unit ($)(5)	Balance ($)(5)(6)	per Unit ($)(5)	Pool Balance	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type
1	JPMCB	West County Center	130,000,000	255	130,000,000	255	12.1%	No	No	3.40000	0.01610	3.38390	Actual/360
2	LCF	The Waterfront	81,360,000	106	81,360,000	106	7.6%	No	No	4.34900	0.02610	4.32290	Actual/360
3	JPMCB	360 North Crescent	65,000,000	525	65,000,000	525	6.1%	No	No	4.07620	0.01610	4.06010	Actual/360
4	LCF	Summit Woods Shopping Center	59,000,000	108	59,000,000	108	5.5%	No	No	4.92800	0.01610	4.91190	Actual/360
5	JPMCB	Greenfield Office Portfolio II	57,558,000	83	57,286,911	83	5.3%	No	No	4.83953	0.01610	4.82343	Actual/360
5.1	JPMCB	11311 McCormick Road	22,724,751		22,617,721		2.1%
5.2	JPMCB	200 International Circle	11,682,142		11,627,121		1.1%
5.3	JPMCB	226 Schilling Circle	10,488,347		10,438,949		1.0%
5.4	JPMCB	10150 York Road	8,612,382		8,571,819		0.8%
5.5	JPMCB	201 International Circle	4,050,378		4,031,301		0.4%
6	JPMCB	National Industrial Portfolio II	50,133,750	24	49,950,407	24	4.7%	No	No	4.75000	0.01610	4.73390	Actual/360
6.1	JPMCB	Adams Road	15,515,000		15,458,260		1.4%
6.2	JPMCB	Gulf Bank	10,875,000		10,835,229		1.0%
6.3	JPMCB	9410 Heinz Way	7,503,750		7,476,308		0.7%
6.4	JPMCB	3407 Walters	6,525,000		6,501,138		0.6%
6.5	JPMCB	891 Beaver	5,829,000		5,807,683		0.5%
6.6	JPMCB	851 Beaver	3,886,000		3,871,789		0.4%
7	LCF	BJ’s Wholesale Club Portfolio	48,060,000	105	48,060,000	105	4.5%	No	Group 1	4.85000	0.01610	4.83390	Actual/360
7.1	LCF	BJ’s Wholesale Club - Vineland	13,860,000		13,860,000		1.3%
7.2	LCF	BJ’s Wholesale Club - Saratoga	12,240,000		12,240,000		1.1%
7.3	LCF	BJ’s Wholesale Club - Waldorf	11,340,000		11,340,000		1.1%
7.4	LCF	BJ’s Wholesale Club - Mooresville	10,620,000		10,620,000		1.0%
8	JPMCB	One South Broad Street	46,500,000	107	46,500,000	107	4.3%	No	No	4.10000	0.01610	4.08390	Actual/360
9	JPMCB	Torrance Towne Center	46,000,000	175	46,000,000	175	4.3%	No	No	4.17300	0.01610	4.15690	Actual/360
10	JPMCB	Embassy Suites Minneapolis	39,150,000	126,290	39,060,255	126,001	3.6%	No	Group 2	4.95000	0.01610	4.93390	Actual/360
11	JPMCB	Amazon Fulfillment Center	38,500,000	38	38,500,000	38	3.6%	No	No	4.09800	0.03110	4.06690	Actual/360
12	JPMCB	Salem Center	33,250,000	157	33,250,000	157	3.1%	No	No	4.75000	0.01610	4.73390	Actual/360
13	JPMCB	Waterford Plaza	30,475,000	124	30,475,000	124	2.8%	No	Group 3	4.40000	0.01610	4.38390	Actual/360
14	JPMCB	Island Center	29,375,000	118	29,375,000	118	2.7%	No	Group 3	4.40000	0.01610	4.38390	Actual/360
15	LCF	Pathmark Portfolio	27,468,000	193	27,468,000	193	2.6%	No	Group 4	4.15000	0.01610	4.13390	Actual/360
15.1	LCF	Seaford Pathmark	12,793,000		12,793,000		1.2%
15.2	LCF	Upper Darby Pathmark	9,075,000		9,075,000		0.8%
15.3	LCF	Wilmington Pathmark	5,600,000		5,600,000		0.5%
16	LCF	Encino Office Park	24,550,000	118	24,550,000	118	2.3%	No	No	4.96100	0.01610	4.94490	Actual/360
17	JPMCB	Embassy Suites Birmingham	24,350,000	100,620	24,294,182	100,389	2.3%	No	Group 2	4.95000	0.01610	4.93390	Actual/360
18	LCF	Walk2Campus Portfolio	21,400,000	27,542	21,375,085	27,510	2.0%	No	No	5.17000	0.01610	5.15390	Actual/360
18.1	LCF	Winthrop University - Rock Hill, SC	6,000,000		5,993,014		0.6%
18.2	LCF	Longwood University - Farmville, VA	4,950,000		4,944,237		0.5%
18.3	LCF	Coastal Carolina University - Conway, SC	4,100,000		4,095,227		0.4%
18.4	LCF	Western Kentucky University - Bowling Green, KY	3,400,000		3,396,042		0.3%
18.5	LCF	SUNY Cortland, Cortland, NY	2,300,000		2,297,322		0.2%
18.6	LCF	University of TN - Chattanooga, TN	650,000		649,243		0.1%
19	JPMCB	Cypress Village	17,050,000	62,454	17,050,000	62,454	1.6%	No	No	4.37500	0.04110	4.33390	Actual/360
20	LCF	Oakhurst Hotel Portfolio	16,380,000	95,233	16,380,000	95,233	1.5%	No	No	5.05300	0.01610	5.03690	Actual/360
20.1	LCF	Staybridge Suites Corpus Christi	8,300,000		8,300,000		0.8%
20.2	LCF	Holiday Inn Express Corpus Christi	8,080,000		8,080,000		0.8%
21	LCF	Alrig II Portfolio	15,500,000	68	15,448,780	67	1.4%	No	No	5.25800	0.06110	5.19690	Actual/360
21.1	LCF	1750 South Telegraph Road	5,400,000		5,382,156		0.5%
21.2	LCF	30445 Northwestern Highway	4,750,000		4,734,303		0.4%
21.3	LCF	13 Mile Road	2,000,000		1,993,391		0.2%

A-1-5

ANNEX A-1

				Original		Current						Net
			Original	Balance	Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage
Loan #	Seller(1)	Property Name	Balance ($)(5)(6)	per Unit ($)(5)	Balance ($)(5)(6)	per Unit ($)(5)	Pool Balance	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type
21.4	LCF	21 East Long Lake Road	1,950,000		1,943,556		0.2%
21.5	LCF	Canton Medical	1,400,000		1,395,374		0.1%
22	JPMCB	Deacon’s Station	15,000,000	55,147	15,000,000	55,147	1.4%	No	No	4.60700	0.01610	4.59090	Actual/360
23	JPMCB	533 East 12th Street	13,000,000	382,353	13,000,000	382,353	1.2%	No	No	4.50000	0.01610	4.48390	Actual/360
24	JPMCB	Sheraton Suites Columbus	12,350,000	47,683	12,321,098	47,572	1.1%	No	No	4.85000	0.05610	4.79390	Actual/360
25	LCF	The Fairfield Inn & Suites Austin	11,050,000	82,463	11,036,476	82,362	1.0%	No	No	4.90000	0.01610	4.88390	Actual/360
26	JPMCB	Paseo Sepulveda	11,000,000	187	11,000,000	187	1.0%	No	No	4.64800	0.01610	4.63190	Actual/360
27	JPMCB	Gainey Hotel Suites	10,000,000	61,728	10,000,000	61,728	0.9%	No	No	4.50000	0.01610	4.48390	Actual/360
28	JPMCB	Covington Portfolio	9,866,000	281	9,866,000	281	0.9%	No	No	4.30500	0.01610	4.28890	Actual/360
28.1	JPMCB	Walgreens	4,350,000		4,350,000		0.4%
28.2	JPMCB	Chase Bank	1,908,400		1,908,400		0.2%
28.3	JPMCB	Mattress Firm	1,896,600		1,896,600		0.2%
28.4	JPMCB	Advance Auto	1,711,000		1,711,000		0.2%
29	JPMCB	IPCC BJ’s Wholesale Gainesville	8,800,000	115	8,800,000	115	0.8%	No	Group 4	4.25000	0.01610	4.23390	Actual/360
30	JPMCB	Summer Place	8,750,000	163	8,750,000	163	0.8%	No	No	4.65000	0.01610	4.63390	Actual/360
31	JPMCB	Falls of West Oaks	7,750,000	26,910	7,713,950	26,785	0.7%	No	No	4.90000	0.06110	4.83890	Actual/360
32	LCF	Giant Eagle Chardon	7,700,000	96	7,673,190	96	0.7%	No	No	4.52900	0.01610	4.51290	Actual/360
33	LCF	324 Royal Palm Way	7,250,000	289	7,232,503	289	0.7%	No	No	4.70000	0.01610	4.68390	Actual/360
34	LCF	High Flex Technology Center	6,500,000	93	6,483,991	92	0.6%	No	No	4.60000	0.01610	4.58390	Actual/360
35	LCF	Academy Sports Jonesboro	5,460,000	76	5,460,000	76	0.5%	No	Group 1	4.85000	0.01610	4.83390	Actual/360
36	JPMCB	IDiv Dollar General Portfolio	5,297,000	67	5,297,000	67	0.5%	No	Group 4	4.60000	0.01610	4.58390	Actual/360
36.1	JPMCB	208 Northeast Big Bend Trail	903,000		903,000		0.1%
36.2	JPMCB	4825 Front Street	863,000		863,000		0.1%
36.3	JPMCB	411 East Main Street	626,000		626,000		0.1%
36.4	JPMCB	732 Commercial Avenue	608,000		608,000		0.1%
36.5	JPMCB	521 East Main Street	600,000		600,000		0.1%
36.6	JPMCB	103 Bulldog Boulevard	589,000		589,000		0.1%
36.7	JPMCB	446 South Dill Street	577,000		577,000		0.1%
36.8	JPMCB	1408 Conrad Hilton Avenue	531,000		531,000		0.0%
37	LCF	910 West Lawrence Avenue	5,100,000	57,303	5,100,000	57,303	0.5%	No	Group 5	4.76300	0.01610	4.74690	Actual/360
38	LCF	La Quinta Inn & Suites - Fresno	5,000,000	89,286	4,992,122	89,145	0.5%	No	No	5.42400	0.01610	5.40790	Actual/360
39	LCF	Walgreens - Millbrook, AL	4,511,685	304	4,511,685	304	0.4%	No	Group 1	5.00000	0.01610	4.98390	Actual/360
40	LCF	Comfort Suites Panama City Beach	4,300,000	58,108	4,287,046	57,933	0.4%	No	No	5.41300	0.01610	5.39690	Actual/360
41	LCF	Comfort Suites Corpus Christi	4,120,000	67,541	4,120,000	67,541	0.4%	No	No	5.14700	0.01610	5.13090	Actual/360
42	LCF	Walgreens -  Greenwood, AR	3,345,736	245	3,345,736	245	0.3%	No	Group 1	5.00000	0.01610	4.98390	Actual/360
43	LCF	6133 North Kenmore Avenue	3,200,000	48,485	3,200,000	48,485	0.3%	No	Group 5	4.76300	0.01610	4.74690	Actual/360
44	LCF	Aztec & Oakhill MHPs	1,600,000	12,030	1,595,250	11,994	0.1%	No	No	5.50000	0.04610	5.45390	Actual/360
45	LCF	Dollar General - Middleburg	773,500	86	773,500	86	0.1%	No	Group 1	5.35000	0.01610	5.33390	Actual/360

A-1-6

ANNEX A-1

			Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.	Rem.
Loan #	Seller(1)	Property Name	Service ($)(9)(10)(11)	Service ($)(10)(11)	Note Date	Payment Date(12)	Last IO Payment	First P&I Payment	Term(12)	Amort	I/O Period(12)	Seasoning
1	JPMCB	West County Center	576,525.60	6,918,307.20	12/04/12	01/01/13	12/01/15	01/01/16	120	360	36	0
2	LCF	The Waterfront	404,971.76	4,859,661.12	10/01/12	11/06/12	10/06/17	11/06/17	118	360	60	2
3	JPMCB	360 North Crescent	313,182.19	3,758,186.28	10/23/12	12/01/12	11/01/17	12/01/17	119	360	60	1
4	LCF	Summit Woods Shopping Center	314,133.66	3,769,603.92	10/10/12	12/06/12	11/06/14	12/06/14	119	360	24	1
5	JPMCB	Greenfield Office Portfolio II	303,363.66	3,640,363.92	07/24/12	09/01/12			56	356	0	4
5.1	JPMCB	11311 McCormick Road
5.2	JPMCB	200 International Circle
5.3	JPMCB	226 Schilling Circle
5.4	JPMCB	10150 York Road
5.5	JPMCB	201 International Circle
6	JPMCB	National Industrial Portfolio II	261,521.37	3,138,256.44	08/03/12	10/01/12			57	357	0	3
6.1	JPMCB	Adams Road
6.2	JPMCB	Gulf Bank
6.3	JPMCB	9410 Heinz Way
6.4	JPMCB	3407 Walters
6.5	JPMCB	891 Beaver
6.6	JPMCB	851 Beaver
7	LCF	BJ’s Wholesale Club Portfolio	196,940.31	2,363,283.72	10/19/12	12/06/12			119	0	120	1
7.1	LCF	BJ’s Wholesale Club - Vineland
7.2	LCF	BJ’s Wholesale Club - Saratoga
7.3	LCF	BJ’s Wholesale Club - Waldorf
7.4	LCF	BJ’s Wholesale Club - Mooresville
8	JPMCB	One South Broad Street	224,687.24	2,696,246.88	11/30/12	01/01/13	12/01/13	01/01/14	120	360	12	0
9	JPMCB	Torrance Towne Center	224,223.59	2,690,683.08	12/04/12	01/01/13	01/01/18	02/01/18	121	360	61	0
10	JPMCB	Embassy Suites Minneapolis	208,970.95	2,507,651.40	09/28/12	11/01/12			118	358	0	2
11	JPMCB	Amazon Fulfillment Center	133,303.58	1,599,642.96	10/16/12	12/01/12			83	0	84	1
12	JPMCB	Salem Center	173,447.74	2,081,372.88	10/30/12	12/01/12	11/01/13	12/01/13	59	360	12	1
13	JPMCB	Waterford Plaza	152,606.89	1,831,282.68	11/15/12	01/01/13			120	360	0	0
14	JPMCB	Island Center	147,098.52	1,765,182.24	11/15/12	01/01/13			120	360	0	0
15	LCF	Pathmark Portfolio	96,312.85	1,155,754.20	09/13/12	11/06/12			118	0	120	2
15.1	LCF	Seaford Pathmark
15.2	LCF	Upper Darby Pathmark
15.3	LCF	Wilmington Pathmark
16	LCF	Encino Office Park	131,205.18	1,574,462.16	09/27/12	11/06/12	10/06/17	11/06/17	118	360	60	2
17	JPMCB	Embassy Suites Birmingham	129,972.99	1,559,675.88	09/28/12	11/01/12			118	358	0	2
18	LCF	Walk2Campus Portfolio	117,113.45	1,405,361.40	10/26/12	12/06/12			119	359	0	1
18.1	LCF	Winthrop University - Rock Hill, SC
18.2	LCF	Longwood University - Farmville, VA
18.3	LCF	Coastal Carolina University - Conway, SC
18.4	LCF	Western Kentucky University - Bowling Green, KY
18.5	LCF	SUNY Cortland, Cortland, NY
18.6	LCF	University of TN - Chattanooga, TN
19	JPMCB	Cypress Village	85,128.14	1,021,537.68	09/28/12	11/01/12	10/01/14	11/01/14	82	360	24	2
20	LCF	Oakhurst Hotel Portfolio	96,262.33	1,155,147.96	11/15/12	01/06/13			120	300	0	0
20.1	LCF	Staybridge Suites Corpus Christi
20.2	LCF	Holiday Inn Express Corpus Christi
21	LCF	Alrig II Portfolio	85,668.39	1,028,020.68	08/22/12	10/06/12			117	357	0	3
21.1	LCF	1750 South Telegraph Road
21.2	LCF	30445 Northwestern Highway
21.3	LCF	13 Mile Road

A-1-7

ANNEX A-1

			Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.	Rem.
Loan #	Seller(1)	Property Name	Service ($)(9)(10)(11)	Service ($)(10)(11)	Note Date	Payment Date(12)	Last IO Payment	First P&I Payment	Term(12)	Amort	I/O Period(12)	Seasoning
21.4	LCF	21 East Long Lake Road
21.5	LCF	Canton Medical
22	JPMCB	Deacon’s Station	76,959.42	923,513.04	11/16/12	01/01/13	12/01/13	01/01/14	60	360	12	0
23	JPMCB	533 East 12th Street	65,869.09	790,429.08	09/27/12	11/01/12	10/01/15	11/01/15	118	360	36	2
24	JPMCB	Sheraton Suites Columbus	65,169.94	782,039.28	09/07/12	11/01/12			58	358	0	2
25	LCF	The Fairfield Inn & Suites Austin	58,645.30	703,743.60	11/01/12	12/06/12			119	359	0	1
26	JPMCB	Paseo Sepulveda	43,198.43	518,381.16	10/12/12	12/01/12			119	0	120	1
27	JPMCB	Gainey Hotel Suites	38,020.83	456,249.96	11/01/12	12/01/12			119	0	120	1
28	JPMCB	Covington Portfolio	35,885.86	430,630.32	11/19/12	01/01/13			120	0	120	0
28.1	JPMCB	Walgreens
28.2	JPMCB	Chase Bank
28.3	JPMCB	Mattress Firm
28.4	JPMCB	Advance Auto
29	JPMCB	IPCC BJ’s Wholesale Gainesville	31,599.54	379,194.48	11/16/12	01/01/13			120	0	120	0
30	JPMCB	Summer Place	45,118.22	541,418.64	11/19/12	01/01/13			60	360	0	0
31	JPMCB	Falls of West Oaks	41,131.32	493,575.84	08/01/12	09/01/12			116	356	0	4
32	LCF	Giant Eagle Chardon	42,925.95	515,111.40	10/01/12	11/06/12			118	298	0	2
33	LCF	324 Royal Palm Way	37,601.24	451,214.88	10/04/12	11/06/12			118	358	0	2
34	LCF	High Flex Technology Center	33,321.88	399,862.56	10/01/12	11/06/12			118	358	0	2
35	LCF	Academy Sports Jonesboro	22,373.99	268,487.88	10/26/12	12/06/12			119	0	120	1
36	JPMCB	IDiv Dollar General Portfolio	20,587.18	247,046.16	10/03/12	12/01/12			119	0	120	1
36.1	JPMCB	208 Northeast Big Bend Trail
36.2	JPMCB	4825 Front Street
36.3	JPMCB	411 East Main Street
36.4	JPMCB	732 Commercial Avenue
36.5	JPMCB	521 East Main Street
36.6	JPMCB	103 Bulldog Boulevard
36.7	JPMCB	446 South Dill Street
36.8	JPMCB	1408 Conrad Hilton Avenue
37	LCF	910 West Lawrence Avenue	26,643.99	319,727.88	10/19/12	12/06/12	11/06/14	12/06/14	119	360	24	1
38	LCF	La Quinta Inn & Suites - Fresno	30,477.86	365,734.32	10/16/12	12/06/12			119	299	0	1
39	LCF	Walgreens - Millbrook, AL	19,059.78	228,717.36	08/29/12	10/06/12			117	0	120	3
40	LCF	Comfort Suites Panama City Beach	26,182.82	314,193.84	09/19/12	11/06/12			118	298	0	2
41	LCF	Comfort Suites Corpus Christi	24,439.29	293,271.48	11/15/12	01/06/13			120	300	0	0
42	LCF	Walgreens -  Greenwood, AR	14,134.19	169,610.28	08/29/12	10/06/12			117	0	120	3
43	LCF	6133 North Kenmore Avenue	16,717.80	200,613.60	10/19/12	12/06/12	11/06/14	12/06/14	119	360	24	1
44	LCF	Aztec & Oakhill MHPs	9,825.40	117,904.80	10/01/12	11/06/12			118	298	0	2
45	LCF	Dollar General - Middleburg	3,496.42	41,957.04	04/19/12	06/06/12			113	0	120	7

A-1-8

ANNEX A-1

			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	Due Date	(Late Payment)	(Default)	Maturity Date	ARD Loan	Mat Date	Balance ($)(6)	LTV %(4)(5)	Provision (Payments)(12)(13)
1	JPMCB	West County Center	1	5	0	12/01/22	No		110,765,214	47.6%	L(25),Grtr1%orYM(91),O(4)
2	LCF	The Waterfront	6	0	0	10/06/22	No		74,268,424	65.7%	L(26),Def(90),O(4)
3	JPMCB	360 North Crescent	1	0	0	11/01/22	No		59,064,525	46.1%	L(25),Grtr1%orYM(92),O(3)
4	LCF	Summit Woods Shopping Center	6	0	0	11/06/22	Yes	11/06/37	50,955,237	54.4%	L(25),Def(91),O(4)
5	JPMCB	Greenfield Office Portfolio II	1	0	0	08/01/17	No		52,951,964	63.4%	L(0),Grtr1%orYM(54),O(6)
5.1	JPMCB	11311 McCormick Road							20,906,220
5.2	JPMCB	200 International Circle							10,747,287
5.3	JPMCB	226 Schilling Circle							9,649,025
5.4	JPMCB	10150 York Road							7,923,183
5.5	JPMCB	201 International Circle							3,726,250
6	JPMCB	National Industrial Portfolio II	1	0	0	09/01/17	No		46,056,540	66.6%	L(13),Grtr1%orYM(42),O(5)
6.1	JPMCB	Adams Road							14,253,217
6.2	JPMCB	Gulf Bank							9,990,573
6.3	JPMCB	9410 Heinz Way							6,893,495
6.4	JPMCB	3407 Walters							5,994,344
6.5	JPMCB	891 Beaver							5,354,947
6.6	JPMCB	851 Beaver							3,569,965
7	LCF	BJ’s Wholesale Club Portfolio	6	0	0	11/06/22	Yes	11/06/32	48,060,000	60.0%	YM(25),DorYM(91),O(4)
7.1	LCF	BJ’s Wholesale Club - Vineland							13,860,000
7.2	LCF	BJ’s Wholesale Club - Saratoga							12,240,000
7.3	LCF	BJ’s Wholesale Club - Waldorf							11,340,000
7.4	LCF	BJ’s Wholesale Club - Mooresville							10,620,000
8	JPMCB	One South Broad Street	1	0	0	12/01/22	No		38,197,680	61.6%	L(25),Grtr1%orYM(91),O(4)
9	JPMCB	Torrance Towne Center	1	0	0	01/01/23	No		41,867,280	65.2%	L(26),Grtr1%orYM(92),O(3)
10	JPMCB	Embassy Suites Minneapolis	1	2 (one per year)	2 (one per year)	10/01/22	No		32,131,155	53.4%	L(25),Grtr1%orYM(92),O(3)
11	JPMCB	Amazon Fulfillment Center	1	0	0	11/01/19	Yes	11/01/22	38,500,000	64.2%	L(25),Grtr1%orYM(55),O(4)
12	JPMCB	Salem Center	1	0	0	11/01/17	No		31,140,810	70.8%	L(25),Grtr1%orYM(32),O(3)
13	JPMCB	Waterford Plaza	1	5	0	12/01/22	No		24,550,995	55.3%	L(25),Grtr1%orYM(91),O(4)
14	JPMCB	Island Center	1	5	0	12/01/22	No		23,664,823	55.4%	L(25),Grtr1%orYM(91),O(4)
15	LCF	Pathmark Portfolio	6	0	0	10/06/22	Yes	10/06/37	27,468,000	54.6%	L(26),Grtr1%orYM(90),O(4)
15.1	LCF	Seaford Pathmark							12,793,000
15.2	LCF	Upper Darby Pathmark							9,075,000
15.3	LCF	Wilmington Pathmark							5,600,000
16	LCF	Encino Office Park	6	0	0	10/06/22	No		22,627,502	62.9%	L(26),Def(90),O(4)
17	JPMCB	Embassy Suites Birmingham	1	2 (one per year)	2 (one per year)	10/01/22	No		19,984,512	52.6%	L(25),Grtr1%orYM(92),O(3)
18	LCF	Walk2Campus Portfolio	6	0	0	11/06/22	No		17,687,704	53.7%	L(25),Def(91),O(4)
18.1	LCF	Winthrop University - Rock Hill, SC							4,959,169
18.2	LCF	Longwood University - Farmville, VA							4,091,315
18.3	LCF	Coastal Carolina University - Conway, SC							3,388,766
18.4	LCF	Western Kentucky University - Bowling Green, KY							2,810,196
18.5	LCF	SUNY Cortland, Cortland, NY							1,901,015
18.6	LCF	University of TN - Chattanooga, TN							537,243
19	JPMCB	Cypress Village	1	0	0	10/01/19	No		15,570,625	66.3%	L(25),Grtr1%orYM(56),O(3)
20	LCF	Oakhurst Hotel Portfolio	6	0	0	12/06/22	No		12,269,000	48.7%	L(24),Def(94),O(2)
20.1	LCF	Staybridge Suites Corpus Christi							6,216,893
20.2	LCF	Holiday Inn Express Corpus Christi							6,052,108
21	LCF	Alrig II Portfolio	6	0	0	09/06/22	No		12,847,478	52.4%	L(27),Grtr1%orYM(89),O(4)
21.1	LCF	1750 South Telegraph Road							4,475,895
21.2	LCF	30445 Northwestern Highway							3,937,130
21.3	LCF	13 Mile Road							1,657,739

A-1-9

ANNEX A-1

			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	Due Date	(Late Payment)	(Default)	Maturity Date	ARD Loan	Mat Date	Balance ($)(6)	LTV %(4)(5)	Provision (Payments)(12)(13)
21.4	LCF	21 East Long Lake Road							1,616,296
21.5	LCF	Canton Medical							1,160,417
22	JPMCB	Deacon’s Station	1	0	0	12/01/17	No		14,023,807	65.5%	L(13),Grtr1%orYM(11),O(36)
23	JPMCB	533 East 12th Street	1	0	0	10/01/22	No		11,380,286	58.4%	L(25),Grtr1%orYM(91),O(4)
24	JPMCB	Sheraton Suites Columbus	1	0	0	10/01/17	No		11,363,453	59.8%	L(26),Grtr1%orYM(31),O(3)
25	LCF	The Fairfield Inn & Suites Austin	6	0	0	11/06/22	No		9,053,339	53.3%	L(25),Def(93),O(2)
26	JPMCB	Paseo Sepulveda	1	0	0	11/01/22	No		11,000,000	52.4%	L(25),Grtr1%orYM(91),O(4)
27	JPMCB	Gainey Hotel Suites	1	0	0	11/01/22	No		10,000,000	46.7%	L(25),Grtr1%orYM(92),O(3)
28	JPMCB	Covington Portfolio	1	0	0	12/01/22	Yes	04/01/24	9,866,000	58.0%	L(25),Grtr1%orYM(93),O(2)
28.1	JPMCB	Walgreens							4,350,000
28.2	JPMCB	Chase Bank							1,908,400
28.3	JPMCB	Mattress Firm							1,896,600
28.4	JPMCB	Advance Auto							1,711,000
29	JPMCB	IPCC BJ’s Wholesale Gainesville	1	0	0	12/01/22	Yes	12/01/31	8,800,000	54.8%	L(25),Grtr1%orYM(92),O(3)
30	JPMCB	Summer Place	1	0	5 (two per year)	12/01/17	No		8,025,919	61.7%	L(25),Grtr1%orYM(32),O(3)
31	JPMCB	Falls of West Oaks	1	0	5 (two per year)	08/01/22	No		6,350,237	50.8%	L(25),Grtr1%orYM(94),O(1)
32	LCF	Giant Eagle Chardon	6	0	0	10/06/22	No		5,656,787	44.5%	L(26),Def(90),O(4)
33	LCF	324 Royal Palm Way	6	0	0	10/06/22	No		5,900,975	47.8%	L(26),Def(90),O(4)
34	LCF	High Flex Technology Center	6	0	0	10/06/22	No		5,272,659	51.7%	L(26),Def(91),O(3)
35	LCF	Academy Sports Jonesboro	6	0	0	11/06/22	Yes	11/06/32	5,460,000	64.2%	YM(25),DorYM(91),O(4)
36	JPMCB	IDiv Dollar General Portfolio	1	0	0	11/01/22	Yes	11/01/24	5,297,000	53.9%	L(25),Grtr1%orYM(92),O(3)
36.1	JPMCB	208 Northeast Big Bend Trail							903,000
36.2	JPMCB	4825 Front Street							863,000
36.3	JPMCB	411 East Main Street							626,000
36.4	JPMCB	732 Commercial Avenue							608,000
36.5	JPMCB	521 East Main Street							600,000
36.6	JPMCB	103 Bulldog Boulevard							589,000
36.7	JPMCB	446 South Dill Street							577,000
36.8	JPMCB	1408 Conrad Hilton Avenue							531,000
37	LCF	910 West Lawrence Avenue	6	0	0	11/06/22	No		4,385,927	63.6%	L(25),Def(91),O(4)
38	LCF	La Quinta Inn & Suites - Fresno	6	0	0	11/06/22	No		3,794,820	46.8%	L(25),Def(93),O(2)
39	LCF	Walgreens - Millbrook, AL	6	0	0	09/06/22	Yes	09/06/37	4,511,685	65.0%	YM(27),DorYM(89),O(4)
40	LCF	Comfort Suites Panama City Beach	6	0	0	10/06/22	No		3,262,637	52.6%	L(26),Def(92),O(2)
41	LCF	Comfort Suites Corpus Christi	6	0	0	12/06/22	No		3,096,479	46.2%	L(24),Def(94),O(2)
42	LCF	Walgreens -  Greenwood, AR	6	0	0	09/06/22	Yes	09/06/37	3,345,736	65.0%	YM(27),DorYM(89),O(4)
43	LCF	6133 North Kenmore Avenue	6	0	0	11/06/22	No		2,751,954	64.0%	L(25),Def(91),O(4)
44	LCF	Aztec & Oakhill MHPs	6	0	0	10/06/22	No		1,217,724	40.6%	L(26),Def(91),O(3)
45	LCF	Dollar General - Middleburg	6	0	0	05/06/22	Yes	05/06/37	773,500	65.0%	YM(31),DorYM(85),O(4)

A-1-10

ANNEX A-1

			2009	2009	2009	2010	2010	2010	2011	2011	2011
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)(14)(15)	Revenues ($)	Total Expenses ($)	NOI ($)(14)	Revenues ($)	Total Expenses ($)	NOI ($)(14)
1	JPMCB	West County Center	29,435,228	8,073,984	21,361,244	31,243,877	8,127,404	23,116,473	31,980,386	8,438,259	23,542,127
2	LCF	The Waterfront	15,364,151	6,517,482	8,846,669	15,575,238	6,689,647	8,885,591	15,995,978	6,742,526	9,253,452
3	JPMCB	360 North Crescent				9,784,180	2,893,264	6,890,916	10,163,825	3,022,911	7,140,913
4	LCF	Summit Woods Shopping Center	7,630,807	2,111,995	5,518,812	7,388,874	2,010,319	5,378,555	7,395,026	2,065,413	5,329,613
5	JPMCB	Greenfield Office Portfolio II	14,504,712	6,526,167	7,978,545	15,251,266	6,326,795	8,924,471	14,307,915	6,102,892	8,205,023
5.1	JPMCB	11311 McCormick Road	4,092,203	1,858,981	2,233,222	4,566,935	1,778,543	2,788,392	4,471,830	1,736,162	2,735,668
5.2	JPMCB	200 International Circle	2,485,287	1,178,336	1,306,951	2,856,467	1,230,573	1,625,894	2,751,020	1,264,204	1,486,816
5.3	JPMCB	226 Schilling Circle	2,359,010	780,577	1,578,433	2,317,258	731,175	1,586,083	2,133,495	686,459	1,447,036
5.4	JPMCB	10150 York Road	4,042,675	1,828,137	2,214,538	3,929,889	1,680,286	2,249,603	3,486,895	1,590,189	1,896,706
5.5	JPMCB	201 International Circle	1,525,537	880,136	645,401	1,580,717	906,218	674,499	1,464,675	825,878	638,797
6	JPMCB	National Industrial Portfolio II	7,826,179	1,023,399	6,802,780	6,786,208	1,792,030	4,994,178	7,495,545	2,152,664	5,342,881
6.1	JPMCB	Adams Road	3,622,947	698,049	2,924,899	2,863,418	821,200	2,042,218	2,897,353	1,294,774	1,602,579
6.2	JPMCB	Gulf Bank	1,279,993	74,474	1,205,520	1,300,152	221,115	1,079,037	1,502,802	245,629	1,257,173
6.3	JPMCB	9410 Heinz Way	857,843	47,867	809,976	857,843	53,412	804,431	858,843	47,290	811,553
6.4	JPMCB	3407 Walters	683,355	71,005	612,350	311,241	406,222	-94,981	794,095	424,708	369,387
6.5	JPMCB	891 Beaver	822,401	69,917	752,484	863,399	181,420	681,978	857,094	88,156	768,939
6.6	JPMCB	851 Beaver	559,639	62,087	497,552	590,155	108,661	481,494	585,358	52,108	533,250
7	LCF	BJ’s Wholesale Club Portfolio
7.1	LCF	BJ’s Wholesale Club - Vineland
7.2	LCF	BJ’s Wholesale Club - Saratoga
7.3	LCF	BJ’s Wholesale Club - Waldorf
7.4	LCF	BJ’s Wholesale Club - Mooresville
8	JPMCB	One South Broad Street	11,178,379	5,419,928	5,758,451	9,997,795	5,464,563	4,533,232	8,664,885	5,313,148	3,351,737
9	JPMCB	Torrance Towne Center	5,985,413	1,672,872	4,312,541	6,253,479	1,732,228	4,521,251	6,657,629	1,760,592	4,897,037
10	JPMCB	Embassy Suites Minneapolis	11,172,149	7,415,259	3,756,890	12,208,642	8,119,547	4,089,094	12,557,974	8,073,716	4,484,258
11	JPMCB	Amazon Fulfillment Center
12	JPMCB	Salem Center	6,464,062	2,246,627	4,217,435	6,379,112	2,382,098	3,997,014	5,957,111	2,338,443	3,618,668
13	JPMCB	Waterford Plaza	6,006,467	2,482,186	3,524,281	5,908,162	2,257,975	3,650,187	5,720,958	2,198,379	3,522,579
14	JPMCB	Island Center	5,197,811	2,345,667	2,852,144	4,925,774	2,236,735	2,689,039	5,300,899	2,151,609	3,149,290
15	LCF	Pathmark Portfolio
15.1	LCF	Seaford Pathmark
15.2	LCF	Upper Darby Pathmark
15.3	LCF	Wilmington Pathmark
16	LCF	Encino Office Park	4,648,364	1,971,027	2,677,337	4,170,566	1,738,018	2,432,547	4,230,734	1,764,843	2,465,891
17	JPMCB	Embassy Suites Birmingham	9,131,410	5,657,211	3,474,200	8,229,614	5,586,119	2,643,495	9,454,284	6,082,176	3,372,108
18	LCF	Walk2Campus Portfolio				1,336,093	596,297	739,796	2,452,325	1,210,777	1,241,548
18.1	LCF	Winthrop University - Rock Hill, SC				602,452	302,928	299,524	1,068,950	594,870	474,080
18.2	LCF	Longwood University - Farmville, VA				444,645	157,989	286,656	559,316	204,890	354,426
18.3	LCF	Coastal Carolina University - Conway, SC
18.4	LCF	Western Kentucky University - Bowling Green, KY							269,195	149,236	119,959
18.5	LCF	SUNY Cortland, Cortland, NY				288,996	135,380	153,616	554,864	261,781	293,083
18.6	LCF	University of TN - Chattanooga, TN
19	JPMCB	Cypress Village				2,844,369	1,630,576	1,213,793	3,029,707	1,571,940	1,457,768
20	LCF	Oakhurst Hotel Portfolio	1,469,265	1,111,153	358,111	4,131,068	2,470,833	1,660,235	5,089,694	3,044,410	2,045,284
20.1	LCF	Staybridge Suites Corpus Christi	760,857	564,316	196,541	2,018,565	1,234,354	784,211	2,613,011	1,537,684	1,075,327
20.2	LCF	Holiday Inn Express Corpus Christi	708,408	546,838	161,570	2,112,503	1,236,479	876,024	2,476,683	1,506,725	969,957
21	LCF	Alrig II Portfolio	1,461,397	651,440	809,957	3,119,388	1,310,065	1,809,323	421,017	245,177	175,840
21.1	LCF	1750 South Telegraph Road	1,461,397	651,440	809,957	1,035,098	545,064	490,034
21.2	LCF	30445 Northwestern Highway				1,235,036	508,732	726,304
21.3	LCF	13 Mile Road				849,253	256,269	592,985	421,017	245,177	175,840

A-1-11

ANNEX A-1

			2009	2009	2009	2010	2010	2010	2011	2011	2011
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)(14)(15)	Revenues ($)	Total Expenses ($)	NOI ($)(14)	Revenues ($)	Total Expenses ($)	NOI ($)(14)
21.4	LCF	21 East Long Lake Road
21.5	LCF	Canton Medical
22	JPMCB	Deacon’s Station
23	JPMCB	533 East 12th Street
24	JPMCB	Sheraton Suites Columbus	5,294,095	4,749,963	544,132	5,666,176	4,864,488	801,688	6,337,197	5,082,174	1,255,023
25	LCF	The Fairfield Inn & Suites Austin	2,574,646	2,014,791	559,855	2,653,757	2,014,379	639,378	3,151,772	2,110,685	1,041,087
26	JPMCB	Paseo Sepulveda	1,568,517	520,166	1,048,351	1,746,068	516,723	1,229,345	1,753,169	536,638	1,216,532
27	JPMCB	Gainey Hotel Suites	4,804,390	3,815,272	989,118	5,460,015	4,021,116	1,438,899	5,539,792	4,146,483	1,393,309
28	JPMCB	Covington Portfolio
28.1	JPMCB	Walgreens
28.2	JPMCB	Chase Bank
28.3	JPMCB	Mattress Firm
28.4	JPMCB	Advance Auto
29	JPMCB	IPCC BJ’s Wholesale Gainesville
30	JPMCB	Summer Place	735,763	103,614	632,149	882,942	129,258	753,685	944,501	124,447	820,054
31	JPMCB	Falls of West Oaks	1,561,184	824,902	736,282	1,319,274	766,379	552,895	1,596,232	821,558	774,674
32	LCF	Giant Eagle Chardon
33	LCF	324 Royal Palm Way				500,170	246,154	254,016	334,815	299,806	35,009
34	LCF	High Flex Technology Center	1,153,030	681,585	471,444	1,276,044	656,771	619,273	1,426,506	653,952	772,554
35	LCF	Academy Sports Jonesboro
36	JPMCB	IDiv Dollar General Portfolio
36.1	JPMCB	208 Northeast Big Bend Trail
36.2	JPMCB	4825 Front Street
36.3	JPMCB	411 East Main Street
36.4	JPMCB	732 Commercial Avenue
36.5	JPMCB	521 East Main Street
36.6	JPMCB	103 Bulldog Boulevard
36.7	JPMCB	446 South Dill Street
36.8	JPMCB	1408 Conrad Hilton Avenue
37	LCF	910 West Lawrence Avenue	609,112	263,292	345,820	682,441	274,888	407,553	699,226	276,840	422,386
38	LCF	La Quinta Inn & Suites - Fresno	1,650,507	966,338	684,169	1,615,530	1,013,994	601,536	1,754,272	1,044,251	710,021
39	LCF	Walgreens - Millbrook, AL
40	LCF	Comfort Suites Panama City Beach	1,043,790	713,946	329,844	1,204,148	817,646	386,502	1,408,567	940,043	468,524
41	LCF	Comfort Suites Corpus Christi	743,854	577,334	166,519	836,637	669,400	167,237	1,401,338	858,611	542,727
42	LCF	Walgreens -  Greenwood, AR
43	LCF	6133 North Kenmore Avenue	401,671	174,229	227,442	418,816	170,259	248,557	438,978	157,348	281,630
44	LCF	Aztec & Oakhill MHPs	406,405	233,152	173,253	405,602	237,247	168,355	433,168	231,340	201,828
45	LCF	Dollar General - Middleburg

A-1-12

ANNEX A-1

							UW
			Most Recent	Most Recent	Most Recent		Economic	UW	UW Total	UW NOI	UW Capital
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)(14)(15)	As of	Occupancy %	Revenues ($)(3)(16)	Expenses ($)(17)	($)(3)(16)(17)(18)	Items ($)
1	JPMCB	West County Center	32,326,469	9,180,622	23,145,847	09/30/12	95.9%	31,739,128	9,087,548	22,651,580	1,196,604
2	LCF	The Waterfront	15,849,222	6,795,883	9,053,338	05/31/12	87.1%	15,621,652	6,949,307	8,672,345	794,498
3	JPMCB	360 North Crescent					92.0%	9,205,144	3,407,879	5,797,265	123,848
4	LCF	Summit Woods Shopping Center	7,043,170	1,726,576	5,316,594	08/31/12	95.0%	7,717,765	2,032,107	5,685,659	433,885
5	JPMCB	Greenfield Office Portfolio II	14,022,425	5,938,895	8,083,530	05/31/12	79.4%	12,530,948	5,801,246	6,729,702	859,514
5.1	JPMCB	11311 McCormick Road	4,317,924	1,715,595	2,602,329	05/31/12	92.5%	4,683,200	1,819,384	2,863,817	309,663
5.2	JPMCB	200 International Circle	2,839,287	1,302,904	1,536,383	05/31/12	94.0%	2,903,527	1,315,084	1,588,443	195,767
5.3	JPMCB	226 Schilling Circle	2,157,117	663,752	1,493,365	05/31/12	95.0%	2,136,040	650,970	1,485,070	124,794
5.4	JPMCB	10150 York Road	3,301,591	1,487,497	1,814,094	05/31/12	40.4%	1,411,926	1,183,863	228,063	133,009
5.5	JPMCB	201 International Circle	1,406,506	769,147	637,359	05/31/12	74.2%	1,396,255	831,946	564,309	96,280
6	JPMCB	National Industrial Portfolio II	8,252,716	2,573,876	5,678,840	08/31/12	86.0%	8,405,097	2,919,880	5,485,217	695,228
6.1	JPMCB	Adams Road	3,246,820	1,570,527	1,676,293	08/31/12	74.8%	3,236,636	1,482,615	1,754,021	319,647
6.2	JPMCB	Gulf Bank	1,700,379	407,732	1,292,647	08/31/12	95.0%	1,604,900	322,042	1,282,858	128,704
6.3	JPMCB	9410 Heinz Way	828,331	48,848	779,483	08/31/12	96.0%	922,144	233,050	689,094	16,200
6.4	JPMCB	3407 Walters	1,034,971	385,233	649,738	08/31/12	95.0%	970,778	386,961	583,818	135,970
6.5	JPMCB	891 Beaver	856,953	95,287	761,666	08/31/12	94.1%	964,278	267,331	696,947	58,958
6.6	JPMCB	851 Beaver	585,261	66,248	519,012	08/31/12	94.5%	706,361	227,881	478,480	35,749
7	LCF	BJ’s Wholesale Club Portfolio					95.0%	5,270,064	158,102	5,111,962	429,204
7.1	LCF	BJ’s Wholesale Club - Vineland					95.0%	1,496,022	44,881	1,451,141	108,546
7.2	LCF	BJ’s Wholesale Club - Saratoga					95.0%	1,346,086	40,383	1,305,704	109,725
7.3	LCF	BJ’s Wholesale Club - Waldorf					95.0%	1,252,598	37,578	1,215,020	108,822
7.4	LCF	BJ’s Wholesale Club - Mooresville					95.0%	1,175,358	35,261	1,140,097	102,111
8	JPMCB	One South Broad Street	8,020,753	4,795,544	3,225,209	10/31/12	90.0%	9,759,744	5,130,696	4,629,048	654,100
9	JPMCB	Torrance Towne Center	6,830,743	1,800,881	5,029,862	09/30/12	95.0%	6,707,574	2,246,140	4,461,434	257,298
10	JPMCB	Embassy Suites Minneapolis	12,423,532	8,170,111	4,253,421	09/30/12	74.0%	12,390,537	8,274,967	4,115,571	495,621
11	JPMCB	Amazon Fulfillment Center					97.0%	4,415,054	443,347	3,971,706	101,615
12	JPMCB	Salem Center	6,078,022	2,316,648	3,761,374	09/30/12	86.9%	6,688,181	2,724,990	3,963,191	247,682
13	JPMCB	Waterford Plaza	5,760,504	2,119,047	3,641,457	10/31/12	83.0%	5,755,098	2,610,214	3,144,884	436,272
14	JPMCB	Island Center	5,451,459	2,072,521	3,378,938	10/31/12	81.7%	5,444,312	2,480,186	2,964,125	433,345
15	LCF	Pathmark Portfolio					95.0%	3,577,453	617,704	2,959,749	109,671
15.1	LCF	Seaford Pathmark					95.0%	1,811,608	328,510	1,483,098	31,550
15.2	LCF	Upper Darby Pathmark					95.0%	1,175,389	223,688	951,702	40,732
15.3	LCF	Wilmington Pathmark					95.0%	590,455	65,506	524,950	37,388
16	LCF	Encino Office Park	4,210,978	1,804,532	2,406,445	07/31/12	83.2%	4,441,839	1,772,322	2,669,517	352,805
17	JPMCB	Embassy Suites Birmingham	8,955,702	5,987,540	2,968,162	09/30/12	68.2%	8,932,113	6,010,479	2,921,634	357,285
18	LCF	Walk2Campus Portfolio	2,824,241	1,294,493	1,529,748	07/31/12	94.1%	4,029,410	1,852,170	2,177,240	129,600
18.1	LCF	Winthrop University - Rock Hill, SC	1,152,892	572,178	580,714	07/31/12	93.3%	1,247,724	626,737	620,987	30,800
18.2	LCF	Longwood University - Farmville, VA	625,740	210,769	414,971	07/31/12	95.0%	697,520	217,438	480,082	22,000
18.3	LCF	Coastal Carolina University - Conway, SC					94.0%	670,833	258,187	412,646	19,200
18.4	LCF	Western Kentucky University - Bowling Green, KY	470,965	246,955	224,010	07/31/12	94.0%	641,494	296,938	344,556	32,000
18.5	LCF	SUNY Cortland, Cortland, NY	517,546	238,219	279,327	07/31/12	95.0%	536,256	290,554	245,702	11,600
18.6	LCF	University of TN - Chattanooga, TN	57,098	26,372	30,726	07/31/12	94.0%	235,583	162,315	73,268	14,000
19	JPMCB	Cypress Village	3,051,319	1,570,404	1,480,916	08/31/12	83.5%	3,079,532	1,634,203	1,445,329	68,250
20	LCF	Oakhurst Hotel Portfolio	5,560,344	3,131,107	2,429,237	09/30/12	83.3%	5,340,473	3,331,687	2,008,787	213,619
20.1	LCF	Staybridge Suites Corpus Christi	2,802,735	1,520,919	1,281,815	09/30/12	90.0%	2,697,076	1,631,773	1,065,303	107,883
20.2	LCF	Holiday Inn Express Corpus Christi	2,757,609	1,610,188	1,147,421	09/30/12	77.0%	2,643,397	1,699,914	943,483	105,736
21	LCF	Alrig II Portfolio	2,678,798	1,452,828	1,225,970	06/30/12	83.5%	3,550,913	1,681,437	1,869,476	327,230
21.1	LCF	1750 South Telegraph Road	1,106,546	501,643	604,903	06/30/12	84.0%	1,158,010	531,692	626,318	98,193
21.2	LCF	30445 Northwestern Highway	1,020,851	521,144	499,708	06/30/12	84.6%	1,223,602	586,512	637,090	128,254
21.3	LCF	13 Mile Road	360,599	226,364	134,236	06/30/12	95.0%	579,522	304,607	274,915	49,849

A-1-13

ANNEX A-1

							UW
			Most Recent	Most Recent	Most Recent		Economic	UW	UW Total	UW NOI	UW Capital
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)(14)(15)	As of	Occupancy %	Revenues ($)(3)(16)	Expenses ($)(17)	($)(3)(16)(17)(18)	Items ($)
21.4	LCF	21 East Long Lake Road	190,801	203,677	-12,876	06/30/12	61.8%	335,988	213,731	122,256	37,682
21.5	LCF	Canton Medical					93.0%	253,791	44,895	208,896	13,251
22	JPMCB	Deacon’s Station					91.0%	2,211,488	854,158	1,357,330	20,400
23	JPMCB	533 East 12th Street					95.0%	1,517,294	336,706	1,180,589	10,254
24	JPMCB	Sheraton Suites Columbus	7,132,688	5,585,292	1,547,396	10/31/12	75.0%	7,067,719	5,548,464	1,519,255	282,709
25	LCF	The Fairfield Inn & Suites Austin	3,406,959	2,198,207	1,208,752	09/30/12	72.6%	3,397,650	2,197,175	1,200,475	135,906
26	JPMCB	Paseo Sepulveda	1,691,100	640,524	1,050,576	06/30/12	95.0%	1,720,801	545,277	1,175,524	70,742
27	JPMCB	Gainey Hotel Suites	5,346,384	4,129,865	1,216,519	08/31/12	53.7%	5,331,728	4,063,682	1,268,046	213,269
28	JPMCB	Covington Portfolio					97.0%	1,352,596	248,154	1,104,442	6,992
28.1	JPMCB	Walgreens
28.2	JPMCB	Chase Bank
28.3	JPMCB	Mattress Firm
28.4	JPMCB	Advance Auto
29	JPMCB	IPCC BJ’s Wholesale Gainesville					93.2%	1,256,949	348,941	908,008	11,994
30	JPMCB	Summer Place	987,611	143,336	844,275	07/31/12	95.6%	1,008,723	269,723	739,000	49,283
31	JPMCB	Falls of West Oaks	1,783,111	858,831	924,280	06/30/12	82.0%	1,727,717	871,396	856,322	86,400
32	LCF	Giant Eagle Chardon					95.0%	1,225,934	327,235	898,699	63,013
33	LCF	324 Royal Palm Way	627,189	351,585	275,604	08/31/12	89.8%	1,112,274	375,017	737,257	55,241
34	LCF	High Flex Technology Center	1,024,489	600,744	423,745	08/31/12	90.0%	1,366,706	629,597	737,109	111,182
35	LCF	Academy Sports Jonesboro					97.0%	607,026	6,070	600,956	42,960
36	JPMCB	IDiv Dollar General Portfolio					90.0%	830,245	214,611	615,634	92,347
36.1	JPMCB	208 Northeast Big Bend Trail
36.2	JPMCB	4825 Front Street
36.3	JPMCB	411 East Main Street
36.4	JPMCB	732 Commercial Avenue
36.5	JPMCB	521 East Main Street
36.6	JPMCB	103 Bulldog Boulevard
36.7	JPMCB	446 South Dill Street
36.8	JPMCB	1408 Conrad Hilton Avenue
37	LCF	910 West Lawrence Avenue	715,172	288,634	426,538	08/31/12	93.2%	715,172	278,597	436,575	22,250
38	LCF	La Quinta Inn & Suites - Fresno	1,786,457	1,042,618	743,839	08/31/12	80.3%	1,781,576	1,115,310	666,266	71,263
39	LCF	Walgreens - Millbrook, AL					97.0%	434,267	13,028	421,239	1,482
40	LCF	Comfort Suites Panama City Beach	1,575,473	959,968	615,505	07/31/12	55.8%	1,571,169	1,021,357	549,812	62,847
41	LCF	Comfort Suites Corpus Christi	1,457,106	865,806	591,300	09/30/12	90.0%	1,376,560	880,416	496,144	55,062
42	LCF	Walgreens -  Greenwood, AR					97.0%	322,040	9,661	312,379	1,365
43	LCF	6133 North Kenmore Avenue	446,748	166,283	280,465	08/31/12	95.0%	446,748	162,803	283,945	16,500
44	LCF	Aztec & Oakhill MHPs	449,594	233,535	216,059	08/31/12	88.7%	432,240	235,412	196,828	6,650
45	LCF	Dollar General - Middleburg					97.0%	89,666	897	88,769	5,416

A-1-14

ANNEX A-1

			UW NCF	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	($)(3)(16)(17)(18)	NOI DSCR(5)(19)	DSCR(5)(19)	Debt Yield %(5)	Debt Yield %(5)	Title Type(20)	Expiration	Extension Terms	PML %
1	JPMCB	West County Center	21,454,977	2.24	2.12	11.9%	11.3%	Fee
2	LCF	The Waterfront	7,877,847	1.78	1.62	10.7%	9.7%	Fee
3	JPMCB	360 North Crescent	5,673,417	1.54	1.51	8.9%	8.7%	Fee			17%
4	LCF	Summit Woods Shopping Center	5,251,774	1.51	1.39	9.6%	8.9%	Fee
5	JPMCB	Greenfield Office Portfolio II	5,870,188	1.85	1.61	11.7%	10.2%	Fee
5.1	JPMCB	11311 McCormick Road	2,554,154					Fee
5.2	JPMCB	200 International Circle	1,392,676					Fee
5.3	JPMCB	226 Schilling Circle	1,360,276					Fee
5.4	JPMCB	10150 York Road	95,054					Fee
5.5	JPMCB	201 International Circle	468,029					Fee
6	JPMCB	National Industrial Portfolio II	4,789,989	1.75	1.53	11.0%	9.6%	Fee/Leasehold	Various
6.1	JPMCB	Adams Road	1,434,374					Fee
6.2	JPMCB	Gulf Bank	1,154,154					Fee
6.3	JPMCB	9410 Heinz Way	672,894					Fee
6.4	JPMCB	3407 Walters	447,847					Fee
6.5	JPMCB	891 Beaver	637,989					Fee/Leasehold	07/02/42
6.6	JPMCB	851 Beaver	442,731					Fee/Leasehold	07/02/42
7	LCF	BJ’s Wholesale Club Portfolio	4,682,758	2.16	1.98	10.6%	9.7%	Fee
7.1	LCF	BJ’s Wholesale Club - Vineland	1,342,595					Fee
7.2	LCF	BJ’s Wholesale Club - Saratoga	1,195,979					Fee
7.3	LCF	BJ’s Wholesale Club - Waldorf	1,106,198					Fee
7.4	LCF	BJ’s Wholesale Club - Mooresville	1,037,986					Fee
8	JPMCB	One South Broad Street	3,974,948	1.72	1.47	10.0%	8.5%	Fee
9	JPMCB	Torrance Towne Center	4,204,136	1.66	1.56	9.7%	9.1%	Leasehold	03/31/53		11%
10	JPMCB	Embassy Suites Minneapolis	4,115,571	1.64	1.64	10.5%	10.5%	Fee
11	JPMCB	Amazon Fulfillment Center	3,870,092	2.48	2.42	10.3%	10.1%	Fee/Leasehold	12/31/21	See Footnote 34
12	JPMCB	Salem Center	3,715,509	1.90	1.79	11.9%	11.2%	Fee/Leasehold	See Footnote 33		12%
13	JPMCB	Waterford Plaza	2,708,612	1.72	1.48	10.3%	8.9%	Fee
14	JPMCB	Island Center	2,530,781	1.68	1.43	10.1%	8.6%	Fee
15	LCF	Pathmark Portfolio	2,850,078	2.56	2.47	10.8%	10.4%	Fee/Leasehold	Various	Various
15.1	LCF	Seaford Pathmark	1,451,548					Fee
15.2	LCF	Upper Darby Pathmark	910,969					Fee
15.3	LCF	Wilmington Pathmark	487,561					Fee/Leasehold	09/05/17	Five, 5-year periods
16	LCF	Encino Office Park	2,316,712	1.70	1.47	10.9%	9.4%	Fee			12%
17	JPMCB	Embassy Suites Birmingham	2,921,634	1.87	1.87	12.0%	12.0%	Fee
18	LCF	Walk2Campus Portfolio	2,047,640	1.55	1.46	10.2%	9.6%	Fee
18.1	LCF	Winthrop University - Rock Hill, SC	590,187					Fee
18.2	LCF	Longwood University - Farmville, VA	458,082					Fee
18.3	LCF	Coastal Carolina University - Conway, SC	393,446					Fee
18.4	LCF	Western Kentucky University - Bowling Green, KY	312,556					Fee
18.5	LCF	SUNY Cortland, Cortland, NY	234,102					Fee
18.6	LCF	University of TN - Chattanooga, TN	59,268					Fee
19	JPMCB	Cypress Village	1,377,080	1.41	1.35	8.5%	8.1%	Leasehold	12/30/06
20	LCF	Oakhurst Hotel Portfolio	2,008,787	1.74	1.74	12.3%	12.3%	Fee
20.1	LCF	Staybridge Suites Corpus Christi	1,065,303					Fee
20.2	LCF	Holiday Inn Express Corpus Christi	943,483					Fee
21	LCF	Alrig II Portfolio	1,542,246	1.82	1.50	12.1%	10.0%	Fee
21.1	LCF	1750 South Telegraph Road	528,125					Fee
21.2	LCF	30445 Northwestern Highway	508,836					Fee
21.3	LCF	13 Mile Road	225,066					Fee

A-1-15

ANNEX A-1

			UW NCF	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	($)(3)(16)(17)(18)	NOI DSCR(5)(19)	DSCR(5)(19)	Debt Yield %(5)	Debt Yield %(5)	Title Type(20)	Expiration	Extension Terms	PML %
21.4	LCF	21 East Long Lake Road	84,574					Fee
21.5	LCF	Canton Medical	195,645					Fee
22	JPMCB	Deacon’s Station	1,336,930	1.47	1.45	9.0%	8.9%	Fee
23	JPMCB	533 East 12th Street	1,170,334	1.49	1.48	9.1%	9.0%	Fee
24	JPMCB	Sheraton Suites Columbus	1,519,255	1.94	1.94	12.3%	12.3%	Fee
25	LCF	The Fairfield Inn & Suites Austin	1,200,475	1.71	1.71	10.9%	10.9%	Fee
26	JPMCB	Paseo Sepulveda	1,104,782	2.27	2.13	10.7%	10.0%	Fee			11%
27	JPMCB	Gainey Hotel Suites	1,268,046	2.78	2.78	12.7%	12.7%	Fee
28	JPMCB	Covington Portfolio	1,097,450	2.56	2.55	11.2%	11.1%	Fee
28.1	JPMCB	Walgreens						Fee
28.2	JPMCB	Chase Bank						Fee
28.3	JPMCB	Mattress Firm						Fee
28.4	JPMCB	Advance Auto						Fee
29	JPMCB	IPCC BJ’s Wholesale Gainesville	896,013	2.39	2.36	10.3%	10.2%	Fee
30	JPMCB	Summer Place	689,717	1.36	1.27	8.4%	7.9%	Fee
31	JPMCB	Falls of West Oaks	769,922	1.73	1.56	11.1%	10.0%	Fee
32	LCF	Giant Eagle Chardon	835,687	1.74	1.62	11.7%	10.9%	Fee
33	LCF	324 Royal Palm Way	682,016	1.63	1.51	10.2%	9.4%	Fee
34	LCF	High Flex Technology Center	625,927	1.84	1.57	11.4%	9.7%	Fee
35	LCF	Academy Sports Jonesboro	557,996	2.24	2.08	11.0%	10.2%	Fee			12%
36	JPMCB	IDiv Dollar General Portfolio	523,287	2.49	2.12	11.6%	9.9%	Fee
36.1	JPMCB	208 Northeast Big Bend Trail						Fee
36.2	JPMCB	4825 Front Street						Fee
36.3	JPMCB	411 East Main Street						Fee
36.4	JPMCB	732 Commercial Avenue						Fee
36.5	JPMCB	521 East Main Street						Fee
36.6	JPMCB	103 Bulldog Boulevard						Fee
36.7	JPMCB	446 South Dill Street						Fee
36.8	JPMCB	1408 Conrad Hilton Avenue						Fee
37	LCF	910 West Lawrence Avenue	414,325	1.37	1.30	8.6%	8.1%	Fee
38	LCF	La Quinta Inn & Suites - Fresno	666,266	1.82	1.82	13.3%	13.3%	Fee			5%
39	LCF	Walgreens - Millbrook, AL	419,757	1.84	1.84	9.3%	9.3%	Fee
40	LCF	Comfort Suites Panama City Beach	549,812	1.75	1.75	12.8%	12.8%	Fee
41	LCF	Comfort Suites Corpus Christi	496,144	1.69	1.69	12.0%	12.0%	Fee
42	LCF	Walgreens -  Greenwood, AR	311,014	1.84	1.83	9.3%	9.3%	Fee
43	LCF	6133 North Kenmore Avenue	267,445	1.42	1.33	8.9%	8.4%	Fee
44	LCF	Aztec & Oakhill MHPs	190,178	1.67	1.61	12.3%	11.9%	Fee
45	LCF	Dollar General - Middleburg	83,354	2.12	1.99	11.5%	10.8%	Fee

A-1-16

ANNEX A-1

			UPFRONT ESCROW(21)
			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	West County Center	0	0	0	0	240,613	0	898,086
2	LCF	The Waterfront	0	0	0	2,212,215	277,505	89,250	0
3	JPMCB	360 North Crescent	2,065	142,920	0	0	222,449	155,512	0
4	LCF	Summit Woods Shopping Center	0	85,250	0	0	822,206	0	929,809
5	JPMCB	Greenfield Office Portfolio II	14,430	237,224	0	75,000	191,223	0	137,598
5.1	JPMCB	11311 McCormick Road
5.2	JPMCB	200 International Circle
5.3	JPMCB	226 Schilling Circle
5.4	JPMCB	10150 York Road
5.5	JPMCB	201 International Circle
6	JPMCB	National Industrial Portfolio II	0	332,250	0	750,000	492,487	0	73,000
6.1	JPMCB	Adams Road
6.2	JPMCB	Gulf Bank
6.3	JPMCB	9410 Heinz Way
6.4	JPMCB	3407 Walters
6.5	JPMCB	891 Beaver
6.6	JPMCB	851 Beaver
7	LCF	BJ’s Wholesale Club Portfolio	0	0	0	0	0	0	0
7.1	LCF	BJ’s Wholesale Club - Vineland
7.2	LCF	BJ’s Wholesale Club - Saratoga
7.3	LCF	BJ’s Wholesale Club - Waldorf
7.4	LCF	BJ’s Wholesale Club - Mooresville
8	JPMCB	One South Broad Street	8,120	9,438	0	0	928,109	146,772	3,653,045
9	JPMCB	Torrance Towne Center	0	0	0	0	0	0	69,208
10	JPMCB	Embassy Suites Minneapolis	0	32,200	0	0	67,768	0	0
11	JPMCB	Amazon Fulfillment Center	0	0	0	0	0	0	0
12	JPMCB	Salem Center	3,535	2,500,000 (LOC)	0	15,901	55,400	0	737,510
13	JPMCB	Waterford Plaza	4,085	1,581,601	0	600,000	61,303	0	1,353,762
14	JPMCB	Island Center	4,167	2,289,000	0	400,000	58,333	0	654,826
15	LCF	Pathmark Portfolio	0	0	0	0	0	0	1,250,000
15.1	LCF	Seaford Pathmark
15.2	LCF	Upper Darby Pathmark
15.3	LCF	Wilmington Pathmark
16	LCF	Encino Office Park	125,000	0	0	500,000	374,493	3,892	0
17	JPMCB	Embassy Suites Birmingham	0	0	0	0	353,820	0	0
18	LCF	Walk2Campus Portfolio	740,000	182,255	71,250	0	64,329	9,032	0
18.1	LCF	Winthrop University - Rock Hill, SC
18.2	LCF	Longwood University - Farmville, VA
18.3	LCF	Coastal Carolina University - Conway, SC
18.4	LCF	Western Kentucky University - Bowling Green, KY
18.5	LCF	SUNY Cortland, Cortland, NY
18.6	LCF	University of TN - Chattanooga, TN
19	JPMCB	Cypress Village	5,688	0	0	0	335,032	0	21,250
20	LCF	Oakhurst Hotel Portfolio	0	0	0	0	54,459	122,768	102,000
20.1	LCF	Staybridge Suites Corpus Christi
20.2	LCF	Holiday Inn Express Corpus Christi
21	LCF	Alrig II Portfolio	30,000	35,266	0	350,000	59,859	6,166	206,716
21.1	LCF	1750 South Telegraph Road
21.2	LCF	30445 Northwestern Highway
21.3	LCF	13 Mile Road

A-1-17

ANNEX A-1

			UPFRONT ESCROW(21)
			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 ($)
21.4	LCF	21 East Long Lake Road
21.5	LCF	Canton Medical
22	JPMCB	Deacon’s Station	1,700	0	0	0	40,138	25,053	0
23	JPMCB	533 East 12th Street	855	0	0	0	47,311	2,278	0
24	JPMCB	Sheraton Suites Columbus	300,000	0	0	0	116,710	0	136,590
25	LCF	The Fairfield Inn & Suites Austin	371,132	0	0	0	149,325	4,626	0
26	JPMCB	Paseo Sepulveda	736	0	0	70,160	177,976	0	0
27	JPMCB	Gainey Hotel Suites	17,773	0	0	0	0	0	0
28	JPMCB	Covington Portfolio	0	0	0	0	0	0	0
28.1	JPMCB	Walgreens
28.2	JPMCB	Chase Bank
28.3	JPMCB	Mattress Firm
28.4	JPMCB	Advance Auto
29	JPMCB	IPCC BJ’s Wholesale Gainesville	0	0	0	0	0	0	0
30	JPMCB	Summer Place	669	0	0	0	26,597	30,475	0
31	JPMCB	Falls of West Oaks	7,200	0	0	0	79,370	54,225	0
32	LCF	Giant Eagle Chardon	0	7,500	0	0	0	0	0
33	LCF	324 Royal Palm Way	0	0	0	0	139,698	19,575	95,861
34	LCF	High Flex Technology Center	0	0	0	425,000	137,718	6,606	52,032
35	LCF	Academy Sports Jonesboro	0	0	0	0	0	0	0
36	JPMCB	IDiv Dollar General Portfolio	0	0	0	0	0	0	0
36.1	JPMCB	208 Northeast Big Bend Trail
36.2	JPMCB	4825 Front Street
36.3	JPMCB	411 East Main Street
36.4	JPMCB	732 Commercial Avenue
36.5	JPMCB	521 East Main Street
36.6	JPMCB	103 Bulldog Boulevard
36.7	JPMCB	446 South Dill Street
36.8	JPMCB	1408 Conrad Hilton Avenue
37	LCF	910 West Lawrence Avenue	0	0	0	0	20,793	9,488	0
38	LCF	La Quinta Inn & Suites - Fresno	0	0	0	0	55,332	15,593	0
39	LCF	Walgreens - Millbrook, AL	0	0	0	0	0	0	0
40	LCF	Comfort Suites Panama City Beach	0	0	0	0	34,136	9,191	200,000
41	LCF	Comfort Suites Corpus Christi	0	0	0	0	15,933	3,916	108,750
42	LCF	Walgreens -  Greenwood, AR	0	0	0	0	0	0	0
43	LCF	6133 North Kenmore Avenue	0	0	0	0	10,136	7,600	0
44	LCF	Aztec & Oakhill MHPs	0	0	0	0	41,489	1,803	9,825
45	LCF	Dollar General - Middleburg	0	0	0	0	9,800	0	0

A-1-18

ANNEX A-1

			MONTHLY ESCROW(22)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)(23)	Reserve ($)	Reserve ($)	Reserve ($)(24)
1	JPMCB	West County Center	0	0	0	240,613	0	0
2	LCF	The Waterfront	10,798	0	0	277,505	12,750	0
3	JPMCB	360 North Crescent	2,064	0	0	57,400	22,217	0
4	LCF	Summit Woods Shopping Center	9,889	0	22,981	74,746	0	0
5	JPMCB	Greenfield Office Portfolio II	14,430	0	75,000	63,741	0	0
5.1	JPMCB	11311 McCormick Road
5.2	JPMCB	200 International Circle
5.3	JPMCB	226 Schilling Circle
5.4	JPMCB	10150 York Road
5.5	JPMCB	201 International Circle
6	JPMCB	National Industrial Portfolio II	24,597	0	46,882	103,064	0	0
6.1	JPMCB	Adams Road
6.2	JPMCB	Gulf Bank
6.3	JPMCB	9410 Heinz Way
6.4	JPMCB	3407 Walters
6.5	JPMCB	891 Beaver
6.6	JPMCB	851 Beaver
7	LCF	BJ’s Wholesale Club Portfolio	0	0	0	0	0	0
7.1	LCF	BJ’s Wholesale Club - Vineland
7.2	LCF	BJ’s Wholesale Club - Saratoga
7.3	LCF	BJ’s Wholesale Club - Waldorf
7.4	LCF	BJ’s Wholesale Club - Mooresville
8	JPMCB	One South Broad Street	8,120	0	38,666	103,123	17,483	54,167
9	JPMCB	Torrance Towne Center	0	0	0	0	0	0
10	JPMCB	Embassy Suites Minneapolis	0	0	0	67,768	0	0
11	JPMCB	Amazon Fulfillment Center	0	0	0	0	0	0
12	JPMCB	Salem Center	3,535	0	15,901	46,000	0	20,449
13	JPMCB	Waterford Plaza	4,085	0	31,500	61,303	0	0
14	JPMCB	Island Center	4,167	0	31,500	58,333	0	0
15	LCF	Pathmark Portfolio	0	0	0	0	0	0
15.1	LCF	Seaford Pathmark
15.2	LCF	Upper Darby Pathmark
15.3	LCF	Wilmington Pathmark
16	LCF	Encino Office Park	0	0	0	37,449	3,892	0
17	JPMCB	Embassy Suites Birmingham	0	0	0	32,165	0	0
18	LCF	Walk2Campus Portfolio	10,800	0	0	32,165	9,032	0
18.1	LCF	Winthrop University - Rock Hill, SC
18.2	LCF	Longwood University - Farmville, VA
18.3	LCF	Coastal Carolina University - Conway, SC
18.4	LCF	Western Kentucky University - Bowling Green, KY
18.5	LCF	SUNY Cortland, Cortland, NY
18.6	LCF	University of TN - Chattanooga, TN
19	JPMCB	Cypress Village	5,688	0	0	33,503	0	7,083
20	LCF	Oakhurst Hotel Portfolio	4% of Gross Revenues	0	0	18,153	12,277	0
20.1	LCF	Staybridge Suites Corpus Christi
20.2	LCF	Holiday Inn Express Corpus Christi
21	LCF	Alrig II Portfolio	4,800	0	17,500	29,929	3,083	0
21.1	LCF	1750 South Telegraph Road
21.2	LCF	30445 Northwestern Highway
21.3	LCF	13 Mile Road

A-1-19

ANNEX A-1

			MONTHLY ESCROW(22)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)(23)	Reserve ($)	Reserve ($)	Reserve ($)(24)
21.4	LCF	21 East Long Lake Road
21.5	LCF	Canton Medical
22	JPMCB	Deacon’s Station	1,700	0	0	10,035	4,175	0
23	JPMCB	533 East 12th Street	855	0	0	11,828	1,139	0
24	JPMCB	Sheraton Suites Columbus	4% of Gross Income	0	0	29,178	0	15,200
25	LCF	The Fairfield Inn & Suites Austin	4% of Gross Revenues	0	0	12,444	2,313	0
26	JPMCB	Paseo Sepulveda	736	0	5,160	22,247	0	0
27	JPMCB	Gainey Hotel Suites	4% of Gross Income	0	0	0	0	0
28	JPMCB	Covington Portfolio	585	0	0	0	0	0
28.1	JPMCB	Walgreens
28.2	JPMCB	Chase Bank
28.3	JPMCB	Mattress Firm
28.4	JPMCB	Advance Auto
29	JPMCB	IPCC BJ’s Wholesale Gainesville	0	0	0	0	0	0
30	JPMCB	Summer Place	669	0	0	4,499	0	0
31	JPMCB	Falls of West Oaks	7,200	0	0	11,339	5,423	0
32	LCF	Giant Eagle Chardon	1,333	0	3,384	0	0	0
33	LCF	324 Royal Palm Way	522	0	2,402	12,700	2,175	0
34	LCF	High Flex Technology Center	1,170	0	8,190	13,772	944	0
35	LCF	Academy Sports Jonesboro	0	0	0	0	0	0
36	JPMCB	IDiv Dollar General Portfolio	0	0	0	0	0	0
36.1	JPMCB	208 Northeast Big Bend Trail
36.2	JPMCB	4825 Front Street
36.3	JPMCB	411 East Main Street
36.4	JPMCB	732 Commercial Avenue
36.5	JPMCB	521 East Main Street
36.6	JPMCB	103 Bulldog Boulevard
36.7	JPMCB	446 South Dill Street
36.8	JPMCB	1408 Conrad Hilton Avenue
37	LCF	910 West Lawrence Avenue	1,854	0	0	4,159	1,054	0
38	LCF	La Quinta Inn & Suites - Fresno	5,939	0	0	5,030	2,599	0
39	LCF	Walgreens - Millbrook, AL	0	0	0	0	0	0
40	LCF	Comfort Suites Panama City Beach	4% of Gross Revenues	0	0	2,626	2,298	0
41	LCF	Comfort Suites Corpus Christi	4% of Gross Revenues	0	0	5,311	3,916	0
42	LCF	Walgreens -  Greenwood, AR	0	0	0	0	0	0
43	LCF	6133 North Kenmore Avenue	1,375	0	0	2,534	844	0
44	LCF	Aztec & Oakhill MHPs	0	0	0	3,457	601	0
45	LCF	Dollar General - Middleburg	0	0	0	1,225	0	0

A-1-20

ANNEX A-1

			RESERVE CAPS(25)
			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	West County Center
2	LCF	The Waterfront	388,455		1,500,000
3	JPMCB	360 North Crescent
4	LCF	Summit Woods Shopping Center	356,000
5	JPMCB	Greenfield Office Portfolio II
5.1	JPMCB	11311 McCormick Road
5.2	JPMCB	200 International Circle
5.3	JPMCB	226 Schilling Circle
5.4	JPMCB	10150 York Road
5.5	JPMCB	201 International Circle
6	JPMCB	National Industrial Portfolio II
6.1	JPMCB	Adams Road
6.2	JPMCB	Gulf Bank
6.3	JPMCB	9410 Heinz Way
6.4	JPMCB	3407 Walters
6.5	JPMCB	891 Beaver
6.6	JPMCB	851 Beaver
7	LCF	BJ’s Wholesale Club Portfolio
7.1	LCF	BJ’s Wholesale Club - Vineland
7.2	LCF	BJ’s Wholesale Club - Saratoga
7.3	LCF	BJ’s Wholesale Club - Waldorf
7.4	LCF	BJ’s Wholesale Club - Mooresville
8	JPMCB	One South Broad Street							2,600,000
9	JPMCB	Torrance Towne Center
10	JPMCB	Embassy Suites Minneapolis
11	JPMCB	Amazon Fulfillment Center
12	JPMCB	Salem Center
13	JPMCB	Waterford Plaza
14	JPMCB	Island Center			500,000
15	LCF	Pathmark Portfolio
15.1	LCF	Seaford Pathmark
15.2	LCF	Upper Darby Pathmark
15.3	LCF	Wilmington Pathmark
16	LCF	Encino Office Park	125,000		500,000
17	JPMCB	Embassy Suites Birmingham
18	LCF	Walk2Campus Portfolio
18.1	LCF	Winthrop University - Rock Hill, SC
18.2	LCF	Longwood University - Farmville, VA
18.3	LCF	Coastal Carolina University - Conway, SC
18.4	LCF	Western Kentucky University - Bowling Green, KY
18.5	LCF	SUNY Cortland, Cortland, NY
18.6	LCF	University of TN - Chattanooga, TN
19	JPMCB	Cypress Village	136,500
20	LCF	Oakhurst Hotel Portfolio							102,000
20.1	LCF	Staybridge Suites Corpus Christi
20.2	LCF	Holiday Inn Express Corpus Christi
21	LCF	Alrig II Portfolio
21.1	LCF	1750 South Telegraph Road
21.2	LCF	30445 Northwestern Highway
21.3	LCF	13 Mile Road

A-1-21

ANNEX A-1

			RESERVE CAPS(25)
			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 ($)
21.4	LCF	21 East Long Lake Road
21.5	LCF	Canton Medical
22	JPMCB	Deacon’s Station
23	JPMCB	533 East 12th Street	50,000
24	JPMCB	Sheraton Suites Columbus
25	LCF	The Fairfield Inn & Suites Austin
26	JPMCB	Paseo Sepulveda	26,484		185,742
27	JPMCB	Gainey Hotel Suites
28	JPMCB	Covington Portfolio
28.1	JPMCB	Walgreens
28.2	JPMCB	Chase Bank
28.3	JPMCB	Mattress Firm
28.4	JPMCB	Advance Auto
29	JPMCB	IPCC BJ’s Wholesale Gainesville
30	JPMCB	Summer Place
31	JPMCB	Falls of West Oaks
32	LCF	Giant Eagle Chardon
33	LCF	324 Royal Palm Way			175,000
34	LCF	High Flex Technology Center
35	LCF	Academy Sports Jonesboro
36	JPMCB	IDiv Dollar General Portfolio
36.1	JPMCB	208 Northeast Big Bend Trail
36.2	JPMCB	4825 Front Street
36.3	JPMCB	411 East Main Street
36.4	JPMCB	732 Commercial Avenue
36.5	JPMCB	521 East Main Street
36.6	JPMCB	103 Bulldog Boulevard
36.7	JPMCB	446 South Dill Street
36.8	JPMCB	1408 Conrad Hilton Avenue
37	LCF	910 West Lawrence Avenue
38	LCF	La Quinta Inn & Suites - Fresno
39	LCF	Walgreens - Millbrook, AL
40	LCF	Comfort Suites Panama City Beach							200,000
41	LCF	Comfort Suites Corpus Christi							15,000
42	LCF	Walgreens -  Greenwood, AR
43	LCF	6133 North Kenmore Avenue
44	LCF	Aztec & Oakhill MHPs
45	LCF	Dollar General - Middleburg

A-1-22

ANNEX A-1

				LARGEST TENANT(3)(26)(27)(28)			2nd LARGEST TENANT(3)(26)(27)(28)
			Single			Lease			Lease
Loan #	Seller(1)	Property Name	Tenant	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
1	JPMCB	West County Center	No	Nordstrom	185,000	02/28/23	Dick’s Sporting Goods	81,952	01/31/18
2	LCF	The Waterfront	No	Loews Theater	117,248	12/31/20	Dave & Buster’s	59,760	12/27/20
3	JPMCB	360 North Crescent	Yes	Platinum Equity	123,848	10/22/27
4	LCF	Summit Woods Shopping Center	No	Lowe’s Home Center	136,000	02/28/22	Kohl’s	86,925	01/31/22
5	JPMCB	Greenfield Office Portfolio II	Various
5.1	JPMCB	11311 McCormick Road	No	PSA Financial Center	50,320	08/31/19	University of MD Med Systems	25,673	05/31/22
5.2	JPMCB	200 International Circle	No	ZeniMax Online Studios	46,502	01/31/14	Crawford Advisors LLC	14,139	02/28/17
5.3	JPMCB	226 Schilling Circle	Yes	McCormick and Company	98,640	03/31/16
5.4	JPMCB	10150 York Road	No	All Risks LTD	52,553	08/31/14	Breakaway LTD	12,561	07/31/15
5.5	JPMCB	201 International Circle	No	Arthur F. Bell, Jr. and Associates	32,730	01/31/17	RBC Capital Markets	22,866	06/30/13
6	JPMCB	National Industrial Portfolio II	Various
6.1	JPMCB	Adams Road	No	Regency Warehouse	210,890	02/28/15	Rotman’s Furniture	86,415	01/31/16
6.2	JPMCB	Gulf Bank	Yes	National Oilwell Varco	245,319	03/31/18
6.3	JPMCB	9410 Heinz Way	Yes	Home Depot	140,630	11/30/22
6.4	JPMCB	3407 Walters	Yes	G&C Food Distributors	273,225	02/28/21
6.5	JPMCB	891 Beaver	Yes	DuBois Logistics	410,000	02/20/15
6.6	JPMCB	851 Beaver	Yes	DuBois Logistics	202,800	02/20/15
7	LCF	BJ’s Wholesale Club Portfolio	Yes
7.1	LCF	BJ’s Wholesale Club - Vineland	Yes	BJ’s Wholesale Club	115,367	09/30/32
7.2	LCF	BJ’s Wholesale Club - Saratoga	Yes	BJ’s Wholesale Club	116,620	09/30/32
7.3	LCF	BJ’s Wholesale Club - Waldorf	Yes	BJ’s Wholesale Club	115,660	09/30/32
7.4	LCF	BJ’s Wholesale Club - Mooresville	Yes	BJ’s Wholesale Club	108,528	09/30/32
8	JPMCB	One South Broad Street	No	Wells Fargo	153,717	12/31/20	Huntsworth Health	32,278	12/31/18
9	JPMCB	Torrance Towne Center	No	Kohl’s	95,697	01/31/24	Howard’s Appliances	18,679	09/30/14
10	JPMCB	Embassy Suites Minneapolis	No
11	JPMCB	Amazon Fulfillment Center	Yes	Amazon.com	1,016,148	09/30/26
12	JPMCB	Salem Center	No	Cinebarre Theater	38,000	05/31/14	Ross Dress for Less	29,866	01/31/24
13	JPMCB	Waterford Plaza	No	URS Corporation	117,964	05/31/17	AON Consulting	20,740	06/30/23
14	JPMCB	Island Center	No	CIGNA	26,049	08/31/18	World Triathlon	19,730	04/30/22
15	LCF	Pathmark Portfolio	Yes
15.1	LCF	Seaford Pathmark	Yes	Pathmark	41,030	11/30/30
15.2	LCF	Upper Darby Pathmark	Yes	Pathmark	52,971	11/30/30
15.3	LCF	Wilmington Pathmark	Yes	Pathmark	48,622	11/30/30
16	LCF	Encino Office Park	No	Singer, Burke and Company, LLP	15,736	07/31/15	Danerica Enterprises, Inc.	14,647	02/28/14
17	JPMCB	Embassy Suites Birmingham	No
18	LCF	Walk2Campus Portfolio	No
18.1	LCF	Winthrop University - Rock Hill, SC	No
18.2	LCF	Longwood University - Farmville, VA	No
18.3	LCF	Coastal Carolina University - Conway, SC	No
18.4	LCF	Western Kentucky University - Bowling Green, KY	No
18.5	LCF	SUNY Cortland, Cortland, NY	No
18.6	LCF	University of TN - Chattanooga, TN	No
19	JPMCB	Cypress Village	No
20	LCF	Oakhurst Hotel Portfolio	No
20.1	LCF	Staybridge Suites Corpus Christi	No
20.2	LCF	Holiday Inn Express Corpus Christi	No
21	LCF	Alrig II Portfolio	Various
21.1	LCF	1750 South Telegraph Road	No	Grosinger & Spigelman Eye Surgeons	9,115	07/31/15	Anselmi & Mierzejewski, P.C.	8,251	01/31/17
21.2	LCF	30445 Northwestern Highway	No	Creative Empire, Mango Languages	8,815	06/30/14	Dragun Corporation	8,403	01/31/18
21.3	LCF	13 Mile Road	No	Grand/Sakwa	9,268	12/31/18	Miller Tischler	7,708	02/28/19

A-1-23

ANNEX A-1

				LARGEST TENANT(3)(26)(27)(28)			2nd LARGEST TENANT(3)(26)(27)(28)
			Single			Lease			Lease
Loan #	Seller(1)	Property Name	Tenant	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
21.4	LCF	21 East Long Lake Road	No	Steward Capital Management	5,554	03/31/17	Barrett and Associates	4,843	11/30/19
21.5	LCF	Canton Medical	Yes	Children’s Hospital of Michigan, Inc.	9,349	08/01/19
22	JPMCB	Deacon’s Station	No
23	JPMCB	533 East 12th Street	No
24	JPMCB	Sheraton Suites Columbus	No
25	LCF	The Fairfield Inn & Suites Austin	No
26	JPMCB	Paseo Sepulveda	No	Marshalls	25,104	08/31/15	Classic For Ladies	6,000	04/30/15
27	JPMCB	Gainey Hotel Suites	No
28	JPMCB	Covington Portfolio	Yes
28.1	JPMCB	Walgreens	Yes	Walgreens	13,650	04/30/29
28.2	JPMCB	Chase Bank	Yes	Chase Bank	4,195	07/31/29
28.3	JPMCB	Mattress Firm	Yes	Mattress Firm	11,115	11/30/23
28.4	JPMCB	Advance Auto	Yes	Advance Auto	6,120	04/01/24
29	JPMCB	IPCC BJ’s Wholesale Gainesville	Yes	BJ’s Wholesale Club	76,267	01/31/32
30	JPMCB	Summer Place	No	Bow Tie Cinemas	32,282	05/16/17	Autumn Stamford LLC	6,472	11/30/22
31	JPMCB	Falls of West Oaks	No
32	LCF	Giant Eagle Chardon	Yes	Giant Eagle	80,000	08/31/20
33	LCF	324 Royal Palm Way	No	Impala	5,800	01/31/18	US Bank	4,836	10/01/21
34	LCF	High Flex Technology Center	No	Apple, Inc.	27,361	10/31/15	Somnio Solutions, Inc.	10,944	04/30/13
35	LCF	Academy Sports Jonesboro	Yes	Academy Sports	71,600	10/25/32
36	JPMCB	IDiv Dollar General Portfolio	Yes
36.1	JPMCB	208 Northeast Big Bend Trail	Yes	Dollar General	12,480	01/31/25
36.2	JPMCB	4825 Front Street	Yes	Dollar General	12,480	03/31/25
36.3	JPMCB	411 East Main Street	Yes	Dollar General	9,100	11/30/24
36.4	JPMCB	732 Commercial Avenue	Yes	Dollar General	9,100	10/31/24
36.5	JPMCB	521 East Main Street	Yes	Dollar General	9,100	09/30/24
36.6	JPMCB	103 Bulldog Boulevard	Yes	Dollar General	9,014	11/30/24
36.7	JPMCB	446 South Dill Street	Yes	Dollar General	9,014	10/31/24
36.8	JPMCB	1408 Conrad Hilton Avenue	Yes	Dollar General	9,014	11/30/24
37	LCF	910 West Lawrence Avenue	No
38	LCF	La Quinta Inn & Suites - Fresno	No
39	LCF	Walgreens - Millbrook, AL	Yes	Walgreens	14,820	01/31/33
40	LCF	Comfort Suites Panama City Beach	No
41	LCF	Comfort Suites Corpus Christi	No
42	LCF	Walgreens -  Greenwood, AR	Yes	Walgreens	13,650	06/30/34
43	LCF	6133 North Kenmore Avenue	No
44	LCF	Aztec & Oakhill MHPs	No
45	LCF	Dollar General - Middleburg	Yes	Dollar General	9,026	12/06/26

A-1-24

ANNEX A-1

			3rd LARGEST TENANT(3)(26)(27)(28)(29)			4th LARGEST TENANT(3)(26)(27)(28)
					Lease			Lease
Loan #	Seller(1)	Property Name	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
1	JPMCB	West County Center	Barnes & Noble	30,000	01/31/19	XXI Forever	20,000	01/31/20
2	LCF	The Waterfront	Dick’s Sporting Goods	45,000	01/31/22	Bed Bath & Beyond	38,000	01/31/16
3	JPMCB	360 North Crescent
4	LCF	Summit Woods Shopping Center	Best Buy	46,250	01/31/17	Dick’s Sporting Goods	30,732	01/31/17
5	JPMCB	Greenfield Office Portfolio II
5.1	JPMCB	11311 McCormick Road	First Data Merchant SVC	24,017	05/31/17	Gilchrist Hospice Care	22,983	04/30/19
5.2	JPMCB	200 International Circle	SB and Company LLC	13,832	09/30/19	Pennsylvania Manufacturers	13,125	05/31/15
5.3	JPMCB	226 Schilling Circle
5.4	JPMCB	10150 York Road	All About Lunch	6,838	05/31/16
5.5	JPMCB	201 International Circle	JPMorgan Chase	1,521	09/30/14
6	JPMCB	National Industrial Portfolio II
6.1	JPMCB	Adams Road	Scholastic Book Fair	60,500	08/31/17	Radant Technologies	58,852	01/27/18
6.2	JPMCB	Gulf Bank
6.3	JPMCB	9410 Heinz Way
6.4	JPMCB	3407 Walters
6.5	JPMCB	891 Beaver
6.6	JPMCB	851 Beaver
7	LCF	BJ’s Wholesale Club Portfolio
7.1	LCF	BJ’s Wholesale Club - Vineland
7.2	LCF	BJ’s Wholesale Club - Saratoga
7.3	LCF	BJ’s Wholesale Club - Waldorf
7.4	LCF	BJ’s Wholesale Club - Mooresville
8	JPMCB	One South Broad Street	Electronic Ink, Inc.	30,922	10/31/20	Walgreens	25,498	04/30/53
9	JPMCB	Torrance Towne Center	Smart & Final	18,005	07/31/13	Burke Williams Day Spa	15,672	12/31/20
10	JPMCB	Embassy Suites Minneapolis
11	JPMCB	Amazon Fulfillment Center
12	JPMCB	Salem Center	Famous Footwear	6,560	MTM	Deb	5,927	02/28/15
13	JPMCB	Waterford Plaza	American Integrity Insurance	15,832	07/31/13	Groelle & Salmon	13,395	11/30/18
14	JPMCB	Island Center	Arma Global Corp	16,899	05/31/15	Insight Direct USA, Inc.	16,347	03/31/17
15	LCF	Pathmark Portfolio
15.1	LCF	Seaford Pathmark
15.2	LCF	Upper Darby Pathmark
15.3	LCF	Wilmington Pathmark
16	LCF	Encino Office Park	The Eclipse Group, LLP	11,880	10/31/15	Alpert, Barr & Grant	7,847	12/31/22
17	JPMCB	Embassy Suites Birmingham
18	LCF	Walk2Campus Portfolio
18.1	LCF	Winthrop University - Rock Hill, SC
18.2	LCF	Longwood University - Farmville, VA
18.3	LCF	Coastal Carolina University - Conway, SC
18.4	LCF	Western Kentucky University - Bowling Green, KY
18.5	LCF	SUNY Cortland, Cortland, NY
18.6	LCF	University of TN - Chattanooga, TN
19	JPMCB	Cypress Village
20	LCF	Oakhurst Hotel Portfolio
20.1	LCF	Staybridge Suites Corpus Christi
20.2	LCF	Holiday Inn Express Corpus Christi
21	LCF	Alrig II Portfolio
21.1	LCF	1750 South Telegraph Road	Yottabyte, LLC	6,252	01/31/13	Mindlin-Koh Center for Ophthalmic	5,674	02/28/16
21.2	LCF	30445 Northwestern Highway	Ruby + Associates	8,379	05/31/13	Mall, Hamilton and Associates	7,996	01/31/15
21.3	LCF	13 Mile Road	Gateway Travel	5,698	03/31/14	Title Connect	4,625	01/31/18

A-1-25

ANNEX A-1

			3rd LARGEST TENANT(3)(26)(27)(28)(29)			4th LARGEST TENANT(3)(26)(27)(28)
					Lease			Lease
Loan #	Seller(1)	Property Name	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
21.4	LCF	21 East Long Lake Road	Shiawatha Management	2,292	08/31/22	Integrated Capital Management, LLC	2,099	04/30/17
21.5	LCF	Canton Medical
22	JPMCB	Deacon’s Station
23	JPMCB	533 East 12th Street
24	JPMCB	Sheraton Suites Columbus
25	LCF	The Fairfield Inn & Suites Austin
26	JPMCB	Paseo Sepulveda	Bank of America	4,480	12/31/25	Pollo Campero	3,200	05/31/25
27	JPMCB	Gainey Hotel Suites
28	JPMCB	Covington Portfolio
28.1	JPMCB	Walgreens
28.2	JPMCB	Chase Bank
28.3	JPMCB	Mattress Firm
28.4	JPMCB	Advance Auto
29	JPMCB	IPCC BJ’s Wholesale Gainesville
30	JPMCB	Summer Place	Buffalo Wild Wings	5,247	06/18/29	Barcelona	4,554	08/31/18
31	JPMCB	Falls of West Oaks
32	LCF	Giant Eagle Chardon
33	LCF	324 Royal Palm Way	Citibank	3,689	09/30/14	Tiedemann Wealth Management	2,200	07/31/16
34	LCF	High Flex Technology Center	Interline Travel & Tour, Inc.	6,543	02/28/15	KPI Analytics, Inc.	5,579	05/31/14
35	LCF	Academy Sports Jonesboro
36	JPMCB	IDiv Dollar General Portfolio
36.1	JPMCB	208 Northeast Big Bend Trail
36.2	JPMCB	4825 Front Street
36.3	JPMCB	411 East Main Street
36.4	JPMCB	732 Commercial Avenue
36.5	JPMCB	521 East Main Street
36.6	JPMCB	103 Bulldog Boulevard
36.7	JPMCB	446 South Dill Street
36.8	JPMCB	1408 Conrad Hilton Avenue
37	LCF	910 West Lawrence Avenue
38	LCF	La Quinta Inn & Suites - Fresno
39	LCF	Walgreens - Millbrook, AL
40	LCF	Comfort Suites Panama City Beach
41	LCF	Comfort Suites Corpus Christi
42	LCF	Walgreens -  Greenwood, AR
43	LCF	6133 North Kenmore Avenue
44	LCF	Aztec & Oakhill MHPs
45	LCF	Dollar General - Middleburg

A-1-26

ANNEX A-1

			5th LARGEST TENANT(3)(26)(27)(28)
					Lease	Loan		Lockbox
Loan #	Seller(1)	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor	(Y/N)
1	JPMCB	West County Center	H & M	14,210	06/30/15	Refinance	CBL/T-C, LLC	Yes
2	LCF	The Waterfront	Best Buy	30,055	01/31/14	Acquisition	M & J Wilkow Ltd.	Yes
3	JPMCB	360 North Crescent				Refinance	See Footnote 35	Yes
4	LCF	Summit Woods Shopping Center	TJ Maxx	30,000	10/31/16	Refinance	See Footnote 35	Yes
5	JPMCB	Greenfield Office Portfolio II				Acquisition	Greenfield Acquisition Partners VI, L.P.	Yes
5.1	JPMCB	11311 McCormick Road	McLean Koehler	13,065	06/30/21
5.2	JPMCB	200 International Circle	Omega Healthcare	13,104	04/30/19
5.3	JPMCB	226 Schilling Circle
5.4	JPMCB	10150 York Road
5.5	JPMCB	201 International Circle
6	JPMCB	National Industrial Portfolio II				Acquisition	See Footnote 35	Yes
6.1	JPMCB	Adams Road	Staples	53,911	06/30/16
6.2	JPMCB	Gulf Bank
6.3	JPMCB	9410 Heinz Way
6.4	JPMCB	3407 Walters
6.5	JPMCB	891 Beaver
6.6	JPMCB	851 Beaver
7	LCF	BJ’s Wholesale Club Portfolio				Acquisition	See Footnote 35	Yes
7.1	LCF	BJ’s Wholesale Club - Vineland
7.2	LCF	BJ’s Wholesale Club - Saratoga
7.3	LCF	BJ’s Wholesale Club - Waldorf
7.4	LCF	BJ’s Wholesale Club - Mooresville
8	JPMCB	One South Broad Street	Kohn, Swift & Graf	17,161	03/31/21	Refinance	Mark Karasick	Yes
9	JPMCB	Torrance Towne Center	Goodwill Industries	14,038	12/31/14	Refinance	Norman R. La Caze	Yes
10	JPMCB	Embassy Suites Minneapolis				Refinance	FelCor Lodging Limited Partnership	Yes
11	JPMCB	Amazon Fulfillment Center				Acquisition	Cole REIT III Operating Partnership, LP	Yes
12	JPMCB	Salem Center	Maurices	4,927	01/31/20	Acquisition	Gregory Greenfield & Associates, LTD.	Yes
13	JPMCB	Waterford Plaza	Marcus and Millichap	9,267	01/30/13	Acquisition	Parmenter Realty Fund IV Investments, Inc.	Yes
14	JPMCB	Island Center	TCM Bank	15,042	05/31/18	Acquisition	Parmenter Realty Fund IV Investments, Inc.	Yes
15	LCF	Pathmark Portfolio				Acquisition	Inland Diversified Real Estate Trust, Inc.	Yes
15.1	LCF	Seaford Pathmark
15.2	LCF	Upper Darby Pathmark
15.3	LCF	Wilmington Pathmark
16	LCF	Encino Office Park	Sara Blatt and Elan Michael	6,752	05/31/13	Refinance	See Footnote 35	Yes
17	JPMCB	Embassy Suites Birmingham				Refinance	FelCor Lodging Limited Partnership	Yes
18	LCF	Walk2Campus Portfolio				Refinance	Matthew C. Q. King, Walk2Campus Holdings, LLC	Yes
18.1	LCF	Winthrop University - Rock Hill, SC
18.2	LCF	Longwood University - Farmville, VA
18.3	LCF	Coastal Carolina University - Conway, SC
18.4	LCF	Western Kentucky University - Bowling Green, KY
18.5	LCF	SUNY Cortland, Cortland, NY
18.6	LCF	University of TN - Chattanooga, TN
19	JPMCB	Cypress Village				Acquisition	Momentum Real Estate Fund, LLC	Yes
20	LCF	Oakhurst Hotel Portfolio				Refinance	Deven Bhakta, Shalindra Bhakta, Mukul Maheshwari, Kaushik Bhakta	Yes
20.1	LCF	Staybridge Suites Corpus Christi
20.2	LCF	Holiday Inn Express Corpus Christi
21	LCF	Alrig II Portfolio				Refinance	Gabriel Schuchman, Ehud Rieger	Yes
21.1	LCF	1750 South Telegraph Road	Dale Royal / Unitask, Inc.	5,522	04/30/13
21.2	LCF	30445 Northwestern Highway	American Institute Prev Med (AIPM)	5,461	08/31/14
21.3	LCF	13 Mile Road	Lawyers Deposition Services, Inc.	2,946	07/31/17

A-1-27

ANNEX A-1

			5th LARGEST TENANT(3)(26)(27)(28)
					Lease	Loan		Lockbox
Loan #	Seller(1)	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor	(Y/N)
21.4	LCF	21 East Long Lake Road	Lethemon Financial, LLC	1,532	09/30/17
21.5	LCF	Canton Medical
22	JPMCB	Deacon’s Station				Refinance	Antonio Andrade, Gary F. Joyal	No
23	JPMCB	533 East 12th Street				Acquisition	Martin Zelman	Yes
24	JPMCB	Sheraton Suites Columbus				Refinance	TRG Companies, Inc.	Yes
25	LCF	The Fairfield Inn & Suites Austin				Refinance	W.I. Realty I,L.P.	Yes
26	JPMCB	Paseo Sepulveda	Paseo Laundry, LLC	2,800	10/31/15	Refinance	Ronald A. Gershman	Yes
27	JPMCB	Gainey Hotel Suites				Refinance	James E. Grier, G. Peter Bidstrup	Yes
28	JPMCB	Covington Portfolio				Acquisition	Covington Realty Partners LLC	Yes
28.1	JPMCB	Walgreens
28.2	JPMCB	Chase Bank
28.3	JPMCB	Mattress Firm
28.4	JPMCB	Advance Auto
29	JPMCB	IPCC BJ’s Wholesale Gainesville				Acquisition	Inland Private Capital Corporation	Yes
30	JPMCB	Summer Place	Bar Taco	3,300	01/31/26	Refinance	Thomas L. Rich	Yes
31	JPMCB	Falls of West Oaks				Refinance	Rao Polavarapu	Yes
32	LCF	Giant Eagle Chardon				Refinance	Alan E. Robbins	Yes
33	LCF	324 Royal Palm Way	Talisman Family Office	1,370	01/01/16	Acquisition	Alex H. Griswold	No
34	LCF	High Flex Technology Center	ConnectCare Solutions LLC	2,708	09/30/15	Refinance	Mark W. Hamer	Yes
35	LCF	Academy Sports Jonesboro				Acquisition	LAS Jonesboro LLC	Yes
36	JPMCB	IDiv Dollar General Portfolio				Acquisition	Inland Diversified Real Estate Trust, Inc.	Yes
36.1	JPMCB	208 Northeast Big Bend Trail
36.2	JPMCB	4825 Front Street
36.3	JPMCB	411 East Main Street
36.4	JPMCB	732 Commercial Avenue
36.5	JPMCB	521 East Main Street
36.6	JPMCB	103 Bulldog Boulevard
36.7	JPMCB	446 South Dill Street
36.8	JPMCB	1408 Conrad Hilton Avenue
37	LCF	910 West Lawrence Avenue				Refinance	Randall Pavlock, Robert S. Levinson	Yes
38	LCF	La Quinta Inn & Suites - Fresno				Refinance	Kantilal B. Patel, Vishnu K. Patel, Rahul K. Patel	Yes
39	LCF	Walgreens - Millbrook, AL				Acquisition	LWAG Millbrook LLC	Yes
40	LCF	Comfort Suites Panama City Beach				Refinance	See Footnote 35	Yes
41	LCF	Comfort Suites Corpus Christi				Refinance	Suryakant Bhakta, Dhiren Bhakta, Ranjit Bhakta	Yes
42	LCF	Walgreens -  Greenwood, AR				Acquisition	LWAG Greenwood AR LLC	Yes
43	LCF	6133 North Kenmore Avenue				Refinance	Robert Levinson, Randall Pavlock	Yes
44	LCF	Aztec & Oakhill MHPs				Refinance	See Footnote 35	Yes
45	LCF	Dollar General - Middleburg				Acquisition	LDGMBFL LLC	Yes

A-1-28

ANNEX A-1

								Total Debt	Total Debt		Total Debt
			Lockbox	Additional Debt	Additional Debt	Additional Debt	Additional Debt	Current	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Type(30)	Permitted (Y/N)	Exist (Y/N)(31)	Amount ($)	Type	Balance ($)	DSCR	Current LTV %	Debt Yield %
1	JPMCB	West County Center	CMA	No	Yes	60,000,000	A-2 Note	190,000,000	2.12	55.9%	11.9%
2	LCF	The Waterfront	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
3	JPMCB	360 North Crescent	Hard	No	Yes	8,000,000	B-Note	73,000,000	1.26	56.9%	7.9%
4	LCF	Summit Woods Shopping Center	Hard	No	Yes	9,000,000	Mezzanine Loan	68,000,000	1.12	72.6%	8.4%
5	JPMCB	Greenfield Office Portfolio II	Hard	No	Yes	9,942,000	Mezzanine Loan	67,228,911	1.22	80.5%	10.0%
5.1	JPMCB	11311 McCormick Road
5.2	JPMCB	200 International Circle
5.3	JPMCB	226 Schilling Circle
5.4	JPMCB	10150 York Road
5.5	JPMCB	201 International Circle
6	JPMCB	National Industrial Portfolio II	Hard	Yes	No	NAP	Permitted Mezzanine Loan	NAP	NAP	NAP	NAP
6.1	JPMCB	Adams Road
6.2	JPMCB	Gulf Bank
6.3	JPMCB	9410 Heinz Way
6.4	JPMCB	3407 Walters
6.5	JPMCB	891 Beaver
6.6	JPMCB	851 Beaver
7	LCF	BJ’s Wholesale Club Portfolio	Hard	No	No	NAP	NAP	NAP	NAP	NAP	NAP
7.1	LCF	BJ’s Wholesale Club - Vineland
7.2	LCF	BJ’s Wholesale Club - Saratoga
7.3	LCF	BJ’s Wholesale Club - Waldorf
7.4	LCF	BJ’s Wholesale Club - Mooresville
8	JPMCB	One South Broad Street	Hard	No	No	NAP	NAP	NAP	NAP	NAP	NAP
9	JPMCB	Torrance Towne Center	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
10	JPMCB	Embassy Suites Minneapolis	CMA	Yes	No	NAP	Permitted Mezzanine Loan	NAP	NAP	NAP	NAP
11	JPMCB	Amazon Fulfillment Center	Hard	Yes	No	NAP	Permitted Mezzanine Loan	NAP	NAP	NAP	NAP
12	JPMCB	Salem Center	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
13	JPMCB	Waterford Plaza	Hard	Yes	No	NAP	Permitted Mezzanine Loan	NAP	NAP	NAP	NAP
14	JPMCB	Island Center	Hard	Yes	No	NAP	Permitted Mezzanine Loan	NAP	NAP	NAP	NAP
15	LCF	Pathmark Portfolio	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
15.1	LCF	Seaford Pathmark
15.2	LCF	Upper Darby Pathmark
15.3	LCF	Wilmington Pathmark
16	LCF	Encino Office Park	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
17	JPMCB	Embassy Suites Birmingham	CMA	Yes	No	NAP	Permitted Mezzanine Loan	NAP	NAP	NAP	NAP
18	LCF	Walk2Campus Portfolio	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
18.1	LCF	Winthrop University - Rock Hill, SC
18.2	LCF	Longwood University - Farmville, VA
18.3	LCF	Coastal Carolina University - Conway, SC
18.4	LCF	Western Kentucky University - Bowling Green, KY
18.5	LCF	SUNY Cortland, Cortland, NY
18.6	LCF	University of TN - Chattanooga, TN
19	JPMCB	Cypress Village	Springing	Yes	No	NAP	Permitted Mezzanine Loan	NAP	NAP	NAP	NAP
20	LCF	Oakhurst Hotel Portfolio	Hard	No	No	NAP	NAP	NAP	NAP	NAP	NAP
20.1	LCF	Staybridge Suites Corpus Christi
20.2	LCF	Holiday Inn Express Corpus Christi
21	LCF	Alrig II Portfolio	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
21.1	LCF	1750 South Telegraph Road
21.2	LCF	30445 Northwestern Highway
21.3	LCF	13 Mile Road

A-1-29

ANNEX A-1

								Total Debt	Total Debt		Total Debt
			Lockbox	Additional Debt	Additional Debt	Additional Debt	Additional Debt	Current	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Type(30)	Permitted (Y/N)	Exist (Y/N)(31)	Amount ($)	Type	Balance ($)	DSCR	Current LTV %	Debt Yield %
21.4	LCF	21 East Long Lake Road
21.5	LCF	Canton Medical
22	JPMCB	Deacon’s Station	Soft	No	No	NAP	NAP	NAP	NAP	NAP	NAP
23	JPMCB	533 East 12th Street	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
24	JPMCB	Sheraton Suites Columbus	Hard	No	No	NAP	NAP	NAP	NAP	NAP	NAP
25	LCF	The Fairfield Inn & Suites Austin	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
26	JPMCB	Paseo Sepulveda	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
27	JPMCB	Gainey Hotel Suites	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
28	JPMCB	Covington Portfolio	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
28.1	JPMCB	Walgreens
28.2	JPMCB	Chase Bank
28.3	JPMCB	Mattress Firm
28.4	JPMCB	Advance Auto
29	JPMCB	IPCC BJ’s Wholesale Gainesville	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
30	JPMCB	Summer Place	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
31	JPMCB	Falls of West Oaks	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
32	LCF	Giant Eagle Chardon	Hard	No	No	NAP	NAP	NAP	NAP	NAP	NAP
33	LCF	324 Royal Palm Way	NAP	No	No	NAP	NAP	NAP	NAP	NAP	NAP
34	LCF	High Flex Technology Center	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
35	LCF	Academy Sports Jonesboro	Hard	No	No	NAP	NAP	NAP	NAP	NAP	NAP
36	JPMCB	IDiv Dollar General Portfolio	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
36.1	JPMCB	208 Northeast Big Bend Trail
36.2	JPMCB	4825 Front Street
36.3	JPMCB	411 East Main Street
36.4	JPMCB	732 Commercial Avenue
36.5	JPMCB	521 East Main Street
36.6	JPMCB	103 Bulldog Boulevard
36.7	JPMCB	446 South Dill Street
36.8	JPMCB	1408 Conrad Hilton Avenue
37	LCF	910 West Lawrence Avenue	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
38	LCF	La Quinta Inn & Suites - Fresno	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
39	LCF	Walgreens - Millbrook, AL	Hard	No	No	NAP	NAP	NAP	NAP	NAP	NAP
40	LCF	Comfort Suites Panama City Beach	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
41	LCF	Comfort Suites Corpus Christi	Hard	No	No	NAP	NAP	NAP	NAP	NAP	NAP
42	LCF	Walgreens -  Greenwood, AR	Hard	No	No	NAP	NAP	NAP	NAP	NAP	NAP
43	LCF	6133 North Kenmore Avenue	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
44	LCF	Aztec & Oakhill MHPs	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
45	LCF	Dollar General - Middleburg	Hard	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	West County Center
2	LCF	The Waterfront
3	JPMCB	360 North Crescent
4	LCF	Summit Woods Shopping Center
5	JPMCB	Greenfield Office Portfolio II
5.1	JPMCB	11311 McCormick Road
5.2	JPMCB	200 International Circle
5.3	JPMCB	226 Schilling Circle
5.4	JPMCB	10150 York Road
5.5	JPMCB	201 International Circle
6	JPMCB	National Industrial Portfolio II
6.1	JPMCB	Adams Road
6.2	JPMCB	Gulf Bank
6.3	JPMCB	9410 Heinz Way
6.4	JPMCB	3407 Walters
6.5	JPMCB	891 Beaver
6.6	JPMCB	851 Beaver
7	LCF	BJ’s Wholesale Club Portfolio
7.1	LCF	BJ’s Wholesale Club - Vineland
7.2	LCF	BJ’s Wholesale Club - Saratoga
7.3	LCF	BJ’s Wholesale Club - Waldorf
7.4	LCF	BJ’s Wholesale Club - Mooresville
8	JPMCB	One South Broad Street
9	JPMCB	Torrance Towne Center
10	JPMCB	Embassy Suites Minneapolis	73.4%	126.50	92.84	81.4%	125.02	101.79	77.8%	134.64	104.78
11	JPMCB	Amazon Fulfillment Center
12	JPMCB	Salem Center
13	JPMCB	Waterford Plaza
14	JPMCB	Island Center
15	LCF	Pathmark Portfolio
15.1	LCF	Seaford Pathmark
15.2	LCF	Upper Darby Pathmark
15.3	LCF	Wilmington Pathmark
16	LCF	Encino Office Park
17	JPMCB	Embassy Suites Birmingham	64.2%	147.51	94.74	61.6%	138.94	85.53	73.2%	136.52	99.94
18	LCF	Walk2Campus Portfolio
18.1	LCF	Winthrop University - Rock Hill, SC
18.2	LCF	Longwood University - Farmville, VA
18.3	LCF	Coastal Carolina University - Conway, SC
18.4	LCF	Western Kentucky University - Bowling Green, KY
18.5	LCF	SUNY Cortland, Cortland, NY
18.6	LCF	University of TN - Chattanooga, TN
19	JPMCB	Cypress Village
20	LCF	Oakhurst Hotel Portfolio	37.3%	95.72	35.68	66.1%	96.53	63.76	81.9%	96.65	79.20
20.1	LCF	Staybridge Suites Corpus Christi	39.5%	93.95	37.11	69.6%	92.74	64.52	89.3%	93.89	83.84
20.2	LCF	Holiday Inn Express Corpus Christi	35.0%	97.74	34.23	62.7%	100.54	63.03	74.9%	99.79	74.76
21	LCF	Alrig II Portfolio
21.1	LCF	1750 South Telegraph Road
21.2	LCF	30445 Northwestern Highway
21.3	LCF	13 Mile Road

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 ($)	RevPAR ($)
21.4	LCF	21 East Long Lake Road
21.5	LCF	Canton Medical
22	JPMCB	Deacon’s Station
23	JPMCB	533 East 12th Street
24	JPMCB	Sheraton Suites Columbus	59.7%	81.39	48.57	64.0%	81.37	52.04	71.1%	83.04	59.01
25	LCF	The Fairfield Inn & Suites Austin	55.6%	92.80	51.62	60.4%	88.39	53.40	69.6%	91.27	63.50
26	JPMCB	Paseo Sepulveda
27	JPMCB	Gainey Hotel Suites	48.5%	151.11	73.32	56.3%	149.94	84.34	55.6%	156.69	87.05
28	JPMCB	Covington Portfolio
28.1	JPMCB	Walgreens
28.2	JPMCB	Chase Bank
28.3	JPMCB	Mattress Firm
28.4	JPMCB	Advance Auto
29	JPMCB	IPCC BJ’s Wholesale Gainesville
30	JPMCB	Summer Place
31	JPMCB	Falls of West Oaks
32	LCF	Giant Eagle Chardon
33	LCF	324 Royal Palm Way
34	LCF	High Flex Technology Center
35	LCF	Academy Sports Jonesboro
36	JPMCB	IDiv Dollar General Portfolio
36.1	JPMCB	208 Northeast Big Bend Trail
36.2	JPMCB	4825 Front Street
36.3	JPMCB	411 East Main Street
36.4	JPMCB	732 Commercial Avenue
36.5	JPMCB	521 East Main Street
36.6	JPMCB	103 Bulldog Boulevard
36.7	JPMCB	446 South Dill Street
36.8	JPMCB	1408 Conrad Hilton Avenue
37	LCF	910 West Lawrence Avenue
38	LCF	La Quinta Inn & Suites - Fresno	72.2%	111.57	80.52	75.2%	104.68	78.70	80.6%	105.87	85.34
39	LCF	Walgreens - Millbrook, AL
40	LCF	Comfort Suites Panama City Beach	42.6%	89.89	38.25	47.2%	93.31	44.07	54.0%	96.07	51.88
41	LCF	Comfort Suites Corpus Christi	43.5%	75.17	32.70	49.6%	74.55	36.99	91.9%	67.87	62.35
42	LCF	Walgreens -  Greenwood, AR
43	LCF	6133 North Kenmore Avenue
44	LCF	Aztec & Oakhill MHPs
45	LCF	Dollar General - Middleburg

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	West County Center							1
2	LCF	The Waterfront							2
3	JPMCB	360 North Crescent							3
4	LCF	Summit Woods Shopping Center							4
5	JPMCB	Greenfield Office Portfolio II							5
5.1	JPMCB	11311 McCormick Road							5.1
5.2	JPMCB	200 International Circle							5.2
5.3	JPMCB	226 Schilling Circle							5.3
5.4	JPMCB	10150 York Road							5.4
5.5	JPMCB	201 International Circle							5.5
6	JPMCB	National Industrial Portfolio II							6
6.1	JPMCB	Adams Road							6.1
6.2	JPMCB	Gulf Bank							6.2
6.3	JPMCB	9410 Heinz Way							6.3
6.4	JPMCB	3407 Walters							6.4
6.5	JPMCB	891 Beaver							6.5
6.6	JPMCB	851 Beaver							6.6
7	LCF	BJ’s Wholesale Club Portfolio							7
7.1	LCF	BJ’s Wholesale Club - Vineland							7.1
7.2	LCF	BJ’s Wholesale Club - Saratoga							7.2
7.3	LCF	BJ’s Wholesale Club - Waldorf							7.3
7.4	LCF	BJ’s Wholesale Club - Mooresville							7.4
8	JPMCB	One South Broad Street							8
9	JPMCB	Torrance Towne Center							9
10	JPMCB	Embassy Suites Minneapolis	74.0%	139.39	103.21	74.0%	139.39	103.20	10
11	JPMCB	Amazon Fulfillment Center							11
12	JPMCB	Salem Center							12
13	JPMCB	Waterford Plaza							13
14	JPMCB	Island Center							14
15	LCF	Pathmark Portfolio							15
15.1	LCF	Seaford Pathmark							15.1
15.2	LCF	Upper Darby Pathmark							15.2
15.3	LCF	Wilmington Pathmark							15.3
16	LCF	Encino Office Park							16
17	JPMCB	Embassy Suites Birmingham	68.2%	136.81	93.34	68.2%	136.81	93.33	17
18	LCF	Walk2Campus Portfolio							18
18.1	LCF	Winthrop University - Rock Hill, SC							18.1
18.2	LCF	Longwood University - Farmville, VA							18.2
18.3	LCF	Coastal Carolina University - Conway, SC							18.3
18.4	LCF	Western Kentucky University - Bowling Green, KY							18.4
18.5	LCF	SUNY Cortland, Cortland, NY							18.5
18.6	LCF	University of TN - Chattanooga, TN							18.6
19	JPMCB	Cypress Village							19
20	LCF	Oakhurst Hotel Portfolio	86.5%	99.20	85.85	83.3%	99.20	82.68	20
20.1	LCF	Staybridge Suites Corpus Christi	93.3%	96.22	89.74	90.0%	96.22	86.59	20.1
20.2	LCF	Holiday Inn Express Corpus Christi	80.1%	102.52	82.13	77.0%	102.52	78.94	20.2
21	LCF	Alrig II Portfolio							21
21.1	LCF	1750 South Telegraph Road							21.1
21.2	LCF	30445 Northwestern Highway							21.2
21.3	LCF	13 Mile Road							21.3

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 #
21.4	LCF	21 East Long Lake Road							21.4
21.5	LCF	Canton Medical							21.5
22	JPMCB	Deacon’s Station							22
23	JPMCB	533 East 12th Street							23
24	JPMCB	Sheraton Suites Columbus	75.0%	87.78	65.85	75.0%	87.78	65.85	24
25	LCF	The Fairfield Inn & Suites Austin	72.6%	94.41	68.53	72.6%	94.41	68.53	25
26	JPMCB	Paseo Sepulveda							26
27	JPMCB	Gainey Hotel Suites	53.7%	155.93	83.70	53.7%	155.93	83.70	27
28	JPMCB	Covington Portfolio							28
28.1	JPMCB	Walgreens							28.1
28.2	JPMCB	Chase Bank							28.2
28.3	JPMCB	Mattress Firm							28.3
28.4	JPMCB	Advance Auto							28.4
29	JPMCB	IPCC BJ’s Wholesale Gainesville							29
30	JPMCB	Summer Place							30
31	JPMCB	Falls of West Oaks							31
32	LCF	Giant Eagle Chardon							32
33	LCF	324 Royal Palm Way							33
34	LCF	High Flex Technology Center							34
35	LCF	Academy Sports Jonesboro							35
36	JPMCB	IDiv Dollar General Portfolio							36
36.1	JPMCB	208 Northeast Big Bend Trail							36.1
36.2	JPMCB	4825 Front Street							36.2
36.3	JPMCB	411 East Main Street							36.3
36.4	JPMCB	732 Commercial Avenue							36.4
36.5	JPMCB	521 East Main Street							36.5
36.6	JPMCB	103 Bulldog Boulevard							36.6
36.7	JPMCB	446 South Dill Street							36.7
36.8	JPMCB	1408 Conrad Hilton Avenue							36.8
37	LCF	910 West Lawrence Avenue							37
38	LCF	La Quinta Inn & Suites - Fresno	80.3%	107.41	86.23	80.3%	107.41	86.23	38
39	LCF	Walgreens - Millbrook, AL							39
40	LCF	Comfort Suites Panama City Beach	55.8%	103.75	57.87	55.8%	103.75	57.87	40
41	LCF	Comfort Suites Corpus Christi	95.0%	67.79	64.40	90.0%	67.79	61.01	41
42	LCF	Walgreens -  Greenwood, AR							42
43	LCF	6133 North Kenmore Avenue							43
44	LCF	Aztec & Oakhill MHPs							44
45	LCF	Dollar General - Middleburg							45

A-1-34

Footnotes to Annex A-1
(1)	“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “LCF” denotes Ladder Capital Finance LLC, as Mortgage Loan Seller.
(2)	Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.
	With respect to Loan No. 8, One South Broad Street, the net rentable area of the property is 459,020 square feet. Of the total net rentable area, 25,036 square feet is considered a structural vacancy located in the sub-concourse space. Unless explicitly described otherwise, all statistics and calculations are presented as exclusive of the structural vacancy.
(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. 8, One South Broad Street, Walgreens, the fourth largest tenant by square footage has an executed lease but has not yet commenced paying rent or taken occupancy.
	With respect to Loan No. 12, Salem Center, Ross Dress for Less, the second largest tenant by square footage has an executed lease but has not yet commenced paying rent or taken occupancy.
	With respect to Loan No. 33, 324 Royal Palm Way, Impala, the largest tenant by square footage and rent has an executed lease and has commenced occupancy, but has a rent abatement through January 31, 2013.  A reserve was established at closing in the amount of the abated rent.
(4)	With respect to all mortgage loans, with the exception of the mortgage loan 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. 8, One South Broad Street, the appraiser’s “as-stabilized” value effective April 1, 2013 was used, which reflects the value when Walgreens and Bazelon, Less & Feldman take occupancy and begin paying rent in April 2013.  The “as-is” appraised value was $61,000,000 as of October 17, 2012.
(5)	With respect to Loan No. 1, West County Center, the loan is part of a $190,000,000 whole loan (the “Whole Loan”) which is comprised of two pari passu components (Notes A-1 and  Note A-2). Note A-1, (the “West County Center Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $130,000,000 and is being contributed to the JPMCC 2012-LC9 Trust. Note A-2 (the “West County Center Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $60,000,000 and is currently held by JPMCB. All loan level metrics are based on the Whole Loan balance.
(6)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($) and Maturity/ARD Balance ($) is allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.
(7)	Each number identifies a group of related borrowers.
(8)	For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Certificate Administrator Fee Rate (including the Trustee Fee Rate) and the Senior Trust Advisor Fee Rate (together, the “Admin. Fee %”).
(9)	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.
(10)	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.
(11)	With respect to Loan No. 4, Summit Woods Shopping Center, the mortgage loan has an ARD feature with an anticipated repayment date of November 6, 2022, with an increase in the interest rate equal to 4.928% per annum plus 2.00% per annum until the Final Mat Date of November 6, 2037.
	With respect to Loan No. 7, BJ’s Wholesale Club Portfolio, the mortgage loan has an ARD feature with an anticipated repayment date of November 6, 2022, with an increase in the interest rate equal to 4.85% per annum plus 2.00% per annum until the Final Mat Date of November 6, 2032.
	With respect to Loan No. 11, Amazon Fulfillment Center, the mortgage loan has an ARD feature with an anticipated repayment date of November 1, 2019, with an increase in the interest rate equal to 3.00% per annum plus the greater of (i) 4.098% per annum, or (ii) the 7-year swap yield as determined on the ARD until the Final Mat Date of November 1, 2022. In no event shall the increased interest rate exceed the initial interest rate plus 5.00% per annum.
	With respect to Loan No. 15, Pathmark Portfolio, the mortgage loan has an ARD feature with an anticipated repayment date of October 6, 2022, with an increase in the interest rate equal to 4.15% per annum plus 2.00% per annum until the Final Mat Date of October 6, 2037.
	With respect to Loan No. 28, Covington Portfolio, the mortgage loan has an ARD feature with an anticipated repayment date of December 1, 2022, with an increase in the interest rate equal to 3.00% per annum plus the greater of (i) 4.305% 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 April 1, 2024. In no event shall the increased interest rate exceed the initial interest rate plus 5.00% per annum.
	With respect to Loan No. 29, IPCC BJ’s Wholesale Gainesville, the mortgage loan has an ARD feature with an anticipated repayment date of December 1, 2022, with an increase in the interest rate equal to 3.00% per annum plus the greater of (i) 4.25% 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 December 1, 2031. In no event shall the increased interest rate exceed the initial interest rate plus 5.00% per annum.
	With respect to Loan No. 35, Academy Sports Jonesboro, the mortgage loan has an ARD feature with an anticipated repayment date of November 6, 2022, with an increase in the interest rate equal to 4.85% per annum plus 2.00% per annum until the Final Mat Date of November 6, 2032.
	With respect to Loan No. 36, IDiv Dollar General Portfolio, the mortgage loan has an ARD feature with an anticipated repayment date of November 1, 2022, with an increase in the interest rate equal to 3.00% per annum plus the greater of (i) 4.60% 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 November 1, 2024. In no event shall the increased interest rate exceed the initial interest rate plus 5.00% per annum.
	With respect to Loan No. 39, Walgreens - Millbrook, AL, the mortgage loan has an ARD feature with an anticipated repayment date of September 6, 2022, with an increase in the interest rate equal to 5.00% per annum plus 2.00% per annum until the Final Mat Date of September 6, 2037.
	With respect to Loan No. 42, Walgreens - Greenwood, AR, the mortgage loan has an ARD feature with an anticipated repayment date of September 6, 2022, with an increase in the interest rate equal to 5.00% per annum plus 2.00% per annum until the Final Mat Date of September 6, 2037.
	With respect to Loan No. 45, Dollar General - Middleburg, the mortgage loan has an ARD feature with an anticipated repayment date of May 6, 2022, with an increase in the interest rate equal to 5.35% per annum plus 2.00% per annum until the Final Mat Date of May 6, 2037.

A-1-35

Footnotes to Annex A-1

(12)	With respect to Loan No. 9, Torrance Towne Center, the First Payment Date for the loan according to the mortgage loan document is February 1, 2013. On the Closing Date, JPMCB will deposit funds sufficient to pay the interest associated with the interest due for the January 2013 payment for the loan. Consequently, in the Annex A-1, the mortgage loan has been represented as having a First Payment Date of January 1, 2013. Additionally, the Rem. Term, I/O Period and Prepayment Provision (Payments) for the mortgage loan have been adjusted to reflect the additional payment of interest that the trust will receive on behalf of these mortgage loans.
(13)	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. The “DorYM” component of the prepayment provision represents either defeasance payments or yield maintenance payments. The “O” component of the prepayment provision represents free payments including the final maturity date/ ARD payment.
(14)	With respect to Loan Nos. 11 (Amazon Fulfillment Center), 22 (Deacon’s Station), 28.3 (Covington Portfolio (Mattress Firm)), 29 (IPCC BJ’s Wholesale Gainesville) and 36 (IDIV Dollar General Portfolio), the related properties are newly constructed and/or acquired and some historical financials may not be available.
(15)	With respect to Loan No. 3, 360 North Crescent, 2009 NOI ($) and Most Recent NOI ($) are not available because the sponsor signed a new lease at the closing of the loan in October 2012.
(16)	With respect to Loan No. 11, Amazon Fulfillment Center, the UW Revenues ($), UW NOI ($) and UW NCF ($) were calculated based on the average rent of the sole tenant at the related property (based on contractual rental escalations in the lease) during the term of the mortgage loan.
(17)	With respect to Loan No. 11, Amazon Fulfillment Center, the property has benefited from a tax abatement as part of a payment in lieu of taxes (PILOT) program and real estate taxes were underwritten based on the real estate taxes as reduced by the PILOT tax abatement. The program provides for a 50.0% abatement on real estate taxes that would have otherwise been due on the property, and it expires after the related ARD.
	With respect to Loan No. 23, 533 East 12th Street, the property has benefited from a 421a tax abatement since July 1, 2009.  Real estate taxes were underwritten based on the real estate taxes as reduced by the 421a tax abatement.  Under the program, the assessed value of the property is abated 100.0% for the first two years of the program, 80.0% for the third and fourth years of the program, 60.0% for the fifth and sixth years of the program, 40.0% for the seventh and eighth years of the program and 20.0% for the ninth and tenth years of the program.  The abatement expires on June 30, 2019.  Although the tax abatement program is scheduled to expire prior to the maturity date of the mortgage loan, the abated taxes were underwritten due to the fact that one of the not-for-profit groups renting space at the property, The Father’s Heart Ministries, is paying $1,200 per annum for the use of two 1,750 square foot units, and when its lease expires on June 30, 2018, the anticipated rent of $60.00 PSF (appraisal concluded rent) will produce additional rent of $210,000, which will offset the anticipated increase in real estate taxes of $185,516.
(18)	With respect to all hotel properties, the UW NOI ($) 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.
	With respect to Loan No. 43, 6133 North Kenmore Avenue, the related mortgaged property is subject to low income housing use restrictions that limit the income level of tenants (to a specified percentage of the median area income) and rent that can be charged (to a specified percentage of the imputed income limitation applicable to the relevant unit).  The terms of the restrictions extend beyond the term of the subject mortgage loan.
	With respect to Loan No. 44, Aztec & Oakhill MHPs, a portion of the related mortgaged property is leased for agricultural purposes, which decreases the tax liability for the related mortgaged property by approximately $11,000 per year as long as the agricultural use remains.  If the use of the land changes, then an additional tax is imposed in an amount equal to the difference between the tax imposed for each of the preceding five (5) years and the tax that would have been imposed had the land been taxed based on its market value in each of those years.  Interest on the amount is also owed.  If, following foreclosure, the lender terminates those agricultural purposes, such amounts may become due and owing by the issuing entity.
(19)	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.
(20)	With respect to Loan No. 15, Pathmark Portfolio, a portion of the related mortgaged property located in Wilmington, Delaware is held by the related borrower as a leasehold interest pursuant to a ground lease for the sole purpose of adding 26 parking spaces.  Such ground lease does not include provisions typical of a securitizable ground lease (such as notice and cure provisions for the leasehold mortgagee).
(21)	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.
(22)	Represents the monthly amounts required to be deposited by the borrower.
(23)	With respect to Loan No. 8, One South Broad Street, commencing on January 2014 and on each monthly payment date thereafter, the borrower is require to escrow $38,666 for the Monthly TI/LC Reserve ($). In addition to the ongoing monthly reserve of $38,666, commencing on January 2013 and on each monthly payment date through December 2014, the borrower is required to escrow an additional $54,167 to cover outstanding tenant improvements and free rent related to the Wells Fargo lease.
(24)	With respect to Loan No. 24, Sheraton Suites Columbus, the borrower is required to escrow $15,200 each month from February through October, 2013. Thereafter, on each monthly payment from February through October during the term of the loan, the borrower is required to escrow an amount equivalent to 1/9th of the amount which when added to the net operating income will cause the debt service coverage ratio to equal 1.30x.
(25)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents.
(26)	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.
(27)	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.
(28)	The lease expirations shown are based on full lease terms, however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.
	With respect to Loan No. 3, 360 North Crescent, the entire property is leased to Platinum Equity, which is an affiliate of the borrower.  Additionally, Platinum Equity subleases approximately 29.0% of the net rentable area at the property to Paradigm Talent Agency, which is also affiliated with the borrower under the mortgage loan.

A-1-36

Footnotes to Annex A-1

	With respect to Loan No. 8, One South Broad Street, the largest tenant by square footage, Wells Fargo, has the right to terminate its lease for 54,705 out of 153,717 square feet with 12 months’ notice and the payment of a termination fee.  Additionally, Walgreens, the fourth largest tenant by square footage, has the right to terminate its lease at the end of every fifth (5th) lease year, commencing on the last day of the tenth (10th) year of the lease term, with 12 months’ notice.
	With respect to Loan No. 13, Waterford Plaza, the second largest tenant by square footage, AON Consulting, has the right to terminate its lease on June 30, 2019 with 12 months’ notice and the payment of a termination fee.
	With respect to Loan No. 14, Island Center, the fourth largest tenant by square footage, Insight Direct USA, Inc., has the right to terminate its lease on March 31, 2017 with 12 months’ notice and the payment of a termination fee.
	With respect to Loan No. 21.1, Alrig II Portfolio (1750 South Telegraph Road), the second largest tenant at the property by square footage, Anselmi & Mierzejewski, P.C., has the right to terminate its lease as of December 31, 2014, with 6 month’s notice.  The scheduled lease expiration is January 31, 2017.
	With respect to Loan No. 26, Paseo Sepulveda, the third largest tenant by square footage, Bank of America, has the right to terminate its lease on December 21, 2015 or December 21, 2020 with 270 days’ notice and the payment of a termination fee.
	With respect to Loan No. 28. 1, Covington Portfolio (Walgreens), the sole tenant, Walgreens, has the right to terminate its lease as of the last day of each fifth (5th) lease year, starting on April 30, 2029, with 9 months’ notice.
	With respect to Loan No. 30, Summer Place, Autumn Stamford, LLC, the second largest tenant at the property by square footage, is an affiliate of the borrower under the mortgage loan and leases approximately 12.1% of the net rentable area at the property.
	With respect to Loan No. 33, 324 Royal Palm Way, US Bank, the second largest tenant at the property by square footage, has a termination option as of October 1, 2019, with 12 months’ notice.  The scheduled lease expiration is October 1, 2021.
	With respect to Loan No. 33, 324 Royal Palm Way, the third largest tenant at the property by square footage, Citibank, has subleased its entire space to Menin Development, a retail owner and developer in the southeastern United States.
(29)	With respect to Loan No. 12, Salem Center, the third largest tenant by square footage, Famous Footwear has a lease that expired on September 30, 2012. The tenant is still in occupancy and, as of the Cut-off Date, is negotiating a five-year lease renewal with the landlord and is paying month-to-month rent until the lease is executed.
(30)	The classification of the lockbox types is described in the Free Writing Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.
(31)	Refers to (a) debt secured by the mortgaged property, and (b) mezzanine debt, and does not refer to preferred equity.
(32)	In certain cases, the Street Address was removed for spacing purposes.
	With respect to Loan No. 18.1, Winthrop University - Rock Hill, SC, the full Street Address is 918, 924, 925 & 925.5, 940, 615, 1047/1049, 902, 906, 912/912.5, 914, 1037, 928/930 College Avenue, 207, 211, 215 Cherry Road, 1021, 430, 218, 311, 515, 1019/1019.5, 504/504.5 Ebenezer Avenue, 532 North Avenue, 302, 315/319/321, 308, 316/318 Aiken Avenue, 321 Park Avenue, 617, 620 Rose Street, 223, 229 Stewart Avenue, 611 Eden Terrace, 907, 915, 917/917.5 Charlotte Avenue.
	With respect to Loan No. 18.2, Longwood University - Farmville, VA, the full Street Address is 117 S Virginia Street, 203 Randolph Street, 205 Garden Street, 206, 207, 211, 301 St. George Street, 402 Buffalo Street, 404 High Street, 405, 407, 410 E Second Street, 408, 503, 505, 506 Beech Street, 604, 617, 703, 709, 716 Oak Street.
	With respect to Loan No. 18.4, Western Kentucky University - Bowling Green, KY, the full Street Address is 1224, 1244, 1262, 1358, 1400, 1408, 1239 College Street, 1341 Chestnut Street, 1425, 1538 State Street, 414-418 E. 13th Street.
	With respect to Loan No. 18.5, SUNY Cortland, Cortland, NY, the full Street Address is 37, 40 Prospect Terrace, 59 Tompkins Street, 12 Calvert Street, 2, 4 Stevenson Street, 35 James Street, 7 Pleasant Street, 70 Groton Avenue.
(33)	With respect to Loan No. 12, Salem Center, the Ground Lease Expiration was removed for spacing purposes. The Ground Lease Expirations are: Collins Ground Lease: 3/31/2061; Morse Ground Lease: 4/1/2031; Zosel Ground Lease: 6/30/2022; Heltzel Ground Lease: 4/30/2052; Hultenberg Ground Lease: 3/31/2052; Olsen-Oldenborg: 3/31/2061; Gormsen Ground Lease: 4/1/2061
(34)	With respect to Loan No. 11, Amazon Fulfillment Center, the Ground Lease Extension Terms were removed for spacing purposes. The ground lease is automatically extended for consecutive periods of 30 days unless otherwise terminated.
(35)	In certain cases, the Principal / Carveout Guarantor name was removed for spacing purposes.
	With respect to Loan No. 3, 360 North Crescent, the Principal / Carveout Guarantor is Tom Gores, as individual and trustee of the Gores Trust dated 01/26/99.
	With respect to Loan No. 4, Summit Woods Shopping Center, the Principal / Carveout Guarantor is Dan Lowe, Michael L. Ebert and Susan Ebert, Scott Rehorn and Susan Rehorn.
	With respect to Loan No. 6, National Industrial Portfolio II, the Principal / Carveout Guarantor is Dan Lowe, 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. 7, BJ’s Wholesale Club Portfolio, the Principal / Carveout Guarantor is LBW Saratoga LLC, LBW Vineland LLC, LBW Mooresville LLC, LBW Waldorf LLC.
	With respect to Loan No. 16, Encino Office Park, the Principal / Carveout Guarantor is George E. Moss, as individual and co-trustee with Rae Ruth Moss under Amendment to and Complete Restatement of Moss Living trust, dated October 27, 2006.
	With respect to Loan No. 40, Comfort Suites Panama City Beach, the Principal / Carveout Guarantor is Anil Patel, Dharmeshkumar Patel, Nareshkumar Patel, Jayeshkumar Patel.
	With respect to Loan No. 44, Aztec & Oakhill MHPs, the Principal / Carveout Guarantor is Kirk L. Saunders, Philip R. Amos, Philip and Mimi Amos Trust, Philip and Mimi Amos Non-exempt Trust, Kirk Saunders & Ann Peterson Exempt Trust, Kirk Saunders & Ann Peterson Non-exempt Trust.

A-1-37