FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-165147-07

Free Writing Prospectus, dated April 26, 2013

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-165147) for the offering to which this free writing prospectus relates.  Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing trust and this offering.  You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov.  Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-400-7834 or emailing cmbs-prospectus@jpmorgan.com.

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

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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

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

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

ANNEX A-1

Number of

Property

Property

Year

Unit of

Loan #

Seller(1)

Property Name

Street Address

City

State

Zip Code

County

Properties

Type

Subtype

Year Built

Renovated

Units(2)

Measure

1

JPMCB

Grand Prairie Premium Outlets

2950 West Interstate 20

Grand Prairie

TX

75052

Tarrant

1

Retail

Regional Outlet Mall

2012

417,423

Square Feet

2

JPMCB

World Trade Center I & II

1625 & 1675 Broadway

Denver

CO

80202

Denver

1

Office

CBD

1979

770,221

Square Feet

3

JPMCB

Pecanland Mall

4700 Millhaven Road

Monroe

LA

71203

Ouachita

1

Retail

Regional Mall

1985

2008

433,200

Square Feet

4

JPMCB

Chandler Crossings Portfolio

Various

East Lansing

MI

48823

Clinton

3

Multifamily

Student Housing

Various

2,772

Beds

4.01

JPMCB

The Village

3839 Hunsaker Street

East Lansing

MI

48823

Clinton

1

Multifamily

Student Housing

2002

1,068

Beds

4.02

JPMCB

The Landings

16789 Chandler Road

East Lansing

MI

48823

Clinton

1

Multifamily

Student Housing

2001

936

Beds

4.03

JPMCB

The Club

3850 Coleman Road

East Lansing

MI

48823

Clinton

1

Multifamily

Student Housing

2003

768

Beds

5

JPMCB

Deerwood Office Park

See Footnote 27

Jacksonville

FL

32246, 32256

Duval

1

Office

Suburban

1996-2005

1,018,218

Square Feet

6

JPMCB

Legacy Place

680 Legacy Place

Dedham

MA

02026

Norfolk

1

Retail

Anchored

2009

483,569

Square Feet

7

JPMCB

Dulles View

2551 & 2553 Dulles View Drive

Herndon

VA

20171

Fairfax

1

Office

Suburban

2008

355,543

Square Feet

8

JPMCB

UMH Acquisition Portfolio

Various

Various

Various

Various

Various

13

Manufactured Housing

Manufactured Housing

Various

2,268

Pads

8.01

JPMCB

Danboro

1081 North Easton Road

Doylestown

PA

18902

Bucks

1

Manufactured Housing

Manufactured Housing

1956

230

Pads

8.02

JPMCB

Broadmore

148 Broadmore Estates

Goshen

IN

46528

Elkhart

1

Manufactured Housing

Manufactured Housing

1970-1990

382

Pads

8.03

JPMCB

Highland

1875 Osolo Road

Elkhart

IN

46514

Elkhart

1

Manufactured Housing

Manufactured Housing

1975

246

Pads

8.04

JPMCB

Oak Ridge

1201 County Road 15

Elkhart

IN

45616

Elkhart

1

Manufactured Housing

Manufactured Housing

1989

205

Pads

8.05

JPMCB

Twin Pines

2011 West Wilden Avenue

Goshen

IN

46528

Elkhart

1

Manufactured Housing

Manufactured Housing

1960-1970

232

Pads

8.06

JPMCB

Honey Brook

1 Mark Lane

Honey Brook

PA

19344

Chester

1

Manufactured Housing

Manufactured Housing

1964, 1985

144

Pads

8.07

JPMCB

Forest Creek

885 East Mishawaka Road

Elkhart

IN

46517

Elkhart

1

Manufactured Housing

Manufactured Housing

1997

167

Pads

8.08

JPMCB

Meadowood

9555 Struthers Road

New Middletown

OH

44442

Mahoning

1

Manufactured Housing

Manufactured Housing

1960

134

Pads

8.09

JPMCB

Sunnyside

2901 West Ridge Pike

Eagleville

PA

19403

Montgomery

1

Manufactured Housing

Manufactured Housing

1959

67

Pads

8.10

JPMCB

Southern Terrace

1229 State Route 164

Columbiana

OH

44408

Columbiana

1

Manufactured Housing

Manufactured Housing

1980

118

Pads

8.11

JPMCB

Colonial Heights

917 Two Ridge Road

Wintersville

OH

43953

Jefferson

1

Manufactured Housing

Manufactured Housing

1970

162

Pads

8.12

JPMCB

Birchwood Farms

8057 Birchwood Drive

Birch Run

MI

48415

Saginaw

1

Manufactured Housing

Manufactured Housing

1998

142

Pads

8.13

JPMCB

Gregory Courts

2 Erica Circle

Honey Brook

PA

19344

Chester

1

Manufactured Housing

Manufactured Housing

1965

39

Pads

9

LCF

Wilton Multifamily Portfolio

Various

Richmond

VA

Various

Henrico

16

Multifamily

Garden

Various

Various

970

Units

9.01

LCF

Yorktown Apartments

9001 Patterson Avenue

Richmond

VA

23229

Henrico

1

Multifamily

Garden

1967

2006

158

Units

9.02

LCF

Westmoreland Square Apartments

1121 Westbriar Drive

Richmond

VA

23238

Henrico

1

Multifamily

Garden

1972

2006

150

Units

9.03

LCF

Jamestown Apartments

9101 Patterson Avenue

Richmond

VA

23229

Henrico

1

Multifamily

Garden

1967

2006

132

Units

9.04

LCF

Three Chopt Apartments

9264 Three Chopt Road

Richmond

VA

23229

Henrico

1

Multifamily

Garden

1964

2006

96

Units

9.05

LCF

Cambridge Apartments

9016 Patterson Avenue

Richmond

VA

23229

Henrico

1

Multifamily

Garden

1969

2006

73

Units

9.06

LCF

Tuckahoe West Apartments

1201 Lauderdale Drive

Richmond

VA

23238

Henrico

1

Multifamily

Garden

1968

2007

70

Units

9.07

LCF

Gayton Manor Apartments

9012 Patterson Avenue

Richmond

VA

23229

Henrico

1

Multifamily

Garden

1963

2006

68

Units

9.08

LCF

Stoneycreek Apartments

1201 Careybrook Drive

Richmond

VA

23238

Henrico

1

Multifamily

Garden

1974

2006

45

Units

9.09

LCF

Careybrook Apartments

1200 Careybrook Drive

Richmond

VA

23238

Henrico

1

Multifamily

Garden

1970

2006

28

Units

9.10

LCF

Berkley Apartments

9010 Patterson Avenue

Richmond

VA

23229

Henrico

1

Multifamily

Garden

1962

2006

32

Units

9.11

LCF

Westchester Apartments

9014 Patterson Avenue

Richmond

VA

23229

Henrico

1

Multifamily

Garden

1964

2006

32

Units

9.12

LCF

Wilton Apartments

1301 Devers Road

Richmond

VA

23226

Henrico

1

Multifamily

Garden

1955

2006

22

Units

9.13

LCF

West Briar Apartments

8527 Patterson Avenue

Richmond

VA

23229

Henrico

1

Multifamily

Garden

1961

2006

32

Units

9.14

LCF

Westwood Terrace Apartments

1302 Devers Road

Richmond

VA

23226

Henrico

1

Multifamily

Garden

1967

2006

18

Units

9.15

LCF

Bevridge Road Duplexes

1101 & 1103 Bevridge Road

Richmond

VA

23226

Henrico

1

Multifamily

Garden

1958

2006

6

Units

9.16

LCF

West Colony Apartments

1000 Keller Drive

Richmond

VA

23229

Henrico

1

Multifamily

Garden

1962

2006

8

Units

10

JPMCB

Westmoor Place

11000, 11300, & 11400 Westmoor Circle

Westminster

CO

80021

Jefferson

1

Office

Suburban

2001

428,029

Square Feet

11

JPMCB

Andaz Wall Street

75 Wall Street

New York

NY

10005

New York

1

Hotel

Full Service

2010

253

Rooms

12

JPMCB

Country Squire

8056 Country Squire Lane

Memphis

TN

38018

Shelby

1

Multifamily

Garden

1984

2007

972

Units

13

JPMCB

Tysons Commerce Center

8219 Leesburg Pike

Tysons Corner

VA

22182

Fairfax

1

Office

Suburban

1985

181,542

Square Feet

14

LCF

Washington Business Park

See Footnote 27

Lanham

MD

20706

Prince George’s

1

Mixed Use

Office/Warehouse

1980, 1981, 1983, 1984, 1987, 1988

448,752

Square Feet

15

LCF

FedEx Distribution Facility

920 West Taylor Road

Romeoville

IL

60446

Will

1

Industrial

Warehouse

2012

238,643

Square Feet

16

LCF

Botany Plaza

11-85 Ackerman Avenue

Clifton

NJ

07011

Passaic

1

Retail

Anchored

1997

197,377

Square Feet

17

JPMCB

Courtyard at the Commons

23631-23741 Calabasas Road

Calabasas

CA

91302

Los Angeles

1

Retail

Anchored

1981

2001

89,074

Square Feet

18

JPMCB

315 Madison Avenue

315 Madison Avenue

New York

NY

10017

New York

1

Office

CBD

1917

153,912

Square Feet

19

LCF

Portofino Hotel and Yacht Club

260 Portofino Way

Redondo Beach

CA

90277

Los Angeles

1

Hotel

Full Service

1965

2006-2007

161

Rooms

20

LCF

The Forum at Sam Houston

3019 Sam Houston Avenue

Huntsville

TX

77340

Walker

1

Multifamily

Student Housing

2010

450

Beds

21

LCF

Parkway Village

1 Ellen Street

Laurel

MD

20724

Anne Arundel

1

Manufactured Housing

Manufactured Housing

1965

275

Pads

22

LCF

BECO Office Buildings

11140 Rockville Pike, 5410 Edson Lane

Rockville

MD

20852

Montgomery

1

Office

Suburban

1982, 1984

2002, 2012

113,069

Square Feet

23

JPMCB

The Corner

4320-4370 North Oracle Road

Tucson

AZ

85705

Pima

1

Retail

Anchored

2008

2012

80,155

Square Feet

24

JPMCB

Memorial Square

13700-13860 North Pennsylvania Avenue

Oklahoma City

OK

73134

Oklahoma

1

Retail

Anchored

2004-2006

123,825

Square Feet

25

LCF

One Northwestern Plaza

28411 Northwestern Highway

Southfield

MI

48034

Oakland

1

Office

Suburban

1989

240,900

Square Feet

26

JPMCB

Braintree Executive Park

100-150 Grossman Drive

Braintree

MA

02184

Norfolk

1

Office

Suburban

1986

2012

125,641

Square Feet

27

LCF

Rolling Hills MHC

721 27th Street Northwest

Massillon

OH

44647

Stark

1

Manufactured Housing

Manufactured Housing

1973

311

Pads

28

LCF

Heritage Heights North MHC

2895 Henry Lakes Boulevard

Columbus

IN

47201

Bartholomew

1

Manufactured Housing

Manufactured Housing

1970

2011

298

Pads

29

LCF

Hampton Inn & Suites Venice

881 Venetia Bay Boulevard

Venice

FL

34285

Sarasota

1

Hotel

Limited Service

1996

2006

109

Rooms

30

LCF

North Star Estates

3001 Country Drive

Little Canada

MN

55117

Ramsey

1

Manufactured Housing

Manufactured Housing

1972, 1975, 2002

209

Pads

31

LCF

Marriott Courtyard Corpus Christi

5133 Flynn Parkway

Corpus Christi

TX

78411

Nueces

1

Hotel

Limited Service

2008

105

Rooms

32

JPMCB

Gerber Scientific Headquarters

24 Industrial Park Road West

Tolland

CT

06084

Tolland

1

Industrial

Flex

1968, 1971

1984

237,400

Square Feet

33

LCF

Giant Eagle Northfield Center

290 East Aurora Road

Northfield

OH

44067

Summit

1

Retail

Freestanding

2003

62,973

Square Feet

34

JPMCB

71 West 47th Street

71 West 47th Street

New York

NY

10036

New York

1

Office

CBD

1928

87,126

Square Feet

35

LCF

Royal Ridge Apartments

7350 State Avenue

Kansas City

KS

66112

Wyandotte

1

Multifamily

Garden

1971

2011

345

Units

36

LCF

The Ascend Collection - Castillo Real

530 A1A Beach Boulevard

St. Augustine

FL

32080

St. Johns

1

Hotel

Full Service

2005

2012

60

Rooms

37

LCF

Ashton Place Apartments

6904 Lasker Drive

Galveston

TX

77551

Galveston

1

Multifamily

Garden

1970

2010

174

Units

38

LCF

1177 Flushing Avenue

1177 Flushing Avenue

Brooklyn

NY

11237

Kings

1

Industrial

Warehouse/Distribution

1964

83,969

Square Feet

39

LCF

Kimball Creek Village

7328-7329 Better Way Southeast, 37624 Southeast Fury Street

Snoqualmie

WA

98065

King

1

Mixed Use

Retail/Office

2007

30,138

Square Feet

40

LCF

Holiday Inn Express & Suites Port Clinton

50 Northeast Catawba Road

Port Clinton

OH

43452

Ottawa

1

Hotel

Limited Service

2000

2013

102

Rooms

41

JPMCB

1522 2nd Street

1522-1524 2nd Street

Santa Monica

CA

90401

Los Angeles

1

Office

CBD

1995

15,534

Square Feet

42

JPMCB

One St. Louis Centre

1 Saint Louis Street

Mobile

AL

36602

Mobile

1

Office

CBD

1907

1986

97,532

Square Feet

43

LCF

Gale Gardens Apartments

30 Gale Boulevard

Melvindale

MI

48122

Wayne

1

Multifamily

Garden

1966, 1975

234

Units

44

LCF

Landmark Square Apartments

1426 West 10th Street

Erie

PA

16502

Erie

1

Multifamily

Garden

1918

2008

205

Units

45

LCF

Harwin Point West Business Center

10161 Harwin Drive, 10165 Harwin Drive, 10175 Harwin Drive

Houston

TX

77036

Harris

1

Mixed Use

Office/Flex

1979, 1981

145,765

Square Feet

46

LCF

Big Lake Estates & Sherburne MHC Portfolio

Various

Various

MN

Various

Sherburne

2

Manufactured Housing

Manufactured Housing

Various

218

Pads

46.01

LCF

Big Lake Estates MHC

126 Office Street

Big Lake

MN

55309

Sherburne

1

Manufactured Housing

Manufactured Housing

1968

124

Pads

46.02

LCF

Sherburne MHC

204 Pawnee Street

Princeton

MN

55371

Sherburne

1

Manufactured Housing

Manufactured Housing

1955

94

Pads

47

LCF

Hampton Inn Port Huron

1655 Yeager Street

Port Huron

MI

48060

St. Clair

1

Hotel

Limited Service

1998

2009

70

Rooms

48

LCF

El Super Supermarket - Fresno CA

3190 East Tulare Street

Fresno

CA

93702

Fresno

1

Retail

Freestanding

1984

52,400

Square Feet

49

LCF

Jimmy Choo on Bleecker

407 Bleecker Street

New York

NY

10014

New York

1

Retail

Freestanding

1899

2011

1,700

Square Feet

50

LCF

Cottage Grove Estates MHC

7385 99th Street South

Cottage Grove

MN

55016

Washington

1

Manufactured Housing

Manufactured Housing

1990, 1996

102

Pads

51

LCF

La Quinta Inn & Suites - Katy, Texas

22455 Katy Freeway

Katy

TX

77450

Harris

1

Hotel

Limited Service

2007

71

Rooms

52

LCF

Island Grove MHC

9151 North 1200 West

DeMotte

IN

46310

Newton

1

Manufactured Housing

Manufactured Housing

1975

225

Pads

A-1-1

ANNEX A-1

									Original		Current						Net
				Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage
Loan #	Seller(1)	Property Name	Occupancy %(2)(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)	per Unit ($)(5)	Balance ($)(5)(6)	per Unit ($)	Pool Balance	Loan	Borrower(7)	Rate %(8)(9)	Fee %(9)	Rate %(9)	Accrual Type
1	JPMCB	Grand Prairie Premium Outlets	99.6%	02/25/13	220,000,000	03/01/13	54.5%	120,000,000	287	120,000,000	287	9.1%	No		3.66000	0.01055	3.64945	Actual/360
2	JPMCB	World Trade Center I & II	90.9%	03/01/13	176,100,000	03/04/13	65.0%	114,400,000	149	114,400,000	149	8.7%	No	1	4.24915	0.01055	4.23860	Actual/360
3	JPMCB	Pecanland Mall	95.0%	02/01/13	131,000,000	02/01/13	68.7%	90,000,000	208	90,000,000	208	6.8%	No		3.87500	0.01055	3.86445	Actual/360
4	JPMCB	Chandler Crossings Portfolio	96.5%	01/15/13	116,400,000	01/22/13	73.0%	85,000,000	30,664	85,000,000	30,664	6.5%	No		4.16900	0.01055	4.15845	Actual/360
4.01	JPMCB	The Village	96.3%	01/15/13	45,100,000	01/22/13		32,933,849		32,933,849		2.5%
4.02	JPMCB	The Landings	96.4%	01/15/13	38,900,000	01/22/13		28,406,357		28,406,357		2.2%
4.03	JPMCB	The Club	97.0%	01/15/13	32,400,000	01/22/13		23,659,794		23,659,794		1.8%
5	JPMCB	Deerwood Office Park	93.3%	03/01/13	132,900,000	01/30/13	63.6%	84,500,000	83	84,500,000	83	6.4%	No		3.92200	0.01805	3.90395	Actual/360
6	JPMCB	Legacy Place	94.9%	02/27/13	365,000,000	03/11/13	54.8%	75,000,000	414	75,000,000	414	5.7%	No		3.99000	0.01805	3.97195	Actual/360
7	JPMCB	Dulles View	94.4%	03/01/13	100,000,000	01/15/13	60.0%	60,000,000	169	60,000,000	169	4.6%	No	1	4.62500	0.01055	4.61445	Actual/360
8	JPMCB	UMH Acquisition Portfolio	84.3%	Various	72,250,000	Various	74.2%	53,760,000	23,704	53,612,701	23,639	4.1%	No		4.06500	0.01055	4.05445	Actual/360
8.01	JPMCB	Danboro	99.6%	02/27/13	11,300,000	02/06/13		9,000,000		8,975,341		0.7%
8.02	JPMCB	Broadmore	66.5%	02/27/13	11,200,000	02/05/13		7,500,000		7,479,451		0.6%
8.03	JPMCB	Highland	87.0%	02/27/13	6,800,000	02/05/13		5,245,000		5,230,629		0.4%
8.04	JPMCB	Oak Ridge	87.3%	02/27/13	6,900,000	02/05/13		5,100,000		5,086,026		0.4%
8.05	JPMCB	Twin Pines	85.3%	02/27/13	6,800,000	02/05/13		5,056,000		5,042,147		0.4%
8.06	JPMCB	Honey Brook	99.3%	02/27/13	6,500,000	02/06/13		4,833,000		4,819,758		0.4%
8.07	JPMCB	Forest Creek	85.0%	02/27/13	6,300,000	02/05/13		4,400,000		4,387,944		0.3%
8.08	JPMCB	Meadowood	82.8%	02/01/13	3,500,000	01/29/13		2,677,000		2,669,665		0.2%
8.09	JPMCB	Sunnyside	94.0%	02/27/13	3,200,000	02/06/13		2,550,000		2,543,013		0.2%
8.10	JPMCB	Southern Terrace	95.8%	02/01/13	3,400,000	01/29/13		2,528,000		2,521,073		0.2%
8.11	JPMCB	Colonial Heights	74.7%	02/01/13	2,450,000	01/30/13		1,859,000		1,853,906		0.1%
8.12	JPMCB	Birchwood Farms	74.6%	02/27/13	2,300,000	02/06/13		1,762,000		1,757,172		0.1%
8.13	JPMCB	Gregory Courts	100.0%	02/27/13	1,600,000	02/06/13		1,250,000		1,246,575		0.1%
9	LCF	Wilton Multifamily Portfolio	90.7%	03/28/13	68,350,000	02/11/13	72.9%	49,870,000	51,412	49,806,922	51,347	3.8%	No		4.72100	0.01055	4.71045	Actual/360
9.01	LCF	Yorktown Apartments	90.5%	03/28/13	11,700,000	02/11/13		9,020,000		9,008,591		0.7%
9.02	LCF	Westmoreland Square Apartments	88.7%	03/28/13	10,100,000	02/11/13		7,175,000		7,165,925		0.5%
9.03	LCF	Jamestown Apartments	87.9%	03/28/13	9,300,000	02/11/13		6,875,000		6,866,304		0.5%
9.04	LCF	Three Chopt Apartments	94.8%	03/28/13	6,500,000	02/11/13		4,900,000		4,893,802		0.4%
9.05	LCF	Cambridge Apartments	90.4%	03/28/13	4,900,000	02/11/13		3,800,000		3,795,194		0.3%
9.06	LCF	Tuckahoe West Apartments	92.9%	03/28/13	5,000,000	02/11/13		3,425,000		3,420,668		0.3%
9.07	LCF	Gayton Manor Apartments	82.4%	03/28/13	4,500,000	02/11/13		3,000,000		2,996,205		0.2%
9.08	LCF	Stoneycreek Apartments	93.3%	03/28/13	3,600,000	02/11/13		2,625,000		2,621,680		0.2%
9.09	LCF	Careybrook Apartments	96.4%	03/28/13	2,400,000	02/11/13		1,775,000		1,772,755		0.1%
9.10	LCF	Berkley Apartments	96.9%	03/28/13	2,150,000	02/11/13		1,625,000		1,622,945		0.1%
9.11	LCF	Westchester Apartments	84.4%	03/28/13	2,200,000	02/11/13		1,475,000		1,473,134		0.1%
9.12	LCF	Wilton Apartments	95.5%	03/28/13	1,750,000	02/11/13		1,375,000		1,373,261		0.1%
9.13	LCF	West Briar Apartments	96.9%	03/28/13	2,050,000	02/11/13		1,275,000		1,273,387		0.1%
9.14	LCF	Westwood Terrace Apartments	94.4%	03/28/13	1,300,000	02/11/13		865,000		863,906		0.1%
9.15	LCF	Bevridge Road Duplexes	100.0%	03/28/13	450,000	02/11/13		335,000		334,576		0.0%
9.16	LCF	West Colony Apartments	100.0%	03/28/13	450,000	02/11/13		325,000		324,589		0.0%
10	JPMCB	Westmoor Place	90.0%	02/01/13	66,200,000	02/27/13	68.7%	45,460,000	106	45,460,000	106	3.5%	No	2	3.86800	0.02055	3.84745	Actual/360
11	JPMCB	Andaz Wall Street	82.6%	02/28/13	100,000,000	02/01/13	45.0%	45,000,000	177,866	44,957,671	177,698	3.4%	No		5.78878	0.01055	5.77823	Actual/360
12	JPMCB	Country Squire	96.2%	02/21/13	52,500,000	03/19/13	75.4%	39,600,000	40,741	39,600,000	40,741	3.0%	No		3.99600	0.01055	3.98545	Actual/360
13	JPMCB	Tysons Commerce Center	95.8%	02/01/13	51,100,000	02/21/13	69.2%	35,350,000	195	35,350,000	195	2.7%	No	2	3.92250	0.03055	3.89195	Actual/360
14	LCF	Washington Business Park	88.3%	01/31/13	54,300,000	02/04/13	62.4%	34,000,000	76	33,910,194	76	2.6%	No	3	4.25100	0.06055	4.19045	Actual/360
15	LCF	FedEx Distribution Facility	100.0%	05/06/13	36,400,000	01/18/13	73.5%	26,780,000	112	26,749,431	112	2.0%	No		5.27600	0.04055	5.23545	Actual/360
16	LCF	Botany Plaza	98.0%	01/09/13	42,000,000	01/17/13	54.8%	23,100,000	117	23,035,120	117	1.8%	No		3.93800	0.01055	3.92745	Actual/360
17	JPMCB	Courtyard at the Commons	100.0%	01/28/13	50,000,000	02/20/13	46.0%	23,000,000	258	23,000,000	258	1.7%	No		3.91700	0.01055	3.90645	Actual/360
18	JPMCB	315 Madison Avenue	95.2%	02/08/13	83,000,000	02/28/13	26.5%	22,000,000	143	22,000,000	143	1.7%	No	5	3.50300	0.01055	3.49245	Actual/360
19	LCF	Portofino Hotel and Yacht Club	75.6%	02/28/13	38,600,000	10/24/12	56.9%	22,000,000	136,646	21,980,185	136,523	1.7%	No		6.02073	0.01055	6.01018	Actual/360
20	LCF	The Forum at Sam Houston	97.6%	01/21/13	23,300,000	02/15/13	72.1%	16,800,000	37,333	16,800,000	37,333	1.3%	No		4.30900	0.01055	4.29845	Actual/360
21	LCF	Parkway Village	98.5%	01/31/13	26,800,000	12/06/12	60.0%	16,080,000	58,473	16,080,000	58,473	1.2%	No	4	4.22400	0.01055	4.21345	Actual/360
22	LCF	BECO Office Buildings	73.4%	12/12/12	23,100,000	12/06/12	68.9%	16,000,000	142	15,910,337	141	1.2%	No	3	4.18600	0.06055	4.12545	Actual/360
23	JPMCB	The Corner	89.7%	01/07/13	29,100,000	01/28/13	50.7%	14,750,000	184	14,750,000	184	1.1%	No	6	4.10150	0.01055	4.09095	Actual/360
24	JPMCB	Memorial Square	92.8%	01/31/13	24,000,000	01/14/13	57.5%	13,800,000	111	13,800,000	111	1.0%	No	6	4.36250	0.01055	4.35195	Actual/360
25	LCF	One Northwestern Plaza	92.1%	12/31/12	21,200,000	01/16/13	58.0%	12,350,000	51	12,303,754	51	0.9%	No		5.02500	0.05805	4.96695	Actual/360
26	JPMCB	Braintree Executive Park	91.9%	04/01/13	15,900,000	02/06/13	67.2%	10,690,000	85	10,690,000	85	0.8%	No		4.09050	0.01055	4.07995	Actual/360
27	LCF	Rolling Hills MHC	80.1%	02/28/13	10,500,000	01/07/13	66.3%	7,150,000	17,241	7,131,431	17,191	0.5%	Yes (Heritage Heights North MHC)	7	4.33600	0.01055	4.32545	Actual/360
28	LCF	Heritage Heights North MHC	54.0%	02/28/13	5,300,000	01/09/13	66.3%	3,350,000	17,241	3,337,972	17,191	0.3%	Yes (Rolling Hills MHC)	7	4.33600	0.01055	4.32545	Actual/360
29	LCF	Hampton Inn & Suites Venice	68.1%	01/31/13	13,100,000	11/29/12	70.9%	9,300,000	85,321	9,281,987	85,156	0.7%	No		5.74000	0.01055	5.72945	Actual/360
30	LCF	North Star Estates	98.1%	10/31/12	12,200,000	12/04/12	74.3%	9,110,000	43,589	9,059,238	43,346	0.7%	No	4	4.21800	0.01055	4.20745	Actual/360
31	LCF	Marriott Courtyard Corpus Christi	77.0%	01/31/13	13,700,000	01/31/13	65.6%	9,000,000	85,714	8,988,856	85,608	0.7%	No		4.83700	0.01055	4.82645	Actual/360
32	JPMCB	Gerber Scientific Headquarters	100.0%	12/31/12	15,000,000	01/29/13	59.8%	9,000,000	38	8,967,491	38	0.7%	No		4.29800	0.01055	4.28745	Actual/360
33	LCF	Giant Eagle Northfield Center	100.0%	05/06/13	11,600,000	09/24/12	74.0%	8,600,000	137	8,589,747	136	0.7%	No		5.04200	0.01055	5.03145	Actual/360
34	JPMCB	71 West 47th Street	92.7%	02/08/13	29,700,000	02/28/13	25.3%	7,500,000	86	7,500,000	86	0.6%	No	5	3.50300	0.01055	3.49245	Actual/360
35	LCF	Royal Ridge Apartments	82.9%	11/02/12	11,260,000	01/16/13	64.8%	7,300,000	21,159	7,300,000	21,159	0.6%	No	8	4.46700	0.01055	4.45645	Actual/360
36	LCF	The Ascend Collection - Castillo Real	69.4%	01/31/13	11,000,000	01/30/13	65.3%	7,200,000	120,000	7,188,000	119,800	0.5%	No		5.05000	0.01055	5.03945	Actual/360
37	LCF	Ashton Place Apartments	89.1%	12/31/12	10,120,000	01/22/13	69.2%	7,000,000	40,230	7,000,000	40,230	0.5%	No	8	4.45700	0.01055	4.44645	Actual/360
38	LCF	1177 Flushing Avenue	100.0%	04/08/13	11,900,000	12/07/12	57.8%	6,900,000	82	6,882,554	82	0.5%	No		4.47000	0.01055	4.45945	Actual/360
39	LCF	Kimball Creek Village	91.4%	01/31/13	9,400,000	12/19/12	72.2%	6,800,000	226	6,783,249	225	0.5%	No		4.59900	0.01055	4.58845	Actual/360
40	LCF	Holiday Inn Express & Suites Port Clinton	74.3%	01/31/13	13,100,000	01/30/13	50.3%	6,600,000	64,706	6,589,689	64,605	0.5%	No		5.48000	0.01055	5.46945	Actual/360
41	JPMCB	1522 2nd Street	100.0%	05/01/13	10,600,000	02/27/13	61.2%	6,500,000	418	6,491,213	418	0.5%	No		4.35500	0.01055	4.34445	Actual/360
42	JPMCB	One St. Louis Centre	83.3%	01/04/13	8,750,000	02/13/13	74.1%	6,500,000	67	6,482,478	66	0.5%	No		4.14800	0.05055	4.09745	Actual/360
43	LCF	Gale Gardens Apartments	92.3%	01/31/13	9,200,000	12/07/12	69.6%	6,440,000	27,521	6,403,369	27,365	0.5%	No	4	4.35000	0.01055	4.33945	Actual/360
44	LCF	Landmark Square Apartments	95.1%	03/01/13	8,775,000	02/13/13	69.4%	6,100,000	29,756	6,091,685	29,716	0.5%	No		4.30900	0.05055	4.25845	Actual/360
45	LCF	Harwin Point West Business Center	97.8%	03/08/13	8,480,000	01/25/13	70.7%	6,000,000	41	5,992,301	41	0.5%	No		4.64200	0.01055	4.63145	Actual/360
46	LCF	Big Lake Estates & Sherburne MHC Portfolio	84.4%	03/14/13	8,960,000	02/26/13	61.3%	5,500,000	25,229	5,490,584	25,186	0.4%	No		4.87000	0.01055	4.85945	Actual/360
46.01	LCF	Big Lake Estates MHC	88.7%	03/14/13	5,200,000	02/26/13		3,200,000		3,194,521		0.2%
46.02	LCF	Sherburne MHC	78.7%	03/14/13	3,760,000	02/26/13		2,300,000		2,296,062		0.2%
47	LCF	Hampton Inn Port Huron	78.7%	02/28/13	7,800,000	02/26/13	63.9%	5,000,000	71,429	4,988,045	71,258	0.4%	No		5.15000	0.01055	5.13945	Actual/360
48	LCF	El Super Supermarket - Fresno CA	100.0%	05/06/13	8,900,000	12/07/12	56.0%	5,000,000	95	4,987,946	95	0.4%	No		4.70500	0.01055	4.69445	Actual/360
49	LCF	Jimmy Choo on Bleecker	100.0%	05/06/13	9,500,000	01/03/13	47.4%	4,500,000	2,647	4,500,000	2,647	0.3%	No		4.19000	0.01055	4.17945	Actual/360
50	LCF	Cottage Grove Estates MHC	96.1%	02/28/13	6,140,000	01/11/13	70.7%	4,355,000	42,696	4,343,690	42,585	0.3%	No	7	4.33600	0.01055	4.32545	Actual/360
51	LCF	La Quinta Inn & Suites - Katy, Texas	64.4%	12/31/12	6,900,000	12/27/12	56.4%	3,900,000	54,930	3,889,067	54,776	0.3%	No		5.83700	0.01055	5.82645	Actual/360
52	LCF	Island Grove MHC	68.4%	02/28/13	5,100,000	01/10/13	59.8%	3,060,000	13,600	3,048,926	13,551	0.2%	No	7	4.28600	0.01055	4.27545	Actual/360

A-1-2

ANNEX A-1

			Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD
Loan #	Seller(1)	Property Name	Service ($)(10)(11)	Service ($)(11)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date(12)	ARD Loan(12)	Mat Date(12)	Balance ($)(6)
1	JPMCB	Grand Prairie Premium Outlets	549,628.21	6,595,538.52	03/07/13	05/01/13	04/01/16	05/01/16	119	360	36	1	1	5	5	04/01/23	No		102,919,192
2	JPMCB	World Trade Center I & II	562,722.56	6,752,670.72	04/17/13	06/01/13	05/01/16	06/01/16	120	360	36	0	1	0	0	05/01/23	No		99,547,696
3	JPMCB	Pecanland Mall	423,213.38	5,078,560.56	03/01/13	04/01/13	03/01/15	04/01/15	118	360	24	2	1	0	0	03/01/23	No		75,554,680
4	JPMCB	Chandler Crossings Portfolio	414,128.11	4,969,537.32	01/31/13	03/01/13	02/01/15	03/01/15	117	360	24	3	1	0	0	02/01/23	No		71,938,289
4.01	JPMCB	The Village																	27,872,997
4.02	JPMCB	The Landings																	24,041,232
4.03	JPMCB	The Club																	20,024,060
5	JPMCB	Deerwood Office Park	399,625.40	4,795,504.80	03/07/13	05/01/13	04/01/16	05/01/16	119	360	36	1	1	0	0	04/01/23	No		72,948,083
6	JPMCB	Legacy Place	357,629.22	4,291,550.64	04/16/13	06/01/13	05/01/16	06/01/16	120	360	36	0	1	0	0	05/01/23	No		64,856,559
7	JPMCB	Dulles View	308,483.71	3,701,804.52	03/20/13	05/01/13	04/01/15	05/01/15	119	360	24	1	1	0	0	04/01/23	No		51,418,452
8	JPMCB	UMH Acquisition Portfolio	258,677.11	3,104,125.32	03/01/13	04/01/13			118	358	0	2	1	0	0	03/01/23	No		42,806,235
8.01	JPMCB	Danboro																	7,166,222
8.02	JPMCB	Broadmore																	5,971,852
8.03	JPMCB	Highland																	4,176,315
8.04	JPMCB	Oak Ridge																	4,060,859
8.05	JPMCB	Twin Pines																	4,025,825
8.06	JPMCB	Honey Brook																	3,848,261
8.07	JPMCB	Forest Creek																	3,503,487
8.08	JPMCB	Meadowood																	2,131,553
8.09	JPMCB	Sunnyside																	2,030,430
8.10	JPMCB	Southern Terrace																	2,012,912
8.11	JPMCB	Colonial Heights																	1,480,223
8.12	JPMCB	Birchwood Farms																	1,402,987
8.13	JPMCB	Gregory Courts																	995,309
9	LCF	Wilton Multifamily Portfolio	259,274.52	3,111,294.24	03/28/13	05/06/13			119	359	0	1	6	0	0	04/06/23	No		40,622,332
9.01	LCF	Yorktown Apartments																	7,347,372
9.02	LCF	Westmoreland Square Apartments																	5,844,500
9.03	LCF	Jamestown Apartments																	5,600,131
9.04	LCF	Three Chopt Apartments																	3,991,366
9.05	LCF	Cambridge Apartments																	3,095,345
9.06	LCF	Tuckahoe West Apartments																	2,789,883
9.07	LCF	Gayton Manor Apartments																	2,443,694
9.08	LCF	Stoneycreek Apartments																	2,138,232
9.09	LCF	Careybrook Apartments																	1,445,852
9.10	LCF	Berkley Apartments																	1,323,667
9.11	LCF	Westchester Apartments																	1,201,483
9.12	LCF	Wilton Apartments																	1,120,026
9.13	LCF	West Briar Apartments																	1,038,570
9.14	LCF	Westwood Terrace Apartments																	704,598
9.15	LCF	Bevridge Road Duplexes																	272,879
9.16	LCF	West Colony Apartments																	264,733
10	JPMCB	Westmoor Place	213,587.80	2,563,053.60	03/19/13	05/01/13	04/01/18	05/01/18	119	360	60	1	1	0	0	04/01/23	No		41,163,795
11	JPMCB	Andaz Wall Street	259,252.80	3,111,033.60	03/20/13	05/01/13			59	359	0	1	1	0	0	04/01/18	No		42,258,752
12	JPMCB	Country Squire	188,965.15	2,267,581.80	03/28/13	05/01/13	04/01/17	05/01/17	119	360	48	1	1	0	5 (two per year)	04/01/23	No		35,109,575
13	JPMCB	Tysons Commerce Center	167,190.71	2,006,288.52	03/15/13	05/01/13	04/01/18	05/01/18	119	360	60	1	1	0	0	04/01/23	No		32,039,382
14	LCF	Washington Business Park	167,279.47	2,007,353.64	02/26/13	04/06/13			118	358	0	2	6	0	0	03/06/23	No		27,252,280
15	LCF	FedEx Distribution Facility	148,311.71	1,779,740.52	03/15/13	05/06/13			119	359	0	1	6	0	0	04/06/23	Yes	04/06/43	22,213,320
16	LCF	Botany Plaza	109,458.85	1,313,506.20	02/15/13	04/06/13			118	358	0	2	6	0	0	03/06/23	No		18,309,023
17	JPMCB	Courtyard at the Commons	76,118.55	913,422.60	03/08/13	05/01/13			83	0	84	1	1	0	0	04/01/20	No		23,000,000
18	JPMCB	315 Madison Avenue	65,113.63	781,363.56	04/01/13	05/01/13			119	0	120	1	1	5 (two per year)	5 (two per year)	04/01/23	No		22,000,000
19	LCF	Portofino Hotel and Yacht Club	130,117.81	1,561,413.72	03/28/13	05/06/13			59	359	0	1	6	0	0	04/06/18	No		20,718,501
20	LCF	The Forum at Sam Houston	83,227.21	998,726.52	03/05/13	04/06/13	03/06/15	04/06/15	118	360	24	2	6	0	0	03/06/23	No		14,276,015
21	LCF	Parkway Village	78,859.37	946,312.44	01/29/13	03/06/13	02/06/18	03/06/18	117	360	60	3	6	0	0	02/06/23	No		14,647,422
22	LCF	BECO Office Buildings	78,112.06	937,344.72	12/20/12	02/06/13			116	356	0	4	6	0	0	01/06/23	No		12,792,616
23	JPMCB	The Corner	51,114.47	613,373.64	02/20/13	04/01/13			118	0	120	2	1	0	0	03/01/23	No		14,750,000
24	JPMCB	Memorial Square	50,865.54	610,386.48	03/18/13	05/01/13			119	0	120	1	1	0	0	04/01/23	Yes	12/01/25	13,800,000
25	LCF	One Northwestern Plaza	66,486.29	797,835.48	02/01/13	03/06/13			57	357	0	3	6	0	0	02/06/18	Yes	02/06/38	11,392,976
26	JPMCB	Braintree Executive Park	51,595.01	619,140.12	04/04/13	06/01/13	05/01/15	06/01/15	120	360	24	0	1	0	0	05/01/23	No		9,029,101
27	LCF	Rolling Hills MHC	35,534.61	426,415.32	03/06/13	04/06/13			118	358	0	2	6	0	0	03/06/23	No		5,748,131
28	LCF	Heritage Heights North MHC	18,309.92	219,719.04	03/06/13	04/06/13			118	298	0	2	6	0	0	03/06/23	No		2,443,443
29	LCF	Hampton Inn & Suites Venice	54,213.21	650,558.52	03/01/13	04/06/13			118	358	0	2	6	3	0	03/06/23	No		7,826,684
30	LCF	North Star Estates	44,645.23	535,742.76	12/20/12	02/06/13			116	356	0	4	6	0	0	01/06/23	No		7,292,045
31	LCF	Marriott Courtyard Corpus Christi	47,421.37	569,056.44	03/15/13	05/06/13			119	359	0	1	6	0	0	04/06/23	No		7,359,557
32	JPMCB	Gerber Scientific Headquarters	48,998.64	587,983.68	03/01/13	04/01/13			118	298	0	2	1	0	0	03/01/23	Yes	07/01/27	6,554,890
33	LCF	Giant Eagle Northfield Center	46,387.66	556,651.92	03/12/13	05/06/13			119	359	0	1	6	0	0	04/06/23	No		7,080,023
34	JPMCB	71 West 47th Street	22,197.83	266,373.96	04/01/13	05/01/13			119	0	120	1	1	5 (two per year)	5 (two per year)	04/01/23	No		7,500,000
35	LCF	Royal Ridge Apartments	46,053.47	552,641.64	02/19/13	04/06/13	03/06/14	04/06/14	118	240	12	2	6	0	0	03/06/23	No		4,841,520
36	LCF	The Ascend Collection - Castillo Real	42,300.49	507,605.88	04/05/13	05/06/13			119	299	0	1	6	0	0	04/06/23	No		5,393,055
37	LCF	Ashton Place Apartments	40,588.12	487,057.44	02/15/13	04/06/13	03/06/14	04/06/14	118	276	12	2	6	0	0	03/06/23	No		5,110,857
38	LCF	1177 Flushing Avenue	34,838.40	418,060.80	02/26/13	04/06/13			118	358	0	2	6	0	0	03/06/23	No		5,573,032
39	LCF	Kimball Creek Village	34,855.75	418,269.00	02/08/13	04/06/13			118	358	0	2	6	0	0	03/06/23	No		5,516,609
40	LCF	Holiday Inn Express & Suites Port Clinton	40,450.98	485,411.76	03/27/13	05/01/13			119	299	0	1	1	5	5	04/01/23	No		5,020,172
41	JPMCB	1522 2nd Street	32,376.91	388,522.92	03/28/13	05/01/13			119	359	0	1	1	0	0	04/01/23	No		5,228,712
42	JPMCB	One St. Louis Centre	31,589.15	379,069.80	03/01/13	04/01/13			118	358	0	2	1	0	5 (one per year)	03/01/23	No		5,191,002
43	LCF	Gale Gardens Apartments	35,249.52	422,994.24	01/18/13	03/06/13			117	297	0	3	6	0	0	02/06/23	No		4,698,212
44	LCF	Landmark Square Apartments	30,219.40	362,632.80	03/12/13	05/06/13			119	359	0	1	6	0	0	04/06/23	No		4,899,059
45	LCF	Harwin Point West Business Center	30,909.45	370,913.40	03/21/13	05/06/13			119	359	0	1	6	0	0	04/06/23	No		4,874,371
46	LCF	Big Lake Estates & Sherburne MHC Portfolio	31,737.25	380,847.00	03/28/13	05/06/13			59	299	0	1	6	0	0	04/06/18	No		4,882,598
46.01	LCF	Big Lake Estates MHC																	2,840,784
46.02	LCF	Sherburne MHC																	2,041,814
47	LCF	Hampton Inn Port Huron	33,413.51	400,962.12	04/03/13	05/06/13			119	239	0	1	6	0	0	04/06/23	No		3,170,166
48	LCF	El Super Supermarket - Fresno CA	25,946.92	311,363.04	02/20/13	04/06/13			118	358	0	2	6	0	0	03/06/23	No		4,070,923
49	LCF	Jimmy Choo on Bleecker	21,979.52	263,754.24	02/08/13	04/06/13	03/06/17	04/06/17	118	360	48	2	6	0	0	03/06/23	No		4,005,722
50	LCF	Cottage Grove Estates MHC	21,643.81	259,725.72	03/06/13	04/06/13			118	358	0	2	6	0	0	03/06/23	No		3,501,134
51	LCF	La Quinta Inn & Suites - Katy, Texas	24,740.60	296,887.20	02/13/13	04/06/13			118	298	0	2	6	0	0	03/06/23	No		3,003,759
52	LCF	Island Grove MHC	16,638.93	199,667.16	03/06/13	04/06/13			118	298	0	2	6	0	0	03/06/23	No		2,227,633

A-1-3

ANNEX A-1

			Maturity	Prepayment	2010	2010 Total	2010	2011	2011 Total	2011	2012	2012 Total	2012	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	LTV %(4)(5)	Provision (Payments)(13)	Revenues ($)(15)	Expenses ($)(14)(15)	NOI ($)(15)	Revenues ($)(15)	Expenses ($)(14)(15)	NOI ($)(15)	Revenues ($)(15)	Expenses ($)(14)(15)	NOI ($)(15)	Revenues ($)	Total Expenses ($)(14)	NOI ($)(15)
1	JPMCB	Grand Prairie Premium Outlets	46.8%	L(25),Def(88),O(7)
2	JPMCB	World Trade Center I & II	56.5%	L(24),Def(93),O(3)	16,524,376	8,028,602	8,495,774	15,716,348	7,442,233	8,274,115	18,269,505	7,514,555	10,754,951
3	JPMCB	Pecanland Mall	57.7%	L(25),Grtr1%orYM(91),O(4)	12,020,936	3,668,554	8,352,382	12,361,042	3,749,260	8,611,782	12,336,388	3,632,191	8,704,197
4	JPMCB	Chandler Crossings Portfolio	61.8%	L(25),Grtr1%orYM(92),O(3)	13,972,356	7,444,020	6,528,336	14,517,252	7,316,492	7,200,760				14,792,388	7,687,894	7,104,494
4.01	JPMCB	The Village			5,210,649	2,814,557	2,396,092	5,556,978	2,758,270	2,798,708				5,711,092	2,892,165	2,818,928
4.02	JPMCB	The Landings			4,807,850	2,510,617	2,297,232	4,929,249	2,470,062	2,459,187				5,010,745	2,541,907	2,468,838
4.03	JPMCB	The Club			3,953,858	2,118,846	1,835,012	4,031,025	2,088,161	1,942,864				4,070,551	2,253,823	1,816,728
5	JPMCB	Deerwood Office Park	54.9%	L(25),Grtr1%orYM(91),O(4)	17,193,531	7,163,540	10,029,991	15,840,868	7,177,137	8,663,731	17,679,208	7,221,662	10,457,547
6	JPMCB	Legacy Place	47.4%	L(25),Grtr1%orYM(89),O(6)	19,456,474	9,004,625	10,451,849	23,233,816	9,665,134	13,568,682	24,328,013	8,412,286	15,915,727
7	JPMCB	Dulles View	51.4%	L(25),Def(92),O(3)	4,805,626	2,502,273	2,303,353	5,487,148	3,187,430	2,299,718	8,831,813	3,766,035	5,065,779
8	JPMCB	UMH Acquisition Portfolio	59.2%	L(24),Grtr1%orYM(93),O(3)	8,385,523	2,715,448	5,670,075	9,176,914	3,101,476	6,075,437	9,430,815	3,292,594	6,138,220
8.01	JPMCB	Danboro			1,385,480	424,786	960,694	1,454,151	466,790	987,361	1,506,146	448,758	1,057,389
8.02	JPMCB	Broadmore			1,085,684	374,854	710,831	1,095,043	423,743	671,300	1,154,650	408,287	746,364
8.03	JPMCB	Highland			852,040	296,082	555,958	878,014	295,484	582,530	912,869	304,751	608,118
8.04	JPMCB	Oak Ridge			811,269	235,830	575,439	801,531	224,197	577,334	858,571	280,456	578,114
8.05	JPMCB	Twin Pines			894,977	335,101	559,876	935,484	364,409	571,076	933,948	364,608	569,339
8.06	JPMCB	Honey Brook			745,235	214,108	531,127	788,209	244,798	543,411	817,703	287,267	530,436
8.07	JPMCB	Forest Creek			764,083	249,331	514,752	805,036	250,463	554,573	861,953	264,577	597,375
8.08	JPMCB	Meadowood			417,605	117,043	300,562	439,201	135,802	303,399	457,380	234,185	223,195
8.09	JPMCB	Sunnyside			394,241	137,924	256,317	411,753	151,099	260,654	433,721	167,532	266,189
8.10	JPMCB	Southern Terrace			308,905	84,846	224,059	339,361	65,114	274,247	304,617	50,103	254,514
8.11	JPMCB	Colonial Heights						451,602	197,104	254,498	397,095	193,527	203,568
8.12	JPMCB	Birchwood Farms			520,757	174,112	346,645	559,144	201,476	357,668	558,369	210,608	347,761
8.13	JPMCB	Gregory Courts			205,248	71,430	133,817	218,384	80,998	137,386	233,793	77,935	155,858
9	LCF	Wilton Multifamily Portfolio	59.4%	L(25),Def(91),O(4)	7,370,711	3,290,021	4,080,690	7,639,320	3,346,646	4,292,674	7,900,338	3,499,027	4,401,311	7,939,494	3,562,832	4,376,662
9.01	LCF	Yorktown Apartments			1,284,435	555,067	729,367	1,336,083	580,331	755,752	1,402,639	613,229	789,410	1,409,587	616,473	793,114
9.02	LCF	Westmoreland Square Apartments			1,179,843	517,684	662,159	1,189,707	524,599	665,108	1,190,954	554,943	636,011	1,185,854	557,534	628,320
9.03	LCF	Jamestown Apartments			1,038,362	436,411	601,951	1,038,103	428,422	609,681	1,057,293	458,820	598,473	1,059,253	470,416	588,837
9.04	LCF	Three Chopt Apartments			705,441	316,484	388,958	724,358	317,771	406,587	762,738	327,954	434,784	769,140	337,728	431,412
9.05	LCF	Cambridge Apartments			531,088	232,623	298,464	529,785	227,538	302,247	576,315	253,554	322,761	581,166	252,489	328,677
9.06	LCF	Tuckahoe West Apartments			549,115	252,407	296,708	577,571	281,725	295,846	585,735	279,001	306,734	595,062	287,425	307,637
9.07	LCF	Gayton Manor Apartments			415,840	216,884	198,957	485,467	211,842	273,625	512,091	216,231	295,860	502,753	233,137	269,616
9.08	LCF	Stoneycreek Apartments			381,669	174,344	207,325	394,479	181,295	213,184	406,515	171,006	235,509	410,940	171,653	239,287
9.09	LCF	Careybrook Apartments			253,619	96,132	157,487	250,589	107,188	143,401	258,387	102,038	156,349	260,537	100,712	159,825
9.10	LCF	Berkley Apartments			214,434	96,221	118,213	237,678	91,841	145,837	239,106	105,128	133,978	245,257	104,752	140,505
9.11	LCF	Westchester Apartments			224,459	123,173	101,285	234,309	122,289	112,020	253,332	121,434	131,898	254,051	123,877	130,174
9.12	LCF	Wilton Apartments			177,734	66,340	111,394	191,926	69,940	121,986	189,638	73,241	116,397	195,029	74,704	120,325
9.13	LCF	West Briar Apartments			196,108	101,418	94,691	204,455	93,297	111,158	213,779	104,135	109,644	221,040	113,398	107,642
9.14	LCF	Westwood Terrace Apartments			122,878	55,696	67,183	135,906	56,749	79,157	140,960	64,729	76,231	140,024	66,050	73,974
9.15	LCF	Bevridge Road Duplexes			34,706	18,823	15,883	44,607	16,535	28,072	48,117	20,779	27,338	47,201	17,223	29,978
9.16	LCF	West Colony Apartments			60,978	30,314	30,665	64,298	35,284	29,014	62,739	32,805	29,934	62,600	35,261	27,339
10	JPMCB	Westmoor Place	62.2%	L(25),Def(91),O(4)	7,346,294	3,816,152	3,530,142	8,025,535	3,966,053	4,059,482	8,289,624	4,139,664	4,149,960
11	JPMCB	Andaz Wall Street	42.3%	L(25),Def(23),O(12)	19,092,687	18,336,161	756,526	28,211,586	23,622,684	4,588,902	28,236,349	23,130,450	5,105,899	28,017,035	23,027,339	4,989,696
12	JPMCB	Country Squire	66.9%	L(25),Grtr1%orYM(91),O(4)	7,423,161	4,023,250	3,399,911	7,902,117	3,997,766	3,904,352	8,037,961	4,212,435	3,825,526
13	JPMCB	Tysons Commerce Center	62.7%	L(25),Def(91),O(4)	5,201,468	1,961,356	3,240,112	5,446,179	1,788,275	3,657,904	5,985,343	1,780,739	4,204,604
14	LCF	Washington Business Park	50.2%	L(27),Def(89),O(4)	4,812,605	2,214,545	2,598,060	5,050,855	2,347,118	2,703,737	5,682,373	1,951,434	3,730,938
15	LCF	FedEx Distribution Facility	61.0%	L(25),Def(93),O(2)
16	LCF	Botany Plaza	43.6%	L(26),Def(90),O(4)	4,554,177	1,810,345	2,743,832	4,574,915	1,789,792	2,785,123	4,383,331	1,773,586	2,609,745
17	JPMCB	Courtyard at the Commons	46.0%	L(25),Grtr1%orYM(35),O(24)	3,329,904	812,803	2,517,101	3,715,974	850,958	2,865,016	3,845,109	888,969	2,956,140
18	JPMCB	315 Madison Avenue	26.5%	L(25),Grtr1%orYM(88),O(7)	7,808,606	4,035,274	3,773,332	7,867,912	4,158,065	3,709,847	8,216,874	4,262,309	3,954,565
19	LCF	Portofino Hotel and Yacht Club	53.7%	L(25),Def(31),O(4)	14,459,461	13,041,881	1,417,580	15,514,098	13,378,478	2,135,620	15,708,527	13,394,989	2,313,538	15,695,184	13,407,768	2,287,416
20	LCF	The Forum at Sam Houston	61.3%	L(26),Def(90),O(4)				2,987,439	1,565,664	1,421,775	3,130,593	1,667,548	1,463,045
21	LCF	Parkway Village	54.7%	L(27),Def(90),O(3)	2,220,376	617,908	1,602,468	2,290,187	631,579	1,658,608	2,352,314	636,658	1,715,656
22	LCF	BECO Office Buildings	55.4%	L(29),Def(87),O(4)	3,592,377	1,481,660	2,110,717	3,741,490	1,389,699	2,351,791				3,031,465	1,250,319	1,781,146
23	JPMCB	The Corner	50.7%	L(25),Grtr1%orYM(92),O(3)	188,799	161,004	27,795	1,003,719	231,342	772,377	1,980,282	389,466	1,590,816
24	JPMCB	Memorial Square	57.5%	L(25),Grtr1%orYM(92),O(3)	1,741,789	451,271	1,290,518	1,870,889	442,464	1,428,425	2,089,041	437,510	1,651,531
25	LCF	One Northwestern Plaza	53.7%	YM(27),DorYM(29),O(4)	4,809,786	2,626,344	2,183,442	4,796,319	2,552,410	2,243,909				4,926,431	2,601,069	2,325,362
26	JPMCB	Braintree Executive Park	56.8%	L(25),Grtr1%orYM(92),O(3)				2,057,089	1,255,736	801,353	2,101,019	1,366,993	734,026	2,165,288	1,384,469	780,819
27	LCF	Rolling Hills MHC	51.8%	L(26),Def(90),O(4)	1,052,952	254,989	797,963	1,013,762	264,691	749,071	1,066,416	273,744	792,672
28	LCF	Heritage Heights North MHC	51.8%	L(26),Def(90),O(4)	564,010	169,507	394,503	566,550	179,848	386,702	593,225	203,507	389,718
29	LCF	Hampton Inn & Suites Venice	59.7%	L(26),Def(90),O(4)	2,937,066	2,011,008	926,058	3,071,138	2,134,998	936,140				3,163,678	2,105,320	1,058,358
30	LCF	North Star Estates	59.8%	L(28),Def(89),O(3)	1,155,519	365,071	790,448	1,185,906	403,451	782,455				1,189,742	398,523	791,219
31	LCF	Marriott Courtyard Corpus Christi	53.7%	L(25),Def(93),O(2)	2,615,285	1,992,122	623,163	2,779,581	2,082,982	696,599	3,132,864	2,178,922	953,942	3,132,573	2,180,973	951,600
32	JPMCB	Gerber Scientific Headquarters	43.7%	L(26),Def(90),O(4)				1,458,244	(6,451)	1,464,696	1,500,731	871	1,499,860
33	LCF	Giant Eagle Northfield Center	61.0%	L(25),Def(91),O(4)
34	JPMCB	71 West 47th Street	25.3%	L(25),Grtr1%orYM(88),O(7)	3,190,295	2,311,120	879,175	3,280,247	2,318,432	961,815	3,594,278	2,268,506	1,325,772
35	LCF	Royal Ridge Apartments	43.0%	L(26),Def(92),O(2)	890,283	1,155,820	(265,537)	1,210,445	982,938	227,507				1,777,201	1,080,956	696,245
36	LCF	The Ascend Collection - Castillo Real	49.0%	L(25),Def(93),O(2)				1,940,281	1,088,930	851,351	2,023,043	1,155,907	867,136	2,024,472	1,163,838	860,634
37	LCF	Ashton Place Apartments	50.5%	L(26),Def(92),O(2)	848,941	611,195	237,746	1,382,126	661,079	721,047				1,561,782	883,748	678,034
38	LCF	1177 Flushing Avenue	46.8%	L(26),Def(91),O(3)	1,107,000	145,696	961,304	1,288,709	167,902	1,120,807	1,044,792	153,826	890,966
39	LCF	Kimball Creek Village	58.7%	L(26),Def(90),O(4)	706,326	289,921	416,405	713,689	274,654	439,035	791,912	265,397	526,515
40	LCF	Holiday Inn Express & Suites Port Clinton	38.3%	L(25),Def(92),O(3)	2,267,822	1,355,977	911,845	2,554,547	1,592,605	961,942	2,932,813	1,741,611	1,191,202	2,987,869	1,763,448	1,224,421
41	JPMCB	1522 2nd Street	49.3%	L(25),Grtr1%orYM(92),O(3)
42	JPMCB	One St. Louis Centre	59.3%	L(25),Grtr1%orYM(92),O(3)	1,580,663	739,550	841,113	1,285,087	698,907	586,180	1,213,255	613,517	599,738
43	LCF	Gale Gardens Apartments	51.1%	L(27),Def(90),O(3)	1,644,736	836,066	808,670	1,621,923	880,421	741,502				1,712,751	855,715	857,036
44	LCF	Landmark Square Apartments	55.8%	L(25),Def(91),O(4)	1,378,396	659,621	718,775	1,533,115	670,674	862,441	1,557,496	681,126	876,370
45	LCF	Harwin Point West Business Center	57.5%	L(25),Def(93),O(2)	826,515	396,152	430,363	909,388	325,932	583,456	941,445	366,596	574,849
46	LCF	Big Lake Estates & Sherburne MHC Portfolio	54.5%	L(25),Def(31),O(4)	899,814	302,848	596,966	911,022	267,181	643,841				918,333	259,817	658,516
46.01	LCF	Big Lake Estates MHC			471,397	143,936	327,461	495,697	127,216	368,481				516,673	124,786	391,887
46.02	LCF	Sherburne MHC			428,417	158,912	269,505	415,325	139,965	275,360				401,660	135,031	266,629
47	LCF	Hampton Inn Port Huron	40.6%	L(25),Def(92),O(3)	1,872,743	1,357,012	515,730	2,029,143	1,380,657	648,486	2,233,017	1,503,418	729,599	2,235,166	1,475,275	759,891
48	LCF	El Super Supermarket - Fresno CA	45.7%	L(26),Def(92),O(2)	608,755	125,470	483,285	659,001	142,533	516,468	644,623	134,219	510,404
49	LCF	Jimmy Choo on Bleecker	42.2%	L(23),Grtr1%orYM(93),O(4)				500,000	91,017	408,983	514,998	45,322	469,676
50	LCF	Cottage Grove Estates MHC	57.0%	L(26),Def(90),O(4)	530,200	143,896	386,304	545,463	142,674	402,789	582,947	148,035	434,912
51	LCF	La Quinta Inn & Suites - Katy, Texas	43.5%	L(26),Def(91),O(3)	1,489,541	1,093,945	395,597	1,462,144	1,168,752	293,392	1,661,305	1,158,457	502,848
52	LCF	Island Grove MHC	43.7%	L(23),Grtr1%orYM(93),O(4)	557,472	178,668	378,804	569,442	180,208	389,234	582,251	180,345	401,906

A-1-4

ANNEX A-1

				UW
				Economic	UW	UW Total		UW		UW	UW NCF	UW NOI	UW NCF		Ground Lease
Loan #	Seller(1)	Property Name	As of	Occupancy %	Revenues ($)(3)	Expenses ($)(14)	UW NOI ($)(3)(16)	Capital Items ($)	UW NCF ($)(3)(16)	NOI DSCR(5)(17)	DSCR(5)(17)	Debt Yield %(5)	Debt Yield %(5)	Title Type	Expiration
1	JPMCB	Grand Prairie Premium Outlets		96.8%	19,399,137	6,396,965	13,002,171	821,003	12,181,168	1.97	1.85	10.8%	10.2%	Fee
2	JPMCB	World Trade Center I & II		90.2%	19,795,574	8,333,507	11,462,067	1,159,850	10,302,217	1.70	1.53	10.0%	9.0%	Fee
3	JPMCB	Pecanland Mall		94.9%	12,723,100	3,813,503	8,909,598	629,803	8,279,795	1.75	1.63	9.9%	9.2%	Fee
4	JPMCB	Chandler Crossings Portfolio	11/30/12	92.5%	15,203,432	7,756,860	7,446,572	346,500	7,100,072	1.50	1.43	8.8%	8.4%	Fee
4.01	JPMCB	The Village	11/30/12	92.2%	5,814,110	2,930,234	2,883,876	133,500	2,750,376					Fee
4.02	JPMCB	The Landings	11/30/12	92.9%	5,181,359	2,623,449	2,557,910	117,000	2,440,910					Fee
4.03	JPMCB	The Club	11/30/12	92.3%	4,207,963	2,203,177	2,004,785	96,000	1,908,785					Fee
5	JPMCB	Deerwood Office Park		92.0%	18,753,276	7,611,090	11,142,186	1,615,424	9,526,762	2.32	1.99	13.2%	11.3%	Fee
6	JPMCB	Legacy Place		97.5%	25,064,386	7,920,263	17,144,123	542,853	16,601,270	1.50	1.45	8.6%	8.3%	Fee/Leasehold	03/20/07
7	JPMCB	Dulles View		86.1%	11,061,432	4,445,759	6,615,673	493,278	6,122,395	1.79	1.65	11.0%	10.2%	Fee
8	JPMCB	UMH Acquisition Portfolio		84.7%	9,750,925	3,687,458	6,063,467	170,100	5,893,367	1.95	1.90	11.3%	11.0%	Fee/Leasehold	Various
8.01	JPMCB	Danboro		95.0%	1,509,874	507,053	1,002,821	17,250	985,571					Fee
8.02	JPMCB	Broadmore		66.2%	1,204,167	455,684	748,483	28,650	719,833					Fee
8.03	JPMCB	Highland		86.8%	951,293	345,533	605,760	18,450	587,310					Fee
8.04	JPMCB	Oak Ridge		87.2%	924,019	317,542	606,477	15,375	591,102					Fee
8.05	JPMCB	Twin Pines		85.7%	1,012,820	403,080	609,740	17,400	592,340					Fee
8.06	JPMCB	Honey Brook		95.0%	852,884	316,931	535,954	10,800	525,154					Fee
8.07	JPMCB	Forest Creek		86.7%	876,072	318,350	557,723	12,525	545,198					Fee
8.08	JPMCB	Meadowood		83.2%	464,460	158,550	305,910	10,050	295,860					Fee
8.09	JPMCB	Sunnyside		93.0%	448,061	177,469	270,592	5,025	265,567					Fee
8.10	JPMCB	Southern Terrace		94.8%	358,237	104,446	253,791	8,850	244,941					Fee
8.11	JPMCB	Colonial Heights		76.1%	375,735	157,992	217,743	12,150	205,593					Fee
8.12	JPMCB	Birchwood Farms		75.9%	539,868	339,306	200,562	10,650	189,912					Leasehold	04/12/99
8.13	JPMCB	Gregory Courts		95.0%	233,435	85,522	147,913	2,925	144,988					Fee
9	LCF	Wilton Multifamily Portfolio	02/28/13	87.6%	7,939,494	3,504,815	4,434,679	259,502	4,175,177	1.43	1.34	8.9%	8.4%	Fee
9.01	LCF	Yorktown Apartments	02/28/13	92.2%	1,409,587	609,510	800,077	38,236	761,841					Fee
9.02	LCF	Westmoreland Square Apartments	02/28/13	85.5%	1,185,854	544,266	641,588	44,550	597,038					Fee
9.03	LCF	Jamestown Apartments	02/28/13	85.4%	1,059,253	453,722	605,531	32,604	572,927					Fee
9.04	LCF	Three Chopt Apartments	02/28/13	90.0%	769,140	331,049	438,091	26,400	411,691					Fee
9.05	LCF	Cambridge Apartments	02/28/13	89.1%	581,166	248,349	332,817	14,235	318,582					Fee
9.06	LCF	Tuckahoe West Apartments	02/28/13	86.9%	595,062	284,281	310,781	23,310	287,471					Fee
9.07	LCF	Gayton Manor Apartments	02/28/13	86.5%	502,753	230,295	272,458	21,148	251,310					Fee
9.08	LCF	Stoneycreek Apartments	02/28/13	88.4%	410,940	175,659	235,281	14,535	220,746					Fee
9.09	LCF	Careybrook Apartments	02/28/13	90.5%	260,537	103,442	157,095	9,072	148,023					Fee
9.10	LCF	Berkley Apartments	02/28/13	84.4%	245,257	102,297	142,960	6,368	136,592					Fee
9.11	LCF	Westchester Apartments	02/28/13	81.6%	254,051	121,869	132,182	7,584	124,598					Fee
9.12	LCF	Wilton Apartments	02/28/13	95.1%	195,029	73,539	121,490	6,468	115,022					Fee
9.13	LCF	West Briar Apartments	02/28/13	78.2%	221,040	106,609	114,431	7,936	106,495					Fee
9.14	LCF	Westwood Terrace Apartments	02/28/13	84.9%	140,024	63,574	76,450	4,104	72,346					Fee
9.15	LCF	Bevridge Road Duplexes	02/28/13	86.3%	47,201	20,555	26,646	1,440	25,206					Fee
9.16	LCF	West Colony Apartments	02/28/13	91.6%	62,600	35,800	26,800	1,512	25,288					Fee
10	JPMCB	Westmoor Place		88.7%	9,011,184	4,357,535	4,653,648	553,678	4,099,970	1.82	1.60	10.2%	9.0%	Fee
11	JPMCB	Andaz Wall Street	02/28/13	82.6%	29,864,484	24,877,010	4,987,474	0	4,987,474	1.60	1.60	11.1%	11.1%	Fee
12	JPMCB	Country Squire		95.0%	8,069,213	4,223,826	3,845,386	291,600	3,553,786	1.70	1.57	9.7%	9.0%	Fee
13	JPMCB	Tysons Commerce Center		92.0%	6,068,985	2,064,834	4,004,151	375,488	3,628,663	2.00	1.81	11.3%	10.3%	Fee
14	LCF	Washington Business Park		91.6%	5,775,022	2,083,974	3,691,048	452,957	3,238,091	1.84	1.61	10.9%	9.5%	Fee
15	LCF	FedEx Distribution Facility		97.0%	2,319,165	69,575	2,249,590	23,864	2,225,726	1.26	1.25	8.4%	8.3%	Fee
16	LCF	Botany Plaza		95.0%	4,703,752	1,801,414	2,902,338	214,317	2,688,021	2.21	2.05	12.6%	11.7%	Fee
17	JPMCB	Courtyard at the Commons		95.0%	3,958,624	1,036,264	2,922,360	202,967	2,719,393	3.20	2.98	12.7%	11.8%	Fee
18	JPMCB	315 Madison Avenue		95.0%	8,427,057	4,500,085	3,926,971	703,107	3,223,865	5.03	4.13	17.8%	14.7%	Fee
19	LCF	Portofino Hotel and Yacht Club	02/28/13	75.6%	15,695,184	13,161,185	2,533,999	0	2,533,999	1.62	1.62	11.5%	11.5%	Leasehold	04/01/61
20	LCF	The Forum at Sam Houston		92.3%	3,199,769	1,599,135	1,600,634	88,200	1,512,434	1.60	1.51	9.5%	9.0%	Fee
21	LCF	Parkway Village		95.0%	2,360,504	637,308	1,723,196	13,750	1,709,446	1.82	1.81	10.7%	10.6%	Fee
22	LCF	BECO Office Buildings	11/30/12	74.9%	2,668,225	1,203,150	1,465,075	131,860	1,333,215	1.56	1.42	9.2%	8.4%	Fee
23	JPMCB	The Corner		92.9%	2,286,314	396,928	1,889,386	146,138	1,743,248	3.08	2.84	12.8%	11.8%	Fee
24	JPMCB	Memorial Square		94.0%	1,925,001	424,998	1,500,003	134,082	1,365,921	2.46	2.24	10.9%	9.9%	Fee
25	LCF	One Northwestern Plaza	11/30/12	85.0%	4,492,005	2,573,960	1,918,044	356,871	1,561,173	2.40	1.96	15.6%	12.7%	Fee/Leasehold	06/30/89
26	JPMCB	Braintree Executive Park	02/28/13	88.8%	2,421,533	1,290,273	1,131,260	238,903	892,357	1.83	1.44	10.6%	8.3%	Fee
27	LCF	Rolling Hills MHC		77.2%	1,066,810	268,053	798,757	27,990	770,767	1.85	1.78	11.4%	11.0%	Fee
28	LCF	Heritage Heights North MHC		53.0%	593,225	196,879	396,346	14,900	381,446	1.85	1.78	11.4%	11.0%	Fee
29	LCF	Hampton Inn & Suites Venice	01/31/13	68.1%	3,155,034	2,131,244	1,023,790	0	1,023,790	1.57	1.57	11.0%	11.0%	Fee
30	LCF	North Star Estates	10/31/12	95.0%	1,225,666	423,690	801,977	10,450	791,527	1.50	1.48	8.9%	8.7%	Fee
31	LCF	Marriott Courtyard Corpus Christi	01/31/13	77.0%	3,124,014	2,171,995	952,019	0	952,019	1.67	1.67	10.6%	10.6%	Fee
32	JPMCB	Gerber Scientific Headquarters		90.0%	1,786,348	465,158	1,321,190	205,280	1,115,910	2.25	1.90	14.7%	12.4%	Fee
33	LCF	Giant Eagle Northfield Center		95.0%	979,180	209,591	769,589	36,150	733,438	1.38	1.32	9.0%	8.5%	Fee
34	JPMCB	71 West 47th Street		93.2%	3,789,397	2,262,290	1,527,107	202,877	1,324,230	5.73	4.97	20.4%	17.7%	Fee
35	LCF	Royal Ridge Apartments	11/30/12	78.6%	2,124,519	1,088,110	1,036,409	93,150	943,259	1.88	1.71	14.2%	12.9%	Fee
36	LCF	The Ascend Collection - Castillo Real	01/31/13	69.4%	2,018,941	1,210,731	808,210	0	808,210	1.59	1.59	11.2%	11.2%	Fee
37	LCF	Ashton Place Apartments	11/30/12	78.2%	1,626,585	917,017	709,568	43,000	666,568	1.46	1.37	10.1%	9.5%	Fee
38	LCF	1177 Flushing Avenue		91.0%	1,049,366	323,254	726,112	46,356	679,756	1.74	1.63	10.6%	9.9%	Fee
39	LCF	Kimball Creek Village		86.0%	906,840	269,817	637,023	37,956	599,067	1.52	1.43	9.4%	8.8%	Fee
40	LCF	Holiday Inn Express & Suites Port Clinton	01/31/13	74.3%	2,979,705	1,759,002	1,220,703	0	1,220,703	2.51	2.51	18.5%	18.5%	Fee
41	JPMCB	1522 2nd Street		93.9%	803,328	156,484	646,844	25,942	620,902	1.66	1.60	10.0%	9.6%	Fee
42	JPMCB	One St. Louis Centre		85.9%	1,340,727	677,169	663,558	107,600	555,958	1.75	1.47	10.2%	8.6%	Fee
43	LCF	Gale Gardens Apartments	11/30/12	90.1%	1,734,731	920,296	814,435	58,500	755,935	1.93	1.79	12.7%	11.8%	Fee
44	LCF	Landmark Square Apartments		95.0%	1,603,352	764,436	838,916	51,250	787,666	2.31	2.17	13.8%	12.9%	Fee
45	LCF	Harwin Point West Business Center		93.0%	1,119,112	396,166	722,945	79,505	643,440	1.95	1.73	12.1%	10.7%	Fee
46	LCF	Big Lake Estates & Sherburne MHC Portfolio	02/28/13	82.2%	918,334	326,386	591,948	19,617	572,331	1.55	1.50	10.8%	10.4%	Fee
46.01	LCF	Big Lake Estates MHC	02/28/13	86.8%	516,673	173,683	342,990	11,882	331,108					Fee
46.02	LCF	Sherburne MHC	02/28/13	75.8%	401,661	152,703	248,958	7,735	241,222					Fee
47	LCF	Hampton Inn Port Huron	02/28/13	78.7%	2,235,166	1,474,173	760,993	0	760,993	1.90	1.90	15.3%	15.3%	Fee
48	LCF	El Super Supermarket - Fresno CA		92.5%	716,429	170,971	545,459	41,920	503,539	1.75	1.62	10.9%	10.1%	Fee
49	LCF	Jimmy Choo on Bleecker		95.0%	504,179	45,207	458,972	7,238	451,733	1.74	1.71	10.2%	10.0%	Fee
50	LCF	Cottage Grove Estates MHC		94.8%	568,035	150,356	417,679	5,100	412,579	1.61	1.59	9.6%	9.5%	Fee
51	LCF	La Quinta Inn & Suites - Katy, Texas		64.4%	1,656,765	1,179,795	476,971	0	476,971	1.61	1.61	12.3%	12.3%	Fee
52	LCF	Island Grove MHC		65.5%	582,251	186,665	395,586	11,050	384,536	1.98	1.93	13.0%	12.6%	Fee

A-1-5

ANNEX A-1

					UPFRONT ESCROW(18)							MONTHLY ESCROW(19)
			Ground Lease		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Other	Monthly Capex	Monthly Envir.
Loan #	Seller(1)	Property Name	Extension Terms	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	JPMCB	Grand Prairie Premium Outlets			0	0	0	0	0	0	0	0	0
2	JPMCB	World Trade Center I & II			16,667	1,331,250	0	108,333	0	0	3,943,551	16,667	0
3	JPMCB	Pecanland Mall			0	0	0	0	0	0	0	0	0
4	JPMCB	Chandler Crossings Portfolio			28,875	64,313	0	0	374,994	197,646	8,903,668	28,875	0
4.01	JPMCB	The Village
4.02	JPMCB	The Landings
4.03	JPMCB	The Club
5	JPMCB	Deerwood Office Park			0	0	0	0	0	0	2,736,026	0	0
6	JPMCB	Legacy Place			5,996	0	0	32,916	305,225	0	0	5,996	0
7	JPMCB	Dulles View			5,926	0	0	2,675,000	632,173	0	705,248	5,926	0
8	JPMCB	UMH Acquisition Portfolio	Various		11,907	228,680	0	0	216,645	0	9,058	11,907	0
8.01	JPMCB	Danboro
8.02	JPMCB	Broadmore
8.03	JPMCB	Highland
8.04	JPMCB	Oak Ridge
8.05	JPMCB	Twin Pines
8.06	JPMCB	Honey Brook
8.07	JPMCB	Forest Creek
8.08	JPMCB	Meadowood
8.09	JPMCB	Sunnyside
8.10	JPMCB	Southern Terrace
8.11	JPMCB	Colonial Heights
8.12	JPMCB	Birchwood Farms	One, ninety-nine year extension option
8.13	JPMCB	Gregory Courts
9	LCF	Wilton Multifamily Portfolio			259,502	138,476	0	0	191,544	93,302		0	0
9.01	LCF	Yorktown Apartments
9.02	LCF	Westmoreland Square Apartments
9.03	LCF	Jamestown Apartments
9.04	LCF	Three Chopt Apartments
9.05	LCF	Cambridge Apartments
9.06	LCF	Tuckahoe West Apartments
9.07	LCF	Gayton Manor Apartments
9.08	LCF	Stoneycreek Apartments
9.09	LCF	Careybrook Apartments
9.10	LCF	Berkley Apartments
9.11	LCF	Westchester Apartments
9.12	LCF	Wilton Apartments
9.13	LCF	West Briar Apartments
9.14	LCF	Westwood Terrace Apartments
9.15	LCF	Bevridge Road Duplexes
9.16	LCF	West Colony Apartments
10	JPMCB	Westmoor Place			7,134	0	0	1,200,000	494,904	0	0	7,134	0
11	JPMCB	Andaz Wall Street			0	0	0	0	632,223	30,361	0	0	0
12	JPMCB	Country Squire		5%	24,300	0	0	0	256,680	0	2,488,758	24,300	0
13	JPMCB	Tysons Commerce Center			3,329	0	0	7,565	255,901	0	437,632	3,329	0
14	LCF	Washington Business Park			0	57,281	0	800,000	365,699	8,926	0	7,480	0
15	LCF	FedEx Distribution Facility			0	0	0	0	0	0	150,000	1,989	0
16	LCF	Botany Plaza			0	57,610	0	0	0	63,925	0	4,112	0
17	JPMCB	Courtyard at the Commons		11%	0	0	0	0	0	0	0	0	0
18	JPMCB	315 Madison Avenue			0	0	0	0	529,624	0	0	0	0
19	LCF	Portofino Hotel and Yacht Club		17%	0	0	52,125	0	64,441	28,426	150,000	4% of Gross Hotel Revenues plus $4,750 annually	0
20	LCF	The Forum at Sam Houston			115,938	34,063	0	0	107,081	36,253	0	6,125	0
21	LCF	Parkway Village			0	12,725	0	0	92,766	9,663	0	1,146	0
22	LCF	BECO Office Buildings			0	0	0	500,000	69,142	23,726	0	0	0
23	JPMCB	The Corner			0	0	0	0	0	0	0	0	0
24	JPMCB	Memorial Square			0	0	0	0	0	0	0	0	0
25	LCF	One Northwestern Plaza			0	0	0	47,395	45,960	26,391	14,500	5,019	0
26	JPMCB	Braintree Executive Park			2,825	77,250	0	17,083	25,216	0	0	2,825	0
27	LCF	Rolling Hills MHC			0	3,000	0	0	19,141	1,095	0	2,333	0
28	LCF	Heritage Heights North MHC			0	25,898	0	0	17,139	1,060	0	1,242	0
29	LCF	Hampton Inn & Suites Venice			500,000	0	0	0	38,453	61,914	50,000	4% of Gross Revenues	0
30	LCF	North Star Estates			0	0	0	0	38,637	4,654	0	871	0
31	LCF	Marriott Courtyard Corpus Christi			400,000	0	0	0	50,703	49,695	50,000	4% of Gross Revenues	0
32	JPMCB	Gerber Scientific Headquarters			0	0	0	0	0	0	858,367	0	0
33	LCF	Giant Eagle Northfield Center			0	30,000	0	0	0	0	0	1,050	0
34	JPMCB	71 West 47th Street			0	0	0	0	208,487	0	0	0	0
35	LCF	Royal Ridge Apartments			0	13,695	0	0	20,522	65,000	0	7,763	0
36	LCF	The Ascend Collection - Castillo Real			0	0	0	0	43,235	18,916	50,000	4% of Gross Revenues	0
37	LCF	Ashton Place Apartments			0	60,000	0	0	43,282	149,918	0	3,727	0
38	LCF	1177 Flushing Avenue			0	13,000	0	0	42,410	0	0	1,399	0
39	LCF	Kimball Creek Village		9%	0	0	0	0	30,887	2,248	31,902	628	0
40	LCF	Holiday Inn Express & Suites Port Clinton			0	0	0	0	19,537	27,082	159,500	4% of Gross Revenues	0
41	JPMCB	1522 2nd Street		12%	267	0	0	0	0	0	0	267	0
42	JPMCB	One St. Louis Centre			1,625	18,750	0	7,500	35,505	0	239,778	1,625	0
43	LCF	Gale Gardens Apartments			0	31,876	0	0	44,350	34,071	50,000	4,875	0
44	LCF	Landmark Square Apartments			0	0	0	0	23,512	6,142	0	4,271	0
45	LCF	Harwin Point West Business Center			0	3,910	0	182,000	56,425	11,110	90,756	3,523	0
46	LCF	Big Lake Estates & Sherburne MHC Portfolio			0	637,915	0	0	3,006	1,483	62,189	1,635	0
46.01	LCF	Big Lake Estates MHC
46.02	LCF	Sherburne MHC
47	LCF	Hampton Inn Port Huron			0	0	0	0	26,512	4,670	30,000	4% of Gross Revenues	0
48	LCF	El Super Supermarket - Fresno CA		7%	0	0	0	0	19,670	1,929	0	0	0
49	LCF	Jimmy Choo on Bleecker			0	0	0	0	0	0	0	0	0
50	LCF	Cottage Grove Estates MHC			0	2,020	0	0	23,433	667	0	425	0
51	LCF	La Quinta Inn & Suites - Katy, Texas			0	0	0	0	25,909	18,000	80,000	4% of Gross Revenues	0
52	LCF	Island Grove MHC			0	10,134	0	0	20,159	890	0	921	0

A-1-6

ANNEX A-1

			MONTHLY ESCROW(19)					RESERVE CAPS(20)
				Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	CapEx	Envir.	TI/LC	RE Tax	Insur.
Loan #	Seller(1)	Property Name		Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	JPMCB	Grand Prairie Premium Outlets		0	0	0	0
2	JPMCB	World Trade Center I & II		108,333	224,474	0	0
3	JPMCB	Pecanland Mall		0	0	0	0
4	JPMCB	Chandler Crossings Portfolio		0	147,613	0	0
4.01	JPMCB	The Village
4.02	JPMCB	The Landings
4.03	JPMCB	The Club
5	JPMCB	Deerwood Office Park		0	0	0	0
6	JPMCB	Legacy Place		32,917	305,225	0	0	215,865
7	JPMCB	Dulles View		33,333	126,435	0	0
8	JPMCB	UMH Acquisition Portfolio		0	44,571	0	9,058	340,200
8.01	JPMCB	Danboro
8.02	JPMCB	Broadmore
8.03	JPMCB	Highland
8.04	JPMCB	Oak Ridge
8.05	JPMCB	Twin Pines
8.06	JPMCB	Honey Brook
8.07	JPMCB	Forest Creek
8.08	JPMCB	Meadowood
8.09	JPMCB	Sunnyside
8.10	JPMCB	Southern Terrace
8.11	JPMCB	Colonial Heights
8.12	JPMCB	Birchwood Farms
8.13	JPMCB	Gregory Courts
9	LCF	Wilton Multifamily Portfolio		0	31,924	18,660	0
9.01	LCF	Yorktown Apartments
9.02	LCF	Westmoreland Square Apartments
9.03	LCF	Jamestown Apartments
9.04	LCF	Three Chopt Apartments
9.05	LCF	Cambridge Apartments
9.06	LCF	Tuckahoe West Apartments
9.07	LCF	Gayton Manor Apartments
9.08	LCF	Stoneycreek Apartments
9.09	LCF	Careybrook Apartments
9.10	LCF	Berkley Apartments
9.11	LCF	Westchester Apartments
9.12	LCF	Wilton Apartments
9.13	LCF	West Briar Apartments
9.14	LCF	Westwood Terrace Apartments
9.15	LCF	Bevridge Road Duplexes
9.16	LCF	West Colony Apartments
10	JPMCB	Westmoor Place		0	113,671	0	0
11	JPMCB	Andaz Wall Street		0	158,056	30,361	0
12	JPMCB	Country Squire		0	85,560	0	0
13	JPMCB	Tysons Commerce Center		7,565	51,181	0	0			500,000
14	LCF	Washington Business Park		0	45,712	2,975	0			500,000
15	LCF	FedEx Distribution Facility		0	0	0	0
16	LCF	Botany Plaza		13,754	101,847	6,393	0			200,000
17	JPMCB	Courtyard at the Commons		0	0	0	0
18	JPMCB	315 Madison Avenue		0	132,406	0	0
19	LCF	Portofino Hotel and Yacht Club		0	64,441	28,426	See Footnote 28
20	LCF	The Forum at Sam Houston		0	30,595	7,251	0
21	LCF	Parkway Village		0	13,252	1,933	0
22	LCF	BECO Office Buildings		0	23,047	1,825	0	500,000		500,000
23	JPMCB	The Corner		0	0	0	0
24	JPMCB	Memorial Square		0	0	0	0
25	LCF	One Northwestern Plaza		54,100	45,960	4,399	14,500
26	JPMCB	Braintree Executive Park		17,083	25,216	0	0
27	LCF	Rolling Hills MHC		0	4,785	548	0
28	LCF	Heritage Heights North MHC		0	2,857	530	0
29	LCF	Hampton Inn & Suites Venice		0	9,613	5,629	See Footnote 28
30	LCF	North Star Estates		0	9,659	1,163	0
31	LCF	Marriott Courtyard Corpus Christi		0	10,141	8,283	0
32	JPMCB	Gerber Scientific Headquarters		0	0	0	0
33	LCF	Giant Eagle Northfield Center		1,937.00 (until Primary Lease Renewal prior to 04/06/22)	0	0	0
34	JPMCB	71 West 47th Street		0	52,122	0	0
35	LCF	Royal Ridge Apartments		0	4,104	5,000	0
36	LCF	The Ascend Collection - Castillo Real		0	6,176	6,305	25% of Net Operating Income until minimum balance of 50,000
37	LCF	Ashton Place Apartments		0	10,821	12,282	0
38	LCF	1177 Flushing Avenue		0	10,602	0	0	50,381
39	LCF	Kimball Creek Village		2,786	6,177	749	0
40	LCF	Holiday Inn Express & Suites Port Clinton		0	3,907	2,708	See Footnote 28
41	JPMCB	1522 2nd Street		0	9,527	0	0
42	JPMCB	One St. Louis Centre		7,500	7,089	0	0
43	LCF	Gale Gardens Apartments		0	14,783	6,814	0
44	LCF	Landmark Square Apartments		0	7,837	3,071	0
45	LCF	Harwin Point West Business Center		0	14,106	2,778	0			150,000
46	LCF	Big Lake Estates & Sherburne MHC Portfolio		0	1,503	742	0
46.01	LCF	Big Lake Estates MHC
46.02	LCF	Sherburne MHC
47	LCF	Hampton Inn Port Huron		0	3,787	934	Seasonality Reserve; PIP Reserve
48	LCF	El Super Supermarket - Fresno CA		0	3,278	643	0
49	LCF	Jimmy Choo on Bleecker		0	0	0	0
50	LCF	Cottage Grove Estates MHC		0	3,906	334	0
51	LCF	La Quinta Inn & Suites - Katy, Texas		0	8,636	2,000	See Footnote 28
52	LCF	Island Grove MHC		0	3,360	445	0

A-1-7

ANNEX A-1

RESERVE CAPS(20)

LARGEST TENANT (3), (21), (22), (23)

2nd LARGEST TENANT (3), (21), (22), (23)

Debt Service

Other

Single

Lease

Lease

Loan #

Seller(1)

Property Name

Reserve Cap ($)

Reserve Cap ($)

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

1

JPMCB

Grand Prairie Premium Outlets

No

Saks Fifth Avenue Off 5th

27,483

08/31/22

Bloomingdales The Outlet Store

24,376

08/15/22

2

JPMCB

World Trade Center I & II

No

Noble Energy

156,129

06/30/17

KeyBank National Association

60,319

05/31/21

3

JPMCB

Pecanland Mall

No

Burlington Coat Factory

63,436

01/31/18

Dick’s Sporting Goods

47,200

01/31/23

4

JPMCB

Chandler Crossings Portfolio

No

4.01

JPMCB

The Village

No

4.02

JPMCB

The Landings

No

4.03

JPMCB

The Club

No

5

JPMCB

Deerwood Office Park

No

JPMorgan Chase Bank, NA

189,092

06/30/15

Fidelity Investments

107,062

09/30/16

6

JPMCB

Legacy Place

No

Whole Foods

60,236

01/31/30

Citizens Bank

47,641

06/30/20

7

JPMCB

Dulles View

No

Time Warner Cable

118,634

07/01/21

GTSI

104,244

05/01/19

8

JPMCB

UMH Acquisition Portfolio

No

8.01

JPMCB

Danboro

No

8.02

JPMCB

Broadmore

No

8.03

JPMCB

Highland

No

8.04

JPMCB

Oak Ridge

No

8.05

JPMCB

Twin Pines

No

8.06

JPMCB

Honey Brook

No

8.07

JPMCB

Forest Creek

No

8.08

JPMCB

Meadowood

No

8.09

JPMCB

Sunnyside

No

8.10

JPMCB

Southern Terrace

No

8.11

JPMCB

Colonial Heights

No

8.12

JPMCB

Birchwood Farms

No

8.13

JPMCB

Gregory Courts

No

9

LCF

Wilton Multifamily Portfolio

No

9.01

LCF

Yorktown Apartments

No

9.02

LCF

Westmoreland Square Apartments

No

9.03

LCF

Jamestown Apartments

No

9.04

LCF

Three Chopt Apartments

No

9.05

LCF

Cambridge Apartments

No

9.06

LCF

Tuckahoe West Apartments

No

9.07

LCF

Gayton Manor Apartments

No

9.08

LCF

Stoneycreek Apartments

No

9.09

LCF

Careybrook Apartments

No

9.10

LCF

Berkley Apartments

No

9.11

LCF

Westchester Apartments

No

9.12

LCF

Wilton Apartments

No

9.13

LCF

West Briar Apartments

No

9.14

LCF

Westwood Terrace Apartments

No

9.15

LCF

Bevridge Road Duplexes

No

9.16

LCF

West Colony Apartments

No

10

JPMCB

Westmoor Place

No

McKesson

143,935

02/28/18

LGS Innovations

133,352

01/31/21

11

JPMCB

Andaz Wall Street

No

12

JPMCB

Country Squire

No

13

JPMCB

Tysons Commerce Center

No

Baker Tilly

98,288

08/31/20

Mythics, Inc.

22,302

04/30/19

14

LCF

Washington Business Park

No

Kratos Integral Systems, Inc.

92,145

10/31/15

Optoro, Inc.

40,666

06/30/16

15

LCF

FedEx Distribution Facility

Yes

FedEx Ground Package System, Inc.

238,643

01/31/28

16

LCF

Botany Plaza

No

K-Mart (Sears, Roebuck & Co)

100,196

02/28/25

Pathmark/A&P

57,370

03/31/17

17

JPMCB

Courtyard at the Commons

No

Babies R’ Us

31,000

01/31/16

Sotheby’s International Realty - Ewing & Associate

7,596

02/28/18

18

JPMCB

315 Madison Avenue

No

Rhinoceros Visual Effects & Design

15,135

12/31/14

East 42nd St. Fitness LLC

9,813

01/13/25

19

LCF

Portofino Hotel and Yacht Club

No

20

LCF

The Forum at Sam Houston

No

21

LCF

Parkway Village

No

22

LCF

BECO Office Buildings

No

BECO Management, Inc.

12,590

12/31/25

Information Systems Laboratories, Inc.

10,584

11/30/17

23

JPMCB

The Corner

No

Nordstrom Rack

33,704

10/31/21

Total Wine & More

22,179

11/30/23

24

JPMCB

Memorial Square

No

Marshalls

25,000

11/30/21

DSW

15,411

07/31/17

25

LCF

One Northwestern Plaza

No

Towers Watson

70,979

12/31/15

Massachusetts Mutual Life Ins.

15,714

04/30/16

26

JPMCB

Braintree Executive Park

No

Sentient Jet

20,783

01/31/20

Tremont Federal Credit Union

12,076

02/28/19

27

LCF

Rolling Hills MHC

No

28

LCF

Heritage Heights North MHC

No

29

LCF

Hampton Inn & Suites Venice

110,000

No

30

LCF

North Star Estates

No

31

LCF

Marriott Courtyard Corpus Christi

No

32

JPMCB

Gerber Scientific Headquarters

Yes

Gerber Scientific, Inc.

237,400

07/31/27

33

LCF

Giant Eagle Northfield Center

Yes

Giant Eagle Supermarket

62,973

12/31/23

34

JPMCB

71 West 47th Street

No

Elite Gold, Inc.

8,214

11/30/14

Uptown Material House, Inc.

5,727

03/31/16

35

LCF

Royal Ridge Apartments

No

36

LCF

The Ascend Collection - Castillo Real

50,000

No

37

LCF

Ashton Place Apartments

No

38

LCF

1177 Flushing Avenue

No

JFD Trading, Inc.

50,824

10/31/14

EZ Trading, Inc.

28,651

08/31/21

39

LCF

Kimball Creek Village

No

Swedish Health Services

7,872

12/31/19

Henriette Lifelong Early Learning Center

2,780

07/31/22

40

LCF

Holiday Inn Express & Suites Port Clinton

140,000.00 (As of 03/27/2013) (Seasonality Reserve); NAP (PIP Reserve Funds)

No

41

JPMCB

1522 2nd Street

Yes

Hertz

15,534

02/28/18

42

JPMCB

One St. Louis Centre

No

Norton Lilly International

20,226

07/31/19

Johnstone, Adams, Bailey, Gordon and Harris

20,226

09/30/15

43

LCF

Gale Gardens Apartments

No

44

LCF

Landmark Square Apartments

No

45

LCF

Harwin Point West Business Center

No

Accutest Laboratories

31,731

06/30/17

Tecmag, Inc.

12,192

11/30/23

46

LCF

Big Lake Estates & Sherburne MHC Portfolio

62,189

No

46.01

LCF

Big Lake Estates MHC

No

46.02

LCF

Sherburne MHC

No

47

LCF

Hampton Inn Port Huron

$30,000 (As of 4/3/2013) (Seasonality Reserve); NAP (PIP Reserve)

No

48

LCF

El Super Supermarket - Fresno CA

Yes

El Super

52,400

05/31/30

49

LCF

Jimmy Choo on Bleecker

Yes

Jimmy Choo USA, Inc.

1,700

08/01/23

50

LCF

Cottage Grove Estates MHC

No

51

LCF

La Quinta Inn & Suites - Katy, Texas

$80,0000.00 (As of 02/13/2013)(Seasonality Reserve Funds); NAP(PIP Reserve Funds)

No

52

LCF

Island Grove MHC

No

A-1-8

ANNEX A-1

3rd LARGEST TENANT (3), (21), (22), (23)

4th LARGEST TENANT (3), (21), (22), (23)

5th LARGEST TENANT (3), (21), (22), (23)

Lease

Lease

Lease

Loan

Loan #

Seller(1)

Property Name

3rd Largest Tenant

Unit Size

Expiration

4th Largest Tenant

Unit Size

Expiration

5th Largest Tenant

Unit Size

Expiration

Purpose

1

JPMCB

Grand Prairie Premium Outlets

Love Culture

12,000

08/31/22

Nike Factory Store

10,045

08/31/17

Columbia Sportswear Company

8,882

01/31/23

Refinance

2

JPMCB

World Trade Center I & II

Schlumberger

56,016

01/31/19

Resolute Natural Resources

39,716

07/31/13

Baker Hughes

34,955

01/31/16

Acquisition

3

JPMCB

Pecanland Mall

Stein Mart

29,914

03/31/21

Cinema 10

23,170

12/31/15

Belk

19,962

12/31/17

Refinance

4

JPMCB

Chandler Crossings Portfolio

Acquisition

4.01

JPMCB

The Village

4.02

JPMCB

The Landings

4.03

JPMCB

The Club

5

JPMCB

Deerwood Office Park

Comcast

106,253

03/31/21

Adecco

78,292

03/31/22

NGM Insurance

67,694

02/29/16

Acquisition

6

JPMCB

Legacy Place

L.L. Bean

29,806

07/31/19

Kings Bowling Alley

25,000

09/30/19

Urban Outfitters

11,505

01/31/20

Refinance

7

JPMCB

Dulles View

Allen Systems Group

23,685

05/01/21

ATCS

21,035

04/01/21

KTA Group

20,676

01/01/19

Acquisition

8

JPMCB

UMH Acquisition Portfolio

Acquisition

8.01

JPMCB

Danboro

8.02

JPMCB

Broadmore

8.03

JPMCB

Highland

8.04

JPMCB

Oak Ridge

8.05

JPMCB

Twin Pines

8.06

JPMCB

Honey Brook

8.07

JPMCB

Forest Creek

8.08

JPMCB

Meadowood

8.09

JPMCB

Sunnyside

8.10

JPMCB

Southern Terrace

8.11

JPMCB

Colonial Heights

8.12

JPMCB

Birchwood Farms

8.13

JPMCB

Gregory Courts

9

LCF

Wilton Multifamily Portfolio

Refinance

9.01

LCF

Yorktown Apartments

9.02

LCF

Westmoreland Square Apartments

9.03

LCF

Jamestown Apartments

9.04

LCF

Three Chopt Apartments

9.05

LCF

Cambridge Apartments

9.06

LCF

Tuckahoe West Apartments

9.07

LCF

Gayton Manor Apartments

9.08

LCF

Stoneycreek Apartments

9.09

LCF

Careybrook Apartments

9.10

LCF

Berkley Apartments

9.11

LCF

Westchester Apartments

9.12

LCF

Wilton Apartments

9.13

LCF

West Briar Apartments

9.14

LCF

Westwood Terrace Apartments

9.15

LCF

Bevridge Road Duplexes

9.16

LCF

West Colony Apartments

10

JPMCB

Westmoor Place

BT Conferencing

38,258

10/31/19

Kahuna Ventures

35,357

08/31/18

General Dynamics

28,232

07/31/14

Acquisition

11

JPMCB

Andaz Wall Street

Refinance

12

JPMCB

Country Squire

Acquisition

13

JPMCB

Tysons Commerce Center

Automation Tech

15,122

07/31/14

Lincoln National Life Insurance Co.

14,942

12/31/15

ClearChoice Mgmt

7,132

06/30/19

Acquisition

14

LCF

Washington Business Park

CACI Enterprise Solutions

35,862

02/28/18

The Ravens Group, Inc.

21,059

11/30/21

Otis Elevator Company

17,020

07/31/21

Refinance

15

LCF

FedEx Distribution Facility

Refinance

16

LCF

Botany Plaza

Brothers Retail

7,920

02/28/23

Clifton Chinese Buffet

7,479

12/25/22

Country Wine

6,500

07/17/17

Refinance

17

JPMCB

Courtyard at the Commons

Wells Fargo Bank

4,200

07/31/17

Riviera Wine Bar & Bis

4,085

07/31/22

JPMorgan Chase Bank, NA

3,500

01/11/16

Acquisition

18

JPMCB

315 Madison Avenue

G.A.P. Activities Project Inc.

6,705

07/31/14

Studio Center Corporation

6,297

12/31/17

Lakhani & Jordan Engineers, P.C.

5,254

12/31/17

Refinance

19

LCF

Portofino Hotel and Yacht Club

Refinance

20

LCF

The Forum at Sam Houston

Acquisition

21

LCF

Parkway Village

Refinance

22

LCF

BECO Office Buildings

Hariton, Mancuso & Jones, PC

7,338

07/31/14

Willow Property, LLC

5,438

12/31/25

National Brokerage Associates, Inc.

4,677

07/31/17

Refinance

23

JPMCB

The Corner

Paradise Bakery & Cafe

4,034

09/30/21

Sleep America

4,000

10/31/22

Sprint

2,849

01/31/17

Acquisition

24

JPMCB

Memorial Square

Golf Galaxy

14,118

08/31/16

David’s Bridal

11,000

01/31/16

Bravo

8,656

01/31/21

Refinance

25

LCF

One Northwestern Plaza

America Group Financial Services, Inc.

13,100

12/31/21

John Hancock Life Insurance Company

12,711

06/30/18

Denenberg Tuffley, PLLC

11,767

12/31/19

Acquisition

26

JPMCB

Braintree Executive Park

Rockland Trust

7,068

08/31/16

Systems & Methods

6,254

04/30/15

Satuit (Signed LOI)

5,503

02/28/18

Acquisition

27

LCF

Rolling Hills MHC

Refinance

28

LCF

Heritage Heights North MHC

Refinance

29

LCF

Hampton Inn & Suites Venice

Refinance

30

LCF

North Star Estates

Refinance

31

LCF

Marriott Courtyard Corpus Christi

Refinance

32

JPMCB

Gerber Scientific Headquarters

Refinance

33

LCF

Giant Eagle Northfield Center

Refinance

34

JPMCB

71 West 47th Street

BMD Trading Inc.

3,277

12/31/17

BK Jewelry Contracting Inc.

2,683

04/30/13

F&R Jewelry Inc.&Universal Gemo

2,662

02/28/14

Refinance

35

LCF

Royal Ridge Apartments

Refinance

36

LCF

The Ascend Collection - Castillo Real

Refinance

37

LCF

Ashton Place Apartments

Refinance

38

LCF

1177 Flushing Avenue

Jovani Fashions

21,311

01/31/25

GK Eurosport

7,768

11/30/14

Refinance

39

LCF

Kimball Creek Village

Gabe Malouf

2,691

06/30/18

Elite Physical Therapy, PLL

2,096

06/30/18

Kumon Math and Reading Center

1,764

10/31/16

Refinance

40

LCF

Holiday Inn Express & Suites Port Clinton

Refinance

41

JPMCB

1522 2nd Street

Refinance

42

JPMCB

One St. Louis Centre

Sirote & Permutt, P.C

10,993

12/31/15

John C. McAleer III/Chapter 13

8,633

08/31/17

Southern Light, LLC

5,130

12/31/15

Refinance

43

LCF

Gale Gardens Apartments

Refinance

44

LCF

Landmark Square Apartments

Refinance

45

LCF

Harwin Point West Business Center

State of Texas

11,515

06/30/14

Lazzoni Furniture

11,143

03/31/15

Clampitt Paper Co. of Houston

9,750

01/30/14

Refinance

46

LCF

Big Lake Estates & Sherburne MHC Portfolio

Refinance

46.01

LCF

Big Lake Estates MHC

46.02

LCF

Sherburne MHC

47

LCF

Hampton Inn Port Huron

Refinance

48

LCF

El Super Supermarket - Fresno CA

Acquisition

49

LCF

Jimmy Choo on Bleecker

Refinance

50

LCF

Cottage Grove Estates MHC

Refinance

51

LCF

La Quinta Inn & Suites - Katy, Texas

Refinance

52

LCF

Island Grove MHC

Refinance

A-1-9

ANNEX A-1

										Total Debt	Total Debt
				Lockbox	Lockbox	Additional Debt	Additional Debt	Additional Debt	Additional Debt	Current	UW NCF
Loan #	Seller(1)	Property Name	Principal / Carveout Guarantor(24)	(Y/N)	Type(25)	Permitted (Y/N)	Exist (Y/N)(26)	Amount ($)	Type	Balance ($)	DSCR
1	JPMCB	Grand Prairie Premium Outlets	Simon Property Group, L.P.	Yes	Hard	No	No	NAP	NAP	NAP	NAP
2	JPMCB	World Trade Center I & II	Rosemont Realty, LLC	Yes	Hard	No	Yes	17,600,000	Mezzanine Loan	132,000,000	1.25
3	JPMCB	Pecanland Mall	GGP Limited Partnership	Yes	CMA	Yes	No	NAP	Permitted Mezzanine	NAP	NAP
4	JPMCB	Chandler Crossings Portfolio	Patrick N. Smith, Harold Rosenblum	Yes	Soft	Yes	Yes	18,000,000	Preferred Equity; Permitted Mezzanine	NAP	NAP
4.01	JPMCB	The Village
4.02	JPMCB	The Landings
4.03	JPMCB	The Club
5	JPMCB	Deerwood Office Park	Parkway Properties LP	Yes	CMA	No	No	NAP	NAP	NAP	NAP
6	JPMCB	Legacy Place	SDM Holdings LLC	Yes	Hard	No	Yes	125,000,000	A-1 Note	200,000,000	1.45
7	JPMCB	Dulles View	Rosemont Realty, LLC	Yes	Hard	No	Yes	10,000,000	Mezzanine Loan	70,000,000	1.33
8	JPMCB	UMH Acquisition Portfolio	UMH Properties, Inc.	Yes	CMA	No	No	NAP	NAP	NAP	NAP
8.01	JPMCB	Danboro
8.02	JPMCB	Broadmore
8.03	JPMCB	Highland
8.04	JPMCB	Oak Ridge
8.05	JPMCB	Twin Pines
8.06	JPMCB	Honey Brook
8.07	JPMCB	Forest Creek
8.08	JPMCB	Meadowood
8.09	JPMCB	Sunnyside
8.10	JPMCB	Southern Terrace
8.11	JPMCB	Colonial Heights
8.12	JPMCB	Birchwood Farms
8.13	JPMCB	Gregory Courts
9	LCF	Wilton Multifamily Portfolio	See Footnote 24	Yes	Springing	No	No	NAP	NAP	NAP	NAP
9.01	LCF	Yorktown Apartments
9.02	LCF	Westmoreland Square Apartments
9.03	LCF	Jamestown Apartments
9.04	LCF	Three Chopt Apartments
9.05	LCF	Cambridge Apartments
9.06	LCF	Tuckahoe West Apartments
9.07	LCF	Gayton Manor Apartments
9.08	LCF	Stoneycreek Apartments
9.09	LCF	Careybrook Apartments
9.10	LCF	Berkley Apartments
9.11	LCF	Westchester Apartments
9.12	LCF	Wilton Apartments
9.13	LCF	West Briar Apartments
9.14	LCF	Westwood Terrace Apartments
9.15	LCF	Bevridge Road Duplexes
9.16	LCF	West Colony Apartments
10	JPMCB	Westmoor Place	Investcorp US Real Estate, LLC	Yes	Hard	Yes	No	NAP	Permitted Mezzanine	NAP	NAP
11	JPMCB	Andaz Wall Street	Behrouz Ben Hakimian, Joe Hakimian	Yes	Hard	No	Yes	17,000,000	Subordinate Rake	61,941,681	1.08
12	JPMCB	Country Squire	Craig Koenigsberg, Michael Boxer, Jay Anderson	Yes	Springing	No	No	NAP	NAP	NAP	NAP
13	JPMCB	Tysons Commerce Center	Investcorp US Real Estate, LLC	Yes	Hard	Yes	No	NAP	Permitted Mezzanine	NAP	NAP
14	LCF	Washington Business Park	Vingarden Associates	Yes	CMA	No	No	NAP	NAP	NAP	NAP
15	LCF	FedEx Distribution Facility	See Footnote 24	Yes	Hard	Yes (Upon exercise of the FXG Lease Expansion Option)	No	NAP	Permitted Mezzanine Loan; Permitted Preferred Equity	NAP	NAP
16	LCF	Botany Plaza	Mike M. Nassimi	Yes	CMA	No	No	NAP	NAP	NAP	NAP
17	JPMCB	Courtyard at the Commons	BVK Courtyard Commons, LLC	Yes	CMA	No	Yes	12,750,000	Unsecured Subordinate Loan	NAP	NAP
18	JPMCB	315 Madison Avenue	Alan Abramson	Yes	CMA	No	No	NAP	NAP	NAP	NAP
19	LCF	Portofino Hotel and Yacht Club	Patrick R. Colee, Diane F. Colee, The Colee Family Trust	Yes	CMA	No	Yes	2,000,000	Subordinate Rake	23,978,384	1.39
20	LCF	The Forum at Sam Houston	Isaac Sitt, Elliot Tamir	Yes	CMA	Yes	No	NAP	Permitted Mezzanine Loan	NAP	NAP
21	LCF	Parkway Village	Ross H. Partrich	Yes	CMA	No	No	NAP	NAP	NAP	NAP
22	LCF	BECO Office Buildings	BRIT Limited Partnership	Yes	CMA	No	No	NAP	NAP	NAP	NAP
23	JPMCB	The Corner	Inland Diversified Real Estate Trust, Inc.	Yes	Springing	No	No	NAP	NAP	NAP	NAP
24	JPMCB	Memorial Square	Inland Private Capital Corporation	Yes	Springing	No	No	NAP	NAP	NAP	NAP
25	LCF	One Northwestern Plaza	Gabriel Schuchman, Michael Schuchman	Yes	Hard	Yes	No	NAP	Permitted Mezzanine Loan	NAP	NAP
26	JPMCB	Braintree Executive Park	Christopher J. Knisley	Yes	CMA	No	No	NAP	NAP	NAP	NAP
27	LCF	Rolling Hills MHC	Daniel T. Van Voorhis, Karen Fitzgerald, Robert Fitzgerald	Yes	Springing	No	No	NAP	NAP	NAP	NAP
28	LCF	Heritage Heights North MHC	Daniel T. Van Voorhis, Karen Fitzgerald, Robert Fitzgerald	Yes	Springing	No	No	NAP	NAP	NAP	NAP
29	LCF	Hampton Inn & Suites Venice	Steven J. Kaplan, Timothy Baydala, John W. Balliet	Yes	CMA	No	No	NAP	NAP	NAP	NAP
30	LCF	North Star Estates	Ross H. Partrich	Yes	CMA	No	No	NAP	NAP	NAP	NAP
31	LCF	Marriott Courtyard Corpus Christi	W.I.Realty I, L.P.	Yes	Springing	No	No	NAP	NAP	NAP	NAP
32	JPMCB	Gerber Scientific Headquarters	Corporate Property Associates 16 - Global Incorporated	Yes	Springing	No	No	NAP	NAP	NAP	NAP
33	LCF	Giant Eagle Northfield Center	Carmelo Polito, Anthony Belviso	Yes	Hard	No	No	NAP	NAP	NAP	NAP
34	JPMCB	71 West 47th Street	Alan Abramson	Yes	CMA	No	No	NAP	NAP	NAP	NAP
35	LCF	Royal Ridge Apartments	Scott Asner, Michael Gortenburg, Amit Raizada	Yes	Springing	No	No	NAP	NAP	NAP	NAP
36	LCF	The Ascend Collection - Castillo Real	Edward Kobel, Dilip Kanji	Yes	CMA	No	No	NAP	NAP	NAP	NAP
37	LCF	Ashton Place Apartments	Scott Asner, Michael Gortenburd, Amit Raizada	Yes	Springing	No	No	NAP	NAP	NAP	NAP
38	LCF	1177 Flushing Avenue	Abraham Maslavi, Saul Maslavi	Yes	Hard	No	No	NAP	NAP	NAP	NAP
39	LCF	Kimball Creek Village	James G. Karambelas	Yes	CMA	No	No	NAP	NAP	NAP	NAP
40	LCF	Holiday Inn Express & Suites Port Clinton	George R. Ruta	Yes	CMA	No	No	NAP	NAP	NAP	NAP
41	JPMCB	1522 2nd Street	William Hertz, Isaac Hertz, Sarah Hertz	Yes	CMA	No	No	NAP	NAP	NAP	NAP
42	JPMCB	One St. Louis Centre	Mark D. Jordan	Yes	CMA	No	No	NAP	NAP	NAP	NAP
43	LCF	Gale Gardens Apartments	Ross H. Partrich	Yes	CMA	No	No	NAP	NAP	NAP	NAP
44	LCF	Landmark Square Apartments	Peter Wells, Simon Fuchs	Yes	Springing	No	No	NAP	NAP	NAP	NAP
45	LCF	Harwin Point West Business Center	Jacob S.Polatsek, Alejandro Messing	Yes	CMA	Yes	No	NAP	Preferred Equity	NAP	NAP
46	LCF	Big Lake Estates & Sherburne MHC Portfolio	Kent S. Titcomb	Yes	Springing	No	No	NAP	NAP	NAP	NAP
46.01	LCF	Big Lake Estates MHC
46.02	LCF	Sherburne MHC
47	LCF	Hampton Inn Port Huron	Saad Kassab, Lahkman Al-Hakim	Yes	CMA	No	No	NAP	NAP	NAP	NAP
48	LCF	El Super Supermarket - Fresno CA	Armand A. Behpour	Yes	Hard	No	No	NAP	NAP	NAP	NAP
49	LCF	Jimmy Choo on Bleecker	See Footnote 24	Yes	Springing	No	No	NAP	NAP	NAP	NAP
50	LCF	Cottage Grove Estates MHC	Daniel T. Van Voorhis, Robert Fitzgerald	Yes	Springing	No	No	NAP	NAP	NAP	NAP
51	LCF	La Quinta Inn & Suites - Katy, Texas	Kiran K. Shah, Krushnakumar D. Patel	Yes	CMA	No	No	NAP	NAP	NAP	NAP
52	LCF	Island Grove MHC	Daniel T. Van Voorhis, Karen Fitzgerald, Robert Fitzgerald	Yes	Springing	No	No	NAP	NAP	NAP	NAP

A-1-10

ANNEX A-1

					HOTEL OPERATING STATISTICS
				Total Debt
			Total Debt	UW NOI	2010	2010	2010	2011	2011	2011	2012	2012	2012	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Current LTV %	Debt Yield %	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	JPMCB	Grand Prairie Premium Outlets	NAP	NAP																1
2	JPMCB	World Trade Center I & II	75.0%	8.7%																2
3	JPMCB	Pecanland Mall	NAP	NAP																3
4	JPMCB	Chandler Crossings Portfolio	NAP	NAP																4
4.01	JPMCB	The Village																		4.01
4.02	JPMCB	The Landings																		4.02
4.03	JPMCB	The Club																		4.03
5	JPMCB	Deerwood Office Park	NAP	NAP																5
6	JPMCB	Legacy Place	54.8%	8.6%																6
7	JPMCB	Dulles View	70.0%	9.5%																7
8	JPMCB	UMH Acquisition Portfolio	NAP	NAP																8
8.01	JPMCB	Danboro																		8.01
8.02	JPMCB	Broadmore																		8.02
8.03	JPMCB	Highland																		8.03
8.04	JPMCB	Oak Ridge																		8.04
8.05	JPMCB	Twin Pines																		8.05
8.06	JPMCB	Honey Brook																		8.06
8.07	JPMCB	Forest Creek																		8.07
8.08	JPMCB	Meadowood																		8.08
8.09	JPMCB	Sunnyside																		8.09
8.10	JPMCB	Southern Terrace																		8.10
8.11	JPMCB	Colonial Heights																		8.11
8.12	JPMCB	Birchwood Farms																		8.12
8.13	JPMCB	Gregory Courts																		8.13
9	LCF	Wilton Multifamily Portfolio	NAP	NAP																9
9.01	LCF	Yorktown Apartments																		9.01
9.02	LCF	Westmoreland Square Apartments																		9.02
9.03	LCF	Jamestown Apartments																		9.03
9.04	LCF	Three Chopt Apartments																		9.04
9.05	LCF	Cambridge Apartments																		9.05
9.06	LCF	Tuckahoe West Apartments																		9.06
9.07	LCF	Gayton Manor Apartments																		9.07
9.08	LCF	Stoneycreek Apartments																		9.08
9.09	LCF	Careybrook Apartments																		9.09
9.10	LCF	Berkley Apartments																		9.10
9.11	LCF	Westchester Apartments																		9.11
9.12	LCF	Wilton Apartments																		9.12
9.13	LCF	West Briar Apartments																		9.13
9.14	LCF	Westwood Terrace Apartments																		9.14
9.15	LCF	Bevridge Road Duplexes																		9.15
9.16	LCF	West Colony Apartments																		9.16
10	JPMCB	Westmoor Place	NAP	NAP																10
11	JPMCB	Andaz Wall Street	61.9%	8.1%	71.1%	277.98	197.54	82.5%	287.67	237.40	81.9%	298.48	244.33	82.6%	297.03	245.49	82.6%	310.00	256.21	11
12	JPMCB	Country Squire	NAP	NAP																12
13	JPMCB	Tysons Commerce Center	NAP	NAP																13
14	LCF	Washington Business Park	NAP	NAP																14
15	LCF	FedEx Distribution Facility	NAP	NAP																15
16	LCF	Botany Plaza	NAP	NAP																16
17	JPMCB	Courtyard at the Commons	NAP	NAP																17
18	JPMCB	315 Madison Avenue	NAP	NAP																18
19	LCF	Portofino Hotel and Yacht Club	62.1%	10.6%	73.3%	161.51	118.40	75.4%	162.66	122.69	75.7%	168.37	127.49	75.6%	169.97	128.57	75.6%	169.97	128.57	19
20	LCF	The Forum at Sam Houston	NAP	NAP																20
21	LCF	Parkway Village	NAP	NAP																21
22	LCF	BECO Office Buildings	NAP	NAP																22
23	JPMCB	The Corner	NAP	NAP																23
24	JPMCB	Memorial Square	NAP	NAP																24
25	LCF	One Northwestern Plaza	NAP	NAP																25
26	JPMCB	Braintree Executive Park	NAP	NAP																26
27	LCF	Rolling Hills MHC	NAP	NAP																27
28	LCF	Heritage Heights North MHC	NAP	NAP																28
29	LCF	Hampton Inn & Suites Venice	NAP	NAP	65.5%	110.90	72.67	68.0%	111.97	76.16				68.1%	114.95	78.31	68.1%	114.95	78.31	29
30	LCF	North Star Estates	NAP	NAP																30
31	LCF	Marriott Courtyard Corpus Christi	NAP	NAP	68.4%	94.68	64.73	73.1%	94.75	69.27	77.2%	101.68	78.50	77.0%	101.86	78.48	77.0%	101.86	78.48	31
32	JPMCB	Gerber Scientific Headquarters	NAP	NAP																32
33	LCF	Giant Eagle Northfield Center	NAP	NAP																33
34	JPMCB	71 West 47th Street	NAP	NAP																34
35	LCF	Royal Ridge Apartments	NAP	NAP																35
36	LCF	The Ascend Collection - Castillo Real	NAP	NAP				71.5%	121.84	87.13	69.8%	124.17	86.67	69.4%	124.90	86.66	69.4%	124.90	86.66	36
37	LCF	Ashton Place Apartments	NAP	NAP																37
38	LCF	1177 Flushing Avenue	NAP	NAP																38
39	LCF	Kimball Creek Village	NAP	NAP																39
40	LCF	Holiday Inn Express & Suites Port Clinton	NAP	NAP	64.7%	93.67	60.57	66.7%	101.71	67.84	72.9%	107.62	78.50	74.3%	107.62	79.96	74.3%	107.62	79.96	40
41	JPMCB	1522 2nd Street	NAP	NAP																41
42	JPMCB	One St. Louis Centre	NAP	NAP																42
43	LCF	Gale Gardens Apartments	NAP	NAP																43
44	LCF	Landmark Square Apartments	NAP	NAP																44
45	LCF	Harwin Point West Business Center	NAP	NAP																45
46	LCF	Big Lake Estates & Sherburne MHC Portfolio	NAP	NAP																46
46.01	LCF	Big Lake Estates MHC																		46.01
46.02	LCF	Sherburne MHC																		46.02
47	LCF	Hampton Inn Port Huron	NAP	NAP	72.6%	99.95	72.56	74.6%	106.07	79.12	79.6%	109.29	86.99	78.7%	111.00	87.36	78.7%	111.00	87.36	47
48	LCF	El Super Supermarket - Fresno CA	NAP	NAP																48
49	LCF	Jimmy Choo on Bleecker	NAP	NAP																49
50	LCF	Cottage Grove Estates MHC	NAP	NAP																50
51	LCF	La Quinta Inn & Suites - Katy, Texas	NAP	NAP	60.5%	95.01	57.48	62.0%	88.17	54.69	64.4%	94.49	60.84				64.4%	94.49	60.84	51
52	LCF	Island Grove MHC	NAP	NAP																52

A-1-11

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. 19, Portofino Hotel and Yacht Club, although the apartment units and marina slips at the property are not included in unit count, all underwriting calculations include the income and the value of the apartment units and marina slips.
(3)	In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting, but have not yet commenced paying rent and/or are not in occupancy.
	With respect to Loan No. 2, World Trade Center I & II, Resolute Natural Resources, the fourth largest tenant by square footage, is included in the underwriting despite the fact that its lease expires on July 31, 2013.  The Occupancy % reported on Annex A-1 for the property includes Resolute Natural Resources as being in occupancy. At closing, the borrower deposited into escrow approximately $2.0 million for tenant improvements and leasing commissions related to the Resolute Natural Resources space.
	With respect to Loan No. 7, Dulles View, GTSI, the second largest tenant by square footage, is not in occupancy of all of its leased space.  The tenant occupies approximately 25,000 square feet of its leased space and subleases an additional 23,229 square feet to Celcite Management Solutions.  The remaining 56,015 square feet is currently vacant.  The Occupancy % reported on Annex A-1 for the property includes GTSI as being in occupancy.  The tenant continues to pay rent on the entire space.
	With respect to Loan No. 13, Tysons Commerce Center, Mythics Inc., the second largest tenant by square footage, has executed an agreement expanding its leased premises by 6,318 square feet, but has not yet commenced paying rent for such additional space and is not yet in occupancy of such additional space.
	With respect to Loan No. 42, One St. Louis Centre, Southern Light, LLC, the fifth largest tenant by square footage, has executed a lease but has not yet taken occupancy of its full space.  The tenant is not in occupancy of 2,875 square feet out of its 8,005 square foot leased space.
(4)	With respect to all mortgage loans, with the exception of the mortgage loan listed below, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraised Value ($) even though for certain mortgage loans the appraisal provided “as-stabilized” values based on certain criteria being met.
	With respect to Loan No. 2, World Trade Center I & II, the appraiser’s “Hypothetical Value Assuming Cured Deferred Maintenance” value effective March 4, 2013 was used, which assumed that all deferred maintenance had been completed. JPMCB required the borrower to escrow funds sufficient to pay all such amounts at closing. The “as-is” appraised value assuming no escrows was $175,000,000 as of March 4, 2013.
(5)	With respect to Loan No. 6, Legacy Place, the loan is part of a $200,000,000 whole loan which is comprised of two pari passu components (Notes A-1 and Note A-2). Note A-2, (the “Legacy Place Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $75,000,000 and is being contributed to the JPMCC 2013-LC11 Trust. Note A-1 (the “Legacy Place Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $125,000,000 and is currently held by JPMCB.  Prior to securitization of the Note A-1, the controlling holder of the whole loan will be the trustee (or, prior to the occurrence and continuance of a Control Event, the Directing Certificateholder) and, following the securitization of the Note A-1, the trustee with respect to such other securitization (or, prior to the occurrence and continuance of a Control Event under such other securitization, the Directing Certificateholder); however, the holder of Note A-2 will be entitled, under certain circumstances, to be consulted with respect to certain major decisions. Unless otherwise clearly indicated, all loan level metrics are based on the whole loan balance.
	With respect to Loan No. 11, Andaz Wall Street, the loan will be divided into a pooled component having a Current Balance ($) of $44,957,671 (the “AN Pooled Component”), and a non-pooled component having a Cut-off Date balance of $16,984,009 (“AN Non-Pooled Component”).  Payments of interest and principal received in respect of the AN Non-Pooled Component will be available to make distributions in respect of the related class of loan-specific certificate only, and the AN Pooled Component will be pooled together with the other mortgage loans, and interest and principal received in respect of the AN Pooled Component will be available to make distributions in respect of each class of certificates other than the loan-specific certificates.  The AN Non-Pooled Component will accrue interest at a rate equal to 7.63500%. Unless otherwise clearly indicated, all loan level metrics are based on the AN Pooled Component only, and do not include the AN Non-Pooled Component.

A-1-12

Footnotes to Annex A-1

	With respect to Loan No. 19, Portofino Hotel and Yacht Club, the loan will be divided into a pooled component having a Current Balance ($) of $21,980,185 (the “PF Pooled Component”), and a non-pooled component having a Cut-off Date balance of $1,998,199 (the “PF Non-Pooled Component”).  Payments of interest and principal received in respect of the loan and allocable to the PF Non-Pooled Component will be available to make distributions in respect of the Class PF certificates only, and the PF Pooled Component will be pooled together with the other mortgage loans, and interest and principal received in respect of the loan and allocable to the PF Pooled Component will be available to make distributions in respect of each class of certificates other than the loan-specific certificates.  The PF Non-Pooled Component will accrue interest at a rate equal to 12.00000%. All loan level metrics are based on the PF Pooled Component only, and do not include the PF Non-Pooled Component.
(6)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), Maturity/ARD Balance ($) is allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.
(7)	Each number identifies a group of related borrowers.
(8)	With respect to all mortgage loans, with the exception of the mortgage loan listed below, the Interest Rate % is shown to full precision.
	With respect to Loan No. 2, World Trade Center I & II, the Interest Rate % is 4.2491538% when extended to its full precision.
	With respect to Loan No. 11, Andaz Wall Street (i.e., the AN Pooled Component), the Interest Rate % is 5.7887778% when extended to its full precision.
	With respect to Loan No. 19, Portofino Hotel and Yacht Club (i.e., the PF Pooled Component), the Interest Rate % is 6.02072727272% when extended to its full precision.
(9)	For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Certificate Administrator Fee Rate, Trustee Fee Rate (including the Certificate Administrator Fee Rate) and the Senior Trust Advisor Fee Rate (together, the “Admin Fee %”).
(10)	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.
(11)	With respect to all mortgage loans, with the exception of the mortgage loan listed below, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.
	With respect to Loan No. 11, Andaz Wall Street, the Annual Debt Service ($) is calculated based on the first 12 payments of Monthly Debt Service. The Monthly Debt Service ($) is calculated by dividing the Annual Debt Service ($) by 12.
	With respect to Loan No. 19, Portofino Hotel and Yacht Club, the Annual Debt Service ($) is calculated based on the first 12 payments of Monthly Debt Service. The Monthly Debt Service ($) is calculated by dividing the Annual Debt Service ($) by 12.
(12)	With respect to Loan No. 15, FedEx Distribution Facility, the mortgage loan has an ARD feature with an anticipated repayment date of April 6, 2023, with an increase in the interest rate equal to 5.0% per annum plus the greater of (i) 5.27600% per annum, or (ii) the 10-year swap yield as of the ARD plus 3.19%, until the Final Mat Date of April 6, 2043.
	With respect to Loan No. 24, Memorial Square, the mortgage loan has an ARD feature with an anticipated repayment date of April 1, 2023, with an increase in the interest rate equal to 3.0% per annum plus the greater of (i) 4.36250% 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, 2025. In no event shall the increased interest rate exceed the initial interest rate plus 5.0% per annum.
	With respect to Loan No. 25, One Northwestern Plaza, the mortgage loan has an ARD feature with an anticipated repayment date of February 6, 2018, with an increase in the interest rate equal to 2.0% per annum plus the initial term interest rate of 5.02500%, until the Final Mat Date of February 6, 2038.
	With respect to Loan No. 32, Gerber Scientific Headquarters, the mortgage loan has an ARD feature with an anticipated repayment date of March 1, 2023, with an increase in the interest rate equal to 3.0% per annum plus the greater of (i) 4.29800% per annum, or (ii) the current 10-year swap yield, until the Final Mat Date of July 1, 2027. In no event shall the increased interest rate exceed the initial interest rate plus 5.0% per annum.

A-1-13

Footnotes to Annex A-1

(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 “1%” component of the prepayment provision represents a prepayment penalty of 1% of the outstanding principal balance.
	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 No. 11, Andaz Wall Street, the property has benefited from a tax abatement as part of an Industrial Commercial and Incentive Program (ICIP) and real estate taxes were underwritten based on the real estate taxes as reduced by the ICIP abatement. The program begins to phase out prior to the maturity date of the mortgage loan.
	With respect to Loan No. 44, Landmark Square Apartments, the property is currently participating in a Local Economic Revitalization Tax Assistance (“LERTA”) tax abatement program, which reduces tax liabilities for property improvements and new construction in order to encourage reinvestment.  The property’s LERTA expires between 2015 and 2017 for the various parcels of the property; for underwriting purposes, taxes were averaged over the ten-year term of the loan.
(15)	With respect to some mortgage loans, historical financial information may not be available due to the when the properties were constructed and/or acquired.
	With respect to Loan No. 8, UMH Acquisition Portfolio, complete 2012 financial information was not available for the Loan No. 8.08 (Meadowood), Loan No. 8.10 (Southern Terrace) and Loan No. 8.11 (Colonial Heights) at the time of acquisition. 2012 NOI ($) is annualized based on the period from July 2012 through December 2012 for the Meadowood property, and September 2012 through December 2012 for the Southern Terrace and Colonial Heights properties.
	With respect to Loan No. 50, Cottage Grove Estates MHC, the 2010 NOI ($), 2010 Revenue ($) and 2010 Total Expenses ($) represent 4.5 months annualized.
(16)	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.
(17)	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.
(18)	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.
(19)	Represents the monthly amounts required to be deposited by the borrower. In certain cases, during the term of the mortgage loan, the monthly amount may be altered subject to the conditions of the respective mortgage loan documents.
	For example, with respect to Loan No. 1, Grand Prairie Premium Outlets,  commencing  on January 1, 2020 and on each monthly payment date thereafter, the borrower is required to escrow $62,615 for the Monthly TI/LC Reserve ($). The reserve is subject to a cap of $1,502,760.
	With respect to Loan No. 20, The Forum at Sam Houston, the borrower is required to escrow $6,125 per month for the Monthly Capex Reserve ($) until March 2016; commencing in April 2016, the required amount increases to $7,350 per month.
	With respect to Loan No. 25, One Northwestern Plaza, the borrower is required to deposit $54,100 per month into the TI/LC Reserve ($); upon renewal or retenanting of at least 75% of the Towers Watson space, such amount will be reduced to $23,184 per month.
(20)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to the conditions of the respective mortgage loan documents.

A-1-14

Footnotes to Annex A-1

	For example, with respect to Loan No 10, Westmoor Place, a $1,200,000 upfront tenant improvement and leasing commissions reserve was established and requires a $599,241 to be contained in the reserve. In the event the reserve falls below the minimum at any time, the borrower is required to make deposits into the reserve of $35,669 on each payment date until such time that the reserve balance is greater than $1,000,000.
	With respect to Loan No. 22, BECO Office Buildings, the TI/LC Reserve ($) and Capex Reserve ($) were funded in the amount of $500,000 at closing; if the collective balance in such reserves falls below $500,000, borrower is required to make deposits into such reserves in the amount of $2,355 per month (in the case of the Capex Reserve ($)) and $8,632 per month (in the case of the TI/LC Reserve) until the collective balance in such reserves is equal to $500,000.
(21)	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.
(22)	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.
(23)	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.
	For example, with respect to Loan No. 5, Deerwood Office Park, the largest tenant by square footage, JPMorgan Chase Bank, NA, has the right to contract its space by 21,246 square feet out of its total 189,092 square feet on October 31, 2013 with 6 months’ notice.  Additionally, the second largest tenant by square footage, Fidelity Investments, has the right to terminate its lease in the event that the related borrower (or an affiliate of the borrower) and the tenant execute a lease for an entire new building with a term of 10 years or more, provided that the total space leased by the tenant from the borrower (and its affiliates) in the Jacksonville, Florida area is at least 150,000 square feet. Adecco, the fourth largest tenant by square footage, has the right to terminate its lease on December 31, 2018 with 9 months’ notice and payment of a termination fee, as well as the right to contract its space by 20,000 square feet out of its total 78,292 square feet any time after August 30, 2016 with 9 months’ notice and payment of a termination fee.
	With respect to Loan No. 7, Dulles View, the largest tenant by square footage, Time Warner Cable, has the right to terminate its lease on July 31, 2018 with 12 months’ notice and the payment of a termination fee.  GTSI, the second largest tenant by square footage, has the right to contract its space by one full floor (23,000 square feet) on May 31, 2014 with 8 months’ notice and payment of a termination fee. In addition, GTSI, the second largest tenant by square footage, is not in occupancy of all of its leased space.  The tenant occupies approximately 25,000 square feet of its leased space and subleases an additional 23,229 square feet to Celcite Management Solutions.  The remaining 56,015 square feet is currently vacant however the tenant continues to pay rent on the entire space.
	With respect to Loan No. 10, Westmoor Place, the largest tenant by square footage, McKesson, has two rights to contract its space by up to approximately 22,000 square feet, at any time between September 1, 2014 and December 1, 2014 and between March 1, 2016 and June 1, 2016, with 9 months’ notice and payment of a termination fee.
	With respect to Loan No. 13, Tysons Commerce Corner, the second largest tenant by square footage, Mythics, Inc., has the right to terminate its lease at any time after April 30, 2018 with 9 months’ notice and the payment of a termination fee.  Lincoln National Life Insurance Co., the fourth largest tenant by square footage, has the right to terminate its lease on December 31, 2013 with 9 months’ notice and the payment of a termination fee.
	With respect to Loan No. 14, Washington Business Park, the largest tenant by square footage, Kratos Integral Systems, Inc., is subleasing approximately half of its space (46,700 square feet) to Thompson Creek Windows Company.
	With respect to Loan No. 14, Washington Business Park, the second largest tenant by square footage, Optoro Inc., has an actual lease expiration of June 30, 2016, but has a termination option on January31, 2014 with 6 months’ notice and payment of a termination fee. The rent from this tenant was underwritten to the termination date.
	With respect to Loan No. 14, Washington Business Park, the third largest tenant by square footage, CACI Enterprise Solutions, has an actual lease expiration of February 28, 2018, but has a termination option on April 30, 2014 with 12 months’ notice and payment of a termination fee. The rent from this tenant was underwritten to the termination date.
	With respect to Loan No. 14, Washington Business Park, the fourth largest tenant by square footage, The Ravens Group, Inc., has an actual lease expiration of November 30, 2021, but has a termination option on November 30, 2016 with six months’ notice and payment of a termination fee. The rent from this tenant was underwritten to the termination date.

A-1-15

Footnotes to Annex A-1

	With respect to Loan No. 14, Washington Business Park, the fifth largest tenant by square footage, Otis Elevator Company, has an actual lease expiration of July 31, 2021, but has a termination option on July 31, 2016 with 9 months’ notice and payment of a termination fee.  The rent from this tenant was underwritten to the termination date.
	With respect to Loan No. 22, BECO Office Buildings, a lease with BECO Management, Inc., an affiliate of the sponsor and the largest tenant at the property, represents approximately 11.1% of the total square footage. In aggregate, affiliates of the sponsor lease approximately 20.0% of the total square footage.
	With respect to Loan No. 25, One Northwestern Plaza, the second largest tenant by square footage, Massachusetts Mutual Life Insurance, has a lease expiration of April 30, 2016, but has a termination option on April 30, 2014 with 9 months’ notice and payment of a termination fee.  The rent from this tenant was underwritten to the termination date.
	With respect to Loan No. 25, One Northwestern Plaza, the fourth largest tenant by square footage, John Hancock Life Insurance Company, has a lease expiration of June 30, 2018, but has a termination option on June 30, 2016 with 12 months’ notice and payment of a termination fee.  The rent from this tenant was underwritten to the termination date.
	With respect to Loan No. 25, One Northwestern Plaza, the fifth largest tenant by square footage, Denenberg Tuffley, PLLC, has a lease expiration of December 31, 2019, but has a termination option on January 1, 2016 with 9 months’ notice and payment of a termination fee. The rent from this tenant was underwritten to the termination date.
	With respect to Loan No. 26, Braintree Executive Park, the largest tenant by square footage, Sentient Jet, has the right to terminate its lease on January 31, 2018 with 12 months’ notice and the payment of a termination fee.
	With respect to Loan No. 38, 1177 Flushing Avenue, the largest tenant by square footage, JFD Trading, Inc., sublets approximately 93.7% of its space to two subtenants.
	With respect to Loan No. 38, 1177 Flushing Avenue, the principals of the borrower are also the principals of Jovani Fashions LTD, the third largest tenant at the property.
	With respect to Loan No. 41, 1522 2nd Street, the entire property is leased to the sponsor of the borrower under the mortgage loan, which operates the property as its corporate headquarters.
	With respect to Loan No. 42, One St. Louis Centre, the fifth largest tenant by square footage, Southern Light, LLC, has the right to terminate its lease on the first day of any month after June 15, 2015 with 6 months’ notice and the payment of a termination fee.
	With respect to Loan No. 45, Harwin Point West Business Center, the third largest tenant by square footage, State of Texas, has a lease expiration of June 30, 2014, but the lease may be terminated sooner if the operation of the entire agency ceases to operate as a result of legislative process.  The rent from this tenant was underwritten to the June 30, 2014 expiration date.
(24)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes.
	With respect to Loan No. 9, Wilton Multifamily Portfolio, the Principal / Carveout Guarantor is The Wilton Companies, LLC, The Wilton Companies, Inc., Richard S. Johnson, Rodney M. Poole.
	With respect to Loan No. 15, FedEx Distribution Facility, the Principal / Carveout Guarantor is The Revocable Trust of Robert J. Scannell Dated September 9, 2002, Robert J. Scannell.
	With respect to Loan No. 49, Jimmy Choo on Bleecker, the Principal / Carveout Guarantor is Gabriel Chehebar, Elliot Chehebar, Isaac Chehebar, Rueben Chehebar.
(25)	The classification of the lockbox types is described in the Free Writing Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” in the Free Writing Prospectus.
	With respect to Loan No. 11, Andaz Wall Street, the property manager is required to deposit all revenue directly into the cash management account under the control of the lender. In the event Hyatt Corporation is replaced as the property manager, the borrower is required to set up a lockbox account and deposit or cause to be deposited all revenues into the lockbox account, which funds will be swept daily to the cash management account.
(26)	Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt, and (c) preferred equity.

A-1-16

Footnotes to Annex A-1

	With respect to Loan No. 4, Chandler Crossings Portfolio, preferred equity in the related borrower in the amount of $18,000,000 is held by a third party investor.  See “Description of the Mortgage Loans – Additional Debt” in the Free Writing Prospectus.
	With respect to Loan No. 17, Courtyard at the Commons, one shareholder of the related borrower, RREEF Spezial Invest GmbH, has made an unsecured loan in the amount of $12,750,000 to the borrower.  See “Description of the Mortgage Loans – Additional Debt” in the Free Writing Prospectus.
(27)	In certain cases, the Street Address was removed for spacing purposes.
	With respect to Loan No. 5, Deerwood Office Park, the full street address is 4600 & 4601 Touchton Road East and 10151 Deerwood Park Boulevard.
	With respect to Loan No. 14, Washington Business Park, the full street address is 4816-4881 Walden Lane, 4640 Forbes Boulevard, 4850 Forbes Boulevard, 5000 Philadelphia Way, 5200 Philadelphia Way, 5001 Forbes, 9901 Business Parkway.
(28)	In certain cases, the Monthly Other Reserve ($) was removed for spacing purposes.
	With respect to Loan No. 19, Portofino Hotel and Yacht Club, the Monthly Other Reserve ($) is $240,000 (annually); June - $15,500; July - $24,250; August - $61,750; September - $60,500; October - $49,000; November - $29,000.
	With respect to Loan No. 29, Hampton Inn & Suites Venice, the Monthly Other Reserve($) is on or before May 1, 2013 an amount of $60,000; on each Monthly payment date occurring in the months January, February, March and April an amount of (i) $110,000.00, less (ii) balance of Seasonal Reserve Account as of January 1st each calandar year (commencing January 1, 2014), divided by (iii) 4.
	With respect to Loan No. 40, Holiday Inn Express & Suites Port Clinton, the Monthly Other Reserve($) is $35,000.00 on May and June 2013, thereafter the lesser of (x) 25% of Seasonality Reserve Cap or (y) available cash flow (Seasonality Reserve); 125% of estimated costs to complete PIP Work (PIP Reserve Funds).
	With respect to Loan No. 51, La Quinta Inn & Suites - Katy, Texas, the Monthly Other Reserve($) is lesser of (x) 25% of Seasonality Reserve Cap or (y) available cash flow (Seasonality Reserve Funds); 125% of estimated costs to complete PIP Work (PIP Reserve Funds).

A-1-17