Unassociated Document

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-165147-09

Free Writing Prospectus dated June 20, 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 Appendix titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the free writing prospectus and/or prospectus. This File does not contain all information that is required to be included in the base prospectus and the prospectus supplement. This File should be reviewed only in conjunction with the entire free writing prospectus and/or prospectus. Prospective investors are advised to read carefully, and should rely on, the free writing prospectus and/or prospectus relating to the Certificates referred to herein in making their investment decision.

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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

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

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

ANNEX A-1

Number of

Property

Year

Unit of

Loan #

Seller(1)

Property Name

Street Address

City

State

Zip Code

County

Properties

Type

Subtype

Year Built(2)

Renovated

Units(3)

Measure

Occupancy %(3)(4)(5)

JPMCB

Americold Cold Storage Portfolio

Various

Industrial

Cold Storage

Various

3,615,545

Square Feet

74.5%

1.01

JPMCB

Salem

4095 Portland Road Northeast

Salem

97301

Marion

Industrial

Cold Storage

1963

1981

669,650

Square Feet

75.1%

1.02

JPMCB

Plover

110th Street & Highway 54

Plover

54467

Portage

Industrial

Cold Storage

1978

1981

478,467

Square Feet

91.7%

1.03

JPMCB

Hermiston

78149 Westland Road

Hermiston

97838

Umatilla

Industrial

Cold Storage

1975

1996

221,330

Square Feet

75.8%

1.04

JPMCB

Moses Lake

3245 Road North Northeast

Moses Lake

98837

Grant

Industrial

Cold Storage

1967

370,783

Square Feet

83.0%

1.05

JPMCB

Fremont

950 Schneider Street

Fremont

68025

Dodge

Industrial

Cold Storage

1968

2010

144,035

Square Feet

88.0%

1.06

JPMCB

Gadsden

215 East Air Depot Road

Gadsden

35905

Etowah

Industrial

Cold Storage

1991

1994

153,809

Square Feet

78.8%

1.07

JPMCB

Tomah

28063 Essex Avenue

Tomah

54660

Monroe

Industrial

Cold Storage

1989

1994

188,417

Square Feet

60.5%

1.08

JPMCB

Tarboro

200 Sara Lee Road

Tarboro

27886

Edgecombe

Industrial

Cold Storage

1988

2000

181,106

Square Feet

72.2%

1.09

JPMCB

Delhi

75 Highway 609

Delhi

71232

Richland

Industrial

Cold Storage

2010

136,445

Square Feet

83.2%

1.10

JPMCB

Burlington

301 South Walnut Street

Burlington

98233

Skagit

Industrial

Cold Storage

1965

1968

225,843

Square Feet

74.1%

1.11

JPMCB

Marshall

3465 West Arrow Street

Marshall

65340

Saline

Industrial

Cold Storage

1985

1992

191,220

Square Feet

50.0%

1.12

JPMCB

Springdale

1200 North Old Missouri Road

Springdale

72764

Washington

Industrial

Cold Storage

1982

1993

232,956

Square Feet

88.3%

1.13

JPMCB

Montgomery

4550 Newcomb Avenue

Montgomery

36108

Montgomery

Industrial

Cold Storage

1989

127,461

Square Feet

83.2%

1.14

JPMCB

Texarkana

3609 Genoa Road

Texarkana

71854

Miller

Industrial

Cold Storage

1992

1996

177,622

Square Feet

53.6%

1.15

JPMCB

Birmingham

600 25th Avenue West

Birmingham

35204

Jefferson

Industrial

Cold Storage

1963

1986

116,401

Square Feet

44.1%

JPMCB

IDS Center

80 South 8th Street

Minneapolis

55402

Hennepin

Mixed Use

Office/Retail

1972

1992-2012

1,410,415

Square Feet

89.0%

JPMCB

589 Fifth Avenue

New York

10017

New York

Mixed Use

Office/Retail

1954

2013

169,486

Square Feet

96.7%

JPMCB

Atlantic Times Square

500 North Atlantic Boulevard

Monterey Park

91754

Los Angeles

Mixed Use

Retail/Multifamily

2010

380,372

Square Feet

91.2%

JPMCB

SanTan Village

2218 East Williams Field Road

Gilbert

85295

Maricopa

Retail

Regional Mall

2007

707,615

Square Feet

89.2%

JPMCB

Valley Bend Shopping Center

2750 Carl T. Jones Drive Southeast

Huntsville

35802

Madison

Retail

Anchored

2002, 2012

412,920

Square Feet

100.0%

JPMCB

Club at Danforth and Vintage at the Parke

Various

Multifamily

Garden

Various

566

Units

93.8%

7.01

JPMCB

Club at Danforth

3701 Danforth Drive

Jacksonville

32224

Duval

Multifamily

Garden

1998

288

Units

93.1%

7.02

JPMCB

Vintage at the Parke

261 Veterans Parkway

Murfreesboro

37128

Rutherford

Multifamily

Garden

2002

278

Units

94.6%

RCMC

Cirkers Fine Art Storage & Logistics

444 West 55th Street

New York

10019

New York

Self Storage

1917

2008

200

Units

94.1%

GECC

Indigo Apartments

13525 Bartram Park Boulevard

Jacksonville

32258

Duval

Multifamily

Garden

2007

323

Units

96.0%

GECC

Calais Park

5800 Calais Lane

St. Petersburg

33714

Pinellas

Multifamily

Garden

2003

261

Units

99.6%

JPMCB

Raymour & Flanigan Plaza

538 Boston Post Road

Orange

06477

New Haven

Retail

Anchored

1971

2002

160,865

Square Feet

96.3%

JPMCB

Riverview Tower

900 South Gay Street

Knoxville

37902

Knox

Office

CBD

1984

2006

334,198

Square Feet

88.3%

JPMCB

501 Fifth Avenue

New York

10017

New York

Office

CBD

1917

158,963

Square Feet

94.3%

RCMC

Springhill Suites Buckhead

3459 Buckhead Loop Northeast

Atlanta

30326

Fulton

Hotel

Limited Service

2005

220

Rooms

70.9%

RCMC

Weaver Creek Apartments

5100 South Main Avenue

Springfield

65810

Greene

Multifamily

Garden

2008-2013

254

Units

94.1%

RCMC

Courtney Bend

321 Donegal Drive

Hardeeville

29927

Jasper

Multifamily

Garden

2008

254

Units

95.3%

JPMCB

Las Colinas Plaza

4000 North MacArthur Boulevard

Irving

75038

Dallas

Retail

Anchored

1987

135,004

Square Feet

84.4%

JPMCB

Vista Balboa Center

7715-7725 Balboa Avenue

San Diego

92111

San Diego

Retail

Anchored

1975

117,410

Square Feet

100.0%

RCMC

Arbor Lakes Apartments

6161 Memorial Highway

Tampa

33615

Hillsborough

Multifamily

Garden

1979

2009

356

Units

95.8%

GECC

Lakes at North Port

1015 Panacea Boulevard

North Port

34288

Sarasota

Multifamily

Garden

2000

2010

312

Units

95.8%

JPMCB

3101 Place

3101 Vista Drive

Rosenberg

77471

Fort Bend

Multifamily

Garden

2002

200

Units

96.5%

RCMC

Lifeprint Health Center

20414 North 27th Avenue

Phoenix

85027

Maricopa

Office

Medical

2008

81,875

Square Feet

98.6%

JPMCB

Harbour Green

7120 Patronis Drive

Panama City Beach

32408

Bay

Multifamily

Garden

1998

200

Units

96.5%

RCMC

Crowne Plaza Milwaukee West

10499 Innovation Drive

Wauwatosa

53226

Milwaukee

Hotel

Full Service

2008

198

Rooms

67.6%

RCMC

94 Hundred Shea

9400 East Shea Boulevard

Scottsdale

85260

Maricopa

Mixed Use

Retail/Office

2007

74,079

Square Feet

88.6%

JPMCB

Market at Bay Shore

1851 Sunrise Highway

Bay Shore

11706

Suffolk

Retail

Anchored

1983

176,831

Square Feet

95.4%

GECC

Brookhollow Riverside

2505 North State Highway 360

Grand Prairie

75050

Tarrant

Office

Suburban

1984

2012

118,666

Square Feet

95.3%

GECC

Holiday Ranch & Happy Landings

1375 South Military Trail

West Palm Beach

33415

Palm Beach

Manufactured Housing

1968

1980

271

Pads

97.4%

GECC

Holiday Inn Express

3131 North Scottsdale Road

Scottsdale

85251

Maricopa

Hotel

Limited Service

1999

2012

169

Rooms

65.0%

GECC

Dollar General Portfolio

Various

Retail

Freestanding

Various

105,471

Square Feet

100.0%

30.01

GECC

Dollar General - Bicknell

701 East 11th Street

Bicknell

47512

Knox

Retail

Freestanding

2012

20,707

Square Feet

100.0%

30.02

GECC

Dollar General - Parrish

6123 Highway 269

Parrish

35580

Walker

Retail

Freestanding

2012

12,382

Square Feet

100.0%

30.03

GECC

Dollar General - Holly Hill

1800 North Nova Road

Holly Hill

32117

Volusia

Retail

Freestanding

2011

9,002

Square Feet

100.0%

30.04

GECC

Dollar General - Jacksonville

10171 New Kings Road

Jacksonville

32219

Duval

Retail

Freestanding

2011

9,002

Square Feet

100.0%

30.05

GECC

Dollar General - Tulsa

2811 North Peoria Avenue

Tulsa

74106

Tulsa

Retail

Freestanding

2011

9,026

Square Feet

100.0%

30.06

GECC

Dollar General - Laurel

848 South 16th Avenue

Laurel

39440

Jones

Retail

Freestanding

2011

9,026

Square Feet

100.0%

30.07

GECC

Dollar General - Dongola

315 Northeast Front Street

Dongola

62926

Union

Retail

Freestanding

2012

9,100

Square Feet

100.0%

30.08

GECC

Dollar General - Coulterville

13146 State Route 13

Coulterville

62237

Randolph

Retail

Freestanding

2011

9,100

Square Feet

100.0%

30.09

GECC

Dollar General - Monticello

1511 West Broad Street

Monticello

39654

Lawrence

Retail

Freestanding

2011

9,100

Square Feet

100.0%

30.10

GECC

Dollar General - Fair Play

15515 South Highway 11

Fair Play

29643

Oconee

Retail

Freestanding

2012

9,026

Square Feet

100.0%

RCMC

Plantation Storage Portfolio

Various

Self Storage

Various

1,324

Units

83.5%

31.01

RCMC

Plantation Storage - Bluffton

1110 Fording Island Road

Bluffton

29910

Beaufort

Self Storage

1998

619

Units

75.9%

31.02

RCMC

Plantation Storage - Hard Scrabble

4411 Hard Scrabble Road

Columbia

29229

Richland

Self Storage

1999

705

Units

90.2%

GECC

Fairfield Inn and Suites

2520 North Central Avenue

Phoenix

85004

Maricopa

Hotel

Limited Service

2001

2012

107

Rooms

63.7%

JPMCB

Hampton Inn Richmond Airport

421 International Center Drive

Sandston

23150

Henrico

Hotel

Limited Service

2009

104

Rooms

63.7%

GECC

Romaine Village

19940 Mahogany Street

Bend

97702

Deschutes

Manufactured Housing

1970

177

Pads

95.5%

JPMCB

Valencia Road Plaza

1800 West Valencia Road

Tucson

85746

Pima

Retail

Single Tenant

1994

2003

190,174

Square Feet

100.0%

GECC

19th Ave Self Storage

4050 19th Avenue

San Francisco

94132

San Francisco

Self Storage

1993

2012

816

Units

94.7%

JPMCB

Haines City Mall

617 US Highway 17-92

Haines City

33844

Polk

Retail

Anchored

1967

2006

118,848

Square Feet

91.4%

JPMCB

274 Madison Avenue

New York

10016

New York

Office

CBD

1927

95,263

Square Feet

92.9%

GECC

Orchard Lane

8440, 8446, 8525 Southeast Orchard Lane

Clackamas

97086

Clackamas

Manufactured Housing

1960

106

Pads

99.1%

GECC

My Attic Self Storage

11950 Spring Cypress Road

Tomball

77377

Harris

Self Storage

2007

622

Units

82.8%

RCMC

Wedgewood Lofts Apartments

101-508 Treyson Lane

Morgantown

26505

Monongalia

Multifamily

Garden

2011

Units

100.0%

GECC

Rancho Rialto

1166 South Riverside Avenue

Rialto

92376

San Bernardino

Manufactured Housing

1970

Pads

100.0%

GECC

Ukiah Country Manor

3900 North State Street

Ukiah

95482

Mendocino

Manufactured Housing

1975

Pads

100.0%

GECC

Birchcrest

2330 East Main Street

Niles

49120

Berrien

Manufactured Housing

1970

101

Pads

94.1%

GECC

Skyview Acres

2401 Hamilton Cleves Road

Hamilton

45013

Butler

Manufactured Housing

1973

103

Pads

98.1%

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	Date	Value ($)(6)	Date	LTV %(6)	Balance ($)(7)(8)	per Unit ($)	Balance ($)(7)(8)	per Unit ($)	Pool Balance	Loan	Borrower(9)	Rate %(10)	Fee %(10)	Rate %(10)	Accrual Type
1	JPMCB	Americold Cold Storage Portfolio	12/31/12	430,140,000	Various	50.9%	110,000,000	61	109,571,270	61	11.4%	No	No	3.81113	0.01230	3.79883	Actual/360
1.01	JPMCB	Salem	12/31/12	56,200,000	02/18/13		15,275,000		15,215,465		1.6%
1.02	JPMCB	Plover	12/31/12	49,000,000	02/18/13		13,305,000		13,253,143		1.4%
1.03	JPMCB	Hermiston	12/31/12	46,800,000	02/18/13		12,745,000		12,695,326		1.3%
1.04	JPMCB	Moses Lake	12/31/12	43,300,000	02/18/13		11,780,000		11,734,087		1.2%
1.05	JPMCB	Fremont	12/31/12	38,400,000	02/18/13		10,475,000		10,434,173		1.1%
1.06	JPMCB	Gadsden	12/31/12	36,100,000	02/18/13		9,080,000		9,044,610		0.9%
1.07	JPMCB	Tomah	12/31/12	27,300,000	02/18/13		7,395,000		7,366,178		0.8%
1.08	JPMCB	Tarboro	12/31/12	25,100,000	02/15/13		6,805,000		6,778,477		0.7%
1.09	JPMCB	Delhi	12/31/12	29,300,000	02/21/13		6,160,000		6,135,991		0.6%
1.10	JPMCB	Burlington	12/31/12	20,000,000	03/04/13		5,455,000		5,433,739		0.6%
1.11	JPMCB	Marshall	12/31/12	17,600,000	02/20/13		4,095,000		4,079,040		0.4%
1.12	JPMCB	Springdale	12/31/12	12,300,000	02/19/13		3,050,000		3,038,112		0.3%
1.13	JPMCB	Montgomery	12/31/12	11,700,000	02/19/13		2,600,000		2,589,866		0.3%
1.14	JPMCB	Texarkana	12/31/12	10,740,000	03/04/13		1,405,000		1,399,524		0.1%
1.15	JPMCB	Birmingham	12/31/12	6,300,000	02/14/13		375,000		373,538		0.0%
2	JPMCB	IDS Center	03/31/13	256,000,000	03/05/13	71.3%	92,510,258	129	92,510,258	129	9.6%	No	No	4.00000	0.01730	3.98270	Actual/360
3	JPMCB	589 Fifth Avenue	05/01/13	295,000,000	05/01/13	59.3%	87,500,000	1,033	87,500,000	1,033	9.1%	No	No	4.09300	0.01230	4.08070	Actual/360
4	JPMCB	Atlantic Times Square	03/01/13	130,900,000	04/03/13	56.4%	74,000,000	195	73,813,237	194	7.7%	No	No	4.47900	0.01230	4.46670	Actual/360
5	JPMCB	SanTan Village	05/01/13	247,500,000	05/17/13	55.7%	55,000,000	195	54,907,121	195	5.7%	No	No	3.09350	0.01230	3.08120	Actual/360
6	JPMCB	Valley Bend Shopping Center	03/26/13	72,750,000	04/02/13	59.8%	43,500,000	105	43,500,000	105	4.5%	No	No	3.74600	0.01230	3.73370	Actual/360
7	JPMCB	Club at Danforth and Vintage at the Parke	03/13/13	57,300,000	Various	74.3%	42,550,000	75,177	42,550,000	75,177	4.4%	No	1	3.95000	0.01230	3.93770	Actual/360
7.01	JPMCB	Club at Danforth	03/13/13	31,900,000	04/18/13		23,770,000		23,770,000		2.5%
7.02	JPMCB	Vintage at the Parke	03/13/13	25,400,000	03/19/13		18,780,000		18,780,000		2.0%
8	RCMC	Cirkers Fine Art Storage & Logistics	05/30/13	55,200,000	05/15/13	59.8%	33,000,000	165,000	33,000,000	165,000	3.4%	No	No	4.67800	0.01230	4.66570	Actual/360
9	GECC	Indigo Apartments	05/01/13	39,100,000	05/13/13	72.9%	28,500,000	88,235	28,500,000	88,235	3.0%	No	No	4.49000	0.03230	4.45770	Actual/360
10	GECC	Calais Park	03/01/13	31,000,000	03/15/13	71.9%	22,294,000	85,418	22,294,000	85,418	2.3%	No	No	3.70000	0.03230	3.66770	Actual/360
11	JPMCB	Raymour & Flanigan Plaza	06/05/13	31,000,000	04/25/13	70.0%	21,700,000	135	21,700,000	135	2.3%	No	No	4.18750	0.01230	4.17520	Actual/360
12	JPMCB	Riverview Tower	03/31/13	28,500,000	03/21/13	73.7%	21,000,000	63	21,000,000	63	2.2%	No	No	4.27400	0.01230	4.26170	Actual/360
13	JPMCB	501 Fifth Avenue	04/04/13	70,300,000	04/10/13	24.9%	17,500,000	110	17,500,000	110	1.8%	No	4	3.79000	0.01230	3.77770	Actual/360
14	RCMC	Springhill Suites Buckhead	04/30/13	26,800,000	05/13/13	63.8%	17,100,000	77,727	17,100,000	77,727	1.8%	No	No	4.56000	0.03980	4.52020	Actual/360
15	RCMC	Weaver Creek Apartments	05/29/13	22,100,000	04/12/13	72.4%	16,000,000	62,992	16,000,000	62,992	1.7%	No	No	4.62000	0.03980	4.58020	Actual/360
16	RCMC	Courtney Bend	04/30/13	24,100,000	04/29/13	65.8%	15,850,000	62,402	15,850,000	62,402	1.6%	No	No	4.07500	0.03980	4.03520	Actual/360
17	JPMCB	Las Colinas Plaza	03/31/13	26,000,000	04/16/13	59.0%	15,350,000	114	15,329,306	114	1.6%	No	No	4.37050	0.01230	4.35820	Actual/360
18	JPMCB	Vista Balboa Center	04/22/13	29,600,000	03/27/13	50.6%	15,000,000	128	14,977,208	128	1.6%	No	2	3.70000	0.01230	3.68770	Actual/360
19	RCMC	Arbor Lakes Apartments	06/04/13	21,500,000	05/09/13	69.3%	14,900,000	41,854	14,900,000	41,854	1.6%	No	No	4.27000	0.01230	4.25770	Actual/360
20	GECC	Lakes at North Port	02/19/13	20,200,000	02/16/13	72.3%	14,600,000	46,795	14,600,000	46,795	1.5%	No	No	4.07000	0.01230	4.05770	Actual/360
21	JPMCB	3101 Place	04/15/13	19,490,000	04/12/13	74.1%	14,450,000	72,250	14,450,000	72,250	1.5%	No	No	4.06750	0.01230	4.05520	Actual/360
22	RCMC	Lifeprint Health Center	05/17/13	20,800,000	05/07/13	69.0%	14,350,000	175	14,350,000	175	1.5%	No	3	4.70000	0.05230	4.64770	Actual/360
23	JPMCB	Harbour Green	03/13/13	17,500,000	04/01/13	73.6%	12,880,000	64,400	12,880,000	64,400	1.3%	No	1	3.95000	0.01230	3.93770	Actual/360
24	RCMC	Crowne Plaza Milwaukee West	03/31/13	18,800,000	04/01/13	66.9%	12,600,000	63,636	12,575,386	63,512	1.3%	No	No	3.97000	0.01230	3.95770	Actual/360
25	RCMC	94 Hundred Shea	04/11/13	17,500,000	04/24/13	69.8%	12,240,000	165	12,223,587	165	1.3%	No	3	4.40000	0.05230	4.34770	Actual/360
26	JPMCB	Market at Bay Shore	04/04/13	35,200,000	03/20/13	34.1%	12,000,000	68	12,000,000	68	1.2%	No	2	3.22900	0.01230	3.21670	Actual/360
27	GECC	Brookhollow Riverside	01/31/13	16,600,000	04/02/13	69.3%	11,500,000	97	11,500,000	97	1.2%	No	No	4.25000	0.01230	4.23770	Actual/360
28	GECC	Holiday Ranch & Happy Landings	03/01/13	16,000,000	01/28/13	68.6%	11,000,000	40,590	10,970,534	40,482	1.1%	No	No	4.18000	0.01230	4.16770	Actual/360
29	GECC	Holiday Inn Express	01/31/13	15,400,000	01/29/13	70.5%	10,850,000	64,201	10,850,000	64,201	1.1%	No	5	4.58000	0.01230	4.56770	Actual/360
30	GECC	Dollar General Portfolio	12/27/12	14,560,000	Various	69.9%	10,178,604	97	10,178,604	97	1.1%	No	No	4.24000	0.01230	4.22770	Actual/360
30.01	GECC	Dollar General - Bicknell	12/27/12	3,410,000	12/14/12		2,387,000		2,387,000		0.2%
30.02	GECC	Dollar General - Parrish	12/27/12	1,770,000	12/13/12		1,239,000		1,239,000		0.1%
30.03	GECC	Dollar General - Holly Hill	12/27/12	1,550,000	12/14/12		1,085,000		1,085,000		0.1%
30.04	GECC	Dollar General - Jacksonville	12/27/12	1,500,000	12/14/12		1,050,000		1,050,000		0.1%
30.05	GECC	Dollar General - Tulsa	12/27/12	1,180,000	12/16/12		826,000		826,000		0.1%
30.06	GECC	Dollar General - Laurel	12/27/12	1,175,000	12/14/12		822,000		822,000		0.1%
30.07	GECC	Dollar General - Dongola	12/27/12	1,050,000	12/14/12		735,000		735,000		0.1%
30.08	GECC	Dollar General - Coulterville	12/27/12	1,010,000	12/14/12		707,000		707,000		0.1%
30.09	GECC	Dollar General - Monticello	12/27/12	980,000	12/14/12		673,604		673,604		0.1%
30.10	GECC	Dollar General - Fair Play	12/27/12	935,000	12/18/12		654,000		654,000		0.1%
31	RCMC	Plantation Storage Portfolio	05/31/13	13,600,000	05/14/13	73.5%	10,000,000	7,553	10,000,000	7,553	1.0%	No	No	4.48000	0.01230	4.46770	Actual/360
31.01	RCMC	Plantation Storage - Bluffton	05/31/13	7,000,000	05/14/13		5,080,000		5,080,000		0.5%
31.02	RCMC	Plantation Storage - Hard Scrabble	05/31/13	6,600,000	05/14/13		4,920,000		4,920,000		0.5%
32	GECC	Fairfield Inn and Suites	01/31/13	11,800,000	02/04/13	67.8%	8,000,000	74,766	8,000,000	74,766	0.8%	No	5	4.54000	0.01230	4.52770	Actual/360
33	JPMCB	Hampton Inn Richmond Airport	03/31/13	12,000,000	04/01/13	64.9%	7,800,000	75,000	7,785,263	74,858	0.8%	No	No	4.20000	0.01230	4.18770	Actual/360
34	GECC	Romaine Village	01/31/13	10,280,000	02/11/13	73.1%	7,550,000	42,655	7,518,217	42,476	0.8%	No	No	4.02000	0.01230	4.00770	Actual/360
35	JPMCB	Valencia Road Plaza	04/30/13	17,300,000	04/12/13	41.5%	7,200,000	38	7,179,070	38	0.7%	No	2	3.76000	0.01230	3.74770	Actual/360
36	GECC	19th Ave Self Storage	12/31/12	10,270,000	12/19/12	62.0%	6,400,000	7,843	6,368,797	7,805	0.7%	No	No	4.67000	0.01230	4.65770	Actual/360
37	JPMCB	Haines City Mall	03/01/13	10,900,000	03/29/13	56.9%	6,200,000	52	6,200,000	52	0.6%	No	No	4.43850	0.01230	4.42620	Actual/360
38	JPMCB	274 Madison Avenue	05/08/13	31,100,000	04/10/13	19.3%	6,000,000	63	6,000,000	63	0.6%	No	4	3.79000	0.01230	3.77770	Actual/360
39	GECC	Orchard Lane	02/28/13	6,000,000	02/13/13	74.9%	4,500,000	42,453	4,493,878	42,395	0.5%	No	6	4.32000	0.01230	4.30770	Actual/360
40	GECC	My Attic Self Storage	02/26/13	5,550,000	02/25/13	74.8%	4,162,000	6,691	4,150,652	6,673	0.4%	No	No	4.09000	0.01230	4.07770	Actual/360
41	RCMC	Wedgewood Lofts Apartments	06/01/13	5,400,000	05/17/13	71.3%	3,850,000	96,250	3,850,000	96,250	0.4%	No	No	4.58000	0.07980	4.50020	Actual/360
42	GECC	Rancho Rialto	02/01/13	4,870,000	02/08/13	73.7%	3,600,000	42,857	3,590,879	42,749	0.4%	No	No	4.46000	0.01230	4.44770	Actual/360
43	GECC	Ukiah Country Manor	01/31/13	3,580,000	02/17/13	74.7%	2,675,000	32,229	2,675,000	32,229	0.3%	No	6	4.80000	0.01230	4.78770	Actual/360
44	GECC	Birchcrest	01/01/13	3,260,000	10/25/12	73.1%	2,400,000	23,762	2,384,601	23,610	0.2%	No	No	5.06000	0.01230	5.04770	Actual/360
45	GECC	Skyview Acres	05/20/13	3,000,000	04/01/13	63.3%	1,900,000	18,447	1,897,796	18,425	0.2%	No	No	5.19000	0.01230	5.17770	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
Loan #	Seller(1)	Property Name	Service ($)(11)	Service ($)(12)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)
1	JPMCB	Americold Cold Storage Portfolio	569,210.73	6,830,528.76	05/01/13	06/01/13			118	298	0	2	1	0	0
1.01	JPMCB	Salem
1.02	JPMCB	Plover
1.03	JPMCB	Hermiston
1.04	JPMCB	Moses Lake
1.05	JPMCB	Fremont
1.06	JPMCB	Gadsden
1.07	JPMCB	Tomah
1.08	JPMCB	Tarboro
1.09	JPMCB	Delhi
1.10	JPMCB	Burlington
1.11	JPMCB	Marshall
1.12	JPMCB	Springdale
1.13	JPMCB	Montgomery
1.14	JPMCB	Texarkana
1.15	JPMCB	Birmingham
2	JPMCB	IDS Center	441,658.12	5,299,897.44	04/25/13	06/01/13	05/01/15	06/01/15	118	360	24	2	1	0	0
3	JPMCB	589 Fifth Avenue	302,593.03	3,631,116.32	05/31/13	07/01/13			119	0	120	1	1	0	0
4	JPMCB	Atlantic Times Square	374,024.34	4,488,292.08	04/16/13	06/01/13			58	358	0	2	1	0	0
5	JPMCB	SanTan Village	234,664.89	2,815,978.68	05/30/13	07/01/13			71	359	0	1	1	5	5
6	JPMCB	Valley Bend Shopping Center	137,678.51	1,652,142.08	05/22/13	07/01/13			119	0	120	1	1	0	0
7	JPMCB	Club at Danforth and Vintage at the Parke	201,915.59	2,422,987.08	04/26/13	06/01/13	05/01/17	06/01/17	118	360	48	2	1	0	5 (two per year)
7.01	JPMCB	Club at Danforth
7.02	JPMCB	Vintage at the Parke
8	RCMC	Cirkers Fine Art Storage & Logistics	170,714.38	2,048,572.56	06/07/13	07/07/13	06/07/15	07/07/15	119	360	24	1	7	0	0
9	GECC	Indigo Apartments	144,236.02	1,730,832.24	06/06/13	08/01/13	07/01/15	08/01/15	120	360	24	0	1	5	5
10	GECC	Calais Park	102,615.49	1,231,385.88	04/30/13	06/01/13	05/01/15	06/01/15	82	360	24	2	1	5	5
11	JPMCB	Raymour & Flanigan Plaza	105,958.47	1,271,501.64	06/07/13	08/01/13			120	360	0	0	1	0	0
12	JPMCB	Riverview Tower	103,602.65	1,243,231.80	05/02/13	07/01/13	06/01/16	07/01/16	119	360	36	1	1	0	0
13	JPMCB	501 Fifth Avenue	56,038.48	672,461.81	06/03/13	08/01/13			120	0	120	0	1	0	5 (two per year)
14	RCMC	Springhill Suites Buckhead	95,630.65	1,147,567.80	06/14/13	08/05/13			60	300	0	0	5	0	0
15	RCMC	Weaver Creek Apartments	90,026.50	1,080,318.00	06/14/13	08/05/13	07/05/14	08/05/14	120	300	12	0	5	0	0
16	RCMC	Courtney Bend	76,357.25	916,287.00	06/07/13	08/05/13	07/05/14	08/05/14	60	360	12	0	5	1	0
17	JPMCB	Las Colinas Plaza	76,599.55	919,194.60	05/31/13	07/01/13			119	359	0	1	1	0	0
18	JPMCB	Vista Balboa Center	69,042.45	828,509.40	05/07/13	07/01/13			119	359	0	1	1	0	0
19	RCMC	Arbor Lakes Apartments	73,473.61	881,683.32	06/14/13	08/05/13	07/05/14	08/05/14	60	360	12	0	5	0	0
20	GECC	Lakes at North Port	70,293.11	843,517.32	03/19/13	05/01/13	04/01/16	05/01/16	117	360	36	3	1	5	5
21	JPMCB	3101 Place	69,550.01	834,600.12	06/06/13	08/01/13	07/01/16	08/01/16	120	360	36	0	1	0	0
22	RCMC	Lifeprint Health Center	74,424.53	893,094.36	06/11/13	08/05/13			120	360	0	0	5	0	0
23	JPMCB	Harbour Green	61,120.40	733,444.80	04/26/13	06/01/13	05/01/17	06/01/17	118	360	48	2	1	0	0
24	RCMC	Crowne Plaza Milwaukee West	66,298.91	795,586.92	05/09/13	07/05/13			59	299	0	1	5	0	0
25	RCMC	94 Hundred Shea	61,293.14	735,517.68	05/29/13	07/05/13			119	359	0	1	5	0	0
26	JPMCB	Market at Bay Shore	32,738.47	392,861.67	04/29/13	06/01/13			118	0	120	2	1	0	0
27	GECC	Brookhollow Riverside	56,573.09	678,877.08	06/06/13	08/01/13			120	360	0	0	1	5	5
28	GECC	Holiday Ranch & Happy Landings	53,663.56	643,962.72	04/09/13	06/01/13			118	358	0	2	1	5	5
29	GECC	Holiday Inn Express	60,801.56	729,618.72	06/01/13	08/01/13			60	300	0	0	1	5	5
30	GECC	Dollar General Portfolio	50,013.04	600,156.48	12/31/12	02/01/13	01/01/14	02/01/14	54	360	12	6	1	5	5
30.01	GECC	Dollar General - Bicknell
30.02	GECC	Dollar General - Parrish
30.03	GECC	Dollar General - Holly Hill
30.04	GECC	Dollar General - Jacksonville
30.05	GECC	Dollar General - Tulsa
30.06	GECC	Dollar General - Laurel
30.07	GECC	Dollar General - Dongola
30.08	GECC	Dollar General - Coulterville
30.09	GECC	Dollar General - Monticello
30.10	GECC	Dollar General - Fair Play
31	RCMC	Plantation Storage Portfolio	50,549.76	606,597.12	06/17/13	08/05/13			120	360	0	0	5	0	0
31.01	RCMC	Plantation Storage - Bluffton
31.02	RCMC	Plantation Storage - Hard Scrabble
32	GECC	Fairfield Inn and Suites	44,648.43	535,781.16	06/01/13	08/01/13			60	300	0	0	1	5	5
33	JPMCB	Hampton Inn Richmond Airport	42,037.50	504,450.00	05/08/13	07/01/13			119	299	0	1	1	0	0
34	GECC	Romaine Village	36,131.96	433,583.52	03/27/13	05/01/13			57	357	0	3	1	5	5
35	JPMCB	Valencia Road Plaza	33,385.19	400,622.28	05/01/13	06/01/13			118	358	0	2	1	0	0
36	GECC	19th Ave Self Storage	33,077.52	396,930.24	02/26/13	04/01/13			116	356	0	4	1	5	5
37	JPMCB	Haines City Mall	31,188.34	374,260.08	06/06/13	08/01/13	07/01/14	08/01/14	120	360	12	0	1	0	0
38	JPMCB	274 Madison Avenue	19,213.19	230,558.33	06/03/13	08/01/13			120	0	120	0	1	0	5 (two per year)
39	GECC	Orchard Lane	22,322.09	267,865.08	05/01/13	07/01/13			119	359	0	1	1	5	5
40	GECC	My Attic Self Storage	20,086.58	241,038.96	04/26/13	06/01/13			118	358	0	2	1	5	5
41	RCMC	Wedgewood Lofts Apartments	19,690.82	236,289.84	06/14/13	08/05/13			120	360	0	0	5	0	0
42	GECC	Rancho Rialto	18,155.21	217,862.52	04/01/13	06/01/13			118	358	0	2	1	5	5
43	GECC	Ukiah Country Manor	15,327.67	183,932.04	06/01/13	08/01/13			120	300	0	0	1	5	5
44	GECC	Birchcrest	14,114.19	169,370.28	02/04/13	04/01/13			116	296	0	4	1	5	5
45	GECC	Skyview Acres	10,421.37	125,056.44	05/31/13	07/01/13			119	359	0	1	1	5	5

A-1-3

ANNEX A-1

					Final	Maturity/ARD	Maturity	Prepayment	2010	2010	2010	2011	2011	2011	2012
Loan #	Seller(1)	Property Name	Maturity Date(13)	ARD Loan(13)	Mat Date(13)	Balance ($)(7)	LTV %(6)	Provision (Payments)(14)	Revenues ($)	Total Expenses ($)	NOI ($)(15)	Revenues ($)	Total Expenses ($)	NOI ($)(15)	Revenues ($)
1	JPMCB	Americold Cold Storage Portfolio	05/01/23	No		78,599,168	36.5%	L(25),Grtr1%orYM(88),O(7)	72,043,582	38,922,337	33,121,246	74,163,338	41,962,151	32,201,187	76,201,744
1.01	JPMCB	Salem				10,914,566			10,248,284	5,464,248	4,784,036	10,220,843	6,446,522	3,774,321	10,807,172
1.02	JPMCB	Plover				9,506,927			11,346,021	6,550,088	4,795,933	10,570,606	6,387,759	4,182,847	10,151,994
1.03	JPMCB	Hermiston				9,106,785			6,286,320	2,600,630	3,685,689	6,432,273	2,696,839	3,735,433	6,614,844
1.04	JPMCB	Moses Lake				8,417,256			7,162,364	3,057,931	4,104,433	6,839,291	3,280,057	3,559,233	7,114,310
1.05	JPMCB	Fremont				7,484,784			5,093,295	2,537,850	2,555,446	6,579,266	3,315,652	3,263,614	6,578,468
1.06	JPMCB	Gadsden				6,488,004			5,739,376	2,943,889	2,795,487	6,637,109	3,267,285	3,369,824	6,137,712
1.07	JPMCB	Tomah				5,284,008			3,664,723	1,227,697	2,437,026	3,597,160	1,259,055	2,338,106	3,616,879
1.08	JPMCB	Tarboro				4,862,430			5,046,373	2,402,043	2,644,330	4,648,811	2,357,791	2,291,021	4,490,590
1.09	JPMCB	Delhi				4,401,553			282,851	374,234	-91,383	2,963,472	1,987,348	976,124	3,998,534
1.10	JPMCB	Burlington				3,897,804			2,537,444	1,694,470	842,974	2,631,785	1,736,994	894,791	3,479,888
1.11	JPMCB	Marshall				2,926,033			3,206,886	1,747,461	1,459,425	3,211,218	1,749,252	1,461,966	3,116,528
1.12	JPMCB	Springdale				2,179,341			4,389,692	3,279,755	1,109,937	3,951,953	2,784,607	1,167,345	3,759,117
1.13	JPMCB	Montgomery				1,857,799			2,964,844	1,839,395	1,125,450	2,848,657	1,860,675	987,982	2,871,184
1.14	JPMCB	Texarkana				1,003,926			3,090,129	2,118,783	971,347	1,980,935	1,738,729	242,206	2,428,263
1.15	JPMCB	Birmingham				267,952			984,980	1,083,863	-98,883	1,049,959	1,093,585	-43,626	1,036,261
2	JPMCB	IDS Center	05/01/23	No		77,938,241	60.1%	L(25),Grtr1%orYM(92),O(3)	42,140,043	23,238,112	18,901,931	42,129,562	22,178,071	19,951,491	42,918,392
3	JPMCB	589 Fifth Avenue	06/01/23	No		87,500,000	59.3%	L(25),Def(91),O(4)	11,161,885	4,868,572	6,293,313	11,520,896	5,000,194	6,520,702	11,355,993
4	JPMCB	Atlantic Times Square	05/01/18	No		67,695,242	51.7%	L(26),Def(33),O(1)				5,126,338	2,953,713	2,172,625	8,553,550
5	JPMCB	SanTan Village	06/01/19	No		47,813,751	48.5%	L(25),Def(43),O(4)	24,524,041	8,588,630	15,935,412	24,768,248	8,450,798	16,317,450	24,999,915
6	JPMCB	Valley Bend Shopping Center	06/01/23	No		43,500,000	59.8%	L(25),Grtr1%orYM(91),O(4)	5,028,245	916,939	4,111,306	5,136,254	874,394	4,261,860	5,394,913
7	JPMCB	Club at Danforth and Vintage at the Parke	05/01/23	No		37,689,836	65.8%	L(25),Grtr1%orYM(91),O(4)	5,221,797	2,406,232	2,815,565	5,190,426	2,254,604	2,935,822	5,904,826
7.01	JPMCB	Club at Danforth				21,054,933			2,818,877	1,303,560	1,515,317	2,918,229	1,327,411	1,590,818	3,284,394
7.02	JPMCB	Vintage at the Parke				16,634,903			2,402,920	1,102,672	1,300,248	2,272,197	927,193	1,345,004	2,620,432
8	RCMC	Cirkers Fine Art Storage & Logistics	06/07/23	No		28,319,365	51.3%	L(25),Def(91),O(4)	3,606,400	1,917,875	1,688,525	4,063,401	1,804,300	2,259,101	4,684,496
9	GECC	Indigo Apartments	07/01/23	No		24,336,821	62.2%	L(24),Def(93),O(3)				3,706,597	1,789,720	1,916,877	3,950,983
10	GECC	Calais Park	05/01/20	No		20,130,403	64.9%	L(26),Def(53),O(5)				3,272,756	1,409,305	1,863,451	3,414,557
11	JPMCB	Raymour & Flanigan Plaza	07/01/23	No		17,353,853	56.0%	L(25),Grtr1%orYM(91),O(4)	3,120,075	458,323	2,661,752	3,080,141	458,469	2,621,672	3,118,556
12	JPMCB	Riverview Tower	06/01/23	No		18,283,705	64.2%	L(25),Grtr1%orYM(92),O(3)	5,238,475	2,772,561	2,465,914	5,227,129	2,762,412	2,464,717	5,466,920
13	JPMCB	501 Fifth Avenue	07/01/23	No		17,500,000	24.9%	L(25),Grtr1%orYM(88),O(7)	7,319,790	4,092,087	3,227,703	6,875,860	4,166,743	2,709,117	7,199,421
14	RCMC	Springhill Suites Buckhead	07/05/18	No		15,099,116	56.3%	L(24),Def(32),O(4)	5,332,306	3,924,841	1,407,465	5,535,313	4,302,972	1,232,341	6,221,143
15	RCMC	Weaver Creek Apartments	07/05/23	No		12,311,145	55.7%	L(24),Def(92),O(4)				1,840,020	537,885	1,302,135	1,925,197
16	RCMC	Courtney Bend	07/05/18	No		14,717,269	61.1%	L(24),Def(32),O(4)	2,342,541	1,430,952	911,589	2,570,661	1,314,700	1,255,961	2,700,112
17	JPMCB	Las Colinas Plaza	06/01/23	No		12,354,299	47.5%	L(25),Def(92),O(3)	2,419,709	943,351	1,476,358	2,147,683	953,018	1,194,665	2,335,363
18	JPMCB	Vista Balboa Center	06/01/23	No		11,784,526	39.8%	L(24),Grtr1%orYM(92),O(4)	1,838,916	353,972	1,484,944	2,043,256	374,933	1,668,323	1,694,967
19	RCMC	Arbor Lakes Apartments	07/05/18	No		13,870,888	64.5%	L(24),Def(32),O(4)	2,754,278	1,416,328	1,337,950	2,731,419	1,347,356	1,384,063	2,840,813
20	GECC	Lakes at North Port	04/01/23	No		12,649,687	62.6%	L(27),Def(90),O(3)	1,667,357	1,276,872	390,485	2,422,877	1,475,085	947,792	2,760,705
21	JPMCB	3101 Place	07/01/23	No		12,519,188	64.2%	L(24),Def(93),O(3)							2,189,844
22	RCMC	Lifeprint Health Center	07/05/23	No		11,681,199	56.2%	L(24),Def(92),O(4)				1,145,857	704,340	441,517	2,025,089
23	JPMCB	Harbour Green	05/01/23	No		11,408,815	65.2%	L(25),Grtr1%orYM(91),O(4)	1,673,860	897,396	776,464	1,754,518	839,427	915,091	1,940,970
24	RCMC	Crowne Plaza Milwaukee West	06/05/18	No		11,007,054	58.5%	L(25),Def(32),O(3)	7,486,685	6,114,843	1,371,842	7,779,819	6,260,121	1,519,698	7,705,859
25	RCMC	94 Hundred Shea	06/05/23	No		9,861,356	56.4%	L(25),Def(91),O(4)
26	JPMCB	Market at Bay Shore	05/01/23	No		12,000,000	34.1%	L(24),Grtr1%orYM(92),O(4)	3,099,050	1,455,127	1,643,923	3,102,440	1,501,350	1,601,090	3,550,861
27	GECC	Brookhollow Riverside	07/01/23	No		9,217,101	55.5%	L(24),Def(93),O(3)				2,214,266	1,021,036	1,193,230	2,469,208
28	GECC	Holiday Ranch & Happy Landings	05/01/23	No		8,794,662	55.0%	L(26),Def(91),O(3)	1,582,434	490,147	1,092,287	1,570,211	513,425	1,056,786	1,626,570
29	GECC	Holiday Inn Express	07/01/18	No		9,583,811	62.2%	L(24),Grtr1%orYM(33),O(3)				4,157,578	3,029,968	1,127,610	4,266,297
30	GECC	Dollar General Portfolio	01/01/18	Yes	01/01/43	9,471,367	65.1%	L(6),Grtr1%orYM(51),O(3)
30.01	GECC	Dollar General - Bicknell				2,221,145
30.02	GECC	Dollar General - Parrish				1,152,911
30.03	GECC	Dollar General - Holly Hill				1,009,611
30.04	GECC	Dollar General - Jacksonville				977,043
30.05	GECC	Dollar General - Tulsa				768,607
30.06	GECC	Dollar General - Laurel				764,885
30.07	GECC	Dollar General - Dongola				683,930
30.08	GECC	Dollar General - Coulterville				657,876
30.09	GECC	Dollar General - Monticello				626,800
30.10	GECC	Dollar General - Fair Play				608,558
31	RCMC	Plantation Storage Portfolio	07/05/23	No		8,079,401	59.4%	L(24),Def(92),O(4)	1,383,917	602,521	781,396	1,445,728	606,555	839,173	1,534,117
31.01	RCMC	Plantation Storage - Bluffton				4,104,335			641,926	251,771	390,155	674,388	256,266	418,122	721,852
31.02	RCMC	Plantation Storage - Hard Scrabble				3,975,065			741,991	350,750	391,241	771,340	350,289	421,051	812,265
32	GECC	Fairfield Inn and Suites	07/01/18	No		7,061,420	59.8%	L(24),Grtr1%orYM(33),O(3)				2,787,571	1,768,587	1,018,984	2,847,894
33	JPMCB	Hampton Inn Richmond Airport	06/01/23	No		5,658,925	47.2%	L(26),Grtr1%orYM(91),O(3)				1,924,783	1,223,602	701,181	2,155,526
34	GECC	Romaine Village	04/01/18	No		6,854,299	66.7%	L(27),Def(30),O(3)	896,928	257,591	639,337	918,754	268,879	649,875	918,600
35	JPMCB	Valencia Road Plaza	05/01/23	No		5,669,472	32.8%	L(24),Grtr1%orYM(92),O(4)	1,292,886	45,614	1,247,272	1,323,856	65,065	1,258,791	1,324,098
36	GECC	19th Ave Self Storage	03/01/23	No		5,204,629	50.7%	L(28),Def(89),O(3)	961,836	383,238	578,598	972,959	380,477	592,482	1,055,158
37	JPMCB	Haines City Mall	07/01/23	No		5,147,724	47.2%	L(25),Grtr1%orYM(93),O(2)	1,142,735	350,210	792,524	1,145,179	356,591	788,588	1,252,878
38	JPMCB	274 Madison Avenue	07/01/23	No		6,000,000	19.3%	L(25),Grtr1%orYM(88),O(7)	3,428,664	2,348,097	1,080,567	3,253,846	2,274,619	979,227	3,488,575
39	GECC	Orchard Lane	06/01/23	No		3,615,401	60.3%	L(25),Def(92),O(3)	688,294	262,771	425,523	686,316	260,025	426,291	673,450
40	GECC	My Attic Self Storage	05/01/23	No		3,316,911	59.8%	L(26),Def(91),O(3)				635,894	337,898	297,996	704,337
41	RCMC	Wedgewood Lofts Apartments	07/05/23	No		3,121,253	57.8%	L(24),Def(92),O(4)							365,284
42	GECC	Rancho Rialto	05/01/23	No		2,906,622	59.7%	L(26),Def(91),O(3)				537,855	221,139	316,716	558,703
43	GECC	Ukiah Country Manor	07/01/23	No		1,985,478	55.5%	L(24),Def(93),O(3)				550,344	260,362	289,982	560,286
44	GECC	Birchcrest	03/01/23	No		1,798,512	55.2%	L(28),Def(89),O(3)	387,269	143,752	243,517	388,946	147,891	241,055	396,565
45	GECC	Skyview Acres	06/01/23	No		1,571,653	52.4%	L(25),Def(92),O(3)				334,332	138,274	196,058	380,611

A-1-4

ANNEX A-1

									UW
			2012	2012	Most Recent	Most Recent	Most Recent		Economic	UW	UW Total		UW		UW	UW NCF
Loan #	Seller(1)	Property Name	Total Expenses ($)	NOI ($)(15)	Revenues ($)	Total Expenses ($)	NOI ($)(15)	As of	Occupancy %	Revenues ($)(5)	Expenses ($)	UW NOI ($)(5)(16)	Capital Items ($)	UW NCF ($)(5)(16)	NOI DSCR(17)	DSCR(17)
1	JPMCB	Americold Cold Storage Portfolio	41,612,771	34,588,973	75,745,671	41,696,747	34,048,923	01/31/13	74.5%	76,557,758	42,025,531	34,532,227	2,323,932	32,208,294	2.53	2.36
1.01	JPMCB	Salem	5,894,035	4,913,137	10,795,015	5,921,344	4,873,671	01/31/13	75.1%	11,315,015	6,253,596	5,061,419	358,690	4,702,729
1.02	JPMCB	Plover	5,782,117	4,369,877	10,033,994	5,702,387	4,331,607	01/31/13	91.7%	10,033,994	5,764,275	4,269,719	273,433	3,996,286
1.03	JPMCB	Hermiston	2,826,413	3,788,431	6,609,844	2,818,433	3,791,411	01/31/13	75.8%	6,609,844	2,793,562	3,816,281	119,780	3,696,501
1.04	JPMCB	Moses Lake	3,517,515	3,596,795	7,094,099	3,568,004	3,526,095	01/31/13	83.0%	7,094,099	3,374,957	3,719,142	212,528	3,506,614
1.05	JPMCB	Fremont	3,370,007	3,208,461	6,540,468	3,363,797	3,176,671	01/31/13	88.0%	6,540,468	3,325,304	3,215,164	95,158	3,120,006
1.06	JPMCB	Gadsden	3,297,138	2,840,575	6,010,712	3,223,418	2,787,295	01/31/13	78.8%	6,010,712	3,135,991	2,874,722	115,711	2,759,011
1.07	JPMCB	Tomah	1,474,285	2,142,594	3,659,298	1,462,236	2,197,062	01/31/13	60.5%	3,659,298	1,380,892	2,278,405	142,454	2,135,952
1.08	JPMCB	Tarboro	2,434,757	2,055,833	4,474,590	2,424,147	2,050,443	01/31/13	72.2%	4,614,590	2,340,791	2,273,799	148,029	2,125,770
1.09	JPMCB	Delhi	1,778,704	2,219,830	3,480,534	1,773,734	1,706,800	01/31/13	83.2%	3,480,534	1,924,671	1,555,863	137,230	1,418,633
1.10	JPMCB	Burlington	2,000,035	1,479,852	3,630,870	2,067,117	1,563,753	01/31/13	74.1%	3,630,870	2,168,775	1,462,095	134,654	1,327,441
1.11	JPMCB	Marshall	1,639,978	1,476,549	3,151,528	1,655,638	1,495,889	01/31/13	50.0%	3,151,528	1,702,372	1,449,156	142,722	1,306,433
1.12	JPMCB	Springdale	2,765,245	993,872	3,821,117	2,790,415	1,030,702	01/31/13	88.3%	3,821,117	2,835,372	985,745	163,991	821,753
1.13	JPMCB	Montgomery	2,034,597	836,587	2,880,184	2,066,597	813,587	01/31/13	83.2%	2,880,184	1,948,111	932,073	77,446	854,627
1.14	JPMCB	Texarkana	1,781,482	646,781	2,540,263	1,855,032	685,231	01/31/13	53.6%	2,540,263	1,927,356	612,907	141,183	471,724
1.15	JPMCB	Birmingham	1,016,462	19,799	1,023,155	1,004,447	18,708	01/31/13	44.1%	1,175,242	1,149,505	25,737	60,923	-35,187
2	JPMCB	IDS Center	22,660,078	20,258,314					95.0%	43,841,362	23,774,838	20,066,524	2,507,122	17,559,402	1.92	1.68
3	JPMCB	589 Fifth Avenue	4,949,403	6,406,590					96.1%	20,556,725	5,431,274	15,125,452	592,279	14,533,173	2.08	2.00
4	JPMCB	Atlantic Times Square	3,667,692	4,885,858	9,919,519	3,674,848	6,244,671	04/30/13	90.2%	10,867,971	4,020,623	6,847,348	571,660	6,275,688	1.53	1.40
5	JPMCB	SanTan Village	8,749,042	16,250,873	24,801,126	8,790,760	16,010,366	03/31/13	90.1%	24,764,796	8,828,998	15,935,798	966,138	14,969,660	2.26	2.12
6	JPMCB	Valley Bend Shopping Center	929,326	4,465,587					95.0%	6,022,280	1,087,753	4,934,527	482,278	4,452,249	2.99	2.69
7	JPMCB	Club at Danforth and Vintage at the Parke	2,548,453	3,356,373	6,012,013	2,557,238	3,454,775	03/31/13	92.9%	6,059,478	2,644,729	3,414,749	141,394	3,273,355	1.41	1.35
7.01	JPMCB	Club at Danforth	1,471,256	1,813,138	3,318,888	1,478,667	1,840,221	03/31/13	91.5%	3,326,812	1,489,382	1,837,430	84,960	1,752,470
7.02	JPMCB	Vintage at the Parke	1,077,197	1,543,235	2,693,125	1,078,571	1,614,554	03/31/13	94.6%	2,732,666	1,155,348	1,577,318	56,434	1,520,884
8	RCMC	Cirkers Fine Art Storage & Logistics	2,099,636	2,584,860	4,916,012	2,142,333	2,773,679	05/31/13	93.7%	5,139,574	2,235,282	2,904,292	10,730	2,893,562	1.42	1.41
9	GECC	Indigo Apartments	1,853,495	2,097,488	4,037,861	1,881,591	2,156,270	04/30/13	91.6%	4,126,209	1,889,930	2,236,279	80,750	2,155,529	1.29	1.25
10	GECC	Calais Park	1,534,816	1,879,741	3,458,078	1,509,142	1,948,936	03/31/13	93.0%	3,464,775	1,527,030	1,937,745	68,341	1,869,404	1.57	1.52
11	JPMCB	Raymour & Flanigan Plaza	482,379	2,636,177					95.0%	2,904,923	693,853	2,211,070	208,511	2,002,559	1.74	1.57
12	JPMCB	Riverview Tower	2,377,435	3,089,485					88.2%	5,222,966	2,709,464	2,513,502	618,726	1,894,776	2.02	1.52
13	JPMCB	501 Fifth Avenue	4,480,560	2,718,861					95.0%	7,998,710	4,777,519	3,221,191	519,907	2,701,284	4.79	4.02
14	RCMC	Springhill Suites Buckhead	4,414,267	1,806,876	6,541,244	4,698,176	1,843,068	04/30/13	70.9%	6,541,244	4,665,669	1,875,575		1,875,575	1.63	1.63
15	RCMC	Weaver Creek Apartments	578,381	1,346,816	1,954,837	596,354	1,358,483	04/30/13	94.0%	2,254,771	811,972	1,442,799	63,500	1,379,299	1.34	1.28
16	RCMC	Courtney Bend	1,338,732	1,361,380	2,784,175	1,350,299	1,433,876	05/31/13	90.7%	2,798,579	1,370,555	1,428,024	63,500	1,364,524	1.56	1.49
17	JPMCB	Las Colinas Plaza	943,508	1,391,855	2,553,509	867,557	1,685,952	03/31/13	80.1%	2,419,897	955,006	1,464,891	178,065	1,286,826	1.59	1.40
18	JPMCB	Vista Balboa Center	363,586	1,331,381					95.0%	2,303,566	412,100	1,891,466	98,807	1,792,658	2.28	2.16
19	RCMC	Arbor Lakes Apartments	1,386,514	1,454,299	2,856,496	1,383,456	1,473,040	04/30/13	93.1%	2,875,365	1,444,045	1,431,320	89,000	1,342,320	1.62	1.52
20	GECC	Lakes at North Port	1,529,901	1,230,804					91.0%	2,830,678	1,503,816	1,326,862	77,568	1,249,294	1.57	1.48
21	JPMCB	3101 Place	1,207,654	982,190	2,320,327	1,193,287	1,127,040	03/31/13	89.4%	2,451,397	1,191,740	1,259,657	50,000	1,209,657	1.51	1.45
22	RCMC	Lifeprint Health Center	850,290	1,174,799	2,122,302	858,300	1,264,002	04/30/13	90.0%	2,289,429	854,607	1,434,822	140,588	1,294,234	1.61	1.45
23	JPMCB	Harbour Green	917,112	1,023,858	1,968,619	919,806	1,048,813	03/31/13	93.0%	2,024,521	914,688	1,109,833	56,800	1,053,033	1.51	1.44
24	RCMC	Crowne Plaza Milwaukee West	6,154,763	1,551,095	7,914,050	6,255,381	1,658,669	03/31/13	67.6%	7,914,050	6,441,220	1,472,831		1,472,831	1.85	1.85
25	RCMC	94 Hundred Shea							87.2%	1,759,012	569,413	1,189,599	59,790	1,129,809	1.62	1.54
26	JPMCB	Market at Bay Shore	1,504,283	2,046,579					95.0%	3,773,605	1,667,427	2,106,177	158,072	1,948,105	5.36	4.96
27	GECC	Brookhollow Riverside	948,094	1,521,114	2,485,964	938,361	1,547,603	02/28/13	89.4%	2,354,071	966,652	1,387,419	241,307	1,146,112	2.04	1.69
28	GECC	Holiday Ranch & Happy Landings	552,694	1,073,876					94.0%	1,677,295	582,297	1,094,998	13,825	1,081,173	1.70	1.68
29	GECC	Holiday Inn Express	3,034,509	1,231,788	4,279,834	3,179,801	1,100,033	01/31/13	65.0%	4,279,834	3,166,258	1,113,576		1,113,576	1.53	1.53
30	GECC	Dollar General Portfolio							95.0%	1,454,583	445,679	1,008,904	15,821	993,083	1.68	1.65
30.01	GECC	Dollar General - Bicknell							95.0%	344,237	102,692	241,545	3,106	238,439
30.02	GECC	Dollar General - Parrish							95.0%	162,492	36,177	126,315	1,857	124,458
30.03	GECC	Dollar General - Holly Hill							95.0%	147,348	42,070	105,278	1,350	103,928
30.04	GECC	Dollar General - Jacksonville							95.0%	138,978	37,194	101,784	1,350	100,434
30.05	GECC	Dollar General - Tulsa							95.0%	114,100	32,953	81,147	1,354	79,793
30.06	GECC	Dollar General - Laurel							95.0%	110,608	28,682	81,926	1,354	80,572
30.07	GECC	Dollar General - Dongola							95.0%	131,973	59,628	72,345	1,365	70,980
30.08	GECC	Dollar General - Coulterville							95.0%	126,459	57,952	68,507	1,365	67,142
30.09	GECC	Dollar General - Monticello							95.0%	92,292	25,662	66,630	1,365	65,265
30.10	GECC	Dollar General - Fair Play							95.0%	86,096	22,669	63,427	1,354	62,073
31	RCMC	Plantation Storage Portfolio	575,144	958,973	1,541,089	586,915	954,174	04/30/13	72.3%	1,548,725	605,105	943,620	16,436	927,184	1.56	1.53
31.01	RCMC	Plantation Storage - Bluffton	245,345	476,507	722,884	247,922	474,962	04/30/13	72.0%	735,299	257,775	477,524	7,236	470,288
31.02	RCMC	Plantation Storage - Hard Scrabble	329,799	482,466	818,205	338,993	479,212	04/30/13	72.5%	813,427	347,330	466,097	9,200	456,896
32	GECC	Fairfield Inn and Suites	1,820,852	1,027,042	2,825,520	1,849,288	976,232	01/31/13	63.7%	2,825,522	1,955,376	870,147		870,147	1.62	1.62
33	JPMCB	Hampton Inn Richmond Airport	1,254,791	900,735	2,192,736	1,274,518	918,218	03/31/13	63.7%	2,192,736	1,282,889	909,848		909,848	1.80	1.80
34	GECC	Romaine Village	285,026	633,574					90.5%	936,592	292,390	644,202	13,371	630,831	1.49	1.45
35	JPMCB	Valencia Road Plaza	33,273	1,290,825					95.0%	1,242,977	53,611	1,189,366	90,437	1,098,929	2.97	2.74
36	GECC	19th Ave Self Storage	392,304	662,854					88.1%	1,045,078	443,024	602,054	6,896	595,158	1.52	1.50
37	JPMCB	Haines City Mall	384,541	868,337					87.4%	1,183,072	412,429	770,643	136,675	633,968	2.06	1.69
38	JPMCB	274 Madison Avenue	2,174,123	1,314,452					87.3%	3,631,723	2,512,691	1,119,032	244,003	875,030	4.85	3.80
39	GECC	Orchard Lane	231,444	442,006					95.0%	680,252	258,118	422,134	5,300	416,834	1.58	1.56
40	GECC	My Attic Self Storage	299,925	404,412	726,343	298,802	427,541	02/28/13	81.7%	726,343	300,857	425,486	12,259	413,227	1.77	1.71
41	RCMC	Wedgewood Lofts Apartments	84,731	280,553					95.0%	537,566	147,486	390,080	10,000	380,080	1.65	1.61
42	GECC	Rancho Rialto	230,004	328,699	559,519	231,064	328,455	01/31/13	95.0%	559,342	249,122	310,220	7,696	302,524	1.42	1.39
43	GECC	Ukiah Country Manor	245,110	315,176	602,847	318,641	284,206	02/28/13	95.0%	597,551	333,530	264,021	4,836	259,185	1.44	1.41
44	GECC	Birchcrest	143,021	253,544					91.0%	398,569	146,482	252,087	6,784	245,303	1.49	1.45
45	GECC	Skyview Acres	185,490	195,121	390,090	178,879	211,211	03/31/13	93.3%	396,744	175,513	221,231	5,250	215,981	1.77	1.73

A-1-5

ANNEX A-1

									UPFRONT ESCROW(19)

			UW NOI	UW NCF		Ground Lease	Ground Lease			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Other
Loan #	Seller(1)	Property Name	Debt Yield %	Debt Yield %	Title Type(18)	Expiration	Extension Terms	PML %		Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	JPMCB	Americold Cold Storage Portfolio	15.8%	14.7%	Fee					0	989,339	0	0	0	0	0
1.01	JPMCB	Salem			Fee			17%
1.02	JPMCB	Plover			Fee
1.03	JPMCB	Hermiston			Fee
1.04	JPMCB	Moses Lake			Fee
1.05	JPMCB	Fremont			Fee
1.06	JPMCB	Gadsden			Fee
1.07	JPMCB	Tomah			Fee
1.08	JPMCB	Tarboro			Fee
1.09	JPMCB	Delhi			Fee
1.10	JPMCB	Burlington			Fee			18%
1.11	JPMCB	Marshall			Fee
1.12	JPMCB	Springdale			Fee
1.13	JPMCB	Montgomery			Fee
1.14	JPMCB	Texarkana			Fee
1.15	JPMCB	Birmingham			Fee
2	JPMCB	IDS Center	11.0%	9.6%	Fee					38,403	5,927,169	0	183,333	890,411	0	8,730,663
3	JPMCB	589 Fifth Avenue	8.6%	8.3%	Fee/Leasehold					4,237	1,111,809	0	18,748	954,783	156,863	11,548,363
4	JPMCB	Atlantic Times Square	9.3%	8.5%	Fee			11%		6,064	0	0	30,000	284,340	119,494	0
5	JPMCB	SanTan Village	11.6%	10.9%	Fee					0	0	0	0	0	0	383,880
6	JPMCB	Valley Bend Shopping Center	11.3%	10.2%	Fee					0	0	0	0	0	0	0
7	JPMCB	Club at Danforth and Vintage at the Parke	8.0%	7.7%	Fee					12,874	0	0	0	164,300	0	1,797,980
7.01	JPMCB	Club at Danforth			Fee
7.02	JPMCB	Vintage at the Parke			Fee
8	RCMC	Cirkers Fine Art Storage & Logistics	8.8%	8.8%	Fee					0	0	0	0	33,282	57,869	0
9	GECC	Indigo Apartments	7.8%	7.6%	Fee					0	0	0	0	346,140	42,490	0
10	GECC	Calais Park	8.7%	8.4%	Fee					0	0	0	0	240,644	79,152	0
11	JPMCB	Raymour & Flanigan Plaza	10.2%	9.2%	Fee					2,681	31,250	0	8,714	179,990	0	0
12	JPMCB	Riverview Tower	12.0%	9.0%	Fee					5,571	2,500,000	0	1,000,000	272,069	0	245,249
13	JPMCB	501 Fifth Avenue	18.4%	15.4%	Fee					0	0	0	0	872,134	0	0
14	RCMC	Springhill Suites Buckhead	11.0%	11.0%	Fee					0	0	0	0	0	0	0
15	RCMC	Weaver Creek Apartments	9.0%	8.6%	Fee					0	0	0	0	74,046	4,803	0
16	RCMC	Courtney Bend	9.0%	8.6%	Fee					0	0	0	0	202,878	21,428	0
17	JPMCB	Las Colinas Plaza	9.6%	8.4%	Fee					2,813	0	0	8,440	270,202	22,286	372,500
18	JPMCB	Vista Balboa Center	12.6%	12.0%	Fee			13%		0	0	0	0	0	0	0
19	RCMC	Arbor Lakes Apartments	9.6%	9.0%	Fee					259,272	15,728	0	0	145,688	78,091	0
20	GECC	Lakes at North Port	9.1%	8.6%	Fee					0	6,750	0	0	123,850	14,295	0
21	JPMCB	3101 Place	8.7%	8.4%	Fee					4,167	0	0	0	123,580	0	0
22	RCMC	Lifeprint Health Center	10.0%	9.0%	Fee					0	0	0	0	104,661	7,095	43,978
23	JPMCB	Harbour Green	8.6%	8.2%	Fee					4,726	70,000	0	0	21,550	0	846,600
24	RCMC	Crowne Plaza Milwaukee West	11.7%	11.7%	Fee					0	0	0	0	58,292	26,157	0
25	RCMC	94 Hundred Shea	9.7%	9.2%	Fee					0	0	0	326,434	91,068	4,763	77,471
26	JPMCB	Market at Bay Shore	17.6%	16.2%	Fee					0	0	0	0	0	0	0
27	GECC	Brookhollow Riverside	12.1%	10.0%	Fee					0	76,404	0	0	146,137	14,240	0
28	GECC	Holiday Ranch & Happy Landings	10.0%	9.9%	Fee					0	0	10,000	0	146,326	37,306	0
29	GECC	Holiday Inn Express	10.3%	10.3%	Fee					0	5,625	0	0	51,564	31,374	696,763
30	GECC	Dollar General Portfolio	9.9%	9.8%	Fee					0	0	0	0	58,528	0	0
30.01	GECC	Dollar General - Bicknell			Fee
30.02	GECC	Dollar General - Parrish			Fee
30.03	GECC	Dollar General - Holly Hill			Fee
30.04	GECC	Dollar General - Jacksonville			Fee
30.05	GECC	Dollar General - Tulsa			Fee
30.06	GECC	Dollar General - Laurel			Fee
30.07	GECC	Dollar General - Dongola			Fee
30.08	GECC	Dollar General - Coulterville			Fee
30.09	GECC	Dollar General - Monticello			Fee
30.10	GECC	Dollar General - Fair Play			Fee
31	RCMC	Plantation Storage Portfolio	9.4%	9.3%	Fee					0	0	0	0	86,566	14,497	0
31.01	RCMC	Plantation Storage - Bluffton			Fee
31.02	RCMC	Plantation Storage - Hard Scrabble			Fee
32	GECC	Fairfield Inn and Suites	10.9%	10.9%	Fee					0	20,375	0	0	58,905	19,956	529,318
33	JPMCB	Hampton Inn Richmond Airport	11.7%	11.7%	Fee					7,309	0	0	0	24,863	0	0
34	GECC	Romaine Village	8.6%	8.4%	Fee					0	59,125	0	0	0	9,102	0
35	JPMCB	Valencia Road Plaza	16.6%	15.3%	Fee					0	0	0	0	0	0	0
36	GECC	19th Ave Self Storage	9.5%	9.3%	Fee			14%		0	0	0	0	3,504	0	0
37	JPMCB	Haines City Mall	12.4%	10.2%	Fee					1,486	0	0	10,000	110,010	0	0
38	JPMCB	274 Madison Avenue	18.7%	14.6%	Fee					0	0	0	0	429,203	0	0
39	GECC	Orchard Lane	9.4%	9.3%	Fee			12%		0	159,125	0	0	27,174	5,114	0
40	GECC	My Attic Self Storage	10.3%	10.0%	Fee					0	0	0	0	36,496	7,981	0
41	RCMC	Wedgewood Lofts Apartments	10.1%	9.9%	Fee					0	0	0	0	5,328	17,973	0
42	GECC	Rancho Rialto	8.6%	8.4%	Fee			14%		0	0	0	0	4,748	3,682	0
43	GECC	Ukiah Country Manor	9.9%	9.7%	Fee			14%		0	172,438	0	0	14,977	3,287	0
44	GECC	Birchcrest	10.6%	10.3%	Fee					0	56,250	0	0	11,229	1,908	0
45	GECC	Skyview Acres	11.7%	11.4%	Fee					0	0	0	0	11,357	2,200	0

A-1-6

ANNEX A-1

			MONTHLY ESCROW(20)

				Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other
Loan #	Seller(1)	Property Name		Reserve ($)(21)(22)	Reserve ($)	Reserve ($)(21)	Reserve ($)	Reserve ($)	Reserve ($)(23)
1	JPMCB	Americold Cold Storage Portfolio		193,661	0	0	124,596	0	0
1.01	JPMCB	Salem
1.02	JPMCB	Plover
1.03	JPMCB	Hermiston
1.04	JPMCB	Moses Lake
1.05	JPMCB	Fremont
1.06	JPMCB	Gadsden
1.07	JPMCB	Tomah
1.08	JPMCB	Tarboro
1.09	JPMCB	Delhi
1.10	JPMCB	Burlington
1.11	JPMCB	Marshall
1.12	JPMCB	Springdale
1.13	JPMCB	Montgomery
1.14	JPMCB	Texarkana
1.15	JPMCB	Birmingham
2	JPMCB	IDS Center		38,403	0	183,333	671,885	0	0
3	JPMCB	589 Fifth Avenue		4,237	0	18,748	158,982	13,072	0
4	JPMCB	Atlantic Times Square		6,064	0	30,000	142,170	11,950	0
5	JPMCB	SanTan Village		0	0	0	0	0	0
6	JPMCB	Valley Bend Shopping Center		0	0	0	0	0	0
7	JPMCB	Club at Danforth and Vintage at the Parke		12,874	0	0	49,461	0	0
7.01	JPMCB	Club at Danforth
7.02	JPMCB	Vintage at the Parke
8	RCMC	Cirkers Fine Art Storage & Logistics		858	0	0	33,282	11,574	0
9	GECC	Indigo Apartments		6,729	0	0	49,449	10,663	0
10	GECC	Calais Park		5,699	0	0	34,378	13,192	0
11	JPMCB	Raymour & Flanigan Plaza		2,681	0	8,714	29,998	0	0
12	JPMCB	Riverview Tower		5,570	0	37,657	68,100	0	0
13	JPMCB	501 Fifth Avenue		0	0	0	124,591	0	0
14	RCMC	Springhill Suites Buckhead		5% of Gross Revenues	0	0	0	0	0
15	RCMC	Weaver Creek Apartments		5,292	0	0	10,578	4,803	0
16	RCMC	Courtney Bend		5,292	0	0	34,085	7,143	0
17	JPMCB	Las Colinas Plaza		2,813	0	8,440	45,200	2,477	0
18	JPMCB	Vista Balboa Center		0	0	0	0	0	0
19	RCMC	Arbor Lakes Apartments		8,900	0	0	16,188	13,015	0
20	GECC	Lakes at North Port		6,474	0	0	20,615	7,148	0
21	JPMCB	3101 Place		4,167	0	0	20,600	0	0
22	RCMC	Lifeprint Health Center		1,365	0	10,234	17,443	2,365	0
23	JPMCB	Harbour Green		4,726	0	0	7,183	0	0
24	RCMC	Crowne Plaza Milwaukee West		4% of Gross Revenues	0	0	29,146	3,270	30,000
25	RCMC	94 Hundred Shea		1,358	0	4,939	22,767	1,588	0
26	JPMCB	Market at Bay Shore		0	0	0	0	0	0
27	GECC	Brookhollow Riverside		2,472	0	17,503	24,356	2,848	0
28	GECC	Holiday Ranch & Happy Landings		1,468	0	0	20,904	4,145	0
29	GECC	Holiday Inn Express		4% of Gross Revenues	0	0	12,891	3,137	0
30	GECC	Dollar General Portfolio		0	0	0	16,227	0	0
30.01	GECC	Dollar General - Bicknell
30.02	GECC	Dollar General - Parrish
30.03	GECC	Dollar General - Holly Hill
30.04	GECC	Dollar General - Jacksonville
30.05	GECC	Dollar General - Tulsa
30.06	GECC	Dollar General - Laurel
30.07	GECC	Dollar General - Dongola
30.08	GECC	Dollar General - Coulterville
30.09	GECC	Dollar General - Monticello
30.10	GECC	Dollar General - Fair Play
31	RCMC	Plantation Storage Portfolio		1,345	0	0	10,821	2,416	0
31.01	RCMC	Plantation Storage - Bluffton
31.02	RCMC	Plantation Storage - Hard Scrabble
32	GECC	Fairfield Inn and Suites		4% of Gross Revenues	0	0	14,726	1,996	0
33	JPMCB	Hampton Inn Richmond Airport		4% of Gross Revenues	0	0	3,552	0	0
34	GECC	Romaine Village		1,121	0	0	4,968	827	0
35	JPMCB	Valencia Road Plaza		0	0	0	0	0	0
36	GECC	19th Ave Self Storage		724	0	0	3,369	1,411	0
37	JPMCB	Haines City Mall		1,486	0	10,000	12,223	0	0
38	JPMCB	274 Madison Avenue		0	0	0	61,315	0	0
39	GECC	Orchard Lane		442	0	0	3,397	426	0
40	GECC	My Attic Self Storage		1,022	0	0	9,124	1,596	0
41	RCMC	Wedgewood Lofts Apartments		833	0	0	444	2,568	0
42	GECC	Rancho Rialto		564	0	0	2,374	307	0
43	GECC	Ukiah Country Manor		401	0	0	3,744	365	0
44	GECC	Birchcrest		564	0	0	2,807	477	0
45	GECC	Skyview Acres		438	0	0	1,893	367	0

A-1-7

ANNEX A-1

RESERVE CAPS(24)

LARGEST TENANT (5), (25), (26), (27)

CapEx

Envir.

TI/LC

RE Tax

Insur.

Debt Service

Other

Single

Lease

Loan #

Seller(1)

Property Name

Reserve Cap ($)

Tenant

Largest Tenant

Unit Size

Expiration

JPMCB

Americold Cold Storage Portfolio

1.01

JPMCB

Salem

1.02

JPMCB

Plover

1.03

JPMCB

Hermiston

1.04

JPMCB

Moses Lake

1.05

JPMCB

Fremont

1.06

JPMCB

Gadsden

1.07

JPMCB

Tomah

1.08

JPMCB

Tarboro

1.09

JPMCB

Delhi

1.10

JPMCB

Burlington

1.11

JPMCB

Marshall

1.12

JPMCB

Springdale

1.13

JPMCB

Montgomery

1.14

JPMCB

Texarkana

1.15

JPMCB

Birmingham

JPMCB

IDS Center

Briggs and Morgan

132,140

05/31/15

JPMCB

589 Fifth Avenue

152,537

449,944

H&M

57,000

07/31/33

JPMCB

Atlantic Times Square

1,080,000

AMC

75,000

08/31/25

JPMCB

SanTan Village

Harkins Theatres

71,791

03/31/22

JPMCB

Valley Bend Shopping Center

Hobby Lobby

61,510

04/30/21

JPMCB

Club at Danforth and Vintage at the Parke

7.01

JPMCB

Club at Danforth

7.02

JPMCB

Vintage at the Parke

RCMC

Cirkers Fine Art Storage & Logistics

GECC

Indigo Apartments

GECC

Calais Park

JPMCB

Raymour & Flanigan Plaza

128,692

400,000

Raymour & Flanigan

75,449

05/31/28

JPMCB

Riverview Tower

Branch Banking & Trust Co.

47,562

10/31/20

JPMCB

501 Fifth Avenue

Grace Corporate Park LLC

11,415

07/31/15

RCMC

Springhill Suites Buckhead

RCMC

Weaver Creek Apartments

RCMC

Courtney Bend

JPMCB

Las Colinas Plaza

300,000

Tom Thumb

53,275

03/31/15

JPMCB

Vista Balboa Center

24 Hour Fitness

66,851

12/31/27

RCMC

Arbor Lakes Apartments

GECC

Lakes at North Port

JPMCB

3101 Place

RCMC

Lifeprint Health Center

50,000

300,000

Lifeprint

42,444

11/03/17

JPMCB

Harbour Green

RCMC

Crowne Plaza Milwaukee West

150,000

RCMC

94 Hundred Shea

35,000

175,000

Vision Offices Executive Suites

35,239

07/31/23

JPMCB

Market at Bay Shore

Best Buy

45,499

01/31/16

GECC

Brookhollow Riverside

59,334

630,117

Amerigroup Texas

32,947

10/31/19

GECC

Holiday Ranch & Happy Landings

GECC

Holiday Inn Express

GECC

Dollar General Portfolio

Yes

30.01

GECC

Dollar General - Bicknell

Yes

Dollar General

20,707

10/31/27

30.02

GECC

Dollar General - Parrish

Yes

Dollar General

12,382

07/31/27

30.03

GECC

Dollar General - Holly Hill

Yes

Dollar General

9,002

09/30/26

30.04

GECC

Dollar General - Jacksonville

Yes

Dollar General

9,002

10/31/26

30.05

GECC

Dollar General - Tulsa

Yes

Dollar General

9,026

10/31/26

30.06

GECC

Dollar General - Laurel

Yes

Dollar General

9,026

12/31/26

30.07

GECC

Dollar General - Dongola

Yes

Dollar General

9,100

08/31/27

30.08

GECC

Dollar General - Coulterville

Yes

Dollar General

9,100

09/30/26

30.09

GECC

Dollar General - Monticello

Yes

Dollar General

9,100

09/30/26

30.10

GECC

Dollar General - Fair Play

Yes

Dollar General

9,026

11/30/27

RCMC

Plantation Storage Portfolio

32,280

31.01

RCMC

Plantation Storage - Bluffton

31.02

RCMC

Plantation Storage - Hard Scrabble

GECC

Fairfield Inn and Suites

JPMCB

Hampton Inn Richmond Airport

300,000

GECC

Romaine Village

JPMCB

Valencia Road Plaza

Yes

Lowe’s

190,174

08/31/19

GECC

19th Ave Self Storage

JPMCB

Haines City Mall

150,000

Publix Super Market

44,271

01/31/24

JPMCB

274 Madison Avenue

CAAM LLC

5,988

06/30/20

GECC

Orchard Lane

GECC

My Attic Self Storage

24,518

RCMC

Wedgewood Lofts Apartments

GECC

Rancho Rialto

GECC

Ukiah Country Manor

GECC

Birchcrest

GECC

Skyview Acres

A-1-8

ANNEX A-1

2nd LARGEST TENANT (5), (25), (26), (27)

3rd LARGEST TENANT (5), (25), (26), (27)

Lease

Loan #

Seller(1)

Property Name

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

JPMCB

Americold Cold Storage Portfolio

1.01

JPMCB

Salem

1.02

JPMCB

Plover

1.03

JPMCB

Hermiston

1.04

JPMCB

Moses Lake

1.05

JPMCB

Fremont

1.06

JPMCB

Gadsden

1.07

JPMCB

Tomah

1.08

JPMCB

Tarboro

1.09

JPMCB

Delhi

1.10

JPMCB

Burlington

1.11

JPMCB

Marshall

1.12

JPMCB

Springdale

1.13

JPMCB

Montgomery

1.14

JPMCB

Texarkana

1.15

JPMCB

Birmingham

JPMCB

IDS Center

Lindquist & Vennum

118,936

12/31/16

Gray Plant Mooty

100,000

03/31/23

JPMCB

589 Fifth Avenue

William Goldberg Diamonds

5,908

06/30/14

Fine Jewelry In Platinum

5,407

05/31/15

JPMCB

Atlantic Times Square

24 Hour Fitness

30,842

08/31/25

Atlantic Sea Food & Dim Sum Restaurant

12,000

03/20/22

JPMCB

SanTan Village

Dick’s Sporting Goods

70,000

01/31/24

Best Buy

45,092

01/31/19

JPMCB

Valley Bend Shopping Center

Dick’s Sporting Goods

48,282

01/31/20

Ross

30,146

01/31/16

JPMCB

Club at Danforth and Vintage at the Parke

7.01

JPMCB

Club at Danforth

7.02

JPMCB

Vintage at the Parke

RCMC

Cirkers Fine Art Storage & Logistics

GECC

Indigo Apartments

GECC

Calais Park

JPMCB

Raymour & Flanigan Plaza

T.J. Maxx

28,448

01/31/22

DSW

25,000

08/31/21

JPMCB

Riverview Tower

Alcoa

33,793

07/31/14

Woolf McClane Bright

26,428

12/31/17

JPMCB

501 Fifth Avenue

Pilates Center of New York

8,166

12/31/16

Elie Tahari Ltd.

7,840

01/31/21

RCMC

Springhill Suites Buckhead

RCMC

Weaver Creek Apartments

RCMC

Courtney Bend

JPMCB

Las Colinas Plaza

Petco

8,753

01/31/22

Via Real Mexican

8,540

06/30/16

JPMCB

Vista Balboa Center

Sports Authority

38,359

06/30/18

Arco

7,200

12/27/20

RCMC

Arbor Lakes Apartments

GECC

Lakes at North Port

JPMCB

3101 Place

RCMC

Lifeprint Health Center

Premier Research Group, Ltd.

13,757

09/11/16

Southwest Desert Cardiology PC

11,726

10/31/22

JPMCB

Harbour Green

RCMC

Crowne Plaza Milwaukee West

RCMC

94 Hundred Shea

Renegade Canteen

7,800

10/31/22

Stone & Vine

4,816

02/28/21

JPMCB

Market at Bay Shore

Toys R Us

43,123

01/31/18

Harbor Freight Tools

20,965

08/31/21

GECC

Brookhollow Riverside

Farmer’s Insurance

19,118

09/30/15

D&M Leasing

15,661

07/31/14

GECC

Holiday Ranch & Happy Landings

GECC

Holiday Inn Express

GECC

Dollar General Portfolio

30.01

GECC

Dollar General - Bicknell

30.02

GECC

Dollar General - Parrish

30.03

GECC

Dollar General - Holly Hill

30.04

GECC

Dollar General - Jacksonville

30.05

GECC

Dollar General - Tulsa

30.06

GECC

Dollar General - Laurel

30.07

GECC

Dollar General - Dongola

30.08

GECC

Dollar General - Coulterville

30.09

GECC

Dollar General - Monticello

30.10

GECC

Dollar General - Fair Play

RCMC

Plantation Storage Portfolio

31.01

RCMC

Plantation Storage - Bluffton

31.02

RCMC

Plantation Storage - Hard Scrabble

GECC

Fairfield Inn and Suites

JPMCB

Hampton Inn Richmond Airport

GECC

Romaine Village

JPMCB

Valencia Road Plaza

GECC

19th Ave Self Storage

JPMCB

Haines City Mall

Beall’s

16,757

04/30/18

Aaron’s

11,200

03/07/15

JPMCB

274 Madison Avenue

Chipotle Mexican Grill

5,124

04/30/18

Todd M. McCauley LLC

3,137

02/28/17

GECC

Orchard Lane

GECC

My Attic Self Storage

RCMC

Wedgewood Lofts Apartments

GECC

Rancho Rialto

GECC

Ukiah Country Manor

GECC

Birchcrest

GECC

Skyview Acres

A-1-9

ANNEX A-1

4th LARGEST TENANT (5), (25), (26), (27)

5th LARGEST TENANT (5), (25), (26), (27)

Lease

Loan

Loan #

Seller(1)

Property Name

4th Largest Tenant

Unit Size

Expiration

5th Largest Tenant

Unit Size

Expiration

Purpose

JPMCB

Americold Cold Storage Portfolio

Refinance

1.01

JPMCB

Salem

1.02

JPMCB

Plover

1.03

JPMCB

Hermiston

1.04

JPMCB

Moses Lake

1.05

JPMCB

Fremont

1.06

JPMCB

Gadsden

1.07

JPMCB

Tomah

1.08

JPMCB

Tarboro

1.09

JPMCB

Delhi

1.10

JPMCB

Burlington

1.11

JPMCB

Marshall

1.12

JPMCB

Springdale

1.13

JPMCB

Montgomery

1.14

JPMCB

Texarkana

1.15

JPMCB

Birmingham

JPMCB

IDS Center

Merchant & Gould

77,403

08/31/19

Hays Group

53,682

04/30/18

Acquisition

JPMCB

589 Fifth Avenue

Windsor Jewelers Inc.

5,272

05/31/17

Safdico USA

4,441

06/30/16

Refinance

JPMCB

Atlantic Times Square

Tokyo Wako

5,977

06/30/15

Diaso California LLC

5,525

02/28/18

Refinance

JPMCB

SanTan Village

Barnes & Noble

31,368

01/31/19

Box Office

25,229

11/30/17

Refinance

JPMCB

Valley Bend Shopping Center

Marshalls

30,000

04/30/23

Huntsville Wellness (Ground Lease)

25,087

08/31/18

Acquisition

JPMCB

Club at Danforth and Vintage at the Parke

Acquisition

7.01

JPMCB

Club at Danforth

7.02

JPMCB

Vintage at the Parke

RCMC

Cirkers Fine Art Storage & Logistics

Refinance

GECC

Indigo Apartments

Refinance

GECC

Calais Park

Acquisition

JPMCB

Raymour & Flanigan Plaza

Wine & Liquor Outlet

7,500

03/31/18

Applebee’s

4,997

07/31/16

Refinance

JPMCB

Riverview Tower

Lawler-Wood

23,588

01/31/14

Edison Learning Inc

16,898

08/31/20

Acquisition

JPMCB

501 Fifth Avenue

S&E Azriliant, PC

7,350

11/30/22

Brady Klein & Weissman LLP

7,350

10/31/13

Refinance

RCMC

Springhill Suites Buckhead

Refinance

RCMC

Weaver Creek Apartments

Refinance

RCMC

Courtney Bend

Refinance

JPMCB

Las Colinas Plaza

Spirit Grille

4,259

05/31/15

Midori Sushi

3,618

09/30/17

Refinance

JPMCB

Vista Balboa Center

Applebee’s

5,000

01/09/14

Refinance

RCMC

Arbor Lakes Apartments

Refinance

GECC

Lakes at North Port

Acquisition

JPMCB

3101 Place

Acquisition

RCMC

Lifeprint Health Center

Central Garden & Pet Company

5,342

03/31/18

SimonMed Imaging, Inc.

5,192

04/30/16

Acquisition

JPMCB

Harbour Green

Acquisition

RCMC

Crowne Plaza Milwaukee West

Refinance

RCMC

94 Hundred Shea

Pet Club

4,600

05/31/18

Ling & Louie’s

2,800

09/30/22

Acquisition

JPMCB

Market at Bay Shore

Aldi

18,635

07/31/21

Petco

13,017

01/31/15

Refinance

GECC

Brookhollow Riverside

Western Rim Investors

15,661

10/31/15

Lea + Elliot

8,274

10/31/16

Refinance

GECC

Holiday Ranch & Happy Landings

Refinance

GECC

Holiday Inn Express

Refinance

GECC

Dollar General Portfolio

Acquisition and Refinance

30.01

GECC

Dollar General - Bicknell

30.02

GECC

Dollar General - Parrish

30.03

GECC

Dollar General - Holly Hill

30.04

GECC

Dollar General - Jacksonville

30.05

GECC

Dollar General - Tulsa

30.06

GECC

Dollar General - Laurel

30.07

GECC

Dollar General - Dongola

30.08

GECC

Dollar General - Coulterville

30.09

GECC

Dollar General - Monticello

30.10

GECC

Dollar General - Fair Play

RCMC

Plantation Storage Portfolio

Refinance

31.01

RCMC

Plantation Storage - Bluffton

31.02

RCMC

Plantation Storage - Hard Scrabble

GECC

Fairfield Inn and Suites

Refinance

JPMCB

Hampton Inn Richmond Airport

Refinance

GECC

Romaine Village

Refinance

JPMCB

Valencia Road Plaza

Refinance

GECC

19th Ave Self Storage

Refinance

JPMCB

Haines City Mall

Dollar General

11,000

05/31/16

Buddy’s Home Furnishings

6,000

02/28/14

Acquisition

JPMCB

274 Madison Avenue

Ross Staffing Services, Inc.

2,996

06/30/15

Smart Apartments LLC

2,727

06/30/16

Refinance

GECC

Orchard Lane

Refinance

GECC

My Attic Self Storage

Refinance

RCMC

Wedgewood Lofts Apartments

Refinance

GECC

Rancho Rialto

Refinance

GECC

Ukiah Country Manor

Refinance

GECC

Birchcrest

Refinance

GECC

Skyview Acres

Refinance

A-1-10

ANNEX A-1

Loan #	Seller(1)	Property Name	Principal / Carveout Guarantor(28)
1	JPMCB	Americold Cold Storage Portfolio	Americold Realty Operating Partnership, L.P.
1.01	JPMCB	Salem
1.02	JPMCB	Plover
1.03	JPMCB	Hermiston
1.04	JPMCB	Moses Lake
1.05	JPMCB	Fremont
1.06	JPMCB	Gadsden
1.07	JPMCB	Tomah
1.08	JPMCB	Tarboro
1.09	JPMCB	Delhi
1.10	JPMCB	Burlington
1.11	JPMCB	Marshall
1.12	JPMCB	Springdale
1.13	JPMCB	Montgomery
1.14	JPMCB	Texarkana
1.15	JPMCB	Birmingham
2	JPMCB	IDS Center	Dalet Properties Management, LLC, Dalet Investment Properties, LLLP, Dalet Investment Properties (US), LLLP
3	JPMCB	589 Fifth Avenue	Western Heritable Investment Company (U.S.) Ltd
4	JPMCB	Atlantic Times Square	Ronnie Lam
5	JPMCB	SanTan Village	The Macerich Partnership, L.P.
6	JPMCB	Valley Bend Shopping Center	Cole REIT III Operating Partnership, LP
7	JPMCB	Club at Danforth and Vintage at the Parke	M. Patrick Carroll, Darren W. DeVore
7.01	JPMCB	Club at Danforth
7.02	JPMCB	Vintage at the Parke
8	RCMC	Cirkers Fine Art Storage & Logistics	Bryan Gordon, Seth Wolkov
9	GECC	Indigo Apartments	Daniel Realty Company, LLC
10	GECC	Calais Park	Andrew Stewart, John Foresi
11	JPMCB	Raymour & Flanigan Plaza	Neil Goldberg
12	JPMCB	Riverview Tower	William Hertz, Isaac Hertz, Sarah Hertz
13	JPMCB	501 Fifth Avenue	Alan Abramson
14	RCMC	Springhill Suites Buckhead	Saturn Property Investments, LLC
15	RCMC	Weaver Creek Apartments	Tom Morris, Brandi Morris, Todd Johnson, Steven Garner
16	RCMC	Courtney Bend	Gerald D. Ogier, John A. Schaffer, Mark C. Ogier, Steven D. Ogier
17	JPMCB	Las Colinas Plaza	Ken Koranda, Joe F. Hanauer
18	JPMCB	Vista Balboa Center	Kimco Income Operating Partnership, L.P.
19	RCMC	Arbor Lakes Apartments	Jeffrey S. Elowe
20	GECC	Lakes at North Port	Gerard Abitbol, Avery Palevsky, Jack Hasen, Nick Pittarelli, Freddy Twik, Warren Chisling
21	JPMCB	3101 Place	Thomas W. Rhodes, Wilbur H. Smith, III, Mark Wolf
22	RCMC	Lifeprint Health Center	Talia Jevan Properties, Inc.
23	JPMCB	Harbour Green	M. Patrick Carroll, Darren W. DeVore
24	RCMC	Crowne Plaza Milwaukee West	Lane Industries, Inc.
25	RCMC	94 Hundred Shea	Talia Jevan Properties, Inc.
26	JPMCB	Market at Bay Shore	Kimco Realty Corporation
27	GECC	Brookhollow Riverside	Gary Earl Walker
28	GECC	Holiday Ranch & Happy Landings	Richard A. Placido
29	GECC	Holiday Inn Express	MIG Hospitality Properties I, LLC
30	GECC	Dollar General Portfolio	Marilyn S. Kane, Bernard D. Kane
30.01	GECC	Dollar General - Bicknell
30.02	GECC	Dollar General - Parrish
30.03	GECC	Dollar General - Holly Hill
30.04	GECC	Dollar General - Jacksonville
30.05	GECC	Dollar General - Tulsa
30.06	GECC	Dollar General - Laurel
30.07	GECC	Dollar General - Dongola
30.08	GECC	Dollar General - Coulterville
30.09	GECC	Dollar General - Monticello
30.10	GECC	Dollar General - Fair Play
31	RCMC	Plantation Storage Portfolio	Charles C. Chase, II
31.01	RCMC	Plantation Storage - Bluffton
31.02	RCMC	Plantation Storage - Hard Scrabble
32	GECC	Fairfield Inn and Suites	MIG Hospitality Properties I, LLC
33	JPMCB	Hampton Inn Richmond Airport	Neil Amin
34	GECC	Romaine Village	Philip A. Hoon
35	JPMCB	Valencia Road Plaza	Valencia Road LLC
36	GECC	19th Ave Self Storage	Jeffrey E. Franzen
37	JPMCB	Haines City Mall	Blackpoint Management LLC
38	JPMCB	274 Madison Avenue	Alan Abramson
39	GECC	Orchard Lane	Efrat Weisfield, Nirit Goldstein Peer
40	GECC	My Attic Self Storage	Jacobo Malca
41	RCMC	Wedgewood Lofts Apartments	Gregory Metheny, Heidi Metheny
42	GECC	Rancho Rialto	John E. Morgan
43	GECC	Ukiah Country Manor	Efrat Weisfield, Nirit Goldstein Peer
44	GECC	Birchcrest	Julio C. Jaramillo
45	GECC	Skyview Acres	Adam T. Schwerin, Timothy H. Karagosian

A-1-11

ANNEX A-1

Total Debt

Lockbox

Additional Debt

Current

UW NCF

Total Debt

UW NOI

Loan #

Seller(1)

Property Name

(Y/N)

Type(29)

Permitted (Y/N)

Exist (Y/N)(30)

Amount ($)

Type

Balance ($)

DSCR

Current LTV %

Debt Yield %

JPMCB

Americold Cold Storage Portfolio

Yes

Soft

Yes

212,000,000

A-1 Note (110.0mm) / Mezzanine Loan (102.0mm)

321,142,539

1.42

74.7%

10.8%

1.01

JPMCB

Salem

1.02

JPMCB

Plover

1.03

JPMCB

Hermiston

1.04

JPMCB

Moses Lake

1.05

JPMCB

Fremont

1.06

JPMCB

Gadsden

1.07

JPMCB

Tomah

1.08

JPMCB

Tarboro

1.09

JPMCB

Delhi

1.10

JPMCB

Burlington

1.11

JPMCB

Marshall

1.12

JPMCB

Springdale

1.13

JPMCB

Montgomery

1.14

JPMCB

Texarkana

1.15

JPMCB

Birmingham

JPMCB

IDS Center

Yes

Hard

Yes

90,000,000

A-2 Note / Permitted Mezzanine

182,510,258

1.68

71.3%

11.0%

JPMCB

589 Fifth Avenue

Yes

Hard

Yes

87,500,000

A-2 Note

175,000,000

2.00

59.3%

8.6%

JPMCB

Atlantic Times Square

Yes

CMA

NAP

JPMCB

SanTan Village

Yes

CMA

Yes

83,000,000

A-1 Note

137,766,957

2.12

55.7%

11.6%

JPMCB

Valley Bend Shopping Center

Yes

CMA

NAP

JPMCB

Club at Danforth and Vintage at the Parke

Yes

Springing

NAP

7.01

JPMCB

Club at Danforth

7.02

JPMCB

Vintage at the Parke

RCMC

Cirkers Fine Art Storage & Logistics

Yes

CMA

Yes

6,000,000

Mezzanine Loan

39,000,000

1.08

70.7%

7.4%

GECC

Indigo Apartments

Yes

CMA

NAP

GECC

Calais Park

NAP

JPMCB

Raymour & Flanigan Plaza

Yes

Hard

NAP

JPMCB

Riverview Tower

Yes

CMA

NAP

JPMCB

501 Fifth Avenue

Yes

CMA

NAP

RCMC

Springhill Suites Buckhead

Yes

CMA

Yes

3,000,000

Mezzanine Loan

20,100,000

1.27

75.0%

9.3%

RCMC

Weaver Creek Apartments

Yes

CMA

Yes

1,700,000

Mezzanine Loan

17,700,000

1.09

80.1%

8.2%

RCMC

Courtney Bend

Yes

Springing

Yes

2,350,000

Mezzanine Loan

18,200,000

1.17

75.5%

7.8%

JPMCB

Las Colinas Plaza

Yes

CMA

NAP

JPMCB

Vista Balboa Center

Yes

Springing

NAP

RCMC

Arbor Lakes Apartments

Yes

Springing

Yes

3,100,000

Mezzanine Loan

18,000,000

1.10

83.7%

8.0%

GECC

Lakes at North Port

NAP

JPMCB

3101 Place

Yes

Springing

NAP

RCMC

Lifeprint Health Center

Yes

CMA

NAP

JPMCB

Harbour Green

Yes

Springing

NAP

RCMC

Crowne Plaza Milwaukee West

Yes

CMA

Yes

2,400,000

Mezzanine Loan

14,974,109

1.34

79.6%

9.8%

RCMC

94 Hundred Shea

Yes

CMA

NAP

JPMCB

Market at Bay Shore

Yes

Springing

NAP

GECC

Brookhollow Riverside

Yes

CMA

NAP

GECC

Holiday Ranch & Happy Landings

NAP

GECC

Holiday Inn Express

NAP

GECC

Dollar General Portfolio

Yes

Hard

NAP

30.01

GECC

Dollar General - Bicknell

30.02

GECC

Dollar General - Parrish

30.03

GECC

Dollar General - Holly Hill

30.04

GECC

Dollar General - Jacksonville

30.05

GECC

Dollar General - Tulsa

30.06

GECC

Dollar General - Laurel

30.07

GECC

Dollar General - Dongola

30.08

GECC

Dollar General - Coulterville

30.09

GECC

Dollar General - Monticello

30.10

GECC

Dollar General - Fair Play

RCMC

Plantation Storage Portfolio

Yes

Springing

NAP

31.01

RCMC

Plantation Storage - Bluffton

31.02

RCMC

Plantation Storage - Hard Scrabble

GECC

Fairfield Inn and Suites

NAP

JPMCB

Hampton Inn Richmond Airport

Yes

CMA

NAP

GECC

Romaine Village

NAP

JPMCB

Valencia Road Plaza

Yes

Springing

NAP

GECC

19th Ave Self Storage

NAP

JPMCB

Haines City Mall

Yes

CMA

NAP

JPMCB

274 Madison Avenue

Yes

CMA

NAP

GECC

Orchard Lane

NAP

GECC

My Attic Self Storage

NAP

RCMC

Wedgewood Lofts Apartments

Yes

Springing

NAP

GECC

Rancho Rialto

NAP

GECC

Ukiah Country Manor

NAP

GECC

Birchcrest

NAP

GECC

Skyview Acres

NAP

A-1-12

ANNEX A-1

			HOTEL OPERATING STATISTICS

			2010	2010	2010	2011	2011	2011	2012	2012	2012	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	JPMCB	Americold Cold Storage Portfolio																1
1.01	JPMCB	Salem																1.01
1.02	JPMCB	Plover																1.02
1.03	JPMCB	Hermiston																1.03
1.04	JPMCB	Moses Lake																1.04
1.05	JPMCB	Fremont																1.05
1.06	JPMCB	Gadsden																1.06
1.07	JPMCB	Tomah																1.07
1.08	JPMCB	Tarboro																1.08
1.09	JPMCB	Delhi																1.09
1.10	JPMCB	Burlington																1.10
1.11	JPMCB	Marshall																1.11
1.12	JPMCB	Springdale																1.12
1.13	JPMCB	Montgomery																1.13
1.14	JPMCB	Texarkana																1.14
1.15	JPMCB	Birmingham																1.15
2	JPMCB	IDS Center																2
3	JPMCB	589 Fifth Avenue																3
4	JPMCB	Atlantic Times Square																4
5	JPMCB	SanTan Village																5
6	JPMCB	Valley Bend Shopping Center																6
7	JPMCB	Club at Danforth and Vintage at the Parke																7
7.01	JPMCB	Club at Danforth																7.01
7.02	JPMCB	Vintage at the Parke																7.02
8	RCMC	Cirkers Fine Art Storage & Logistics																8
9	GECC	Indigo Apartments																9
10	GECC	Calais Park																10
11	JPMCB	Raymour & Flanigan Plaza																11
12	JPMCB	Riverview Tower																12
13	JPMCB	501 Fifth Avenue																13
14	RCMC	Springhill Suites Buckhead	64.5%	93.52	60.32	65.2%	96.31	62.79	68.8%	101.44	69.79	70.9%	103.43	73.33	70.9%	103.43	73.33	14
15	RCMC	Weaver Creek Apartments																15
16	RCMC	Courtney Bend																16
17	JPMCB	Las Colinas Plaza																17
18	JPMCB	Vista Balboa Center																18
19	RCMC	Arbor Lakes Apartments																19
20	GECC	Lakes at North Port																20
21	JPMCB	3101 Place																21
22	RCMC	Lifeprint Health Center																22
23	JPMCB	Harbour Green																23
24	RCMC	Crowne Plaza Milwaukee West	64.6%	103.37	66.77	66.2%	110.32	73.01	66.7%	110.04	73.44	67.6%	110.32	74.55	67.6%	110.32	74.55	24
25	RCMC	94 Hundred Shea																25
26	JPMCB	Market at Bay Shore																26
27	GECC	Brookhollow Riverside																27
28	GECC	Holiday Ranch & Happy Landings																28
29	GECC	Holiday Inn Express				66.0%	98.91	67.00	66.0%	101.71	68.76	65.0%	103.30	67.14	65.0%	103.87	67.52	29
30	GECC	Dollar General Portfolio																30
30.01	GECC	Dollar General - Bicknell																30.01
30.02	GECC	Dollar General - Parrish																30.02
30.03	GECC	Dollar General - Holly Hill																30.03
30.04	GECC	Dollar General - Jacksonville																30.04
30.05	GECC	Dollar General - Tulsa																30.05
30.06	GECC	Dollar General - Laurel																30.06
30.07	GECC	Dollar General - Dongola																30.07
30.08	GECC	Dollar General - Coulterville																30.08
30.09	GECC	Dollar General - Monticello																30.09
30.10	GECC	Dollar General - Fair Play																30.10
31	RCMC	Plantation Storage Portfolio																31
31.01	RCMC	Plantation Storage - Bluffton																31.01
31.02	RCMC	Plantation Storage - Hard Scrabble																31.02
32	GECC	Fairfield Inn and Suites				65.0%	107.43	71.38	64.0%	110.52	72.72	63.7%	110.52	72.15	63.7%	110.52	70.41	32
33	JPMCB	Hampton Inn Richmond Airport				58.7%	84.76	49.77	63.1%	88.22	55.70	63.7%	89.18	56.78	63.7%	89.18	56.78	33
34	GECC	Romaine Village																34
35	JPMCB	Valencia Road Plaza																35
36	GECC	19th Ave Self Storage																36
37	JPMCB	Haines City Mall																37
38	JPMCB	274 Madison Avenue																38
39	GECC	Orchard Lane																39
40	GECC	My Attic Self Storage																40
41	RCMC	Wedgewood Lofts Apartments																41
42	GECC	Rancho Rialto																42
43	GECC	Ukiah Country Manor																43
44	GECC	Birchcrest																44
45	GECC	Skyview Acres																45

A-1-13

Footnotes to Annex A-1

(1)	“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “GECC” denotes General Electric Capital Corporation, as Mortgage Loan Seller; and “RCMC” denotes Redwood Commercial Mortgage Corporation, as Mortgage Loan Seller.

(2)	With respect to Loan No. 36, 19th Ave Self Storage, the property was converted to its current self storage use in 1993, although the original improvements were built in 1955.

(3)	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. 1, Americold Cold Storage Portfolio, the total portfolio consists of 77,464,416 cubic feet of storage space and had 462,569 available pallets as of December 31, 2012.

	With respect to Loan No. 4, Atlantic Times Square, the property consists of 213,812 square feet of retail space and 100 multifamily units that total 166,560 square feet.

(4)	With respect to Loan No. 5, SanTan Village, Occupancy % includes temporary tenants occupying 30,279 square feet.

	With respect to Loan No. 8, Cirkers Fine Art Storage & Logistics, Occupancy % is based on a total square footage of 68,774 which includes three bailment units comprising 4,550 square feet.

(5)	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. 3, 589 Fifth Avenue, H&M, the largest tenant by square footage, and Assael, Inc, the ninth largest tenant by square footage, have executed leases but have not yet taken occupancy of their respective spaces.

	With respect to Loan No. 22, Lifeprint Health Center, the property is 98.6% leased as of May 17, 2013, but only 68.4% occupied. The largest tenant Lifeprint, leases 42,444 square feet, which is 51.8% of the net rentable area, but only occupies the 5th floor comprising 17,663 square feet.

(6)	With respect to all mortgage loans, with the exceptions of the mortgage loans listed below, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraisal Value ($) even though for certain mortgage loans the appraiser provided “as-stabilized” values based on certain criteria being met.

	With respect to Loan No. 7, Club at Danforth and Vintage at the Parke, the appraiser’s “hypothetical as if renovated” values effective March 19, 2013 and April 18, 2013, respectively, were used due to the contemplated renovations and improvements at the properties. At closing, funds were escrowed to cover the full cost of the renovations. The “as-is” appraised values for the Club at Danforth and Vintage at the Parke properties were $30,400,000 and $23,800,000 respectively.

	With respect to Loan No. 23, Harbour Green, the appraiser’s “hypothetical as if renovated” value effective April 1, 2013, was used due to the contemplated renovations and improvements at the property. The “as-is” appraised value for the property was $16,000,000.

	With respect to Loan No. 25, 94 Hundred Shea, the appraised value includes excess land value in the amount of $1,100,000. The excess land is releasable after the permitted defeasance date subject to the terms and conditions of the related loan documents. See “Description of Mortgage Pool – Release of Individual Mortgaged Properties” in the Free Writing Prospectus.

	With respect to Loan No. 36, 19th Ave Self Storage, the appraiser’s “as-is” value is inclusive of rooftop shipping containers converted to self-storage units representing approximately 10% of the units. The “hypothetical value excluding container units” was $7,780,000 as of December 19, 2012.

A-1-14

Footnotes to Annex A-1

(7)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($) and Maturity/ARD Balance ($) is allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.

(8)	With respect to Loan No. 1, Americold Cold Storage Portfolio, the loan is part of a $220,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-2 (the “Americold Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $109,571,270 and is being contributed to the JPMCC 2013-C13 Trust. Note A-1 (the “Americold Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $109,571,270 and was contributed to the JPMBB 2013-C12 Trust. All loan level metrics are based on the Whole Loan balance.

	With respect to Loan No. 2, IDS Center, the loan is part of a $182,510,258 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “IDS Center Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $92,510,258 and is being contributed to the JPMCC 2013-C13 Trust. Note A-2 (the “IDS Center Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $90,000,000 and was contributed to the JPMBB 2013-C12 Trust. All loan level metrics are based on the Whole Loan balance.

	With respect to Loan No. 3, 589 Fifth Avenue, the loan is part of a $175,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “589 Fifth Avenue Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $87,500,000 and is being contributed to the JPMCC 2013-C13 Trust. Note A-2 (the “589 Fifth Avenue Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $87,500,000 and is expected to be contributed to a future securitized trust. All loan level metrics are based on the Whole Loan balance.

	With respect to Loan No. 5, SanTan Village, the loan is part of a $138,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-2 (the “San Tan Village Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $54,907,121 and is being contributed to the JPMCC 2013-C13 Trust. Note A-1 (the “San Tan Village Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $82,859,836 and is expected to be contributed to a future securitized trust. All loan level metrics are based on the Whole Loan balance.

(9)	Each number identifies a group of related borrowers.

(10)	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 %”).

(11)	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.

(12)	With respect to all mortgage loans, with the exception of the mortgage loans that are interest-only for the entire term, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.

(13)	With respect to Loan No. 30, Dollar General Portfolio, the mortgage loan has an ARD feature with an anticipated repayment date of January 1, 2018, with an increase in the interest rate equal to 2.0% per annum plus the greater of (i) 4.24% per annum or (ii) the Treasury Rate for the week ending prior to the ARD, until the Final Mat Date of January 1, 2043.

(14)	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 “O” component of the prepayment provision represents free payments including the Maturity Date.

(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. 12, Riverview Tower, 2012 NOI ($) represents the time period from January 2012 through August 2012 annualized.

	With respect to Loan No. 15, Weaver Creek Apartments, the property was built in phases and therefore 2010 NOI ($) was not available. The 2011 and 2012 NOI ($) were based on a total of 230 units, while the Most Recent NOI ($) and UW NOI ($) was based on 254 units.

A-1-15

Footnotes to Annex A-1

	With respect to Loan No. 30, Dollar General Portfolio, eight of the properties were acquired in December 2012, and the seller of the mortgaged property did not provide historical financials.

	With respect to Loan No. 43, Ukiah Country Manor, the Most Recent NOI ($) represents the nine months ended September 30, 2012 and the three months ended February 28, 2013.

(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)	With respect to Loan No. 1.09, Americold Cold Storage Portfolio (Delhi), the property has benefited from a tax abatement and real estate taxes were underwritten based on the real estate taxes as reduced by the abatement. The program expires in 2016 with an option to extend to 2021 if the borrower complies with the terms and conditions of the tax abatement program, which is prior to the Maturity Date of the mortgage loan.

	With respect to Loan No. 3, 589 Fifth Avenue, the loan is secured by a leasehold mortgage but the fee owner, who is affiliated with the sponsor, has also mortgaged the fee interest.

(19)	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.

(20)	Represents the monthly amounts required to be deposited by the borrower. In certain cases, reserves with $0 balance are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.

(21)	With respect to Loan No. 2, IDS Center, the Monthly Capex Reserve ($) and Monthly TI/LC Reserve ($) will change to $33,880 per month and $161,742 per month, respectively, in the event that the retail component of the property is released.

(22)	With respect to Loan No. 14, Springhill Suites Buckhead, the borrower is required to deposit 1/12th of 4.0% of the gross revenue from operation on each payment date into the FF&E reserve; however, such amount shall be reduced dollar-for-dollar by the amount being reserved by the property manager for furniture, fixtures, equipment, capital expenditures and related deposits pursuant to the management agreement (currently 5.0% of gross revenue).

(23)	With respect to Loan No. 24, Crowne Plaza Milwaukee West, on each payment date occurring in July, August, September, October and November, the borrower shall deposit $30,000 into the seasonality reserve. In addition, the borrower shall deposit with lender within three business days following the date that any PIP is imposed by the franchisor, an amount equal to 125% of the sum estimated by an engineer reasonably acceptable to the lender. Notwithstanding the foregoing, in the event that work relating to the new PIP is not required to commence until more than 12 months from the date such new PIP is imposed by the franchisor, the borrower shall immediately begin depositing with the lender on each payment date following the date that the new PIP is imposed by the franchisor all excess cash flow until such time as the aggregate amount so deposited is equal to 125% of the estimated cost to complete such new PIP.

	With respect to Loan No. 27, Brookhollow Riverside, commencing with the first payment following February 28, 2014, and for six consecutive payments, the borrower is required to deposit the then-current gross rental payments for D&M Leasing into the D&M Leasing Escrow Fund. Commencing with the first payment following March 30, 2015, and for six consecutive payments, the borrower is required to deposit the then-current gross rental payments for Farmer’s Insurance into the Farmers Insurance Escrow Fund. Commencing with the first payment following the earlier of (i) March 31, 2017, if Amerigroup Texas has exercised its termination option, or (ii) April 30, 2019, if Amerigroup has not exercised its termination option and for six consecutive payments, the borrower is required to deposit the then-current gross rental payments for Amerigroup Texas into the Amerigroup Escrow Fund.

(24)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents.

	With respect to Loan No. 22, Lifeprint Health Center, as long as there is no event of default and occupancy is over 85%, the rollover reserves is capped at $300,000.

(25)	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.

A-1-16

Footnotes to Annex A-1

(26)	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.

(27)	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. 2, IDS Center, the third largest tenant by square footage, Gray Plant Mooty, has the right to contract its space by (i) 2,653 square feet, (ii) 3,824 square feet or (iii) 8,617 square feet, as of March 31 of each year, starting in 2019 and ending in 2022, with 12 months’ notice and payment of a termination fee. The tenant also has the right to contract its lease by 8,897 square feet on the first day of July, August, September or October 2013, with at least 30 days notice. Merchant & Gould, the fourth largest tenant by square footage, has the right to terminate its lease on August 31, 2017, with 12 months’ notice and payment of a termination fee. The tenant also has the right to contract its lease by 8,019 square feet at any time after March 15, 2015, with 12 months’ notice and payment of a termination fee.

	With respect to Loan No. 4, Atlantic Times Square, an affiliate of the borrower leases the largest space at the property and a third party manages the space as an AMC Theater under a separate management agreement. Additionally, an affiliate of the borrower leases the fourth largest space at the property and operates the space as a restaurant.

	With respect to Loan No. 11, Raymour & Flanigan Plaza, an affiliate of the borrower leases the largest space at the property and operates the space as a retail furniture store.

	With respect to Loan No. 12, Riverview Tower, the second largest tenant by square footage, Alcoa, has the right to vacate a portion or portions of its lease at any time with 180 days’ notice. The portion or portions vacated must be at least 1/2 of one floor or 7,108 square feet, and the total amount of the leased premises to be vacated cannot exceed 1 1/2 floors. Additionally, Lawler-Wood, the fourth largest tenant by square footage, has the right to terminate its lease at any time after the expiration or termination of its management and leasing subcontract with the borrower. Finally, Edison Learning Inc, the fifth largest tenant by square footage, has the right to terminate its lease on August 31, 2015, with nine months’ notice and payment of a termination fee.

	With respect to Loan No. 13, 501 Fifth Avenue, the sponsor of the loan leases the fourth largest space at the property and uses the space as its corporate headquarters.

	With respect to Loan No. 22, Lifeprint Health Center, the largest tenant, Lifeprint, has the right to terminate its lease at anytime on and after September 1, 2015, with six months notice and payment of a termination fee.

	With respect to Loan No. 27, Brookhollow Riverside, the largest tenant by square footage, Amerigroup Texas, has the right to terminate its lease on June 30, 2017, with 180 days notice and the payment of a termination fee.

(28)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes.

	With respect to Loan No. 20, Lakes at North Port, the Principal / Carveout Guarantor is Gerard Abitbol, Avery Palevsky, Jack Hasen, Nick Pittarelli, Freddy Twik, Warren Chisling.

(29)	The classification of the lockbox types is described in the Free Writing Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.

(30)	Refers to (a) debt secured by the mortgaged property and (b) mezzanine debt.

A-1-17