FWP 1 q1100154_fwpa1-jpm.htm Unassociated Document
 
FREE WRITING PROSPECTUS
FILED PURSUANT TO RULE 433
REGISTRATION STATEMENT NO.: 333-165147
 
 
The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-165147) for this offering to which this communication relates. Before you invest, you should read the prospectus in that registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor 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 or any underwriter or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling 866-400-7834 or by emailing cmbs-prospectus@jpmorgan.com.
 
ANNEX A-1
 
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
AND MORTGAGED PROPERTIES
 
 
 
 
 
(THIS PAGE INTENTIONALLY LEFT BLANK)
 
 
 
 
 
The depositor has filed a registration statement (including a prospectus) with the SEC for the offering to which this free writing prospectus relates.  Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing trust and this offering.  You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov.  Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-400-7834 or emailing cmbs-prospectus@jpmorgan.com.
 
The information in this file (the “File”) is an electronic copy of the information set forth in the Appendix titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the free writing prospectus and/or prospectus.  This File does not contain all information that is required to be included in the base prospectus and the prospectus supplement.  This File should be reviewed only in conjunction with the entire free writing prospectus and/or prospectus.  Prospective investors are advised to read carefully, and should rely on, the free writing prospectus and/or prospectus relating to the Certificates referred to herein in making their investment decision.
 
The information in this File may be amended and/or supplemented prior to the time of sale.  The information in this File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.
 
Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the free writing prospectus and/or prospectus.  The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.
 
Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded.  Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another email system.
 
 
 
 
ANNEX A-1
 
               
Number of
Property
Property
  
Year
Loan #
Seller(1)
Property Name
Street Address
City
State
Zip Code
County
Properties
Type
Subtype
Year Built
Renovated
1
JPMCB
InterContinental Hotel Chicago
505 North Michigan Avenue
Chicago
IL
60611
Cook
1
Hotel
Full Service
1929
2010
2
JPMCB
SunTrust Bank Portfolio I
Various
Various
Various
Various
Various
121
Retail
Freestanding
Various
  
2.001
JPMCB
3020 Peachtree Road NW
3020 Peachtree Road NW
Atlanta
GA
30305
Fulton
1
Retail
Freestanding
1980
  
2.002
JPMCB
1030 Wilmer Avenue
1030 Wilmer Avenue
Richmond
VA
23227
Henrico
1
Retail
Freestanding
1991
  
2.003
JPMCB
7500 Wisconsin Avenue
7500 Wisconsin Avenue
Bethesda
MD
20814
Montgomery
1
Retail
Freestanding
1926
  
2.004
JPMCB
3300 Northside Parkway NW
3300 Northside Parkway NW
Atlanta
GA
30327
Fulton
1
Retail
Freestanding
1968
  
2.005
JPMCB
5898 Roswell Road NE
5898 Roswell Road NE
Atlanta
GA
30328
Fulton
1
Retail
Freestanding
1971
  
2.006
JPMCB
152 Main Street
152 Main Street
Annapolis
MD
21401
Anne Arundel
1
Retail
Freestanding
1925
  
2.007
JPMCB
100 Crain Highway SW
100 Crain Highway SW
Glen Burnie
MD
21061
Anne Arundel
1
Retail
Freestanding
1962
  
2.008
JPMCB
4250 John Marr Drive
4250 John Marr Drive
Annandale
VA
22003
Fairfax
1
Retail
Freestanding
1993
  
2.009
JPMCB
160 Garrisonville Road
160 Garrisonville Road
Stafford
VA
22554
Stafford
1
Retail
Freestanding
1992
  
2.010
JPMCB
5775 Red Bug Lake Road
5775 Red Bug Lake Road
Casselberry
FL
32708
Seminole
1
Retail
Freestanding
1982
  
2.011
JPMCB
4212 Washington Road
4212 Washington Road
Evans
GA
30809
Columbia
1
Retail
Freestanding
1980
  
2.012
JPMCB
47 Whitlock Avenue
47 Whitlock Avenue
Marietta
GA
30064
Cobb
1
Retail
Freestanding
1979
  
2.013
JPMCB
4110 Brambleton Avenue SW
4110 Brambleton Avenue SW
Roanoke
VA
24018
Roanoke
1
Retail
Freestanding
1973
  
2.014
JPMCB
880 East Palmetto Park Road
880 East Palmetto Park Road
Boca Raton
FL
33432
Palm Beach
1
Retail
Freestanding
1973
  
2.015
JPMCB
1409 East Atlantic Boulevard
1409 East Atlantic Boulevard
Pompano Beach
FL
33060
Broward
1
Retail
Freestanding
1979
  
2.016
JPMCB
3577 Fruitville Road
3577 Fruitville Road
Sarasota
FL
34237
Sarasota
1
Retail
Freestanding
1974
  
2.017
JPMCB
827 Joe Frank Harris Parkway
827 Joe Frank Harris Parkway
Cartersville
GA
30120
Bartow
1
Retail
Freestanding
1989
  
2.018
JPMCB
1470 West Granada Boulevard
1470 West Granada Boulevard
Ormond Beach
FL
32174
Volusia
1
Retail
Freestanding
1994
  
2.019
JPMCB
103 City Circle
103 City Circle
Peachtree City
GA
30269
Fayette
1
Retail
Freestanding
1997
  
2.020
JPMCB
110 Mulberry Street NW
110 Mulberry Street NW
Lenoir
NC
28645
Caldwell
1
Retail
Freestanding
1970
  
2.021
JPMCB
1331 Johnson Ferry Road
1331 Johnson Ferry Road
Marietta
GA
30068
Cobb
1
Retail
Freestanding
1979
  
2.022
JPMCB
8226 North Wickham Road
8226 North Wickham Road
Melbourne
FL
32940
Brevard
1
Retail
Freestanding
1995
  
2.023
JPMCB
3620 Six Forks Road
3620 Six Forks Road
Raleigh
NC
27609
Wake
1
Retail
Freestanding
1971
  
2.024
JPMCB
1725 Mallory Lane
1725 Mallory Lane
Brentwood
TN
37027
Williamson
1
Retail
Freestanding
1994
  
2.025
JPMCB
4290 13th Street
4290 13th Street
St. Cloud
FL
34769
Osceola
1
Retail
Freestanding
1990
  
2.026
JPMCB
3800 South Semoran Boulevard
3800 South Semoran Boulevard
Orlando
FL
32822
Orange
1
Retail
Freestanding
1988
  
2.027
JPMCB
200 East Fifth Avenue
200 East Fifth Avenue
Mount Dora
FL
32757
Lake
1
Retail
Freestanding
1985
  
2.028
JPMCB
1411 Woodward Avenue
1411 Woodward Avenue
Muscle Shoals
AL
35661
Colbert
1
Retail
Freestanding
1993
  
2.029
JPMCB
5025 West Colonial Drive
5025 West Colonial Drive
Orlando
FL
32808
Orange
1
Retail
Freestanding
1960
  
2.030
JPMCB
214 West Broadway Street
214 West Broadway Street
Fort Meade
FL
33841
Polk
1
Retail
Freestanding
1910
  
2.031
JPMCB
5030 Thoroughbred Lane
5030 Thoroughbred Lane
Brentwood
TN
37027
Davidson
1
Retail
Freestanding
1983
  
2.032
JPMCB
403 Academy Street
403 Academy Street
Cambridge
MD
21613
Dorchester
1
Retail
Freestanding
1973
  
2.033
JPMCB
1900 Queens Chapel Road
1900 Queens Chapel Road
Avondale
MD
20782
Prince George's
1
Retail
Freestanding
1948
  
2.034
JPMCB
113 East Granada Boulevard
113 East Granada Boulevard
Ormond Beach
FL
32176
Volusia
1
Retail
Freestanding
1979
  
2.035
JPMCB
408 South US Highway 41
408 South US Highway 41
Inverness
FL
34450
Citrus
1
Retail
Freestanding
1992
  
2.036
JPMCB
299 Bill France Boulevard
299 Bill France Boulevard
Daytona Beach
FL
32114
Volusia
1
Retail
Freestanding
1982
  
2.037
JPMCB
1235 Southlake Circle
1235 Southlake Circle
Morrow
GA
30260
Clayton
1
Retail
Freestanding
1983
  
2.038
JPMCB
6300 Central Avenue
6300 Central Avenue
St. Petersburg
FL
33707
Pinellas
1
Retail
Freestanding
1979
  
2.039
JPMCB
2503 Lebanon Road
2503 Lebanon Road
Nashville
TN
37214
Davidson
1
Retail
Freestanding
1969
  
2.040
JPMCB
2458 North Wickham Road
2458 North Wickham Road
Melbourne
FL
32935
Brevard
1
Retail
Freestanding
1981
  
2.041
JPMCB
160 North Nova Road
160 North Nova Road
Ormond Beach
FL
32174
Volusia
1
Retail
Freestanding
1983
  
2.042
JPMCB
1301 Northwest Saint Lucie West Boulevard
1301 Northwest Saint Lucie West Boulevard
Port St. Lucie
FL
34986
Saint Lucie
1
Retail
Freestanding
1995
  
2.043
JPMCB
1075 Carpenters Way
1075 Carpenters Way
Lakeland
FL
33809
Polk
1
Retail
Freestanding
1986
  
2.044
JPMCB
930 Main Street
930 Main Street
Conyers
GA
30012
Rockdale
1
Retail
Freestanding
1966
  
2.045
JPMCB
3301 Gulf Breeze Parkway
3301 Gulf Breeze Parkway
Gulf Breeze
FL
32563
Santa Rosa
1
Retail
Freestanding
1985
  
2.046
JPMCB
55 Farrs Bridge Road
55 Farrs Bridge Road
Greenville
SC
29617
Greenville
1
Retail
Freestanding
1992
  
2.047
JPMCB
314 East Eau Gallie Boulevard
314 East Eau Gallie Boulevard
Indian Harbour Beach
FL
32937
Brevard
1
Retail
Freestanding
1988
  
2.048
JPMCB
2300 South Atlantic Avenue
2300 South Atlantic Avenue
Daytona Beach
FL
32118
Volusia
1
Retail
Freestanding
1963
  
2.049
JPMCB
9955 Southeast Federal Highway
9955 Southeast Federal Highway
Hobe Sound
FL
33455
Martin
1
Retail
Freestanding
1989
  
2.050
JPMCB
5303 Southwest 91st Drive
5303 Southwest 91st Drive
Gainesville
FL
32608
Alachua
1
Retail
Freestanding
1996
  
2.051
JPMCB
1610 Woodruff Road
1610 Woodruff Road
Greenville
SC
29607
Greenville
1
Retail
Freestanding
1992
  
2.052
JPMCB
5727 Gantt Road
5727 Gantt Road
Sarasota
FL
34233
Sarasota
1
Retail
Freestanding
1983
  
2.053
JPMCB
7879 West Commercial Boulevard
7879 West Commercial Boulevard
Tamarac
FL
33351
Broward
1
Retail
Freestanding
1974
  
2.054
JPMCB
140 West Main Street
140 West Main Street
Oxford
NC
27565
Granville
1
Retail
Freestanding
1970
  
2.055
JPMCB
234 Barton Boulevard
234 Barton Boulevard
Rockledge
FL
32955
Brevard
1
Retail
Freestanding
1989
  
2.056
JPMCB
7061 South US Highway 1
7061 South US Highway 1
Port St. Lucie
FL
34952
Saint Lucie
1
Retail
Freestanding
1982
  
2.057
JPMCB
204 West Center Street
204 West Center Street
Mebane
NC
27302
Alamance
1
Retail
Freestanding
1961
  
2.058
JPMCB
4410 Altama Avenue
4410 Altama Avenue
Brunswick
GA
31520
Glynn
1
Retail
Freestanding
1980
  
2.059
JPMCB
1935 Galleria Boulevard
1935 Galleria Boulevard
Charlotte
NC
28270
Mecklenburg
1
Retail
Freestanding
1990
  
2.060
JPMCB
4800 Northwest Blichton Road
4800 Northwest Blichton Road
Ocala
FL
34482
Marion
1
Retail
Freestanding
1990
  
2.061
JPMCB
7001 Lee Highway
7001 Lee Highway
Chattanooga
TN
37421
Hamilton
1
Retail
Freestanding
1971
  
2.062
JPMCB
344 Monument Road
344 Monument Road
Jacksonville
FL
32225
Duval
1
Retail
Freestanding
1987
  
2.063
JPMCB
3850 Rockbridge Road
3850 Rockbridge Road
Stone Mountain
GA
30083
Dekalb
1
Retail
Freestanding
1971
  
2.064
JPMCB
4142 Sixth Street South
4142 Sixth Street South
St. Petersburg
FL
33705
Pinellas
1
Retail
Freestanding
1998
  
2.065
JPMCB
189 South Lowry Street
189 South Lowry Street
Smyrna
TN
37167
Rutherford
1
Retail
Freestanding
1964
  
2.066
JPMCB
222 South Main Street
222 South Main Street
Hendersonville
NC
28792
Henderson
1
Retail
Freestanding
1998
  
2.067
JPMCB
3720 3rd Street South
3720 3rd Street South
Jacksonville Beach
FL
32250
Duval
1
Retail
Freestanding
1993
  
2.068
JPMCB
21744 State Road 54
21744 State Road 54
Lutz
FL
33549
Pasco
1
Retail
Freestanding
1987
  
2.069
JPMCB
4041 Rowan Road
4041 Rowan Road
New Port Richey
FL
34653
Pasco
1
Retail
Freestanding
1987
  
2.070
JPMCB
4986 North Henry Boulevard
4986 North Henry Boulevard
Stockbridge
GA
30281
Henry
1
Retail
Freestanding
1972
  
2.071
JPMCB
62 Market Street
62 Market Street
Onancock
VA
23417
Accomack
1
Retail
Freestanding
1971
  
2.072
JPMCB
610 East Derenne Avenue
610 East Derenne Avenue
Savannah
GA
31405
Chatham
1
Retail
Freestanding
1980
  
2.073
JPMCB
4125 State Road 60
4125 State Road 60
Vero Beach
FL
32960
Indian River
1
Retail
Freestanding
1984
  
2.074
JPMCB
1821 Hillandale Road
1821 Hillandale Road
Durham
NC
27705
Durham
1
Retail
Freestanding
1974
  
2.075
JPMCB
180 Gaines School Road
180 Gaines School Road
Athens
GA
30605
Clarke
1
Retail
Freestanding
1980
  
2.076
JPMCB
2815 Skidaway Road
2815 Skidaway Road
Savannah
GA
31404
Chatham
1
Retail
Freestanding
1980
  
2.077
JPMCB
2100 West Cumberland Street
2100 West Cumberland Street
Dunn
NC
28334
Harnett
1
Retail
Freestanding
1988
  
2.078
JPMCB
9601 East Dr. Martin Luther King Junior Boulevard
9601 East Dr. Martin Luther King Junior Boulevard
Tampa
FL
33610
Hillsborough
1
Retail
Freestanding
1984
  
2.079
JPMCB
2915 Nolensville Road
2915 Nolensville Road
Nashville
TN
37211
Davidson
1
Retail
Freestanding
1964
  
2.080
JPMCB
496 Mclaws Circle
496 Mclaws Circle
Williamsburg
VA
23185
James City
1
Retail
Freestanding
1982
  
2.081
JPMCB
201 South Pleasantburg Drive
201 South Pleasantburg Drive
Greenville
SC
29607
Greenville
1
Retail
Freestanding
1988
  
2.082
JPMCB
1250 South Church Street
1250 South Church Street
Murfreesboro
TN
37130
Rutherford
1
Retail
Freestanding
1968
  
2.083
JPMCB
1104 Gray Highway
1104 Gray Highway
Macon
GA
31211
Bibb
1
Retail
Freestanding
1980
  
2.084
JPMCB
3814 Northwest 43rd Street
3814 Northwest 43rd Street
Gainesville
FL
32606
Alachua
1
Retail
Freestanding
1983
  
2.085
JPMCB
111 North Causeway
111 North Causeway
New Smyrna Beach
FL
32169
Volusia
1
Retail
Freestanding
1981
  
2.086
JPMCB
7804 National Service Road
7804 National Service Road
Greensboro
NC
27409
Guilford
1
Retail
Freestanding
1990
  
2.087
JPMCB
201 North Isabella Street
201 North Isabella Street
Sylvester
GA
31791
Worth
1
Retail
Freestanding
1980
  
2.088
JPMCB
300 US Highway 43
300 US Highway 43
Killen
AL
35645
Lauderdale
1
Retail
Freestanding
1980
  
2.089
JPMCB
272 North Fayetteville Street
272 North Fayetteville Street
Asheboro
NC
27204
Randolph
1
Retail
Freestanding
1973
  
2.090
JPMCB
112 McClanahan Street
112 McClanahan Street
Roanoke
VA
24014
Roanoke City
1
Retail
Freestanding
1970
  
2.091
JPMCB
200 South State Street
200 South State Street
Yadkinville
NC
27055
Yadkin
1
Retail
Freestanding
1959
  
2.092
JPMCB
2843 Panola Road
2843 Panola Road
Lithonia
GA
30058
Dekalb
1
Retail
Freestanding
1974
  
2.093
JPMCB
4441 The Plaza
4441 The Plaza
Charlotte
NC
28215
Mecklenburg
1
Retail
Freestanding
1971
  
2.094
JPMCB
9627 Dayton Pike
9627 Dayton Pike
Soddy Daisy
TN
37379
Hamilton
1
Retail
Freestanding
1965
  
2.095
JPMCB
125 East Virginia Avenue
125 East Virginia Avenue
Bessemer City
NC
28016
Gaston
1
Retail
Freestanding
1997
  
2.096
JPMCB
1301 Taft Highway
1301 Taft Highway
Signal Mountain
TN
37377
Hamilton
1
Retail
Freestanding
1973
  
2.097
JPMCB
745 South Broad Street
745 South Broad Street
Brooksville
FL
34601
Hernando
1
Retail
Freestanding
1974
  
2.098
JPMCB
5980 Imperial Parkway
5980 Imperial Parkway
Mulberry
FL
33860
Polk
1
Retail
Freestanding
1980
  
2.099
JPMCB
4601 Jonesboro Road
4601 Jonesboro Road
Union City
GA
30291
Fulton
1
Retail
Freestanding
1980
  
2.100
JPMCB
2111 Wade Hampton Boulevard
2111 Wade Hampton Boulevard
Greenville
SC
29615
Greenville
1
Retail
Freestanding
1988
  
2.101
JPMCB
658 Main Street
658 Main Street
Thomson
GA
30824
McDuffie
1
Retail
Freestanding
1980
  
2.102
JPMCB
414 Wharf Street
414 Wharf Street
Loudon
TN
37774
Loudon
1
Retail
Freestanding
1967
  
2.103
JPMCB
4233 West Stone Drive
4233 West Stone Drive
Kingsport
TN
37660
Hawkins
1
Retail
Freestanding
1986
  
 
 
A-1-1
 
ANNEX A-1
 
               
Number of
Property
Property
  
Year
Loan #
Seller(1)
Property Name
Street Address
City
State
Zip Code
County
Properties
Type
Subtype
Year Built
Renovated
2.104
JPMCB
234 North Main Street
234 North Main Street
Walnut Cove
NC
27052
Stokes
1
Retail
Freestanding
1950
  
2.105
JPMCB
1611 South Miami Boulevard
1611 South Miami Boulevard
Durham
NC
27703
Durham
1
Retail
Freestanding
1981
  
2.106
JPMCB
300 South Mock Road
300 South Mock Road
Albany
GA
31705
Dougherty
1
Retail
Freestanding
1980
  
2.107
JPMCB
624 West Main Street
624 West Main Street
Sylva
NC
28779
Jackson
1
Retail
Freestanding
1920
  
2.108
JPMCB
1213 Greenland Drive
1213 Greenland Drive
Murfreesboro
TN
37130
Rutherford
1
Retail
Freestanding
1971
  
2.109
JPMCB
4720 Highway 49 South
4720 Highway 49 South
Harrisburg
NC
28075
Cabarrus
1
Retail
Freestanding
1971
  
2.110
JPMCB
4306 North Liberty Street
4306 North Liberty Street
Winston-Salem
NC
27105
Forsyth
1
Retail
Freestanding
1982
  
2.111
JPMCB
416 Highway 27 South
416 Highway 27 South
Stanley
NC
28164
Gaston
1
Retail
Freestanding
1985
  
2.112
JPMCB
110 West 10th Street
110 West 10th Street
Chattanooga
TN
37402
Hamilton
1
Retail
Freestanding
1978
  
2.113
JPMCB
7133 Forest Hill Avenue
7133 Forest Hill Avenue
Richmond
VA
23225
Richmond City
1
Retail
Freestanding
1968
  
2.114
JPMCB
4830 Jefferson Davis Highway
4830 Jefferson Davis Highway
Richmond
VA
23234
Chesterfield
1
Retail
Freestanding
1967
  
2.115
JPMCB
5716 West Andrew Johnson Highway
5716 West Andrew Johnson Highway
Morristown
TN
37814
Hamblen
1
Retail
Freestanding
1991
  
2.116
JPMCB
869 North Lee Highway
869 North Lee Highway
Lexington
VA
24450
Rockbridge
1
Retail
Freestanding
1976
  
2.117
JPMCB
7880 Broad Street
7880 Broad Street
Rural Hall
NC
27045
Forsyth
1
Retail
Freestanding
1978
  
2.118
JPMCB
400 West Main Street
400 West Main Street
Radford
VA
24141
Radford
1
Retail
Freestanding
1957
  
2.119
JPMCB
23364 Front Street
23364 Front Street
Accomac
VA
23301
Accomack
1
Retail
Freestanding
1934
  
2.120
JPMCB
4394 South NC Highway 150
4394 South NC Highway 150
Lexington
NC
27295
Davidson
1
Retail
Freestanding
1977
  
2.121
JPMCB
33287 Railroad Avenue
33287 Railroad Avenue
Painter
VA
23420
Accomack
1
Retail
Freestanding
1971
  
3
JPMCB
Asheville Mall
3 South Tunnel Road
Asheville
NC
28805
Buncombe
1
Retail
Anchored
1972
2000
4
JPMCB
Sun Development and Management Portfolio
Various
Various
Various
Various
Various
5
Hotel
Various
Various
Various
4.001
JPMCB
Embassy Suites Palmdale
39375 5th Street West
Palmdale
CA
93551
Los Angeles
1
Hotel
Full Service
2010
  
4.002
JPMCB
Hilton Garden Inn Ridgefield Park
70 Challenger Road
Ridgefield Park
NJ
07660
Bergen
1
Hotel
Limited Service
2009
  
4.003
JPMCB
Homewood Suites Nashville
706 Church Street
Nashville
TN
37203
Davidson
1
Hotel
Extended Stay
1919
2007
4.004
JPMCB
Hampton Inn & Suites South Lake Buena Vista
4971 Calypso Cay Way
Kissimmee
FL
34746
Osceola
1
Hotel
Limited Service
2008
  
4.005
JPMCB
Candlewood Suites Hattiesburg
9 Gateway Drive
Hattiesburg
MS
39402
Forrest
1
Hotel
Extended Stay
2007
  
5
JPMCB
Google Kirkland Campus
747, 777, & 787 6th Street South
Kirkland
WA
98033
King
1
Office
Suburban
2008
  
6
JPMCB
24 West 57th Street
24 West 57th Street
New York
NY
10019
New York
1
Mixed Use
Office/Retail
1928
2009
7
JPMCB
Kite Retail Portfolio
Various
Various
Various
Various
Various
4
Retail
Anchored
Various
  
7.001
JPMCB
Boulevard Crossing
US 31 Bypass & East Boulevard Street
Kokomo
IN
46902
Howard
1
Retail
Anchored
2004
  
7.002
JPMCB
Hamilton Crossing Center
12201 North Meridian Street
Carmel
IN
46032
Hamilton
1
Retail
Anchored
1999
  
7.003
JPMCB
Naperville Marketplace
3111 West 111th Street
Naperville
IL
60564
Will
1
Retail
Anchored
2008
  
7.004
JPMCB
Publix at Acworth
3507 Baker Road
Acworth
GA
30101
Cobb
1
Retail
Anchored
1997
  
8
JPMCB
Orland Park Place
1 Orland Park Place
Orland Park
IL
60462
Cook
1
Retail
Anchored
1980
1999
9
JPMCB
LaSalle Select Portfolio
Various
Various
GA
Various
Various
4
Office
Suburban
Various
  
9.001
JPMCB
5707 Peachtree Parkway
5707 Peachtree Parkway
Norcross
GA
30092
Gwinnett
1
Office
Suburban
1997
  
9.002
JPMCB
3585 Engineering Drive
3585 Engineering Drive
Norcross
GA
30092
Gwinnett
1
Office
Suburban
1996
  
9.003
JPMCB
6455 East Johns Crossing
6455 East Johns Crossing
Johns Creek
GA
30097
Fulton
1
Office
Suburban
1996
  
9.004
JPMCB
6625 The Corners Parkway
6625 The Corners Parkway
Norcross
GA
30092
Gwinnett
1
Office
Suburban
1986
  
10
JPMCB
Denver West Village
14225-14401 West Colfax Avenue
Lakewood
CO
80401
Jefferson
1
Retail
Anchored
1997
  
11
JPMCB
Lehigh Valley Portfolio
Various
Bethlehem
PA
18017
Northampton
6
Office
Suburban
Various
  
11.001
JPMCB
1640-1660 Valley Center Parkway
1640, 1650 & 1660 Valley Center Parkway
Bethlehem
PA
18017
Northampton
1
Office
Suburban
1996
  
11.002
JPMCB
1455 Valley Center Parkway
1455 Valley Center Parkway
Bethlehem
PA
18017
Northampton
1
Office
Suburban
1996
  
11.003
JPMCB
1560 Valley Center Parkway
1560 Valley Center Parkway
Bethlehem
PA
18017
Northampton
1
Office
Suburban
1990
  
11.004
JPMCB
1550 Valley Center Parkway
1550 Valley Center Parkway
Bethlehem
PA
18017
Northampton
1
Office
Suburban
1989
  
11.005
JPMCB
1510 Valley Center Parkway
1510 Valley Center Parkway
Bethlehem
PA
18017
Northampton
1
Office
Suburban
1988
  
11.006
JPMCB
1530 Valley Center Parkway
1530 Valley Center Parkway
Bethlehem
PA
18017
Northampton
1
Office
Suburban
1988
  
12
JPMCB
Eddy Street Commons at Notre Dame
1234 North Eddy Street
South Bend
IN
46617
St. Joseph
1
Mixed Use
Retail/Office
2009, 2010
  
13
JPMCB
SunTrust Bank Portfolio II
Various
Various
Various
Various
Various
30
Retail
Freestanding
Various
  
13.001
JPMCB
4240 West Lake Mary Boulevard
4240 West Lake Mary Boulevard
Lake Mary
FL
32746
Seminole
1
Retail
Freestanding
1987
  
13.002
JPMCB
26627 US Highway 19 North
26627 US Highway 19 North
Clearwater
FL
33761
Pinellas
1
Retail
Freestanding
1984
  
13.003
JPMCB
597 Solomons Island Road North
597 Solomons Island Road North
Prince Frederick
MD
20678
Calvert
1
Retail
Freestanding
1992
  
13.004
JPMCB
4425 Lafayette Street
4425 Lafayette Street
Marianna
FL
32446
Jackson
1
Retail
Freestanding
1975
  
13.005
JPMCB
1850 US Highway 1 South
1850 US Highway 1 South
St. Augustine
FL
32084
Saint Johns
1
Retail
Freestanding
1989
  
13.006
JPMCB
2150 Cleveland Street
2150 Cleveland Street
Clearwater
FL
33765
Pinellas
1
Retail
Freestanding
1979
  
13.007
JPMCB
1605 21st Avenue South
1605 21st Avenue South
Nashville
TN
37212
Davidson
1
Retail
Freestanding
1970
  
13.008
JPMCB
111 Southwest 17th Street
111 Southwest 17th Street
Ocala
FL
34471
Marion
1
Retail
Freestanding
1974
  
13.009
JPMCB
7319 Spring Hill Drive
7319 Spring Hill Drive
Spring Hill
FL
34606
Hernando
1
Retail
Freestanding
1979
  
13.010
JPMCB
10000 Taft Street
10000 Taft Street
Pembroke Pines
FL
33024
Broward
1
Retail
Freestanding
1982
  
13.011
JPMCB
6548 Main Street
6548 Main Street
Gloucester
VA
23061
Gloucester
1
Retail
Freestanding
1906
  
13.012
JPMCB
3990 Southwest State Road 200
3990 Southwest State Road 200
Ocala
FL
34474
Marion
1
Retail
Freestanding
1988
  
13.013
JPMCB
114 West Blue Ridge Street
114 West Blue Ridge Street
Stuart
VA
24171
Patrick
1
Retail
Freestanding
1965
  
13.014
JPMCB
240 West Main Street
240 West Main Street
Lebanon
TN
37087
Wilson
1
Retail
Freestanding
1951
  
13.015
JPMCB
892 Deltona Boulevard
892 Deltona Boulevard
Deltona
FL
32725
Volusia
1
Retail
Freestanding
1983
  
13.016
JPMCB
5370 Peachtree Industrial Boulevard
5370 Peachtree Industrial Boulevard
Chamblee
GA
30341
Dekalb
1
Retail
Freestanding
1965
  
13.017
JPMCB
7612 State Road 52
7612 State Road 52
Bayonet Point
FL
34667
Pasco
1
Retail
Freestanding
1985
  
13.018
JPMCB
286 Hancock Street
286 Hancock Street
Madison
GA
30650
Morgan
1
Retail
Freestanding
1980
  
13.019
JPMCB
100 Flagler Plaza Drive
100 Flagler Plaza Drive
Palm Coast
FL
32137
Flagler
1
Retail
Freestanding
1989
  
13.020
JPMCB
7801 Pineville-Matthews Road
7801 Pineville-Matthews Road
Charlotte
NC
28226
Mecklenburg
1
Retail
Freestanding
1990
  
13.021
JPMCB
201 South Peterson Avenue
201 South Peterson Avenue
Douglas
GA
31533
Coffee
1
Retail
Freestanding
1980
  
13.022
JPMCB
5705 High Point Road
5705 High Point Road
Greensboro
NC
27407
Guilford
1
Retail
Freestanding
1989
  
13.023
JPMCB
804 North Madison Boulevard
804 North Madison Boulevard
Roxboro
NC
27573
Person
1
Retail
Freestanding
1970
  
13.024
JPMCB
5473 East Mountain Street
5473 East Mountain Street
Stone Mountain
GA
30083
Dekalb
1
Retail
Freestanding
1974
  
13.025
JPMCB
5 West Main Street
5 West Main Street
Liberty
SC
29657
Pickens
1
Retail
Freestanding
1970
  
13.026
JPMCB
1645 Bradley Park Drive
1645 Bradley Park Drive
Columbus
GA
31904
Muscogee
1
Retail
Freestanding
1980
  
13.027
JPMCB
201 South Main Street
201 South Main Street
Creedmoor
NC
27522
Granville
1
Retail
Freestanding
1981
  
13.028
JPMCB
3000 Virginia Avenue
3000 Virginia Avenue
Collinsville
VA
24078
Henry
1
Retail
Freestanding
1953
  
13.029
JPMCB
88 Hillsboro Street
88 Hillsboro Street
Pittsboro
NC
27312
Chatham
1
Retail
Freestanding
1901
  
13.030
JPMCB
426 West Walnut Street
426 West Walnut Street
Johnson City
TN
37604
Washington
1
Retail
Freestanding
1966
  
14
JPMCB
Sawyer Heights Village
1919 Taylor Street
Houston
TX
77007
Harris
1
Retail
Anchored
2007
2009
15
JPMCB
University Town Center
1650 24th Avenue NW
Norman
OK
73069
Cleveland
1
Retail
Anchored
2007, 2009
  
16
JPMCB
Maitland 200
2301 Maitland Center Parkway
Maitland
FL
32751
Orange
1
Office
Suburban
1984
  
17
JPMCB
Landing Apartments
2314 Kaliste Saloom Road
Lafayette
LA
70508
Lafayette
1
Multifamily
Garden
1984
  
18
JPMCB
Prattville Town Center
2760 Legends Parkway
Prattville
AL
36066
Elmore
1
Retail
Anchored
2007
  
19
JPMCB
Northcrest Shopping Center
9841 Northlake Centre Parkway
Charlotte
NC
28216
Mecklenburg
1
Retail
Anchored
2008
  
20
JPMCB
Verizon Alabama HQ
475 Quality Circle NW
Huntsville
AL
35806
Madison
1
Office
Suburban
2007
  
21
JPMCB
Brooks Corner
3143 SE Military Drive
San Antonio
TX
78223
Bexar
1
Retail
Anchored
2005
  
22
JPMCB
Bayport Commons
11655 West Hillsborough Avenue
Tampa
FL
33635
Hillsborough
1
Retail
Anchored
2007
  
23
JPMCB
Inman Grove Shopping Center
1065-1133 Inman Avenue
Edison
NJ
08820
Middlesex
1
Retail
Anchored
1985
  
24
JPMCB
River North Portfolio
Various
Chicago
IL
60654
Cook
2
Mixed Use
Office/Retail
Various
Various
24.001
JPMCB
114. W. Illinois
114 West Illinois Street
Chicago
IL
60654
Cook
1
Mixed Use
Office/Retail
1901
2007
24.002
JPMCB
500 N. Clark
500 & 508 North Clark Street
Chicago
IL
60654
Cook
1
Mixed Use
Office/Retail
1880, 1980
  
25
JPMCB
Fairview Heights Plaza
49-79 Ludwig Drive
Fairview Heights
IL
62208
St. Clair
1
Retail
Anchored
1991
  
26
JPMCB
Heritage Commons III
13500 Heritage Parkway
Fort Worth
TX
76177
Tarrant
1
Office
Suburban
2006
  
27
JPMCB
Bird Creek Crossing
3550 South General Bruce Drive
Temple
TX
76504
Bell
1
Retail
Anchored
2007
  
28
JPMCB
Red Top Plaza
1300-1440 South Milwaukee Avenue
Libertyville
IL
60048
Lake
1
Retail
Anchored
1981
2008
29
JPMCB
Shaw's Londonderry
4 Orchard View Drive
Londonderry
NH
03053
Rockingham
1
Retail
Anchored
1982
  
30
JPMCB
Kensington Place MHC
60501 Grand River Avenue
New Hudson
MI
48165
Oakland
1
Manufactured Housing
Manufactured Housing
1968
  
31
JPMCB
Franklin Centre
7201 South 76th Street
Franklin
WI
53132
Milwaukee
1
Retail
Anchored
1994, 2001, 2009
  
32
JPMCB
Village Ten Center
2022-2170 Northdale Boulevard NW
Coon Rapids
MN
55433
Anoka
1
Retail
Anchored
1971, 2003
  
33
JPMCB
Caton Crossing
2300 South Route 59
Plainfield
IL
60586
Will
1
Retail
Anchored
1998
  
34
JPMCB
340 North Belt Place
340-350 North Sam Houston Parkway East
Houston
TX
77060
Harris
1
Office
Suburban
1979
  
35
JPMCB
Morningstar of Chapel Hill
515 South Greensboro Street
Carrboro
NC
27510
Orange
1
Self Storage
Self Storage
1985
  
36
JPMCB
The Cove at Southern
1818 Chandler Road
Statesboro
GA
30458
Bulloch
1
Multifamily
Student
1990
  
37
JPMCB
Lake Mary Plaza
4024 West Lake Mary Boulevard
Lake Mary
FL
32746
Seminole
1
Retail
Anchored
1999
2009
38
JPMCB
Creek Crossing Shopping Center
1919-1927 Faithon P. Lucas Sr. Boulevard
Mesquite
TX
75181
Dallas
1
Retail
Anchored
2000
  
39
JPMCB
Walgreens Plaza
3069 Richlands Highway
Jacksonville
NC
28540
Onslow
1
Retail
Anchored
1978
2010
40
JPMCB
Heritage Square
1783 Highway 138 SE
Conyers
GA
30013
Rockdale
1
Retail
Anchored
1987
2010
41
JPMCB
Towneplace Suites Charlotte
7805 Forest Point Boulevard
Charlotte
NC
28217
Mecklenburg
1
Hotel
Extended Stay
2000
2009
42
JPMCB
Fairfield Inn & Suites East Ridge
1453 North Mack Smith Road
East Ridge
TN
37412
Hamilton
1
Hotel
Limited Service
2007
  
43
JPMCB
Academy Sports Weslaco
535 East Expressway 83
Weslaco
TX
78596
Hidalgo
1
Retail
Freestanding
2011
  
44
JPMCB
Morningstar of Virginia Beach
5684 Haden Road
Virginia Beach
VA
23455
Virginia Beach City
1
Self Storage
Self Storage
2007
  
 
 
A-1-2
 
ANNEX A-1
 
                     
Original
  
Current
          
Net
  
       
 Unit of
  
Occupancy
Appraised
Appraisal
Current
Original
Balance
Current
Balance
% of Initial
Crossed
Related
Interest
Admin.
Mortgage
  
Loan #
Seller(1)
Property Name
Units(2)
 Measure
Occupancy %
Date
Value ($)(3)
Date(3)
LTV %(3)
Balance ($)(4)
per Unit ($)
Balance ($)(4)
per Unit ($)
Pool Balance
Loan
Borrower(5)
Rate %(6)
Fee %(6)
Rate %(6)
Accrual Type
1
JPMCB
InterContinental Hotel Chicago
792
Rooms
76.8%
06/30/11
289,000,000
07/01/11
50.2%
145,000,000
183,081
145,000,000
183,081
14.1%
No
  
5.61000
0.10720
5.50280
Actual/360
2
JPMCB
SunTrust Bank Portfolio I
646,399
Square Feet
100.0%
06/15/11
199,901,000
Various
50.0%
100,000,000
155
100,000,000
155
9.7%
No
1
5.42000
0.10720
5.31280
Actual/360
2.001
JPMCB
3020 Peachtree Road NW
12,940
Square Feet
100.0%
06/15/11
8,000,000
05/11/11
  
4,000,380
  
4,000,380
  
0.4%
            
2.002
JPMCB
1030 Wilmer Avenue
78,308
Square Feet
100.0%
06/15/11
7,800,000
05/10/11
  
3,900,371
  
3,900,371
  
0.4%
            
2.003
JPMCB
7500 Wisconsin Avenue
11,060
Square Feet
100.0%
06/15/11
6,300,000
05/23/11
  
3,150,299
  
3,150,299
  
0.3%
            
2.004
JPMCB
3300 Northside Parkway NW
9,789
Square Feet
100.0%
06/15/11
5,000,000
05/11/11
  
2,500,238
  
2,500,238
  
0.2%
            
2.005
JPMCB
5898 Roswell Road NE
6,853
Square Feet
100.0%
06/15/11
3,900,000
05/11/11
  
1,950,185
  
1,950,185
  
0.2%
            
2.006
JPMCB
152 Main Street
5,900
Square Feet
100.0%
06/15/11
3,700,000
05/06/11
  
1,850,176
  
1,850,176
  
0.2%
            
2.007
JPMCB
100 Crain Highway SW
6,645
Square Feet
100.0%
06/15/11
3,300,000
05/09/11
  
1,650,157
  
1,650,157
  
0.2%
            
2.008
JPMCB
4250 John Marr Drive
2,440
Square Feet
100.0%
06/15/11
3,250,000
05/23/11
  
1,625,154
  
1,625,154
  
0.2%
            
2.009
JPMCB
160 Garrisonville Road
3,800
Square Feet
100.0%
06/15/11
2,825,000
05/23/11
  
1,412,634
  
1,412,634
  
0.1%
            
2.010
JPMCB
5775 Red Bug Lake Road
5,465
Square Feet
100.0%
06/15/11
2,800,000
05/21/11
  
1,400,133
  
1,400,133
  
0.1%
            
2.011
JPMCB
4212 Washington Road
9,235
Square Feet
100.0%
06/15/11
2,650,000
05/12/11
  
1,325,126
  
1,325,126
  
0.1%
            
2.012
JPMCB
47 Whitlock Avenue
8,310
Square Feet
100.0%
06/15/11
2,650,000
05/11/11
  
1,325,126
  
1,325,126
  
0.1%
            
2.013
JPMCB
4110 Brambleton Avenue SW
6,032
Square Feet
100.0%
06/15/11
2,550,000
05/20/11
  
1,275,121
  
1,275,121
  
0.1%
            
2.014
JPMCB
880 East Palmetto Park Road
4,000
Square Feet
100.0%
06/15/11
2,500,000
05/11/11
  
1,250,119
  
1,250,119
  
0.1%
            
2.015
JPMCB
1409 East Atlantic Boulevard
5,200
Square Feet
100.0%
06/15/11
2,500,000
05/11/11
  
1,250,119
  
1,250,119
  
0.1%
            
2.016
JPMCB
3577 Fruitville Road
4,684
Square Feet
100.0%
06/15/11
2,500,000
05/09/11
  
1,250,119
  
1,250,119
  
0.1%
            
2.017
JPMCB
827 Joe Frank Harris Parkway
8,992
Square Feet
100.0%
06/15/11
2,500,000
05/11/11
  
1,250,119
  
1,250,119
  
0.1%
            
2.018
JPMCB
1470 West Granada Boulevard
5,300
Square Feet
100.0%
06/15/11
2,400,000
05/20/11
  
1,200,114
  
1,200,114
  
0.1%
            
2.019
JPMCB
103 City Circle
7,166
Square Feet
100.0%
06/15/11
2,400,000
05/10/11
  
1,200,114
  
1,200,114
  
0.1%
            
2.020
JPMCB
110 Mulberry Street NW
11,433
Square Feet
100.0%
06/15/11
2,375,000
05/20/11
  
1,187,613
  
1,187,613
  
0.1%
            
2.021
JPMCB
1331 Johnson Ferry Road
4,911
Square Feet
100.0%
06/15/11
2,300,000
05/11/11
  
1,150,109
  
1,150,109
  
0.1%
            
2.022
JPMCB
8226 North Wickham Road
9,269
Square Feet
100.0%
06/15/11
2,300,000
05/20/11
  
1,150,109
  
1,150,109
  
0.1%
            
2.023
JPMCB
3620 Six Forks Road
16,491
Square Feet
100.0%
06/15/11
2,250,000
05/17/11
  
1,115,106
  
1,115,106
  
0.1%
            
2.024
JPMCB
1725 Mallory Lane
5,135
Square Feet
100.0%
06/15/11
2,225,000
05/20/11
  
1,112,606
  
1,112,606
  
0.1%
            
2.025
JPMCB
4290 13th Street
5,000
Square Feet
100.0%
06/15/11
2,200,000
05/20/11
  
1,100,105
  
1,100,105
  
0.1%
            
2.026
JPMCB
3800 South Semoran Boulevard
5,000
Square Feet
100.0%
06/15/11
2,200,000
05/16/11
  
1,100,105
  
1,100,105
  
0.1%
            
2.027
JPMCB
200 East Fifth Avenue
4,908
Square Feet
100.0%
06/15/11
2,200,000
05/20/11
  
1,100,105
  
1,100,105
  
0.1%
            
2.028
JPMCB
1411 Woodward Avenue
6,596
Square Feet
100.0%
06/15/11
2,175,000
05/09/11
  
1,087,603
  
1,087,603
  
0.1%
            
2.029
JPMCB
5025 West Colonial Drive
12,340
Square Feet
100.0%
06/15/11
2,100,000
05/20/11
  
1,050,100
  
1,050,100
  
0.1%
            
2.030
JPMCB
214 West Broadway Street
13,320
Square Feet
100.0%
06/15/11
2,100,000
05/12/11
  
1,050,100
  
1,050,100
  
0.1%
            
2.031
JPMCB
5030 Thoroughbred Lane
4,750
Square Feet
100.0%
06/15/11
2,075,000
05/20/11
  
1,037,599
  
1,037,599
  
0.1%
            
2.032
JPMCB
403 Academy Street
4,904
Square Feet
100.0%
06/15/11
2,070,000
05/13/11
  
1,035,098
  
1,035,098
  
0.1%
            
2.033
JPMCB
1900 Queens Chapel Road
4,599
Square Feet
100.0%
06/15/11
2,050,000
05/13/11
  
1,025,097
  
1,025,097
  
0.1%
            
2.034
JPMCB
113 East Granada Boulevard
4,900
Square Feet
100.0%
06/15/11
2,000,000
05/20/11
  
1,000,095
  
1,000,095
  
0.1%
            
2.035
JPMCB
408 South US Highway 41
6,400
Square Feet
100.0%
06/15/11
2,000,000
05/20/11
  
1,000,095
  
1,000,095
  
0.1%
            
2.036
JPMCB
299 Bill France Boulevard
4,200
Square Feet
100.0%
06/15/11
2,000,000
05/20/11
  
1,000,095
  
1,000,095
  
0.1%
            
2.037
JPMCB
1235 Southlake Circle
10,537
Square Feet
100.0%
06/15/11
1,900,000
05/10/11
  
950,090
  
950,090
  
0.1%
            
2.038
JPMCB
6300 Central Avenue
3,786
Square Feet
100.0%
06/15/11
1,900,000
05/11/11
  
950,090
  
950,090
  
0.1%
            
2.039
JPMCB
2503 Lebanon Road
6,600
Square Feet
100.0%
06/15/11
1,850,000
05/20/11
  
925,088
  
925,088
  
0.1%
            
2.040
JPMCB
2458 North Wickham Road
4,600
Square Feet
100.0%
06/15/11
1,800,000
05/20/11
  
900,086
  
900,086
  
0.1%
            
2.041
JPMCB
160 North Nova Road
4,200
Square Feet
100.0%
06/15/11
1,800,000
05/20/11
  
900,086
  
900,086
  
0.1%
            
2.042
JPMCB
1301 Northwest Saint Lucie West Boulevard
4,000
Square Feet
100.0%
06/15/11
1,800,000
05/11/11
  
900,086
  
900,086
  
0.1%
            
2.043
JPMCB
1075 Carpenters Way
4,938
Square Feet
100.0%
06/15/11
1,800,000
05/12/11
  
900,086
  
900,086
  
0.1%
            
2.044
JPMCB
930 Main Street
8,527
Square Feet
100.0%
06/15/11
1,800,000
05/10/11
  
900,086
  
900,086
  
0.1%
            
2.045
JPMCB
3301 Gulf Breeze Parkway
5,200
Square Feet
100.0%
06/15/11
1,700,000
05/09/11
  
850,081
  
850,081
  
0.1%
            
2.046
JPMCB
55 Farrs Bridge Road
5,000
Square Feet
100.0%
06/15/11
1,625,000
05/18/11
  
812,577
  
812,577
  
0.1%
            
2.047
JPMCB
314 East Eau Gallie Boulevard
3,750
Square Feet
100.0%
06/15/11
1,600,000
05/20/11
  
800,076
  
800,076
  
0.1%
            
2.048
JPMCB
2300 South Atlantic Avenue
3,600
Square Feet
100.0%
06/15/11
1,600,000
05/20/11
  
800,076
  
800,076
  
0.1%
            
2.049
JPMCB
9955 Southeast Federal Highway
3,400
Square Feet
100.0%
06/15/11
1,600,000
05/11/11
  
800,076
  
800,076
  
0.1%
            
2.050
JPMCB
5303 Southwest 91st Drive
4,420
Square Feet
100.0%
06/15/11
1,600,000
05/20/11
  
800,076
  
800,076
  
0.1%
            
2.051
JPMCB
1610 Woodruff Road
3,832
Square Feet
100.0%
06/15/11
1,575,000
05/18/11
  
787,575
  
787,575
  
0.1%
            
2.052
JPMCB
5727 Gantt Road
3,131
Square Feet
100.0%
06/15/11
1,500,000
05/09/11
  
750,071
  
750,071
  
0.1%
            
2.053
JPMCB
7879 West Commercial Boulevard
4,000
Square Feet
100.0%
06/15/11
1,500,000
05/11/11
  
750,071
  
750,071
  
0.1%
            
2.054
JPMCB
140 West Main Street
5,400
Square Feet
100.0%
06/15/11
1,500,000
05/16/11
  
750,071
  
750,071
  
0.1%
            
2.055
JPMCB
234 Barton Boulevard
3,667
Square Feet
100.0%
06/15/11
1,400,000
05/20/11
  
750,071
  
750,071
  
0.1%
            
2.056
JPMCB
7061 South US Highway 1
3,200
Square Feet
100.0%
06/15/11
1,500,000
05/11/11
  
750,071
  
750,071
  
0.1%
            
2.057
JPMCB
204 West Center Street
5,483
Square Feet
100.0%
06/15/11
1,450,000
05/16/11
  
725,069
  
725,069
  
0.1%
            
2.058
JPMCB
4410 Altama Avenue
4,600
Square Feet
100.0%
06/15/11
1,450,000
05/11/11
  
725,069
  
725,069
  
0.1%
            
2.059
JPMCB
1935 Galleria Boulevard
3,188
Square Feet
100.0%
06/15/11
1,420,000
05/20/11
  
710,067
  
710,067
  
0.1%
            
2.060
JPMCB
4800 Northwest Blichton Road
5,586
Square Feet
100.0%
06/15/11
1,400,000
05/20/11
  
700,067
  
700,067
  
0.1%
            
2.061
JPMCB
7001 Lee Highway
5,057
Square Feet
100.0%
06/15/11
1,400,000
05/16/11
  
700,067
  
700,067
  
0.1%
            
2.062
JPMCB
344 Monument Road
3,450
Square Feet
100.0%
06/15/11
1,400,000
05/11/11
  
700,067
  
700,067
  
0.1%
            
2.063
JPMCB
3850 Rockbridge Road
7,016
Square Feet
100.0%
06/15/11
1,400,000
05/10/11
  
700,067
  
700,067
  
0.1%
            
2.064
JPMCB
4142 Sixth Street South
3,000
Square Feet
100.0%
06/15/11
1,400,000
05/11/11
  
700,067
  
700,067
  
0.1%
            
2.065
JPMCB
189 South Lowry Street
5,006
Square Feet
100.0%
06/15/11
1,375,000
05/20/11
  
687,565
  
687,565
  
0.1%
            
2.066
JPMCB
222 South Main Street
4,701
Square Feet
100.0%
06/15/11
1,375,000
05/20/11
  
687,565
  
687,565
  
0.1%
            
2.067
JPMCB
3720 3rd Street South
2,770
Square Feet
100.0%
06/15/11
1,300,000
05/12/11
  
650,062
  
650,062
  
0.1%
            
2.068
JPMCB
21744 State Road 54
3,750
Square Feet
100.0%
06/15/11
1,300,000
05/10/11
  
650,062
  
650,062
  
0.1%
            
2.069
JPMCB
4041 Rowan Road
3,638
Square Feet
100.0%
06/15/11
1,300,000
05/10/11
  
650,062
  
650,062
  
0.1%
            
2.070
JPMCB
4986 North Henry Boulevard
6,211
Square Feet
100.0%
06/15/11
1,300,000
05/10/11
  
650,062
  
650,062
  
0.1%
            
2.071
JPMCB
62 Market Street
6,659
Square Feet
100.0%
06/15/11
1,243,000
05/13/11
  
621,559
  
621,559
  
0.1%
            
2.072
JPMCB
610 East Derenne Avenue
3,350
Square Feet
100.0%
06/15/11
1,200,000
05/12/11
  
600,057
  
600,057
  
0.1%
            
2.073
JPMCB
4125 State Road 60
2,500
Square Feet
100.0%
06/15/11
1,200,000
05/20/11
  
600,057
  
600,057
  
0.1%
            
2.074
JPMCB
1821 Hillandale Road
2,955
Square Feet
100.0%
06/15/11
1,160,000
05/16/11
  
580,055
  
580,055
  
0.1%
            
2.075
JPMCB
180 Gaines School Road
3,230
Square Feet
100.0%
06/15/11
1,160,000
05/12/11
  
580,055
  
580,055
  
0.1%
            
2.076
JPMCB
2815 Skidaway Road
3,200
Square Feet
100.0%
06/15/11
1,150,000
05/12/11
  
575,055
  
575,055
  
0.1%
            
2.077
JPMCB
2100 West Cumberland Street
4,156
Square Feet
100.0%
06/15/11
1,120,000
05/17/11
  
560,053
  
560,053
  
0.1%
            
2.078
JPMCB
9601 East Dr. Martin Luther King Junior Boulevard
2,988
Square Feet
100.0%
06/15/11
1,100,000
05/10/11
  
550,052
  
550,052
  
0.1%
            
2.079
JPMCB
2915 Nolensville Road
3,886
Square Feet
100.0%
06/15/11
1,050,000
05/20/11
  
525,050
  
525,050
  
0.1%
            
2.080
JPMCB
496 Mclaws Circle
2,211
Square Feet
100.0%
06/15/11
1,050,000
05/12/11
  
525,050
  
525,050
  
0.1%
            
2.081
JPMCB
201 South Pleasantburg Drive
3,251
Square Feet
100.0%
06/15/11
1,050,000
05/18/11
  
525,050
  
525,050
  
0.1%
            
2.082
JPMCB
1250 South Church Street
5,320
Square Feet
100.0%
06/15/11
1,025,000
05/20/11
  
512,549
  
512,549
  
0.0%
            
2.083
JPMCB
1104 Gray Highway
3,532
Square Feet
100.0%
06/15/11
1,010,000
05/11/11
  
505,048
  
505,048
  
0.0%
            
2.084
JPMCB
3814 Northwest 43rd Street
2,500
Square Feet
100.0%
06/15/11
1,000,000
05/20/11
  
500,048
  
500,048
  
0.0%
            
2.085
JPMCB
111 North Causeway
2,922
Square Feet
100.0%
06/15/11
1,000,000
05/20/11
  
500,048
  
500,048
  
0.0%
            
2.086
JPMCB
7804 National Service Road
3,076
Square Feet
100.0%
06/15/11
980,000
05/20/11
  
490,047
  
490,047
  
0.0%
            
2.087
JPMCB
201 North Isabella Street
13,455
Square Feet
100.0%
06/15/11
960,000
05/11/11
  
480,046
  
480,046
  
0.0%
            
2.088
JPMCB
300 US Highway 43
2,912
Square Feet
100.0%
06/15/11
960,000
05/09/11
  
480,046
  
480,046
  
0.0%
            
2.089
JPMCB
272 North Fayetteville Street
2,955
Square Feet
100.0%
06/15/11
960,000
05/17/11
  
480,046
  
480,046
  
0.0%
            
2.090
JPMCB
112 McClanahan Street
3,164
Square Feet
100.0%
06/15/11
950,000
05/20/11
  
475,045
  
475,045
  
0.0%
            
2.091
JPMCB
200 South State Street
4,760
Square Feet
100.0%
06/15/11
940,000
05/20/11
  
470,045
  
470,045
  
0.0%
            
2.092
JPMCB
2843 Panola Road
2,688
Square Feet
100.0%
06/15/11
900,000
05/10/11
  
450,043
  
450,043
  
0.0%
            
2.093
JPMCB
4441 The Plaza
3,200
Square Feet
100.0%
06/15/11
900,000
05/20/11
  
450,043
  
450,043
  
0.0%
            
2.094
JPMCB
9627 Dayton Pike
3,950
Square Feet
100.0%
06/15/11
880,000
05/16/11
  
440,042
  
440,042
  
0.0%
            
2.095
JPMCB
125 East Virginia Avenue
3,200
Square Feet
100.0%
06/15/11
875,000
05/20/11
  
437,542
  
437,542
  
0.0%
            
2.096
JPMCB
1301 Taft Highway
3,764
Square Feet
100.0%
06/15/11
840,000
05/16/11
  
420,040
  
420,040
  
0.0%
            
2.097
JPMCB
745 South Broad Street
3,000
Square Feet
100.0%
06/15/11
800,000
05/10/11
  
400,038
  
400,038
  
0.0%
            
2.098
JPMCB
5980 Imperial Parkway
2,277
Square Feet
100.0%
06/15/11
800,000
05/12/11
  
400,038
  
400,038
  
0.0%
            
2.099
JPMCB
4601 Jonesboro Road
5,009
Square Feet
100.0%
06/15/11
800,000
05/10/11
  
400,038
  
400,038
  
0.0%
            
2.100
JPMCB
2111 Wade Hampton Boulevard
2,279
Square Feet
100.0%
06/15/11
800,000
05/18/11
  
400,038
  
400,038
  
0.0%
            
2.101
JPMCB
658 Main Street
3,182
Square Feet
100.0%
06/15/11
730,000
05/12/11
  
365,035
  
365,035
  
0.0%
            
2.102
JPMCB
414 Wharf Street
4,100
Square Feet
100.0%
06/15/11
710,000
05/16/11
  
355,034
  
355,034
  
0.0%
            
2.103
JPMCB
4233 West Stone Drive
2,560
Square Feet
100.0%
06/15/11
710,000
05/16/11
  
355,034
  
355,034
  
0.0%
            
 
 
A-1-3
 
ANNEX A-1
 
                     
Original
  
Current
          
Net
  
       
 Unit of
  
Occupancy
Appraised
Appraisal
Current
Original
Balance
Current
Balance
% of Initial
Crossed
Related
Interest
Admin.
Mortgage
  
Loan #
Seller(1)
Property Name
Units(2)
 Measure
Occupancy %
Date
Value ($)(3)
Date(3)
LTV %(3)
Balance ($)(4)
per Unit ($)
Balance ($)(4)
per Unit ($)
Pool Balance
Loan
Borrower(5)
Rate %(6)
Fee %(6)
Rate %(6)
Accrual Type
2.104
JPMCB
234 North Main Street
3,750
Square Feet
100.0%
06/15/11
670,000
05/20/11
  
335,032
  
335,032
  
0.0%
            
2.105
JPMCB
1611 South Miami Boulevard
1,820
Square Feet
100.0%
06/15/11
660,000
05/16/11
  
330,031
  
330,031
  
0.0%
            
2.106
JPMCB
300 South Mock Road
3,127
Square Feet
100.0%
06/15/11
630,000
05/11/11
  
315,030
  
315,030
  
0.0%
            
2.107
JPMCB
624 West Main Street
2,484
Square Feet
100.0%
06/15/11
625,000
05/20/11
  
312,530
  
312,530
  
0.0%
            
2.108
JPMCB
1213 Greenland Drive
2,000
Square Feet
100.0%
06/15/11
625,000
05/20/11
  
312,530
  
312,530
  
0.0%
            
2.109
JPMCB
4720 Highway 49 South
2,166
Square Feet
100.0%
06/15/11
600,000
05/20/11
  
300,029
  
300,029
  
0.0%
            
2.110
JPMCB
4306 North Liberty Street
2,216
Square Feet
100.0%
06/15/11
590,000
05/20/11
  
295,028
  
295,028
  
0.0%
            
2.111
JPMCB
416 Highway 27 South
2,400
Square Feet
100.0%
06/15/11
590,000
05/20/11
  
295,028
  
295,028
  
0.0%
            
2.112
JPMCB
110 West 10th Street
2,026
Square Feet
100.0%
06/15/11
560,000
05/16/11
  
280,028
  
280,028
  
0.0%
            
2.113
JPMCB
7133 Forest Hill Avenue
2,600
Square Feet
100.0%
06/15/11
550,000
05/10/11
  
275,026
  
275,026
  
0.0%
            
2.114
JPMCB
4830 Jefferson Davis Highway
2,717
Square Feet
100.0%
06/15/11
525,000
05/10/11
  
262,525
  
262,525
  
0.0%
            
2.115
JPMCB
5716 West Andrew Johnson Highway
2,500
Square Feet
100.0%
06/15/11
500,000
05/16/11
  
250,024
  
250,024
  
0.0%
            
2.116
JPMCB
869 North Lee Highway
1,600
Square Feet
100.0%
06/15/11
430,000
05/20/11
  
215,020
  
215,020
  
0.0%
            
2.117
JPMCB
7880 Broad Street
1,800
Square Feet
100.0%
06/15/11
430,000
05/20/11
  
215,020
  
215,020
  
0.0%
            
2.118
JPMCB
400 West Main Street
2,053
Square Feet
100.0%
06/15/11
350,000
05/20/11
  
175,017
  
175,017
  
0.0%
            
2.119
JPMCB
23364 Front Street
1,157
Square Feet
100.0%
06/15/11
327,000
05/13/11
  
163,516
  
163,516
  
0.0%
            
2.120
JPMCB
4394 South NC Highway 150
1,100
Square Feet
100.0%
06/15/11
240,000
05/20/11
  
120,011
  
120,011
  
0.0%
            
2.121
JPMCB
33287 Railroad Avenue
1,173
Square Feet
100.0%
06/15/11
221,000
05/13/11
  
110,511
  
110,511
  
0.0%
            
3
JPMCB
Asheville Mall
323,832
Square Feet
95.4%
08/01/11
123,000,000
06/28/11
63.4%
78,000,000
241
78,000,000
241
7.6%
No
  
5.80000
0.06720
5.73280
Actual/360
4
JPMCB
Sun Development and Management Portfolio
637
Rooms
72.1%
07/31/11
102,600,000
Various
54.6%
56,300,000
88,383
56,024,503
87,951
5.4%
No
  
4.86181
0.10720
4.75461
Actual/360
4.001
JPMCB
Embassy Suites Palmdale
150
Rooms
70.7%
07/31/11
36,000,000
04/01/11
  
19,400,000
  
19,305,068
  
1.9%
            
4.002
JPMCB
Hilton Garden Inn Ridgefield Park
140
Rooms
75.1%
07/31/11
26,000,000
04/01/11
  
13,120,000
  
13,055,799
  
1.3%
            
4.003
JPMCB
Homewood Suites Nashville
113
Rooms
77.4%
07/31/11
17,500,000
02/04/11
  
11,220,000
  
11,165,096
  
1.1%
            
4.004
JPMCB
Hampton Inn & Suites South Lake Buena Vista
125
Rooms
75.0%
07/31/11
12,200,000
02/01/11
  
6,850,000
  
6,816,480
  
0.7%
            
4.005
JPMCB
Candlewood Suites Hattiesburg
109
Rooms
61.4%
07/31/11
10,900,000
02/01/11
  
5,710,000
  
5,682,059
  
0.6%
            
5
JPMCB
Google Kirkland Campus
194,825
Square Feet
100.0%
07/06/11
91,000,000
07/14/11
59.9%
54,475,000
280
54,475,000
280
5.3%
No
  
5.90000
0.06720
5.83280
Actual/360
6
JPMCB
24 West 57th Street
110,818
Square Feet
98.9%
06/30/11
80,000,000
07/01/11
61.1%
48,850,000
441
48,850,000
441
4.7%
No
  
5.17900
0.10720
5.07180
Actual/360
7
JPMCB
Kite Retail Portfolio
359,373
Square Feet
91.5%
Various
57,925,000
Various
74.9%
43,400,000
121
43,400,000
121
4.2%
No
2
5.44200
0.06720
5.37480
Actual/360
7.001
JPMCB
Boulevard Crossing
123,629
Square Feet
89.3%
05/12/11
18,200,000
06/29/11
  
13,650,000
  
13,650,000
  
1.3%
            
7.002
JPMCB
Hamilton Crossing Center
82,353
Square Feet
90.6%
05/12/11
17,400,000
06/29/11
  
13,050,000
  
13,050,000
  
1.3%
            
7.003
JPMCB
Naperville Marketplace
83,763
Square Feet
96.1%
05/23/11
12,800,000
06/24/11
  
9,600,000
  
9,600,000
  
0.9%
            
7.004
JPMCB
Publix at Acworth
69,628
Square Feet
91.0%
05/12/11
9,525,000
07/02/11
  
7,100,000
  
7,100,000
  
0.7%
            
8
JPMCB
Orland Park Place
598,774
Square Feet
99.9%
06/17/11
81,600,000
06/24/11
51.8%
42,280,000
71
42,280,000
71
4.1%
No
3
5.55000
0.10720
5.44280
Actual/360
9
JPMCB
LaSalle Select Portfolio
399,641
Square Feet
86.3%
06/01/11
53,550,000
05/25/11
74.9%
40,125,000
100
40,085,439
100
3.9%
No
5
5.31340
0.12720
5.18620
Actual/360
9.001
JPMCB
5707 Peachtree Parkway
99,142
Square Feet
100.0%
06/01/11
14,100,000
05/25/11
  
10,565,126
  
10,554,709
  
1.0%
            
9.002
JPMCB
3585 Engineering Drive
98,092
Square Feet
88.3%
06/01/11
13,700,000
05/25/11
  
10,265,406
  
10,255,285
  
1.0%
            
9.003
JPMCB
6455 East Johns Crossing
98,253
Square Feet
61.7%
06/01/11
13,500,000
05/25/11
  
10,115,546
  
10,105,573
  
1.0%
            
9.004
JPMCB
6625 The Corners Parkway
104,154
Square Feet
94.7%
06/01/11
12,250,000
05/25/11
  
9,178,922
  
9,169,872
  
0.9%
            
10
JPMCB
Denver West Village
310,150
Square Feet
86.5%
04/21/11
45,000,000
06/12/11
62.2%
28,000,000
90
28,000,000
90
2.7%
No
  
5.03700
0.10720
4.92980
Actual/360
11
JPMCB
Lehigh Valley Portfolio
331,026
Square Feet
91.5%
01/31/11
39,100,000
03/01/11
67.6%
26,520,000
80
26,428,532
80
2.6%
No
  
4.85300
0.10720
4.74580
Actual/360
11.001
JPMCB
1640-1660 Valley Center Parkway
87,500
Square Feet
83.8%
01/31/11
10,600,000
03/01/11
  
7,189,565
  
7,164,768
  
0.7%
            
11.002
JPMCB
1455 Valley Center Parkway
54,118
Square Feet
100.0%
01/31/11
7,100,000
03/01/11
  
4,815,652
  
4,799,043
  
0.5%
            
11.003
JPMCB
1560 Valley Center Parkway
51,400
Square Feet
72.6%
01/31/11
6,700,000
03/01/11
  
4,544,348
  
4,528,674
  
0.4%
            
11.004
JPMCB
1550 Valley Center Parkway
43,400
Square Feet
100.0%
01/31/11
6,300,000
03/01/11
  
4,273,043
  
4,258,305
  
0.4%
            
11.005
JPMCB
1510 Valley Center Parkway
48,208
Square Feet
100.0%
01/31/11
5,500,000
03/01/11
  
3,730,435
  
3,717,569
  
0.4%
            
11.006
JPMCB
1530 Valley Center Parkway
46,400
Square Feet
100.0%
01/31/11
2,900,000
03/01/11
  
1,966,957
  
1,960,173
  
0.2%
            
12
JPMCB
Eddy Street Commons at Notre Dame
169,771
Square Feet
95.9%
08/10/11
34,000,000
06/29/11
75.0%
25,500,000
150
25,500,000
150
2.5%
No
2
5.44200
0.06720
5.37480
Actual/360
13
JPMCB
SunTrust Bank Portfolio II
171,209
Square Feet
100.0%
05/19/11
50,085,000
Various
49.9%
25,000,000
146
25,000,000
146
2.4%
No
1
5.42000
0.10720
5.31280
Actual/360
13.001
JPMCB
4240 West Lake Mary Boulevard
8,515
Square Feet
100.0%
05/19/11
4,400,000
05/20/11
  
2,246,044
  
2,246,044
  
0.2%
            
13.002
JPMCB
26627 US Highway 19 North
5,335
Square Feet
100.0%
05/19/11
2,800,000
05/10/11
  
1,429,301
  
1,429,301
  
0.1%
            
13.003
JPMCB
597 Solomons Island Road North
2,664
Square Feet
100.0%
05/19/11
2,500,000
05/06/11
  
1,327,208
  
1,327,208
  
0.1%
            
13.004
JPMCB
4425 Lafayette Street
16,000
Square Feet
100.0%
05/19/11
2,500,000
05/08/11
  
1,276,161
  
1,276,161
  
0.1%
            
13.005
JPMCB
1850 US Highway 1 South
6,000
Square Feet
100.0%
05/19/11
2,300,000
05/11/11
  
1,174,068
  
1,174,068
  
0.1%
            
13.006
JPMCB
2150 Cleveland Street
4,584
Square Feet
100.0%
05/19/11
2,300,000
05/10/11
  
1,174,068
  
1,174,068
  
0.1%
            
13.007
JPMCB
1605 21st Avenue South
3,500
Square Feet
100.0%
05/19/11
2,150,000
05/20/11
  
1,097,499
  
1,097,499
  
0.1%
            
13.008
JPMCB
111 Southwest 17th Street
6,617
Square Feet
100.0%
05/19/11
2,100,000
05/20/11
  
1,071,976
  
1,071,976
  
0.1%
            
13.009
JPMCB
7319 Spring Hill Drive
6,028
Square Feet
100.0%
05/19/11
2,000,000
05/10/11
  
1,020,929
  
1,020,929
  
0.1%
            
13.010
JPMCB
10000 Taft Street
4,000
Square Feet
100.0%
05/19/11
1,900,000
05/11/11
  
969,883
  
969,883
  
0.1%
            
13.011
JPMCB
6548 Main Street
7,613
Square Feet
100.0%
05/19/11
1,900,000
05/12/11
  
969,883
  
969,883
  
0.1%
            
13.012
JPMCB
3990 Southwest State Road 200
4,770
Square Feet
100.0%
05/19/11
1,800,000
05/20/11
  
918,836
  
918,836
  
0.1%
            
13.013
JPMCB
114 West Blue Ridge Street
15,430
Square Feet
100.0%
05/19/11
1,660,000
05/11/11
  
847,371
  
847,371
  
0.1%
            
13.014
JPMCB
240 West Main Street
8,000
Square Feet
100.0%
05/19/11
1,600,000
05/20/11
  
816,743
  
816,743
  
0.1%
            
13.015
JPMCB
892 Deltona Boulevard
4,200
Square Feet
100.0%
05/19/11
1,600,000
05/20/11
  
816,743
  
816,743
  
0.1%
            
13.016
JPMCB
5370 Peachtree Industrial Boulevard
4,604
Square Feet
100.0%
05/19/11
1,600,000
05/10/11
  
816,743
  
816,743
  
0.1%
            
13.017
JPMCB
7612 State Road 52
3,340
Square Feet
100.0%
05/19/11
1,600,000
05/10/11
  
816,743
  
816,743
  
0.1%
            
13.018
JPMCB
286 Hancock Street
7,604
Square Feet
100.0%
05/19/11
1,530,000
05/11/11
  
781,011
  
781,011
  
0.1%
            
13.019
JPMCB
100 Flagler Plaza Drive
3,741
Square Feet
100.0%
05/19/11
1,400,000
05/11/11
  
714,650
  
714,650
  
0.1%
            
13.020
JPMCB
7801 Pineville-Matthews Road
2,440
Square Feet
100.0%
05/19/11
1,050,000
05/20/11
  
535,988
  
535,988
  
0.1%
            
13.021
JPMCB
201 South Peterson Avenue
14,351
Square Feet
100.0%
05/19/11
1,030,000
05/11/11
  
525,778
  
525,778
  
0.1%
            
13.022
JPMCB
5705 High Point Road
3,131
Square Feet
100.0%
05/19/11
1,030,000
05/20/11
  
525,778
  
525,778
  
0.1%
            
13.023
JPMCB
804 North Madison Boulevard
3,200
Square Feet
100.0%
05/19/11
1,010,000
05/16/11
  
515,569
  
515,569
  
0.1%
            
13.024
JPMCB
5473 East Mountain Street
5,191
Square Feet
100.0%
05/19/11
950,000
05/10/11
  
484,941
  
484,941
  
0.0%
            
13.025
JPMCB
5 West Main Street
2,798
Square Feet
100.0%
05/19/11
950,000
05/18/11
  
484,941
  
484,941
  
0.0%
            
13.026
JPMCB
1645 Bradley Park Drive
5,470
Square Feet
100.0%
05/19/11
2,120,000
05/11/11
  
464,523
  
464,523
  
0.0%
            
13.027
JPMCB
201 South Main Street
2,847
Square Feet
100.0%
05/19/11
735,000
05/16/11
  
375,191
  
375,191
  
0.0%
            
13.028
JPMCB
3000 Virginia Avenue
4,268
Square Feet
100.0%
05/19/11
690,000
05/11/11
  
352,221
  
352,221
  
0.0%
            
13.029
JPMCB
88 Hillsboro Street
2,268
Square Feet
100.0%
05/19/11
520,000
05/17/11
  
265,442
  
265,442
  
0.0%
            
13.030
JPMCB
426 West Walnut Street
2,700
Square Feet
100.0%
05/19/11
360,000
05/16/11
  
183,767
  
183,767
  
0.0%
            
14
JPMCB
Sawyer Heights Village
107,091
Square Feet
89.1%
01/21/11
34,500,000
04/12/11
54.2%
18,700,000
175
18,700,000
175
1.8%
No
6
5.00000
0.10720
4.89280
Actual/360
15
JPMCB
University Town Center
158,516
Square Feet
96.3%
05/31/11
33,400,000
03/09/11
56.0%
18,690,000
118
18,690,000
118
1.8%
No
4
5.47500
0.10720
5.36780
Actual/360
16
JPMCB
Maitland 200
204,237
Square Feet
95.7%
04/20/11
23,500,000
06/09/11
73.3%
17,250,000
84
17,231,630
84
1.7%
No
  
4.99100
0.10720
4.88380
Actual/360
17
JPMCB
Landing Apartments
346
Units
95.7%
05/09/11
21,590,000
06/09/11
73.9%
16,000,000
46,243
15,962,585
46,135
1.6%
No
5
4.59400
0.12720
4.46680
Actual/360
18
JPMCB
Prattville Town Center
168,914
Square Feet
88.0%
01/01/11
27,500,000
03/08/11
57.9%
15,930,000
94
15,930,000
94
1.5%
No
4
5.47500
0.10720
5.36780
Actual/360
19
JPMCB
Northcrest Shopping Center
133,675
Square Feet
84.7%
01/01/11
31,000,000
02/26/11
50.9%
15,780,000
118
15,780,000
118
1.5%
No
4
5.47500
0.10720
5.36780
Actual/360
20
JPMCB
Verizon Alabama HQ
152,166
Square Feet
100.0%
09/01/11
28,000,000
06/08/11
54.0%
15,125,000
99
15,125,000
99
1.5%
No
  
5.68100
0.10720
5.57380
Actual/360
21
JPMCB
Brooks Corner
172,927
Square Feet
93.2%
05/02/11
25,130,000
05/12/11
56.6%
14,275,800
83
14,230,137
82
1.4%
No
  
5.20100
0.10720
5.09380
Actual/360
22
JPMCB
Bayport Commons
97,112
Square Feet
93.8%
05/31/11
17,500,000
06/28/11
75.0%
13,125,000
135
13,125,000
135
1.3%
No
2
5.44200
0.06720
5.37480
Actual/360
23
JPMCB
Inman Grove Shopping Center
118,804
Square Feet
92.2%
05/01/11
19,800,000
05/12/11
65.5%
13,000,000
109
12,977,278
109
1.3%
No
  
5.80600
0.10720
5.69880
Actual/360
24
JPMCB
River North Portfolio
68,028
Square Feet
100.0%
Various
18,600,000
04/05/11
68.4%
12,750,000
187
12,724,731
187
1.2%
No
  
5.30200
0.10720
5.19480
Actual/360
24.001
JPMCB
114. W. Illinois
35,800
Square Feet
100.0%
04/25/11
11,700,000
04/05/11
  
8,150,000
  
8,133,848
  
0.8%
            
24.002
JPMCB
500 N. Clark
32,228
Square Feet
100.0%
03/22/11
6,900,000
04/05/11
  
4,600,000
  
4,590,883
  
0.4%
            
25
JPMCB
Fairview Heights Plaza
167,491
Square Feet
91.5%
05/01/11
18,700,000
06/05/11
66.7%
12,500,000
75
12,473,376
74
1.2%
No
  
5.00000
0.10720
4.89280
Actual/360
26
JPMCB
Heritage Commons III
119,001
Square Feet
100.0%
04/30/11
19,000,000
05/03/11
65.1%
12,400,000
104
12,359,613
104
1.2%
No
  
4.70000
0.14720
4.55280
Actual/360
27
JPMCB
Bird Creek Crossing
124,941
Square Feet
93.8%
05/18/11
21,250,000
05/06/11
55.0%
11,681,500
93
11,681,500
93
1.1%
No
6
5.15900
0.10720
5.05180
Actual/360
28
JPMCB
Red Top Plaza
151,840
Square Feet
87.4%
08/19/11
20,000,000
07/22/11
57.0%
11,400,000
75
11,400,000
75
1.1%
No
3
5.55000
0.10720
5.44280
Actual/360
29
JPMCB
Shaw's Londonderry
191,583
Square Feet
91.4%
07/21/11
17,000,000
06/07/11
64.7%
11,000,000
57
11,000,000
57
1.1%
No
  
5.85000
0.14720
5.70280
Actual/360
30
JPMCB
Kensington Place MHC
488
Pads
86.1%
07/13/11
13,900,000
06/15/11
64.7%
9,000,000
18,443
8,991,951
18,426
0.9%
No
  
5.70600
0.10720
5.59880
Actual/360
31
JPMCB
Franklin Centre
120,068
Square Feet
92.7%
04/19/11
12,500,000
05/06/11
67.9%
8,500,000
71
8,484,829
71
0.8%
No
  
5.72400
0.10720
5.61680
Actual/360
32
JPMCB
Village Ten Center
211,472
Square Feet
96.1%
03/31/11
16,600,000
05/09/11
50.0%
8,300,000
39
8,300,000
39
0.8%
No
3
5.17000
0.10720
5.06280
Actual/360
33
JPMCB
Caton Crossing
83,792
Square Feet
96.4%
05/24/11
13,700,000
05/15/11
56.2%
7,700,000
92
7,700,000
92
0.7%
No
3
5.19000
0.10720
5.08280
Actual/360
34
JPMCB
340 North Belt Place
177,781
Square Feet
80.2%
04/30/11
9,600,000
03/22/11
69.4%
6,685,250
38
6,660,778
37
0.6%
No
  
5.25000
0.10720
5.14280
Actual/360
35
JPMCB
Morningstar of Chapel Hill
725
Units
88.3%
08/10/11
8,850,000
08/11/11
72.9%
6,450,000
8,897
6,450,000
8,897
0.6%
No
7
5.90800
0.14720
5.76080
Actual/360
36
JPMCB
The Cove at Southern
358
Beds
95.5%
08/24/11
8,400,000
07/26/11
69.6%
5,850,000
16,341
5,850,000
16,341
0.6%
No
  
5.75000
0.10720
5.64280
Actual/360
37
JPMCB
Lake Mary Plaza
21,370
Square Feet
91.4%
06/08/11
9,535,000
05/01/11
53.3%
5,080,000
238
5,080,000
238
0.5%
No
4
5.10000
0.10720
4.99280
Actual/360
38
JPMCB
Creek Crossing Shopping Center
70,079
Square Feet
90.2%
06/29/11
7,200,000
04/16/11
69.9%
5,040,000
72
5,034,769
72
0.5%
No
  
5.10000
0.06720
5.03280
Actual/360
39
JPMCB
Walgreens Plaza
42,219
Square Feet
83.6%
06/08/11
9,400,000
04/05/11
49.5%
4,650,000
110
4,650,000
110
0.5%
No
4
5.30400
0.10720
5.19680
Actual/360
40
JPMCB
Heritage Square
22,385
Square Feet
93.4%
06/08/11
8,100,000
03/24/11
55.1%
4,460,000
199
4,460,000
199
0.4%
No
4
5.10000
0.10720
4.99280
Actual/360
41
JPMCB
Towneplace Suites Charlotte
94
Rooms
76.7%
06/30/11
7,200,000
06/24/11
60.0%
4,320,000
45,957
4,320,000
45,957
0.4%
No
8
6.25000
0.10720
6.14280
Actual/360
42
JPMCB
Fairfield Inn & Suites East Ridge
79
Rooms
71.0%
06/30/11
6,800,000
06/27/11
60.0%
4,080,000
51,646
4,080,000
51,646
0.4%
No
8
6.25000
0.10720
6.14280
Actual/360
43
JPMCB
Academy Sports Weslaco
72,514
Square Feet
100.0%
06/01/11
6,100,000
04/27/11
59.9%
3,660,000
50
3,653,260
50
0.4%
No
  
5.60000
0.06720
5.53280
Actual/360
44
JPMCB
Morningstar of Virginia Beach
519
Units
76.9%
08/10/11
5,150,000
08/08/11
68.9%
3,550,000
6,840
3,550,000
6,840
0.3%
No
7
5.90800
0.14720
5.76080
Actual/360
 
 
A-1-4
 
ANNEX A-1
 
     
Monthly Debt
Annual Debt
  
First
Partial IO
Partial IO Loan
Rem.
Rem.
    
Payment
Grace Period
Grace Period
    
Final
Maturity/ARD
Maturity
Loan #
Seller(1)
Property Name
Service ($)(7)
Service ($)(8)
Note Date
Payment Date(9)
Last IO Payment
First P&I Payment
 Term(9)
 Amort
I/O Period(9)(10)
Seasoning
Due Date
 (Late Payment)
 (Default)
Maturity Date
ARD Loan(11)
Mat Date(11)
Balance ($)(4)
LTV %(3)
1
JPMCB
InterContinental Hotel Chicago
833,329.09
9,999,949.08
07/28/11
09/01/11
08/01/13
09/01/13
119
360
24
1
1
0
0
08/01/21
No
  
127,352,255
44.1%
2
JPMCB
SunTrust Bank Portfolio I
459,194.44
5,510,333.28
06/30/11
08/01/11
    
118
0
120
2
1
0
0
07/01/21
Yes
07/01/31
100,000,000
50.0%
2.001
JPMCB
3020 Peachtree Road NW
                                
4,000,380
  
2.002
JPMCB
1030 Wilmer Avenue
                                
3,900,371
  
2.003
JPMCB
7500 Wisconsin Avenue
                                
3,150,299
  
2.004
JPMCB
3300 Northside Parkway NW
                                
2,500,238
  
2.005
JPMCB
5898 Roswell Road NE
                                
1,950,185
  
2.006
JPMCB
152 Main Street
                                
1,850,176
  
2.007
JPMCB
100 Crain Highway SW
                                
1,650,157
  
2.008
JPMCB
4250 John Marr Drive
                                
1,625,154
  
2.009
JPMCB
160 Garrisonville Road
                                
1,412,634
  
2.010
JPMCB
5775 Red Bug Lake Road
                                
1,400,133
  
2.011
JPMCB
4212 Washington Road
                                
1,325,126
  
2.012
JPMCB
47 Whitlock Avenue
                                
1,325,126
  
2.013
JPMCB
4110 Brambleton Avenue SW
                                
1,275,121
  
2.014
JPMCB
880 East Palmetto Park Road
                                
1,250,119
  
2.015
JPMCB
1409 East Atlantic Boulevard
                                
1,250,119
  
2.016
JPMCB
3577 Fruitville Road
                                
1,250,119
  
2.017
JPMCB
827 Joe Frank Harris Parkway
                                
1,250,119
  
2.018
JPMCB
1470 West Granada Boulevard
                                
1,200,114
  
2.019
JPMCB
103 City Circle
                                
1,200,114
  
2.020
JPMCB
110 Mulberry Street NW
                                
1,187,613
  
2.021
JPMCB
1331 Johnson Ferry Road
                                
1,150,109
  
2.022
JPMCB
8226 North Wickham Road
                                
1,150,109
  
2.023
JPMCB
3620 Six Forks Road
                                
1,115,106
  
2.024
JPMCB
1725 Mallory Lane
                                
1,112,606
  
2.025
JPMCB
4290 13th Street
                                
1,100,105
  
2.026
JPMCB
3800 South Semoran Boulevard
                                
1,100,105
  
2.027
JPMCB
200 East Fifth Avenue
                                
1,100,105
  
2.028
JPMCB
1411 Woodward Avenue
                                
1,087,603
  
2.029
JPMCB
5025 West Colonial Drive
                                
1,050,100
  
2.030
JPMCB
214 West Broadway Street
                                
1,050,100
  
2.031
JPMCB
5030 Thoroughbred Lane
                                
1,037,599
  
2.032
JPMCB
403 Academy Street
                                
1,035,098
  
2.033
JPMCB
1900 Queens Chapel Road
                                
1,025,097
  
2.034
JPMCB
113 East Granada Boulevard
                                
1,000,095
  
2.035
JPMCB
408 South US Highway 41
                                
1,000,095
  
2.036
JPMCB
299 Bill France Boulevard
                                
1,000,095
  
2.037
JPMCB
1235 Southlake Circle
                                
950,090
  
2.038
JPMCB
6300 Central Avenue
                                
950,090
  
2.039
JPMCB
2503 Lebanon Road
                                
925,088
  
2.040
JPMCB
2458 North Wickham Road
                                
900,086
  
2.041
JPMCB
160 North Nova Road
                                
900,086
  
2.042
JPMCB
1301 Northwest Saint Lucie West Boulevard
                                
900,086
  
2.043
JPMCB
1075 Carpenters Way
                                
900,086
  
2.044
JPMCB
930 Main Street
                                
900,086
  
2.045
JPMCB
3301 Gulf Breeze Parkway
                                
850,081
  
2.046
JPMCB
55 Farrs Bridge Road
                                
812,577
  
2.047
JPMCB
314 East Eau Gallie Boulevard
                                
800,076
  
2.048
JPMCB
2300 South Atlantic Avenue
                                
800,076
  
2.049
JPMCB
9955 Southeast Federal Highway
                                
800,076
  
2.050
JPMCB
5303 Southwest 91st Drive
                                
800,076
  
2.051
JPMCB
1610 Woodruff Road
                                
787,575
  
2.052
JPMCB
5727 Gantt Road
                                
750,071
  
2.053
JPMCB
7879 West Commercial Boulevard
                                
750,071
  
2.054
JPMCB
140 West Main Street
                                
750,071
  
2.055
JPMCB
234 Barton Boulevard
                                
750,071
  
2.056
JPMCB
7061 South US Highway 1
                                
750,071
  
2.057
JPMCB
204 West Center Street
                                
725,069
  
2.058
JPMCB
4410 Altama Avenue
                                
725,069
  
2.059
JPMCB
1935 Galleria Boulevard
                                
710,067
  
2.060
JPMCB
4800 Northwest Blichton Road
                                
700,067
  
2.061
JPMCB
7001 Lee Highway
                                
700,067
  
2.062
JPMCB
344 Monument Road
                                
700,067
  
2.063
JPMCB
3850 Rockbridge Road
                                
700,067
  
2.064
JPMCB
4142 Sixth Street South
                                
700,067
  
2.065
JPMCB
189 South Lowry Street
                                
687,565
  
2.066
JPMCB
222 South Main Street
                                
687,565
  
2.067
JPMCB
3720 3rd Street South
                                
650,062
  
2.068
JPMCB
21744 State Road 54
                                
650,062
  
2.069
JPMCB
4041 Rowan Road
                                
650,062
  
2.070
JPMCB
4986 North Henry Boulevard
                                
650,062
  
2.071
JPMCB
62 Market Street
                                
621,559
  
2.072
JPMCB
610 East Derenne Avenue
                                
600,057
  
2.073
JPMCB
4125 State Road 60
                                
600,057
  
2.074
JPMCB
1821 Hillandale Road
                                
580,055
  
2.075
JPMCB
180 Gaines School Road
                                
580,055
  
2.076
JPMCB
2815 Skidaway Road
                                
575,055
  
2.077
JPMCB
2100 West Cumberland Street
                                
560,053
  
2.078
JPMCB
9601 East Dr. Martin Luther King Junior Boulevard
                                
550,052
  
2.079
JPMCB
2915 Nolensville Road
                                
525,050
  
2.080
JPMCB
496 Mclaws Circle
                                
525,050
  
2.081
JPMCB
201 South Pleasantburg Drive
                                
525,050
  
2.082
JPMCB
1250 South Church Street
                                
512,549
  
2.083
JPMCB
1104 Gray Highway
                                
505,048
  
2.084
JPMCB
3814 Northwest 43rd Street
                                
500,048
  
2.085
JPMCB
111 North Causeway
                                
500,048
  
2.086
JPMCB
7804 National Service Road
                                
490,047
  
2.087
JPMCB
201 North Isabella Street
                                
480,046
  
2.088
JPMCB
300 US Highway 43
                                
480,046
  
2.089
JPMCB
272 North Fayetteville Street
                                
480,046
  
2.090
JPMCB
112 McClanahan Street
                                
475,045
  
2.091
JPMCB
200 South State Street
                                
470,045
  
2.092
JPMCB
2843 Panola Road
                                
450,043
  
2.093
JPMCB
4441 The Plaza
                                
450,043
  
2.094
JPMCB
9627 Dayton Pike
                                
440,042
  
2.095
JPMCB
125 East Virginia Avenue
                                
437,542
  
2.096
JPMCB
1301 Taft Highway
                                
420,040
  
2.097
JPMCB
745 South Broad Street
                                
400,038
  
2.098
JPMCB
5980 Imperial Parkway
                                
400,038
  
2.099
JPMCB
4601 Jonesboro Road
                                
400,038
  
2.100
JPMCB
2111 Wade Hampton Boulevard
                                
400,038
  
2.101
JPMCB
658 Main Street
                                
365,035
  
2.102
JPMCB
414 Wharf Street
                                
355,034
  
2.103
JPMCB
4233 West Stone Drive
                                
355,034
  
 
 
A-1-5
 
ANNEX A-1
 
     
Monthly Debt
Annual Debt
  
First
Partial IO
Partial IO Loan
Rem.
Rem.
    
Payment
Grace Period
Grace Period
    
Final
Maturity/ARD
Maturity
Loan #
Seller(1)
Property Name
Service ($)(7)
Service ($)(8)
Note Date
Payment Date(9)
Last IO Payment
First P&I Payment
 Term(9)
 Amort
I/O Period(9)(10)
Seasoning
Due Date
 (Late Payment)
 (Default)
Maturity Date
ARD Loan(11)
Mat Date(11)
Balance ($)(4)
LTV %(3)
2.104
JPMCB
234 North Main Street
                                
335,032
  
2.105
JPMCB
1611 South Miami Boulevard
                                
330,031
  
2.106
JPMCB
300 South Mock Road
                                
315,030
  
2.107
JPMCB
624 West Main Street
                                
312,530
  
2.108
JPMCB
1213 Greenland Drive
                                
312,530
  
2.109
JPMCB
4720 Highway 49 South
                                
300,029
  
2.110
JPMCB
4306 North Liberty Street
                                
295,028
  
2.111
JPMCB
416 Highway 27 South
                                
295,028
  
2.112
JPMCB
110 West 10th Street
                                
280,028
  
2.113
JPMCB
7133 Forest Hill Avenue
                                
275,026
  
2.114
JPMCB
4830 Jefferson Davis Highway
                                
262,525
  
2.115
JPMCB
5716 West Andrew Johnson Highway
                                
250,024
  
2.116
JPMCB
869 North Lee Highway
                                
215,020
  
2.117
JPMCB
7880 Broad Street
                                
215,020
  
2.118
JPMCB
400 West Main Street
                                
175,017
  
2.119
JPMCB
23364 Front Street
                                
163,516
  
2.120
JPMCB
4394 South NC Highway 150
                                
120,011
  
2.121
JPMCB
33287 Railroad Avenue
                                
110,511
  
3
JPMCB
Asheville Mall
493,062.50
5,916,750.00
08/19/11
10/01/11
    
120
300
0
0
1
15
0
09/01/21
No
  
59,997,994
48.8%
4
JPMCB
Sun Development and Management Portfolio
324,607.26
3,895,287.12
05/17/11
07/01/11
    
57
297
0
3
1
0
0
06/01/16
No
  
49,980,786
48.7%
4.001
JPMCB
Embassy Suites Palmdale
                                
17,222,509
  
4.002
JPMCB
Hilton Garden Inn Ridgefield Park
                                
11,647,387
  
4.003
JPMCB
Homewood Suites Nashville
                                
9,960,647
  
4.004
JPMCB
Hampton Inn & Suites South Lake Buena Vista
                                
6,081,144
  
4.005
JPMCB
Candlewood Suites Hattiesburg
                                
5,069,099
  
5
JPMCB
Google Kirkland Campus
347,660.79
4,171,929.48
08/26/11
10/01/11
    
120
300
0
0
1
0
0
09/01/21
No
  
42,045,781
46.2%
6
JPMCB
24 West 57th Street
267,607.30
3,211,287.60
08/22/11
10/01/11
    
60
360
0
0
1
0
0
09/01/16
Yes
09/01/18
45,178,660
56.5%
7
JPMCB
Kite Retail Portfolio
244,843.42
2,938,121.04
08/03/11
10/01/11
    
120
360
0
0
1
0
0
09/01/21
No
  
36,191,714
62.5%
7.001
JPMCB
Boulevard Crossing
                                
11,382,878
  
7.002
JPMCB
Hamilton Crossing Center
                                
10,882,532
  
7.003
JPMCB
Naperville Marketplace
                                
8,005,540
  
7.004
JPMCB
Publix at Acworth
                                
5,920,764
  
8
JPMCB
Orland Park Place
198,804.08
2,385,648.96
09/01/11
10/01/11
    
120
0
120
0
1
0
0
09/01/21
No
  
42,280,000
51.8%
9
JPMCB
LaSalle Select Portfolio
223,150.00
2,677,800.00
07/06/11
09/01/11
    
119
359
0
1
1
0
0
08/01/21
No
  
33,328,551
62.2%
9.001
JPMCB
5707 Peachtree Parkway
                                
8,775,585
  
9.002
JPMCB
3585 Engineering Drive
                                
8,526,632
  
9.003
JPMCB
6455 East Johns Crossing
                                
8,402,156
  
9.004
JPMCB
6625 The Corners Parkway
                                
7,624,179
  
10
JPMCB
Denver West Village
150,943.85
1,811,326.20
06/29/11
08/01/11
07/01/14
08/01/14
118
360
36
2
1
5
5
07/01/21
No
  
24,809,285
55.1%
11
JPMCB
Lehigh Valley Portfolio
139,992.10
1,679,905.20
05/11/11
07/01/11
    
57
357
0
3
1
0
0
06/01/16
No
  
24,407,119
62.4%
11.001
JPMCB
1640-1660 Valley Center Parkway
                                
6,616,763
  
11.002
JPMCB
1455 Valley Center Parkway
                                
4,431,983
  
11.003
JPMCB
1560 Valley Center Parkway
                                
4,182,294
  
11.004
JPMCB
1550 Valley Center Parkway
                                
3,932,604
  
11.005
JPMCB
1510 Valley Center Parkway
                                
3,433,227
  
11.006
JPMCB
1530 Valley Center Parkway
                                
1,810,247
  
12
JPMCB
Eddy Street Commons at Notre Dame
143,859.61
1,726,315.32
08/03/11
10/01/11
    
120
360
0
0
1
0
0
09/01/21
No
  
21,264,717
62.5%
13
JPMCB
SunTrust Bank Portfolio II
114,798.61
1,377,583.32
06/30/11
08/01/11
    
118
0
120
2
1
0
0
07/01/21
Yes
07/01/31
25,000,000
49.9%
13.001
JPMCB
4240 West Lake Mary Boulevard
                                
2,246,044
  
13.002
JPMCB
26627 US Highway 19 North
                                
1,429,301
  
13.003
JPMCB
597 Solomons Island Road North
                                
1,327,208
  
13.004
JPMCB
4425 Lafayette Street
                                
1,276,161
  
13.005
JPMCB
1850 US Highway 1 South
                                
1,174,068
  
13.006
JPMCB
2150 Cleveland Street
                                
1,174,068
  
13.007
JPMCB
1605 21st Avenue South
                                
1,097,499
  
13.008
JPMCB
111 Southwest 17th Street
                                
1,071,976
  
13.009
JPMCB
7319 Spring Hill Drive
                                
1,020,929
  
13.010
JPMCB
10000 Taft Street
                                
969,883
  
13.011
JPMCB
6548 Main Street
                                
969,883
  
13.012
JPMCB
3990 Southwest State Road 200
                                
918,836
  
13.013
JPMCB
114 West Blue Ridge Street
                                
847,371
  
13.014
JPMCB
240 West Main Street
                                
816,743
  
13.015
JPMCB
892 Deltona Boulevard
                                
816,743
  
13.016
JPMCB
5370 Peachtree Industrial Boulevard
                                
816,743
  
13.017
JPMCB
7612 State Road 52
                                
816,743
  
13.018
JPMCB
286 Hancock Street
                                
781,011
  
13.019
JPMCB
100 Flagler Plaza Drive
                                
714,650
  
13.020
JPMCB
7801 Pineville-Matthews Road
                                
535,988
  
13.021
JPMCB
201 South Peterson Avenue
                                
525,778
  
13.022
JPMCB
5705 High Point Road
                                
525,778
  
13.023
JPMCB
804 North Madison Boulevard
                                
515,569
  
13.024
JPMCB
5473 East Mountain Street
                                
484,941
  
13.025
JPMCB
5 West Main Street
                                
484,941
  
13.026
JPMCB
1645 Bradley Park Drive
                                
464,523
  
13.027
JPMCB
201 South Main Street
                                
375,191
  
13.028
JPMCB
3000 Virginia Avenue
                                
352,221
  
13.029
JPMCB
88 Hillsboro Street
                                
265,442
  
13.030
JPMCB
426 West Walnut Street
                                
183,767
  
14
JPMCB
Sawyer Heights Village
79,215.28
950,583.36
07/01/11
08/01/11
    
118
0
120
2
1
0
0
07/01/21
No
  
18,700,000
54.2%
15
JPMCB
University Town Center
86,694.34
1,040,332.08
05/19/11
07/01/11
    
117
0
120
3
1
0
0
06/01/21
No
  
18,690,000
56.0%
16
JPMCB
Maitland 200
92,506.87
1,110,082.44
07/06/11
09/01/11
    
59
359
0
1
1
0
0
08/01/16
No
  
15,909,153
67.7%
17
JPMCB
Landing Apartments
81,965.74
983,588.88
06/29/11
08/01/11
    
58
358
0
2
1
0
0
07/01/16
No
  
14,665,901
67.9%
18
JPMCB
Prattville Town Center
73,891.97
886,703.64
04/29/11
06/01/11
    
116
0
120
4
1
0
0
05/01/21
No
  
15,930,000
57.9%
19
JPMCB
Northcrest Shopping Center
73,196.19
878,354.28
04/29/11
06/01/11
    
116
0
120
4
1
0
0
05/01/21
No
  
15,780,000
50.9%
20
JPMCB
Verizon Alabama HQ
72,797.68
873,572.10
09/02/11
10/01/11
    
85
0
85
0
1
0
0
10/01/18
No
  
15,125,000
54.0%
21
JPMCB
Brooks Corner
78,398.79
940,785.48
06/01/11
07/01/11
    
117
357
0
3
1
0
0
06/01/21
No
  
11,815,546
47.0%
22
JPMCB
Bayport Commons
74,045.39
888,544.68
08/03/11
10/01/11
    
120
360
0
0
1
0
0
09/01/21
No
  
10,945,075
62.5%
23
JPMCB
Inman Grove Shopping Center
76,327.57
915,930.84
06/30/11
08/01/11
    
118
358
0
2
1
0
0
07/01/21
No
  
10,964,679
55.4%
24
JPMCB
River North Portfolio
70,817.18
849,806.16
06/06/11
08/01/11
    
118
358
0
2
1
0
0
07/01/21
No
  
10,587,471
56.9%
24.001
JPMCB
114. W. Illinois
                                
6,767,678
  
24.002
JPMCB
500 N. Clark
                                
3,819,793
  
25
JPMCB
Fairview Heights Plaza
67,102.70
805,232.40
06/10/11
08/01/11
    
58
358
0
2
1
0
0
07/01/16
No
  
11,530,293
61.7%
26
JPMCB
Heritage Commons III
70,338.41
844,060.92
06/28/11
08/01/11
    
58
298
0
2
1
0
0
07/01/16
Yes
12/01/18
10,977,697
57.8%
27
JPMCB
Bird Creek Crossing
51,057.73
612,692.76
06/02/11
08/01/11
    
118
0
120
2
1
0
0
07/01/21
No
  
11,681,500
55.0%
28
JPMCB
Red Top Plaza
53,603.75
643,245.00
08/30/11
10/01/11
    
120
0
120
0
1
0
0
09/01/21
No
  
11,400,000
57.0%
29
JPMCB
Shaw's Londonderry
69,867.98
838,415.76
09/01/11
10/01/11
    
120
300
0
0
1
0
0
09/01/21
No
  
8,475,743
49.9%
30
JPMCB
Kensington Place MHC
52,270.26
627,243.12
07/22/11
09/01/11
    
119
359
0
1
1
0
0
08/01/21
No
  
7,567,231
54.4%
31
JPMCB
Franklin Centre
49,463.39
593,560.68
06/29/11
08/01/11
    
118
358
0
2
1
0
0
07/01/21
No
  
7,151,445
57.2%
32
JPMCB
Village Ten Center
36,355.15
436,261.80
06/01/11
07/01/11
    
117
0
120
3
1
0
0
06/01/21
No
  
8,300,000
50.0%
33
JPMCB
Caton Crossing
33,857.54
406,290.48
06/01/11
07/01/11
    
117
0
120
3
1
0
0
06/01/21
No
  
7,700,000
56.2%
34
JPMCB
340 North Belt Place
38,017.15
456,205.80
05/27/11
07/01/11
    
117
333
0
3
1
0
0
06/01/21
No
  
5,367,831
55.9%
35
JPMCB
Morningstar of Chapel Hill
38,290.33
459,483.96
09/02/11
10/01/11
10/01/11
11/01/11
61
360
1
0
1
0
0
10/01/16
No
  
6,027,347
68.1%
36
JPMCB
The Cove at Southern
34,139.01
409,668.12
08/26/11
10/01/11
    
60
360
0
0
1
0
0
09/01/16
No
  
5,454,703
64.9%
37
JPMCB
Lake Mary Plaza
21,949.83
263,397.96
06/13/11
08/01/11
    
118
0
120
2
1
0
0
07/01/21
No
  
5,080,000
53.3%
38
JPMCB
Creek Crossing Shopping Center
27,364.67
328,376.04
07/11/11
09/01/11
    
59
359
0
1
1
0
0
08/01/16
No
  
4,655,883
64.7%
39
JPMCB
Walgreens Plaza
20,895.55
250,746.60
06/13/11
08/01/11
    
118
0
120
2
1
0
0
07/01/21
No
  
4,650,000
49.5%
40
JPMCB
Heritage Square
19,270.92
231,251.04
06/13/11
08/01/11
    
118
0
120
2
1
0
0
07/01/21
No
  
4,460,000
55.1%
41
JPMCB
Towneplace Suites Charlotte
28,497.72
341,972.64
08/17/11
10/01/11
    
60
300
0
0
1
0
0
09/01/16
No
  
3,921,432
54.5%
42
JPMCB
Fairfield Inn & Suites East Ridge
26,914.51
322,974.12
08/22/11
10/01/11
    
60
300
0
0
1
0
0
09/01/16
No
  
3,703,575
54.5%
43
JPMCB
Academy Sports Weslaco
21,011.29
252,135.48
06/10/11
08/01/11
    
118
358
0
2
1
5
0
07/01/21
No
  
3,067,672
50.3%
44
JPMCB
Morningstar of Virginia Beach
21,074.52
252,894.24
09/02/11
10/01/11
10/01/11
11/01/11
61
360
1
0
1
0
0
10/01/16
No
  
3,317,377
64.4%
 
 
A-1-6
 
ANNEX A-1
 
     
Prepayment
2008
2008
2008
2009
2009
2009
2010
2010
2010
Most Recent
Most Recent
Most Recent
  
Loan #
Seller(1)
Property Name
Provision (Payments)(9)(12)(13)
Revenues ($)
Total Expenses ($)
NOI ($)
Revenues ($)
Total Expenses ($)
NOI ($)
Revenues ($)
Total Expenses ($)
NOI ($)
 Revenues ($)
 Total Expenses ($)
 NOI ($)(14)
As of
1
JPMCB
InterContinental Hotel Chicago
L(25),Grtr1%orYM(92),O(3)
78,687,110
55,731,474
22,955,636
63,713,751
48,746,390
14,967,361
62,767,661
47,899,159
14,868,502
65,421,022
49,499,229
15,921,793
06/30/11
2
JPMCB
SunTrust Bank Portfolio I
L(5),Grtr1%orYM(112),O(3)
                          
2.001
JPMCB
3020 Peachtree Road NW
                            
2.002
JPMCB
1030 Wilmer Avenue
                            
2.003
JPMCB
7500 Wisconsin Avenue
                            
2.004
JPMCB
3300 Northside Parkway NW
                            
2.005
JPMCB
5898 Roswell Road NE
                            
2.006
JPMCB
152 Main Street
                            
2.007
JPMCB
100 Crain Highway SW
                            
2.008
JPMCB
4250 John Marr Drive
                            
2.009
JPMCB
160 Garrisonville Road
                            
2.010
JPMCB
5775 Red Bug Lake Road
                            
2.011
JPMCB
4212 Washington Road
                            
2.012
JPMCB
47 Whitlock Avenue
                            
2.013
JPMCB
4110 Brambleton Avenue SW
                            
2.014
JPMCB
880 East Palmetto Park Road
                            
2.015
JPMCB
1409 East Atlantic Boulevard
                            
2.016
JPMCB
3577 Fruitville Road
                            
2.017
JPMCB
827 Joe Frank Harris Parkway
                            
2.018
JPMCB
1470 West Granada Boulevard
                            
2.019
JPMCB
103 City Circle
                            
2.020
JPMCB
110 Mulberry Street NW
                            
2.021
JPMCB
1331 Johnson Ferry Road
                            
2.022
JPMCB
8226 North Wickham Road
                            
2.023
JPMCB
3620 Six Forks Road
                            
2.024
JPMCB
1725 Mallory Lane
                            
2.025
JPMCB
4290 13th Street
                            
2.026
JPMCB
3800 South Semoran Boulevard
                            
2.027
JPMCB
200 East Fifth Avenue
                            
2.028
JPMCB
1411 Woodward Avenue
                            
2.029
JPMCB
5025 West Colonial Drive
                            
2.030
JPMCB
214 West Broadway Street
                            
2.031
JPMCB
5030 Thoroughbred Lane
                            
2.032
JPMCB
403 Academy Street
                            
2.033
JPMCB
1900 Queens Chapel Road
                            
2.034
JPMCB
113 East Granada Boulevard
                            
2.035
JPMCB
408 South US Highway 41
                            
2.036
JPMCB
299 Bill France Boulevard
                            
2.037
JPMCB
1235 Southlake Circle
                            
2.038
JPMCB
6300 Central Avenue
                            
2.039
JPMCB
2503 Lebanon Road
                            
2.040
JPMCB
2458 North Wickham Road
                            
2.041
JPMCB
160 North Nova Road
                            
2.042
JPMCB
1301 Northwest Saint Lucie West Boulevard
                            
2.043
JPMCB
1075 Carpenters Way
                            
2.044
JPMCB
930 Main Street
                            
2.045
JPMCB
3301 Gulf Breeze Parkway
                            
2.046
JPMCB
55 Farrs Bridge Road
                            
2.047
JPMCB
314 East Eau Gallie Boulevard
                            
2.048
JPMCB
2300 South Atlantic Avenue
                            
2.049
JPMCB
9955 Southeast Federal Highway
                            
2.050
JPMCB
5303 Southwest 91st Drive
                            
2.051
JPMCB
1610 Woodruff Road
                            
2.052
JPMCB
5727 Gantt Road
                            
2.053
JPMCB
7879 West Commercial Boulevard
                            
2.054
JPMCB
140 West Main Street
                            
2.055
JPMCB
234 Barton Boulevard
                            
2.056
JPMCB
7061 South US Highway 1
                            
2.057
JPMCB
204 West Center Street
                            
2.058
JPMCB
4410 Altama Avenue
                            
2.059
JPMCB
1935 Galleria Boulevard
                            
2.060
JPMCB
4800 Northwest Blichton Road
                            
2.061
JPMCB
7001 Lee Highway
                            
2.062
JPMCB
344 Monument Road
                            
2.063
JPMCB
3850 Rockbridge Road
                            
2.064
JPMCB
4142 Sixth Street South
                            
2.065
JPMCB
189 South Lowry Street
                            
2.066
JPMCB
222 South Main Street
                            
2.067
JPMCB
3720 3rd Street South
                            
2.068
JPMCB
21744 State Road 54
                            
2.069
JPMCB
4041 Rowan Road
                            
2.070
JPMCB
4986 North Henry Boulevard
                            
2.071
JPMCB
62 Market Street
                            
2.072
JPMCB
610 East Derenne Avenue
                            
2.073
JPMCB
4125 State Road 60
                            
2.074
JPMCB
1821 Hillandale Road
                            
2.075
JPMCB
180 Gaines School Road
                            
2.076
JPMCB
2815 Skidaway Road
                            
2.077
JPMCB
2100 West Cumberland Street
                            
2.078
JPMCB
9601 East Dr. Martin Luther King Junior Boulevard
                            
2.079
JPMCB
2915 Nolensville Road
                            
2.080
JPMCB
496 Mclaws Circle
                            
2.081
JPMCB
201 South Pleasantburg Drive
                            
2.082
JPMCB
1250 South Church Street
                            
2.083
JPMCB
1104 Gray Highway
                            
2.084
JPMCB
3814 Northwest 43rd Street
                            
2.085
JPMCB
111 North Causeway
                            
2.086
JPMCB
7804 National Service Road
                            
2.087
JPMCB
201 North Isabella Street
                            
2.088
JPMCB
300 US Highway 43
                            
2.089
JPMCB
272 North Fayetteville Street
                            
2.090
JPMCB
112 McClanahan Street
                            
2.091
JPMCB
200 South State Street
                            
2.092
JPMCB
2843 Panola Road
                            
2.093
JPMCB
4441 The Plaza
                            
2.094
JPMCB
9627 Dayton Pike
                            
2.095
JPMCB
125 East Virginia Avenue
                            
2.096
JPMCB
1301 Taft Highway
                            
2.097
JPMCB
745 South Broad Street
                            
2.098
JPMCB
5980 Imperial Parkway
                            
2.099
JPMCB
4601 Jonesboro Road
                            
2.100
JPMCB
2111 Wade Hampton Boulevard
                            
2.101
JPMCB
658 Main Street
                            
2.102
JPMCB
414 Wharf Street
                            
2.103
JPMCB
4233 West Stone Drive
                            
 
 
A-1-7
 
ANNEX A-1
 
     
Prepayment
2008
2008
2008
2009
2009
2009
2010
2010
2010
Most Recent
Most Recent
Most Recent
  
Loan #
Seller(1)
Property Name
Provision (Payments)(9)(12)(13)
Revenues ($)
Total Expenses ($)
NOI ($)
Revenues ($)
Total Expenses ($)
NOI ($)
Revenues ($)
Total Expenses ($)
NOI ($)
 Revenues ($)
 Total Expenses ($)
 NOI ($)(14)
As of
2.104
JPMCB
234 North Main Street
                            
2.105
JPMCB
1611 South Miami Boulevard
                            
2.106
JPMCB
300 South Mock Road
                            
2.107
JPMCB
624 West Main Street
                            
2.108
JPMCB
1213 Greenland Drive
                            
2.109
JPMCB
4720 Highway 49 South
                            
2.110
JPMCB
4306 North Liberty Street
                            
2.111
JPMCB
416 Highway 27 South
                            
2.112
JPMCB
110 West 10th Street
                            
2.113
JPMCB
7133 Forest Hill Avenue
                            
2.114
JPMCB
4830 Jefferson Davis Highway
                            
2.115
JPMCB
5716 West Andrew Johnson Highway
                            
2.116
JPMCB
869 North Lee Highway
                            
2.117
JPMCB
7880 Broad Street
                            
2.118
JPMCB
400 West Main Street
                            
2.119
JPMCB
23364 Front Street
                            
2.120
JPMCB
4394 South NC Highway 150
                            
2.121
JPMCB
33287 Railroad Avenue
                            
3
JPMCB
Asheville Mall
L(24),Def(92),O(4)
13,744,039
3,996,629
9,747,410
14,100,876
3,712,129
10,388,746
14,020,962
3,725,178
10,295,785
13,788,149
3,801,056
9,987,093
05/31/11
4
JPMCB
Sun Development and Management Portfolio
L(24),Grtr1%orYM(35),O(1)
6,035,432
3,483,757
2,551,675
8,132,642
5,148,502
2,984,140
18,890,301
11,959,585
6,930,716
20,219,212
12,398,765
7,820,447
07/31/11
4.001
JPMCB
Embassy Suites Palmdale
              
5,236,057
2,951,394
2,284,663
5,931,041
3,376,647
2,554,394
07/31/11
4.002
JPMCB
Hilton Garden Inn Ridgefield Park
              
4,989,724
3,425,306
1,564,418
5,360,982
3,458,106
1,902,876
07/31/11
4.003
JPMCB
Homewood Suites Nashville
  
3,295,407
2,306,129
989,278
3,559,162
2,323,205
1,235,957
3,877,563
2,565,069
1,312,494
3,985,745
2,604,933
1,380,812
07/31/11
4.004
JPMCB
Hampton Inn & Suites South Lake Buena Vista
        
2,483,234
1,779,348
703,886
2,602,831
1,902,722
700,109
2,867,566
1,940,286
927,280
07/31/11
4.005
JPMCB
Candlewood Suites Hattiesburg
  
2,740,025
1,177,628
1,562,397
2,090,246
1,045,949
1,044,297
2,184,126
1,115,094
1,069,032
2,073,878
1,018,793
1,055,085
07/31/11
5
JPMCB
Google Kirkland Campus
L(25),Grtr1%orYM(91),O(4)
      
7,043,641
1,247,970
5,795,671
8,007,495
2,029,081
5,978,414
8,520,560
2,395,365
6,125,195
06/30/11
6
JPMCB
24 West 57th Street
L(25),Grtr1%orYM(32),O(3)
      
6,144,263
2,543,026
3,601,236
6,766,684
2,259,091
4,507,594
6,814,257
2,417,680
4,396,577
06/30/11
7
JPMCB
Kite Retail Portfolio
L(25),Grtr1%orYM(92),O(3)
5,887,683
1,931,898
3,955,785
6,347,994
2,042,866
4,305,128
5,850,837
2,052,232
3,798,605
5,939,613
2,095,331
3,844,282
05/31/11
7.001
JPMCB
Boulevard Crossing
  
2,129,908
600,008
1,529,900
2,014,839
623,583
1,391,256
1,862,358
637,434
1,224,924
1,931,244
636,550
1,294,694
05/31/11
7.002
JPMCB
Hamilton Crossing Center
  
1,919,753
518,349
1,401,404
1,940,969
590,859
1,350,110
1,761,209
626,244
1,134,965
1,763,278
643,246
1,120,032
05/31/11
7.003
JPMCB
Naperville Marketplace
  
674,726
439,142
235,584
1,360,669
497,598
863,071
1,334,538
488,100
846,438
1,372,028
514,633
857,395
05/31/11
7.004
JPMCB
Publix at Acworth
  
1,163,296
374,399
788,897
1,031,517
330,826
700,691
892,732
300,454
592,278
873,063
300,902
572,161
05/31/11
8
JPMCB
Orland Park Place
L(25),Grtr1%orYM(92),O(3)
11,325,684
5,135,213
6,190,471
11,389,744
5,549,691
5,840,054
10,678,037
5,142,573
5,535,465
10,673,184
5,599,913
5,073,271
05/31/11
9
JPMCB
LaSalle Select Portfolio
L(25),Def(93),O(2)
6,999,415
2,628,888
4,370,527
6,837,689
2,575,714
4,261,975
6,948,249
2,666,519
4,281,730
7,099,422
2,684,704
4,414,717
04/30/11
9.001
JPMCB
5707 Peachtree Parkway
                            
9.002
JPMCB
3585 Engineering Drive
                            
9.003
JPMCB
6455 East Johns Crossing
                            
9.004
JPMCB
6625 The Corners Parkway
                            
10
JPMCB
Denver West Village
L(26),Def(90),O(4)
5,880,391
2,388,912
3,491,479
6,495,885
2,379,497
4,116,388
6,651,024
2,371,518
4,279,506
        
11
JPMCB
Lehigh Valley Portfolio
L(25),Grtr1%orYM(28),O(7)
5,243,072
1,797,031
3,446,041
5,546,871
1,857,872
3,688,999
5,608,648
1,950,894
3,657,754
        
11.001
JPMCB
1640-1660 Valley Center Parkway
                            
11.002
JPMCB
1455 Valley Center Parkway
                            
11.003
JPMCB
1560 Valley Center Parkway
                            
11.004
JPMCB
1550 Valley Center Parkway
                            
11.005
JPMCB
1510 Valley Center Parkway
                            
11.006
JPMCB
1530 Valley Center Parkway
                            
12
JPMCB
Eddy Street Commons at Notre Dame
L(25),Grtr1%orYM(92),O(3)
                  
3,014,733
1,798,219
1,216,514
05/31/11
13
JPMCB
SunTrust Bank Portfolio II
L(5),Grtr1%orYM(112),O(3)
                          
13.001
JPMCB
4240 West Lake Mary Boulevard
                            
13.002
JPMCB
26627 US Highway 19 North
                            
13.003
JPMCB
597 Solomons Island Road North
                            
13.004
JPMCB
4425 Lafayette Street
                            
13.005
JPMCB
1850 US Highway 1 South
                            
13.006
JPMCB
2150 Cleveland Street
                            
13.007
JPMCB
1605 21st Avenue South
                            
13.008
JPMCB
111 Southwest 17th Street
                            
13.009
JPMCB
7319 Spring Hill Drive
                            
13.010
JPMCB
10000 Taft Street
                            
13.011
JPMCB
6548 Main Street
                            
13.012
JPMCB
3990 Southwest State Road 200
                            
13.013
JPMCB
114 West Blue Ridge Street
                            
13.014
JPMCB
240 West Main Street
                            
13.015
JPMCB
892 Deltona Boulevard
                            
13.016
JPMCB
5370 Peachtree Industrial Boulevard
                            
13.017
JPMCB
7612 State Road 52
                            
13.018
JPMCB
286 Hancock Street
                            
13.019
JPMCB
100 Flagler Plaza Drive
                            
13.020
JPMCB
7801 Pineville-Matthews Road
                            
13.021
JPMCB
201 South Peterson Avenue
                            
13.022
JPMCB
5705 High Point Road
                            
13.023
JPMCB
804 North Madison Boulevard
                            
13.024
JPMCB
5473 East Mountain Street
                            
13.025
JPMCB
5 West Main Street
                            
13.026
JPMCB
1645 Bradley Park Drive
                            
13.027
JPMCB
201 South Main Street
                            
13.028
JPMCB
3000 Virginia Avenue
                            
13.029
JPMCB
88 Hillsboro Street
                            
13.030
JPMCB
426 West Walnut Street
                            
14
JPMCB
Sawyer Heights Village
L(25),Grtr1%orYM(92),O(3)
1,050,630
611,845
438,785
2,294,230
784,447
1,509,783
2,866,273
817,674
2,048,599
        
15
JPMCB
University Town Center
L(25),Grtr1%orYM(92),O(3)
2,530,327
498,748
2,031,579
2,681,425
741,385
1,940,040
2,619,418
701,012
1,918,406
        
16
JPMCB
Maitland 200
L(25),Grtr1%orYM(34),O(1)
4,619,760
1,729,933
2,889,827
4,814,474
1,945,703
2,868,772
4,309,326
1,787,082
2,522,245
        
17
JPMCB
Landing Apartments
L(26),Def(33),O(1)
2,861,417
1,084,145
1,777,272
2,749,085
1,024,688
1,724,397
2,660,577
956,987
1,703,590
2,701,168
951,038
1,750,130
04/30/11
18
JPMCB
Prattville Town Center
L(25),Grtr1%orYM(92),O(3)
2,568,229
519,140
2,049,088
2,503,914
562,090
1,941,824
2,500,497
488,024
2,012,473
        
19
JPMCB
Northcrest Shopping Center
L(25),Grtr1%orYM(92),O(3)
      
2,293,251
458,740
1,834,511
2,431,287
485,349
1,945,939
        
20
JPMCB
Verizon Alabama HQ
L(24),Def(58),O(3)
      
2,396,669
296,323
2,100,346
2,589,985
279,671
2,310,314
        
21
JPMCB
Brooks Corner
L(25),Grtr1%orYM(91),O(4)
2,961,766
1,109,180
1,852,586
2,800,608
1,025,842
1,774,766
2,690,873
1,006,860
1,684,013
2,656,468
1,080,192
1,576,277
03/31/11
22
JPMCB
Bayport Commons
L(25),Grtr1%orYM(92),O(3)
1,277,974
412,868
865,106
1,958,873
573,439
1,385,434
1,922,445
497,863
1,424,582
1,948,321
498,466
1,449,855
05/31/11
23
JPMCB
Inman Grove Shopping Center
L(25),Grtr1%orYM(92),O(3)
2,578,965
963,690
1,615,275
2,665,450
1,045,986
1,619,464
2,667,090
1,144,480
1,522,610
2,658,025
1,162,198
1,495,827
04/30/11
24
JPMCB
River North Portfolio
L(25),Grtr1%orYM(93),O(2)
1,078,018
425,705
652,313
1,825,928
486,253
1,339,675
1,963,709
484,769
1,478,940
        
24.001
JPMCB
114. W. Illinois
  
383,622
173,827
209,795
1,033,516
228,883
804,633
1,228,583
257,587
970,996
        
24.002
JPMCB
500 N. Clark
  
694,396
251,878
442,518
792,412
257,370
535,042
735,126
227,182
507,944
        
25
JPMCB
Fairview Heights Plaza
L(25),Grtr1%orYM(33),O(2)
2,017,873
632,224
1,385,649
1,634,772
570,202
1,064,570
1,338,010
542,426
795,584
        
26
JPMCB
Heritage Commons III
L(25),Grtr1%orYM(34),O(1)
2,690,030
1,257,943
1,432,087
2,694,405
1,259,601
1,434,804
2,564,096
1,129,808
1,434,288
        
27
JPMCB
Bird Creek Crossing
L(25),Grtr1%orYM(92),O(3)
      
1,778,213
714,180
1,064,034
2,135,734
657,914
1,477,820
        
28
JPMCB
Red Top Plaza
L(25),Grtr1%orYM(92),O(3)
2,359,813
730,127
1,629,687
2,297,320
730,501
1,566,819
2,210,390
694,604
1,515,786
2,157,390
690,993
1,466,397
03/31/11
29
JPMCB
Shaw's Londonderry
L(25),Grtr1%orYM(94),O(1)
2,226,139
591,203
1,634,936
2,135,170
613,903
1,521,267
2,195,162
614,014
1,581,149
2,137,831
626,100
1,511,731
06/30/11
30
JPMCB
Kensington Place MHC
L(25),Grtr1%orYM(92),O(3)
2,221,368
1,048,992
1,172,376
2,210,202
1,076,959
1,133,243
2,257,652
1,087,798
1,169,854
2,246,256
1,083,692
1,162,564
05/31/11
31
JPMCB
Franklin Centre
L(25),Grtr1%orYM(92),O(3)
      
1,283,703
379,379
904,324
1,512,845
403,375
1,109,470
        
32
JPMCB
Village Ten Center
L(25),Grtr1%orYM(92),O(3)
2,404,437
1,191,144
1,213,292
2,422,892
1,216,956
1,205,935
2,564,555
1,300,736
1,263,819
        
33
JPMCB
Caton Crossing
L(25),Grtr1%orYM(92),O(3)
1,563,399
392,650
1,170,749
1,570,449
465,407
1,105,042
1,584,020
518,922
1,065,098
        
34
JPMCB
340 North Belt Place
L(25),Grtr1%orYM(93),O(2)
1,791,577
1,036,618
754,959
1,780,825
863,964
916,861
1,735,620
841,822
893,798
        
35
JPMCB
Morningstar of Chapel Hill
L(27),Grtr1%orYM(32),O(2)
      
805,913
255,933
549,980
864,752
257,184
607,568
891,988
235,214
656,774
06/30/11
36
JPMCB
The Cove at Southern
L(25),Grtr1%orYM(34),O(1)
      
1,370,255
810,099
560,156
1,316,632
763,007
553,625
1,338,485
822,378
516,107
06/30/11
37
JPMCB
Lake Mary Plaza
L(25),Grtr1%orYM(92),O(3)
                          
38
JPMCB
Creek Crossing Shopping Center
L(25),Grtr1%orYM(34),O(1)
      
879,932
335,830
544,102
836,740
322,885
513,856
821,257
324,836
496,421
06/30/11
39
JPMCB
Walgreens Plaza
L(25),Grtr1%orYM(92),O(3)
                          
40
JPMCB
Heritage Square
L(25),Grtr1%orYM(92),O(3)
                          
41
JPMCB
Towneplace Suites Charlotte
L(25),Grtr1%orYM(34),O(1)
      
1,413,099
964,350
448,749
1,513,945
993,016
520,929
1,606,371
1,027,682
578,689
06/30/11
42
JPMCB
Fairfield Inn & Suites East Ridge
L(25),Grtr1%orYM(34),O(1)
      
1,263,755
988,318
275,437
1,543,998
1,074,246
469,752
1,741,303
1,147,394
593,909
06/30/11
43
JPMCB
Academy Sports Weslaco
L(26),Def(91),O(3)
                          
44
JPMCB
Morningstar of Virginia Beach
L(27),Grtr1%orYM(32),O(2)
      
374,299
202,028
172,271
541,860
231,939
309,921
564,977
210,496
354,481
06/30/11
 
 
A-1-8
 
ANNEX A-1
 
     
UW
                          
     
Economic
UW
UW Total
  
UW
  
UW
UW NCF
UW NOI
UW NCF
  
Ground Lease
Ground Lease
  
Loan #
Seller(1)
Property Name
Occupancy %
Revenues ($)
Expenses ($)
UW NOI ($)(14)
 Capital Items ($)
UW NCF ($)(14)
 NOI DSCR(14)
DSCR(14)
Debt Yield %
 Debt Yield %
Title Type
 Expiration
 Extension Terms
PML %
1
JPMCB
InterContinental Hotel Chicago
76.8%
65,807,521
50,124,973
15,682,548
0
15,682,548
1.57
1.57
10.8%
10.8%
Fee
      
2
JPMCB
SunTrust Bank Portfolio I
95.0%
15,155,436
454,663
14,700,773
885,567
13,815,207
2.67
2.51
14.7%
13.8%
Fee
      
2.001
JPMCB
3020 Peachtree Road NW
95.0%
581,911
17,457
564,454
17,728
546,726
        
Fee
      
2.002
JPMCB
1030 Wilmer Avenue
95.0%
579,549
17,386
562,163
107,282
454,881
        
Fee
      
2.003
JPMCB
7500 Wisconsin Avenue
95.0%
401,463
12,044
389,419
15,152
374,267
        
Fee
      
2.004
JPMCB
3300 Northside Parkway NW
95.0%
394,808
11,844
382,964
13,411
369,553
        
Fee
      
2.005
JPMCB
5898 Roswell Road NE
95.0%
276,394
8,292
268,102
9,389
258,714
        
Fee
      
2.006
JPMCB
152 Main Street
95.0%
267,702
8,031
259,671
8,083
251,588
        
Fee
      
2.007
JPMCB
100 Crain Highway SW
95.0%
241,204
7,236
233,968
9,104
224,865
        
Fee
      
2.008
JPMCB
4250 John Marr Drive
95.0%
221,422
6,643
214,779
3,343
211,436
        
Fee
      
2.009
JPMCB
160 Garrisonville Road
95.0%
199,239
5,977
193,262
5,206
188,056
        
Fee
      
2.010
JPMCB
5775 Red Bug Lake Road
95.0%
189,464
5,684
183,780
7,487
176,293
        
Fee
      
2.011
JPMCB
4212 Washington Road
95.0%
186,091
5,583
180,508
12,652
167,856
        
Fee
      
2.012
JPMCB
47 Whitlock Avenue
95.0%
195,816
5,874
189,942
11,385
178,557
        
Fee
      
2.013
JPMCB
4110 Brambleton Avenue SW
95.0%
182,461
5,474
176,987
8,264
168,723
        
Fee
      
2.014
JPMCB
880 East Palmetto Park Road
95.0%
176,270
5,288
170,982
5,480
165,502
        
Fee
      
2.015
JPMCB
1409 East Atlantic Boulevard
95.0%
186,074
5,582
180,492
7,124
173,368
        
Fee
      
2.016
JPMCB
3577 Fruitville Road
95.0%
176,415
5,292
171,123
6,417
164,706
        
Fee
      
2.017
JPMCB
827 Joe Frank Harris Parkway
95.0%
199,465
5,984
193,481
12,319
181,162
        
Fee
      
2.018
JPMCB
1470 West Granada Boulevard
95.0%
178,399
5,352
173,047
7,261
165,786
        
Fee
      
2.019
JPMCB
103 City Circle
95.0%
180,636
5,419
175,217
9,817
165,400
        
Fee
      
2.020
JPMCB
110 Mulberry Street NW
95.0%
267,158
8,015
259,143
15,663
243,480
        
Fee
      
2.021
JPMCB
1331 Johnson Ferry Road
95.0%
173,311
5,199
168,112
6,728
161,383
        
Fee
      
2.022
JPMCB
8226 North Wickham Road
95.0%
157,869
4,736
153,133
12,699
140,434
        
Fee
      
2.023
JPMCB
3620 Six Forks Road
95.0%
166,278
4,988
161,290
22,593
138,697
        
Fee
      
2.024
JPMCB
1725 Mallory Lane
95.0%
150,791
4,524
146,267
7,035
139,232
        
Fee
      
2.025
JPMCB
4290 13th Street
95.0%
163,260
4,898
158,362
6,850
151,512
        
Fee
      
2.026
JPMCB
3800 South Semoran Boulevard
95.0%
148,135
4,444
143,691
6,850
136,841
        
Fee
      
2.027
JPMCB
200 East Fifth Avenue
95.0%
160,256
4,808
155,448
6,724
148,724
        
Fee
      
2.028
JPMCB
1411 Woodward Avenue
95.0%
146,316
4,389
141,926
9,037
132,890
        
Fee
      
2.029
JPMCB
5025 West Colonial Drive
95.0%
149,308
4,479
144,829
16,906
127,923
        
Fee
      
2.030
JPMCB
214 West Broadway Street
95.0%
147,735
4,432
143,303
18,248
125,055
        
Fee
      
2.031
JPMCB
5030 Thoroughbred Lane
95.0%
167,629
5,029
162,600
6,508
156,093
        
Fee
      
2.032
JPMCB
403 Academy Street
95.0%
158,230
4,747
153,483
6,718
146,764
        
Fee
      
2.033
JPMCB
1900 Queens Chapel Road
95.0%
153,026
4,591
148,435
6,301
142,135
        
Fee
      
2.034
JPMCB
113 East Granada Boulevard
95.0%
159,995
4,800
155,195
6,713
148,482
        
Fee
      
2.035
JPMCB
408 South US Highway 41
95.0%
148,421
4,453
143,968
8,768
135,200
        
Fee
      
2.036
JPMCB
299 Bill France Boulevard
95.0%
141,373
4,241
137,132
5,754
131,378
        
Fee
      
2.037
JPMCB
1235 Southlake Circle
95.0%
153,519
4,606
148,913
14,436
134,478
        
Fee
      
2.038
JPMCB
6300 Central Avenue
95.0%
137,427
4,123
133,304
5,187
128,117
        
Fee
      
2.039
JPMCB
2503 Lebanon Road
95.0%
166,369
4,991
161,378
9,042
152,336
        
Fee
      
2.040
JPMCB
2458 North Wickham Road
95.0%
136,284
4,089
132,196
6,302
125,894
        
Fee
      
2.041
JPMCB
160 North Nova Road
95.0%
137,138
4,114
133,024
5,754
127,270
        
Fee
      
2.042
JPMCB
1301 Northwest Saint Lucie West Boulevard
95.0%
143,134
4,294
138,840
5,480
133,360
        
Fee
      
2.043
JPMCB
1075 Carpenters Way
95.0%
146,298
4,389
141,909
6,765
135,144
        
Fee
      
2.044
JPMCB
930 Main Street
95.0%
137,564
4,127
133,437
11,682
121,755
        
Fee
      
2.045
JPMCB
3301 Gulf Breeze Parkway
95.0%
119,622
3,589
116,033
7,124
108,909
        
Fee
      
2.046
JPMCB
55 Farrs Bridge Road
95.0%
126,037
3,781
122,256
6,850
115,406
        
Fee
      
2.047
JPMCB
314 East Eau Gallie Boulevard
95.0%
114,883
3,446
111,436
5,138
106,299
        
Fee
      
2.048
JPMCB
2300 South Atlantic Avenue
95.0%
124,807
3,744
121,063
4,932
116,131
        
Fee
      
2.049
JPMCB
9955 Southeast Federal Highway
95.0%
133,041
3,991
129,050
4,658
124,392
        
Fee
      
2.050
JPMCB
5303 Southwest 91st Drive
95.0%
111,417
3,342
108,074
6,055
102,019
        
Fee
      
2.051
JPMCB
1610 Woodruff Road
95.0%
119,777
3,593
116,184
5,250
110,934
        
Fee
      
2.052
JPMCB
5727 Gantt Road
95.0%
110,872
3,326
107,546
4,289
103,257
        
Fee
      
2.053
JPMCB
7879 West Commercial Boulevard
95.0%
135,316
4,059
131,257
5,480
125,777
        
Fee
      
2.054
JPMCB
140 West Main Street
95.0%
130,675
3,920
126,755
7,398
119,357
        
Fee
      
2.055
JPMCB
234 Barton Boulevard
95.0%
119,735
3,592
116,143
5,024
111,119
        
Fee
      
2.056
JPMCB
7061 South US Highway 1
95.0%
114,507
3,435
111,072
4,384
106,688
        
Fee
      
2.057
JPMCB
204 West Center Street
95.0%
116,098
3,483
112,615
7,512
105,103
        
Fee
      
2.058
JPMCB
4410 Altama Avenue
95.0%
102,039
3,061
98,978
6,302
92,676
        
Fee
      
2.059
JPMCB
1935 Galleria Boulevard
95.0%
119,095
3,573
115,522
4,368
111,154
        
Fee
      
2.060
JPMCB
4800 Northwest Blichton Road
95.0%
105,700
3,171
102,529
7,653
94,876
        
Fee
      
2.061
JPMCB
7001 Lee Highway
95.0%
101,979
3,059
98,920
6,928
91,992
        
Fee
      
2.062
JPMCB
344 Monument Road
95.0%
97,401
2,922
94,479
4,727
89,753
        
Fee
      
2.063
JPMCB
3850 Rockbridge Road
95.0%
120,261
3,608
116,654
9,612
107,042
        
Fee
      
2.064
JPMCB
4142 Sixth Street South
95.0%
108,896
3,267
105,629
4,110
101,519
        
Fee
      
2.065
JPMCB
189 South Lowry Street
95.0%
95,903
2,877
93,026
6,858
86,168
        
Fee
      
2.066
JPMCB
222 South Main Street
95.0%
104,280
3,128
101,152
6,440
94,711
        
Fee
      
2.067
JPMCB
3720 3rd Street South
95.0%
89,375
2,681
86,694
3,795
82,899
        
Fee
      
2.068
JPMCB
21744 State Road 54
95.0%
98,309
2,949
95,360
5,138
90,222
        
Fee
      
2.069
JPMCB
4041 Rowan Road
95.0%
95,373
2,861
92,511
4,984
87,527
        
Fee
      
2.070
JPMCB
4986 North Henry Boulevard
95.0%
105,398
3,162
102,236
8,509
93,727
        
Fee
      
2.071
JPMCB
62 Market Street
95.0%
134,285
4,029
130,256
9,123
121,133
        
Fee
      
2.072
JPMCB
610 East Derenne Avenue
95.0%
84,445
2,533
81,911
4,590
77,322
        
Fee
      
2.073
JPMCB
4125 State Road 60
95.0%
91,642
2,749
88,892
3,425
85,467
        
Fee
      
2.074
JPMCB
1821 Hillandale Road
95.0%
89,385
2,682
86,704
4,048
82,655
        
Fee
      
2.075
JPMCB
180 Gaines School Road
95.0%
81,420
2,443
78,977
4,425
74,552
        
Fee
      
2.076
JPMCB
2815 Skidaway Road
95.0%
80,664
2,420
78,244
4,384
73,860
        
Fee
      
2.077
JPMCB
2100 West Cumberland Street
95.0%
92,190
2,766
89,425
5,694
83,731
        
Fee
      
2.078
JPMCB
9601 East Dr. Martin Luther King Junior Boulevard
95.0%
84,358
2,531
81,827
4,094
77,734
        
Fee
      
2.079
JPMCB
2915 Nolensville Road
95.0%
73,480
2,204
71,276
5,324
65,952
        
Fee
      
2.080
JPMCB
496 Mclaws Circle
95.0%
73,568
2,207
71,361
3,029
68,332
        
Fee
      
2.081
JPMCB
201 South Pleasantburg Drive
95.0%
81,949
2,458
79,491
4,454
75,037
        
Fee
      
2.082
JPMCB
1250 South Church Street
95.0%
85,826
2,575
83,251
7,288
75,963
        
Fee
      
2.083
JPMCB
1104 Gray Highway
95.0%
71,226
2,137
69,089
4,839
64,250
        
Fee
      
2.084
JPMCB
3814 Northwest 43rd Street
95.0%
70,581
2,117
68,463
3,425
65,038
        
Fee
      
2.085
JPMCB
111 North Causeway
95.0%
83,624
2,509
81,115
4,003
77,112
        
Fee
      
2.086
JPMCB
7804 National Service Road
95.0%
80,639
2,419
78,220
4,214
74,006
        
Fee
      
2.087
JPMCB
201 North Isabella Street
95.0%
67,833
2,035
65,798
18,433
47,365
        
Fee
      
2.088
JPMCB
300 US Highway 43
95.0%
64,595
1,938
62,658
3,989
58,668
        
Fee
      
2.089
JPMCB
272 North Fayetteville Street
95.0%
77,437
2,323
75,114
4,048
71,066
        
Fee
      
2.090
JPMCB
112 McClanahan Street
95.0%
66,995
2,010
64,985
4,335
60,651
        
Fee
      
2.091
JPMCB
200 South State Street
95.0%
105,589
3,168
102,421
6,521
95,900
        
Fee
      
2.092
JPMCB
2843 Panola Road
95.0%
81,309
2,439
78,870
3,683
75,187
        
Fee
      
2.093
JPMCB
4441 The Plaza
95.0%
100,023
3,001
97,022
4,384
92,638
        
Fee
      
2.094
JPMCB
9627 Dayton Pike
95.0%
63,724
1,912
61,813
5,412
56,401
        
Fee
      
2.095
JPMCB
125 East Virginia Avenue
95.0%
67,757
2,033
65,725
4,384
61,341
        
Fee
      
2.096
JPMCB
1301 Taft Highway
95.0%
60,724
1,822
58,902
5,157
53,745
        
Fee
      
2.097
JPMCB
745 South Broad Street
95.0%
69,572
2,087
67,485
4,110
63,375
        
Fee
      
2.098
JPMCB
5980 Imperial Parkway
95.0%
65,165
1,955
63,210
3,119
60,090
        
Fee
      
2.099
JPMCB
4601 Jonesboro Road
95.0%
60,607
1,818
58,788
6,862
51,926
        
Fee
      
2.100
JPMCB
2111 Wade Hampton Boulevard
95.0%
62,043
1,861
60,182
3,122
57,060
        
Fee
      
2.101
JPMCB
658 Main Street
95.0%
51,334
1,540
49,794
4,359
45,435
        
Fee
      
2.102
JPMCB
414 Wharf Street
95.0%
62,010
1,860
60,150
5,617
54,533
        
Fee
      
2.103
JPMCB
4233 West Stone Drive
95.0%
51,625
1,549
50,076
3,507
46,569
        
Fee
      
 
 
A-1-9
 
ANNEX A-1
 
     
UW
                          
     
Economic
UW
UW Total
  
UW
  
UW
UW NCF
UW NOI
UW NCF
  
Ground Lease
Ground Lease
  
Loan #
Seller(1)
Property Name
Occupancy %
Revenues ($)
Expenses ($)
UW NOI ($)(14)
 Capital Items ($)
UW NCF ($)(14)
 NOI DSCR(14)
DSCR(14)
Debt Yield %
 Debt Yield %
Title Type
 Expiration
 Extension Terms
PML %
2.104
JPMCB
234 North Main Street
95.0%
75,622
2,269
73,353
5,138
68,216
        
Fee
      
2.105
JPMCB
1611 South Miami Boulevard
95.0%
49,810
1,494
48,315
2,493
45,822
        
Fee
      
2.106
JPMCB
300 South Mock Road
95.0%
44,141
1,324
42,817
4,284
38,533
        
Fee
      
2.107
JPMCB
624 West Main Street
95.0%
50,092
1,503
48,589
3,403
45,186
        
Fee
      
2.108
JPMCB
1213 Greenland Drive
95.0%
42,956
1,289
41,667
2,740
38,927
        
Fee
      
2.109
JPMCB
4720 Highway 49 South
95.0%
43,679
1,310
42,369
2,967
39,402
        
Fee
      
2.110
JPMCB
4306 North Liberty Street
95.0%
69,266
2,078
67,188
3,036
64,152
        
Fee
      
2.111
JPMCB
416 Highway 27 South
95.0%
45,978
1,379
44,599
3,288
41,311
        
Fee
      
2.112
JPMCB
110 West 10th Street
95.0%
44,942
1,348
43,593
2,776
40,818
        
Fee
      
2.113
JPMCB
7133 Forest Hill Avenue
95.0%
39,324
1,180
38,144
3,562
34,582
        
Fee
      
2.114
JPMCB
4830 Jefferson Davis Highway
95.0%
41,093
1,233
39,860
3,722
36,138
        
Fee
      
2.115
JPMCB
5716 West Andrew Johnson Highway
95.0%
37,811
1,134
36,677
3,425
33,252
        
Fee
      
2.116
JPMCB
869 North Lee Highway
95.0%
30,652
920
29,733
2,192
27,541
        
Fee
      
2.117
JPMCB
7880 Broad Street
95.0%
39,929
1,198
38,731
2,466
36,265
        
Fee
      
2.118
JPMCB
400 West Main Street
95.0%
24,840
745
24,095
2,813
21,283
        
Fee
      
2.119
JPMCB
23364 Front Street
95.0%
34,998
1,050
33,948
1,585
32,363
        
Fee
      
2.120
JPMCB
4394 South NC Highway 150
95.0%
26,619
799
25,820
1,507
24,313
        
Fee
      
2.121
JPMCB
33287 Railroad Avenue
95.0%
23,655
710
22,945
1,607
21,338
        
Fee
      
3
JPMCB
Asheville Mall
93.0%
12,679,322
3,946,384
8,732,938
573,183
8,159,756
1.48
1.38
11.2%
10.5%
Fee
      
4
JPMCB
Sun Development and Management Portfolio
72.1%
20,219,986
13,081,810
7,138,177
0
7,138,177
1.83
1.83
12.7%
12.7%
Fee/Leasehold
Various
Various
Various
4.001
JPMCB
Embassy Suites Palmdale
70.7%
5,931,126
3,743,251
2,187,875
0
2,187,875
        
Fee
    
11%
4.002
JPMCB
Hilton Garden Inn Ridgefield Park
75.1%
5,361,318
3,661,394
1,699,924
0
1,699,924
        
Leasehold
06/30/56
3 successive options, 2 for 10 years each and last one ending on 10/2084
  
4.003
JPMCB
Homewood Suites Nashville
77.4%
3,985,874
2,609,373
1,376,501
0
1,376,501
        
Fee
      
4.004
JPMCB
Hampton Inn & Suites South Lake Buena Vista
75.0%
2,867,622
2,015,682
851,940
0
851,940
        
Fee
      
4.005
JPMCB
Candlewood Suites Hattiesburg
61.4%
2,074,047
1,052,110
1,021,937
0
1,021,937
        
Fee
      
5
JPMCB
Google Kirkland Campus
95.0%
8,348,237
2,401,322
5,946,915
464,926
5,481,989
1.43
1.31
10.9%
10.1%
Fee
    
9%
6
JPMCB
24 West 57th Street
95.0%
7,062,297
2,410,948
4,651,349
317,871
4,333,478
1.45
1.35
9.5%
8.9%
Fee
      
7
JPMCB
Kite Retail Portfolio
90.5%
6,484,653
2,193,504
4,291,149
445,503
3,845,645
1.46
1.31
9.9%
8.9%
Fee
      
7.001
JPMCB
Boulevard Crossing
93.6%
2,044,393
675,176
1,369,217
181,574
1,187,643
        
Fee
      
7.002
JPMCB
Hamilton Crossing Center
88.5%
1,986,423
667,806
1,318,617
127,058
1,191,560
        
Fee
      
7.003
JPMCB
Naperville Marketplace
92.0%
1,440,602
538,927
901,675
84,076
817,599
        
Fee
      
7.004
JPMCB
Publix at Acworth
86.3%
1,013,235
311,595
701,640
52,796
648,843
        
Fee
      
8
JPMCB
Orland Park Place
95.0%
10,676,822
5,181,536
5,495,286
717,965
4,777,320
2.30
2.00
13.0%
11.3%
Fee
      
9
JPMCB
LaSalle Select Portfolio
83.0%
6,968,528
2,752,737
4,215,792
506,842
3,708,949
1.57
1.39
10.5%
9.3%
Fee
      
9.001
JPMCB
5707 Peachtree Parkway
83.0%
                  
Fee
      
9.002
JPMCB
3585 Engineering Drive
83.0%
                  
Fee
      
9.003
JPMCB
6455 East Johns Crossing
83.0%
                  
Fee
      
9.004
JPMCB
6625 The Corners Parkway
83.0%
                  
Fee
      
10
JPMCB
Denver West Village
91.7%
5,999,610
2,463,685
3,535,925
306,188
3,229,737
1.95
1.78
12.6%
11.5%
Fee
      
11
JPMCB
Lehigh Valley Portfolio
88.7%
5,435,025
1,950,339
3,484,686
492,671
2,992,015
2.07
1.78
13.2%
11.3%
Fee
      
11.001
JPMCB
1640-1660 Valley Center Parkway
88.7%
                  
Fee
      
11.002
JPMCB
1455 Valley Center Parkway
88.7%
                  
Fee
      
11.003
JPMCB
1560 Valley Center Parkway
88.7%
                  
Fee
      
11.004
JPMCB
1550 Valley Center Parkway
88.7%
                  
Fee
      
11.005
JPMCB
1510 Valley Center Parkway
88.7%
                  
Fee
      
11.006
JPMCB
1530 Valley Center Parkway
88.7%
                  
Fee
      
12
JPMCB
Eddy Street Commons at Notre Dame
94.2%
5,305,970
2,621,646
2,684,324
254,168
2,430,156
1.55
1.41
10.5%
9.5%
Leasehold
05/31/83
None
  
13
JPMCB
SunTrust Bank Portfolio II
95.0%
3,721,117
111,634
3,609,483
247,005
3,362,478
2.62
2.44
14.4%
13.4%
Fee
      
13.001
JPMCB
4240 West Lake Mary Boulevard
95.0%
295,174
8,855
286,319
15,414
270,905
        
Fee
      
13.002
JPMCB
26627 US Highway 19 North
95.0%
193,653
5,810
187,844
9,905
177,938
        
Fee
      
13.003
JPMCB
597 Solomons Island Road North
95.0%
188,027
5,641
182,386
7,542
174,844
        
Fee
      
13.004
JPMCB
4425 Lafayette Street
95.0%
174,519
5,236
169,283
18,160
151,123
        
Fee
      
13.005
JPMCB
1850 US Highway 1 South
95.0%
157,294
4,719
152,575
9,420
143,155
        
Fee
      
13.006
JPMCB
2150 Cleveland Street
95.0%
166,393
4,992
161,401
8,511
152,890
        
Fee
      
13.007
JPMCB
1605 21st Avenue South
95.0%
141,161
4,235
136,927
6,899
130,027
        
Fee
      
13.008
JPMCB
111 Southwest 17th Street
95.0%
158,568
4,757
153,811
9,966
143,846
        
Fee
      
13.009
JPMCB
7319 Spring Hill Drive
95.0%
158,028
4,741
153,287
9,464
143,823
        
Fee
      
13.010
JPMCB
10000 Taft Street
95.0%
147,043
4,411
142,632
7,479
135,152
        
Fee
      
13.011
JPMCB
6548 Main Street
95.0%
153,523
4,606
148,917
10,644
138,273
        
Fee
      
13.012
JPMCB
3990 Southwest State Road 200
95.0%
119,117
3,574
115,543
7,321
108,223
        
Fee
      
13.013
JPMCB
114 West Blue Ridge Street
95.0%
124,464
3,734
120,730
16,267
104,463
        
Fee
      
13.014
JPMCB
240 West Main Street
95.0%
137,128
4,114
133,014
10,497
122,517
        
Fee
      
13.015
JPMCB
892 Deltona Boulevard
95.0%
120,199
3,606
116,593
6,881
109,712
        
Fee
      
13.016
JPMCB
5370 Peachtree Industrial Boulevard
95.0%
132,109
3,963
128,146
7,553
120,593
        
Fee
      
13.017
JPMCB
7612 State Road 52
95.0%
121,237
3,637
117,600
6,201
111,399
        
Fee
      
13.018
JPMCB
286 Hancock Street
95.0%
107,339
3,220
104,119
9,324
94,795
        
Fee
      
13.019
JPMCB
100 Flagler Plaza Drive
95.0%
110,835
3,325
107,510
6,236
101,273
        
Fee
      
13.020
JPMCB
7801 Pineville-Matthews Road
95.0%
78,728
2,362
76,366
4,251
72,115
        
Fee
      
13.021
JPMCB
201 South Peterson Avenue
95.0%
72,364
2,171
70,193
13,896
56,297
        
Fee
      
13.022
JPMCB
5705 High Point Road
95.0%
94,709
2,841
91,868
5,275
86,593
        
Fee
      
13.023
JPMCB
804 North Madison Boulevard
95.0%
83,890
2,517
81,373
5,024
76,349
        
Fee
      
13.024
JPMCB
5473 East Mountain Street
95.0%
78,511
2,355
76,156
6,514
69,642
        
Fee
      
13.025
JPMCB
5 West Main Street
95.0%
76,173
2,285
73,888
4,473
69,414
        
Fee
      
13.026
JPMCB
1645 Bradley Park Drive
95.0%
148,915
4,467
144,448
8,745
135,703
        
Fee
      
13.027
JPMCB
201 South Main Street
95.0%
57,412
1,722
55,690
3,980
51,709
        
Fee
      
13.028
JPMCB
3000 Virginia Avenue
95.0%
51,641
1,549
50,092
4,989
45,103
        
Fee
      
13.029
JPMCB
88 Hillsboro Street
95.0%
45,736
1,372
44,364
3,171
41,193
        
Fee
      
13.030
JPMCB
426 West Walnut Street
95.0%
27,224
817
26,407
3,001
23,406
        
Fee
      
14
JPMCB
Sawyer Heights Village
86.8%
3,138,771
938,282
2,200,489
113,619
2,086,871
2.31
2.20
11.8%
11.2%
Fee
      
15
JPMCB
University Town Center
95.0%
3,075,507
698,236
2,377,271
193,871
2,183,401
2.29
2.10
12.7%
11.7%
Fee
      
16
JPMCB
Maitland 200
93.0%
3,810,215
1,767,621
2,042,594
286,693
1,755,901
1.84
1.58
11.9%
10.2%
Fee
      
17
JPMCB
Landing Apartments
95.0%
2,724,991
985,807
1,739,184
86,500
1,652,684
1.77
1.68
10.9%
10.4%
Fee
      
18
JPMCB
Prattville Town Center
90.0%
2,469,991
476,960
1,993,031
168,103
1,824,928
2.25
2.06
12.5%
11.5%
Fee
      
19
JPMCB
Northcrest Shopping Center
80.2%
2,428,952
489,677
1,939,275
128,849
1,810,426
2.21
2.06
12.3%
11.5%
Fee
      
20
JPMCB
Verizon Alabama HQ
95.0%
2,140,383
297,926
1,842,457
38,042
1,804,416
2.11
2.07
12.2%
11.9%
Fee
      
21
JPMCB
Brooks Corner
88.5%
2,682,101
1,006,974
1,675,127
150,968
1,524,158
1.78
1.62
11.8%
10.7%
Fee
      
22
JPMCB
Bayport Commons
91.6%
1,798,938
530,460
1,268,479
96,383
1,172,096
1.43
1.32
9.7%
8.9%
Fee
07/29/61
None
  
23
JPMCB
Inman Grove Shopping Center
90.0%
2,428,374
1,120,740
1,307,634
104,969
1,202,665
1.43
1.31
10.1%
9.3%
Fee
      
24
JPMCB
River North Portfolio
92.5%
1,919,690
486,941
1,432,750
89,979
1,342,771
1.69
1.58
11.3%
10.6%
Fee
      
24.001
JPMCB
114. W. Illinois
92.5%
1,163,244
254,973
908,271
49,730
858,542
        
Fee
      
24.002
JPMCB
500 N. Clark
92.5%
756,446
231,968
524,479
40,250
484,229
        
Fee
      
25
JPMCB
Fairview Heights Plaza
76.2%
1,770,503
636,276
1,134,227
109,341
1,024,887
1.41
1.27
9.1%
8.2%
Fee
      
26
JPMCB
Heritage Commons III
95.0%
2,703,502
1,342,847
1,360,655
135,195
1,225,460
1.61
1.45
11.0%
9.9%
Fee
      
27
JPMCB
Bird Creek Crossing
88.0%
2,152,390
679,938
1,472,452
148,729
1,323,723
2.40
2.16
12.6%
11.3%
Fee
      
28
JPMCB
Red Top Plaza
83.2%
2,101,678
714,651
1,387,026
129,014
1,258,013
2.16
1.96
12.2%
11.0%
Fee
      
29
JPMCB
Shaw's Londonderry
88.4%
1,860,610
613,780
1,246,831
130,549
1,116,282
1.49
1.33
11.3%
10.1%
Fee
      
30
JPMCB
Kensington Place MHC
81.6%
2,246,460
1,086,583
1,159,876
24,400
1,135,476
1.85
1.81
12.9%
12.6%
Fee
      
31
JPMCB
Franklin Centre
88.6%
1,373,640
469,074
904,566
112,203
792,363
1.52
1.33
10.7%
9.3%
Fee
      
32
JPMCB
Village Ten Center
88.5%
2,254,654
1,287,319
967,336
115,128
852,208
2.22
1.95
11.7%
10.3%
Fee
      
33
JPMCB
Caton Crossing
90.1%
1,522,493
514,343
1,008,150
92,592
915,558
2.48
2.25
13.1%
11.9%
Fee
      
34
JPMCB
340 North Belt Place
82.1%
1,898,902
958,088
940,814
178,044
762,769
2.06
1.67
14.1%
11.5%
Fee
      
35
JPMCB
Morningstar of Chapel Hill
81.0%
891,988
263,278
628,710
7,893
620,817
1.37
1.35
9.7%
9.6%
Fee
      
36
JPMCB
The Cove at Southern
83.0%
1,416,281
785,695
630,586
44,760
585,826
1.54
1.43
10.8%
10.0%
Fee
      
37
JPMCB
Lake Mary Plaza
90.0%
789,268
139,305
649,962
11,812
638,150
2.47
2.42
12.8%
12.6%
Fee
      
38
JPMCB
Creek Crossing Shopping Center
85.5%
828,346
328,052
500,294
30,305
469,989
1.52
1.43
9.9%
9.3%
Fee
      
39
JPMCB
Walgreens Plaza
85.0%
810,194
147,085
663,108
23,773
639,335
2.64
2.55
14.3%
13.7%
Fee
      
40
JPMCB
Heritage Square
90.5%
722,814
114,266
608,548
13,917
594,631
2.63
2.57
13.6%
13.3%
Fee
      
41
JPMCB
Towneplace Suites Charlotte
75.0%
1,568,436
1,027,018
541,417
0
541,417
1.58
1.58
12.5%
12.5%
Fee
      
42
JPMCB
Fairfield Inn & Suites East Ridge
67.0%
1,603,758
1,114,061
489,697
0
489,697
1.52
1.52
12.0%
12.0%
Fee
      
43
JPMCB
Academy Sports Weslaco
95.0%
447,688
13,431
434,257
48,515
385,741
1.72
1.53
11.9%
10.6%
Fee
      
44
JPMCB
Morningstar of Virginia Beach
70.1%
564,977
235,959
329,018
5,630
323,388
1.30
1.28
9.3%
9.1%
Fee
      
 
 
A-1-10
 
ANNEX A-1
 
     
UPFRONT ESCROW(15)
  
MONTHLY ESCROW(16)
                                 
     
Upfront Capex
Upfront Engin.
Upfront Envir.
Upfront TI/LC
Upfront RE Tax
Upfront Ins.
Upfront Other
  
Monthly Capex
Monthly Envir.
Monthly TI/LC
Monthly RE Tax
Monthly Ins.
Monthly Other
Loan #
Seller(1)
Property Name
Reserve ($)
Reserve ($)
 Reserve ($)
Reserve ($)
Reserve ($)
Reserve ($)
Reserve ($)
  
Reserve ($)
Reserve ($)
Reserve ($)
Reserve ($)
Reserve ($)
Reserve ($)
1
JPMCB
InterContinental Hotel Chicago
0
0
0
0
0
0
0
  
0
0
0
0
0
0
2
JPMCB
SunTrust Bank Portfolio I
0
0
0
0
0
0
0
  
0
0
0
0
0
0
2.001
JPMCB
3020 Peachtree Road NW
                            
2.002
JPMCB
1030 Wilmer Avenue
                            
2.003
JPMCB
7500 Wisconsin Avenue
                            
2.004
JPMCB
3300 Northside Parkway NW
                            
2.005
JPMCB
5898 Roswell Road NE
                            
2.006
JPMCB
152 Main Street
                            
2.007
JPMCB
100 Crain Highway SW
                            
2.008
JPMCB
4250 John Marr Drive
                            
2.009
JPMCB
160 Garrisonville Road
                            
2.010
JPMCB
5775 Red Bug Lake Road
                            
2.011
JPMCB
4212 Washington Road
                            
2.012
JPMCB
47 Whitlock Avenue
                            
2.013
JPMCB
4110 Brambleton Avenue SW
                            
2.014
JPMCB
880 East Palmetto Park Road
                            
2.015
JPMCB
1409 East Atlantic Boulevard
                            
2.016
JPMCB
3577 Fruitville Road
                            
2.017
JPMCB
827 Joe Frank Harris Parkway
                            
2.018
JPMCB
1470 West Granada Boulevard
                            
2.019
JPMCB
103 City Circle
                            
2.020
JPMCB
110 Mulberry Street NW
                            
2.021
JPMCB
1331 Johnson Ferry Road
                            
2.022
JPMCB
8226 North Wickham Road
                            
2.023
JPMCB
3620 Six Forks Road
                            
2.024
JPMCB
1725 Mallory Lane
                            
2.025
JPMCB
4290 13th Street
                            
2.026
JPMCB
3800 South Semoran Boulevard
                            
2.027
JPMCB
200 East Fifth Avenue
                            
2.028
JPMCB
1411 Woodward Avenue
                            
2.029
JPMCB
5025 West Colonial Drive
                            
2.030
JPMCB
214 West Broadway Street
                            
2.031
JPMCB
5030 Thoroughbred Lane
                            
2.032
JPMCB
403 Academy Street
                            
2.033
JPMCB
1900 Queens Chapel Road
                            
2.034
JPMCB
113 East Granada Boulevard
                            
2.035
JPMCB
408 South US Highway 41
                            
2.036
JPMCB
299 Bill France Boulevard
                            
2.037
JPMCB
1235 Southlake Circle
                            
2.038
JPMCB
6300 Central Avenue
                            
2.039
JPMCB
2503 Lebanon Road
                            
2.040
JPMCB
2458 North Wickham Road
                            
2.041
JPMCB
160 North Nova Road
                            
2.042
JPMCB
1301 Northwest Saint Lucie West Boulevard
                            
2.043
JPMCB
1075 Carpenters Way
                            
2.044
JPMCB
930 Main Street
                            
2.045
JPMCB
3301 Gulf Breeze Parkway
                            
2.046
JPMCB
55 Farrs Bridge Road
                            
2.047
JPMCB
314 East Eau Gallie Boulevard
                            
2.048
JPMCB
2300 South Atlantic Avenue
                            
2.049
JPMCB
9955 Southeast Federal Highway
                            
2.050
JPMCB
5303 Southwest 91st Drive
                            
2.051
JPMCB
1610 Woodruff Road
                            
2.052
JPMCB
5727 Gantt Road
                            
2.053
JPMCB
7879 West Commercial Boulevard
                            
2.054
JPMCB
140 West Main Street
                            
2.055
JPMCB
234 Barton Boulevard
                            
2.056
JPMCB
7061 South US Highway 1
                            
2.057
JPMCB
204 West Center Street
                            
2.058
JPMCB
4410 Altama Avenue
                            
2.059
JPMCB
1935 Galleria Boulevard
                            
2.060
JPMCB
4800 Northwest Blichton Road
                            
2.061
JPMCB
7001 Lee Highway
                            
2.062
JPMCB
344 Monument Road
                            
2.063
JPMCB
3850 Rockbridge Road
                            
2.064
JPMCB
4142 Sixth Street South
                            
2.065
JPMCB
189 South Lowry Street
                            
2.066
JPMCB
222 South Main Street
                            
2.067
JPMCB
3720 3rd Street South
                            
2.068
JPMCB
21744 State Road 54
                            
2.069
JPMCB
4041 Rowan Road
                            
2.070
JPMCB
4986 North Henry Boulevard
                            
2.071
JPMCB
62 Market Street
                            
2.072
JPMCB
610 East Derenne Avenue
                            
2.073
JPMCB
4125 State Road 60
                            
2.074
JPMCB
1821 Hillandale Road
                            
2.075
JPMCB
180 Gaines School Road
                            
2.076
JPMCB
2815 Skidaway Road
                            
2.077
JPMCB
2100 West Cumberland Street
                            
2.078
JPMCB
9601 East Dr. Martin Luther King Junior Boulevard
                            
2.079
JPMCB
2915 Nolensville Road
                            
2.080
JPMCB
496 Mclaws Circle
                            
2.081
JPMCB
201 South Pleasantburg Drive
                            
2.082
JPMCB
1250 South Church Street
                            
2.083
JPMCB
1104 Gray Highway
                            
2.084
JPMCB
3814 Northwest 43rd Street
                            
2.085
JPMCB
111 North Causeway
                            
2.086
JPMCB
7804 National Service Road
                            
2.087
JPMCB
201 North Isabella Street
                            
2.088
JPMCB
300 US Highway 43
                            
2.089
JPMCB
272 North Fayetteville Street
                            
2.090
JPMCB
112 McClanahan Street
                            
2.091
JPMCB
200 South State Street
                            
2.092
JPMCB
2843 Panola Road
                            
2.093
JPMCB
4441 The Plaza
                            
2.094
JPMCB
9627 Dayton Pike
                            
2.095
JPMCB
125 East Virginia Avenue
                            
2.096
JPMCB
1301 Taft Highway
                            
2.097
JPMCB
745 South Broad Street
                            
2.098
JPMCB
5980 Imperial Parkway
                            
2.099
JPMCB
4601 Jonesboro Road
                            
2.100
JPMCB
2111 Wade Hampton Boulevard
                            
2.101
JPMCB
658 Main Street
                            
2.102
JPMCB
414 Wharf Street
                            
2.103
JPMCB
4233 West Stone Drive
                            
 
 
A-1-11
 
ANNEX A-1
 
     
UPFRONT ESCROW(15)
  
MONTHLY ESCROW(16)
                                 
     
Upfront Capex
Upfront Engin.
Upfront Envir.
Upfront TI/LC
Upfront RE Tax
Upfront Ins.
Upfront Other
  
Monthly Capex
Monthly Envir.
Monthly TI/LC
Monthly RE Tax
Monthly Ins.
Monthly Other
Loan #
Seller(1)
Property Name
Reserve ($)
Reserve ($)
 Reserve ($)
Reserve ($)
Reserve ($)
Reserve ($)
Reserve ($)
  
Reserve ($)
Reserve ($)
Reserve ($)
Reserve ($)
Reserve ($)
Reserve ($)
2.104
JPMCB
234 North Main Street
                            
2.105
JPMCB
1611 South Miami Boulevard
                            
2.106
JPMCB
300 South Mock Road
                            
2.107
JPMCB
624 West Main Street
                            
2.108
JPMCB
1213 Greenland Drive
                            
2.109
JPMCB
4720 Highway 49 South
                            
2.110
JPMCB
4306 North Liberty Street
                            
2.111
JPMCB
416 Highway 27 South
                            
2.112
JPMCB
110 West 10th Street
                            
2.113
JPMCB
7133 Forest Hill Avenue
                            
2.114
JPMCB
4830 Jefferson Davis Highway
                            
2.115
JPMCB
5716 West Andrew Johnson Highway
                            
2.116
JPMCB
869 North Lee Highway
                            
2.117
JPMCB
7880 Broad Street
                            
2.118
JPMCB
400 West Main Street
                            
2.119
JPMCB
23364 Front Street
                            
2.120
JPMCB
4394 South NC Highway 150
                            
2.121
JPMCB
33287 Railroad Avenue
                            
3
JPMCB
Asheville Mall
6,771
0
0
40,627
499,538
0
653,820
  
6,771
0
40,627
62,442
0
0
4
JPMCB
Sun Development and Management Portfolio
50,485
0
0
0
213,802
0
113,201
  
3% of Gross Income from Operations
0
0
79,999
0
0
4.001
JPMCB
Embassy Suites Palmdale
                            
4.002
JPMCB
Hilton Garden Inn Ridgefield Park
                            
4.003
JPMCB
Homewood Suites Nashville
                            
4.004
JPMCB
Hampton Inn & Suites South Lake Buena Vista
                            
4.005
JPMCB
Candlewood Suites Hattiesburg
                            
5
JPMCB
Google Kirkland Campus
2,435
0
672,322
0
232,989
13,881
0
  
2,435
0
0
46,598
4,627
0
6
JPMCB
24 West 57th Street
2,325
0
0
20,833
248,377
0
0
  
2,325
0
25,000
82,792
0
0
7
JPMCB
Kite Retail Portfolio
6,000
654,151
0
187,992
0
0
374,129
  
6,000
0
22,500
0
0
0
7.001
JPMCB
Boulevard Crossing
                            
7.002
JPMCB
Hamilton Crossing Center
                            
7.003
JPMCB
Naperville Marketplace
                            
7.004
JPMCB
Publix at Acworth
                            
8
JPMCB
Orland Park Place
0
0
0
0
0
0
2,842
  
0
0
0
0
0
0
9
JPMCB
LaSalle Select Portfolio
9,658
38,750
0
41,670
511,122
0
1,691,170
  
9,658
0
41,670
49,692
0
0
9.001
JPMCB
5707 Peachtree Parkway
                            
9.002
JPMCB
3585 Engineering Drive
                            
9.003
JPMCB
6455 East Johns Crossing
                            
9.004
JPMCB
6625 The Corners Parkway
                            
10
JPMCB
Denver West Village
5,686
0
0
500,000
376,057
0
0
  
5,686
0
0
125,353
0
0
11
JPMCB
Lehigh Valley Portfolio
132,415
0
0
1,058,086
459,580
0
0
  
Springing 5,520 if the balance<100,000
0
0
59,171
0
0
11.001
JPMCB
1640-1660 Valley Center Parkway
                            
11.002
JPMCB
1455 Valley Center Parkway
                            
11.003
JPMCB
1560 Valley Center Parkway
                            
11.004
JPMCB
1550 Valley Center Parkway
                            
11.005
JPMCB
1510 Valley Center Parkway
                            
11.006
JPMCB
1530 Valley Center Parkway
                            
12
JPMCB
Eddy Street Commons at Notre Dame
2,900
0
0
2,584,273
0
0
654,137
  
2,900
0
10,700
0
0
18,750
13
JPMCB
SunTrust Bank Portfolio II
0
0
0
0
0
0
0
  
0
0
0
0
0
0
13.001
JPMCB
4240 West Lake Mary Boulevard
                            
13.002
JPMCB
26627 US Highway 19 North
                            
13.003
JPMCB
597 Solomons Island Road North
                            
13.004
JPMCB
4425 Lafayette Street
                            
13.005
JPMCB
1850 US Highway 1 South
                            
13.006
JPMCB
2150 Cleveland Street
                            
13.007
JPMCB
1605 21st Avenue South
                            
13.008
JPMCB
111 Southwest 17th Street
                            
13.009
JPMCB
7319 Spring Hill Drive
                            
13.010
JPMCB
10000 Taft Street
                            
13.011
JPMCB
6548 Main Street
                            
13.012
JPMCB
3990 Southwest State Road 200
                            
13.013
JPMCB
114 West Blue Ridge Street
                            
13.014
JPMCB
240 West Main Street
                            
13.015
JPMCB
892 Deltona Boulevard
                            
13.016
JPMCB
5370 Peachtree Industrial Boulevard
                            
13.017
JPMCB
7612 State Road 52
                            
13.018
JPMCB
286 Hancock Street
                            
13.019
JPMCB
100 Flagler Plaza Drive
                            
13.020
JPMCB
7801 Pineville-Matthews Road
                            
13.021
JPMCB
201 South Peterson Avenue
                            
13.022
JPMCB
5705 High Point Road
                            
13.023
JPMCB
804 North Madison Boulevard
                            
13.024
JPMCB
5473 East Mountain Street
                            
13.025
JPMCB
5 West Main Street
                            
13.026
JPMCB
1645 Bradley Park Drive
                            
13.027
JPMCB
201 South Main Street
                            
13.028
JPMCB
3000 Virginia Avenue
                            
13.029
JPMCB
88 Hillsboro Street
                            
13.030
JPMCB
426 West Walnut Street
                            
14
JPMCB
Sawyer Heights Village
0
0
0
0
0
0
0
  
0
0
0
0
0
0
15
JPMCB
University Town Center
0
0
0
0
0
0
0
  
0
0
0
0
0
0
16
JPMCB
Maitland 200
3,095
0
0
2,029,488
250,358
0
710,367
  
3,095
0
16,000
25,036
0
0
17
JPMCB
Landing Apartments
7,210
21,250
0
0
106,644
0
0
  
7,210
0
0
13,331
0
0
18
JPMCB
Prattville Town Center
0
0
0
0
0
0
0
  
0
0
0
0
0
0
19
JPMCB
Northcrest Shopping Center
0
0
0
0
0
0
0
  
0
0
0
0
0
0
20
JPMCB
Verizon Alabama HQ
3,170
0
0
0
143,000
28,616
0
  
3,100
0
0
11,000
1,908
0
21
JPMCB
Brooks Corner
0
0
0
12,500
0
0
0
  
0
0
12,500
0
0
0
22
JPMCB
Bayport Commons
1,625
0
0
84,717
0
0
0
  
1,625
0
6,072
0
0
0
23
JPMCB
Inman Grove Shopping Center
1,800,000
11,625
1,214,375
0
146,333
0
300,000
  
2,033
0
4,200
48,778
0
0
24
JPMCB
River North Portfolio
1,150
20,000
0
6,350
113,047
2,917
0
  
1,150
0
6,350
22,609
583
0
24.001
JPMCB
114. W. Illinois
                            
24.002
JPMCB
500 N. Clark
                            
25
JPMCB
Fairview Heights Plaza
2,485
357,875
0
6,600
217,254
0
1,500,000
  
2,485
0
6,600
24,139
0
0
26
JPMCB
Heritage Commons III
1,500
16,066
0
10,250
249,314
0
0
  
1,500
0
10,250
35,616
0
0
27
JPMCB
Bird Creek Crossing
0
14,383
0
0
0
0
0
  
0
0
0
0
0
0
28
JPMCB
Red Top Plaza
0
0
0
0
0
0
0
  
0
0
0
0
0
0
29
JPMCB
Shaw's Londonderry
3,765
0
125,000
0
103,221
0
0
  
3,765
0
0
25,786
0
0
30
JPMCB
Kensington Place MHC
2,035
0
0
0
21,302
0
0
  
2,035
0
0
21,302
0
0
31
JPMCB
Franklin Centre
2,855
28,206
0
3,200
20,127
0
0
  
2,855
0
3,200
10,063
0
0
32
JPMCB
Village Ten Center
0
0
0
0
0
0
0
  
0
0
0
0
0
0
33
JPMCB
Caton Crossing
0
0
0
0
0
0
0
  
0
0
0
0
0
0
34
JPMCB
340 North Belt Place
4,150
18,750
0
14,600
89,157
0
0
  
4,150
0
14,600
14,860
0
0
35
JPMCB
Morningstar of Chapel Hill
658
0
0
0
11,167
0
0
  
658
0
0
5,583
0
0
36
JPMCB
The Cove at Southern
3,730
0
0
0
41,372
5,178
0
  
3,730
0
0
5,172
1,294
0
37
JPMCB
Lake Mary Plaza
0
0
0
0
0
0
0
  
0
0
0
0
0
0
38
JPMCB
Creek Crossing Shopping Center
1,200
33,876
0
1,525
100,317
4,659
41,889
  
1,200
0
1,525
14,331
932
0
39
JPMCB
Walgreens Plaza
0
0
0
0
0
0
0
  
0
0
0
0
0
0
40
JPMCB
Heritage Square
0
0
0
0
0
0
0
  
0
0
0
0
0
0
41
JPMCB
Towneplace Suites Charlotte
5,350
20,853
0
0
30,015
0
0
  
1/12 of 4% of Gross Income, Not < 5,350
0
0
3,335
0
0
42
JPMCB
Fairfield Inn & Suites East Ridge
5,800
0
0
0
31,773
0
0
  
1/12 of 4% of Gross Income, Not < 5,800
0
0
4,539
0
0
43
JPMCB
Academy Sports Weslaco
0
0
0
0
0
0
0
  
0
0
0
0
0
0
44
JPMCB
Morningstar of Virginia Beach
470
0
0
0
16,672
0
0
  
470
0
0
3,334
0
0
 
 
A-1-12
 
ANNEX A-1
 
     
RESERVE CAPS(17)
  
LARGEST TENANT(18), (19)
  
2ND LARGEST TENANT(18), (19)
                                     
     
Capex
Envir.
TI/LC
RE Tax
Insur.
Debt Service
Other
  
Single
    
Lease
      
Lease
Loan #
Seller(1)
Property Name
 Reserve Cap ($)
 Reserve Cap ($)
 Reserve Cap ($)
 Reserve Cap ($)
 Reserve Cap ($)
 Reserve Cap ($)
 Reserve Cap ($)
Tenant
Largest Tenant
Unit Size
Expiration
  
2nd Largest Tenant
Unit Size
Expiration
1
JPMCB
InterContinental Hotel Chicago
                
No
              
2
JPMCB
SunTrust Bank Portfolio I
                
Yes
              
2.001
JPMCB
3020 Peachtree Road NW
                
Yes
SunTrust Bank
12,940
12/31/17
        
2.002
JPMCB
1030 Wilmer Avenue
                
Yes
SunTrust Bank
78,308
12/31/17
        
2.003
JPMCB
7500 Wisconsin Avenue
                
Yes
SunTrust Bank
11,060
12/31/17
        
2.004
JPMCB
3300 Northside Parkway NW
                
Yes
SunTrust Bank
9,789
12/31/17
        
2.005
JPMCB
5898 Roswell Road NE
                
Yes
SunTrust Bank
6,853
12/31/17
        
2.006
JPMCB
152 Main Street
                
Yes
SunTrust Bank
5,900
12/31/17
        
2.007
JPMCB
100 Crain Highway SW
                
Yes
SunTrust Bank
6,645
12/31/17
        
2.008
JPMCB
4250 John Marr Drive
                
Yes
SunTrust Bank
2,440
12/31/17
        
2.009
JPMCB
160 Garrisonville Road
                
Yes
SunTrust Bank
3,800
12/31/17
        
2.010
JPMCB
5775 Red Bug Lake Road
                
Yes
SunTrust Bank
5,465
12/31/17
        
2.011
JPMCB
4212 Washington Road
                
Yes
SunTrust Bank
9,235
12/31/17
        
2.012
JPMCB
47 Whitlock Avenue
                
Yes
SunTrust Bank
8,310
12/31/17
        
2.013
JPMCB
4110 Brambleton Avenue SW
                
Yes
SunTrust Bank
6,032
12/31/17
        
2.014
JPMCB
880 East Palmetto Park Road
                
Yes
SunTrust Bank
4,000
12/31/17
        
2.015
JPMCB
1409 East Atlantic Boulevard
                
Yes
SunTrust Bank
5,200
12/31/17
        
2.016
JPMCB
3577 Fruitville Road
                
Yes
SunTrust Bank
4,684
12/31/17
        
2.017
JPMCB
827 Joe Frank Harris Parkway
                
Yes
SunTrust Bank
8,992
12/31/17
        
2.018
JPMCB
1470 West Granada Boulevard
                
Yes
SunTrust Bank
5,300
12/31/17
        
2.019
JPMCB
103 City Circle
                
Yes
SunTrust Bank
7,166
12/31/17
        
2.020
JPMCB
110 Mulberry Street NW
                
Yes
SunTrust Bank
11,433
12/31/17
        
2.021
JPMCB
1331 Johnson Ferry Road
                
Yes
SunTrust Bank
4,911
12/31/17
        
2.022
JPMCB
8226 North Wickham Road
                
Yes
SunTrust Bank
9,269
12/31/17
        
2.023
JPMCB
3620 Six Forks Road
                
Yes
SunTrust Bank
16,491
12/31/17
        
2.024
JPMCB
1725 Mallory Lane
                
Yes
SunTrust Bank
5,135
12/31/17
        
2.025
JPMCB
4290 13th Street
                
Yes
SunTrust Bank
5,000
12/31/17
        
2.026
JPMCB
3800 South Semoran Boulevard
                
Yes
SunTrust Bank
5,000
12/31/17
        
2.027
JPMCB
200 East Fifth Avenue
                
Yes
SunTrust Bank
4,908
12/31/17
        
2.028
JPMCB
1411 Woodward Avenue
                
Yes
SunTrust Bank
6,596
12/31/17
        
2.029
JPMCB
5025 West Colonial Drive
                
Yes
SunTrust Bank
12,340
12/31/17
        
2.030
JPMCB
214 West Broadway Street
                
Yes
SunTrust Bank
13,320
12/31/17
        
2.031
JPMCB
5030 Thoroughbred Lane
                
Yes
SunTrust Bank
4,750
12/31/17
        
2.032
JPMCB
403 Academy Street
                
Yes
SunTrust Bank
4,904
12/31/17
        
2.033
JPMCB
1900 Queens Chapel Road
                
Yes
SunTrust Bank
4,599
12/31/17
        
2.034
JPMCB
113 East Granada Boulevard
                
Yes
SunTrust Bank
4,900
12/31/17
        
2.035
JPMCB
408 South US Highway 41
                
Yes
SunTrust Bank
6,400
12/31/17
        
2.036
JPMCB
299 Bill France Boulevard
                
Yes
SunTrust Bank
4,200
12/31/17
        
2.037
JPMCB
1235 Southlake Circle
                
Yes
SunTrust Bank
10,537
12/31/17
        
2.038
JPMCB
6300 Central Avenue
                
Yes
SunTrust Bank
3,786
12/31/17
        
2.039
JPMCB
2503 Lebanon Road
                
Yes
SunTrust Bank
6,600
12/31/17
        
2.040
JPMCB
2458 North Wickham Road
                
Yes
SunTrust Bank
4,600
12/31/17
        
2.041
JPMCB
160 North Nova Road
                
Yes
SunTrust Bank
4,200
12/31/17
        
2.042
JPMCB
1301 Northwest Saint Lucie West Boulevard
                
Yes
SunTrust Bank
4,000
12/31/17
        
2.043
JPMCB
1075 Carpenters Way
                
Yes
SunTrust Bank
4,938
12/31/17
        
2.044
JPMCB
930 Main Street
                
Yes
SunTrust Bank
8,527
12/31/17
        
2.045
JPMCB
3301 Gulf Breeze Parkway
                
Yes
SunTrust Bank
5,200
12/31/17
        
2.046
JPMCB
55 Farrs Bridge Road
                
Yes
SunTrust Bank
5,000
12/31/17
        
2.047
JPMCB
314 East Eau Gallie Boulevard
                
Yes
SunTrust Bank
3,750
12/31/17
        
2.048
JPMCB
2300 South Atlantic Avenue
                
Yes
SunTrust Bank
3,600
12/31/17
        
2.049
JPMCB
9955 Southeast Federal Highway
                
Yes
SunTrust Bank
3,400
12/31/17
        
2.050
JPMCB
5303 Southwest 91st Drive
                
Yes
SunTrust Bank
4,420
12/31/17
        
2.051
JPMCB
1610 Woodruff Road
                
Yes
SunTrust Bank
3,832
12/31/17
        
2.052
JPMCB
5727 Gantt Road
                
Yes
SunTrust Bank
3,131
12/31/17
        
2.053
JPMCB
7879 West Commercial Boulevard
                
Yes
SunTrust Bank
4,000
12/31/17
        
2.054
JPMCB
140 West Main Street
                
Yes
SunTrust Bank
5,400
12/31/17
        
2.055
JPMCB
234 Barton Boulevard
                
Yes
SunTrust Bank
3,667
12/31/17
        
2.056
JPMCB
7061 South US Highway 1
                
Yes
SunTrust Bank
3,200
12/31/17
        
2.057
JPMCB
204 West Center Street
                
Yes
SunTrust Bank
5,483
12/31/17
        
2.058
JPMCB
4410 Altama Avenue
                
Yes
SunTrust Bank
4,600
12/31/17
        
2.059
JPMCB
1935 Galleria Boulevard
                
Yes
SunTrust Bank
3,188
12/31/17
        
2.060
JPMCB
4800 Northwest Blichton Road
                
Yes
SunTrust Bank
5,586
12/31/17
        
2.061
JPMCB
7001 Lee Highway
                
Yes
SunTrust Bank
5,057
12/31/17
        
2.062
JPMCB
344 Monument Road
                
Yes
SunTrust Bank
3,450
12/31/17
        
2.063
JPMCB
3850 Rockbridge Road
                
Yes
SunTrust Bank
7,016
12/31/17
        
2.064
JPMCB
4142 Sixth Street South
                
Yes
SunTrust Bank
3,000
12/31/17
        
2.065
JPMCB
189 South Lowry Street
                
Yes
SunTrust Bank
5,006
12/31/17
        
2.066
JPMCB
222 South Main Street
                
Yes
SunTrust Bank
4,701
12/31/17
        
2.067
JPMCB
3720 3rd Street South
                
Yes
SunTrust Bank
2,770
12/31/17
        
2.068
JPMCB
21744 State Road 54
                
Yes
SunTrust Bank
3,750
12/31/17
        
2.069
JPMCB
4041 Rowan Road
                
Yes
SunTrust Bank
3,638
12/31/17
        
2.070
JPMCB
4986 North Henry Boulevard
                
Yes
SunTrust Bank
6,211
12/31/17
        
2.071
JPMCB
62 Market Street
                
Yes
SunTrust Bank
6,659
12/31/17
        
2.072
JPMCB
610 East Derenne Avenue
                
Yes
SunTrust Bank
3,350
12/31/17
        
2.073
JPMCB
4125 State Road 60
                
Yes
SunTrust Bank
2,500
12/31/17
        
2.074
JPMCB
1821 Hillandale Road
                
Yes
SunTrust Bank
2,955
12/31/17
        
2.075
JPMCB
180 Gaines School Road
                
Yes
SunTrust Bank
3,230
12/31/17
        
2.076
JPMCB
2815 Skidaway Road
                
Yes
SunTrust Bank
3,200
12/31/17
        
2.077
JPMCB
2100 West Cumberland Street
                
Yes
SunTrust Bank
4,156
12/31/17
        
2.078
JPMCB
9601 East Dr. Martin Luther King Junior Boulevard
                
Yes
SunTrust Bank
2,988
12/31/17
        
2.079
JPMCB
2915 Nolensville Road
                
Yes
SunTrust Bank
3,886
12/31/17
        
2.080
JPMCB
496 Mclaws Circle
                
Yes
SunTrust Bank
2,211
12/31/17
        
2.081
JPMCB
201 South Pleasantburg Drive
                
Yes
SunTrust Bank
3,251
12/31/17
        
2.082
JPMCB
1250 South Church Street
                
Yes
SunTrust Bank
5,320
12/31/17
        
2.083
JPMCB
1104 Gray Highway
                
Yes
SunTrust Bank
3,532
12/31/17
        
2.084
JPMCB
3814 Northwest 43rd Street
                
Yes
SunTrust Bank
2,500
12/31/17
        
2.085
JPMCB
111 North Causeway
                
Yes
SunTrust Bank
2,922
12/31/17
        
2.086
JPMCB
7804 National Service Road
                
Yes
SunTrust Bank
3,076
12/31/17
        
2.087
JPMCB
201 North Isabella Street
                
Yes
SunTrust Bank
13,455
12/31/17
        
2.088
JPMCB
300 US Highway 43
                
Yes
SunTrust Bank
2,912
12/31/17
        
2.089
JPMCB
272 North Fayetteville Street
                
Yes
SunTrust Bank
2,955
12/31/17
        
2.090
JPMCB
112 McClanahan Street
                
Yes
SunTrust Bank
3,164
12/31/17
        
2.091
JPMCB
200 South State Street
                
Yes
SunTrust Bank
4,760
12/31/17
        
2.092
JPMCB
2843 Panola Road
                
Yes
SunTrust Bank
2,688
12/31/17
        
2.093
JPMCB
4441 The Plaza
                
Yes
SunTrust Bank
3,200
12/31/17
        
2.094
JPMCB
9627 Dayton Pike
                
Yes
SunTrust Bank
3,950
12/31/17
        
2.095
JPMCB
125 East Virginia Avenue
                
Yes
SunTrust Bank
3,200
12/31/17
        
2.096
JPMCB
1301 Taft Highway
                
Yes
SunTrust Bank
3,764
12/31/17
        
2.097
JPMCB
745 South Broad Street
                
Yes
SunTrust Bank
3,000
12/31/17
        
2.098
JPMCB
5980 Imperial Parkway
                
Yes
SunTrust Bank
2,277
12/31/17
        
2.099
JPMCB
4601 Jonesboro Road
                
Yes
SunTrust Bank
5,009
12/31/17
        
2.100
JPMCB
2111 Wade Hampton Boulevard
                
Yes
SunTrust Bank
2,279
12/31/17
        
2.101
JPMCB
658 Main Street
                
Yes
SunTrust Bank
3,182
12/31/17
        
2.102
JPMCB
414 Wharf Street
                
Yes
SunTrust Bank
4,100
12/31/17
        
2.103
JPMCB
4233 West Stone Drive
                
Yes
SunTrust Bank
2,560
12/31/17
        
 
 
A-1-13
 
ANNEX A-1
 
     
RESERVE CAPS(17)
  
LARGEST TENANT(18), (19)
  
2ND LARGEST TENANT(18), (19)
                                     
     
Capex
Envir.
TI/LC
RE Tax
Insur.
Debt Service
Other
  
Single
    
Lease
      
Lease
Loan #
Seller(1)
Property Name
 Reserve Cap ($)
 Reserve Cap ($)
 Reserve Cap ($)
 Reserve Cap ($)
 Reserve Cap ($)
 Reserve Cap ($)
 Reserve Cap ($)
Tenant
Largest Tenant
Unit Size
Expiration
  
2nd Largest Tenant
Unit Size
Expiration
2.104
JPMCB
234 North Main Street
                
Yes
SunTrust Bank
3,750
12/31/17
        
2.105
JPMCB
1611 South Miami Boulevard
                
Yes
SunTrust Bank
1,820
12/31/17
        
2.106
JPMCB
300 South Mock Road
                
Yes
SunTrust Bank
3,127
12/31/17
        
2.107
JPMCB
624 West Main Street
                
Yes
SunTrust Bank
2,484
12/31/17
        
2.108
JPMCB
1213 Greenland Drive
                
Yes
SunTrust Bank
2,000
12/31/17
        
2.109
JPMCB
4720 Highway 49 South
                
Yes
SunTrust Bank
2,166
12/31/17
        
2.110
JPMCB
4306 North Liberty Street
                
Yes
SunTrust Bank
2,216
12/31/17
        
2.111
JPMCB
416 Highway 27 South
                
Yes
SunTrust Bank
2,400
12/31/17
        
2.112
JPMCB
110 West 10th Street
                
Yes
SunTrust Bank
2,026
12/31/17
        
2.113
JPMCB
7133 Forest Hill Avenue
                
Yes
SunTrust Bank
2,600
12/31/17
        
2.114
JPMCB
4830 Jefferson Davis Highway
                
Yes
SunTrust Bank
2,717
12/31/17
        
2.115
JPMCB
5716 West Andrew Johnson Highway
                
Yes
SunTrust Bank
2,500
12/31/17
        
2.116
JPMCB
869 North Lee Highway
                
Yes
SunTrust Bank
1,600
12/31/17
        
2.117
JPMCB
7880 Broad Street
                
Yes
SunTrust Bank
1,800
12/31/17
        
2.118
JPMCB
400 West Main Street
                
Yes
SunTrust Bank
2,053
12/31/17
        
2.119
JPMCB
23364 Front Street
                
Yes
SunTrust Bank
1,157
12/31/17
        
2.120
JPMCB
4394 South NC Highway 150
                
Yes
SunTrust Bank
1,100
12/31/17
        
2.121
JPMCB
33287 Railroad Avenue
                
Yes
SunTrust Bank
1,173
12/31/17
        
3
JPMCB
Asheville Mall
                
No
Barnes & Noble
35,968
04/30/19
  
Old Navy
17,556
01/31/17
4
JPMCB
Sun Development and Management Portfolio
1,000,000
              
No
              
4.001
JPMCB
Embassy Suites Palmdale
                
No
              
4.002
JPMCB
Hilton Garden Inn Ridgefield Park
                
No
              
4.003
JPMCB
Homewood Suites Nashville
                
No
              
4.004
JPMCB
Hampton Inn & Suites South Lake Buena Vista
                
No
              
4.005
JPMCB
Candlewood Suites Hattiesburg
                
No
              
5
JPMCB
Google Kirkland Campus
87,660
              
Yes
Google
194,825
01/31/20
        
6
JPMCB
24 West 57th Street
    
750,000
          
No
Ana Tzarev
17,530
08/31/17
  
Marian Goodman Gallery
14,318
06/30/16
7
JPMCB
Kite Retail Portfolio
144,000
  
810,000
          
No
              
7.001
JPMCB
Boulevard Crossing
                
No
TJ Maxx
25,000
03/31/14
  
PetCo
13,560
01/31/15
7.002
JPMCB
Hamilton Crossing Center
                
No
Office Depot
30,722
06/30/14
  
Jason's Deli
4,900
06/30/21
7.003
JPMCB
Naperville Marketplace
                
No
TJ Maxx
33,000
08/31/16
  
PetSmart
28,683
09/30/18
7.004
JPMCB
Publix at Acworth
                
No
Publix
37,888
05/31/17
  
CVS
9,240
04/30/12
8
JPMCB
Orland Park Place
                
No
Dick's Sporting Goods
100,000
01/31/19
  
Bed Bath & Beyond
55,804
01/31/15
9
JPMCB
LaSalle Select Portfolio
    
1,500,000
          
No
              
9.001
JPMCB
5707 Peachtree Parkway
                
Yes
HCA
99,142
12/31/20
        
9.002
JPMCB
3585 Engineering Drive
                
No
Primedia
86,598
12/31/16
        
9.003
JPMCB
6455 East Johns Crossing
                
No
Admiral Insurance
16,048
09/30/16
  
Wells Fargo
11,457
07/31/12
9.004
JPMCB
6625 The Corners Parkway
                
No
Ashworth University
31,822
12/31/18
  
Arinso
29,471
03/31/16
10
JPMCB
Denver West Village
                
No
United Artists Theatre
51,789
12/31/17
  
Bed Bath & Beyond
36,273
01/31/13
11
JPMCB
Lehigh Valley Portfolio
132,415
              
No
              
11.001
JPMCB
1640-1660 Valley Center Parkway
                
No
Lehigh Valley Academy Regional Charter School
19,000
08/31/17
  
Lehigh Valley Hospital, Inc.
15,978
10/31/11
11.002
JPMCB
1455 Valley Center Parkway
                
No
Life Insurance Company of North America
48,418
10/31/13
  
Central Pennsylvania College
5,700
05/31/16
11.003
JPMCB
1560 Valley Center Parkway
                
No
Lehigh Valley Academy Regional Charter School
23,262
08/31/17
  
The Guardian Life Insurance Company of America
14,069
06/30/12
11.004
JPMCB
1550 Valley Center Parkway
                
No
Lehigh Valley Academy Regional Charter School
35,230
08/31/17
  
Nobel Learning Communities, Inc.
8,170
06/30/17
11.005
JPMCB
1510 Valley Center Parkway
                
No
Visiting Nurses Association
22,408
01/31/15
  
Access Services, Inc.
7,935
03/31/13
11.006
JPMCB
1530 Valley Center Parkway
                
Yes
Berkheimer Outsourcing, Inc.
46,400
12/31/14
        
12
JPMCB
Eddy Street Commons at Notre Dame
69,600
  
385,200
          
No
Notre Dame Office 3rd Floor
27,489
01/31/25
  
Notre Dame Office 4th Floor
27,284
11/30/24
13
JPMCB
SunTrust Bank Portfolio II
                
Yes
              
13.001
JPMCB
4240 West Lake Mary Boulevard
                
Yes
SunTrust Bank
8,515
12/31/17
        
13.002
JPMCB
26627 US Highway 19 North
                
Yes
SunTrust Bank
5,335
12/31/17
        
13.003
JPMCB
597 Solomons Island Road North
                
Yes
SunTrust Bank
2,664
12/31/17
        
13.004
JPMCB
4425 Lafayette Street
                
Yes
SunTrust Bank
16,000
12/31/17
        
13.005
JPMCB
1850 US Highway 1 South
                
Yes
SunTrust Bank
6,000
12/31/17
        
13.006
JPMCB
2150 Cleveland Street
                
Yes
SunTrust Bank
4,584
12/31/17
        
13.007
JPMCB
1605 21st Avenue South
                
Yes
SunTrust Bank
3,500
12/31/17
        
13.008
JPMCB
111 Southwest 17th Street
                
Yes
SunTrust Bank
6,617
12/31/17
        
13.009
JPMCB
7319 Spring Hill Drive
                
Yes
SunTrust Bank
6,028
12/31/17
        
13.010
JPMCB
10000 Taft Street
                
Yes
SunTrust Bank
4,000
12/31/17
        
13.011
JPMCB
6548 Main Street
                
Yes
SunTrust Bank
7,613
12/31/17
        
13.012
JPMCB
3990 Southwest State Road 200
                
Yes
SunTrust Bank
4,770
12/31/17
        
13.013
JPMCB
114 West Blue Ridge Street
                
Yes
SunTrust Bank
15,430
12/31/17
        
13.014
JPMCB
240 West Main Street
                
Yes
SunTrust Bank
8,000
12/31/17
        
13.015
JPMCB
892 Deltona Boulevard
                
Yes
SunTrust Bank
4,200
12/31/17
        
13.016
JPMCB
5370 Peachtree Industrial Boulevard
                
Yes
SunTrust Bank
4,604
12/31/17
        
13.017
JPMCB
7612 State Road 52
                
Yes
SunTrust Bank
3,340
12/31/17
        
13.018
JPMCB
286 Hancock Street
                
Yes
SunTrust Bank
7,604
12/31/17
        
13.019
JPMCB
100 Flagler Plaza Drive
                
Yes
SunTrust Bank
3,741
12/31/17
        
13.020
JPMCB
7801 Pineville-Matthews Road
                
Yes
SunTrust Bank
2,440
12/31/17
        
13.021
JPMCB
201 South Peterson Avenue
                
Yes
SunTrust Bank
14,351
12/31/17
        
13.022
JPMCB
5705 High Point Road
                
Yes
SunTrust Bank
3,131
12/31/17
        
13.023
JPMCB
804 North Madison Boulevard
                
Yes
SunTrust Bank
3,200
12/31/17
        
13.024
JPMCB
5473 East Mountain Street
                
Yes
SunTrust Bank
5,191
12/31/17
        
13.025
JPMCB
5 West Main Street
                
Yes
SunTrust Bank
2,798
12/31/17
        
13.026
JPMCB
1645 Bradley Park Drive
                
Yes
SunTrust Bank
5,470
12/31/17
        
13.027
JPMCB
201 South Main Street
                
Yes
SunTrust Bank
2,847
12/31/17
        
13.028
JPMCB
3000 Virginia Avenue
                
Yes
SunTrust Bank
4,268
12/31/17
        
13.029
JPMCB
88 Hillsboro Street
                
Yes
SunTrust Bank
2,268
12/31/17
        
13.030
JPMCB
426 West Walnut Street
                
Yes
SunTrust Bank
2,700
12/31/17
        
14
JPMCB
Sawyer Heights Village
                
No
Staples
20,338
11/30/18
  
PetSmart
20,156
08/31/19
15
JPMCB
University Town Center
    
136,000
          
No
TJ Maxx
26,000
10/31/17
  
Office Depot
20,813
02/28/18
16
JPMCB
Maitland 200
                
No
Camp, Dresser & McKee
63,286
06/30/17
  
Digital Risk
60,425
11/30/15
17
JPMCB
Landing Apartments
173,000
              
No
              
18
JPMCB
Prattville Town Center
    
321,000
          
No
Ross Dress for Less
30,060
01/31/18
  
TJ Maxx
26,000
07/31/17
19
JPMCB
Northcrest Shopping Center
    
390,000
          
No
REI
26,791
09/18/18
  
Old Navy
17,542
10/31/16
20
JPMCB
Verizon Alabama HQ
                
Yes
Verizon Wireless
152,166
09/03/18
        
21
JPMCB
Brooks Corner
    
750,000
          
No
Ross Dress for Less
30,105
01/31/16
  
Conn's
30,000
11/30/15
22
JPMCB
Bayport Commons
39,000
  
218,592
          
No
Best Buy
30,045
01/31/19
  
Michaels
21,152
02/28/18
23
JPMCB
Inman Grove Shopping Center
    
201,600
          
No
Stop & Shop
46,725
01/31/16
  
Rite Aid
9,620
06/30/15
24
JPMCB
River North Portfolio
27,600
  
300,000
          
No
              
24.001
JPMCB
114. W. Illinois
                
No
Asia on Illinois
16,200
01/31/19
  
Gravity Tank
16,000
02/28/18
24.002
JPMCB
500 N. Clark
                
No
Nahabedian Restaurant Group
9,438
11/30/15
  
Potbelly Sandwich Works
5,126
08/31/13
25
JPMCB
Fairview Heights Plaza
    
237,600
          
No
Gordmans
60,137
12/31/19
  
The Sports Authority
40,588
07/31/14
26
JPMCB
Heritage Commons III
54,000
              
Yes
DynCorp International, LLC
119,001
12/31/18
        
27
JPMCB
Bird Creek Crossing
                
No
Best Buy
30,038
01/31/18
  
PetSmart
19,900
04/30/18
28
JPMCB
Red Top Plaza
                
No
Jewel-Osco
66,844
11/30/20
  
Tuesday Morning
7,595
07/15/12
29
JPMCB
Shaw's Londonderry
90,360
  
300,000
          
No
TJ Maxx
78,792
05/27/16
  
Shaw's Supermarkets
61,099
03/25/24
30
JPMCB
Kensington Place MHC
48,840
              
No
              
31
JPMCB
Franklin Centre
                
No
Pick 'N Save
72,000
12/31/18
  
Office Max
18,392
07/31/19
32
JPMCB
Village Ten Center
                
No
Life Time Fitness
107,928
12/31/26
  
Cub Foods
68,141
12/05/22
33
JPMCB
Caton Crossing
                
No
Strack & Van Til
56,192
07/31/20
  
Hallmark
5,000
03/31/13
34
JPMCB
340 North Belt Place
99,600
  
350,000
          
No
Noble Energy, Inc.
10,848
01/31/15
  
A Little Entertainment LTD
10,126
12/31/15
35
JPMCB
Morningstar of Chapel Hill
                
No
              
36
JPMCB
The Cove at Southern
                
No
              
37
JPMCB
Lake Mary Plaza
                
No
Walgreens
14,880
05/31/86
  
The UPS Store
1,844
05/31/14
38
JPMCB
Creek Crossing Shopping Center
                
No
Kroger Co.
47,192
05/09/21
  
Animal Clinic
3,000
05/31/13
39
JPMCB
Walgreens Plaza
                
No
Walgreens
14,820
05/31/86
  
L-3 Communications
12,959
02/28/15
40
JPMCB
Heritage Square
                
No
Walgreens
10,479
05/31/86
  
Chianti's Restaurant
2,500
12/31/15
41
JPMCB
Towneplace Suites Charlotte
                
No
              
42
JPMCB
Fairfield Inn & Suites East Ridge
                
No
              
43
JPMCB
Academy Sports Weslaco
                
Yes
Academy Sports + Outdoors
72,514
05/31/31
        
44
JPMCB
Morningstar of Virginia Beach
                
No
              
 
 
A-1-14
 
ANNEX A-1
 
     
3RD LARGEST TENANT(18), (19)
4TH LARGEST TENANT(18), (19)
  
5TH LARGEST TENANT(18), (19)
  
                             
         
Lease
      
Lease
      
Lease
Loan
Loan #
Seller(1)
Property Name
3rd Largest Tenant
Unit Size
Expiration
  
4th Largest Tenant
Unit Size
Expiration
  
5th Largest Tenant
Unit Size
Expiration
Purpose
1
JPMCB
InterContinental Hotel Chicago
                      
Refinance
2
JPMCB
SunTrust Bank Portfolio I
                      
Refinance
2.001
JPMCB
3020 Peachtree Road NW
                        
2.002
JPMCB
1030 Wilmer Avenue
                        
2.003
JPMCB
7500 Wisconsin Avenue
                        
2.004
JPMCB
3300 Northside Parkway NW
                        
2.005
JPMCB
5898 Roswell Road NE
                        
2.006
JPMCB
152 Main Street
                        
2.007
JPMCB
100 Crain Highway SW
                        
2.008
JPMCB
4250 John Marr Drive
                        
2.009
JPMCB
160 Garrisonville Road
                        
2.010
JPMCB
5775 Red Bug Lake Road
                        
2.011
JPMCB
4212 Washington Road
                        
2.012
JPMCB
47 Whitlock Avenue
                        
2.013
JPMCB
4110 Brambleton Avenue SW
                        
2.014
JPMCB
880 East Palmetto Park Road
                        
2.015
JPMCB
1409 East Atlantic Boulevard
                        
2.016
JPMCB
3577 Fruitville Road
                        
2.017
JPMCB
827 Joe Frank Harris Parkway
                        
2.018
JPMCB
1470 West Granada Boulevard
                        
2.019
JPMCB
103 City Circle
                        
2.020
JPMCB
110 Mulberry Street NW
                        
2.021
JPMCB
1331 Johnson Ferry Road
                        
2.022
JPMCB
8226 North Wickham Road
                        
2.023
JPMCB
3620 Six Forks Road
                        
2.024
JPMCB
1725 Mallory Lane
                        
2.025
JPMCB
4290 13th Street
                        
2.026
JPMCB
3800 South Semoran Boulevard
                        
2.027
JPMCB
200 East Fifth Avenue
                        
2.028
JPMCB
1411 Woodward Avenue
                        
2.029
JPMCB
5025 West Colonial Drive
                        
2.030
JPMCB
214 West Broadway Street
                        
2.031
JPMCB
5030 Thoroughbred Lane
                        
2.032
JPMCB
403 Academy Street
                        
2.033
JPMCB
1900 Queens Chapel Road
                        
2.034
JPMCB
113 East Granada Boulevard
                        
2.035
JPMCB
408 South US Highway 41
                        
2.036
JPMCB
299 Bill France Boulevard
                        
2.037
JPMCB
1235 Southlake Circle
                        
2.038
JPMCB
6300 Central Avenue
                        
2.039
JPMCB
2503 Lebanon Road
                        
2.040
JPMCB
2458 North Wickham Road
                        
2.041
JPMCB
160 North Nova Road
                        
2.042
JPMCB
1301 Northwest Saint Lucie West Boulevard
                        
2.043
JPMCB
1075 Carpenters Way
                        
2.044
JPMCB
930 Main Street
                        
2.045
JPMCB
3301 Gulf Breeze Parkway
                        
2.046
JPMCB
55 Farrs Bridge Road
                        
2.047
JPMCB
314 East Eau Gallie Boulevard
                        
2.048
JPMCB
2300 South Atlantic Avenue
                        
2.049
JPMCB
9955 Southeast Federal Highway
                        
2.050
JPMCB
5303 Southwest 91st Drive
                        
2.051
JPMCB
1610 Woodruff Road
                        
2.052
JPMCB
5727 Gantt Road
                        
2.053
JPMCB
7879 West Commercial Boulevard
                        
2.054
JPMCB
140 West Main Street
                        
2.055
JPMCB
234 Barton Boulevard
                        
2.056
JPMCB
7061 South US Highway 1
                        
2.057
JPMCB
204 West Center Street
                        
2.058
JPMCB
4410 Altama Avenue
                        
2.059
JPMCB
1935 Galleria Boulevard
                        
2.060
JPMCB
4800 Northwest Blichton Road
                        
2.061
JPMCB
7001 Lee Highway
                        
2.062
JPMCB
344 Monument Road
                        
2.063
JPMCB
3850 Rockbridge Road
                        
2.064
JPMCB
4142 Sixth Street South
                        
2.065
JPMCB
189 South Lowry Street
                        
2.066
JPMCB
222 South Main Street
                        
2.067
JPMCB
3720 3rd Street South
                        
2.068
JPMCB
21744 State Road 54
                        
2.069
JPMCB
4041 Rowan Road
                        
2.070
JPMCB
4986 North Henry Boulevard
                        
2.071
JPMCB
62 Market Street
                        
2.072
JPMCB
610 East Derenne Avenue
                        
2.073
JPMCB
4125 State Road 60
                        
2.074
JPMCB
1821 Hillandale Road
                        
2.075
JPMCB
180 Gaines School Road
                        
2.076
JPMCB
2815 Skidaway Road
                        
2.077
JPMCB
2100 West Cumberland Street
                        
2.078
JPMCB
9601 East Dr. Martin Luther King Junior Boulevard
                        
2.079
JPMCB
2915 Nolensville Road
                        
2.080
JPMCB
496 Mclaws Circle
                        
2.081
JPMCB
201 South Pleasantburg Drive
                        
2.082
JPMCB
1250 South Church Street
                        
2.083
JPMCB
1104 Gray Highway
                        
2.084
JPMCB
3814 Northwest 43rd Street
                        
2.085
JPMCB
111 North Causeway
                        
2.086
JPMCB
7804 National Service Road
                        
2.087
JPMCB
201 North Isabella Street
                        
2.088
JPMCB
300 US Highway 43
                        
2.089
JPMCB
272 North Fayetteville Street
                        
2.090
JPMCB
112 McClanahan Street
                        
2.091
JPMCB
200 South State Street
                        
2.092
JPMCB
2843 Panola Road
                        
2.093
JPMCB
4441 The Plaza
                        
2.094
JPMCB
9627 Dayton Pike
                        
2.095
JPMCB
125 East Virginia Avenue
                        
2.096
JPMCB
1301 Taft Highway
                        
2.097
JPMCB
745 South Broad Street
                        
2.098
JPMCB
5980 Imperial Parkway
                        
2.099
JPMCB
4601 Jonesboro Road
                        
2.100
JPMCB
2111 Wade Hampton Boulevard
                        
2.101
JPMCB
658 Main Street
                        
2.102
JPMCB
414 Wharf Street
                        
2.103
JPMCB
4233 West Stone Drive
                        
 
 
A-1-15
 
ANNEX A-1
 
     
3RD LARGEST TENANT(18), (19)
4TH LARGEST TENANT(18), (19)
  
5TH LARGEST TENANT(18), (19)
  
                             
         
Lease
      
Lease
      
Lease
Loan
Loan #
Seller(1)
Property Name
3rd Largest Tenant
Unit Size
Expiration
  
4th Largest Tenant
Unit Size
Expiration
  
5th Largest Tenant
Unit Size
Expiration
Purpose
2.104
JPMCB
234 North Main Street
                        
2.105
JPMCB
1611 South Miami Boulevard
                        
2.106
JPMCB
300 South Mock Road
                        
2.107
JPMCB
624 West Main Street
                        
2.108
JPMCB
1213 Greenland Drive
                        
2.109
JPMCB
4720 Highway 49 South
                        
2.110
JPMCB
4306 North Liberty Street
                        
2.111
JPMCB
416 Highway 27 South
                        
2.112
JPMCB
110 West 10th Street
                        
2.113
JPMCB
7133 Forest Hill Avenue
                        
2.114
JPMCB
4830 Jefferson Davis Highway
                        
2.115
JPMCB
5716 West Andrew Johnson Highway
                        
2.116
JPMCB
869 North Lee Highway
                        
2.117
JPMCB
7880 Broad Street
                        
2.118
JPMCB
400 West Main Street
                        
2.119
JPMCB
23364 Front Street
                        
2.120
JPMCB
4394 South NC Highway 150
                        
2.121
JPMCB
33287 Railroad Avenue
                        
3
JPMCB
Asheville Mall
Gap
12,044
01/31/13
  
Ulta Salon
10,897
11/30/21
  
New York & Company
9,020
01/31/14
Refinance
4
JPMCB
Sun Development and Management Portfolio
                      
Refinance
4.001
JPMCB
Embassy Suites Palmdale
                        
4.002
JPMCB
Hilton Garden Inn Ridgefield Park
                        
4.003
JPMCB
Homewood Suites Nashville
                        
4.004
JPMCB
Hampton Inn & Suites South Lake Buena Vista
                        
4.005
JPMCB
Candlewood Suites Hattiesburg
                        
5
JPMCB
Google Kirkland Campus
                      
Refinance
6
JPMCB
24 West 57th Street
Beacon Restaurant
12,836
11/30/18
  
The Timberland Company
12,500
06/30/12
  
Andrew Koenigsberg, LLC
5,395
04/30/21
Refinance
7
JPMCB
Kite Retail Portfolio
                      
Refinance
7.001
JPMCB
Boulevard Crossing
Shoe Carnival
12,000
01/31/14
  
Factory Card Outlet of America
11,880
06/30/14
  
Ulta Salon
11,000
02/28/21
  
7.002
JPMCB
Hamilton Crossing Center
La Hacienda Restaurant
4,800
11/30/17
  
Ossip Optometry & Ophthalmology
3,780
11/30/14
  
J. Razzo's
3,762
09/30/16
  
7.003
JPMCB
Naperville Marketplace
Dollar Tree
8,712
03/31/16
  
Choo Choo Johnny's
3,055
05/31/18
  
Valley View Dental Center
2,798
10/31/17
  
7.004
JPMCB
Publix at Acworth
BodyPlex
6,500
01/31/17
  
Beauty Hills Beauty Supply
2,400
09/30/16
  
Domino's Pizza
1,500
05/31/13
  
8
JPMCB
Orland Park Place
hhgregg
44,495
08/31/21
  
Marshalls
39,380
10/31/15
  
Stein Mart
36,743
01/31/16
Refinance
9
JPMCB
LaSalle Select Portfolio
                      
Acquisition
9.001
JPMCB
5707 Peachtree Parkway
                        
9.002
JPMCB
3585 Engineering Drive
                        
9.003
JPMCB
6455 East Johns Crossing
Vsoft
11,133
10/31/12
  
Cambridge Learning
6,162
11/30/13
  
NetGear
6,151
04/30/16
  
9.004
JPMCB
6625 The Corners Parkway
Canvas Systems
15,221
08/31/14
  
Nanolumens
14,654
01/31/12
  
Conway Data
7,438
07/31/17
  
10
JPMCB
Denver West Village
Barnes & Noble
26,246
01/31/13
  
Office Max
24,000
09/30/12
  
Whole Foods Market
23,627
12/31/12
Refinance
11
JPMCB
Lehigh Valley Portfolio
                      
Acquisition
11.001
JPMCB
1640-1660 Valley Center Parkway
PNC Bank
9,544
05/31/12
  
Bonshall Shafferman Architects
5,748
10/31/17
  
Stratix System
4,980
05/31/15
  
11.002
JPMCB
1455 Valley Center Parkway
                        
11.003
JPMCB
1560 Valley Center Parkway
                        
11.004
JPMCB
1550 Valley Center Parkway
                        
11.005
JPMCB
1510 Valley Center Parkway
Volt Information Sciences, Inc
7,265
04/30/13
  
Rade Technology Corp.
4,000
01/31/14
  
SKF USA Inc.
3,600
04/30/12
  
11.006
JPMCB
1530 Valley Center Parkway
                        
12
JPMCB
Eddy Street Commons at Notre Dame
Hammes Notre Dame Bookstore II
20,154
10/31/19
  
Executive Suites
8,857
08/31/21
  
Urban Outfitters
8,627
09/30/21
Refinance
13
JPMCB
SunTrust Bank Portfolio II
                      
Refinance
13.001
JPMCB
4240 West Lake Mary Boulevard
                        
13.002
JPMCB
26627 US Highway 19 North
                        
13.003
JPMCB
597 Solomons Island Road North
                        
13.004
JPMCB
4425 Lafayette Street
                        
13.005
JPMCB
1850 US Highway 1 South
                        
13.006
JPMCB
2150 Cleveland Street
                        
13.007
JPMCB
1605 21st Avenue South
                        
13.008
JPMCB
111 Southwest 17th Street
                        
13.009
JPMCB
7319 Spring Hill Drive
                        
13.010
JPMCB
10000 Taft Street
                        
13.011
JPMCB
6548 Main Street
                        
13.012
JPMCB
3990 Southwest State Road 200
                        
13.013
JPMCB
114 West Blue Ridge Street
                        
13.014
JPMCB
240 West Main Street
                        
13.015
JPMCB
892 Deltona Boulevard
                        
13.016
JPMCB
5370 Peachtree Industrial Boulevard
                        
13.017
JPMCB
7612 State Road 52
                        
13.018
JPMCB
286 Hancock Street
                        
13.019
JPMCB
100 Flagler Plaza Drive
                        
13.020
JPMCB
7801 Pineville-Matthews Road
                        
13.021
JPMCB
201 South Peterson Avenue
                        
13.022
JPMCB
5705 High Point Road
                        
13.023
JPMCB
804 North Madison Boulevard
                        
13.024
JPMCB
5473 East Mountain Street
                        
13.025
JPMCB
5 West Main Street
                        
13.026
JPMCB
1645 Bradley Park Drive
                        
13.027
JPMCB
201 South Main Street
                        
13.028
JPMCB
3000 Virginia Avenue
                        
13.029
JPMCB
88 Hillsboro Street
                        
13.030
JPMCB
426 West Walnut Street
                        
14
JPMCB
Sawyer Heights Village
Amegy Bank
5,000
11/30/17
  
Chili's
5,000
03/31/18
  
The Vitamin Shoppe
3,500
07/31/20
Acquisition
15
JPMCB
University Town Center
Ulta Salon
20,748
01/31/23
  
PetCo
15,000
11/30/17
  
Dress Barn
7,800
12/31/17
Acquisition
16
JPMCB
Maitland 200
Welbro Building Corp.
21,391
11/30/16
  
FL Department of Revenue
20,798
03/31/15
  
M2 Systems Corp.
9,817
11/30/12
Acquisition
17
JPMCB
Landing Apartments
                      
Refinance
18
JPMCB
Prattville Town Center
PetSmart
20,260
01/31/18
  
Books-A-Million
15,500
01/31/19
  
Rack Room Shoes
9,000
07/31/17
Acquisition
19
JPMCB
Northcrest Shopping Center
Dollar Tree
11,232
05/31/18
  
Shoe Carnival
10,477
03/15/17
  
David's Bridal
10,011
08/31/18
Acquisition
20
JPMCB
Verizon Alabama HQ
                      
Acquisition
21
JPMCB
Brooks Corner
K & G Superstore
17,703
03/31/17
  
PetCo
15,000
01/31/16
  
Dollar Tree
12,000
04/30/16
Refinance
22
JPMCB
Bayport Commons
PetSmart
20,343
01/31/18
  
Mattress Firm
4,800
04/30/13
  
Bright Now Dental
3,237
07/31/13
Refinance
23
JPMCB
Inman Grove Shopping Center
Wachovia (Ground Lease)
4,160
07/14/16
  
Burger King
3,927
07/01/12
  
Health Foods
3,600
06/30/12
Refinance
24
JPMCB
River North Portfolio
                      
Refinance
24.001
JPMCB
114. W. Illinois
Rockit Ranch Office
3,600
03/31/13
                  
24.002
JPMCB
500 N. Clark
Gravity Tank
3,757
02/28/18
  
Arment Dietrich
3,679
10/31/12
  
Fusion Idea Labs
3,300
07/15/13
  
25
JPMCB
Fairview Heights Plaza
Guitar Center
22,176
01/31/17
  
Planet Fitness
20,310
07/31/21
  
Ginger Buffet & Grill
8,300
09/30/13
Refinance
26
JPMCB
Heritage Commons III
                      
Acquisition
27
JPMCB
Bird Creek Crossing
Office Max
17,862
11/30/17
  
Michaels
17,175
02/28/18
  
Spec's Liquor and Fine Foods
15,659
06/30/20
Acquisition
28
JPMCB
Red Top Plaza
Re-Max
6,400
02/28/13
  
The Batterz Box
6,400
02/28/17
  
Fifth Third Bank
4,000
07/31/23
Acquisition
29
JPMCB
Shaw's Londonderry
Goodwill
12,500
07/31/12
  
Radio Shack
3,120
10/31/12
  
1/2 Off Cards
2,980
07/31/13
Refinance
30
JPMCB
Kensington Place MHC
                      
Refinance
31
JPMCB
Franklin Centre
Linda's Hallmark
5,310
02/28/14
  
Lectric Beach Tanning Salon
2,800
12/31/14
  
Pizza Hut
2,000
07/31/13
Refinance
32
JPMCB
Village Ten Center
Dollar Tree
13,039
09/30/13
  
Erik's Bike Shop
4,569
09/30/14
  
AAA
1,920
01/31/13
Refinance
33
JPMCB
Caton Crossing
Unlimited Tan
3,000
MTM
  
Lucky Bamboo Restaurant
3,000
MTM
  
Doctors of Physical Therapy
3,000
10/31/15
Refinance
34
JPMCB
340 North Belt Place
Winter Pediatric Therapy
5,444
01/31/15
  
National Mentor Healthcare
4,816
11/30/12
  
Arete Real Estate & Development Co.
4,638
05/31/13
Refinance
35
JPMCB
Morningstar of Chapel Hill
                      
Refinance
36
JPMCB
The Cove at Southern
                      
Refinance
37
JPMCB
Lake Mary Plaza
Starbucks
1,551
02/28/14
  
Just Fabulous Spa Salon
1,259
12/31/14
        
Acquisition
38
JPMCB
Creek Crossing Shopping Center
Ivy Cleaners
2,188
11/30/15
  
Gorham Enterprises
1,980
08/31/12
  
Dental One, Inc.
1,752
05/31/17
Refinance
39
JPMCB
Walgreens Plaza
Top Dogz Pizza & Subs
1,875
10/31/14
  
Golden China
1,875
05/31/12
  
Jackson Hewitt Tax Service
1,875
MTM
Acquisition
40
JPMCB
Heritage Square
Batteries Plus
2,000
08/31/20
  
Spherion
1,425
11/30/11
  
American General Finance
1,400
10/31/11
Acquisition
41
JPMCB
Towneplace Suites Charlotte
                      
Refinance
42
JPMCB
Fairfield Inn & Suites East Ridge
                      
Refinance
43
JPMCB
Academy Sports Weslaco
                      
Acquisition
44
JPMCB
Morningstar of Virginia Beach
                      
Refinance
 
 
A-1-16
 
ANNEX A-1
 
                   
Total Debt
Total Debt
  
Total Debt
       
Lockbox
Lockbox
Additional Debt
Additional Debt
Additional Debt
Additional Debt
Current
 UW NCF
Total Debt
 UW NOI
Loan #
Seller(1)
Property Name
Principal / Carveout Guarantor(20)
 (Y/N)
 Type(21)
 Permitted (Y/N)
 Exist (Y/N)(22)
 Amount ($)(22)
 Type(22)
Balance ($)
 DSCR
Current LTV %
 Debt Yield %
1
JPMCB
InterContinental Hotel Chicago
Strategic Hotel Funding L.L.C.
Yes
Hard
No
No
NAP
NAP
NAP
NAP
NAP
NAP
2
JPMCB
SunTrust Bank Portfolio I
Inland American Real Estate Trust, Inc.
Yes
Hard
No
No
NAP
NAP
NAP
NAP
NAP
NAP
2.001
JPMCB
3020 Peachtree Road NW
                      
2.002
JPMCB
1030 Wilmer Avenue
                      
2.003
JPMCB
7500 Wisconsin Avenue
                      
2.004
JPMCB
3300 Northside Parkway NW
                      
2.005
JPMCB
5898 Roswell Road NE
                      
2.006
JPMCB
152 Main Street
                      
2.007
JPMCB
100 Crain Highway SW
                      
2.008
JPMCB
4250 John Marr Drive
                      
2.009
JPMCB
160 Garrisonville Road
                      
2.010
JPMCB
5775 Red Bug Lake Road
                      
2.011
JPMCB
4212 Washington Road
                      
2.012
JPMCB
47 Whitlock Avenue
                      
2.013
JPMCB
4110 Brambleton Avenue SW
                      
2.014
JPMCB
880 East Palmetto Park Road
                      
2.015
JPMCB
1409 East Atlantic Boulevard
                      
2.016
JPMCB
3577 Fruitville Road
                      
2.017
JPMCB
827 Joe Frank Harris Parkway
                      
2.018
JPMCB
1470 West Granada Boulevard
                      
2.019
JPMCB
103 City Circle
                      
2.020
JPMCB
110 Mulberry Street NW
                      
2.021
JPMCB
1331 Johnson Ferry Road
                      
2.022
JPMCB
8226 North Wickham Road
                      
2.023
JPMCB
3620 Six Forks Road
                      
2.024
JPMCB
1725 Mallory Lane
                      
2.025
JPMCB
4290 13th Street
                      
2.026
JPMCB
3800 South Semoran Boulevard
                      
2.027
JPMCB
200 East Fifth Avenue
                      
2.028
JPMCB
1411 Woodward Avenue
                      
2.029
JPMCB
5025 West Colonial Drive
                      
2.030
JPMCB
214 West Broadway Street
                      
2.031
JPMCB
5030 Thoroughbred Lane
                      
2.032
JPMCB
403 Academy Street
                      
2.033
JPMCB
1900 Queens Chapel Road
                      
2.034
JPMCB
113 East Granada Boulevard
                      
2.035
JPMCB
408 South US Highway 41
                      
2.036
JPMCB
299 Bill France Boulevard
                      
2.037
JPMCB
1235 Southlake Circle
                      
2.038
JPMCB
6300 Central Avenue
                      
2.039
JPMCB
2503 Lebanon Road
                      
2.040
JPMCB
2458 North Wickham Road
                      
2.041
JPMCB
160 North Nova Road
                      
2.042
JPMCB
1301 Northwest Saint Lucie West Boulevard
                      
2.043
JPMCB
1075 Carpenters Way
                      
2.044
JPMCB
930 Main Street
                      
2.045
JPMCB
3301 Gulf Breeze Parkway
                      
2.046
JPMCB
55 Farrs Bridge Road
                      
2.047
JPMCB
314 East Eau Gallie Boulevard
                      
2.048
JPMCB
2300 South Atlantic Avenue
                      
2.049
JPMCB
9955 Southeast Federal Highway
                      
2.050
JPMCB
5303 Southwest 91st Drive
                      
2.051
JPMCB
1610 Woodruff Road
                      
2.052
JPMCB
5727 Gantt Road
                      
2.053
JPMCB
7879 West Commercial Boulevard
                      
2.054
JPMCB
140 West Main Street
                      
2.055
JPMCB
234 Barton Boulevard
                      
2.056
JPMCB
7061 South US Highway 1
                      
2.057
JPMCB
204 West Center Street
                      
2.058
JPMCB
4410 Altama Avenue
                      
2.059
JPMCB
1935 Galleria Boulevard
                      
2.060
JPMCB
4800 Northwest Blichton Road
                      
2.061
JPMCB
7001 Lee Highway
                      
2.062
JPMCB
344 Monument Road
                      
2.063
JPMCB
3850 Rockbridge Road
                      
2.064
JPMCB
4142 Sixth Street South
                      
2.065
JPMCB
189 South Lowry Street
                      
2.066
JPMCB
222 South Main Street
                      
2.067
JPMCB
3720 3rd Street South
                      
2.068
JPMCB
21744 State Road 54
                      
2.069
JPMCB
4041 Rowan Road
                      
2.070
JPMCB
4986 North Henry Boulevard
                      
2.071
JPMCB
62 Market Street
                      
2.072
JPMCB
610 East Derenne Avenue
                      
2.073
JPMCB
4125 State Road 60
                      
2.074
JPMCB
1821 Hillandale Road
                      
2.075
JPMCB
180 Gaines School Road
                      
2.076
JPMCB
2815 Skidaway Road
                      
2.077
JPMCB
2100 West Cumberland Street
                      
2.078
JPMCB
9601 East Dr. Martin Luther King Junior Boulevard
                      
2.079
JPMCB
2915 Nolensville Road
                      
2.080
JPMCB
496 Mclaws Circle
                      
2.081
JPMCB
201 South Pleasantburg Drive
                      
2.082
JPMCB
1250 South Church Street
                      
2.083
JPMCB
1104 Gray Highway
                      
2.084
JPMCB
3814 Northwest 43rd Street
                      
2.085
JPMCB
111 North Causeway
                      
2.086
JPMCB
7804 National Service Road
                      
2.087
JPMCB
201 North Isabella Street
                      
2.088
JPMCB
300 US Highway 43
                      
2.089
JPMCB
272 North Fayetteville Street
                      
2.090
JPMCB
112 McClanahan Street
                      
2.091
JPMCB
200 South State Street
                      
2.092
JPMCB
2843 Panola Road
                      
2.093
JPMCB
4441 The Plaza
                      
2.094
JPMCB
9627 Dayton Pike
                      
2.095
JPMCB
125 East Virginia Avenue
                      
2.096
JPMCB
1301 Taft Highway
                      
2.097
JPMCB
745 South Broad Street
                      
2.098
JPMCB
5980 Imperial Parkway
                      
2.099
JPMCB
4601 Jonesboro Road
                      
2.100
JPMCB
2111 Wade Hampton Boulevard
                      
2.101
JPMCB
658 Main Street
                      
2.102
JPMCB
414 Wharf Street
                      
2.103
JPMCB
4233 West Stone Drive
                      
 
 
A-1-17
 
ANNEX A-1
 
                   
Total Debt
Total Debt
  
Total Debt
       
Lockbox
Lockbox
Additional Debt
Additional Debt
Additional Debt
Additional Debt
Current
 UW NCF
Total Debt
 UW NOI
Loan #
Seller(1)
Property Name
Principal / Carveout Guarantor(20)
 (Y/N)
 Type(21)
 Permitted (Y/N)
 Exist (Y/N)(22)
 Amount ($)(22)
 Type(22)
Balance ($)
 DSCR
Current LTV %
 Debt Yield %
2.104
JPMCB
234 North Main Street
                      
2.105
JPMCB
1611 South Miami Boulevard
                      
2.106
JPMCB
300 South Mock Road
                      
2.107
JPMCB
624 West Main Street
                      
2.108
JPMCB
1213 Greenland Drive
                      
2.109
JPMCB
4720 Highway 49 South
                      
2.110
JPMCB
4306 North Liberty Street
                      
2.111
JPMCB
416 Highway 27 South
                      
2.112
JPMCB
110 West 10th Street
                      
2.113
JPMCB
7133 Forest Hill Avenue
                      
2.114
JPMCB
4830 Jefferson Davis Highway
                      
2.115
JPMCB
5716 West Andrew Johnson Highway
                      
2.116
JPMCB
869 North Lee Highway
                      
2.117
JPMCB
7880 Broad Street
                      
2.118
JPMCB
400 West Main Street
                      
2.119
JPMCB
23364 Front Street
                      
2.120
JPMCB
4394 South NC Highway 150
                      
2.121
JPMCB
33287 Railroad Avenue
                      
3
JPMCB
Asheville Mall
CBL & Associates Properties, Inc.
Yes
CMA
No
No
NAP
NAP
NAP
NAP
NAP
NAP
4
JPMCB
Sun Development and Management Portfolio
Bharat N. Patel
Yes
Hard
No
Yes
17,700,000
Mezzanine Loan
73,724,503
1.22
71.9%
9.7%
4.001
JPMCB
Embassy Suites Palmdale
                      
4.002
JPMCB
Hilton Garden Inn Ridgefield Park
                      
4.003
JPMCB
Homewood Suites Nashville
                      
4.004
JPMCB
Hampton Inn & Suites South Lake Buena Vista
                      
4.005
JPMCB
Candlewood Suites Hattiesburg
                      
5
JPMCB
Google Kirkland Campus
John M. Stone, Suzanne Stone, Bryan P. Stone, et. al
Yes
Hard
No
No
NAP
NAP
NAP
NAP
NAP
NAP
6
JPMCB
24 West 57th Street
Berndt Perl, Kenneth Aschendorf
Yes
Hard
No
No
NAP
NAP
NAP
NAP
NAP
NAP
7
JPMCB
Kite Retail Portfolio
Kite Realty Group, L.P.
Yes
Hard
No
No
NAP
NAP
NAP
NAP
NAP
NAP
7.001
JPMCB
Boulevard Crossing
                      
7.002
JPMCB
Hamilton Crossing Center
                      
7.003
JPMCB
Naperville Marketplace
                      
7.004
JPMCB
Publix at Acworth
                      
8
JPMCB
Orland Park Place
IN Retail Fund, L.L.C.
Yes
Springing
No
No
NAP
NAP
NAP
NAP
NAP
NAP
9
JPMCB
LaSalle Select Portfolio
Rosemont Realty, LLC
Yes
Hard
No
No
NAP
NAP
NAP
NAP
NAP
NAP
9.001
JPMCB
5707 Peachtree Parkway
                      
9.002
JPMCB
3585 Engineering Drive
                      
9.003
JPMCB
6455 East Johns Crossing
                      
9.004
JPMCB
6625 The Corners Parkway
                      
10
JPMCB
Denver West Village
The Mills Limited Partnership
Yes
Hard
No
No
NAP
NAP
NAP
NAP
NAP
NAP
11
JPMCB
Lehigh Valley Portfolio
Penncap Properties Portfolio, LP
Yes
CMA
No
No
NAP
NAP
NAP
NAP
NAP
NAP
11.001
JPMCB
1640-1660 Valley Center Parkway
                      
11.002
JPMCB
1455 Valley Center Parkway
                      
11.003
JPMCB
1560 Valley Center Parkway
                      
11.004
JPMCB
1550 Valley Center Parkway
                      
11.005
JPMCB
1510 Valley Center Parkway
                      
11.006
JPMCB
1530 Valley Center Parkway
                      
12
JPMCB
Eddy Street Commons at Notre Dame
Kite Realty Group, L.P.
Yes
Hard
No
No
NAP
NAP
NAP
NAP
NAP
NAP
13
JPMCB
SunTrust Bank Portfolio II
Inland American Real Estate Trust, Inc.
Yes
Hard
No
No
NAP
NAP
NAP
NAP
NAP
NAP
13.001
JPMCB
4240 West Lake Mary Boulevard
                      
13.002
JPMCB
26627 US Highway 19 North
                      
13.003
JPMCB
597 Solomons Island Road North
                      
13.004
JPMCB
4425 Lafayette Street
                      
13.005
JPMCB
1850 US Highway 1 South
                      
13.006
JPMCB
2150 Cleveland Street
                      
13.007
JPMCB
1605 21st Avenue South
                      
13.008
JPMCB
111 Southwest 17th Street
                      
13.009
JPMCB
7319 Spring Hill Drive
                      
13.010
JPMCB
10000 Taft Street
                      
13.011
JPMCB
6548 Main Street
                      
13.012
JPMCB
3990 Southwest State Road 200
                      
13.013
JPMCB
114 West Blue Ridge Street
                      
13.014
JPMCB
240 West Main Street
                      
13.015
JPMCB
892 Deltona Boulevard
                      
13.016
JPMCB
5370 Peachtree Industrial Boulevard
                      
13.017
JPMCB
7612 State Road 52
                      
13.018
JPMCB
286 Hancock Street
                      
13.019
JPMCB
100 Flagler Plaza Drive
                      
13.020
JPMCB
7801 Pineville-Matthews Road
                      
13.021
JPMCB
201 South Peterson Avenue
                      
13.022
JPMCB
5705 High Point Road
                      
13.023
JPMCB
804 North Madison Boulevard
                      
13.024
JPMCB
5473 East Mountain Street
                      
13.025
JPMCB
5 West Main Street
                      
13.026
JPMCB
1645 Bradley Park Drive
                      
13.027
JPMCB
201 South Main Street
                      
13.028
JPMCB
3000 Virginia Avenue
                      
13.029
JPMCB
88 Hillsboro Street
                      
13.030
JPMCB
426 West Walnut Street
                      
14
JPMCB
Sawyer Heights Village
Inland Western Retail Real Estate Trust, Inc.
Yes
Springing
No
No
NAP
NAP
NAP
NAP
NAP
NAP
15
JPMCB
University Town Center
Inland Diversified Real Estate Trust, Inc.
Yes
CMA
No
No
NAP
NAP
NAP
NAP
NAP
NAP
16
JPMCB
Maitland 200
Thomas W. Brown, Thomas N. Trkla
Yes
Hard
No
No
NAP
NAP
NAP
NAP
NAP
NAP
17
JPMCB
Landing Apartments
Rosemont Realty, LLC
Yes
Springing
No
No
NAP
NAP
NAP
NAP
NAP
NAP
18
JPMCB
Prattville Town Center
Inland Diversified Real Estate Trust, Inc.
Yes
CMA
No
No
NAP
NAP
NAP
NAP
NAP
NAP
19
JPMCB
Northcrest Shopping Center
Inland Diversified Real Estate Trust, Inc.
Yes
CMA
No
No
NAP
NAP
NAP
NAP
NAP
NAP
20
JPMCB
Verizon Alabama HQ
Mohannad S. Malas
Yes
Hard
No
No
NAP
NAP
NAP
NAP
NAP
NAP
21
JPMCB
Brooks Corner
Minto Builders (Florida), Inc.
Yes
Springing
No
No
NAP
NAP
NAP
NAP
NAP
NAP
22
JPMCB
Bayport Commons
Kite Realty Group, L.P.
Yes
Hard
No
No
NAP
NAP
NAP
NAP
NAP
NAP
23
JPMCB
Inman Grove Shopping Center
Terry F. Spragens, Jeffrey G. Spragens, James M. Ballard
Yes
CMA
No
No
NAP
NAP
NAP
NAP
NAP
NAP
24
JPMCB
River North Portfolio
Albert M. Friedman
Yes
CMA
No
No
NAP
NAP
NAP
NAP
NAP
NAP
24.001
JPMCB
114. W. Illinois
                      
24.002
JPMCB
500 N. Clark
                      
25
JPMCB
Fairview Heights Plaza
Gregory P. Forester
Yes
Hard
No
No
NAP
NAP
NAP
NAP
NAP
NAP
26
JPMCB
Heritage Commons III
Macquarie CNL Income, LP
Yes
Hard
No
No
NAP
NAP
NAP
NAP
NAP
NAP
27
JPMCB
Bird Creek Crossing
Inland Western Retail Real Estate Trust, Inc.
Yes
Springing
No
No
NAP
NAP
NAP
NAP
NAP
NAP
28
JPMCB
Red Top Plaza
INP Retail, L.P.
Yes
Springing
No
No
NAP
NAP
NAP
NAP
NAP
NAP
29
JPMCB
Shaw's Londonderry
R. Norman Wood
Yes
Springing
No
No
NAP
NAP
NAP
NAP
NAP
NAP
30
JPMCB
Kensington Place MHC
Spencer M. Partrich, Mickey Shapiro
No
NAP
No
No
NAP
NAP
NAP
NAP
NAP
NAP
31
JPMCB
Franklin Centre
Mark Lambert, Craig Whitehead
Yes
Springing
No
No
NAP
NAP
NAP
NAP
NAP
NAP
32
JPMCB
Village Ten Center
Inland Real Estate Corporation
Yes
Springing
No
No
NAP
NAP
NAP
NAP
NAP
NAP
33
JPMCB
Caton Crossing
Inland Real Estate Corporation
Yes
Springing
No
No
NAP
NAP
NAP
NAP
NAP
NAP
34
JPMCB
340 North Belt Place
Andrew Segal
Yes
CMA
No
No
NAP
NAP
NAP
NAP
NAP
NAP
35
JPMCB
Morningstar of Chapel Hill
Stephen E. Benson
Yes
Soft
No
No
NAP
NAP
NAP
NAP
NAP
NAP
36
JPMCB
The Cove at Southern
Harold Rosenblum
Yes
Soft
No
No
NAP
NAP
NAP
NAP
NAP
NAP
37
JPMCB
Lake Mary Plaza
Inland Diversified Real Estate Trust, Inc.
Yes
Springing
No
No
NAP
NAP
NAP
NAP
NAP
NAP
38
JPMCB
Creek Crossing Shopping Center
William L. Huntley
Yes
Hard
No
No
NAP
NAP
NAP
NAP
NAP
NAP
39
JPMCB
Walgreens Plaza
Inland Diversified Real Estate Trust, Inc.
Yes
Springing
No
No
NAP
NAP
NAP
NAP
NAP
NAP
40
JPMCB
Heritage Square
Inland Diversified Real Estate Trust, Inc.
Yes
Springing
No
No
NAP
NAP
NAP
NAP
NAP
NAP
41
JPMCB
Towneplace Suites Charlotte
Hiren Desai
Yes
CMA
No
No
NAP
NAP
NAP
NAP
NAP
NAP
42
JPMCB
Fairfield Inn & Suites East Ridge
Hiren Desai
Yes
CMA
No
No
NAP
NAP
NAP
NAP
NAP
NAP
43
JPMCB
Academy Sports Weslaco
Richard C. Dunsay
Yes
Hard
No
No
NAP
NAP
NAP
NAP
NAP
NAP
44
JPMCB
Morningstar of Virginia Beach
Stephen E. Benson
Yes
Soft
No
No
NAP
NAP
NAP
NAP
NAP
NAP
 
 
A-1-18
 
ANNEX A-1
 
     
HOTEL OPERATING STATISTICS
  
                                     
     
2008
2008
2008
2009
2009
2009
2010
2010
2010
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
InterContinental Hotel Chicago
81.0%
210.44
170.45
76.1%
175.83
133.84
73.4%
178.19
130.74
76.8%
180.19
138.30
76.8%
180.19
138.30
1
2
JPMCB
SunTrust Bank Portfolio I
                              
2
2.001
JPMCB
3020 Peachtree Road NW
                              
2.001
2.002
JPMCB
1030 Wilmer Avenue
                              
2.002
2.003
JPMCB
7500 Wisconsin Avenue
                              
2.003
2.004
JPMCB
3300 Northside Parkway NW
                              
2.004
2.005
JPMCB
5898 Roswell Road NE
                              
2.005
2.006
JPMCB
152 Main Street
                              
2.006
2.007
JPMCB
100 Crain Highway SW
                              
2.007
2.008
JPMCB
4250 John Marr Drive
                              
2.008
2.009
JPMCB
160 Garrisonville Road
                              
2.009
2.010
JPMCB
5775 Red Bug Lake Road
                              
2.010
2.011
JPMCB
4212 Washington Road
                              
2.011
2.012
JPMCB
47 Whitlock Avenue
                              
2.012
2.013
JPMCB
4110 Brambleton Avenue SW
                              
2.013
2.014
JPMCB
880 East Palmetto Park Road
                              
2.014
2.015
JPMCB
1409 East Atlantic Boulevard
                              
2.015
2.016
JPMCB
3577 Fruitville Road
                              
2.016
2.017
JPMCB
827 Joe Frank Harris Parkway
                              
2.017
2.018
JPMCB
1470 West Granada Boulevard
                              
2.018
2.019
JPMCB
103 City Circle
                              
2.019
2.020
JPMCB
110 Mulberry Street NW
                              
2.020
2.021
JPMCB
1331 Johnson Ferry Road
                              
2.021
2.022
JPMCB
8226 North Wickham Road
                              
2.022
2.023
JPMCB
3620 Six Forks Road
                              
2.023
2.024
JPMCB
1725 Mallory Lane
                              
2.024
2.025
JPMCB
4290 13th Street
                              
2.025
2.026
JPMCB
3800 South Semoran Boulevard
                              
2.026
2.027
JPMCB
200 East Fifth Avenue
                              
2.027
2.028
JPMCB
1411 Woodward Avenue
                              
2.028
2.029
JPMCB
5025 West Colonial Drive
                              
2.029
2.030
JPMCB
214 West Broadway Street
                              
2.030
2.031
JPMCB
5030 Thoroughbred Lane
                              
2.031
2.032
JPMCB
403 Academy Street
                              
2.032
2.033
JPMCB
1900 Queens Chapel Road
                              
2.033
2.034
JPMCB
113 East Granada Boulevard
                              
2.034
2.035
JPMCB
408 South US Highway 41
                              
2.035
2.036
JPMCB
299 Bill France Boulevard
                              
2.036
2.037
JPMCB
1235 Southlake Circle
                              
2.037
2.038
JPMCB
6300 Central Avenue
                              
2.038
2.039
JPMCB
2503 Lebanon Road
                              
2.039
2.040
JPMCB
2458 North Wickham Road
                              
2.040
2.041
JPMCB
160 North Nova Road
                              
2.041
2.042
JPMCB
1301 Northwest Saint Lucie West Boulevard
                              
2.042
2.043
JPMCB
1075 Carpenters Way
                              
2.043
2.044
JPMCB
930 Main Street
                              
2.044
2.045
JPMCB
3301 Gulf Breeze Parkway
                              
2.045
2.046
JPMCB
55 Farrs Bridge Road
                              
2.046
2.047
JPMCB
314 East Eau Gallie Boulevard
                              
2.047
2.048
JPMCB
2300 South Atlantic Avenue
                              
2.048
2.049
JPMCB
9955 Southeast Federal Highway
                              
2.049
2.050
JPMCB
5303 Southwest 91st Drive
                              
2.050
2.051
JPMCB
1610 Woodruff Road
                              
2.051
2.052
JPMCB
5727 Gantt Road
                              
2.052
2.053
JPMCB
7879 West Commercial Boulevard
                              
2.053
2.054
JPMCB
140 West Main Street
                              
2.054
2.055
JPMCB
234 Barton Boulevard
                              
2.055
2.056
JPMCB
7061 South US Highway 1
                              
2.056
2.057
JPMCB
204 West Center Street
                              
2.057
2.058
JPMCB
4410 Altama Avenue
                              
2.058
2.059
JPMCB
1935 Galleria Boulevard
                              
2.059
2.060
JPMCB
4800 Northwest Blichton Road
                              
2.060
2.061
JPMCB
7001 Lee Highway
                              
2.061
2.062
JPMCB
344 Monument Road
                              
2.062
2.063
JPMCB
3850 Rockbridge Road
                              
2.063
2.064
JPMCB
4142 Sixth Street South
                              
2.064
2.065
JPMCB
189 South Lowry Street
                              
2.065
2.066
JPMCB
222 South Main Street
                              
2.066
2.067
JPMCB
3720 3rd Street South
                              
2.067
2.068
JPMCB
21744 State Road 54
                              
2.068
2.069
JPMCB
4041 Rowan Road
                              
2.069
2.070
JPMCB
4986 North Henry Boulevard
                              
2.070
2.071
JPMCB
62 Market Street
                              
2.071
2.072
JPMCB
610 East Derenne Avenue
                              
2.072
2.073
JPMCB
4125 State Road 60
                              
2.073
2.074
JPMCB
1821 Hillandale Road
                              
2.074
2.075
JPMCB
180 Gaines School Road
                              
2.075
2.076
JPMCB
2815 Skidaway Road
                              
2.076
2.077
JPMCB
2100 West Cumberland Street
                              
2.077
2.078
JPMCB
9601 East Dr. Martin Luther King Junior Boulevard
                              
2.078
2.079
JPMCB
2915 Nolensville Road
                              
2.079
2.080
JPMCB
496 Mclaws Circle
                              
2.080
2.081
JPMCB
201 South Pleasantburg Drive
                              
2.081
2.082
JPMCB
1250 South Church Street
                              
2.082
2.083
JPMCB
1104 Gray Highway
                              
2.083
2.084
JPMCB
3814 Northwest 43rd Street
                              
2.084
2.085
JPMCB
111 North Causeway
                              
2.085
2.086
JPMCB
7804 National Service Road
                              
2.086
2.087
JPMCB
201 North Isabella Street
                              
2.087
2.088
JPMCB
300 US Highway 43
                              
2.088
2.089
JPMCB
272 North Fayetteville Street
                              
2.089
2.090
JPMCB
112 McClanahan Street
                              
2.090
2.091
JPMCB
200 South State Street
                              
2.091
2.092
JPMCB
2843 Panola Road
                              
2.092
2.093
JPMCB
4441 The Plaza
                              
2.093
2.094
JPMCB
9627 Dayton Pike
                              
2.094
2.095
JPMCB
125 East Virginia Avenue
                              
2.095
2.096
JPMCB
1301 Taft Highway
                              
2.096
2.097
JPMCB
745 South Broad Street
                              
2.097
2.098
JPMCB
5980 Imperial Parkway
                              
2.098
2.099
JPMCB
4601 Jonesboro Road
                              
2.099
2.100
JPMCB
2111 Wade Hampton Boulevard
                              
2.100
2.101
JPMCB
658 Main Street
                              
2.101
2.102
JPMCB
414 Wharf Street
                              
2.102
2.103
JPMCB
4233 West Stone Drive
                              
2.103
 
 
A-1-19
 
ANNEX A-1
 
     
HOTEL OPERATING STATISTICS
  
                                     
     
2008
2008
2008
2009
2009
2009
2010
2010
2010
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 #
2.104
JPMCB
234 North Main Street
                              
2.104
2.105
JPMCB
1611 South Miami Boulevard
                              
2.105
2.106
JPMCB
300 South Mock Road
                              
2.106
2.107
JPMCB
624 West Main Street
                              
2.107
2.108
JPMCB
1213 Greenland Drive
                              
2.108
2.109
JPMCB
4720 Highway 49 South
                              
2.109
2.110
JPMCB
4306 North Liberty Street
                              
2.110
2.111
JPMCB
416 Highway 27 South
                              
2.111
2.112
JPMCB
110 West 10th Street
                              
2.112
2.113
JPMCB
7133 Forest Hill Avenue
                              
2.113
2.114
JPMCB
4830 Jefferson Davis Highway
                              
2.114
2.115
JPMCB
5716 West Andrew Johnson Highway
                              
2.115
2.116
JPMCB
869 North Lee Highway
                              
2.116
2.117
JPMCB
7880 Broad Street
                              
2.117
2.118
JPMCB
400 West Main Street
                              
2.118
2.119
JPMCB
23364 Front Street
                              
2.119
2.120
JPMCB
4394 South NC Highway 150
                              
2.120
2.121
JPMCB
33287 Railroad Avenue
                              
2.121
3
JPMCB
Asheville Mall
                              
3
4
JPMCB
Sun Development and Management Portfolio
            
69.1%
110.28
76.13
72.1%
109.72
79.54
72.1%
109.72
79.54
4
4.001
JPMCB
Embassy Suites Palmdale
            
65.8%
136.47
89.85
70.7%
129.70
91.67
70.7%
129.70
91.67
4.001
4.002
JPMCB
Hilton Garden Inn Ridgefield Park
            
68.5%
123.95
84.96
75.1%
124.38
93.40
75.1%
124.38
93.40
4.002
4.003
JPMCB
Homewood Suites Nashville
58.2%
129.46
75.30
71.5%
113.83
81.40
76.5%
117.17
89.58
77.4%
119.37
92.37
77.4%
119.37
92.37
4.003
4.004
JPMCB
Hampton Inn & Suites South Lake Buena Vista
      
66.7%
80.84
53.89
71.9%
78.55
56.49
75.0%
82.87
62.17
75.0%
82.87
62.17
4.004
4.005
JPMCB
Candlewood Suites Hattiesburg
78.2%
87.24
68.24
61.3%
85.09
52.13
63.4%
85.94
54.48
61.4%
84.20
51.69
61.4%
84.20
51.69
4.005
5
JPMCB
Google Kirkland Campus
                              
5
6
JPMCB
24 West 57th Street
                              
6
7
JPMCB
Kite Retail Portfolio
                              
7
7.001
JPMCB
Boulevard Crossing
                              
7.001
7.002
JPMCB
Hamilton Crossing Center
                              
7.002
7.003
JPMCB
Naperville Marketplace
                              
7.003
7.004
JPMCB
Publix at Acworth
                              
7.004
8
JPMCB
Orland Park Place
                              
8
9
JPMCB
LaSalle Select Portfolio
                              
9
9.001
JPMCB
5707 Peachtree Parkway
                              
9.001
9.002
JPMCB
3585 Engineering Drive
                              
9.002
9.003
JPMCB
6455 East Johns Crossing
                              
9.003
9.004
JPMCB
6625 The Corners Parkway
                              
9.004
10
JPMCB
Denver West Village
                              
10
11
JPMCB
Lehigh Valley Portfolio
                              
11
11.001
JPMCB
1640-1660 Valley Center Parkway
                              
11.001
11.002
JPMCB
1455 Valley Center Parkway
                              
11.002
11.003
JPMCB
1560 Valley Center Parkway
                              
11.003
11.004
JPMCB
1550 Valley Center Parkway
                              
11.004
11.005
JPMCB
1510 Valley Center Parkway
                              
11.005
11.006
JPMCB
1530 Valley Center Parkway
                              
11.006
12
JPMCB
Eddy Street Commons at Notre Dame
                              
12
13
JPMCB
SunTrust Bank Portfolio II
                              
13
13.001
JPMCB
4240 West Lake Mary Boulevard
                              
13.001
13.002
JPMCB
26627 US Highway 19 North
                              
13.002
13.003
JPMCB
597 Solomons Island Road North
                              
13.003
13.004
JPMCB
4425 Lafayette Street
                              
13.004
13.005
JPMCB
1850 US Highway 1 South
                              
13.005
13.006
JPMCB
2150 Cleveland Street
                              
13.006
13.007
JPMCB
1605 21st Avenue South
                              
13.007
13.008
JPMCB
111 Southwest 17th Street
                              
13.008
13.009
JPMCB
7319 Spring Hill Drive
                              
13.009
13.010
JPMCB
10000 Taft Street
                              
13.010
13.011
JPMCB
6548 Main Street
                              
13.011
13.012
JPMCB
3990 Southwest State Road 200
                              
13.012
13.013
JPMCB
114 West Blue Ridge Street
                              
13.013
13.014
JPMCB
240 West Main Street
                              
13.014
13.015
JPMCB
892 Deltona Boulevard
                              
13.015
13.016
JPMCB
5370 Peachtree Industrial Boulevard
                              
13.016
13.017
JPMCB
7612 State Road 52
                              
13.017
13.018
JPMCB
286 Hancock Street
                              
13.018
13.019
JPMCB
100 Flagler Plaza Drive
                              
13.019
13.020
JPMCB
7801 Pineville-Matthews Road
                              
13.020
13.021
JPMCB
201 South Peterson Avenue
                              
13.021
13.022
JPMCB
5705 High Point Road
                              
13.022
13.023
JPMCB
804 North Madison Boulevard
                              
13.023
13.024
JPMCB
5473 East Mountain Street
                              
13.024
13.025
JPMCB
5 West Main Street
                              
13.025
13.026
JPMCB
1645 Bradley Park Drive
                              
13.026
13.027
JPMCB
201 South Main Street
                              
13.027
13.028
JPMCB
3000 Virginia Avenue
                              
13.028
13.029
JPMCB
88 Hillsboro Street
                              
13.029
13.030
JPMCB
426 West Walnut Street
                              
13.030
14
JPMCB
Sawyer Heights Village
                              
14
15
JPMCB
University Town Center
                              
15
16
JPMCB
Maitland 200
                              
16
17
JPMCB
Landing Apartments
                              
17
18
JPMCB
Prattville Town Center
                              
18
19
JPMCB
Northcrest Shopping Center
                              
19
20
JPMCB
Verizon Alabama HQ
                              
20
21
JPMCB
Brooks Corner
                              
21
22
JPMCB
Bayport Commons
                              
22
23
JPMCB
Inman Grove Shopping Center
                              
23
24
JPMCB
River North Portfolio
                              
24
24.001
JPMCB
114. W. Illinois
                              
24.001
24.002
JPMCB
500 N. Clark
                              
24.002
25
JPMCB
Fairview Heights Plaza
                              
25
26
JPMCB
Heritage Commons III
                              
26
27
JPMCB
Bird Creek Crossing
                              
27
28
JPMCB
Red Top Plaza
                              
28
29
JPMCB
Shaw's Londonderry
                              
29
30
JPMCB
Kensington Place MHC
                              
30
31
JPMCB
Franklin Centre
                              
31
32
JPMCB
Village Ten Center
                              
32
33
JPMCB
Caton Crossing
                              
33
34
JPMCB
340 North Belt Place
                              
34
35
JPMCB
Morningstar of Chapel Hill
                              
35
36
JPMCB
The Cove at Southern
                              
36
37
JPMCB
Lake Mary Plaza
                              
37
38
JPMCB
Creek Crossing Shopping Center
                              
38
39
JPMCB
Walgreens Plaza
                              
39
40
JPMCB
Heritage Square
                              
40
41
JPMCB
Towneplace Suites Charlotte
      
62.7%
64.67
40.55
74.8%
58.08
43.44
76.7%
59.86
45.89
75.0%
     59.86
44.89
41
42
JPMCB
Fairfield Inn & Suites East Ridge
      
54.0%
80.13
43.27
67.0%
79.06
52.99
71.0%
84.19
59.75
67.0%
      82.10
55.03
42
43
JPMCB
Academy Sports Weslaco
                              
43
44
JPMCB
Morningstar of Virginia Beach
                              
44
 
 
A-1-20
 
 
Footnotes to Annex A-1

(1)
“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller.

(2)
Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.

(3)
With respect to all mortgage loans, excluding Loan No. 37, Lake Mary Plaza, 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. 37, Lake Mary Plaza, the appraiser provided an “as-stabilized” value as of May 1, 2011 to reflect Jimmy John’s taking occupancy. Jimmy John’s had executed a lease at the time of the appraisal, but had not yet commenced rent payments as of the appraisal date. Jimmy John’s is currently in occupancy and paying rent. The concluded stabilized value is $9,535,000, which results in a Current LTV % of 53.3% and a Maturity LTV % of 53.3%. The “as-is” appraisal value in the appraisal as of April 2, 2011 is $9,500,000, which results in a Current LTV % of 53.5% and a Maturity LTV % of 53.5%.

(4)
For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity/ARD Balance ($) is allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan Seller's determination of the appropriate allocation.

(5)
Each number identifies a group of related borrowers.

(6)
For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate, and the Senior Trust Advisor Fee Rate (together, the “Admin. Fee %”).

(7)
For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 366/360.

(8)
Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.

(9)
With respect to Loan Nos. 20, 35 and 44, the First Payment Date for the loans is according to the mortgage loan documents is November 1, 2011. On the Closing Date, JPMCB will deposit funds sufficient to pay the interest associated with the interest due for the October 2011 payment for these loans. Consequently, in the Annex A-1, the mortgage loans have been represented as having a First Payment Date of October 1, 2011. Additionally, the Rem. Term, I/O Period, and Prepayment Provision (Payments) for these mortgage loans have been adjusted to reflect the additional payment of interest that the trust will receive on behalf of these mortgage loans.

(10)
For the mortgage loans with an interest-only period, the I/O Period reflects the commencement of the initial interest-only period from the First Payment Date of the mortgage loan.

(11)
With respect to Loan No. 2, SunTrust Bank Portfolio I, the mortgage loan has an ARD feature with an anticipated repayment date of 7/1/2021, with an increase in the interest rate to 3% per annum plus the greater of (i) 5.42000% per annum or (ii) the then current 10-year swap yield plus 2.185% per annum, provided that in any event the increased interest rate will not exceed 10.42000% per annum, until the final maturity date of 7/1/2031.

 
With respect to Loan No. 6, 24 West 57th Street, the mortgage loan has an ARD feature with an anticipated repayment date of 9/1/2016, with an increase in the interest rate to 3% per annum plus the greater of (i) 5.17900% per annum or (ii) the then current 5-year swap yield, provided that in any event the increased interest rate will not exceed 10.17900% per annum, until the final maturity date of 9/1/2018.

 
With respect to Loan No. 13, SunTrust Bank Portfolio II, the mortgage loan has an ARD feature with an anticipated repayment date of 7/1/2021, with an increase in the interest rate to 3% per annum plus the greater of (i) 5.42000% per annum or (ii) the then current 10-year swap yield plus 2.185% per annum, provided that in any event the increased interest rate will not exceed 10.42000% per annum, until the final maturity date of 7/1/2031.
 
 
A-1-21
 
 
 
With respect to Loan No. 26, Heritage Commons III, the mortgage loan has an ARD feature with an anticipated repayment date of 7/1/2016, with an increase in the interest rate to 3% per annum plus the greater of (i) 4.70000% per annum and (ii) the then current 5-year swap yield plus 2.80% per annum, provided that in any event the increased interest rate will not exceed 9.70000% per annum, until the final maturity date of 12/1/2018.

(12)
The "L" component of the prepayment provision represents lockout payments.
 
The "Def" component of the prepayment provision represents defeasance payments.
 
The "YM" component of the prepayment provision represents yield maintenance payments.

(13)
With respect to Loan No. 2, SunTrust Bank Portfolio I, and Loan No. 13, SunTrust Bank Portfolio II, the mortgage loans allow for partial releases of individual mortgaged properties during a lockout period or during such time as a yield maintenance charge would otherwise be payable that could result in a cumulative prepayment of up to 10% of the initial principal balance of the related mortgage loans without payment of a yield maintenance charge or prepayment premium. The mortgage loans also allow for voluntary prepayments in the event of certain tenant lease rollover events and tenant sale events and the failure to meet certain debt service coverage ratio thresholds with payment of the applicable yield maintenance charge or prepayment premium.  See “Risk Factors—Risks Relating to Prepayments and Repurchases” in the free writing prospectus.

(14)
With respect to Loan No. 2, SunTrust Bank Portfolio I, given the single tenant nature of the portfolio, historical financial statements were not made available by the borrower to the lender. The actual Net Operating Income for the property is the difference between the total base rent due and the management fee. The 2011 total base rent due under the lease is $15,717,331 and the borrower pays the property manager a management fee of 4.5% of total base rent.

 
With respect to Loan No. 13, SunTrust Bank Portfolio II, given the single tenant nature of the portfolio, historical financial statements were not made available by the borrower to the lender. The actual Net Operating Income for the property is the difference between the total base rent due and the management fee. The 2011 total base rent due under the lease is $3,859,077 and the borrower pays the property manager a management fee of 4.5% of total base rent.

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 is the same.

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 made after the Note Date during the term of the mortgage loan.

(15)
Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.

(16)
Represents the monthly amounts required to be deposited by the borrower.

 
With respect to Loan No. 4, Sun Development and Management Portfolio, the Monthly Capex Reserve ($)  is equal to 3% of gross income from operations 2 months prior to the payment date for the first 24 months, and 4% of gross income from operations thereafter, but at no point will the deposit be less than $50,000.

(17)
Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents.

(18)
In certain cases, the data for tenants occupying multiple spaces include square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates.

 
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.

For example, with respect to Loan No. 3, Asheville Mall, the fourth largest tenant by square footage, Ulta Salon, has an executed lease and is paying rent, and is expected to take occupancy no later than November 2011. The mortgage loan is structured with an upfront reserve of $653,820 for tenant improvements and obligations due under the lease.
 
 
A-1-22
 
 
With respect to Loan No. 7, Kite Retail Portfolio, the thirteenth largest tenant and twenty-fifth largest tenants, Body Plex and Mark Pi’s China Gate respectively, have executed leases but have not opened for business. Body Plex is expected to commence rent payments June 9, 2012 after a twelve month rent abatement, and Mark Pi’s China Gate is expected to commence paying rent December 26, 2012 after a 380 day rent abatement. The twentieth largest tenant, J. Razzo’s, has executed a lease and is open for business but will not begin paying rent until April 6, 2012 due to a 180 day rent abatement. The mortgage loan is structured with an upfront reserve of $343,263 for free rent credits and an upfront reserve of $187,992 for tenant improvements and leasing commissions due under certain of the leases, respectively.

With respect to Loan No. 8, Orland Park Place, the third largest tenant and ninth largest tenant, hhgregg and Ross Dress for Less respectively, have executed leases but have not opened for business. Both tenants are currently in the process of building out their spaces. hhgregg has an expected opening date of September 2011 while Ross Dress for Less has an expected opening date of October 2011.

With respect to Loan No. 12, Eddy Street Commons at Notre Dame, six tenants, McAlister’s Deli, Brothers Bar and Grill, Wells Fargo Bank, Urban Outfitters, RW Armstrong and Executive Suites, have executed leases and are not paying rent. Two of those tenants, McAlister’s Deli and Wells Fargo Bank, are also not in occupancy. The mortgage loan is structured with an upfront reserve of $597,887 for free rent credits and an upfront reserve of $2,584,273 for tenant improvements and leasing commissions in free rent reserves due under certain of the leases, respectively.

(19)
The lease expirations shown are based on full lease terms, however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.

(20)
In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes.

With respect to Loan No. 5, Google Kirkland Campus, the full principal/carveout guarantor name is John M. Stone, Suzanne Stone, Bryan P. Stone, Cheryl A. Stone, James D. Rivard, Elizabeth A. Rivard, Dee J. McGonigle, III and Mary A. McGonigle.

With respect to Loan No. 38, Creek Crossing Shopping Center, the full principal/carveout guarantor name is William L. Huntley andThe Wiliam L. Huntley Trust, Under Agreement Dated October 9, 1991.

(21)
The classification of the lockbox types is described in the free writing prospectus. See “Description of the Mortgage Pool—Lockbox Accounts” for further details.

(22)
With respect to Loan No. 31, Franklin Centre, each of the members of the related borrowers has pledged its right to receive distributions from the borrowers to AmericaUnited Bank and Trust Company USA (“AmericaUnited Bank”) to secure approximately $2,000,000 in debt owed by certain affiliates of the borrowers to AmericaUnited Bank. The debt is not secured by any interest in the related mortgaged property or any interest in the related borrower and as such is not shown on Annex A-1 as having any additional debt.
 
 
A-1-23