JPMCC 2010-C1 $716.3mm

- wavgs: 36 loans/96 properties; WAM 79mos/orig 80mos; 1.64x DSCR; 61.5% LTV; Top 10 55%; Wavg rate 6.4%

- Property Types: Anchored Retail 69.7%; unanchored retail 1.3%; Industrial 11.8%; Suburban Office 10.1; CBD Office 1.5%; Mixed Use office/retail 2.5%; Self Storage 1.8%; Manufactured Housing 1.4%

- Top 5 States: CA 16.1%; TX 14.5%; UT 14.1%; MI 9.3; WI 9.2%

- 1 proforma'd loan; 1 IO, 1 5yr reset partial IO, 1 ARD, the rest are amortizing balloons.

- 79.7% refis

- Inland sponsor on at least 28.5% of the pool.



Class ($MM) Moody's C/E WAL

A1 $416.1 AAA/Aaa 15.00% 4.53
A2 $131.3 AAA/Aaa 15.00% 6.76
A3 $61.5 AAA/Aaa 15.00% 9.53
B $16.1 AA/Aa2 12.75% 9.98
C $26.9 A-/A3 9.00% 9.98
D $14.3 BBB/Baa2 7.00% 9.98
NR $11.6
XA $608.9 AAA/Aaa
XB $107.5 NR/Aaa