JPMCC 2011-C5

No talk, yet.


OFFERED CERTIFICATES
        Rating          Size     WAL    Principal             Certif.   NOI Debt
Class  (MDY/FTC/MSTR)   ($MM)   (Yrs)   Window        C/E     LTV       Yield
 A-1    Aaa/AAA/AAA    $49.765   2.55   10/11-5/16  30.000%   41.7%     16.9%
 A-2    Aaa/AAA/AAA   $199.727   4.83   6/16-10/16  30.000%   41.7%     16.9%
 A-3    Aaa/AAA/AAA   $405.850   9.79   4/21-8/21   30.000%   41.7%     16.9%
A-SB   Aaa/AAA/AAA    $65.448   7.17   5/16-4/21   30.000%   41.7%     16.9%

NON-OFFERED CERTIFICATES (PRIVATE)
 A-S    Aaa/AAA/AAA    $86.237   9.89   8/21-9/21   21.625%   46.6%     15.1%
  B      Aa2/AA/AA     $51.485   9.96   9/21-9/21   16.625%   49.6%     14.2%
  C       A2/A/A       $39.901   9.96   9/21-9/21   12.750%   51.9%     13.5%
  D    Baa3/BBB-/BBB-  $65.644   9.96   9/21-9/21    6.375%   55.7%     12.6%