FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-165147-08

Free Writing Prospectus dated June 3, 2013

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

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

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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

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

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

ANNEX A-1

Number of

Property

Property

Year

Loan #

Seller(1)

Property Name

Street Address

City

State

Zip Code

County

Properties

Type

Subtype

Year Built

Renovated

Units(2)

1

JPMCB

Legacy Place

680 Legacy Place

Dedham

MA

02026

Norfolk

1

Retail

Anchored

2009

483,569

2

JPMCB

Americold Cold Storage Portfolio

Various

Various

Various

Various

Various

15

Industrial

Cold Storage

Various

Various

3,615,545

2.01

JPMCB

Salem

4095 Portland Road Northeast

Salem

OR

97301

Marion

1

Industrial

Cold Storage

1963

1981

669,650

2.02

JPMCB

Plover

110th Street & Highway 54

Plover

WI

54467

Portage

1

Industrial

Cold Storage

1978

1981

478,467

2.03

JPMCB

Hermiston

78149 Westland Road

Hermiston

OR

97838

Umatilla

1

Industrial

Cold Storage

1975

1996

221,330

2.04

JPMCB

Moses Lake

3245 Road North Northeast

Moses Lake

WA

98837

Grant

1

Industrial

Cold Storage

1967

370,783

2.05

JPMCB

Fremont

950 Schneider Street

Fremont

NE

68025

Dodge

1

Industrial

Cold Storage

1968

2010

144,035

2.06

JPMCB

Gadsden

215 East Air Depot Road

Gadsden

AL

35905

Etowah

1

Industrial

Cold Storage

1991

1994

153,809

2.07

JPMCB

Tomah

28063 Essex Avenue

Tomah

WI

54660

Monroe

1

Industrial

Cold Storage

1989

1994

188,417

2.08

JPMCB

Tarboro

200 Sara Lee Road

Tarboro

NC

27886

Edgecombe

1

Industrial

Cold Storage

1988

2000

181,106

2.09

JPMCB

Delhi

75 Highway 609

Delhi

LA

71232

Richland

1

Industrial

Cold Storage

2010

136,445

2.10

JPMCB

Burlington

301 South Walnut Street

Burlington

WA

98233

Skagit

1

Industrial

Cold Storage

1965

1968

225,843

2.11

JPMCB

Marshall

3465 West Arrow Street

Marshall

MO

65340

Saline

1

Industrial

Cold Storage

1985

1992

191,220

2.12

JPMCB

Springdale

1200 North Old Missouri Road

Springdale

AR

72764

Washington

1

Industrial

Cold Storage

1982

1993

232,956

2.13

JPMCB

Montgomery

4550 Newcomb Avenue

Montgomery

AL

36108

Montgomery

1

Industrial

Cold Storage

1989

127,461

2.14

JPMCB

Texarkana

3609 Genoa Road

Texarkana

AR

71854

Miller

1

Industrial

Cold Storage

1992

1996

177,622

2.15

JPMCB

Birmingham

600 25th Avenue West

Birmingham

AL

35204

Jefferson

1

Industrial

Cold Storage

1963

1986

116,401

3

JPMCB

IDS Center

80 South 8th Street

Minneapolis

MN

55402

Hennepin

1

Mixed Use

Office/Retail

1972

1992-2012

1,410,415

4

Barclays

Southridge Mall

5300 South 76th Street

Greendale

WI

53129

Milwaukee

1

Retail

Regional Mall

1970

2012

553,801

5

KeyBank

Colony Hills Portfolio Loans - Yester Oaks Apartments

146 Yester Oaks Drive

Mobile

AL

36608

Mobile

1

Multifamily

Garden

1971-1977

2000-2005

587

6

KeyBank

Colony Hills Portfolio Loans - Windsor Place and Pathways Apartments

Various

Mobile

AL

Various

Mobile

2

Multifamily

Garden

Various

Various

628

6.01

KeyBank

Windsor Place Apartments

3661 Airport Boulevard

Mobile

AL

36608

Mobile

1

Multifamily

Garden

1980-1986

2000-2005

384

6.02

KeyBank

Pathways Apartments

2656 Pathway Place

Mobile

AL

36606

Mobile

1

Multifamily

Garden

1951

2000-2012

244

7

Barclays

Steelyard Commons Shopping Center

3506 Steelyard Drive

Cleveland

OH

44109

Cuyahoga

1

Retail

Anchored

2007, 2008, 2011

264,718

8

JPMCB

Sunset Tower Hotel

8358 West Sunset Boulevard

West Hollywood

CA

90069

Los Angeles

1

Hotel

Full Service

1929

2012

81

9

JPMCB

408-416 Fulton Street

408-416 Fulton Street

Brooklyn

NY

11201

Kings

1

Retail

Unanchored

1937

2013

55,287

10

Barclays

Liberty Tree Mall & Strip Center

100 Independence Way

Danvers

MA

01923

Essex

1

Retail

Regional Mall

1973

1992, 1999

448,983

11

Barclays

PNC Center

120 South Central Avenue

Clayton

MO

63105

Saint Louis

1

Office

CBD

1973

1998

295,634

12

Barclays

Mission Grove Shopping Center

195-341 East Alessandro Boulevard

Riverside

CA

92508

Riverside

1

Retail

Anchored

1991

2000

352,630

13

JPMCB

Shelbyville Road Plaza Phase II

4600 Shelbyville Road

Louisville

KY

40207

Jefferson

1

Retail

Anchored

2005

2008

159,865

14

JPMCB

Sava Holdings IHG Portfolio

Various

Various

TX

Various

Various

3

Hotel

Various

Various

429

14.01

JPMCB

Candlewood Suites DFW South

4200 Reggis Drive

Fort Worth

TX

76155

Tarrant

1

Hotel

Extended Stay

2007

174

14.02

JPMCB

Staybridge Suites Plano/Richardson

301 Silverglen Drive

Plano

TX

75075

Collin

1

Hotel

Extended Stay

2007

112

14.03

JPMCB

Holiday Inn DFW Airport South

14320 Centre Station Drive

Fort Worth

TX

76155

Tarrant

1

Hotel

Full Service

2008

143

15

JPMCB

Links at Georgetown

450 Al Henderson Boulevard

Savannah

GA

31419

Chatham

1

Multifamily

Garden

1999

360

16

AMF II

Chelsmore Multifamily Portfolio

Various

New York

NY

Various

New York

7

Multifamily

Mid-Rise

Various

Various

239

16.01

AMF II

315-325 West 30th Street

315-325 West 30th Street

New York

NY

10001

New York

1

Multifamily

Mid-Rise

1920

2002

90

16.02

AMF II

139 West 14th Street

139 West 14th Street

New York

NY

10011

New York

1

Multifamily

Mid-Rise

1901

2007

23

16.03

AMF II

251 West 15th Street

251 West 15th Street

New York

NY

10011

New York

1

Multifamily

Mid-Rise

1928

2005

29

16.04

AMF II

131-133 West 15th Street

131-133 West 15th Street

New York

NY

10011

New York

1

Multifamily

Mid-Rise

1910

2007

34

16.05

AMF II

351 West 29th Street

351 West 29th Street

New York

NY

10001

New York

1

Multifamily

Mid-Rise

1910

2006

27

16.06

AMF II

78 Washington Place

78 Washington Place

New York

NY

10011

New York

1

Multifamily

Mid-Rise

1900

2013

16

16.07

AMF II

140 West 15th Street

140 West 15th Street

New York

NY

10011

New York

1

Multifamily

Mid-Rise

1920

2005

20

17

Barclays

Healthspring Operational Headquarters

500 - 530 Great Circle Road

Nashville

TN

37228

Davidson

1

Office

Suburban

2011, 2012

170,515

18

JPMCB

DoubleTree - Chicago Northshore

9599 Skokie Boulevard

Skokie

IL

60077

Cook

1

Hotel

Full Service

1974

2006

369

19

Barclays

211 Fort Washington

211 West Fort Street

Detroit

MI

48226

Wayne

1

Office

CBD

1962

1993

447,809

20

JPMCB

Candleton Village

741 Woodruff Road

Greenville

SC

29607

Greenville

1

Multifamily

Garden

2005

313

21

JPMCB

The Element Apartments

2207 Lake Debra Drive

Orlando

FL

32835

Orange

1

Multifamily

Garden

1996

2006, 2010

294

22

Barclays

Courtyard Houston Medical Center

7702 Main Street

Houston

TX

77030

Harris

1

Hotel

Limited Service

2010

197

23

JPMCB

Cedar Hill Crossing

430 US Highway 67

Cedar Hill

TX

75104

Dallas

1

Retail

Anchored

2000

187,800

24

KeyBank

Northway Center

11053 Northwest Freeway

Houston

TX

77092

Harris

1

Retail

Anchored

1979, 2004

2004

211,128

25

AMF II

Santa Monica Physicians Center

1304 15th Street

Santa Monica

CA

90404

Los Angeles

1

Office

Medical

1972

1993, 2012-2013

37,109

26

Barclays

Bridgeport Center

5201 West Kennedy Boulevard

Tampa

FL

33609

Hillsborough

1

Office

Suburban

1980

2010

178,126

27

Barclays

Fountain Square Apartment Portfolio

3601 Fountain Drive, 3609 Green Meadows Drive, 2308 Hikes Lane, 2244 & 2226 Liverpool Lane

Louisville

KY

40218

Jefferson

1

Multifamily

Garden

1961-1965

2010-2011

596

28

Barclays

Freeway Business Park

5156-5178 Sinclair Road and 800-1030 Freeway Drive North

Columbus

OH

43229

Franklin

1

Mixed Use

Industrial/Office

1971, 1974, 1983, 2012

527,732

29

Barclays

Shops at Gun Hill Road - Home Depot

1806 East Gun Hill Road

Bronx

NY

10469

Bronx

1

Retail

Freestanding

1997

132,000

30

KeyBank

Homewood Suites - Miami

5500 Blue Lagoon Drive

Miami

FL

33126

Miami-Dade

1

Hotel

Extended Stay

2000

2008

159

31

Barclays

Park 50

100 Techne Center Drive

Milford

OH

45246

Clermont

1

Office

Suburban

1979-1987

424,293

32

KeyBank

Bluerock Net Lease Portfolio

Various

Various

Various

Various

Various

6

Various

Various

Various

55,907

32.01

KeyBank

Walgreens - Abilene

991 North Willis Street

Abilene

TX

79603

Taylor

1

Retail

Freestanding

2004

14,560

32.02

KeyBank

Walgreens - Haltom

3301 Denton Highway

Haltom City

TX

76117

Tarrant

1

Retail

Freestanding

1998

13,905

32.03

KeyBank

TCF Bank - Ground Lease

2301 North Harlem Avenue

Chicago

IL

60707

Cook

1

Other

Leased Fee

2004

4,068

32.04

KeyBank

Applebee’s - Jonesboro

6767 Tara Boulevard

Jonesboro

GA

30236

Clayton

1

Retail

Freestanding

2004

5,346

32.05

KeyBank

Dollar General - East Hartford

1380 Main Street

East Hartford

CT

06108

Hartford

1

Retail

Freestanding

2013

9,002

32.06

KeyBank

Dollar General - Jacksonville

13807 North Main Street

Jacksonville

FL

32218

Duval

1

Retail

Freestanding

2012

9,026

33

AMF II

Courtyard Paramus

320 Route 17 North

Paramus

NJ

07652

Bergen

1

Hotel

Limited Service

2007

154

34

Barclays

Pipeline Village East & West

1301-1305 & 1323-1343 West Pipeline Road

Hurst

TX

76053

Tarrant

1

Retail

Anchored

1980

1999

132,181

35

Barclays

Rosedale Marketplace

2401 & 2439 Fairview Avenue North

Ramsey

MN

55113

Ramsey

1

Retail

Anchored

1989

162,251

36

KeyBank

GSA Building - Jersey City

325 West Side Avenue

Jersey City

NJ

07305

Hudson

1

Office

CBD

2012

41,477

37

Barclays

LA Fitness Houston Portfolio

Various

Houston

TX

Various

Harris

2

Retail

Freestanding

Various

90,000

37.01

Barclays

LA Fitness - Energy Corridor

1555 Eldridge Parkway

Houston

TX

77077

Harris

1

Retail

Freestanding

2006

45,000

37.02

Barclays

LA Fitness - West Oaks

9025 Highway 6 South

Houston

TX

77083

Harris

1

Retail

Freestanding

2005

45,000

38

Barclays

North East Commerce Center

4 Center Drive

North East

MD

21901

Cecil

1

Industrial

Warehouse

1997

345,600

39

JPMCB

Peachtree Industrial Park

5755, 5765 & 5775 Peachtree Industrial Boulevard

Norcross

GA

30092

Gwinnett

1

Mixed Use

Industrial/Office

1997

2008

170,000

40

AMF II

Safeway at Conifer Town Center

27102, 27122, 27132, 27142, 27152 & 27182 Main Street

Conifer

CO

80433

Jefferson

1

Retail

Anchored

2006

65,800

41

AMF II

TownePlace Suites - BWI

1171 Winterson Road

Linthicum

MD

21090

Anne Arundel

1

Hotel

Extended Stay

2007

136

42

AMF II

Villas by the Lake Apartments

1 Lakeview Way

Jonesboro

GA

30238

Clayton

1

Multifamily

Garden

2003

256

43

Barclays

Holiday Inn Express - Flowood

112 Ridge Way

Flowood

MS

39232

Rankin

1

Hotel

Limited Service

2006

100

44

JPMCB

626 West Jackson

626 West Jackson Boulevard

Chicago

IL

60661

Cook

1

Office

CBD

1910

2009

63,876

45

JPMCB

Marquis Williamsburg

100 & 120 Gristmill Plaza

Williamsburg

VA

23185

York

1

Retail

Anchored

2007

134,911

46

AMF II

Vero Green Apartments

2650 69th Terrace

Vero Beach

FL

32966

Indian River

1

Multifamily

Garden

2001

172

47

Barclays

Carbon Plaza

1241 Blakeslee Boulevard

Lehighton

PA

18235

Carbon

1

Retail

Anchored

1971

209,559

48

AMF II

Midtown Shopping Center

711 12th Street

Ashland

KY

41101

Boyd

1

Retail

Anchored

1970

1994

153,822

49

Barclays

Huntsville Plaza

5900 University Drive

Huntsville

AL

35806

Madison

1

Retail

Anchored

1996

2010, 2011

82,174

50

AMF II

Valley View Business Center II

6280 South Valley View Boulevard

Las Vegas

NV

89118

Clark

1

Industrial

Flex

2000

105,322

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

Units(2)

51

Barclays

Glendale Medical Office Building

28595 Orchard Lake Road

Farmington Hills

MI

48334

Oakland

1

Office

Medical

1990

44,267

52

AMF II

Staybridge Suites Reno

10559 Professional Circle

Reno

NV

89521

Washoe

1

Hotel

Extended Stay

2008

94

53

AMF II

Town Center I & II

10910, 10930, 10990 & 11010 Foothill Avenue

Rancho Cucamonga

CA

91730

San Bernardino

1

Retail

Anchored

1995-1996

89,563

54

AMF II

Lincoln at Ivy Hills Apartments

1510 Nob Lane

Pontiac

MI

48340

Oakland

1

Multifamily

Garden

1973

351

55

Barclays

West Phoenix Mobile Home Park Portfolio

Various

Avondale

AZ

85323

Maricopa

2

Manufactured Housing

Manufactured Housing

Various

198

55.01

Barclays

Wigman Villa Mobile Home Park

805 North Dysart Road

Avondale

AZ

85323

Maricopa

1

Manufactured Housing

Manufactured Housing

1973

123

55.02

Barclays

Estrella Villa Mobile Home Park

1221 North Dysart Road

Avondale

AZ

85323

Maricopa

1

Manufactured Housing

Manufactured Housing

1984

75

56

Barclays

Monroe Center

2145-2157 North Telegraph Road

Monroe

MI

48162

Monroe

1

Retail

Anchored

1992

2010

143,530

57

AMF II

Edgebrook Center

1175 Edgebrook Drive

Houston

TX

77034

Harris

1

Retail

Anchored

1964

1992

69,439

58

Barclays

January Lane Townhomes

Calendar Court and Homewood Lane

Grand Prairie

TX

75050

Dallas and Tarrant

1

Multifamily

Garden

2008-2012

55

59

Barclays

South Towne Retail

2305-2355 West Broadway

Monona

WI

53713

Dane

1

Retail

Anchored

1985, 1990, 1997, 2000

103,950

60

AMF II

Foothill Crossing

12365-12401 Foothill Boulevard

Rancho Cucamonga

CA

91739

San Bernardino

1

Retail

Unanchored

2007

28,951

61

KeyBank

Keep It Self Storage

4444 Vineland Avenue

North Hollywood

CA

91602

Los Angeles

1

Self Storage

Self Storage

1999

769

62

Barclays

362 4th Avenue

362 4th Avenue

Brooklyn

NY

11215

Kings

1

Office

Medical

1971

9,525

63

AMF II

Holiday Inn Express Georgetown

431 North Interstate Highway 35

Georgetown

TX

78628

Williamson

1

Hotel

Limited Service

2010

74

64

AMF II

Solana Shopping Center

903-907 West Alameda Street

Santa Fe

NM

87501

Santa Fe

1

Retail

Anchored

1962

2005

45,068

65

Barclays

5260 North Clark Street

5260 North Clark Street

Chicago

IL

60640

Cook

1

Mixed Use

Retail/Office

1931

2009

27,879

66

KeyBank

Walgreens - Bonner Springs

550 South 129th Street

Bonner Springs

KS

66012

Wyandotte

1

Retail

Freestanding

2010

14,820

67

AMF II

Lagoons MHC

600 Enterprise Boulevard

Rockport

TX

78382

Aransas

1

Manufactured Housing

Manufactured Housing

1997

301

68

Barclays

Walgreens - Elgin

1700 Larkin Avenue

Elgin

IL

60123

Kane

1

Retail

Freestanding

2002

14,490

69

Barclays

130 South Bemiston Avenue

130 South Bemiston Avenue

Clayton

MO

63105

Saint Louis

1

Office

CBD

1964

2008

73,969

70

Barclays

Shops at Gun Hill Road - Chuck E. Cheese’s

1800 East Gun Hill Road

Bronx

NY

10469

Bronx

1

Retail

Freestanding

1997

2003

15,000

71

AMF II

Holland Crossing Apartments

2250 Perrysburg Holland Road

Maumee

OH

43537

Lucas

1

Multifamily

Garden

1970

2012

128

72

KeyBank

Marketplace of Americus

1206 Crawford Street

Americus

GA

31709

Sumter

1

Retail

Anchored

2008

64,718

73

KeyBank

Walgreens - Waynesboro

400 South Liberty Street

Waynesboro

GA

30830

Burke

1

Retail

Freestanding

2008

13,650

74

Barclays

Heritage Medical Park

8926 Woodyard Road

Clinton

MD

20735

Prince George’s

1

Office

Medical

1985

2007, 2009

33,161

75

Barclays

Tempe Corporate Centre

4515 South McClintock Drive

Tempe

AZ

85282

Maricopa

1

Office

Suburban

1986

50,578

76

Barclays

Warner Robins MHC

918 Collins Avenue

Warner Robins

GA

31093

Houston

1

Manufactured Housing

Manufactured Housing

1977-1990

225

77

Barclays

St. Paul Building

125 Saint Pauls Boulevard

Norfolk

VA

23510

Norfolk City

1

Office

CBD

1984

42,300

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	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)	per Unit ($)	Balance ($)(5)(6)	per Unit ($)	Pool Balance	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)
1	JPMCB	Legacy Place	Square Feet	94.9%	02/27/13	365,000,000	03/11/13	54.8%	125,000,000	414	125,000,000	414	9.3%	No	No	3.99000	0.01805	3.97195
2	JPMCB	Americold Cold Storage Portfolio	Square Feet	74.5%	12/31/12	430,140,000	Various	51.0%	110,000,000	61	109,791,788	61	8.2%	No	No	3.81113	0.00980	3.80133
2.01	JPMCB	Salem	Square Feet	75.1%	12/31/12	56,200,000	02/18/13		15,275,000		15,246,087		1.1%
2.02	JPMCB	Plover	Square Feet	91.7%	12/31/12	49,000,000	02/18/13		13,305,000		13,279,816		1.0%
2.03	JPMCB	Hermiston	Square Feet	75.8%	12/31/12	46,800,000	02/18/13		12,745,000		12,720,876		0.9%
2.04	JPMCB	Moses Lake	Square Feet	83.0%	12/31/12	43,300,000	02/18/13		11,780,000		11,757,702		0.9%
2.05	JPMCB	Fremont	Square Feet	88.0%	12/31/12	38,400,000	02/18/13		10,475,000		10,455,173		0.8%
2.06	JPMCB	Gadsden	Square Feet	78.8%	12/31/12	36,100,000	02/18/13		9,080,000		9,062,813		0.7%
2.07	JPMCB	Tomah	Square Feet	60.5%	12/31/12	27,300,000	02/18/13		7,395,000		7,381,002		0.6%
2.08	JPMCB	Tarboro	Square Feet	72.2%	12/31/12	25,100,000	02/15/13		6,805,000		6,792,119		0.5%
2.09	JPMCB	Delhi	Square Feet	83.2%	12/31/12	29,300,000	02/21/13		6,160,000		6,148,340		0.5%
2.10	JPMCB	Burlington	Square Feet	74.1%	12/31/12	20,000,000	03/04/13		5,455,000		5,444,675		0.4%
2.11	JPMCB	Marshall	Square Feet	50.0%	12/31/12	17,600,000	02/20/13		4,095,000		4,087,249		0.3%
2.12	JPMCB	Springdale	Square Feet	88.3%	12/31/12	12,300,000	02/19/13		3,050,000		3,044,227		0.2%
2.13	JPMCB	Montgomery	Square Feet	83.2%	12/31/12	11,700,000	02/19/13		2,600,000		2,595,079		0.2%
2.14	JPMCB	Texarkana	Square Feet	53.6%	12/31/12	10,740,000	03/04/13		1,405,000		1,402,341		0.1%
2.15	JPMCB	Birmingham	Square Feet	44.1%	12/31/12	6,300,000	02/14/13		375,000		374,290		0.0%
3	JPMCB	IDS Center	Square Feet	89.0%	03/31/13	256,000,000	03/05/13	71.3%	90,000,000	129	90,000,000	129	6.7%	No	No	4.00000	0.01480	3.98520
4	Barclays	Southridge Mall	Square Feet	95.0%	03/19/13	181,000,000	05/13/13	69.1%	50,000,000	226	50,000,000	226	3.7%	No	1	3.85400	0.00980	3.84420
5	KeyBank	Colony Hills Portfolio Loans - Yester Oaks Apartments	Units	97.3%	05/09/13	32,940,000	03/20/13	72.4%	23,850,000	38,436	23,850,000	38,436	1.8%	Yes	2	4.10000	0.01730	4.08270
6	KeyBank	Colony Hills Portfolio Loans - Windsor Place and Pathways Apartments	Units	94.3%	05/09/13	31,550,000	03/20/13	72.4%	22,850,000	38,436	22,850,000	38,436	1.7%	Yes	2	4.10000	0.01730	4.08270
6.01	KeyBank	Windsor Place Apartments	Units	92.4%	05/09/13	22,900,000	03/20/13		16,585,261		16,585,261		1.2%
6.02	KeyBank	Pathways Apartments	Units	97.1%	05/09/13	8,650,000	03/20/13		6,264,739		6,264,739		0.5%
7	Barclays	Steelyard Commons Shopping Center	Square Feet	95.0%	04/03/13	57,400,000	02/16/13	69.7%	40,000,000	151	40,000,000	151	3.0%	No	No	4.17700	0.00980	4.16720
8	JPMCB	Sunset Tower Hotel	Rooms	83.9%	04/30/13	62,500,000	03/13/13	59.2%	37,000,000	456,790	37,000,000	456,790	2.8%	No	No	4.05000	0.00980	4.04020
9	JPMCB	408-416 Fulton Street	Square Feet	100.0%	03/01/13	60,000,000	04/01/13	58.3%	35,000,000	633	35,000,000	633	2.6%	No	No	3.80000	0.00980	3.79020
10	Barclays	Liberty Tree Mall & Strip Center	Square Feet	98.0%	02/12/13	75,000,000	04/04/13	46.6%	35,000,000	78	34,947,409	78	2.6%	No	1	3.41450	0.00980	3.40470
11	Barclays	PNC Center	Square Feet	82.6%	03/01/13	45,000,000	03/13/13	72.4%	32,600,000	110	32,558,030	110	2.4%	No	3	4.15000	0.00980	4.14020
12	Barclays	Mission Grove Shopping Center	Square Feet	90.6%	05/01/13	66,100,000	04/02/13	46.9%	31,000,000	88	31,000,000	88	2.3%	No	No	4.02000	0.00980	4.01020
13	JPMCB	Shelbyville Road Plaza Phase II	Square Feet	90.8%	04/01/13	36,500,000	02/15/13	74.4%	27,150,000	170	27,150,000	170	2.0%	No	No	3.96000	0.00980	3.95020
14	JPMCB	Sava Holdings IHG Portfolio	Rooms	82.1%	03/31/13	39,400,000	Various	66.0%	26,000,000	60,606	26,000,000	60,606	1.9%	No	No	3.83260	0.00980	3.82280
14.01	JPMCB	Candlewood Suites DFW South	Rooms	91.9%	03/31/13	15,500,000	03/18/13		11,500,000		11,500,000		0.9%
14.02	JPMCB	Staybridge Suites Plano/Richardson	Rooms	80.7%	03/31/13	11,700,000	03/20/13		7,500,000		7,500,000		0.6%
14.03	JPMCB	Holiday Inn DFW Airport South	Rooms	71.3%	03/31/13	12,200,000	03/19/13		7,000,000		7,000,000		0.5%
15	JPMCB	Links at Georgetown	Units	91.9%	03/13/13	34,600,000	03/25/13	73.8%	25,550,000	70,972	25,550,000	70,972	1.9%	No	No	3.95000	0.00980	3.94020
16	AMF II	Chelsmore Multifamily Portfolio	Units	100.0%	05/01/13	48,700,000	04/22/13	51.1%	24,900,000	104,184	24,900,000	104,184	1.9%	No	No	4.33200	0.00980	4.32220
16.01	AMF II	315-325 West 30th Street	Units	100.0%	05/01/13	19,400,000	04/22/13		9,900,000		9,900,000		0.7%
16.02	AMF II	139 West 14th Street	Units	100.0%	05/01/13	8,800,000	04/22/13		4,500,000		4,500,000		0.3%
16.03	AMF II	251 West 15th Street	Units	100.0%	05/01/13	4,800,000	04/22/13		2,500,000		2,500,000		0.2%
16.04	AMF II	131-133 West 15th Street	Units	100.0%	05/01/13	4,700,000	04/22/13		2,400,000		2,400,000		0.2%
16.05	AMF II	351 West 29th Street	Units	100.0%	05/01/13	3,900,000	04/22/13		2,000,000		2,000,000		0.1%
16.06	AMF II	78 Washington Place	Units	100.0%	05/01/13	3,600,000	04/22/13		1,800,000		1,800,000		0.1%
16.07	AMF II	140 West 15th Street	Units	100.0%	05/01/13	3,500,000	04/22/13		1,800,000		1,800,000		0.1%
17	Barclays	Healthspring Operational Headquarters	Square Feet	100.0%	06/06/13	36,500,000	03/12/13	64.6%	23,660,000	139	23,596,546	138	1.8%	No	No	4.17500	0.00980	4.16520
18	JPMCB	DoubleTree - Chicago Northshore	Rooms	76.1%	03/31/13	44,000,000	03/14/13	53.3%	23,500,000	63,686	23,467,614	63,598	1.7%	No	No	3.83160	0.00980	3.82180
19	Barclays	211 Fort Washington	Square Feet	84.1%	03/29/13	39,000,000	04/25/13	59.0%	23,000,000	51	23,000,000	51	1.7%	No	No	4.95800	0.00980	4.94820
20	JPMCB	Candleton Village	Units	93.6%	05/06/13	26,550,000	04/03/13	77.6%	20,600,000	65,815	20,600,000	65,815	1.5%	No	No	4.12000	0.03980	4.08020
21	JPMCB	The Element Apartments	Units	95.6%	04/22/13	27,700,000	04/17/13	73.1%	20,250,000	68,878	20,250,000	68,878	1.5%	No	No	4.14800	0.03730	4.11070
22	Barclays	Courtyard Houston Medical Center	Rooms	73.0%	12/31/12	34,800,000	03/14/13	57.4%	20,000,000	101,523	19,974,458	101,393	1.5%	No	No	4.18700	0.00980	4.17720
23	JPMCB	Cedar Hill Crossing	Square Feet	94.7%	03/31/13	26,000,000	09/25/12	73.8%	19,200,000	102	19,200,000	102	1.4%	No	No	4.50000	0.00980	4.49020
24	KeyBank	Northway Center	Square Feet	93.0%	04/29/13	29,000,000	04/04/13	64.1%	18,600,000	88	18,600,000	88	1.4%	No	No	3.95000	0.01730	3.93270
25	AMF II	Santa Monica Physicians Center	Square Feet	94.8%	05/21/13	25,900,000	04/20/13	69.5%	18,000,000	485	18,000,000	485	1.3%	No	No	4.16000	0.00980	4.15020
26	Barclays	Bridgeport Center	Square Feet	87.9%	02/01/13	24,000,000	03/14/13	73.5%	17,650,000	99	17,650,000	99	1.3%	No	No	3.89200	0.00980	3.88220
27	Barclays	Fountain Square Apartment Portfolio	Units	95.5%	04/16/13	23,250,000	04/24/13	74.2%	17,250,000	28,943	17,250,000	28,943	1.3%	No	No	4.22000	0.00980	4.21020
28	Barclays	Freeway Business Park	Square Feet	95.3%	04/15/13	22,900,000	03/28/13	74.2%	17,000,000	32	17,000,000	32	1.3%	No	No	4.29500	0.00980	4.28520
29	Barclays	Shops at Gun Hill Road - Home Depot	Square Feet	100.0%	06/06/13	35,000,000	03/25/13	48.4%	17,000,000	129	16,955,256	128	1.3%	No	4	4.27000	0.00980	4.26020
30	KeyBank	Homewood Suites - Miami	Rooms	87.8%	12/31/12	29,360,000	03/04/13	57.7%	17,000,000	106,918	16,935,844	106,515	1.3%	No	No	4.02000	0.01730	4.00270
31	Barclays	Park 50	Square Feet	71.9%	04/05/13	21,000,000	04/04/13	69.0%	14,500,000	34	14,500,000	34	1.1%	No	No	4.61600	0.00980	4.60620
32	KeyBank	Bluerock Net Lease Portfolio	Square Feet	100.0%	Various	19,130,000	Various	73.2%	14,010,000	251	14,010,000	251	1.0%	No	No	4.15000	0.01730	4.13270
32.01	KeyBank	Walgreens - Abilene	Square Feet	100.0%	04/29/13	5,040,000	02/10/13		3,600,000		3,600,000		0.3%
32.02	KeyBank	Walgreens - Haltom	Square Feet	100.0%	04/29/13	4,740,000	02/02/13		3,295,000		3,295,000		0.2%
32.03	KeyBank	TCF Bank - Ground Lease	Square Feet	100.0%	04/29/13	3,150,000	03/20/13		2,290,000		2,290,000		0.2%
32.04	KeyBank	Applebee’s - Jonesboro	Square Feet	100.0%	04/29/13	2,850,000	03/05/13		2,250,000		2,250,000		0.2%
32.05	KeyBank	Dollar General - East Hartford	Square Feet	100.0%	05/01/13	1,800,000	05/02/13		1,400,000		1,400,000		0.1%
32.06	KeyBank	Dollar General - Jacksonville	Square Feet	100.0%	04/29/13	1,550,000	02/08/13		1,175,000		1,175,000		0.1%
33	AMF II	Courtyard Paramus	Rooms	73.7%	03/31/13	20,300,000	03/11/13	68.9%	14,000,000	90,909	13,977,367	90,762	1.0%	No	No	4.73000	0.00980	4.72020
34	Barclays	Pipeline Village East & West	Square Feet	100.0%	02/28/13	16,900,000	03/01/13	72.8%	12,337,000	93	12,304,722	93	0.9%	No	No	4.30000	0.00980	4.29020
35	Barclays	Rosedale Marketplace	Square Feet	81.5%	03/31/13	18,200,000	04/04/13	67.5%	12,300,000	76	12,283,992	76	0.9%	No	No	4.10000	0.00980	4.09020
36	KeyBank	GSA Building - Jersey City	Square Feet	100.0%	05/01/13	18,400,000	04/23/13	64.1%	11,800,000	284	11,800,000	284	0.9%	No	No	4.21000	0.01730	4.19270
37	Barclays	LA Fitness Houston Portfolio	Square Feet	100.0%	06/06/13	17,950,000	04/15/13	64.1%	11,500,000	128	11,500,000	128	0.9%	No	No	4.66000	0.05980	4.60020
37.01	Barclays	LA Fitness - Energy Corridor	Square Feet	100.0%	06/06/13	9,760,000	04/15/13		6,252,925		6,252,925		0.5%
37.02	Barclays	LA Fitness - West Oaks	Square Feet	100.0%	06/06/13	8,190,000	04/15/13		5,247,075		5,247,075		0.4%
38	Barclays	North East Commerce Center	Square Feet	100.0%	02/01/13	20,100,000	03/08/13	53.7%	10,800,000	31	10,800,000	31	0.8%	No	No	3.96500	0.00980	3.95520
39	JPMCB	Peachtree Industrial Park	Square Feet	92.5%	02/28/13	14,500,000	03/25/13	73.1%	10,600,000	62	10,600,000	62	0.8%	No	No	4.10100	0.04980	4.05120
40	AMF II	Safeway at Conifer Town Center	Square Feet	100.0%	06/06/13	13,700,000	04/23/13	73.0%	10,000,000	152	10,000,000	152	0.7%	No	No	4.27000	0.00980	4.26020
41	AMF II	TownePlace Suites - BWI	Rooms	71.6%	03/31/13	15,320,000	04/02/13	63.5%	9,750,000	71,691	9,732,538	71,563	0.7%	No	No	4.14000	0.00980	4.13020
42	AMF II	Villas by the Lake Apartments	Units	96.1%	05/20/13	14,200,000	04/25/13	66.9%	9,500,000	37,109	9,500,000	37,109	0.7%	No	No	4.01800	0.00980	4.00820
43	Barclays	Holiday Inn Express - Flowood	Rooms	72.4%	03/31/13	14,000,000	04/23/13	64.0%	8,970,000	89,700	8,955,292	89,553	0.7%	No	No	4.65000	0.05980	4.59020
44	JPMCB	626 West Jackson	Square Feet	99.5%	02/01/13	11,900,000	03/11/13	72.3%	8,600,000	135	8,600,000	135	0.6%	No	No	3.96000	0.00980	3.95020
45	JPMCB	Marquis Williamsburg	Square Feet	100.0%	04/03/13	14,300,000	04/12/13	59.8%	8,556,000	63	8,556,000	63	0.6%	No	No	3.90000	0.00980	3.89020
46	AMF II	Vero Green Apartments	Units	98.8%	05/13/13	11,900,000	04/30/13	71.4%	8,500,000	49,419	8,500,000	49,419	0.6%	No	No	4.26200	0.00980	4.25220
47	Barclays	Carbon Plaza	Square Feet	99.8%	04/18/13	14,850,000	04/29/13	57.2%	8,500,000	41	8,500,000	41	0.6%	No	No	4.12500	0.05980	4.06520
48	AMF II	Midtown Shopping Center	Square Feet	81.0%	04/24/13	11,450,000	03/14/13	73.9%	8,475,000	55	8,465,034	55	0.6%	No	No	4.56000	0.00980	4.55020
49	Barclays	Huntsville Plaza	Square Feet	90.0%	02/05/13	11,000,000	02/24/13	73.6%	8,100,000	99	8,100,000	99	0.6%	No	No	4.35000	0.00980	4.34020
50	AMF II	Valley View Business Center II	Square Feet	100.0%	04/27/13	10,000,000	03/15/13	74.9%	7,500,000	71	7,490,399	71	0.6%	No	No	4.17600	0.00980	4.16620

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	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)	per Unit ($)	Balance ($)(5)(6)	per Unit ($)	Pool Balance	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)
51	Barclays	Glendale Medical Office Building	Square Feet	94.1%	04/01/13	10,200,000	03/14/13	68.6%	7,000,000	158	7,000,000	158	0.5%	No	No	4.30000	0.00980	4.29020
52	AMF II	Staybridge Suites Reno	Rooms	69.0%	02/28/13	10,400,000	02/05/13	66.0%	6,880,000	73,191	6,868,449	73,069	0.5%	No	No	4.51500	0.00980	4.50520
53	AMF II	Town Center I & II	Square Feet	86.0%	05/16/13	12,300,000	04/04/13	54.5%	6,700,000	75	6,700,000	75	0.5%	No	No	4.63500	0.00980	4.62520
54	AMF II	Lincoln at Ivy Hills Apartments	Units	94.0%	05/02/13	8,200,000	04/04/13	75.0%	6,150,000	17,521	6,150,000	17,521	0.5%	No	No	4.42000	0.00980	4.41020
55	Barclays	West Phoenix Mobile Home Park Portfolio	Pads	88.4%	05/08/13	7,730,000	03/29/13	74.8%	5,785,000	29,217	5,785,000	29,217	0.4%	No	No	4.22000	0.00980	4.21020
55.01	Barclays	Wigman Villa Mobile Home Park	Pads	87.0%	05/08/13	4,800,000	03/29/13		3,592,238		3,592,238		0.3%
55.02	Barclays	Estrella Villa Mobile Home Park	Pads	90.7%	05/08/13	2,930,000	03/29/13		2,192,762		2,192,762		0.2%
56	Barclays	Monroe Center	Square Feet	100.0%	03/20/13	7,600,000	03/16/13	73.9%	5,624,000	39	5,616,838	39	0.4%	No	No	4.20000	0.00980	4.19020
57	AMF II	Edgebrook Center	Square Feet	100.0%	04/10/13	7,270,000	03/20/13	74.9%	5,450,000	78	5,443,533	78	0.4%	No	No	4.52000	0.00980	4.51020
58	Barclays	January Lane Townhomes	Units	100.0%	05/09/13	7,220,000	04/02/13	74.8%	5,400,000	98,182	5,400,000	98,182	0.4%	No	No	4.67300	0.04980	4.62320
59	Barclays	South Towne Retail	Square Feet	92.5%	04/17/13	8,400,000	03/09/13	63.1%	5,300,000	51	5,300,000	51	0.4%	No	No	4.48500	0.00980	4.47520
60	AMF II	Foothill Crossing	Square Feet	68.9%	04/29/13	9,600,000	04/11/13	54.0%	5,200,000	180	5,179,764	179	0.4%	No	No	4.17000	0.00980	4.16020
61	KeyBank	Keep It Self Storage	Units	76.1%	03/31/13	10,950,000	03/29/13	46.5%	5,100,000	6,632	5,093,576	6,624	0.4%	No	No	4.25000	0.01730	4.23270
62	Barclays	362 4th Avenue	Square Feet	100.0%	06/06/13	7,200,000	03/22/13	69.4%	5,000,000	525	5,000,000	525	0.4%	No	No	4.26500	0.00980	4.25520
63	AMF II	Holiday Inn Express Georgetown	Rooms	61.4%	12/31/12	7,800,000	02/08/13	58.2%	4,550,000	61,486	4,542,461	61,385	0.3%	No	No	4.59000	0.04980	4.54020
64	AMF II	Solana Shopping Center	Square Feet	84.7%	05/09/13	6,100,000	04/08/13	74.0%	4,514,000	100	4,514,000	100	0.3%	No	No	4.72500	0.00980	4.71520
65	Barclays	5260 North Clark Street	Square Feet	100.0%	04/17/13	6,600,000	03/20/13	68.1%	4,500,000	161	4,494,815	161	0.3%	No	No	4.65000	0.00980	4.64020
66	KeyBank	Walgreens - Bonner Springs	Square Feet	100.0%	03/20/13	6,650,000	03/07/13	65.8%	4,390,000	296	4,378,987	295	0.3%	No	5	4.51000	0.01730	4.49270
67	AMF II	Lagoons MHC	Pads	63.5%	04/30/13	6,400,000	04/04/13	65.3%	4,180,000	13,887	4,180,000	13,887	0.3%	No	No	4.77500	0.05980	4.71520
68	Barclays	Walgreens - Elgin	Square Feet	100.0%	06/01/13	6,670,000	04/18/13	62.4%	4,165,000	287	4,165,000	287	0.3%	No	No	4.17500	0.00980	4.16520
69	Barclays	130 South Bemiston Avenue	Square Feet	90.9%	05/01/13	5,900,000	03/12/13	67.7%	4,000,000	54	3,994,850	54	0.3%	No	3	4.15000	0.00980	4.14020
70	Barclays	Shops at Gun Hill Road - Chuck E. Cheese’s	Square Feet	100.0%	06/06/13	6,350,000	03/25/13	62.8%	4,000,000	267	3,989,617	266	0.3%	No	4	4.34000	0.00980	4.33020
71	AMF II	Holland Crossing Apartments	Units	96.9%	03/28/13	5,500,000	03/28/13	68.2%	3,750,000	29,297	3,750,000	29,297	0.3%	No	No	4.45500	0.04980	4.40520
72	KeyBank	Marketplace of Americus	Square Feet	95.7%	03/21/13	5,200,000	02/23/13	69.6%	3,630,000	56	3,621,003	56	0.3%	No	No	4.57000	0.01730	4.55270
73	KeyBank	Walgreens - Waynesboro	Square Feet	100.0%	04/08/13	5,460,000	04/21/13	66.3%	3,618,000	265	3,618,000	265	0.3%	No	5	4.52000	0.01730	4.50270
74	Barclays	Heritage Medical Park	Square Feet	100.0%	03/27/13	6,900,000	03/08/13	49.3%	3,400,000	103	3,400,000	103	0.3%	No	No	4.70000	0.00980	4.69020
75	Barclays	Tempe Corporate Centre	Square Feet	81.9%	04/08/13	4,000,000	03/25/13	69.0%	2,760,000	55	2,760,000	55	0.2%	No	No	4.69000	0.00980	4.68020
76	Barclays	Warner Robins MHC	Pads	96.4%	03/31/13	3,600,000	02/07/13	66.7%	2,400,000	10,667	2,400,000	10,667	0.2%	No	No	6.00000	0.00980	5.99020
77	Barclays	St. Paul Building	Square Feet	83.6%	02/01/13	3,150,000	03/20/13	51.9%	1,640,000	39	1,636,084	39	0.1%	No	No	4.70000	0.00980	4.69020

A-1-4

ANNEX A-1

				Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.	Rem.			Payment	Grace Period	Grace Period
Loan #	Seller(1)	Property Name	Accrual Type	Service ($)(9)	Service ($)(10)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)
1	JPMCB	Legacy Place	Actual/360	596,048.71	7,152,584.48	04/16/13	06/01/13	05/01/16	06/01/16	119	360	36	1	1	0	0
2	JPMCB	Americold Cold Storage Portfolio	Actual/360	569,210.74	6,830,528.82	05/01/13	06/01/13			119	299	0	1	1	0	0
2.01	JPMCB	Salem
2.02	JPMCB	Plover
2.03	JPMCB	Hermiston
2.04	JPMCB	Moses Lake
2.05	JPMCB	Fremont
2.06	JPMCB	Gadsden
2.07	JPMCB	Tomah
2.08	JPMCB	Tarboro
2.09	JPMCB	Delhi
2.10	JPMCB	Burlington
2.11	JPMCB	Marshall
2.12	JPMCB	Springdale
2.13	JPMCB	Montgomery
2.14	JPMCB	Texarkana
2.15	JPMCB	Birmingham
3	JPMCB	IDS Center	Actual/360	429,673.77	5,156,085.24	04/25/13	06/01/13	05/01/15	06/01/15	119	360	24	1	1	0	0
4	Barclays	Southridge Mall	Actual/360	234,518.35	2,814,220.18	05/22/13	07/06/13	06/06/15	07/06/15	120	360	24	0	6	0	0
5	KeyBank	Colony Hills Portfolio Loans - Yester Oaks Apartments	Actual/360	115,242.81	1,382,913.72	05/20/13	07/01/13	06/01/14	07/01/14	60	360	12	0	1	0	0
6	KeyBank	Colony Hills Portfolio Loans - Windsor Place and Pathways Apartments	Actual/360	110,410.83	1,324,929.96	05/20/13	07/01/13	06/01/14	07/01/14	60	360	12	0	1	0	0
6.01	KeyBank	Windsor Place Apartments
6.02	KeyBank	Pathways Apartments
7	Barclays	Steelyard Commons Shopping Center	Actual/360	195,070.28	2,340,843.36	04/12/13	06/06/13	05/06/14	06/06/14	59	360	12	1	6	0	0
8	JPMCB	Sunset Tower Hotel	Actual/360	177,711.87	2,132,542.44	04/23/13	06/01/13	05/01/15	06/01/15	83	360	24	1	1	0	0
9	JPMCB	408-416 Fulton Street	Actual/360	112,372.69	1,348,472.22	05/01/13	06/05/13			119	0	120	1	5	0	5
10	Barclays	Liberty Tree Mall & Strip Center	Actual/360	155,499.97	1,865,999.64	04/24/13	06/06/13			119	359	0	1	6	0	0
11	Barclays	PNC Center	Actual/360	158,469.68	1,901,636.16	04/25/13	06/06/13			119	359	0	1	6	0	0
12	Barclays	Mission Grove Shopping Center	Actual/360	148,356.40	1,780,276.80	05/23/13	07/06/13	06/06/18	07/06/18	120	360	60	0	6	0	0
13	JPMCB	Shelbyville Road Plaza Phase II	Actual/360	128,992.94	1,547,915.28	04/30/13	06/01/13	05/01/14	06/01/14	107	360	12	1	1	0	0
14	JPMCB	Sava Holdings IHG Portfolio	Actual/360	121,631.92	1,459,583.04	05/23/13	07/01/13			60	360	0	0	1	0	0
14.01	JPMCB	Candlewood Suites DFW South
14.02	JPMCB	Staybridge Suites Plano/Richardson
14.03	JPMCB	Holiday Inn DFW Airport South
15	JPMCB	Links at Georgetown	Actual/360	121,244.26	1,454,931.12	04/26/13	06/01/13	05/01/17	06/01/17	119	360	48	1	1	0	5 (two per year)
16	AMF II	Chelsmore Multifamily Portfolio	Actual/360	123,691.31	1,484,295.72	05/23/13	07/06/13			120	360	0	0	6	0	0
16.01	AMF II	315-325 West 30th Street
16.02	AMF II	139 West 14th Street
16.03	AMF II	251 West 15th Street
16.04	AMF II	131-133 West 15th Street
16.05	AMF II	351 West 29th Street
16.06	AMF II	78 Washington Place
16.07	AMF II	140 West 15th Street
17	Barclays	Healthspring Operational Headquarters	Actual/360	115,356.49	1,384,277.88	04/10/13	05/06/13			118	358	0	2	6	0	0
18	JPMCB	DoubleTree - Chicago Northshore	Actual/360	109,923.14	1,319,077.68	04/08/13	06/01/13			59	359	0	1	1	0	0
19	Barclays	211 Fort Washington	Actual/360	151,256.69	1,815,080.28	05/24/13	07/06/13			120	240	0	0	6	0	0
20	JPMCB	Candleton Village	Actual/360	99,778.01	1,197,336.12	05/09/13	07/01/13	06/01/15	07/01/15	120	360	24	0	1	0	0
21	JPMCB	The Element Apartments	Actual/360	98,412.36	1,180,948.32	05/24/13	07/01/13	06/01/15	07/01/15	60	360	24	0	1	0	0
22	Barclays	Courtyard Houston Medical Center	Actual/360	97,651.74	1,171,820.88	04/25/13	06/06/13			119	359	0	1	6	0	0
23	JPMCB	Cedar Hill Crossing	Actual/360	97,283.58	1,167,402.96	12/26/12	02/01/13	07/01/15	08/01/15	115	360	30	5	1	0	0
24	KeyBank	Northway Center	Actual/360	88,263.93	1,059,167.16	05/01/13	06/01/13	05/01/14	06/01/14	119	360	12	1	1	5	0
25	AMF II	Santa Monica Physicians Center	Actual/360	87,603.37	1,051,240.44	05/23/13	07/06/13	06/06/14	07/06/14	120	360	12	0	6	0	0
26	Barclays	Bridgeport Center	Actual/360	83,168.57	998,022.84	04/04/13	05/06/13	04/06/15	05/06/15	118	360	24	2	6	0	0
27	Barclays	Fountain Square Apartment Portfolio	Actual/360	84,556.95	1,014,683.40	05/23/13	07/06/13			120	360	0	0	6	0	0
28	Barclays	Freeway Business Park	Actual/360	84,078.24	1,008,938.88	05/16/13	07/06/13			120	360	0	0	6	0	0
29	Barclays	Shops at Gun Hill Road - Home Depot	Actual/360	83,828.95	1,005,947.40	04/11/13	05/06/13			118	358	0	2	6	2	0
30	KeyBank	Homewood Suites - Miami	Actual/360	89,920.10	1,079,041.20	04/01/13	05/01/13			118	298	0	2	1	0	0
31	Barclays	Park 50	Actual/360	81,553.38	978,640.56	05/23/13	07/06/13			120	300	0	0	6	0	0
32	KeyBank	Bluerock Net Lease Portfolio	Actual/360	68,103.08	817,236.96	05/22/13	07/01/13			120	360	0	0	1	0	0
32.01	KeyBank	Walgreens - Abilene
32.02	KeyBank	Walgreens - Haltom
32.03	KeyBank	TCF Bank - Ground Lease
32.04	KeyBank	Applebee’s - Jonesboro
32.05	KeyBank	Dollar General - East Hartford
32.06	KeyBank	Dollar General - Jacksonville
33	AMF II	Courtyard Paramus	Actual/360	79,655.47	955,865.64	04/30/13	06/06/13			119	299	0	1	6	0	0
34	Barclays	Pipeline Village East & West	Actual/360	61,052.29	732,627.48	04/01/13	05/06/13			118	358	0	2	6	0	0
35	Barclays	Rosedale Marketplace	Actual/360	59,433.40	713,200.80	05/01/13	06/01/13			119	359	0	1	1	5	5
36	KeyBank	GSA Building - Jersey City	Actual/360	63,661.10	763,933.20	05/17/13	07/01/13			120	300	0	0	1	5	5
37	Barclays	LA Fitness Houston Portfolio	Actual/360	73,751.64	885,019.68	05/20/13	07/06/13			120	240	0	0	6	0	0
37.01	Barclays	LA Fitness - Energy Corridor
37.02	Barclays	LA Fitness - West Oaks
38	Barclays	North East Commerce Center	Actual/360	51,343.17	616,118.04	05/21/13	07/06/13			60	360	0	0	6	0	0
39	JPMCB	Peachtree Industrial Park	Actual/360	51,225.18	614,702.16	05/20/13	07/01/13			120	360	0	0	1	0	0
40	AMF II	Safeway at Conifer Town Center	Actual/360	49,311.15	591,733.80	05/21/13	07/06/13			120	360	0	0	6	0	0
41	AMF II	TownePlace Suites - BWI	Actual/360	52,220.77	626,649.24	05/01/13	06/06/13			119	299	0	1	6	5	0
42	AMF II	Villas by the Lake Apartments	Actual/360	45,453.09	545,437.08	05/22/13	07/06/13			60	360	0	0	6	0	0
43	Barclays	Holiday Inn Express - Flowood	Actual/360	50,624.95	607,499.40	04/30/13	06/06/13			119	299	0	1	6	0	0
44	JPMCB	626 West Jackson	Actual/360	40,859.64	490,315.68	05/07/13	07/01/13	06/01/14	07/01/14	120	360	12	0	1	0	5 (one per year)
45	JPMCB	Marquis Williamsburg	Actual/360	28,193.21	338,318.50	04/30/13	06/01/13			119	0	120	1	1	0	0
46	AMF II	Vero Green Apartments	Actual/360	41,874.63	502,495.56	05/21/13	07/06/13			120	360	0	0	6	0	0
47	Barclays	Carbon Plaza	Actual/360	41,195.23	494,342.76	05/22/13	07/06/13			120	360	0	0	6	0	0
48	AMF II	Midtown Shopping Center	Actual/360	43,244.25	518,931.00	04/30/13	06/06/13			119	359	0	1	6	0	0
49	Barclays	Huntsville Plaza	Actual/360	40,322.76	483,873.12	04/19/13	06/06/13	05/06/15	06/06/15	119	360	24	1	6	0	0
50	AMF II	Valley View Business Center II	Actual/360	36,571.31	438,855.72	05/06/13	06/06/13			119	359	0	1	6	0	0

A-1-5

ANNEX A-1

				Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.	Rem.			Payment	Grace Period	Grace Period
Loan #	Seller(1)	Property Name	Accrual Type	Service ($)(9)	Service ($)(10)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)
51	Barclays	Glendale Medical Office Building	Actual/360	34,641.00	415,692.00	05/01/13	07/01/13			119	360	0	0	1	5	5
52	AMF II	Staybridge Suites Reno	Actual/360	38,299.87	459,598.44	04/26/13	06/06/13			119	299	0	1	6	0	0
53	AMF II	Town Center I & II	Actual/360	34,487.46	413,849.52	05/22/13	07/06/13			120	360	0	0	6	0	0
54	AMF II	Lincoln at Ivy Hills Apartments	Actual/360	33,905.04	406,860.48	05/08/13	07/06/13			120	300	0	0	6	0	0
55	Barclays	West Phoenix Mobile Home Park Portfolio	Actual/360	28,357.21	340,286.52	05/21/13	07/06/13			120	360	0	0	6	0	0
55.01	Barclays	Wigman Villa Mobile Home Park
55.02	Barclays	Estrella Villa Mobile Home Park
56	Barclays	Monroe Center	Actual/360	27,502.33	330,027.96	05/03/13	06/06/13			119	359	0	1	6	0	0
57	AMF II	Edgebrook Center	Actual/360	27,679.15	332,149.80	04/11/13	06/06/13			119	359	0	1	6	0	0
58	Barclays	January Lane Townhomes	Actual/360	27,918.88	335,026.56	05/23/13	07/06/13			120	360	0	0	6	0	0
59	Barclays	South Towne Retail	Actual/360	26,807.10	321,685.20	05/17/13	07/06/13			120	360	0	0	6	0	0
60	AMF II	Foothill Crossing	Actual/360	38,908.27	466,899.24	05/03/13	06/06/13			119	179	0	1	6	0	0
61	KeyBank	Keep It Self Storage	Actual/360	25,088.93	301,067.16	05/01/13	06/01/13			119	359	0	1	1	0	0
62	Barclays	362 4th Avenue	Actual/360	24,640.92	295,691.04	05/23/13	07/06/13	06/06/16	07/06/16	120	360	36	0	6	0	0
63	AMF II	Holiday Inn Express Georgetown	Actual/360	25,523.37	306,280.44	04/16/13	06/06/13			119	299	0	1	6	0	0
64	AMF II	Solana Shopping Center	Actual/360	25,670.23	308,042.76	05/23/13	07/06/13			120	300	0	0	6	0	0
65	Barclays	5260 North Clark Street	Actual/360	23,203.67	278,444.04	05/07/13	06/06/13			119	359	0	1	6	0	0
66	KeyBank	Walgreens - Bonner Springs	Actual/360	22,269.58	267,234.96	04/01/13	05/01/13			118	358	0	2	1	0	0
67	AMF II	Lagoons MHC	Actual/360	21,867.89	262,414.68	05/23/13	07/06/13			120	360	0	0	6	0	0
68	Barclays	Walgreens - Elgin	Actual/360	22,388.85	268,666.20	05/13/13	07/01/13			120	300	0	0	1	0	5
69	Barclays	130 South Bemiston Avenue	Actual/360	19,444.13	233,329.56	04/23/13	06/06/13			119	359	0	1	6	0	0
70	Barclays	Shops at Gun Hill Road - Chuck E. Cheese’s	Actual/360	19,888.92	238,667.04	04/11/13	05/06/13			118	358	0	2	6	2	0
71	AMF II	Holland Crossing Apartments	Actual/360	18,900.56	226,806.72	05/09/13	07/06/13			120	360	0	0	6	0	0
72	KeyBank	Marketplace of Americus	Actual/360	18,543.96	222,527.52	03/29/13	05/01/13			118	358	0	2	1	0	5
73	KeyBank	Walgreens - Waynesboro	Actual/360	18,374.89	220,498.68	05/16/13	07/01/13			120	360	0	0	1	0	0
74	Barclays	Heritage Medical Park	Actual/360	17,633.69	211,604.28	04/10/13	05/06/13	04/06/15	05/06/15	118	360	24	2	6	0	0
75	Barclays	Tempe Corporate Centre	Actual/360	14,297.82	171,573.84	05/23/13	07/01/13			120	360	0	0	1	0	5
76	Barclays	Warner Robins MHC	Actual/360	14,389.21	172,670.52	05/07/13	07/01/13			120	360	0	0	1	5	5
77	Barclays	St. Paul Building	Actual/360	10,553.34	126,640.08	05/01/13	06/01/13			119	239	0	1	1	5	5

A-1-6

ANNEX A-1

					Final	Maturity/ARD	Maturity	Prepayment	2010	2010	2010	2011	2011	2011
Loan #	Seller(1)	Property Name	Maturity Date(11)	ARD Loan(11)	Mat Date(11)	Balance ($)(5)(6)	LTV %(4)	Provision (Payments)(12)	Revenues ($)(13)	Total Expenses ($)(13)	NOI ($)(13)	Revenues ($)(13)	Total Expenses ($)(13)	NOI ($)(13)
1	JPMCB	Legacy Place	05/01/23	No		108,094,265	47.4%	L(25),Grtr1%orYM(89),O(6)	19,456,474	9,004,625	10,451,849	23,233,816	9,665,134	13,568,682
2	JPMCB	Americold Cold Storage Portfolio	05/01/23	No		78,599,168	36.5%	L(25),Grtr1%orYM(88),O(7)	72,043,582	38,922,337	33,121,246	74,163,338	41,962,151	32,201,187
2.01	JPMCB	Salem				10,914,566			10,248,284	5,464,248	4,784,036	10,220,843	6,446,522	3,774,321
2.02	JPMCB	Plover				9,506,927			11,346,021	6,550,088	4,795,933	10,570,606	6,387,759	4,182,847
2.03	JPMCB	Hermiston				9,106,785			6,286,320	2,600,630	3,685,689	6,432,273	2,696,839	3,735,433
2.04	JPMCB	Moses Lake				8,417,256			7,162,364	3,057,931	4,104,433	6,839,291	3,280,057	3,559,233
2.05	JPMCB	Fremont				7,484,784			5,093,295	2,537,850	2,555,446	6,579,266	3,315,652	3,263,614
2.06	JPMCB	Gadsden				6,488,004			5,739,376	2,943,889	2,795,487	6,637,109	3,267,285	3,369,824
2.07	JPMCB	Tomah				5,284,008			3,664,723	1,227,697	2,437,026	3,597,160	1,259,055	2,338,106
2.08	JPMCB	Tarboro				4,862,430			5,046,373	2,402,043	2,644,330	4,648,811	2,357,791	2,291,021
2.09	JPMCB	Delhi				4,401,553			282,851	374,234	-91,383	2,963,472	1,987,348	976,124
2.10	JPMCB	Burlington				3,897,804			2,537,444	1,694,470	842,974	2,631,785	1,736,994	894,791
2.11	JPMCB	Marshall				2,926,033			3,206,886	1,747,461	1,459,425	3,211,218	1,749,252	1,461,966
2.12	JPMCB	Springdale				2,179,341			4,389,692	3,279,755	1,109,937	3,951,953	2,784,607	1,167,345
2.13	JPMCB	Montgomery				1,857,799			2,964,844	1,839,395	1,125,450	2,848,657	1,860,675	987,982
2.14	JPMCB	Texarkana				1,003,926			3,090,129	2,118,783	971,347	1,980,935	1,738,729	242,206
2.15	JPMCB	Birmingham				267,952			984,980	1,083,863	-98,883	1,049,959	1,093,585	-43,626
3	JPMCB	IDS Center	05/01/23	No		75,823,392	60.1%	L(25),Grtr1%orYM(92),O(3)	42,140,043	23,238,112	18,901,931	42,129,562	22,178,071	19,951,491
4	Barclays	Southridge Mall	06/06/23	No		41,947,629	57.9%	L(24),Def(92),O(4)	18,269,467	7,872,538	10,396,929	17,641,583	7,287,364	10,354,219
5	KeyBank	Colony Hills Portfolio Loans - Yester Oaks Apartments	06/01/18	No		22,152,642	67.3%	L(24),Def(33),O(3)	4,011,470	2,166,998	1,844,472	4,305,320	1,908,944	2,396,376
6	KeyBank	Colony Hills Portfolio Loans - Windsor Place and Pathways Apartments	06/01/18	No		21,223,810	67.3%	L(24),Def(33),O(3)	4,276,625	3,005,488	1,271,137	4,403,617	2,140,285	2,263,332
6.01	KeyBank	Windsor Place Apartments				15,404,921			2,836,669	1,788,328	1,048,341	2,839,365	1,460,914	1,378,451
6.02	KeyBank	Pathways Apartments				5,818,889			1,439,956	1,217,160	222,796	1,564,252	679,371	884,881
7	Barclays	Steelyard Commons Shopping Center	05/06/18	No		37,191,937	64.8%	L(25),Def(31),O(4)	8,034,349	4,211,890	3,822,459	7,989,283	4,068,164	3,921,119
8	JPMCB	Sunset Tower Hotel	05/01/20	No		33,612,677	53.8%	L(25),Grtr1%orYM(55),O(4)	11,351,768	9,590,962	1,760,806	12,920,421	10,042,919	2,877,502
9	JPMCB	408-416 Fulton Street	05/01/23	Yes	11/01/28	35,000,000	58.3%	L(25),Def(92),O(3)	2,678,830	751,252	1,927,578	3,562,510	904,181	2,658,329
10	Barclays	Liberty Tree Mall & Strip Center	05/06/23	No		27,203,625	36.3%	L(25),Def(88),O(7)	11,062,955	3,971,177	7,091,778	10,609,448	4,009,373	6,600,075
11	Barclays	PNC Center	05/06/23	No		26,036,377	57.9%	L(25),Def(91),O(4)	7,384,690	3,800,877	3,583,813	7,415,782	3,945,311	3,470,471
12	Barclays	Mission Grove Shopping Center	06/06/23	No		28,143,558	42.6%	L(24),Def(92),O(4)	5,357,245	1,374,234	3,983,011	5,471,631	1,655,377	3,816,254
13	JPMCB	Shelbyville Road Plaza Phase II	05/01/22	No		22,847,066	62.6%	L(13),Grtr1%orYM(91),O(4)	1,651,376	477,059	1,174,318	2,213,771	562,506	1,651,265
14	JPMCB	Sava Holdings IHG Portfolio	06/01/18	No		23,528,121	59.7%	L(25),Grtr1%orYM(32),O(3)				10,593,264	7,462,563	3,130,701
14.01	JPMCB	Candlewood Suites DFW South				10,406,669						3,324,570	1,831,850	1,492,720
14.02	JPMCB	Staybridge Suites Plano/Richardson				6,786,958						2,844,611	2,010,681	833,930
14.03	JPMCB	Holiday Inn DFW Airport South				6,334,494						4,424,083	3,620,031	804,052
15	JPMCB	Links at Georgetown	05/01/23	No		22,631,617	65.4%	L(25),Grtr1%orYM(91),O(4)	2,862,329	1,282,899	1,579,430	3,445,473	1,366,706	2,078,767
16	AMF II	Chelsmore Multifamily Portfolio	06/06/23	No		20,013,618	41.1%	L(24),Def(92),O(4)	3,202,656	1,113,990	2,088,666	3,404,810	1,300,051	2,104,759
16.01	AMF II	315-325 West 30th Street				7,957,222
16.02	AMF II	139 West 14th Street				3,616,919
16.03	AMF II	251 West 15th Street				2,009,399
16.04	AMF II	131-133 West 15th Street				1,929,023
16.05	AMF II	351 West 29th Street				1,607,520
16.06	AMF II	78 Washington Place				1,446,768
16.07	AMF II	140 West 15th Street				1,446,768
17	Barclays	Healthspring Operational Headquarters	04/06/23	No		18,912,290	51.8%	L(26),Def(91),O(3)				750,751	205,722	545,029
18	JPMCB	DoubleTree - Chicago Northshore	05/01/18	No		21,265,867	48.3%	L(25),Grtr1%orYM(32),O(3)	12,469,172	11,442,087	1,027,085	13,427,118	11,417,000	2,010,118
19	Barclays	211 Fort Washington	06/06/23	No		14,469,415	37.1%	L(24),Def(92),O(4)	7,421,094	4,278,803	3,142,291	8,628,536	4,491,539	4,136,997
20	JPMCB	Candleton Village	06/01/23	No		17,413,023	65.6%	L(25),Grtr1%orYM(92),O(3)				2,604,553	940,893	1,663,660
21	JPMCB	The Element Apartments	06/01/18	No		19,201,654	69.3%	L(25),Grtr1%orYM(32),O(3)				2,938,768	1,400,335	1,538,433
22	Barclays	Courtyard Houston Medical Center	05/06/23	No		15,994,270	46.0%	L(25),Def(91),O(4)	3,236,461	2,908,306	328,155	5,641,044	4,123,676	1,517,368
23	JPMCB	Cedar Hill Crossing	01/01/23	No		16,609,626	63.9%	L(29),Def(87),O(4)	2,604,229	784,277	1,819,952	2,738,810	849,580	1,889,230
24	KeyBank	Northway Center	05/01/23	No		15,207,263	52.4%	L(25),Def(92),O(3)	3,113,834	959,568	2,154,266	3,172,150	1,022,124	2,150,027
25	AMF II	Santa Monica Physicians Center	06/06/23	No		14,815,168	57.2%	L(24),Def(91),O(5)
26	Barclays	Bridgeport Center	04/06/23	No		14,823,760	61.8%	L(26),Def(81),O(13)	3,023,188	1,536,634	1,486,554	3,295,459	1,476,970	1,818,489
27	Barclays	Fountain Square Apartment Portfolio	06/06/23	No		13,810,364	59.4%	L(24),Def(92),O(4)				3,471,917	1,925,054	1,546,862
28	Barclays	Freeway Business Park	06/06/23	No		13,646,219	59.6%	L(24),Grtr1%orYM(92),O(4)	2,530,472	1,233,284	1,297,188	2,609,124	1,256,726	1,352,398
29	Barclays	Shops at Gun Hill Road - Home Depot	04/06/23	No		13,634,428	39.0%	L(26),Def(91),O(3)	1,635,829	89,024	1,546,805	1,633,665	81,868	1,551,797
30	KeyBank	Homewood Suites - Miami	04/01/23	No		12,247,429	41.7%	L(26),Def(91),O(3)	5,918,461	4,068,241	1,850,220	6,417,295	4,217,816	2,199,479
31	Barclays	Park 50	06/06/23	No		10,688,081	50.9%	L(24),Def(92),O(4)	3,630,613	1,721,294	1,909,319	3,435,060	1,651,546	1,783,514
32	KeyBank	Bluerock Net Lease Portfolio	06/01/23	Yes	06/01/28	11,188,593	58.5%	L(25),Def(89),O(6)
32.01	KeyBank	Walgreens - Abilene				2,875,013
32.02	KeyBank	Walgreens - Haltom				2,631,436
32.03	KeyBank	TCF Bank - Ground Lease				1,828,828
32.04	KeyBank	Applebee’s - Jonesboro				1,796,883
32.05	KeyBank	Dollar General - East Hartford				1,118,061
32.06	KeyBank	Dollar General - Jacksonville				938,372
33	AMF II	Courtyard Paramus	05/06/23	No		10,364,507	51.1%	L(25),Def(91),O(4)	5,098,607	3,473,253	1,625,354	5,522,978	3,801,752	1,721,226
34	Barclays	Pipeline Village East & West	04/06/23	No		9,905,019	58.6%	L(26),Def(89),O(5)	1,575,031	387,063	1,187,967	1,758,894	491,131	1,267,762
35	Barclays	Rosedale Marketplace	05/01/23	No		9,806,013	53.9%	L(25),Def(91),O(4)	2,716,953	1,193,137	1,523,816	2,377,636	1,139,727	1,237,909
36	KeyBank	GSA Building - Jersey City	06/01/23	No		8,564,256	46.5%	L(24),Def(93),O(3)
37	Barclays	LA Fitness Houston Portfolio	06/06/23	No		7,146,821	39.8%	L(24),Grtr1%orYM(92),O(4)	1,279,744	6,000	1,273,744	1,338,492	7,200	1,331,292
37.01	Barclays	LA Fitness - Energy Corridor				3,885,960			697,540	3,264	694,276	714,979	3,917	711,062
37.02	Barclays	LA Fitness - West Oaks				3,260,862			582,204	2,736	579,468	623,513	3,283	620,230
38	Barclays	North East Commerce Center	06/06/18	No		9,795,575	48.7%	L(24),Def(32),O(4)				1,258,870	570,342	688,529
39	JPMCB	Peachtree Industrial Park	06/01/23	No		8,450,524	58.3%	L(24),Def(93),O(3)				1,956,988	523,285	1,433,703
40	AMF II	Safeway at Conifer Town Center	06/06/23	No		8,020,139	58.5%	L(24),Def(92),O(4)	1,046,121	258,938	787,183	1,075,321	305,647	769,674
41	AMF II	TownePlace Suites - BWI	05/06/23	No		7,057,694	46.1%	L(25),Def(91),O(4)	3,536,630	2,826,937	709,693	3,671,142	2,751,849	919,293
42	AMF II	Villas by the Lake Apartments	06/06/18	No		8,624,277	60.7%	L(24),Def(32),O(4)	2,082,171	1,008,691	1,073,480	2,022,762	949,863	1,072,899
43	Barclays	Holiday Inn Express - Flowood	05/06/23	No		6,620,867	47.3%	L(25),Def(91),O(4)	2,188,812	1,375,838	812,974	2,367,982	1,433,400	934,582
44	JPMCB	626 West Jackson	06/01/23	No		7,033,261	59.1%	L(25),Grtr1%orYM(93),O(2)				1,039,548	523,619	515,929
45	JPMCB	Marquis Williamsburg	05/01/23	Yes	12/01/27	8,556,000	59.8%	L(25),Grtr1%orYM(91),O(4)
46	AMF II	Vero Green Apartments	06/06/23	No		6,815,199	57.3%	L(24),Def(92),O(4)	1,025,963	881,982	143,981	1,332,387	706,356	626,031
47	Barclays	Carbon Plaza	06/06/23	No		6,782,178	45.7%	L(24),Def(92),O(4)	1,985,727	759,651	1,226,076	1,950,057	780,862	1,169,195
48	AMF II	Midtown Shopping Center	05/06/23	No		6,866,226	60.0%	L(25),Def(91),O(4)	1,244,486	320,558	923,928	1,296,551	331,623	964,928
49	Barclays	Huntsville Plaza	05/06/23	No		6,890,721	62.6%	L(25),Def(91),O(4)	300,024	133,985	166,039	727,931	196,344	531,587
50	AMF II	Valley View Business Center II	05/06/23	No		5,995,508	60.0%	L(25),Def(91),O(4)	1,094,832	352,942	741,890	850,201	397,811	452,390

A-1-7

ANNEX A-1

					Final	Maturity/ARD	Maturity	Prepayment	2010	2010	2010	2011	2011	2011
Loan #	Seller(1)	Property Name	Maturity Date(11)	ARD Loan(11)	Mat Date(11)	Balance ($)(5)(6)	LTV %(4)	Provision (Payments)(12)	Revenues ($)(13)	Total Expenses ($)(13)	NOI ($)(13)	Revenues ($)(13)	Total Expenses ($)(13)	NOI ($)(13)
51	Barclays	Glendale Medical Office Building	05/01/23	No		5,633,797	55.2%	L(24),Def(91),O(4)	1,476,912	592,835	884,077	1,541,779	576,657	965,123
52	AMF II	Staybridge Suites Reno	05/06/23	No		5,052,451	48.6%	L(25),Def(91),O(4)	2,083,525	1,229,349	854,176	2,211,381	1,353,821	857,560
53	AMF II	Town Center I & II	06/06/23	No		5,441,670	44.2%	L(24),Grtr1%orYM(92),O(4)	1,294,762	616,128	678,634	1,332,696	506,956	825,740
54	AMF II	Lincoln at Ivy Hills Apartments	06/06/23	No		4,499,731	54.9%	L(24),Def(92),O(4)	1,976,739	1,428,385	548,354	2,215,246	1,481,929	733,318
55	Barclays	West Phoenix Mobile Home Park Portfolio	06/06/23	No		4,631,477	59.9%	L(24),Def(92),O(4)	861,088	408,999	452,089	866,197	378,212	487,985
55.01	Barclays	Wigman Villa Mobile Home Park				2,875,949
55.02	Barclays	Estrella Villa Mobile Home Park				1,755,527
56	Barclays	Monroe Center	05/06/23	No		4,499,662	59.2%	L(25),Def(91),O(4)	400,705	337,819	62,886	641,694	291,780	349,914
57	AMF II	Edgebrook Center	05/06/23	No		4,409,403	60.7%	L(25),Def(91),O(4)	865,876	298,721	567,155	909,645	320,378	589,267
58	Barclays	January Lane Townhomes	06/06/23	No		4,391,467	60.8%	L(24),Def(92),O(4)
59	Barclays	South Towne Retail	06/06/23	No		4,282,600	51.0%	L(24),Def(92),O(4)	670,233	319,931	350,302	673,904	366,150	307,754
60	AMF II	Foothill Crossing	05/06/23	No		2,133,532	22.2%	L(25),Def(91),O(4)	1,010,895	319,047	691,848
61	KeyBank	Keep It Self Storage	05/01/23	No		4,087,642	37.3%	L(25),Def(92),O(3)	1,213,084	434,181	778,903	1,207,481	417,628	789,853
62	Barclays	362 4th Avenue	06/06/23	No		4,352,335	60.4%	L(24),Def(92),O(4)
63	AMF II	Holiday Inn Express Georgetown	05/06/23	No		3,350,850	43.0%	L(25),Def(91),O(4)				1,535,784	889,861	645,923
64	AMF II	Solana Shopping Center	06/06/23	No		3,340,900	54.8%	L(24),Def(92),O(4)	655,476	144,063	511,413	579,793	146,669	433,124
65	Barclays	5260 North Clark Street	05/06/23	No		3,656,967	55.4%	L(25),Def(92),O(3)	210,680	157,321	53,359	540,230	179,430	360,800
66	KeyBank	Walgreens - Bonner Springs	04/01/23	Yes	01/01/35	3,550,390	53.4%	L(26),Def(91),O(3)
67	AMF II	Lagoons MHC	06/06/23	No		3,410,992	53.3%	L(24),Def(92),O(4)	939,502	376,892	562,610
68	Barclays	Walgreens - Elgin	06/01/23	Yes	06/01/38	3,018,792	45.3%	L(24),Def(92),O(4)	450,000	61,743	388,257	450,000	61,856	388,144
69	Barclays	130 South Bemiston Avenue	05/06/23	No		3,194,648	54.1%	L(25),Def(91),O(4)	1,197,332	871,900	325,432	1,385,170	930,994	454,176
70	Barclays	Shops at Gun Hill Road - Chuck E. Cheese’s	04/06/23	No		3,215,985	50.6%	L(26),Def(91),O(3)	473,040	109,570	363,470	513,727	137,970	375,757
71	AMF II	Holland Crossing Apartments	06/06/23	No		3,027,009	55.0%	L(24),Def(92),O(4)	127,326	172,300	-44,975	430,013	316,131	113,882
72	KeyBank	Marketplace of Americus	04/01/23	No		2,941,783	56.6%	L(26),Def(91),O(3)	592,063	114,422	477,641	519,279	105,887	413,392
73	KeyBank	Walgreens - Waynesboro	06/01/23	Yes	10/01/33	2,927,000	53.6%	L(24),Def(93),O(3)
74	Barclays	Heritage Medical Park	04/06/23	No		2,919,468	42.3%	L(26),Grtr1%orYM(90),O(4)	803,361	193,197	610,164	780,725	206,457	574,268
75	Barclays	Tempe Corporate Centre	06/01/23	No		2,245,816	56.1%	L(24),Def(92),O(4)	628,240	357,113	271,127	574,994	353,384	221,610
76	Barclays	Warner Robins MHC	06/01/23	No		2,035,275	56.5%	L(24),Def(92),O(4)	469,684	86,404	383,280	465,836	87,430	378,406
77	Barclays	St. Paul Building	05/01/23	No		1,021,002	32.4%	L(25),Def(90),O(5)	604,180	332,854	271,326	618,361	412,177	206,184

A-1-8

ANNEX A-1

										UW
			2012	2012	2012	Most Recent	Most Recent	Most Recent		Economic	UW	UW Total		UW
Loan #	Seller(1)	Property Name	Revenues ($)(13)	Total Expenses ($)(13)	NOI ($)(13)	Revenues ($)(13)	Total Expenses ($)(13)	NOI ($)(13)	As of	Occupancy %	Revenues ($)(3)(14)	Expenses ($)	UW NOI ($)(3)(14)	Capital Items ($)	UW NCF ($)(3)(14)
1	JPMCB	Legacy Place	24,328,013	8,412,286	15,915,727	25,049,795	9,292,828	15,756,967	04/30/13	97.5%	25,064,386	7,920,263	17,144,123	542,853	16,601,270
2	JPMCB	Americold Cold Storage Portfolio	76,201,744	41,612,771	34,588,973	75,745,671	41,696,747	34,048,923	01/31/13	74.5%	76,557,758	42,025,531	34,532,227	2,323,932	32,208,294
2.01	JPMCB	Salem	10,807,172	5,894,035	4,913,137	10,795,015	5,921,344	4,873,671	01/31/13	75.1%	11,315,015	6,253,596	5,061,419	358,690	4,702,729
2.02	JPMCB	Plover	10,151,994	5,782,117	4,369,877	10,033,994	5,702,387	4,331,607	01/31/13	91.7%	10,033,994	5,764,275	4,269,719	273,433	3,996,286
2.03	JPMCB	Hermiston	6,614,844	2,826,413	3,788,431	6,609,844	2,818,433	3,791,411	01/31/13	75.8%	6,609,844	2,793,562	3,816,281	119,780	3,696,501
2.04	JPMCB	Moses Lake	7,114,310	3,517,515	3,596,795	7,094,099	3,568,004	3,526,095	01/31/13	83.0%	7,094,099	3,374,957	3,719,142	212,528	3,506,614
2.05	JPMCB	Fremont	6,578,468	3,370,007	3,208,461	6,540,468	3,363,797	3,176,671	01/31/13	88.0%	6,540,468	3,325,304	3,215,164	95,158	3,120,006
2.06	JPMCB	Gadsden	6,137,712	3,297,138	2,840,575	6,010,712	3,223,418	2,787,295	01/31/13	78.8%	6,010,712	3,135,991	2,874,722	115,711	2,759,011
2.07	JPMCB	Tomah	3,616,879	1,474,285	2,142,594	3,659,298	1,462,236	2,197,062	01/31/13	60.5%	3,659,298	1,380,892	2,278,405	142,454	2,135,952
2.08	JPMCB	Tarboro	4,490,590	2,434,757	2,055,833	4,474,590	2,424,147	2,050,443	01/31/13	72.2%	4,614,590	2,340,791	2,273,799	148,029	2,125,770
2.09	JPMCB	Delhi	3,998,534	1,778,704	2,219,830	3,480,534	1,773,734	1,706,800	01/31/13	83.2%	3,480,534	1,924,671	1,555,863	137,230	1,418,633
2.10	JPMCB	Burlington	3,479,888	2,000,035	1,479,852	3,630,870	2,067,117	1,563,753	01/31/13	74.1%	3,630,870	2,168,775	1,462,095	134,654	1,327,441
2.11	JPMCB	Marshall	3,116,528	1,639,978	1,476,549	3,151,528	1,655,638	1,495,889	01/31/13	50.0%	3,151,528	1,702,372	1,449,156	142,722	1,306,433
2.12	JPMCB	Springdale	3,759,117	2,765,245	993,872	3,821,117	2,790,415	1,030,702	01/31/13	88.3%	3,821,117	2,835,372	985,745	163,991	821,753
2.13	JPMCB	Montgomery	2,871,184	2,034,597	836,587	2,880,184	2,066,597	813,587	01/31/13	83.2%	2,880,184	1,948,111	932,073	77,446	854,627
2.14	JPMCB	Texarkana	2,428,263	1,781,482	646,781	2,540,263	1,855,032	685,231	01/31/13	53.6%	2,540,263	1,927,356	612,907	141,183	471,724
2.15	JPMCB	Birmingham	1,036,261	1,016,462	19,799	1,023,155	1,004,447	18,708	01/31/13	44.1%	1,175,242	1,149,505	25,737	60,923	-35,187
3	JPMCB	IDS Center	42,918,392	22,660,078	20,258,314					95.0%	43,841,362	23,774,838	20,066,524	2,507,122	17,559,402
4	Barclays	Southridge Mall	19,132,809	8,875,699	10,257,110	19,569,370	8,960,675	10,608,695	03/31/13	95.0%	20,828,544	9,376,389	11,452,155	672,612	10,779,543
5	KeyBank	Colony Hills Portfolio Loans - Yester Oaks Apartments	4,308,484	2,202,215	2,106,269	4,315,757	2,203,577	2,112,180	01/31/13	93.9%	4,261,266	1,971,781	2,289,485	161,425	2,128,060
6	KeyBank	Colony Hills Portfolio Loans - Windsor Place and Pathways Apartments	4,602,053	2,202,141	2,399,912	4,596,013	2,213,238	2,382,775	01/31/13	93.9%	4,557,823	2,404,721	2,153,101	172,700	1,980,401
6.01	KeyBank	Windsor Place Apartments	2,969,595	1,360,762	1,608,833	2,956,606	1,366,085	1,590,521	01/31/13	93.9%	2,959,953	1,444,410	1,515,543	105,600	1,409,943
6.02	KeyBank	Pathways Apartments	1,632,458	841,379	791,079	1,639,407	847,153	792,254	01/31/13	93.9%	1,597,870	960,311	637,558	67,100	570,458
7	Barclays	Steelyard Commons Shopping Center	8,147,050	4,436,114	3,710,936					93.1%	8,414,903	4,523,792	3,891,111	184,538	3,706,573
8	JPMCB	Sunset Tower Hotel	14,447,572	10,781,415	3,666,157	15,151,645	11,228,399	3,923,246	04/30/13	83.9%	15,476,511	11,458,564	4,017,947	0	4,017,947
9	JPMCB	408-416 Fulton Street	3,504,357	818,775	2,685,582					95.0%	4,029,013	888,076	3,140,936	133,059	3,007,878
10	Barclays	Liberty Tree Mall & Strip Center	10,203,543	3,736,646	6,466,897	10,331,134	3,822,046	6,509,088	03/31/13	86.8%	10,539,132	3,756,140	6,782,993	478,680	6,304,313
11	Barclays	PNC Center	7,418,935	3,899,628	3,519,307					82.5%	7,436,433	3,933,794	3,502,639	470,185	3,032,454
12	Barclays	Mission Grove Shopping Center	5,193,178	1,451,761	3,741,417	5,227,730	1,442,017	3,785,713	03/31/13	82.1%	5,243,113	1,456,492	3,786,621	289,379	3,497,243
13	JPMCB	Shelbyville Road Plaza Phase II	2,584,742	549,785	2,034,957					90.4%	3,196,190	605,371	2,590,819	233,493	2,357,326
14	JPMCB	Sava Holdings IHG Portfolio	11,201,934	7,834,655	3,367,279	11,226,111	7,855,148	3,370,963	03/31/13	82.1%	11,226,111	7,919,853	3,306,258	0	3,306,258
14.01	JPMCB	Candlewood Suites DFW South	3,515,910	1,973,503	1,542,407	3,508,348	1,977,736	1,530,612	03/31/13	91.9%	3,508,348	1,992,868	1,515,480	0	1,515,480
14.02	JPMCB	Staybridge Suites Plano/Richardson	2,991,074	2,084,205	906,869	3,039,329	2,113,879	925,450	03/31/13	80.7%	3,039,329	2,146,710	892,619	0	892,619
14.03	JPMCB	Holiday Inn DFW Airport South	4,694,950	3,776,947	918,003	4,678,434	3,763,533	914,901	03/31/13	71.3%	4,678,434	3,780,275	898,159	0	898,159
15	JPMCB	Links at Georgetown	3,449,458	1,476,899	1,972,559					92.0%	3,759,451	1,573,478	2,185,974	105,120	2,080,854
16	AMF II	Chelsmore Multifamily Portfolio	3,583,020	1,350,387	2,232,633					97.0%	3,672,848	1,493,417	2,179,431	60,000	2,119,431
16.01	AMF II	315-325 West 30th Street
16.02	AMF II	139 West 14th Street
16.03	AMF II	251 West 15th Street
16.04	AMF II	131-133 West 15th Street
16.05	AMF II	351 West 29th Street
16.06	AMF II	78 Washington Place
16.07	AMF II	140 West 15th Street
17	Barclays	Healthspring Operational Headquarters	3,064,822	714,394	2,350,428					93.1%	4,041,763	1,325,352	2,716,411	206,246	2,510,165
18	JPMCB	DoubleTree - Chicago Northshore	13,943,753	11,162,869	2,780,884	13,922,450	10,933,925	2,988,525	03/31/13	76.1%	13,915,870	11,195,031	2,720,839	0	2,720,839
19	Barclays	211 Fort Washington	8,394,876	4,214,516	4,180,360	8,292,270	4,239,298	4,052,972	03/31/13	84.1%	8,217,968	4,315,555	3,902,413	715,883	3,186,530
20	JPMCB	Candleton Village	2,748,848	977,858	1,770,990	2,736,594	980,402	1,756,192	02/28/13	93.0%	2,864,285	1,147,970	1,716,316	78,500	1,637,816
21	JPMCB	The Element Apartments	3,276,304	1,524,441	1,751,863	3,387,063	1,536,805	1,850,258	03/31/13	94.4%	3,547,462	1,795,728	1,751,734	88,200	1,663,534
22	Barclays	Courtyard Houston Medical Center	6,856,660	4,475,166	2,381,494					73.0%	6,881,852	4,909,166	1,972,686	0	1,972,686
23	JPMCB	Cedar Hill Crossing	2,736,046	785,398	1,950,648					92.2%	2,801,489	904,714	1,896,775	113,283	1,783,492
24	KeyBank	Northway Center	3,057,526	974,939	2,082,587					94.3%	3,259,250	1,069,331	2,189,919	262,864	1,927,055
25	AMF II	Santa Monica Physicians Center	2,057,268	586,547	1,470,721					95.5%	2,198,561	579,379	1,619,182	73,373	1,545,809
26	Barclays	Bridgeport Center	3,363,997	1,429,102	1,934,896					87.7%	3,554,434	1,613,045	1,941,389	293,909	1,647,480
27	Barclays	Fountain Square Apartment Portfolio	3,632,064	2,001,715	1,630,349	3,687,456	2,063,184	1,624,272	03/31/13	93.0%	3,690,806	2,022,475	1,668,331	153,768	1,514,563
28	Barclays	Freeway Business Park	2,774,967	1,225,452	1,549,515					92.7%	3,054,185	1,227,539	1,826,646	237,636	1,589,010
29	Barclays	Shops at Gun Hill Road - Home Depot	1,633,568	81,839	1,551,729					97.0%	1,742,624	92,450	1,650,175	86,427	1,563,748
30	KeyBank	Homewood Suites - Miami	6,680,586	4,287,054	2,393,532					87.8%	6,663,430	4,336,539	2,326,891	0	2,326,891
31	Barclays	Park 50	3,648,064	1,723,244	1,924,820	3,643,026	1,744,512	1,898,513	05/17/13	71.0%	3,711,804	1,803,310	1,908,494	347,920	1,560,574
32	KeyBank	Bluerock Net Lease Portfolio								96.3%	1,341,289	123,410	1,217,879	28,726	1,189,153
32.01	KeyBank	Walgreens - Abilene								97.0%	314,708	9,441	305,267	1,456	303,811
32.02	KeyBank	Walgreens - Haltom								97.0%	298,522	8,956	289,567	5,423	284,144
32.03	KeyBank	TCF Bank - Ground Lease								95.0%	218,431	26,427	192,004	9,539	182,464
32.04	KeyBank	Applebee’s - Jonesboro								95.0%	238,604	32,778	205,826	10,505	195,321
32.05	KeyBank	Dollar General - East Hartford								97.0%	154,511	31,641	122,869	900	121,969
32.06	KeyBank	Dollar General - Jacksonville								97.0%	116,513	14,166	102,347	903	101,444
33	AMF II	Courtyard Paramus	5,293,894	3,828,767	1,465,127	5,277,619	3,869,462	1,408,157	03/31/13	73.7%	5,277,619	3,864,112	1,413,507	0	1,413,507
34	Barclays	Pipeline Village East & West	1,767,315	476,600	1,290,715					95.0%	1,698,723	483,343	1,215,380	88,026	1,127,355
35	Barclays	Rosedale Marketplace	2,182,101	1,002,874	1,179,227	2,185,957	1,008,296	1,177,661	02/28/13	86.9%	2,362,206	1,054,624	1,307,582	119,532	1,188,050
36	KeyBank	GSA Building - Jersey City				1,562,194	331,684	1,230,510	02/28/13	95.0%	1,379,110	371,783	1,007,327	43,940	963,388
37	Barclays	LA Fitness Houston Portfolio	1,411,461	7,200	1,404,261	1,411,456	7,200	1,404,256	04/12/13	95.0%	1,340,888	6,705	1,334,183	62,206	1,271,977
37.01	Barclays	LA Fitness - Energy Corridor	767,294	3,917	763,377	767,292	3,917	763,375	04/12/13	95.0%	728,930	3,645	725,285	32,661	692,624
37.02	Barclays	LA Fitness - West Oaks	644,167	3,283	640,884	644,164	3,283	640,881	04/12/13	95.0%	611,958	3,060	608,898	29,545	579,353
38	Barclays	North East Commerce Center	2,300,889	506,299	1,794,590					92.7%	2,221,645	582,980	1,638,665	128,907	1,509,757
39	JPMCB	Peachtree Industrial Park	1,948,902	499,511	1,449,391					85.0%	1,806,545	527,516	1,279,029	164,253	1,114,776
40	AMF II	Safeway at Conifer Town Center								98.0%	1,078,092	188,044	890,048	6,580	883,468
41	AMF II	TownePlace Suites - BWI	3,726,930	2,726,578	1,000,352	3,656,177	2,693,976	962,201	03/31/13	71.6%	3,680,808	2,696,845	983,963	0	983,963
42	AMF II	Villas by the Lake Apartments								89.0%	2,120,024	1,091,943	1,028,082	79,360	948,722
43	Barclays	Holiday Inn Express - Flowood	2,672,305	1,586,882	1,085,423	2,717,402	1,540,704	1,176,698	03/31/13	72.4%	2,717,402	1,678,171	1,039,231	0	1,039,231
44	JPMCB	626 West Jackson	1,608,778	667,360	941,418	1,742,189	691,112	1,051,077	02/28/13	92.5%	1,680,033	723,815	956,218	162,750	793,468
45	JPMCB	Marquis Williamsburg				628,890	147,310	481,580	03/31/13	97.5%	1,131,818	208,913	922,905	35,402	887,503
46	AMF II	Vero Green Apartments	1,540,524	767,257	773,267	1,589,408	762,929	826,479	04/30/13	91.3%	1,589,408	754,853	834,555	44,154	790,401
47	Barclays	Carbon Plaza	1,914,646	743,570	1,171,076	1,928,018	771,376	1,156,642	05/06/13	95.0%	1,895,078	786,805	1,108,272	174,081	934,191
48	AMF II	Midtown Shopping Center	1,279,873	327,296	952,577					83.7%	1,248,858	370,943	877,915	104,599	773,316
49	Barclays	Huntsville Plaza	1,024,620	215,843	808,777					83.1%	1,059,096	237,826	821,270	60,568	760,702
50	AMF II	Valley View Business Center II	911,824	281,196	630,628	936,318	286,723	649,595	03/31/13	91.1%	1,142,399	291,061	851,338	51,486	799,852

A-1-9

ANNEX A-1

										UW
			2012	2012	2012	Most Recent	Most Recent	Most Recent		Economic	UW	UW Total		UW
Loan #	Seller(1)	Property Name	Revenues ($)(13)	Total Expenses ($)(13)	NOI ($)(13)	Revenues ($)(13)	Total Expenses ($)(13)	NOI ($)(13)	As of	Occupancy %	Revenues ($)(3)(14)	Expenses ($)	UW NOI ($)(3)(14)	Capital Items ($)	UW NCF ($)(3)(14)
51	Barclays	Glendale Medical Office Building	1,584,663	604,207	980,456	1,585,552	607,478	978,074	02/28/13	85.6%	1,408,416	605,218	803,198	80,116	723,082
52	AMF II	Staybridge Suites Reno	2,302,656	1,383,226	919,430	2,290,878	1,406,146	884,732	02/28/13	69.0%	2,290,878	1,495,623	795,255	0	795,255
53	AMF II	Town Center I & II	1,248,441	403,803	844,638	1,281,027	471,451	809,576	04/30/13	83.3%	1,292,015	446,960	845,055	42,674	802,381
54	AMF II	Lincoln at Ivy Hills Apartments	2,437,390	1,358,779	1,078,611	2,418,134	1,459,424	958,711	03/31/13	84.7%	2,434,941	1,491,747	943,194	164,970	778,224
55	Barclays	West Phoenix Mobile Home Park Portfolio	888,443	380,332	508,111	880,157	386,442	493,715	03/31/13	79.8%	907,750	351,057	556,693	9,900	546,793
55.01	Barclays	Wigman Villa Mobile Home Park
55.02	Barclays	Estrella Villa Mobile Home Park
56	Barclays	Monroe Center	886,408	238,427	647,981					92.5%	928,755	298,412	630,343	100,147	530,195
57	AMF II	Edgebrook Center	954,727	322,026	632,701					91.8%	909,545	362,793	546,752	86,799	459,953
58	Barclays	January Lane Townhomes	723,569	227,846	495,723	779,766	238,349	541,417	03/31/13	94.9%	780,978	271,215	509,763	13,750	496,013
59	Barclays	South Towne Retail	745,401	270,160	475,241	763,711	316,809	446,902	03/31/13	92.0%	1,054,176	342,288	711,889	98,753	613,136
60	AMF II	Foothill Crossing	1,100,989	321,681	779,308					78.9%	903,800	264,740	639,060	23,160	615,900
61	KeyBank	Keep It Self Storage				1,219,062	413,257	805,805	02/28/13	68.1%	1,174,998	436,685	738,313	10,845	727,468
62	Barclays	362 4th Avenue	214,217	60,232	153,985	259,159	70,550	188,609	02/28/13	97.0%	505,343	82,704	422,639	9,512	413,127
63	AMF II	Holiday Inn Express Georgetown	1,658,421	928,869	729,552					61.4%	1,658,421	1,048,635	609,786	0	609,786
64	AMF II	Solana Shopping Center	636,740	131,331	505,409					88.8%	665,902	159,621	506,281	51,908	454,373
65	Barclays	5260 North Clark Street	571,148	176,486	394,662					94.3%	619,957	175,553	444,404	43,743	400,661
66	KeyBank	Walgreens - Bonner Springs								97.0%	407,334	12,220	395,114	2,700	392,414
67	AMF II	Lagoons MHC	949,351	456,760	492,591	968,821	435,070	533,751	04/30/13	88.1%	968,821	504,945	463,876	15,050	448,826
68	Barclays	Walgreens - Elgin	450,000	61,879	388,121					99.0%	445,500	17,410	428,090	0	428,090
69	Barclays	130 South Bemiston Avenue	1,494,451	902,300	592,151					90.9%	1,476,374	914,735	561,639	119,271	442,368
70	Barclays	Shops at Gun Hill Road - Chuck E. Cheese’s	512,325	131,253	381,072					95.0%	567,648	190,331	377,317	24,638	352,679
71	AMF II	Holland Crossing Apartments	714,200	329,020	385,180	768,142	340,761	427,381	03/31/13	93.8%	855,625	348,343	507,282	30,000	477,282
72	KeyBank	Marketplace of Americus	547,060	105,987	441,073					92.7%	542,083	128,399	413,684	45,001	368,683
73	KeyBank	Walgreens - Waynesboro								97.0%	335,761	10,073	325,688	2,730	322,958
74	Barclays	Heritage Medical Park				870,912	198,917	671,995	01/31/13	75.4%	656,009	193,483	462,526	62,861	399,665
75	Barclays	Tempe Corporate Centre	624,676	380,398	244,279	642,556	383,033	259,523	02/28/13	82.1%	694,096	371,474	322,622	53,165	269,457
76	Barclays	Warner Robins MHC	473,531	109,077	364,454	472,161	82,831	389,330	03/31/13	95.0%	461,928	154,300	307,628	11,250	296,378
77	Barclays	St. Paul Building	652,635	398,137	254,497					83.4%	558,646	321,987	236,659	67,381	169,278

A-1-10

ANNEX A-1

			UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %	Title Type(16)	Expiration	Extension Terms	PML %
1	JPMCB	Legacy Place	1.50	1.45	8.6%	8.3%	Fee/Leasehold	03/20/07
2	JPMCB	Americold Cold Storage Portfolio	2.53	2.36	15.7%	14.7%	Fee
2.01	JPMCB	Salem					Fee			17%
2.02	JPMCB	Plover					Fee
2.03	JPMCB	Hermiston					Fee
2.04	JPMCB	Moses Lake					Fee
2.05	JPMCB	Fremont					Fee
2.06	JPMCB	Gadsden					Fee
2.07	JPMCB	Tomah					Fee
2.08	JPMCB	Tarboro					Fee
2.09	JPMCB	Delhi					Fee
2.10	JPMCB	Burlington					Fee			18%
2.11	JPMCB	Marshall					Fee
2.12	JPMCB	Springdale					Fee
2.13	JPMCB	Montgomery					Fee
2.14	JPMCB	Texarkana					Fee
2.15	JPMCB	Birmingham					Fee
3	JPMCB	IDS Center	1.92	1.68	11.0%	9.6%	Fee
4	Barclays	Southridge Mall	1.63	1.53	9.2%	8.6%	Fee
5	KeyBank	Colony Hills Portfolio Loans - Yester Oaks Apartments	1.64	1.52	9.5%	8.8%	Fee
6	KeyBank	Colony Hills Portfolio Loans - Windsor Place and Pathways Apartments	1.64	1.52	9.5%	8.8%	Fee
6.01	KeyBank	Windsor Place Apartments					Fee
6.02	KeyBank	Pathways Apartments					Fee
7	Barclays	Steelyard Commons Shopping Center	1.66	1.58	9.7%	9.3%	Fee
8	JPMCB	Sunset Tower Hotel	1.88	1.88	10.9%	10.9%	Fee			17%
9	JPMCB	408-416 Fulton Street	2.33	2.23	9.0%	8.6%	Fee
10	Barclays	Liberty Tree Mall & Strip Center	3.64	3.38	19.4%	18.0%	Fee
11	Barclays	PNC Center	1.84	1.59	10.8%	9.3%	Fee
12	Barclays	Mission Grove Shopping Center	2.13	1.96	12.2%	11.3%	Fee			9%
13	JPMCB	Shelbyville Road Plaza Phase II	1.67	1.52	9.5%	8.7%	Fee
14	JPMCB	Sava Holdings IHG Portfolio	2.27	2.27	12.7%	12.7%	Fee
14.01	JPMCB	Candlewood Suites DFW South					Fee
14.02	JPMCB	Staybridge Suites Plano/Richardson					Fee
14.03	JPMCB	Holiday Inn DFW Airport South					Fee
15	JPMCB	Links at Georgetown	1.50	1.43	8.6%	8.1%	Fee
16	AMF II	Chelsmore Multifamily Portfolio	1.47	1.43	8.8%	8.5%	Fee
16.01	AMF II	315-325 West 30th Street					Fee
16.02	AMF II	139 West 14th Street					Fee
16.03	AMF II	251 West 15th Street					Fee
16.04	AMF II	131-133 West 15th Street					Fee
16.05	AMF II	351 West 29th Street					Fee
16.06	AMF II	78 Washington Place					Fee
16.07	AMF II	140 West 15th Street					Fee
17	Barclays	Healthspring Operational Headquarters	1.96	1.81	11.5%	10.6%	Fee/Leasehold
18	JPMCB	DoubleTree - Chicago Northshore	2.06	2.06	11.6%	11.6%	Fee
19	Barclays	211 Fort Washington	2.15	1.76	17.0%	13.9%	Fee
20	JPMCB	Candleton Village	1.43	1.37	8.3%	8.0%	Fee
21	JPMCB	The Element Apartments	1.48	1.41	8.7%	8.2%	Fee
22	Barclays	Courtyard Houston Medical Center	1.68	1.68	9.9%	9.9%	Fee
23	JPMCB	Cedar Hill Crossing	1.62	1.53	9.9%	9.3%	Fee
24	KeyBank	Northway Center	2.07	1.82	11.8%	10.4%	Fee
25	AMF II	Santa Monica Physicians Center	1.54	1.47	9.0%	8.6%	Fee			14%
26	Barclays	Bridgeport Center	1.95	1.65	11.0%	9.3%	Fee
27	Barclays	Fountain Square Apartment Portfolio	1.64	1.49	9.7%	8.8%	Fee
28	Barclays	Freeway Business Park	1.81	1.57	10.7%	9.3%	Fee
29	Barclays	Shops at Gun Hill Road - Home Depot	1.64	1.55	9.7%	9.2%	Fee
30	KeyBank	Homewood Suites - Miami	2.16	2.16	13.7%	13.7%	Fee
31	Barclays	Park 50	1.95	1.59	13.2%	10.8%	Fee
32	KeyBank	Bluerock Net Lease Portfolio	1.49	1.46	8.7%	8.5%	Fee
32.01	KeyBank	Walgreens - Abilene					Fee
32.02	KeyBank	Walgreens - Haltom					Fee
32.03	KeyBank	TCF Bank - Ground Lease					Fee
32.04	KeyBank	Applebee’s - Jonesboro					Fee
32.05	KeyBank	Dollar General - East Hartford					Fee
32.06	KeyBank	Dollar General - Jacksonville					Fee
33	AMF II	Courtyard Paramus	1.48	1.48	10.1%	10.1%	Fee
34	Barclays	Pipeline Village East & West	1.66	1.54	9.9%	9.2%	Fee
35	Barclays	Rosedale Marketplace	1.83	1.67	10.6%	9.7%	Fee
36	KeyBank	GSA Building - Jersey City	1.32	1.26	8.5%	8.2%	Fee
37	Barclays	LA Fitness Houston Portfolio	1.51	1.44	11.6%	11.1%	Fee
37.01	Barclays	LA Fitness - Energy Corridor					Fee
37.02	Barclays	LA Fitness - West Oaks					Fee
38	Barclays	North East Commerce Center	2.66	2.45	15.2%	14.0%	Fee
39	JPMCB	Peachtree Industrial Park	2.08	1.81	12.1%	10.5%	Fee/Leasehold
40	AMF II	Safeway at Conifer Town Center	1.50	1.49	8.9%	8.8%	Fee
41	AMF II	TownePlace Suites - BWI	1.57	1.57	10.1%	10.1%	Fee
42	AMF II	Villas by the Lake Apartments	1.88	1.74	10.8%	10.0%	Leasehold	01/15/18
43	Barclays	Holiday Inn Express - Flowood	1.71	1.71	11.6%	11.6%	Fee
44	JPMCB	626 West Jackson	1.95	1.62	11.1%	9.2%	Fee
45	JPMCB	Marquis Williamsburg	2.73	2.62	10.8%	10.4%	Fee
46	AMF II	Vero Green Apartments	1.66	1.57	9.8%	9.3%	Fee
47	Barclays	Carbon Plaza	2.24	1.89	13.0%	11.0%	Fee
48	AMF II	Midtown Shopping Center	1.69	1.49	10.4%	9.1%	Fee
49	Barclays	Huntsville Plaza	1.70	1.57	10.1%	9.4%	Fee
50	AMF II	Valley View Business Center II	1.94	1.82	11.4%	10.7%	Fee

A-1-11

ANNEX A-1

			UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %	Title Type(16)	Expiration	Extension Terms	PML %
51	Barclays	Glendale Medical Office Building	1.93	1.74	11.5%	10.3%	Fee
52	AMF II	Staybridge Suites Reno	1.73	1.73	11.6%	11.6%	Fee			8%
53	AMF II	Town Center I & II	2.04	1.94	12.6%	12.0%	Fee			11%
54	AMF II	Lincoln at Ivy Hills Apartments	2.32	1.91	15.3%	12.7%	Fee
55	Barclays	West Phoenix Mobile Home Park Portfolio	1.64	1.61	9.6%	9.5%	Fee
55.01	Barclays	Wigman Villa Mobile Home Park					Fee
55.02	Barclays	Estrella Villa Mobile Home Park					Fee
56	Barclays	Monroe Center	1.91	1.61	11.2%	9.4%	Fee
57	AMF II	Edgebrook Center	1.65	1.38	10.0%	8.4%	Fee
58	Barclays	January Lane Townhomes	1.52	1.48	9.4%	9.2%	Fee
59	Barclays	South Towne Retail	2.21	1.91	13.4%	11.6%	Fee
60	AMF II	Foothill Crossing	1.37	1.32	12.3%	11.9%	Fee			12%
61	KeyBank	Keep It Self Storage	2.45	2.42	14.5%	14.3%	Fee			13%
62	Barclays	362 4th Avenue	1.43	1.40	8.5%	8.3%	Fee
63	AMF II	Holiday Inn Express Georgetown	1.99	1.99	13.4%	13.4%	Fee
64	AMF II	Solana Shopping Center	1.64	1.48	11.2%	10.1%	Fee
65	Barclays	5260 North Clark Street	1.60	1.44	9.9%	8.9%	Fee
66	KeyBank	Walgreens - Bonner Springs	1.48	1.47	9.0%	9.0%	Fee
67	AMF II	Lagoons MHC	1.77	1.71	11.1%	10.7%	Fee
68	Barclays	Walgreens - Elgin	1.59	1.59	10.3%	10.3%	Fee
69	Barclays	130 South Bemiston Avenue	2.41	1.90	14.1%	11.1%	Fee
70	Barclays	Shops at Gun Hill Road - Chuck E. Cheese’s	1.58	1.48	9.5%	8.8%	Fee
71	AMF II	Holland Crossing Apartments	2.24	2.10	13.5%	12.7%	Fee
72	KeyBank	Marketplace of Americus	1.86	1.66	11.4%	10.2%	Fee
73	KeyBank	Walgreens - Waynesboro	1.48	1.46	9.0%	8.9%	Fee
74	Barclays	Heritage Medical Park	2.19	1.89	13.6%	11.8%	Fee
75	Barclays	Tempe Corporate Centre	1.88	1.57	11.7%	9.8%	Fee
76	Barclays	Warner Robins MHC	1.78	1.72	12.8%	12.3%	Fee
77	Barclays	St. Paul Building	1.87	1.34	14.5%	10.3%	Fee

A-1-12

ANNEX A-1

			UPFRONT ESCROW(17)							MONTHLY ESCROW(18)(19)
			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	Legacy Place	5,996	0	0	32,916	305,225	0	0	5,996	0	32,917	305,225	0	0
2	JPMCB	Americold Cold Storage Portfolio	0	989,339	0	0	0	0	0	193,661	0	0	124,596	0	0
2.01	JPMCB	Salem
2.02	JPMCB	Plover
2.03	JPMCB	Hermiston
2.04	JPMCB	Moses Lake
2.05	JPMCB	Fremont
2.06	JPMCB	Gadsden
2.07	JPMCB	Tomah
2.08	JPMCB	Tarboro
2.09	JPMCB	Delhi
2.10	JPMCB	Burlington
2.11	JPMCB	Marshall
2.12	JPMCB	Springdale
2.13	JPMCB	Montgomery
2.14	JPMCB	Texarkana
2.15	JPMCB	Birmingham
3	JPMCB	IDS Center	38,403	5,927,169	0	183,333	890,411	0	8,730,663	38,403	0	183,333	671,885	0	0
4	Barclays	Southridge Mall	0	0	0	0	0	0	0	0	0	0	0	0	0
5	KeyBank	Colony Hills Portfolio Loans - Yester Oaks Apartments	42,442	244,650	1,300	0	156,935	0	0	13,452	0	0	26,156	0	0
6	KeyBank	Colony Hills Portfolio Loans - Windsor Place and Pathways Apartments	166,592	203,335	1,950	0	169,382	0	0	14,392	0	0	28,230	0	0
6.01	KeyBank	Windsor Place Apartments
6.02	KeyBank	Pathways Apartments
7	Barclays	Steelyard Commons Shopping Center	0	0	0	0	430,765	0	429,082	4,415	0	11,038	107,691	0	0
8	JPMCB	Sunset Tower Hotel	66,567	0	0	0	104,141	12,503	0	4% of Gross Revenues	0	0	26,035	12,503	0
9	JPMCB	408-416 Fulton Street	950	0	0	500,000	195,936	0	0	950	0	0	39,187	0	0
10	Barclays	Liberty Tree Mall & Strip Center	0	0	0	0	0	0	0	0	0	0	0	0	0
11	Barclays	PNC Center	0	231,000	0	0	470,409	0	272,750	7,144	0	30,833	94,082	6,948	0
12	Barclays	Mission Grove Shopping Center	0	100,480	0	0	25,833	0	0	9,756	0	0	25,833	0	0
13	JPMCB	Shelbyville Road Plaza Phase II	2,666	0	0	13,327	117,654	0	370,126	2,666	0	13,327	16,808	0	0
14	JPMCB	Sava Holdings IHG Portfolio	37,420	0	0	0	207,607	0	0	4% of Gross Revenues	0	0	41,521	0	0
14.01	JPMCB	Candlewood Suites DFW South
14.02	JPMCB	Staybridge Suites Plano/Richardson
14.03	JPMCB	Holiday Inn DFW Airport South
15	JPMCB	Links at Georgetown	8,927	50,000	0	0	193,084	0	1,115,000	8,927	0	0	27,583	0	0
16	AMF II	Chelsmore Multifamily Portfolio	0	114,063	0	0	0	55,687	0	5,000	0	0	71,718	5,062	0
16.01	AMF II	315-325 West 30th Street
16.02	AMF II	139 West 14th Street
16.03	AMF II	251 West 15th Street
16.04	AMF II	131-133 West 15th Street
16.05	AMF II	351 West 29th Street
16.06	AMF II	78 Washington Place
16.07	AMF II	140 West 15th Street
17	Barclays	Healthspring Operational Headquarters	0	0	0	0	0	0	0	2,842	0	0	0	0	0
18	JPMCB	DoubleTree - Chicago Northshore	500,000	55,129	0	0	226,126	0	0	4% of Gross Revenues	0	0	83,310	0	0
19	Barclays	211 Fort Washington	0	151,063	0	1,000,000	578,323	0	505,186	7,463	0	52,244	72,290	0	0
20	JPMCB	Candleton Village	6,542	15,000	45,000	0	177,862	12,083	0	6,542	0	0	32,339	6,041	0
21	JPMCB	The Element Apartments	5,833	33,700	0	0	236,318	16,540	213,190	5,833	0	0	29,540	8,270	0
22	Barclays	Courtyard Houston Medical Center	0	12,188	0	0	60,344	0	0	4% of Gross Revenues	0	0	30,172	0	0
23	JPMCB	Cedar Hill Crossing	125,000	18,750	0	515,000	0	10,476	14,000	2,348	0	13,303	27,559	5,238	0
24	KeyBank	Northway Center	3,625	0	0	0	140,125	89,994	253,400	3,625	0	25,000	35,031	7,500	0
25	AMF II	Santa Monica Physicians Center	0	0	0	0	73,662	0	0	618	0	5,500	18,416	0	0
26	Barclays	Bridgeport Center	260,615	114,385	0	200,000	141,250	0	0	3,414	0	20,781	28,250	18,000	0
27	Barclays	Fountain Square Apartment Portfolio	0	11,500	0	0	113,823	32,355	0	12,814	0	0	14,228	16,177	0
28	Barclays	Freeway Business Park	0	0	0	0	36,143	0	0	4,398	0	15,405	36,143	0	0
29	Barclays	Shops at Gun Hill Road - Home Depot	0	0	0	500,000	0	0	0	0	0	0	0	0	0
30	KeyBank	Homewood Suites - Miami	23,600	0	0	0	137,714	0	9,082	1/12 of 4% of Gross Revenues	0	0	27,543	0	0
31	Barclays	Park 50	0	86,258	0	0	122,158	0	0	13,790	0	15,204	20,970	0	0
32	KeyBank	Bluerock Net Lease Portfolio	801	9,883	0	70,000	4,031	0	0	801	0	0	725	0	0
32.01	KeyBank	Walgreens - Abilene
32.02	KeyBank	Walgreens - Haltom
32.03	KeyBank	TCF Bank - Ground Lease
32.04	KeyBank	Applebee’s - Jonesboro
32.05	KeyBank	Dollar General - East Hartford
32.06	KeyBank	Dollar General - Jacksonville
33	AMF II	Courtyard Paramus	0	0	0	0	109,222	16,785	0	0	0	0	27,306	2,098	0
34	Barclays	Pipeline Village East & West	0	0	0	337,000	140,813	0	0	3,319	0	11,015	28,162	0	0
35	Barclays	Rosedale Marketplace	0	0	0	300,000	108,643	7,686	650,000	2,301	0	0	54,321	1,921	0
36	KeyBank	GSA Building - Jersey City	691	0	110,000	0	33,950	2,085	0	691	0	0	16,975	1,042	0
37	Barclays	LA Fitness Houston Portfolio	0	0	0	0	0	0	0	0	0	0	0	0	0
37.01	Barclays	LA Fitness - Energy Corridor
37.02	Barclays	LA Fitness - West Oaks
38	Barclays	North East Commerce Center	0	0	0	0	0	0	0	0	0	0	0	0	0
39	JPMCB	Peachtree Industrial Park	2,125	0	0	0	58,746	0	95,000	2,125	0	0	6,527	0	0
40	AMF II	Safeway at Conifer Town Center	0	20,938	0	0	91,089	1,246	0	548	0	0	15,637	415	0
41	AMF II	TownePlace Suites - BWI	0	0	0	0	70,547	51,680	26,737	12,269	0	0	8,818	4,307	5,241
42	AMF II	Villas by the Lake Apartments	0	44,438	0	0	128,743	9,933	58,906	6,613	0	0	18,392	4,967	11,220
43	Barclays	Holiday Inn Express - Flowood	0	0	0	0	33,287	3,634	220,000	4% of Gross Revenues	0	0	9,001	1,817	7,000
44	JPMCB	626 West Jackson	795	0	0	7,944	97,773	0	146,753	795	0	7,944	18,586	0	0
45	JPMCB	Marquis Williamsburg	0	0	0	0	0	0	0	0	0	0	0	0	0
46	AMF II	Vero Green Apartments	0	0	0	0	46,046	38,067	0	3,680	0	0	6,578	4,758	0
47	Barclays	Carbon Plaza	0	0	0	250,000	161,527	73,168	0	3,493	0	13,098	22,960	8,130	0
48	AMF II	Midtown Shopping Center	0	76,312	0	0	108,932	3,997	0	2,307	0	6,409	13,961	1,999	0
49	Barclays	Huntsville Plaza	0	0	0	0	42,657	7,845	0	1,507	0	3,424	6,094	3,276	0
50	AMF II	Valley View Business Center II	0	0	0	250,000	16,259	6,153	0	1,404	0	0	5,420	1,538	0

A-1-13

ANNEX A-1

			UPFRONT ESCROW(17)							MONTHLY ESCROW(18)(19)
			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 ($)
51	Barclays	Glendale Medical Office Building	0	13,230	0	0	69,299	6,013	105,000	1,143	0	5,533	6,930	668	14,167
52	AMF II	Staybridge Suites Reno	0	0	0	0	38,266	16,617	80,000	7,636	0	0	7,653	1,753	4,890
53	AMF II	Town Center I & II	0	9,844	0	500,000	56,525	12,698	0	1,120	0	0	14,131	2,116	0
54	AMF II	Lincoln at Ivy Hills Apartments	0	767,344	0	0	226,060	34,045	0	13,748	0	0	19,315	5,030	0
55	Barclays	West Phoenix Mobile Home Park Portfolio	0	0	0	0	11,520	13,963	0	825	0	0	2,880	1,164	0
55.01	Barclays	Wigman Villa Mobile Home Park
55.02	Barclays	Estrella Villa Mobile Home Park
56	Barclays	Monroe Center	0	28,391	0	0	50,770	13,770	0	2,392	0	5,953	10,233	1,530	0
57	AMF II	Edgebrook Center	0	0	0	0	22,331	17,937	450,000	1,447	0	5,787	9,148	6,004	0
58	Barclays	January Lane Townhomes	0	0	0	0	82,500	7,722	0	1,146	0	0	13,750	1,930	2,145
59	Barclays	South Towne Retail	0	0	0	0	52,765	1,131	90,000	1,733	0	6,497	10,202	1,131	0
60	AMF II	Foothill Crossing	0	0	0	150,000	63,100	2,651	0	0	0	1,930	12,620	1,325	0
61	KeyBank	Keep It Self Storage	905	0	0	0	12,162	8,337	0	905	0	0	6,081	695	0
62	Barclays	362 4th Avenue	0	0	10,250	0	0	12,853	0	0	0	0	0	1,071	0
63	AMF II	Holiday Inn Express Georgetown	0	0	0	0	27,274	17,992	0	2,764	0	0	6,819	1,653	0
64	AMF II	Solana Shopping Center	66,625	0	0	100,000	12,225	3,464	33,000	1,409	0	3,750	4,075	433	0
65	Barclays	5260 North Clark Street	0	0	0	0	21,800	17,401	0	376	0	2,354	7,267	1,450	0
66	KeyBank	Walgreens - Bonner Springs	0	0	0	0	0	0	0	0	0	0	0	0	0
67	AMF II	Lagoons MHC	0	0	0	0	44,637	38,719	93,400	1,254	0	0	5,580	4,007	28,000
68	Barclays	Walgreens - Elgin	0	0	0	0	0	0	0	0	0	0	0	0	0
69	Barclays	130 South Bemiston Avenue	0	433,438	0	0	79,886	0	0	2,527	0	7,150	15,977	1,815	0
70	Barclays	Shops at Gun Hill Road - Chuck E. Cheese’s	0	0	0	150,000	0	0	0	450	0	0	0	0	0
71	AMF II	Holland Crossing Apartments	84,478	0	0	0	4,468	8,082	0	2,119	0	0	4,468	2,694	0
72	KeyBank	Marketplace of Americus	810	0	0	40,000	27,731	3,342	0	810	0	2,900	5,546	836	0
73	KeyBank	Walgreens - Waynesboro	0	0	0	0	0	0	0	0	0	0	0	0	0
74	Barclays	Heritage Medical Park	0	14,688	0	0	43,811	0	0	691	0	2,763	6,259	390	0
75	Barclays	Tempe Corporate Centre	0	5,750	0	0	25,228	1,959	0	759	0	4,215	6,307	490	0
76	Barclays	Warner Robins MHC	0	6,250	0	0	19,015	3,390	0	938	0	0	2,716	1,130	0
77	Barclays	St. Paul Building	0	0	0	0	3,999	3,225	220,000	705	0	3,278	3,999	537	0

A-1-14

ANNEX A-1

RESERVE CAPS(20)

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

CapEx

Envir.

TI/LC

RE Tax

Insur.

Debt Service

Other

Single

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

1

JPMCB

Legacy Place

215,865

No

Whole Foods

60,236

01/31/30

2

JPMCB

Americold Cold Storage Portfolio

No

2.01

JPMCB

Salem

No

2.02

JPMCB

Plover

No

2.03

JPMCB

Hermiston

No

2.04

JPMCB

Moses Lake

No

2.05

JPMCB

Fremont

No

2.06

JPMCB

Gadsden

No

2.07

JPMCB

Tomah

No

2.08

JPMCB

Tarboro

No

2.09

JPMCB

Delhi

No

2.10

JPMCB

Burlington

No

2.11

JPMCB

Marshall

No

2.12

JPMCB

Springdale

No

2.13

JPMCB

Montgomery

No

2.14

JPMCB

Texarkana

No

2.15

JPMCB

Birmingham

No

3

JPMCB

IDS Center

No

Briggs and Morgan

132,140

05/31/15

4

Barclays

Southridge Mall

No

Macy’s

149,374

01/31/28

5

KeyBank

Colony Hills Portfolio Loans - Yester Oaks Apartments

No

6

KeyBank

Colony Hills Portfolio Loans - Windsor Place and Pathways Apartments

No

6.01

KeyBank

Windsor Place Apartments

No

6.02

KeyBank

Pathways Apartments

No

7

Barclays

Steelyard Commons Shopping Center

158,952

No

Best Buy

30,038

01/31/18

8

JPMCB

Sunset Tower Hotel

2,000,000

No

9

JPMCB

408-416 Fulton Street

57,000

No

Unique Thrift Store

48,210

05/20/25

10

Barclays

Liberty Tree Mall & Strip Center

No

Loews Liberty Tree Theatre (ground lease)

80,800

12/31/18

11

Barclays

PNC Center

257,202

1,850,000

No

PNC Bank

66,137

12/31/15

12

Barclays

Mission Grove Shopping Center

351,230

No

K-Mart (ground lease)

104,231

11/30/21

13

JPMCB

Shelbyville Road Plaza Phase II

63,972

200,000

No

Jo-Ann Fabrics

30,236

01/31/19

14

JPMCB

Sava Holdings IHG Portfolio

No

14.01

JPMCB

Candlewood Suites DFW South

No

14.02

JPMCB

Staybridge Suites Plano/Richardson

No

14.03

JPMCB

Holiday Inn DFW Airport South

No

15

JPMCB

Links at Georgetown

No

16

AMF II

Chelsmore Multifamily Portfolio

180,000

No

16.01

AMF II

315-325 West 30th Street

No

16.02

AMF II

139 West 14th Street

No

16.03

AMF II

251 West 15th Street

No

16.04

AMF II

131-133 West 15th Street

No

16.05

AMF II

351 West 29th Street

No

16.06

AMF II

78 Washington Place

No

16.07

AMF II

140 West 15th Street

No

17

Barclays

Healthspring Operational Headquarters

102,309

Yes

HealthSpring Inc.

170,515

05/14/22

18

JPMCB

DoubleTree - Chicago Northshore

No

19

Barclays

211 Fort Washington

3,000,000

No

US Attorney

114,401

11/30/17

20

JPMCB

Candleton Village

No

21

JPMCB

The Element Apartments

No

22

Barclays

Courtyard Houston Medical Center

No

23

JPMCB

Cedar Hill Crossing

515,000

No

Kohl’s

86,584

01/31/21

24

KeyBank

Northway Center

435,000

No

Academy Sports & Outdoors

62,320

07/31/19

25

AMF II

Santa Monica Physicians Center

22,265

198,000

No

The Regents of the University of CA

6,266

04/30/20

26

Barclays

Bridgeport Center

450,000

No

Florida Medical Quality Assurance

38,548

11/30/17

27

Barclays

Fountain Square Apartment Portfolio

596,000

No

28

Barclays

Freeway Business Park

739,452

No

CP REDI LLC

97,600

07/31/18

29

Barclays

Shops at Gun Hill Road - Home Depot

Yes

Home Depot

132,000

01/31/18

30

KeyBank

Homewood Suites - Miami

No

31

Barclays

Park 50

No

PPG Industries

37,000

01/31/18

32

KeyBank

Bluerock Net Lease Portfolio

100,000

Yes

32.01

KeyBank

Walgreens - Abilene

Yes

Walgreens

14,560

04/30/79

32.02

KeyBank

Walgreens - Haltom

Yes

Walgreens

13,905

02/28/54

32.03

KeyBank

TCF Bank - Ground Lease

Yes

TCF National Bank

4,068

10/31/24

32.04

KeyBank

Applebee’s - Jonesboro

Yes

Applebee’s

5,346

10/31/31

32.05

KeyBank

Dollar General - East Hartford

Yes

Dollar General

9,002

04/30/28

32.06

KeyBank

Dollar General - Jacksonville

Yes

Dollar General

9,026

10/31/27

33

AMF II

Courtyard Paramus

No

34

Barclays

Pipeline Village East & West

199,165

500,000

No

Toys R Us

49,210

01/31/15

35

Barclays

Rosedale Marketplace

153,397

300,000

No

Babies R Us

43,960

01/31/16

36

KeyBank

GSA Building - Jersey City

Yes

General Services Administration (GSA)

41,447

03/25/22

37

Barclays

LA Fitness Houston Portfolio

Yes

37.01

Barclays

LA Fitness - Energy Corridor

Yes

LA Fitness - Energy Corridor

45,000

05/31/21

37.02

Barclays

LA Fitness - West Oaks

Yes

LA Fitness - West Oaks

45,000

12/31/20

38

Barclays

North East Commerce Center

No

Herr Foods, Inc.

192,000

07/31/17

39

JPMCB

Peachtree Industrial Park

600,000

No

Suniva Inc

89,708

05/31/19

40

AMF II

Safeway at Conifer Town Center

Yes

Safeway, Inc.

65,000

11/30/26

41

AMF II

TownePlace Suites - BWI

212,285

No

42

AMF II

Villas by the Lake Apartments

No

43

Barclays

Holiday Inn Express - Flowood

No

44

JPMCB

626 West Jackson

285,953

No

IDEO LLC

20,442

05/31/19

45

JPMCB

Marquis Williamsburg

No

Kohl’s

89,911

01/31/28

46

AMF II

Vero Green Apartments

No

47

Barclays

Carbon Plaza

1,000,000

No

Giant Food

84,116

02/05/18

48

AMF II

Midtown Shopping Center

240,000

No

Kroger

51,600

05/31/23

49

Barclays

Huntsville Plaza

36,156

No

Earth Fare

26,998

05/31/25

50

AMF II

Valley View Business Center II

250,000

No

Complete Auto Repair Specialist

10,020

10/31/16

A-1-15

ANNEX A-1

RESERVE CAPS(20)

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

CapEx

Envir.

TI/LC

RE Tax

Insur.

Debt Service

Other

Single

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

51

Barclays

Glendale Medical Office Building

190,000

No

Glendale Neurological

31,926

04/30/28

52

AMF II

Staybridge Suites Reno

750,000

No

53

AMF II

Town Center I & II

500,000

No

Steinmart

37,335

05/31/14

54

AMF II

Lincoln at Ivy Hills Apartments

250,000

No

55

Barclays

West Phoenix Mobile Home Park Portfolio

No

55.01

Barclays

Wigman Villa Mobile Home Park

No

55.02

Barclays

Estrella Villa Mobile Home Park

No

56

Barclays

Monroe Center

350,000

No

Hobby Lobby

54,831

05/31/20

57

AMF II

Edgebrook Center

300,000

No

Fiesta

30,891

12/31/17

58

Barclays

January Lane Townhomes

No

59

Barclays

South Towne Retail

80,000

225,000

No

Hobby Lobby

51,522

12/31/16

60

AMF II

Foothill Crossing

250,000

No

El Torito

7,166

04/30/22

61

KeyBank

Keep It Self Storage

No

62

Barclays

362 4th Avenue

Yes

Fresenius Dialysis Center

9,525

12/31/22

63

AMF II

Holiday Inn Express Georgetown

500,000

No

64

AMF II

Solana Shopping Center

350,000

No

La Montanita Co-Op Market

19,207

04/30/22

65

Barclays

5260 North Clark Street

25,000

75,000

No

Lady Gregory

8,590

08/31/25

66

KeyBank

Walgreens - Bonner Springs

Yes

Walgreens

14,820

01/31/85

67

AMF II

Lagoons MHC

No

68

Barclays

Walgreens - Elgin

Yes

Walgreens

14,490

09/30/77

69

Barclays

130 South Bemiston Avenue

90,982

257,400

No

Curtis, Heinz, Garrett

8,974

06/30/17

70

Barclays

Shops at Gun Hill Road - Chuck E. Cheese’s

16,200

Yes

Chuck E Cheese’s

15,000

01/31/18

71

AMF II

Holland Crossing Apartments

No

72

KeyBank

Marketplace of Americus

174,000

No

Winn Dixie

47,718

02/21/26

73

KeyBank

Walgreens - Waynesboro

Yes

Walgreens

13,650

10/31/83

74

Barclays

Heritage Medical Park

66,322

No

Greater Metro Orthopedics

11,248

09/30/14

75

Barclays

Tempe Corporate Centre

No

East Valley Primary

8,152

06/30/16

76

Barclays

Warner Robins MHC

No

77

Barclays

St. Paul Building

25,380

157,356

No

Tidewater Legal Aid

9,796

07/31/14

A-1-16

ANNEX A-1

			2nd LARGEST TENANT (3), (21), (22), (23)			3rd LARGEST TENANT (3), (21), (22), (23)			4th LARGEST TENANT (3), (21), (22), (23)
					Lease			Lease			Lease
Loan #	Seller(1)	Property Name	2nd Largest Tenant	Unit Size	Expiration	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
1	JPMCB	Legacy Place	Citizens Bank	47,641	06/30/20	L.L. Bean	29,806	07/31/19	Kings Bowling Alley	25,000	09/30/19
2	JPMCB	Americold Cold Storage Portfolio
2.01	JPMCB	Salem
2.02	JPMCB	Plover
2.03	JPMCB	Hermiston
2.04	JPMCB	Moses Lake
2.05	JPMCB	Fremont
2.06	JPMCB	Gadsden
2.07	JPMCB	Tomah
2.08	JPMCB	Tarboro
2.09	JPMCB	Delhi
2.10	JPMCB	Burlington
2.11	JPMCB	Marshall
2.12	JPMCB	Springdale
2.13	JPMCB	Montgomery
2.14	JPMCB	Texarkana
2.15	JPMCB	Birmingham
3	JPMCB	IDS Center	Lindquist & Vennum	118,936	12/31/16	Gray Plant Mooty	100,000	03/31/23	Merchant & Gould	77,403	08/31/19
4	Barclays	Southridge Mall	Kohl’s	85,247	01/31/20	H&M	16,627	01/31/22	Old Navy	12,860	06/30/23
5	KeyBank	Colony Hills Portfolio Loans - Yester Oaks Apartments
6	KeyBank	Colony Hills Portfolio Loans - Windsor Place and Pathways Apartments
6.01	KeyBank	Windsor Place Apartments
6.02	KeyBank	Pathways Apartments
7	Barclays	Steelyard Commons Shopping Center	Marshalls	28,608	05/31/17	K & G Menswear	22,410	08/31/18	Staples	20,388	05/31/17
8	JPMCB	Sunset Tower Hotel
9	JPMCB	408-416 Fulton Street	House of Hoops by Footlocker	7,077	01/31/29
10	Barclays	Liberty Tree Mall & Strip Center	Marshalls	46,898	01/31/19	Sports Authority	33,609	01/31/23	Michael’s	27,490	07/31/17
11	Barclays	PNC Center	Carmody MacDonald	25,233	08/31/14	Chartis Claims, Inc.	22,397	11/30/17	Sansone Group	16,704	07/31/14
12	Barclays	Mission Grove Shopping Center	Mission Grove Theaters	66,400	02/28/37	Ralphs	45,654	10/31/16	Stein Mart	32,000	03/31/17
13	JPMCB	Shelbyville Road Plaza Phase II	Off Broadway Shoes	21,200	03/31/14	Cost Plus “World Market”	18,357	01/31/15	Fan Outfitters	10,210	08/31/15
14	JPMCB	Sava Holdings IHG Portfolio
14.01	JPMCB	Candlewood Suites DFW South
14.02	JPMCB	Staybridge Suites Plano/Richardson
14.03	JPMCB	Holiday Inn DFW Airport South
15	JPMCB	Links at Georgetown
16	AMF II	Chelsmore Multifamily Portfolio
16.01	AMF II	315-325 West 30th Street
16.02	AMF II	139 West 14th Street
16.03	AMF II	251 West 15th Street
16.04	AMF II	131-133 West 15th Street
16.05	AMF II	351 West 29th Street
16.06	AMF II	78 Washington Place
16.07	AMF II	140 West 15th Street
17	Barclays	Healthspring Operational Headquarters
18	JPMCB	DoubleTree - Chicago Northshore
19	Barclays	211 Fort Washington	US Bankruptcy	74,387	12/31/18	US Customs & Border	32,179	07/31/17	Barris, Scott	29,074	01/15/21
20	JPMCB	Candleton Village
21	JPMCB	The Element Apartments
22	Barclays	Courtyard Houston Medical Center
23	JPMCB	Cedar Hill Crossing	Staples	23,942	07/31/15	Petco	12,475	06/30/16	Party City	9,510	01/31/14
24	KeyBank	Northway Center	Conn’s	21,868	11/30/16	Goodwill Industries	19,906	01/31/20	OfficeMax	19,636	01/31/15
25	AMF II	Santa Monica Physicians Center	John S. Bettinger, DDS	2,183	04/30/18	Tristan Bickman, MD	1,943	03/31/23	David H. Yoshimaru, DDS	1,772	05/31/18
26	Barclays	Bridgeport Center	Delta Airlines	35,394	12/31/15	LabCorp	24,317	04/30/22	United Way of Tampa	17,264	04/30/18
27	Barclays	Fountain Square Apartment Portfolio
28	Barclays	Freeway Business Park	City of Columbus	35,521	07/31/14	American Institute for Research	33,352	06/30/14	Columbus Distributing	30,400	12/31/15
29	Barclays	Shops at Gun Hill Road - Home Depot
30	KeyBank	Homewood Suites - Miami
31	Barclays	Park 50	International Tech	27,200	07/31/16	Jedson Engineering	21,771	03/31/14	Buckhorn Materials	21,527	11/30/15
32	KeyBank	Bluerock Net Lease Portfolio
32.01	KeyBank	Walgreens - Abilene
32.02	KeyBank	Walgreens - Haltom
32.03	KeyBank	TCF Bank - Ground Lease
32.04	KeyBank	Applebee’s - Jonesboro
32.05	KeyBank	Dollar General - East Hartford
32.06	KeyBank	Dollar General - Jacksonville
33	AMF II	Courtyard Paramus
34	Barclays	Pipeline Village East & West	Babies R Us	30,790	01/31/17	Petco Southwest Inc	20,339	01/31/16	Party City	12,852	01/31/17
35	Barclays	Rosedale Marketplace	Office Max	21,932	01/31/18	Cost Plus	20,253	01/31/20	Dollar Tree	9,600	07/31/15
36	KeyBank	GSA Building - Jersey City
37	Barclays	LA Fitness Houston Portfolio
37.01	Barclays	LA Fitness - Energy Corridor
37.02	Barclays	LA Fitness - West Oaks
38	Barclays	North East Commerce Center	GSA	153,600	03/31/16
39	JPMCB	Peachtree Industrial Park	Adva Optical Networking North	67,483	11/03/19
40	AMF II	Safeway at Conifer Town Center	Safeway Fuel Pad	800	11/30/26
41	AMF II	TownePlace Suites - BWI
42	AMF II	Villas by the Lake Apartments
43	Barclays	Holiday Inn Express - Flowood
44	JPMCB	626 West Jackson	Applegate & Thorne-Thomsen, P.C.	14,554	08/31/22	Thompson Flanagan & Company LLC	9,918	07/15/17	Rightpoint Consulting, LLC	6,586	06/01/16
45	JPMCB	Marquis Williamsburg	Dick’s Sporting Goods	45,000	01/31/22
46	AMF II	Vero Green Apartments
47	Barclays	Carbon Plaza	Big Lots	28,000	01/13/17	Lehighton Entertainment Group “Mahoning Cinema”	24,827	12/31/16	Rite Aid Corporation	9,600	06/30/16
48	AMF II	Midtown Shopping Center	Big Lots	37,171	01/31/19	Ashland Gattiland, Inc.	17,500	01/31/16	Rent-A-Center	5,381	05/31/17
49	Barclays	Huntsville Plaza	Jo-Ann Fabrics	15,459	01/31/22	Powerhouse Fitness	14,922	10/31/20	Guitar Center	14,202	10/31/21
50	AMF II	Valley View Business Center II	Linc Services, LLC	7,200	01/31/14	LED Universal, LLC	7,200	05/31/18	Advantage Plus Consulting	6,454	12/31/17

A-1-17

ANNEX A-1

			2nd LARGEST TENANT (3), (21), (22), (23)			3rd LARGEST TENANT (3), (21), (22), (23)			4th LARGEST TENANT (3), (21), (22), (23)
					Lease			Lease			Lease
Loan #	Seller(1)	Property Name	2nd Largest Tenant	Unit Size	Expiration	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
51	Barclays	Glendale Medical Office Building	21st Century Oncology	6,497	03/31/23	Quest Research Institute	1,675	11/30/17	LabCorp	998	07/31/15
52	AMF II	Staybridge Suites Reno
53	AMF II	Town Center I & II	PetSmart	19,389	02/06/18	Home Town Buffet (Ground Lease)	9,784	12/31/16	TD Ameritrade	3,879	12/31/19
54	AMF II	Lincoln at Ivy Hills Apartments
55	Barclays	West Phoenix Mobile Home Park Portfolio
55.01	Barclays	Wigman Villa Mobile Home Park
55.02	Barclays	Estrella Villa Mobile Home Park
56	Barclays	Monroe Center	Dunham’s Sports	41,000	01/31/18	Ollies Bargain Outlet	29,505	09/30/19	Staples	18,194	12/31/21
57	AMF II	Edgebrook Center	Family Dollar	9,150	12/31/15	Bridgestone/Firestone	8,360	06/30/16	Uniform Superstore	5,040	12/31/13
58	Barclays	January Lane Townhomes
59	Barclays	South Towne Retail	Planet Fitness	20,000	07/31/23	Dollar Tree	10,300	09/30/19	West Marine Products	4,000	01/31/18
60	AMF II	Foothill Crossing	Sleep Train Mattress Center	4,950	09/30/17	Citibank	4,000	10/31/17	El Pollo Loco	2,645	08/31/27
61	KeyBank	Keep It Self Storage
62	Barclays	362 4th Avenue
63	AMF II	Holiday Inn Express Georgetown
64	AMF II	Solana Shopping Center	Undisputed	3,600	01/31/18	Real Butcher Shop	3,000	10/31/17	Park Ship & Mail	1,593	09/30/16
65	Barclays	5260 North Clark Street	Realty & Mortgage	5,455	06/01/28	Pars Grocery	3,829	07/31/19	PH Productions	1,706	05/31/17
66	KeyBank	Walgreens - Bonner Springs
67	AMF II	Lagoons MHC
68	Barclays	Walgreens - Elgin
69	Barclays	130 South Bemiston Avenue	Geile/Leon Inc.	5,571	10/31/15	Worldwide Express	5,533	09/30/17	Blick & Associates	4,893	02/28/18
70	Barclays	Shops at Gun Hill Road - Chuck E. Cheese’s
71	AMF II	Holland Crossing Apartments
72	KeyBank	Marketplace of Americus	CATO	4,640	01/31/14	Amedisys Home Health	2,800	11/30/13	Alltel Wireless	1,760	10/31/14
73	KeyBank	Walgreens - Waynesboro
74	Barclays	Heritage Medical Park	Finizio-Radiology Imaging Assoc., P.C.	10,108	12/31/14	Oncology-Hematology Assoc., P.A. Katzen	8,865	07/31/18	Pediatrix Medical Group of the Mid-Atlantic, P.C.	2,940	02/28/17
75	Barclays	Tempe Corporate Centre	Triad Chiropractic	7,055	08/31/16	Vibrant Care	3,940	05/31/16	Morrison Vein & Lase	3,369	09/30/14
76	Barclays	Warner Robins MHC
77	Barclays	St. Paul Building	Commonwealth of Virginia	7,708	12/31/17	Norfolk Sheriff’s Office	3,459	12/31/13	Cox Virginia Telecom	3,128	06/30/16

A-1-18

ANNEX A-1

			5th LARGEST TENANT (3), (21), (22), (23)
					Lease	Loan
Loan #	Seller(1)	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor(24)
1	JPMCB	Legacy Place	Urban Outfitters	11,505	01/31/20	Refinance	SDM Holdings LLC
2	JPMCB	Americold Cold Storage Portfolio				Refinance	Americold Realty Operating Partnership, L.P.
2.01	JPMCB	Salem
2.02	JPMCB	Plover
2.03	JPMCB	Hermiston
2.04	JPMCB	Moses Lake
2.05	JPMCB	Fremont
2.06	JPMCB	Gadsden
2.07	JPMCB	Tomah
2.08	JPMCB	Tarboro
2.09	JPMCB	Delhi
2.10	JPMCB	Burlington
2.11	JPMCB	Marshall
2.12	JPMCB	Springdale
2.13	JPMCB	Montgomery
2.14	JPMCB	Texarkana
2.15	JPMCB	Birmingham
3	JPMCB	IDS Center	Hays Group	53,682	04/30/18	Acquisition	Dalet Properties Management, LLC, Dalet Investment Properties, LLLP, Dalet Investment Properties (US), LLLP
4	Barclays	Southridge Mall	Shoe Dept. Encore	10,623	06/30/23	Refinance	Simon Property Group, L.P.
5	KeyBank	Colony Hills Portfolio Loans - Yester Oaks Apartments				Acquisition	Glenn R. Hanson, James M. Malandrinos
6	KeyBank	Colony Hills Portfolio Loans - Windsor Place and Pathways Apartments				Acquisition	Glenn R. Hanson, James M. Malandrinos
6.01	KeyBank	Windsor Place Apartments
6.02	KeyBank	Pathways Apartments
7	Barclays	Steelyard Commons Shopping Center	Old Navy	19,000	07/31/17	Refinance	Mitchell Schneider
8	JPMCB	Sunset Tower Hotel				Refinance	Peter Krulewitch, Jeff Klein
9	JPMCB	408-416 Fulton Street				Refinance	Jeff Sutton, Eli Gindi, Jeffrey Gindi
10	Barclays	Liberty Tree Mall & Strip Center	Kids For Less	23,107	04/30/23	Refinance	Mayflower Realty LLC
11	Barclays	PNC Center	Spartech Corporation	16,035	11/30/14	Refinance	Gregory P. Forester
12	Barclays	Mission Grove Shopping Center	Mission Grove Car Wash	7,100	08/16/18	Refinance	Mark Rubin, Pamela Rubin et al.
13	JPMCB	Shelbyville Road Plaza Phase II	Quest Outdoors	9,191	03/31/16	Refinance	J. Scott Hagan
14	JPMCB	Sava Holdings IHG Portfolio				Refinance	Suhas S. Naik, Ajay V. Kothari
14.01	JPMCB	Candlewood Suites DFW South
14.02	JPMCB	Staybridge Suites Plano/Richardson
14.03	JPMCB	Holiday Inn DFW Airport South
15	JPMCB	Links at Georgetown				Acquisition	M. Patrick Carroll, Darren W. DeVore
16	AMF II	Chelsmore Multifamily Portfolio				Refinance	Joan Price Rahav
16.01	AMF II	315-325 West 30th Street
16.02	AMF II	139 West 14th Street
16.03	AMF II	251 West 15th Street
16.04	AMF II	131-133 West 15th Street
16.05	AMF II	351 West 29th Street
16.06	AMF II	78 Washington Place
16.07	AMF II	140 West 15th Street
17	Barclays	Healthspring Operational Headquarters				Acquisition	Griffin Capital Corporation
18	JPMCB	DoubleTree - Chicago Northshore				Refinance	Waterton Tactical Real Estate Fund I, L.L.C., Waterton Commercial Properties, L.L.C.
19	Barclays	211 Fort Washington	Department of Labor	22,337	05/11/18	Refinance	Jean Minskoff Grant, Francis C. Grant III, Alan Minskoff, Royanne Minskoff, Robb Aley Allan, Sara Minskoff Allan
20	JPMCB	Candleton Village				Acquisition	W. Leonard Blevins, Winco, L.L.C.
21	JPMCB	The Element Apartments				Acquisition	Optimus US Real Estate LP
22	Barclays	Courtyard Houston Medical Center				Acquisition	Chatham Lodging Trust
23	JPMCB	Cedar Hill Crossing	Dollar Tree	7,958	03/31/17	Acquisition	Asher Roshanzamir
24	KeyBank	Northway Center	Jo-Ann Fabrics	11,300	05/31/16	Refinance	Scott Satterfield, Greg Helm
25	AMF II	Santa Monica Physicians Center	Sundance Physical Therapy	1,665	01/31/14	Refinance	Albert Taban
26	Barclays	Bridgeport Center	Thompson Publishing Group	9,571	03/31/15	Acquisition	Sergio Socolsky
27	Barclays	Fountain Square Apartment Portfolio				Refinance	STS Family Trust U/A/D July 31, 2007, Cary Rosenblum, Benjamin Brewer, Ryan Seibels, C. Hunter Nelson
28	Barclays	Freeway Business Park	Ohio Dept. of Health	28,800	06/30/13	Refinance	Robert E. Yoakam, Sr., James L. Deagle, Robert T. Taggart
29	Barclays	Shops at Gun Hill Road - Home Depot				Refinance	Forest City Enterprises, Inc.
30	KeyBank	Homewood Suites - Miami				Refinance	Apple REIT Seven, Inc.
31	Barclays	Park 50	MilAir	16,000	05/31/14	Refinance	Gregory K. Crowell, Daniel R. Rolfes
32	KeyBank	Bluerock Net Lease Portfolio				Refinance	Bluerock Real Estate, L.L.C.
32.01	KeyBank	Walgreens - Abilene
32.02	KeyBank	Walgreens - Haltom
32.03	KeyBank	TCF Bank - Ground Lease
32.04	KeyBank	Applebee’s - Jonesboro
32.05	KeyBank	Dollar General - East Hartford
32.06	KeyBank	Dollar General - Jacksonville
33	AMF II	Courtyard Paramus				Refinance	Anne Herrera, The Anne M. Herrera 2004 Irrevocable Trust
34	Barclays	Pipeline Village East & West	Mens Warehouse	6,000	02/28/15	Refinance	Alan C. Fox
35	Barclays	Rosedale Marketplace	Men’s Warehouse	8,488	05/31/22	Refinance	Tanurb
36	KeyBank	GSA Building - Jersey City				Refinance	A. Alex Lari
37	Barclays	LA Fitness Houston Portfolio				Refinance	Carl J. Greenwood, James F. McKenzie
37.01	Barclays	LA Fitness - Energy Corridor
37.02	Barclays	LA Fitness - West Oaks
38	Barclays	North East Commerce Center				Acquisition	Samuel Kirschenbaum, Benjamin Rubin
39	JPMCB	Peachtree Industrial Park				Acquisition	Jonathan Garrity, Edward Epstein
40	AMF II	Safeway at Conifer Town Center				Refinance	2005 ZST/TBT Descendant’s Trust - T Trust, Zaffar S. Tabani
41	AMF II	TownePlace Suites - BWI				Refinance	Michael M. Dickens
42	AMF II	Villas by the Lake Apartments				Acquisition	J. David Kelsey, Matthew A. Sharp
43	Barclays	Holiday Inn Express - Flowood				Refinance	L. Rodney Chamblee
44	JPMCB	626 West Jackson	IMG Worldwide, Inc	4,473	06/30/16	Refinance	Scott Goodman, Andrew Gloor
45	JPMCB	Marquis Williamsburg				Acquisition	Cole Operating Partnership IV, LP
46	AMF II	Vero Green Apartments				Refinance	Robert J. Finlay
47	Barclays	Carbon Plaza	Evielan, LLC	8,957	10/31/17	Refinance	Alan Jaffey, Craig Jaffey
48	AMF II	Midtown Shopping Center	China Wok	2,565	01/31/15	Acquisition	Michael G. Bisciotti
49	Barclays	Huntsville Plaza	Chipotle	2,400	06/30/22	Acquisition	Yale I. Paprin
50	AMF II	Valley View Business Center II	Steven’s Frozen Chillers	5,690	09/30/14	Refinance	Terrall C. York

A-1-19

ANNEX A-1

			5th LARGEST TENANT (3), (21), (22), (23)
					Lease	Loan
Loan #	Seller(1)	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor(24)
51	Barclays	Glendale Medical Office Building	Dr. Leleszi	545	06/30/13	Refinance	Realty Enterprises SPE, Inc., Christine Jonna Piligian, Louis E. Rentz, Michael A. Nigro, Howard S. Rossman, et al.
52	AMF II	Staybridge Suites Reno				Refinance	Sushil Patel, Lynn C. Fritz
53	AMF II	Town Center I & II	Vicara Station	3,538	07/31/20	Refinance	Travis Family Investments, Inc.
54	AMF II	Lincoln at Ivy Hills Apartments				Acquisition	Roger Beit, Mark Paley
55	Barclays	West Phoenix Mobile Home Park Portfolio				Refinance	The Vanderhout Family Limited Partnership, Cornelis B. Vanderhout
55.01	Barclays	Wigman Villa Mobile Home Park
55.02	Barclays	Estrella Villa Mobile Home Park
56	Barclays	Monroe Center				Acquisition	Jason W. Moore
57	AMF II	Edgebrook Center	All Smiles Dental	4,386	07/01/21	Acquisition	Fernando De Leon
58	Barclays	January Lane Townhomes				Refinance	Teddy D. Etheridge, Stefan T. Toth, Leonard G. Toth
59	Barclays	South Towne Retail	Radio Shack	2,500	08/31/18	Refinance	David Israel
60	AMF II	Foothill Crossing	H Massage	1,200	04/15/18	Acquisition	Soheil Alexander Soleimani
61	KeyBank	Keep It Self Storage				Refinance	Ben A. Dalby
62	Barclays	362 4th Avenue				Refinance	Steven J. Guttman
63	AMF II	Holiday Inn Express Georgetown				Refinance	Vinay Bhatt
64	AMF II	Solana Shopping Center	Pho Kim	1,416	02/28/18	Refinance	Robert Rubenstein
65	Barclays	5260 North Clark Street	RJ Greyman (RAD Vintage)	1,649	09/30/15	Refinance	Harold Rider, Sr., Sigmund Petrovich
66	KeyBank	Walgreens - Bonner Springs				Acquisition	Peter Y. Jensen
67	AMF II	Lagoons MHC				Refinance	Charles Johnston, Alexander Stewart
68	Barclays	Walgreens - Elgin				Refinance	Lawrence B. Levey
69	Barclays	130 South Bemiston Avenue	Hankin & Devereaux	3,616	12/31/14	Refinance	Gregory P. Forester
70	Barclays	Shops at Gun Hill Road - Chuck E. Cheese’s				Refinance	Forest City Enterprises, Inc.
71	AMF II	Holland Crossing Apartments				Refinance	James E. Dixon, Jr.
72	KeyBank	Marketplace of Americus	Merle Norman Salon and Spa	1,400	05/31/13	Refinance	Victory Real Estate Investments, LLC
73	KeyBank	Walgreens - Waynesboro				Acquisition	Peter Y. Jensen
74	Barclays	Heritage Medical Park				Refinance	Stephen Berlin
75	Barclays	Tempe Corporate Centre	Arizona Exclusive In	3,333	01/31/16	Refinance	Tempe CC, L.L.C.
76	Barclays	Warner Robins MHC				Acquisition	Louis J. Rogers
77	Barclays	St. Paul Building	Archer Western	2,499	12/31/15	Refinance	Gary W. Maxwell

A-1-20

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

(Y/N)

Type(25)

Permitted (Y/N)

Exist (Y/N)(26)

Amount ($)

Type

Balance ($)

DSCR

Current LTV %

Debt Yield %

1

JPMCB

Legacy Place

Yes

Hard

No

Yes

75,000,000

A-2 Note

200,000,000

1.45

54.8%

8.6%

2

JPMCB

Americold Cold Storage Portfolio

Yes

Soft

No

Yes

212,000,000

A-2 Note (110.0mm) / Mezzanine Loan (102.0mm)

321,583,576

1.42

74.8%

10.7%

2.01

JPMCB

Salem

2.02

JPMCB

Plover

2.03

JPMCB

Hermiston

2.04

JPMCB

Moses Lake

2.05

JPMCB

Fremont

2.06

JPMCB

Gadsden

2.07

JPMCB

Tomah

2.08

JPMCB

Tarboro

2.09

JPMCB

Delhi

2.10

JPMCB

Burlington

2.11

JPMCB

Marshall

2.12

JPMCB

Springdale

2.13

JPMCB

Montgomery

2.14

JPMCB

Texarkana

2.15

JPMCB

Birmingham

3

JPMCB

IDS Center

Yes

Hard

Yes

Yes

92,510,258

A-1 Note / Permitted Mezzanine

182,510,258

1.68

71.3%

11.0%

4

Barclays

Southridge Mall

Yes

CMA

No

Yes

75,000,000

A-1 Note

125,000,000

1.53

69.1%

9.2%

5

KeyBank

Colony Hills Portfolio Loans - Yester Oaks Apartments

Yes

Soft

No

Yes

4,525,000

Mezzanine Loan

28,375,000

1.11

86.4%

8.0%

6

KeyBank

Colony Hills Portfolio Loans - Windsor Place and Pathways Apartments

Yes

Soft

No

Yes

4,475,000

Mezzanine Loan

27,325,000

1.11

86.4%

8.0%

6.01

KeyBank

Windsor Place Apartments

6.02

KeyBank

Pathways Apartments

7

Barclays

Steelyard Commons Shopping Center

Yes

CMA

No

Yes

6,000,000

Mezzanine Loan

46,000,000

1.22

80.1%

8.5%

8

JPMCB

Sunset Tower Hotel

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

9

JPMCB

408-416 Fulton Street

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

10

Barclays

Liberty Tree Mall & Strip Center

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

11

Barclays

PNC Center

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

12

Barclays

Mission Grove Shopping Center

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

13

JPMCB

Shelbyville Road Plaza Phase II

Yes

CMA

Yes

No

NAP

Permitted Mezzanine

NAP

NAP

NAP

NAP

14

JPMCB

Sava Holdings IHG Portfolio

Yes

Hard

No

Yes

7,000,000

Mezzanine Loan

33,000,000

1.45

83.8%

10.0%

14.01

JPMCB

Candlewood Suites DFW South

14.02

JPMCB

Staybridge Suites Plano/Richardson

14.03

JPMCB

Holiday Inn DFW Airport South

15

JPMCB

Links at Georgetown

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

16

AMF II

Chelsmore Multifamily Portfolio

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

16.01

AMF II

315-325 West 30th Street

16.02

AMF II

139 West 14th Street

16.03

AMF II

251 West 15th Street

16.04

AMF II

131-133 West 15th Street

16.05

AMF II

351 West 29th Street

16.06

AMF II

78 Washington Place

16.07

AMF II

140 West 15th Street

17

Barclays

Healthspring Operational Headquarters

Yes

Hard

No

No

NAP

NAP

NAP

NAP

NAP

NAP

18

JPMCB

DoubleTree - Chicago Northshore

Yes

Hard

No

Yes

5,000,000

Mezzanine Loan

28,467,614

1.44

64.7%

9.6%

19

Barclays

211 Fort Washington

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

20

JPMCB

Candleton Village

Yes

Soft

Yes

No

NAP

Permitted Mezzanine

NAP

NAP

NAP

NAP

21

JPMCB

The Element Apartments

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

22

Barclays

Courtyard Houston Medical Center

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

23

JPMCB

Cedar Hill Crossing

Yes

Hard

No

No

NAP

NAP

NAP

NAP

NAP

NAP

24

KeyBank

Northway Center

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

25

AMF II

Santa Monica Physicians Center

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

26

Barclays

Bridgeport Center

Yes

CMA

Yes

No

NAP

Permitted Mezzanine

NAP

NAP

NAP

NAP

27

Barclays

Fountain Square Apartment Portfolio

Yes

CMA

No

Yes

3,500,000

Preferred Equity

20,750,000

1.17

89.2%

8.0%

28

Barclays

Freeway Business Park

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

29

Barclays

Shops at Gun Hill Road - Home Depot

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

30

KeyBank

Homewood Suites - Miami

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

31

Barclays

Park 50

Yes

CMA

Yes

No

NAP

Permitted Unsecured Subordinate Loan

NAP

NAP

NAP

NAP

32

KeyBank

Bluerock Net Lease Portfolio

Yes

Hard

No

No

NAP

NAP

NAP

NAP

NAP

NAP

32.01

KeyBank

Walgreens - Abilene

32.02

KeyBank

Walgreens - Haltom

32.03

KeyBank

TCF Bank - Ground Lease

32.04

KeyBank

Applebee’s - Jonesboro

32.05

KeyBank

Dollar General - East Hartford

32.06

KeyBank

Dollar General - Jacksonville

33

AMF II

Courtyard Paramus

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

34

Barclays

Pipeline Village East & West

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

35

Barclays

Rosedale Marketplace

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

36

KeyBank

GSA Building - Jersey City

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

37

Barclays

LA Fitness Houston Portfolio

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

37.01

Barclays

LA Fitness - Energy Corridor

37.02

Barclays

LA Fitness - West Oaks

38

Barclays

North East Commerce Center

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

39

JPMCB

Peachtree Industrial Park

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

40

AMF II

Safeway at Conifer Town Center

Yes

Hard

No

No

NAP

NAP

NAP

NAP

NAP

NAP

41

AMF II

TownePlace Suites - BWI

Yes

Springing

Yes

No

NAP

Permitted Mezzanine

NAP

NAP

NAP

NAP

42

AMF II

Villas by the Lake Apartments

No

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

43

Barclays

Holiday Inn Express - Flowood

Yes

Hard

No

No

NAP

NAP

NAP

NAP

NAP

NAP

44

JPMCB

626 West Jackson

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

45

JPMCB

Marquis Williamsburg

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

46

AMF II

Vero Green Apartments

No

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

47

Barclays

Carbon Plaza

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

48

AMF II

Midtown Shopping Center

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

49

Barclays

Huntsville Plaza

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

50

AMF II

Valley View Business Center II

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

A-1-21

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

(Y/N)

Type(25)

Permitted (Y/N)

Exist (Y/N)(26)

Amount ($)

Type

Balance ($)

DSCR

Current LTV %

Debt Yield %

51

Barclays

Glendale Medical Office Building

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

52

AMF II

Staybridge Suites Reno

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

53

AMF II

Town Center I & II

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

54

AMF II

Lincoln at Ivy Hills Apartments

No

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

55

Barclays

West Phoenix Mobile Home Park Portfolio

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

55.01

Barclays

Wigman Villa Mobile Home Park

55.02

Barclays

Estrella Villa Mobile Home Park

56

Barclays

Monroe Center

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

57

AMF II

Edgebrook Center

No

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

58

Barclays

January Lane Townhomes

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

59

Barclays

South Towne Retail

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

60

AMF II

Foothill Crossing

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

61

KeyBank

Keep It Self Storage

No

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

62

Barclays

362 4th Avenue

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

63

AMF II

Holiday Inn Express Georgetown

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

64

AMF II

Solana Shopping Center

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

65

Barclays

5260 North Clark Street

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

66

KeyBank

Walgreens - Bonner Springs

Yes

Hard

No

No

NAP

NAP

NAP

NAP

NAP

NAP

67

AMF II

Lagoons MHC

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

68

Barclays

Walgreens - Elgin

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

69

Barclays

130 South Bemiston Avenue

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

70

Barclays

Shops at Gun Hill Road - Chuck E. Cheese’s

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

71

AMF II

Holland Crossing Apartments

No

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

72

KeyBank

Marketplace of Americus

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

73

KeyBank

Walgreens - Waynesboro

Yes

Hard

No

No

NAP

NAP

NAP

NAP

NAP

NAP

74

Barclays

Heritage Medical Park

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

75

Barclays

Tempe Corporate Centre

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

76

Barclays

Warner Robins MHC

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

77

Barclays

St. Paul Building

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

A-1-22

ANNEX A-1

			HOTEL OPERATING STATISTICS
			2010	2010	2010	2011	2011	2011	2012	2012	2012	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	JPMCB	Legacy Place																1
2	JPMCB	Americold Cold Storage Portfolio																2
2.01	JPMCB	Salem																2.01
2.02	JPMCB	Plover																2.02
2.03	JPMCB	Hermiston																2.03
2.04	JPMCB	Moses Lake																2.04
2.05	JPMCB	Fremont																2.05
2.06	JPMCB	Gadsden																2.06
2.07	JPMCB	Tomah																2.07
2.08	JPMCB	Tarboro																2.08
2.09	JPMCB	Delhi																2.09
2.10	JPMCB	Burlington																2.10
2.11	JPMCB	Marshall																2.11
2.12	JPMCB	Springdale																2.12
2.13	JPMCB	Montgomery																2.13
2.14	JPMCB	Texarkana																2.14
2.15	JPMCB	Birmingham																2.15
3	JPMCB	IDS Center																3
4	Barclays	Southridge Mall																4
5	KeyBank	Colony Hills Portfolio Loans - Yester Oaks Apartments																5
6	KeyBank	Colony Hills Portfolio Loans - Windsor Place and Pathways Apartments																6
6.01	KeyBank	Windsor Place Apartments																6.01
6.02	KeyBank	Pathways Apartments																6.02
7	Barclays	Steelyard Commons Shopping Center																7
8	JPMCB	Sunset Tower Hotel	78.4%	285.04	223.44	81.7%	311.92	254.85	80.7%	322.24	259.91	83.9%	320.21	268.50	83.9%	320.21	268.50	8
9	JPMCB	408-416 Fulton Street																9
10	Barclays	Liberty Tree Mall & Strip Center																10
11	Barclays	PNC Center																11
12	Barclays	Mission Grove Shopping Center																12
13	JPMCB	Shelbyville Road Plaza Phase II																13
14	JPMCB	Sava Holdings IHG Portfolio				79.2%	76.84	60.89	81.9%	78.36	64.17	82.1%	79.12	64.95	82.1%	79.12	64.95	14
14.01	JPMCB	Candlewood Suites DFW South				90.8%	56.66	51.43	91.7%	58.83	53.96	91.9%	58.97	54.17	91.9%	58.97	54.17	14.01
14.02	JPMCB	Staybridge Suites Plano/Richardson				75.7%	90.80	68.73	80.3%	89.75	72.11	80.7%	91.12	73.53	80.7%	91.12	73.53	14.02
14.03	JPMCB	Holiday Inn DFW Airport South				68.0%	97.44	66.25	71.2%	98.91	70.38	71.3%	100.03	71.35	71.3%	100.03	71.35	14.03
15	JPMCB	Links at Georgetown																15
16	AMF II	Chelsmore Multifamily Portfolio																16
16.01	AMF II	315-325 West 30th Street																16.01
16.02	AMF II	139 West 14th Street																16.02
16.03	AMF II	251 West 15th Street																16.03
16.04	AMF II	131-133 West 15th Street																16.04
16.05	AMF II	351 West 29th Street																16.05
16.06	AMF II	78 Washington Place																16.06
16.07	AMF II	140 West 15th Street																16.07
17	Barclays	Healthspring Operational Headquarters																17
18	JPMCB	DoubleTree - Chicago Northshore	72.0%	93.88	67.59	76.0%	97.65	74.21	76.6%	106.17	81.33	76.1%	106.77	81.20	76.1%	106.77	81.20	18
19	Barclays	211 Fort Washington																19
20	JPMCB	Candleton Village																20
21	JPMCB	The Element Apartments																21
22	Barclays	Courtyard Houston Medical Center	47.9%	101.00	48.00	65.7%	111.00	73.00	73.0%	121.00	88.00				73.0%	121.00	88.57	22
23	JPMCB	Cedar Hill Crossing																23
24	KeyBank	Northway Center																24
25	AMF II	Santa Monica Physicians Center																25
26	Barclays	Bridgeport Center																26
27	Barclays	Fountain Square Apartment Portfolio																27
28	Barclays	Freeway Business Park																28
29	Barclays	Shops at Gun Hill Road - Home Depot																29
30	KeyBank	Homewood Suites - Miami	86.1%	112.32	96.71	91.3%	115.63	105.57	87.8%	124.39	109.21				87.8%	124.39	109.21	30
31	Barclays	Park 50																31
32	KeyBank	Bluerock Net Lease Portfolio																32
32.01	KeyBank	Walgreens - Abilene																32.01
32.02	KeyBank	Walgreens - Haltom																32.02
32.03	KeyBank	TCF Bank - Ground Lease																32.03
32.04	KeyBank	Applebee’s - Jonesboro																32.04
32.05	KeyBank	Dollar General - East Hartford																32.05
32.06	KeyBank	Dollar General - Jacksonville																32.06
33	AMF II	Courtyard Paramus	71.1%	117.37	83.45	75.9%	118.21	89.72	74.4%	116.38	86.58	73.7%	117.70	86.74	73.7%	117.70	86.74	33
34	Barclays	Pipeline Village East & West																34
35	Barclays	Rosedale Marketplace																35
36	KeyBank	GSA Building - Jersey City																36
37	Barclays	LA Fitness Houston Portfolio																37
37.01	Barclays	LA Fitness - Energy Corridor																37.01
37.02	Barclays	LA Fitness - West Oaks																37.02
38	Barclays	North East Commerce Center																38
39	JPMCB	Peachtree Industrial Park																39
40	AMF II	Safeway at Conifer Town Center																40
41	AMF II	TownePlace Suites - BWI	69.6%	100.14	69.67	75.9%	95.14	72.21	72.0%	102.04	73.46	71.6%	100.69	72.04	71.6%	101.31	72.54	41
42	AMF II	Villas by the Lake Apartments																42
43	Barclays	Holiday Inn Express - Flowood	59.9%	98.83	59.24	66.2%	97.48	64.50	71.2%	101.65	72.32	72.4%	102.06	73.89	72.4%	102.60	73.89	43
44	JPMCB	626 West Jackson																44
45	JPMCB	Marquis Williamsburg																45
46	AMF II	Vero Green Apartments																46
47	Barclays	Carbon Plaza																47
48	AMF II	Midtown Shopping Center																48
49	Barclays	Huntsville Plaza																49
50	AMF II	Valley View Business Center II																50

A-1-23

ANNEX A-1

			HOTEL OPERATING STATISTICS
			2010	2010	2010	2011	2011	2011	2012	2012	2012	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
51	Barclays	Glendale Medical Office Building																51
52	AMF II	Staybridge Suites Reno	61.9%	96.28	59.59	66.2%	95.42	63.18	70.3%	93.60	65.78	69.0%	95.06	65.59	69.0%	95.06	65.59	52
53	AMF II	Town Center I & II																53
54	AMF II	Lincoln at Ivy Hills Apartments																54
55	Barclays	West Phoenix Mobile Home Park Portfolio																55
55.01	Barclays	Wigman Villa Mobile Home Park																55.01
55.02	Barclays	Estrella Villa Mobile Home Park																55.02
56	Barclays	Monroe Center																56
57	AMF II	Edgebrook Center																57
58	Barclays	January Lane Townhomes																58
59	Barclays	South Towne Retail																59
60	AMF II	Foothill Crossing																60
61	KeyBank	Keep It Self Storage																61
62	Barclays	362 4th Avenue																62
63	AMF II	Holiday Inn Express Georgetown				58.4%	96.37	56.28	61.4%	99.08	60.83				61.4%	99.08	60.83	63
64	AMF II	Solana Shopping Center																64
65	Barclays	5260 North Clark Street																65
66	KeyBank	Walgreens - Bonner Springs																66
67	AMF II	Lagoons MHC																67
68	Barclays	Walgreens - Elgin																68
69	Barclays	130 South Bemiston Avenue																69
70	Barclays	Shops at Gun Hill Road - Chuck E. Cheese’s																70
71	AMF II	Holland Crossing Apartments																71
72	KeyBank	Marketplace of Americus																72
73	KeyBank	Walgreens - Waynesboro																73
74	Barclays	Heritage Medical Park																74
75	Barclays	Tempe Corporate Centre																75
76	Barclays	Warner Robins MHC																76
77	Barclays	St. Paul Building																77

A-1-24

Footnotes to Annex A-1
(1)	“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “Barclays” denotes Barclays Bank PLC, as Mortgage Loan Seller; “AMF II” denotes Archetype Mortgage Funding II LLC, as Mortgage Loan Seller; “KeyBank” denotes KeyBank 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.
	With respect to Loan No. 2, Americold Cold Storage Portfolio, the total portfolio consists of 77,464,416 cubic feet of storage space and a total pallet capacity of 462,569 pallets as of December 31, 2012.
	With respect to Loan No. 32, Bluerock Net Lease Portfolio, the measurement of the tenant-owned improvements on the TCF Bank - Ground Lease mortgaged property are used in the calculation of Units, Occupancy %, Original Balance per Unit ($), Current Balance per Unit ($) and Largest Tenant Unit Size.
(3)	In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting, but have not yet commenced paying rent and/or are not in occupancy. In certain other cases, mortgaged properties may have tenants that are currently dark, but still continue to pay rent.
	With respect to Loan No. 4, Southridge Mall, occupancy includes temporary tenants occupying 20,524 square feet.
	With respect to Loan No. 7, Steelyard Commons Shopping Center, Aldi, the sixth largest tenant by square footage has executed a ground lease but has not taken occupancy. Aldi executed a ground lease for 15,808 square feet at the mortgaged property on November 1, 2012, at which it is constructing its own building primarily at its own cost. Aldi’s rent will commence on the earlier of (i) the tenant opening for business or (ii) the date which is 300 days after it takes possession. The lease term is 15 years and has an outside commencement date of February 2014, but Aldi is expected to commence paying rent in October 2013.
	With respect to Loan No. 7, Steelyard Commons Shopping Center, the largest tenant by square footage, Best Buy, is dark but the tenant continues to pay its rent obligation and its lease expires January 1, 2018. 50% of the tenant’s base rent is included in the underwriting.
	With respect to Loan No. 10, Liberty Tree Mall & Strip Center, occupancy includes temporary tenants occupying 76,269 square feet.
	With respect to Loan No. 11, PNC Center, Smith Amundsen, the eighth largest tenant by square footage has executed a lease but has not yet taken occupancy of its space. Smith Amundsen is expected to take occupancy in June 2013 and is included in the occupancy and underwriting.
	With respect to Loan No. 13, Shelbyville Road Plaza Phase II, Catherine’s, the thirteenth largest tenant by square footage, has executed a lease but has not yet taken occupancy of its space.  The tenant is included in the occupancy and underwriting.
	With respect to Loan No. 16, Chelsmore Multifamily Portfolio, a fire occurred at the 251 West 15th Street mortgaged property in early April 2013.  In total, 14 apartments and portions of the common area sustained various degrees of damage.  Three of the apartment units that were damaged have been restored and are currently occupied.  The remaining eleven damaged apartment units are currently unoccupied and under repair.  It was estimated that it would take approximately 6 to 8 weeks from the date of the fire to complete repairs to the damaged units and common areas.  The lost rent for the duration of the 11 damaged apartment units being uninhabitable, and the cost of repairs for said units, are covered by the mortgaged property’s insurance policy.  The Occupancy % reported on Annex A-1 for the mortgaged property includes the uninhabitable apartment units as being occupied.
	With respect to Loan No. 24, Northway Center, the tenant, Davita, currently occupies a 5,400 square feet space but has executed an amendment to its lease detailing the terms of a future move to a new, 10,479 square feet space within the mortgaged property.
	With respect to Loan No. 57, Edgebrook Center, the fifth largest tenant by square footage, All Smiles Dental, is in occupancy of its space but has filed for bankruptcy.  The Occupancy % reported on Annex A-1 for the mortgaged property includes All Smiles Dental as being in occupancy, however, the tenant was treated as vacant in determining the UW NCF.

A-1-25

Footnotes to Annex A-1

	With respect to Loan No. 64, Solana Shopping Center, the third largest tenant by square footage, Real Butcher Shop, is currently dark due to a fire which delayed the tenant’s move in date.  The Occupancy % reported on Annex A-1 for the mortgaged property includes Real Butcher Shop as being in occupancy.  The tenant continues to pay rent on the entire space.  A reserve in the amount of $33,000, representing 12 months of rent, was taken at the closing of the mortgage loan and will be released upon the tenant taking occupancy.
(4)	With respect to all mortgage loans, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraisal Value ($) even though for certain mortgage loans the appraiser provided “as-stabilized” values based on certain criteria being met.
(5)	With respect to Loan No. 1, Legacy Place, the mortgage loan is part of a $200,000,000 Whole Loan which is comprised of two pari passu components (Notes A-1 and  Note A-2). Note A-1 has an outstanding principal balance as of the Cut-off Date of $125,000,000 and is being contributed to the JPMBB 2013-C12 Trust. Note A-2 has an outstanding principal balance as of the Cut-off Date of $75,000,000 and was contributed to the JPMCC 2013-LC11 Trust. Unless otherwise clearly indicated, all loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 2, Americold Cold Storage Portfolio, the mortgage loan is part of a $220,000,000 Whole Loan which is comprised of two pari passu components (Notes A-1 and  Note A-2). Note A-1 has an outstanding principal balance as of the Cut-off Date of $109,791,788 and is being contributed to the JPMBB 2013-C12 Trust. Note A-2 has an outstanding principal balance as of the Cut-off Date of $109,791,788 and is expected to be contributed to a future securitization trust. Unless otherwise clearly indicated, all loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 3, IDS Center, the mortgage loan is part of a $182,510,258 Whole Loan which is comprised of two pari passu components (Notes A-1 and  Note A-2). Note A-2 has an outstanding principal balance as of the Cut-off Date of $90,000,000 and is being contributed to the JPMBB 2013-C12 Trust. Note A-1 has an outstanding principal balance as of the Cut-off Date of $92,510,258 and is expected to be contributed to a future securitization trust. Unless otherwise clearly indicated, all loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 4, Southridge Mall, the mortgage loan is part of a $125,000,000 Whole Loan which is comprised of two pari passu components (Notes A-1 and  Note A-2). Note A-2 has an outstanding principal balance as of the Cut-off Date of $50,000,000 and is being contributed to the JPMBB 2013-C12 Trust. Note A-1 has an outstanding principal balance as of the Cut-off Date of $75,000,000 and is expected to be contributed to a future securitization trust. Unless otherwise clearly indicated, all loan level metrics are based on the Whole Loan balance.
(6)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), Maturity/ARD Balance ($) is allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.
(7)	Each number identifies a group of related borrowers.
(8)	For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, Trustee Fee Rate (including the Certificate Administrator Fee Rate) and the Senior Trust Advisor Fee Rate (together, the “Admin Fee %”).
(9)	For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
(10)	With respect to all mortgage loans, with the exception of mortgage loans that are interest-only for the entire term, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.

A-1-26

Footnotes to Annex A-1

(11)	With respect to Loan No. 9, 408-416 Fulton Street, the mortgage loan has an ARD feature with an anticipated repayment date of May 1, 2023, with an increase in the interest rate equal to 3.0% per annum plus the greater of (i) 3.8% per annum, or (ii) the current 10-year swap yield as determined on the first Business Day after the ARD, until the Final Mat Date of November 1, 2028. In no event shall the increased interest rate exceed the initial interest rate plus 5.0% per annum.
	With respect to Loan No. 32, Bluerock Net Lease Portfolio, the mortgage loan has an ARD feature with an anticipated repayment date of June 1, 2023, with an increase in the interest rate equal to 2.5% per annum plus the greater of (i) 4.15% per annum, or (ii) the 10-year swap yield as determined on the first Business Day after the ARD, until the Final Mat Date of June 1, 2028.
	With respect to Loan No. 45, Marquis Williamsburg, the mortgage loan has an ARD feature with an anticipated repayment date of May 1, 2023, with an increase in the interest rate equal to 3.0% per annum plus the greater of (i) 3.9% per annum, or (ii) the current 10-year swap yield, until the Final Mat Date of December 1, 2027. In no event shall the increased interest rate exceed the initial interest rate plus 5.0% per annum.
	With respect to Loan No. 66, Walgreens - Bonner Springs, the mortgage loan has an ARD feature with an anticipated repayment date of April 1, 2023, with an increase in the interest rate equal to 2.0% per annum plus the greater of (i) 4.51% per annum, or (ii) the Treasury Rate for the week ending prior to the ARD, until the Final Mat Date of January 1, 2035.
	With respect to Loan No. 68, Walgreens – Elgin, the mortgage loan has an ARD feature with an anticipated repayment date of June 1, 2023, with an increase in the interest rate equal to 3.0% per annum plus the greater of (i) 4.175% per annum, or (ii) the 10-year swap yield as determined on the first Business Day after the ARD, until the Final Mat Date of June 1, 2038.
	With respect to Loan No. 73, Walgreens - Waynesboro, the mortgage loan has an ARD feature with an anticipated repayment date of June 1, 2023, with an increase in the interest rate equal to 2.0% per annum plus the greater of (i) 4.52% per annum, or (ii) the Treasury Rate for the week ending prior to the ARD, until the Final Mat Date of October 1, 2033.
(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.
	The “O” component of the prepayment provision represents free payments including the Maturity Date.
(13)	With respect to some mortgage loans, historical financial information may not be available due to the when the mortgaged properties were constructed and/or acquired.
	With respect to Loan Nos. 39 (Peachtree Industrial Park), 40 (Safeway at Conifer Town Center), 42 (Villas by the Lake Apartments), 45 (Marquis Williamsburg) and 60 (Foothill Crossing), the related mortgaged properties are newly constructed and/or acquired and some historical financials may not be available.
	With respect to Loan No. 46, Vero Green Apartments, 2010 NOI ($) represents March 2010 through December 2010 annualized.
	With respect to Loan No. 50, Valley View Business Center II, the related mortgaged property was in receivership from September 2011 to March 2012 and historical financials are not representative of normal operations.
	With respect to Loan No. 59, South Towne Retail, the 2011 NOI ($), 2011 Revenue ($) and 2011 Expenses ($) represents 6 months annualized.
	With respect to Loan No. 67, Lagoons MHC, the related mortgaged property was acquired in November 2011 and the seller of the mortgaged property did not provide historical financials for 2011.
(14)	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 ($) for these mortgaged properties are the same.
	With respect to Loan No. 17, Healthspring Operational Headquarters, the UW Revenues ($), UW NOI ($), UW NCF ($) were calculated based on the average rents of HealthSpring Inc., the sole tenant of the related mortgaged property, during the term of the mortgage loan.

A-1-27

Footnotes to Annex A-1

	With respect to Loan No. 40, Safeway at Conifer Town Center, the UW Revenues ($), UW NOI ($), UW NCF ($) were calculated based on the average rents of Safeway, Inc. (including the Safeway Fuel Pad), the sole tenant of the related mortgaged property, during the term of the mortgage loan.
	With respect to Loan No. 62, 362 4th Avenue, the UW Revenues ($), UW NOI ($), UW NCF ($) were calculated based on the average rents of Fresenius Dialysis Center, the sole tenant of the related mortgaged property, during the term of the mortgage loan.
(15)	The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan.
(16)	With respect to Loan No. 2.09, Americold Cold Storage Portfolio (Delhi), the mortgaged property has benefited from a tax abatement and real estate taxes were underwritten based on the real estate taxes as reduced by the abatement. The program expires in 2016, with an option to extend to 2021 if the borrower complies with the terms and conditions of the tax abatement program, which is prior to the Maturity Date of the mortgage loan.
	With respect to Loan No. 17, Healthspring Operational Headquarters, the mortgaged property is comprised of two buildings that are each ground leased from the fee owner, Industrial Development Board of the Metropolitan Government of Nashville and Davidson County. The structure is in place to effectuate a payment in lieu of property taxes (“PILOT”) agreement in favor of HealthSpring. The lender has a mortgage on the fee interest in the mortgaged property and the borrower has a leasehold interest in the property, with an option to acquire the mortgaged property at the expiration or termination of the PILOT arrangement for a nominal purchase price of $100 for each building. The ground leases expire on August 16, 2021. Once the land is privately owned, all real estate taxes begin accruing and are the obligations of the borrower.
	With respect to Loan No. 39, Peachtree Industrial Park, a portion of the mortgaged property has benefited from a PILOT agreement and real estate taxes were underwritten based on the real estate taxes as reduced by the agreement.  The PILOT agreement expires in 2018, which is prior to the Final Mat Date of the mortgage loan.
(17)	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.
(18)	Represents the monthly amounts required to be deposited by the borrower. In certain cases, reserves with $0 balance are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents.  In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.
(19)	In certain cases, during the term of the mortgage loan, the monthly amount being collected may be altered subject to the conditions of the respective mortgage loan documents.
	With respect to Loan No. 3, IDS Center, the Monthly Capex Reserve ($) and Monthly TI/LC Reserve ($) will change to $33,880 per month and $161,742 per month, respectively, in the event that the retail component of the mortgaged property is released.
	With respect to Loan No. 14, Sava Holdings IHG Portfolio, additional reserves will be collected if the franchise agreements for all mortgaged properties are not renewed with a term extending at least two years beyond the term of the mortgage loan. The reserves will be collected as follows: beginning with the payment date on July 1, 2014, 1% of Gross Revenue, beginning with the payment date on July 1, 2015, 2% of Gross Revenue, beginning with the payment date on July 1, 2016, 3% of Gross Revenue and beginning on the payment date on July 1, 2017, 4% of Gross Revenue.
	With respect to Loan No. 21, The Element Apartments, the Monthly Capex Reserve ($) will increase to $7,350 per month in the event that the condominium association is not collecting at least $62.00 per unit per annum for replacements and repairs to the mortgaged property.
	With respect to Loan No. 23, Cedar Hill Crossing, the Monthly TI/LC Reserve ($) will increase by $4,167 per month in the event that Albertson’s goes dark or is subject to bankruptcy.
	With respect to Loan No. 24, Northway Center, commencing on the first payment date and continuing up to and including the May 1, 2014 payment, the borrower is required to escrow $25,000 for the Monthly TI/LC Reserve ($).  Beginning with the June 1, 2014 payment and continuing thereafter the Monthly TI/LC Reserve ($) payment will be $9,084.

A-1-28

Footnotes to Annex A-1

With respect to Loan No. 32, Bluerock Net Lease Portfolio, commencing on the July 1, 2020 payment, the borrower is required to escrow $833 for the Monthly TI/LC Reserve ($).  The reserve is subject to a cap of $100,000. Following the occurrence of a TCF Bank lease termination, the borrower is required to deposit any lease termination fees into the TI/LC Reserve.  Any amounts collected in connection with the TCF Bank lease termination do not count towards the TI/LC Reserve cap.

With respect to Loan No. 36, GSA Building - Jersey City, in the event that the borrower has not delivered a newly executed GSA Lease by September 26, 2020 meeting terms and conditions satisfactory to the lender, all excess cash flow shall be deposited into the TI/LC Reserve account in accordance with the cash management agreement.

With respect to Loan No. 39, Peachtree Industrial Park, commencing January 1, 2017, the Monthly TI/LC Reserve ($) of $8,333 is due on each payment date.

With respect to Loan No. 40, Safeway at Conifer Town Center, the borrower is initially required to deposit an amount equal to $15,636.94 on each monthly payment date into the real estate tax reserve.  Safeway, Inc. pays taxes directly to the local taxing authority.  Monthly deposits shall only be required until such time as the local taxing authority has adjusted its billing to reflect the current size of the Safeway store parcel.

With respect to Loan No. 43, Holiday Inn Express – Flowood, the borrower will make quarterly payments into the FF&E reserve in January, April, July and October of each year of an amount equal to 4% of gross income for the calendar quarter ending three months prior to the payment date.

With respect to Loan No. 52, Staybridge Suites Reno, commencing on the monthly payment date occurring in July 2013, the borrower is required to deposit an amount equal to $4,890 on each monthly payment date into a PIP reserve.  Monthly deposits shall only be required to the extent that the balance of the reserve is less than $750,000.

With respect to Loan No. 63, Holiday Inn Express Georgetown, the borrower is required to deposit on each monthly payment date an amount equal to one-twelfth of  4% of the gross income from operations for the mortgaged property as determined by lender (the “FF&E Deposit Amount”) for the repair and replacement of the furniture, fixtures and equipment at or in or used in the operation of the mortgaged property; provided, however, that the amount of such FF&E Deposit Amount will be increased to one-twelfth of 6% of the gross income if required by the terms of the related franchise agreement.

If, by no later than the date which is twelve months from the date of the closing of the mortgage loan, the borrower provides satisfactory evidence that the franchise agreement has been extended for an additional term expiring no earlier than the date which is two years after the maturity date of the mortgage loan, then for the two year period commencing on the date on which such evidence of extension is provided, the applicable percentage used in calculating the FF&E Deposit Amount shall be reduced to 2% for such two year period (subject to the lender’s ability to increase such percentage to 6% if required by the terms of the franchise agreement).  However, as long as the mortgaged property maintains acceptable annual franchise scores then monthly deposits shall only be required to the extent that the balance of the reserve is less than $500,000.

With respect to Loan No. 67, Lagoons MHC, the borrower is required to deposit on each monthly payment date occurring in December, January, February, March and April an amount equal to $28,000 into a seasonality reserve.  Funds in the reserve will be applied to monthly debt service payments on the payment dates occurring in June, July, August, September, October and November in an amount equal to $23,333.33 per such applicable month (however the first such disbursement shall occur on the monthly payment date occurring in August 2013).  The lender may adjust the monthly deposit amount to an amount such that the debt service coverage ratio as determined by lender is no less than 1.20x during the months of December, January, February, March and April and the monthly disbursement amount shall be adjusted accordingly.

A-1-29

Footnotes to Annex A-1

(20)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.
	With respect to Loan No. 11, PNC Center, the monthly deposits into the TI/LC reserve are not required if the TI/LC reserve account exceeds (i) until the occurrence of a PNC reserve release event, $1,850,000 or (ii) thereafter, $1,110,000.
	With respect to Loan No. 34, Pipeline Village East & West, upon delivery of evidence that leases for more than 12,000 square feet have expiration dates after the maturity date, the TI/LC Reserve Cap ($) will be reduced from $500,000 to $250,000.
	With respect to Loan No. 56, Monroe Center, the borrower’s obligation to make monthly deposits into the rollover reserve fund will be suspended for so long as the balance on deposit is equal to or greater than $350,000; provided that (i) no event of default exists and (ii) the occupancy rate for the mortgaged property equals no less than 80%.
(21)	With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property.
(22)	In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates.
	For example, with respect to Loan No. 25, Santa Monica Physicians Center, the largest tenant by square footage, The Regents of the University of CA, occupies two spaces.  One leased space expires on April 30, 2020 (4,110 square feet) and the other leased space expires on September 15, 2019 (2,156 square feet).
	With respect to Loan No. 40, Safeway at Conifer Town Center, Safeway entities lease the entire mortgaged property under two separate leases.
(23)	The lease expirations shown are based on full lease terms, however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.
	For example, with respect to Loan No. 3, IDS Center, the third largest tenant by square footage, Gray Plant Mooty, has the right to contract its space by (i) 2,653 square feet, (ii) 3,824 square feet or (iii) 8,617 square feet, as of March 31 of each year, starting in 2019 and ending in 2022, with 12 months’ notice and payment of a termination fee.  The tenant also has the right to contract its lease by 8,897 square feet on the first day of July, August, September or October 2013, with at least 30 days’ notice.  Merchant & Gould, the fourth largest tenant by square footage, has the right to terminate its lease on August 31, 2017, with 12 months’ notice and payment of a termination fee.  The tenant also has the right to contract its lease by 8,019 square feet at any time after March 15, 2015, with 12 months’ notice and payment of a termination fee.
	With respect to Loan No. 19, 211 Fort Washington, the largest tenant by square footage, US Attorney, has a lease expiration of November 30, 2017, but may terminate its lease anytime after November 30, 2012 with 120 days’ advance written notice.
	With respect to Loan No. 19, 211 Fort Washington, the second largest tenant by square footage, US Bankruptcy, has a lease expiration of December 31, 2018, but may terminate its lease anytime after December 31, 2013 with 60 days’ advance written notice.
	With respect to Loan No. 19, 211 Fort Washington, the fourth largest tenant by square footage, Barris, Scott, has a lease expiration of January 15, 2021, but may terminate its lease on January 14, 2016. Barris, Scott’s right to exercise its termination option is conditioned upon (i) delivery of written notice no later than January 14, 2015, (ii) no event of default under the lease, (iii) no rent remains unpaid from the termination notice date to January 13, 2016 and (iv) payment of a termination fee in the amount of $455,000 on or before January 14, 2016.
	With respect to Loan No. 26, Bridgeport Center, the largest tenant by square footage, Florida Medical Quality Assurance, has a lease expiration of November 30, 2017, but may terminate its lease at anytime with six months advance written notice as long as the tenant is not in default on its lease. The tenant must pay a termination fee equal to all unamortized commissions and tenant improvement dollars, together with a payment equal to three months of base rent and operating expense reimbursements.

A-1-30

Footnotes to Annex A-1

	With respect to Loan No. 28, Freeway Business Park, the largest tenant by square footage, CP REDI LLC, has a lease expiration of July 31, 2018, but may terminate its lease on either July 31, 2015 or July 31, 2017 with nine months advance notice so long as the tenant is not in default of its lease.  The tenant must pay a termination fee of $278,351 or $182,249 for terminating its lease on either July 31, 2015 or July 31, 2017, respectively.
	With respect to Loan No. 32, Bluerock Net Lease Portfolio, the sole tenant of the TCF Bank - Ground Lease mortgaged property, TCF National Bank, has an actual ground lease expiration of October 31, 2024, however, the tenant can terminate the ground lease beginning November 1, 2020 with at least 12 months’ notice (but not exceeding 540 days’ notice) and the payment of a termination fee.
	With respect to Loan No. 38, North East Commerce Center, the second largest tenant by square footage, GSA, has a lease expiration of March 31, 2016, but may terminate its lease anytime with 90 days’ advance written notice.
	With respect to Loan No. 39, Peachtree Industrial Park, the second largest tenant by square footage, Adva Optical Networking North, has the right to terminate its lease in February 2016, with 6 months’ notice and payment of a termination fee.
	With respect to Loan No. 44, 626 West Jackson, the largest tenant by square footage, IDEO LLC, has the right to terminate its lease in June 2016 with 12 months’ notice and the payment of a termination fee.  Thompson Flanagan & Company LLC, the third largest tenant by square footage, has the right to terminate its lease in July 2015, with 9 months’ notice and payment of a termination fee.
	With respect to Loan No. 59, South Towne Retail, the second largest tenant by square footage, Planet Fitness, received 15 months of free rent from August 1, 2012 unto November 1, 2013.  At closing, the lender escrowed $90,000 into an account which will be released in monthly increments until Planet Fitness commences rent payment.
	With respect to Loan No. 66, Walgreens - Bonner Springs, the sole tenant, Walgreens, has the right to terminate its lease effective as of January 31, 2035 and the last date of any month thereafter with 12 months’ notice.
	With respect to Loan No. 69, 130 South Bemiston Avenue, the largest tenant by square footage, Curtis, Heinz, Garrett, has a lease expiration of June 30, 2017, but may terminate its lease on July 1, 2015 with six months’ advance written notice and payment of a termination fee.
	With respect to Loan No. 73, Walgreens - Waynesboro, the sole tenant, Walgreens, has the right to terminate its lease effective as of October 31, 2033 and the last date of any month thereafter with 12 months’ notice.
(24)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes.
	With respect to Loan No. 12, Mission Grove Shopping Center, the Principal / Carveout Guarantor is Mark Rubin, Pamela Rubin, Mark Rubin, as Trustee of the Mark and Pamela Rubin Family Trust dated June 17, 1997 and Pamela Rubin, as Trustee of the Mark and Pamela Rubin Family Trust dated June 17, 1997.
	With respect to Loan No. 51, Glendale Medical Office Building, the Principal / Carveout Guarantor is Realty Enterprises SPE, Inc., Christine Jonna Piligian, Louis E. Rentz, Michael A. Nigro, Howard S. Rossman, P. Harold Finkel, Anne M. Pawlak-Simpson, The Louis E. Rentz Trust, U/T/A dated October 2, 1996, The P. Harold Finkel Trust dated August 26, 1996 and The Anne M. Pawlak-Simpson Revocable Living Trust dated March 2, 1990.
(25)	The classification of the lockbox types is described in the Free Writing Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.
	With respect to Loan No. 57, Edgebrook Center, the related mortgage loan closed without a lockbox.  The borrower reserved $450,000 in escrow with the lender to be held as additional collateral for the mortgage loan until such time that a CMA Lockbox is put in place.

A-1-31

Footnotes to Annex A-1

(26)	Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt, and (c) preferred equity.
	With respect to Loan Nos. 5 and 6, the Colony Hills Portfolio Loans, $9.0 million of a mezzanine loan with a total principal balance of $14.0 million has been allocated to the Colony Hills Portfolio Properties (the “Colony Hills Portfolio Mezzanine Loan”).  The Colony Hills Portfolio Mezzanine Loan that is part of the larger $14.0 million mezzanine loan (the “Acquisition Mezzanine Loan”) assisted the sponsor of the Colony Hills Portfolio Loans in its acquisition of five multifamily properties, including the Colony Hills Portfolio Properties and two other properties that do not serve as collateral for the Colony Hills Portfolio Loans (the “Other Mortgaged Properties”).  The Acquisition Mezzanine Loan is secured by the equity interests in the borrowers, the borrowers of the Other Mortgaged Properties, and approximately 66% of the equity interest in the mezzanine borrower, and was provided by an affiliate of Richmond Hill Investment Company.
	The Acquisition Mezzanine Loan has a coterminous maturity with the Colony Hills Portfolio Loans, is interest-only and has an 11.00000% coupon.  The Colony Hills Portfolio Loans, including the Colony Hills Portfolio Mezzanine Loan, has a Cut-off Date LTV of 86.4%, a UW NCF DSCR of 1.11x and a UW NOI Debt Yield of 8.0%.  The Colony Hills Portfolio Loans, including the Acquisition Mezzanine Loan and any mortgage debt from the Other Mortgaged Properties (while also taking into consideration their underwritten net cash flow and appraised value), has a Cut-off Date LTV of 86.4%, a UW NCF DSCR of 1.10x and a UW NOI Debt Yield of 8.0%.
	With respect to Loan No. 14, Sava Holdings IHG Portfolio, the mezzanine loan is structured with monthly principal payments through December 1, 2014 of the lesser of (i) $27,778 or (ii) all excess cash flow due to the mezzanine lender such that the balance of the mezzanine loan is reduced to $6.5 million by December 1, 2014.
	With respect to Loan No. 41, TownePlace Suites - BWI, the borrower has unsecured debt in the outstanding principal amount of $630,808.13 as of the origination of the mortgage loan in the form of member loans to HP BWI TPS Associates, LLC.  Additionally, the mortgage loan documents permit future unsecured loans from members up to a total amount of $1,000,000, provided that (i) any such loans are non-recourse to the borrower and any of its assets, including the mortgaged property, and the unsecured debt is payable only out of excess cash flow after mortgage loan debt service, (ii) the member loan is evidenced by (A) a promissory note stating that the respective lender is a third-party beneficiary and (B) a separate subordination and standstill agreement, and (iii) no mezzanine loan related to such mortgage loan is then outstanding.

A-1-32