FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-190246-01

Free Writing Prospectus dated October 31, 2013

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-190246) 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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype	Year Built
1	JPMCB	The Aire	200 West 67th Street	New York	NY	10023	New York	1	Multifamily	High Rise/Retail	2010
2	JPMCB	Veritas Multifamily Portfolio	Various	San Francisco	CA	Various	San Francisco	45	Multifamily	Mid Rise	Various
2.01	JPMCB	400 Duboce Avenue	400 Duboce Avenue	San Francisco	CA	94117	San Francisco	1	Multifamily	Mid Rise	1905
2.02	JPMCB	1801 Gough Street	1801 Gough Street	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1928
2.03	JPMCB	601 O’Farrell Street	601 O’Farrell Street	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1928
2.04	JPMCB	845 California Street	845 California Street	San Francisco	CA	94108	San Francisco	1	Multifamily	Mid Rise	1931
2.05	JPMCB	100 Broderick Street	100 Broderick Street	San Francisco	CA	94117	San Francisco	1	Multifamily	Mid Rise	1928
2.06	JPMCB	676 Geary Street	676 Geary Street	San Francisco	CA	94102	San Francisco	1	Multifamily	Mid Rise	1923
2.07	JPMCB	2600 Van Ness Avenue	2600 Van Ness Avenue	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1926
2.08	JPMCB	355 Fulton Street	355 Fulton Street	San Francisco	CA	94102	San Francisco	1	Multifamily	Mid Rise	1926
2.09	JPMCB	655 Stockton Street	655 Stockton Street	San Francisco	CA	94108	San Francisco	1	Multifamily	Mid Rise	1927
2.10	JPMCB	2363 Van Ness Avenue	2363 Van Ness Avenue	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1926
2.11	JPMCB	1660 Bay Street	1660 Bay Street	San Francisco	CA	94123	San Francisco	1	Multifamily	Mid Rise	1939
2.12	JPMCB	1520 Gough Street	1520 Gough Street	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1928
2.13	JPMCB	621 Stockton Street	621 Stockton Street	San Francisco	CA	94108	San Francisco	1	Multifamily	Mid Rise	1917
2.14	JPMCB	540 Leavenworth Street	540 Leavenworth Street	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1914
2.15	JPMCB	840 California Street	840 California Street	San Francisco	CA	94108	San Francisco	1	Multifamily	Mid Rise	1908
2.16	JPMCB	1126 Bush Street	1126 Bush Street	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1926
2.17	JPMCB	691 O’Farrell Street	691 O’Farrell Street	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1916
2.18	JPMCB	925 Geary Street	925 Geary Street	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1913
2.19	JPMCB	2975 Van Ness Avenue	2975 Van Ness Avenue	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1925
2.20	JPMCB	1320 Washington Street	1320 Washington Street	San Francisco	CA	94109	San Francisco	1	Other	Parking Garage	1934
2.21	JPMCB	1020 Post Street	1020 Post Street	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1915
2.22	JPMCB	1547 Clay Street	1547 Clay Street	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1911
2.23	JPMCB	1840 Clay Street	1840 Clay Street	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1927
2.24	JPMCB	106 Sanchez	106 Sanchez Street	San Francisco	CA	94114	San Francisco	1	Multifamily	Mid Rise	1914
2.25	JPMCB	755 O’Farrell Street	755 O’Farrell Street	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1922
2.26	JPMCB	2038 Divisadero Street	2038 Divisadero Street	San Francisco	CA	94115	San Francisco	1	Multifamily	Mid Rise	1964
2.27	JPMCB	1440 Sutter Street	1440 Sutter Street	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1976
2.28	JPMCB	1690 North Point Street	1690 North Point Street	San Francisco	CA	94123	San Francisco	1	Multifamily	Mid Rise	1937
2.29	JPMCB	411 15th Avenue	411 15th Avenue	San Francisco	CA	94118	San Francisco	1	Multifamily	Mid Rise	1920
2.30	JPMCB	1753 Mason Street	1753 Mason Street	San Francisco	CA	94133	San Francisco	1	Multifamily	Mid Rise	1906
2.31	JPMCB	915 Pierce Street	915 Pierce Street	San Francisco	CA	94115	San Francisco	1	Multifamily	Mid Rise	1934
2.32	JPMCB	50 Joice Street	50 Joice Street	San Francisco	CA	94108	San Francisco	1	Multifamily	Mid Rise	1948
2.33	JPMCB	1855 10th Avenue	1855 10th Avenue	San Francisco	CA	94122	San Francisco	1	Multifamily	Mid Rise	1961
2.34	JPMCB	124 Mason Street	124 Mason Street	San Francisco	CA	94102	San Francisco	1	Multifamily	Mid Rise	1913
2.35	JPMCB	1260 Broadway	1260 Broadway Street	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1928
2.36	JPMCB	340 Church Street	340 Church Street	San Francisco	CA	94114	San Francisco	1	Multifamily	Mid Rise	1962
2.37	JPMCB	2500 Van Ness Avenue	2500 Van Ness Avenue	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1922
2.38	JPMCB	520 Buchanan Street	520 Buchanan Street	San Francisco	CA	94102	San Francisco	1	Multifamily	Mid Rise	1924
2.39	JPMCB	449 O’Farrell Street	449 O’Farrell Street	San Francisco	CA	94102	San Francisco	1	Multifamily	Mid Rise	1912
2.40	JPMCB	3715 California Street	3715 California Street	San Francisco	CA	94118	San Francisco	1	Multifamily	Mid Rise	1927
2.41	JPMCB	325 9th Avenue	325 9th Avenue	San Francisco	CA	94118	San Francisco	1	Multifamily	Mid Rise	1924
2.42	JPMCB	346 Leavenworth Street	346 Leavenworth Street	San Francisco	CA	94102	San Francisco	1	Multifamily	Mid Rise	1924
2.43	JPMCB	1656 Leavenworth Street	1656 Leavenworth Street	San Francisco	CA	94109	San Francisco	1	Multifamily	Mid Rise	1916
2.44	JPMCB	3264-3274 Mission Street	3264-3274 Mission Street	San Francisco	CA	94110	San Francisco	1	Multifamily	Mid Rise	1906
2.45	JPMCB	500-506 Bartlett Street	500-506 Bartlett Street	San Francisco	CA	94110	San Francisco	1	Multifamily	Mid Rise	1890
3	JPMCB	Energy Centre	1100 Poydras Street	New Orleans	LA	70163	Orleans	1	Office	CBD	1984, 2003
4	JPMCB	Oracle & International Centre	900 & 920 Second Avenue South	Minneapolis	MN	55402	Hennepin	1	Office	CBD	1984, 1986
5	JPMCB	Centura Tower I	14185 Dallas Parkway	Farmer’s Branch	TX	75254	Dallas	1	Office	CBD	1999
6	JPMCB	Hilton Garden Inn Downtown Atlanta	Various	Atlanta	GA	30313	Fulton	3	Mixed Use	Hotel/Retail/Office	Various
6.01	JPMCB	Hilton Garden Inn Downtown Atlanta Hotel Only	275 Baker Street Northwest	Atlanta	GA	30313	Fulton	1	Hotel	Full Service	2008
6.02	JPMCB	275 Baker Street Retail	275 Baker Street Northwest	Atlanta	GA	30313	Fulton	1	Retail	Unanchored	2008
6.03	JPMCB	250 Park Ave West Retail	250 Park Avenue West Northwest	Atlanta	GA	30313	Fulton	1	Mixed Use	Retail/Office	2002
7	JPMCB	Hilton Richmond Hotel & Spa	12042 West Broad Street	Richmond	VA	23233	Henrico	1	Hotel	Full Service	2009
8	JPMCB	600 East Las Colinas Boulevard	600 East Las Colinas Boulevard	Irving	TX	75039	Dallas	1	Office	Suburban	1982
9	JPMCB	Hulen Mall	4800 South Hulen Street	Fort Worth	TX	76132	Tarrant	1	Retail	Regional Mall	1976
10	JPMCB	Miracle Mile Shops	3663 Las Vegas Boulevard South	Las Vegas	NV	89109	Clark	1	Retail	Regional Mall	2000
11	JPMCB	1615 L Street	1615 L Street Northwest	Washington	DC	20036	District of Columbia	1	Office	CBD	1984
12	GECC	Bridgemarket	405-409 East 59th Street	New York	NY	10022	New York	1	Retail	Anchored	2000
13	GECC	Country Lakes	6800 Northwest 39th Avenue	Coconut Creek	FL	33073	Broward	1	Manufactured Housing	Manufactured Housing	1974
14	JPMCB	The Crossings of Oak Brook	1420 & 1520 Kensington Road	Oak Brook	IL	60523	DuPage	1	Office	Suburban	1985
15	JPMCB	Riverview Office Tower	8009 34th Avenue South	Bloomington	MN	55425	Hennepin	1	Office	Suburban	1973
16	GECC	GAI Building	618 East South Street	Orlando	FL	32801	Orange	1	Office	Suburban	2011
17	JPMCB	Trinity Lakes Apartments	7935 Club Drive	Cordova	TN	38016	Shelby	1	Multifamily	Garden	1986
18	JPMCB	Byrd Corporate Park	5625 South Laburnum Avenue	Richmond	VA	23231	Henrico	1	Industrial	Flex	1975-2002
19	RCMC	Storage Pros Portfolio	Various	Various	Various	Various	Various	7	Self Storage	Self Storage	Various
19.01	RCMC	Storage Pros - Brockton, MA	145 Campanelli Industrial Drive	Brockton	MA	02301	Plymouth	1	Self Storage	Self Storage	1983

A-1-1

								Number of	Property	Property
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype	Year Built
19.02	RCMC	Storage Pros - Milford, MA	458 Fortune Boulevard	Milford	MA	01757	Worcester	1	Self Storage	Self Storage	1998
19.03	RCMC	Storage Pros - Taylor, MI	25440 Pennsylvania Road	Taylor	MI	48180	Wayne	1	Self Storage	Self Storage	1998
19.04	RCMC	Storage Pros - Romulus, MI	28075 Van Born Road	Romulus	MI	48174	Wayne	1	Self Storage	Self Storage	2000
19.05	RCMC	Storage Pros - Holbrook, MA	692 South Franklin Street	Holbrook	MA	02343	Norfolk	1	Self Storage	Self Storage	1999
19.06	RCMC	Storage Pros - East Bridgewater, MA	503 North Bedford Street	East Bridgewater	MA	02333	Plymouth	1	Self Storage	Self Storage	1998
19.07	RCMC	Storage Pros - Westland, MI	29180 Van Born Road	Westland	MI	48186	Wayne	1	Self Storage	Self Storage	1996
20	GECC	College Grove Student Apartments	1540 Lascassas Pike	Murfreesboro	TN	37130	Rutherford	1	Multifamily	Student	1998
21	GECC	Preston Del Norte	5811 Belt Line Road	Dallas	TX	75254	Dallas	1	Multifamily	Garden	1981
22	RCMC	Hunter’s Cove Apartments	1250 West Highway 287 Bypass	Waxahachie	TX	75165	Ellis	1	Multifamily	Garden	2008
23	JPMCB	Northpointe Center	3925 Gorsky Drive	Zanesville	OH	43701	Muskingum	1	Retail	Anchored	2005
24	RCMC	Madison Plaza	520-580 North 2nd Street	El Cajon	CA	92021	San Diego	1	Retail	Anchored	1964
25	GECC	Samoa Village	310 East Philadelphia Street	Ontario	CA	91761	San Bernardino	1	Manufactured Housing	Manufactured Housing	1961
26	JPMCB	121 Champion Way	121 Champion Way	Canonsburg	PA	15317	Washington	1	Office	Suburban	1998
27	RCMC	Holiday Inn Energy Corridor	1112 Eldridge Parkway	Houston	TX	77077	Harris	1	Hotel	Full Service	2010
28	GECC	Atlantic Center	611 Highway 74 South	Peachtree City	GA	30269	Fayette	1	Industrial	Flex	1979
29	GECC	The Hills	250 Skyline Drive	Richland	WA	99352	Benton	1	Manufactured Housing	Manufactured Housing	1978
30	GECC	Orchard Ranch RV Resort	11250 East Highway 69	Dewey	AZ	86327	Yavapai	1	Manufactured Housing	Manufactured Housing	1975
31	RCMC	The Park at Sorrento	900 Woodside Circle	Kissimmee	FL	34741	Osceola	1	Multifamily	Garden	1973
32	GECC	Riverstone - Capri	4211 West Roosevelt Street	Phoenix	AZ	85009	Maricopa	1	Manufactured Housing	Manufactured Housing	1965
33	LCF	Mayton Lofts	250-262 East Bank Street	Petersburg	VA	23803	Petersburg City	1	Multifamily	Garden	1911
34	LCF	4100 Spring Valley	4100 Spring Valley	Farmers Branch	TX	75244	Dallas	1	Office	Suburban	1981
35	RCMC	San Pablo Towne Center	20-700 San Pablo Towne Center	San Pablo	CA	94086	Contra Costa	1	Retail	Shadow Anchored	1990
36	GECC	Fed Ex Ship Center	100 Redneck Avenue	Moonachie	NJ	07074	Bergen	1	Industrial	Warehouse	1963
37	LCF	Peanut Factory Lofts Apartments	304-316 East Bank Street	Petersburg	VA	23803	Petersburg City	1	Multifamily	Garden	1911
38	JPMCB	University Estates	4500 West Bethel Avenue	Muncie	IN	47304	Delaware	1	Multifamily	Student	2000
39	GECC	Denbigh and Twin Ponds MHC	Various	Various	VA	Various	Various	2	Manufactured Housing	Manufactured Housing	Various
39.01	GECC	Denbigh MHC	161 Rodeo Circle	Newport News	VA	23608	Newport News City	1	Manufactured Housing	Manufactured Housing	1965
39.02	GECC	Twin Ponds MHC	10403 Twin Ponds Drive	Windsor	VA	23487	Isle of Wight	1	Manufactured Housing	Manufactured Housing	1972
40	RCMC	CityView on Meridian	3801 North Meridian Street	Indianapolis	IN	46208	Marion	1	Multifamily	High Rise	1966
41	LCF	58-30 Grand Avenue	58-30 Grand Avenue	Maspeth	NY	11378	Queens	1	Industrial	Warehouse	1953
42	RCMC	The Shoppes at Clemente Ranch	2040 South Alma School Road	Chandler	AZ	85286	Maricopa	1	Retail	Shadow Anchored	2002
43	RCMC	24 Hour Fitness Center	21602 State Highway 249	Houston	TX	77070	Harris	1	Retail	Unanchored	1984
44	GECC	Manayunk Self Storage	116 Fountain Street	Philadelphia	PA	19127	Philadelphia	1	Self Storage	Self Storage	1950
45	LCF	Cambria Suites Indianapolis	6016 Gateway Drive	Plainfield	IN	46168	Hendricks	1	Hotel	Limited Service	2008
46	GECC	Canada Trace	3291 Shoehorn Drive	Lakeland	TN	38002	Shelby	1	Manufactured Housing	Manufactured Housing	1972
47	LCF	Holiday Inn Express & Suites Kingwood	22675 Highway 59 North	Kingwood	TX	77339	Montgomery	1	Hotel	Limited Service	1999
48	GECC	Bay Bayou RV	8492 Manatee Bay Drive	Tampa	FL	33635	Hillsborough	1	Manufactured Housing	Manufactured Housing	1979
49	GECC	SES Retail - Royal Palm	9940 Belvedere Road	Royal Palm Beach	FL	33411	Palm Beach	1	Retail	Shadow Anchored	2004
50	GECC	SES Retail - Pace	4865 Highway 90	Pace	FL	32571	Santa Rosa	1	Retail	Shadow Anchored	2002
51	GECC	Conway Circle	5326 Kingfish Street	Orlando	FL	32812	Orange	1	Manufactured Housing	Manufactured Housing	1961
52	GECC	Mountain View	610 East Pine Avenue	Lompoc	CA	93436	Santa Barbara	1	Manufactured Housing	Manufactured Housing	1958
53	RCMC	Walgreens Maricopa	21274 North John Wayne Parkway	Maricopa	AZ	85139	Pinal	1	Retail	Freestanding	2004
54	RCMC	Walgreens Chicago	3320 West Fullerton Avenue	Chicago	IL	60647	Cook	1	Retail	Freestanding	2004
55	GECC	Tyrone Village	13618 North Florida Avenue	Tampa	FL	33613	Hillsborough	1	Manufactured Housing	Manufactured Housing	1974
56	LCF	Palm Valley Pavilions East	1375 North Litchfield Road	Goodyear	AZ	85395	Maricopa	1	Retail	Anchored	2000
57	RCMC	A-Sentry Storage	225 Boniface Parkway	Anchorage	AK	99504	Anchorage	1	Self Storage	Self Storage	1985
58	GECC	Moon Valley Estates	1304 East Bell Road	Phoenix	AZ	85022	Maricopa	1	Manufactured Housing	Manufactured Housing	1969
59	JPMCB	Access Self Storage - Lancaster	1040 Cedar Valley Drive	Lancaster	TX	75134	Dallas	1	Self Storage	Self Storage	2007
60	JPMCB	Access Self Storage - Buckner	3241 South Buckner Boulevard	Dallas	TX	75227	Dallas	1	Self Storage	Self Storage	2001

A-1-2

ANNEX A-1
												Original		Current
			Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance
Loan #	Seller(1)	Property Name	Renovated	Units(2)	Measure	Occupancy %(2)(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)	per Unit ($)	Balance ($)(5)(6)	per Unit ($)
1	JPMCB	The Aire		310	Units	91.7%	10/17/13	365,000,000	09/10/13	61.6%	135,000,000	725,806	135,000,000	725,806
2	JPMCB	Veritas Multifamily Portfolio	Various	1,230	Units	97.9%	07/17/13	317,810,000	Various	66.5%	92,500,000	171,951	92,500,000	171,951
2.01	JPMCB	400 Duboce Avenue	1979	79	Units	98.7%	07/17/13	21,600,000	07/01/13		6,286,775		6,286,775
2.02	JPMCB	1801 Gough Street		41	Units	100.0%	07/17/13	15,800,000	07/01/13		4,598,660		4,598,660
2.03	JPMCB	601 O’Farrell Street	2013	79	Units	97.5%	07/17/13	15,600,000	12/01/13		4,540,449		4,540,449
2.04	JPMCB	845 California Street		58	Units	94.8%	07/17/13	14,000,000	07/01/13		4,074,762		4,074,762
2.05	JPMCB	100 Broderick Street		35	Units	100.0%	07/17/13	11,100,000	07/01/13		3,230,704		3,230,704
2.06	JPMCB	676 Geary Street		56	Units	90.0%	07/17/13	10,900,000	07/01/13		3,172,493		3,172,493
2.07	JPMCB	2600 Van Ness Avenue		32	Units	100.0%	07/17/13	10,100,000	07/01/13		2,939,650		2,939,650
2.08	JPMCB	355 Fulton Street		41	Units	100.0%	07/17/13	9,200,000	07/01/13		2,677,700		2,677,700
2.09	JPMCB	655 Stockton Street		35	Units	100.0%	07/17/13	8,600,000	09/01/13		2,503,068		2,503,068
2.10	JPMCB	2363 Van Ness Avenue		19	Units	95.2%	07/17/13	8,600,000	07/01/13		2,503,068		2,503,068
2.11	JPMCB	1660 Bay Street		24	Units	100.0%	07/17/13	8,500,000	07/01/13		2,473,962		2,473,962
2.12	JPMCB	1520 Gough Street		38	Units	100.0%	07/17/13	8,400,000	07/01/13		2,444,857		2,444,857
2.13	JPMCB	621 Stockton Street		23	Units	100.0%	07/17/13	8,300,000	07/01/13		2,415,752		2,415,752
2.14	JPMCB	540 Leavenworth Street	2013	44	Units	100.0%	07/17/13	8,100,000	12/01/13		2,357,541		2,357,541
2.15	JPMCB	840 California Street		31	Units	96.8%	07/17/13	8,000,000	07/01/13		2,328,435		2,328,435
2.16	JPMCB	1126 Bush Street		33	Units	100.0%	07/17/13	7,700,000	07/01/13		2,241,119		2,241,119
2.17	JPMCB	691 O’Farrell Street		36	Units	92.3%	07/17/13	7,500,000	07/01/13		2,182,908		2,182,908
2.18	JPMCB	925 Geary Street		48	Units	97.9%	07/17/13	7,400,000	07/01/13		2,153,803		2,153,803
2.19	JPMCB	2975 Van Ness Avenue		21	Units	100.0%	07/17/13	7,000,000	07/01/13		2,037,381		2,037,381
2.20	JPMCB	1320 Washington Street		0	Units	100.0%	07/17/13	7,000,000	07/01/13		2,037,381		2,037,381
2.21	JPMCB	1020 Post Street		43	Units	100.0%	07/17/13	6,900,000	07/01/13		2,008,275		2,008,275
2.22	JPMCB	1547 Clay Street		27	Units	100.0%	07/17/13	6,600,000	07/01/13		1,920,959		1,920,959
2.23	JPMCB	1840 Clay Street		20	Units	100.0%	07/17/13	6,300,000	07/01/13		1,833,643		1,833,643
2.24	JPMCB	106 Sanchez		18	Units	100.0%	07/17/13	6,300,000	07/01/13		1,833,643		1,833,643
2.25	JPMCB	755 O’Farrell Street		34	Units	94.3%	07/17/13	6,050,000	07/01/13		1,760,879		1,760,879
2.26	JPMCB	2038 Divisadero Street		12	Units	100.0%	07/17/13	6,000,000	07/01/13		1,746,326		1,746,326
2.27	JPMCB	1440 Sutter Street		15	Units	100.0%	07/17/13	5,700,000	07/01/13		1,659,010		1,659,010
2.28	JPMCB	1690 North Point Street		18	Units	100.0%	07/17/13	5,600,000	07/01/13		1,629,905		1,629,905
2.29	JPMCB	411 15th Avenue		14	Units	100.0%	07/17/13	5,000,000	07/01/13		1,455,272		1,455,272
2.30	JPMCB	1753 Mason Street		14	Units	100.0%	07/17/13	4,960,000	07/01/13		1,443,630		1,443,630
2.31	JPMCB	915 Pierce Street		18	Units	100.0%	07/17/13	4,700,000	07/01/13		1,367,956		1,367,956
2.32	JPMCB	50 Joice Street		13	Units	100.0%	07/17/13	4,500,000	07/01/13		1,309,745		1,309,745
2.33	JPMCB	1855 10th Avenue		18	Units	100.0%	07/17/13	4,500,000	09/01/13		1,309,745		1,309,745
2.34	JPMCB	124 Mason Street		31	Units	100.0%	07/17/13	4,400,000	07/01/13		1,280,640		1,280,640
2.35	JPMCB	1260 Broadway		18	Units	100.0%	07/17/13	4,400,000	07/01/13		1,280,640		1,280,640
2.36	JPMCB	340 Church Street		12	Units	100.0%	07/17/13	4,200,000	07/01/13		1,222,428		1,222,428
2.37	JPMCB	2500 Van Ness Avenue		12	Units	100.0%	07/17/13	4,100,000	07/01/13		1,193,323		1,193,323
2.38	JPMCB	520 Buchanan Street		19	Units	100.0%	07/17/13	4,000,000	07/01/13		1,164,218		1,164,218
2.39	JPMCB	449 O’Farrell Street		28	Units	83.9%	07/17/13	3,800,000	07/01/13		1,106,007		1,106,007
2.40	JPMCB	3715 California Street		12	Units	100.0%	07/17/13	3,600,000	07/01/13		1,047,796		1,047,796
2.41	JPMCB	325 9th Avenue		12	Units	91.7%	07/17/13	3,500,000	07/01/13		1,018,690		1,018,690
2.42	JPMCB	346 Leavenworth Street		25	Units	100.0%	07/17/13	2,800,000	07/01/13		814,952		814,952
2.43	JPMCB	1656 Leavenworth Street		12	Units	100.0%	07/17/13	2,650,000	07/01/13		771,294		771,294
2.44	JPMCB	3264-3274 Mission Street		8	Units	100.0%	07/17/13	2,650,000	07/01/13		771,294		771,294
2.45	JPMCB	500-506 Bartlett Street		4	Units	100.0%	07/17/13	1,200,000	08/01/13		349,265		349,265
3	JPMCB	Energy Centre	2009	757,275	Square Feet	88.7%	09/30/13	86,300,000	08/02/13	74.2%	64,000,000	85	64,000,000	85
4	JPMCB	Oracle & International Centre		622,173	Square Feet	89.2%	09/01/13	73,400,000	09/03/13	69.1%	50,750,000	82	50,750,000	82
5	JPMCB	Centura Tower I		412,248	Square Feet	100.0%	08/20/13	85,500,000	09/04/13	58.5%	50,000,000	121	50,000,000	121
6	JPMCB	Hilton Garden Inn Downtown Atlanta		242 Rooms / 30,850 SF	Rooms / Square Feet	74.3%	08/31/13	69,990,000	Various	65.7%	46,000,000	190,083	45,953,275	189,890
6.01	JPMCB	Hilton Garden Inn Downtown Atlanta Hotel Only		242	Rooms	74.3%	08/31/13	61,000,000	09/04/13		40,091,442		40,050,718
6.02	JPMCB	275 Baker Street Retail		20,918	Square Feet	100.0%	08/31/13	7,300,000	08/29/13		4,797,828		4,792,955
6.03	JPMCB	250 Park Ave West Retail		9,932	Square Feet	89.2%	08/31/13	1,690,000	08/29/13		1,110,730		1,109,602
7	JPMCB	Hilton Richmond Hotel & Spa		254	Rooms	69.0%	09/30/13	69,000,000	06/01/13	65.2%	45,000,000	177,165	45,000,000	177,165
8	JPMCB	600 East Las Colinas Boulevard	2007	510,753	Square Feet	82.3%	09/01/13	64,300,000	08/12/13	63.8%	41,000,000	80	41,000,000	80
9	JPMCB	Hulen Mall	2011	400,968	Square Feet	95.4%	07/31/13	187,000,000	07/27/13	69.4%	40,000,000	324	39,949,652	324
10	JPMCB	Miracle Mile Shops	2008	448,835	Square Feet	98.1%	07/03/13	925,000,000	07/11/13	62.7%	35,000,000	1,292	35,000,000	1,292
11	JPMCB	1615 L Street	2009	417,383	Square Feet	89.4%	06/30/13	213,000,000	04/12/13	63.0%	34,250,000	322	34,250,000	322
12	GECC	Bridgemarket		97,835	Square Feet	100.0%	07/01/13	58,000,000	03/11/13	56.9%	33,000,000	337	33,000,000	337
13	GECC	Country Lakes		499	Pads	88.6%	07/01/13	39,700,000	07/08/13	71.3%	28,322,000	56,758	28,322,000	56,758
14	JPMCB	The Crossings of Oak Brook	2012	303,510	Square Feet	84.5%	08/05/13	36,400,000	08/15/13	68.2%	24,850,000	82	24,824,044	82
15	JPMCB	Riverview Office Tower	2012	235,271	Square Feet	89.7%	09/19/13	31,000,000	08/15/13	71.7%	22,275,000	95	22,241,118	95
16	GECC	GAI Building		106,504	Square Feet	90.3%	09/19/13	30,500,000	05/13/13	70.2%	21,425,000	201	21,425,000	201
17	JPMCB	Trinity Lakes Apartments		540	Units	94.4%	08/25/13	30,250,000	08/22/13	69.4%	21,000,000	38,889	21,000,000	38,889
18	JPMCB	Byrd Corporate Park		475,738	Square Feet	83.3%	08/31/13	26,000,000	09/10/13	73.4%	19,100,000	40	19,076,880	40
19	RCMC	Storage Pros Portfolio		3,015	Units	82.4%	09/05/13	24,350,000	Various	72.9%	17,775,000	5,896	17,755,574	5,889
19.01	RCMC	Storage Pros - Brockton, MA		647	Units	84.7%	09/05/13	5,070,000	06/18/13		3,729,000		3,724,925

A-1-3

												Original		Current
			Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance
Loan #	Seller(1)	Property Name	Renovated	Units(2)	Measure	Occupancy %(2)(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)	per Unit ($)	Balance ($)(5)(6)	per Unit ($)
19.02	RCMC	Storage Pros - Milford, MA		413	Units	88.1%	09/05/13	4,730,000	06/18/13		3,547,500		3,543,623
19.03	RCMC	Storage Pros - Taylor, MI		434	Units	86.4%	09/05/13	4,460,000	06/20/13		3,345,000		3,341,344
19.04	RCMC	Storage Pros - Romulus, MI		401	Units	84.5%	09/05/13	3,310,000	06/20/13		2,317,000		2,314,468
19.05	RCMC	Storage Pros - Holbrook, MA		526	Units	73.6%	09/05/13	2,890,000	06/18/13		2,050,000		2,047,760
19.06	RCMC	Storage Pros - East Bridgewater, MA		347	Units	76.9%	09/05/13	2,380,000	06/18/13		1,654,000		1,652,192
19.07	RCMC	Storage Pros - Westland, MI		247	Units	83.0%	09/05/13	1,510,000	06/20/13		1,132,500		1,131,262
20	GECC	College Grove Student Apartments		864	Units	83.2%	09/23/13	22,000,000	04/03/13	72.7%	16,000,000	18,519	16,000,000	18,519
21	GECC	Preston Del Norte		348	Units	98.0%	05/14/13	20,720,000	05/15/13	74.8%	15,540,000	44,655	15,488,639	44,508
22	RCMC	Hunter’s Cove Apartments		192	Units	92.2%	10/07/13	19,600,000	08/23/13	74.0%	14,500,000	75,521	14,500,000	75,521
23	JPMCB	Northpointe Center		190,196	Square Feet	95.2%	08/20/13	19,500,000	07/26/13	73.8%	14,400,000	76	14,400,000	76
24	RCMC	Madison Plaza	2005	67,966	Square Feet	100.0%	09/23/13	19,500,000	09/09/13	66.7%	13,000,000	191	13,000,000	191
25	GECC	Samoa Village	1971	279	Pads	99.3%	08/01/13	25,770,000	07/08/13	48.5%	12,500,000	44,803	12,486,465	44,754
26	JPMCB	121 Champion Way		84,527	Square Feet	100.0%	10/18/13	14,500,000	07/26/13	75.0%	10,875,000	129	10,875,000	129
27	RCMC	Holiday Inn Energy Corridor		122	Rooms	68.6%	09/30/13	15,300,000	09/18/13	70.4%	10,775,000	88,320	10,775,000	88,320
28	GECC	Atlantic Center	1997, 2013	301,074	Square Feet	100.0%	07/01/13	14,600,000	07/01/13	73.7%	10,800,000	36	10,767,173	36
29	GECC	The Hills	1982, 2001	277	Pads	95.7%	06/14/13	14,500,000	05/01/13	72.2%	10,500,000	37,906	10,467,655	37,789
30	GECC	Orchard Ranch RV Resort	2007	600	Pads	85.3%	05/15/13	17,100,000	05/23/13	61.2%	10,500,000	17,500	10,465,970	17,443
31	RCMC	The Park at Sorrento	2013	208	Units	97.1%	09/04/13	15,000,000	08/13/13	66.6%	10,000,000	48,077	9,989,818	48,028
32	GECC	Riverstone - Capri		279	Pads	97.5%	06/30/13	13,300,000	07/23/13	73.9%	9,850,000	35,305	9,829,101	35,230
33	LCF	Mayton Lofts	2009	111	Units	95.5%	09/01/13	12,900,000	08/16/13	72.1%	9,300,000	83,784	9,300,000	83,784
34	LCF	4100 Spring Valley	2011	153,387	Square Feet	81.4%	10/10/13	12,500,000	09/27/13	74.4%	9,300,000	61	9,300,000	61
35	RCMC	San Pablo Towne Center		93,620	Square Feet	88.5%	09/24/13	21,500,000	08/26/13	42.6%	9,150,000	98	9,150,000	98
36	GECC	Fed Ex Ship Center		169,700	Square Feet	100.0%	06/28/13	14,700,000	05/10/13	61.9%	9,137,000	54	9,106,473	54
37	LCF	Peanut Factory Lofts Apartments	2012	108	Units	97.2%	09/01/13	12,400,000	08/16/13	70.7%	8,765,000	81,157	8,765,000	81,157
38	JPMCB	University Estates		552	Units	95.3%	09/01/13	10,600,000	08/14/13	80.2%	8,500,000	15,399	8,500,000	15,399
39	GECC	Denbigh and Twin Ponds MHC		361	Pads	90.9%	06/01/13	12,050,000	07/05/13	69.4%	8,375,000	23,199	8,366,776	23,177
39.01	GECC	Denbigh MHC		184	Pads	98.4%	06/01/13	7,100,000	07/05/13		4,934,647		4,929,802
39.02	GECC	Twin Ponds MHC		177	Pads	83.1%	06/01/13	4,950,000	07/05/13		3,440,353		3,436,974
40	RCMC	CityView on Meridian	2010	166	Units	98.8%	08/28/13	10,300,000	08/22/13	73.8%	7,610,000	45,843	7,602,121	45,796
41	LCF	58-30 Grand Avenue	2000	150,000	Square Feet	95.0%	07/02/13	13,700,000	06/14/13	54.7%	7,500,000	50	7,500,000	50
42	RCMC	The Shoppes at Clemente Ranch		34,133	Square Feet	87.6%	10/01/13	10,400,000	09/12/13	71.6%	7,445,000	218	7,445,000	218
43	RCMC	24 Hour Fitness Center	2013	45,000	Square Feet	92.6%	10/09/13	8,500,000	09/09/13	64.6%	5,493,000	122	5,493,000	122
44	GECC	Manayunk Self Storage	2003	771	Units	85.1%	08/15/13	7,540,000	06/25/13	72.8%	5,500,000	7,134	5,488,206	7,118
45	LCF	Cambria Suites Indianapolis		103	Rooms	75.3%	08/31/13	9,200,000	08/06/13	59.2%	5,450,000	52,913	5,450,000	52,913
46	GECC	Canada Trace		161	Pads	99.4%	09/04/13	7,450,000	07/11/13	72.4%	5,399,000	33,534	5,393,788	33,502
47	LCF	Holiday Inn Express & Suites Kingwood	2013	72	Rooms	67.5%	08/31/13	8,700,000	09/09/13	59.7%	5,200,000	72,222	5,193,251	72,128
48	GECC	Bay Bayou RV	1999	275	Pads	56.4%	06/01/13	7,740,000	05/01/13	66.9%	5,200,000	18,909	5,177,304	18,827
49	GECC	SES Retail - Royal Palm		12,600	Square Feet	100.0%	02/01/13	4,200,000	04/01/13	61.8%	2,800,000	178	2,794,259	178
50	GECC	SES Retail - Pace		12,100	Square Feet	64.0%	02/01/13	2,900,000	03/20/13	61.8%	1,600,000	178	1,596,719	178
51	GECC	Conway Circle		111	Pads	98.2%	07/01/13	5,440,000	05/25/13	73.5%	4,000,000	36,036	4,000,000	36,036
52	GECC	Mountain View		188	Pads	97.9%	08/09/13	7,380,000	07/05/13	50.8%	3,750,000	19,947	3,745,940	19,925
53	RCMC	Walgreens Maricopa		14,820	Square Feet	100.0%	11/05/13	5,630,000	07/25/13	66.3%	3,736,000	252	3,732,169	252
54	RCMC	Walgreens Chicago		11,155	Square Feet	100.0%	11/05/13	5,310,000	07/24/13	70.0%	3,716,000	333	3,716,000	333
55	GECC	Tyrone Village		107	Pads	96.3%	08/01/13	5,000,000	08/29/13	71.6%	3,580,000	33,458	3,580,000	33,458
56	LCF	Palm Valley Pavilions East		35,189	Square Feet	100.0%	09/18/13	5,180,000	08/08/13	67.7%	3,510,000	100	3,506,708	100
57	RCMC	A-Sentry Storage		817	Units	96.0%	08/01/13	9,660,000	09/11/13	33.1%	3,200,000	3,917	3,200,000	3,917
58	GECC	Moon Valley Estates		103	Pads	81.6%	09/16/13	3,900,000	06/27/13	74.9%	2,925,000	28,398	2,922,170	28,371
59	JPMCB	Access Self Storage - Lancaster		343	Units	91.3%	08/23/13	4,080,000	06/25/13	71.1%	2,900,000	8,455	2,900,000	8,455
60	JPMCB	Access Self Storage - Buckner		668	Units	72.9%	08/23/13	4,500,000	06/25/13	64.4%	2,900,000	4,341	2,900,000	4,341

A-1-4

ANNEX A-1
								Net
			% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO
Loan #	Seller(1)	Property Name	Pool Balance	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)	Service ($)(10)	Note Date	Payment Date	Last IO Payment
1	JPMCB	The Aire	11.9%	No	No	4.83334	0.01155	4.82179	Actual/360	711,021.33	8,532,255.96	10/31/13	12/01/13	11/01/15
2	JPMCB	Veritas Multifamily Portfolio	8.1%	No	No	5.39585	0.01155	5.38430	Actual/360	421,707.09	5,060,485.04	09/16/13	11/01/13
2.01	JPMCB	400 Duboce Avenue	0.6%
2.02	JPMCB	1801 Gough Street	0.4%
2.03	JPMCB	601 O’Farrell Street	0.4%
2.04	JPMCB	845 California Street	0.4%
2.05	JPMCB	100 Broderick Street	0.3%
2.06	JPMCB	676 Geary Street	0.3%
2.07	JPMCB	2600 Van Ness Avenue	0.3%
2.08	JPMCB	355 Fulton Street	0.2%
2.09	JPMCB	655 Stockton Street	0.2%
2.10	JPMCB	2363 Van Ness Avenue	0.2%
2.11	JPMCB	1660 Bay Street	0.2%
2.12	JPMCB	1520 Gough Street	0.2%
2.13	JPMCB	621 Stockton Street	0.2%
2.14	JPMCB	540 Leavenworth Street	0.2%
2.15	JPMCB	840 California Street	0.2%
2.16	JPMCB	1126 Bush Street	0.2%
2.17	JPMCB	691 O’Farrell Street	0.2%
2.18	JPMCB	925 Geary Street	0.2%
2.19	JPMCB	2975 Van Ness Avenue	0.2%
2.20	JPMCB	1320 Washington Street	0.2%
2.21	JPMCB	1020 Post Street	0.2%
2.22	JPMCB	1547 Clay Street	0.2%
2.23	JPMCB	1840 Clay Street	0.2%
2.24	JPMCB	106 Sanchez	0.2%
2.25	JPMCB	755 O’Farrell Street	0.2%
2.26	JPMCB	2038 Divisadero Street	0.2%
2.27	JPMCB	1440 Sutter Street	0.1%
2.28	JPMCB	1690 North Point Street	0.1%
2.29	JPMCB	411 15th Avenue	0.1%
2.30	JPMCB	1753 Mason Street	0.1%
2.31	JPMCB	915 Pierce Street	0.1%
2.32	JPMCB	50 Joice Street	0.1%
2.33	JPMCB	1855 10th Avenue	0.1%
2.34	JPMCB	124 Mason Street	0.1%
2.35	JPMCB	1260 Broadway	0.1%
2.36	JPMCB	340 Church Street	0.1%
2.37	JPMCB	2500 Van Ness Avenue	0.1%
2.38	JPMCB	520 Buchanan Street	0.1%
2.39	JPMCB	449 O’Farrell Street	0.1%
2.40	JPMCB	3715 California Street	0.1%
2.41	JPMCB	325 9th Avenue	0.1%
2.42	JPMCB	346 Leavenworth Street	0.1%
2.43	JPMCB	1656 Leavenworth Street	0.1%
2.44	JPMCB	3264-3274 Mission Street	0.1%
2.45	JPMCB	500-506 Bartlett Street	0.0%
3	JPMCB	Energy Centre	5.6%	No	No	4.99550	0.01155	4.98395	Actual/360	343,389.85	4,120,678.20	09/12/13	11/01/13	10/01/16
4	JPMCB	Oracle & International Centre	4.5%	No	No	4.96650	0.02155	4.94495	Actual/360	271,398.88	3,256,786.56	09/20/13	11/01/13	10/01/18
5	JPMCB	Centura Tower I	4.4%	No	Yes - Group 1	4.49180	0.01155	4.48025	Actual/360	253,099.10	3,037,189.20	10/24/13	12/01/13
6	JPMCB	Hilton Garden Inn Downtown Atlanta	4.0%	No	No	5.19000	0.01155	5.17845	Actual/360	252,306.92	3,027,683.04	09/27/13	11/01/13
6.01	JPMCB	Hilton Garden Inn Downtown Atlanta Hotel Only	3.5%
6.02	JPMCB	275 Baker Street Retail	0.4%
6.03	JPMCB	250 Park Ave West Retail	0.1%
7	JPMCB	Hilton Richmond Hotel & Spa	4.0%	No	No	4.92900	0.01155	4.91745	Actual/360	239,620.85	2,875,450.20	10/11/13	12/01/13
8	JPMCB	600 East Las Colinas Boulevard	3.6%	No	Yes - Group 1	5.31150	0.01155	5.29995	Actual/360	227,967.80	2,735,613.60	10/11/13	12/01/13
9	JPMCB	Hulen Mall	3.5%	No	No	4.25350	0.01155	4.24195	Actual/360	196,857.93	2,362,295.16	09/06/13	11/01/13
10	JPMCB	Miracle Mile Shops	3.1%	No	No	5.25000	0.01405	5.23595	Actual/360	193,271.30	2,319,255.60	09/03/13	10/06/13	09/06/18
11	JPMCB	1615 L Street	3.0%	No	No	4.60600	0.01155	4.59445	Actual/360	133,288.79	1,599,465.49	08/08/13	10/01/13
12	GECC	Bridgemarket	2.9%	No	No	5.32000	0.01155	5.30845	Actual/360	199,116.93	2,389,403.16	07/26/13	09/01/13	08/01/15
13	GECC	Country Lakes	2.5%	No	Yes - Group 2	4.97000	0.01155	4.95845	Actual/360	151,519.77	1,818,237.24	09/30/13	11/01/13	10/01/15
14	JPMCB	The Crossings of Oak Brook	2.2%	No	No	5.07300	0.01155	5.06145	Actual/360	134,511.04	1,614,132.48	09/25/13	11/01/13
15	JPMCB	Riverview Office Tower	2.0%	No	No	5.06950	0.04155	5.02795	Actual/360	131,120.99	1,573,451.88	09/27/13	11/01/13
16	GECC	GAI Building	1.9%	No	No	5.11000	0.02155	5.08845	Actual/360	116,458.67	1,397,504.04	10/03/13	12/01/13
17	JPMCB	Trinity Lakes Apartments	1.8%	No	No	4.84750	0.01155	4.83595	Actual/360	110,783.46	1,329,401.52	10/11/13	12/01/13	11/01/16
18	JPMCB	Byrd Corporate Park	1.7%	No	Yes - Group 3	4.43050	0.04155	4.38895	Actual/360	95,989.76	1,151,877.12	10/01/13	11/01/13
19	RCMC	Storage Pros Portfolio	1.6%	No	No	4.88000	0.01155	4.86845	Actual/360	94,120.71	1,129,448.52	10/01/13	11/05/13
19.01	RCMC	Storage Pros - Brockton, MA	0.3%

A-1-5

								Net
			% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO
Loan #	Seller(1)	Property Name	Pool Balance	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)	Service ($)(10)	Note Date	Payment Date	Last IO Payment
19.02	RCMC	Storage Pros - Milford, MA	0.3%
19.03	RCMC	Storage Pros - Taylor, MI	0.3%
19.04	RCMC	Storage Pros - Romulus, MI	0.2%
19.05	RCMC	Storage Pros - Holbrook, MA	0.2%
19.06	RCMC	Storage Pros - East Bridgewater, MA	0.1%
19.07	RCMC	Storage Pros - Westland, MI	0.1%
20	GECC	College Grove Student Apartments	1.4%	No	No	4.68000	0.01155	4.66845	Actual/360	82,789.82	993,477.84	06/19/13	08/01/13	07/01/16
21	GECC	Preston Del Norte	1.4%	No	No	5.05000	0.01155	5.03845	Actual/360	83,897.59	1,006,771.08	07/12/13	09/01/13
22	RCMC	Hunter’s Cove Apartments	1.3%	No	No	5.12000	0.04905	5.07095	Actual/360	78,906.01	946,872.12	10/15/13	12/05/13	05/05/14
23	JPMCB	Northpointe Center	1.3%	No	Yes - Group 3	5.13450	0.05905	5.07545	Actual/360	78,490.32	941,883.84	10/22/13	12/01/13
24	RCMC	Madison Plaza	1.1%	No	No	5.13000	0.04905	5.08095	Actual/360	70,823.31	849,879.72	10/17/13	12/05/13	11/05/15
25	GECC	Samoa Village	1.1%	No	Yes - Group 5	4.92000	0.01155	4.90845	Actual/360	66,492.88	797,914.56	09/01/13	11/01/13
26	JPMCB	121 Champion Way	1.0%	No	No	5.16300	0.05155	5.11145	Actual/360	59,467.49	713,609.88	09/20/13	11/01/13	10/01/16
27	RCMC	Holiday Inn Energy Corridor	0.9%	No	No	5.14000	0.04905	5.09095	Actual/360	63,871.58	766,458.96	10/22/13	12/05/13
28	GECC	Atlantic Center	0.9%	No	No	5.43000	0.01155	5.41845	Actual/360	60,847.73	730,172.76	07/12/13	09/01/13
29	GECC	The Hills	0.9%	No	No	5.37000	0.01155	5.35845	Actual/360	58,764.25	705,171.00	07/01/13	09/01/13
30	GECC	Orchard Ranch RV Resort	0.9%	No	No	5.14000	0.01155	5.12845	Actual/360	57,268.08	687,216.96	07/01/13	09/01/13
31	RCMC	The Park at Sorrento	0.9%	No	No	5.18000	0.01155	5.16845	Actual/360	54,787.60	657,451.20	09/25/13	11/05/13
32	GECC	Riverstone - Capri	0.9%	No	No	5.32000	0.01155	5.30845	Actual/360	54,819.91	657,838.92	08/29/13	10/01/13
33	LCF	Mayton Lofts	0.8%	No	Yes - Group 4	5.41700	0.01155	5.40545	Actual/360	52,321.10	627,853.20	10/16/13	12/06/13
34	LCF	4100 Spring Valley	0.8%	No	No	5.22300	0.01155	5.21145	Actual/360	51,199.53	614,394.36	10/15/13	12/06/13
35	RCMC	San Pablo Towne Center	0.8%	No	No	4.81000	0.04155	4.76845	Actual/360	48,062.20	576,746.40	09/27/13	11/05/13	10/05/18
36	GECC	Fed Ex Ship Center	0.8%	No	No	5.00000	0.01155	4.98845	Actual/360	49,049.39	588,592.68	07/23/13	09/01/13
37	LCF	Peanut Factory Lofts Apartments	0.8%	No	Yes - Group 4	5.41700	0.01155	5.40545	Actual/360	49,311.23	591,734.76	10/16/13	12/06/13
38	JPMCB	University Estates	0.7%	No	No	5.17250	0.01155	5.16095	Actual/360	46,530.13	558,361.56	10/17/13	12/01/13	11/01/15
39	GECC	Denbigh and Twin Ponds MHC	0.7%	No	No	5.33000	0.01155	5.31845	Actual/360	46,662.91	559,954.92	09/03/13	11/01/13
39.01	GECC	Denbigh MHC	0.4%
39.02	GECC	Twin Ponds MHC	0.3%
40	RCMC	CityView on Meridian	0.7%	No	No	5.11000	0.01155	5.09845	Actual/360	41,365.25	496,383.00	10/02/13	11/05/13
41	LCF	58-30 Grand Avenue	0.7%	No	No	5.34500	0.01155	5.33345	Actual/360	41,857.68	502,292.16	10/16/13	12/06/13
42	RCMC	The Shoppes at Clemente Ranch	0.7%	No	No	4.69000	0.01155	4.67845	Actual/360	38,567.85	462,814.20	10/25/13	12/05/13	11/05/15
43	RCMC	24 Hour Fitness Center	0.5%	No	No	5.00000	0.07155	4.92845	Actual/360	36,251.37	435,016.44	10/11/13	12/05/13
44	GECC	Manayunk Self Storage	0.5%	No	No	5.27000	0.01155	5.25845	Actual/360	30,439.37	365,272.44	08/29/13	10/01/13
45	LCF	Cambria Suites Indianapolis	0.5%	No	No	6.29700	0.01155	6.28545	Actual/360	36,110.48	433,325.76	10/15/13	12/06/13
46	GECC	Canada Trace	0.5%	No	No	5.40000	0.01155	5.38845	Actual/360	30,317.05	363,804.60	09/11/13	11/01/13
47	LCF	Holiday Inn Express & Suites Kingwood	0.5%	No	No	5.91400	0.01155	5.90245	Actual/360	33,230.84	398,770.08	09/27/13	11/06/13
48	GECC	Bay Bayou RV	0.5%	No	No	5.53000	0.01155	5.51845	Actual/360	32,025.78	384,309.36	07/12/13	09/01/13
49	GECC	SES Retail - Royal Palm	0.2%	Yes	Yes - Group 8	5.48000	0.01155	5.46845	Actual/360	15,862.97	190,355.64	08/22/13	10/01/13
50	GECC	SES Retail - Pace	0.1%	Yes	Yes - Group 8	5.48000	0.01155	5.46845	Actual/360	9,064.56	108,774.72	08/22/13	10/01/13
51	GECC	Conway Circle	0.4%	No	Yes - Group 2	5.36000	0.01155	5.34845	Actual/360	22,361.46	268,337.52	07/01/13	09/01/13	08/01/15
52	GECC	Mountain View	0.3%	No	Yes - Group 5	4.92000	0.01155	4.90845	Actual/360	19,947.86	239,374.32	09/01/13	11/01/13
53	RCMC	Walgreens Maricopa	0.3%	No	Yes - Group 6	5.15000	0.08155	5.06845	Actual/360	20,399.54	244,794.48	09/09/13	11/05/13
54	RCMC	Walgreens Chicago	0.3%	No	Yes - Group 6	5.15000	0.08155	5.06845	Actual/360	20,290.33	243,483.96	09/09/13	11/05/13	10/05/18
55	GECC	Tyrone Village	0.3%	No	Yes - Group 2	5.23000	0.01155	5.21845	Actual/360	19,724.57	236,694.84	10/16/13	12/01/13	11/01/15
56	LCF	Palm Valley Pavilions East	0.3%	No	No	5.51700	0.01155	5.50545	Actual/360	19,966.85	239,602.20	10/02/13	11/06/13
57	RCMC	A-Sentry Storage	0.3%	No	No	5.03000	0.07905	4.95095	Actual/360	17,237.01	206,844.12	10/11/13	12/05/13
58	GECC	Moon Valley Estates	0.3%	No	No	5.39000	0.01155	5.37845	Actual/360	16,406.52	196,878.24	09/01/13	11/01/13
59	JPMCB	Access Self Storage - Lancaster	0.3%	No	Yes - Group 7	5.18450	0.01155	5.17295	Actual/360	15,896.46	190,757.52	10/11/13	12/01/13
60	JPMCB	Access Self Storage - Buckner	0.3%	No	Yes - Group 7	5.18450	0.01155	5.17295	Actual/360	17,266.30	207,195.60	10/11/13	12/01/13

A-1-6

ANNEX A-1
			Partial IO Loan	Rem.	Rem.			Payment	Grace Period	Grace Period			Final
Loan #	Seller(1)	Property Name	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date(11)	ARD Loan(11)	Mat Date(11)
1	JPMCB	The Aire	12/01/15	120	360	24	0	1	0	0	11/01/23	No
2	JPMCB	Veritas Multifamily Portfolio		59	0	60	1	1	0	0	10/01/18	No
2.01	JPMCB	400 Duboce Avenue
2.02	JPMCB	1801 Gough Street
2.03	JPMCB	601 O’Farrell Street
2.04	JPMCB	845 California Street
2.05	JPMCB	100 Broderick Street
2.06	JPMCB	676 Geary Street
2.07	JPMCB	2600 Van Ness Avenue
2.08	JPMCB	355 Fulton Street
2.09	JPMCB	655 Stockton Street
2.10	JPMCB	2363 Van Ness Avenue
2.11	JPMCB	1660 Bay Street
2.12	JPMCB	1520 Gough Street
2.13	JPMCB	621 Stockton Street
2.14	JPMCB	540 Leavenworth Street
2.15	JPMCB	840 California Street
2.16	JPMCB	1126 Bush Street
2.17	JPMCB	691 O’Farrell Street
2.18	JPMCB	925 Geary Street
2.19	JPMCB	2975 Van Ness Avenue
2.20	JPMCB	1320 Washington Street
2.21	JPMCB	1020 Post Street
2.22	JPMCB	1547 Clay Street
2.23	JPMCB	1840 Clay Street
2.24	JPMCB	106 Sanchez
2.25	JPMCB	755 O’Farrell Street
2.26	JPMCB	2038 Divisadero Street
2.27	JPMCB	1440 Sutter Street
2.28	JPMCB	1690 North Point Street
2.29	JPMCB	411 15th Avenue
2.30	JPMCB	1753 Mason Street
2.31	JPMCB	915 Pierce Street
2.32	JPMCB	50 Joice Street
2.33	JPMCB	1855 10th Avenue
2.34	JPMCB	124 Mason Street
2.35	JPMCB	1260 Broadway
2.36	JPMCB	340 Church Street
2.37	JPMCB	2500 Van Ness Avenue
2.38	JPMCB	520 Buchanan Street
2.39	JPMCB	449 O’Farrell Street
2.40	JPMCB	3715 California Street
2.41	JPMCB	325 9th Avenue
2.42	JPMCB	346 Leavenworth Street
2.43	JPMCB	1656 Leavenworth Street
2.44	JPMCB	3264-3274 Mission Street
2.45	JPMCB	500-506 Bartlett Street
3	JPMCB	Energy Centre	11/01/16	119	360	36	1	1	0	0	10/01/23	No
4	JPMCB	Oracle & International Centre	11/01/18	119	360	60	1	1	0	0	10/01/23	No
5	JPMCB	Centura Tower I		60	360	0	0	1	0	0	11/01/18	No
6	JPMCB	Hilton Garden Inn Downtown Atlanta		119	359	0	1	1	0	0	10/01/23	No
6.01	JPMCB	Hilton Garden Inn Downtown Atlanta Hotel Only
6.02	JPMCB	275 Baker Street Retail
6.03	JPMCB	250 Park Ave West Retail
7	JPMCB	Hilton Richmond Hotel & Spa		120	360	0	0	1	0	0	11/01/23	No
8	JPMCB	600 East Las Colinas Boulevard		120	360	0	0	1	0	0	11/01/23	No
9	JPMCB	Hulen Mall		59	359	0	1	1	0	0	10/01/18	No
10	JPMCB	Miracle Mile Shops	10/06/18	118	360	60	2	6	0	3	09/06/23	No
11	JPMCB	1615 L Street		118	0	120	2	1	0	0	09/01/23	No
12	GECC	Bridgemarket	09/01/15	117	300	24	3	1	5	5	08/01/23	No
13	GECC	Country Lakes	11/01/15	119	360	24	1	1	5	5	10/01/23	No
14	JPMCB	The Crossings of Oak Brook		119	359	0	1	1	0	0	10/01/23	No
15	JPMCB	Riverview Office Tower		119	299	0	1	1	0	0	10/01/23	No
16	GECC	GAI Building		120	360	0	0	1	5	5	11/01/23	No
17	JPMCB	Trinity Lakes Apartments	12/01/16	120	360	36	0	1	0	0	11/01/23	No
18	JPMCB	Byrd Corporate Park		59	359	0	1	1	0	0	10/01/18	No
19	RCMC	Storage Pros Portfolio		119	359	0	1	5	0	0	10/05/23	No
19.01	RCMC	Storage Pros - Brockton, MA

A-1-7

			Partial IO Loan	Rem.	Rem.			Payment	Grace Period	Grace Period			Final
Loan #	Seller(1)	Property Name	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date(11)	ARD Loan(11)	Mat Date(11)
19.02	RCMC	Storage Pros - Milford, MA
19.03	RCMC	Storage Pros - Taylor, MI
19.04	RCMC	Storage Pros - Romulus, MI
19.05	RCMC	Storage Pros - Holbrook, MA
19.06	RCMC	Storage Pros - East Bridgewater, MA
19.07	RCMC	Storage Pros - Westland, MI
20	GECC	College Grove Student Apartments	08/01/16	116	360	36	4	1	5	5	07/01/23	No
21	GECC	Preston Del Norte		57	357	0	3	1	5	5	08/01/18	No
22	RCMC	Hunter’s Cove Apartments	06/05/14	120	360	6	0	5	0	0	11/05/23	No
23	JPMCB	Northpointe Center		120	360	0	0	1	0	0	11/01/23	No
24	RCMC	Madison Plaza	12/05/15	120	360	24	0	5	0	0	11/05/23	No
25	GECC	Samoa Village		119	359	0	1	1	5	5	10/01/23	No
26	JPMCB	121 Champion Way	11/01/16	119	360	36	1	1	0	0	10/01/23	No
27	RCMC	Holiday Inn Energy Corridor		120	300	0	0	5	0	0	11/05/23	No
28	GECC	Atlantic Center		117	357	0	3	1	5	5	08/01/23	No
29	GECC	The Hills		117	357	0	3	1	5	5	08/01/23	No
30	GECC	Orchard Ranch RV Resort		117	357	0	3	1	5	5	08/01/23	No
31	RCMC	The Park at Sorrento		119	359	0	1	5	0	0	10/05/23	No
32	GECC	Riverstone - Capri		118	358	0	2	1	5	5	09/01/23	No
33	LCF	Mayton Lofts		60	360	0	0	6	0	0	11/06/18	No
34	LCF	4100 Spring Valley		120	360	0	0	6	0	0	11/06/23	No
35	RCMC	San Pablo Towne Center	11/05/18	119	360	60	1	5	5	0	10/05/23	No
36	GECC	Fed Ex Ship Center		57	357	0	3	1	5	5	08/01/18	Yes	08/01/43
37	LCF	Peanut Factory Lofts Apartments		60	360	0	0	6	0	0	11/06/18	No
38	JPMCB	University Estates	12/01/15	120	360	24	0	1	0	0	11/01/23	No
39	GECC	Denbigh and Twin Ponds MHC		119	359	0	1	1	7	5	10/01/23	No
39.01	GECC	Denbigh MHC
39.02	GECC	Twin Ponds MHC
40	RCMC	CityView on Meridian		119	359	0	1	5	0	0	10/05/23	No
41	LCF	58-30 Grand Avenue		120	360	0	0	6	0	0	11/06/23	No
42	RCMC	The Shoppes at Clemente Ranch	12/05/15	120	360	24	0	5	0	0	11/05/23	No
43	RCMC	24 Hour Fitness Center		120	240	0	0	5	0	0	11/05/23	Yes	11/05/33
44	GECC	Manayunk Self Storage		118	358	0	2	1	5	5	09/01/23	No
45	LCF	Cambria Suites Indianapolis		60	300	0	0	6	0	0	11/06/18	No
46	GECC	Canada Trace		119	359	0	1	1	5	5	10/01/23	No
47	LCF	Holiday Inn Express & Suites Kingwood		119	299	0	1	6	0	0	10/06/23	No
48	GECC	Bay Bayou RV		117	297	0	3	1	5	5	08/01/23	No
49	GECC	SES Retail - Royal Palm		118	358	0	2	1	5	5	09/01/23	No
50	GECC	SES Retail - Pace		118	358	0	2	1	5	5	09/01/23	No
51	GECC	Conway Circle	09/01/15	117	360	24	3	1	5	5	08/01/23	No
52	GECC	Mountain View		119	359	0	1	1	5	5	10/01/23	No
53	RCMC	Walgreens Maricopa		119	359	0	1	5	0	0	10/05/23	No
54	RCMC	Walgreens Chicago	11/05/18	119	360	60	1	5	0	0	10/05/23	No
55	GECC	Tyrone Village	12/01/15	120	360	24	0	1	5	5	11/01/23	No
56	LCF	Palm Valley Pavilions East		119	359	0	1	6	0	0	10/06/23	No
57	RCMC	A-Sentry Storage		120	360	0	0	5	0	0	11/05/23	No
58	GECC	Moon Valley Estates		119	359	0	1	1	5	5	10/01/23	No
59	JPMCB	Access Self Storage - Lancaster		120	360	0	0	1	0	0	11/01/23	No
60	JPMCB	Access Self Storage - Buckner		120	300	0	0	1	0	0	11/01/23	No

A-1-8

ANNEX A-1
						HISTORICAL FINANCIALS(13)
			Maturity/ARD	Maturity	Prepayment	2010	2010	2010	2011	2011	2011	2012
Loan #	Seller(1)	Property Name	Balance ($)(5)	LTV %(4)	Provision (Payments)(12)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)
1	JPMCB	The Aire	116,312,649	53.1%	L(24),Grtr1%orYM(90),O(6)				15,515,926	5,564,879	9,951,047	19,699,960
2	JPMCB	Veritas Multifamily Portfolio	92,500,000	66.5%	L(13),Grtr1%orYM(34),O(13)							22,462,341
2.01	JPMCB	400 Duboce Avenue	6,286,775									1,514,202
2.02	JPMCB	1801 Gough Street	4,598,660									1,115,562
2.03	JPMCB	601 O’Farrell Street	4,540,449									1,266,072
2.04	JPMCB	845 California Street	4,074,762									1,000,951
2.05	JPMCB	100 Broderick Street	3,230,704									783,828
2.06	JPMCB	676 Geary Street	3,172,493									858,681
2.07	JPMCB	2600 Van Ness Avenue	2,939,650									698,966
2.08	JPMCB	355 Fulton Street	2,677,700									649,973
2.09	JPMCB	655 Stockton Street	2,503,068									575,643
2.10	JPMCB	2363 Van Ness Avenue	2,503,068									549,076
2.11	JPMCB	1660 Bay Street	2,473,962									552,812
2.12	JPMCB	1520 Gough Street	2,444,857									621,942
2.13	JPMCB	621 Stockton Street	2,415,752									601,387
2.14	JPMCB	540 Leavenworth Street	2,357,541									443,879
2.15	JPMCB	840 California Street	2,328,435									570,698
2.16	JPMCB	1126 Bush Street	2,241,119									626,601
2.17	JPMCB	691 O’Farrell Street	2,182,908									568,120
2.18	JPMCB	925 Geary Street	2,153,803									630,194
2.19	JPMCB	2975 Van Ness Avenue	2,037,381									482,644
2.20	JPMCB	1320 Washington Street	2,037,381									170,550
2.21	JPMCB	1020 Post Street	2,008,275									519,086
2.22	JPMCB	1547 Clay Street	1,920,959									511,643
2.23	JPMCB	1840 Clay Street	1,833,643									431,192
2.24	JPMCB	106 Sanchez	1,833,643									474,383
2.25	JPMCB	755 O’Farrell Street	1,760,879									475,985
2.26	JPMCB	2038 Divisadero Street	1,746,326									389,590
2.27	JPMCB	1440 Sutter Street	1,659,010									398,788
2.28	JPMCB	1690 North Point Street	1,629,905									344,203
2.29	JPMCB	411 15th Avenue	1,455,272									305,679
2.30	JPMCB	1753 Mason Street	1,443,630									321,075
2.31	JPMCB	915 Pierce Street	1,367,956									366,242
2.32	JPMCB	50 Joice Street	1,309,745									240,351
2.33	JPMCB	1855 10th Avenue	1,309,745									344,113
2.34	JPMCB	124 Mason Street	1,280,640									415,990
2.35	JPMCB	1260 Broadway	1,280,640									261,327
2.36	JPMCB	340 Church Street	1,222,428									305,310
2.37	JPMCB	2500 Van Ness Avenue	1,193,323									248,446
2.38	JPMCB	520 Buchanan Street	1,164,218									336,841
2.39	JPMCB	449 O’Farrell Street	1,106,007									376,126
2.40	JPMCB	3715 California Street	1,047,796									194,069
2.41	JPMCB	325 9th Avenue	1,018,690									207,648
2.42	JPMCB	346 Leavenworth Street	814,952									302,814
2.43	JPMCB	1656 Leavenworth Street	771,294									195,183
2.44	JPMCB	3264-3274 Mission Street	771,294									166,210
2.45	JPMCB	500-506 Bartlett Street	349,265									48,268
3	JPMCB	Energy Centre	56,642,116	65.6%	L(25),Def(92),O(3)	13,947,233	6,693,987	7,253,246	14,190,558	6,245,492	7,945,066	14,435,789
4	JPMCB	Oracle & International Centre	46,780,225	63.7%	L(25),Def(91),O(4)	9,911,429	5,738,586	4,172,843	10,008,387	5,953,407	4,054,980	10,643,959
5	JPMCB	Centura Tower I	45,746,498	53.5%	L(25),Grtr1%orYM(23),O(12)	6,722,321	3,703,505	3,018,816	7,659,811	3,614,981	4,044,830	7,432,251
6	JPMCB	Hilton Garden Inn Downtown Atlanta	38,049,047	54.4%	L(25),Grtr1%orYM(92),O(3)	13,685,667	9,339,400	4,346,267	12,486,191	8,555,039	3,931,152	12,372,383
6.01	JPMCB	Hilton Garden Inn Downtown Atlanta Hotel Only	33,161,764
6.02	JPMCB	275 Baker Street Retail	3,968,539
6.03	JPMCB	250 Park Ave West Retail	918,744
7	JPMCB	Hilton Richmond Hotel & Spa	36,905,027	53.5%	L(25),Grtr1%orYM(92),O(3)	9,616,083	6,808,497	2,807,586	13,260,363	8,819,612	4,440,751	13,561,692
8	JPMCB	600 East Las Colinas Boulevard	34,041,637	52.9%	L(25),Grtr1%orYM(92),O(3)	8,436,598	4,462,536	3,974,062	7,521,915	4,241,330	3,280,585	7,226,751
9	JPMCB	Hulen Mall	36,456,153	63.4%	L(25),Grtr1%orYM(31),O(4)	17,712,635	6,141,399	11,571,236	17,906,927	6,435,682	11,471,245	18,376,195
10	JPMCB	Miracle Mile Shops	32,398,160	58.0%	L(26),Def(90),O(4)	57,854,683	20,014,709	37,839,974	63,024,566	21,155,521	41,869,045	63,807,912
11	JPMCB	1615 L Street	34,250,000	63.0%	L(24),Grtr1%orYM(93),O(3)	15,748,916	7,014,322	8,734,594	14,311,722	6,617,295	7,694,427	16,151,926
12	GECC	Bridgemarket	26,933,376	46.4%	L(27),Def(87),O(6)				4,976,059	1,758,218	3,217,841	5,245,302
13	GECC	Country Lakes	24,488,450	61.7%	L(25),Def(92),O(3)				3,443,521	1,393,520	2,050,002	3,638,242
14	JPMCB	The Crossings of Oak Brook	20,477,426	56.3%	L(25),Def(93),O(2)				4,420,790	2,539,925	1,880,865	4,671,960
15	JPMCB	Riverview Office Tower	16,695,449	53.9%	L(25),Grtr1%orYM(94),O(1)	4,467,207	2,426,092	2,041,115	4,504,759	2,499,208	2,005,551	5,165,107
16	GECC	GAI Building	17,674,761	58.0%	L(24),Def(93),O(3)				1,613,367	199,843	1,413,524	2,248,493
17	JPMCB	Trinity Lakes Apartments	18,524,439	61.2%	L(25),Grtr1%orYM(91),O(4)	4,115,967	2,172,258	1,943,709	4,214,093	2,209,272	2,004,821	4,368,131
18	JPMCB	Byrd Corporate Park	17,458,338	67.1%	L(25),Grtr1%orYM(32),O(3)				2,748,658	598,439	2,150,219	2,560,359
19	RCMC	Storage Pros Portfolio	14,555,087	59.8%	L(25),Def(91),O(4)	2,799,558	1,381,047	1,418,511	2,752,390	1,482,447	1,269,944	2,946,275
19.01	RCMC	Storage Pros - Brockton, MA	3,053,498			611,539	272,978	338,561	602,984	294,564	308,420	607,485

A-1-9

						HISTORICAL FINANCIALS(13)
			Maturity/ARD	Maturity	Prepayment	2010	2010	2010	2011	2011	2011	2012
Loan #	Seller(1)	Property Name	Balance ($)(5)	LTV %(4)	Provision (Payments)(12)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)
19.02	RCMC	Storage Pros - Milford, MA	2,904,876			512,428	232,272	280,156	491,885	266,705	225,180	531,966
19.03	RCMC	Storage Pros - Taylor, MI	2,739,059			475,981	224,884	251,097	489,825	246,777	243,048	561,149
19.04	RCMC	Storage Pros - Romulus, MI	1,897,279			329,352	180,063	149,289	336,635	206,448	130,187	363,037
19.05	RCMC	Storage Pros - Holbrook, MA	1,678,646			446,885	240,813	206,072	438,844	245,835	193,009	444,422
19.06	RCMC	Storage Pros - East Bridgewater, MA	1,354,381			238,075	136,586	101,489	230,598	132,656	97,942	238,727
19.07	RCMC	Storage Pros - Westland, MI	927,349			185,298	93,450	91,848	161,619	89,462	72,157	199,488
20	GECC	College Grove Student Apartments	14,062,421	63.9%	L(28),Def(89),O(3)				3,440,297	2,059,145	1,381,152	3,618,884
21	GECC	Preston Del Norte	14,342,451	69.2%	L(27),Def(30),O(3)				3,171,055	1,865,247	1,305,808	3,379,699
22	RCMC	Hunter’s Cove Apartments	12,131,453	61.9%	L(24),Def(92),O(4)				2,212,166	922,548	1,289,618	2,234,369
23	JPMCB	Northpointe Center	11,888,800	61.0%	L(25),Grtr1%orYM(92),O(3)	2,009,632	581,932	1,427,700	1,961,568	627,666	1,333,902	2,140,194
24	RCMC	Madison Plaza	11,285,124	57.9%	L(24),Def(91),O(5)	1,604,246	409,286	1,194,960	1,632,902	355,001	1,277,901	1,641,542
25	GECC	Samoa Village	10,249,161	39.8%	L(25),Def(92),O(3)				2,805,082	1,078,670	1,726,412	2,846,602
26	JPMCB	121 Champion Way	9,659,617	66.6%	L(25),Grtr1%orYM(92),O(3)	1,683,953	534,523	1,149,430	1,829,598	559,682	1,269,916	1,540,083
27	RCMC	Holiday Inn Energy Corridor	8,095,824	52.9%	L(24),Def(92),O(4)				3,645,306	3,020,178	625,128	4,237,554
28	GECC	Atlantic Center	9,001,519	61.7%	L(27),Def(90),O(3)				1,481,459	451,406	1,030,053	1,547,916
29	GECC	The Hills	8,735,036	60.2%	L(27),Def(90),O(3)				1,172,515	270,831	901,684	1,220,238
30	GECC	Orchard Ranch RV Resort	8,671,350	50.7%	L(24),Grtr1%orYM(83),O(13)				1,662,270	621,752	1,040,518	1,854,563
31	RCMC	The Park at Sorrento	8,268,883	55.1%	L(25),Def(91),O(4)							894,470
32	GECC	Riverstone - Capri	8,180,664	61.5%	L(26),Def(91),O(3)				1,491,186	716,170	775,015	1,580,771
33	LCF	Mayton Lofts	8,629,343	66.9%	L(24),Def(34),O(2)	779,028	231,222	547,806	928,427	263,280	665,147	1,035,293
34	LCF	4100 Spring Valley	7,699,980	61.6%	L(24),Def(92),O(4)	2,209,470	1,253,597	955,874	2,159,040	1,264,289	894,750	2,379,229
35	RCMC	San Pablo Towne Center	8,414,055	39.1%	L(25),Def(91),O(4)	2,251,751	1,096,384	1,155,367	2,378,131	948,909	1,429,221	2,314,635
36	GECC	Fed Ex Ship Center	8,426,528	57.3%	L(27),Def(30),O(3)	1,296,407	337,592	958,815	1,380,235	396,931	983,304	1,337,705
37	LCF	Peanut Factory Lofts Apartments	8,132,924	65.6%	L(24),Def(34),O(2)							604,041
38	JPMCB	University Estates	7,386,549	69.7%	L(25),Grtr1%orYM(92),O(3)	1,914,185	1,034,953	879,231	1,998,699	1,112,227	886,472	2,112,158
39	GECC	Denbigh and Twin Ponds MHC	6,958,310	57.7%	L(25),Def(92),O(3)				1,418,486	633,219	785,267	1,511,345
39.01	GECC	Denbigh MHC	4,099,917						813,051	351,500	461,551	875,441
39.02	GECC	Twin Ponds MHC	2,858,393						605,435	281,719	323,716	635,904
40	RCMC	CityView on Meridian	6,278,465	61.0%	L(25),Def(91),O(4)	887,354	852,574	34,780	1,335,719	1,011,219	324,500	1,488,805
41	LCF	58-30 Grand Avenue	6,233,712	45.5%	L(24),Def(94),O(2)	1,060,612	309,384	751,228	1,100,209	439,323	660,885	1,183,162
42	RCMC	The Shoppes at Clemente Ranch	6,390,563	61.4%	L(24),Def(92),O(4)	901,394	258,913	642,481	958,572	265,460	693,112	975,318
43	RCMC	24 Hour Fitness Center	3,460,927	40.7%	L(24),Def(92),O(4)							789,517
44	GECC	Manayunk Self Storage	4,560,660	60.5%	L(26),Def(91),O(3)				764,316	275,614	488,703	786,568
45	LCF	Cambria Suites Indianapolis	4,949,500	53.8%	L(24),Def(33),O(3)	2,118,542	1,578,065	540,477	2,132,621	1,678,056	454,565	2,510,766
46	GECC	Canada Trace	4,495,607	60.3%	L(25),Def(92),O(3)				864,532	343,858	520,674	865,109
47	LCF	Holiday Inn Express & Suites Kingwood	4,014,692	46.1%	L(25),Def(91),O(4)	1,110,620	940,589	170,031	1,269,446	966,292	303,154	1,566,703
48	GECC	Bay Bayou RV	3,962,026	51.2%	L(27),Def(90),O(3)				568,160	373,273	194,887	1,404,341
49	GECC	SES Retail - Royal Palm	2,337,148	51.7%	L(26),Def(91),O(3)				374,970	128,219	246,751	401,866
50	GECC	SES Retail - Pace	1,335,513	51.7%	L(26),Def(91),O(3)				205,111	72,600	132,512	218,515
51	GECC	Conway Circle	3,492,358	64.2%	L(27),Def(90),O(3)				535,340	200,276	335,064	564,973
52	GECC	Mountain View	3,074,748	41.7%	L(25),Def(92),O(3)				997,790	524,684	473,106	992,467
53	RCMC	Walgreens Maricopa	3,086,280	54.8%	L(25),Def(91),O(4)	338,000	1,226	336,774	338,000	4,314	333,686	338,000
54	RCMC	Walgreens Chicago	3,434,777	64.7%	L(25),Def(91),O(4)	345,000	2,475	342,525	345,000	2,314	342,686	345,000
55	GECC	Tyrone Village	3,115,474	62.3%	L(24),Def(93),O(3)				467,196	202,641	264,555	488,290
56	LCF	Palm Valley Pavilions East	2,933,354	56.6%	L(25),Def(91),O(4)	513,573	234,366	279,207	566,760	245,572	321,188	559,883
57	RCMC	A-Sentry Storage	2,633,039	27.3%	L(24),Def(92),O(4)	1,125,256	456,431	668,825	1,167,201	460,512	706,689	1,177,199
58	GECC	Moon Valley Estates	2,434,808	62.4%	L(25),Def(92),O(3)				505,421	233,331	272,090	508,211
59	JPMCB	Access Self Storage - Lancaster	2,398,117	58.8%	L(25),Grtr1%orYM(92),O(3)	444,278	162,806	281,472	463,795	196,134	267,661	502,248
60	JPMCB	Access Self Storage - Buckner	2,182,412	48.5%	L(25),Grtr1%orYM(92),O(3)	507,090	196,452	310,638	500,610	202,791	297,819	501,604

A-1-10

ANNEX A-1
			HISTORICAL FINANCIALS(13)
									UW
			2012	2012	Most Recent	Most Recent	Most Recent		Economic	UW	UW Total	UW	UW Capital
Loan #	Seller(1)	Property Name	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of	Occupancy %	Revenues ($)(3)	Expenses ($)	NOI ($)(3)(14)	Items ($)
1	JPMCB	The Aire	4,516,921	15,183,039	20,204,568	4,948,655	15,255,913	09/30/13	90.7%	21,541,381	5,060,180	16,481,201	62,000
2	JPMCB	Veritas Multifamily Portfolio	7,389,029	15,073,311	22,763,217	7,779,023	14,984,195	05/31/13	96.1%	25,577,089	7,866,544	17,710,545	366,322
2.01	JPMCB	400 Duboce Avenue	419,319	1,094,883	1,618,526	415,508	1,203,018	05/31/13	97.1%	1,721,240	420,051	1,301,188	19,750
2.02	JPMCB	1801 Gough Street	293,544	822,017	1,105,996	301,230	804,767	05/31/13	97.2%	1,197,558	305,677	891,881	10,250
2.03	JPMCB	601 O’Farrell Street	424,062	842,010	1,257,519	461,015	796,503	05/31/13	94.3%	1,466,661	451,300	1,015,360	23,773
2.04	JPMCB	845 California Street	372,253	628,699	1,017,761	377,461	640,300	05/31/13	97.1%	1,120,239	375,609	744,631	14,500
2.05	JPMCB	100 Broderick Street	206,080	577,748	816,003	240,467	575,536	05/31/13	97.2%	888,593	234,701	653,892	8,750
2.06	JPMCB	676 Geary Street	315,066	543,615	878,682	303,312	575,370	05/31/13	89.5%	969,508	315,869	653,638	22,600
2.07	JPMCB	2600 Van Ness Avenue	212,751	486,215	717,111	226,103	491,008	05/31/13	97.1%	722,032	233,439	488,593	8,000
2.08	JPMCB	355 Fulton Street	226,565	423,408	632,184	249,626	382,558	05/31/13	97.1%	768,197	255,039	513,158	10,250
2.09	JPMCB	655 Stockton Street	206,393	369,249	611,529	208,884	402,645	05/31/13	97.1%	736,543	210,080	526,463	8,750
2.10	JPMCB	2363 Van Ness Avenue	146,081	402,995	566,422	155,011	411,411	05/31/13	91.7%	550,576	169,517	381,059	8,014
2.11	JPMCB	1660 Bay Street	208,005	344,807	576,733	219,440	357,293	05/31/13	97.2%	651,667	220,247	431,420	6,000
2.12	JPMCB	1520 Gough Street	189,638	432,304	610,139	199,506	410,633	05/31/13	97.0%	662,561	198,736	463,825	9,500
2.13	JPMCB	621 Stockton Street	213,944	387,443	614,488	225,867	388,621	05/31/13	97.1%	629,199	203,499	425,700	5,750
2.14	JPMCB	540 Leavenworth Street	175,186	268,693	267,596	150,899	116,697	05/31/13	97.0%	882,565	178,812	703,753	11,000
2.15	JPMCB	840 California Street	186,449	384,248	594,411	188,694	405,718	05/31/13	97.1%	632,941	193,725	439,216	7,750
2.16	JPMCB	1126 Bush Street	175,852	450,749	648,970	183,517	465,453	05/31/13	97.1%	671,177	195,682	475,495	8,250
2.17	JPMCB	691 O’Farrell Street	210,895	357,226	577,830	208,176	369,654	05/31/13	95.2%	659,686	224,556	435,130	14,225
2.18	JPMCB	925 Geary Street	230,495	399,699	640,911	263,561	377,350	05/31/13	97.1%	674,110	247,953	426,157	12,000
2.19	JPMCB	2975 Van Ness Avenue	150,489	332,155	486,393	151,888	334,505	05/31/13	97.3%	515,448	159,714	355,733	5,250
2.20	JPMCB	1320 Washington Street	-4,641	175,191	167,240	10,494	156,746	05/31/13	100.0%	145,330	66,429	78,901	0
2.21	JPMCB	1020 Post Street	192,035	327,051	547,663	205,643	342,021	05/31/13	97.1%	557,582	206,252	351,329	10,750
2.22	JPMCB	1547 Clay Street	151,702	359,941	536,558	163,442	373,116	05/31/13	97.2%	550,908	157,332	393,576	6,750
2.23	JPMCB	1840 Clay Street	150,764	280,428	432,859	157,938	274,922	05/31/13	97.2%	485,176	153,155	332,022	5,000
2.24	JPMCB	106 Sanchez	131,517	342,866	428,865	148,640	280,225	05/31/13	97.1%	478,864	146,695	332,170	4,500
2.25	JPMCB	755 O’Farrell Street	179,572	296,413	473,204	181,167	292,037	05/31/13	95.5%	543,328	189,107	354,221	9,278
2.26	JPMCB	2038 Divisadero Street	98,111	291,479	400,918	96,873	304,045	05/31/13	97.3%	432,734	101,494	331,240	3,000
2.27	JPMCB	1440 Sutter Street	124,803	273,985	420,230	132,216	288,014	05/31/13	97.2%	470,386	132,168	338,218	3,750
2.28	JPMCB	1690 North Point Street	123,730	220,473	343,401	139,074	204,327	05/31/13	97.1%	433,295	139,654	293,641	4,500
2.29	JPMCB	411 15th Avenue	117,091	188,588	335,207	132,603	202,604	05/31/13	97.3%	360,651	136,897	223,754	7,258
2.30	JPMCB	1753 Mason Street	98,893	222,182	325,282	106,225	219,057	05/31/13	97.6%	323,400	98,461	224,939	9,170
2.31	JPMCB	915 Pierce Street	126,917	239,325	380,483	131,829	248,654	05/31/13	97.1%	397,144	130,698	266,446	4,500
2.32	JPMCB	50 Joice Street	74,565	165,787	263,635	104,161	159,474	05/31/13	97.1%	395,361	111,435	283,926	3,250
2.33	JPMCB	1855 10th Avenue	126,440	217,673	316,272	134,221	182,051	05/31/13	97.1%	378,976	128,367	250,608	4,500
2.34	JPMCB	124 Mason Street	159,928	256,061	435,738	159,232	276,507	05/31/13	97.4%	464,620	162,493	302,127	14,492
2.35	JPMCB	1260 Broadway	124,150	137,177	259,717	133,780	125,937	05/31/13	97.2%	360,980	131,924	229,056	4,500
2.36	JPMCB	340 Church Street	102,816	202,493	307,157	103,311	203,846	05/31/13	97.2%	337,895	95,591	242,304	3,000
2.37	JPMCB	2500 Van Ness Avenue	72,161	176,285	250,121	72,231	177,890	05/31/13	97.1%	269,843	75,148	194,695	3,000
2.38	JPMCB	520 Buchanan Street	107,484	229,357	361,074	119,768	241,306	05/31/13	97.1%	362,649	115,106	247,544	4,750
2.39	JPMCB	449 O’Farrell Street	161,611	214,514	362,170	175,875	186,295	05/31/13	77.1%	379,815	163,079	216,736	20,106
2.40	JPMCB	3715 California Street	68,051	126,018	233,401	73,156	160,245	05/31/13	97.2%	254,166	76,907	177,260	3,000
2.41	JPMCB	325 9th Avenue	63,906	143,743	224,498	68,482	156,017	05/31/13	97.2%	239,783	68,714	171,069	3,000
2.42	JPMCB	346 Leavenworth Street	129,107	173,707	309,669	137,631	172,038	05/31/13	97.1%	309,720	127,845	181,874	6,250
2.43	JPMCB	1656 Leavenworth Street	74,326	120,857	199,935	78,613	121,322	05/31/13	97.1%	204,746	73,104	131,643	3,000
2.44	JPMCB	3264-3274 Mission Street	50,761	115,449	171,046	63,254	107,792	05/31/13	98.1%	209,938	63,003	146,934	9,657
2.45	JPMCB	500-506 Bartlett Street	20,163	28,104	37,672	19,005	18,668	05/31/13	97.1%	109,298	21,281	88,018	1,000
3	JPMCB	Energy Centre	6,401,851	8,033,938	14,174,471	6,578,596	7,595,875	06/30/13	90.8%	14,659,044	6,677,961	7,981,083	1,173,776
4	JPMCB	Oracle & International Centre	5,570,613	5,073,346	11,477,932	6,255,369	5,222,563	09/30/13	88.9%	12,193,486	6,119,184	6,074,302	1,085,858
5	JPMCB	Centura Tower I	3,405,657	4,026,594	7,632,584	3,449,867	4,182,717	08/31/13	90.0%	9,354,725	3,848,474	5,506,251	610,637
6	JPMCB	Hilton Garden Inn Downtown Atlanta	8,275,710	4,096,673	13,972,325	9,289,586	4,682,739	08/31/13	74.3%	14,389,179	9,702,933	4,686,246	66,328
6.01	JPMCB	Hilton Garden Inn Downtown Atlanta Hotel Only
6.02	JPMCB	275 Baker Street Retail
6.03	JPMCB	250 Park Ave West Retail
7	JPMCB	Hilton Richmond Hotel & Spa	9,028,873	4,532,819	14,284,258	9,508,831	4,775,427	09/30/13	69.0%	14,284,258	9,504,640	4,779,618	0
8	JPMCB	600 East Las Colinas Boulevard	4,159,214	3,067,537	7,085,592	3,912,360	3,173,232	06/30/13	83.1%	9,465,898	4,344,803	5,121,095	949,392
9	JPMCB	Hulen Mall	6,393,698	11,982,497	18,720,881	6,385,315	12,335,566	07/31/13	96.9%	19,866,556	6,580,437	13,286,120	921,304
10	JPMCB	Miracle Mile Shops	20,163,669	43,644,243	65,659,282	19,757,604	45,901,678	06/30/13	96.0%	67,175,766	18,739,813	48,435,953	763,020
11	JPMCB	1615 L Street	6,360,589	9,791,337	16,482,349	6,480,286	10,002,063	05/31/13	89.2%	18,745,666	7,921,427	10,824,239	1,148,132
12	GECC	Bridgemarket	1,694,870	3,550,431	5,258,668	1,546,844	3,711,824	02/28/13	96.9%	5,189,776	1,750,473	3,439,303	113,363
13	GECC	Country Lakes	1,435,806	2,202,436	3,729,216	1,535,220	2,193,995	06/30/13	85.0%	3,787,428	1,475,143	2,312,285	24,950
14	JPMCB	The Crossings of Oak Brook	2,420,297	2,251,663	4,640,570	2,415,910	2,224,660	06/30/13	84.2%	5,209,796	2,488,788	2,721,007	488,265
15	JPMCB	Riverview Office Tower	2,671,133	2,493,974	5,160,958	2,854,073	2,306,885	08/31/13	85.0%	5,137,469	2,678,311	2,459,159	321,378
16	GECC	GAI Building	349,849	1,898,644	2,400,387	540,301	1,860,086	04/30/13	89.7%	3,054,440	881,097	2,173,343	148,680
17	JPMCB	Trinity Lakes Apartments	2,236,460	2,131,671	4,302,872	2,239,118	2,063,754	08/31/13	92.0%	4,348,027	2,298,631	2,049,395	135,000
18	JPMCB	Byrd Corporate Park	678,646	1,881,713	2,498,850	716,273	1,782,577	07/31/13	81.2%	2,710,384	711,382	1,999,002	295,696
19	RCMC	Storage Pros Portfolio	1,450,206	1,496,069	3,166,396	1,469,545	1,696,851	08/31/13	73.4%	3,218,314	1,540,389	1,677,925	42,057
19.01	RCMC	Storage Pros - Brockton, MA	310,888	296,597	649,110	288,023	361,087	08/31/13	73.8%	667,415	326,247	341,168	6,913

A-1-11

			HISTORICAL FINANCIALS(13)
									UW
			2012	2012	Most Recent	Most Recent	Most Recent		Economic	UW	UW Total	UW	UW Capital
Loan #	Seller(1)	Property Name	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of	Occupancy %	Revenues ($)(3)	Expenses ($)	NOI ($)(3)(14)	Items ($)
19.02	RCMC	Storage Pros - Milford, MA	245,239	286,727	549,741	249,818	299,923	08/31/13	83.0%	561,541	239,010	322,531	5,063
19.03	RCMC	Storage Pros - Taylor, MI	245,088	316,061	586,014	230,796	355,218	08/31/13	78.1%	589,432	242,733	346,699	5,555
19.04	RCMC	Storage Pros - Romulus, MI	200,924	162,113	409,098	203,818	205,280	08/31/13	74.4%	412,100	189,572	222,528	4,980
19.05	RCMC	Storage Pros - Holbrook, MA	218,579	225,843	469,811	247,104	222,707	08/31/13	64.6%	469,811	285,343	184,468	8,471
19.06	RCMC	Storage Pros - East Bridgewater, MA	144,504	94,223	283,903	161,672	122,231	08/31/13	67.0%	298,700	151,161	147,539	6,979
19.07	RCMC	Storage Pros - Westland, MI	84,984	114,504	218,719	88,313	130,406	08/31/13	68.4%	219,316	106,323	112,993	4,097
20	GECC	College Grove Student Apartments	1,987,661	1,631,223	3,669,844	1,854,598	1,815,246	02/28/13	80.6%	3,419,556	1,995,219	1,424,337	165,667
21	GECC	Preston Del Norte	1,877,798	1,501,901	3,483,658	1,893,805	1,589,854	04/30/13	94.5%	3,518,446	1,914,249	1,604,197	104,400
22	RCMC	Hunter’s Cove Apartments	991,697	1,242,673	2,259,868	1,022,941	1,236,927	08/31/13	85.0%	2,293,532	1,008,489	1,285,043	48,000
23	JPMCB	Northpointe Center	630,319	1,509,875	2,193,765	644,762	1,549,003	06/30/13	90.7%	2,167,868	692,583	1,475,285	159,753
24	RCMC	Madison Plaza	384,353	1,257,189	1,687,664	391,071	1,296,592	08/31/13	95.0%	1,669,383	398,775	1,270,608	54,053
25	GECC	Samoa Village	1,237,520	1,609,082	2,899,624	1,169,934	1,729,690	06/01/13	94.1%	2,952,805	1,283,171	1,669,634	13,950
26	JPMCB	121 Champion Way	526,144	1,013,939	1,642,585	500,017	1,142,568	07/31/13	93.3%	1,631,988	510,883	1,121,106	127,678
27	RCMC	Holiday Inn Energy Corridor	3,336,582	900,972	4,653,974	3,511,303	1,142,671	09/30/13	68.6%	4,653,974	3,497,265	1,156,709	0
28	GECC	Atlantic Center	380,213	1,167,703	1,557,949	385,856	1,172,093	03/01/13	93.0%	1,706,586	448,003	1,258,583	140,120
29	GECC	The Hills	234,890	985,348	1,232,916	236,846	996,070	03/31/13	93.5%	1,233,080	251,577	981,502	13,850
30	GECC	Orchard Ranch RV Resort	670,976	1,183,587	1,927,596	703,361	1,224,235	04/30/13	80.4%	1,944,996	702,218	1,242,778	30,200
31	RCMC	The Park at Sorrento	461,279	433,191	1,727,426	853,759	873,667	07/31/13	90.8%	1,981,809	938,747	1,043,062	61,676
32	GECC	Riverstone - Capri	649,625	931,146	1,538,321	625,902	912,418	04/30/13	93.8%	1,582,108	610,374	971,734	13,950
33	LCF	Mayton Lofts	288,177	747,116	1,148,837	228,668	920,169	08/31/13	91.7%	1,141,270	298,892	842,378	27,750
34	LCF	4100 Spring Valley	1,215,278	1,163,950	2,373,571	1,259,153	1,114,418	08/31/13	83.5%	2,321,798	1,232,835	1,088,964	162,621
35	RCMC	San Pablo Towne Center	999,624	1,315,012	2,414,209	896,354	1,517,854	07/31/13	89.0%	2,361,493	975,261	1,386,232	93,017
36	GECC	Fed Ex Ship Center	381,322	956,383					95.2%	1,135,721	358,851	776,870	38,651
37	LCF	Peanut Factory Lofts Apartments	138,301	465,740	1,077,721	207,170	870,551	08/31/13	93.5%	1,063,177	265,648	797,530	27,000
38	JPMCB	University Estates	1,114,911	997,247	2,140,757	1,201,957	938,800	07/31/13	93.0%	2,013,489	1,145,264	868,224	82,800
39	GECC	Denbigh and Twin Ponds MHC	633,561	877,784	1,514,379	637,672	876,707	06/30/13	86.5%	1,515,398	641,882	873,516	18,050
39.01	GECC	Denbigh MHC	372,767	502,674	889,956	375,096	514,860	06/30/13	93.3%	890,976	378,082	512,894	9,200
39.02	GECC	Twin Ponds MHC	260,794	375,110	624,423	262,576	361,847	06/30/13	78.2%	624,422	263,800	360,622	8,850
40	RCMC	CityView on Meridian	966,805	522,000	1,574,483	991,698	582,785	08/31/13	93.6%	1,650,915	978,139	672,777	52,679
41	LCF	58-30 Grand Avenue	446,484	736,678	1,296,920	400,397	896,523	07/31/13	92.0%	1,184,950	408,391	776,559	89,510
42	RCMC	The Shoppes at Clemente Ranch	253,933	721,385	974,424	245,546	728,878	07/31/13	87.6%	977,255	256,015	721,241	39,253
43	RCMC	24 Hour Fitness Center	177,324	612,193					92.3%	867,287	207,538	659,749	11,273
44	GECC	Manayunk Self Storage	262,335	524,233	806,718	267,714	539,004	06/30/13	79.2%	883,361	336,451	546,910	22,608
45	LCF	Cambria Suites Indianapolis	1,807,277	703,489	2,438,048	1,814,478	623,570	08/31/13	75.3%	2,438,048	1,813,839	624,209	0
46	GECC	Canada Trace	295,873	569,236	874,602	301,802	572,800	05/31/13	94.5%	874,706	351,189	523,517	14,178
47	LCF	Holiday Inn Express & Suites Kingwood	1,080,086	486,617	1,623,169	987,253	635,915	08/31/13	67.5%	1,623,169	1,063,640	559,528	0
48	GECC	Bay Bayou RV	754,222	650,119	1,413,085	858,577	554,508	03/31/13	61.1%	1,413,086	850,462	562,624	13,750
49	GECC	SES Retail - Royal Palm	119,329	282,537	406,460	117,327	289,132	02/28/13	95.0%	503,444	147,497	355,947	15,460
50	GECC	SES Retail - Pace	74,238	144,277	234,742	69,103	165,639	02/28/13	67.8%	216,818	70,823	145,995	16,007
51	GECC	Conway Circle	216,074	348,900	580,613	219,713	360,900	05/31/13	92.9%	593,143	219,348	373,795	5,550
52	GECC	Mountain View	557,060	435,407	997,596	522,353	475,243	06/30/13	93.4%	1,000,468	517,172	483,296	9,400
53	RCMC	Walgreens Maricopa	740	337,260	346,450	9,242	337,208	07/31/13	100.0%	346,450	18,590	327,860	3,871
54	RCMC	Walgreens Chicago	1,149	343,851	345,000	1,149	343,851	07/31/13	100.0%	345,000	10,350	334,650	2,627
55	GECC	Tyrone Village	203,537	284,753	509,194	210,739	298,455	07/31/13	92.0%	524,517	209,664	314,853	5,300
56	LCF	Palm Valley Pavilions East	259,940	299,944	557,669	215,235	342,434	07/31/13	95.0%	553,261	210,179	343,082	28,836
57	RCMC	A-Sentry Storage	451,978	725,221	1,127,054	438,055	688,999	07/31/13	90.3%	1,124,421	474,443	649,978	24,782
58	GECC	Moon Valley Estates	232,250	275,961	501,575	219,668	281,907	06/30/13	81.2%	507,006	226,577	280,429	5,100
59	JPMCB	Access Self Storage - Lancaster	198,170	304,078	500,872	196,657	304,215	07/31/13	90.3%	500,872	203,691	297,181	9,078
60	JPMCB	Access Self Storage - Buckner	214,156	287,449	537,950	228,566	309,384	07/31/13	68.4%	537,950	237,429	300,521	12,388

A-1-12

ANNEX A-1
			UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	NCF ($)(3)(14)	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %	Title Type	Expiration	Extension Terms	PML %
1	JPMCB	The Aire	16,419,201	1.16	1.15	7.3%	7.3%	Fee
2	JPMCB	Veritas Multifamily Portfolio	17,344,223	1.53	1.50	8.4%	8.2%	Fee			Various
2.01	JPMCB	400 Duboce Avenue	1,281,438					Fee			10%
2.02	JPMCB	1801 Gough Street	881,631					Fee			12%
2.03	JPMCB	601 O’Farrell Street	991,587					Fee			18%
2.04	JPMCB	845 California Street	730,131					Fee			11%
2.05	JPMCB	100 Broderick Street	645,142					Fee			14%
2.06	JPMCB	676 Geary Street	631,039					Fee			15%
2.07	JPMCB	2600 Van Ness Avenue	480,593					Fee			13%
2.08	JPMCB	355 Fulton Street	502,908					Fee			14%
2.09	JPMCB	655 Stockton Street	517,713					Fee			16%
2.10	JPMCB	2363 Van Ness Avenue	373,045					Fee			19%
2.11	JPMCB	1660 Bay Street	425,420					Fee			11%
2.12	JPMCB	1520 Gough Street	454,325					Fee			11%
2.13	JPMCB	621 Stockton Street	419,950					Fee			14%
2.14	JPMCB	540 Leavenworth Street	692,753					Fee			18%
2.15	JPMCB	840 California Street	431,466					Fee			13%
2.16	JPMCB	1126 Bush Street	467,245					Fee			16%
2.17	JPMCB	691 O’Farrell Street	420,905					Fee			18%
2.18	JPMCB	925 Geary Street	414,157					Fee			19%
2.19	JPMCB	2975 Van Ness Avenue	350,483					Fee			15%
2.20	JPMCB	1320 Washington Street	78,901					Fee			16%
2.21	JPMCB	1020 Post Street	340,579					Fee			18%
2.22	JPMCB	1547 Clay Street	386,826					Fee			14%
2.23	JPMCB	1840 Clay Street	327,022					Fee			15%
2.24	JPMCB	106 Sanchez	327,670					Fee			10%
2.25	JPMCB	755 O’Farrell Street	344,943					Fee			19%
2.26	JPMCB	2038 Divisadero Street	328,240					Fee			10%
2.27	JPMCB	1440 Sutter Street	334,468					Fee			15%
2.28	JPMCB	1690 North Point Street	289,141					Fee			14%
2.29	JPMCB	411 15th Avenue	216,496					Fee			15%
2.30	JPMCB	1753 Mason Street	215,769					Fee			13%
2.31	JPMCB	915 Pierce Street	261,946					Fee			18%
2.32	JPMCB	50 Joice Street	280,676					Fee			15%
2.33	JPMCB	1855 10th Avenue	246,108					Fee			18%
2.34	JPMCB	124 Mason Street	287,636					Fee			10%
2.35	JPMCB	1260 Broadway	224,556					Fee			13%
2.36	JPMCB	340 Church Street	239,304					Fee			15%
2.37	JPMCB	2500 Van Ness Avenue	191,695					Fee			18%
2.38	JPMCB	520 Buchanan Street	242,794					Fee			16%
2.39	JPMCB	449 O’Farrell Street	196,630					Fee			10%
2.40	JPMCB	3715 California Street	174,260					Fee			16%
2.41	JPMCB	325 9th Avenue	168,069					Fee			12%
2.42	JPMCB	346 Leavenworth Street	175,624					Fee			14%
2.43	JPMCB	1656 Leavenworth Street	128,643					Fee			10%
2.44	JPMCB	3264-3274 Mission Street	137,277					Fee			15%
2.45	JPMCB	500-506 Bartlett Street	87,018					Fee			10%
3	JPMCB	Energy Centre	6,807,306	1.94	1.65	12.5%	10.6%	Fee
4	JPMCB	Oracle & International Centre	4,988,444	1.87	1.53	12.0%	9.8%	Fee
5	JPMCB	Centura Tower I	4,895,614	1.81	1.61	11.0%	9.8%	Fee
6	JPMCB	Hilton Garden Inn Downtown Atlanta	4,619,918	1.55	1.53	10.2%	10.1%	Fee
6.01	JPMCB	Hilton Garden Inn Downtown Atlanta Hotel Only						Fee
6.02	JPMCB	275 Baker Street Retail						Fee
6.03	JPMCB	250 Park Ave West Retail						Fee
7	JPMCB	Hilton Richmond Hotel & Spa	4,779,618	1.66	1.66	10.6%	10.6%	Fee
8	JPMCB	600 East Las Colinas Boulevard	4,171,703	1.87	1.52	12.5%	10.2%	Fee
9	JPMCB	Hulen Mall	12,364,816	1.73	1.61	10.2%	9.5%	Fee
10	JPMCB	Miracle Mile Shops	47,672,934	1.26	1.24	8.4%	8.2%	Fee
11	JPMCB	1615 L Street	9,676,107	1.73	1.54	8.1%	7.2%	Fee
12	GECC	Bridgemarket	3,325,940	1.44	1.39	10.4%	10.1%	Leasehold	06/30/47
13	GECC	Country Lakes	2,287,335	1.27	1.26	8.2%	8.1%	Fee
14	JPMCB	The Crossings of Oak Brook	2,232,742	1.69	1.38	11.0%	9.0%	Fee
15	JPMCB	Riverview Office Tower	2,137,780	1.56	1.36	11.1%	9.6%	Fee
16	GECC	GAI Building	2,024,663	1.56	1.45	10.1%	9.5%	Fee
17	JPMCB	Trinity Lakes Apartments	1,914,395	1.54	1.44	9.8%	9.1%	Fee			6%
18	JPMCB	Byrd Corporate Park	1,703,306	1.74	1.48	10.5%	8.9%	Fee
19	RCMC	Storage Pros Portfolio	1,635,868	1.49	1.45	9.5%	9.2%	Fee
19.01	RCMC	Storage Pros - Brockton, MA	334,255					Fee

A-1-13

			UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	NCF ($)(3)(14)	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %	Title Type	Expiration	Extension Terms	PML %
19.02	RCMC	Storage Pros - Milford, MA	317,468					Fee
19.03	RCMC	Storage Pros - Taylor, MI	341,144					Fee
19.04	RCMC	Storage Pros - Romulus, MI	217,548					Fee
19.05	RCMC	Storage Pros - Holbrook, MA	175,997					Fee
19.06	RCMC	Storage Pros - East Bridgewater, MA	140,560					Fee
19.07	RCMC	Storage Pros - Westland, MI	108,896					Fee
20	GECC	College Grove Student Apartments	1,258,670	1.43	1.27	8.9%	7.9%	Fee
21	GECC	Preston Del Norte	1,499,797	1.59	1.49	10.4%	9.7%	Fee
22	RCMC	Hunter’s Cove Apartments	1,237,043	1.36	1.31	8.9%	8.5%	Fee
23	JPMCB	Northpointe Center	1,315,531	1.57	1.40	10.2%	9.1%	Fee
24	RCMC	Madison Plaza	1,216,555	1.50	1.43	9.8%	9.4%	Fee			14%
25	GECC	Samoa Village	1,655,684	2.09	2.08	13.4%	13.3%	Fee			12%
26	JPMCB	121 Champion Way	993,428	1.57	1.39	10.3%	9.1%	Fee
27	RCMC	Holiday Inn Energy Corridor	1,156,709	1.51	1.51	10.7%	10.7%	Fee
28	GECC	Atlantic Center	1,118,463	1.72	1.53	11.7%	10.4%	Fee
29	GECC	The Hills	967,652	1.39	1.37	9.4%	9.2%	Fee
30	GECC	Orchard Ranch RV Resort	1,212,578	1.81	1.76	11.9%	11.6%	Fee
31	RCMC	The Park at Sorrento	981,386	1.59	1.49	10.4%	9.8%	Fee
32	GECC	Riverstone - Capri	957,784	1.48	1.46	9.9%	9.7%	Fee
33	LCF	Mayton Lofts	814,628	1.34	1.30	9.1%	8.8%	Fee
34	LCF	4100 Spring Valley	926,343	1.77	1.51	11.7%	10.0%	Fee
35	RCMC	San Pablo Towne Center	1,293,215	2.40	2.24	15.2%	14.1%	Fee			14%
36	GECC	Fed Ex Ship Center	738,220	1.32	1.25	8.5%	8.1%	Fee
37	LCF	Peanut Factory Lofts Apartments	770,530	1.35	1.30	9.1%	8.8%	Fee
38	JPMCB	University Estates	785,424	1.55	1.41	10.2%	9.2%	Fee
39	GECC	Denbigh and Twin Ponds MHC	855,466	1.56	1.53	10.4%	10.2%	Fee
39.01	GECC	Denbigh MHC	503,694					Fee
39.02	GECC	Twin Ponds MHC	351,772					Fee
40	RCMC	CityView on Meridian	620,098	1.36	1.25	8.8%	8.2%	Fee
41	LCF	58-30 Grand Avenue	687,050	1.55	1.37	10.4%	9.2%	Fee
42	RCMC	The Shoppes at Clemente Ranch	681,988	1.56	1.47	9.7%	9.2%	Fee
43	RCMC	24 Hour Fitness Center	648,476	1.52	1.49	12.0%	11.8%	Fee
44	GECC	Manayunk Self Storage	524,302	1.50	1.44	10.0%	9.6%	Fee
45	LCF	Cambria Suites Indianapolis	624,209	1.44	1.44	11.5%	11.5%	Fee
46	GECC	Canada Trace	509,339	1.44	1.40	9.7%	9.4%	Fee
47	LCF	Holiday Inn Express & Suites Kingwood	559,528	1.40	1.40	10.8%	10.8%	Fee
48	GECC	Bay Bayou RV	548,874	1.46	1.43	10.9%	10.6%	Fee
49	GECC	SES Retail - Royal Palm	340,487	1.68	1.57	11.4%	10.7%	Fee
50	GECC	SES Retail - Pace	129,988	1.68	1.57	11.4%	10.7%	Fee
51	GECC	Conway Circle	368,245	1.39	1.37	9.3%	9.2%	Fee
52	GECC	Mountain View	473,896	2.02	1.98	12.9%	12.7%	Fee			14%
53	RCMC	Walgreens Maricopa	323,989	1.34	1.32	8.8%	8.7%	Fee
54	RCMC	Walgreens Chicago	332,023	1.37	1.36	9.0%	8.9%	Fee
55	GECC	Tyrone Village	309,553	1.33	1.31	8.8%	8.6%	Fee
56	LCF	Palm Valley Pavilions East	314,246	1.43	1.31	9.8%	9.0%	Fee
57	RCMC	A-Sentry Storage	625,196	3.14	3.02	20.3%	19.5%	Fee			15%
58	GECC	Moon Valley Estates	275,329	1.42	1.40	9.6%	9.4%	Fee
59	JPMCB	Access Self Storage - Lancaster	288,103	1.56	1.51	10.2%	9.9%	Fee
60	JPMCB	Access Self Storage - Buckner	288,133	1.45	1.39	10.4%	9.9%	Fee

A-1-14

ANNEX A-1
			UPFRONT ESCROW(16)
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)(18)	Reserve ($)	Reserve ($)	Reserve ($)
1	JPMCB	The Aire	5,167	0	0	0	402,838	0	1,163,056
2	JPMCB	Veritas Multifamily Portfolio	25,998	3,477,564	349,375	315,860	2,029,850	393,152	823,084
2.01	JPMCB	400 Duboce Avenue
2.02	JPMCB	1801 Gough Street
2.03	JPMCB	601 O’Farrell Street
2.04	JPMCB	845 California Street
2.05	JPMCB	100 Broderick Street
2.06	JPMCB	676 Geary Street
2.07	JPMCB	2600 Van Ness Avenue
2.08	JPMCB	355 Fulton Street
2.09	JPMCB	655 Stockton Street
2.10	JPMCB	2363 Van Ness Avenue
2.11	JPMCB	1660 Bay Street
2.12	JPMCB	1520 Gough Street
2.13	JPMCB	621 Stockton Street
2.14	JPMCB	540 Leavenworth Street
2.15	JPMCB	840 California Street
2.16	JPMCB	1126 Bush Street
2.17	JPMCB	691 O’Farrell Street
2.18	JPMCB	925 Geary Street
2.19	JPMCB	2975 Van Ness Avenue
2.20	JPMCB	1320 Washington Street
2.21	JPMCB	1020 Post Street
2.22	JPMCB	1547 Clay Street
2.23	JPMCB	1840 Clay Street
2.24	JPMCB	106 Sanchez
2.25	JPMCB	755 O’Farrell Street
2.26	JPMCB	2038 Divisadero Street
2.27	JPMCB	1440 Sutter Street
2.28	JPMCB	1690 North Point Street
2.29	JPMCB	411 15th Avenue
2.30	JPMCB	1753 Mason Street
2.31	JPMCB	915 Pierce Street
2.32	JPMCB	50 Joice Street
2.33	JPMCB	1855 10th Avenue
2.34	JPMCB	124 Mason Street
2.35	JPMCB	1260 Broadway
2.36	JPMCB	340 Church Street
2.37	JPMCB	2500 Van Ness Avenue
2.38	JPMCB	520 Buchanan Street
2.39	JPMCB	449 O’Farrell Street
2.40	JPMCB	3715 California Street
2.41	JPMCB	325 9th Avenue
2.42	JPMCB	346 Leavenworth Street
2.43	JPMCB	1656 Leavenworth Street
2.44	JPMCB	3264-3274 Mission Street
2.45	JPMCB	500-506 Bartlett Street
3	JPMCB	Energy Centre	12,261	0	0	1,000,000	530,653	0	4,086,537
4	JPMCB	Oracle & International Centre	449,750	50,250	0	2,300,000	160,498	0	4,512,226
5	JPMCB	Centura Tower I	6,871	42,075	0	35,000	0	0	820,454
6	JPMCB	Hilton Garden Inn Downtown Atlanta	43,800	0	0	0	0	0	75,400
6.01	JPMCB	Hilton Garden Inn Downtown Atlanta Hotel Only
6.02	JPMCB	275 Baker Street Retail
6.03	JPMCB	250 Park Ave West Retail
7	JPMCB	Hilton Richmond Hotel & Spa	47,650	0	0	0	0	0	0
8	JPMCB	600 East Las Colinas Boulevard	9,778	23,375	62,500	58,333	0	11,656	3,861,236
9	JPMCB	Hulen Mall	0	0	0	0	0	0	0
10	JPMCB	Miracle Mile Shops	0	162,000	0	1,310,955	508,750	0	0
11	JPMCB	1615 L Street	7,652	1,260	0	43,477	1,686,862	54,712	1,795,811
12	GECC	Bridgemarket	0	41,562	0	0	0	92,278	0
13	GECC	Country Lakes	0	23,844	0	0	442,876	38,135	0
14	JPMCB	The Crossings of Oak Brook	5,059	0	0	24,028	23,827	0	690,990
15	JPMCB	Riverview Office Tower	7,032	0	0	19,606	63,633	0	2,632,609
16	GECC	GAI Building	47,927	0	0	0	200,000	80,000	339,384
17	JPMCB	Trinity Lakes Apartments	450,000	29,040	0	0	250,213	0	0
18	JPMCB	Byrd Corporate Park	7,929	139,916	0	16,651	88,040	0	106,766
19	RCMC	Storage Pros Portfolio	0	21,875	0	0	77,566	17,191	0
19.01	RCMC	Storage Pros - Brockton, MA

A-1-15

			UPFRONT ESCROW(16)
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)(18)	Reserve ($)	Reserve ($)	Reserve ($)
19.02	RCMC	Storage Pros - Milford, MA
19.03	RCMC	Storage Pros - Taylor, MI
19.04	RCMC	Storage Pros - Romulus, MI
19.05	RCMC	Storage Pros - Holbrook, MA
19.06	RCMC	Storage Pros - East Bridgewater, MA
19.07	RCMC	Storage Pros - Westland, MI
20	GECC	College Grove Student Apartments	750,000	21,391	0	0	111,424	17,410	0
21	GECC	Preston Del Norte	0	75,375	0	0	196,680	20,584	0
22	RCMC	Hunter’s Cove Apartments	0	13,500	0	0	337,206	27,405	0
23	JPMCB	Northpointe Center	2,795	0	0	0	0	0	39,772
24	RCMC	Madison Plaza	0	1,250	0	0	61,085	8,298	0
25	GECC	Samoa Village	0	0	0	0	12,927	0	0
26	JPMCB	121 Champion Way	1,057	0	0	9,583	42,670	2,625	0
27	RCMC	Holiday Inn Energy Corridor	0	0	0	0	205,101	60,449	50,000
28	GECC	Atlantic Center	0	0	0	0	72,386	37,307	300,000
29	GECC	The Hills	0	408	0	0	40,687	11,483	0
30	GECC	Orchard Ranch RV Resort	0	0	0	0	20,450	11,879	0
31	RCMC	The Park at Sorrento	0	0	0	0	138,782	27,721	0
32	GECC	Riverstone - Capri	0	0	0	0	20,284	10,853	0
33	LCF	Mayton Lofts	0	7,863	0	0	1,495	9,965	0
34	LCF	4100 Spring Valley	367,062	77,500	0	295,000	38,081	18,819	477,426
35	RCMC	San Pablo Towne Center	0	17,813	0	0	90,785	8,896	0
36	GECC	Fed Ex Ship Center	0	481,100	0	0	24,601	9,097	0
37	LCF	Peanut Factory Lofts Apartments	0	7,375	0	0	743	10,411	0
38	JPMCB	University Estates	6,900	0	0	0	11,316	0	1,012,918
39	GECC	Denbigh and Twin Ponds MHC	0	130,953	0	0	31,692	689	0
39.01	GECC	Denbigh MHC
39.02	GECC	Twin Ponds MHC
40	RCMC	CityView on Meridian	0	1,568	0	0	12,524	24,552	0
41	LCF	58-30 Grand Avenue	0	0	0	125,000	107,912	2,512	275,000
42	RCMC	The Shoppes at Clemente Ranch	0	0	0	0	20,026	1,795	89,500
43	RCMC	24 Hour Fitness Center	0	5,000	0	0	120,529	8,556	35,742
44	GECC	Manayunk Self Storage	0	108,725	0	0	29,567	12,821	0
45	LCF	Cambria Suites Indianapolis	0	0	0	0	0	0	115,000
46	GECC	Canada Trace	0	3,719	0	0	27,171	3,282	0
47	LCF	Holiday Inn Express & Suites Kingwood	0	0	0	0	7,769	2,091	160,000
48	GECC	Bay Bayou RV	0	11,625	0	0	59,332	6,595	170,000
49	GECC	SES Retail - Royal Palm	7,680	0	0	0	26,310	8,129	8,800
50	GECC	SES Retail - Pace	7,375	0	0	0	10,770	6,435	0
51	GECC	Conway Circle	0	31,438	0	0	26,646	5,078	0
52	GECC	Mountain View	0	0	0	0	36,980	0	0
53	RCMC	Walgreens Maricopa	0	0	0	0	0	0	0
54	RCMC	Walgreens Chicago	0	0	0	0	0	0	0
55	GECC	Tyrone Village	0	39,126	0	0	48,122	8,377	0
56	LCF	Palm Valley Pavilions East	0	0	0	100,000	21,488	2,557	0
57	RCMC	A-Sentry Storage	0	0	0	0	31,978	11,127	0
58	GECC	Moon Valley Estates	0	0	0	0	3,136	1,033	0
59	JPMCB	Access Self Storage - Lancaster	504	0	0	0	36,100	0	0
60	JPMCB	Access Self Storage - Buckner	688	0	0	0	44,990	0	0

A-1-16

ANNEX A-1
			MONTHLY ESCROW(17)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)(18)	Reserve ($)	Reserve ($)	Reserve ($)
1	JPMCB	The Aire	5,167	0	0	0	0	100,000
2	JPMCB	Veritas Multifamily Portfolio	25,998	0	0	225,539	39,315	0
2.01	JPMCB	400 Duboce Avenue
2.02	JPMCB	1801 Gough Street
2.03	JPMCB	601 O’Farrell Street
2.04	JPMCB	845 California Street
2.05	JPMCB	100 Broderick Street
2.06	JPMCB	676 Geary Street
2.07	JPMCB	2600 Van Ness Avenue
2.08	JPMCB	355 Fulton Street
2.09	JPMCB	655 Stockton Street
2.10	JPMCB	2363 Van Ness Avenue
2.11	JPMCB	1660 Bay Street
2.12	JPMCB	1520 Gough Street
2.13	JPMCB	621 Stockton Street
2.14	JPMCB	540 Leavenworth Street
2.15	JPMCB	840 California Street
2.16	JPMCB	1126 Bush Street
2.17	JPMCB	691 O’Farrell Street
2.18	JPMCB	925 Geary Street
2.19	JPMCB	2975 Van Ness Avenue
2.20	JPMCB	1320 Washington Street
2.21	JPMCB	1020 Post Street
2.22	JPMCB	1547 Clay Street
2.23	JPMCB	1840 Clay Street
2.24	JPMCB	106 Sanchez
2.25	JPMCB	755 O’Farrell Street
2.26	JPMCB	2038 Divisadero Street
2.27	JPMCB	1440 Sutter Street
2.28	JPMCB	1690 North Point Street
2.29	JPMCB	411 15th Avenue
2.30	JPMCB	1753 Mason Street
2.31	JPMCB	915 Pierce Street
2.32	JPMCB	50 Joice Street
2.33	JPMCB	1855 10th Avenue
2.34	JPMCB	124 Mason Street
2.35	JPMCB	1260 Broadway
2.36	JPMCB	340 Church Street
2.37	JPMCB	2500 Van Ness Avenue
2.38	JPMCB	520 Buchanan Street
2.39	JPMCB	449 O’Farrell Street
2.40	JPMCB	3715 California Street
2.41	JPMCB	325 9th Avenue
2.42	JPMCB	346 Leavenworth Street
2.43	JPMCB	1656 Leavenworth Street
2.44	JPMCB	3264-3274 Mission Street
2.45	JPMCB	500-506 Bartlett Street
3	JPMCB	Energy Centre	12,621	0	85,193	57,100	0	0
4	JPMCB	Oracle & International Centre	0	0	0	155,750	0	0
5	JPMCB	Centura Tower I	6,871	0	35,000	110,823	0	57,000
6	JPMCB	Hilton Garden Inn Downtown Atlanta	4% of Gross Revenues	0	0	50,418	0	400
6.01	JPMCB	Hilton Garden Inn Downtown Atlanta Hotel Only
6.02	JPMCB	275 Baker Street Retail
6.03	JPMCB	250 Park Ave West Retail
7	JPMCB	Hilton Richmond Hotel & Spa	4% of Gross Revenues	0	0	17,645	0	0
8	JPMCB	600 East Las Colinas Boulevard	9,750	0	58,333	148,308	11,656	0
9	JPMCB	Hulen Mall	0	0	0	0	0	0
10	JPMCB	Miracle Mile Shops	7,481	0	56,104	169,583	0	0
11	JPMCB	1615 L Street	7,652	0	43,477	361,776	8,612	0
12	GECC	Bridgemarket	1,140	0	10,191	0	7,690	0
13	GECC	Country Lakes	2,080	0	0	36,906	5,448	0
14	JPMCB	The Crossings of Oak Brook	5,059	0	24,028	23,827	0	0
15	JPMCB	Riverview Office Tower	7,032	0	19,606	63,633	0	0
16	GECC	GAI Building	0	0	11,094	29,167	6,667	0
17	JPMCB	Trinity Lakes Apartments	10,833	0	0	52,613	0	0
18	JPMCB	Byrd Corporate Park	7,929	0	16,651	31,098	0	0
19	RCMC	Storage Pros Portfolio	3,505	0	0	38,712	2,866	0
19.01	RCMC	Storage Pros - Brockton, MA

A-1-17

			MONTHLY ESCROW(17)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)(18)	Reserve ($)	Reserve ($)	Reserve ($)
19.02	RCMC	Storage Pros - Milford, MA
19.03	RCMC	Storage Pros - Taylor, MI
19.04	RCMC	Storage Pros - Romulus, MI
19.05	RCMC	Storage Pros - Holbrook, MA
19.06	RCMC	Storage Pros - East Bridgewater, MA
19.07	RCMC	Storage Pros - Westland, MI
20	GECC	College Grove Student Apartments	10,800	0	0	22,285	8,705	0
21	GECC	Preston Del Norte	11,629	0	0	28,097	6,861	0
22	RCMC	Hunter’s Cove Apartments	4,000	0	0	28,100	3,426	0
23	JPMCB	Northpointe Center	2,795	0	0	0	0	0
24	RCMC	Madison Plaza	1,106	0	3,398	12,217	1,660	0
25	GECC	Samoa Village	1,163	0	0	1,847	0	0
26	JPMCB	121 Champion Way	1,057	0	9,583	12,394	1,312	0
27	RCMC	Holiday Inn Energy Corridor	4% of Gross Revenues	0	0	17,092	5,496	0
28	GECC	Atlantic Center	0	0	6,272	7,239	3,109	3,500
29	GECC	The Hills	1,154	0	0	8,137	883	0
30	GECC	Orchard Ranch RV Resort	2,521	0	0	4,090	849	0
31	RCMC	The Park at Sorrento	5,140	0	0	11,565	6,630	0
32	GECC	Riverstone - Capri	1,163	0	0	2,898	0	0
33	LCF	Mayton Lofts	2,313	0	0	1,495	1,246	0
34	LCF	4100 Spring Valley	0	0	12,782	19,041	1,448	0
35	RCMC	San Pablo Towne Center	2,063	0	5,851	22,697	1,271	0
36	GECC	Fed Ex Ship Center	1,795	0	0	24,601	1,819	0
37	LCF	Peanut Factory Lofts Apartments	2,250	0	0	743	1,301	0
38	JPMCB	University Estates	6,900	0	0	11,316	0	0
39	GECC	Denbigh and Twin Ponds MHC	1,504	0	0	6,338	689	0
39.01	GECC	Denbigh MHC
39.02	GECC	Twin Ponds MHC
40	RCMC	CityView on Meridian	4,390	0	0	12,524	4,092	0
41	LCF	58-30 Grand Avenue	2,500	0	0	20,582	2,512	0
42	RCMC	The Shoppes at Clemente Ranch	427	0	2,844	6,675	897	0
43	RCMC	24 Hour Fitness Center	750	0	0	10,958	2,852	0
44	GECC	Manayunk Self Storage	1,884	0	0	4,928	1,425	0
45	LCF	Cambria Suites Indianapolis	4% of Gross Revenues	0	0	10,244	0	0
46	GECC	Canada Trace	1,187	0	0	3,019	820	0
47	LCF	Holiday Inn Express & Suites Kingwood	4% of Gross Revenues	0	0	7,769	2,091	0
48	GECC	Bay Bayou RV	1,146	0	0	5,933	2,198	0
49	GECC	SES Retail - Royal Palm	158	0	1,208	3,759	1,016	0
50	GECC	SES Retail - Pace	151	0	1,160	1,539	804	0
51	GECC	Conway Circle	458	0	0	2,665	1,016	0
52	GECC	Mountain View	783	0	0	5,283	0	0
53	RCMC	Walgreens Maricopa	0	0	0	0	0	0
54	RCMC	Walgreens Chicago	0	0	0	0	0	0
55	GECC	Tyrone Village	467	0	0	3,702	1,047	0
56	LCF	Palm Valley Pavilions East	733	0	1,467	7,163	852	0
57	RCMC	A-Sentry Storage	2,066	0	0	6,396	1,391	0
58	GECC	Moon Valley Estates	425	0	0	1,568	517	0
59	JPMCB	Access Self Storage - Lancaster	504	0	0	3,610	0	0
60	JPMCB	Access Self Storage - Buckner	688	0	0	4,499	0	0

A-1-18

ANNEX A-1

			RESERVE CAPS(18)
			CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	JPMCB	The Aire
2	JPMCB	Veritas Multifamily Portfolio
2.01	JPMCB	400 Duboce Avenue
2.02	JPMCB	1801 Gough Street
2.03	JPMCB	601 O’Farrell Street
2.04	JPMCB	845 California Street
2.05	JPMCB	100 Broderick Street
2.06	JPMCB	676 Geary Street
2.07	JPMCB	2600 Van Ness Avenue
2.08	JPMCB	355 Fulton Street
2.09	JPMCB	655 Stockton Street
2.10	JPMCB	2363 Van Ness Avenue
2.11	JPMCB	1660 Bay Street
2.12	JPMCB	1520 Gough Street
2.13	JPMCB	621 Stockton Street
2.14	JPMCB	540 Leavenworth Street
2.15	JPMCB	840 California Street
2.16	JPMCB	1126 Bush Street
2.17	JPMCB	691 O’Farrell Street
2.18	JPMCB	925 Geary Street
2.19	JPMCB	2975 Van Ness Avenue
2.20	JPMCB	1320 Washington Street
2.21	JPMCB	1020 Post Street
2.22	JPMCB	1547 Clay Street
2.23	JPMCB	1840 Clay Street
2.24	JPMCB	106 Sanchez
2.25	JPMCB	755 O’Farrell Street
2.26	JPMCB	2038 Divisadero Street
2.27	JPMCB	1440 Sutter Street
2.28	JPMCB	1690 North Point Street
2.29	JPMCB	411 15th Avenue
2.30	JPMCB	1753 Mason Street
2.31	JPMCB	915 Pierce Street
2.32	JPMCB	50 Joice Street
2.33	JPMCB	1855 10th Avenue
2.34	JPMCB	124 Mason Street
2.35	JPMCB	1260 Broadway
2.36	JPMCB	340 Church Street
2.37	JPMCB	2500 Van Ness Avenue
2.38	JPMCB	520 Buchanan Street
2.39	JPMCB	449 O’Farrell Street
2.40	JPMCB	3715 California Street
2.41	JPMCB	325 9th Avenue
2.42	JPMCB	346 Leavenworth Street
2.43	JPMCB	1656 Leavenworth Street
2.44	JPMCB	3264-3274 Mission Street
2.45	JPMCB	500-506 Bartlett Street
3	JPMCB	Energy Centre
4	JPMCB	Oracle & International Centre
5	JPMCB	Centura Tower I							2,329,175
6	JPMCB	Hilton Garden Inn Downtown Atlanta	The greater of 1,620,000 or 3 years of annualized monthly deposits
6.01	JPMCB	Hilton Garden Inn Downtown Atlanta Hotel Only
6.02	JPMCB	275 Baker Street Retail
6.03	JPMCB	250 Park Ave West Retail
7	JPMCB	Hilton Richmond Hotel & Spa	1,715,400
8	JPMCB	600 East Las Colinas Boulevard	351,000		2,100,000
9	JPMCB	Hulen Mall
10	JPMCB	Miracle Mile Shops
11	JPMCB	1615 L Street	460,000		2,625,000
12	GECC	Bridgemarket			122,938
13	GECC	Country Lakes
14	JPMCB	The Crossings of Oak Brook
15	JPMCB	Riverview Office Tower	253,152
16	GECC	GAI Building			665,650
17	JPMCB	Trinity Lakes Apartments
18	JPMCB	Byrd Corporate Park			500,000
19	RCMC	Storage Pros Portfolio
19.01	RCMC	Storage Pros - Brockton, MA

A-1-19

			RESERVE CAPS(18)
			CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
19.02	RCMC	Storage Pros - Milford, MA
19.03	RCMC	Storage Pros - Taylor, MI
19.04	RCMC	Storage Pros - Romulus, MI
19.05	RCMC	Storage Pros - Holbrook, MA
19.06	RCMC	Storage Pros - East Bridgewater, MA
19.07	RCMC	Storage Pros - Westland, MI
20	GECC	College Grove Student Apartments
21	GECC	Preston Del Norte
22	RCMC	Hunter’s Cove Apartments
23	JPMCB	Northpointe Center
24	RCMC	Madison Plaza
25	GECC	Samoa Village
26	JPMCB	121 Champion Way			460,000
27	RCMC	Holiday Inn Energy Corridor	930,840
28	GECC	Atlantic Center			300,000				250,000
29	GECC	The Hills
30	GECC	Orchard Ranch RV Resort	150,000
31	RCMC	The Park at Sorrento	185,040
32	GECC	Riverstone - Capri
33	LCF	Mayton Lofts
34	LCF	4100 Spring Valley			400,000
35	RCMC	San Pablo Towne Center			70,170
36	GECC	Fed Ex Ship Center
37	LCF	Peanut Factory Lofts Apartments
38	JPMCB	University Estates
39	GECC	Denbigh and Twin Ponds MHC
39.01	GECC	Denbigh MHC
39.02	GECC	Twin Ponds MHC
40	RCMC	CityView on Meridian	158,040
41	LCF	58-30 Grand Avenue
42	RCMC	The Shoppes at Clemente Ranch			103,000
43	RCMC	24 Hour Fitness Center
44	GECC	Manayunk Self Storage
45	LCF	Cambria Suites Indianapolis
46	GECC	Canada Trace
47	LCF	Holiday Inn Express & Suites Kingwood							Seasonality Reserve: 40,000
48	GECC	Bay Bayou RV
49	GECC	SES Retail - Royal Palm	5,670		43,470
50	GECC	SES Retail - Pace	5,445		41,745
51	GECC	Conway Circle
52	GECC	Mountain View
53	RCMC	Walgreens Maricopa
54	RCMC	Walgreens Chicago
55	GECC	Tyrone Village
56	LCF	Palm Valley Pavilions East
57	RCMC	A-Sentry Storage
58	GECC	Moon Valley Estates
59	JPMCB	Access Self Storage - Lancaster
60	JPMCB	Access Self Storage - Buckner

A-1-20

ANNEX A-1

				LARGEST TENANT (3), (19), (20), (21)			2nd LARGEST TENANT (3), (19), (20), (21)
			Single			Lease			Lease
Loan #	Seller(1)	Property Name	Tenant	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
1	JPMCB	The Aire	No	Mandell School	15,000	07/31/27	Flywheel Sports, Inc.	9,174	05/13/23
2	JPMCB	Veritas Multifamily Portfolio	No
2.01	JPMCB	400 Duboce Avenue	No
2.02	JPMCB	1801 Gough Street	No
2.03	JPMCB	601 O’Farrell Street	No
2.04	JPMCB	845 California Street	No
2.05	JPMCB	100 Broderick Street	No
2.06	JPMCB	676 Geary Street	No
2.07	JPMCB	2600 Van Ness Avenue	No
2.08	JPMCB	355 Fulton Street	No
2.09	JPMCB	655 Stockton Street	No
2.10	JPMCB	2363 Van Ness Avenue	No
2.11	JPMCB	1660 Bay Street	No
2.12	JPMCB	1520 Gough Street	No
2.13	JPMCB	621 Stockton Street	No
2.14	JPMCB	540 Leavenworth Street	No
2.15	JPMCB	840 California Street	No
2.16	JPMCB	1126 Bush Street	No
2.17	JPMCB	691 O’Farrell Street	No
2.18	JPMCB	925 Geary Street	No
2.19	JPMCB	2975 Van Ness Avenue	No
2.20	JPMCB	1320 Washington Street	No
2.21	JPMCB	1020 Post Street	No
2.22	JPMCB	1547 Clay Street	No
2.23	JPMCB	1840 Clay Street	No
2.24	JPMCB	106 Sanchez	No
2.25	JPMCB	755 O’Farrell Street	No
2.26	JPMCB	2038 Divisadero Street	No
2.27	JPMCB	1440 Sutter Street	No
2.28	JPMCB	1690 North Point Street	No
2.29	JPMCB	411 15th Avenue	No
2.30	JPMCB	1753 Mason Street	No
2.31	JPMCB	915 Pierce Street	No
2.32	JPMCB	50 Joice Street	No
2.33	JPMCB	1855 10th Avenue	No
2.34	JPMCB	124 Mason Street	No
2.35	JPMCB	1260 Broadway	No
2.36	JPMCB	340 Church Street	No
2.37	JPMCB	2500 Van Ness Avenue	No
2.38	JPMCB	520 Buchanan Street	No
2.39	JPMCB	449 O’Farrell Street	No
2.40	JPMCB	3715 California Street	No
2.41	JPMCB	325 9th Avenue	No
2.42	JPMCB	346 Leavenworth Street	No
2.43	JPMCB	1656 Leavenworth Street	No
2.44	JPMCB	3264-3274 Mission Street	No
2.45	JPMCB	500-506 Bartlett Street	No
3	JPMCB	Energy Centre	No	Chaffe McCall	53,414	01/31/20	Frilot Partridge	48,090	01/31/22
4	JPMCB	Oracle & International Centre	No	Oracle USA, Inc.	155,844	12/31/20	The Lacek Group	60,096	12/31/16
5	JPMCB	Centura Tower I	No	Coca-Cola Refreshment	93,167	11/30/14	Dallas Copart Salvage AA	70,060	05/31/24
6	JPMCB	Hilton Garden Inn Downtown Atlanta	No
6.01	JPMCB	Hilton Garden Inn Downtown Atlanta Hotel Only	No
6.02	JPMCB	275 Baker Street Retail	No	Game-X	10,310	03/31/18	Legal Sea Foods	8,429	08/31/18
6.03	JPMCB	250 Park Ave West Retail	No	Baja Fresh	2,763	11/30/14	City Segway Tours	1,701	10/25/14
7	JPMCB	Hilton Richmond Hotel & Spa	No
8	JPMCB	600 East Las Colinas Boulevard	No	Horizon Lines, LLC	51,989	01/19/19	JP Energy Partners	47,562	02/29/20
9	JPMCB	Hulen Mall	No	The Movie Tavern	52,420	01/31/28	GAP	17,265	01/31/16
10	JPMCB	Miracle Mile Shops	No	V Theater	30,883	12/31/18	Saxe Theater	22,398	06/30/20
11	JPMCB	1615 L Street	No	Fleishman Hillard, Inc.	65,496	09/30/20	Pew Research Center	45,315	11/30/16
12	GECC	Bridgemarket	No	TJ Maxx	35,750	03/31/20	Food Emporium	35,267	03/31/20
13	GECC	Country Lakes	No
14	JPMCB	The Crossings of Oak Brook	No	ReaderLink Distribution	48,090	02/28/19	A.M. Castle & Co.	39,361	03/31/24
15	JPMCB	Riverview Office Tower	No	RELS Valuation	87,667	03/31/17	Tunheim Partners, Inc.	15,019	09/30/25
16	GECC	GAI Building	No	GAI Consultants, Inc.	62,112	03/31/21	XOS Technologies, Inc.	21,205	12/31/22
17	JPMCB	Trinity Lakes Apartments	No
18	JPMCB	Byrd Corporate Park	No	The Expediting Co., Inc.	27,688	11/30/17	Brame Academy, Inc.	14,046	01/31/19
19	RCMC	Storage Pros Portfolio	No
19.01	RCMC	Storage Pros - Brockton, MA	No

A-1-21

				LARGEST TENANT (3), (19), (20), (21)			2nd LARGEST TENANT (3), (19), (20), (21)
			Single			Lease			Lease
Loan #	Seller(1)	Property Name	Tenant	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
19.02	RCMC	Storage Pros - Milford, MA	No
19.03	RCMC	Storage Pros - Taylor, MI	No
19.04	RCMC	Storage Pros - Romulus, MI	No
19.05	RCMC	Storage Pros - Holbrook, MA	No
19.06	RCMC	Storage Pros - East Bridgewater, MA	No
19.07	RCMC	Storage Pros - Westland, MI	No
20	GECC	College Grove Student Apartments	No
21	GECC	Preston Del Norte	No
22	RCMC	Hunter’s Cove Apartments	No
23	JPMCB	Northpointe Center	No	Hobby Lobby	55,521	09/30/21	TJ Maxx	28,000	10/31/15
24	RCMC	Madison Plaza	No	Petco	21,000	03/31/23	SDDS (Dialysis)	8,700	07/31/23
25	GECC	Samoa Village	No
26	JPMCB	121 Champion Way	No	Columbia Gas of Pennsylvania	34,911	06/30/20	GenOn Energy	21,152	12/31/18
27	RCMC	Holiday Inn Energy Corridor	No
28	GECC	Atlantic Center	No	Atlantic Tape Company	77,209	03/31/18	Assa Abloy (Cardo USA)	59,810	04/30/18
29	GECC	The Hills	No
30	GECC	Orchard Ranch RV Resort	No
31	RCMC	The Park at Sorrento	No
32	GECC	Riverstone - Capri	No
33	LCF	Mayton Lofts	No
34	LCF	4100 Spring Valley	No	Panda Energy International	30,558	07/31/16	Comerica Bank	16,919	12/31/17
35	RCMC	San Pablo Towne Center	No	Doctor’s Medical Center	11,593	06/30/15	Dollar Tree	10,080	01/31/18
36	GECC	Fed Ex Ship Center	No	Federal Express Corp.	133,000	04/30/24	Krivaja 1884 Beechbrook Corp	20,000	MTM
37	LCF	Peanut Factory Lofts Apartments	No
38	JPMCB	University Estates	No
39	GECC	Denbigh and Twin Ponds MHC	No
39.01	GECC	Denbigh MHC	No
39.02	GECC	Twin Ponds MHC	No
40	RCMC	CityView on Meridian	No
41	LCF	58-30 Grand Avenue	No	Korea Paper & Plastic	50,000	12/31/15	Ace Mark Trading	49,000	12/31/16
42	RCMC	The Shoppes at Clemente Ranch	No	Pearl Sushi & Bomber	2,728	05/31/17	America’s Best Karate	2,400	10/31/17
43	RCMC	24 Hour Fitness Center	No	24 Hour Fitness	34,950	12/31/27	Coto Sports	6,700	02/28/17
44	GECC	Manayunk Self Storage	No
45	LCF	Cambria Suites Indianapolis	No
46	GECC	Canada Trace	No
47	LCF	Holiday Inn Express & Suites Kingwood	No
48	GECC	Bay Bayou RV	No
49	GECC	SES Retail - Royal Palm	No	Anderson Dental PLC	4,760	09/30/23	Everything Bagel	2,100	12/31/15
50	GECC	SES Retail - Pace	No	Aspen Dental	3,213	04/30/17	Sprint/Nextel	1,513	03/31/15
51	GECC	Conway Circle	No
52	GECC	Mountain View	No
53	RCMC	Walgreens Maricopa	Yes	Walgreens	14,820	12/31/79
54	RCMC	Walgreens Chicago	Yes	Walgreens	11,155	01/31/79
55	GECC	Tyrone Village	No
56	LCF	Palm Valley Pavilions East	No	Michaels	23,743	01/31/16	Bel-Esprit Day School	6,668	05/31/14
57	RCMC	A-Sentry Storage	No
58	GECC	Moon Valley Estates	No
59	JPMCB	Access Self Storage - Lancaster	No
60	JPMCB	Access Self Storage - Buckner	No

A-1-22

ANNEX A-1

			3rd LARGEST TENANT (3), (19), (20), (21)			4th LARGEST TENANT (3), (19), (20), (21)
					Lease			Lease
Loan #	Seller(1)	Property Name	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
1	JPMCB	The Aire	Winthrop University Hospital	8,202	07/31/28
2	JPMCB	Veritas Multifamily Portfolio
2.01	JPMCB	400 Duboce Avenue
2.02	JPMCB	1801 Gough Street
2.03	JPMCB	601 O’Farrell Street
2.04	JPMCB	845 California Street
2.05	JPMCB	100 Broderick Street
2.06	JPMCB	676 Geary Street
2.07	JPMCB	2600 Van Ness Avenue
2.08	JPMCB	355 Fulton Street
2.09	JPMCB	655 Stockton Street
2.10	JPMCB	2363 Van Ness Avenue
2.11	JPMCB	1660 Bay Street
2.12	JPMCB	1520 Gough Street
2.13	JPMCB	621 Stockton Street
2.14	JPMCB	540 Leavenworth Street
2.15	JPMCB	840 California Street
2.16	JPMCB	1126 Bush Street
2.17	JPMCB	691 O’Farrell Street
2.18	JPMCB	925 Geary Street
2.19	JPMCB	2975 Van Ness Avenue
2.20	JPMCB	1320 Washington Street
2.21	JPMCB	1020 Post Street
2.22	JPMCB	1547 Clay Street
2.23	JPMCB	1840 Clay Street
2.24	JPMCB	106 Sanchez
2.25	JPMCB	755 O’Farrell Street
2.26	JPMCB	2038 Divisadero Street
2.27	JPMCB	1440 Sutter Street
2.28	JPMCB	1690 North Point Street
2.29	JPMCB	411 15th Avenue
2.30	JPMCB	1753 Mason Street
2.31	JPMCB	915 Pierce Street
2.32	JPMCB	50 Joice Street
2.33	JPMCB	1855 10th Avenue
2.34	JPMCB	124 Mason Street
2.35	JPMCB	1260 Broadway
2.36	JPMCB	340 Church Street
2.37	JPMCB	2500 Van Ness Avenue
2.38	JPMCB	520 Buchanan Street
2.39	JPMCB	449 O’Farrell Street
2.40	JPMCB	3715 California Street
2.41	JPMCB	325 9th Avenue
2.42	JPMCB	346 Leavenworth Street
2.43	JPMCB	1656 Leavenworth Street
2.44	JPMCB	3264-3274 Mission Street
2.45	JPMCB	500-506 Bartlett Street
3	JPMCB	Energy Centre	Simon, Peragine, Smith & Redfeam	29,785	12/31/23	Morgan Stanley Smith Barney	28,016	04/30/22
4	JPMCB	Oracle & International Centre	Surescripts	52,650	06/30/19	GSA - HUD	30,061	09/30/15
5	JPMCB	Centura Tower I	Remington Hotel Corp.	56,892	04/30/19	The Coca-Cola Co.	41,148	11/30/16
6	JPMCB	Hilton Garden Inn Downtown Atlanta
6.01	JPMCB	Hilton Garden Inn Downtown Atlanta Hotel Only
6.02	JPMCB	275 Baker Street Retail	Johnny Rockets	2,179	08/31/18
6.03	JPMCB	250 Park Ave West Retail	Legacy Restaurant Partners	1,667	02/28/15	Hello Atlanta	1,530	02/29/16
7	JPMCB	Hilton Richmond Hotel & Spa
8	JPMCB	600 East Las Colinas Boulevard	Young President’s Organization	46,772	04/30/19	FleetPride Inc.	46,764	06/30/23
9	JPMCB	Hulen Mall	The Shoe Dept	9,136	06/30/16	BJ’S Restaurant & Brewery	9,130	12/31/31
10	JPMCB	Miracle Mile Shops	GAP/GAP Kids/Baby GAP	20,872	08/31/15	Playing Field Race & Sports Book	19,647	07/31/25
11	JPMCB	1615 L Street	The Avascent Group	39,411	03/31/22	Independent Community Bankers of America	39,310	08/31/16
12	GECC	Bridgemarket	Guastavinos	26,818	02/08/15
13	GECC	Country Lakes
14	JPMCB	The Crossings of Oak Brook	Molina Healthcare of Illinois	37,127	01/31/20	SWC Technology Partners Inc.	22,036	04/30/16
15	JPMCB	Riverview Office Tower	Institute for Clinical Systems Improvement	12,281	03/31/19	ACUO Technologies, LLC	12,128	07/31/15
16	GECC	GAI Building	RGN-Orlando I, LLC (Regus)	12,812	06/30/23
17	JPMCB	Trinity Lakes Apartments
18	JPMCB	Byrd Corporate Park	Restaurant Liquid Services	12,850	11/30/13	The Father’s House	12,464	07/31/15
19	RCMC	Storage Pros Portfolio
19.01	RCMC	Storage Pros - Brockton, MA

A-1-23

			3rd LARGEST TENANT (3), (19), (20), (21)			4th LARGEST TENANT (3), (19), (20), (21)
					Lease			Lease
Loan #	Seller(1)	Property Name	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
19.02	RCMC	Storage Pros - Milford, MA
19.03	RCMC	Storage Pros - Taylor, MI
19.04	RCMC	Storage Pros - Romulus, MI
19.05	RCMC	Storage Pros - Holbrook, MA
19.06	RCMC	Storage Pros - East Bridgewater, MA
19.07	RCMC	Storage Pros - Westland, MI
20	GECC	College Grove Student Apartments
21	GECC	Preston Del Norte
22	RCMC	Hunter’s Cove Apartments
23	JPMCB	Northpointe Center	MC Sports	24,840	11/30/22	Petsmart	20,309	10/31/16
24	RCMC	Madison Plaza	Union Bank	6,200	02/28/19	Aaron’s	5,039	01/31/18
25	GECC	Samoa Village
26	JPMCB	121 Champion Way	Halliburton Energy Services, Inc.	21,125	07/31/17	Heffren-Tillotson	7,339	06/30/23
27	RCMC	Holiday Inn Energy Corridor
28	GECC	Atlantic Center	Metal Tech USA	40,440	01/28/18	Home Plate Baseball	26,920	10/31/18
29	GECC	The Hills
30	GECC	Orchard Ranch RV Resort
31	RCMC	The Park at Sorrento
32	GECC	Riverstone - Capri
33	LCF	Mayton Lofts
34	LCF	4100 Spring Valley	Joint Venture Business Centers	14,359	06/30/17	Teladoc Inc.	7,495	04/30/17
35	RCMC	San Pablo Towne Center	Empire Buffet	7,948	02/28/18	Gina Beauty	5,279	08/31/16
36	GECC	Fed Ex Ship Center	M. Mark Products, Inc.	16,700	08/31/14
37	LCF	Peanut Factory Lofts Apartments
38	JPMCB	University Estates
39	GECC	Denbigh and Twin Ponds MHC
39.01	GECC	Denbigh MHC
39.02	GECC	Twin Ponds MHC
40	RCMC	CityView on Meridian
41	LCF	58-30 Grand Avenue	Sun Bird, USA Inc	25,500	01/31/14	P & W	18,000	05/31/17
42	RCMC	The Shoppes at Clemente Ranch	Antonio’s Day Spa	2,123	07/31/18	The UPS Store	1,620	05/31/18
43	RCMC	24 Hour Fitness Center
44	GECC	Manayunk Self Storage
45	LCF	Cambria Suites Indianapolis
46	GECC	Canada Trace
47	LCF	Holiday Inn Express & Suites Kingwood
48	GECC	Bay Bayou RV
49	GECC	SES Retail - Royal Palm	Lavanda Spa	1,540	03/31/21	Subway	1,400	05/31/19
50	GECC	SES Retail - Pace	Advance America	1,512	02/28/14	Sweet Frog	1,512	11/30/16
51	GECC	Conway Circle
52	GECC	Mountain View
53	RCMC	Walgreens Maricopa
54	RCMC	Walgreens Chicago
55	GECC	Tyrone Village
56	LCF	Palm Valley Pavilions East	Starbucks	1,615	07/31/16	PT Noodles	1,142	04/30/18
57	RCMC	A-Sentry Storage
58	GECC	Moon Valley Estates
59	JPMCB	Access Self Storage - Lancaster
60	JPMCB	Access Self Storage - Buckner

A-1-24

ANNEX A-1

			5th LARGEST TENANT (3), (19), (20), (21)
					Lease	Loan		Lockbox	Lockbox
Loan #	Seller(1)	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor(22)	(Y/N)	Type(23)
1	JPMCB	The Aire				Refinance	Albert Kalimian, Edna Kalimian Amirian, Rita Kalimian Sakhaie	Yes	Soft
2	JPMCB	Veritas Multifamily Portfolio				Refinance	Yat-Pang Au	Yes	Soft
2.01	JPMCB	400 Duboce Avenue
2.02	JPMCB	1801 Gough Street
2.03	JPMCB	601 O’Farrell Street
2.04	JPMCB	845 California Street
2.05	JPMCB	100 Broderick Street
2.06	JPMCB	676 Geary Street
2.07	JPMCB	2600 Van Ness Avenue
2.08	JPMCB	355 Fulton Street
2.09	JPMCB	655 Stockton Street
2.10	JPMCB	2363 Van Ness Avenue
2.11	JPMCB	1660 Bay Street
2.12	JPMCB	1520 Gough Street
2.13	JPMCB	621 Stockton Street
2.14	JPMCB	540 Leavenworth Street
2.15	JPMCB	840 California Street
2.16	JPMCB	1126 Bush Street
2.17	JPMCB	691 O’Farrell Street
2.18	JPMCB	925 Geary Street
2.19	JPMCB	2975 Van Ness Avenue
2.20	JPMCB	1320 Washington Street
2.21	JPMCB	1020 Post Street
2.22	JPMCB	1547 Clay Street
2.23	JPMCB	1840 Clay Street
2.24	JPMCB	106 Sanchez
2.25	JPMCB	755 O’Farrell Street
2.26	JPMCB	2038 Divisadero Street
2.27	JPMCB	1440 Sutter Street
2.28	JPMCB	1690 North Point Street
2.29	JPMCB	411 15th Avenue
2.30	JPMCB	1753 Mason Street
2.31	JPMCB	915 Pierce Street
2.32	JPMCB	50 Joice Street
2.33	JPMCB	1855 10th Avenue
2.34	JPMCB	124 Mason Street
2.35	JPMCB	1260 Broadway
2.36	JPMCB	340 Church Street
2.37	JPMCB	2500 Van Ness Avenue
2.38	JPMCB	520 Buchanan Street
2.39	JPMCB	449 O’Farrell Street
2.40	JPMCB	3715 California Street
2.41	JPMCB	325 9th Avenue
2.42	JPMCB	346 Leavenworth Street
2.43	JPMCB	1656 Leavenworth Street
2.44	JPMCB	3264-3274 Mission Street
2.45	JPMCB	500-506 Bartlett Street
3	JPMCB	Energy Centre	Montgomery Barnett LLP	25,059	12/31/21	Acquisition	William Hertz, Isaac Hertz, Sarah Hertz	Yes	Hard
4	JPMCB	Oracle & International Centre	M. Little & Company	27,980	11/30/15	Acquisition	Investcorp US Real Estate, LLC	Yes	Hard
5	JPMCB	Centura Tower I	Peopleanswers, Inc.	30,005	10/31/15	Refinance	Liberty Bankers Life Insurance Company	Yes	Hard
6	JPMCB	Hilton Garden Inn Downtown Atlanta				Refinance	David D. Marvin	Yes	CMA
6.01	JPMCB	Hilton Garden Inn Downtown Atlanta Hotel Only
6.02	JPMCB	275 Baker Street Retail
6.03	JPMCB	250 Park Ave West Retail	Subway	1,200	03/31/14
7	JPMCB	Hilton Richmond Hotel & Spa				Refinance	Neil Amin	Yes	Springing
8	JPMCB	600 East Las Colinas Boulevard	Greystar Mgmt Services	37,924	09/30/14	Refinance	Transcontinental Realty Investors, Inc.	Yes	Hard
9	JPMCB	Hulen Mall	Deb	9,078	01/31/19	Refinance	GGP Limited Partnership	Yes	CMA
10	JPMCB	Miracle Mile Shops	Cheeseburger Las Vegas	15,940	10/31/16	Refinance	Aby Rosen, Michael Fuchs, David Edelstein	Yes	Hard
11	JPMCB	1615 L Street	Haynes and Boone, LLP	23,326	03/31/14	Refinance	Bernard Spitzer	Yes	Hard
12	GECC	Bridgemarket				Refinance	Sheldon M. Gordon	Yes	Hard
13	GECC	Country Lakes				Refinance	Joseph I. Wolf	Yes	CMA
14	JPMCB	The Crossings of Oak Brook	Cbeyond Communications LLC	20,476	05/31/15	Acquisition	Adventus Holdings LP	Yes	CMA
15	JPMCB	Riverview Office Tower	Erstad & Reimer	10,285	05/31/17	Acquisition	John M. Schneider	Yes	CMA
16	GECC	GAI Building				Refinance	Craig T. Ustler, F. Thomas Ustler	Yes	CMA
17	JPMCB	Trinity Lakes Apartments				Refinance	Craig Koenigsberg, Howard Parnes	Yes	Springing
18	JPMCB	Byrd Corporate Park	Safeware, Inc.	12,034	02/28/14	Refinance	Adler Real Estate Fund, LLC, Trigate Property Partners, L.P.	Yes	Springing
19	RCMC	Storage Pros Portfolio				Refinance	David M. Levenfeld, Ian Burnstein	Yes	Springing
19.01	RCMC	Storage Pros - Brockton, MA

A-1-25

			5th LARGEST TENANT (3), (19), (20), (21)
					Lease	Loan		Lockbox	Lockbox
Loan #	Seller(1)	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor(22)	(Y/N)	Type(23)
19.02	RCMC	Storage Pros - Milford, MA
19.03	RCMC	Storage Pros - Taylor, MI
19.04	RCMC	Storage Pros - Romulus, MI
19.05	RCMC	Storage Pros - Holbrook, MA
19.06	RCMC	Storage Pros - East Bridgewater, MA
19.07	RCMC	Storage Pros - Westland, MI
20	GECC	College Grove Student Apartments				Acquisition	Alan J. Hayman, Sheldon Yellen, Andrew E. Hayman	Yes	CMA
21	GECC	Preston Del Norte				Refinance	Larry Krauss, Sarah Krauss	No	NAP
22	RCMC	Hunter’s Cove Apartments				Acquisition	Carlos P. Vaz, Mrugeshkumar K. Shah	Yes	CMA
23	JPMCB	Northpointe Center	Shoe Carnival	9,537	01/31/23	Refinance	ZarCal, LLC	Yes	CMA
24	RCMC	Madison Plaza	Red Cross	4,000	03/31/18	Refinance	Victor Salem, Huda Salem	Yes	CMA
25	GECC	Samoa Village				Refinance	Safety Investment Company	No	NAP
26	JPMCB	121 Champion Way				Acquisition	Robert Oppenheim, Allan Serviansky, Daniel Warman	Yes	CMA
27	RCMC	Holiday Inn Energy Corridor				Refinance	Nazarali K. Momin, Akbarali K. Momin	Yes	CMA
28	GECC	Atlantic Center	TDK Components USA	25,936	09/30/17	Refinance	John P. Tiernan	Yes	Springing
29	GECC	The Hills				Refinance	Brett D. Smith, James Parker	No	NAP
30	GECC	Orchard Ranch RV Resort				Refinance	Mark Lee Wirth, Margie Wirth, Michael Lee Wirth, Connie Dru Wirth	No	NAP
31	RCMC	The Park at Sorrento				Refinance	Randy Ferreira	Yes	Springing
32	GECC	Riverstone - Capri				Acquisition	James L. Bellinson, Carolyn J. Bellinson	No	NAP
33	LCF	Mayton Lofts				Refinance	J. David McCormack, Jr.	Yes	CMA
34	LCF	4100 Spring Valley	USA Gateway	6,474	03/31/15	Acquisition	Andrew J. Segal	Yes	Springing
35	RCMC	San Pablo Towne Center	Fashion 4 Less	4,934	08/31/14	Refinance	Russel W. Stanley, Holly Stanley	Yes	Springing
36	GECC	Fed Ex Ship Center				Refinance	Anthony M. Laino, Michael E. Laino, Paul J. Laino	Yes	CMA
37	LCF	Peanut Factory Lofts Apartments				Refinance	J. David McCormack, Jr.	Yes	CMA
38	JPMCB	University Estates				Acquisition	Harold Rosenblum	Yes	Soft
39	GECC	Denbigh and Twin Ponds MHC				Refinance	Ann Marie Wiseman, Richard B. Pratt	No	NAP
39.01	GECC	Denbigh MHC
39.02	GECC	Twin Ponds MHC
40	RCMC	CityView on Meridian				Refinance	Nicholas T. Leftakes, George C. Touras	Yes	Springing
41	LCF	58-30 Grand Avenue				Refinance	Nathan Indig	Yes	Springing
42	RCMC	The Shoppes at Clemente Ranch	Rosati’s Pizza	1,502	04/30/18	Acquisition	Rudy Staedler, Peter L. Kleis	Yes	Springing
43	RCMC	24 Hour Fitness Center				Acquisition	Prabhas Kejriwal	Yes	Hard
44	GECC	Manayunk Self Storage				Refinance	James A. Nolen, IV	No	NAP
45	LCF	Cambria Suites Indianapolis				Refinance	Venkata Nattam, Sreenivasa Nattam	Yes	Hard
46	GECC	Canada Trace				Refinance	Thomas Lloyd Long, Kathy Long	No	NAP
47	LCF	Holiday Inn Express & Suites Kingwood				Refinance	Nupenbhai Patel	Yes	CMA
48	GECC	Bay Bayou RV				Refinance	Barbara Davis	Yes	CMA
49	GECC	SES Retail - Royal Palm	China King	1,400	06/30/20	Refinance	Robert V. Stunkel	No	NAP
50	GECC	SES Retail - Pace				Refinance	Robert V. Stunkel	No	NAP
51	GECC	Conway Circle				Refinance	Joseph I. Wolf	No	NAP
52	GECC	Mountain View				Refinance	Safety Investment Company	No	NAP
53	RCMC	Walgreens Maricopa				Refinance	Richard D. Morgese	Yes	Springing
54	RCMC	Walgreens Chicago				Refinance	Richard D. Morgese	Yes	Springing
55	GECC	Tyrone Village				Refinance	Joseph I. Wolf	No	NAP
56	LCF	Palm Valley Pavilions East	Salon Chic	1,085	09/30/16	Acquisition	Stephen Gledhill; David Hopkinson; Eric Taferner; David Whalley; Sean Cleary	Yes	CMA
57	RCMC	A-Sentry Storage				Refinance	Robert C. Penney, John W. Flynn, Jerry S. Ray	No	NAP
58	GECC	Moon Valley Estates				Refinance	Jack C. Evans, Kathy Louise Tyus	No	NAP
59	JPMCB	Access Self Storage - Lancaster				Refinance	Douglas W. Hunt	Yes	Springing
60	JPMCB	Access Self Storage - Buckner				Refinance	Douglas W. Hunt	Yes	Springing

A-1-26

ANNEX A-1

							Total Debt	Total Debt		Total Debt
			Additional Debt	Additional Debt	Additional Debt	Additional Debt	Current	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Permitted (Y/N)	Exist (Y/N)(24)	Amount ($)	Type	Balance ($)	DSCR	Current LTV %	Debt Yield %
1	JPMCB	The Aire	No	Yes	115,000,000	$90,000,000 A-2 Note / $25,000,000 Mezzanine	250,000,000	1.03	68.5%	6.6%
2	JPMCB	Veritas Multifamily Portfolio	No	Yes	139,000,000	$119,000,000 A-1 Note / $20,000,000 B-Note	231,500,000	1.32	72.8%	7.7%
2.01	JPMCB	400 Duboce Avenue
2.02	JPMCB	1801 Gough Street
2.03	JPMCB	601 O’Farrell Street
2.04	JPMCB	845 California Street
2.05	JPMCB	100 Broderick Street
2.06	JPMCB	676 Geary Street
2.07	JPMCB	2600 Van Ness Avenue
2.08	JPMCB	355 Fulton Street
2.09	JPMCB	655 Stockton Street
2.10	JPMCB	2363 Van Ness Avenue
2.11	JPMCB	1660 Bay Street
2.12	JPMCB	1520 Gough Street
2.13	JPMCB	621 Stockton Street
2.14	JPMCB	540 Leavenworth Street
2.15	JPMCB	840 California Street
2.16	JPMCB	1126 Bush Street
2.17	JPMCB	691 O’Farrell Street
2.18	JPMCB	925 Geary Street
2.19	JPMCB	2975 Van Ness Avenue
2.20	JPMCB	1320 Washington Street
2.21	JPMCB	1020 Post Street
2.22	JPMCB	1547 Clay Street
2.23	JPMCB	1840 Clay Street
2.24	JPMCB	106 Sanchez
2.25	JPMCB	755 O’Farrell Street
2.26	JPMCB	2038 Divisadero Street
2.27	JPMCB	1440 Sutter Street
2.28	JPMCB	1690 North Point Street
2.29	JPMCB	411 15th Avenue
2.30	JPMCB	1753 Mason Street
2.31	JPMCB	915 Pierce Street
2.32	JPMCB	50 Joice Street
2.33	JPMCB	1855 10th Avenue
2.34	JPMCB	124 Mason Street
2.35	JPMCB	1260 Broadway
2.36	JPMCB	340 Church Street
2.37	JPMCB	2500 Van Ness Avenue
2.38	JPMCB	520 Buchanan Street
2.39	JPMCB	449 O’Farrell Street
2.40	JPMCB	3715 California Street
2.41	JPMCB	325 9th Avenue
2.42	JPMCB	346 Leavenworth Street
2.43	JPMCB	1656 Leavenworth Street
2.44	JPMCB	3264-3274 Mission Street
2.45	JPMCB	500-506 Bartlett Street
3	JPMCB	Energy Centre	No	Yes	8,700,000	Mezzanine Loan	72,700,000	1.34	84.2%	11.0%
4	JPMCB	Oracle & International Centre	Yes	No	NAP	Permitted Mezzanine	NAP	NAP	NAP	NAP
5	JPMCB	Centura Tower I	No	Yes	10,000,000	B-Note	60,000,000	1.27	70.2%	9.2%
6	JPMCB	Hilton Garden Inn Downtown Atlanta	No	No	NAP	NAP	NAP	NAP	NAP	NAP
6.01	JPMCB	Hilton Garden Inn Downtown Atlanta Hotel Only
6.02	JPMCB	275 Baker Street Retail
6.03	JPMCB	250 Park Ave West Retail
7	JPMCB	Hilton Richmond Hotel & Spa	No	No	NAP	NAP	NAP	NAP	NAP	NAP
8	JPMCB	600 East Las Colinas Boulevard	Yes	No	NAP	Permitted Mezzanine	NAP	NAP	NAP	NAP
9	JPMCB	Hulen Mall	Yes	Yes	90,000,000	A-1 Note / Permitted Mezzanine	129,836,367	1.61	69.4%	10.2%
10	JPMCB	Miracle Mile Shops	Yes	Yes	545,000,000	A-1 Note, A-2 Note, A-3 Note, A-4-1 Note / Permitted Mezzanine	580,000,000	1.24	62.7%	8.4%
11	JPMCB	1615 L Street	No	Yes	100,000,000	A-1 Note	134,250,000	1.54	63.0%	8.1%
12	GECC	Bridgemarket	No	No	NAP	NAP	NAP	NAP	NAP	NAP
13	GECC	Country Lakes	No	No	NAP	NAP	NAP	NAP	NAP	NAP
14	JPMCB	The Crossings of Oak Brook	No	No	NAP	NAP	NAP	NAP	NAP	NAP
15	JPMCB	Riverview Office Tower	No	No	NAP	NAP	NAP	NAP	NAP	NAP
16	GECC	GAI Building	No	Yes	3,000,000	Mezzanine Loan	24,425,000	1.14	80.1%	8.9%
17	JPMCB	Trinity Lakes Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP
18	JPMCB	Byrd Corporate Park	Yes	No	NAP	Permitted Mezzanine	NAP	NAP	NAP	NAP
19	RCMC	Storage Pros Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP
19.01	RCMC	Storage Pros - Brockton, MA

A-1-27

							Total Debt	Total Debt		Total Debt
			Additional Debt	Additional Debt	Additional Debt	Additional Debt	Current	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Permitted (Y/N)	Exist (Y/N)(24)	Amount ($)	Type	Balance ($)	DSCR	Current LTV %	Debt Yield %
19.02	RCMC	Storage Pros - Milford, MA
19.03	RCMC	Storage Pros - Taylor, MI
19.04	RCMC	Storage Pros - Romulus, MI
19.05	RCMC	Storage Pros - Holbrook, MA
19.06	RCMC	Storage Pros - East Bridgewater, MA
19.07	RCMC	Storage Pros - Westland, MI
20	GECC	College Grove Student Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP
21	GECC	Preston Del Norte	No	No	NAP	NAP	NAP	NAP	NAP	NAP
22	RCMC	Hunter’s Cove Apartments	No	Yes	1,500,000	Mezzanine Loan	16,000,000	1.12	81.6%	8.0%
23	JPMCB	Northpointe Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP
24	RCMC	Madison Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP
25	GECC	Samoa Village	No	No	NAP	NAP	NAP	NAP	NAP	NAP
26	JPMCB	121 Champion Way	Yes	No	NAP	Permitted Mezzanine	NAP	NAP	NAP	NAP
27	RCMC	Holiday Inn Energy Corridor	No	No	NAP	NAP	NAP	NAP	NAP	NAP
28	GECC	Atlantic Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP
29	GECC	The Hills	No	No	NAP	NAP	NAP	NAP	NAP	NAP
30	GECC	Orchard Ranch RV Resort	No	No	NAP	NAP	NAP	NAP	NAP	NAP
31	RCMC	The Park at Sorrento	No	No	NAP	NAP	NAP	NAP	NAP	NAP
32	GECC	Riverstone - Capri	No	No	NAP	NAP	NAP	NAP	NAP	NAP
33	LCF	Mayton Lofts	No	No	NAP	NAP	NAP	NAP	NAP	NAP
34	LCF	4100 Spring Valley	Yes	No	NAP	Permitted Mezzanine	NAP	NAP	NAP	NAP
35	RCMC	San Pablo Towne Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP
36	GECC	Fed Ex Ship Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP
37	LCF	Peanut Factory Lofts Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP
38	JPMCB	University Estates	No	No	NAP	NAP	NAP	NAP	NAP	NAP
39	GECC	Denbigh and Twin Ponds MHC	No	No	NAP	NAP	NAP	NAP	NAP	NAP
39.01	GECC	Denbigh MHC
39.02	GECC	Twin Ponds MHC
40	RCMC	CityView on Meridian	No	No	NAP	NAP	NAP	NAP	NAP	NAP
41	LCF	58-30 Grand Avenue	No	No	NAP	NAP	NAP	NAP	NAP	NAP
42	RCMC	The Shoppes at Clemente Ranch	No	No	NAP	NAP	NAP	NAP	NAP	NAP
43	RCMC	24 Hour Fitness Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP
44	GECC	Manayunk Self Storage	No	No	NAP	NAP	NAP	NAP	NAP	NAP
45	LCF	Cambria Suites Indianapolis	No	Yes	850,000	Mezzanine Loan	6,300,000	1.11	68.5%	9.9%
46	GECC	Canada Trace	No	No	NAP	NAP	NAP	NAP	NAP	NAP
47	LCF	Holiday Inn Express & Suites Kingwood	No	No	NAP	NAP	NAP	NAP	NAP	NAP
48	GECC	Bay Bayou RV	No	No	NAP	NAP	NAP	NAP	NAP	NAP
49	GECC	SES Retail - Royal Palm	No	No	NAP	NAP	NAP	NAP	NAP	NAP
50	GECC	SES Retail - Pace	No	No	NAP	NAP	NAP	NAP	NAP	NAP
51	GECC	Conway Circle	No	No	NAP	NAP	NAP	NAP	NAP	NAP
52	GECC	Mountain View	No	No	NAP	NAP	NAP	NAP	NAP	NAP
53	RCMC	Walgreens Maricopa	No	No	NAP	NAP	NAP	NAP	NAP	NAP
54	RCMC	Walgreens Chicago	No	No	NAP	NAP	NAP	NAP	NAP	NAP
55	GECC	Tyrone Village	No	No	NAP	NAP	NAP	NAP	NAP	NAP
56	LCF	Palm Valley Pavilions East	No	No	NAP	NAP	NAP	NAP	NAP	NAP
57	RCMC	A-Sentry Storage	No	No	NAP	NAP	NAP	NAP	NAP	NAP
58	GECC	Moon Valley Estates	No	No	NAP	NAP	NAP	NAP	NAP	NAP
59	JPMCB	Access Self Storage - Lancaster	No	No	NAP	NAP	NAP	NAP	NAP	NAP
60	JPMCB	Access Self Storage - Buckner	No	No	NAP	NAP	NAP	NAP	NAP	NAP

A-1-28

ANNEX A-1

			HOTEL OPERATING STATISTICS
			2010	2010	2010	2011	2011	2011	2012
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %
1	JPMCB	The Aire
2	JPMCB	Veritas Multifamily Portfolio
2.01	JPMCB	400 Duboce Avenue
2.02	JPMCB	1801 Gough Street
2.03	JPMCB	601 O’Farrell Street
2.04	JPMCB	845 California Street
2.05	JPMCB	100 Broderick Street
2.06	JPMCB	676 Geary Street
2.07	JPMCB	2600 Van Ness Avenue
2.08	JPMCB	355 Fulton Street
2.09	JPMCB	655 Stockton Street
2.10	JPMCB	2363 Van Ness Avenue
2.11	JPMCB	1660 Bay Street
2.12	JPMCB	1520 Gough Street
2.13	JPMCB	621 Stockton Street
2.14	JPMCB	540 Leavenworth Street
2.15	JPMCB	840 California Street
2.16	JPMCB	1126 Bush Street
2.17	JPMCB	691 O’Farrell Street
2.18	JPMCB	925 Geary Street
2.19	JPMCB	2975 Van Ness Avenue
2.20	JPMCB	1320 Washington Street
2.21	JPMCB	1020 Post Street
2.22	JPMCB	1547 Clay Street
2.23	JPMCB	1840 Clay Street
2.24	JPMCB	106 Sanchez
2.25	JPMCB	755 O’Farrell Street
2.26	JPMCB	2038 Divisadero Street
2.27	JPMCB	1440 Sutter Street
2.28	JPMCB	1690 North Point Street
2.29	JPMCB	411 15th Avenue
2.30	JPMCB	1753 Mason Street
2.31	JPMCB	915 Pierce Street
2.32	JPMCB	50 Joice Street
2.33	JPMCB	1855 10th Avenue
2.34	JPMCB	124 Mason Street
2.35	JPMCB	1260 Broadway
2.36	JPMCB	340 Church Street
2.37	JPMCB	2500 Van Ness Avenue
2.38	JPMCB	520 Buchanan Street
2.39	JPMCB	449 O’Farrell Street
2.40	JPMCB	3715 California Street
2.41	JPMCB	325 9th Avenue
2.42	JPMCB	346 Leavenworth Street
2.43	JPMCB	1656 Leavenworth Street
2.44	JPMCB	3264-3274 Mission Street
2.45	JPMCB	500-506 Bartlett Street
3	JPMCB	Energy Centre
4	JPMCB	Oracle & International Centre
5	JPMCB	Centura Tower I
6	JPMCB	Hilton Garden Inn Downtown Atlanta
6.01	JPMCB	Hilton Garden Inn Downtown Atlanta Hotel Only	72.3%	149.03	107.71	72.2%	144.91	104.66	73.0%
6.02	JPMCB	275 Baker Street Retail
6.03	JPMCB	250 Park Ave West Retail
7	JPMCB	Hilton Richmond Hotel & Spa	48.6%	106.92	51.96	68.3%	115.86	79.14	67.5%
8	JPMCB	600 East Las Colinas Boulevard
9	JPMCB	Hulen Mall
10	JPMCB	Miracle Mile Shops
11	JPMCB	1615 L Street
12	GECC	Bridgemarket
13	GECC	Country Lakes
14	JPMCB	The Crossings of Oak Brook
15	JPMCB	Riverview Office Tower
16	GECC	GAI Building
17	JPMCB	Trinity Lakes Apartments
18	JPMCB	Byrd Corporate Park
19	RCMC	Storage Pros Portfolio
19.01	RCMC	Storage Pros - Brockton, MA

A-1-29

			HOTEL OPERATING STATISTICS
			2010	2010	2010	2011	2011	2011	2012
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %
19.02	RCMC	Storage Pros - Milford, MA
19.03	RCMC	Storage Pros - Taylor, MI
19.04	RCMC	Storage Pros - Romulus, MI
19.05	RCMC	Storage Pros - Holbrook, MA
19.06	RCMC	Storage Pros - East Bridgewater, MA
19.07	RCMC	Storage Pros - Westland, MI
20	GECC	College Grove Student Apartments
21	GECC	Preston Del Norte
22	RCMC	Hunter’s Cove Apartments
23	JPMCB	Northpointe Center
24	RCMC	Madison Plaza
25	GECC	Samoa Village
26	JPMCB	121 Champion Way
27	RCMC	Holiday Inn Energy Corridor				63.2%	105.76	66.83	67.6%
28	GECC	Atlantic Center
29	GECC	The Hills
30	GECC	Orchard Ranch RV Resort
31	RCMC	The Park at Sorrento
32	GECC	Riverstone - Capri
33	LCF	Mayton Lofts
34	LCF	4100 Spring Valley
35	RCMC	San Pablo Towne Center
36	GECC	Fed Ex Ship Center
37	LCF	Peanut Factory Lofts Apartments
38	JPMCB	University Estates
39	GECC	Denbigh and Twin Ponds MHC
39.01	GECC	Denbigh MHC
39.02	GECC	Twin Ponds MHC
40	RCMC	CityView on Meridian
41	LCF	58-30 Grand Avenue
42	RCMC	The Shoppes at Clemente Ranch
43	RCMC	24 Hour Fitness Center
44	GECC	Manayunk Self Storage
45	LCF	Cambria Suites Indianapolis	63.0%	77.20	48.64	65.1%	77.54	50.46	73.3%
46	GECC	Canada Trace
47	LCF	Holiday Inn Express & Suites Kingwood	49.1%	85.80	42.11	55.6%	86.71	48.22	66.5%
48	GECC	Bay Bayou RV
49	GECC	SES Retail - Royal Palm
50	GECC	SES Retail - Pace
51	GECC	Conway Circle
52	GECC	Mountain View
53	RCMC	Walgreens Maricopa
54	RCMC	Walgreens Chicago
55	GECC	Tyrone Village
56	LCF	Palm Valley Pavilions East
57	RCMC	A-Sentry Storage
58	GECC	Moon Valley Estates
59	JPMCB	Access Self Storage - Lancaster
60	JPMCB	Access Self Storage - Buckner

A-1-30

ANNEX A-1

					HOTEL OPERATING STATISTICS
			2012	2012	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	JPMCB	The Aire									1
2	JPMCB	Veritas Multifamily Portfolio									2
2.01	JPMCB	400 Duboce Avenue									2.01
2.02	JPMCB	1801 Gough Street									2.02
2.03	JPMCB	601 O’Farrell Street									2.03
2.04	JPMCB	845 California Street									2.04
2.05	JPMCB	100 Broderick Street									2.05
2.06	JPMCB	676 Geary Street									2.06
2.07	JPMCB	2600 Van Ness Avenue									2.07
2.08	JPMCB	355 Fulton Street									2.08
2.09	JPMCB	655 Stockton Street									2.09
2.10	JPMCB	2363 Van Ness Avenue									2.10
2.11	JPMCB	1660 Bay Street									2.11
2.12	JPMCB	1520 Gough Street									2.12
2.13	JPMCB	621 Stockton Street									2.13
2.14	JPMCB	540 Leavenworth Street									2.14
2.15	JPMCB	840 California Street									2.15
2.16	JPMCB	1126 Bush Street									2.16
2.17	JPMCB	691 O’Farrell Street									2.17
2.18	JPMCB	925 Geary Street									2.18
2.19	JPMCB	2975 Van Ness Avenue									2.19
2.20	JPMCB	1320 Washington Street									2.20
2.21	JPMCB	1020 Post Street									2.21
2.22	JPMCB	1547 Clay Street									2.22
2.23	JPMCB	1840 Clay Street									2.23
2.24	JPMCB	106 Sanchez									2.24
2.25	JPMCB	755 O’Farrell Street									2.25
2.26	JPMCB	2038 Divisadero Street									2.26
2.27	JPMCB	1440 Sutter Street									2.27
2.28	JPMCB	1690 North Point Street									2.28
2.29	JPMCB	411 15th Avenue									2.29
2.30	JPMCB	1753 Mason Street									2.30
2.31	JPMCB	915 Pierce Street									2.31
2.32	JPMCB	50 Joice Street									2.32
2.33	JPMCB	1855 10th Avenue									2.33
2.34	JPMCB	124 Mason Street									2.34
2.35	JPMCB	1260 Broadway									2.35
2.36	JPMCB	340 Church Street									2.36
2.37	JPMCB	2500 Van Ness Avenue									2.37
2.38	JPMCB	520 Buchanan Street									2.38
2.39	JPMCB	449 O’Farrell Street									2.39
2.40	JPMCB	3715 California Street									2.40
2.41	JPMCB	325 9th Avenue									2.41
2.42	JPMCB	346 Leavenworth Street									2.42
2.43	JPMCB	1656 Leavenworth Street									2.43
2.44	JPMCB	3264-3274 Mission Street									2.44
2.45	JPMCB	500-506 Bartlett Street									2.45
3	JPMCB	Energy Centre									3
4	JPMCB	Oracle & International Centre									4
5	JPMCB	Centura Tower I									5
6	JPMCB	Hilton Garden Inn Downtown Atlanta									6
6.01	JPMCB	Hilton Garden Inn Downtown Atlanta Hotel Only	148.65	108.57	74.3%	153.96	114.44	74.3%	153.96	114.44	6.01
6.02	JPMCB	275 Baker Street Retail									6.02
6.03	JPMCB	250 Park Ave West Retail									6.03
7	JPMCB	Hilton Richmond Hotel & Spa	123.69	83.47	69.0%	127.91	88.27	69.0%	127.91	88.27	7
8	JPMCB	600 East Las Colinas Boulevard									8
9	JPMCB	Hulen Mall									9
10	JPMCB	Miracle Mile Shops									10
11	JPMCB	1615 L Street									11
12	GECC	Bridgemarket									12
13	GECC	Country Lakes									13
14	JPMCB	The Crossings of Oak Brook									14
15	JPMCB	Riverview Office Tower									15
16	GECC	GAI Building									16
17	JPMCB	Trinity Lakes Apartments									17
18	JPMCB	Byrd Corporate Park									18
19	RCMC	Storage Pros Portfolio									19
19.01	RCMC	Storage Pros - Brockton, MA									19.01

A-1-31

					HOTEL OPERATING STATISTICS
			2012	2012	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
19.02	RCMC	Storage Pros - Milford, MA									19.02
19.03	RCMC	Storage Pros - Taylor, MI									19.03
19.04	RCMC	Storage Pros - Romulus, MI									19.04
19.05	RCMC	Storage Pros - Holbrook, MA									19.05
19.06	RCMC	Storage Pros - East Bridgewater, MA									19.06
19.07	RCMC	Storage Pros - Westland, MI									19.07
20	GECC	College Grove Student Apartments									20
21	GECC	Preston Del Norte									21
22	RCMC	Hunter’s Cove Apartments									22
23	JPMCB	Northpointe Center									23
24	RCMC	Madison Plaza									24
25	GECC	Samoa Village									25
26	JPMCB	121 Champion Way									26
27	RCMC	Holiday Inn Energy Corridor	117.12	79.12	68.6%	125.99	86.43	68.6%	125.99	86.43	27
28	GECC	Atlantic Center									28
29	GECC	The Hills									29
30	GECC	Orchard Ranch RV Resort									30
31	RCMC	The Park at Sorrento									31
32	GECC	Riverstone - Capri									32
33	LCF	Mayton Lofts									33
34	LCF	4100 Spring Valley									34
35	RCMC	San Pablo Towne Center									35
36	GECC	Fed Ex Ship Center									36
37	LCF	Peanut Factory Lofts Apartments									37
38	JPMCB	University Estates									38
39	GECC	Denbigh and Twin Ponds MHC									39
39.01	GECC	Denbigh MHC									39.01
39.02	GECC	Twin Ponds MHC									39.02
40	RCMC	CityView on Meridian									40
41	LCF	58-30 Grand Avenue									41
42	RCMC	The Shoppes at Clemente Ranch									42
43	RCMC	24 Hour Fitness Center									43
44	GECC	Manayunk Self Storage									44
45	LCF	Cambria Suites Indianapolis	82.42	60.41	75.3%	77.50	58.37	75.3%	77.50	58.37	45
46	GECC	Canada Trace									46
47	LCF	Holiday Inn Express & Suites Kingwood	89.11	59.22	67.5%	91.50	61.72	67.5%	91.50	61.72	47
48	GECC	Bay Bayou RV									48
49	GECC	SES Retail - Royal Palm									49
50	GECC	SES Retail - Pace									50
51	GECC	Conway Circle									51
52	GECC	Mountain View									52
53	RCMC	Walgreens Maricopa									53
54	RCMC	Walgreens Chicago									54
55	GECC	Tyrone Village									55
56	LCF	Palm Valley Pavilions East									56
57	RCMC	A-Sentry Storage									57
58	GECC	Moon Valley Estates									58
59	JPMCB	Access Self Storage - Lancaster									59
60	JPMCB	Access Self Storage - Buckner									60

A-1-32

Footnotes to Annex A-1

(1) “JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “GECC” denotes General Electric Capital Corporation, as Mortgage Loan Seller; “RCMC” denotes Redwood Commercial Mortgage Corporation, as Mortgage Loan Seller; and “LCF” denotes Ladder Capital Finance LLC, 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. 30, Orchard Ranch RV Resort, Units are comprised of 241 RV pads, 134 park models and 225 manufactured housing pads.

(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.

With respect to Loan No. 1, The Aire, Occupancy (%) is based off of square feet for the multifamily and retail portions of the collateral. Additionally, Occupancy % excludes 4,460 square feet of retail space that is master leased to the loans’ sponsors. Occupancy % including the master lease is 92.3%. In addition, Occupancy % includes a 9,174 square foot lease to Flywheel Sports, Inc. and an 8,202 square foot lease to Winthrop University Hospital, both of which have been executed, but the tenants have not yet taken occupancy. The tenants are expected to take occupancy in December 2013 and February 2014, respectively.

With respect to Loan No. 2, Veritas Multifamily Portfolio, Occupancy % includes 75 residential units that are currently offline due to renovations or, in the case of two mortgaged properties which sustained fire damage, due to repairs associated with the fire damaged units. Occupancy % excluding these units is 92.6%.

With respect to Loan No. 9, Hulen Mall, Occupancy % includes temporary tenants who occupy 15,200 square feet at the mortgaged property.

With respect to Loan No. 11, 1615 L Street, Kaiser Associates, the seventh largest tenant by square footage, has executed a lease but has not yet taken occupancy of its space.

With respect to Loan No. 16, GAI Building, the largest tenant by square footage, GAI Consultants, Inc., has executed a lease but has not yet taken occupancy for 5,661 square feet of its leased premises.  The second largest tenant by square footage, XOS Technologies, Inc., has executed a lease but has not yet taken occupancy for 9,512 square feet of its leased premises and commences paying rent April 2014.

With respect to Loan No. 44, Manayunk Self Storage, Occupancy % is based on square feet.

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

With respect to Loan No. 2.03, Veritas Multifamily Portfolio - 601 O’Farrell Street, and Loan No. 2.14, Veritas Multifamily Portfolio - 540 Leavenworth Street, the appraiser’s “as-stabilized” values for these two mortgaged properties, each effective December 1, 2013, were used due to the fact that several of the units in these properties sustained damage in two separate fires and are currently being repaired.  Insurance proceeds will cover the costs of repairs, and the sponsor provided a master lease covering any units offline due to fire damage.  At origination of the mortgage loan, JPMCB escrowed $823,084, which represents six months of rent due under the master lease.  The “as-is” appraised values for the mortgaged properties are $14,300,000 and $5,500,000, respectively.

With respect to Loan No. 3, Energy Centre, the appraiser’s hypothetical “as-is” value effective August 2, 2013 was used, which assumes that certain deferred maintenance related to the elevators and common areas is completed.  At origination of the mortgage loan, JPMCB escrowed $2,000,000, which represents the estimated cost of completing the deferred maintenance.  The “as-is” appraised value for the mortgaged property is $83,600,000.

With respect to Loan No. 34, 4100 Spring Valley, the appraiser’s “as-is” value effective September 27, 2013 was used, which assumes that all unfunded tenant improvement obligations have been paid and $352,530 of capital improvements have been completed. At origination of the mortgage loan, LCF escrowed $477,426, which represents the estimated costs of paying the unfunded tenant improvement obligations, and $367,062 for capital improvements.

(5) 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.

A-1-33

(6) With respect to Loan No. 1, The Aire, the loan is part of a $225,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “Aire Whole Loan Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $135,000,000 and is being contributed to the JPMCC 2013-C16 Trust. Note A-2 (the “Aire Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $90,000,000 and is expected to be contributed to a future securitized trust. All loan level metrics are based on the Whole Loan balance.

With respect to Loan No. 2, Veritas Multifamily Portfolio, the loan is part of a $231,500,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2) and a subordinate component (Note B). Note A-1 (the “Veritas Multifamily Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $119,000,000 and was contributed to the JPMBB 2013-C15 Trust. Note A-2 (the “Veritas Multifamily Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $92,500,000 and being contributed to the JPMCC 2013-C16 Trust. Note B (the “Veritas Multifamily Portfolio Subordinate Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $20,000,000 and has been sold to a third party investor. All loan level metrics are based on the Veritas Multifamily Portfolio Mortgage Loan and Veritas Multifamily Portfolio Pari Passu Companion Loan balances and exclude the Veritas Multifamily Portfolio Subordinate Companion Loan.

With respect to Loan No. 5, Centura Tower I, the loan is part of a $60,000,000 Whole Loan which is comprised of one senior component (Note A) and a subordinate component (Note B). Note A (the “Centura Tower I Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $50,000,000 and is being contributed to the JPMCC 2013-C16 Trust. Note B (the “Centura Tower I Subordinate Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $10,000,000 and is expected to be contributed to a future securitized trust. All loan level metrics are based on the Centura Tower I Mortgage Loan only and exclude the Centura Tower I Subordinate Companion Loan.

With respect to Loan No. 9, Hulen Mall, the loan is part of a $130,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “Hulen Mall Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $89,886,716 and was contributed to the JPMBB 2013-C15 Trust. Note A-2 (the “Hulen Mall Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $39,949,652 and is being contributed to the JPMCC 2013-C16 Trust. All loan level metrics are based on the Whole Loan balance.

With respect to Loan No. 10, Miracle Mile Shops, the loan is part of a $580,000,000 Whole Loan which is comprised of six pari passu components (Note A-1, Note A-2, Note A-3-1, Note A-3-2, Note A-4-1 and Note A-4-2). Note A-4-2 (the “Miracle Mile Shops Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $35,000,000 and is being contributed to the JPMCC 2013-C16 Trust. Note A-1 has an outstanding principal balance as of the Cut-off Date of $145,000,000 and is expected to be contributed to the COMM 2013-CCRE12 Trust.  Note A-2 has an outstanding principal balance as of the Cut-off Date of $145,000,000 and was contributed to the COMM 2013-CCRE11 Trust. Note A-3-1 and Note A-3-2 have outstanding principal balance as of the Cut-off Date of $70,000,000 and $75,000,000, respectively and are expected to be contributed to future securitization trusts. Note A-4-1 (collectively with Note A-1, Note A-2 and Note A-3-1 and A-3-2 the “Miracle Mile Shops Pari Passu Companion Loans”) has an outstanding principal balance as of the Cut-off Date of $110,000,000 and was contributed to the JPMBB 2013-C15 Trust.  All loan level metrics are based on the Whole Loan balance.

With respect to Loan No. 11, 1615 L Street, the loan is part of a $134,250,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “1615 L Street Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $100,000,000 and was contributed to the JPMBB 2013-C15 Trust. Note A-2 (the “1615 L Street Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $34,250,000 and is being contributed to the JPMCC 2013-C16 Trust. All loan level metrics are based on the Whole Loan balance.

(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, the Trustee Fee Rate (including the Certificate Administrator fee rate), the Senior Trust Advisor Fee Rate and the CREFC© Intellectual Property Royalty License Fee Rate (collectively, 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 the mortgage loan listed below, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.

(11) With respect to Loan No. 36, Fed Ex Ship Center, the mortgage loan has an ARD feature with an anticipated repayment date of August 1, 2018, with an increase in the interest rate equal to 2.00000% per annum plus the

A-1-34

greater of (i) 5.00000% per annum, or (ii) the five-year swap yield as determined the week ending prior to the ARD, until the Final Mat Date of August 1, 2043.

With respect to Loan No. 43, 24 Hour Fitness Center, the mortgage loan has an ARD feature with an anticipated repayment date of November 5, 2023, with an increase in the interest rate equal to 5.00000% per annum plus the greater of (i) 5.00000% per annum, or (ii) the Yield Maintenance Treasury Rate as defined in the loan agreement, until the Final Maturity Date of November 5, 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 the free payments including the Maturity Date.

With respect to Loan No. 2, Veritas Multifamily Portfolio, the related borrower may prepay a portion of the $231,500,000 Whole Loan up to $34,725,000 at any time during the term of the loan (including the lockout period) without a defeasance, yield maintenance or other prepayment premium.

With respect to Loan No. 10, Miracle Mile Shops, the lockout period is the earlier of 39 months after the origination date or two years after the latest securitization of any of the Pari Passu Companion Loans. The prepayment string reflects a lockout period ending two years after the anticipated Closing Date.

With respect to Loan No. 10, Miracle Mile Shops, the related borrower may prepay a portion of the $580,000,000 Whole Loan up to $6,200,000 any time during the term of the loan (including the lockout period), in connection with the partial release of one parcel at the property.  The yield maintenance premium set forth in the related loan documents will apply for this prepayment.

With respect to Loan No. 47, Holiday Inn Express & Suites Kingwood, the borrower deposited $120,000 into an earnout reserve at closing, which may, under certain circumstances be applied by the lender toward the repayment of the loan and to pay the applicable yield maintenance premium prior to expiration of the lockout period.  Borrower is entitled to receive the earnout reserve funds if the property achieves a trailing 12-month NCF debt yield (as calculated in the loan agreement) of at least 11.0%.  If the lender determines that the release conditions have not been satisfied on or before September 27, 2014, the lender may, at its discretion, retain the earnout reserve as additional collateral or apply the earnout reserve to the reduction of the debt and payment of the applicable yield maintenance premium.

With respect to Loan No. 56, Palm Valley Pavilions East, the borrower may obtain the release of an unimproved portion of the property prior to the expiration of the lockout period upon satisfaction of certain conditions, including but not limited to:  (i) prepayment of the loan in the amount of $150,000 and payment of a yield maintenance premium and (ii) the property supporting a debt service coverage ratio of no less than 1.35x after the release.

(13) With respect to certain mortgage loans, historical financial information may not be available due to when the properties were constructed and/or acquired.

With respect to Loan No. 1, The Aire, the related property was constructed in 2010 and some historical financials may not be available.

With respect to Loan No. 2, Veritas Multifamily Portfolio, the related properties are newly acquired and some historical financials may not be available.

With respect to Loan No. 48, Bay Bayou RV, the 2011 NOI ($) represents the nine months ended December 31, 2011 as borrower acquired the property in April 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 properties are the same.

With respect to Loan No. 1, The Aire, the property benefits from a 421a tax abatement and real estate taxes were underwritten based on the real estate taxes as reduced by the abatement. The program expires in June 2022, which is prior to the Maturity Date of the mortgage loan.

With respect to Loan No. 6, Hilton Garden Inn Downtown Atlanta, a portion of the collateral consists of commercial space. As a result the UW NOI ($) and UW NCF ($) are not the same due to the underwritten tenant improvement, leasing commissions and replacement reserves which are associated with the commercial component of the collateral and are deducted from the UW NOI ($). The UW NOI ($) does include a deduction for FF&E related to the hotel component of the property.

With respect to Loan No. 33, Mayton Lofts, the property benefits from a historic renovation tax abatement from the City of Petersburg, Virginia and real estate taxes were underwritten based on the average of actual in-place real

A-1-35

estate taxes and the unabated real estate taxes.  The abatements are phased out gradually commencing in 2015, with full taxes being payable commencing in 2019.

With respect to Loan No. 37, Peanut Factory Lofts Apartments, the property benefits from a historic renovation tax abatement from the City of Petersburg, Virginia and real estate taxes were underwritten based on the average of actual in-place real estate taxes and the unabated real estate taxes.  The abatements are phased out gradually commencing in 2017, with full taxes being payable commencing in 2021.

(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) 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.

(17) Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances 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 trigger in the respective mortgage loan documents.

With respect to Loan No. 20, College Grove Student Apartments, the Monthly Capex Reserve ($) will be increased to $15,000 on the 37th payment date, August 1, 2016.

With respect to Loan No. 34, 4100 Spring Valley, the borrower deposited $367,062 into the capital expenditure reserve at closing and to the extent the balance in the capital expenditure reserve falls below $92,302, the borrower will make monthly deposits into the capital expenditure reserve subject to a cap of $92,302.  At the end of the fourth and eighth loan year, the borrower is obligated to provide evidence of completion of capital expenditures at the property in a total amount of no less than $92,302 for the immediately preceding four year period.  To the extent that borrower has expended less than $92,302, then additional reserve payments will be equal to the difference between $92,302 and the amount that was expended shall be collected during the succeeding two year period.

With respect to Loan No. 43, 24 Hour Fitness Center, the borrower shall make monthly deposits into the Monthly TI/LC Reserve of $3,750 upon the earlier of (i) 24 Hour Fitness files for bankruptcy, (ii) 24 Hour Fitness vacates or otherwise fails to occupy its space at the property.

(18) 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. 34, 4100 Spring Valley, the Upfront TI/LC Reserve was funded at closing in the amount of $295,000 and the borrower will be obligated to make monthly deposits at the rate of $1.00 per square foot per year subject to a $400,000 cap.  Beginning January 1, 2018, the cap may be reduced to $300,000 in the event that both (i) if either Panda Energy International or Comerica Bank renew prior to such date, such renewal is for at least a three year term at market rent and (ii) the property achieves an NOI debt yield for two consecutive quarters of at least 10.5%. In addition, beginning January 1, 2018, the borrower shall be obligated to deposit additional funds into the TI/LC reserve (notwithstanding the cap) if at any time the balance in the TI/LC reserve is less than the product of $10 per square foot and the total square footage of all significant tenants (10,000 square feet or more) that have leases expiring within the subsequent twelve months (the “Required TI/LC Amount”), such additional required deposits being level monthly deposits sufficient to achieve the Required TI/LC Amount one month prior to the expiration of each applicable lease.

With respect to Loan No. 35, San Pablo Towne Center, the borrower will make monthly deposits into the Monthly TI/LC Reserve in the amount of $5,851, capped at $70,170 so long as (i) there is no monetary or material non-monetary event of default and (ii) the mortgage property maintains a minimum 55% occupancy rate.

(19) 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.

(20) 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.

(21) 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.

A-1-36

For example, With respect to Loan No. 1, The Aire, the third largest tenant by square footage, Winthrop University Hospital, has the right to terminate its lease after the first ten years of its initial term with 12 months’ notice.

With respect to Loan No. 4, Oracle & International Centre, the largest tenant at the property, Oracle USA, Inc., has the right to terminate its lease on July 31, 2019, with nine months’ notice.  Additionally, the second largest tenant by square footage, The Lacek Group, has the right to terminate its lease on December 31, 2014, with 12 months’ notice.

With respect to Loan No. 8, 600 East Las Colinas Boulevard, the second largest tenant at the property, JP Energy Partners, has the right to terminate its lease on February 28, 2018, with nine months’ notice.

With respect to Loan No. 9, Hulen Mall, the third largest tenant by square footage, The Shoe Dept, has the right to terminate its lease at any time with 60 days’ notice and payment of a termination fee.

With respect to Loan No. 11, 1615 L Street, the largest tenant by square footage, Fleishman Hillard, Inc., has the right to terminate a portion of its lease up to 19,000 square feet on September 30, 2015, with 12 months’ notice.  Additionally, the second largest tenant by square footage, Pew Research Center, has the right to terminate its lease on June 30, 2015, with 12 months’ notice. Finally, the third largest tenant by square footage, The Avascent Group, has the right to terminate its lease on March 31, 2019, with 12 months’ notice.

With respect to Loan No. 14, The Crossings of Oak Brook, the largest tenant at the property, ReaderLink Distribution, has the right to terminate its lease on February 29, 2016, with 12 months’ notice.  Additionally, the second largest tenant by square footage, A.M. Castle & Co., has the right to terminate its lease on December 31, 2019, with 12 months’ notice. Finally, the third largest tenant by square footage, Molina Healthcare of Illinois, has the right to contract its leased space by 10,768 square feet on July 31, 2016, with 11 months’ notice or terminate its lease on May 31, 2017, with 11 months’ notice.

With respect to Loan No. 15, Riverview Office Tower, the largest tenant at the property, RELS Valuation, has the right to contract its leased space with respect to three suites at any time after April 30, 2014, with 12 months’ notice.  Additionally, the third largest tenant by square footage, Institute for Clinical Systems, has the right to terminate its lease on February 28, 2014, with eight months’ notice. Finally, the fourth largest tenant by square footage, ACUO Technologies, LLC, has the right to terminate its lease on June 30, 2014, with 12 months’ notice.

With respect to Loan No. 16, GAI Building, the largest tenant by square footage, GAI Consultants, Inc., has sublet 9,339 square feet. In addition, the third largest tenant by square footage, RGN-Orlando I, LLC (Regus), has the right to terminate its lease on December 31, 2017 with 12 months’ notice.

With respect to Loan No. 24, Madison Plaza, the fifth largest tenant by square footage, Red Cross has the right to terminate should the State of California discontinue the contract funding or limit funding so that the tenant is unable to conduct business. Should landlord require the tenant to relocate to a new space, the tenant may elect not to move to the new space and in lieu thereof terminate the lease.

With respect to Loan No. 28, Atlantic Center, the largest tenant by square footage, Atlantic Tape Company, has sublet 32,397 square feet.  The fourth largest tenant, Home Plate Baseball, has sublet 5,758 square feet.

With respect to Loan No. 34, 4100 Spring Valley, the largest tenant, Panda Energy International, has the right to terminate its lease as of July 31, 2015 with 12 months notice and payment of a termination fee. In addition, the fourth largest tenant, Teladoc Inc., has subleased a portion of its tenant space to Alamo Hospice.

With respect to Loan No. 35, San Pablo Towne Center, the largest tenant, Doctor’s Medical Center, has subleased a portion of their space totaling 4,500 square feet to Alliance Medical Group. The economic terms of the sublease are identical to the economic terms under the lease. The term of the sublease is thru June 30, 2015.

With respect to Loan No. 42, The Shoppes at Clemente Ranch, the fourth largest tenant by square footage, The UPS Store (“UPS”) has the right to terminate its lease in the event the shadow anchor tenant should close its door and fail to operate its business for more than 120 days. If the UPS Store does not terminate after the 120 days, termination will no longer be enforceable.

With respect to Loan No. 53, Walgreens Maricopa, Walgreens has the right to terminate its lease effective on the last day of the 300th month of the lease term and on each 60th month anniversary through the last day of the 840th month, in each case upon 12 months’ prior notice to the landlord.

With respect to Loan No. 54, Walgreens Chicago, Walgreens has the right to terminate its lease effective on the last day of the 300th month of the lease term and on each 60th month anniversary through the last day of the 840th month, in each case upon 12 months’ prior notice to the landlord.

With respect to Loan No. 56, Palm Valley Pavilions East, the third largest tenant, Starbucks, has the right to terminate its lease at any time with 120 days notice and payment of a termination fee.

A-1-37

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

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

(24) Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Existing Mezzanine Debt,” “—Future Mezzanine Debt” and “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the free writing prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.

With respect to Loan No. 1, The Aire, an upstream owner of the related borrower has incurred two unsecured loans from affiliates of the related guarantors, in the aggregate amount of  $91,428,160.  See “Description of the Mortgage Loans – Additional Debt” in this free writing prospectus.

With respect to Loan No. 2, Veritas Multifamily Portfolio, senior and junior preferred equity in the related borrowers in the amount of $182,500,000 is held by two different third party investors.  See “Description of the Mortgage Loans – Additional Debt” in this free writing prospectus.

A-1-38