FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-190246-02

Free Writing Prospectus dated December 6, 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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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
1	JPMCB	Jordan Creek Town Center	101 Jordan Creek Parkway	West Des Moines	IA	50266	Dallas	1	Retail	Super Regional Mall
2	JPMCB	EIP National	Various	Various	Various	Various	Various	7	Industrial	Warehouse
2.01	JPMCB	2695 Plainfield Road	2695 Plainfield Road	Joliet	IL	60435	Will	1	Industrial	Warehouse
2.02	JPMCB	10701 Central Port Drive	10701 Central Port Drive	Orlando	FL	32824	Orange	1	Industrial	Warehouse
2.03	JPMCB	1 Geoffrey Drive	1 Geoffrey Drive	Fairless Hills	PA	19030	Bucks	1	Industrial	Warehouse
2.04	JPMCB	1506 Geoffrey Trail	1506 Geoffrey Trail	Youngstown	OH	44509	Mahoning	1	Industrial	Warehouse
2.05	JPMCB	9647 West Wingfoot Road	9647 West Wingfoot Road	Houston	TX	77041	Harris	1	Industrial	Warehouse
2.06	JPMCB	375 Distribution Circle	375 Distribution Circle	Fairfield	OH	45014	Butler	1	Industrial	Warehouse
2.07	JPMCB	7900 North Haggerty Road	7900 North Haggerty Road	Canton	MI	48187	Wayne	1	Industrial	Warehouse
3	JPMCB	The Aire	200 West 67th Street	New York	NY	10023	New York	1	Multifamily	High Rise/Retail
4	GECC	Wildwood Center	2300 Windy Ridge Parkway Southeast	Atlanta	GA	30339	Cobb	1	Office	Suburban
5	Barclays Bank PLC	Residence Inn Seattle Bellevue Downtown	605 114th Avenue Southeast	Bellevue	WA	98004	King	1	Hotel	Extended Stay
6	Barclays Bank PLC	Rivertowne Commons	6163 Oxon Hill Road	Oxon Hill	MD	20745	Prince George’s	1	Retail	Anchored
7	JPMCB	Chinatown Row	704-718 7th Street Northwest	Washington	D.C.	20001	District of Columbia	1	Mixed Use	Office/Retail
8	JPMCB	Springfield Plaza	1277 Liberty Street	Springfield	MA	01104	Hampden	1	Retail	Anchored
9	JPMCB	801 Travis	801 Travis Street	Houston	TX	77002	Harris	1	Office	CBD
10	JPMCB	Belmont at Park Central	5009 Park Central Drive	Orlando	FL	32839	Orange	1	Multifamily	Garden
11	JPMCB	Charles Towne at Park Central	5009 Park Central Drive	Orlando	FL	32839	Orange	1	Multifamily	Garden
12	JPMCB	Manor Row at Park Central	5009 Park Central Drive	Orlando	FL	32839	Orange	1	Multifamily	Garden
13	GECC	Carmel Crossing	6701 Carmel Road, 11301 Carmel Crossing Boulevard and 11440 Carmel Crossing Boulevard	Charlotte	NC	28226	Mecklenburg	1	Office	Suburban
14	Barclays Bank PLC	The Shoppes at English Village	1460 Bethlehem Pike	North Wales	PA	19454	Montgomery	1	Retail	Anchored
15	Barclays Bank PLC	The Palms on Westheimer	6425 Westheimer Road	Houston	TX	77057	Harris	1	Multifamily	Garden
16	Barclays Bank PLC	Dedham Executive Center	980-990 Washington Street	Dedham	MA	02026	Norfolk	1	Office	Suburban
17	Barclays Bank PLC	Wilsontown Shopping Center	4830 Wilson Avenue Southwest	Wyoming	MI	49418	Kent	1	Retail	Anchored
18	JPMCB	Concord Mills Marketplace	7900 Lyles Lane Northwest	Concord	NC	28027	Cabarrus	1	Retail	Anchored
19	JPMCB	Arbors at Century Center	1490 Century Arbor Lane	Memphis	TN	38134	Shelby	1	Multifamily	Garden
20	GECC	Franklin MHC	700 West Meade Boulevard	Franklin	TN	37064	Williamson	1	Manufactured Housing	Manufactured Housing
21	RCMC	Oak Creek Apartments	9000 Oak Village Boulevard	Lewis Center	OH	43035	Delaware	1	Multifamily	Garden
22	Barclays Bank PLC	Brittonfield Medical Office Complex	5000 Brittonfield Parkway	East Syracuse	NY	13057	Onondaga	1	Office	Medical
23	Barclays Bank PLC	Newport Apartments	6359 Narragansett Bay Drive	Tampa	FL	33615	Hillsborough	1	Multifamily	Garden
24	JPMCB	1235 North Loop West	1235 North Loop West	Houston	TX	77008	Harris	1	Office	Suburban
25	Barclays Bank PLC	Radisson Rochester Riverside	120 East Main Street	Rochester	NY	14604	Monroe	1	Hotel	Full Service
26	JPMCB	Springhill Suites Chattanooga Downtown	495 Riverfront Parkway	Chattanooga	TN	37402	Hamilton	1	Hotel	Select Service
27	JPMCB	111 Pfingsten Road	111 South Pfingsten Road	Deerfield	IL	60015	Cook	1	Office	Suburban
28	RAIT Funding, LLC	1033 Third Street	1033 Third Street	San Rafael	CA	94901	Marin	1	Office	Medical
29	RCMC	SpringHill Suites Albany-Colonie	8 California Avenue	Colonie	NY	12205	Albany	1	Hotel	Limited Service
30	RCMC	Collier Park Apartments	2201 Collier Crest	Grove City	OH	43123	Franklin	1	Multifamily	Garden
31	JPMCB	Greenway Park	2455 Northeast Loop 410	San Antonio	TX	78217	Bexar	1	Office	Suburban
32	Barclays Bank PLC	Deville Plaza	5250 Interstate 55 North	Jackson	MS	39211	Hinds	1	Retail	Anchored
33	RAIT Funding, LLC	Ravenswood Gardens	4537, 4543, 4547, 4612 North Dover Street and 4541, 4612, 4616 North Beacon Street	Chicago	IL	60640	Cook	1	Multifamily	Garden
34	Barclays Bank PLC	INA & Bailey Buildings	14701-14725 Detroit Avenue	Lakewood	OH	44107	Cuyahoga	1	Mixed Use	Office/Retail
35	RCMC	Dolfield Business Park	11155 Dolfield Boulevard	Owings Mills	MD	21117	Baltimore	1	Office	Suburban
36	Barclays Bank PLC	Timber Creek Apartments	3300 East Deerfield Road	Mt. Pleasant	MI	48858	Isabella	1	Multifamily	Student
37	Barclays Bank PLC	Park Place Apartments	1401 East Bellows Street	Mt. Pleasant	MI	48858	Isabella	1	Multifamily	Student
38	RCMC	Orchard Supply Hardware - Mountain View	2555 Charleston Road	Mountain View	CA	94043	Santa Clara	1	Retail	Freestanding
39	JPMCB	Highlands of Grand Pointe	3601 Kaliste Saloom Road	Lafayette	LA	70508	Lafayette	1	Multifamily	Garden
40	Barclays Bank PLC	Wireworks Loft Apartments	1435 South 18th Street	Saint Louis	MO	63104	Saint Louis City	1	Multifamily	Garden
41	Barclays Bank PLC	Courtyard Mini Storage Portfolio	Various	Various	Various	Various	Various	3	Self Storage	Self Storage
41.01	Barclays Bank PLC	Courtyard Mini Storage - Martinsville	2085 Rives Road	Martinsville	VA	24112	Henry	1	Self Storage	Self Storage
41.02	Barclays Bank PLC	Courtyard Mini Storage - Sanford	201 Amos Bridges Road	Sanford	NC	27330	Lee	1	Self Storage	Self Storage
41.03	Barclays Bank PLC	Courtyard Mini Storage - Danville	2725 Franklin Turnpike	Danville	VA	24540	Pittsylvania	1	Self Storage	Self Storage
42	RCMC	Kenwood Galleria	8118 Montgomery Road	Cincinnati	OH	45236	Hamilton	1	Retail	Unanchored
43	Barclays Bank PLC	Meadowbrook	515 South Bender Avenue	Humble	TX	77338	Harris	1	Multifamily	Garden
44	Barclays Bank PLC	24 Hour Fitness La Mirada	13395 Beach Boulevard	La Mirada	CA	90638	Los Angeles	1	Retail	Freestanding
45	RCMC	Boise Retail Portfolio	800-826 West Idaho Street	Boise	ID	83702	Ada	1	Mixed Use	Retail/Office
46	JPMCB	Hampton Inn Richmond South	4300 Commerce Road	Richmond	VA	23234	Richmond City	1	Hotel	Limited Service
47	RAIT Funding, LLC	Breezy Acres MHC	250 Lincoln Highway	Fairless Hills	PA	19030	Bucks	1	Manufactured Housing	Manufactured Housing
48	RAIT Funding, LLC	Old Bank District Garage	415-425 South Main Street	Los Angeles	CA	90013	Los Angeles	1	Other	Parking Garage
49	JPMCB	Cypress Springs Apartments	3651 North Rancho Drive	Las Vegas	NV	89130	Clark	1	Multifamily	Garden
50	RAIT Funding, LLC	Orchards at Carrollton Apartments	103 Orange Pass	Carrollton	GA	30117	Carroll	1	Multifamily	Student
51	RAIT Funding, LLC	170 5th Avenue	170 5th Avenue	New York	NY	10010	New York	1	Retail	Freestanding
52	Barclays Bank PLC	Parkside Apartments	8455 Will Clayton Parkway	Houston	TX	77338	Harris	1	Multifamily	Garden
53	RCMC	Park Place at 24th Street Apartments	1023 West 24th Street	Austin	TX	78705	Travis	1	Multifamily	Student
54	Barclays Bank PLC	Stormax Self Storage	4250 34th Street South	St. Petersburg	FL	33711	Pinellas	1	Self Storage	Self Storage
55	GECC	Self Storage Zone	420 Northwest Peacock Boulevard	Port Saint Lucie	FL	34986	Saint Lucie	1	Self Storage	Self Storage
56	Barclays Bank PLC	Ashwood Park	3520 Burke Road	Pasadena	TX	77504	Harris	1	Multifamily	Garden
57	RAIT Funding, LLC	Ventana Plaza	5415-5455 North Kolb Road	Tucson	AZ	85750	Pima	1	Mixed Use	Retail/Office
58	Barclays Bank PLC	Forum Apartments	950 Appian Way	Mt. Pleasant	MI	48858	Isabella	1	Multifamily	Student
59	Barclays Bank PLC	The Oliver Hotel	407 Union Avenue	Knoxville	TN	37902	Knox	1	Hotel	Full Service
60	RAIT Funding, LLC	Turnberry Square Apartments	5000 Prestwick Square	Marion	IN	46953	Grant	1	Multifamily	Garden
61	Barclays Bank PLC	All-Stor Prospect SS	13304 West Highway 42	Prospect	KY	40059	Oldham	1	Self Storage	Self Storage
62	RAIT Funding, LLC	Midtown Square Apartments	33095 Forest Street	Wayne	MI	48184	Wayne	1	Multifamily	Garden
63	RAIT Funding, LLC	Discount Drug Mart Hills & Dale	4730 Hills and Dales Road NW	Canton	OH	44708	Stark	1	Retail	Anchored
64	RAIT Funding, LLC	Discount Drug Mart Plaza	27300-27310 Detroit Road	Westlake	OH	44145	Cuyahoga	1	Retail	Anchored

A-1-1

ANNEX A-1

													Original		Current
				Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial
Loan #	Seller(1)	Property Name	Year Built	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)	per Unit ($)	Balance ($)(5)(6)	per Unit ($)	Pool Balance
1	JPMCB	Jordan Creek Town Center	2004		503,034	Square Feet	94.9%	09/30/13	366,000,000	11/15/13	60.1%	120,000,000	437	120,000,000	437	11.1%
2	JPMCB	EIP National	Various	Various	3,228,734	Square Feet	100.0%	10/01/13	125,500,000	Various	74.8%	93,900,000	29	93,900,000	29	8.7%
2.01	JPMCB	2695 Plainfield Road	1991		671,040	Square Feet	100.0%	10/01/13	32,200,000	09/18/13		22,250,000		22,250,000		2.1%
2.02	JPMCB	10701 Central Port Drive	1994		555,000	Square Feet	100.0%	10/01/13	26,200,000	09/20/13		20,450,000		20,450,000		1.9%
2.03	JPMCB	1 Geoffrey Drive	1983	1987	415,000	Square Feet	100.0%	10/01/13	20,800,000	09/26/13		15,900,000		15,900,000		1.5%
2.04	JPMCB	1506 Geoffrey Trail	1992		442,162	Square Feet	100.0%	10/01/13	14,300,000	09/27/13		12,000,000		12,000,000		1.1%
2.05	JPMCB	9647 West Wingfoot Road	1980	2011	439,591	Square Feet	100.0%	10/01/13	16,700,000	09/26/13		10,600,000		10,600,000		1.0%
2.06	JPMCB	375 Distribution Circle	1986		322,941	Square Feet	100.0%	10/01/13	8,100,000	11/01/13		6,650,000		6,650,000		0.6%
2.07	JPMCB	7900 North Haggerty Road	1988		383,000	Square Feet	100.0%	10/01/13	7,200,000	09/19/13		6,050,000		6,050,000		0.6%
3	JPMCB	The Aire	2010		310	Units	91.7%	10/17/13	365,000,000	09/10/13	61.6%	90,000,000	725,806	90,000,000	725,806	8.3%
4	GECC	Wildwood Center	1987		692,707	Square Feet	91.1%	10/31/13	123,000,000	10/15/13	59.5%	73,125,000	106	73,125,000	106	6.8%
5	Barclays Bank PLC	Residence Inn Seattle Bellevue Downtown	2008		231	Rooms	83.2%	09/30/13	73,200,000	10/23/13	65.0%	47,580,000	205,974	47,580,000	205,974	4.4%
6	Barclays Bank PLC	Rivertowne Commons	1986	2000	384,343	Square Feet	89.5%	09/01/13	64,600,000	09/24/13	71.2%	46,000,000	120	46,000,000	120	4.3%
7	JPMCB	Chinatown Row	1913	2000	47,562	Square Feet	100.0%	10/18/13	51,000,000	09/18/13	60.8%	31,000,000	652	31,000,000	652	2.9%
8	JPMCB	Springfield Plaza	1958	1998	426,761	Square Feet	91.6%	08/01/13	39,000,000	10/09/13	76.9%	30,000,000	70	30,000,000	70	2.8%
9	JPMCB	801 Travis	1981	2008	220,382	Square Feet	81.6%	11/01/13	43,000,000	09/18/13	69.7%	30,000,000	136	29,963,062	136	2.8%
10	JPMCB	Belmont at Park Central	1994		253	Units	94.9%	09/26/13	17,300,000	09/18/13	56.6%	10,005,000	42,545	10,005,000	42,545	0.9%
11	JPMCB	Charles Towne at Park Central	1997		220	Units	95.0%	09/26/13	17,400,000	09/18/13	56.6%	9,305,000	42,545	9,305,000	42,545	0.9%
12	JPMCB	Manor Row at Park Central	2000		191	Units	96.3%	09/26/13	15,200,000	09/18/13	56.6%	8,940,000	42,545	8,940,000	42,545	0.8%
13	GECC	Carmel Crossing	1990		326,231	Square Feet	93.6%	09/12/13	39,600,000	10/10/13	64.1%	25,375,000	78	25,375,000	78	2.3%
14	Barclays Bank PLC	The Shoppes at English Village	2003		103,187	Square Feet	90.9%	11/18/13	40,500,000	10/21/13	60.7%	24,600,000	238	24,600,000	238	2.3%
15	Barclays Bank PLC	The Palms on Westheimer	1974	2012	798	Units	92.5%	09/30/13	34,350,000	08/26/13	70.2%	24,100,000	30,201	24,100,000	30,201	2.2%
16	Barclays Bank PLC	Dedham Executive Center	1974	2005	180,116	Square Feet	82.7%	10/24/13	30,000,000	09/16/13	70.0%	21,000,000	117	21,000,000	117	1.9%
17	Barclays Bank PLC	Wilsontown Shopping Center	2000		230,506	Square Feet	97.5%	09/30/13	28,500,000	06/14/13	66.5%	19,000,000	82	18,954,417	82	1.8%
18	JPMCB	Concord Mills Marketplace	2001		230,683	Square Feet	100.0%	08/19/13	29,000,000	09/26/13	55.2%	16,000,000	69	16,000,000	69	1.5%
19	JPMCB	Arbors at Century Center	1987		420	Units	93.8%	08/25/13	22,700,000	08/22/13	66.1%	15,000,000	35,714	15,000,000	35,714	1.4%
20	GECC	Franklin MHC	1975	2012	380	Pads	100.0%	10/01/13	19,940,000	11/11/13	73.5%	14,650,000	38,553	14,650,000	38,553	1.4%
21	RCMC	Oak Creek Apartments	1993		284	Units	95.1%	10/15/13	19,100,000	10/10/13	74.8%	14,310,000	50,387	14,292,869	50,327	1.3%
22	Barclays Bank PLC	Brittonfield Medical Office Complex	1991		163,205	Square Feet	91.0%	09/19/13	18,500,000	10/08/13	74.6%	13,800,000	85	13,800,000	85	1.3%
23	Barclays Bank PLC	Newport Apartments	1985	2010	320	Units	91.9%	10/20/13	23,200,000	10/30/13	58.6%	13,600,000	42,500	13,584,951	42,453	1.3%
24	JPMCB	1235 North Loop West	1981		216,795	Square Feet	84.7%	09/01/13	18,100,000	09/24/13	71.7%	13,000,000	60	12,984,673	60	1.2%
25	Barclays Bank PLC	Radisson Rochester Riverside	1970	2010	460	Rooms	51.7%	08/31/13	21,600,000	08/16/13	55.4%	12,000,000	26,087	11,964,734	26,010	1.1%
26	JPMCB	Springhill Suites Chattanooga Downtown	2011		116	Rooms	65.8%	10/31/13	19,000,000	10/01/13	62.1%	11,800,000	101,724	11,800,000	101,724	1.1%
27	JPMCB	111 Pfingsten Road	1986		120,968	Square Feet	91.3%	09/01/13	15,700,000	06/19/13	74.0%	11,629,000	96	11,613,861	96	1.1%
28	RAIT Funding, LLC	1033 Third Street	1999		34,025	Square Feet	100.0%	12/01/13	17,080,000	09/24/13	67.3%	11,500,000	338	11,500,000	338	1.1%
29	RCMC	SpringHill Suites Albany-Colonie	2007		119	Rooms	72.3%	09/30/13	16,500,000	10/31/13	67.9%	11,200,000	94,118	11,200,000	94,118	1.0%
30	RCMC	Collier Park Apartments	2000		232	Units	94.8%	10/15/13	14,500,000	10/09/13	72.3%	10,500,000	45,259	10,487,030	45,203	1.0%
31	JPMCB	Greenway Park	1983		109,320	Square Feet	97.0%	10/31/13	14,040,000	09/08/13	72.5%	10,200,000	93	10,182,149	93	0.9%
32	Barclays Bank PLC	Deville Plaza	1969	1995	162,376	Square Feet	94.0%	11/21/13	13,200,000	10/25/13	75.0%	9,900,000	61	9,900,000	61	0.9%
33	RAIT Funding, LLC	Ravenswood Gardens	1968, 1971, 1972	2009	151	Units	98.0%	11/07/13	13,000,000	08/22/13	75.0%	9,750,000	64,570	9,750,000	64,570	0.9%
34	Barclays Bank PLC	INA & Bailey Buildings	1927, 1964	2012	170,278	Square Feet	71.4%	05/16/13	15,000,000	07/17/13	63.9%	9,600,000	56	9,584,838	56	0.9%
35	RCMC	Dolfield Business Park	2005		71,400	Square Feet	91.1%	10/17/13	12,800,000	10/22/13	73.8%	9,450,000	132	9,450,000	132	0.9%
36	Barclays Bank PLC	Timber Creek Apartments	1969		236	Units	97.0%	09/01/13	8,300,000	08/14/13	64.6%	5,450,000	21,995	5,425,730	21,897	0.5%
37	Barclays Bank PLC	Park Place Apartments	1971		180	Units	99.4%	09/01/13	5,800,000	08/14/13	64.6%	3,700,000	21,995	3,683,523	21,897	0.3%
38	RCMC	Orchard Supply Hardware - Mountain View	1994		51,613	Square Feet	100.0%	12/05/13	12,200,000	11/25/13	73.8%	9,000,000	174	9,000,000	174	0.8%
39	JPMCB	Highlands of Grand Pointe	2008		116	Units	97.4%	09/24/13	14,600,000	09/10/13	59.6%	8,700,000	75,000	8,700,000	75,000	0.8%
40	Barclays Bank PLC	Wireworks Loft Apartments	1902	2002	83	Units	96.4%	10/30/13	11,630,000	08/27/13	73.7%	8,580,000	103,373	8,569,595	103,248	0.8%
41	Barclays Bank PLC	Courtyard Mini Storage Portfolio	Various	Various	1,467	Units	84.5%	10/30/13	11,100,000	Various	75.0%	8,325,000	5,675	8,325,000	5,675	0.8%
41.01	Barclays Bank PLC	Courtyard Mini Storage - Martinsville	2007		531	Units	91.5%	10/30/13	4,900,000	11/04/13		3,675,000		3,675,000		0.3%
41.02	Barclays Bank PLC	Courtyard Mini Storage - Sanford	2004	2009	499	Units	81.2%	10/30/13	3,200,000	10/31/13		2,400,000		2,400,000		0.2%
41.03	Barclays Bank PLC	Courtyard Mini Storage - Danville	2005		437	Units	79.6%	10/30/13	3,000,000	11/04/13		2,250,000		2,250,000		0.2%
42	RCMC	Kenwood Galleria	1985		75,265	Square Feet	92.2%	11/20/13	11,400,000	10/22/13	71.9%	8,200,000	109	8,200,000	109	0.8%
43	Barclays Bank PLC	Meadowbrook	1982		260	Units	92.3%	09/30/13	10,550,000	08/28/13	74.6%	7,875,000	30,288	7,875,000	30,288	0.7%
44	Barclays Bank PLC	24 Hour Fitness La Mirada	2002		40,738	Square Feet	100.0%	12/06/13	11,850,000	10/10/13	65.0%	7,700,000	189	7,700,000	189	0.7%
45	RCMC	Boise Retail Portfolio	1905	2007	54,258	Square Feet	87.2%	10/01/13	10,500,000	11/04/13	71.4%	7,500,000	138	7,500,000	138	0.7%
46	JPMCB	Hampton Inn Richmond South	2009		104	Rooms	62.8%	08/31/13	12,750,000	07/01/13	56.3%	7,200,000	69,231	7,183,577	69,073	0.7%
47	RAIT Funding, LLC	Breezy Acres MHC	1958	1988	213	Pads	90.1%	11/13/13	12,100,000	06/20/13	58.7%	7,100,000	33,333	7,100,000	33,333	0.7%
48	RAIT Funding, LLC	Old Bank District Garage	1961	2008	735	Units	NAP	NAP	10,900,000	04/09/13	64.1%	7,000,000	9,524	6,985,249	9,504	0.6%
49	JPMCB	Cypress Springs Apartments	1994		144	Units	92.4%	09/18/13	9,600,000	07/23/13	71.8%	6,900,000	47,917	6,890,930	47,854	0.6%
50	RAIT Funding, LLC	Orchards at Carrollton Apartments	2008		200	Units	99.0%	10/10/13	7,200,000	08/27/13	77.7%	5,600,000	28,000	5,593,612	27,968	0.5%
51	RAIT Funding, LLC	170 5th Avenue	1904	2000	2,983	Square Feet	100.0%	12/01/13	8,300,000	08/29/13	62.0%	5,150,000	1,726	5,144,082	1,724	0.5%
52	Barclays Bank PLC	Parkside Apartments	1983		160	Units	95.6%	09/30/13	6,870,000	08/28/13	73.1%	5,025,000	31,406	5,025,000	31,406	0.5%
53	RCMC	Park Place at 24th Street Apartments	2003		24	Units	100.0%	10/24/13	6,910,000	10/07/13	69.5%	4,800,000	200,000	4,800,000	200,000	0.4%
54	Barclays Bank PLC	Stormax Self Storage	1999		691	Units	87.6%	10/11/13	7,700,000	10/09/13	55.8%	4,300,000	6,223	4,300,000	6,223	0.4%
55	GECC	Self Storage Zone	2000		534	Units	95.6%	08/20/13	5,700,000	08/09/13	72.8%	4,150,000	7,772	4,150,000	7,772	0.4%
56	Barclays Bank PLC	Ashwood Park	1984		144	Units	94.4%	09/30/13	5,440,000	08/28/13	74.7%	4,065,000	28,229	4,065,000	28,229	0.4%
57	RAIT Funding, LLC	Ventana Plaza	2001		32,276	Square Feet	95.3%	11/30/13	6,150,000	10/15/13	60.2%	3,700,000	115	3,700,000	115	0.3%
58	Barclays Bank PLC	Forum Apartments	1969		144	Units	100.0%	08/13/13	5,300,000	07/25/13	64.8%	3,450,000	23,958	3,434,492	23,851	0.3%
59	Barclays Bank PLC	The Oliver Hotel	1876	2011	28	Rooms	68.1%	08/31/13	6,500,000	07/26/13	51.4%	3,350,000	119,643	3,340,337	119,298	0.3%
60	RAIT Funding, LLC	Turnberry Square Apartments	1991		100	Units	93.0%	10/17/13	4,500,000	10/04/13	73.3%	3,300,000	33,000	3,300,000	33,000	0.3%
61	Barclays Bank PLC	All-Stor Prospect SS	2004		387	Units	93.8%	09/30/13	4,050,000	07/30/13	72.9%	2,956,500	7,640	2,952,881	7,630	0.3%
62	RAIT Funding, LLC	Midtown Square Apartments	1973		108	Units	92.6%	09/30/13	3,780,000	04/25/13	74.0%	2,812,500	26,042	2,795,755	25,887	0.3%
63	RAIT Funding, LLC	Discount Drug Mart Hills & Dale	1992		34,284	Square Feet	100.0%	06/01/13	3,600,000	06/17/13	74.8%	2,700,000	79	2,694,466	79	0.2%
64	RAIT Funding, LLC	Discount Drug Mart Plaza	2005		51,460	Square Feet	100.0%	11/11/13	2,800,000	06/26/13	75.0%	2,100,000	41	2,100,000	41	0.2%

A-1-2

ANNEX A-1

							Net
			Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan
Loan #	Seller(1)	Property Name	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)(10)	Service ($)(10)	Note Date	Payment Date	Last IO Payment	First P&I Payment
1	JPMCB	Jordan Creek Town Center	No	No	4.36600	0.01180	4.35420	Actual/360	598,505.47	7,182,065.64	12/02/13	01/01/14	01/01/14	02/01/14
2	JPMCB	EIP National	No	No	4.91270	0.02180	4.89090	Actual/360	499,077.49	5,988,929.88	10/28/13	12/01/13	11/01/15	12/01/15
2.01	JPMCB	2695 Plainfield Road
2.02	JPMCB	10701 Central Port Drive
2.03	JPMCB	1 Geoffrey Drive
2.04	JPMCB	1506 Geoffrey Trail
2.05	JPMCB	9647 West Wingfoot Road
2.06	JPMCB	375 Distribution Circle
2.07	JPMCB	7900 North Haggerty Road
3	JPMCB	The Aire	No	No	4.83334	0.01180	4.82154	Actual/360	474,014.22	5,688,170.64	10/31/13	12/01/13	11/01/15	12/01/15
4	GECC	Wildwood Center	No	Yes - Group 1	4.87000	0.01180	4.85820	Actual/360	386,761.62	4,641,139.44	11/22/13	01/01/14	12/01/15	01/01/16
5	Barclays Bank PLC	Residence Inn Seattle Bellevue Downtown	No	No	4.96550	0.01180	4.95370	Actual/360	254,417.45	3,053,009.40	11/08/13	01/06/14	12/06/14	01/06/15
6	Barclays Bank PLC	Rivertowne Commons	No	No	4.95500	0.01180	4.94320	Actual/360	245,674.40	2,948,092.80	10/09/13	12/06/13	11/06/16	12/06/16
7	JPMCB	Chinatown Row	No	No	4.92000	0.04180	4.87820	Actual/360	164,902.34	1,978,828.08	10/18/13	12/01/13	11/01/16	12/01/16
8	JPMCB	Springfield Plaza	No	No	4.98750	0.03180	4.95570	Actual/360	160,817.38	1,929,808.56	11/21/13	01/01/14	12/01/16	01/01/17
9	JPMCB	801 Travis	No	No	4.86750	0.01180	4.85570	Actual/360	158,625.93	1,903,511.16	10/30/13	12/01/13
10	JPMCB	Belmont at Park Central	Yes	Yes - Group 3	5.00000	0.05930	4.94070	Actual/360	53,709.00	644,508.00	10/23/13	12/01/13	11/01/16	12/01/16
11	JPMCB	Charles Towne at Park Central	Yes	Yes - Group 3	5.00000	0.05930	4.94070	Actual/360	49,951.25	599,415.00	10/23/13	12/01/13	11/01/16	12/01/16
12	JPMCB	Manor Row at Park Central	Yes	Yes - Group 3	5.00000	0.05930	4.94070	Actual/360	47,991.85	575,902.20	10/23/13	12/01/13	11/01/16	12/01/16
13	GECC	Carmel Crossing	No	Yes - Group 1	4.74000	0.01180	4.72820	Actual/360	132,215.11	1,586,581.32	11/08/13	01/01/14	12/01/17	01/01/18
14	Barclays Bank PLC	The Shoppes at English Village	No	No	4.82500	0.06180	4.76320	Actual/360	129,439.67	1,553,276.04	11/26/13	01/06/14	12/06/15	01/06/16
15	Barclays Bank PLC	The Palms on Westheimer	No	Yes - Group 2	4.85000	0.05180	4.79820	Actual/360	127,173.73	1,526,084.76	10/04/13	11/06/13	04/06/15	05/06/15
16	Barclays Bank PLC	Dedham Executive Center	No	No	4.83600	0.01180	4.82420	Actual/360	110,637.15	1,327,645.80	11/21/13	01/06/14	12/06/16	01/06/17
17	Barclays Bank PLC	Wilsontown Shopping Center	No	No	5.12100	0.01180	5.10920	Actual/360	126,665.08	1,519,980.96	11/08/13	12/06/13
18	JPMCB	Concord Mills Marketplace	No	No	4.82000	0.01180	4.80820	Actual/360	65,159.26	781,911.11	10/22/13	12/01/13
19	JPMCB	Arbors at Century Center	No	No	4.84750	0.01180	4.83570	Actual/360	79,131.05	949,572.60	10/11/13	12/01/13	11/01/16	12/01/16
20	GECC	Franklin MHC	No	No	5.12000	0.01180	5.10820	Actual/360	79,722.28	956,667.36	12/03/13	01/01/14	01/01/14	02/01/14
21	RCMC	Oak Creek Apartments	No	Yes - Group 4	5.02000	0.05180	4.96820	Actual/360	76,994.18	923,930.16	10/31/13	12/05/13
22	Barclays Bank PLC	Brittonfield Medical Office Complex	No	No	5.08700	0.01180	5.07520	Actual/360	74,816.87	897,802.44	11/26/13	01/06/14
23	Barclays Bank PLC	Newport Apartments	No	No	5.44200	0.01180	5.43020	Actual/360	76,725.13	920,701.56	11/08/13	12/06/13
24	JPMCB	1235 North Loop West	No	Yes - Group 5	5.10240	0.01180	5.09060	Actual/360	70,602.64	847,231.68	11/01/13	12/01/13
25	Barclays Bank PLC	Radisson Rochester Riverside	No	No	5.56000	0.01180	5.54820	Actual/360	74,121.10	889,453.20	09/18/13	11/06/13
26	JPMCB	Springhill Suites Chattanooga Downtown	No	No	5.08750	0.01180	5.07570	Actual/360	63,977.47	767,729.64	11/27/13	01/01/14
27	JPMCB	111 Pfingsten Road	No	No	4.56300	0.01180	4.55120	Actual/360	59,358.54	712,302.48	10/07/13	12/01/13
28	RAIT Funding, LLC	1033 Third Street	No	No	4.90000	0.01180	4.88820	Actual/360	61,033.57	732,402.84	11/04/13	01/01/14
29	RCMC	SpringHill Suites Albany-Colonie	No	No	5.13000	0.01180	5.11820	Actual/360	61,017.00	732,204.00	12/04/13	01/05/14
30	RCMC	Collier Park Apartments	No	Yes - Group 4	4.85000	0.04180	4.80820	Actual/360	55,407.64	664,891.68	10/31/13	12/05/13
31	JPMCB	Greenway Park	No	Yes - Group 5	4.72200	0.01180	4.71020	Actual/360	57,987.82	695,853.84	10/31/13	12/01/13
32	Barclays Bank PLC	Deville Plaza	No	No	5.27300	0.01180	5.26120	Actual/360	54,809.28	657,711.36	11/27/13	01/06/14
33	RAIT Funding, LLC	Ravenswood Gardens	No	No	5.20000	0.01180	5.18820	Actual/360	53,538.31	642,459.72	11/27/13	01/01/14	12/01/15	01/01/16
34	Barclays Bank PLC	INA & Bailey Buildings	No	No	5.40800	0.01180	5.39620	Actual/360	58,426.12	701,113.44	11/07/13	12/06/13
35	RCMC	Dolfield Business Park	No	No	5.13000	0.06930	5.06070	Actual/360	51,483.10	617,797.20	11/22/13	01/05/14
36	Barclays Bank PLC	Timber Creek Apartments	Yes	Yes - Group 6	5.62000	0.01180	5.60820	Actual/360	33,859.45	406,313.40	09/10/13	10/06/13
37	Barclays Bank PLC	Park Place Apartments	Yes	Yes - Group 6	5.62000	0.01180	5.60820	Actual/360	22,987.15	275,845.80	09/10/13	10/06/13
38	RCMC	Orchard Supply Hardware - Mountain View	No	No	4.96000	0.03180	4.92820	Actual/360	48,094.17	577,130.04	12/03/13	01/05/14	12/05/15	01/05/16
39	JPMCB	Highlands of Grand Pointe	No	No	5.06000	0.01180	5.04820	Actual/360	47,023.03	564,276.36	09/30/13	11/01/13	10/01/18	11/01/18
40	Barclays Bank PLC	Wireworks Loft Apartments	No	No	4.95000	0.06180	4.88820	Actual/360	45,797.47	549,569.64	11/01/13	12/06/13
41	Barclays Bank PLC	Courtyard Mini Storage Portfolio	No	No	5.19000	0.01180	5.17820	Actual/360	45,662.07	547,944.84	12/04/13	01/06/14	12/06/15	01/06/16
41.01	Barclays Bank PLC	Courtyard Mini Storage - Martinsville
41.02	Barclays Bank PLC	Courtyard Mini Storage - Sanford
41.03	Barclays Bank PLC	Courtyard Mini Storage - Danville
42	RCMC	Kenwood Galleria	No	No	5.18000	0.04930	5.13070	Actual/360	44,925.84	539,110.08	12/02/13	01/05/14
43	Barclays Bank PLC	Meadowbrook	No	Yes - Group 2	4.90000	0.05180	4.84820	Actual/360	41,794.73	501,536.76	10/15/13	12/06/13	05/06/15	06/06/15
44	Barclays Bank PLC	24 Hour Fitness La Mirada	No	No	5.08600	0.01180	5.07420	Actual/360	51,183.12	614,197.44	11/22/13	01/06/14
45	RCMC	Boise Retail Portfolio	No	No	5.05000	0.07180	4.97820	Actual/360	40,491.12	485,893.44	11/22/13	01/05/14
46	JPMCB	Hampton Inn Richmond South	No	No	4.97400	0.01180	4.96220	Actual/360	38,536.83	462,441.96	09/30/13	11/01/13
47	RAIT Funding, LLC	Breezy Acres MHC	No	No	5.12000	0.01180	5.10820	Actual/360	38,636.74	463,640.88	11/25/13	01/01/14
48	RAIT Funding, LLC	Old Bank District Garage	No	No	5.35000	0.01180	5.33820	Actual/360	39,088.96	469,067.52	09/30/13	11/01/13
49	JPMCB	Cypress Springs Apartments	No	No	4.51000	0.01180	4.49820	Actual/360	35,002.30	420,027.60	10/10/13	12/01/13
50	RAIT Funding, LLC	Orchards at Carrollton Apartments	No	No	5.28000	0.01180	5.26820	Actual/360	31,027.54	372,330.48	10/18/13	12/01/13
51	RAIT Funding, LLC	170 5th Avenue	No	No	5.24000	0.01180	5.22820	Actual/360	28,406.60	340,879.20	10/11/13	12/01/13
52	Barclays Bank PLC	Parkside Apartments	No	Yes - Group 2	4.90000	0.05180	4.84820	Actual/360	26,669.02	320,028.24	10/15/13	12/06/13	05/06/15	06/06/15
53	RCMC	Park Place at 24th Street Apartments	No	No	5.27000	0.07930	5.19070	Actual/360	26,565.27	318,783.24	12/02/13	01/05/14
54	Barclays Bank PLC	Stormax Self Storage	No	No	5.20000	0.01180	5.18820	Actual/360	23,611.77	283,341.24	11/19/13	01/06/14
55	GECC	Self Storage Zone	No	No	5.26000	0.01180	5.24820	Actual/360	22,942.16	275,305.92	11/01/13	12/01/13	05/01/14	06/01/14
56	Barclays Bank PLC	Ashwood Park	No	Yes - Group 2	4.90000	0.05180	4.84820	Actual/360	21,574.04	258,888.48	10/15/13	12/06/13	05/06/15	06/06/15
57	RAIT Funding, LLC	Ventana Plaza	No	No	5.40000	0.01180	5.38820	Actual/360	20,776.64	249,319.68	11/12/13	01/01/14
58	Barclays Bank PLC	Forum Apartments	No	Yes - Group 6	5.56250	0.01180	5.55070	Actual/360	21,314.98	255,779.76	09/03/13	10/06/13
59	Barclays Bank PLC	The Oliver Hotel	No	No	5.67000	0.01180	5.65820	Actual/360	20,913.42	250,961.04	10/11/13	11/06/13
60	RAIT Funding, LLC	Turnberry Square Apartments	No	No	5.44000	0.01180	5.42820	Actual/360	18,613.00	223,356.00	11/08/13	01/01/14
61	Barclays Bank PLC	All-Stor Prospect SS	No	No	4.90000	0.01180	4.88820	Actual/360	15,690.94	188,291.28	10/17/13	12/06/13
62	RAIT Funding, LLC	Midtown Square Apartments	No	No	4.74000	0.01180	4.72820	Actual/360	14,654.38	175,852.56	06/10/13	08/01/13
63	RAIT Funding, LLC	Discount Drug Mart Hills & Dale	No	Yes - Group 7	5.48000	0.01180	5.46820	Actual/360	15,296.44	183,557.28	09/30/13	11/01/13
64	RAIT Funding, LLC	Discount Drug Mart Plaza	No	Yes - Group 7	5.46000	0.01180	5.44820	Actual/360	11,870.92	142,451.04	11/15/13	01/01/14

A-1-3

ANNEX A-1

			Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date(11)	ARD Loan(11)	Mat Date(11)	Balance ($)(5)	LTV %(4)	Provision (Payments)(12)
1	JPMCB	Jordan Creek Town Center	121	360	1	0	1	0	0	01/01/24	No		96,555,145	48.4%	L(26),Grtr1%orYM(91),O(4)
2	JPMCB	EIP National	119	360	24	1	1	0	0	11/01/23	No		81,066,989	64.6%	L(25),Grtr1%orYM(92),O(3)
2.01	JPMCB	2695 Plainfield Road											19,209,164
2.02	JPMCB	10701 Central Port Drive											17,655,164
2.03	JPMCB	1 Geoffrey Drive											13,726,998
2.04	JPMCB	1506 Geoffrey Trail											10,359,999
2.05	JPMCB	9647 West Wingfoot Road											9,151,332
2.06	JPMCB	375 Distribution Circle											5,741,166
2.07	JPMCB	7900 North Haggerty Road											5,223,166
3	JPMCB	The Aire	119	360	24	1	1	0	0	11/01/23	No		77,541,766	53.1%	L(24),Grtr1%orYM(90),O(6)
4	GECC	Wildwood Center	120	360	24	0	1	5	5	12/01/23	No		63,064,862	51.3%	L(24),Def(93),O(3)
5	Barclays Bank PLC	Residence Inn Seattle Bellevue Downtown	120	360	12	0	6	2 (once per year)	0	12/06/23	No		40,128,206	54.8%	L(24),Def(92),O(4)
6	Barclays Bank PLC	Rivertowne Commons	119	360	36	1	6	0	0	11/06/23	No		40,673,554	63.0%	L(25),Def(91),O(4)
7	JPMCB	Chinatown Row	119	360	36	1	1	0	0	11/01/23	No		27,389,399	53.7%	L(25),Grtr1%orYM(89),O(6)
8	JPMCB	Springfield Plaza	120	360	36	0	1	0	0	12/01/23	No		26,546,032	68.1%	L(25),Grtr1%orYM(92),O(3)
9	JPMCB	801 Travis	119	359	0	1	1	0	0	11/01/23	No		24,553,510	57.1%	L(25),Grtr1%orYM(91),O(4)
10	JPMCB	Belmont at Park Central	119	360	36	1	1	0	0	11/01/23	No		8,855,196	50.1%	L(25),Grtr1%orYM(93),O(2)
11	JPMCB	Charles Towne at Park Central	119	360	36	1	1	0	0	11/01/23	No		8,235,642	50.1%	L(25),Grtr1%orYM(93),O(2)
12	JPMCB	Manor Row at Park Central	119	360	36	1	1	0	0	11/01/23	No		7,912,589	50.1%	L(25),Grtr1%orYM(93),O(2)
13	GECC	Carmel Crossing	120	360	48	0	1	5	5	12/01/23	No		22,831,398	57.7%	L(24),Def(93),O(3)
14	Barclays Bank PLC	The Shoppes at English Village	120	360	24	0	6	0	0	12/06/23	No		21,191,076	52.3%	L(24),Grtr1%orYM(92),O(4)
15	Barclays Bank PLC	The Palms on Westheimer	58	360	18	2	6	0	0	10/06/18	No		22,806,029	66.4%	L(26),Def(30),O(4)
16	Barclays Bank PLC	Dedham Executive Center	120	360	36	0	6	0	0	12/06/23	No		18,520,346	61.7%	L(24),Grtr1%orYM(92),O(4)
17	Barclays Bank PLC	Wilsontown Shopping Center	119	239	0	1	6	0	0	11/06/23	No		12,029,851	42.2%	L(25),Def(91),O(4)
18	JPMCB	Concord Mills Marketplace	119	0	120	1	1	5	5	11/01/23	No		16,000,000	55.2%	L(25),Def(88),O(7)
19	JPMCB	Arbors at Century Center	119	360	36	1	1	0	0	11/01/23	No		13,231,741	58.3%	L(25),Grtr1%orYM(91),O(4)
20	GECC	Franklin MHC	121	360	1	0	1	5	5	01/01/24	No		12,089,314	60.6%	L(24),Def(94),O(3)
21	RCMC	Oak Creek Apartments	119	359	0	1	5	0	0	11/05/23	No		11,770,788	61.6%	L(11),Grtr1%orYM(105),O(4)
22	Barclays Bank PLC	Brittonfield Medical Office Complex	120	360	0	0	6	0	0	12/06/23	No		11,376,703	61.5%	L(24),Def(92),O(4)
23	Barclays Bank PLC	Newport Apartments	119	359	0	1	6	0	0	11/06/23	No		11,338,196	48.9%	L(25),Def(93),O(2)
24	JPMCB	1235 North Loop West	119	359	0	1	1	0	0	11/01/23	No		10,721,846	59.2%	L(25),Def(92),O(3)
25	Barclays Bank PLC	Radisson Rochester Riverside	118	298	0	2	6	2 (once per year)	0	10/06/23	No		9,152,480	42.4%	L(26),Def(90),O(4)
26	JPMCB	Springhill Suites Chattanooga Downtown	120	360	0	0	1	0	0	12/01/23	No		9,728,063	51.2%	L(25),Grtr1%orYM(92),O(3)
27	JPMCB	111 Pfingsten Road	59	359	0	1	1	0	0	11/01/18	No		10,651,852	67.8%	L(25),Def(33),O(2)
28	RAIT Funding, LLC	1033 Third Street	120	360	0	0	1	5	5	12/01/23	No		9,422,841	55.2%	L(24),Def(92),O(4)
29	RCMC	SpringHill Suites Albany-Colonie	120	360	0	0	5	0	0	12/05/23	No		9,246,094	56.0%	L(24),Def(92),O(4)
30	RCMC	Collier Park Apartments	119	359	0	1	5	0	0	11/05/23	No		8,588,752	59.2%	L(11),Grtr1%orYM(105),O(4)
31	JPMCB	Greenway Park	59	299	0	1	1	0	0	11/01/18	Yes	07/31/20	9,031,421	64.3%	L(25),Def(32),O(3)
32	Barclays Bank PLC	Deville Plaza	120	360	0	0	6	0	0	12/06/23	No		8,210,346	62.2%	L(24),Def(92),O(4)
33	RAIT Funding, LLC	Ravenswood Gardens	120	360	24	0	1	5	5	12/01/23	No		8,478,991	65.2%	L(24),Def(92),O(4)
34	Barclays Bank PLC	INA & Bailey Buildings	119	299	0	1	6	0	0	11/06/23	No		7,282,229	48.5%	L(25),Def(91),O(4)
35	RCMC	Dolfield Business Park	120	360	0	0	5	0	0	12/05/23	No		7,801,391	60.9%	L(24),Def(92),O(4)
36	Barclays Bank PLC	Timber Creek Apartments	117	297	0	3	6	0	0	09/06/23	No		4,165,076	49.6%	L(27),Def(89),O(4)
37	Barclays Bank PLC	Park Place Apartments	117	297	0	3	6	0	0	09/06/23	No		2,827,666	49.6%	L(27),Def(89),O(4)
38	RCMC	Orchard Supply Hardware - Mountain View	120	360	24	0	5	0	0	12/05/23	No		7,779,720	63.8%	L(24),Def(92),O(4)
39	JPMCB	Highlands of Grand Pointe	118	360	60	2	1	0	0	10/01/23	No		8,030,795	55.0%	L(25),Grtr1%orYM(92),O(3)
40	Barclays Bank PLC	Wireworks Loft Apartments	119	359	0	1	6	0	0	11/06/23	No		7,041,411	60.5%	L(25),Def(91),O(4)
41	Barclays Bank PLC	Courtyard Mini Storage Portfolio	120	360	24	0	6	0	0	12/06/23	No		7,237,958	65.2%	L(24),Def(92),O(4)
41.01	Barclays Bank PLC	Courtyard Mini Storage - Martinsville											3,195,135
41.02	Barclays Bank PLC	Courtyard Mini Storage - Sanford											2,086,619
41.03	Barclays Bank PLC	Courtyard Mini Storage - Danville											1,956,205
42	RCMC	Kenwood Galleria	120	360	0	0	5	0	0	12/05/23	No		6,780,345	59.5%	L(24),Def(92),O(4)
43	Barclays Bank PLC	Meadowbrook	59	360	18	1	6	0	0	11/06/18	No		7,457,244	70.7%	L(25),Def(31),O(4)
44	Barclays Bank PLC	24 Hour Fitness La Mirada	120	240	0	0	6	0	0	12/06/23	No		4,868,868	41.1%	L(24),Def(92),O(4)
45	RCMC	Boise Retail Portfolio	120	360	0	0	5	0	0	12/05/23	No		6,175,578	58.8%	L(24),DorYM(92),O(4)
46	JPMCB	Hampton Inn Richmond South	118	358	0	2	1	0	0	10/01/23	No		5,913,993	46.4%	L(25),Grtr1%orYM(92),O(3)
47	RAIT Funding, LLC	Breezy Acres MHC	120	360	0	0	1	5	5	12/01/23	No		5,859,473	48.4%	L(24),Def(92),O(4)
48	RAIT Funding, LLC	Old Bank District Garage	118	358	0	2	1	0	5	10/01/23	No		5,819,569	53.4%	L(26),Def(90),O(4)
49	JPMCB	Cypress Springs Apartments	59	359	0	1	1	0	0	11/01/18	No		6,314,862	65.8%	L(25),Grtr1%orYM(33),O(2)
50	RAIT Funding, LLC	Orchards at Carrollton Apartments	119	359	0	1	1	5	5	11/01/23	No		4,644,957	64.5%	L(25),Def(91),O(4)
51	RAIT Funding, LLC	170 5th Avenue	119	359	0	1	1	5	5	11/01/23	No		4,266,278	51.4%	L(25),Def(90),O(5)
52	Barclays Bank PLC	Parkside Apartments	59	360	18	1	6	0	0	11/06/18	No		4,758,432	69.3%	L(25),Def(31),O(4)
53	RCMC	Park Place at 24th Street Apartments	120	360	0	0	5	0	0	12/05/23	No		3,980,394	57.6%	L(24),Def(91),O(5)
54	Barclays Bank PLC	Stormax Self Storage	120	360	0	0	6	0	0	12/06/23	No		3,557,824	46.2%	L(24),Def(92),O(4)
55	GECC	Self Storage Zone	119	360	6	1	1	5	5	11/01/23	No		3,486,846	61.2%	L(25),Def(92),O(3)
56	Barclays Bank PLC	Ashwood Park	59	360	18	1	6	0	0	11/06/18	No		3,849,358	70.8%	L(25),Def(31),O(4)
57	RAIT Funding, LLC	Ventana Plaza	120	360	0	0	1	0	5	12/01/23	No		3,080,826	50.1%	L(24),Def(92),O(4)
58	Barclays Bank PLC	Forum Apartments	117	297	0	3	6	0	0	09/06/23	No		2,631,339	49.6%	L(27),Def(89),O(4)
59	Barclays Bank PLC	The Oliver Hotel	118	298	0	2	6	0	0	10/06/23	No		2,564,851	39.5%	L(26),Def(90),O(4)
60	RAIT Funding, LLC	Turnberry Square Apartments	120	360	0	0	1	0	5	12/01/23	No		2,751,202	61.1%	L(24),Def(92),O(4)
61	Barclays Bank PLC	All-Stor Prospect SS	59	359	0	1	6	0	0	11/06/18	No		2,722,362	67.2%	L(25),Def(31),O(4)
62	RAIT Funding, LLC	Midtown Square Apartments	115	355	0	5	1	0	5	07/01/23	No		2,292,517	60.6%	L(29),Def(87),O(4)
63	RAIT Funding, LLC	Discount Drug Mart Hills & Dale	118	358	0	2	1	5	5	10/01/23	No		2,253,839	62.6%	L(26),Def(90),O(4)
64	RAIT Funding, LLC	Discount Drug Mart Plaza	120	360	0	0	1	5	5	12/01/23	No		1,751,857	62.6%	L(24),Def(92),O(4)

A-1-4

ANNEX A-1

			HISTORICAL FINANCIALS(13)
			2010	2010	2010	2011	2011	2011	2012	2012	2012	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
1	JPMCB	Jordan Creek Town Center	28,445,647	10,587,732	17,857,915	29,894,055	10,758,432	19,135,623	30,940,487	11,127,169	19,813,318	31,961,464	11,038,652	20,922,812	09/30/13
2	JPMCB	EIP National	10,410,159	1,891,813	8,518,346	9,722,807	2,061,004	7,661,803	9,944,998	2,066,601	7,878,397	10,481,511	2,099,959	8,381,552	08/31/13
2.01	JPMCB	2695 Plainfield Road	2,324,245	66,683	2,257,562	2,063,448	52,743	2,010,705	2,063,448	57,705	2,005,743	2,175,791	58,987	2,116,804	08/31/13
2.02	JPMCB	10701 Central Port Drive	2,356,042	473,688	1,882,354	2,355,789	506,236	1,849,553	2,472,189	493,853	1,978,336	2,350,726	487,028	1,863,698	08/31/13
2.03	JPMCB	1 Geoffrey Drive	1,553,087	31,190	1,521,897	1,547,950	34,209	1,513,741	1,547,950	29,406	1,518,544	1,568,834	27,492	1,541,342	08/31/13
2.04	JPMCB	1506 Geoffrey Trail	1,265,228	44,463	1,220,765	1,133,040	29,938	1,103,102	1,133,040	31,321	1,101,719	1,231,053	40,143	1,190,910	08/31/13
2.05	JPMCB	9647 West Wingfoot Road	1,195,085	638,210	556,875	1,295,266	777,093	518,173	1,359,841	814,539	545,302	1,757,014	846,335	910,679	08/31/13
2.06	JPMCB	375 Distribution Circle	645,014	168,214	476,800	734,450	172,732	561,718	739,754	177,717	562,037	730,493	174,782	555,711	08/31/13
2.07	JPMCB	7900 North Haggerty Road	1,071,458	469,365	602,093	592,864	488,053	104,811	628,776	462,060	166,716	667,600	465,192	202,408	08/31/13
3	JPMCB	The Aire				15,515,926	5,564,879	9,951,047	19,699,960	4,516,921	15,183,039	20,204,568	4,948,655	15,255,913	09/30/13
4	GECC	Wildwood Center				14,123,019	5,146,889	8,976,130	13,919,066	5,241,494	8,677,572	14,325,259	5,258,214	9,067,045	10/31/13
5	Barclays Bank PLC	Residence Inn Seattle Bellevue Downtown	8,936,677	5,218,182	3,718,495	9,457,894	5,499,577	3,958,317	10,460,276	5,933,483	4,526,793	11,452,713	6,317,449	5,135,264	09/30/13
6	Barclays Bank PLC	Rivertowne Commons	5,469,500	1,974,197	3,495,303	5,736,695	1,858,047	3,878,648	5,922,734	1,809,861	4,112,873	6,743,220	1,855,363	4,887,857	08/31/13
7	JPMCB	Chinatown Row	1,844,678	544,694	1,299,984	2,531,010	662,600	1,868,410	2,571,543	676,237	1,895,306	2,555,661	653,639	1,902,022	07/31/13
8	JPMCB	Springfield Plaza	5,070,212	1,833,731	3,236,481	4,807,436	1,722,556	3,084,880	4,825,143	1,734,893	3,090,250	4,617,038	1,795,788	2,821,250	10/31/13
9	JPMCB	801 Travis	2,146,104	1,829,791	316,313	2,984,737	2,043,768	940,969	3,221,064	2,213,710	1,007,354	3,980,300	2,231,904	1,748,396	08/31/13
10	JPMCB	Belmont at Park Central	2,262,120	1,457,833	804,287	2,359,243	1,486,764	872,479	2,340,171	1,447,873	892,298	2,427,779	1,505,803	921,976	09/30/13
11	JPMCB	Charles Towne at Park Central	2,083,875	1,341,768	742,107	2,212,091	1,368,660	843,431	2,174,672	1,369,894	804,778	2,303,446	1,401,363	902,083	09/30/13
12	JPMCB	Manor Row at Park Central	1,850,461	1,176,640	673,821	1,971,466	1,172,132	799,334	2,004,268	1,155,975	848,292	2,082,434	1,269,991	812,443	09/30/13
13	GECC	Carmel Crossing				4,547,657	2,019,409	2,528,248	4,924,275	1,845,532	3,078,743	5,115,415	1,931,833	3,183,581	09/30/13
14	Barclays Bank PLC	The Shoppes at English Village	3,418,544	935,759	2,482,784	3,477,071	899,936	2,577,135	3,688,416	916,418	2,771,997	4,287,585	1,784,553	2,503,032	10/31/13
15	Barclays Bank PLC	The Palms on Westheimer				1,946,793	1,179,566	767,227	4,893,103	2,952,184	1,940,919	5,583,616	3,056,957	2,526,659	06/30/13
16	Barclays Bank PLC	Dedham Executive Center	2,711,967	1,498,031	1,213,936	3,033,698	1,358,106	1,675,592	3,226,435	1,364,031	1,862,404	3,271,862	1,458,169	1,813,693	08/31/13
17	Barclays Bank PLC	Wilsontown Shopping Center	3,007,035	834,816	2,172,218	3,078,966	875,829	2,203,137	3,169,441	888,473	2,280,968	3,157,228	795,635	2,361,593	09/30/13
18	JPMCB	Concord Mills Marketplace	2,563,430	558,724	2,004,706	2,552,196	544,256	2,007,940	2,663,709	571,368	2,092,341	2,724,499	561,704	2,162,795	08/31/13
19	JPMCB	Arbors at Century Center	2,992,510	1,447,853	1,544,657	3,072,685	1,565,735	1,506,950	3,126,621	1,562,291	1,564,330	3,065,367	1,548,520	1,516,847	08/31/13
20	GECC	Franklin MHC				2,162,905	712,347	1,450,558	2,240,026	739,447	1,500,579	2,293,400	735,559	1,557,841	09/30/13
21	RCMC	Oak Creek Apartments										2,393,551	1,165,081	1,228,470	09/30/13
22	Barclays Bank PLC	Brittonfield Medical Office Complex				2,213,859	1,550,742	663,117	2,573,477	1,437,791	1,135,686	2,696,290	1,436,837	1,259,453	08/31/13
23	Barclays Bank PLC	Newport Apartments	1,941,957	1,248,394	693,563	2,350,300	1,256,283	1,094,017	2,416,635	1,188,693	1,227,942	2,523,070	1,170,227	1,352,843	08/31/13
24	JPMCB	1235 North Loop West	2,857,198	1,550,125	1,307,073	2,759,244	1,544,600	1,214,644	2,754,364	1,515,235	1,239,129
25	Barclays Bank PLC	Radisson Rochester Riverside	9,400,533	8,447,797	952,736	10,008,802	8,601,422	1,407,380	10,938,172	9,269,257	1,668,915	11,515,224	9,503,554	2,011,670	08/31/13
26	JPMCB	Springhill Suites Chattanooga Downtown										3,676,205	2,208,956	1,467,248	10/31/13
27	JPMCB	111 Pfingsten Road	2,375,927	1,744,873	631,054	2,445,682	1,764,227	681,455	2,553,685	1,680,120	873,564
28	RAIT Funding, LLC	1033 Third Street	1,259,889	197,392	1,062,497	1,309,752	249,486	1,060,266	1,303,411	193,660	1,109,751	1,316,492	190,783	1,125,709	06/30/13
29	RCMC	SpringHill Suites Albany-Colonie	2,856,055	1,954,939	901,116	3,719,309	2,326,508	1,392,801	3,796,763	2,312,630	1,484,133	3,755,216	2,314,370	1,440,846	09/30/13
30	RCMC	Collier Park Apartments										1,960,769	1,253,227	707,542	09/30/13
31	JPMCB	Greenway Park	1,835,896	758,375	1,077,521	1,828,743	753,192	1,075,551	1,891,662	716,672	1,174,990	1,955,734	580,847	1,374,887	07/31/13
32	Barclays Bank PLC	Deville Plaza				1,448,137	649,355	798,782	1,467,615	691,647	775,968
33	RAIT Funding, LLC	Ravenswood Gardens							1,400,355	584,399	815,956	1,442,782	581,875	860,907	08/31/13
34	Barclays Bank PLC	INA & Bailey Buildings	835,763	595,702	240,061	1,255,079	829,437	425,642	1,813,557	790,507	1,023,050
35	RCMC	Dolfield Business Park	1,122,004	279,602	842,402	713,012	224,411	488,601	757,910	207,180	550,730	947,022	235,176	711,846	10/31/13
36	Barclays Bank PLC	Timber Creek Apartments	1,719,900	1,085,250	634,650	1,729,955	1,157,074	572,881	1,767,654	1,076,744	690,910	1,774,246	1,086,247	687,999	07/31/13
37	Barclays Bank PLC	Park Place Apartments	1,131,061	760,918	370,143	1,198,544	799,798	398,746	1,168,357	788,650	379,707	1,254,992	833,712	421,280	07/31/13
38	RCMC	Orchard Supply Hardware - Mountain View	827,268	87,460	739,808	858,729	87,567	771,162	860,902	89,740	771,162	862,711	91,549	771,162	08/31/13
39	JPMCB	Highlands of Grand Pointe				1,582,805	724,451	858,354	1,677,352	738,602	938,750	1,719,494	736,759	982,735	07/31/13
40	Barclays Bank PLC	Wireworks Loft Apartments	1,156,194	419,482	736,712	1,206,540	412,048	794,492	1,262,370	378,813	883,557	1,264,494	467,317	797,177	09/30/13
41	Barclays Bank PLC	Courtyard Mini Storage Portfolio				951,839	191,896	759,942	1,031,083	196,817	834,266	1,015,427	187,115	828,312	09/30/13
41.01	Barclays Bank PLC	Courtyard Mini Storage - Martinsville				422,211	61,743	360,468	432,476	67,117	365,359	412,378	62,074	350,304	09/30/13
41.02	Barclays Bank PLC	Courtyard Mini Storage - Sanford				301,246	74,337	226,909	341,627	73,517	268,110	337,927	69,827	268,100	09/30/13
41.03	Barclays Bank PLC	Courtyard Mini Storage - Danville				228,382	55,816	172,565	256,980	56,183	200,797	265,122	55,214	209,908	09/30/13
42	RCMC	Kenwood Galleria				797,618	446,966	350,652	913,302	355,188	558,114	1,014,641	396,341	618,300	09/30/13
43	Barclays Bank PLC	Meadowbrook	1,598,889	1,186,777	412,112	1,701,152	1,267,751	433,401	1,821,789	1,245,614	576,175	1,950,114	1,245,671	704,443	06/30/13
44	Barclays Bank PLC	24 Hour Fitness La Mirada	898,775	98,557	800,219	900,757	89,091	811,666	998,990	110,648	888,342	1,008,360	67,454	940,906	11/30/13
45	RCMC	Boise Retail Portfolio	997,736	285,122	712,614	980,908	304,742	676,166	999,240	291,479	707,761	901,645	318,541	583,104	09/30/13
46	JPMCB	Hampton Inn Richmond South				1,890,276	1,192,780	697,495	2,360,320	1,377,473	982,847	2,207,629	1,330,327	877,302	08/31/13
47	RAIT Funding, LLC	Breezy Acres MHC	1,349,859	507,150	842,709	1,318,895	457,821	861,074	1,323,580	446,972	876,608	1,305,192	435,189	870,003	09/30/13
48	RAIT Funding, LLC	Old Bank District Garage	1,127,306	420,684	706,622	1,213,172	453,589	759,583	1,320,601	491,103	829,498	1,429,390	486,299	943,091	08/31/13
49	JPMCB	Cypress Springs Apartments	1,285,002	591,602	693,400	1,234,907	610,223	624,684	1,153,257	619,969	533,288	1,134,664	544,509	590,155	08/31/13
50	RAIT Funding, LLC	Orchards at Carrollton Apartments				755,959	252,526	503,433	841,688	271,511	570,177	851,472	255,356	596,116	08/31/13
51	RAIT Funding, LLC	170 5th Avenue	676,193	165,906	510,287	1,108,989	209,556	899,433	432,441	205,954	226,487	693,938	221,538	472,400	08/31/13
52	Barclays Bank PLC	Parkside Apartments	988,688	684,564	304,124	1,097,265	711,211	386,054	1,165,930	755,501	410,429	1,219,025	784,152	434,873	06/30/13
53	RCMC	Park Place at 24th Street Apartments	643,308	258,287	385,021	651,830	240,838	410,992	675,065	227,669	447,396	699,257	233,929	465,328	09/30/13
54	Barclays Bank PLC	Stormax Self Storage	823,554	291,012	532,542	816,693	286,214	530,480	845,408	271,454	573,955	889,429	314,736	574,693	09/30/13
55	GECC	Self Storage Zone				601,581	250,388	351,193	680,817	278,418	402,399	712,758	290,915	421,843	09/30/13
56	Barclays Bank PLC	Ashwood Park	1,025,072	632,346	392,726	989,207	645,477	343,730	1,016,443	698,663	317,780	1,057,770	726,441	331,329	06/30/13
57	RAIT Funding, LLC	Ventana Plaza	709,249	249,438	459,811	732,618	253,774	478,844	746,021	257,034	488,987	743,716	271,536	472,180	09/30/13
58	Barclays Bank PLC	Forum Apartments	858,055	507,865	350,190	943,990	538,317	405,673	913,838	508,411	405,427	967,062	537,444	429,618	07/31/13
59	Barclays Bank PLC	The Oliver Hotel							1,509,612	990,118	519,494	1,757,595	1,019,658	737,936	08/31/13
60	RAIT Funding, LLC	Turnberry Square Apartments	556,583	208,380	348,203	571,926	220,875	351,051	593,255	223,737	369,518	621,664	238,156	383,508	09/30/13
61	Barclays Bank PLC	All-Stor Prospect SS							495,255	140,558	354,697	501,534	149,868	351,666	03/31/13
62	RAIT Funding, LLC	Midtown Square Apartments	747,521	440,927	306,594	778,360	434,851	343,508	791,602	427,860	363,742	786,607	435,553	351,054	02/28/13
63	RAIT Funding, LLC	Discount Drug Mart Hills & Dale							347,099	81,950	265,149	355,333	85,563	269,770	09/30/13
64	RAIT Funding, LLC	Discount Drug Mart Plaza

A-1-5

ANNEX A-1

			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF
Loan #	Seller(1)	Property Name	Occupancy %	Revenues ($)(3)	Expenses ($)	NOI ($)(3)(14)	Items ($)	NCF ($)(3)(14)	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %
1	JPMCB	Jordan Creek Town Center	93.7%	32,400,383	11,493,283	20,907,099	899,702	20,007,397	1.59	1.52	9.5%	9.1%
2	JPMCB	EIP National	95.0%	11,398,705	2,183,684	9,215,021	966,409	8,248,611	1.54	1.38	9.8%	8.8%
2.01	JPMCB	2695 Plainfield Road	95.0%	2,145,703	62,237	2,083,466	201,312	1,882,154
2.02	JPMCB	10701 Central Port Drive	95.0%	2,403,443	495,551	1,907,892	166,500	1,741,392
2.03	JPMCB	1 Geoffrey Drive	95.0%	1,502,883	25,709	1,477,174	124,500	1,352,674
2.04	JPMCB	1506 Geoffrey Trail	95.0%	1,241,427	34,854	1,206,573	130,438	1,076,135
2.05	JPMCB	9647 West Wingfoot Road	95.0%	1,919,904	893,288	1,026,616	131,877	894,739
2.06	JPMCB	375 Distribution Circle	95.0%	954,030	172,841	781,189	96,882	684,306
2.07	JPMCB	7900 North Haggerty Road	95.0%	1,231,316	499,204	732,111	114,900	617,211
3	JPMCB	The Aire	90.7%	21,541,381	5,060,180	16,481,201	62,000	16,419,201	1.16	1.15	7.3%	7.3%
4	GECC	Wildwood Center	90.2%	14,647,798	5,352,828	9,294,970	1,549,926	7,745,044	2.00	1.67	12.7%	10.6%
5	Barclays Bank PLC	Residence Inn Seattle Bellevue Downtown	83.2%	11,452,600	6,565,788	4,886,812	0	4,886,812	1.60	1.60	10.3%	10.3%
6	Barclays Bank PLC	Rivertowne Commons	94.2%	7,038,667	1,919,073	5,119,595	332,969	4,786,626	1.74	1.62	11.1%	10.4%
7	JPMCB	Chinatown Row	95.0%	3,410,893	784,889	2,626,004	137,306	2,488,698	1.33	1.26	8.5%	8.0%
8	JPMCB	Springfield Plaza	88.6%	4,788,301	1,781,362	3,006,939	276,003	2,730,936	1.56	1.42	10.0%	9.1%
9	JPMCB	801 Travis	79.4%	5,226,431	2,336,734	2,889,697	289,974	2,599,722	1.52	1.37	9.6%	8.7%
10	JPMCB	Belmont at Park Central	78.4%	2,548,038	1,515,787	1,032,251	151,883	880,367	1.59	1.39	10.3%	9.0%
11	JPMCB	Charles Towne at Park Central	74.1%	2,369,957	1,409,943	960,015	121,088	838,927	1.59	1.39	10.3%	9.0%
12	JPMCB	Manor Row at Park Central	74.6%	2,213,288	1,303,792	909,496	98,919	810,577	1.59	1.39	10.3%	9.0%
13	GECC	Carmel Crossing	88.5%	5,342,351	1,917,492	3,424,859	552,324	2,872,536	2.16	1.81	13.5%	11.3%
14	Barclays Bank PLC	The Shoppes at English Village	90.9%	3,984,732	1,353,112	2,631,620	133,490	2,498,130	1.69	1.61	10.7%	10.2%
15	Barclays Bank PLC	The Palms on Westheimer	88.9%	5,734,890	3,334,769	2,400,122	199,500	2,200,622	1.57	1.44	10.0%	9.1%
16	Barclays Bank PLC	Dedham Executive Center	83.6%	3,587,193	1,463,226	2,123,967	235,777	1,888,190	1.60	1.42	10.1%	9.0%
17	Barclays Bank PLC	Wilsontown Shopping Center	94.9%	3,153,896	890,655	2,263,241	245,856	2,017,385	1.49	1.33	11.9%	10.6%
18	JPMCB	Concord Mills Marketplace	92.6%	2,537,332	559,687	1,977,646	154,126	1,823,520	2.53	2.33	12.4%	11.4%
19	JPMCB	Arbors at Century Center	92.0%	3,171,213	1,665,321	1,505,893	105,000	1,400,893	1.59	1.48	10.0%	9.3%
20	GECC	Franklin MHC	95.0%	2,229,052	744,484	1,484,568	19,000	1,465,568	1.55	1.53	10.1%	10.0%
21	RCMC	Oak Creek Apartments	94.5%	2,425,792	1,078,802	1,346,990	71,000	1,275,990	1.46	1.38	9.4%	8.9%
22	Barclays Bank PLC	Brittonfield Medical Office Complex	87.4%	3,010,979	1,454,889	1,556,090	276,498	1,279,592	1.73	1.43	11.3%	9.3%
23	Barclays Bank PLC	Newport Apartments	88.2%	2,554,374	1,267,333	1,287,041	91,475	1,195,566	1.40	1.30	9.5%	8.8%
24	JPMCB	1235 North Loop West	83.5%	3,118,077	1,566,737	1,551,340	323,799	1,227,541	1.83	1.45	11.9%	9.5%
25	Barclays Bank PLC	Radisson Rochester Riverside	51.7%	11,517,389	10,017,463	1,499,926	0	1,499,926	1.69	1.69	12.5%	12.5%
26	JPMCB	Springhill Suites Chattanooga Downtown	68.0%	3,797,341	2,479,279	1,318,062	0	1,318,062	1.72	1.72	11.2%	11.2%
27	JPMCB	111 Pfingsten Road	87.5%	3,001,205	1,654,471	1,346,734	152,106	1,194,628	1.89	1.68	11.6%	10.3%
28	RAIT Funding, LLC	1033 Third Street	98.0%	1,349,453	237,297	1,112,155	58,863	1,053,292	1.52	1.44	9.7%	9.2%
29	RCMC	SpringHill Suites Albany-Colonie	72.3%	3,755,216	2,483,020	1,272,196	0	1,272,196	1.74	1.74	11.4%	11.4%
30	RCMC	Collier Park Apartments	94.1%	1,924,723	869,343	1,055,380	58,000	997,380	1.59	1.50	10.1%	9.5%
31	JPMCB	Greenway Park	91.0%	2,049,207	863,235	1,185,972	187,240	998,732	1.70	1.44	11.6%	9.8%
32	Barclays Bank PLC	Deville Plaza	94.7%	1,702,877	608,895	1,093,982	120,158	973,824	1.66	1.48	11.1%	9.8%
33	RAIT Funding, LLC	Ravenswood Gardens	95.0%	1,436,348	567,371	868,976	39,260	829,716	1.35	1.29	8.9%	8.5%
34	Barclays Bank PLC	INA & Bailey Buildings	78.7%	2,256,017	918,133	1,337,884	195,318	1,142,566	1.91	1.63	14.0%	11.9%
35	RCMC	Dolfield Business Park	88.0%	1,258,282	250,810	1,007,473	90,991	916,482	1.63	1.48	10.7%	9.7%
36	Barclays Bank PLC	Timber Creek Apartments	95.0%	1,795,699	1,110,482	685,217	94,400	590,817	1.69	1.45	12.7%	10.9%
37	Barclays Bank PLC	Park Place Apartments	92.0%	1,273,394	803,251	470,143	72,000	398,143	1.69	1.45	12.7%	10.9%
38	RCMC	Orchard Supply Hardware - Mountain View	100.0%	993,631	180,069	813,562	10,323	803,239	1.41	1.39	9.0%	8.9%
39	JPMCB	Highlands of Grand Pointe	92.3%	1,747,238	778,648	968,591	29,000	939,591	1.72	1.67	11.1%	10.8%
40	Barclays Bank PLC	Wireworks Loft Apartments	94.5%	1,293,132	495,574	797,558	26,029	771,529	1.45	1.40	9.3%	9.0%
41	Barclays Bank PLC	Courtyard Mini Storage Portfolio	82.0%	1,065,451	223,893	841,559	19,400	822,158	1.54	1.50	10.1%	9.9%
41.01	Barclays Bank PLC	Courtyard Mini Storage - Martinsville	85.7%	425,145	81,028	344,118	7,510	336,607
41.02	Barclays Bank PLC	Courtyard Mini Storage - Sanford	82.6%	352,486	79,439	273,047	5,785	267,262
41.03	Barclays Bank PLC	Courtyard Mini Storage - Danville	76.5%	287,820	63,426	224,394	6,105	218,289
42	RCMC	Kenwood Galleria	89.4%	1,371,885	442,923	928,961	64,376	864,586	1.72	1.60	11.3%	10.5%
43	Barclays Bank PLC	Meadowbrook	90.3%	2,009,011	1,226,334	782,677	87,880	694,797	1.56	1.39	9.9%	8.8%
44	Barclays Bank PLC	24 Hour Fitness La Mirada	95.0%	1,105,505	228,600	876,906	41,995	834,911	1.43	1.36	11.4%	10.8%
45	RCMC	Boise Retail Portfolio	90.7%	1,071,142	339,926	731,216	70,320	660,897	1.50	1.36	9.7%	8.8%
46	JPMCB	Hampton Inn Richmond South	62.8%	2,207,629	1,331,351	876,278	0	876,278	1.89	1.89	12.2%	12.2%
47	RAIT Funding, LLC	Breezy Acres MHC	90.6%	1,303,675	499,215	804,460	17,892	786,568	1.74	1.70	11.3%	11.1%
48	RAIT Funding, LLC	Old Bank District Garage	95.0%	1,282,828	500,001	782,827	31,000	751,827	1.67	1.60	11.2%	10.8%
49	JPMCB	Cypress Springs Apartments	78.4%	1,155,380	544,061	611,319	36,921	574,398	1.46	1.37	8.9%	8.3%
50	RAIT Funding, LLC	Orchards at Carrollton Apartments	93.0%	886,798	309,454	577,344	24,800	552,544	1.55	1.48	10.3%	9.9%
51	RAIT Funding, LLC	170 5th Avenue	95.2%	700,646	212,275	488,371	13,342	475,029	1.43	1.39	9.5%	9.2%
52	Barclays Bank PLC	Parkside Apartments	88.4%	1,239,978	750,819	489,160	40,000	449,160	1.53	1.40	9.7%	8.9%
53	RCMC	Park Place at 24th Street Apartments	95.0%	667,299	249,489	417,810	8,400	409,410	1.31	1.28	8.7%	8.5%
54	Barclays Bank PLC	Stormax Self Storage	79.7%	919,871	302,706	617,165	6,271	610,895	2.18	2.16	14.4%	14.2%
55	GECC	Self Storage Zone	85.1%	717,987	287,657	430,330	10,877	419,453	1.56	1.52	10.4%	10.1%
56	Barclays Bank PLC	Ashwood Park	91.6%	1,114,462	699,927	414,536	36,000	378,536	1.60	1.46	10.2%	9.3%
57	RAIT Funding, LLC	Ventana Plaza	90.4%	653,535	230,679	422,856	45,525	377,331	1.70	1.51	11.4%	10.2%
58	Barclays Bank PLC	Forum Apartments	93.0%	1,002,553	550,161	452,393	57,600	394,792	1.77	1.54	13.2%	11.5%
59	Barclays Bank PLC	The Oliver Hotel	68.1%	1,757,519	1,192,324	565,195	0	565,195	2.25	2.25	16.9%	16.9%
60	RAIT Funding, LLC	Turnberry Square Apartments	89.0%	636,278	264,743	371,535	34,400	337,135	1.66	1.51	11.3%	10.2%
61	Barclays Bank PLC	All-Stor Prospect SS	85.0%	535,775	174,334	361,442	8,333	353,109	1.92	1.88	12.2%	12.0%
62	RAIT Funding, LLC	Midtown Square Apartments	92.0%	787,866	452,725	335,142	27,000	308,142	1.91	1.75	12.0%	11.0%
63	RAIT Funding, LLC	Discount Drug Mart Hills & Dale	92.0%	390,176	106,031	284,146	31,198	252,947	1.55	1.38	10.5%	9.4%
64	RAIT Funding, LLC	Discount Drug Mart Plaza	92.0%	346,779	111,001	235,778	41,168	194,610	1.66	1.37	11.2%	9.3%

A-1-6

ANNEX A-1

				Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	Title Type(16)	Expiration	Extension Terms	PML %
1	JPMCB	Jordan Creek Town Center	Fee
2	JPMCB	EIP National	Various
2.01	JPMCB	2695 Plainfield Road	Fee
2.02	JPMCB	10701 Central Port Drive	Fee
2.03	JPMCB	1 Geoffrey Drive	Fee
2.04	JPMCB	1506 Geoffrey Trail	Fee
2.05	JPMCB	9647 West Wingfoot Road	Leasehold	07/31/61
2.06	JPMCB	375 Distribution Circle	Fee
2.07	JPMCB	7900 North Haggerty Road	Fee
3	JPMCB	The Aire	Fee
4	GECC	Wildwood Center	Fee
5	Barclays Bank PLC	Residence Inn Seattle Bellevue Downtown	Fee			11%
6	Barclays Bank PLC	Rivertowne Commons	Fee
7	JPMCB	Chinatown Row	Fee
8	JPMCB	Springfield Plaza	Fee
9	JPMCB	801 Travis	Fee
10	JPMCB	Belmont at Park Central	Fee
11	JPMCB	Charles Towne at Park Central	Fee
12	JPMCB	Manor Row at Park Central	Fee
13	GECC	Carmel Crossing	Fee
14	Barclays Bank PLC	The Shoppes at English Village	Fee
15	Barclays Bank PLC	The Palms on Westheimer	Fee
16	Barclays Bank PLC	Dedham Executive Center	Fee
17	Barclays Bank PLC	Wilsontown Shopping Center	Fee
18	JPMCB	Concord Mills Marketplace	Fee
19	JPMCB	Arbors at Century Center	Fee			6%
20	GECC	Franklin MHC	Fee
21	RCMC	Oak Creek Apartments	Fee
22	Barclays Bank PLC	Brittonfield Medical Office Complex	Fee
23	Barclays Bank PLC	Newport Apartments	Fee
24	JPMCB	1235 North Loop West	Fee
25	Barclays Bank PLC	Radisson Rochester Riverside	Fee
26	JPMCB	Springhill Suites Chattanooga Downtown	Fee/Leasehold	11/07/48
27	JPMCB	111 Pfingsten Road	Fee
28	RAIT Funding, LLC	1033 Third Street	Fee			8%
29	RCMC	SpringHill Suites Albany-Colonie	Fee
30	RCMC	Collier Park Apartments	Fee
31	JPMCB	Greenway Park	Fee
32	Barclays Bank PLC	Deville Plaza	Fee/Leasehold	Ground Lease: 12/31/2055; Trustmark Sublease: 12/31/2055
33	RAIT Funding, LLC	Ravenswood Gardens	Fee
34	Barclays Bank PLC	INA & Bailey Buildings	Fee
35	RCMC	Dolfield Business Park	Fee
36	Barclays Bank PLC	Timber Creek Apartments	Fee
37	Barclays Bank PLC	Park Place Apartments	Fee
38	RCMC	Orchard Supply Hardware - Mountain View	Fee			18%
39	JPMCB	Highlands of Grand Pointe	Fee
40	Barclays Bank PLC	Wireworks Loft Apartments	Fee
41	Barclays Bank PLC	Courtyard Mini Storage Portfolio	Fee
41.01	Barclays Bank PLC	Courtyard Mini Storage - Martinsville	Fee
41.02	Barclays Bank PLC	Courtyard Mini Storage - Sanford	Fee
41.03	Barclays Bank PLC	Courtyard Mini Storage - Danville	Fee
42	RCMC	Kenwood Galleria	Fee
43	Barclays Bank PLC	Meadowbrook	Fee
44	Barclays Bank PLC	24 Hour Fitness La Mirada	Fee			9%
45	RCMC	Boise Retail Portfolio	Fee
46	JPMCB	Hampton Inn Richmond South	Fee
47	RAIT Funding, LLC	Breezy Acres MHC	Fee
48	RAIT Funding, LLC	Old Bank District Garage	Fee/Leasehold	01/31/28	Two fifteen-year options	15%
49	JPMCB	Cypress Springs Apartments	Fee
50	RAIT Funding, LLC	Orchards at Carrollton Apartments	Fee
51	RAIT Funding, LLC	170 5th Avenue	Fee
52	Barclays Bank PLC	Parkside Apartments	Fee
53	RCMC	Park Place at 24th Street Apartments	Fee
54	Barclays Bank PLC	Stormax Self Storage	Fee
55	GECC	Self Storage Zone	Fee
56	Barclays Bank PLC	Ashwood Park	Fee
57	RAIT Funding, LLC	Ventana Plaza	Fee
58	Barclays Bank PLC	Forum Apartments	Fee
59	Barclays Bank PLC	The Oliver Hotel	Fee
60	RAIT Funding, LLC	Turnberry Square Apartments	Fee
61	Barclays Bank PLC	All-Stor Prospect SS	Fee
62	RAIT Funding, LLC	Midtown Square Apartments	Fee
63	RAIT Funding, LLC	Discount Drug Mart Hills & Dale	Fee
64	RAIT Funding, LLC	Discount Drug Mart Plaza	Fee

A-1-7

ANNEX A-1

			UPFRONT ESCROW(17)
			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	Jordan Creek Town Center	0	0	0	0	0	0	0
2	JPMCB	EIP National	26,906	67,985	16,875	54,167	592,685	0	238,739
2.01	JPMCB	2695 Plainfield Road
2.02	JPMCB	10701 Central Port Drive
2.03	JPMCB	1 Geoffrey Drive
2.04	JPMCB	1506 Geoffrey Trail
2.05	JPMCB	9647 West Wingfoot Road
2.06	JPMCB	375 Distribution Circle
2.07	JPMCB	7900 North Haggerty Road
3	JPMCB	The Aire	5,167	0	0	0	402,838	0	1,163,056
4	GECC	Wildwood Center	0	0	0	0	351,943	73,472	1,195,811
5	Barclays Bank PLC	Residence Inn Seattle Bellevue Downtown	0	0	0	0	28,241	0	1,400,000
6	Barclays Bank PLC	Rivertowne Commons	0	0	0	1,500,000	0	0	0
7	JPMCB	Chinatown Row	780	0	0	0	113,493	0	5,350,162
8	JPMCB	Springfield Plaza	0	0	0	1,500,000	149,309	31,085	4,000,000
9	JPMCB	801 Travis	3,674	0	0	25,000	484,951	0	560,086
10	JPMCB	Belmont at Park Central	3,175	29,375	0	0	257,728	0	61,380
11	JPMCB	Charles Towne at Park Central	2,663	4,125	0	0	247,222	0	56,629
12	JPMCB	Manor Row at Park Central	2,416	0	0	0	246,433	0	55,647
13	GECC	Carmel Crossing	0	0	0	1,000,000	179,002	27,962	386,737
14	Barclays Bank PLC	The Shoppes at English Village	0	0	0	350,000	129,752	0	100,000
15	Barclays Bank PLC	The Palms on Westheimer	0	1,011,750	0	0	496,170	64,351	0
16	Barclays Bank PLC	Dedham Executive Center	0	15,000	0	1,000,000	83,797	0	0
17	Barclays Bank PLC	Wilsontown Shopping Center	0	0	0	0	73,000	7,500	0
18	JPMCB	Concord Mills Marketplace	0	0	0	0	0	0	0
19	JPMCB	Arbors at Century Center	300,000	0	0	0	164,893	0	0
20	GECC	Franklin MHC	0	5,563	0	0	6,243	16,225	0
21	RCMC	Oak Creek Apartments	200,000	0	0	0	159,481	30,689	0
22	Barclays Bank PLC	Brittonfield Medical Office Complex	0	25,125	0	225,000	34,859	7,596	0
23	Barclays Bank PLC	Newport Apartments	346,250	4,375	0	0	22,409	48,888	0
24	JPMCB	1235 North Loop West	4,878	643,920	0	359,425	310,936	0	99,595
25	Barclays Bank PLC	Radisson Rochester Riverside	0	0	0	0	29,486	0	250,000
26	JPMCB	Springhill Suites Chattanooga Downtown	12,254	0	0	0	46,591	0	0
27	JPMCB	111 Pfingsten Road	2,420	156,094	0	11,089	183,567	0	2,629,432
28	RAIT Funding, LLC	1033 Third Street	20,000	0	0	0	50,218	7,267	0
29	RCMC	SpringHill Suites Albany-Colonie	525,000	0	0	0	60,965	30,912	0
30	RCMC	Collier Park Apartments	325,000	0	0	0	118,945	51,221	0
31	JPMCB	Greenway Park	1,822	0	0	13,655	180,694	20,844	1,650,354
32	Barclays Bank PLC	Deville Plaza	0	99,183	0	500,000	0	6,614	7,179
33	RAIT Funding, LLC	Ravenswood Gardens	0	85,175	0	0	55,207	7,211	0
34	Barclays Bank PLC	INA & Bailey Buildings	0	65,563	0	150,000	57,352	23,643	0
35	RCMC	Dolfield Business Park	0	0	0	300,000	38,228	0	0
36	Barclays Bank PLC	Timber Creek Apartments	0	53,488	0	0	76,000	41,696	0
37	Barclays Bank PLC	Park Place Apartments	0	99,375	0	0	30,000	26,973	0
38	RCMC	Orchard Supply Hardware - Mountain View	0	0	0	0	30,785	5,576	0
39	JPMCB	Highlands of Grand Pointe	153,417	0	0	0	0	0	0
40	Barclays Bank PLC	Wireworks Loft Apartments	0	0	0	0	116,500	35,953	0
41	Barclays Bank PLC	Courtyard Mini Storage Portfolio	0	0	0	0	1,000	0	0
41.01	Barclays Bank PLC	Courtyard Mini Storage - Martinsville
41.02	Barclays Bank PLC	Courtyard Mini Storage - Sanford
41.03	Barclays Bank PLC	Courtyard Mini Storage - Danville
42	RCMC	Kenwood Galleria	0	0	0	175,000	97,388	0	117,500
43	Barclays Bank PLC	Meadowbrook	0	56,875	0	0	0	23,577	0
44	Barclays Bank PLC	24 Hour Fitness La Mirada	0	0	0	0	0	0	0
45	RCMC	Boise Retail Portfolio	0	9,375	0	100,000	7,734	8,572	232,942
46	JPMCB	Hampton Inn Richmond South	7,359	0	0	0	16,900	0	0
47	RAIT Funding, LLC	Breezy Acres MHC	40,000	105,000	0	0	81,418	14,197	0
48	RAIT Funding, LLC	Old Bank District Garage	0	259,354	0	0	10,340	9,306	0
49	JPMCB	Cypress Springs Apartments	3,072	37,712	0	0	31,672	23,219	0
50	RAIT Funding, LLC	Orchards at Carrollton Apartments	0	7,313	0	0	4,773	12,633	0
51	RAIT Funding, LLC	170 5th Avenue	0	0	0	0	65,885	0	0
52	Barclays Bank PLC	Parkside Apartments	0	5,125	0	0	0	13,158	0
53	RCMC	Park Place at 24th Street Apartments	0	0	0	0	9,015	7,578	0
54	Barclays Bank PLC	Stormax Self Storage	0	0	0	0	4,485	14,746	0
55	GECC	Self Storage Zone	0	0	0	0	97,914	17,637	0
56	Barclays Bank PLC	Ashwood Park	0	14,312	0	0	0	13,364	0
57	RAIT Funding, LLC	Ventana Plaza	0	0	0	0	33,010	5,018	0
58	Barclays Bank PLC	Forum Apartments	0	35,155	0	0	22,700	21,238	0
59	Barclays Bank PLC	The Oliver Hotel	0	0	0	0	0	5,731	0
60	RAIT Funding, LLC	Turnberry Square Apartments	0	23,125	0	0	10,397	6,495	0
61	Barclays Bank PLC	All-Stor Prospect SS	0	20,000	0	0	3,751	0	0
62	RAIT Funding, LLC	Midtown Square Apartments	0	18,125	0	0	73,801	6,902	0
63	RAIT Funding, LLC	Discount Drug Mart Hills & Dale	0	62,500	0	150,000	21,061	10,000	0
64	RAIT Funding, LLC	Discount Drug Mart Plaza	0	115,375	0	0	42,099	12,698	0

A-1-8

ANNEX A-1

			MONTHLY ESCROW(18)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	JPMCB	Jordan Creek Town Center	0	0	0	0	0	0
2	JPMCB	EIP National	26,906	0	54,167	72,438	0	0
2.01	JPMCB	2695 Plainfield Road
2.02	JPMCB	10701 Central Port Drive
2.03	JPMCB	1 Geoffrey Drive
2.04	JPMCB	1506 Geoffrey Trail
2.05	JPMCB	9647 West Wingfoot Road
2.06	JPMCB	375 Distribution Circle
2.07	JPMCB	7900 North Haggerty Road
3	JPMCB	The Aire	5,167	0	0	168,735	0	100,000
4	GECC	Wildwood Center	11,545	0	115,451	117,314	12,245	0
5	Barclays Bank PLC	Residence Inn Seattle Bellevue Downtown	4% of Gross Revenues	0	0	28,241	0	124,186
6	Barclays Bank PLC	Rivertowne Commons	3,203	0	16,014	55,482	0	0
7	JPMCB	Chinatown Row	780	0	0	37,831	0	0
8	JPMCB	Springfield Plaza	0	0	20,000	76,870	15,543	0
9	JPMCB	801 Travis	3,674	0	25,000	46,186	0	0
10	JPMCB	Belmont at Park Central	3,175	0	0	19,825	0	0
11	JPMCB	Charles Towne at Park Central	2,663	0	0	19,017	0	0
12	JPMCB	Manor Row at Park Central	2,416	0	0	18,956	0	0
13	GECC	Carmel Crossing	5,981	0	27,186	44,750	2,330	0
14	Barclays Bank PLC	The Shoppes at English Village	1,290	0	8,599	54,556	0	0
15	Barclays Bank PLC	The Palms on Westheimer	18,288	0	0	49,617	32,176	0
16	Barclays Bank PLC	Dedham Executive Center	3,903	0	0	41,899	0	0
17	Barclays Bank PLC	Wilsontown Shopping Center	4,802	0	15,000	19,178	3,707	0
18	JPMCB	Concord Mills Marketplace	0	0	0	0	0	0
19	JPMCB	Arbors at Century Center	8,750	0	0	34,672	0	0
20	GECC	Franklin MHC	1,592	0	0	6,243	1,248	0
21	RCMC	Oak Creek Apartments	5,917	0	0	26,580	3,069	0
22	Barclays Bank PLC	Brittonfield Medical Office Complex	4,216	0	13,600	26,379	2,226	0
23	Barclays Bank PLC	Newport Apartments	7,622	0	0	22,409	17,470	0
24	JPMCB	1235 North Loop West	4,878	0	22,583	29,115	0	0
25	Barclays Bank PLC	Radisson Rochester Riverside	4% of Gross Revenues	0	0	32,171	0	100,000
26	JPMCB	Springhill Suites Chattanooga Downtown	4% of Gross Revenues	0	0	15,530	0	0
27	JPMCB	111 Pfingsten Road	2,420	0	11,089	46,044	8,332	0
28	RAIT Funding, LLC	1033 Third Street	652	0	4,253	10,044	1,817	0
29	RCMC	SpringHill Suites Albany-Colonie	4% of Gross Revenues	0	0	15,242	5,152	0
30	RCMC	Collier Park Apartments	4,833	0	0	19,824	5,122	0
31	JPMCB	Greenway Park	1,822	0	13,655	16,803	0	0
32	Barclays Bank PLC	Deville Plaza	3,248	0	0	18,752	3,307	0
33	RAIT Funding, LLC	Ravenswood Gardens	3,272	0	0	9,201	2,404	0
34	Barclays Bank PLC	INA & Bailey Buildings	2,846	0	11,089	14,338	2,868	0
35	RCMC	Dolfield Business Park	1,190	0	7,438	6,371	0	0
36	Barclays Bank PLC	Timber Creek Apartments	7,867	0	0	11,030	3,475	0
37	Barclays Bank PLC	Park Place Apartments	6,000	0	0	9,691	2,248	0
38	RCMC	Orchard Supply Hardware - Mountain View	860	0	0	7,697	697	0
39	JPMCB	Highlands of Grand Pointe	2,417	0	0	0	0	0
40	Barclays Bank PLC	Wireworks Loft Apartments	1,729	0	417	10,000	5,992	0
41	Barclays Bank PLC	Courtyard Mini Storage Portfolio	1,618	0	0	2,665	0	0
41.01	Barclays Bank PLC	Courtyard Mini Storage - Martinsville
41.02	Barclays Bank PLC	Courtyard Mini Storage - Sanford
41.03	Barclays Bank PLC	Courtyard Mini Storage - Danville
42	RCMC	Kenwood Galleria	1,130	0	4,705	13,913	0	0
43	Barclays Bank PLC	Meadowbrook	7,323	0	0	12,124	11,788	0
44	Barclays Bank PLC	24 Hour Fitness La Mirada	577	0	2,207	0	0	0
45	RCMC	Boise Retail Portfolio	904	0	4,522	7,734	1,072	0
46	JPMCB	Hampton Inn Richmond South	4% of Gross Revenues	0	0	4,225	0	0
47	RAIT Funding, LLC	Breezy Acres MHC	1,491	0	0	16,284	1,420	0
48	RAIT Funding, LLC	Old Bank District Garage	2,375	0	208	2,585	1,861	0
49	JPMCB	Cypress Springs Apartments	3,072	0	0	6,500	2,200	0
50	RAIT Funding, LLC	Orchards at Carrollton Apartments	2,067	0	0	4,773	2,527	0
51	RAIT Funding, LLC	170 5th Avenue	41	0	0	13,177	0	0
52	Barclays Bank PLC	Parkside Apartments	3,333	0	0	9,857	6,579	0
53	RCMC	Park Place at 24th Street Apartments	700	0	0	9,015	758	0
54	Barclays Bank PLC	Stormax Self Storage	523	0	0	4,485	3,686	0
55	GECC	Self Storage Zone	916	0	0	7,532	1,357	0
56	Barclays Bank PLC	Ashwood Park	3,000	0	0	8,877	6,682	0
57	RAIT Funding, LLC	Ventana Plaza	861	0	3,362	6,602	717	0
58	Barclays Bank PLC	Forum Apartments	4,833	0	0	7,529	1,770	0
59	Barclays Bank PLC	The Oliver Hotel	4% of Gross Revenues	0	0	4,354	2,865	0
60	RAIT Funding, LLC	Turnberry Square Apartments	2,867	0	0	2,599	2,165	0
61	Barclays Bank PLC	All-Stor Prospect SS	0	0	0	3,751	0	0
62	RAIT Funding, LLC	Midtown Square Apartments	2,700	0	0	7,380	3,624	0
63	RAIT Funding, LLC	Discount Drug Mart Hills & Dale	600	0	2,000	4,212	401	0
64	RAIT Funding, LLC	Discount Drug Mart Plaza	858	0	0	6,014	977	0

A-1-9

ANNEX A-1

			RESERVE CAPS(19)
			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	Jordan Creek Town Center
2	JPMCB	EIP National			1,300,000
2.01	JPMCB	2695 Plainfield Road
2.02	JPMCB	10701 Central Port Drive
2.03	JPMCB	1 Geoffrey Drive
2.04	JPMCB	1506 Geoffrey Trail
2.05	JPMCB	9647 West Wingfoot Road
2.06	JPMCB	375 Distribution Circle
2.07	JPMCB	7900 North Haggerty Road
3	JPMCB	The Aire
4	GECC	Wildwood Center
5	Barclays Bank PLC	Residence Inn Seattle Bellevue Downtown							2,890,236
6	Barclays Bank PLC	Rivertowne Commons	115,303		768,868
7	JPMCB	Chinatown Row
8	JPMCB	Springfield Plaza	140,000
9	JPMCB	801 Travis	112,000		750,000
10	JPMCB	Belmont at Park Central
11	JPMCB	Charles Towne at Park Central
12	JPMCB	Manor Row at Park Central
13	GECC	Carmel Crossing
14	Barclays Bank PLC	The Shoppes at English Village	30,956		206,374
15	Barclays Bank PLC	The Palms on Westheimer
16	Barclays Bank PLC	Dedham Executive Center	187,320
17	Barclays Bank PLC	Wilsontown Shopping Center			550,000
18	JPMCB	Concord Mills Marketplace
19	JPMCB	Arbors at Century Center
20	GECC	Franklin MHC
21	RCMC	Oak Creek Apartments
22	Barclays Bank PLC	Brittonfield Medical Office Complex	151,781		650,000
23	Barclays Bank PLC	Newport Apartments
24	JPMCB	1235 North Loop West
25	Barclays Bank PLC	Radisson Rochester Riverside							400,000
26	JPMCB	Springhill Suites Chattanooga Downtown
27	JPMCB	111 Pfingsten Road
28	RAIT Funding, LLC	1033 Third Street
29	RCMC	SpringHill Suites Albany-Colonie
30	RCMC	Collier Park Apartments
31	JPMCB	Greenway Park
32	Barclays Bank PLC	Deville Plaza
33	RAIT Funding, LLC	Ravenswood Gardens
34	Barclays Bank PLC	INA & Bailey Buildings	106,451		150,000
35	RCMC	Dolfield Business Park	42,840		500,000
36	Barclays Bank PLC	Timber Creek Apartments
37	Barclays Bank PLC	Park Place Apartments
38	RCMC	Orchard Supply Hardware - Mountain View	30,960
39	JPMCB	Highlands of Grand Pointe
40	Barclays Bank PLC	Wireworks Loft Apartments
41	Barclays Bank PLC	Courtyard Mini Storage Portfolio
41.01	Barclays Bank PLC	Courtyard Mini Storage - Martinsville
41.02	Barclays Bank PLC	Courtyard Mini Storage - Sanford
41.03	Barclays Bank PLC	Courtyard Mini Storage - Danville
42	RCMC	Kenwood Galleria	40,680		175,000
43	Barclays Bank PLC	Meadowbrook
44	Barclays Bank PLC	24 Hour Fitness La Mirada	20,775		80,000
45	RCMC	Boise Retail Portfolio
46	JPMCB	Hampton Inn Richmond South	300,000
47	RAIT Funding, LLC	Breezy Acres MHC
48	RAIT Funding, LLC	Old Bank District Garage
49	JPMCB	Cypress Springs Apartments
50	RAIT Funding, LLC	Orchards at Carrollton Apartments
51	RAIT Funding, LLC	170 5th Avenue
52	Barclays Bank PLC	Parkside Apartments
53	RCMC	Park Place at 24th Street Apartments	25,200
54	Barclays Bank PLC	Stormax Self Storage
55	GECC	Self Storage Zone
56	Barclays Bank PLC	Ashwood Park
57	RAIT Funding, LLC	Ventana Plaza
58	Barclays Bank PLC	Forum Apartments
59	Barclays Bank PLC	The Oliver Hotel
60	RAIT Funding, LLC	Turnberry Square Apartments
61	Barclays Bank PLC	All-Stor Prospect SS
62	RAIT Funding, LLC	Midtown Square Apartments
63	RAIT Funding, LLC	Discount Drug Mart Hills & Dale
64	RAIT Funding, LLC	Discount Drug Mart Plaza

A-1-10

ANNEX A-1

				LARGEST TENANT (3), (20), (21), (22)			2nd LARGEST TENANT (3), (20), (21), (22)
			Single			Lease			Lease
Loan #	Seller(1)	Property Name	Tenant	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
1	JPMCB	Jordan Creek Town Center	No	Century Theatres	69,914	08/04/19	Barnes & Noble	29,969	01/31/15
2	JPMCB	EIP National	No
2.01	JPMCB	2695 Plainfield Road	Yes	Toys “R” Us	671,040	01/31/19
2.02	JPMCB	10701 Central Port Drive	Yes	Staples Contract & Commercial, Inc.	555,000	03/31/16
2.03	JPMCB	1 Geoffrey Drive	Yes	Rite Aid Corporation	415,000	01/14/17
2.04	JPMCB	1506 Geoffrey Trail	Yes	Toys “R” Us	442,162	01/31/19
2.05	JPMCB	9647 West Wingfoot Road	No	HEB Grocery Company, LP	295,170	10/31/17	International Paper Company	144,421	03/31/22
2.06	JPMCB	375 Distribution Circle	No	International Paper Company	239,181	03/31/19	Commonwealth, Inc.	83,760	10/31/16
2.07	JPMCB	7900 North Haggerty Road	Yes	Plastipak Packaging, Inc.	383,000	03/31/23
3	JPMCB	The Aire	No	Mandell School	15,000	07/31/27	Flywheel Sports, Inc.	9,174	05/13/23
4	GECC	Wildwood Center	No	Manhattan Associates	190,986	09/30/18	GE Capital Corporation	93,041	05/31/18
5	Barclays Bank PLC	Residence Inn Seattle Bellevue Downtown	No
6	Barclays Bank PLC	Rivertowne Commons	No	Kmart	84,640	01/31/18	Safeway	49,035	10/31/17
7	JPMCB	Chinatown Row	No	WeWork	20,423	04/01/26	Rocket Bar	8,713	02/28/18
8	JPMCB	Springfield Plaza	No	Kmart	88,425	11/30/16	Stop & Shop	60,787	03/31/19
9	JPMCB	801 Travis	No	Synergy Hotels	35,708	10/31/63	Andrews & Kurth	19,288	03/31/17
10	JPMCB	Belmont at Park Central	No
11	JPMCB	Charles Towne at Park Central	No
12	JPMCB	Manor Row at Park Central	No
13	GECC	Carmel Crossing	No	The Travelers	103,655	07/31/16	U.S. Government - ATF	27,360	01/17/18
14	Barclays Bank PLC	The Shoppes at English Village	No	Trader Joe’s	11,502	01/31/19	Talbots	10,924	01/31/16
15	Barclays Bank PLC	The Palms on Westheimer	No
16	Barclays Bank PLC	Dedham Executive Center	No	Woodard & Curran	24,076	08/31/20	Hawthorne Direct LLC	12,253	04/30/15
17	Barclays Bank PLC	Wilsontown Shopping Center	No	Best Buy	45,548	01/31/16	Bed Bath & Beyond	35,164	01/31/26
18	JPMCB	Concord Mills Marketplace	No	BJ’s Wholesale Club	108,532	09/24/21	Garden Ridge	108,338	09/30/17
19	JPMCB	Arbors at Century Center	No
20	GECC	Franklin MHC	No
21	RCMC	Oak Creek Apartments	No
22	Barclays Bank PLC	Brittonfield Medical Office Complex	No	Wellpoint Insurance	72,855	11/30/18	MMRI	20,595	08/01/18
23	Barclays Bank PLC	Newport Apartments	No
24	JPMCB	1235 North Loop West	No	Perdue, Brandon, Fielder	18,642	07/31/20	Dyonyx, L.P.	17,149	11/30/17
25	Barclays Bank PLC	Radisson Rochester Riverside	No
26	JPMCB	Springhill Suites Chattanooga Downtown	No
27	JPMCB	111 Pfingsten Road	No	Morgan Stanley Wealth Management	46,125	10/31/24	Frost, Ruttenberg & Rothblatt	31,124	07/31/17
28	RAIT Funding, LLC	1033 Third Street	Yes	Kaiser Foundation Health Plan	34,025	03/31/21
29	RCMC	SpringHill Suites Albany-Colonie	No
30	RCMC	Collier Park Apartments	No
31	JPMCB	Greenway Park	No	Worldwide Clinical Trials	83,535	07/31/23	WellMed Medical Management, Inc.	19,198	01/31/16
32	Barclays Bank PLC	Deville Plaza	No	Steinmart	51,745	06/30/19	Hibbert Sporting Goods	24,755	06/30/14
33	RAIT Funding, LLC	Ravenswood Gardens	No
34	Barclays Bank PLC	INA & Bailey Buildings	No	MF Cachat	13,033	01/31/21	University of Akron	11,154	07/31/17
35	RCMC	Dolfield Business Park	No	Tourgee & Associates	25,500	09/30/15	Susquehanna Bank	12,750	10/31/18
36	Barclays Bank PLC	Timber Creek Apartments	No
37	Barclays Bank PLC	Park Place Apartments	No
38	RCMC	Orchard Supply Hardware - Mountain View	Yes	Orchard Supply Hardware (Lowe’s)	51,613	02/28/35
39	JPMCB	Highlands of Grand Pointe	No
40	Barclays Bank PLC	Wireworks Loft Apartments	No
41	Barclays Bank PLC	Courtyard Mini Storage Portfolio	No
41.01	Barclays Bank PLC	Courtyard Mini Storage - Martinsville	No
41.02	Barclays Bank PLC	Courtyard Mini Storage - Sanford	No
41.03	Barclays Bank PLC	Courtyard Mini Storage - Danville	No
42	RCMC	Kenwood Galleria	No	Half Price Books	10,591	04/30/18	TGI Fridays	9,100	11/30/16
43	Barclays Bank PLC	Meadowbrook	No
44	Barclays Bank PLC	24 Hour Fitness La Mirada	Yes	24 Hour Fitness	40,738	01/31/22
45	RCMC	Boise Retail Portfolio	No	WhiteCloud Analytics, Inc.	11,569	10/26/18	Anthropologie	8,700	01/31/18
46	JPMCB	Hampton Inn Richmond South	No
47	RAIT Funding, LLC	Breezy Acres MHC	No
48	RAIT Funding, LLC	Old Bank District Garage	No	Gemma Sonego	1,168	05/31/14	Big Man Bakes	500	07/31/14
49	JPMCB	Cypress Springs Apartments	No
50	RAIT Funding, LLC	Orchards at Carrollton Apartments	No
51	RAIT Funding, LLC	170 5th Avenue	Yes	L’Occitane, Inc.	2,983	01/31/22
52	Barclays Bank PLC	Parkside Apartments	No
53	RCMC	Park Place at 24th Street Apartments	No
54	Barclays Bank PLC	Stormax Self Storage	No
55	GECC	Self Storage Zone	No
56	Barclays Bank PLC	Ashwood Park	No
57	RAIT Funding, LLC	Ventana Plaza	No	Sierra Fitness	11,808	05/31/19	DSDP, LLC (dba Piazza Gavi)	3,957	12/31/18
58	Barclays Bank PLC	Forum Apartments	No
59	Barclays Bank PLC	The Oliver Hotel	No
60	RAIT Funding, LLC	Turnberry Square Apartments	No
61	Barclays Bank PLC	All-Stor Prospect SS	No
62	RAIT Funding, LLC	Midtown Square Apartments	No
63	RAIT Funding, LLC	Discount Drug Mart Hills & Dale	No	Discount Drug Mart	25,909	03/31/29	Loby’s Bar & Grill, LLC	4,950	11/30/17
64	RAIT Funding, LLC	Discount Drug Mart Plaza	No	Discount Drug Mart	26,980	03/31/29	Westlake Storage	24,480	07/31/18

A-1-11

ANNEX A-1

			3rd LARGEST TENANT (3), (20), (21), (22)			4th LARGEST TENANT (3), (20), (21), (22)
					Lease			Lease
Loan #	Seller(1)	Property Name	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
1	JPMCB	Jordan Creek Town Center	Pottery Barn	11,677	01/31/17	The Cheesecake Factory	11,141	01/31/25
2	JPMCB	EIP National
2.01	JPMCB	2695 Plainfield Road
2.02	JPMCB	10701 Central Port Drive
2.03	JPMCB	1 Geoffrey Drive
2.04	JPMCB	1506 Geoffrey Trail
2.05	JPMCB	9647 West Wingfoot Road
2.06	JPMCB	375 Distribution Circle
2.07	JPMCB	7900 North Haggerty Road
3	JPMCB	The Aire	Winthrop University Hospital	8,202	07/31/28
4	GECC	Wildwood Center	Financial Services Corporation	61,938	12/31/17	Life Office Management	41,984	10/31/15
5	Barclays Bank PLC	Residence Inn Seattle Bellevue Downtown
6	Barclays Bank PLC	Rivertowne Commons	Ross	25,069	01/31/24	Staples	24,000	05/31/14
7	JPMCB	Chinatown Row	Summit Realty Management	5,327	08/31/22	Legal Sea Foods	5,000	05/31/23
8	JPMCB	Springfield Plaza	Ocean State Job Lot	30,030	01/31/18	TJ Maxx	25,600	01/31/16
9	JPMCB	801 Travis	Intertek	17,347	10/31/18	Redding Linden Burr	11,512	10/31/24
10	JPMCB	Belmont at Park Central
11	JPMCB	Charles Towne at Park Central
12	JPMCB	Manor Row at Park Central
13	GECC	Carmel Crossing	CH2M Hill, Inc.	21,843	07/31/14	U.S. Government - OHA	21,326	09/30/14
14	Barclays Bank PLC	The Shoppes at English Village	Iron Hill Brewery	9,000	11/30/18	Banana Republic	7,006	08/31/14
15	Barclays Bank PLC	The Palms on Westheimer
16	Barclays Bank PLC	Dedham Executive Center	Hilco	9,015	01/31/18	Bank of America	8,140	05/31/16
17	Barclays Bank PLC	Wilsontown Shopping Center	MC Sports	31,108	02/29/16	Marshalls	29,678	01/31/21
18	JPMCB	Concord Mills Marketplace	Texas Land and Cattle Steak House	7,431	10/31/16	Carrabba’s Italian Grill	6,382	12/31/18
19	JPMCB	Arbors at Century Center
20	GECC	Franklin MHC
21	RCMC	Oak Creek Apartments
22	Barclays Bank PLC	Brittonfield Medical Office Complex	CNY Internists	13,407	03/31/23	CNY Woman’s Health Expension	10,823	08/31/25
23	Barclays Bank PLC	Newport Apartments
24	JPMCB	1235 North Loop West	Communities In Schools	15,031	02/28/15	Telemundo of Texas Partners	12,532	11/30/14
25	Barclays Bank PLC	Radisson Rochester Riverside
26	JPMCB	Springhill Suites Chattanooga Downtown
27	JPMCB	111 Pfingsten Road	Educational Tours	12,388	01/31/18	Lane	7,000	05/31/18
28	RAIT Funding, LLC	1033 Third Street
29	RCMC	SpringHill Suites Albany-Colonie
30	RCMC	Collier Park Apartments
31	JPMCB	Greenway Park	Alamo Area Heart Rhythm Co	2,042	MTM	Richard J. Gong, M.D., P.A	1,278	06/30/15
32	Barclays Bank PLC	Deville Plaza	YMCA	14,000	12/31/15	CVS	12,900	01/31/32
33	RAIT Funding, LLC	Ravenswood Gardens
34	Barclays Bank PLC	INA & Bailey Buildings	Newry	8,360	02/28/17	Eliza Jennings	6,200	05/31/16
35	RCMC	Dolfield Business Park	Genuine Title, LLC	8,925	10/31/15	Holbrook Center LLC (Thrivent Financial)	5,100	11/30/16
36	Barclays Bank PLC	Timber Creek Apartments
37	Barclays Bank PLC	Park Place Apartments
38	RCMC	Orchard Supply Hardware - Mountain View
39	JPMCB	Highlands of Grand Pointe
40	Barclays Bank PLC	Wireworks Loft Apartments
41	Barclays Bank PLC	Courtyard Mini Storage Portfolio
41.01	Barclays Bank PLC	Courtyard Mini Storage - Martinsville
41.02	Barclays Bank PLC	Courtyard Mini Storage - Sanford
41.03	Barclays Bank PLC	Courtyard Mini Storage - Danville
42	RCMC	Kenwood Galleria	Hot Yoga	7,747	12/31/18	Willis Music	6,475	05/31/17
43	Barclays Bank PLC	Meadowbrook
44	Barclays Bank PLC	24 Hour Fitness La Mirada
45	RCMC	Boise Retail Portfolio	North Face	8,665	08/31/18	Fatty’s Bar, LLC	6,119	02/28/18
46	JPMCB	Hampton Inn Richmond South
47	RAIT Funding, LLC	Breezy Acres MHC
48	RAIT Funding, LLC	Old Bank District Garage
49	JPMCB	Cypress Springs Apartments
50	RAIT Funding, LLC	Orchards at Carrollton Apartments
51	RAIT Funding, LLC	170 5th Avenue
52	Barclays Bank PLC	Parkside Apartments
53	RCMC	Park Place at 24th Street Apartments
54	Barclays Bank PLC	Stormax Self Storage
55	GECC	Self Storage Zone
56	Barclays Bank PLC	Ashwood Park
57	RAIT Funding, LLC	Ventana Plaza	Dance Force	3,261	07/31/14	Ginza Sushi, LLC	2,641	09/30/15
58	Barclays Bank PLC	Forum Apartments
59	Barclays Bank PLC	The Oliver Hotel
60	RAIT Funding, LLC	Turnberry Square Apartments
61	Barclays Bank PLC	All-Stor Prospect SS
62	RAIT Funding, LLC	Midtown Square Apartments
63	RAIT Funding, LLC	Discount Drug Mart Hills & Dale	Loby’s Bar & Grill, LLC	1,700	04/30/15
64	RAIT Funding, LLC	Discount Drug Mart Plaza

A-1-12

ANNEX A-1

			5th LARGEST TENANT (3), (20), (21), (22)
					Lease	Loan		Lockbox
Loan #	Seller(1)	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor(23)	(Y/N)
1	JPMCB	Jordan Creek Town Center	Gap/Gap Body	10,402	01/31/16	Refinance	GGP Real Estate Holding I, Inc.	Yes
2	JPMCB	EIP National				Refinance	Neal Shalom, Lewis Heafitz, Donald Levine	Yes
2.01	JPMCB	2695 Plainfield Road
2.02	JPMCB	10701 Central Port Drive
2.03	JPMCB	1 Geoffrey Drive
2.04	JPMCB	1506 Geoffrey Trail
2.05	JPMCB	9647 West Wingfoot Road
2.06	JPMCB	375 Distribution Circle
2.07	JPMCB	7900 North Haggerty Road
3	JPMCB	The Aire				Refinance	Albert Kalimian, Edna Kalimian Amirian, Rita Kalimian Sakhaie	Yes
4	GECC	Wildwood Center	Scientific Research Corporation	41,222	12/31/16	Refinance	Dennis Troesh	Yes
5	Barclays Bank PLC	Residence Inn Seattle Bellevue Downtown				Acquisition	Chatham Lodging Trust	Yes
6	Barclays Bank PLC	Rivertowne Commons	CVS	12,400	09/30/17	Acquisition	Isaac D. Massry, Mark Massry	Yes
7	JPMCB	Chinatown Row	ShopHouse	2,033	07/31/23	Refinance	Norman Jemal	Yes
8	JPMCB	Springfield Plaza	Rocky’s Ace Hardware	25,500	05/31/19	Acquisition	Christopher J. Knisley	Yes
9	JPMCB	801 Travis	SPT, Inc.	8,718	12/31/19	Refinance	Robert C. Goddard, III	Yes
10	JPMCB	Belmont at Park Central				Refinance	Maranatha Holdings, LLC	Yes
11	JPMCB	Charles Towne at Park Central				Refinance	Maranatha Holdings, LLC	Yes
12	JPMCB	Manor Row at Park Central				Refinance	Maranatha Holdings, LLC	Yes
13	GECC	Carmel Crossing	Bankers Life & Casualty	12,461	04/30/15	Acquisition	Dennis Troesh	Yes
14	Barclays Bank PLC	The Shoppes at English Village	Coldwater Creek	5,522	01/31/19	Refinance	P. Jonathan Meyer, Mark Pottschmidt	Yes
15	Barclays Bank PLC	The Palms on Westheimer				Acquisition	Michael J. Menzer, White Oak Real Estate Opportunity Fund 2012-1, LP	Yes
16	Barclays Bank PLC	Dedham Executive Center	Conway Stores	6,302	03/15/15	Refinance	Kambiz Shahbazi	Yes
17	Barclays Bank PLC	Wilsontown Shopping Center	Michaels	23,898	02/28/18	Refinance	Morton Finkelstein	Yes
18	JPMCB	Concord Mills Marketplace				Refinance	SPG, LP	Yes
19	JPMCB	Arbors at Century Center				Refinance	Craig Koenigsberg, Howard Parnes	Yes
20	GECC	Franklin MHC				Refinance	James L. Bellinson	No
21	RCMC	Oak Creek Apartments				Acquisition	Brian Yeager, Michelle Yeager	Yes
22	Barclays Bank PLC	Brittonfield Medical Office Complex	USA-Comptroller	6,862	11/30/20	Refinance	Anthony F. Fiorito, John Funiciello, Charles G. Sangster, Courtney D. Wilson, Upstate Associates I, LLC, Central New York Associates, LLC	Yes
23	Barclays Bank PLC	Newport Apartments				Refinance	Chowdary Yalamanchili	Yes
24	JPMCB	1235 North Loop West	Spectaguard Acquisition	11,388	12/31/18	Refinance	Rosemont Realty, LLC	Yes
25	Barclays Bank PLC	Radisson Rochester Riverside				Refinance	Kenneth K. Kochenour	Yes
26	JPMCB	Springhill Suites Chattanooga Downtown				Refinance	Hiren Desai	Yes
27	JPMCB	111 Pfingsten Road	Great Prairie Risk	4,705	12/31/16	Acquisition	Adventus Holdings LP	Yes
28	RAIT Funding, LLC	1033 Third Street				Refinance	Jonathan Parker, Thomas M. Monahan	Yes
29	RCMC	SpringHill Suites Albany-Colonie				Refinance	Lawrence C. Gates	Yes
30	RCMC	Collier Park Apartments				Acquisition	Brian Yeager, Michelle Yeager	Yes
31	JPMCB	Greenway Park				Refinance	Rosemont Realty, LLC	Yes
32	Barclays Bank PLC	Deville Plaza	Interior Spaces LLC	10,040	01/31/15	Acquisition	Abraham Brach	Yes
33	RAIT Funding, LLC	Ravenswood Gardens				Acquisition	Bryan Pritchard, Erik Stamell, Paul Ross	Yes
34	Barclays Bank PLC	INA & Bailey Buildings	Panera Bread	5,561	10/31/19	Refinance	Bradley T. Kowit, Gregg Levy, Tori Nook, Steve S. Passov	Yes
35	RCMC	Dolfield Business Park	Butler Animal Health Supply LLC	5,100	12/31/17	Refinance	Edward St. John, LLC	No
36	Barclays Bank PLC	Timber Creek Apartments				Refinance	Matthew B. Lester	Yes
37	Barclays Bank PLC	Park Place Apartments				Refinance	Matthew B. Lester	Yes
38	RCMC	Orchard Supply Hardware - Mountain View				Acquisition	Ronald B. Russ	Yes
39	JPMCB	Highlands of Grand Pointe				Acquisition	Inland Private Capital Corporation	Yes
40	Barclays Bank PLC	Wireworks Loft Apartments				Refinance	Marshall Burton, Jr., Terry M. Weatherby, Kenneth Nuernberger	Yes
41	Barclays Bank PLC	Courtyard Mini Storage Portfolio				Refinance	Alex G. Perkins	Yes
41.01	Barclays Bank PLC	Courtyard Mini Storage - Martinsville
41.02	Barclays Bank PLC	Courtyard Mini Storage - Sanford
41.03	Barclays Bank PLC	Courtyard Mini Storage - Danville
42	RCMC	Kenwood Galleria	Golf Exchange	5,521	08/31/16	Refinance	Bret A. Caller, Steven P. Miller	Yes
43	Barclays Bank PLC	Meadowbrook				Acquisition	Michael J. Menzer, White Oak Real Estate Opportunity Fund 2012-1, LP	Yes
44	Barclays Bank PLC	24 Hour Fitness La Mirada				Refinance	Shaw Corporate Services, Inc., Charles E. Crookall, Quinn J. Johnson	Yes
45	RCMC	Boise Retail Portfolio	Aspen Leaf Yogurt (Rocky Mountain Choc. Factory, Inc.)	4,008	09/30/15	Refinance	David L. Baum	Yes
46	JPMCB	Hampton Inn Richmond South				Refinance	Neil Amin	Yes
47	RAIT Funding, LLC	Breezy Acres MHC				Refinance	Frank T. Perano	Yes
48	RAIT Funding, LLC	Old Bank District Garage				Refinance	Thomas Gilmore, Jerri Perrone a/k/a Mary G. Perrone, Peter J. McLaughlin	Yes
49	JPMCB	Cypress Springs Apartments				Refinance	Steven Donia, Philip A. Donia	Yes
50	RAIT Funding, LLC	Orchards at Carrollton Apartments				Refinance	Christopher Todd Kennedy, Jeffery Chesser, Yvonne Chesser	Yes
51	RAIT Funding, LLC	170 5th Avenue				Refinance	Anders Schroeder	Yes
52	Barclays Bank PLC	Parkside Apartments				Acquisition	Michael J. Menzer, White Oak Real Estate Opportunity Fund 2012-1, LP	Yes
53	RCMC	Park Place at 24th Street Apartments				Refinance	Marc Tavakoli	Yes
54	Barclays Bank PLC	Stormax Self Storage				Refinance	James L. Gail	Yes
55	GECC	Self Storage Zone				Refinance	Andrew J. Czekaj, Stephen Garchik	No
56	Barclays Bank PLC	Ashwood Park				Acquisition	Michael J. Menzer, White Oak Real Estate Opportunity Fund 2012-1, LP	Yes
57	RAIT Funding, LLC	Ventana Plaza	Sandra Wells Gibson DDS	1,731	08/31/18	Refinance	Stuart Antzis, Arlene Antzis	Yes
58	Barclays Bank PLC	Forum Apartments				Refinance	Matthew B. Lester	Yes
59	Barclays Bank PLC	The Oliver Hotel				Refinance	Ethan Orley, Philip Welker	Yes
60	RAIT Funding, LLC	Turnberry Square Apartments				Acquisition	Frank Romans	Yes
61	Barclays Bank PLC	All-Stor Prospect SS				Acquisition	Steven G. Osgood, Tedd Towsley, Joseph Fong	Yes
62	RAIT Funding, LLC	Midtown Square Apartments				Acquisition	Tyler Ross, Michael Colman	Yes
63	RAIT Funding, LLC	Discount Drug Mart Hills & Dale				Refinance	Edward B. Dunlap, David M. Thomas	Yes
64	RAIT Funding, LLC	Discount Drug Mart Plaza				Refinance	Edward B. Dunlap, David M. Thomas	Yes

A-1-13

ANNEX A-1

								Total Debt	Total Debt		Total Debt
			Lockbox	Additional Debt	Additional Debt	Additional Debt	Additional Debt	Current	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Type(24)	Permitted (Y/N)	Exist (Y/N)(25)	Amount ($)	Type	Balance ($)	DSCR	Current LTV %	Debt Yield %
1	JPMCB	Jordan Creek Town Center	CMA	Yes	Yes	100,000,000	A-2 Note / Permitted Mezzanine	220,000,000	1.52	60.1%	9.5%
2	JPMCB	EIP National	Hard	No	Yes	16,100,000	Mezzanine Loan	110,000,000	1.04	87.6%	8.4%
2.01	JPMCB	2695 Plainfield Road
2.02	JPMCB	10701 Central Port Drive
2.03	JPMCB	1 Geoffrey Drive
2.04	JPMCB	1506 Geoffrey Trail
2.05	JPMCB	9647 West Wingfoot Road
2.06	JPMCB	375 Distribution Circle
2.07	JPMCB	7900 North Haggerty Road
3	JPMCB	The Aire	Soft	No	Yes	160,000,000	$135,000,000 A-1 Note / $25,000,000 Mezzanine	250,000,000	1.03	68.5%	6.6%
4	GECC	Wildwood Center	Hard	No	No	NAP	NAP	NAP	NAP	NAP	NAP
5	Barclays Bank PLC	Residence Inn Seattle Bellevue Downtown	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
6	Barclays Bank PLC	Rivertowne Commons	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
7	JPMCB	Chinatown Row	CMA	Yes	No	NAP	Permitted Mezzanine	NAP	NAP	NAP	NAP
8	JPMCB	Springfield Plaza	CMA	Yes	No	NAP	Permitted Mezzanine	NAP	NAP	NAP	NAP
9	JPMCB	801 Travis	CMA	Yes	No	NAP	Permitted Mezzanine	NAP	NAP	NAP	NAP
10	JPMCB	Belmont at Park Central	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
11	JPMCB	Charles Towne at Park Central	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
12	JPMCB	Manor Row at Park Central	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
13	GECC	Carmel Crossing	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
14	Barclays Bank PLC	The Shoppes at English Village	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
15	Barclays Bank PLC	The Palms on Westheimer	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
16	Barclays Bank PLC	Dedham Executive Center	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
17	Barclays Bank PLC	Wilsontown Shopping Center	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
18	JPMCB	Concord Mills Marketplace	Hard	No	No	NAP	NAP	NAP	NAP	NAP	NAP
19	JPMCB	Arbors at Century Center	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
20	GECC	Franklin MHC	NAP	No	No	NAP	NAP	NAP	NAP	NAP	NAP
21	RCMC	Oak Creek Apartments	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
22	Barclays Bank PLC	Brittonfield Medical Office Complex	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
23	Barclays Bank PLC	Newport Apartments	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
24	JPMCB	1235 North Loop West	Hard	No	No	NAP	NAP	NAP	NAP	NAP	NAP
25	Barclays Bank PLC	Radisson Rochester Riverside	CMA	Yes	No	NAP	Permitted Mezzanine	NAP	NAP	NAP	NAP
26	JPMCB	Springhill Suites Chattanooga Downtown	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
27	JPMCB	111 Pfingsten Road	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
28	RAIT Funding, LLC	1033 Third Street	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
29	RCMC	SpringHill Suites Albany-Colonie	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
30	RCMC	Collier Park Apartments	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
31	JPMCB	Greenway Park	Hard	No	No	NAP	NAP	NAP	NAP	NAP	NAP
32	Barclays Bank PLC	Deville Plaza	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
33	RAIT Funding, LLC	Ravenswood Gardens	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
34	Barclays Bank PLC	INA & Bailey Buildings	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
35	RCMC	Dolfield Business Park	NAP	No	No	NAP	NAP	NAP	NAP	NAP	NAP
36	Barclays Bank PLC	Timber Creek Apartments	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
37	Barclays Bank PLC	Park Place Apartments	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
38	RCMC	Orchard Supply Hardware - Mountain View	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
39	JPMCB	Highlands of Grand Pointe	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
40	Barclays Bank PLC	Wireworks Loft Apartments	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
41	Barclays Bank PLC	Courtyard Mini Storage Portfolio	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
41.01	Barclays Bank PLC	Courtyard Mini Storage - Martinsville
41.02	Barclays Bank PLC	Courtyard Mini Storage - Sanford
41.03	Barclays Bank PLC	Courtyard Mini Storage - Danville
42	RCMC	Kenwood Galleria	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
43	Barclays Bank PLC	Meadowbrook	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
44	Barclays Bank PLC	24 Hour Fitness La Mirada	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
45	RCMC	Boise Retail Portfolio	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
46	JPMCB	Hampton Inn Richmond South	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
47	RAIT Funding, LLC	Breezy Acres MHC	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
48	RAIT Funding, LLC	Old Bank District Garage	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
49	JPMCB	Cypress Springs Apartments	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
50	RAIT Funding, LLC	Orchards at Carrollton Apartments	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
51	RAIT Funding, LLC	170 5th Avenue	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
52	Barclays Bank PLC	Parkside Apartments	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
53	RCMC	Park Place at 24th Street Apartments	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
54	Barclays Bank PLC	Stormax Self Storage	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
55	GECC	Self Storage Zone	NAP	No	No	NAP	NAP	NAP	NAP	NAP	NAP
56	Barclays Bank PLC	Ashwood Park	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
57	RAIT Funding, LLC	Ventana Plaza	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
58	Barclays Bank PLC	Forum Apartments	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
59	Barclays Bank PLC	The Oliver Hotel	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
60	RAIT Funding, LLC	Turnberry Square Apartments	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
61	Barclays Bank PLC	All-Stor Prospect SS	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
62	RAIT Funding, LLC	Midtown Square Apartments	Springing	No	No	NAP	NAP	NAP	NAP	NAP	NAP
63	RAIT Funding, LLC	Discount Drug Mart Hills & Dale	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP
64	RAIT Funding, LLC	Discount Drug Mart Plaza	CMA	No	No	NAP	NAP	NAP	NAP	NAP	NAP

A-1-14

ANNEX A-1

			HOTEL OPERATING STATISTICS
			2010	2010	2010	2011	2011	2011	2012	2012	2012	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	JPMCB	Jordan Creek Town Center																1
2	JPMCB	EIP National																2
2.01	JPMCB	2695 Plainfield Road																2.01
2.02	JPMCB	10701 Central Port Drive																2.02
2.03	JPMCB	1 Geoffrey Drive																2.03
2.04	JPMCB	1506 Geoffrey Trail																2.04
2.05	JPMCB	9647 West Wingfoot Road																2.05
2.06	JPMCB	375 Distribution Circle																2.06
2.07	JPMCB	7900 North Haggerty Road																2.07
3	JPMCB	The Aire																3
4	GECC	Wildwood Center																4
5	Barclays Bank PLC	Residence Inn Seattle Bellevue Downtown	79.4%	124.00	98.48	77.4%	135.15	104.66	79.4%	144.13	114.47	83.2%	151.49	126.10	83.2%	151.49	126.10	5
6	Barclays Bank PLC	Rivertowne Commons																6
7	JPMCB	Chinatown Row																7
8	JPMCB	Springfield Plaza																8
9	JPMCB	801 Travis																9
10	JPMCB	Belmont at Park Central																10
11	JPMCB	Charles Towne at Park Central																11
12	JPMCB	Manor Row at Park Central																12
13	GECC	Carmel Crossing																13
14	Barclays Bank PLC	The Shoppes at English Village																14
15	Barclays Bank PLC	The Palms on Westheimer																15
16	Barclays Bank PLC	Dedham Executive Center																16
17	Barclays Bank PLC	Wilsontown Shopping Center																17
18	JPMCB	Concord Mills Marketplace																18
19	JPMCB	Arbors at Century Center																19
20	GECC	Franklin MHC																20
21	RCMC	Oak Creek Apartments																21
22	Barclays Bank PLC	Brittonfield Medical Office Complex																22
23	Barclays Bank PLC	Newport Apartments																23
24	JPMCB	1235 North Loop West																24
25	Barclays Bank PLC	Radisson Rochester Riverside	41.3%	79.25	32.18	45.0%	78.21	35.22	49.2%	78.38	38.53	51.7%	80.68	41.70	51.7%	80.68	41.71	25
26	JPMCB	Springhill Suites Chattanooga Downtown										65.8%	116.50	76.68	68.0%	116.51	79.20	26
27	JPMCB	111 Pfingsten Road																27
28	RAIT Funding, LLC	1033 Third Street																28
29	RCMC	SpringHill Suites Albany-Colonie	61.9%	104.61	64.72	77.8%	108.66	84.55	75.3%	114.29	86.02	72.3%	116.21	85.34	72.3%	116.21	85.34	29
30	RCMC	Collier Park Apartments																30
31	JPMCB	Greenway Park																31
32	Barclays Bank PLC	Deville Plaza																32
33	RAIT Funding, LLC	Ravenswood Gardens																33
34	Barclays Bank PLC	INA & Bailey Buildings																34
35	RCMC	Dolfield Business Park																35
36	Barclays Bank PLC	Timber Creek Apartments																36
37	Barclays Bank PLC	Park Place Apartments																37
38	RCMC	Orchard Supply Hardware - Mountain View																38
39	JPMCB	Highlands of Grand Pointe																39
40	Barclays Bank PLC	Wireworks Loft Apartments																40
41	Barclays Bank PLC	Courtyard Mini Storage Portfolio																41
41.01	Barclays Bank PLC	Courtyard Mini Storage - Martinsville																41.01
41.02	Barclays Bank PLC	Courtyard Mini Storage - Sanford																41.02
41.03	Barclays Bank PLC	Courtyard Mini Storage - Danville																41.03
42	RCMC	Kenwood Galleria																42
43	Barclays Bank PLC	Meadowbrook																43
44	Barclays Bank PLC	24 Hour Fitness La Mirada																44
45	RCMC	Boise Retail Portfolio																45
46	JPMCB	Hampton Inn Richmond South				58.1%	85.00	49.35	70.0%	87.52	61.27	62.8%	91.70	57.58	62.8%	91.70	57.58	46
47	RAIT Funding, LLC	Breezy Acres MHC																47
48	RAIT Funding, LLC	Old Bank District Garage																48
49	JPMCB	Cypress Springs Apartments																49
50	RAIT Funding, LLC	Orchards at Carrollton Apartments																50
51	RAIT Funding, LLC	170 5th Avenue																51
52	Barclays Bank PLC	Parkside Apartments																52
53	RCMC	Park Place at 24th Street Apartments																53
54	Barclays Bank PLC	Stormax Self Storage																54
55	GECC	Self Storage Zone																55
56	Barclays Bank PLC	Ashwood Park																56
57	RAIT Funding, LLC	Ventana Plaza																57
58	Barclays Bank PLC	Forum Apartments																58
59	Barclays Bank PLC	The Oliver Hotel							66.1%	152.79	101.02	68.1%	161.84	110.20	68.1%	161.84	110.20	59
60	RAIT Funding, LLC	Turnberry Square Apartments																60
61	Barclays Bank PLC	All-Stor Prospect SS																61
62	RAIT Funding, LLC	Midtown Square Apartments																62
63	RAIT Funding, LLC	Discount Drug Mart Hills & Dale																63
64	RAIT Funding, LLC	Discount Drug Mart Plaza																64

A-1-15

Footnotes to Annex A-1

(1)	“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “Barclays Bank PLC” denotes Barclays Bank PLC, 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 “RAIT” denotes RAIT Funding, 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. 8, Springfield Plaza, the collateral also includes a vacant 12,253 square foot office building that was excluded from the net rentable area and the appraised value.
	With respect to Loan No. 21, Oak Creek Apartments, the collateral is comprised of 284 units of the total 304 unit complex.
(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. 3, The Aire, Occupancy (%) is based on square feet for the multifamily and retail portions of the collateral. Additionally, Occupancy % includes 4,460 square feet of retail space that is master leased to some of the loan’s sponsors. Occupancy (%) excluding the master lease is 91.7%. In addition, Occupancy % includes a 9,174 square foot lease to Flywheel Sports, Inc., the second largest tenant of the commercial portion of the property, and an 8,202 square foot lease to Winthrop University Hospital, the third largest tenant of the commercial portion of the property. Both leases 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. 7, Chinatown Row, WeWork, the largest tenant at the property, has executed a lease but has not yet taken occupancy of and is not yet paying rent for 8,413 square feet out of its total 20,423 square foot space. Further, for the 12,010 square foot space which WeWork has taken occupancy, it is entitled to three months’ free rent and will not begin paying rent until February 2014.  Occupancy % reflects the entire space leased to the tenant.  In addition, Occupancy % includes a 5,327 square foot space leased to Summit Realty Management, the third largest tenant at the property, and a 2,033 square foot space leased to ShopHouse, the fifth largest tenant at the property, which have taken occupancy of their respective spaces but have not yet begun paying rent.
	With respect to Loan No. 8, Springfield Plaza, Occupancy % includes a 20,000 square foot lease to Planet Fitness, the seventh largest tenant at the property. The tenant has not yet taken occupancy and is not yet paying rent.
	With respect to Loan No. 9, 801 Travis, Occupancy % includes a 35,708 square foot lease to Synergy Hotels, the largest tenant at the property. The tenant has not yet taken occupancy and is not yet paying rent.
	With respect to Loan No. 27, 111 Pfingsten Road, Occupancy % includes a 15,000 square foot expansion space leased to Morgan Stanley Wealth Management, the largest tenant at the property (Morgan Stanley Wealth Management already occupied 31,125 square feet of the property). The tenant has not yet taken occupancy and is not yet paying rent for the expansion space.
	With respect to Loan No. 55, Self Storage Zone, 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” Appraisal Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met.
	With respect to Loan No. 8, Springfield Plaza, the appraiser’s “hypothetical market as-is” value was used due to the fact that $5,500,000 was escrowed for certain capital improvements planned by the sponsor and future leasing costs. The “as-is” value assuming the capital improvement reserve and upfront leasing reserve were not in place is $33,500,000.

A-1-16

	With respect to Loan No. 24, 1235 North Loop West, the appraiser’s “hypothetical as renovated” value was used, which assumes that all $515,000 of capital expenditures have been completed and all outstanding tenant improvement allowances have been paid. At origination of the mortgage loan, JPMCB escrowed $643,920 for capital improvements and $99,595, which represents the remaining outstanding tenant improvement allowances.  The “as-is” appraised value for the mortgaged property is $17,300,000.
	With respect to Loan No. 45, the Boise Retail Portfolio, the largest tenant, WhiteCloud Analytics, Inc., leases two spaces comprising 11,569 square feet. WhiteCloud Analytics, Inc. is in occupancy of one of the spaces comprising 6,578 square feet, while it will take occupancy of the other space comprising 4,991 square feet on February 1, 2014.
(5)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity/ARD Balance ($) is allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.
(6)	With respect to Loan No. 1, Jordan Creek Town Center, the loan is part of a $220,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “Jordan Creek Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $120,000,000 and is being contributed to the JPMBB 2013-C17 Trust. Note A-2 (the “Jordan Creek Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $100,000,000 and is expected to be contributed to a future securitization trust. All loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 3, 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 Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $135,000,000 and was contributed to the JPMCC 2013-C16 Trust. Note A-2 (the “Aire Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $90,000,000 and is being contributed to the JPMBB 2013-C17 Trust. All loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 10, Belmont at Park Central, Loan No. 11, Charles Towne at Park Central and Loan No. 12, Manor Row at Park Central, the mortgage loans are cross-collateralized and cross-defaulted with outstanding principal balances of $10,005,000, $9,305,000 and $8,940,000, respectively. All loan level metrics are based on the outstanding combined balance of $28,250,000.
	With respect to Loan No. 36, Timber Creek Apartments and Loan No. 37, Park Place Apartments, the mortgage loans are cross-collateralized and cross-defaulted with outstanding principal balances of $5,425,730 and $3,683,523, respectively. All loan level metrics are based on the outstanding combined balance of $9,109,254.
(7)	Each number identifies a group of related borrowers.
(8)	For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator fee rate), the Senior Trust Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).
(9)	For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
(10)	With respect to all mortgage loans, the Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.
(11)	With respect to Loan No. 31, Greenway Park, the mortgage loan has an ARD feature with an anticipated repayment date of November 1, 2018, with an increase in the interest rate equal to the greater of (i) 7.72200% per annum or (ii) the five-year swap yield as determined on the anticipated repayment date plus 5.00000% per annum, until the Final Mat Date of July 31, 2020.

A-1-17

(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.
(13)	With respect to some mortgage loans, historical financial information may not be available due to when the properties were constructed and/or acquired.
	With respect to Loan No. 27, 111 Pfingsten Road, the related property is newly acquired and some historical financials may not be available.
	With respect to Loan No. 44, 24 Hour Fitness La Mirada, the most recent cash flows are 11 months as of November 30, 2013 annualized.
(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 ($) for these properties are the same.
	With respect to Loan No. 3, The Aire, the related property benefits from a 421-a tax abatement and real estate taxes were underwritten based on the real estate taxes as reduced by the abatement. The program expires in June 2022, which is prior to the Maturity Date of the mortgage loan.
	With respect to Loan No. 27, 111 Pfingsten Road, the UW NOI ($) and UW NCF ($) are based in part on the average contractual rental rate for the largest tenant at the related property, Morgan Stanley Wealth Management, during the term of the loan.
	With respect to Loan No. 57, Ventana Plaza, DSDP, LLC (dba Piazza Gavi), the second largest tenant, filed for voluntary relief under Chapter 11 of the United States Bankruptcy Code in 2010.  The case closed in March 2012, subject to compliance with a reorganization plan accepted by the United States Bankruptcy Court for the District of Arizona, whereby the tenant was required to close 3 of its 4 restaurants and to make monthly payments to secured creditors on a schedule that continues until 2019.  The tenant has provided evidence to the mortgage loan seller that it has made such monthly payments to secured creditors, and that it has paid rent to the borrower on a weekly basis, averaging a payment of $22 per square foot, rather than its contractual rent of $36.96 per square foot.  For purposes of calculating UW NOI ($) and UW NCF ($), the rent for this tenant has been marked to $22 per square foot to reflect the actual average annual rent payments that the tenant has been making.
(15)	The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan.
(16)	With respect to Loans No. 2.05, EIP National (9647 West Wingfoot Road), Loan No. 26, Springhill Suites Chattanooga Downtown, Loan No. 32, Deville Plaza and Loan No. 48, Old Bank District Garage, a portion of the collateral securing the related mortgage loan consists of a leasehold interest.
	With respect to Loan No. 2.03, EIP National (1 Geoffrey Drive), the affiliated owner of the mortgaged property has pledged the fee interest as security for the mortgage loan.
(17)	Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.
(18)	Represents the monthly amounts required to be deposited by the borrower. 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 triggered in the respective mortgage loan documents.

A-1-18

With respect to Loan No. 2, EIP Portfolio, the borrower is required to deposit $26,906 into the replacement reserve on a monthly basis until March 1, 2018. Commencing on that date and continuing until the earlier of (i) the date of the release of the 7900 North Haggerty Road Mortgaged Property (Loan No. 2.07) in connection with the exercise of the purchase option by WCY Realty, LLC under its lease or (ii) March 1, 2019, the borrower will be required to deposit $13,381 into the replacement reserve.

With respect to Loan No. 5, Residence Inn Seattle Bellevue Downtown, commencing on the December 6, 2014 and each payment date thereafter the borrower is required to deposit the greater of (i) 4% of the gross income from operations for the preceding calendar year or (ii) one-twelfth of the amount required by franchisor for FF&E under the franchise agreement into the FF&E reserve account.

With respect to Loan No. 6, Rivertowne Commons, the borrower is required to make monthly deposits of $25,000 into the TI/LC reserve account, capped at $150,000, upon the failure of the Staples tenant to renew the Staples lease for at least three years (or enter into a replacement Staples lease) for at least 80% of the space demised under the Staples lease in writing pursuant to the terms and provisions of such lease on or before the date that is the earlier to occur of (i) the date that is six months prior to the then-current scheduled expiration of the Staples lease and (ii) the expiration of the notice period in the Staples lease pursuant to which the Staples tenant was required to extend the Staples lease. In addition, the borrower is required to deposit all excess cash flow into the TI/LC reserve, capped at $1,250,000, upon the occurrence of the following (i) either of the Safeway and Kmart tenants (“Specified Tenants”) fail to renew its lease in accordance with the loan documents, (ii) either of the Specified Tenants file for bankruptcy, (iii) either of the Specified Tenants terminate or cancel its lease, (iv) a monetary or any material non-monetary default under Specified Tenants’ leases, (v) either of the Specified Tenants gives notice that it is terminating its lease or (vi) either of the Specified Tenants failing to be in actual, physical possession of its space. In lieu of a cash flow sweep, the borrower may post a letter of credit.

With respect to Loan No. 8, Springfield Plaza, the borrower deposited $1,500,000 into the rollover reserve at loan closing. Upon the first payment date that the rollover reserve account balance is below $500,000, the borrower is required to make monthly deposits into the rollover reserve of $20,000. The rollover reserve is capped at $500,000. In addition, commencing on the earlier of January 1, 2016 or the date in which the $4,000,000 capital improvement reserve has been disbursed, the borrower is required to make monthly deposits into the replacement reserve account of $6,000. The replacement reserve is capped at $140,000.

With respect to Loan No. 16, Dedham Executive Center, the borrower deposited $1,000,000 into the rollover reserve at loan closing. Upon the first payment date that the rollover reserve account balance is below $500,000, the borrower is required to make monthly deposits into the rollover reserve of $10,507. The rollover reserve is capped at $500,000.

With respect to Loan No. 17, Wilsontown Shopping Center, the borrower is required to deposit all excess cash into the Best Buy reserve account capped at $1,200,000 upon the occurrence of the following: (i) borrower failure to satisfy Best Buy renewal criteria, as defined in the loan agreement, on or before the date that is six months prior to the lease expiration, (ii) Best Buy goes dark or ceases operations at the property or (iii) Best Buy becomes insolvent or a debtor in any bankruptcy or insolvency proceeding.

With respect to Loan No. 25, Radisson Rochester Riverside, the borrower deposited on the closing date $250,000 into a seasonality reserve and is required to deposit additional amounts into the seasonality reserve as follows: (i) on November 6, 2013, $100,000; (ii) on December 6, 2013, $50,000; and (iii) on December 6, 2014 and on or before December 6th of each calendar year thereafter during the term of the loan, $400,000.

With respect to Loan No. 32, Deville Plaza, the borrower deposited $500,000 into the rollover reserve at loan closing. Upon the first payment date that the rollover reserve account balance is below $250,000, the borrower is required to make monthly deposits into the rollover reserve of $6,766. The rollover reserve is capped at $250,000.

With respect to Loan No. 42, Kenwood Galleria, the borrower deposited $175,000 into the rollover reserve at loan closing. Upon the first payment date that the rollover reserve account balance is below $175,000, the borrower is required to make monthly deposits into the rollover reserve of $4,705. The rollover reserve is capped at $175,000.

With respect to Loan No. 59, The Oliver Hotel, the borrower is required to deposit all excess cash into the rollover reserve upon the earlier of (i) six months prior to the expiration of the Tupelo Honey Lease or Shonos Lease and (ii) the expiration of the notice period for renewal set forth in the Tupelo Honey Lease or Shonos Lease.

A-1-19

	With respect to Loan No. 64, Discount Drug Mart Plaza, monthly deposits to the TI/LC reserve in the sum of $2,573 will commence on December 1, 2016 and are not required prior to that date.
(19)	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. 35, Dolfield Business Park, the rollover reserve cap is $500,000. However, in the event that (i) the tenant, Tourgee & Associates, renews its lease to a date expiring not earlier than September 30, 2020 or (ii) borrower leases the entirety of the space currently occupied by Tourgee & Associates, Inc. to one or more replacement tenants, the rollover reserve cap will be reduced to $400,000.
(20)	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.
(21)	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.
(22)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.
	For example, with respect to Loan No. 2, EIP National, the fourth largest tenant by square footage, International Paper Company, has the right to terminate its lease at 375 Distribution Circle on March 31, 2014 with 12 months’ notice and payment of a termination fee. International Paper Company also has the right to terminate its lease at 9647 West Wingfoot Road on March 31, 2017 with 12 months’ notice and payment of a termination fee.  Additionally, the fifth largest tenant by square footage, Plastipak Packaging, Inc., has the right to terminate its lease on February 28, 2018 with six months’ notice.  Plastipak Packaging, Inc., also has an option to purchase its leased premises anytime after February 28, 2018 for $10,000,000 with six months’ notice.
	With respect to Loan No. 3, The Aire, the third largest tenant by square footage, Winthrop University Hospital, has the right to terminate its lease on the last day of the tenth year with 12 months’ notice and payment of a termination fee.
	With respect to Loan No. 4, Wildwood Center, the second largest tenant by square footage, GE Capital Corporation, has the right to terminate its lease on June 1, 2015 with notice by May 30, 2014 and a payment of a termination fee; also the tenant has the right to downsize up to 20% effective June 1, 2015 with notice by August 30, 2014 and a payment of a fee.  Additionally, the fifth largest tenant by square footage, Scientific Research Corporation has the right to terminate its lease on December 31, 2015 with 12 months’ notice and payment of a termination fee.
	With respect to Loan No. 9, 801 Travis, the third largest tenant by square footage, Intertek, has the right to terminate its lease as of October 31, 2015, with six months’ notice and payment of a termination fee. The tenant also has the right to contract its lease by 3,000 square feet at any time after November 1, 2015, with 180 days’ notice and payment of a termination fee.
	With respect to Loan No. 13, Carmel Crossing, the second largest tenant by square footage, U.S. Government – ATF, has the right to terminate its lease any time on or after January 17, 2018 with 90 days written notice.  Additionally, U.S. Government – OHA, the fourth largest tenant by square footage, has the right to terminate its lease at any time on or after March 31, 2014 with 180 days’ written notice.
	With respect to Loan No. 16, Dedham Executive Center, the fourth largest tenant by square footage, Bank of America, has a one-time right to terminate its lease on or after June 2014 with 12 months’ notice prior to the early termination date and the payment of a termination fee.

A-1-20

	With respect to Loan No. 22, Brittonfield Medical Office Complex, the largest tenant by square footage, Wellpoint Insurance, has the right to terminate its lease if the Center for Medicare and Medicaid Services terminates its contract with Wellpoint Insurance by giving 180 days’ notice prior to the early termination date and the payment of a termination fee.
	With respect to Loan No. 24, 1235 North Loop West, the fourth largest tenant by square footage, Telemundo of Texas Partners, has the right to terminate its lease after the 60th month of the lease term, with six months’ notice and payment of a termination fee. The tenant also has the right to contract its lease by up to 2,000 square feet at any time after the 36th month of the lease term, with six months’ notice and payment of a termination fee.
	With respect to Loan No. 27, 111 Pfingsten Road, the third largest tenant by square footage, Educational Tours, has the right to terminate the lease effective as of January 31, 2016 with six months’ notice and payment of a termination fee. Additionally, the fourth largest tenant by square footage, Lane, has the right to terminate the lease effective as of May 31, 2016 with nine months’ notice and payment of a termination fee.
	With respect to Loan No. 31, Greenway Park, the largest tenant by square footage, Worldwide Clinical Trials, has the right to terminate the lease on August 31, 2020, with 180 days’ notice and payment of a termination fee.
	With respect to Loan No. 34, INA & Bailey Buildings, the largest tenant by square footage, MF Cachat, has the right to terminate its lease at the expiration of the 84th month after the rent commencement date by giving nine months’ notice prior to the early termination date and the payment of a termination fee.  In addition, the fourth largest tenant by square footage, Eliza Jennings, has the right to terminate the lease at the expiration of the 66th month of its lease term by giving six months’ notice prior to the early termination date and the payment of a termination fee.
(23)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes.
	With respect to Loan No. 18, Concord Mills Marketplace, there is no separate Carveout Guarantor.
(24)	The classification of the lockbox types is described in the free writing prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.
(25)	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 or that permit subordinate, mezzanine or other additional debt in the future.
	With respect to Loan No. 3, 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 the free writing prospectus.
	With respect to Loan No. 39, Highlands of Grand Pointe, the related borrower is permitted under the related loan documents to incur unsecured loans from the related affiliate guarantor up to the amount of $652,500. See “Description of the Mortgage Loans – Additional Debt” in the free writing prospectus.

A-1-21