FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-190246-04

Free Writing Prospectus dated April 21, 2014

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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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		Year
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	Properties	Type	Subtype	Year Built	Renovated
1	JPMCB	The Outlets at Orange	20 City Boulevard West	Orange	CA	92868	1	Retail	Regional Outlet Mall	1998
2	KeyBank	NSP Multifamily Portfolio	Various	Various	Various	Various	4	Multifamily	Garden	Various	Various
2.01	KeyBank	Ventana Hills Apartments	1350 Ventana Drive	Coraopolis	PA	15108	1	Multifamily	Garden	2002	2011
2.02	KeyBank	Berkley Manor Apartments	90 Berkley Manor Drive	Cranberry Township	PA	16066	1	Multifamily	Garden	2002	2011
2.03	KeyBank	Woodspring Apartments	550 Mount Zion Road	Florence	KY	41042	1	Multifamily	Garden	1999
2.04	KeyBank	Colts Run Apartments	3170 Mapleleaf Drive	Lexington	KY	40509	1	Multifamily	Garden	1998
3	JPMCB	470 Vanderbilt Avenue	470 Vanderbilt Avenue	Brooklyn	NY	11238	1	Office	CBD	1913	2011
4	Barclays Bank PLC	Arundel Mills & Marketplace	7600 Arundel Mills Boulevard and 7000 Arundel Mills Circle	Hanover	MD	21076	1	Retail	Regional Mall	2000
5	JPMCB	55 Broadway	55 Broadway	New York	NY	10006	1	Office	CBD	1981	1987
6	JPMCB	Gumberg Retail Portfolio	Various	Various	Various	Various	3	Retail	Various	Various	Various
6.01	JPMCB	Waterworks	932 Freeport Road	Pittsburgh	PA	15238	1	Retail	Anchored	1984	2014
6.02	JPMCB	Northtowne Mall	1500 North Clinton Street	Defiance	OH	43512	1	Retail	Regional Mall	1975
6.03	JPMCB	North Huntingdon Square	8931 Route 30	Irwin	PA	15642	1	Retail	Anchored	1973	2012
7	JPMCB	IPCC Shoppes at Page Pointe	2 and 3 Hawes Way	Stoughton	MA	02072	1	Retail	Anchored	2008
8	JPMCB	IPCC Whole Foods	225 West Touhy Avenue	Park Ridge	IL	60068	1	Retail	Freestanding	2013
9	JPMCB	IPCC Academy Sports Frisco	4000 Preston Road	Frisco	TX	75034	1	Retail	Freestanding	2012
10	JPMCB	IPCC Walgreens Westampton	800 Woodlane Road	Westampton	NJ	08060	1	Retail	Freestanding	2013
11	JPMCB	IPCC Schnucks	907 East Highway 50	O’Fallon	IL	62269	1	Retail	Freestanding	1996	2013
12	JPMCB	IPCC Walgreens GA	780 North Glynn Street	Fayetteville	GA	30214	1	Retail	Freestanding	2002
13	JPMCB	IPCC CVS Chelmsford	16 Boston Road	Chelmsford	MA	01862	1	Retail	Freestanding	2012
14	JPMCB	IPCC Walgreens TX	2717 FM 1960 Road	Houston	TX	77073	1	Retail	Freestanding	2004
15	JPMCB	Kleban Southeastern Portfolio Pool 1	Various	Various	Various	Various	2	Retail	Freestanding	Various
15.01	JPMCB	Home Depot - Kenner, LA	2625 Veterans Boulevard	Kenner	LA	70062	1	Retail	Freestanding	1991	2001
15.02	JPMCB	Walmart Supercenter - Mobile, AL	685 Schillinger Road South	Mobile	AL	36695	1	Retail	Freestanding	1997
16	Barclays Bank PLC	Foothill Crossing	12181-12357 Foothill Boulevard and 8158-8338 Day Creek Boulevard	Rancho Cucamonga	CA	91739	1	Retail	Anchored	2004
17	JPMCB	The Summit	13925 South Virginia Street	Reno	NV	89511	1	Retail	Anchored	2005
18	JPMCB	Centreville Square	14215 Centreville Square	Centreville	VA	20121	1	Retail	Anchored	1989
19	JPMCB	Muncie Mall	3501 North Granville Avenue	Muncie	IN	47303	1	Retail	Regional Mall	1971	1997
20	Barclays Bank PLC	Residence Inn Anaheim	11931 Harbor Boulevard	Garden Grove	CA	92840	1	Hotel	Extended Stay	2003	2013
21	JPMCB	Marriott Anaheim	700 West Convention Way	Anaheim	CA	92802	1	Hotel	Full Service	1981	2007
22	Barclays Bank PLC	Four Points Centre	11305 Four Points Drive	Austin	TX	78726	1	Office	Suburban	2007
23	Barclays Bank PLC	Four Leaf Properties MHC Portfolio	Various	Various	Various	Various	5	Manufactured Housing	Manufactured Housing	Various
23.01	Barclays Bank PLC	Norton Shores	3223 Bailey Street	Norton Shores	MI	49444	1	Manufactured Housing	Manufactured Housing	1977
23.02	Barclays Bank PLC	Royal Oaks	1821 Lancelot Place	Peoria	IL	61604	1	Manufactured Housing	Manufactured Housing	1970
23.03	Barclays Bank PLC	Sheffield Estates	3600 Sheffield Avenue	Hammond	IN	46327	1	Manufactured Housing	Manufactured Housing	1970
23.04	Barclays Bank PLC	Lincoln Place	1236 North Oaklane Road	Springfield	IL	62707	1	Manufactured Housing	Manufactured Housing	1970
23.05	Barclays Bank PLC	Four Seasons	109 Windy Hill Street South	Peoria	IL	61604	1	Manufactured Housing	Manufactured Housing	1972
24	SMF II	1001 Woodward	1001 Woodward Avenue	Detroit	MI	48226	1	Office	CBD	1964	2013
25	JPMCB	College Station at West Lafayette	2243 US 52 East	West Lafayette	IN	47906	1	Multifamily	Student	2001
26	KeyBank	Thanksgiving Park IV	2600 Executive Parkway	Lehi	UT	84043	1	Office	Suburban	2013
27	JPMCB	EIP 3	Various	Various	Various	Various	3	Industrial	Various	Various	Various
27.01	JPMCB	Charlotte, NC	920 Black Satchel Road	Charlotte	NC	28216	1	Industrial	Flex	1974	2012
27.02	JPMCB	Blackwood, NJ	500 University Court	Blackwood	NJ	08012	1	Industrial	Warehouse	1996	2013
27.03	JPMCB	Worcester, MA	66 Atlas Street	Worcester	MA	01604	1	Industrial	Warehouse	1969	1986
28	JPMCB	Cantera Meadows	28100 Torch Parkway	Warrenville	IL	60555	1	Office	Suburban	1997	2011
29	JPMCB	3575 Cahuenga	3575 Cahuenga Boulevard West	Los Angeles	CA	90068	1	Office	CBD	1981
30	KeyBank	FedEx Distribution - Roseville	8501 Foothills Boulevard	Roseville	CA	95747	1	Industrial	Warehouse	2013
31	JPMCB	Doubletree Fresno	2233 Ventura Street	Fresno	CA	93721	1	Hotel	Full Service	1983	1999
32	JPMCB	Peachtree Corners	5550 Peachtree Parkway	Peachtree Corners	GA	30092	1	Office	Suburban	1985
33	Barclays Bank PLC	University Office Park I & II	3635 and 3705 Quakerbridge Road	Hamilton	NJ	08619	1	Office	Suburban	1984
34	JPMCB	Bilmar Beach Resort	10650 Gulf Boulevard	Treasure Island	FL	33706	1	Hotel	Full Service	1961	2006
35	SMF II	Pangea 7 Multifamily Portfolio	Various	Various	IL	Various	20	Multifamily	Garden	Various	2013
35.01	SMF II	6238-6244 South Western Avenue	6238-6244 South Western Avenue	Chicago	IL	60636	1	Multifamily	Garden	1926	2013
35.02	SMF II	5101 West Monroe Street	5101 West Monroe Street	Chicago	IL	60644	1	Multifamily	Garden	1923	2013
35.03	SMF II	6306 South Fairfield Avenue	6306 South Fairfield Avenue	Chicago	IL	60629	1	Multifamily	Garden	1925	2013
35.04	SMF II	7409 South Yates Boulevard	7409 South Yates Boulevard	Chicago	IL	60649	1	Multifamily	Garden	1925	2013
35.05	SMF II	8257 South Coles Avenue	8257 South Coles Avenue	Chicago	IL	60617	1	Multifamily	Garden	1930	2013
35.06	SMF II	2110 South 5th Avenue	2110 South 5th Avenue	Maywood	IL	60153	1	Multifamily	Garden	1964	2013
35.07	SMF II	5314 West Washington Boulevard	5314 West Washington Boulevard	Chicago	IL	60644	1	Multifamily	Garden	1928	2013
35.08	SMF II	7701 South May Street	7701 South May Street	Chicago	IL	60620	1	Multifamily	Garden	1925	2013
35.09	SMF II	1145-1449 North LeClaire Avenue	1145-1449 North LeClaire Avenue	Chicago	IL	60651	1	Multifamily	Garden	1928	2013
35.10	SMF II	6022 South Indiana Avenue	6022 South Indiana Avenue	Chicago	IL	60637	1	Multifamily	Garden	1970	2013
35.11	SMF II	5956 West North Avenue	5956 West North Avenue	Chicago	IL	60639	1	Multifamily	Garden	1926	2013
35.12	SMF II	6400 South Rockwell Street	6400 South Rockwell Street	Chicago	IL	60629	1	Multifamily	Garden	1922	2013
35.13	SMF II	8001-8003 South May Street	8001-8003 South May Street	Chicago	IL	60620	1	Multifamily	Garden	1918	2013
35.14	SMF II	14031 South School Street	14031 South School Street	Riverdale	IL	60827	1	Multifamily	Garden	1970	2013
35.15	SMF II	8552 South Laflin Street	8552 South Laflin Street	Chicago	IL	60620	1	Multifamily	Garden	1930	2013
35.16	SMF II	6100-6104 South Artesian Avenue	6100-6104 South Artesian Avenue	Chicago	IL	60629	1	Multifamily	Garden	1924	2013
35.17	SMF II	2826 East 76th Place	2826 East 76th Place	Chicago	IL	60649	1	Multifamily	Garden	1964	2013
35.18	SMF II	6455 South Fairfield Avenue	6455 South Fairfield Avenue	Chicago	IL	60629	1	Multifamily	Garden	1926	2013
35.19	SMF II	1633 Harbor Avenue	1633 Harbor Avenue	Calumet	IL	60409	1	Multifamily	Garden	1977	2013
35.20	SMF II	817 South 19th Avenue	817 South 19th Avenue	Maywood	IL	60153	1	Multifamily	Garden	1962	2013
36	KeyBank	Citrus Center	2601-2691 and 2875 East Gulf to Lake Highway	Inverness	FL	34453	1	Retail	Anchored	1988	2007
37	Barclays Bank PLC	Tuttle Parke Apartments	5701 Ebner Circle	Dublin	OH	43016	1	Multifamily	Garden	1996
38	Barclays Bank PLC	Residence Inn - Norfolk, VA Airport	1590 North Military Highway	Norfolk	VA	23502	1	Hotel	Limited Service	2004	2013
39	SMF II	Grand Williston Hotel and Conference Center	3601 2nd Avenue West	Williston	ND	58801	1	Hotel	Full Service	1979	2013
40	JPMCB	450 H Street	450 H Street NW	Washington	DC	20001	1	Office	CBD	1986	2014
41	Barclays Bank PLC	David Taylor Office	10101 David Taylor Drive	Charlotte	NC	28262	1	Office	Suburban	1985
42	Barclays Bank PLC	David Taylor Data Center	10105 David Taylor Drive	Charlotte	NC	28262	1	Office	Data Center	1985
43	Barclays Bank PLC	Shoppes at Highpointe	6305-6385 East Hampden Avenue	Denver	CO	80222	1	Retail	Unanchored	2013
44	SMF II	Southtown Center	4216-4366 South Scatterfield Road	Anderson	IN	46013	1	Retail	Anchored	1991	1997
45	JPMCB	4040 North Central Expressway	4040 North Central Expressway	Dallas	TX	75204	1	Office	CBD	1966
46	SMF II	Holiday Inn Rock Hill	503 Galleria Boulevard	Rock Hill	SC	29730	1	Hotel	Full Service	2009
47	SMF II	City Walk	1412-1488 North Rochester Road and 80-90 East Tienken Road	Rochester Hills	MI	48307	1	Retail	Shadow Anchored	2007
48	Barclays Bank PLC	Cambria Suites Noblesville	13500 Tegler Drive	Noblesville	IN	46060	1	Hotel	Limited Service	2009

A-1-1

ANNEX A-1
							Number of	Property	Property		Year
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	Properties	Type	Subtype	Year Built	Renovated
49	JPMCB	Business Center at Park Ten	15720, 15730 and 15740 Park Row Boulevard	Houston	TX	77084	1	Industrial	Flex	1998
50	Barclays Bank PLC	Hampton Inn Roanoke	7922 Plantation Road	Roanoke	VA	24019	1	Hotel	Limited Service	1998	2010
51	SMF II	Columbus Corners	104-326 Columbus Corners Drive	Whiteville	NC	28472	1	Retail	Shadow Anchored	2003
52	KeyBank	Church Hill Manor Townhomes	1-8335 Western Winds Circle	Baltimore	MD	21244	1	Multifamily	Garden	1950, 1986
53	Barclays Bank PLC	Sacramento Medical Office	2288 Auburn Boulevard	Sacramento	CA	95821	1	Office	Medical	1988
54	JPMCB	110 & 112 West Hubbard Street	110 and 112 West Hubbard Street	Chicago	IL	60654	1	Retail	Anchored	1934	2009
55	JPMCB	Chaparral Business Park	7257-7337 South Revere Parkway	Centennial	CO	80112	1	Mixed Use	Industrial/Office	1982
56	SMF II	Holiday Inn Express Romulus	7680 Merriman Road	Romulus	MI	48174	1	Hotel	Limited Service	1999	2012
57	SMF II	Carriage Cove Apartments	42250 Carriage Cove Circle	Canton	MI	48187	1	Multifamily	Garden	1984
58	Barclays Bank PLC	Brookhaven Apartments	625 Green Wave Drive	Gallatin	TN	37066	1	Multifamily	Garden	1979	2009
59	KeyBank	622 Hebron	622 Hebron Avenue	Glastonbury	CT	06033	1	Office	Medical	1983	2012
60	Barclays Bank PLC	GSA - Five Points	40 Marietta Street	Atlanta	GA	30303	1	Office	CBD	1964	1999
61	Barclays Bank PLC	Comfort Suites Bloomsburg	120 Plaza Drive	Bloomsburg	PA	17815	1	Hotel	Limited Service	2009
62	Barclays Bank PLC	Hampton Creek Apartments	801 Winston Drive	Cookeville	TN	38506	1	Multifamily	Garden	1979	2007
63	SMF II	161 East Evelyn Avenue	161 East Evelyn Avenue	Mountain View	CA	94041	1	Office	Suburban	1980	2013
64	Barclays Bank PLC	Gulf Breeze Shopping Center	310 Gulf Breeze Parkway	Gulf Breeze	FL	32561	1	Retail	Shadow Anchored	1991	2012
65	KeyBank	Storage Max Self Storage	8333 and 8363 Foothill Boulevard	Rancho Cucamonga	CA	91730	1	Self Storage	Self Storage	2000
66	Barclays Bank PLC	Harpeth Trace Apartments	110 Archway Circle	Dickson	TN	37055	1	Multifamily	Garden	1983	2008
67	Barclays Bank PLC	Silverado Self Storage	5100 Las Brisas Boulevard	Reno	NV	89523	1	Self Storage	Self Storage	2000
68	JPMCB	Valley Creek Apartments	9085 Fairforest Road	Spartanburg	SC	29301	1	Multifamily	Garden	1971
69	SMF II	Lock Up Self Storage	1100 Bernstein Road	Commerce Township	MI	48390	1	Self Storage	Self Storage	1987	1995

A-1-2

ANNEX A-1
											Original		Cut-off Date
				Unit of		Occupancy	Appraised	Appraisal	Cut-off Date	Original	Balance	Cut-off Date	Balance
Loan #	Seller(1)	Property Name	Units(2)	Measure	Occupancy %(2)(3)(4)	Date	Value ($)(5)	Date	LTV %(5)(6)	Balance ($)(6)(7)	per Unit ($)(6)	Balance ($)(6)(7)	per Unit ($)(6)
1	JPMCB	The Outlets at Orange	787,697	Square Feet	98.7%	03/19/14	418,000,000	03/05/14	51.4%	125,000,000	273	125,000,000	273
2	KeyBank	NSP Multifamily Portfolio	1,382	Units	90.9%	04/09/14	170,050,000	02/21/14	70.6%	120,000,000	86,831	120,000,000	86,831
2.01	KeyBank	Ventana Hills Apartments	470	Units	87.7%	04/09/14	76,350,000	02/21/14		53,880,000		53,880,000
2.02	KeyBank	Berkley Manor Apartments	252	Units	94.0%	04/09/14	39,200,000	02/21/14		27,665,000		27,665,000
2.03	KeyBank	Woodspring Apartments	408	Units	90.9%	04/09/14	31,000,000	02/21/14		21,875,000		21,875,000
2.04	KeyBank	Colts Run Apartments	252	Units	93.7%	04/09/14	23,500,000	02/21/14		16,580,000		16,580,000
3	JPMCB	470 Vanderbilt Avenue	646,834	Square Feet	88.4%	03/17/14	203,400,000	03/07/14	69.8%	100,000,000	220	100,000,000	220
4	Barclays Bank PLC	Arundel Mills & Marketplace	1,655,776	Square Feet	98.6%	11/30/13	730,000,000	12/17/13	52.7%	90,000,000	233	90,000,000	233
5	JPMCB	55 Broadway	347,023	Square Feet	89.1%	04/01/14	157,000,000	04/01/14	66.9%	70,000,000	303	70,000,000	303
6	JPMCB	Gumberg Retail Portfolio	1,151,792	Square Feet	97.5%	02/03/14	176,200,000	Various	69.2%	65,000,000	106	64,920,276	106
6.01	JPMCB	Waterworks	634,211	Square Feet	98.5%	02/03/14	139,400,000	02/04/14		51,180,000		51,117,226
6.02	JPMCB	Northtowne Mall	386,032	Square Feet	95.8%	02/03/14	20,000,000	02/04/14		7,510,000		7,500,789
6.03	JPMCB	North Huntingdon Square	131,549	Square Feet	97.2%	02/03/14	16,800,000	02/03/14		6,310,000		6,302,261
7	JPMCB	IPCC Shoppes at Page Pointe	50,900	Square Feet	100.0%	12/31/13	16,200,000	12/19/13	58.3%	9,480,000	166	9,440,676	165
8	JPMCB	IPCC Whole Foods	38,274	Square Feet	100.0%	12/31/13	16,700,000	01/12/14	58.3%	9,130,000	166	9,130,000	165
9	JPMCB	IPCC Academy Sports Frisco	71,687	Square Feet	100.0%	12/31/13	13,800,000	12/08/13	58.3%	8,700,000	166	8,700,000	165
10	JPMCB	IPCC Walgreens Westampton	14,820	Square Feet	100.0%	12/31/13	8,520,000	11/11/13	58.3%	5,400,000	166	5,378,558	165
11	JPMCB	IPCC Schnucks	56,121	Square Feet	100.0%	12/31/13	7,100,000	12/13/13	58.3%	4,140,000	166	4,118,884	165
12	JPMCB	IPCC Walgreens GA	14,650	Square Feet	100.0%	12/31/13	6,400,000	02/01/14	58.3%	3,437,500	166	3,428,035	165
13	JPMCB	IPCC CVS Chelmsford	13,013	Square Feet	100.0%	12/31/13	4,350,000	12/10/13	58.3%	2,608,696	166	2,608,696	165
14	JPMCB	IPCC Walgreens TX	14,820	Square Feet	100.0%	12/31/13	4,800,000	01/27/14	58.3%	2,565,750	166	2,559,392	165
15	JPMCB	Kleban Southeastern Portfolio Pool 1	374,606	Square Feet	100.0%	04/01/14	73,500,000	Various	60.0%	44,100,000	118	44,100,000	118
15.01	JPMCB	Home Depot - Kenner, LA	174,522	Square Feet	100.0%	04/01/14	55,000,000	02/13/14		33,000,000		33,000,000
15.02	JPMCB	Walmart Supercenter - Mobile, AL	200,084	Square Feet	100.0%	04/01/14	18,500,000	02/14/14		11,100,000		11,100,000
16	Barclays Bank PLC	Foothill Crossing	312,307	Square Feet	92.8%	02/21/14	54,100,000	12/09/13	74.6%	40,575,000	130	40,381,488	129
17	JPMCB	The Summit	370,868	Square Feet	81.6%	12/31/13	53,550,000	11/10/13	74.7%	40,000,000	108	40,000,000	108
18	JPMCB	Centreville Square	311,989	Square Feet	95.5%	02/28/14	105,000,000	04/05/14	57.0%	38,297,000	192	38,150,689	192
19	JPMCB	Muncie Mall	515,970	Square Feet	98.6%	02/02/14	73,000,000	02/26/14	50.6%	37,000,000	72	36,948,490	72
20	Barclays Bank PLC	Residence Inn Anaheim	200	Rooms	80.0%	01/31/14	52,600,000	02/21/14	64.6%	34,000,000	170,000	34,000,000	170,000
21	JPMCB	Marriott Anaheim	1,030	Rooms	72.9%	12/31/13	170,000,000	10/31/13	64.7%	30,000,000	106,796	30,000,000	106,796
22	Barclays Bank PLC	Four Points Centre	192,396	Square Feet	100.0%	02/28/14	41,800,000	03/12/14	69.4%	29,000,000	151	29,000,000	151
23	Barclays Bank PLC	Four Leaf Properties MHC Portfolio	1,602	Pads	64.2%	02/01/14	35,980,000	Various	72.2%	26,000,000	16,230	25,967,462	16,209
23.01	Barclays Bank PLC	Norton Shores	521	Pads	65.1%	02/01/14	11,000,000	03/03/14		8,488,208		8,477,585
23.02	Barclays Bank PLC	Royal Oaks	431	Pads	57.1%	02/01/14	9,000,000	02/21/14		7,291,865		7,282,739
23.03	Barclays Bank PLC	Sheffield Estates	278	Pads	66.5%	02/01/14	8,200,000	02/20/14		5,452,344		5,445,521
23.04	Barclays Bank PLC	Lincoln Place	230	Pads	77.8%	02/01/14	4,500,000	02/21/14		3,441,135		3,436,829
23.05	Barclays Bank PLC	Four Seasons	142	Pads	56.3%	02/01/14	3,280,000	02/26/14		1,326,448		1,324,788
24	SMF II	1001 Woodward	298,517	Square Feet	91.7%	04/01/14	41,000,000	02/28/14	59.7%	24,500,000	82	24,470,779	82
25	JPMCB	College Station at West Lafayette	336	Units	86.3%	02/28/14	30,700,000	02/25/14	78.2%	24,000,000	71,429	24,000,000	71,429
26	KeyBank	Thanksgiving Park IV	142,928	Square Feet	92.9%	03/07/14	31,200,000	08/01/14	73.6%	23,000,000	161	22,971,274	161
27	JPMCB	EIP 3	809,176	Square Feet	98.6%	Various	27,200,000	Various	75.0%	20,400,000	25	20,400,000	25
27.01	JPMCB	Charlotte, NC	378,246	Square Feet	96.9%	02/01/14	11,200,000	03/03/14		8,400,000		8,400,000
27.02	JPMCB	Blackwood, NJ	265,930	Square Feet	100.0%	01/24/14	9,900,000	12/17/13		7,425,000		7,425,000
27.03	JPMCB	Worcester, MA	165,000	Square Feet	100.0%	04/01/14	6,100,000	04/01/14		4,575,000		4,575,000
28	JPMCB	Cantera Meadows	203,842	Square Feet	92.0%	01/01/14	28,800,000	12/20/13	68.9%	19,880,000	98	19,856,014	97
29	JPMCB	3575 Cahuenga	143,202	Square Feet	88.5%	01/01/14	27,400,000	02/04/14	70.0%	19,180,000	134	19,180,000	134
30	KeyBank	FedEx Distribution - Roseville	198,774	Square Feet	100.0%	02/07/14	26,600,000	01/23/14	70.7%	18,815,000	95	18,815,000	95
31	JPMCB	Doubletree Fresno	321	Rooms	59.7%	02/28/14	35,000,000	03/01/15	52.5%	18,400,000	57,321	18,377,703	57,251
32	JPMCB	Peachtree Corners	179,692	Square Feet	100.0%	01/10/14	22,350,000	01/31/14	73.8%	16,500,000	92	16,500,000	92
33	Barclays Bank PLC	University Office Park I & II	195,927	Square Feet	72.1%	02/03/14	23,500,000	01/07/14	69.3%	16,300,000	83	16,280,863	83
34	JPMCB	Bilmar Beach Resort	165	Rooms	77.2%	12/31/13	22,600,000	03/04/14	66.4%	15,000,000	90,909	15,000,000	90,909
35	SMF II	Pangea 7 Multifamily Portfolio	300	Units	92.7%	03/01/14	19,225,000	02/17/14	67.6%	13,000,000	43,333	13,000,000	43,333
35.01	SMF II	6238-6244 South Western Avenue	26	Units	84.6%	03/01/14	1,600,000	02/17/14		1,081,925		1,081,925
35.02	SMF II	5101 West Monroe Street	25	Units	96.0%	03/01/14	1,350,000	02/17/14		912,874		912,874
35.03	SMF II	6306 South Fairfield Avenue	26	Units	88.5%	03/01/14	1,300,000	02/17/14		879,064		879,064
35.04	SMF II	7409 South Yates Boulevard	18	Units	94.4%	03/01/14	1,250,000	02/17/14		845,254		845,254
35.05	SMF II	8257 South Coles Avenue	12	Units	83.3%	03/01/14	1,200,000	02/17/14		811,443		811,443
35.06	SMF II	2110 South 5th Avenue	21	Units	95.2%	03/01/14	1,200,000	02/17/14		811,443		811,443
35.07	SMF II	5314 West Washington Boulevard	16	Units	100.0%	03/01/14	1,150,000	02/17/14		777,633		777,633
35.08	SMF II	7701 South May Street	15	Units	100.0%	03/01/14	1,050,000	02/17/14		710,013		710,013
35.09	SMF II	1145-1449 North LeClaire Avenue	15	Units	93.3%	03/01/14	1,050,000	02/17/14		710,013		710,013
35.10	SMF II	6022 South Indiana Avenue	18	Units	88.9%	03/01/14	1,000,000	02/17/14		676,203		676,203
35.11	SMF II	5956 West North Avenue	15	Units	93.3%	03/01/14	975,000	02/17/14		659,298		659,298
35.12	SMF II	6400 South Rockwell Street	13	Units	92.3%	03/01/14	900,000	02/17/14		608,583		608,583
35.13	SMF II	8001-8003 South May Street	13	Units	92.3%	03/01/14	900,000	02/17/14		608,583		608,583
35.14	SMF II	14031 South School Street	12	Units	75.0%	03/01/14	800,000	02/17/14		540,962		540,962
35.15	SMF II	8552 South Laflin Street	12	Units	100.0%	03/01/14	800,000	02/17/14		540,962		540,962
35.16	SMF II	6100-6104 South Artesian Avenue	10	Units	90.0%	03/01/14	700,000	02/17/14		473,342		473,342
35.17	SMF II	2826 East 76th Place	11	Units	100.0%	03/01/14	650,000	02/17/14		439,532		439,532
35.18	SMF II	6455 South Fairfield Avenue	10	Units	100.0%	03/01/14	550,000	02/17/14		371,912		371,912
35.19	SMF II	1633 Harbor Avenue	6	Units	100.0%	03/01/14	450,000	02/17/14		304,291		304,291
35.20	SMF II	817 South 19th Avenue	6	Units	100.0%	03/01/14	350,000	02/17/14		236,671		236,671
36	KeyBank	Citrus Center	118,196	Square Feet	99.0%	02/27/14	17,900,000	02/25/14	72.5%	13,000,000	110	12,984,235	110
37	Barclays Bank PLC	Tuttle Parke Apartments	200	Units	99.0%	01/23/14	16,600,000	01/20/14	74.9%	12,450,000	62,250	12,434,669	62,173
38	Barclays Bank PLC	Residence Inn - Norfolk, VA Airport	130	Rooms	75.3%	12/31/13	19,500,000	11/25/13	62.0%	12,100,000	93,077	12,080,625	92,928
39	SMF II	Grand Williston Hotel and Conference Center	147	Rooms	74.4%	02/28/14	21,000,000	02/11/14	54.7%	11,550,000	78,571	11,481,695	78,107
40	JPMCB	450 H Street	31,340	Square Feet	100.0%	01/01/14	18,100,000	06/01/14	56.4%	10,200,000	325	10,200,000	325
41	Barclays Bank PLC	David Taylor Office	143,129	Square Feet	100.0%	03/04/14	13,475,000	02/20/14	51.6%	7,000,000	49	7,000,000	49
42	Barclays Bank PLC	David Taylor Data Center	62,589	Square Feet	100.0%	04/01/14	5,900,000	02/20/14	51.6%	3,000,000	49	3,000,000	49
43	Barclays Bank PLC	Shoppes at Highpointe	24,401	Square Feet	100.0%	12/06/13	13,100,000	12/04/13	72.5%	9,500,000	389	9,500,000	389
44	SMF II	Southtown Center	180,642	Square Feet	90.9%	03/26/14	13,750,000	01/27/14	69.0%	9,500,000	53	9,486,989	53
45	JPMCB	4040 North Central Expressway	146,864	Square Feet	94.0%	01/10/14	19,500,000	01/17/14	47.4%	9,250,000	63	9,250,000	63
46	SMF II	Holiday Inn Rock Hill	114	Rooms	73.4%	01/31/14	13,200,000	03/03/14	69.9%	9,240,000	81,053	9,229,067	80,957
47	SMF II	City Walk	54,022	Square Feet	87.8%	01/31/14	12,750,000	02/04/14	72.2%	9,200,000	170	9,200,000	170
48	Barclays Bank PLC	Cambria Suites Noblesville	132	Rooms	67.4%	01/31/14	13,200,000	02/17/14	67.7%	8,950,000	67,803	8,939,619	67,724

A-1-3

ANNEX A-1
											Original		Cut-off Date
				Unit of		Occupancy	Appraised	Appraisal	Cut-off Date	Original	Balance	Cut-off Date	Balance
Loan #	Seller(1)	Property Name	Units(2)	Measure	Occupancy %(2)(3)(4)	Date	Value ($)(5)	Date	LTV %(5)(6)	Balance ($)(6)(7)	per Unit ($)(6)	Balance ($)(6)(7)	per Unit ($)(6)
49	JPMCB	Business Center at Park Ten	115,200	Square Feet	91.7%	02/18/14	12,150,000	01/06/14	70.0%	8,500,000	74	8,500,000	74
50	Barclays Bank PLC	Hampton Inn Roanoke	99	Rooms	73.9%	01/31/14	13,300,000	01/24/14	63.8%	8,500,000	85,859	8,478,960	85,646
51	SMF II	Columbus Corners	93,460	Square Feet	88.7%	12/31/13	11,100,000	02/07/14	73.3%	8,150,000	87	8,140,405	87
52	KeyBank	Church Hill Manor Townhomes	77	Units	96.1%	02/17/14	10,200,000	01/31/14	74.4%	7,600,000	98,701	7,591,168	98,587
53	Barclays Bank PLC	Sacramento Medical Office	51,336	Square Feet	82.6%	02/01/14	10,150,000	11/18/13	71.9%	7,300,000	142	7,300,000	142
54	JPMCB	110 & 112 West Hubbard Street	35,000	Square Feet	100.0%	09/01/13	10,500,000	01/10/14	66.6%	7,000,000	200	6,988,855	200
55	JPMCB	Chaparral Business Park	146,175	Square Feet	86.1%	12/11/13	10,100,000	11/18/13	68.0%	6,900,000	47	6,868,835	47
56	SMF II	Holiday Inn Express Romulus	110	Rooms	59.9%	01/31/14	11,400,000	03/01/14	59.5%	6,800,000	61,818	6,783,571	61,669
57	SMF II	Carriage Cove Apartments	208	Units	96.6%	02/20/14	12,000,000	02/24/14	49.9%	6,000,000	28,846	5,992,506	28,810
58	Barclays Bank PLC	Brookhaven Apartments	112	Units	100.0%	01/29/14	7,850,000	02/13/14	74.6%	5,860,000	52,321	5,860,000	52,321
59	KeyBank	622 Hebron	50,119	Square Feet	90.1%	03/01/14	8,500,000	02/19/14	68.2%	5,800,000	116	5,800,000	116
60	Barclays Bank PLC	GSA - Five Points	123,370	Square Feet	100.0%	04/01/14	14,200,000	11/26/13	40.3%	5,750,000	47	5,718,159	46
61	Barclays Bank PLC	Comfort Suites Bloomsburg	82	Rooms	55.5%	12/31/13	9,300,000	01/08/14	61.1%	5,700,000	69,512	5,686,403	69,346
62	Barclays Bank PLC	Hampton Creek Apartments	128	Units	97.7%	01/15/14	7,550,000	02/14/14	71.5%	5,400,000	42,188	5,400,000	42,188
63	SMF II	161 East Evelyn Avenue	18,693	Square Feet	100.0%	02/01/14	9,750,000	02/25/14	51.3%	5,000,000	267	5,000,000	267
64	Barclays Bank PLC	Gulf Breeze Shopping Center	48,817	Square Feet	82.3%	12/16/13	9,000,000	10/25/13	53.3%	4,800,000	98	4,800,000	98
65	KeyBank	Storage Max Self Storage	560	Units	93.8%	01/27/14	7,820,000	01/02/14	61.3%	4,800,000	8,571	4,793,928	8,561
66	Barclays Bank PLC	Harpeth Trace Apartments	90	Units	96.7%	01/31/14	6,000,000	02/12/14	71.8%	4,310,000	47,889	4,310,000	47,889
67	Barclays Bank PLC	Silverado Self Storage	836	Units	90.3%	01/31/14	9,650,000	01/31/14	36.3%	3,500,000	4,187	3,500,000	4,187
68	JPMCB	Valley Creek Apartments	102	Units	97.1%	02/21/14	4,230,000	12/27/13	73.1%	3,100,000	30,392	3,092,595	30,320
69	SMF II	Lock Up Self Storage	537	Units	63.5%	02/25/14	2,750,000	02/11/14	54.4%	1,500,000	2,793	1,495,208	2,784

A-1-4

ANNEX A-1
								Net
			% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan
Loan #	Seller(1)	Property Name	Pool Balance	Loan	Borrower(8)	Rate %(9)	Fee %(9)	Rate %(9)	Accrual Type	Service ($)(10)(11)	Service ($)(11)	Note Date	Payment Date	Last IO Payment	First P&I Payment
1	JPMCB	The Outlets at Orange	8.9%	No	Yes - Group 1	4.21700	0.01060	4.20640	Actual/360	445,371.82	5,344,461.81	03/26/14	05/01/14
2	KeyBank	NSP Multifamily Portfolio	8.5%	No	No	4.74000	0.01810	4.72190	Actual/360	625,253.70	7,503,044.40	04/02/14	05/07/14	04/07/15	05/07/15
2.01	KeyBank	Ventana Hills Apartments	3.8%
2.02	KeyBank	Berkley Manor Apartments	2.0%
2.03	KeyBank	Woodspring Apartments	1.6%
2.04	KeyBank	Colts Run Apartments	1.2%
3	JPMCB	470 Vanderbilt Avenue	7.1%	No	No	4.34100	0.01060	4.33040	Actual/360	366,774.31	4,401,291.67	02/28/14	04/01/14
4	Barclays Bank PLC	Arundel Mills & Marketplace	6.4%	No	Yes - Group 1	4.28800	0.01810	4.26990	Actual/360	326,066.67	3,912,800.04	01/23/14	03/06/14
5	JPMCB	55 Broadway	5.0%	No	Yes - Group 2	4.78650	0.01060	4.77590	Actual/360	283,090.45	3,397,085.42	04/01/14	05/01/14
6	JPMCB	Gumberg Retail Portfolio	4.6%	No	No	4.88850	0.02060	4.86790	Actual/360	344,518.17	4,134,218.04	04/01/14	05/01/14
6.01	JPMCB	Waterworks	3.6%
6.02	JPMCB	Northtowne Mall	0.5%
6.03	JPMCB	North Huntingdon Square	0.4%
7	JPMCB	IPCC Shoppes at Page Pointe	0.7%	Yes	Yes - Group 4	4.41900	0.01060	4.40840	Actual/360	47,578.59	570,943.08	01/28/14	03/01/14
8	JPMCB	IPCC Whole Foods	0.6%	Yes	Yes - Group 4	4.42000	0.01060	4.40940	Actual/360	34,095.90	409,150.81	04/03/14	06/01/14
9	JPMCB	IPCC Academy Sports Frisco	0.6%	Yes	Yes - Group 4	4.67900	0.01060	4.66840	Actual/360	45,011.74	540,140.88	01/17/14	03/01/14	03/01/19	04/01/19
10	JPMCB	IPCC Walgreens Westampton	0.4%	Yes	Yes - Group 4	4.67850	0.01060	4.66790	Actual/360	27,936.70	335,240.40	01/28/14	03/01/14	12/01/23	03/01/14
11	JPMCB	IPCC Schnucks	0.3%	Yes	Yes - Group 4	4.70900	0.01060	4.69840	Actual/360	21,494.01	257,928.12	12/19/13	02/01/14
12	JPMCB	IPCC Walgreens GA	0.2%	Yes	Yes - Group 4	4.04000	0.01060	4.02940	Actual/360	16,490.52	197,886.24	02/18/14	04/01/14
13	JPMCB	IPCC CVS Chelmsford	0.2%	Yes	Yes - Group 4	4.63600	0.01060	4.62540	Actual/360	10,218.24	122,618.86	01/31/14	03/01/14
14	JPMCB	IPCC Walgreens TX	0.2%	Yes	Yes - Group 4	4.57000	0.01060	4.55940	Actual/360	13,107.21	157,286.52	02/27/14	04/01/14
15	JPMCB	Kleban Southeastern Portfolio Pool 1	3.1%	No	No	4.57200	0.02060	4.55140	Actual/360	170,354.63	2,044,255.50	03/21/14	05/01/14
15.01	JPMCB	Home Depot - Kenner, LA	2.3%
15.02	JPMCB	Walmart Supercenter - Mobile, AL	0.8%
16	Barclays Bank PLC	Foothill Crossing	2.9%	No	No	5.07600	0.01060	5.06540	Actual/360	219,703.89	2,636,446.68	01/10/14	02/06/14
17	JPMCB	The Summit	2.8%	No	Yes - Group 3	4.32200	0.01060	4.31140	Actual/360	198,465.65	2,381,587.80	12/19/13	02/01/14	01/01/16	02/01/16
18	JPMCB	Centreville Square	2.7%	No	No	4.98000	0.01060	4.96940	Actual/360	303,992.45	3,647,909.42	03/04/14	05/01/14
19	JPMCB	Muncie Mall	2.6%	No	Yes - Group 1	4.19200	0.01060	4.18140	Actual/360	180,763.63	2,169,163.56	03/14/14	05/01/14
20	Barclays Bank PLC	Residence Inn Anaheim	2.4%	No	No	4.79000	0.01060	4.77940	Actual/360	178,180.76	2,138,169.12	03/21/14	05/06/14	04/06/16	05/06/16
21	JPMCB	Marriott Anaheim	2.1%	No	No	4.78700	0.01060	4.77640	Actual/360	157,163.96	1,885,967.52	01/31/14	03/01/14	02/01/17	03/01/17
22	Barclays Bank PLC	Four Points Centre	2.1%	No	Yes - Group 3	4.50300	0.01060	4.49240	Actual/360	146,990.44	1,763,885.28	04/03/14	05/06/14	04/06/17	05/06/17
23	Barclays Bank PLC	Four Leaf Properties MHC Portfolio	1.8%	No	No	4.77900	0.01060	4.76840	Actual/360	136,083.16	1,632,997.92	03/28/14	05/06/14
23.01	Barclays Bank PLC	Norton Shores	0.6%
23.02	Barclays Bank PLC	Royal Oaks	0.5%
23.03	Barclays Bank PLC	Sheffield Estates	0.4%
23.04	Barclays Bank PLC	Lincoln Place	0.2%
23.05	Barclays Bank PLC	Four Seasons	0.1%
24	SMF II	1001 Woodward	1.7%	No	No	5.04000	0.05810	4.98190	Actual/360	132,120.88	1,585,450.56	04/02/14	05/06/14
25	JPMCB	College Station at West Lafayette	1.7%	No	No	5.41400	0.04060	5.37340	Actual/360	109,783.89	1,317,406.67	03/27/14	05/01/14
26	KeyBank	Thanksgiving Park IV	1.6%	No	No	4.79000	0.01810	4.77190	Actual/360	120,534.05	1,446,408.60	03/07/14	05/01/14
27	JPMCB	EIP 3	1.4%	No	No	4.66800	0.04060	4.62740	Actual/360	105,410.10	1,264,921.20	03/04/14	05/01/14	04/01/15	05/01/15
27.01	JPMCB	Charlotte, NC	0.6%
27.02	JPMCB	Blackwood, NJ	0.5%
27.03	JPMCB	Worcester, MA	0.3%
28	JPMCB	Cantera Meadows	1.4%	No	No	4.97750	0.04060	4.93690	Actual/360	106,446.94	1,277,363.28	03/10/14	05/01/14
29	JPMCB	3575 Cahuenga	1.4%	No	No	4.32300	0.01060	4.31240	Actual/360	70,055.62	840,667.39	03/04/14	05/01/14
30	KeyBank	FedEx Distribution - Roseville	1.3%	No	No	5.00000	0.01810	4.98190	Actual/360	98,883.06	1,186,596.77	03/27/14	05/01/14	04/01/17	05/01/17
31	JPMCB	Doubletree Fresno	1.3%	No	No	4.95400	0.01060	4.94340	Actual/360	98,258.54	1,179,102.48	03/25/14	05/01/14
32	JPMCB	Peachtree Corners	1.2%	No	No	4.66900	0.01060	4.65840	Actual/360	85,268.07	1,023,216.84	03/14/14	05/01/14	04/01/15	05/01/15
33	Barclays Bank PLC	University Office Park I & II	1.2%	No	No	5.12500	0.01060	5.11440	Actual/360	88,751.38	1,065,016.56	03/27/14	05/06/14
34	JPMCB	Bilmar Beach Resort	1.1%	No	No	5.22000	0.01060	5.20940	Actual/360	82,552.05	990,624.60	03/31/14	05/01/14	04/01/15	05/01/15
35	SMF II	Pangea 7 Multifamily Portfolio	0.9%	No	No	4.81000	0.01060	4.79940	Actual/360	68,285.10	819,421.20	03/27/14	05/06/14	04/06/15	05/06/15
35.01	SMF II	6238-6244 South Western Avenue	0.1%
35.02	SMF II	5101 West Monroe Street	0.1%
35.03	SMF II	6306 South Fairfield Avenue	0.1%
35.04	SMF II	7409 South Yates Boulevard	0.1%
35.05	SMF II	8257 South Coles Avenue	0.1%
35.06	SMF II	2110 South 5th Avenue	0.1%
35.07	SMF II	5314 West Washington Boulevard	0.1%
35.08	SMF II	7701 South May Street	0.1%
35.09	SMF II	1145-1449 North LeClaire Avenue	0.1%
35.10	SMF II	6022 South Indiana Avenue	0.0%
35.11	SMF II	5956 West North Avenue	0.0%
35.12	SMF II	6400 South Rockwell Street	0.0%
35.13	SMF II	8001-8003 South May Street	0.0%
35.14	SMF II	14031 South School Street	0.0%
35.15	SMF II	8552 South Laflin Street	0.0%
35.16	SMF II	6100-6104 South Artesian Avenue	0.0%
35.17	SMF II	2826 East 76th Place	0.0%
35.18	SMF II	6455 South Fairfield Avenue	0.0%
35.19	SMF II	1633 Harbor Avenue	0.0%
35.20	SMF II	817 South 19th Avenue	0.0%
36	KeyBank	Citrus Center	0.9%	No	No	4.95000	0.01810	4.93190	Actual/360	69,390.10	832,681.20	03/17/14	05/01/14
37	Barclays Bank PLC	Tuttle Parke Apartments	0.9%	No	No	4.86700	0.01060	4.85640	Actual/360	65,825.98	789,911.76	03/17/14	05/06/14
38	Barclays Bank PLC	Residence Inn - Norfolk, VA Airport	0.9%	No	No	5.31700	0.01060	5.30640	Actual/360	72,988.05	875,856.60	04/02/14	05/06/14
39	SMF II	Grand Williston Hotel and Conference Center	0.8%	No	No	6.57500	0.01060	6.56440	Actual/360	131,589.10	1,579,069.20	03/25/14	05/06/14
40	JPMCB	450 H Street	0.7%	No	Yes - Group 2	4.69400	0.05060	4.64340	Actual/360	40,453.15	485,437.83	03/27/14	05/01/14
41	Barclays Bank PLC	David Taylor Office	0.5%	Yes	Yes - Group 6	4.55200	0.01060	4.54140	Actual/360	26,922.13	323,065.56	03/12/14	05/06/14
42	Barclays Bank PLC	David Taylor Data Center	0.2%	Yes	Yes - Group 6	4.55200	0.01060	4.54140	Actual/360	11,538.06	138,456.72	03/12/14	05/06/14
43	Barclays Bank PLC	Shoppes at Highpointe	0.7%	No	No	5.18250	0.04060	5.14190	Actual/360	52,062.88	624,754.56	12/30/13	02/06/14	01/06/16	02/06/16
44	SMF II	Southtown Center	0.7%	No	No	4.99800	0.05060	4.94740	Actual/360	52,578.13	630,937.56	03/28/14	05/06/14
45	JPMCB	4040 North Central Expressway	0.7%	No	No	4.40200	0.05060	4.35140	Actual/360	34,403.36	412,840.35	01/31/14	03/01/14
46	SMF II	Holiday Inn Rock Hill	0.7%	No	No	5.08300	0.01060	5.07240	Actual/360	50,072.08	600,864.96	03/28/14	05/06/14
47	SMF II	City Walk	0.7%	No	No	5.02000	0.05810	4.96190	Actual/360	49,500.10	594,001.20	03/13/14	05/06/14	04/06/15	05/06/15
48	Barclays Bank PLC	Cambria Suites Noblesville	0.6%	No	No	5.19000	0.01060	5.17940	Actual/360	49,090.15	589,081.80	04/01/14	05/06/14

A-1-5

ANNEX A-1
								Net
			% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan
Loan #	Seller(1)	Property Name	Pool Balance	Loan	Borrower(8)	Rate %(9)	Fee %(9)	Rate %(9)	Accrual Type	Service ($)(10)(11)	Service ($)(11)	Note Date	Payment Date	Last IO Payment	First P&I Payment
49	JPMCB	Business Center at Park Ten	0.6%	No	No	4.14250	0.05060	4.09190	Actual/360	41,281.70	495,380.40	02/19/14	04/01/14	03/01/17	04/01/17
50	Barclays Bank PLC	Hampton Inn Roanoke	0.6%	No	No	4.85000	0.01060	4.83940	Actual/360	55,394.30	664,731.60	04/09/14	05/06/14
51	SMF II	Columbus Corners	0.6%	No	No	5.11000	0.01060	5.09940	Actual/360	44,300.50	531,606.00	03/07/14	05/06/14
52	KeyBank	Church Hill Manor Townhomes	0.5%	No	No	5.18000	0.01810	5.16190	Actual/360	41,638.58	499,662.96	03/11/14	05/01/14
53	Barclays Bank PLC	Sacramento Medical Office	0.5%	No	No	5.08100	0.08060	5.00040	Actual/360	39,550.15	474,601.80	03/06/14	04/06/14	03/06/16	04/06/16
54	JPMCB	110 & 112 West Hubbard Street	0.5%	No	No	5.35450	0.01060	5.34390	Actual/360	42,380.01	508,560.12	03/31/14	05/01/14
55	JPMCB	Chaparral Business Park	0.5%	No	No	5.37000	0.01060	5.35940	Actual/360	38,616.51	463,398.12	12/23/13	02/01/14
56	SMF II	Holiday Inn Express Romulus	0.5%	No	No	5.06000	0.01060	5.04940	Actual/360	45,102.68	541,232.16	03/11/14	05/06/14
57	SMF II	Carriage Cove Apartments	0.4%	No	Yes - Group 7	4.79000	0.01060	4.77940	Actual/360	31,443.66	377,323.92	04/01/14	05/06/14
58	Barclays Bank PLC	Brookhaven Apartments	0.4%	No	Yes - Group 5	4.65700	0.06060	4.59640	Actual/360	30,240.91	362,890.92	02/28/14	04/06/14	03/06/16	04/06/16
59	KeyBank	622 Hebron	0.4%	No	No	4.98000	0.01810	4.96190	Actual/360	31,064.80	372,777.60	04/02/14	06/01/14
60	Barclays Bank PLC	GSA - Five Points	0.4%	No	No	4.54500	0.01060	4.53440	Actual/360	32,107.41	385,288.92	01/15/14	03/06/14
61	Barclays Bank PLC	Comfort Suites Bloomsburg	0.4%	No	No	5.17000	0.01060	5.15940	Actual/360	38,154.83	457,857.96	04/02/14	05/06/14
62	Barclays Bank PLC	Hampton Creek Apartments	0.4%	No	Yes - Group 5	4.65700	0.06060	4.59640	Actual/360	27,867.05	334,404.60	02/28/14	04/06/14	03/06/16	04/06/16
63	SMF II	161 East Evelyn Avenue	0.4%	No	No	5.06000	0.01060	5.04940	Actual/360	27,024.73	324,296.76	03/31/14	05/06/14	04/06/16	05/06/16
64	Barclays Bank PLC	Gulf Breeze Shopping Center	0.3%	No	No	5.27700	0.07060	5.20640	Actual/360	26,586.11	319,033.32	01/28/14	03/06/14	02/06/16	03/06/16
65	KeyBank	Storage Max Self Storage	0.3%	No	No	4.72000	0.01810	4.70190	Actual/360	24,952.35	299,428.20	03/03/14	05/01/14
66	Barclays Bank PLC	Harpeth Trace Apartments	0.3%	No	Yes - Group 5	4.65700	0.06060	4.59640	Actual/360	22,242.03	266,904.36	02/28/14	04/06/14	03/06/16	04/06/16
67	Barclays Bank PLC	Silverado Self Storage	0.2%	No	No	4.90000	0.11060	4.78940	Actual/360	18,575.44	222,905.28	03/03/14	04/06/14	03/06/19	04/06/19
68	JPMCB	Valley Creek Apartments	0.2%	No	No	4.75000	0.01060	4.73940	Actual/360	16,171.07	194,052.84	02/28/14	04/01/14
69	SMF II	Lock Up Self Storage	0.1%	No	Yes - Group 7	5.06000	0.01060	5.04940	Actual/360	8,821.37	105,856.44	03/03/14	04/06/14

A-1-6

ANNEX A-1
			Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	Term(12)	Amort(12)	I/O Period(13)	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date(14)	ARD Loan(14)	Mat Date(14)	Balance ($)(6)(7)	LTV %(5)(6)	Provision (Payments)(15)
1	JPMCB	The Outlets at Orange	119	0	120	1	1	5	5	04/01/24	No		125,000,000	51.4%	L(25),Def(88),O(7)
2	KeyBank	NSP Multifamily Portfolio	59	360	12	1	7	0	0	04/07/19	No		112,380,302	66.1%	L(25),Def(32),O(3)
2.01	KeyBank	Ventana Hills Apartments											50,458,756
2.02	KeyBank	Berkley Manor Apartments											25,908,342
2.03	KeyBank	Woodspring Apartments											20,485,993
2.04	KeyBank	Colts Run Apartments											15,527,212
3	JPMCB	470 Vanderbilt Avenue	58	0	60	2	1	0	0	03/01/19	No		100,000,000	69.8%	L(25),Grtr1%orYM(32),O(3)
4	Barclays Bank PLC	Arundel Mills & Marketplace	117	0	120	3	6	0	0	02/06/24	No		90,000,000	52.7%	L(27),Def(86),O(7)
5	JPMCB	55 Broadway	83	0	84	1	1	0	0	04/01/21	No		70,000,000	66.9%	L(25),Def(56),O(3)
6	JPMCB	Gumberg Retail Portfolio	119	359	0	1	1	0	0	04/01/24	No		53,251,918	56.7%	L(25),Grtr1%orYM(92),O(3)
6.01	JPMCB	Waterworks											41,929,741
6.02	JPMCB	Northtowne Mall											6,152,645
6.03	JPMCB	North Huntingdon Square											5,169,532
7	JPMCB	IPCC Shoppes at Page Pointe	57	357	0	3	1	0	0	02/01/19	Yes	02/01/20	8,663,071	53.9%	L(25),Grtr1%orYM(32),O(3)
8	JPMCB	IPCC Whole Foods	115	0	115	0	1	0	0	12/01/23	Yes	12/01/26	9,130,000	53.9%	L(25),Grtr1%orYM(87),O(3)
9	JPMCB	IPCC Academy Sports Frisco	115	360	61	3	1	0	0	12/01/23	Yes	12/01/26	8,025,671	53.9%	L(25),Grtr1%orYM(90),O(3)
10	JPMCB	IPCC Walgreens Westampton	115	357	57	3	1	0	0	12/01/23	Yes	12/01/26	4,945,226	53.9%	L(25),Grtr1%orYM(90),O(3)
11	JPMCB	IPCC Schnucks	115	356	0	4	1	0	0	12/01/23	Yes	12/01/26	3,378,259	53.9%	L(25),Grtr1%orYM(91),O(3)
12	JPMCB	IPCC Walgreens GA	57	358	0	2	1	0	0	02/01/19	Yes	02/01/20	3,128,563	53.9%	L(25),Grtr1%orYM(31),O(3)
13	JPMCB	IPCC CVS Chelmsford	115	0	118	3	1	0	0	12/01/23	Yes	12/01/26	2,608,696	53.9%	L(25),Grtr1%orYM(90),O(3)
14	JPMCB	IPCC Walgreens TX	115	358	0	2	1	0	0	12/01/23	Yes	12/01/26	2,094,940	53.9%	L(25),Grtr1%orYM(89),O(3)
15	JPMCB	Kleban Southeastern Portfolio Pool 1	119	0	120	1	1	0	0	04/01/24	No		44,100,000	60.0%	L(25),Def(92),O(3)
15.01	JPMCB	Home Depot - Kenner, LA											33,000,000
15.02	JPMCB	Walmart Supercenter - Mobile, AL											11,100,000
16	Barclays Bank PLC	Foothill Crossing	116	356	0	4	6	0	0	01/06/24	No		33,435,320	61.8%	L(25),Grtr1%orYM(91),O(4)
17	JPMCB	The Summit	56	360	24	4	1	0	0	01/01/19	No		37,992,680	70.9%	L(28),Def(29),O(3)
18	JPMCB	Centreville Square	239	239	0	1	1	0	0	04/01/34	No		0	1.0%	L(24),Grtr1%orYM(192),O(24)
19	JPMCB	Muncie Mall	83	359	0	1	1	5	5	04/01/21	No		32,156,295	44.0%	L(25),Def(52),O(7)
20	Barclays Bank PLC	Residence Inn Anaheim	119	360	24	1	6	0	0	04/06/24	No		29,261,257	55.6%	L(25),Def(91),O(4)
21	JPMCB	Marriott Anaheim	117	360	36	3	1	0	3	02/01/24	Yes	02/01/29	26,426,390	57.0%	L(27),Def(87),O(6)
22	Barclays Bank PLC	Four Points Centre	59	360	36	1	6	0	0	04/06/19	No		28,080,861	67.2%	L(25),Def(31),O(4)
23	Barclays Bank PLC	Four Leaf Properties MHC Portfolio	59	359	0	1	6	0	0	04/06/19	No		23,897,773	66.4%	L(25),Def(31),O(4)
23.01	Barclays Bank PLC	Norton Shores											7,801,895
23.02	Barclays Bank PLC	Royal Oaks											6,702,282
23.03	Barclays Bank PLC	Sheffield Estates											5,011,495
23.04	Barclays Bank PLC	Lincoln Place											3,162,902
23.05	Barclays Bank PLC	Four Seasons											1,219,198
24	SMF II	1001 Woodward	59	359	0	1	6	0	0	04/06/19	No		22,609,151	55.1%	L(25),Def(31),O(4)
25	JPMCB	College Station at West Lafayette	59	0	60	1	1	0	0	04/01/19	No		24,000,000	78.2%	L(25),Def(31),O(4)
26	KeyBank	Thanksgiving Park IV	119	359	0	1	1	5	5	04/01/24	No		18,781,367	60.2%	L(25),Def(92),O(3)
27	JPMCB	EIP 3	59	360	12	1	1	0	0	04/01/19	No		19,087,621	70.2%	L(25),Grtr1%orYM(32),O(3)
27.01	JPMCB	Charlotte, NC											7,859,609
27.02	JPMCB	Blackwood, NJ											6,947,333
27.03	JPMCB	Worcester, MA											4,280,680
28	JPMCB	Cantera Meadows	119	359	0	1	1	0	0	04/01/24	No		16,334,706	56.7%	L(25),Def(92),O(3)
29	JPMCB	3575 Cahuenga	59	0	60	1	1	5	5 (twice per year)	04/01/19	No		19,180,000	70.0%	L(25),Def(31),O(4)
30	KeyBank	FedEx Distribution - Roseville	119	360	36	1	1	0	0	04/01/24	No		16,926,759	63.6%	L(25),Def(92),O(3)
31	JPMCB	Doubletree Fresno	119	359	0	1	1	0	0	04/01/24	No		15,106,984	43.2%	L(25),Def(92),O(3)
32	JPMCB	Peachtree Corners	59	360	12	1	1	0	0	04/01/19	No		15,438,709	69.1%	L(25),Def(33),O(2)
33	Barclays Bank PLC	University Office Park I & II	119	359	0	1	6	0	0	04/06/24	No		13,457,582	57.3%	L(25),Def(91),O(4)
34	JPMCB	Bilmar Beach Resort	59	360	12	1	1	0	0	04/01/19	No		14,128,448	62.5%	L(25),O(35)
35	SMF II	Pangea 7 Multifamily Portfolio	119	360	12	1	6	0	0	04/06/24	No		10,916,557	56.8%	L(25),Def(90),O(5)
35.01	SMF II	6238-6244 South Western Avenue											908,530
35.02	SMF II	5101 West Monroe Street											766,572
35.03	SMF II	6306 South Fairfield Avenue											738,181
35.04	SMF II	7409 South Yates Boulevard											709,789
35.05	SMF II	8257 South Coles Avenue											681,398
35.06	SMF II	2110 South 5th Avenue											681,398
35.07	SMF II	5314 West Washington Boulevard											653,006
35.08	SMF II	7701 South May Street											596,223
35.09	SMF II	1145-1449 North LeClaire Avenue											596,223
35.10	SMF II	6022 South Indiana Avenue											567,831
35.11	SMF II	5956 West North Avenue											553,636
35.12	SMF II	6400 South Rockwell Street											511,048
35.13	SMF II	8001-8003 South May Street											511,048
35.14	SMF II	14031 South School Street											454,265
35.15	SMF II	8552 South Laflin Street											454,265
35.16	SMF II	6100-6104 South Artesian Avenue											397,482
35.17	SMF II	2826 East 76th Place											369,090
35.18	SMF II	6455 South Fairfield Avenue											312,307
35.19	SMF II	1633 Harbor Avenue											255,524
35.20	SMF II	817 South 19th Avenue											198,741
36	KeyBank	Citrus Center	119	359	0	1	1	0	5	04/01/24	No		10,672,009	59.6%	L(25),Def(92),O(3)
37	Barclays Bank PLC	Tuttle Parke Apartments	119	359	0	1	6	0	0	04/06/24	No		10,192,530	61.4%	L(25),Def(91),O(4)
38	Barclays Bank PLC	Residence Inn - Norfolk, VA Airport	83	299	0	1	6	0	0	04/06/21	No		10,208,370	52.4%	L(25),Def(55),O(4)
39	SMF II	Grand Williston Hotel and Conference Center	59	119	0	1	6	0	0	04/06/19	No		6,767,256	32.2%	L(25),Def(31),O(4)
40	JPMCB	450 H Street	119	0	120	1	1	0	0	04/01/24	Yes	06/01/25	10,200,000	56.4%	L(25),Def(92),O(3)
41	Barclays Bank PLC	David Taylor Office	119	0	120	1	6	0	0	04/06/24	No		7,000,000	51.6%	L(25),Def(12),DorYM(79),O(4)
42	Barclays Bank PLC	David Taylor Data Center	119	0	120	1	6	0	0	04/06/24	No		3,000,000	51.6%	L(25),Def(12),DorYM(79),O(4)
43	Barclays Bank PLC	Shoppes at Highpointe	116	360	24	4	6	0	0	01/06/24	No		8,257,494	63.0%	L(28),Def(88),O(4)
44	SMF II	Southtown Center	119	335	0	1	6	0	0	04/06/24	No		7,562,961	55.0%	L(25),Def(91),O(4)
45	JPMCB	4040 North Central Expressway	57	0	60	3	1	0	0	02/01/19	No		9,250,000	47.4%	L(25),Grtr1%orYM(33),O(2)
46	SMF II	Holiday Inn Rock Hill	119	359	0	1	6	0	0	04/06/24	No		7,618,353	57.7%	L(25),Def(91),O(4)
47	SMF II	City Walk	119	360	12	1	6	0	0	04/06/24	No		7,773,181	61.0%	L(25),Def(91),O(4)
48	Barclays Bank PLC	Cambria Suites Noblesville	119	359	0	1	6	0	0	04/06/24	No		7,404,762	56.1%	L(25),Def(91),O(4)

A-1-7

ANNEX A-1
			Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	Term(12)	Amort(12)	I/O Period(13)	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date(14)	ARD Loan(14)	Mat Date(14)	Balance ($)(6)(7)	LTV %(5)(6)	Provision (Payments)(15)
49	JPMCB	Business Center at Park Ten	58	360	36	2	1	0	0	03/01/19	No		8,211,936	67.6%	L(25),Grtr1%orYM(32),O(3)
50	Barclays Bank PLC	Hampton Inn Roanoke	119	239	0	1	6	0	0	04/06/24	No		5,324,990	40.0%	L(25),Def(91),O(4)
51	SMF II	Columbus Corners	119	359	0	1	6	0	0	04/06/24	No		6,725,530	60.6%	L(25),Def(91),O(4)
52	KeyBank	Church Hill Manor Townhomes	119	359	0	1	1	0	5	04/01/24	No		6,285,825	61.6%	L(25),Def(92),O(3)
53	Barclays Bank PLC	Sacramento Medical Office	118	360	24	2	6	0	0	03/06/24	No		6,329,757	62.4%	L(26),Def(90),O(4)
54	JPMCB	110 & 112 West Hubbard Street	119	299	0	1	1	0	0	04/01/24	No		5,301,886	50.5%	L(25),Grtr1%orYM(93),O(2)
55	JPMCB	Chaparral Business Park	56	356	0	4	1	0	0	01/01/19	No		6,398,034	63.3%	L(25),O(35)
56	SMF II	Holiday Inn Express Romulus	119	239	0	1	6	0	0	04/06/24	No		4,296,603	37.7%	L(25),Def(90),O(5)
57	SMF II	Carriage Cove Apartments	119	359	0	1	6	0	0	04/06/24	No		4,899,488	40.8%	L(25),Def(91),O(4)
58	Barclays Bank PLC	Brookhaven Apartments	118	360	24	2	6	0	0	03/06/24	No		5,026,030	64.0%	L(26),Def(90),O(4)
59	KeyBank	622 Hebron	120	360	0	0	1	5	5	05/01/24	No		4,766,345	56.1%	L(24),Def(93),O(3)
60	Barclays Bank PLC	GSA - Five Points	57	297	0	3	6	0	0	02/06/19	No		5,075,306	35.7%	L(27),Def(29),O(4)
61	Barclays Bank PLC	Comfort Suites Bloomsburg	119	239	0	1	6	0	0	04/06/24	No		3,617,606	38.9%	L(25),Def(91),O(4)
62	Barclays Bank PLC	Hampton Creek Apartments	118	360	24	2	6	0	0	03/06/24	No		4,631,495	61.3%	L(26),Def(90),O(4)
63	SMF II	161 East Evelyn Avenue	119	360	24	1	6	0	0	04/06/24	No		4,332,908	44.4%	L(11),Grtr1%orYM(105),O(4)
64	Barclays Bank PLC	Gulf Breeze Shopping Center	117	360	24	3	6	0	0	02/06/24	No		4,181,687	46.5%	L(27),Def(89),O(4)
65	KeyBank	Storage Max Self Storage	59	359	0	1	1	5	5	04/01/19	No		4,407,838	56.4%	L(25),Def(32),O(3)
66	Barclays Bank PLC	Harpeth Trace Apartments	118	360	24	2	6	0	0	03/06/24	No		3,696,620	61.6%	L(26),Def(90),O(4)
67	Barclays Bank PLC	Silverado Self Storage	118	360	60	2	6	0	0	03/06/24	No		3,223,591	33.4%	L(26),Def(90),O(4)
68	JPMCB	Valley Creek Apartments	118	358	0	2	1	0	0	03/01/24	No		2,528,195	59.8%	L(25),Grtr1%orYM(92),O(3)
69	SMF II	Lock Up Self Storage	118	298	0	2	6	0	0	03/06/24	No		1,124,268	40.9%	L(26),Def(90),O(4)

A-1-8

ANNEX A-1
			HISTORICAL FINANCIALS(16)(17)
			2011	2011	2011	2012	2012	2012	2013	2013	2013	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	The Outlets at Orange	26,077,813	6,925,114	19,152,699	30,567,129	7,929,811	22,637,318	33,190,855	8,440,704	24,750,151	33,223,959	8,549,776	24,674,183	02/28/14
2	KeyBank	NSP Multifamily Portfolio	15,695,878	6,250,882	9,444,998	16,562,606	6,137,497	10,425,110	16,654,476	5,697,320	10,957,156	16,708,321	5,708,607	10,999,715	01/31/14
2.01	KeyBank	Ventana Hills Apartments	6,473,808	2,462,492	4,011,316	6,781,256	2,418,015	4,363,242	6,495,601	1,959,566	4,536,035	6,536,718	1,930,483	4,606,235	01/31/14
2.02	KeyBank	Berkley Manor Apartments	3,511,457	1,265,111	2,246,347	3,740,911	1,223,535	2,517,376	3,853,739	1,222,588	2,631,151	3,839,669	1,236,152	2,603,517	01/31/14
2.03	KeyBank	Woodspring Apartments	3,102,713	1,361,931	1,740,782	3,356,557	1,331,087	2,025,470	3,621,281	1,354,054	2,267,227	3,646,401	1,376,400	2,270,001	01/31/14
2.04	KeyBank	Colts Run Apartments	2,607,900	1,161,348	1,446,553	2,683,882	1,164,860	1,519,022	2,683,855	1,161,112	1,522,743	2,685,533	1,165,572	1,519,962	01/31/14
3	JPMCB	470 Vanderbilt Avenue	8,601,618	2,257,443	6,344,175	5,902,864	2,376,741	3,526,123	14,780,660	7,038,063	7,742,597
4	Barclays Bank PLC	Arundel Mills & Marketplace	52,750,515	17,264,943	35,485,572	58,473,057	16,618,247	41,854,810				63,903,361	17,346,288	46,557,073	11/30/13
5	JPMCB	55 Broadway	15,620,940	6,949,544	8,671,396	15,730,588	7,170,183	8,560,405	14,484,591	7,700,756	6,783,835
6	JPMCB	Gumberg Retail Portfolio	17,958,210	5,035,728	12,922,483	17,902,719	5,103,644	12,799,075	18,161,287	5,107,180	13,054,106
6.01	JPMCB	Waterworks	13,037,701	3,602,493	9,435,207	13,321,920	3,678,289	9,643,631	13,543,377	3,585,993	9,957,384
6.02	JPMCB	Northtowne Mall	3,097,316	1,017,662	2,079,654	2,866,325	988,099	1,878,226	2,893,814	1,020,095	1,873,719
6.03	JPMCB	North Huntingdon Square	1,823,193	415,572	1,407,621	1,714,474	437,256	1,277,218	1,724,096	501,092	1,223,004
7	JPMCB	IPCC Shoppes at Page Pointe	317,711	99,652	218,059	884,206	120,703	763,503				1,348,689	213,739	1,134,950	09/30/13
8	JPMCB	IPCC Whole Foods
9	JPMCB	IPCC Academy Sports Frisco
10	JPMCB	IPCC Walgreens Westampton
11	JPMCB	IPCC Schnucks				502,221	21,436	480,785				504,984	26,272	478,712	10/31/13
12	JPMCB	IPCC Walgreens GA
13	JPMCB	IPCC CVS Chelmsford
14	JPMCB	IPCC Walgreens TX
15	JPMCB	Kleban Southeastern Portfolio Pool 1
15.01	JPMCB	Home Depot - Kenner, LA
15.02	JPMCB	Walmart Supercenter - Mobile, AL
16	Barclays Bank PLC	Foothill Crossing	5,297,721	1,099,513	4,198,208	4,982,579	1,122,827	3,859,752				4,921,865	1,291,367	3,630,497	11/30/13
17	JPMCB	The Summit	8,833,891	3,998,019	4,835,872	8,577,000	3,926,725	4,650,275	8,469,377	4,038,952	4,430,425
18	JPMCB	Centreville Square	8,971,236	2,399,479	6,571,757	8,687,131	2,482,881	6,204,250	8,689,870	2,858,445	5,831,425
19	JPMCB	Muncie Mall	7,427,304	1,996,504	5,430,800	7,700,686	1,960,993	5,739,693	7,272,585	1,980,322	5,292,263
20	Barclays Bank PLC	Residence Inn Anaheim	8,662,015	5,750,433	2,911,582	9,215,913	5,959,166	3,256,747	9,714,723	6,195,928	3,518,795	9,855,832	6,302,024	3,553,808	01/31/14
21	JPMCB	Marriott Anaheim	8,977,550	0	8,977,550	8,977,550	0	8,977,550	8,977,550	0	8,977,550
22	Barclays Bank PLC	Four Points Centre	950,711	1,335,949	-385,238	1,389,983	1,601,210	-211,227	2,523,818	1,941,431	582,387
23	Barclays Bank PLC	Four Leaf Properties MHC Portfolio	5,337,395	2,469,438	2,867,957	5,337,135	2,534,073	2,803,062	5,117,439	2,525,863	2,591,576
23.01	Barclays Bank PLC	Norton Shores	1,724,460	753,521	970,939	1,604,311	714,510	889,801	1,548,331	650,654	897,677
23.02	Barclays Bank PLC	Royal Oaks	1,386,781	658,312	728,469	1,300,779	651,503	649,276	1,252,833	635,961	616,872
23.03	Barclays Bank PLC	Sheffield Estates	1,155,292	459,979	695,313	1,267,517	492,069	775,448	1,165,844	506,862	658,982
23.04	Barclays Bank PLC	Lincoln Place	762,469	408,300	354,169	755,070	431,145	323,925	756,052	428,831	327,221
23.05	Barclays Bank PLC	Four Seasons	308,393	189,326	119,067	409,458	244,846	164,612	394,379	303,555	90,824
24	SMF II	1001 Woodward
25	JPMCB	College Station at West Lafayette				4,254,124	2,023,703	2,230,421	4,121,861	2,398,316	1,723,545	4,280,448	2,459,834	1,820,614	02/28/14
26	KeyBank	Thanksgiving Park IV
27	JPMCB	EIP 3
27.01	JPMCB	Charlotte, NC
27.02	JPMCB	Blackwood, NJ
27.03	JPMCB	Worcester, MA
28	JPMCB	Cantera Meadows							405,526	1,273,130	-867,604
29	JPMCB	3575 Cahuenga	3,110,551	1,352,589	1,757,962	2,895,259	1,363,035	1,532,224	3,032,953	1,344,102	1,688,851
30	KeyBank	FedEx Distribution - Roseville
31	JPMCB	Doubletree Fresno	9,204,284	7,417,473	1,786,811	9,700,036	7,794,808	1,905,228	9,989,605	8,125,363	1,864,242	10,265,535	8,214,052	2,051,483	02/28/14
32	JPMCB	Peachtree Corners	2,610,370	1,499,900	1,110,470	2,961,688	1,429,785	1,531,904	3,374,016	1,494,311	1,879,705
33	Barclays Bank PLC	University Office Park I & II	3,208,505	1,655,209	1,553,296	3,094,572	1,527,751	1,566,821	3,280,778	1,543,842	1,736,936
34	JPMCB	Bilmar Beach Resort	10,605,433	9,049,003	1,556,430	11,415,101	9,424,268	1,990,833	12,042,754	9,662,129	2,380,625
35	SMF II	Pangea 7 Multifamily Portfolio
35.01	SMF II	6238-6244 South Western Avenue
35.02	SMF II	5101 West Monroe Street
35.03	SMF II	6306 South Fairfield Avenue
35.04	SMF II	7409 South Yates Boulevard
35.05	SMF II	8257 South Coles Avenue
35.06	SMF II	2110 South 5th Avenue
35.07	SMF II	5314 West Washington Boulevard
35.08	SMF II	7701 South May Street
35.09	SMF II	1145-1449 North LeClaire Avenue
35.10	SMF II	6022 South Indiana Avenue
35.11	SMF II	5956 West North Avenue
35.12	SMF II	6400 South Rockwell Street
35.13	SMF II	8001-8003 South May Street
35.14	SMF II	14031 South School Street
35.15	SMF II	8552 South Laflin Street
35.16	SMF II	6100-6104 South Artesian Avenue
35.17	SMF II	2826 East 76th Place
35.18	SMF II	6455 South Fairfield Avenue
35.19	SMF II	1633 Harbor Avenue
35.20	SMF II	817 South 19th Avenue
36	KeyBank	Citrus Center	1,930,876	563,909	1,366,967	1,929,613	646,644	1,282,969	1,943,304	537,104	1,406,200
37	Barclays Bank PLC	Tuttle Parke Apartments	1,984,030	903,018	1,081,012	1,885,838	939,622	946,216				2,068,524	907,355	1,161,169	01/31/14
38	Barclays Bank PLC	Residence Inn - Norfolk, VA Airport	3,938,605	2,461,734	1,476,871	4,054,387	2,435,160	1,619,227	3,774,425	2,324,920	1,449,505
39	SMF II	Grand Williston Hotel and Conference Center	6,977,587	3,426,449	3,551,138	8,024,052	4,979,810	3,044,242	7,160,085	4,689,603	2,470,482	7,118,943	4,779,101	2,339,842	02/28/14
40	JPMCB	450 H Street				1,520,635	520,514	1,000,121	1,676,546	545,562	1,130,984
41	Barclays Bank PLC	David Taylor Office	2,718,077	845,176	1,872,901	1,692,801	862,780	830,021	1,407,538	709,078	698,460
42	Barclays Bank PLC	David Taylor Data Center	0	96,552	-96,552	195,752	132,183	63,569	340,056	86,012	254,044
43	Barclays Bank PLC	Shoppes at Highpointe										529,844	269,160	260,684	11/30/13
44	SMF II	Southtown Center
45	JPMCB	4040 North Central Expressway	2,898,083	1,392,741	1,505,342	3,036,617	1,402,958	1,633,659	2,791,541	1,388,701	1,402,840
46	SMF II	Holiday Inn Rock Hill	2,879,969	2,051,490	828,479	3,664,810	2,403,521	1,261,289	3,618,315	2,486,449	1,131,866	3,696,461	2,552,063	1,144,398	01/31/14
47	SMF II	City Walk	855,471	352,315	503,156	1,021,299	334,701	686,598	1,175,847	316,292	859,555
48	Barclays Bank PLC	Cambria Suites Noblesville	2,962,130	2,250,291	711,839	3,421,686	2,594,279	827,407	3,612,221	2,619,441	992,780	3,658,203	2,369,303	1,288,900	01/31/14

A-1-9

ANNEX A-1
			HISTORICAL FINANCIALS(16)(17)
			2011	2011	2011	2012	2012	2012	2013	2013	2013	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
49	JPMCB	Business Center at Park Ten	1,009,092	375,933	633,159	868,898	412,442	456,457	1,169,026	393,470	775,556
50	Barclays Bank PLC	Hampton Inn Roanoke	2,516,595	1,304,740	1,211,855	2,713,488	1,400,792	1,312,696	2,793,846	1,337,673	1,456,173	2,897,989	1,341,392	1,556,597	01/31/14
51	SMF II	Columbus Corners	793,735	179,475	614,259	797,018	164,606	632,412	892,347	192,807	699,540	894,609	191,514	703,095	01/31/14
52	KeyBank	Church Hill Manor Townhomes	936,423	358,698	577,725	971,476	455,019	516,457	1,092,908	362,876	730,032	1,104,826	375,118	729,708	01/31/14
53	Barclays Bank PLC	Sacramento Medical Office				1,424,707	500,013	924,694	1,294,209	521,026	773,183
54	JPMCB	110 & 112 West Hubbard Street							1,281,731	310,964	970,767
55	JPMCB	Chaparral Business Park	1,220,809	617,818	602,991	1,401,790	725,700	676,090	1,467,195	701,619	765,577
56	SMF II	Holiday Inn Express Romulus	1,786,373	1,155,702	630,671	1,456,471	1,141,061	315,410	2,249,638	1,511,411	738,227	2,350,397	1,575,440	774,957	01/31/14
57	SMF II	Carriage Cove Apartments	1,629,192	861,909	767,283	1,660,415	852,930	807,485	1,734,034	868,486	865,548	1,726,713	875,518	851,195	02/28/14
58	Barclays Bank PLC	Brookhaven Apartments	899,226	499,761	399,465	959,728	530,679	429,049	1,033,797	476,656	557,141	1,036,866	480,793	556,073	01/25/14
59	KeyBank	622 Hebron	791,186	188,358	602,828	1,213,398	532,975	680,423	1,283,926	563,152	720,774
60	Barclays Bank PLC	GSA - Five Points	2,475,149	1,274,005	1,201,144	2,658,714	1,211,285	1,447,429				2,653,035	1,160,815	1,492,220	11/30/13
61	Barclays Bank PLC	Comfort Suites Bloomsburg	1,814,159	1,000,578	813,581	1,517,504	966,868	550,636	1,655,822	851,930	803,892
62	Barclays Bank PLC	Hampton Creek Apartments	944,929	460,938	483,991	1,014,497	482,297	532,200	1,067,118	484,257	582,861	1,082,210	498,660	583,550	01/25/14
63	SMF II	161 East Evelyn Avenue				576,144	138,791	437,352
64	Barclays Bank PLC	Gulf Breeze Shopping Center	631,792	373,412	258,380	903,339	375,517	527,822	1,197,245	391,125	806,120
65	KeyBank	Storage Max Self Storage	701,046	290,481	410,565	747,934	289,708	458,225	790,992	270,021	520,971
66	Barclays Bank PLC	Harpeth Trace Apartments	727,110	390,697	336,413	775,687	386,262	389,425	835,020	402,153	432,867	835,191	404,965	430,226	01/25/14
67	Barclays Bank PLC	Silverado Self Storage	803,919	274,083	529,836	901,777	281,816	619,961	955,385	272,744	682,641
68	JPMCB	Valley Creek Apartments				693,329	451,135	242,194				731,132	325,227	405,905	01/31/14
69	SMF II	Lock Up Self Storage	298,497	147,408	151,089	287,723	141,843	145,880	308,769	151,609	157,160

A-1-10

ANNEX A-1
			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	Occupancy %	Revenues ($)(4)	Expenses ($)	NOI ($)(4)(17)(18)	Items ($)	NCF ($)(4)(17)(18)	NOI DSCR(6)(19)	DSCR(6)(19)	Debt Yield %(6)	Debt Yield %(6)	Title Type	Expiration	Extension Terms	PML %
1	JPMCB	The Outlets at Orange	97.9%	34,844,400	9,237,940	25,606,460	1,306,276	24,300,185	2.79	2.64	11.9%	11.3%	Fee			8%
2	KeyBank	NSP Multifamily Portfolio	89.9%	16,708,321	5,923,346	10,784,975	345,500	10,439,475	1.44	1.39	9.0%	8.7%	Fee
2.01	KeyBank	Ventana Hills Apartments	86.6%	6,536,717	2,009,685	4,527,032	117,500	4,409,532					Fee
2.02	KeyBank	Berkley Manor Apartments	92.0%	3,839,669	1,240,061	2,599,608	63,000	2,536,608					Fee
2.03	KeyBank	Woodspring Apartments	91.8%	3,646,401	1,475,164	2,171,237	102,000	2,069,237					Fee
2.04	KeyBank	Colts Run Apartments	93.0%	2,685,534	1,198,436	1,487,098	63,000	1,424,098					Fee
3	JPMCB	470 Vanderbilt Avenue	87.1%	19,232,099	7,552,338	11,679,761	438,578	11,241,183	1.87	1.80	8.2%	7.9%	Leasehold	02/01/77	None
4	Barclays Bank PLC	Arundel Mills & Marketplace	97.5%	65,894,657	16,428,304	49,466,352	1,877,845	47,588,507	2.96	2.84	12.8%	12.4%	Fee
5	JPMCB	55 Broadway	88.9%	15,630,793	7,582,421	8,048,372	762,925	7,285,447	1.58	1.43	7.7%	6.9%	Fee
6	JPMCB	Gumberg Retail Portfolio	94.1%	17,985,277	5,323,594	12,661,683	1,078,620	11,583,063	1.63	1.49	10.4%	9.5%	Fee/Leasehold
6.01	JPMCB	Waterworks	95.0%	13,153,057	3,807,242	9,345,814	730,786	8,615,029					Fee/Leasehold	11/30/17	Two five-year options
6.02	JPMCB	Northtowne Mall	90.0%	3,161,091	1,048,130	2,112,961	258,371	1,854,590					Fee
6.03	JPMCB	North Huntingdon Square	95.0%	1,671,129	468,221	1,202,908	89,464	1,113,444					Fee
7	JPMCB	IPCC Shoppes at Page Pointe	95.0%	1,445,546	302,132	1,143,414	18,368	1,125,046	1.75	1.72	10.0%	9.8%	Fee
8	JPMCB	IPCC Whole Foods	95.0%	1,125,351	366,745	758,607	5,741	752,866	1.75	1.72	10.0%	9.8%	Fee
9	JPMCB	IPCC Academy Sports Frisco	95.0%	1,086,467	251,481	834,986	10,753	824,233	1.75	1.72	10.0%	9.8%	Fee
10	JPMCB	IPCC Walgreens Westampton	95.0%	611,376	125,732	485,644	2,519	483,124	1.75	1.72	10.0%	9.8%	Fee
11	JPMCB	IPCC Schnucks	95.0%	634,987	203,120	431,867	8,418	423,449	1.75	1.72	10.0%	9.8%	Fee
12	JPMCB	IPCC Walgreens GA	95.0%	430,681	50,415	380,266	18,322	361,943	1.75	1.72	10.0%	9.8%	Fee
13	JPMCB	IPCC CVS Chelmsford	95.0%	286,092	59,081	227,011	1,952	225,059	1.75	1.72	10.0%	9.8%	Fee
14	JPMCB	IPCC Walgreens TX	95.0%	359,624	83,963	275,660	24,351	251,309	1.75	1.72	10.0%	9.8%	Fee
15	JPMCB	Kleban Southeastern Portfolio Pool 1	98.0%	5,014,365	553,753	4,460,612	221,029	4,239,583	2.18	2.07	10.1%	9.6%	Fee
15.01	JPMCB	Home Depot - Kenner, LA	98.0%	3,642,938	217,284	3,425,654	138,703	3,286,952					Fee
15.02	JPMCB	Walmart Supercenter - Mobile, AL	98.0%	1,371,427	336,469	1,034,958	82,326	952,632					Fee
16	Barclays Bank PLC	Foothill Crossing	90.6%	4,946,775	1,192,136	3,754,639	183,764	3,570,876	1.42	1.35	9.3%	8.8%	Fee			14%
17	JPMCB	The Summit	82.3%	8,274,012	3,666,969	4,607,042	467,294	4,139,749	1.93	1.74	11.5%	10.3%	Fee			7%
18	JPMCB	Centreville Square	94.6%	10,305,000	2,867,164	7,437,836	470,696	6,967,140	1.57	1.47	12.4%	11.6%	Fee
19	JPMCB	Muncie Mall	91.5%	7,328,420	2,179,539	5,148,881	541,769	4,607,112	2.37	2.12	13.9%	12.5%	Fee
20	Barclays Bank PLC	Residence Inn Anaheim	80.0%	9,855,832	6,413,502	3,442,330	0	3,442,330	1.61	1.61	10.1%	10.1%	Fee			10%
21	JPMCB	Marriott Anaheim	72.9%	8,977,550	0	8,977,550	0	8,977,550	1.30	1.30	8.2%	8.2%	Fee			10%
22	Barclays Bank PLC	Four Points Centre	93.0%	4,745,925	1,960,358	2,785,567	300,152	2,485,415	1.58	1.41	9.6%	8.6%	Fee
23	Barclays Bank PLC	Four Leaf Properties MHC Portfolio	55.7%	5,116,855	2,473,749	2,643,107	32,111	2,610,996	1.62	1.60	10.2%	10.1%	Fee
23.01	Barclays Bank PLC	Norton Shores	55.7%	1,581,259	710,291	870,968	9,811	861,157					Fee
23.02	Barclays Bank PLC	Royal Oaks	55.7%	1,233,739	600,068	633,670	9,420	624,251					Fee
23.03	Barclays Bank PLC	Sheffield Estates	55.7%	1,089,722	473,167	616,556	5,538	611,018					Fee
23.04	Barclays Bank PLC	Lincoln Place	55.7%	811,435	401,362	410,073	4,762	405,311					Fee
23.05	Barclays Bank PLC	Four Seasons	55.7%	400,700	288,861	111,839	2,579	109,260					Fee
24	SMF II	1001 Woodward	87.0%	7,114,210	4,010,366	3,103,844	455,982	2,647,862	1.96	1.67	12.7%	10.8%	Fee
25	JPMCB	College Station at West Lafayette	86.4%	4,409,925	2,408,237	2,001,688	144,000	1,857,688	1.52	1.41	8.3%	7.7%	Fee
26	KeyBank	Thanksgiving Park IV	92.5%	3,340,288	987,713	2,352,575	220,778	2,131,797	1.63	1.47	10.2%	9.3%	Fee			8%
27	JPMCB	EIP 3	95.0%	3,403,257	1,287,893	2,115,364	342,485	1,772,879	1.67	1.40	10.4%	8.7%	Fee
27.01	JPMCB	Charlotte, NC	95.0%	1,283,119	427,031	856,088	162,739	693,349					Fee
27.02	JPMCB	Blackwood, NJ	95.0%	1,251,448	549,176	702,272	94,301	607,971					Fee
27.03	JPMCB	Worcester, MA	95.0%	868,690	311,686	557,004	85,445	471,559					Fee
28	JPMCB	Cantera Meadows	90.0%	4,206,600	1,921,222	2,285,378	282,563	2,002,815	1.79	1.57	11.5%	10.1%	Fee
29	JPMCB	3575 Cahuenga	89.1%	3,243,889	1,452,243	1,791,646	179,363	1,612,282	2.13	1.92	9.3%	8.4%	Fee			18%
30	KeyBank	FedEx Distribution - Roseville	97.0%	1,679,637	50,389	1,629,248	19,877	1,609,371	1.37	1.36	8.7%	8.6%	Fee			9%
31	JPMCB	Doubletree Fresno	57.5%	9,886,181	7,952,891	1,933,290	0	1,933,290	1.64	1.64	10.5%	10.5%	Fee			7%
32	JPMCB	Peachtree Corners	90.0%	3,218,937	1,455,718	1,763,219	364,293	1,398,926	1.72	1.37	10.7%	8.5%	Fee
33	Barclays Bank PLC	University Office Park I & II	80.4%	3,394,466	1,617,820	1,776,646	273,557	1,503,089	1.67	1.41	10.9%	9.2%	Fee
34	JPMCB	Bilmar Beach Resort	77.6%	12,067,737	10,139,693	1,928,044	0	1,928,044	1.95	1.95	12.9%	12.9%	Fee/Leasehold	12/17/19	None
35	SMF II	Pangea 7 Multifamily Portfolio	87.4%	2,333,648	994,286	1,339,362	75,000	1,264,362	1.63	1.54	10.3%	9.7%	Fee
35.01	SMF II	6238-6244 South Western Avenue											Fee
35.02	SMF II	5101 West Monroe Street											Fee
35.03	SMF II	6306 South Fairfield Avenue											Fee
35.04	SMF II	7409 South Yates Boulevard											Fee
35.05	SMF II	8257 South Coles Avenue											Fee
35.06	SMF II	2110 South 5th Avenue											Fee
35.07	SMF II	5314 West Washington Boulevard											Fee
35.08	SMF II	7701 South May Street											Fee
35.09	SMF II	1145-1449 North LeClaire Avenue											Fee
35.10	SMF II	6022 South Indiana Avenue											Fee
35.11	SMF II	5956 West North Avenue											Fee
35.12	SMF II	6400 South Rockwell Street											Fee
35.13	SMF II	8001-8003 South May Street											Fee
35.14	SMF II	14031 South School Street											Fee
35.15	SMF II	8552 South Laflin Street											Fee
35.16	SMF II	6100-6104 South Artesian Avenue											Fee
35.17	SMF II	2826 East 76th Place											Fee
35.18	SMF II	6455 South Fairfield Avenue											Fee
35.19	SMF II	1633 Harbor Avenue											Fee
35.20	SMF II	817 South 19th Avenue											Fee
36	KeyBank	Citrus Center	94.5%	1,872,704	578,383	1,294,321	152,839	1,141,482	1.55	1.37	10.0%	8.8%	Fee
37	Barclays Bank PLC	Tuttle Parke Apartments	94.7%	2,018,457	891,810	1,126,647	59,590	1,067,057	1.43	1.35	9.1%	8.6%	Fee
38	Barclays Bank PLC	Residence Inn - Norfolk, VA Airport	75.3%	3,774,425	2,403,331	1,371,094	0	1,371,094	1.57	1.57	11.3%	11.3%	Fee
39	SMF II	Grand Williston Hotel and Conference Center	71.8%	7,889,941	5,806,108	2,083,833	0	2,083,833	1.32	1.32	18.1%	18.1%	Fee
40	JPMCB	450 H Street	100.0%	1,883,185	582,396	1,300,789	7,625	1,293,164	2.68	2.66	12.8%	12.7%	Fee
41	Barclays Bank PLC	David Taylor Office	91.1%	2,308,665	755,272	1,553,393	312,201	1,241,192	4.20	3.36	19.4%	15.5%	Fee
42	Barclays Bank PLC	David Taylor Data Center	91.1%	500,587	114,297	386,291	77,565	308,725	4.20	3.36	19.4%	15.5%	Fee
43	Barclays Bank PLC	Shoppes at Highpointe	95.0%	1,142,928	254,310	888,618	39,141	849,477	1.42	1.36	9.4%	8.9%	Fee
44	SMF II	Southtown Center	87.1%	1,484,007	438,819	1,045,188	216,770	828,418	1.66	1.31	11.0%	8.7%	Fee
45	JPMCB	4040 North Central Expressway	92.0%	2,806,973	1,441,976	1,364,996	207,953	1,157,043	3.31	2.80	14.8%	12.5%	Fee
46	SMF II	Holiday Inn Rock Hill	73.4%	3,696,461	2,675,290	1,021,171	0	1,021,171	1.70	1.70	11.1%	11.1%	Fee
47	SMF II	City Walk	88.4%	1,269,104	315,839	953,265	48,152	905,113	1.60	1.52	10.4%	9.8%	Fee
48	Barclays Bank PLC	Cambria Suites Noblesville	67.4%	3,658,203	2,774,011	884,192	0	884,192	1.50	1.50	9.9%	9.9%	Fee

A-1-11

ANNEX A-1
			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	Occupancy %	Revenues ($)(4)	Expenses ($)	NOI ($)(4)(17)(18)	Items ($)	NCF ($)(4)(17)(18)	NOI DSCR(6)(19)	DSCR(6)(19)	Debt Yield %(6)	Debt Yield %(6)	Title Type	Expiration	Extension Terms	PML %
49	JPMCB	Business Center at Park Ten	90.8%	1,450,951	464,778	986,173	127,255	858,918	1.99	1.73	11.6%	10.1%	Fee
50	Barclays Bank PLC	Hampton Inn Roanoke	73.9%	2,897,990	1,655,313	1,242,677	0	1,242,677	1.87	1.87	14.7%	14.7%	Fee
51	SMF II	Columbus Corners	89.0%	1,117,500	227,074	890,426	86,825	803,601	1.67	1.51	10.9%	9.9%	Fee
52	KeyBank	Church Hill Manor Townhomes	95.0%	1,093,691	408,076	685,615	23,100	662,515	1.37	1.33	9.0%	8.7%	Fee
53	Barclays Bank PLC	Sacramento Medical Office	84.3%	1,292,832	527,454	765,379	98,047	667,331	1.61	1.41	10.5%	9.1%	Fee			8%
54	JPMCB	110 & 112 West Hubbard Street	95.0%	1,276,981	394,869	882,112	86,475	795,637	1.73	1.56	12.6%	11.4%	Fee
55	JPMCB	Chaparral Business Park	87.1%	1,590,567	822,707	767,860	89,167	678,693	1.66	1.46	11.2%	9.9%	Fee
56	SMF II	Holiday Inn Express Romulus	59.7%	2,397,457	1,703,311	694,146	0	694,146	1.28	1.28	10.2%	10.2%	Fee
57	SMF II	Carriage Cove Apartments	95.0%	1,726,713	861,040	865,673	68,090	797,583	2.29	2.11	14.4%	13.3%	Fee
58	Barclays Bank PLC	Brookhaven Apartments	94.7%	1,055,328	495,173	560,155	31,248	528,907	1.54	1.46	9.6%	9.0%	Fee
59	KeyBank	622 Hebron	90.0%	1,233,226	565,082	668,144	98,482	569,662	1.79	1.53	11.5%	9.8%	Fee
60	Barclays Bank PLC	GSA - Five Points	93.9%	2,504,291	1,161,956	1,342,336	228,379	1,113,957	3.48	2.89	23.5%	19.5%	Fee
61	Barclays Bank PLC	Comfort Suites Bloomsburg	55.5%	1,655,795	984,384	671,411	0	671,411	1.47	1.47	11.8%	11.8%	Fee
62	Barclays Bank PLC	Hampton Creek Apartments	94.7%	1,086,406	503,888	582,518	38,016	544,501	1.74	1.63	10.8%	10.1%	Fee
63	SMF II	161 East Evelyn Avenue	92.5%	762,931	125,871	637,060	4,299	632,761	1.96	1.95	12.7%	12.7%	Fee			15%
64	Barclays Bank PLC	Gulf Breeze Shopping Center	83.6%	747,337	243,846	503,491	69,208	434,283	1.58	1.36	10.5%	9.0%	Fee
65	KeyBank	Storage Max Self Storage	88.0%	764,832	292,581	472,251	15,393	456,858	1.58	1.53	9.9%	9.5%	Fee			13%
66	Barclays Bank PLC	Harpeth Trace Apartments	94.1%	846,108	410,774	435,334	27,630	407,704	1.63	1.53	10.1%	9.5%	Fee
67	Barclays Bank PLC	Silverado Self Storage	87.1%	952,107	282,634	669,473	12,540	656,933	3.00	2.95	19.1%	18.8%	Fee			9%
68	JPMCB	Valley Creek Apartments	93.0%	735,380	405,828	329,553	30,600	298,953	1.70	1.54	10.7%	9.7%	Fee
69	SMF II	Lock Up Self Storage	56.4%	308,769	141,149	167,620	9,211	158,409	1.58	1.50	11.2%	10.6%	Fee

A-1-12

ANNEX A-1
			UPFRONT ESCROW(20)							MONTHLY ESCROW(21)
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Other	Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)(22)
1	JPMCB	The Outlets at Orange	0	0	0	0	0	0	0	Springing	0	Springing	Springing	Springing	0
2	KeyBank	NSP Multifamily Portfolio	2,000,000	37,500	104,160	0	509,122	0	1,492,719	28,812	0	0	106,049	Springing	0
2.01	KeyBank	Ventana Hills Apartments
2.02	KeyBank	Berkley Manor Apartments
2.03	KeyBank	Woodspring Apartments
2.04	KeyBank	Colts Run Apartments
3	JPMCB	470 Vanderbilt Avenue	8,085	25,875	0	0	36,619	0	32,704,527	8,085	0	Springing	12,452	Springing	263,672
4	Barclays Bank PLC	Arundel Mills & Marketplace	0	0	0	0	0	0	0	Springing	0	Springing	Springing	Springing	0
5	JPMCB	55 Broadway	5,784	1,430,000	0	57,837	1,077,943	0	1,534,242	5,784	0	57,837	215,589	Springing	0
6	JPMCB	Gumberg Retail Portfolio	0	0	0	0	527,665	86,696	3,014,665	17,971	0	83,333	148,762	14,120	41,196
6.01	JPMCB	Waterworks
6.02	JPMCB	Northtowne Mall
6.03	JPMCB	North Huntingdon Square
7	JPMCB	IPCC Shoppes at Page Pointe	0	0	0	0	0	0	0	0	0	0	Springing	Springing	0
8	JPMCB	IPCC Whole Foods	0	0	0	0	0	0	0	0	0	0	Springing	Springing	0
9	JPMCB	IPCC Academy Sports Frisco	0	0	0	0	0	0	0	0	0	0	Springing	Springing	0
10	JPMCB	IPCC Walgreens Westampton	0	0	0	0	0	0	0	0	0	0	Springing	Springing	0
11	JPMCB	IPCC Schnucks	0	0	0	0	0	0	0	0	0	0	Springing	Springing	0
12	JPMCB	IPCC Walgreens GA	0	0	0	0	0	0	0	0	0	0	Springing	Springing	0
13	JPMCB	IPCC CVS Chelmsford	0	0	0	0	0	0	0	0	0	0	Springing	Springing	0
14	JPMCB	IPCC Walgreens TX	0	0	0	0	0	0	0	0	0	0	Springing	Springing	0
15	JPMCB	Kleban Southeastern Portfolio Pool 1	0	0	0	0	72,150	10,244	0	0	0	0	10,307	10,185	0
15.01	JPMCB	Home Depot - Kenner, LA
15.02	JPMCB	Walmart Supercenter - Mobile, AL
16	Barclays Bank PLC	Foothill Crossing	0	158,125	0	0	0	0	0	2,082	0	8,512	17,432	Springing	Springing
17	JPMCB	The Summit	6,181	0	0	2,000,000	122,300	0	155,967	6,181	0	32,760	61,150	Springing	0
18	JPMCB	Centreville Square	0	0	0	0	0	0	2,937,963	Springing	0	Springing	Springing	Springing	0
19	JPMCB	Muncie Mall	0	0	375,000	0	0	0	0	Springing	0	Springing	Springing	Springing	0
20	Barclays Bank PLC	Residence Inn Anaheim	0	0	0	0	47,137	0	0	4% of Gross Revenues	0	0	47,137	Springing	0
21	JPMCB	Marriott Anaheim	0	175,000	0	0	0	0	0	Springing	0	0	Springing	Springing	Springing
22	Barclays Bank PLC	Four Points Centre	0	0	0	0	155,962	0	0	2,405	0	24,050	51,987	Springing	0
23	Barclays Bank PLC	Four Leaf Properties MHC Portfolio	279,187	20,813	0	0	261,500	0	0	7,329	0	0	33,276	6,934	0
23.01	Barclays Bank PLC	Norton Shores
23.02	Barclays Bank PLC	Royal Oaks
23.03	Barclays Bank PLC	Sheffield Estates
23.04	Barclays Bank PLC	Lincoln Place
23.05	Barclays Bank PLC	Four Seasons
24	SMF II	1001 Woodward	0	0	0	0	310,224	21,045	147,000	6,903	0	31,096	44,318	10,523	Springing
25	JPMCB	College Station at West Lafayette	1,685,000	0	0	0	154,709	0	0	10,000	0	0	30,942	Springing	0
26	KeyBank	Thanksgiving Park IV	2,391	0	0	12,000	113,151	0	686,840	2,391	0	12,000	22,630	Springing	0
27	JPMCB	EIP 3	14,764	210,944	0	100,000	78,736	0	0	14,944	0	6,000	56,019	Springing	0
27.01	JPMCB	Charlotte, NC
27.02	JPMCB	Blackwood, NJ
27.03	JPMCB	Worcester, MA
28	JPMCB	Cantera Meadows	3,397	0	0	20,834	208,089	0	731,932	3,397	0	20,834	29,727	Springing	0
29	JPMCB	3575 Cahuenga	2,740	0	0	11,900	66,702	0	222,235	2,740	0	11,900	33,600	Springing	0
30	KeyBank	FedEx Distribution - Roseville	1,656	0	0	0	0	0	526,911	1,656	0	0	Springing	Springing	0
31	JPMCB	Doubletree Fresno	32,954	207,950	0	0	54,989	0	5,903,128	4% of Gross Revenues	0	0	18,330	Springing	0
32	JPMCB	Peachtree Corners	2,546	254,469	0	500,000	156,805	5,754	132,141	2,546	0	28,000	22,401	2,877	0
33	Barclays Bank PLC	University Office Park I & II	0	16,856	0	500,000	0	22,200	161,111	3,426	0	Springing	66,805	3,238	0
34	JPMCB	Bilmar Beach Resort	14,962	11,938	0	0	122,323	47,979	62,229	4% of Gross Revenues	0	0	24,465	47,979	Springing
35	SMF II	Pangea 7 Multifamily Portfolio	0	0	0	0	67,069	39,364	0	6,250	0	0	16,767	4,906	0
35.01	SMF II	6238-6244 South Western Avenue
35.02	SMF II	5101 West Monroe Street
35.03	SMF II	6306 South Fairfield Avenue
35.04	SMF II	7409 South Yates Boulevard
35.05	SMF II	8257 South Coles Avenue
35.06	SMF II	2110 South 5th Avenue
35.07	SMF II	5314 West Washington Boulevard
35.08	SMF II	7701 South May Street
35.09	SMF II	1145-1449 North LeClaire Avenue
35.10	SMF II	6022 South Indiana Avenue
35.11	SMF II	5956 West North Avenue
35.12	SMF II	6400 South Rockwell Street
35.13	SMF II	8001-8003 South May Street
35.14	SMF II	14031 South School Street
35.15	SMF II	8552 South Laflin Street
35.16	SMF II	6100-6104 South Artesian Avenue
35.17	SMF II	2826 East 76th Place
35.18	SMF II	6455 South Fairfield Avenue
35.19	SMF II	1633 Harbor Avenue
35.20	SMF II	817 South 19th Avenue
36	KeyBank	Citrus Center	2,370	0	0	250,000	75,692	0	0	2,370	0	7,565	12,615	9,336	0
37	Barclays Bank PLC	Tuttle Parke Apartments	0	23,438	0	0	122,122	41,259	590,000	4,966	0	0	31,926	5,894	0
38	Barclays Bank PLC	Residence Inn - Norfolk, VA Airport	0	3,125	0	0	16,305	0	0	4% of Gross Revenues	0	0	16,305	Springing	0
39	SMF II	Grand Williston Hotel and Conference Center	0	1,800,000	0	0	9,352	19,108	0	4% of Gross Revenues	0	0	3,117	6,369	0
40	JPMCB	450 H Street	635	334,894	0	3,200,000	25,660	0	728,655	635	0	0	12,830	Springing	0
41	Barclays Bank PLC	David Taylor Office	0	746,250	0	0	85,983	0	500,000	4,294	0	0	Springing	Springing	Springing
42	Barclays Bank PLC	David Taylor Data Center	0	0	0	0	36,850	0	0	782	0	0	Springing	Springing	0
43	Barclays Bank PLC	Shoppes at Highpointe	0	0	0	174,628	52,956	17,500	0	305	0	2,930	8,826	1,502	0
44	SMF II	Southtown Center	0	445,543	0	0	13,596	0	648,704	3,011	0	15,054	13,596	Springing	Springing
45	JPMCB	4040 North Central Expressway	0	0	0	0	47,500	0	550,000	Springing	0	Springing	23,750	Springing	Springing
46	SMF II	Holiday Inn Rock Hill	0	0	0	0	57,365	28,848	0	4% of Gross Revenues	0	0	14,341	3,205	0
47	SMF II	City Walk	0	0	0	0	58,435	5,959	9,245	676	0	3,377	11,687	851	0
48	Barclays Bank PLC	Cambria Suites Noblesville	0	0	0	0	0	0	0	4% of Gross Revenues	0	0	9,493	Springing	Springing

A-1-13

ANNEX A-1
			UPFRONT ESCROW(20)							MONTHLY ESCROW(21)
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Other	Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)(22)
49	JPMCB	Business Center at Park Ten	1,920	0	0	8,160	39,346	5,330	283,874	1,920	0	8,160	19,673	5,330	0
50	Barclays Bank PLC	Hampton Inn Roanoke	0	40,000	0	0	0	16,103	750,000	4% of Gross Revenues	0	0	4,714	1,610	0
51	SMF II	Columbus Corners	0	0	0	300,000	57,040	11,640	301,750	0	0	Springing	6,338	5,704	0
52	KeyBank	Church Hill Manor Townhomes	1,925	35,000	0	0	118,583	17,945	0	1,925	0	0	11,858	1,994	0
53	Barclays Bank PLC	Sacramento Medical Office	0	65,625	0	0	47,713	1,480	65,509	856	0	6,845	7,952	1,480	0
54	JPMCB	110 & 112 West Hubbard Street	583	0	0	2,898	66,305	0	0	583	0	2,898	16,250	Springing	0
55	JPMCB	Chaparral Business Park	0	13,025	0	150,000	354,974	0	28,262	1,218	0	6,213	39,442	Springing	0
56	SMF II	Holiday Inn Express Romulus	0	0	0	0	25,768	12,824	0	4% of Gross Revenues	0	0	8,589	1,599	0
57	SMF II	Carriage Cove Apartments	0	98,968	0	0	74,050	45,789	0	5,674	0	0	17,547	3,816	0
58	Barclays Bank PLC	Brookhaven Apartments	0	16,700	0	0	9,303	0	0	2,604	0	0	4,607	Springing	0
59	KeyBank	622 Hebron	835	0	0	8,333	51,361	0	250,000	835	0	8,333	12,840	Springing	0
60	Barclays Bank PLC	GSA - Five Points	0	0	0	0	30,357	0	0	2,302	0	16,667	10,119	Springing	0
61	Barclays Bank PLC	Comfort Suites Bloomsburg	0	7,072	0	0	27,186	3,849	278,630	4% of Gross Revenues	0	0	5,068	2,092	0
62	Barclays Bank PLC	Hampton Creek Apartments	0	123,206	0	0	7,945	0	0	3,168	0	0	3,972	Springing	0
63	SMF II	161 East Evelyn Avenue	0	0	0	0	6,199	833	162,148	358	0	0	6,199	417	0
64	Barclays Bank PLC	Gulf Breeze Shopping Center	0	0	0	0	14,537	38,970	0	1,220	0	3,200	4,846	6,495	0
65	KeyBank	Storage Max Self Storage	1,286	0	0	0	6,366	7,335	0	1,286	0	0	6,366	917	0
66	Barclays Bank PLC	Harpeth Trace Apartments	0	16,779	0	0	8,064	0	0	2,303	0	0	3,956	Springing	0
67	Barclays Bank PLC	Silverado Self Storage	0	0	0	0	5,645	4,589	0	0	0	0	5,645	918	0
68	JPMCB	Valley Creek Apartments	2,550	22,975	0	0	16,978	7,630	0	2,550	0	0	5,659	3,815	0
69	SMF II	Lock Up Self Storage	0	0	0	0	12,530	6,359	0	768	0	0	2,506	697	0

A-1-14

ANNEX A-1

RESERVE CAPS(23)

LARGEST TENANT (4)(24)(25)(26)

CapEx

Envir.

TI/LC

RE Tax

Insur.

Debt Service

Other

Single

Lease

Loan #

Seller(1)

Property Name

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Tenant

Largest Tenant

Unit Size

Expiration

1

JPMCB

The Outlets at Orange

407,000

2,205,552

No

AMC Theatres

112,830

11/30/18

2

KeyBank

NSP Multifamily Portfolio

No

2.01

KeyBank

Ventana Hills Apartments

No

2.02

KeyBank

Berkley Manor Apartments

No

2.03

KeyBank

Woodspring Apartments

No

2.04

KeyBank

Colts Run Apartments

No

3

JPMCB

470 Vanderbilt Avenue

194,050

No

New York City Human Resources Administration

400,300

01/31/33

4

Barclays Bank PLC

Arundel Mills & Marketplace

609,600

4,719,600

No

Maryland Live! Casino (ground lease)

260,749

06/06/11

5

JPMCB

55 Broadway

1,388,092

No

Bank of Communications

23,434

12/31/19

6

JPMCB

Gumberg Retail Portfolio

5,000,000

No

6.01

JPMCB

Waterworks

No

Giant Eagle

107,928

08/31/23

6.02

JPMCB

Northtowne Mall

No

Sears

87,235

04/19/18

6.03

JPMCB

North Huntingdon Square

No

Giant Eagle

103,541

11/30/20

7

JPMCB

IPCC Shoppes at Page Pointe

No

LA Fitness

45,000

05/31/27

8

JPMCB

IPCC Whole Foods

Yes

Whole Foods

38,274

11/30/33

9

JPMCB

IPCC Academy Sports Frisco

Yes

Academy Sports

71,687

01/31/33

10

JPMCB

IPCC Walgreens Westampton

Yes

Walgreens

14,820

09/30/34

11

JPMCB

IPCC Schnucks

Yes

Schnucks Markets

56,121

06/01/28

12

JPMCB

IPCC Walgreens GA

Yes

Walgreens

14,650

12/31/27

13

JPMCB

IPCC CVS Chelmsford

Yes

CVS

13,013

01/31/38

14

JPMCB

IPCC Walgreens TX

Yes

Walgreens

14,820

02/25/30

15

JPMCB

Kleban Southeastern Portfolio Pool 1

Yes

15.01

JPMCB

Home Depot - Kenner, LA

Yes

Home Depot

174,522

05/31/32

15.02

JPMCB

Walmart Supercenter - Mobile, AL

Yes

Walmart Supercenter

200,084

07/31/28

16

Barclays Bank PLC

Foothill Crossing

74,955

306,444

No

Sears Grand

180,330

10/31/24

17

JPMCB

The Summit

148,344

No

Century Theatres

49,605

05/31/22

18

JPMCB

Centreville Square

No

Lotte Plaza Supermarket

49,631

03/31/29

19

JPMCB

Muncie Mall

386,892

1,238,328

No

Sears

129,800

08/31/19

20

Barclays Bank PLC

Residence Inn Anaheim

No

21

JPMCB

Marriott Anaheim

Additional Collateral Reserve: 10,000,000

No

22

Barclays Bank PLC

Four Points Centre

No

Sailpoint Technologies, Inc.

44,633

04/30/18

23

Barclays Bank PLC

Four Leaf Properties MHC Portfolio

No

23.01

Barclays Bank PLC

Norton Shores

No

23.02

Barclays Bank PLC

Royal Oaks

No

23.03

Barclays Bank PLC

Sheffield Estates

No

23.04

Barclays Bank PLC

Lincoln Place

No

23.05

Barclays Bank PLC

Four Seasons

No

24

SMF II

1001 Woodward

248,508

1,600,000

No

Meridian Health Plan

71,087

05/31/17

25

JPMCB

College Station at West Lafayette

No

26

KeyBank

Thanksgiving Park IV

57,384

720,000

No

Kirton McConkie

29,956

06/30/24

27

JPMCB

EIP 3

500,000

Various

27.01

JPMCB

Charlotte, NC

No

Coca Cola Bottling

278,400

07/31/22

27.02

JPMCB

Blackwood, NJ

No

Regency Transportation

135,000

06/14/16

27.03

JPMCB

Worcester, MA

Yes

Regency Transportation

165,000

02/28/24

28

JPMCB

Cantera Meadows

122,305

1,000,000

No

EN Engineering

97,177

08/31/20

29

JPMCB

3575 Cahuenga

428,400

No

High Technology Video

19,319

MTM

30

KeyBank

FedEx Distribution - Roseville

Yes

FedEx Ground

198,774

11/30/28

31

JPMCB

Doubletree Fresno

No

32

JPMCB

Peachtree Corners

1,500,000

No

CareerBuilder, LLC

98,549

08/31/18

33

Barclays Bank PLC

University Office Park I & II

500,000

No

Molina

60,142

12/31/15

34

JPMCB

Bilmar Beach Resort

No

35

SMF II

Pangea 7 Multifamily Portfolio

225,000

No

35.01

SMF II

6238-6244 South Western Avenue

No

35.02

SMF II

5101 West Monroe Street

No

35.03

SMF II

6306 South Fairfield Avenue

No

35.04

SMF II

7409 South Yates Boulevard

No

35.05

SMF II

8257 South Coles Avenue

No

35.06

SMF II

2110 South 5th Avenue

No

35.07

SMF II

5314 West Washington Boulevard

No

35.08

SMF II

7701 South May Street

No

35.09

SMF II

1145-1449 North LeClaire Avenue

No

35.10

SMF II

6022 South Indiana Avenue

No

35.11

SMF II

5956 West North Avenue

No

35.12

SMF II

6400 South Rockwell Street

No

35.13

SMF II

8001-8003 South May Street

No

35.14

SMF II

14031 South School Street

No

35.15

SMF II

8552 South Laflin Street

No

35.16

SMF II

6100-6104 South Artesian Avenue

No

35.17

SMF II

2826 East 76th Place

No

35.18

SMF II

6455 South Fairfield Avenue

No

35.19

SMF II

1633 Harbor Avenue

No

35.20

SMF II

817 South 19th Avenue

No

36

KeyBank

Citrus Center

No

TJ Maxx

28,000

03/31/17

37

Barclays Bank PLC

Tuttle Parke Apartments

No

38

Barclays Bank PLC

Residence Inn - Norfolk, VA Airport

No

39

SMF II

Grand Williston Hotel and Conference Center

No

40

JPMCB

450 H Street

Yes

District of Columbia - Department of Youth Rehabilitation

31,340

05/31/25

41

Barclays Bank PLC

David Taylor Office

1,296,870

No

TIAA-CREF

48,250

11/30/15

42

Barclays Bank PLC

David Taylor Data Center

Yes

Peak 10

62,589

05/31/23

43

Barclays Bank PLC

Shoppes at Highpointe

10,980

175,000

No

Panera Bread

4,536

11/30/23

44

SMF II

Southtown Center

750,000

No

Hobby Lobby

55,668

12/31/21

45

JPMCB

4040 North Central Expressway

No

General Service Administration - FDA

60,651

07/31/16

46

SMF II

Holiday Inn Rock Hill

No

47

SMF II

City Walk

32,448

150,000

No

Bar Louie

5,980

11/30/21

48

Barclays Bank PLC

Cambria Suites Noblesville

Shortfall Reserve Account: 120,000

No

A-1-15

ANNEX A-1

RESERVE CAPS(23)

LARGEST TENANT (4)(24)(25)(26)

CapEx

Envir.

TI/LC

RE Tax

Insur.

Debt Service

Other

Single

Lease

Loan #

Seller(1)

Property Name

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Tenant

Largest Tenant

Unit Size

Expiration

49

JPMCB

Business Center at Park Ten

195,840

No

Lloyds Register Drilling

25,600

09/30/18

50

Barclays Bank PLC

Hampton Inn Roanoke

No

51

SMF II

Columbus Corners

300,000

No

Goody’s

18,000

07/31/18

52

KeyBank

Church Hill Manor Townhomes

No

53

Barclays Bank PLC

Sacramento Medical Office

No

Greater Sacramento Surgery Center

17,181

09/30/19

54

JPMCB

110 & 112 West Hubbard Street

25,000

250,000

No

Hubbard Inn

20,000

05/31/20

55

JPMCB

Chaparral Business Park

223,650

No

MyNeige

31,571

04/30/15

56

SMF II

Holiday Inn Express Romulus

300,000

No

57

SMF II

Carriage Cove Apartments

68,090

No

58

Barclays Bank PLC

Brookhaven Apartments

No

59

KeyBank

622 Hebron

No

Glastonbury Fitness & Wellness

30,595

04/30/20

60

Barclays Bank PLC

GSA - Five Points

Yes

GSA - HUD

123,370

03/19/19

61

Barclays Bank PLC

Comfort Suites Bloomsburg

No

62

Barclays Bank PLC

Hampton Creek Apartments

No

63

SMF II

161 East Evelyn Avenue

Yes

ProQuest LLC

18,693

11/30/20

64

Barclays Bank PLC

Gulf Breeze Shopping Center

No

Tuesday Morning

12,464

01/31/19

65

KeyBank

Storage Max Self Storage

40,000

No

66

Barclays Bank PLC

Harpeth Trace Apartments

No

67

Barclays Bank PLC

Silverado Self Storage

No

68

JPMCB

Valley Creek Apartments

No

69

SMF II

Lock Up Self Storage

No

A-1-16

ANNEX A-1
			2nd LARGEST TENANT (4)(24)(25)(26)			3rd LARGEST TENANT (4)(24)(25)(26)			4th LARGEST TENANT (4)(24)(25)(26)
					Lease			Lease			Lease
Loan #	Seller(1)	Property Name	2nd Largest Tenant	Unit Size	Expiration	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
1	JPMCB	The Outlets at Orange	Dave & Buster’s	57,974	01/31/18	Vans Skate Park	42,355	11/18/18	LA Fitness	38,000	10/21/19
2	KeyBank	NSP Multifamily Portfolio
2.01	KeyBank	Ventana Hills Apartments
2.02	KeyBank	Berkley Manor Apartments
2.03	KeyBank	Woodspring Apartments
2.04	KeyBank	Colts Run Apartments
3	JPMCB	470 Vanderbilt Avenue	New York City Housing Authority	62,400	03/31/30	The League School	39,740	03/14/37	Carl Fenichel Community Services, Inc.	37,408	01/30/37
4	Barclays Bank PLC	Arundel Mills & Marketplace	Bass Pro Shops Outdoor	127,672	10/31/16	Cinemark Theatres	107,190	12/31/20	Burlington Coat Factory	81,282	01/31/16
5	JPMCB	55 Broadway	Knight Capital Group	20,964	10/31/15	Hugh Wood	13,779	12/31/18	Syscom (USA), Inc	12,704	05/31/16
6	JPMCB	Gumberg Retail Portfolio
6.01	JPMCB	Waterworks	Walmart	80,618	01/31/23	Waterworks Cinemas	33,168	10/31/27	Ross Dress for Less	31,123	01/31/18
6.02	JPMCB	Northtowne Mall	JCPenney	47,538	03/31/20	Elder-Beerman	45,000	01/31/17	Dunham’s Sports	26,000	01/31/23
6.03	JPMCB	North Huntingdon Square	Famous Footwear	6,030	06/30/16	Eat’n Park	5,895	04/30/18	Bob Evans	5,300	09/30/24
7	JPMCB	IPCC Shoppes at Page Pointe	TGI Fridays	5,900	10/31/18
8	JPMCB	IPCC Whole Foods
9	JPMCB	IPCC Academy Sports Frisco
10	JPMCB	IPCC Walgreens Westampton
11	JPMCB	IPCC Schnucks
12	JPMCB	IPCC Walgreens GA
13	JPMCB	IPCC CVS Chelmsford
14	JPMCB	IPCC Walgreens TX
15	JPMCB	Kleban Southeastern Portfolio Pool 1
15.01	JPMCB	Home Depot - Kenner, LA
15.02	JPMCB	Walmart Supercenter - Mobile, AL
16	Barclays Bank PLC	Foothill Crossing	Total Wine & More	25,000	10/31/19	Office Depot	20,000	12/31/20	Century 21	15,000	12/31/20
17	JPMCB	The Summit	Old Navy	17,046	04/30/16	Orvis	14,873	12/31/14	Pottery Barn	11,597	01/31/19
18	JPMCB	Centreville Square	Party Depot	11,000	01/31/20	Advance Auto Parts	9,137	08/31/18	Minnieland Private Day School	9,111	09/30/15
19	JPMCB	Muncie Mall	JCPenney	105,956	01/31/17	Carson’s	80,000	01/31/18	Shoe Dept. Encore	24,550	04/30/21
20	Barclays Bank PLC	Residence Inn Anaheim
21	JPMCB	Marriott Anaheim
22	Barclays Bank PLC	Four Points Centre	Zenoss, Inc.	43,542	12/31/18	Big Commerce, Inc.	32,957	04/30/18	Somnio Solutions, Inc.	18,466	08/31/18
23	Barclays Bank PLC	Four Leaf Properties MHC Portfolio
23.01	Barclays Bank PLC	Norton Shores
23.02	Barclays Bank PLC	Royal Oaks
23.03	Barclays Bank PLC	Sheffield Estates
23.04	Barclays Bank PLC	Lincoln Place
23.05	Barclays Bank PLC	Four Seasons
24	SMF II	1001 Woodward	Quicken Loans	65,387	04/30/21	GalaxE Solutions	29,500	10/31/21	SEMCOG	27,000	07/31/20
25	JPMCB	College Station at West Lafayette
26	KeyBank	Thanksgiving Park IV	Seo TowneCenter	29,400	11/30/19	DigiCert	26,461	03/31/20	Moki Mobility	10,746	08/31/19
27	JPMCB	EIP 3
27.01	JPMCB	Charlotte, NC	Lindy’s Homemade Ice Cream	53,621	02/29/16	Fleet Maintenance & Repair	26,038	01/31/15	Eagle Span Corp.	8,470	MTM
27.02	JPMCB	Blackwood, NJ	Karcher North America Inc	130,930	08/31/24
27.03	JPMCB	Worcester, MA
28	JPMCB	Cantera Meadows	Patterson Medical Supplies	53,220	06/30/21	Symbria	26,610	03/31/25
29	JPMCB	3575 Cahuenga	Atlas Digital	19,276	04/15/15	Studio Suites	15,382	MTM	Corepower Yoga	7,061	02/20/23
30	KeyBank	FedEx Distribution - Roseville
31	JPMCB	Doubletree Fresno
32	JPMCB	Peachtree Corners	Ricoh Americas Corp	31,113	01/31/16	Molnlycke Health Care US, LLC	26,041	09/30/19	Teletrack	23,989	05/02/17
33	Barclays Bank PLC	University Office Park I & II	Customers Bank	7,327	06/30/19	Easter Seals of NJ	7,224	12/31/15	First Choice Bank	5,306	04/30/18
34	JPMCB	Bilmar Beach Resort
35	SMF II	Pangea 7 Multifamily Portfolio
35.01	SMF II	6238-6244 South Western Avenue
35.02	SMF II	5101 West Monroe Street
35.03	SMF II	6306 South Fairfield Avenue
35.04	SMF II	7409 South Yates Boulevard
35.05	SMF II	8257 South Coles Avenue
35.06	SMF II	2110 South 5th Avenue
35.07	SMF II	5314 West Washington Boulevard
35.08	SMF II	7701 South May Street
35.09	SMF II	1145-1449 North LeClaire Avenue
35.10	SMF II	6022 South Indiana Avenue
35.11	SMF II	5956 West North Avenue
35.12	SMF II	6400 South Rockwell Street
35.13	SMF II	8001-8003 South May Street
35.14	SMF II	14031 South School Street
35.15	SMF II	8552 South Laflin Street
35.16	SMF II	6100-6104 South Artesian Avenue
35.17	SMF II	2826 East 76th Place
35.18	SMF II	6455 South Fairfield Avenue
35.19	SMF II	1633 Harbor Avenue
35.20	SMF II	817 South 19th Avenue
36	KeyBank	Citrus Center	OfficeMax	17,708	03/31/18	Dollar Tree	10,400	04/30/23	Pet Supermarket, Inc.	7,560	11/30/18
37	Barclays Bank PLC	Tuttle Parke Apartments
38	Barclays Bank PLC	Residence Inn - Norfolk, VA Airport
39	SMF II	Grand Williston Hotel and Conference Center
40	JPMCB	450 H Street
41	Barclays Bank PLC	David Taylor Office	TIAA-CREF	46,000	02/28/15	Electrolux	29,687	10/31/16	TZ Insurance	19,192	06/30/18
42	Barclays Bank PLC	David Taylor Data Center
43	Barclays Bank PLC	Shoppes at Highpointe	Taziki’s	2,800	04/30/33	Zanitas	2,600	03/31/19	Honest Pizza	2,480	01/31/20
44	SMF II	Southtown Center	Big Lots	39,437	01/31/22	PetSmart	20,495	01/31/24	Planet Fitness	19,373	11/30/23
45	JPMCB	4040 North Central Expressway	Methodist Hospitals of Dallas	31,085	07/18/14	General Service Administration - VA	13,022	04/30/23	Three Architecture, Inc.	7,719	11/30/15
46	SMF II	Holiday Inn Rock Hill
47	SMF II	City Walk	Big Boy Restaurant	5,541	02/28/17	Comerica Bank	4,991	02/28/27	Golf Etc.	3,876	07/31/20
48	Barclays Bank PLC	Cambria Suites Noblesville

A-1-17

ANNEX A-1
			2nd LARGEST TENANT (4)(24)(25)(26)			3rd LARGEST TENANT (4)(24)(25)(26)			4th LARGEST TENANT (4)(24)(25)(26)
					Lease			Lease			Lease
Loan #	Seller(1)	Property Name	2nd Largest Tenant	Unit Size	Expiration	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
49	JPMCB	Business Center at Park Ten	PGS Americas	14,746	02/28/16	Oilfield Testing & Consulting	11,050	01/31/18	Reel Group	10,600	05/31/16
50	Barclays Bank PLC	Hampton Inn Roanoke
51	SMF II	Columbus Corners	Rainbow Fashions	11,145	01/31/20	Dollar Tree	8,855	09/30/17	Gamestop	5,800	04/30/15
52	KeyBank	Church Hill Manor Townhomes
53	Barclays Bank PLC	Sacramento Medical Office	Metropolitan Pain Management	6,084	04/30/17	Avella of Sacramento	5,722	07/14/21	California IVF	5,090	02/28/27
54	JPMCB	110 & 112 West Hubbard Street	Epic	15,000	12/31/19
55	JPMCB	Chaparral Business Park	National Technology Transfer	19,316	12/31/15	Amerita, Inc	14,625	06/30/20	High Country Assets, Inc.	12,393	01/31/19
56	SMF II	Holiday Inn Express Romulus
57	SMF II	Carriage Cove Apartments
58	Barclays Bank PLC	Brookhaven Apartments
59	KeyBank	622 Hebron	Haynes Street Property Management (ECHN)	5,800	01/31/22	Dermatology Associates	3,513	01/31/17	Galvin & Round Family Dentistry	2,334	01/31/22
60	Barclays Bank PLC	GSA - Five Points
61	Barclays Bank PLC	Comfort Suites Bloomsburg
62	Barclays Bank PLC	Hampton Creek Apartments
63	SMF II	161 East Evelyn Avenue
64	Barclays Bank PLC	Gulf Breeze Shopping Center	Chick-Fil-A	4,686	10/13/27	Hallmark	4,100	02/29/16	Vallartas Mexican Restaurant	2,554	05/31/14
65	KeyBank	Storage Max Self Storage
66	Barclays Bank PLC	Harpeth Trace Apartments
67	Barclays Bank PLC	Silverado Self Storage
68	JPMCB	Valley Creek Apartments
69	SMF II	Lock Up Self Storage

A-1-18

ANNEX A-1
			5th LARGEST TENANT (4)(24)(25)(26)
					Lease	Loan
Loan #	Seller(1)	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor(27)(28)
1	JPMCB	The Outlets at Orange	Nordstrom Rack	35,002	02/28/22	Refinance	Simon Property Group, L.P.
2	KeyBank	NSP Multifamily Portfolio				Refinance	Angelina Djurin, The Angelina Djurin Self Declaration of Trust Dated April 2, 2001, Ivan Djurin
2.01	KeyBank	Ventana Hills Apartments
2.02	KeyBank	Berkley Manor Apartments
2.03	KeyBank	Woodspring Apartments
2.04	KeyBank	Colts Run Apartments
3	JPMCB	470 Vanderbilt Avenue	Aereo	19,360	02/15/17	Acquisition	RXR Real Estate Value Added Fund LP, RXR Real Estate Value Added Fund Parallel LP, etc.
4	Barclays Bank PLC	Arundel Mills & Marketplace	Medieval Times	66,244	08/31/23	Refinance	Simon Property Group, L.P.
5	JPMCB	55 Broadway	ProPublica	10,790	03/31/15	Acquisition	HGGP Capital, LLC, HGGP Capital II, LLC, HGGP Capital III, LLC, etc.
6	JPMCB	Gumberg Retail Portfolio				Refinance	Ira J. Gumberg
6.01	JPMCB	Waterworks	Bed Bath & Beyond	30,025	01/31/17
6.02	JPMCB	Northtowne Mall	Big Lots	25,299	01/31/24
6.03	JPMCB	North Huntingdon Square	Panera Bread	5,250	05/31/21
7	JPMCB	IPCC Shoppes at Page Pointe				Acquisition	Inland Private Capital Corporation
8	JPMCB	IPCC Whole Foods				Acquisition	Inland Private Capital Corporation
9	JPMCB	IPCC Academy Sports Frisco				Acquisition	Inland Private Capital Corporation
10	JPMCB	IPCC Walgreens Westampton				Acquisition	Inland Private Capital Corporation
11	JPMCB	IPCC Schnucks				Acquisition	Inland Private Capital Corporation
12	JPMCB	IPCC Walgreens GA				Acquisition	Inland Private Capital Corporation
13	JPMCB	IPCC CVS Chelmsford				Acquisition	Inland Private Capital Corporation
14	JPMCB	IPCC Walgreens TX				Acquisition	Inland Private Capital Corporation
15	JPMCB	Kleban Southeastern Portfolio Pool 1				Acquisition	Kenneth M. Kleban, Albert J. Kleban
15.01	JPMCB	Home Depot - Kenner, LA
15.02	JPMCB	Walmart Supercenter - Mobile, AL
16	Barclays Bank PLC	Foothill Crossing	Joe’s Crab Shack	7,400	12/31/24	Acquisition	Claus Dieckell
17	JPMCB	The Summit	Gap and Gap Body	11,232	03/31/19	Acquisition	DRA G&I Fund VII Real Estate Investment Trust
18	JPMCB	Centreville Square	Columbia College	8,140	05/31/21	Refinance	Albert J. Dwoskin
19	JPMCB	Muncie Mall	Books-A-Million	16,462	01/31/17	Refinance	Simon Property Group, L.P.
20	Barclays Bank PLC	Residence Inn Anaheim				Refinance	Chatham Lodging Trust
21	JPMCB	Marriott Anaheim				Refinance	Tushar Patel, SDRP, LLC
22	Barclays Bank PLC	Four Points Centre	360 Mortgage Group, LLC	12,573	03/31/17	Acquisition	DRA G&I Fund VII Real Estate Investment Trust, Brandywine Operating Partnership, L.P.
23	Barclays Bank PLC	Four Leaf Properties MHC Portfolio				Refinance	Michael P. Callaghan, Kevin M. Shaughnessy, Brad O’Halloran
23.01	Barclays Bank PLC	Norton Shores
23.02	Barclays Bank PLC	Royal Oaks
23.03	Barclays Bank PLC	Sheffield Estates
23.04	Barclays Bank PLC	Lincoln Place
23.05	Barclays Bank PLC	Four Seasons
24	SMF II	1001 Woodward	University of Phoenix	19,867	03/31/20	Refinance	Gilbert Ventures, LLC
25	JPMCB	College Station at West Lafayette				Acquisition	Robert Bronstein
26	KeyBank	Thanksgiving Park IV	97th Floor	6,596	08/31/20	Refinance	Nathan W. Ricks, Ronald S. Lindorf, Andrew E. Bybee, Brandon D. Fugal, John S. Petersen
27	JPMCB	EIP 3				Acquisition	Neal Shalom, Lewis Heafitz, Donald Levine
27.01	JPMCB	Charlotte, NC
27.02	JPMCB	Blackwood, NJ
27.03	JPMCB	Worcester, MA
28	JPMCB	Cantera Meadows				Acquisition	Adventus Holdings LP
29	JPMCB	3575 Cahuenga	Spartan Associates	5,360	10/17/16	Refinance	David Y. Lee
30	KeyBank	FedEx Distribution - Roseville				Refinance	Robert J. Scannell, Robert J. Scannell Revocable Trust Dated September 9, 2002
31	JPMCB	Doubletree Fresno				Refinance	Sidney S. Chan
32	JPMCB	Peachtree Corners				Acquisition	Steven Berman, Brian Granath, Eric Singer
33	Barclays Bank PLC	University Office Park I & II	Riviera Finance	5,249	02/28/15	Refinance	Abraham Hercman, Charles Hercman, Brenda Perkal
34	JPMCB	Bilmar Beach Resort				Acquisition	Kline Hotel Holdings, LLC
35	SMF II	Pangea 7 Multifamily Portfolio				Refinance	Pangea Properties
35.01	SMF II	6238-6244 South Western Avenue
35.02	SMF II	5101 West Monroe Street
35.03	SMF II	6306 South Fairfield Avenue
35.04	SMF II	7409 South Yates Boulevard
35.05	SMF II	8257 South Coles Avenue
35.06	SMF II	2110 South 5th Avenue
35.07	SMF II	5314 West Washington Boulevard
35.08	SMF II	7701 South May Street
35.09	SMF II	1145-1449 North LeClaire Avenue
35.10	SMF II	6022 South Indiana Avenue
35.11	SMF II	5956 West North Avenue
35.12	SMF II	6400 South Rockwell Street
35.13	SMF II	8001-8003 South May Street
35.14	SMF II	14031 South School Street
35.15	SMF II	8552 South Laflin Street
35.16	SMF II	6100-6104 South Artesian Avenue
35.17	SMF II	2826 East 76th Place
35.18	SMF II	6455 South Fairfield Avenue
35.19	SMF II	1633 Harbor Avenue
35.20	SMF II	817 South 19th Avenue
36	KeyBank	Citrus Center	Don Olson Firestone	7,200	07/31/17	Refinance	Ronald N. Weiser, Ronald N. Weiser as trustee of the Ronald N. Weiser Trust u/a/d June 7, 1983
37	Barclays Bank PLC	Tuttle Parke Apartments				Refinance	Murray Ebner
38	Barclays Bank PLC	Residence Inn - Norfolk, VA Airport				Refinance	Malay H. Thakkar, Kush Thakkar, Neel Desai, Tejal Desai, Dilip Desai
39	SMF II	Grand Williston Hotel and Conference Center				Refinance	Trusha Bhatnagar
40	JPMCB	450 H Street				Acquisition	HGGP Capital II, LLC, HGGP Capital III, LLC, HGGP Capital VII, LLC, etc.
41	Barclays Bank PLC	David Taylor Office				Acquisition	Ronald A. Simms
42	Barclays Bank PLC	David Taylor Data Center				Acquisition	Ronald A. Simms
43	Barclays Bank PLC	Shoppes at Highpointe	Elements Massage	2,171	12/31/18	Refinance	David H. Friedman
44	SMF II	Southtown Center	Dollar Tree	11,622	04/30/18	Refinance	James Singleton, Larry Contos, Paul Nicholson
45	JPMCB	4040 North Central Expressway	Law Office of Michael Sawicki	5,504	12/31/16	Refinance	NAP
46	SMF II	Holiday Inn Rock Hill				Refinance	Kartar Singh
47	SMF II	City Walk	Beth’s Imagination Station	3,536	12/31/16	Refinance	The Frank Aragona Trust
48	Barclays Bank PLC	Cambria Suites Noblesville				Refinance	David Crisafi, Frank Crisafi

A-1-19

ANNEX A-1
			5th LARGEST TENANT (4)(24)(25)(26)
					Lease	Loan
Loan #	Seller(1)	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor(27)(28)
49	JPMCB	Business Center at Park Ten	Bernard Controls	8,800	01/31/16	Acquisition	Akrea Master Holdco, LLC
50	Barclays Bank PLC	Hampton Inn Roanoke				Refinance	Rajesh Desai
51	SMF II	Columbus Corners	Hibbett Sporting Goods	5,300	01/31/17	Refinance	David Garfunkel
52	KeyBank	Church Hill Manor Townhomes				Refinance	Eric Reitberger, S. Jason Reitberger, Jacob Blumenfeld
53	Barclays Bank PLC	Sacramento Medical Office	Kaiser Foundation Hospitals	2,904	07/31/18	Acquisition	Floyd Eugene Damschen, Terri Lynne Akers
54	JPMCB	110 & 112 West Hubbard Street				Refinance	Marc A. Bushala
55	JPMCB	Chaparral Business Park	Aviall Services, Inc.	7,085	12/31/16	Refinance	Colony Realty Partners II REIT
56	SMF II	Holiday Inn Express Romulus				Refinance	Majid Koza
57	SMF II	Carriage Cove Apartments				Refinance	Kevin Spizizen, Neil Spizizen
58	Barclays Bank PLC	Brookhaven Apartments				Refinance	William M. Warfield
59	KeyBank	622 Hebron	OBGYN Group of Eastern Conn.	1,538	01/31/22	Refinance	Jonathan G. Davis, Paul R. Marcus
60	Barclays Bank PLC	GSA - Five Points				Refinance	Avi Nakash, Joe Nakash, Ralph Nakash
61	Barclays Bank PLC	Comfort Suites Bloomsburg				Refinance	Pirian Sivakumar
62	Barclays Bank PLC	Hampton Creek Apartments				Refinance	William M. Warfield
63	SMF II	161 East Evelyn Avenue				Refinance	Donald Richards Stephens, Lane Brinkman Stephens
64	Barclays Bank PLC	Gulf Breeze Shopping Center	Yo Serve llc	2,300	02/28/17	Refinance	William A. Butler, William E. Coleman, III, Hubert W. Goings, Jr.
65	KeyBank	Storage Max Self Storage				Refinance	John Chakmak, David A. Buxbaum, Thomas B. Francis, Henry S. Chavin, Francis Family Partnership
66	Barclays Bank PLC	Harpeth Trace Apartments				Refinance	William M. Warfield
67	Barclays Bank PLC	Silverado Self Storage				Refinance	Mark J. Ryan, Mary C. Ryan
68	JPMCB	Valley Creek Apartments				Acquisition	Jonathan D. Twombly, Matthew McLennan
69	SMF II	Lock Up Self Storage				Refinance	Kevin Spizizen, Neil Spizizen

A-1-20

ANNEX A-1

Total Debt

Total Debt

Total Debt

Total Debt

Lockbox

Lockbox

Additional Debt

Additional Debt

Additional Debt

Additional Debt

Cut-off Date

UW NCF

Cut-off Date

UW NOI

Loan #

Seller(1)

Property Name

(Y/N)

Type(29)

Permitted (Y/N)

Exists (Y/N)(6)(30)

Amount ($)(6)

Type(6)

Balance ($)

DSCR

LTV %

Debt Yield %

1

JPMCB

The Outlets at Orange

Yes

CMA

No

Yes

90,000,000

A-2 Note

215,000,000

2.64

51.4%

11.9%

2

KeyBank

NSP Multifamily Portfolio

Yes

Soft

No

Yes

19,000,000

Mezzanine Loan

139,000,000

1.07

81.7%

7.8%

2.01

KeyBank

Ventana Hills Apartments

2.02

KeyBank

Berkley Manor Apartments

2.03

KeyBank

Woodspring Apartments

2.04

KeyBank

Colts Run Apartments

3

JPMCB

470 Vanderbilt Avenue

Yes

Hard

No

Yes

42,000,000

A-2 Note

142,000,000

1.80

69.8%

8.2%

4

Barclays Bank PLC

Arundel Mills & Marketplace

Yes

CMA

No

Yes

295,000,000

A-1-1 Note, A-1-2 Note, A-2-1 Note, A-2-2 Note

385,000,000

2.84

52.7%

12.8%

5

JPMCB

55 Broadway

Yes

Hard

No

Yes

35,000,000

A-1 Note

105,000,000

1.43

66.9%

7.7%

6

JPMCB

Gumberg Retail Portfolio

Yes

Hard

No

Yes

73,500,000

A-2 Note / B-Note

138,343,806

1.21

78.5%

9.2%

6.01

JPMCB

Waterworks

6.02

JPMCB

Northtowne Mall

6.03

JPMCB

North Huntingdon Square

7

JPMCB

IPCC Shoppes at Page Pointe

Yes

Springing

No

Yes

2,382,000

Crossed Mezzanine Loan

11,822,676

1.28

69.7%

8.4%

8

JPMCB

IPCC Whole Foods

Yes

Springing

No

Yes

0

Crossed Mezzanine Loan

9,130,000

1.28

69.7%

8.4%

9

JPMCB

IPCC Academy Sports Frisco

Yes

Springing

No

Yes

1,660,000

Crossed Mezzanine Loan

10,360,000

1.28

69.7%

8.4%

10

JPMCB

IPCC Walgreens Westampton

Yes

Springing

No

Yes

983,000

Crossed Mezzanine Loan

6,361,558

1.28

69.7%

8.4%

11

JPMCB

IPCC Schnucks

Yes

Springing

No

Yes

1,038,000

Crossed Mezzanine Loan

5,156,884

1.28

69.7%

8.4%

12

JPMCB

IPCC Walgreens GA

Yes

Springing

No

Yes

1,252,000

Crossed Mezzanine Loan

4,680,035

1.28

69.7%

8.4%

13

JPMCB

IPCC CVS Chelmsford

Yes

Springing

No

Yes

651,000

Crossed Mezzanine Loan

3,259,696

1.28

69.7%

8.4%

14

JPMCB

IPCC Walgreens TX

Yes

Springing

No

Yes

934,000

Crossed Mezzanine Loan

3,493,392

1.28

69.7%

8.4%

15

JPMCB

Kleban Southeastern Portfolio Pool 1

Yes

Hard

Yes

No

NAP

Permitted Mezzanine

NAP

NAP

NAP

NAP

15.01

JPMCB

Home Depot - Kenner, LA

15.02

JPMCB

Walmart Supercenter - Mobile, AL

16

Barclays Bank PLC

Foothill Crossing

Yes

CMA

Yes

No

NAP

Permitted Mezzanine

NAP

NAP

NAP

NAP

17

JPMCB

The Summit

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

18

JPMCB

Centreville Square

Yes

Springing

No

Yes

21,703,000

Rake

59,853,689

1.47

57.0%

12.4%

19

JPMCB

Muncie Mall

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

20

Barclays Bank PLC

Residence Inn Anaheim

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

21

JPMCB

Marriott Anaheim

Yes

Soft

No

Yes

80,000,000

A-1 Note

110,000,000

1.30

64.7%

8.2%

22

Barclays Bank PLC

Four Points Centre

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

23

Barclays Bank PLC

Four Leaf Properties MHC Portfolio

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

23.01

Barclays Bank PLC

Norton Shores

23.02

Barclays Bank PLC

Royal Oaks

23.03

Barclays Bank PLC

Sheffield Estates

23.04

Barclays Bank PLC

Lincoln Place

23.05

Barclays Bank PLC

Four Seasons

24

SMF II

1001 Woodward

Yes

Hard

Yes

No

NAP

Permitted Mezzanine

NAP

NAP

NAP

NAP

25

JPMCB

College Station at West Lafayette

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

26

KeyBank

Thanksgiving Park IV

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

27

JPMCB

EIP 3

Yes

Hard

No

No

NAP

NAP

NAP

NAP

NAP

NAP

27.01

JPMCB

Charlotte, NC

27.02

JPMCB

Blackwood, NJ

27.03

JPMCB

Worcester, MA

28

JPMCB

Cantera Meadows

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

29

JPMCB

3575 Cahuenga

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

30

KeyBank

FedEx Distribution - Roseville

Yes

Hard

No

Yes

2,325,000

Mezzanine Loan

21,140,000

1.08

79.5%

7.7%

31

JPMCB

Doubletree Fresno

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

32

JPMCB

Peachtree Corners

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

33

Barclays Bank PLC

University Office Park I & II

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

34

JPMCB

Bilmar Beach Resort

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

35

SMF II

Pangea 7 Multifamily Portfolio

No

NAP

Yes

No

NAP

Permitted Mezzanine

NAP

NAP

NAP

NAP

35.01

SMF II

6238-6244 South Western Avenue

35.02

SMF II

5101 West Monroe Street

35.03

SMF II

6306 South Fairfield Avenue

35.04

SMF II

7409 South Yates Boulevard

35.05

SMF II

8257 South Coles Avenue

35.06

SMF II

2110 South 5th Avenue

35.07

SMF II

5314 West Washington Boulevard

35.08

SMF II

7701 South May Street

35.09

SMF II

1145-1449 North LeClaire Avenue

35.10

SMF II

6022 South Indiana Avenue

35.11

SMF II

5956 West North Avenue

35.12

SMF II

6400 South Rockwell Street

35.13

SMF II

8001-8003 South May Street

35.14

SMF II

14031 South School Street

35.15

SMF II

8552 South Laflin Street

35.16

SMF II

6100-6104 South Artesian Avenue

35.17

SMF II

2826 East 76th Place

35.18

SMF II

6455 South Fairfield Avenue

35.19

SMF II

1633 Harbor Avenue

35.20

SMF II

817 South 19th Avenue

36

KeyBank

Citrus Center

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

37

Barclays Bank PLC

Tuttle Parke Apartments

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

38

Barclays Bank PLC

Residence Inn - Norfolk, VA Airport

Yes

Hard

No

No

NAP

NAP

NAP

NAP

NAP

NAP

39

SMF II

Grand Williston Hotel and Conference Center

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

40

JPMCB

450 H Street

Yes

Hard

No

No

NAP

NAP

NAP

NAP

NAP

NAP

41

Barclays Bank PLC

David Taylor Office

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

42

Barclays Bank PLC

David Taylor Data Center

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

43

Barclays Bank PLC

Shoppes at Highpointe

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

44

SMF II

Southtown Center

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

45

JPMCB

4040 North Central Expressway

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

46

SMF II

Holiday Inn Rock Hill

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

47

SMF II

City Walk

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

48

Barclays Bank PLC

Cambria Suites Noblesville

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

A-1-21

ANNEX A-1

Total Debt

Total Debt

Total Debt

Total Debt

Lockbox

Lockbox

Additional Debt

Additional Debt

Additional Debt

Additional Debt

Cut-off Date

UW NCF

Cut-off Date

UW NOI

Loan #

Seller(1)

Property Name

(Y/N)

Type(29)

Permitted (Y/N)

Exists (Y/N)(6)(30)

Amount ($)(6)

Type(6)

Balance ($)

DSCR

LTV %

Debt Yield %

49

JPMCB

Business Center at Park Ten

Yes

Springing

Yes

No

NAP

Permitted Mezzanine

NAP

NAP

NAP

NAP

50

Barclays Bank PLC

Hampton Inn Roanoke

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

51

SMF II

Columbus Corners

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

52

KeyBank

Church Hill Manor Townhomes

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

53

Barclays Bank PLC

Sacramento Medical Office

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

54

JPMCB

110 & 112 West Hubbard Street

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

55

JPMCB

Chaparral Business Park

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

56

SMF II

Holiday Inn Express Romulus

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

57

SMF II

Carriage Cove Apartments

No

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

58

Barclays Bank PLC

Brookhaven Apartments

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

59

KeyBank

622 Hebron

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

60

Barclays Bank PLC

GSA - Five Points

Yes

CMA

Yes

No

NAP

Permitted Mezzanine

NAP

NAP

NAP

NAP

61

Barclays Bank PLC

Comfort Suites Bloomsburg

Yes

Hard

No

No

NAP

NAP

NAP

NAP

NAP

NAP

62

Barclays Bank PLC

Hampton Creek Apartments

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

63

SMF II

161 East Evelyn Avenue

Yes

Hard

No

No

NAP

NAP

NAP

NAP

NAP

NAP

64

Barclays Bank PLC

Gulf Breeze Shopping Center

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

65

KeyBank

Storage Max Self Storage

No

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

66

Barclays Bank PLC

Harpeth Trace Apartments

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

67

Barclays Bank PLC

Silverado Self Storage

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

68

JPMCB

Valley Creek Apartments

Yes

CMA

No

No

NAP

NAP

NAP

NAP

NAP

NAP

69

SMF II

Lock Up Self Storage

Yes

Springing

No

No

NAP

NAP

NAP

NAP

NAP

NAP

A-1-22

ANNEX A-1
			HOTEL OPERATING STATISTICS
			2011	2011	2011	2012	2012	2012	2013	2013	2013	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	The Outlets at Orange																1
2	KeyBank	NSP Multifamily Portfolio																2
2.01	KeyBank	Ventana Hills Apartments																2.01
2.02	KeyBank	Berkley Manor Apartments																2.02
2.03	KeyBank	Woodspring Apartments																2.03
2.04	KeyBank	Colts Run Apartments																2.04
3	JPMCB	470 Vanderbilt Avenue																3
4	Barclays Bank PLC	Arundel Mills & Marketplace																4
5	JPMCB	55 Broadway																5
6	JPMCB	Gumberg Retail Portfolio																6
6.01	JPMCB	Waterworks																6.01
6.02	JPMCB	Northtowne Mall																6.02
6.03	JPMCB	North Huntingdon Square																6.03
7	JPMCB	IPCC Shoppes at Page Pointe																7
8	JPMCB	IPCC Whole Foods																8
9	JPMCB	IPCC Academy Sports Frisco																9
10	JPMCB	IPCC Walgreens Westampton																10
11	JPMCB	IPCC Schnucks																11
12	JPMCB	IPCC Walgreens GA																12
13	JPMCB	IPCC CVS Chelmsford																13
14	JPMCB	IPCC Walgreens TX																14
15	JPMCB	Kleban Southeastern Portfolio Pool 1																15
15.01	JPMCB	Home Depot - Kenner, LA																15.01
15.02	JPMCB	Walmart Supercenter - Mobile, AL																15.02
16	Barclays Bank PLC	Foothill Crossing																16
17	JPMCB	The Summit																17
18	JPMCB	Centreville Square																18
19	JPMCB	Muncie Mall																19
20	Barclays Bank PLC	Residence Inn Anaheim	78.4%	140.33	109.96	79.3%	146.87	116.47	79.3%	156.93	124.46	80.0%	157.70	126.17	80.0%	157.70	126.17	20
21	JPMCB	Marriott Anaheim																21
22	Barclays Bank PLC	Four Points Centre																22
23	Barclays Bank PLC	Four Leaf Properties MHC Portfolio																23
23.01	Barclays Bank PLC	Norton Shores																23.01
23.02	Barclays Bank PLC	Royal Oaks																23.02
23.03	Barclays Bank PLC	Sheffield Estates																23.03
23.04	Barclays Bank PLC	Lincoln Place																23.04
23.05	Barclays Bank PLC	Four Seasons																23.05
24	SMF II	1001 Woodward																24
25	JPMCB	College Station at West Lafayette																25
26	KeyBank	Thanksgiving Park IV																26
27	JPMCB	EIP 3																27
27.01	JPMCB	Charlotte, NC																27.01
27.02	JPMCB	Blackwood, NJ																27.02
27.03	JPMCB	Worcester, MA																27.03
28	JPMCB	Cantera Meadows																28
29	JPMCB	3575 Cahuenga																29
30	KeyBank	FedEx Distribution - Roseville																30
31	JPMCB	Doubletree Fresno	56.4%	89.80	50.62	57.9%	92.54	53.61	58.4%	94.47	55.22	59.7%	95.60	57.08	57.5%	95.60	54.97	31
32	JPMCB	Peachtree Corners																32
33	Barclays Bank PLC	University Office Park I & II																33
34	JPMCB	Bilmar Beach Resort	73.6%	117.26	86.34	76.2%	127.73	97.28	77.2%	135.02	104.20				77.6%	135.59	105.23	34
35	SMF II	Pangea 7 Multifamily Portfolio																35
35.01	SMF II	6238-6244 South Western Avenue																35.01
35.02	SMF II	5101 West Monroe Street																35.02
35.03	SMF II	6306 South Fairfield Avenue																35.03
35.04	SMF II	7409 South Yates Boulevard																35.04
35.05	SMF II	8257 South Coles Avenue																35.05
35.06	SMF II	2110 South 5th Avenue																35.06
35.07	SMF II	5314 West Washington Boulevard																35.07
35.08	SMF II	7701 South May Street																35.08
35.09	SMF II	1145-1449 North LeClaire Avenue																35.09
35.10	SMF II	6022 South Indiana Avenue																35.10
35.11	SMF II	5956 West North Avenue																35.11
35.12	SMF II	6400 South Rockwell Street																35.12
35.13	SMF II	8001-8003 South May Street																35.13
35.14	SMF II	14031 South School Street																35.14
35.15	SMF II	8552 South Laflin Street																35.15
35.16	SMF II	6100-6104 South Artesian Avenue																35.16
35.17	SMF II	2826 East 76th Place																35.17
35.18	SMF II	6455 South Fairfield Avenue																35.18
35.19	SMF II	1633 Harbor Avenue																35.19
35.20	SMF II	817 South 19th Avenue																35.20
36	KeyBank	Citrus Center																36
37	Barclays Bank PLC	Tuttle Parke Apartments																37
38	Barclays Bank PLC	Residence Inn - Norfolk, VA Airport	80.9%	98.91	80.06	82.6%	99.16	80.06	75.3%	100.58	75.73				75.3%	100.58	75.73	38
39	SMF II	Grand Williston Hotel and Conference Center	96.0%	99.54	95.56	85.4%	120.98	103.30	72.0%	133.53	96.18	74.4%	130.55	97.14	71.8%	130.55	93.69	39
40	JPMCB	450 H Street																40
41	Barclays Bank PLC	David Taylor Office																41
42	Barclays Bank PLC	David Taylor Data Center																42
43	Barclays Bank PLC	Shoppes at Highpointe																43
44	SMF II	Southtown Center																44
45	JPMCB	4040 North Central Expressway																45
46	SMF II	Holiday Inn Rock Hill	63.8%	87.41	55.78	71.5%	100.70	72.00	72.0%	99.61	71.76	73.4%	99.39	72.95	73.4%	99.39	72.95	46
47	SMF II	City Walk																47
48	Barclays Bank PLC	Cambria Suites Noblesville	62.1%	86.00	53.41	62.9%	97.17	53.41	66.4%	98.23	65.19	67.4%	98.09	66.09	67.4%	98.09	66.09	48

A-1-23

ANNEX A-1
			HOTEL OPERATING STATISTICS
			2011	2011	2011	2012	2012	2012	2013	2013	2013	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 #
49	JPMCB	Business Center at Park Ten																49
50	Barclays Bank PLC	Hampton Inn Roanoke	67.4%	102.65	69.10	70.1%	105.63	69.10	74.3%	107.73	77.04	73.9%	108.16	79.93	73.9%	108.16	79.93	50
51	SMF II	Columbus Corners																51
52	KeyBank	Church Hill Manor Townhomes																52
53	Barclays Bank PLC	Sacramento Medical Office																53
54	JPMCB	110 & 112 West Hubbard Street																54
55	JPMCB	Chaparral Business Park																55
56	SMF II	Holiday Inn Express Romulus	63.5%	63.60	40.39	48.1%	68.17	32.80	58.9%	89.71	52.83	59.9%	93.02	55.72	59.7%	95.29	56.89	56
57	SMF II	Carriage Cove Apartments																57
58	Barclays Bank PLC	Brookhaven Apartments																58
59	KeyBank	622 Hebron																59
60	Barclays Bank PLC	GSA - Five Points																60
61	Barclays Bank PLC	Comfort Suites Bloomsburg	64.1%	97.33	62.38	51.2%	103.15	62.38	55.5%	102.15	56.66				55.5%	102.15	56.66	61
62	Barclays Bank PLC	Hampton Creek Apartments																62
63	SMF II	161 East Evelyn Avenue																63
64	Barclays Bank PLC	Gulf Breeze Shopping Center																64
65	KeyBank	Storage Max Self Storage																65
66	Barclays Bank PLC	Harpeth Trace Apartments																66
67	Barclays Bank PLC	Silverado Self Storage																67
68	JPMCB	Valley Creek Apartments																68
69	SMF II	Lock Up Self Storage																69

A-1-24

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; “KeyBank” denotes KeyBank National Association, as Mortgage Loan Seller; and “SMF II” denotes Starwood Mortgage Funding II, 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. 4, Arundel Mills & Marketplace, the total collateral of 1,655,776 square feet includes 260,749 square feet that are ground leased to Maryland Live! Casino (ground lease). In addition, there is a parcel that is ground leased to Anne Arundel Community College.
	With respect to Loan No. 7, IPCC Shoppes at Page Pointe, the total collateral of 50,900 square feet includes 5,900 square feet that are ground leased to TGI Fridays.
	With respect to Loan No. 15, Kleban Southeastern Retail Portfolio Pool I, the total collateral of 374,606 square feet includes 174,522 square feet that are ground leased to Home Depot.
	With respect to Loan No. 16, Foothill Crossing, the total collateral of 312,307 square feet includes 180,330 square feet that are ground leased to Sears Grand, 7,400 square feet that are ground leased to Joe’s Crab Shack and 7,067 square feet that are ground leased to Red Robin.
	With respect to Loan No. 23, Four Leaf Properties MHC Portfolio, collateral for each of the related properties in the portfolio contains undeveloped sites which, taken together, total 522 spaces. These undeveloped sites have been excluded from total unit counts as well as the calculations of Occupancy% and UW Economic Occupancy%. No income is underwritten from the undeveloped sites.
	With respect to Loan No. 35, Pangea 7 Multifamily Portfolio, there are 292 multifamily units and eight commercial units comprising 10,522 square feet.
	With respect to Loan No. 36, Citrus Center, the collateral is comprised of 118,196 square feet, which does not include an additional 24,000 square feet that is a pad lease to Litchfield/Regal Cinema. The pad lease square footage has been excluded from total square footage and calculation of Occupancy% and UW Economic Occupancy%. Rents from Litchfield/Regal Cinema have been included in underwritten cash flows.
	With respect to Loan No. 64, Gulf Breeze Shopping Center, the total collateral of 48,817 square feet includes 4,686 square feet that are ground leased to Chick-Fil-A.
(3)	With respect to Loan No. 21, Marriott Anaheim, Occupancy% shown reflects the physical occupancy of the underlying hotel operations as of December 31, 2013, which do not serve as collateral for the loan.
(4)	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, 470 Vanderbilt Avenue, JPMCB underwrote the November 2015 escalated rent amount of $30.48 per square foot for the largest tenant at the property, New York City Human Resources Administration, although the tenant is currently paying below market rent through November 2015 of $21.48 per square foot. At origination of the loan, JPMCB reserved the difference using proceeds from the annual payments in lieu of rent being made by a former anchor tenant at the property. See “Description of the Mortgage Loans - Net Cash Flow and Certain Underwriting Considerations” in this free writing prospectus.
	With respect to Loan No. 18, Centreville Square, the largest tenant by square footage, Lotte Plaza Supermarket, has executed a lease but has not yet taken occupancy. The tenant is expected to take occupancy in May 2014.
	With respect to Loan No. 26, Thanksgiving Park IV, the largest tenant by square footage, Kirton McConkie, the second largest tenant by square footage, Seo TowneCenter, the third largest tenant by square footage, DigiCert, and the fifth largest tenant by square footage, 97th Floor, are currently paying reduced rent. For all tenants in a reduced rent period, the full base rent was underwritten, and at closing, the borrower escrowed $483,060 into the

A-1-25

	Reduced Rent Period Reserve. Funds will be released each month in an amount equal to the reduced rent received by each tenant, until such time as each tenant is paying full rent.
	With respect to Loan No. 28, Cantera Meadows, the third largest tenant by square footage, Symbria, has executed a lease but has not yet taken occupancy or commenced paying rent. The tenant is expected to take occupancy and commence paying rent in April 2014.
	With respect to Loan No. 29, 3575 Cahuenga, Occupancy% includes month-to-month tenants at the property, which occupy approximately 31.6% of the net rentable area at the property.
	With respect to Loan No. 35, Pangea 7 Multifamily Portfolio, the occupancy is calculated by units of both the multifamily and retail portions of the related property. The retail portion contains eight units and is 62.5% occupied.
	With respect to Loan No. 40, 450 H Street, the sole tenant, District of Columbia - Department of Youth Rehabilitation, is expected to vacate the property for three months during renovation of its space. At origination of the loan, JPMCB reserved the full estimated cost of the renovation and the amount of base rent due under the lease for three months.
	With respect to Loan No. 44, Southtown Center, the second largest tenant by square footage, Big Lots, has executed a lease for 39,437 square feet and has taken occupancy of its space but will commence paying rent June 1, 2014. A Big Lots TI/LC and free rent reserve in the amount of $500,350 and $67,375, respectively, were taken at origination.
	With respect to Loan No. 51, Columbus Corners, the second largest tenant by square footage, Rainbow Fashions, has executed a lease for 11,145 square feet but not yet taken occupancy of, or commenced paying rent for, its space. The tenant is expected to open for business and commence paying rent in September 2014. A Rainbow Fashions TI/LC reserve in the amount of $301,750 was taken at origination.
(5)	With respect to all mortgage loans, with the exceptions of the mortgage loans listed below, the Current LTV% and the Maturity LTV% are based on the “As-Is” Appraisal Value ($) even though, for certain mortgage loans, the appraiser provided “As-Stabilized” values based on certain criteria being met.
	With respect to Loan No. 2.01, NSP Multifamily Portfolio - Ventana Hills Apartments, the appraiser’s hypothetical “As-Is” value of $76,350,000 effective February 21, 2014, which does not include the cost to restore the 20 down units damaged by fire, was used. The appraiser’s “As-Is” value, which includes the cost to restore the down units, is $74,700,000. At closing, the borrower escrowed $1,492,719 to cover the costs associated with the restoration of the down units.
	With respect to Loan No. 6.02, Gumberg Retail Portfolio - Northtowne Mall, the appraiser’s hypothetical “As-Is” value for the property, effective February 4, 2014, was used, which assumes that outstanding tenant improvement and leasing commissions have been escrowed. At origination of the loan, JPMCB reserved all outstanding tenant improvement and leasing commissions at closing. The appraiser’s “As-Is” value for the mortgaged property is $17,000,000.
	With respect to Loan No. 17, The Summit, the appraiser’s hypothetical “As-Is” value, effective November 10, 2013, was used, which assumes that all pending leases and projected first year tenants are in place and that tenant improvement allowances or leasing commissions will not be deducted from the value of the property. At origination of the loan, JPMCB reserved $2,000,000, which is the full estimated cost of such tenant improvements and leasing commissions. The appraiser’s “As-Is” value for the mortgaged property is $51,750,000.
	With respect to Loan No. 18, Centreville Square, the appraiser’s hypothetical “As-Stabilized” value for the property, effective April 5, 2014, was used, which assumes that the largest tenant, Lotte Plaza Supermarket, is in occupancy and paying rent. At origination of the loan, JPMCB reserved $2,255,727, which represents the estimated cost of the tenant improvements and leasing commissions due to Lotte Plaza Supermarket under the lease. The appraiser’s “As-Is” value for the mortgaged property is $102,000,000.
	With respect to Loan No. 21, Marriott Anaheim, the Appraised Value ($) represents the market value of the leased fee interest. The fee property is operated under a long term lease with Marriott Hotel Services Inc., a wholly owned subsidiary of Marriott International, Inc., with a fully extended maturity of December 29, 2056, which commenced on February 10, 1981. The lease is a net lease requiring the lessee to pay all real estate taxes, insurance, utilities and all other operating and maintenance costs.

A-1-26

	With respect to Loan No. 23.05, Four Leaf Properties MHC Portfolio - Four Seasons, the Appraised Value ($) includes excess land value in the amount of $880,000.
	With respect to Loan No. 26, Thanksgiving Park IV, the appraiser’s Prospective Market Value Upon Stabilization of $31,200,000, which assumes all tenant improvements are completed and all tenants are paying full rent, was utilized. The effective date of the Prospective Market Value Upon Stabilization of August 1, 2014, is the date upon which the last in-place tenant begins paying full base rent under the terms of their lease. The appraiser’s “As-Is” value of the mortgage property is $29,600,000. At closing, the borrower escrowed a total of $686,840 for unfinished space and for the difference between the full rent and the reduced rent for those tenants in reduced rent periods.
	With respect to Loan No. 27.03, EIP 3 - Worcester, MA, the appraiser’s hypothetical “As-Stabilized” value for the property, effective April 1, 2014, was used, which assumed that the lease with the largest tenant, Regency Transportation, was in place. At origination of the loan, the borrower and Regency Transportation entered into a lease. The appraiser’s “As-Is” value for the mortgaged property is $5,850,000.
	With respect to Loan No. 31, Doubletree Fresno, the appraiser’s hypothetical “As-Renovated” value for the property, effective March 1, 2015, was used, which assumes that the property improvement plan under the related franchise agreement has been completed. At origination of the mortgage loan, JPMCB reserved $5,903,128, which represents the estimated cost of the property improvement plan. The appraiser’s “As-Is” value for the mortgaged property is $27,500,000.
	With respect to Loan No. 40, 450 H Street, the appraiser’s hypothetical “As-Stabilized” value for the property, effective June 1, 2014, was used, which assumes that the tenant improvements and renovations related to the sole tenant’s space at the property have been completed. At origination of the mortgage loan, JPMCB escrowed $3,200,000 in a tenant improvement reserve and $334,894 in a deferred maintenance reserve, which represents the estimated cost of the tenant improvements. The appraiser’s “As-Is” value for the mortgaged property is $13,600,000.
(6)	With respect to Loan No. 1, The Outlets at Orange, the loan is part of a $215,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “Outlets at Orange Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $125,000,000 and is being contributed to the JPMBB 2014-C19 Trust. Note A-2 (the “Outlets at Orange Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $90,000,000 and is expected to be contributed to a future securitized trust. All loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 3, 470 Vanderbilt Avenue, the loan is part of a $142,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “470 Vanderbilt Avenue Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $100,000,000 and is being contributed to the JPMBB 2014-C19 Trust. Note A-2 (the “470 Vanderbilt Avenue Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $42,000,000 and is expected to be contributed to a future securitized trust. All loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 4, Arundel Mills & Marketplace, the loan is part of a $385,000,000 Whole Loan which is comprised of six pari passu components (Note A-1-1, Note A-1-2, Note A-2-1, Note A-2-2, Note A-3-1, and Note A-3-2). Note A-3-1 and Note A-3-2 (the “Arundel Mills & Marketplace Mortgage Loan”) collectively have an outstanding principal balance as of the Cut-off Date of $90,000,000 and are being contributed to the JPMBB 2014-C19 Trust. Note A-1-1, Note A-1-2, Note A-2-1 and Note A-2-2 (the “Arundel Mills & Marketplace Pari Passu Companion Loan”) collectively have an outstanding balance as of the Cut-off Date of $295,000,000 of which Note A-1-1 and Note A-1-2 are being contributed to MSBAM 2014-C15 and Note A-2-1 and Note A-2-2 are expected to be contributed to a future securitized trust. All loan level metrics are based on Whole Loan balance.
	With respect to Loan No. 5, 55 Broadway, the loan is part of a $105,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “55 Broadway Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $70,000,000 and is being contributed to the JPMBB 2014-C19 Trust. Note A-2 (the “55 Broadway Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $35,000,000 and is expected to be contributed to a future securitized trust. All loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 6, Gumberg Retail Portfolio, the loan is part of a $138,500,000 Whole Loan which is comprised of two senior pari passu components (Note A-1 and Note A-2) and a subordinate component (Note B). Note A-1 (the “Gumberg Retail Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off

A-1-27

	Date of $64,920,276 and is being contributed to the JPMBB 2014-C19 Trust. Note A-2 (the “Gumberg Retail Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $56,930,088 and is expected to be contributed to a future securitized trust. Note B (the “Gumberg Retail Portfolio Subordinate Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $16,493,443 and is currently held by a third party investor. All loan level metrics are based on the Gumberg Retail Portfolio Mortgage Loan and the Gumberg Retail Portfolio Pari Passu Companion Loan only and exclude the Gumberg Retail Portfolio Subordinate Companion Loan.
	With respect to Loan No. 7, IPCC Shoppes at Page Pointe, Loan No. 8, IPCC Whole Foods, Loan No. 9, IPCC Academy Sports Frisco, Loan No. 10, IPCC Walgreens Westampton, Loan No. 11, IPCC Schnucks, Loan No. 12, IPCC Walgreens GA, Loan No. 13, IPCC CVS Chelmsford and Loan No. 14, IPCC Walgreens TX, the mortgage loans are cross-collateralized and cross-defaulted. All loan level metrics are based on the outstanding combined balance of $45,364,242.
	With respect to Loan No. 18, Centreville Square, the principal balance of the loan has been “componentized” and is deemed to be divided into a pooled component having a Cut-off Date balance of $38,150,689 and a non-pooled component having a Cut-off Date balance of $21,703,000. The pooled component will be pooled together with the other mortgage loans in the trust fund and interest and principal received in respect of the Centreville Square mortgage loan and allocable and payable to the pooled component will be available to make distributions in respect of each class of pooled certificates. Payments of interest and principal, as applicable, received in respect of the Centreville Square mortgage loan and allocable and payable to the non-pooled component will only be available to make distributions in respect of the Class CSQ certificates and will not be payable in respect of any other class of certificates. All loan level metrics include principal balance and debt service payments allocable to the related non-pooled component. For additional information regarding the componentized mortgage loan, see “Description of the Mortgage Pool-Componentized Mortgage Loan” in this free writing prospectus.
	With respect to Loan No. 21, Marriott Anaheim, the loan is part of a $110,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “Marriott Anaheim Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $80,000,000 and was contributed to the JPMBB 2014-C18 Trust. Note A-2 (the “Marriott Anaheim Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $30,000,000 and is being contributed to the JPMBB 2014-C19 Trust. All loan level metrics are based on the Whole Loan balance.
(7)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Cut-off Date Balance ($), and Maturity/ARD Balance ($) are 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.
(8)	Each number identifies a group of related borrowers.
(9)	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%”).
(10)	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.
(11)	With respect to all mortgage loans, except for the mortgage loan(s) listed below, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.
	With respect to Loan No. 30, FedEx Distribution - Roseville, the mortgage loan amortizes on a principal payment schedule provided in Annex G of the Free Writing Prospectus. As such, the Cut-off Date Balance ($), Maturity/ARD Balance ($), Monthly Debt Service ($), UW NOI DSCR, and UW NCF DSCR all reflect this principal payment schedule and a fixed interest rate of 5.00000%. The amount of monthly debt service shown in Annex G was calculated using the average of principal and interest payments over the last 12 months of the loan term, the highest of any 12 month period during the loan term.
(12)	With respect to Loan No. 18, Centreville Square, the Rem. Term and Rem. Amort reflect the terms of the mortgage loan. Absent and event of default under the mortgage loan documents, the pooled component will receive all amortization payments through April 1, 2029, thereafter the non-pooled component will receive the remaining

A-1-28

	amortization payments through April 1, 2034. During the continuance of a pro rata pay event under the terms of the related intercreditor agreement, any principal received will be distributed pro rata between the related pooled component and the related non-pooled component, based on their outstanding principal balances.
(13)	With respect to Loan No. 10, IPCC Walgreens Westampton, the I/O Period begins on the April 1, 2019 payment date.
(14)	With respect to Loan No. 7, IPCC Shoppes at Page Pointe, the mortgage loan has an ARD feature with an anticipated repayment date of February 1, 2019, with an increase in the interest rate equal to 3.00000% per annum plus the greater of (i) 4.41900% per annum, or (ii) the ten-year swap yield as determined on the first business day after the ARD, until the Final Mat Date of February 1, 2020. In no case may the interest rate exceed 9.41900%.
	With respect to Loan No. 8, IPCC Whole Foods, the mortgage loan has an ARD feature with an anticipated repayment date of December 1, 2023, with an increase in the interest rate equal to 3.00000% per annum plus the greater of (i) 4.42000% per annum, or (ii) the ten-year swap yield as determined on the first business day after the ARD, until the Final Mat Date of December 1, 2026. In no case may the interest rate exceed 9.42000%.
	With respect to Loan No. 9, IPCC Academy Sports Frisco, the mortgage loan has an ARD feature with an anticipated repayment date of December 1, 2023, with an increase in the interest rate equal to 3.00000% per annum plus the greater of (i) 4.67900% per annum, or (ii) the ten-year swap yield as determined on the first business day after the ARD, until the Final Mat Date of December 1, 2026. In no case may the interest rate exceed 9.67900%.
	With respect to Loan No. 10, IPCC Walgreens Westampton, the mortgage loan has an ARD feature with an anticipated repayment date of December 1, 2023, with an increase in the interest rate equal to 3.00000% per annum plus the greater of (i) 4.67850% per annum, or (ii) the ten-year swap yield as determined on the first business day after the ARD, until the Final Mat Date of December 1, 2026. In no case may the interest rate exceed 9.67850%.
	With respect to Loan No. 11, IPCC Schnucks, the mortgage loan has an ARD feature with an anticipated repayment date of December 1, 2023, with an increase in the interest rate equal to 3.00000% per annum plus the greater of (i) 4.70900% per annum, or (ii) the ten-year swap yield as determined on the first business day after the ARD, until the Final Mat Date of December 1, 2026. In no case may the interest rate exceed 9.70900%.
	With respect to Loan No. 12, IPCC Walgreens GA, the mortgage loan has an ARD feature with an anticipated repayment date of February 1, 2019, with an increase in the interest rate equal to 3.00000% per annum plus the greater of (i) 4.04000% per annum, or (ii) the ten-year swap yield as determined on the first business day after the ARD, until the Final Mat Date of February 1, 2020. In no case may the interest rate exceed 9.04000%.
	With respect to Loan No. 13, IPCC CVS Chelmsford, the mortgage loan has an ARD feature with an anticipated repayment date of December 1, 2023, with an increase in the interest rate equal to 3.00000% per annum plus the greater of (i) 4.63600% per annum, or (ii) the ten-year swap yield as determined on the first business day after the ARD, until the Final Mat Date of December 1, 2026. In no case may the interest rate exceed 9.63600%.
	With respect to Loan No. 14, IPCC Walgreens TX, the mortgage loan has an ARD feature with an anticipated repayment date of December 1, 2023, with an increase in the interest rate equal to 3.00000% per annum plus the greater of (i) 4.57000% per annum, or (ii) the ten-year swap yield as determined on the first business day after the ARD, until the Final Mat Date of December 1, 2026. In no case may the interest rate exceed 9.57000%.
	With respect to Loan No. 21, Marriott Anaheim, the mortgage loan has an ARD feature with an anticipated repayment date of February 1, 2024, with an increase in the interest rate equal to the greater of (i) 3.0000% per annum plus the initial interest rate of 4.78700% per annum, or (ii) 5.00000% plus the ten-year swap yield as determined on the ARD date, until the Final Mat Date of February 1, 2029.
	With respect to Loan No. 40, 450 H Street, the mortgage loan has an ARD feature with an anticipated repayment date of April 1, 2024, with an increase in the interest rate equal to the greater of (i) 3.00000% per annum plus the initial interest rate of 4.69400% per annum, or (ii) 5.00000% plus the ten-year swap yield as determined on the ARD, until the Final Mat Date of June 1, 2025. In no case may the interest rate exceed 9.69400%.
(15)	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.

A-1-29

	With respect to Loan No. 1, The Outlets at Orange, the lockout period is the earlier of fourth anniversary of the first payment date or two years after the latest securitization of The Outlets at Orange Pari Passu Companion Loan. The prepayment string reflects a lockout period ending two years after the anticipated Closing Date.
	With respect to Loan No. 4, Arundel Mills & Marketplace, the lockout period is the earlier of August 6, 2017 or two years after the latest securitization of Arundel Mills & Marketplace Pari Passu Companion Loan. The prepayment string reflects a lockout period ending two years after the anticipated Closing Date.
	With respect to Loan No. 4, Arundel Mills & Marketplace, after the lockout period, the borrower may obtain a release of the Marketplace Property subject to, amongst other things: (i) receipt of partial defeasance in the principal amount of $9,975,000 and (ii) the debt yield on the remaining property may not be less than 11.99%. Borrower may obtain a release of the Marketplace Property during the lockout period, subject to, amongst other things: (i) no event of default, (ii) transfer shall not cause the securitization to fail to qualify as a REMIC Trust, (iii) payment of $9,975,000 and (iv) payment of yield maintenance calculated on the $9,975,000 payment. If the Anne Arundel Foundation exercises the option to purchase the premises demised under the Anne Arundel Lease, lender is required to release the premises, subject to amongst other things: (i) receipt of nets sales proceeds, (ii) prepayment premium equal to the yield maintenance based on the nets sales proceeds plus amounts calculated in (iii) and (iv), (iii) if the loan-to-value of the remaining property is greater than 125%, a qualified payment amount pursuant to Revenue Procedure 2010-30 and (iv) the positive difference, if any, of $1,237,700 minus the net sales proceeds.
	With respect to Loan No. 16, Foothill Crossing, after July 6, 2014, the Sears Parcel may be released provided that, amongst other things, (i) principal payment of $10,500,000, (ii) payment of yield maintenance premium, (iii) the loan-to-value is not greater than 75% after release, (iv) the debt service coverage ratio is greater than or equal to 1.30x after release and (v) the debt yield is not less than 8.45%. Such release shall also be conditioned upon (i) the proposed transferee (which may include an affiliate of borrower) is reasonably acceptable to lender and has entered into signed leases or commitments to lease at least 66% of the net rentable area with total rent equal to or greater than the then current rent under the Sears Grand lease; (ii) borrower’s payment of all the reasonable out-of-pocket fees and costs of lender in connection with such release; and (iii) borrower either (a) deposits (or cause to be deposited) with lender or provide cash, a bond, or letter of credit to lender for an amount equal to the costs of TI/LCs plus a 10% contingency associated with re-tenanting of the Sears parcel (“Tenanting Costs”) or (b) provides evidence that a lender reasonably acceptable to the lender has agreed to provide financing to the proposed transferee to pay for the Tenanting Costs. If the borrower finances any of the Tenanting Costs, that new lender must be acceptable to lender.
	With respect to Loan No. 5, 55 Broadway, the lockout period is the earlier of third anniversary of the first payment date or two years after the latest securitization of the 55 Broadway Pari Passu Companion Loan. The prepayment string reflects a lockout period ending two years after the anticipated Closing Date of such securitization.
	With respect to Loan No. 27, EIP 3, the borrowers may obtain the release of any individual property at any time (including during the lockout period) through, among other conditions, a prepayment of 125% of the allocated loan amount. To the extent such prepayment arises from application of net proceeds from a casualty or condemnation, a payment of a yield maintenance or other prepayment premium will not be required.
	With respect to Loan No. 32, Peachtree Corners, the related borrower may prepay a portion of the mortgage loan equal to $1,012,500 after the expiration of the lockout period, in connection with the partial release of an outparcel. There is no yield maintenance or other prepayment premium required in connection with the partial release.
	With respect to Loan No. 34, Bilmar Beach Resort, the borrowers may release up to 20 residential units and the parking parcel after the expiration of the lockout period without the payment of a yield maintenance or other prepayment penalty.
(16)	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. 7, IPCC Shoppes at Page Pointe, Loan No. 8, IPCC Whole Foods, Loan No. 9, IPCC Academy Sports Frisco, Loan No. 10, IPCC Walgreens Westampton, Loan No. 11, IPCC Schnucks, Loan No. 12, IPCC Walgreens GA, Loan No. 13, IPCC CVS Chelmsford and Loan No. 14, IPCC Walgreens TX, due to the timing of when properties were built and the information provided by the previous owners as part of the acquisitions, consolidated historical financials are not available.

A-1-30

	With respect to Loan No. 7, IPCC Shoppes at Page Pointe and Loan No. 11, IPCC Schnucks, Loan, the most recent historical financials are based on a trailing 9-month and trailing 10-month basis, respectively.
	With respect to Loan No. 24, 1001 Woodward, the related property was acquired in the first quarter of 2013. Due to transfer in ownership, historical financials are not available.
	With respect to Loan No. 26, Thanksgiving Park IV, the related property is newly constructed, and therefore some historical financials are not available.
	With respect to Loan No. 30, FedEx Distribution - Roseville, the related property is newly constructed and/or acquired and some historical financials may not be available.
	With respect to Loan No. 35, Pangea 7 Multifamily Portfolio, the related properties were acquired via several transactions between September 2011 and May 2013. Due to transfer in ownership, historical financials are not available.
	With respect to Loan No. 43, Shoppes at Highpointe, most recent cash flows represent year to date financials through November 30, 2013, annualized. In addition, the related property was constructed in 2013 and some historical financial information is not available.
	With respect to Loan No. 44, Southtown Center, historical operating statements include the income and expenses from an adjacent property which is not a part of the subject collateral. As such, historical financials are not available.
	With respect to Loan No. 52, Church Hill Manor Townhomes, the 2011 cash flows are for the four months ended December 31, 2011 annualized.
	With respect to Loan No. 53, Sacramento Medical Office, the related property was acquired recently and some historical financial information may not be available.
	With respect to Loan No. 63, 161 East Evelyn Avenue, the property was occupied by a single tenant until April 2013, when it vacated at lease expiration. The new lease with single tenant ProQuest LLC was executed in October 2013. As such, 2013 financials are not available. The borrower acquired the property in August 2011. Due to transfer in ownership, 2011 financials are not available.
(17)	With respect to Loan No. 21, Marriott Anaheim, the Historical Nos., UW NOI ($) and UW NCF ($) represent the lease payments received by the borrower. The fee property is operated under a long term lease with Marriott Hotel Services, Inc., a wholly owned subsidiary of Marriott International, Inc.
(18)	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, 470 Vanderbilt Avenue, the property benefits from two separate New York City Industrial and Commercial Incentive Plans. Under the programs, increases in the assessed value of the property resulting from renovations are phased in over a period of 25 years. For the first 16 years of each abatement program, 100% of the projected assessed value less the assessed value prior to construction/renovation is exempt, and each exemption declines 10% annually after that year. The first exemption commenced on July 1, 2001 and is set to expire on June 30, 2026, and the second exemption commenced on July 1, 2010 and is set to expire on June 30, 2035. Taxes for the 2014/2015 year are estimated to be $1,423,769 and are expected to rise to $4,792,198 by the 2018/2019 tax year with the phasing out of one exemption. Real estate taxes were underwritten based on the average real estate tax expense as reduced by the abatements.
	With respect to Loan No. 6.02, Gumberg Retail Portfolio - Northtowne Mall, there is a tax abatement in effect for one of the parcels in the property. The improvements were constructed on the parcel in 1999 and has a 15 year tax abatement ending in 2014. Real estate taxes were underwritten based on the full amount of real estate taxes without regard to the tax abatement.
	With respect to Loan No. 24, 1001 Woodward, the UW NOI ($) and UW NCF ($) are calculated based on the total revenue generated at the related Mortgaged Property, rather than the payments under the master lease. While the borrower is only entitled to amounts payable under the master lease, each of the master tenant and the borrower have assigned their rights under all of the leases at the related Mortgaged Property to the lender.

A-1-31

	With respect to Loan No. 40, 450 H Street, the UW NOI ($) and UW NCF ($) are based on the straight line average contractual rental rate for the sole tenant at the property, the District of Columbia Department of Youth Rehabilitation, during the term of the mortgage loan.
(19)	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.
(20)	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.
(21)	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.
	With respect to Loan No. 3, 470 Vanderbilt Avenue, the monthly deposit for ground lease rent is $263,672 through November 1, 2014. Commencing on the payment date after such period, the monthly deposit for ground lease rent is $292,120.
	With respect to Loan No. 27, EIP 3, the borrower is required to make deposits to the Monthly TI/LC Reserve ($) until the balance equals the TI/LC Reserve Cap ($). At such time that the balance in the reserve drops below $250,000, the borrower must resume making monthly deposits into the Monthly TI/LC Reserve ($).
	With respect to Loan No. 32, Peachtree Corners, in the event that CareerBuilder, LLC fails to renew its lease in accordance with the loan documents, files for any bankruptcy action or goes dark, vacates or abandons its space, all excess cash flow will be transferred to the Monthly TI/LC Reserve ($). Such amounts are not included for purposes of calculating the TI/LC Reserve Cap ($).
	With respect to Loan No. 39, Grand Williston Hotel and Conference Center, the borrower is required to make monthly deposits to the Monthly Capex Reserve ($) in the amount of one-twelfth of 4% of annual gross revenue generated at the related property for the monthly payment dates up to and including April 6, 2015, currently $26,556. Commencing on May 6, 2015 the borrower is required to make monthly deposits to the Monthly Capex Reserve ($) in the amount of one-twelfth of 5% of annual gross revenue generated at the related property.
	With respect to Loan No. 48, Cambria Suites Noblesville, on the payment date in November of each calendar year and if the shortfall reserve is less than $120,000, borrower must deposit an amount that replenishes the shortfall reserve to $120,000.
	With respect to Loan No. 49, Business Center at Park Ten, in the event that Lloyd’s Register Drilling Integrity Services, Inc. fails to renew its lease in accordance with the loan documents, files for any bankruptcy action, goes dark, vacates or abandons its space, all excess cash flow will be transferred to the Monthly TI/LC Reserve until the foregoing events, as applicable, are cured or the amount of excess cash flow on deposit in such reserve equals $256,000.
	With respect to Loan No. 51, Columbus Corners, borrower deposited $300,000 into a joint TI/LC and Capex reserve at origination. The borrower is required to make monthly deposits of $7,790 into the TI/LC and Capex reserve subject to a $300,000 cap.
	With respect to Loan No. 60, GSA - Five Points, upon the occurrence of a GSA Trigger Event (provided a low DSCR period, as defined in the loan agreement shall not exist and prior to the occurrence of the 2018 trigger event, as defined in the loan agreement), all excess cash must be deposited into the rollover reserve fund until satisfaction of the GSA rollover cap, as defined in the loan agreement. A “GSA Trigger Event” shall mean the GSA either (i) gives notice of its intent to terminate the GSA lease as to all or to a portion of the property or (ii) terminates the GSA lease as a result of a default by borrower thereunder for failure to comply with parking requirements under the GSA lease. In addition, upon the occurrence of a GSA Trigger Event, the borrower must deposit the GSA security payment in the form of a letter of credit. The GSA security payment must equal the difference of (i) $2,000,000 and (ii) all amounts on deposit in the rollover reserve and excess cash reserve. If the GSA gives notice of its intent to terminate the GSA lease with respect to a portion of the space demised to it under the GSA lease, the amount of the GSA security payment must be adjusted pro rata.

A-1-32

(22)	With respect to Loan No. 3, 470 Vanderbilt Avenue, the borrower is required to deposit $5,406,129 on January 1, 2015 and $1,379,641 on January 1, 2016, respectively, into the Level 3 Reserve; provided, however, that the borrower is only required to make deposits to the extent actually received pursuant to the Level 3 lease, the payment in lieu of rent settlement agreement with Level 3 or the letter of credit for such amounts deposited with the title insurance company at origination of the loan.
	With respect to Loan No. 24, 1001 Woodward, on each monthly payment date following a Tenant Trigger Period, all excess cash flow will be deposited with the lender in the Quicken/GalaxE reserve. During any Tenant Trigger Period relating to Quicken Loans, funds will be made available to the borrower to pay for tenant improvement costs and leasing commissions relating to the re-tenanting of the space at the property currently leased to Quicken Loans and/or during any Trigger Tenant Period relating to GalaxE Solutions, funds will be made available to the borrower to pay for tenant improvement costs and leasing commissions relating to the re-tenanting of the space at the property currently leased to GalaxE Solutions. A Tenant Trigger Period is defined as either of the tenants known as GalaxE Solutions or Quicken Loans (i) suffers a monetary default under its lease beyond any applicable notice and/or grace period, (ii) goes dark, sublets, gives notice to vacate, or vacates at least 25% of its leased space at the property and/or (iii) becomes a debtor in any bankruptcy or other insolvency proceeding.
	With respect to Loan No. 44, Southtown Center, on each monthly payment date following a Major Tenant Trigger Period, provided no other sweep event period, as defined in the loan documents, is occurring, all excess cash flow will be deposited with the lender in the major tenant reserve. During any Major Tenant Trigger Period relating to Hobby Lobby, funds will be made available to the borrower to pay for tenant improvement costs and leasing commissions relating to the re-tenanting of the space at the property currently leased to Hobby Lobby and/or during any Major Trigger Tenant Period relating to Big Lots, funds will be made available to the borrower to pay for tenant improvement costs and leasing commissions relating to the re-tenanting of the space at the property currently leased to Big Lots. A Major Tenant Trigger Period is defined as either of the tenants known as Hobby Lobby or Big Lots (i) economically or materially defaults under the terms of its lease, (ii) goes dark, sublets, gives notice to vacate, or vacates its leased space at the property, (iii) becomes a debtor in any bankruptcy or other insolvency proceeding and/or (iv) fails to extend the term of its lease for a period of no less than five years, on or prior to July 31, 2021.
(23)	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.
(24)	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.
	With respect to Loan No. 4, Arundel Mills & Marketplace, the largest tenant, Maryland Live! Casino (ground lease), is subject to a ground lease with the borrower.
	With respect to Loan No. 7, IPCC Shoppes at Page Pointe, the smaller of the two tenants, TGI Fridays, is subject to a ground lease with the borrower.
	With respect to Loan No. 16, Foothill Crossing, the largest tenant, Sears Grand, and the fifth largest tenant, Joe’s Crab Shack, are subject to ground leases.
	With respect to Loan No. 64, Gulf Breeze Shopping Center, the second largest tenant, Chick-Fil-A, is subject to a ground lease with the borrower.
(25)	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.
(26)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.
	For example, with respect to Loan No. 3, 470 Vanderbilt Avenue, the largest tenant by square footage, New York City Human Resources Administration, has the right to terminate its lease in January 2028 with 18 months’ notice and payment of a termination fee. The tenant also has the right to contract its space in January 2023 for the third and fourth floors and a portion of the lobby with nine months’ notice and payment of a contraction fee.

A-1-33

With respect to Loan No. 4, Arundel Mills & Marketplace, the largest tenant by square footage, Maryland Live! Casino (ground lease), may terminate its lease by providing notice at least 365 days (and no more than two years) prior to each of the following respective dates: (i) the last day of the month that is the 15th year anniversary of the rent commencement date (“Tenant’s Initial Termination Right”), and (ii) each 10th year anniversary of Tenant’s Initial Termination Right.

With respect to Loan No. 5, 55 Broadway, the second largest tenant by square footage, Knight Capital Group, subleases 5,352 square feet of its 20,964 square feet of leased space to two tenants. The remaining square footage leased by Knight Capital Group is currently dark. Knight Capital Group continues to remain in compliance with its obligations under the lease. In addition, the fifth largest tenant by square footage, the City of NY DCAS, has the right to terminate its lease on November 10, 2018 with 90 days’ notice and payment of a termination fee.

With respect to Loan No. 16, Foothill Crossing, the fifth largest tenant by square footage, Joe’s Crab Shack, may terminate its lease at any time following the fifth lease year if gross sales from and after the fourth lease year do not exceed $2,500,000. Tenant must provide 180 days prior written notice to exercise its right to terminate its lease.

With respect to Loan No. 18, Centreville Square, the third largest tenant by square footage, Advance Auto Parts, is currently in a co-tenancy period under its related lease due to the fact that the largest tenant by square footage, Lotte Plaza Supermarket, is not yet in occupancy. The tenant has not provided notice that it intends to terminate its lease and is paying full rent under the lease.

With respect to Loan No. 22, Four Points Centre, the largest tenant by square footage, Sailpoint Technologies, Inc. has a one-time right to terminate its lease effective as of the expiration of the third full calendar year following the expiration of the rent abatement period, as defined in the lease, by giving at least 12 months’ notice and payment of a termination fee.

With respect to Loan No. 24, 1001 Woodward, the third largest tenant by square footage, GalaxE Solutions, has the right to terminate its lease, with six months’ written notice, in consideration of payment to landlord in an amount equal to the unamortized portion of the landlord’s costs related to the lease. The fifth largest tenant by square footage, University of Phoenix, has the one-time right to terminate its lease as of April 1, 2018, with twelve months’ written notice and provided that tenant is required to pay landlord a cancellation fee.

With respect to Loan No. 27, EIP 3, the second largest tenant by square footage, Coca-Cola Bottling, has the right to terminate its lease on August 31, 2017 with six months’ written notice and payment of a termination fee.

With respect to Loan No. 28, Cantera Meadows, the third largest tenant by square footage, Symbria, has the right to terminate its lease on March 31, 2021 with 12 months’ notice and payment of a termination fee. The tenant also has the right to contract its space by 5,667 square feet on March 31, 2021 with 12 months’ notice and payment of a contraction fee.

With respect to Loan No. 33, University Office Park I & II, the third largest tenant by square footage, Easter Seals of NJ, may terminate its lease upon 60 days written notice in the event that state funding for the program is canceled. In addition, the fourth largest tenant by square footage, First Choice Bank, may terminate its lease, which termination will be effective as of April 30, 2016. Tenant must exercise this termination right, if at all, by giving written notice to landlord on or before April 30, 2015 and paying to landlord a termination payment.

With respect to Loan No. 40, 450 H Street, the sole tenant at the property, District of Columbia - Department of Youth Rehabilitation, has the right to terminate its lease due to lack of governmental appropriations.

With respect to Loan No. 45, 4040 North Central Expressway, the largest tenant by square footage, General Service Administration - FDA, has the right to terminate at any time with 60 days’ written notice. Additionally, the third largest tenant by square footage, General Services Administration - VA, has the right to terminate its lease any time with 60 days’ written notice.

With respect to Loan No. 51, Columbus Corners, the second largest tenant by square footage, Rainbow Fashions, has right to terminate its lease if tenant’s gross sales during the period commencing with the July 1, 2015 through and including June 30, 2016 do not exceed $892,800. Tenant may terminate, without penalty, with 60 days’ written notice, provided that the notice is delivered prior to December 31, 2016. The fourth largest tenant by square footage, Gamestop, has the right to terminate its lease at any time with 90 days’ written notice.

A-1-34

	With respect to Loan No. 53, Sacramento Medical Office, the third largest tenant by square footage, Avella of Sacramento, may terminate its lease as of the seventh year anniversary of the commencement date, which will occur in 2018. Tenant must deliver notice of tenant’s election to terminate at least nine months but no more than 12 months in advance of the lease termination date. Tenant’s election to terminate must be based on one of the following factual circumstances (i) tenant is going out of business; (ii) tenant is leaving the Sacramento region market; (iii) tenant’s most recent four consecutive quarters of operation in the premises evidence flat or negative growth based on gross sales; or (iv) tenant’s change of ownership. In the case of a termination because of tenant’s change of ownership, tenant shall pay to landlord at least 30 days prior to the lease termination date a termination fee equal to the unamortized cost to landlord of the leasehold improvements, based on an amortization over the 10 year term at 7% per annum interest.
	With respect to Loan No. 59, 622 Hebron, the third largest tenant by square footage, Dermatology Associates, has the one-time right to terminate its lease effective as of January 31, 2017 with written notice no later than November 1, 2015.
	With respect to Loan No. 60, GSA - Five Points, the largest tenant by square footage, GSA - HUD, may terminate its lease in full or in part at any time by giving at least 120 days prior written notice.
	With respect to Loan No. 63, 161 East Evelyn Avenue, the sole tenant at the property, ProQuest LLC, has a one-time right to terminate its lease effective November 30, 2018 by giving notice by February 28, 2018 and paying an early termination fee.
(27)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes.
(28)	With respect to Loan No. 1, The Outlets at Orange, the Carveout Guarantor’s liability shall not exceed $43,000,000.
	With respect to Loan No. 4, Arundel Mills & Marketplace, the Carveout Guarantor’s liability shall not exceed $77,000,000.
	With respect to Loan No. 6, Gumberg Retail Portfolio, the Carveout Guarantor’s liability under the non-recourse carveout guaranty is limited to bankruptcy or insolvency actions or breaches related to the ground lease.
	With respect to Loan No. 21, Marriott Anaheim, the individual Carveout Guarantor, Tushar Patel, is not liable for breaches or violations of the non-recourse carveouts related to fraud, willful misconduct, misapplication or conversion of rents, security deposits, insurance proceeds or condemnation awards, environmental issues, waste or transfers in violation of the loan documents. In addition, Mr. Patel’s liability shall not exceed $50,000,000 under the non-recourse carveout guaranty. SDRP, LLC is liable for breaches or violations of the foregoing non-recourse carveouts and is not subject to a cap on liability.
	With respect to Loan No. 45, 4040 North Central Expressway, there is no separate Carveout Guarantor.
(29)	The classification of the lockbox types is described in the Free Writing Prospectus. See “Description of the Mortgage Pool - Lockbox Accounts” for further details.
(30)	Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool-Additional Debt-Existing Mezzanine Debt,” “-Future Mezzanine Debt” and “-Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the free writing prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.
	With respect to Loan No. 3, 470 Vanderbilt Avenue, a preferred equity investment in a joint venture that owns and controls the related borrower in the amount of $33,750,000 is held by a third party investor. Additionally, an affiliated entity of the borrower has incurred a secured loan in the principal amount of approximately $47.3 million made by Manufacturers and Traders Trust Company, as trustee for the registered certificate holders of the CGA Credit Lease-Backed Pass Through Trust Certificates, Series 2011-CTL-1. Such loan was made to finance certain tenant improvements for the largest tenant at the mortgaged property. See “Description of the Mortgage Loans - Additional Debt” in this free writing prospectus.
	With respect to Loan No. 7, IPCC Shoppes at Page Pointe, Loan No. 8, IPCC Whole Foods, Loan No. 9, IPCC Academy Sports Frisco, Loan No. 10, IPCC Walgreens Westampton, Loan No. 11, IPCC Schnucks, Loan No. 12, IPCC Walgreens GA, Loan No. 13, IPCC CVS Chelmsford and Loan No. 14, IPCC Walgreens TX, a mezzanine

A-1-35

loan of $8.9 million secured by the equity interests in National Net Lease Portfolio V DST, a Delaware statutory trust, which owns, directly or indirectly, 99% of the outstanding interests in the borrowers, was provided by JPMCB. The mezzanine loan has an anticipated repayment date of January 1, 2015 and a final maturity date of April 1, 2019. The mezzanine loan is interest-only for the term of the loan and has an initial interest rate of 9.75000%. If the mezzanine loan has not been paid off in full by January 1, 2015, the interest rate will step up to 12.00000%.

With respect to Loan No. 16, Foothill Crossing, in connection with or after the termination of a Sears Grand lease pursuant to the loan agreement, the partners and members of the borrower may pledge up to 100% of their equity in the borrower as collateral for a mezzanine loan subject to the following, amongst other things: (i) no event of default, (ii) the ratio of the loan and the mezzanine loan to the fair market value of the property shall not exceed 75%, (iii) the ratio of the loan and the mezzanine loan to the Sears Grand re-tenanting costs shall not exceed 75% and (iv) the projected debt service coverage ratio for the loan and mezzanine loan and any Sears Grand Release Lease shall not be less than 1.30x. A “Sears Grand Release Leases” shall mean a lease or leases, or a binding letter of intent or binding letters of intent for a lease or leases entered into with one or more Sears Grand replacement tenants, with a lease term that extends at least five years beyond the maturity date and other terms acceptable to lender in its reasonable discretion.

With respect to Loan No. 23, Four Leaf Properties MHC Portfolio, there are two unsecured subordinate notes to affiliated parties of the borrowers. There is a $3,500,000 unsecured subordinate note to Value Family Properties - North Shores, LLC and a $3,000,000 unsecured subordinate note with to Value Family Properties - Kings Park, LLC, both accruing interest and principal at 1.0% per annum. Both unsecured subordinate notes are subject to a subordination and standstill agreement with the lender that prohibits the subordinate noteholder from exercising any remedies while the mortgage loan is outstanding.

With respect to Loan No. 30, FedEx Distribution - Roseville, the mezzanine loan amortizes on a fixed amortization schedule as provided in the mezzanine loan documents. As such, the Total Debt Cut-off Date Balance ($) reflects this principal payment schedule and the Total Debt UW NCF DSCR is calculated using the average of the principal and interest payments for the mortgage loan and mezzanine loan over the last 12 months of the loan term.

With respect to Loan No. 48, Cambria Suites Noblesville, there is an unsecured subordinate loan with Choice Hotels International, Inc. in the amount of $4,340,113. The subordinate loan is subject to a subordination and standstill agreement with the lender. Pursuant to the unsecured loan, to the extent the borrower pays to Choice Hotels International, Inc. the amount of $785,913 plus any accrued but unpaid interest, such unsecured loan will be considered paid in full.

A-1-36