FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-190246-06

Free Writing Prospectus dated June 23, 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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype
1	JPMCB	Showcase Mall	3769 and 3785 South Las Vegas Boulevard	Las Vegas	NV	89109	Clark	1	Retail	Anchored
2	JPMCB	Residence Inn Silicon Valley I	750 Lakeway Drive	Sunnyvale	CA	94085	Santa Clara	1	Hotel	Extended Stay
3	Barclays	Miami International Mall	1455 Northwest 107th Avenue	Miami	FL	33172	Miami-Dade	1	Retail	Super Regional Mall
4	JPMCB	Technology Corners Building Six	815 11th Avenue	Sunnyvale	CA	94089	Santa Clara	1	Office	Suburban
5	JPMCB	100 Cambridge Discovery Park	100 Cambridge Discovery Park	Cambridge	MA	02140	Middlesex	1	Office	Suburban
6	JPMCB	Westminster Mall	540 and 1025 Westminster Mall	Westminster	CA	92683	Orange	1	Retail	Regional Mall
7	JPMCB	160 Water Street	160 Water Street	New York	NY	10038	New York	1	Office	CBD
8	JPMCB	Residence Inn San Mateo	2000 Winward Way	San Mateo	CA	94404	San Mateo	1	Hotel	Extended Stay
9	Barclays	Hilton Virginia Beach Oceanfront Hotel	3001 Atlantic Avenue	Virginia Beach	VA	23451	Virginia Beach City	1	Hotel	Full Service
10	JPMCB	Pointe Plaza	19187-19251 Mack Avenue & 22101 Moross Road	Grosse Pointe Woods	MI	48236	Wayne	1	Mixed Use	Office/Retail
11	Barclays	The Shops at Wiregrass	28211 Paseo Drive	Wesley Chapel	FL	33543	Pasco	1	Retail	Anchored
12	Barclays	307 West 38th Street	307 West 38th Street	New York	NY	10018	New York	1	Office	CBD
13	Barclays	One Dallas Center	350 North Saint Paul Street	Dallas	TX	75201	Dallas	1	Office	CBD
14	JPMCB	The Preserve at Legacy Park	900 Legacy Park Drive	Lawrenceville	GA	30043	Gwinnett	1	Multifamily	Garden
15	Starwood	The Marque at Heritage Hunt	13550 Heathcote Boulevard	Gainesville	VA	20155	Prince William	1	Multifamily	Mid Rise
16	JPMCB	Charlottesville Fashion Square	1600 Rio Road East	Charlottesville	VA	22901	Albemarle	1	Retail	Regional Mall
17	JPMCB	The Remington	2402 North Ben Wilson Street	Victoria	TX	77901	Victoria	1	Multifamily	Garden
18	JPMCB	200 West Monroe	200 West Monroe Street	Chicago	IL	60606	Cook	1	Office	CBD
19	Barclays	Stonebriar Plaza	2693 Preston Road	Frisco	TX	75034	Collin	1	Retail	Anchored
20	Barclays	Ann Arbor Student Housing Portfolio	Various	Ann Arbor	MI	48104	Washtenaw	2	Multifamily	Student
20.01	Barclays	Geddes Hill Apartments	1700 Geddes Avenue	Ann Arbor	MI	48104	Washtenaw	1	Multifamily	Student
20.02	Barclays	Carriage House Apartments	1224 Washtenaw Court	Ann Arbor	MI	48104	Washtenaw	1	Multifamily	Student
21	MC Five Mile	Canonbury Square & Tudor Place	Various	Hyattsville	MD	20783	Prince Georges	2	Multifamily	Garden
21.01	MC Five Mile	Tudor Place	5800 Peabody Street	Hyattsville	MD	20783	Prince Georges	1	Multifamily	Garden
21.02	MC Five Mile	Canonbury Square	400 Greenlawn Drive	Hyattsville	MD	20783	Prince Georges	1	Multifamily	Garden
22	MC Five Mile	Walnut on Highland Apartments	121-125 South Highland Avenue	Pittsburgh	PA	15206	Allegheny	1	Mixed Use	Multifamily/Retail
23	JPMCB	Derby Corporate Center & Needham Executive Center	Various	Various	MA	Various	Various	2	Office	Suburban
23.01	JPMCB	Derby Corporate Center 2	99 and 101 Derby Street	Hingham	MA	02043	Plymouth	1	Office	Suburban
23.02	JPMCB	Needham Executive Center	144 Gould Street	Needham	MA	02494	Norfolk	1	Office	Suburban
24	RAIT	48 East 57th Street	48 East 57th Street	New York	NY	10022	New York	1	Mixed Use	Retail/Office
25	Barclays	Pavilion Lakes Apartments	100 Williamsburg Drive	Evansville	IN	47715	Vanderburgh	1	Multifamily	Garden
26	Barclays	Blooming Terrace	1561 Park Avenue West	Denver	CO	80205	Denver	1	Office	CBD
27	Barclays	Legacy at Prescott Lakes	1998 Prescott Lakes Parkway	Prescott	AZ	86301	Yavapai	1	Multifamily	Garden
28	Starwood	Dakota Center	51 Broadway North	Fargo	ND	58102	Cass	1	Office	CBD
29	Barclays	North Salado Village	2321-2399 Northwest Military Highway	San Antonio	TX	78231	Bexar	1	Retail	Anchored
30	Barclays	Shoppes at Nagawaukee Phase I	3200-3272 Golf Road	Delafield	WI	53018	Waukesha	1	Retail	Anchored
31	MC Five Mile	Plaza del Sol	3223 West Indian School Road	Phoenix	AZ	85017	Maricopa	1	Retail	Anchored
32	Barclays	Northville Retail Center Phase 2	17905-17955 Haggerty Road	Northville	MI	48168	Wayne	1	Retail	Unanchored
33	MC Five Mile	Hampton Inn & Suites Brunswick	128 Venture Drive	Brunswick	GA	31525	Glynn	1	Hotel	Limited Service
34	RAIT	Shelly Plaza	8920-8960 Frankford Avenue	Philadelphia	PA	19136	Philadelphia	1	Retail	Anchored
35	JPMCB	Metro West Office Portfolio	Various	Various	MA	Various	Middlesex	2	Office	Suburban
35.01	JPMCB	151 Taylor Street	151 Taylor Street	Littleton	MA	01460	Middlesex	1	Office	Suburban
35.02	JPMCB	50 Speen Street	50 Speen Street	Framingham	MA	01701	Middlesex	1	Office	Suburban
36	MC Five Mile	Indian Oaks MHC	7236 Declaration Drive	Sellersburg	IN	47172	Clark	1	Manufactured Housing	Manufactured Housing
37	Barclays	2030 Fortune Drive	2030 Fortune Drive	San Jose	CA	95131	Santa Clara	1	Office	Suburban
38	Barclays	Hilton Garden Inn Sonoma	417 Aviation Boulevard	Santa Rosa	CA	95403	Sonoma	1	Hotel	Limited Service
39	Barclays	Packard and Thompson Apartments	Various	Ann Arbor	MI	48104	Washtenaw	2	Multifamily	Student
39.01	Barclays	Thompson Apartments	305 Thompson Street	Ann Arbor	MI	48104	Washtenaw	1	Multifamily	Student
39.02	Barclays	Packard Apartments	406 Packard Avenue	Ann Arbor	MI	48104	Washtenaw	1	Multifamily	Student
40	Barclays	Waterbury Crossing	425 Bank Street	Waterbury	CT	06708	New Haven	1	Retail	Anchored
41	Starwood	Pavilion Estates	6830 East North Avenue	Kalamazoo	MI	49048	Kalamazoo	1	Manufactured Housing	Manufactured Housing
42	MC Five Mile	Blanco Junction	6901-6999 Blanco Road	San Antonio	TX	78216	Bexar	1	Mixed Use	Retail/Office
43	Barclays	West Sunset Office Portfolio	Various	Las Vegas	NV	89148	Clark	2	Office	Suburban
43.01	Barclays	Wolfpack	8860 West Sunset Road	Las Vegas	NV	89148	Clark	1	Office	Suburban
43.02	Barclays	Devonshire	8925 West Post Road	Las Vegas	NV	89148	Clark	1	Office	Suburban
44	Starwood	NAL Building	36600 Corporate Drive	Farmington Hills	MI	48331	Oakland	1	Office	Suburban
45	JPMCB	The Marketplace St. John	4A Estate Enighed	Saint John	VI	00830	Saint John	1	Mixed Use	Retail/Office
46	MC Five Mile	Lockport Professional Park	24, 32, 37, 42, 60, 70, 90, 115, 125, 130, 139, 140 Professional Parkway; 16, 26, 57, 64 Davison Court; 734, 770, 792 Davison Road	Lockport	NY	14094	Niagara	1	Office	Medical
47	MC Five Mile	Shuman Office Building	387 Shuman Boulevard	Naperville	IL	60563	DuPage	1	Office	Suburban
48	RAIT	Chesterfield Apartments	900 West Franklin Street	Richmond	VA	23220	Richmond City	1	Multifamily	Student
49	RAIT	LaQuinta Inn - Lake Charles	1201 West Prien Lake Road	Lake Charles	LA	70601	Calcasieu	1	Hotel	Limited Service
50	Starwood	Cadillac Square Apartments	111 Cadillac Square	Detroit	MI	48226	Wayne	1	Multifamily	High Rise
51	RAIT	Claremont Park Apartments	1341 North 9th Street	Lincoln	NE	68521	Lancaster	1	Multifamily	Garden
52	Starwood	J Bar J Trailer Ranch	2980 Northwest 79th Street	Miami	FL	33147	Miami-Dade	1	Manufactured Housing	Manufactured Housing
53	MC Five Mile	Plaza at Tidwell, Airline & Greens Landing	Various	Houston	TX	Various	Harris	2	Retail	Unanchored
53.01	MC Five Mile	Plaza at Tidwell & Airline	5402-5406 Airline Drive	Houston	TX	77076	Harris	1	Retail	Unanchored
53.02	MC Five Mile	Plaza at Greens Landing	10961 North Freeway	Houston	TX	77037	Harris	1	Retail	Unanchored
54	MC Five Mile	Emerald Bay Apartments	5221 Cherrycrest Lane	Charlotte	NC	28217	Mecklenburg	1	Multifamily	Garden
55	RAIT	Princess Anne Marketplace	2052 South Independence Boulevard	Virginia Beach	VA	23453	Virginia Beach City	1	Retail	Shadow Anchored
56	Starwood	Northbridge Plaza	5700-5800 Frantz Road	Dublin	OH	43016	Franklin	1	Retail	Unanchored
57	RAIT	Columbia Shores	501 Southeast Columbia Shores Boulevard	Vancouver	WA	98661	Clark	1	Office	Suburban
58	Barclays	DBI Portfolio I	Various	Various	Various	Various	Various	3	Retail	Freestanding
58.01	Barclays	NTB Shorewood	1002 Brook Forest Avenue	Shorewood	IL	60404	Will	1	Retail	Freestanding
58.02	Barclays	Applebee’s Tifton	808 7th Street West	Tifton	GA	31794	Tift	1	Retail	Freestanding
58.03	Barclays	Applebee’s Calhoun	1008 Highway 53 Southeast	Calhoun	GA	30701	Gordon	1	Retail	Freestanding
59	Starwood	2981 Third Avenue and 737 Flatbush Avenue	Various	Various	NY	Various	Various	2	Mixed Use	Office/Retail/Multifamily
59.01	Starwood	2981 Third Avenue	2981 Third Avenue	Bronx	NY	10455	Bronx	1	Mixed Use	Retail/Office
59.02	Starwood	737 Flatbush Avenue	737 Flatbush Avenue	Brooklyn	NY	11226	Kings	1	Mixed Use	Retail/Multifamily
60	RAIT	Stuart Court Apartments	1600 Monument Avenue	Richmond	VA	23220	Richmond City	1	Multifamily	Student
61	JPMCB	Ranson Self Storage	1186 North Mildred Street	Ranson	WV	25438	Jefferson	1	Self Storage	Self Storage
62	Barclays	University Place Apartments	951 18th Street South	Birmingham	AL	35205	Jefferson	1	Multifamily	Mid Rise
63	MC Five Mile	Moulin Rouge Apartments	1250-1251 Moulin Rouge Drive	Dallas	TX	75211	Dallas	1	Multifamily	Garden
64	Starwood	Fresh Market Shopping Center	9375 Poplar Avenue	Germantown	TN	38138	Shelby	1	Retail	Anchored
65	MC Five Mile	The Reside Apartments	7755 South Main Street	Houston	TX	77030	Harris	1	Multifamily	Garden
66	Barclays	River Meadows MHC	62880 La Salle Road	Montrose	CO	81401	Montrose	1	Manufactured Housing	Manufactured Housing
67	Starwood	Riverview Mobile Home Park	5410 North US Highway 1	Palm Shores	FL	32940	Brevard	1	Manufactured Housing	Manufactured Housing
68	MC Five Mile	Cala Springs & Shangri-La MHCs	Various	Various	FL	Various	Various	2	Manufactured Housing	Manufactured Housing
68.01	MC Five Mile	Shangri-La MHC	1310 Fleming Avenue	Ormond Beach	FL	32174	Volusia	1	Manufactured Housing	Manufactured Housing
68.02	MC Five Mile	Cala Springs MHC	3323 Northeast 14th Street	Ocala	FL	34470	Marion	1	Manufactured Housing	Manufactured Housing
69	Barclays	Delray Beach Self Storage	1425 Southwest 10th Street	Delray Beach	FL	33444	Palm Beach	1	Self Storage	Self Storage
70	Barclays	EZ Storage - Buena Park	8251 Orangethorpe Avenue	Buena Park	CA	90621	Orange	1	Self Storage	Self Storage
71	MC Five Mile	Summer Village MHC	101 Winter Drive	Summerville	SC	29483	Dorchester	1	Manufactured Housing	Manufactured Housing
72	Starwood	Ronny’s Mobile Home Park and RV Park	5545 South Kanner Highway	Stuart	FL	34997	Martin	1	Manufactured Housing	Manufactured Housing
73	Starwood	Bamboo Mobile Home Park	2430 Charles Road	Hallandale Beach	FL	33009	Broward	1	Manufactured Housing	Manufactured Housing

A-1-1

ANNEX A-1
													Original
				Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current
Loan #	Seller(1)	Property Name	Year Built	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)(6)	Balance ($)(5)(6)	per Unit ($)(6)	Balance ($)(5)(6)
1	JPMCB	Showcase Mall	1995		182,037	Square Feet	89.4%	03/04/14	146,100,000	05/07/14	70.8%	103,500,000	569	103,500,000
2	JPMCB	Residence Inn Silicon Valley I	1983	2013	231	Rooms	82.6%	04/30/14	94,400,000	05/20/14	68.6%	64,800,000	280,519	64,800,000
3	Barclays	Miami International Mall	1982	2001	306,855	Square Feet	95.2%	04/23/14	391,000,000	12/01/13	40.9%	60,000,000	521	60,000,000
4	JPMCB	Technology Corners Building Six	2014		232,248	Square Feet	100.0%	02/01/14	175,000,000	10/01/14	68.6%	60,000,000	517	60,000,000
5	JPMCB	100 Cambridge Discovery Park	2005		128,601	Square Feet	100.0%	05/01/14	74,000,000	05/02/14	75.0%	55,500,000	432	55,500,000
6	JPMCB	Westminster Mall	1974	2008	771,844	Square Feet	92.2%	02/21/14	171,000,000	02/27/14	49.5%	55,000,000	110	54,794,877
7	JPMCB	160 Water Street	1970	1987	487,523	Square Feet	95.9%	03/01/14	165,000,000	04/01/14	60.4%	49,000,000	204	49,000,000
8	JPMCB	Residence Inn San Mateo	1985	2011	160	Rooms	88.0%	04/30/14	73,900,000	05/20/14	65.8%	48,600,000	303,750	48,600,000
9	Barclays	Hilton Virginia Beach Oceanfront Hotel	2005		289	Rooms	71.9%	04/30/14	73,900,000	04/28/14	54.1%	40,000,000	138,408	40,000,000
10	JPMCB	Pointe Plaza	1990		273,746	Square Feet	87.5%	02/01/14	56,000,000	05/05/14	71.4%	40,000,000	146	40,000,000
11	Barclays	The Shops at Wiregrass	2008		456,637	Square Feet	92.8%	01/01/14	154,000,000	01/02/14	55.5%	36,000,000	188	35,775,255
12	Barclays	307 West 38th Street	1927	2008	302,136	Square Feet	96.8%	05/01/14	110,000,000	04/01/14	31.8%	35,000,000	116	35,000,000
13	Barclays	One Dallas Center	1979	2013	278,496	Square Feet	100.0%	05/01/14	48,300,000	05/27/14	71.4%	34,500,000	124	34,500,000
14	JPMCB	The Preserve at Legacy Park	2001		498	Units	98.2%	04/11/14	52,300,000	04/15/14	65.0%	34,000,000	68,273	34,000,000
15	Starwood	The Marque at Heritage Hunt	2006		200	Units	98.5%	05/21/14	46,800,000	05/02/14	70.5%	33,000,000	165,000	33,000,000
16	JPMCB	Charlottesville Fashion Square	1979		362,332	Square Feet	96.7%	02/20/14	83,900,000	02/25/14	59.4%	30,000,000	138	29,885,622
17	JPMCB	The Remington	2012		286	Units	89.5%	05/07/14	35,100,000	05/07/14	74.4%	26,100,000	91,259	26,100,000
18	JPMCB	200 West Monroe	1973	2006	535,538	Square Feet	84.2%	03/04/14	101,000,000	04/16/14	74.3%	25,000,000	140	25,000,000
19	Barclays	Stonebriar Plaza	2002		181,338	Square Feet	90.0%	04/18/14	30,800,000	12/08/13	71.8%	22,250,000	123	22,118,850
20	Barclays	Ann Arbor Student Housing Portfolio	Various		172	Beds	100.0%	03/10/14	25,800,000	04/18/14	74.0%	19,100,000	111,047	19,100,000
20.01	Barclays	Geddes Hill Apartments	1967		124	Beds	100.0%	03/10/14	17,800,000	04/18/14		13,177,519		13,177,519
20.02	Barclays	Carriage House Apartments	1964		48	Beds	100.0%	03/10/14	8,000,000	04/18/14		5,922,481		5,922,481
21	MC Five Mile	Canonbury Square & Tudor Place	Various		229	Units	97.8%	05/22/14	25,100,000	03/13/14	75.0%	18,825,000	82,205	18,825,000
21.01	MC Five Mile	Tudor Place	1954		134	Units	97.0%	05/22/14	16,100,000	03/13/14		12,075,000		12,075,000
21.02	MC Five Mile	Canonbury Square	1952		95	Units	98.9%	05/22/14	9,000,000	03/13/14		6,750,000		6,750,000
22	MC Five Mile	Walnut on Highland Apartments	1893, 1909	2013	117	Units	97.0%	04/30/14	24,700,000	03/21/14	72.9%	18,000,000	153,846	18,000,000
23	JPMCB	Derby Corporate Center & Needham Executive Center	1989	Various	108,123	Square Feet	88.4%	05/01/14	20,800,000	Various	75.0%	15,600,000	144	15,600,000
23.01	JPMCB	Derby Corporate Center 2	1989		62,793	Square Feet	87.6%	05/01/14	9,500,000	05/06/14		7,850,000		7,850,000
23.02	JPMCB	Needham Executive Center	1989	2012	45,330	Square Feet	89.6%	05/01/14	11,300,000	05/01/14		7,750,000		7,750,000
24	RAIT	48 East 57th Street	1892	2004	11,990	Square Feet	100.0%	05/30/14	47,500,000	03/21/14	31.6%	15,000,000	1,251	15,000,000
25	Barclays	Pavilion Lakes Apartments	1981	2008	200	Units	97.0%	05/08/14	16,000,000	05/02/14	75.0%	12,000,000	60,000	12,000,000
26	Barclays	Blooming Terrace	1941	2001	70,267	Square Feet	93.1%	04/21/14	20,750,000	02/04/14	56.9%	11,800,000	168	11,800,000
27	Barclays	Legacy at Prescott Lakes	2000		150	Units	98.7%	03/22/14	16,480,000	03/13/14	68.3%	11,250,000	75,000	11,250,000
28	Starwood	Dakota Center	1981	2013	119,434	Square Feet	82.1%	06/05/14	14,800,000	04/27/14	75.0%	11,100,000	93	11,100,000
29	Barclays	North Salado Village	1981	2005	174,269	Square Feet	92.0%	12/01/13	14,800,000	12/11/13	72.1%	10,730,000	62	10,668,570
30	Barclays	Shoppes at Nagawaukee Phase I	2004		57,015	Square Feet	100.0%	02/19/14	14,100,000	02/27/14	73.0%	10,300,000	181	10,300,000
31	MC Five Mile	Plaza del Sol	1995	2008	104,256	Square Feet	100.0%	05/27/14	13,400,000	04/02/14	72.8%	9,750,000	94	9,750,000
32	Barclays	Northville Retail Center Phase 2	2003		43,164	Square Feet	96.0%	02/26/14	12,750,000	01/21/14	75.0%	9,562,500	222	9,562,500
33	MC Five Mile	Hampton Inn & Suites Brunswick	2009		97	Rooms	79.4%	03/31/14	13,600,000	02/12/14	69.6%	9,500,000	97,938	9,469,504
34	RAIT	Shelly Plaza	1999	2003	69,803	Square Feet	96.8%	05/12/14	13,250,000	05/03/14	70.2%	9,300,000	133	9,300,000
35	JPMCB	Metro West Office Portfolio	Various	Various	129,818	Square Feet	77.3%	05/01/14	12,100,000	Various	75.0%	9,075,000	70	9,075,000
35.01	JPMCB	151 Taylor Street	1987		98,262	Square Feet	73.9%	05/01/14	8,600,000	05/02/14		7,250,000		7,250,000
35.02	JPMCB	50 Speen Street	1977	2007	31,556	Square Feet	87.9%	05/01/14	3,500,000	05/06/14		1,825,000		1,825,000
36	MC Five Mile	Indian Oaks MHC	1971		430	Pads	76.3%	04/24/14	11,400,000	04/25/14	72.7%	8,300,000	19,302	8,285,769
37	Barclays	2030 Fortune Drive	1983	1998	72,249	Square Feet	100.0%	03/18/14	18,000,000	03/26/14	45.3%	8,150,000	113	8,150,000
38	Barclays	Hilton Garden Inn Sonoma	2008		90	Rooms	77.4%	03/31/14	13,300,000	03/28/14	60.8%	8,100,000	90,000	8,081,432
39	Barclays	Packard and Thompson Apartments	Various		71	Units	100.0%	02/14/14	10,750,000	04/18/14	74.4%	8,000,000	112,676	8,000,000
39.01	Barclays	Thompson Apartments	1967		44	Units	100.0%	02/14/14	7,500,000	04/18/14		5,581,395		5,581,395
39.02	Barclays	Packard Apartments	1966		27	Units	100.0%	02/14/14	3,250,000	04/18/14		2,418,605		2,418,605
40	Barclays	Waterbury Crossing	1998		69,424	Square Feet	100.0%	04/15/14	11,400,000	01/08/14	69.9%	8,000,000	115	7,963,736
41	Starwood	Pavilion Estates	1969		529	Pads	65.8%	04/30/14	11,000,000	02/26/14	72.0%	7,931,250	14,993	7,921,037
42	MC Five Mile	Blanco Junction	1978	2002	59,979	Square Feet	89.9%	04/11/14	10,590,000	04/14/14	73.7%	7,800,000	130	7,800,000
43	Barclays	West Sunset Office Portfolio	2008		44,000	Square Feet	100.0%	Various	13,100,000	04/28/14	59.5%	7,800,000	177	7,789,914
43.01	Barclays	Wolfpack	2008		22,000	Square Feet	100.0%	02/15/14	6,500,000	04/28/14		3,900,000		3,894,957
43.02	Barclays	Devonshire	2008		22,000	Square Feet	100.0%	04/30/14	6,600,000	04/28/14		3,900,000		3,894,957
44	Starwood	NAL Building	2002	2014	75,286	Square Feet	100.0%	05/30/14	9,800,000	04/14/14	74.7%	7,325,000	97	7,325,000
45	JPMCB	The Marketplace St. John	1995		46,757	Square Feet	89.1%	04/01/14	12,800,000	04/14/14	54.6%	7,000,000	150	6,990,882
46	MC Five Mile	Lockport Professional Park	1991-2004		81,492	Square Feet	93.4%	05/01/14	9,700,000	03/26/14	71.1%	6,900,000	85	6,900,000
47	MC Five Mile	Shuman Office Building	1982	2003	107,893	Square Feet	82.1%	03/27/14	9,300,000	02/26/14	74.0%	6,900,000	64	6,885,225
48	RAIT	Chesterfield Apartments	1904	2006	65	Units	100.0%	05/07/14	9,500,000	04/11/14	71.7%	6,809,000	104,754	6,809,000
49	RAIT	LaQuinta Inn - Lake Charles	2008		75	Rooms	80.1%	03/31/14	11,100,000	04/10/14	60.8%	6,750,000	90,000	6,750,000
50	Starwood	Cadillac Square Apartments	1927	1960	221	Units	94.6%	05/16/14	10,700,000	03/28/14	60.7%	6,500,000	29,412	6,500,000
51	RAIT	Claremont Park Apartments	1991		88	Units	100.0%	03/17/14	8,300,000	03/20/14	75.0%	6,225,000	70,739	6,225,000
52	Starwood	J Bar J Trailer Ranch	1959		99	Pads	100.0%	05/01/14	8,000,000	04/28/14	74.9%	6,000,000	60,606	5,992,284
53	MC Five Mile	Plaza at Tidwell, Airline & Greens Landing	Various	Various	46,790	Square Feet	97.1%	05/01/14	7,950,000	03/20/14	74.7%	5,950,000	127	5,942,404
53.01	MC Five Mile	Plaza at Tidwell & Airline	1998, 2009	2011	32,367	Square Feet	100.0%	05/01/14	4,350,000	03/20/14		3,412,000		3,407,644
53.02	MC Five Mile	Plaza at Greens Landing	2007		14,423	Square Feet	90.4%	05/01/14	3,600,000	03/20/14		2,538,000		2,534,760
54	MC Five Mile	Emerald Bay Apartments	1974	2013	250	Units	94.8%	04/01/14	9,410,000	03/11/14	62.2%	5,850,000	23,400	5,850,000
55	RAIT	Princess Anne Marketplace	1998		33,147	Square Feet	93.0%	04/09/14	7,500,000	04/10/14	75.0%	5,625,000	170	5,625,000
56	Starwood	Northbridge Plaza	1987	2003	46,453	Square Feet	86.9%	04/24/14	7,300,000	04/25/14	71.2%	5,200,000	112	5,200,000
57	RAIT	Columbia Shores	1989	2005	42,078	Square Feet	100.0%	03/01/14	7,100,000	03/05/14	71.1%	5,062,500	120	5,051,205
58	Barclays	DBI Portfolio I	Various		18,157	Square Feet	100.0%	05/30/14	9,000,000	Various	55.3%	5,000,000	275	4,973,435
58.01	Barclays	NTB Shorewood	2006		7,964	Square Feet	100.0%	05/30/14	3,600,000	01/20/14		2,000,000		1,989,374
58.02	Barclays	Applebee’s Tifton	1998		5,200	Square Feet	100.0%	05/30/14	2,700,000	01/09/14		1,500,000		1,492,030
58.03	Barclays	Applebee’s Calhoun	2014		4,993	Square Feet	100.0%	05/30/14	2,700,000	01/10/14		1,500,000		1,492,030
59	Starwood	2981 Third Avenue and 737 Flatbush Avenue	Various	Various	16,048	Square Feet	100.0%	01/14/14	7,400,000	04/09/14	65.5%	4,850,000	302	4,844,064
59.01	Starwood	2981 Third Avenue	1988	2009	11,400	Square Feet	100.0%	01/14/14	5,900,000	04/09/14		3,725,000		3,720,441
59.02	Starwood	737 Flatbush Avenue	1933		4,648	Square Feet	100.0%	01/14/14	1,500,000	04/09/14		1,125,000		1,123,623
60	RAIT	Stuart Court Apartments	1926	2006	63	Units	100.0%	05/07/14	7,150,000	04/11/14	67.0%	4,791,000	76,048	4,791,000
61	JPMCB	Ranson Self Storage	2008		519	Units	92.5%	04/30/14	6,200,000	04/17/14	74.1%	4,600,000	8,863	4,594,344
62	Barclays	University Place Apartments	1959	1998	139	Units	94.2%	04/26/14	8,300,000	04/11/14	54.1%	4,500,000	32,374	4,488,485
63	MC Five Mile	Moulin Rouge Apartments	1968, 1971		141	Units	95.0%	02/28/14	6,400,000	03/31/14	66.7%	4,275,000	30,319	4,269,724
64	Starwood	Fresh Market Shopping Center	2001		25,159	Square Feet	100.0%	04/22/14	5,650,000	05/05/14	74.2%	4,200,000	167	4,194,643
65	MC Five Mile	The Reside Apartments	1999	2009	36	Units	91.7%	05/13/14	5,570,000	04/04/14	73.4%	4,087,000	113,528	4,087,000
66	Barclays	River Meadows MHC	1978, 1995, 1997		195	Pads	90.8%	04/16/14	5,240,000	04/03/14	73.0%	3,825,000	19,615	3,825,000
67	Starwood	Riverview Mobile Home Park	1992		106	Pads	98.1%	05/01/14	5,100,000	04/28/14	74.9%	3,825,000	36,085	3,820,081
68	MC Five Mile	Cala Springs & Shangri-La MHCs	Various		186	Pads	96.2%	03/01/14	6,110,000	03/07/14	60.5%	3,700,000	19,892	3,695,386
68.01	MC Five Mile	Shangri-La MHC	1966		98	Pads	99.0%	03/01/14	3,250,000	03/07/14		1,968,085		1,965,631
68.02	MC Five Mile	Cala Springs MHC	1973		88	Pads	93.2%	03/01/14	2,860,000	03/07/14		1,731,915		1,729,755
69	Barclays	Delray Beach Self Storage	2001		566	Units	93.3%	04/24/14	5,200,000	04/28/14	68.7%	3,570,000	6,307	3,570,000
70	Barclays	EZ Storage - Buena Park	1975		480	Units	86.0%	04/01/14	5,000,000	04/20/14	50.0%	2,500,000	5,208	2,500,000
71	MC Five Mile	Summer Village MHC	1984		129	Pads	93.8%	03/28/14	3,475,000	03/13/14	71.8%	2,500,000	19,380	2,495,029
72	Starwood	Ronny’s Mobile Home Park and RV Park	1958	2013	91	Pads	87.9%	05/01/14	3,300,000	04/28/14	63.9%	2,112,500	23,214	2,109,783
73	Starwood	Bamboo Mobile Home Park	1986		46	Pads	100.0%	05/01/14	2,750,000	04/28/14	74.9%	2,062,500	44,837	2,059,848

A-1-2

ANNEX A-1
			Current						Net
			Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO
Loan #	Seller(1)	Property Name	per Unit ($)(6)	Pool Balance	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)(10)	Service ($)(10)	Note Date	Payment Date	Last IO Payment
1	JPMCB	Showcase Mall	569	8.2%	No	No	4.75650	0.01090	4.74560	Actual/360	415,946.02	4,991,352.19	05/30/14	07/01/14
2	JPMCB	Residence Inn Silicon Valley I	280,519	5.1%	No	Yes - Group 1	4.64000	0.01090	4.62910	Actual/360	333,744.39	4,004,932.68	06/09/14	08/01/14	07/01/19
3	Barclays	Miami International Mall	521	4.7%	No	No	4.42000	0.01090	4.40910	Actual/360	224,069.44	2,688,833.28	01/23/14	03/06/14
4	JPMCB	Technology Corners Building Six	517	4.7%	No	No	4.53933	0.01090	4.52843	Actual/360	305,414.93	3,664,979.16	05/01/14	06/01/14	05/01/19
5	JPMCB	100 Cambridge Discovery Park	432	4.4%	No	Yes - Group 3	4.55000	0.01090	4.53910	Actual/360	282,861.59	3,394,339.08	05/30/14	07/01/14	06/01/19
6	JPMCB	Westminster Mall	110	4.3%	No	Yes - Group 2	4.65000	0.01090	4.63910	Actual/360	283,600.24	3,403,202.88	03/26/14	05/01/14
7	JPMCB	160 Water Street	204	3.9%	No	No	4.80200	0.01090	4.79110	Actual/360	198,805.02	2,385,660.28	04/30/14	06/01/14
8	JPMCB	Residence Inn San Mateo	303,750	3.8%	No	Yes - Group 1	4.64000	0.01090	4.62910	Actual/360	250,308.29	3,003,699.48	06/09/14	08/01/14	07/01/19
9	Barclays	Hilton Virginia Beach Oceanfront Hotel	138,408	3.2%	No	No	4.41000	0.01090	4.39910	Actual/360	200,540.11	2,406,481.32	06/04/14	07/06/14	06/06/18
10	JPMCB	Pointe Plaza	146	3.2%	No	No	4.79000	0.05840	4.73160	Actual/360	209,624.43	2,515,493.16	06/12/14	08/01/14
11	Barclays	The Shops at Wiregrass	187	2.8%	No	No	4.83800	0.01090	4.82710	Actual/360	189,707.30	2,276,487.60	01/24/14	03/06/14
12	Barclays	307 West 38th Street	116	2.8%	No	No	4.03300	0.01090	4.02210	Actual/360	119,262.91	1,431,154.86	05/21/14	07/06/14
13	Barclays	One Dallas Center	124	2.7%	No	No	4.64000	0.03090	4.60910	Actual/360	177,687.98	2,132,255.76	06/13/14	08/06/14	07/06/16
14	JPMCB	The Preserve at Legacy Park	68,273	2.7%	No	No	4.45000	0.01090	4.43910	Actual/360	127,834.49	1,534,013.88	05/30/14	07/01/14
15	Starwood	The Marque at Heritage Hunt	165,000	2.6%	No	No	4.75700	0.01090	4.74610	Actual/360	172,282.89	2,067,394.68	06/10/14	08/06/14	07/06/19
16	JPMCB	Charlottesville Fashion Square	137	2.4%	No	Yes - Group 2	4.53700	0.01090	4.52610	Actual/360	152,665.84	1,831,990.08	03/27/14	05/01/14
17	JPMCB	The Remington	91,259	2.1%	No	No	4.67993	0.01090	4.66903	Actual/360	135,049.80	1,620,597.60	06/11/14	08/01/14	07/01/19
18	JPMCB	200 West Monroe	140	2.0%	No	No	4.66600	0.02090	4.64510	Actual/360	129,149.05	1,549,788.60	05/15/14	07/01/14	06/01/19
19	Barclays	Stonebriar Plaza	122	1.7%	No	No	5.15200	0.01090	5.14110	Actual/360	121,518.25	1,458,219.00	01/31/14	03/06/14
20	Barclays	Ann Arbor Student Housing Portfolio	111,047	1.5%	No	Yes - Group 4	4.74000	0.04090	4.69910	Actual/360	99,519.55	1,194,234.60	06/04/14	07/06/14	06/06/19
20.01	Barclays	Geddes Hill Apartments		1.0%
20.02	Barclays	Carriage House Apartments		0.5%
21	MC Five Mile	Canonbury Square & Tudor Place	82,205	1.5%	No	No	5.03000	0.01090	5.01910	Actual/360	101,402.10	1,216,825.20	05/27/14	07/06/14	06/06/19
21.01	MC Five Mile	Tudor Place		1.0%
21.02	MC Five Mile	Canonbury Square		0.5%
22	MC Five Mile	Walnut on Highland Apartments	153,846	1.4%	No	No	4.78000	0.01090	4.76910	Actual/360	94,222.28	1,130,667.36	05/08/14	07/06/14	12/06/15
23	JPMCB	Derby Corporate Center & Needham Executive Center	144	1.2%	No	Yes - Group 3	4.55000	0.01090	4.53910	Actual/360	79,507.04	954,084.48	05/30/14	07/01/14	06/01/19
23.01	JPMCB	Derby Corporate Center 2		0.6%
23.02	JPMCB	Needham Executive Center		0.6%
24	RAIT	48 East 57th Street	1,251	1.2%	No	No	4.33000	0.01090	4.31910	Actual/360	54,876.74	658,520.88	04/14/14	06/01/14
25	Barclays	Pavilion Lakes Apartments	60,000	0.9%	No	No	4.70000	0.05840	4.64160	Actual/360	62,236.65	746,839.80	05/30/14	07/06/14	06/06/16
26	Barclays	Blooming Terrace	168	0.9%	No	No	4.91000	0.01090	4.89910	Actual/360	62,697.50	752,370.00	05/15/14	07/06/14	06/06/18
27	Barclays	Legacy at Prescott Lakes	75,000	0.9%	No	No	4.90500	0.01090	4.89410	Actual/360	59,740.95	716,891.40	04/24/14	06/06/14	05/06/16
28	Starwood	Dakota Center	93	0.9%	No	No	4.73800	0.05090	4.68710	Actual/360	57,822.59	693,871.08	06/09/14	08/06/14
29	Barclays	North Salado Village	61	0.8%	No	No	5.31000	0.06090	5.24910	Actual/360	59,650.84	715,810.08	02/05/14	03/06/14
30	Barclays	Shoppes at Nagawaukee Phase I	181	0.8%	No	No	4.79900	0.01090	4.78810	Actual/360	54,034.31	648,411.72	04/04/14	05/06/14	04/06/16
31	MC Five Mile	Plaza del Sol	94	0.8%	No	No	4.91500	0.05090	4.86410	Actual/360	53,931.47	647,177.64	06/03/14	07/06/14	06/06/16
32	Barclays	Northville Retail Center Phase 2	222	0.8%	No	No	4.62600	0.01090	4.61510	Actual/360	49,170.31	590,043.72	03/03/14	04/06/14	03/06/16
33	MC Five Mile	Hampton Inn & Suites Brunswick	97,624	0.7%	No	No	5.03000	0.01090	5.01910	Actual/360	55,702.23	668,426.76	04/30/14	06/06/14
34	RAIT	Shelly Plaza	133	0.7%	No	No	4.48000	0.01090	4.46910	Actual/360	47,011.28	564,135.36	06/02/14	08/01/14
35	JPMCB	Metro West Office Portfolio	70	0.7%	No	Yes - Group 3	4.24650	0.01090	4.23560	Actual/360	44,624.95	535,499.40	05/16/14	07/01/14	06/01/16
35.01	JPMCB	151 Taylor Street		0.6%
35.02	JPMCB	50 Speen Street		0.1%
36	MC Five Mile	Indian Oaks MHC	19,269	0.7%	No	No	4.86000	0.01090	4.84910	Actual/360	47,846.38	574,156.56	05/30/14	07/06/14
37	Barclays	2030 Fortune Drive	113	0.6%	No	No	4.63310	0.01090	4.62220	Actual/360	31,903.51	382,842.12	04/17/14	06/06/14
38	Barclays	Hilton Garden Inn Sonoma	89,794	0.6%	No	No	4.95000	0.01090	4.93910	Actual/360	43,235.37	518,824.44	05/06/14	06/06/14
39	Barclays	Packard and Thompson Apartments	112,676	0.6%	No	Yes - Group 4	4.74000	0.05090	4.68910	Actual/360	41,683.58	500,202.96	06/04/14	07/06/14	06/06/19
39.01	Barclays	Thompson Apartments		0.4%
39.02	Barclays	Packard Apartments		0.2%
40	Barclays	Waterbury Crossing	115	0.6%	No	No	5.02500	0.01090	5.01410	Actual/360	43,068.04	516,816.48	02/20/14	04/06/14
41	Starwood	Pavilion Estates	14,974	0.6%	No	No	4.62300	0.01090	4.61210	Actual/360	40,768.20	489,218.40	05/28/14	07/06/14
42	MC Five Mile	Blanco Junction	130	0.6%	No	No	4.60500	0.01090	4.59410	Actual/360	40,009.57	480,114.84	05/08/14	07/06/14	06/06/16
43	Barclays	West Sunset Office Portfolio	177	0.6%	No	No	4.60000	0.01090	4.58910	Actual/360	39,986.26	479,835.12	05/16/14	07/06/14
43.01	Barclays	Wolfpack		0.3%
43.02	Barclays	Devonshire		0.3%
44	Starwood	NAL Building	97	0.6%	No	No	4.78500	0.01090	4.77410	Actual/360	38,365.35	460,384.20	05/06/14	06/06/14	05/06/15
45	JPMCB	The Marketplace St. John	150	0.6%	No	No	4.56000	0.05090	4.50910	Actual/360	35,717.96	428,615.52	05/29/14	07/01/14
46	MC Five Mile	Lockport Professional Park	85	0.5%	No	No	5.38000	0.01090	5.36910	Actual/360	38,659.53	463,914.36	06/12/14	08/06/14
47	MC Five Mile	Shuman Office Building	64	0.5%	No	No	5.27500	0.01090	5.26410	Actual/360	38,208.97	458,507.64	05/02/14	06/06/14
48	RAIT	Chesterfield Apartments	104,754	0.5%	No	Yes - Group 6	4.65000	0.05840	4.59160	Actual/360	35,109.71	421,316.52	05/23/14	07/01/14	06/01/17
49	RAIT	LaQuinta Inn - Lake Charles	90,000	0.5%	No	No	4.67000	0.01090	4.65910	Actual/360	38,172.98	458,075.76	06/11/14	08/01/14
50	Starwood	Cadillac Square Apartments	29,412	0.5%	No	No	4.74300	0.01090	4.73210	Actual/360	33,879.66	406,555.92	05/23/14	07/06/14	06/06/18
51	RAIT	Claremont Park Apartments	70,739	0.5%	No	No	4.96000	0.01090	4.94910	Actual/360	33,265.13	399,181.56	04/30/14	06/01/14	05/01/17
52	Starwood	J Bar J Trailer Ranch	60,528	0.5%	No	Yes - Group 5	4.63000	0.01090	4.61910	Actual/360	30,866.33	370,395.96	06/03/14	07/06/14
53	MC Five Mile	Plaza at Tidwell, Airline & Greens Landing	127	0.5%	No	No	4.67000	0.07090	4.59910	Actual/360	30,751.75	369,021.00	05/30/14	07/06/14
53.01	MC Five Mile	Plaza at Tidwell & Airline		0.3%
53.02	MC Five Mile	Plaza at Greens Landing		0.2%
54	MC Five Mile	Emerald Bay Apartments	23,400	0.5%	No	No	4.59500	0.07090	4.52410	Actual/360	29,972.22	359,666.64	05/15/14	07/06/14	06/06/16
55	RAIT	Princess Anne Marketplace	170	0.4%	No	No	5.00000	0.08840	4.91160	Actual/360	30,196.22	362,354.64	06/02/14	08/01/14	07/01/16
56	Starwood	Northbridge Plaza	112	0.4%	No	No	4.80400	0.01090	4.79310	Actual/360	27,295.17	327,542.04	06/06/14	07/06/14	06/06/16
57	RAIT	Columbia Shores	120	0.4%	No	No	5.08000	0.01090	5.06910	Actual/360	27,424.65	329,095.80	04/30/14	06/01/14
58	Barclays	DBI Portfolio I	274	0.4%	No	No	5.10500	0.11090	4.99410	Actual/360	28,224.72	338,696.64	02/24/14	04/06/14
58.01	Barclays	NTB Shorewood		0.2%
58.02	Barclays	Applebee’s Tifton		0.1%
58.03	Barclays	Applebee’s Calhoun		0.1%
59	Starwood	2981 Third Avenue and 737 Flatbush Avenue	302	0.4%	No	No	4.90000	0.01090	4.88910	Actual/360	25,740.25	308,883.00	05/29/14	07/06/14
59.01	Starwood	2981 Third Avenue		0.3%
59.02	Starwood	737 Flatbush Avenue		0.1%
60	RAIT	Stuart Court Apartments	76,048	0.4%	No	Yes - Group 6	4.65000	0.05840	4.59160	Actual/360	24,704.16	296,449.92	05/23/14	07/01/14	06/01/17
61	JPMCB	Ranson Self Storage	8,852	0.4%	No	No	4.87500	0.01090	4.86410	Actual/360	24,343.58	292,122.96	05/22/14	07/01/14
62	Barclays	University Place Apartments	32,291	0.4%	No	No	4.56000	0.09090	4.46910	Actual/360	28,615.17	343,382.04	05/15/14	07/06/14
63	MC Five Mile	Moulin Rouge Apartments	30,282	0.3%	No	No	4.85500	0.01090	4.84410	Actual/360	22,571.78	270,861.36	05/15/14	07/06/14
64	Starwood	Fresh Market Shopping Center	167	0.3%	No	No	4.67500	0.01090	4.66410	Actual/360	21,719.72	260,636.64	06/03/14	07/06/14
65	MC Five Mile	The Reside Apartments	113,528	0.3%	No	No	4.80000	0.01090	4.78910	Actual/360	21,443.07	257,316.84	05/21/14	07/06/14	06/06/16
66	Barclays	River Meadows MHC	19,615	0.3%	No	No	4.70500	0.11090	4.59410	Actual/360	19,849.39	238,192.68	05/15/14	07/06/14	06/06/16
67	Starwood	Riverview Mobile Home Park	36,038	0.3%	No	Yes - Group 5	4.63000	0.01090	4.61910	Actual/360	19,677.28	236,127.36	06/03/14	07/06/14
68	MC Five Mile	Cala Springs & Shangri-La MHCs	19,868	0.3%	No	No	5.75000	0.01090	5.73910	Actual/360	22,342.89	268,114.68	05/15/14	07/06/14
68.01	MC Five Mile	Shangri-La MHC		0.2%
68.02	MC Five Mile	Cala Springs MHC		0.1%
69	Barclays	Delray Beach Self Storage	6,307	0.3%	No	No	4.68000	0.01090	4.66910	Actual/360	18,472.48	221,669.76	06/05/14	07/06/14	06/06/17
70	Barclays	EZ Storage - Buena Park	5,208	0.2%	No	No	5.10700	0.01090	5.09610	Actual/360	10,787.36	129,448.32	04/30/14	06/06/14
71	MC Five Mile	Summer Village MHC	19,341	0.2%	No	No	5.62000	0.01090	5.60910	Actual/360	14,383.52	172,602.24	05/02/14	06/06/14
72	Starwood	Ronny’s Mobile Home Park and RV Park	23,184	0.2%	No	Yes - Group 5	4.63000	0.01090	4.61910	Actual/360	10,867.52	130,410.24	06/03/14	07/06/14
73	Starwood	Bamboo Mobile Home Park	44,779	0.2%	No	Yes - Group 5	4.63000	0.01090	4.61910	Actual/360	10,610.30	127,323.60	06/03/14	07/06/14

A-1-3

ANNEX A-1
			Partial IO Loan	Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date(11)	ARD Loan(11)	Mat Date(11)	Balance ($)(5)(6)	LTV %(4)(6)	Provision (Payments)(12)
1	JPMCB	Showcase Mall		119	0	120	1	1	0	0	06/01/24	No		103,500,000	70.8%	L(25),Grtr1%orYM(93),O(2)
2	JPMCB	Residence Inn Silicon Valley I	08/01/19	120	360	60	0	1	0	0	07/01/24	No		59,440,330	63.0%	L(24),Def(92),O(4)
3	Barclays	Miami International Mall		115	0	120	5	6	0	0	02/06/24	No		60,000,000	40.9%	L(29),Def(84),O(7)
4	JPMCB	Technology Corners Building Six	06/01/19	118	360	60	2	1	0	0	05/01/24	No		54,949,337	62.8%	L(26),Def(87),O(7)
5	JPMCB	100 Cambridge Discovery Park	07/01/19	119	360	60	1	1	0	0	06/01/24	No		50,835,513	68.7%	L(13),Grtr1%orYM(94),O(13)
6	JPMCB	Westminster Mall		117	357	0	3	1	5	5	04/01/24	No		44,700,826	40.4%	L(27),Def(86),O(7)
7	JPMCB	160 Water Street		82	0	84	2	1	0	0	05/01/21	No		49,000,000	60.4%	L(26),Def(55),O(3)
8	JPMCB	Residence Inn San Mateo	08/01/19	120	360	60	0	1	0	0	07/01/24	No		44,580,248	60.3%	L(24),Def(92),O(4)
9	Barclays	Hilton Virginia Beach Oceanfront Hotel	07/06/18	119	360	48	1	6	0	0	06/06/24	No		35,766,932	48.4%	L(25),Def(91),O(4)
10	JPMCB	Pointe Plaza		120	360	0	0	1	0	0	07/01/24	No		32,664,662	58.3%	L(24),Def(93),O(3)
11	Barclays	The Shops at Wiregrass		115	355	0	5	6	2	0	02/06/24	No		29,432,656	45.7%	L(29),Def(87),O(4)
12	Barclays	307 West 38th Street		119	0	120	1	6	0	0	06/06/24	No		35,000,000	31.8%	L(25),Def(91),O(4)
13	Barclays	One Dallas Center	08/06/16	120	360	24	0	6	0	0	07/06/24	No		29,576,199	61.2%	L(24),Grtr1%orYM(92),O(4)
14	JPMCB	The Preserve at Legacy Park		119	0	120	1	1	0	5 (twice per year)	06/01/24	No		34,000,000	65.0%	L(25),Grtr1%orYM(91),O(4)
15	Starwood	The Marque at Heritage Hunt	08/06/19	120	360	60	0	6	0	0	07/06/24	No		30,326,314	64.8%	L(24),Def(92),O(4)
16	JPMCB	Charlottesville Fashion Square		117	357	0	3	1	5	5	04/01/24	No		24,288,514	48.2%	L(27),Def(86),O(7)
17	JPMCB	The Remington	08/01/19	120	360	60	0	1	0	0	07/01/24	No		23,956,360	68.3%	L(25),Grtr1%orYM(92),O(3)
18	JPMCB	200 West Monroe	07/01/19	119	360	60	1	1	0	0	06/01/24	No		22,941,151	68.1%	L(25),Grtr1%orYM(92),O(3)
19	Barclays	Stonebriar Plaza		115	355	0	5	6	0	0	02/06/24	No		18,378,258	59.7%	L(29),Def(87),O(4)
20	Barclays	Ann Arbor Student Housing Portfolio	07/06/19	119	360	60	1	6	0	0	06/06/24	No		17,547,437	68.0%	L(25),Def(91),O(4)
20.01	Barclays	Geddes Hill Apartments												12,106,371
20.02	Barclays	Carriage House Apartments												5,441,066
21	MC Five Mile	Canonbury Square & Tudor Place	07/06/19	119	360	60	1	6	0	0	06/06/24	No		17,372,074	69.2%	L(25),Def(91),O(4)
21.01	MC Five Mile	Tudor Place												11,143,044
21.02	MC Five Mile	Canonbury Square												6,229,031
22	MC Five Mile	Walnut on Highland Apartments	01/06/16	119	360	18	1	6	0	0	06/06/24	No		15,296,675	61.9%	L(25),Def(91),O(4)
23	JPMCB	Derby Corporate Center & Needham Executive Center	07/01/19	119	360	60	1	1	0	0	06/01/24	No		14,288,901	68.7%	L(13),Grtr1%orYM(94),O(13)
23.01	JPMCB	Derby Corporate Center 2												7,190,248
23.02	JPMCB	Needham Executive Center												7,098,653
24	RAIT	48 East 57th Street		118	0	120	2	1	5	5	05/01/24	No		15,000,000	31.6%	L(26),Def(90),O(4)
25	Barclays	Pavilion Lakes Apartments	07/06/16	119	360	24	1	6	0	0	06/06/24	No		10,303,182	64.4%	L(25),Def(91),O(4)
26	Barclays	Blooming Terrace	07/06/18	119	360	48	1	6	0	0	06/06/24	No		10,653,040	51.3%	L(25),DorYM(88),O(7)
27	Barclays	Legacy at Prescott Lakes	06/06/16	82	360	24	2	6	0	0	05/06/21	No		10,360,523	62.9%	L(26),Def(53),O(5)
28	Starwood	Dakota Center		120	360	0	0	6	0	0	07/06/24	No		9,048,657	61.1%	L(24),Def(92),O(4)
29	Barclays	North Salado Village		115	355	0	5	6	0	5 (twice per year)	02/06/24	No		8,907,539	60.2%	L(29),Def(87),O(4)
30	Barclays	Shoppes at Nagawaukee Phase I	05/06/16	117	360	24	3	6	0	0	04/06/24	No		8,866,507	62.9%	L(27),Def(89),O(4)
31	MC Five Mile	Plaza del Sol	07/06/16	119	330	24	1	6	0	0	06/06/24	No		8,171,315	61.0%	L(25),Def(91),O(4)
32	Barclays	Northville Retail Center Phase 2	04/06/16	116	360	24	4	6	5 (once per year)	0	03/06/24	No		8,194,904	64.3%	L(28),Def(85),O(7)
33	MC Five Mile	Hampton Inn & Suites Brunswick		118	298	0	2	6	0	0	05/06/24	No		7,112,456	52.3%	L(26),Def(90),O(4)
34	RAIT	Shelly Plaza		120	360	0	0	1	5	5	07/01/24	No		7,514,987	56.7%	L(24),Def(92),O(4)
35	JPMCB	Metro West Office Portfolio	07/01/16	59	360	24	1	1	0	0	06/01/19	No		8,612,312	71.2%	L(13),Grtr1%orYM(34),O(13)
35.01	JPMCB	151 Taylor Street												6,880,360
35.02	JPMCB	50 Speen Street												1,731,953
36	MC Five Mile	Indian Oaks MHC		119	299	0	1	6	0	0	06/06/24	No		6,174,853	54.2%	L(25),Def(91),O(4)
37	Barclays	2030 Fortune Drive		118	0	120	2	6	0	0	05/06/24	No		8,150,000	45.3%	L(26),Def(11),DorYM(79),O(4)
38	Barclays	Hilton Garden Inn Sonoma		118	358	0	2	6	0	0	05/06/24	No		6,649,892	50.0%	L(26),Def(90),O(4)
39	Barclays	Packard and Thompson Apartments	07/06/19	119	360	60	1	6	0	0	06/06/24	No		7,349,712	68.4%	L(25),Def(91),O(4)
39.01	Barclays	Thompson Apartments												5,127,706
39.02	Barclays	Packard Apartments												2,222,006
40	Barclays	Waterbury Crossing		116	356	0	4	6	0	0	03/06/24	No		6,584,065	57.8%	L(28),Def(88),O(4)
41	Starwood	Pavilion Estates		119	359	0	1	6	0	0	06/06/24	No		6,440,066	58.5%	L(25),Def(91),O(4)
42	MC Five Mile	Blanco Junction	07/06/16	119	360	24	1	6	10	0	06/06/24	No		6,680,353	63.1%	L(25),Def(90),O(5)
43	Barclays	West Sunset Office Portfolio		119	359	0	1	6	0	0	06/06/24	No		6,328,538	48.3%	L(25),Def(91),O(4)
43.01	Barclays	Wolfpack												3,164,269
43.02	Barclays	Devonshire												3,164,269
44	Starwood	NAL Building	06/06/15	118	360	12	2	6	0	0	05/06/24	Yes	05/06/26	6,146,813	62.7%	L(26),Def(90),O(4)
45	JPMCB	The Marketplace St. John		119	359	0	1	1	0	0	06/01/24	No		5,671,708	44.3%	L(25),Grtr1%orYM(92),O(3)
46	MC Five Mile	Lockport Professional Park		120	360	0	0	6	0	0	07/06/24	No		5,743,563	59.2%	L(24),Def(92),O(4)
47	MC Five Mile	Shuman Office Building		58	358	0	2	6	0	0	05/06/19	No		6,389,885	68.7%	L(26),Def(30),O(4)
48	RAIT	Chesterfield Apartments	07/01/17	119	360	36	1	1	5	5	06/01/24	No		5,981,030	63.0%	L(25),Def(90),O(5)
49	RAIT	LaQuinta Inn - Lake Charles		60	300	0	0	1	5	5	07/01/19	No		5,971,763	53.8%	L(24),Def(32),O(4)
50	Starwood	Cadillac Square Apartments	07/06/18	119	360	48	1	6	0	0	06/06/24	No		5,849,774	54.7%	L(25),Grtr1%orYM(90),O(5)
51	RAIT	Claremont Park Apartments	06/01/17	118	360	36	2	1	5	5	05/01/24	No		5,506,286	66.3%	L(26),Def(90),O(4)
52	Starwood	J Bar J Trailer Ranch		119	359	0	1	6	0	0	06/06/24	No		4,873,076	60.9%	L(25),Def(88),O(7)
53	MC Five Mile	Plaza at Tidwell, Airline & Greens Landing		119	359	0	1	6	10	0	06/06/24	No		4,839,024	60.9%	L(25),Def(91),O(4)
53.01	MC Five Mile	Plaza at Tidwell & Airline												2,774,916
53.02	MC Five Mile	Plaza at Greens Landing												2,064,108
54	MC Five Mile	Emerald Bay Apartments	07/06/16	119	360	24	1	6	15	0	06/06/24	No		5,008,938	53.2%	L(25),Grtr1%orYM(82),O(13)
55	RAIT	Princess Anne Marketplace	08/01/16	120	360	24	0	1	5	5	07/01/24	No		4,867,298	64.9%	L(24),DorYM(89),O(7)
56	Starwood	Northbridge Plaza	07/06/16	119	360	24	1	6	0	0	06/06/24	No		4,476,822	61.3%	L(25),Def(91),O(4)
57	RAIT	Columbia Shores		118	358	0	2	1	5	5	05/01/24	No		4,173,878	58.8%	L(26),Def(90),O(4)
58	Barclays	DBI Portfolio I		56	326	0	4	6	0	0	03/06/19	No		4,546,227	50.5%	L(28),Grtr1%orYM(28),O(4)
58.01	Barclays	NTB Shorewood												1,818,491
58.02	Barclays	Applebee’s Tifton												1,363,868
58.03	Barclays	Applebee’s Calhoun												1,363,868
59	Starwood	2981 Third Avenue and 737 Flatbush Avenue		119	359	0	1	6	0	0	06/06/24	No		3,974,862	53.7%	L(25),Def(91),O(4)
59.01	Starwood	2981 Third Avenue												3,052,858
59.02	Starwood	737 Flatbush Avenue												922,004
60	RAIT	Stuart Court Apartments	07/01/17	119	360	36	1	1	5	5	06/01/24	No		4,208,418	58.9%	L(25),Def(90),O(5)
61	JPMCB	Ranson Self Storage		119	359	0	1	1	0	0	06/01/24	No		3,766,855	60.8%	L(25),Def(92),O(3)
62	Barclays	University Place Apartments		119	239	0	1	6	0	0	06/06/24	No		2,785,495	33.6%	L(25),Def(92),O(3)
63	MC Five Mile	Moulin Rouge Apartments		119	359	0	1	6	0	0	06/06/24	No		3,498,399	54.7%	L(25),Def(91),O(4)
64	Starwood	Fresh Market Shopping Center		119	359	0	1	6	0	0	06/06/24	No		3,416,359	60.5%	L(25),Def(91),O(4)
65	MC Five Mile	The Reside Apartments	07/06/16	119	360	24	1	6	10	0	06/06/24	No		3,518,246	63.2%	L(25),Def(91),O(4)
66	Barclays	River Meadows MHC	07/06/16	119	360	24	1	6	0	0	06/06/24	No		3,284,573	62.7%	L(25),Def(91),O(4)
67	Starwood	Riverview Mobile Home Park		119	359	0	1	6	0	0	06/06/24	No		3,106,587	60.9%	L(25),Def(88),O(7)
68	MC Five Mile	Cala Springs & Shangri-La MHCs		119	329	0	1	6	0	0	06/06/24	No		2,993,101	49.0%	L(25),Def(91),O(4)
68.01	MC Five Mile	Shangri-La MHC												1,592,075
68.02	MC Five Mile	Cala Springs MHC												1,401,026
69	Barclays	Delray Beach Self Storage	07/06/17	119	360	36	1	6	0	0	06/06/24	No		3,138,025	60.3%	L(25),Grtr1%orYM(88),O(7)
70	Barclays	EZ Storage - Buena Park		118	0	120	2	6	0	0	05/06/24	No		2,500,000	50.0%	L(26),Def(90),O(4)
71	MC Five Mile	Summer Village MHC		118	358	0	2	6	0	0	05/06/24	No		2,096,626	60.3%	L(26),Def(90),O(4)
72	Starwood	Ronny’s Mobile Home Park and RV Park		119	359	0	1	6	0	0	06/06/24	No		1,715,729	52.0%	L(25),Def(88),O(7)
73	Starwood	Bamboo Mobile Home Park		119	359	0	1	6	0	0	06/06/24	No		1,675,120	60.9%	L(25),Def(88),O(7)

A-1-4

ANNEX A-1
			HISTORICAL FINANCIALS(13)
			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	Showcase Mall	13,327,376	3,157,201	10,170,175	10,823,016	2,971,766	7,851,251	10,139,332	2,997,933	7,141,398	10,107,876	2,980,171	7,127,705	04/30/14
2	JPMCB	Residence Inn Silicon Valley I	9,226,081	4,932,131	4,293,950	10,857,569	5,370,120	5,487,450	12,069,165	5,863,486	6,205,680	12,383,773	6,028,524	6,355,250	04/30/14
3	Barclays	Miami International Mall	24,913,644	7,365,830	17,547,814	25,856,069	8,022,869	17,833,200	26,633,433	8,148,414	18,485,019	26,500,772	7,978,135	18,522,637	03/31/14
4	JPMCB	Technology Corners Building Six
5	JPMCB	100 Cambridge Discovery Park	7,065,713	2,744,658	4,321,055	7,168,620	2,824,903	4,343,717	7,202,694	2,861,162	4,341,532	7,285,125	2,930,413	4,354,712	05/31/14
6	JPMCB	Westminster Mall	18,611,409	6,464,840	12,146,569	18,507,120	6,255,079	12,252,041	18,097,917	5,904,308	12,193,609
7	JPMCB	160 Water Street	15,262,135	9,743,057	5,519,078	13,314,137	8,730,921	4,583,216	12,516,917	9,374,611	3,142,306
8	JPMCB	Residence Inn San Mateo	6,632,864	3,887,758	2,745,107	7,762,404	4,047,370	3,715,032	8,839,895	4,364,962	4,474,932	9,163,329	4,509,101	4,654,227	04/30/14
9	Barclays	Hilton Virginia Beach Oceanfront Hotel	32,047,637	25,478,393	6,569,244	34,086,899	26,905,356	7,181,543	33,693,495	26,866,818	6,826,677	33,762,558	26,940,683	6,821,875	04/30/14
10	JPMCB	Pointe Plaza	7,878,342	3,312,070	4,566,272	7,671,659	3,359,766	4,311,893	7,314,075	3,570,873	3,743,202	7,065,486	3,530,376	3,535,110	04/30/14
11	Barclays	The Shops at Wiregrass	13,971,190	4,815,542	9,155,648	14,359,894	5,106,532	9,253,362	14,496,750	5,256,760	9,239,990
12	Barclays	307 West 38th Street	7,216,180	3,658,732	3,557,447	7,187,011	3,719,009	3,468,002	7,508,329	3,817,679	3,690,650	7,667,368	3,857,066	3,810,302	03/31/14
13	Barclays	One Dallas Center							2,914,907	2,179,426	735,481	3,379,171	2,392,721	986,450	03/31/14
14	JPMCB	The Preserve at Legacy Park	4,644,947	1,774,293	2,870,654	4,770,507	1,804,839	2,965,668	4,897,449	1,857,486	3,039,963	4,938,906	1,932,498	3,006,408	03/31/14
15	Starwood	The Marque at Heritage Hunt	3,494,537	1,569,681	1,924,856	4,322,944	1,714,817	2,608,127	4,185,453	1,700,184	2,485,269	4,265,760	1,761,684	2,504,076	04/30/14
16	JPMCB	Charlottesville Fashion Square	9,746,225	3,291,528	6,454,697	9,504,596	3,365,539	6,139,057	9,780,636	3,255,443	6,525,193
17	JPMCB	The Remington							3,265,208	1,279,905	1,985,303	3,653,719	1,567,262	2,086,457	03/31/14
18	JPMCB	200 West Monroe	11,548,911	6,191,437	5,357,474	11,683,144	5,713,809	5,969,335	12,666,988	6,710,668	5,956,320
19	Barclays	Stonebriar Plaza	2,700,226	884,462	1,815,764	2,876,493	902,583	1,973,910	3,275,673	925,624	2,350,049	3,228,702	919,657	2,309,045	02/28/14
20	Barclays	Ann Arbor Student Housing Portfolio				2,059,137	680,761	1,378,375	2,208,675	628,833	1,579,841
20.01	Barclays	Geddes Hill Apartments				1,448,088	505,356	942,732	1,539,713	459,636	1,080,077
20.02	Barclays	Carriage House Apartments				611,049	175,406	435,643	668,962	169,197	499,765
21	MC Five Mile	Canonbury Square & Tudor Place	2,871,769	1,474,167	1,397,601	2,997,874	1,550,397	1,447,477	3,032,839	1,445,746	1,587,093	3,050,788	1,457,401	1,593,387	02/28/14
21.01	MC Five Mile	Tudor Place	1,783,200	881,675	901,525	1,878,906	925,557	953,349	1,906,833	884,547	1,022,286	1,917,497	889,262	1,028,235	02/28/14
21.02	MC Five Mile	Canonbury Square	1,088,568	592,492	496,076	1,118,968	624,840	494,128	1,126,006	561,199	564,807	1,133,291	568,139	565,152	02/28/14
22	MC Five Mile	Walnut on Highland Apartments										2,148,374	735,756	1,412,618	03/31/14
23	JPMCB	Derby Corporate Center & Needham Executive Center	2,725,921	1,172,684	1,553,237	2,619,188	1,197,524	1,421,664	2,538,187	1,121,780	1,416,407
23.01	JPMCB	Derby Corporate Center 2	1,554,442	661,121	893,322	1,327,708	640,610	687,098	1,343,768	610,067	733,701
23.02	JPMCB	Needham Executive Center	1,171,479	511,564	659,915	1,291,480	556,913	734,567	1,194,419	511,713	682,707
24	RAIT	48 East 57th Street	1,062,990	324,085	738,905	981,768	382,354	599,414
25	Barclays	Pavilion Lakes Apartments	1,838,620	904,598	934,022	1,954,474	921,049	1,033,425	2,023,853	918,226	1,105,627	2,028,680	947,007	1,081,673	04/30/14
26	Barclays	Blooming Terrace	1,737,583	558,872	1,178,710	1,089,917	916,546	173,371	1,496,103	515,643	980,460	1,528,207	589,313	938,894	04/30/14
27	Barclays	Legacy at Prescott Lakes	1,519,529	571,955	947,574	1,531,224	605,749	925,475	1,565,879	617,841	948,038	1,575,700	595,109	980,590	02/28/14
28	Starwood	Dakota Center				1,445,272	273,074	1,172,198	1,724,640	643,075	1,081,565	1,777,013	651,501	1,125,512	03/31/14
29	Barclays	North Salado Village	1,500,232	508,491	991,741	1,597,512	504,124	1,093,388	1,627,010	421,616	1,205,394
30	Barclays	Shoppes at Nagawaukee Phase I	1,348,290	374,780	973,510	1,429,796	383,825	1,045,971	1,444,268	407,893	1,036,376
31	MC Five Mile	Plaza del Sol	1,153,863	263,441	890,422	1,215,209	463,276	751,933	1,422,967	466,971	955,996	1,485,177	547,723	937,454	04/30/14
32	Barclays	Northville Retail Center Phase 2	1,161,754	291,885	869,869	1,113,932	265,193	848,739	1,225,983	303,814	922,168
33	MC Five Mile	Hampton Inn & Suites Brunswick	2,111,207	1,375,543	735,664	2,592,528	1,594,178	998,350	2,831,880	1,654,740	1,177,140	2,924,656	1,725,442	1,199,214	03/31/14
34	RAIT	Shelly Plaza	1,175,414	257,812	917,602	1,185,794	249,215	936,579	1,310,059	310,603	999,456	1,352,899	382,671	970,228	03/31/14
35	JPMCB	Metro West Office Portfolio	1,900,143	865,958	1,034,185	1,965,589	813,003	1,152,587	1,953,701	863,839	1,089,862
35.01	JPMCB	151 Taylor Street	1,235,417	502,949	732,468	1,264,729	450,404	814,325	1,300,874	472,630	828,243
35.02	JPMCB	50 Speen Street	664,726	363,009	301,717	700,860	362,599	338,261	652,827	391,209	261,619
36	MC Five Mile	Indian Oaks MHC	1,174,791	351,545	823,246	1,127,733	392,079	735,654	1,164,225	331,294	832,931	1,185,934	326,403	859,531	03/31/14
37	Barclays	2030 Fortune Drive				3,001,927	290,233	2,711,694	2,179,475	425,992	1,753,483	2,095,898	423,012	1,672,886	02/28/14
38	Barclays	Hilton Garden Inn Sonoma	2,872,920	2,262,088	610,832	3,108,796	2,433,412	675,384	3,695,906	2,782,644	913,262	3,852,674	2,873,874	978,800	03/31/14
39	Barclays	Packard and Thompson Apartments				834,284	252,227	582,057	926,023	251,693	674,330
39.01	Barclays	Thompson Apartments				550,859	166,913	383,946	630,889	168,034	462,855
39.02	Barclays	Packard Apartments				283,425	85,314	198,111	295,135	83,660	211,475
40	Barclays	Waterbury Crossing	1,363,895	527,514	836,382	1,371,070	498,034	873,036	1,353,272	411,703	941,569
41	Starwood	Pavilion Estates	1,702,930	721,164	981,766	1,665,074	683,776	981,298	1,724,480	706,568	1,017,912
42	MC Five Mile	Blanco Junction	1,127,349	340,264	787,085	1,185,022	323,361	861,661	1,163,317	355,823	807,494	1,140,281	347,981	792,300	03/31/14
43	Barclays	West Sunset Office Portfolio	1,185,526	214,071	971,455	1,231,543	193,382	1,038,161	1,221,858	234,673	987,185	1,217,175	218,600	998,575	03/31/14
43.01	Barclays	Wolfpack	611,488	98,640	512,848	612,618	98,618	514,000	607,230	120,854	486,376	610,875	106,740	504,135	03/31/14
43.02	Barclays	Devonshire	574,038	115,431	458,607	618,925	94,764	524,161	614,628	113,819	500,809	606,300	111,860	494,440	03/31/14
44	Starwood	NAL Building
45	JPMCB	The Marketplace St. John				2,724,776	1,956,032	768,744	2,873,819	1,771,735	1,102,084
46	MC Five Mile	Lockport Professional Park	1,218,236	473,161	745,075	1,204,085	492,818	711,267	1,308,510	489,374	819,136	1,303,105	480,703	822,402	05/31/14
47	MC Five Mile	Shuman Office Building	1,020,183	777,040	243,143	1,173,567	680,636	492,931	1,287,527	734,887	552,640	1,297,726	737,418	560,308	02/28/14
48	RAIT	Chesterfield Apartments	886,040	407,111	478,929	930,916	455,202	475,715	948,138	386,981	561,156	995,256	414,438	580,818	03/31/14
49	RAIT	LaQuinta Inn - Lake Charles	1,831,994	1,017,847	814,147	2,069,793	1,032,553	1,037,240	2,659,189	1,234,638	1,424,551	2,582,005	1,225,278	1,356,727	03/31/14
50	Starwood	Cadillac Square Apartments	1,573,881	1,124,644	449,237	1,856,574	1,121,334	735,240	1,886,699	1,017,509	869,190	1,898,735	1,037,792	860,943	02/28/14
51	RAIT	Claremont Park Apartments				1,100,653	515,545	585,108	1,112,816	575,921	536,894	1,108,195	567,326	540,869	03/31/14
52	Starwood	J Bar J Trailer Ranch	611,246	141,374	469,872	664,941	138,272	526,669	706,901	142,423	564,478	724,892	146,025	578,867	04/30/14
53	MC Five Mile	Plaza at Tidwell, Airline & Greens Landing				639,799	255,699	384,100	948,542	351,714	596,828	947,883	342,168	605,716	02/28/14
53.01	MC Five Mile	Plaza at Tidwell & Airline				228,192	112,387	115,805	516,103	208,289	307,814	518,794	181,053	337,742	02/28/14
53.02	MC Five Mile	Plaza at Greens Landing				411,607	143,312	268,295	432,440	143,426	289,014	429,089	161,115	267,974	02/28/14
54	MC Five Mile	Emerald Bay Apartments							1,721,872	938,286	783,586	1,742,080	972,555	769,525	02/28/14
55	RAIT	Princess Anne Marketplace	804,120	216,073	588,048	832,970	218,196	614,775	779,452	217,607	561,846	816,148	227,193	588,955	04/30/14
56	Starwood	Northbridge Plaza	935,420	304,004	631,416	948,406	344,793	603,613	859,338	334,947	524,391	838,852	329,889	508,963	03/31/14
57	RAIT	Columbia Shores	600,617	192,299	408,318	706,816	189,468	517,348	639,691	190,425	449,266	714,183	203,424	510,759	02/28/14
58	Barclays	DBI Portfolio I
58.01	Barclays	NTB Shorewood
58.02	Barclays	Applebee’s Tifton
58.03	Barclays	Applebee’s Calhoun
59	Starwood	2981 Third Avenue and 737 Flatbush Avenue				221,732	73,720	148,012	335,406	53,303	282,103
59.01	Starwood	2981 Third Avenue				101,000	53,643	47,357	193,060	38,629	154,431
59.02	Starwood	737 Flatbush Avenue				120,732	20,077	100,655	142,346	14,674	127,672
60	RAIT	Stuart Court Apartments	608,404	404,239	204,165	664,773	407,730	257,043	703,001	323,172	379,829	751,314	338,958	412,356	03/31/14
61	JPMCB	Ranson Self Storage				500,735	184,227	316,508	636,592	220,914	415,678	665,682	237,190	428,492	04/01/14
62	Barclays	University Place Apartments	1,423,982	832,391	591,591	1,419,647	832,836	586,811	1,465,926	873,158	592,768	1,467,690	872,221	595,468	04/30/14
63	MC Five Mile	Moulin Rouge Apartments	847,971	588,103	259,868	971,457	606,252	365,205	1,096,936	599,442	497,494	1,120,796	635,218	485,578	02/28/14
64	Starwood	Fresh Market Shopping Center	567,898	167,960	399,937	572,702	169,503	403,199	569,864	167,342	402,523
65	MC Five Mile	The Reside Apartments	893,243	411,322	481,921	861,869	433,523	428,346	909,077	432,332	476,745	937,874	437,007	500,867	02/28/14
66	Barclays	River Meadows MHC	654,289	371,306	282,984	686,297	357,759	328,538	706,430	327,814	378,616	713,296	325,303	387,994	02/28/14
67	Starwood	Riverview Mobile Home Park	416,484	111,578	304,906	448,019	114,401	333,618	467,887	106,212	361,675	480,854	104,135	376,719	04/30/14
68	MC Five Mile	Cala Springs & Shangri-La MHCs	660,893	347,542	313,349	637,259	295,727	341,532	673,268	319,761	353,507
68.01	MC Five Mile	Shangri-La MHC	377,053	192,165	184,888	361,619	165,046	196,573	376,345	160,966	215,379
68.02	MC Five Mile	Cala Springs MHC	283,840	155,379	128,461	275,639	130,679	144,959	296,923	158,795	138,128
69	Barclays	Delray Beach Self Storage				498,468	255,478	242,991	556,756	209,318	347,438	580,077	215,756	364,321	03/31/14
70	Barclays	EZ Storage - Buena Park	521,562	150,538	371,025	527,346	170,421	356,924	530,205	177,959	352,246	528,754	175,880	352,874	02/28/14
71	MC Five Mile	Summer Village MHC	323,612	55,021	268,591	329,214	66,298	262,916	334,725	60,946	273,779
72	Starwood	Ronny’s Mobile Home Park and RV Park	407,829	204,043	203,786	411,673	178,392	233,281	446,620	167,350	279,270	469,641	167,465	302,177	04/30/14
73	Starwood	Bamboo Mobile Home Park	265,207	85,739	179,468	274,681	88,052	186,629	283,077	86,975	196,102	282,463	87,319	195,145	04/30/14

A-1-5

ANNEX A-1
			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF
Loan #	Seller(1)	Property Name	Occupancy %	Revenues ($)(3)	Expenses ($)	NOI ($)(3)(14)	Items ($)	NCF ($)(3)(14)	NOI DSCR(6)(15)	DSCR(6)(15)	Debt Yield %(6)	Debt Yield %(6)	Title Type(16)
1	JPMCB	Showcase Mall	92.2%	12,102,700	3,113,713	8,988,988	385,854	8,603,132	1.80	1.72	8.7%	8.3%	Fee
2	JPMCB	Residence Inn Silicon Valley I	82.6%	12,383,773	6,353,960	6,029,813	0	6,029,813	1.51	1.51	9.3%	9.3%	Fee
3	Barclays	Miami International Mall	92.1%	27,986,222	7,877,112	20,109,110	727,246	19,381,864	2.80	2.70	12.6%	12.1%	Fee
4	JPMCB	Technology Corners Building Six	96.5%	12,352,487	1,477,346	10,875,141	34,837	10,840,304	1.48	1.48	9.1%	9.0%	Fee
5	JPMCB	100 Cambridge Discovery Park	95.0%	7,112,137	2,864,042	4,248,095	154,321	4,093,774	1.25	1.21	7.7%	7.4%	Leasehold
6	JPMCB	Westminster Mall	75.4%	16,854,539	6,623,182	10,231,358	656,067	9,575,290	1.95	1.82	12.1%	11.3%	Fee
7	JPMCB	160 Water Street	91.7%	16,538,258	9,274,950	7,263,308	844,306	6,419,002	1.50	1.32	7.3%	6.4%	Fee
8	JPMCB	Residence Inn San Mateo	88.0%	9,163,328	4,793,890	4,369,438	0	4,369,438	1.45	1.45	9.0%	9.0%	Fee
9	Barclays	Hilton Virginia Beach Oceanfront Hotel	71.9%	33,762,558	27,834,515	5,928,043	0	5,928,043	2.46	2.46	14.8%	14.8%	Fee/Leasehold
10	JPMCB	Pointe Plaza	93.8%	7,700,182	3,632,990	4,067,192	494,321	3,572,871	1.62	1.42	10.2%	8.9%	Fee
11	Barclays	The Shops at Wiregrass	90.6%	13,903,954	5,358,762	8,545,192	570,796	7,974,396	1.57	1.47	10.0%	9.3%	Fee
12	Barclays	307 West 38th Street	95.0%	8,305,276	3,961,162	4,344,114	438,097	3,906,017	3.04	2.73	12.4%	11.2%	Fee
13	Barclays	One Dallas Center	93.3%	5,602,060	2,497,679	3,104,381	121,802	2,982,580	1.46	1.40	9.0%	8.6%	Fee/Leasehold
14	JPMCB	The Preserve at Legacy Park	95.0%	4,889,840	2,009,164	2,880,676	124,500	2,756,176	1.88	1.80	8.5%	8.1%	Fee
15	Starwood	The Marque at Heritage Hunt	89.8%	4,265,760	1,712,005	2,553,755	50,000	2,503,755	1.24	1.21	7.7%	7.6%	Fee
16	JPMCB	Charlottesville Fashion Square	90.8%	9,326,692	3,546,944	5,779,748	428,643	5,351,105	1.89	1.75	11.6%	10.7%	Fee/Leasehold
17	JPMCB	The Remington	85.1%	3,848,856	1,587,533	2,261,323	71,500	2,189,822	1.40	1.35	8.7%	8.4%	Fee
18	JPMCB	200 West Monroe	85.7%	13,936,668	6,759,709	7,176,959	820,471	6,356,488	1.54	1.37	9.6%	8.5%	Fee
19	Barclays	Stonebriar Plaza	90.2%	3,166,560	941,819	2,224,741	209,327	2,015,414	1.53	1.38	10.1%	9.1%	Fee
20	Barclays	Ann Arbor Student Housing Portfolio	94.8%	2,196,269	605,843	1,590,426	36,218	1,554,208	1.33	1.30	8.3%	8.1%	Fee
20.01	Barclays	Geddes Hill Apartments	94.9%	1,549,251	444,438	1,104,812	24,800	1,080,012					Fee
20.02	Barclays	Carriage House Apartments	94.7%	647,019	161,405	485,613	11,418	474,195					Fee
21	MC Five Mile	Canonbury Square & Tudor Place	94.0%	3,050,788	1,470,145	1,580,643	66,750	1,513,893	1.30	1.24	8.4%	8.0%	Fee
21.01	MC Five Mile	Tudor Place	94.8%	1,917,497	897,575	1,019,922	40,542	979,380					Fee
21.02	MC Five Mile	Canonbury Square	94.0%	1,133,291	572,570	560,721	26,208	534,513					Fee
22	MC Five Mile	Walnut on Highland Apartments	95.0%	2,174,833	651,238	1,523,595	30,648	1,492,947	1.35	1.32	8.5%	8.3%	Fee
23	JPMCB	Derby Corporate Center & Needham Executive Center	88.4%	2,654,396	1,320,678	1,333,718	134,384	1,199,333	1.40	1.26	8.5%	7.7%	Fee
23.01	JPMCB	Derby Corporate Center 2	87.5%	1,445,509	756,626	688,883	76,362	612,522					Fee
23.02	JPMCB	Needham Executive Center	89.6%	1,208,886	564,052	644,834	58,022	586,812					Fee
24	RAIT	48 East 57th Street	95.0%	2,352,316	525,529	1,826,788	71,137	1,755,651	2.77	2.67	12.2%	11.7%	Fee
25	Barclays	Pavilion Lakes Apartments	92.8%	2,071,220	972,537	1,098,683	56,000	1,042,683	1.47	1.40	9.2%	8.7%	Fee
26	Barclays	Blooming Terrace	92.9%	1,685,951	611,406	1,074,545	74,328	1,000,217	1.43	1.33	9.1%	8.5%	Fee
27	Barclays	Legacy at Prescott Lakes	89.4%	1,631,366	601,132	1,030,235	46,265	983,970	1.44	1.37	9.2%	8.7%	Fee
28	Starwood	Dakota Center	87.0%	1,742,893	647,110	1,095,783	109,435	986,348	1.58	1.42	9.9%	8.9%	Fee
29	Barclays	North Salado Village	91.7%	1,858,675	635,195	1,223,480	142,288	1,081,192	1.71	1.51	11.5%	10.1%	Fee
30	Barclays	Shoppes at Nagawaukee Phase I	95.0%	1,387,762	395,727	992,035	65,770	926,264	1.53	1.43	9.6%	9.0%	Fee
31	MC Five Mile	Plaza del Sol	91.4%	1,472,443	532,902	939,541	68,568	870,973	1.45	1.35	9.6%	8.9%	Fee
32	Barclays	Northville Retail Center Phase 2	95.0%	1,392,949	326,029	1,066,921	68,953	997,968	1.81	1.69	11.2%	10.4%	Fee
33	MC Five Mile	Hampton Inn & Suites Brunswick	79.4%	2,924,656	1,891,791	1,032,866	0	1,032,866	1.55	1.55	10.9%	10.9%	Fee
34	RAIT	Shelly Plaza	92.0%	1,401,004	416,256	984,748	101,870	882,878	1.75	1.57	10.6%	9.5%	Fee/Leasehold
35	JPMCB	Metro West Office Portfolio	83.5%	1,977,313	922,098	1,055,215	140,713	914,502	1.97	1.71	11.6%	10.1%	Fee
35.01	JPMCB	151 Taylor Street	81.3%	1,363,752	504,041	859,711	98,153	761,558					Fee
35.02	JPMCB	50 Speen Street	89.1%	613,561	418,057	195,504	42,560	152,944					Fee
36	MC Five Mile	Indian Oaks MHC	70.7%	1,209,113	393,083	816,030	21,500	794,530	1.42	1.38	9.8%	9.6%	Fee
37	Barclays	2030 Fortune Drive	94.2%	2,062,394	528,197	1,534,197	157,752	1,376,445	4.01	3.60	18.8%	16.9%	Fee
38	Barclays	Hilton Garden Inn Sonoma	77.4%	3,852,674	3,032,961	819,713	0	819,713	1.58	1.58	10.1%	10.1%	Fee
39	Barclays	Packard and Thompson Apartments	94.7%	942,260	229,875	712,385	24,396	687,989	1.42	1.38	8.9%	8.6%	Fee
39.01	Barclays	Thompson Apartments	94.8%	633,096	150,941	482,155	18,216	463,939					Fee
39.02	Barclays	Packard Apartments	94.5%	309,164	78,934	230,230	6,180	224,050					Fee
40	Barclays	Waterbury Crossing	95.0%	1,302,013	453,145	848,868	82,531	766,337	1.64	1.48	10.7%	9.6%	Fee
41	Starwood	Pavilion Estates	66.5%	1,724,480	719,864	1,004,616	52,900	951,716	2.05	1.95	12.7%	12.0%	Fee
42	MC Five Mile	Blanco Junction	90.0%	1,128,337	351,182	777,155	58,851	718,304	1.62	1.50	10.0%	9.2%	Fee
43	Barclays	West Sunset Office Portfolio	93.0%	1,171,213	211,870	959,343	77,912	881,431	2.00	1.84	12.3%	11.3%	Fee
43.01	Barclays	Wolfpack	93.0%	573,904	101,813	472,091	30,139	441,952					Fee
43.02	Barclays	Devonshire	93.0%	597,309	110,057	487,251	47,773	439,478					Fee
44	Starwood	NAL Building	95.0%	1,068,429	283,000	785,429	15,057	770,372	1.71	1.67	10.7%	10.5%	Fee
45	JPMCB	The Marketplace St. John	87.1%	2,754,539	2,028,142	726,397	74,578	651,819	1.69	1.52	10.4%	9.3%	Fee/Leasehold
46	MC Five Mile	Lockport Professional Park	89.4%	1,227,429	516,356	711,073	80,897	630,176	1.53	1.36	10.3%	9.1%	Fee
47	MC Five Mile	Shuman Office Building	84.2%	1,653,032	762,983	890,049	144,147	745,902	1.94	1.63	12.9%	10.8%	Fee
48	RAIT	Chesterfield Apartments	90.8%	1,019,339	401,724	617,615	28,447	589,168	1.47	1.40	9.1%	8.7%	Fee
49	RAIT	LaQuinta Inn - Lake Charles	80.1%	2,475,022	1,461,779	1,013,243	0	1,013,243	2.21	2.21	15.0%	15.0%	Fee
50	Starwood	Cadillac Square Apartments	92.5%	1,884,230	1,070,768	813,462	76,048	737,414	2.00	1.81	12.5%	11.3%	Fee
51	RAIT	Claremont Park Apartments	95.0%	1,081,512	556,624	524,888	21,560	503,328	1.31	1.26	8.4%	8.1%	Fee
52	Starwood	J Bar J Trailer Ranch	95.0%	691,031	174,044	516,987	4,950	512,037	1.40	1.38	8.6%	8.5%	Fee
53	MC Five Mile	Plaza at Tidwell, Airline & Greens Landing	90.7%	953,676	314,930	638,747	51,982	586,765	1.73	1.59	10.7%	9.9%	Fee
53.01	MC Five Mile	Plaza at Tidwell & Airline	91.0%	573,250	190,168	383,082	35,022	348,060					Fee
53.02	MC Five Mile	Plaza at Greens Landing	90.1%	380,426	124,761	255,665	16,960	238,705					Fee
54	MC Five Mile	Emerald Bay Apartments	89.6%	1,777,587	985,265	792,322	75,000	717,322	2.20	1.99	13.5%	12.3%	Fee
55	RAIT	Princess Anne Marketplace	93.0%	726,434	173,664	552,770	38,119	514,651	1.53	1.42	9.8%	9.1%	Fee
56	Starwood	Northbridge Plaza	87.1%	897,197	338,809	558,388	29,762	528,626	1.70	1.61	10.7%	10.2%	Fee
57	RAIT	Columbia Shores	90.0%	704,031	218,391	485,640	54,701	430,938	1.48	1.31	9.6%	8.5%	Fee
58	Barclays	DBI Portfolio I	95.0%	665,026	137,985	527,041	4,764	522,277	1.56	1.54	10.6%	10.5%	Fee
58.01	Barclays	NTB Shorewood	95.0%	286,355	74,796	211,559	2,215	209,344					Fee
58.02	Barclays	Applebee’s Tifton	95.0%	192,863	32,274	160,589	1,290	159,299					Fee
58.03	Barclays	Applebee’s Calhoun	95.0%	185,808	30,915	154,893	1,259	153,634					Fee
59	Starwood	2981 Third Avenue and 737 Flatbush Avenue	95.0%	539,227	96,506	442,721	18,491	424,230	1.43	1.37	9.1%	8.8%	Fee
59.01	Starwood	2981 Third Avenue	95.0%	405,010	74,468	330,542	15,005	315,537					Fee
59.02	Starwood	737 Flatbush Avenue	94.9%	134,217	22,038	112,179	3,486	108,693					Fee
60	RAIT	Stuart Court Apartments	90.8%	771,774	336,633	435,140	20,911	414,230	1.47	1.40	9.1%	8.6%	Fee
61	JPMCB	Ranson Self Storage	85.0%	676,120	245,107	431,013	8,200	422,813	1.48	1.45	9.4%	9.2%	Fee
62	Barclays	University Place Apartments	93.1%	1,473,655	872,396	601,259	48,807	552,452	1.75	1.61	13.4%	12.3%	Leasehold
63	MC Five Mile	Moulin Rouge Apartments	93.5%	1,120,796	643,378	477,418	42,300	435,118	1.76	1.61	11.2%	10.2%	Fee
64	Starwood	Fresh Market Shopping Center	95.0%	553,390	178,079	375,311	20,261	355,050	1.44	1.36	8.9%	8.5%	Fee
65	MC Five Mile	The Reside Apartments	84.4%	937,874	478,975	458,899	15,140	443,759	1.78	1.72	11.2%	10.9%	Fee
66	Barclays	River Meadows MHC	90.7%	723,175	322,403	400,772	9,750	391,022	1.68	1.64	10.5%	10.2%	Fee
67	Starwood	Riverview Mobile Home Park	87.1%	480,854	133,208	347,646	5,300	342,346	1.47	1.45	9.1%	9.0%	Fee
68	MC Five Mile	Cala Springs & Shangri-La MHCs	90.7%	647,791	298,414	349,376	9,300	340,076	1.30	1.27	9.5%	9.2%	Fee
68.01	MC Five Mile	Shangri-La MHC	91.4%	352,834	162,164	190,670	4,900	185,770					Fee
68.02	MC Five Mile	Cala Springs MHC	89.9%	294,957	136,251	158,706	4,400	154,306					Fee
69	Barclays	Delray Beach Self Storage	81.1%	597,505	233,535	363,971	5,890	358,080	1.64	1.62	10.2%	10.0%	Fee
70	Barclays	EZ Storage - Buena Park	86.8%	530,205	168,490	361,715	10,747	350,967	2.79	2.71	14.5%	14.0%	Fee
71	MC Five Mile	Summer Village MHC	93.8%	338,479	105,702	232,777	6,667	226,110	1.35	1.31	9.3%	9.1%	Fee
72	Starwood	Ronny’s Mobile Home Park and RV Park	95.0%	443,232	200,173	243,059	4,550	238,509	1.86	1.83	11.5%	11.3%	Fee
73	Starwood	Bamboo Mobile Home Park	95.0%	276,838	99,443	177,395	2,300	175,095	1.39	1.38	8.6%	8.5%	Fee

A-1-6

ANNEX A-1
						UPFRONT ESCROW(17)
			Ground Lease	Ground Lease		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other
Loan #	Seller(1)	Property Name	Expiration	Extension Terms	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	JPMCB	Showcase Mall				3,339	28,800	0	22,766	159,901	0	0	3,500,000
2	JPMCB	Residence Inn Silicon Valley I			11%	41,279	0	0	0	370,440	67,149	0	0
3	Barclays	Miami International Mall				0	0	0	0	0	0	0	0
4	JPMCB	Technology Corners Building Six			11%	0	0	0	0	0	0	0	14,985,397
5	JPMCB	100 Cambridge Discovery Park	03/22/00	None		2,143	0	0	0	0	0	282,862	0
6	JPMCB	Westminster Mall			12%	0	0	0	0	0	0	0	0
7	JPMCB	160 Water Street				8,125	6,000	0	46,721	1,106,868	9,699	0	1,009,167
8	JPMCB	Residence Inn San Mateo			12%	30,544	0	0	0	220,556	55,390	0	0
9	Barclays	Hilton Virginia Beach Oceanfront Hotel	06/30/70	None		405,151	0	0	0	0	25,253	0	1,000,000
10	JPMCB	Pointe Plaza				4,563	42,263	0	33,334	452,420	0	0	2,307,453
11	Barclays	The Shops at Wiregrass				0	0	0	423,309	346,320	0	0	0
12	Barclays	307 West 38th Street				0	0	0	0	0	0	0	0
13	Barclays	One Dallas Center	09/30/71	None		0	0	0	0	160,148	0	0	2,540,509
14	JPMCB	The Preserve at Legacy Park				10,375	0	0	0	519,606	0	126,083	0
15	Starwood	The Marque at Heritage Hunt				0	27,500	0	0	94,698	78,372	0	640,198
16	JPMCB	Charlottesville Fashion Square	04/12/76	None		0	0	250,000	0	0	0	0	0
17	JPMCB	The Remington				5,958	0	0	0	239,118	10,681	0	0
18	JPMCB	200 West Monroe				9,819	0	0	70,834	1,155,701	0	0	111,241
19	Barclays	Stonebriar Plaza				0	4,375	0	0	49,354	0	0	0
20	Barclays	Ann Arbor Student Housing Portfolio				0	1,875	0	0	79,458	0	0	0
20.01	Barclays	Geddes Hill Apartments
20.02	Barclays	Carriage House Apartments
21	MC Five Mile	Canonbury Square & Tudor Place				0	111,994	2,250	0	191,680	23,694	0	0
21.01	MC Five Mile	Tudor Place
21.02	MC Five Mile	Canonbury Square
22	MC Five Mile	Walnut on Highland Apartments				0	0	0	0	14,190	42,995	0	0
23	JPMCB	Derby Corporate Center & Needham Executive Center				2,314	0	0	0	0	0	79,507	0
23.01	JPMCB	Derby Corporate Center 2
23.02	JPMCB	Needham Executive Center
24	RAIT	48 East 57th Street				0	0	0	0	0	0	0	0
25	Barclays	Pavilion Lakes Apartments				0	81,683	0	0	14,041	871	0	0
26	Barclays	Blooming Terrace				0	6,250	0	0	0	916	0	121,025
27	Barclays	Legacy at Prescott Lakes				0	0	0	0	4,783	0	0	0
28	Starwood	Dakota Center				0	0	0	0	83,974	3,512	0	0
29	Barclays	North Salado Village				0	11,250	0	0	77,564	25,475	0	150,000
30	Barclays	Shoppes at Nagawaukee Phase I				0	3,750	0	0	31,559	0	0	0
31	MC Five Mile	Plaza del Sol				0	8,625	0	0	76,086	7,769	0	0
32	Barclays	Northville Retail Center Phase 2				0	11,869	0	158,149	36,526	0	0	35,859
33	MC Five Mile	Hampton Inn & Suites Brunswick				0	0	0	0	26,133	10,686	0	60,000
34	RAIT	Shelly Plaza	09/20/61	None		0	2,813	0	0	55,347	25,785	0	0
35	JPMCB	Metro West Office Portfolio				3,926	0	0	0	0	0	44,625	0
35.01	JPMCB	151 Taylor Street
35.02	JPMCB	50 Speen Street
36	MC Five Mile	Indian Oaks MHC				0	20,156	0	0	33,284	1,149	0	0
37	Barclays	2030 Fortune Drive			11%	0	0	0	0	0	0	0	0
38	Barclays	Hilton Garden Inn Sonoma			11%	12,842	0	0	0	10,851	18,742	0	0
39	Barclays	Packard and Thompson Apartments				0	68,125	0	0	35,847	0	0	0
39.01	Barclays	Thompson Apartments
39.02	Barclays	Packard Apartments
40	Barclays	Waterbury Crossing				0	16,625	0	0	90,304	0	0	0
41	Starwood	Pavilion Estates				0	0	0	0	72,893	4,744	0	0
42	MC Five Mile	Blanco Junction				36,000	0	0	85,000	71,405	10,026	0	0
43	Barclays	West Sunset Office Portfolio				0	1,000	0	0	9,772	9,958	0	0
43.01	Barclays	Wolfpack
43.02	Barclays	Devonshire
44	Starwood	NAL Building				0	0	0	0	50,784	801	363,553	672,055
45	JPMCB	The Marketplace St. John	01/17/21	One fifteen-year option	6%	585	0	0	0	50,173	0	0	0
46	MC Five Mile	Lockport Professional Park				0	9,438	0	300,000	71,493	11,290	0	0
47	MC Five Mile	Shuman Office Building				0	23,438	0	500,000	29,947	1,452	0	100,000
48	RAIT	Chesterfield Apartments				0	0	0	0	7,247	28,991	0	0
49	RAIT	LaQuinta Inn - Lake Charles				0	2,875	0	0	33,728	58,905	0	204,445
50	Starwood	Cadillac Square Apartments				0	18,000	0	0	64,637	26,152	0	0
51	RAIT	Claremont Park Apartments				50,000	23,500	12,500	0	0	44,995	0	0
52	Starwood	J Bar J Trailer Ranch				0	0	0	0	7,700	4,195	0	0
53	MC Five Mile	Plaza at Tidwell, Airline & Greens Landing				0	0	0	0	59,549	3,736	0	0
53.01	MC Five Mile	Plaza at Tidwell & Airline
53.02	MC Five Mile	Plaza at Greens Landing
54	MC Five Mile	Emerald Bay Apartments				30,000	68,563	0	0	75,951	19,913	0	0
55	RAIT	Princess Anne Marketplace				35,000	32,000	0	0	11,579	5,684	0	135,000
56	Starwood	Northbridge Plaza				0	0	0	100,000	15,419	5,216	0	0
57	RAIT	Columbia Shores			12%	25,000	1,875	0	275,000	11,696	1,692	0	0
58	Barclays	DBI Portfolio I				0	0	0	0	0	994	0	0
58.01	Barclays	NTB Shorewood
58.02	Barclays	Applebee’s Tifton
58.03	Barclays	Applebee’s Calhoun
59	Starwood	2981 Third Avenue and 737 Flatbush Avenue				0	0	0	0	0	3,703	0	150,000
59.01	Starwood	2981 Third Avenue
59.02	Starwood	737 Flatbush Avenue
60	RAIT	Stuart Court Apartments				320,000	0	0	0	9,083	24,006	0	0
61	JPMCB	Ranson Self Storage				688	0	0	281	26,474	0	0	0
62	Barclays	University Place Apartments	06/30/28	One twenty-year option		0	0	0	0	0	6,984	0	258,661
63	MC Five Mile	Moulin Rouge Apartments				0	0	0	0	43,611	15,118	0	0
64	Starwood	Fresh Market Shopping Center			9%	0	0	0	0	62,212	1,454	0	0
65	MC Five Mile	The Reside Apartments				0	3,125	0	0	58,550	7,508	0	0
66	Barclays	River Meadows MHC				0	0	0	0	0	824	0	0
67	Starwood	Riverview Mobile Home Park				0	0	0	0	14,287	2,786	0	0
68	MC Five Mile	Cala Springs & Shangri-La MHCs				30,000	4,125	0	0	34,094	7,803	0	0
68.01	MC Five Mile	Shangri-La MHC
68.02	MC Five Mile	Cala Springs MHC
69	Barclays	Delray Beach Self Storage				0	93,244	0	0	27,466	0	0	0
70	Barclays	EZ Storage - Buena Park			17%	0	0	0	0	0	0	0	0
71	MC Five Mile	Summer Village MHC				0	30,875	0	0	12,369	1,675	0	0
72	Starwood	Ronny’s Mobile Home Park and RV Park				0	0	0	0	9,108	2,855	0	0
73	Starwood	Bamboo Mobile Home Park				0	0	0	0	15,116	4,102	0	0

A-1-7

ANNEX A-1
			MONTHLY ESCROW(18)						RESERVE CAPS(20)
									CapEx	Envir.	TI/LC
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Reserve	Reserve	Reserve	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)(19)	Cap ($)	Cap ($)	Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	JPMCB	Showcase Mall	3,339	0	22,766	53,300	Springing	0			955,500
2	JPMCB	Residence Inn Silicon Valley I	4% of Gross Revenues	0	0	41,160	11,192	Springing							3,812,344
3	Barclays	Miami International Mall	Springing	0	Springing	Springing	Springing	0	227,073		1,238,888
4	JPMCB	Technology Corners Building Six	2,903	0	0	49,200	Springing	0
5	JPMCB	100 Cambridge Discovery Park	2,143	0	0	Springing	Springing	Springing
6	JPMCB	Westminster Mall	Springing	0	Springing	Springing	Springing	0	578,883		2,315,532
7	JPMCB	160 Water Street	8,125	0	46,721	221,374	9,699	0
8	JPMCB	Residence Inn San Mateo	4% of Gross Revenues	0	0	24,506	9,232	Springing							3,185,970
9	Barclays	Hilton Virginia Beach Oceanfront Hotel	3% of Gross Revenues	0	0	41,803	Springing	Springing							1,000,000
10	JPMCB	Pointe Plaza	4,563	0	33,334	77,366	Springing	0			1,600,000
11	Barclays	The Shops at Wiregrass	9,513	0	38,053	115,440	Springing	Springing	228,319		913,637
12	Barclays	307 West 38th Street	Springing	0	Springing	Springing	Springing	0
13	Barclays	One Dallas Center	3,481	0	17,406	26,691	Springing	Springing	125,323		626,616				30,517
14	JPMCB	The Preserve at Legacy Park	10,375	0	0	51,961	Springing	0
15	Starwood	The Marque at Heritage Hunt	4,167	0	0	47,349	6,278	0
16	JPMCB	Charlottesville Fashion Square	Springing	0	Springing	Springing	Springing	Springing	270,186		1,080,747
17	JPMCB	The Remington	5,958	0	0	39,853	10,681	0
18	JPMCB	200 West Monroe	9,819	0	70,833	233,896	Springing	0			3,400,000
19	Barclays	Stonebriar Plaza	2,267	0	12,500	49,354	Springing	Springing			450,000
20	Barclays	Ann Arbor Student Housing Portfolio	3,017	0	0	13,243	3,802	0
20.01	Barclays	Geddes Hill Apartments
20.02	Barclays	Carriage House Apartments
21	MC Five Mile	Canonbury Square & Tudor Place	5,563	0	0	19,168	7,898	0
21.01	MC Five Mile	Tudor Place
21.02	MC Five Mile	Canonbury Square
22	MC Five Mile	Walnut on Highland Apartments	3,510	0	0	2,580	3,583	0
23	JPMCB	Derby Corporate Center & Needham Executive Center	2,314	0	Springing	Springing	Springing	0
23.01	JPMCB	Derby Corporate Center 2
23.02	JPMCB	Needham Executive Center
24	RAIT	48 East 57th Street	0	0	0	Springing	Springing	0
25	Barclays	Pavilion Lakes Apartments	4,667	0	0	14,041	871	0
26	Barclays	Blooming Terrace	1,171	0	7,230	0	916	0	42,160		260,280
27	Barclays	Legacy at Prescott Lakes	4,375	0	0	4,783	Springing	0
28	Starwood	Dakota Center	1,991	0	9,953	13,996	1,756	0	100,000		550,000
29	Barclays	North Salado Village	3,165	0	10,747	26,630	3,184	0
30	Barclays	Shoppes at Nagawaukee Phase I	713	0	2,613	10,835	Springing	0			219,508
31	MC Five Mile	Plaza del Sol	1,303	0	4,897	15,217	1,554	0	50,000		150,000
32	Barclays	Northville Retail Center Phase 2	542	0	Springing	9,132	Springing	0	32,495		129,987
33	MC Five Mile	Hampton Inn & Suites Brunswick	3.0% of Gross Revenues	0	0	3,733	3,562	Springing
34	RAIT	Shelly Plaza	2,672	0	5,817	9,224	1,842	0	96,206		209,409
35	JPMCB	Metro West Office Portfolio	3,926	0	Springing	Springing	Springing	0
35.01	JPMCB	151 Taylor Street
35.02	JPMCB	50 Speen Street
36	MC Five Mile	Indian Oaks MHC	1,792	0	0	11,095	1,149	0
37	Barclays	2030 Fortune Drive	2,107	0	0	Springing	Springing	Springing
38	Barclays	Hilton Garden Inn Sonoma	4% of Gross Revenues	0	0	10,851	2,082	Springing
39	Barclays	Packard and Thompson Apartments	2,035	0	0	5,974	1,878	0
39.01	Barclays	Thompson Apartments
39.02	Barclays	Packard Apartments
40	Barclays	Waterbury Crossing	1,909	0	0	30,101	Springing	0	114,500
41	Starwood	Pavilion Estates	4,408	0	0	8,576	2,372	0
42	MC Five Mile	Blanco Junction	Springing	0	Springing	11,901	1,432	0	36,000		85,000
43	Barclays	West Sunset Office Portfolio	733	0	4,583	3,257	1,026	0
43.01	Barclays	Wolfpack
43.02	Barclays	Devonshire
44	Starwood	NAL Building	Springing	0	0	7,255	801	0
45	JPMCB	The Marketplace St. John	585	0	0	4,561	Springing	0	14,040
46	MC Five Mile	Lockport Professional Park	1,358	0	5,772	14,299	2,822	0
47	MC Five Mile	Shuman Office Building	1,845	0	11,638	9,982	1,452	0
48	RAIT	Chesterfield Apartments	1,675	0	761	3,624	2,230	0			30,000
49	RAIT	LaQuinta Inn - Lake Charles	Greater of i) 8,606.68 and ii) 4.0% of Gross Revenues	0	0	4,216	6,545	0
50	Starwood	Cadillac Square Apartments	6,004	0	333	7,182	6,031	0	360,240		19,980
51	RAIT	Claremont Park Apartments	1,797	0	0	8,727	4,500	0
52	Starwood	J Bar J Trailer Ranch	413	0	0	962	895	0	14,850
53	MC Five Mile	Plaza at Tidwell, Airline & Greens Landing	689	0	4,167	14,887	1,868	0			190,000
53.01	MC Five Mile	Plaza at Tidwell & Airline
53.02	MC Five Mile	Plaza at Greens Landing
54	MC Five Mile	Emerald Bay Apartments	6,250	0	0	7,595	4,978	0	300,000
55	RAIT	Princess Anne Marketplace	414	0	2,763	3,860	1,421	0
56	Starwood	Northbridge Plaza	774	0	3,871	15,419	1,043	0	40,000		150,000
57	RAIT	Columbia Shores	526	0	Springing	5,848	846	0
58	Barclays	DBI Portfolio I	Springing	0	0	Springing	994	0
58.01	Barclays	NTB Shorewood
58.02	Barclays	Applebee’s Tifton
58.03	Barclays	Applebee’s Calhoun
59	Starwood	2981 Third Avenue and 737 Flatbush Avenue	279	0	1,490	3,563	1,851	0
59.01	Starwood	2981 Third Avenue
59.02	Starwood	737 Flatbush Avenue
60	RAIT	Stuart Court Apartments	1,600	0	158	4,541	1,847	0			10,000
61	JPMCB	Ranson Self Storage	688	0	281	6,619	Springing	0			10,125
62	Barclays	University Place Apartments	3,475	0	0	0	1,164	Springing
63	MC Five Mile	Moulin Rouge Apartments	3,525	0	0	7,268	3,024	0
64	Starwood	Fresh Market Shopping Center	421	0	2,100	8,887	727	0	15,100		Springing
65	MC Five Mile	The Reside Apartments	1,262	0	0	9,758	3,754	0
66	Barclays	River Meadows MHC	813	0	0	1,635	824	0	29,250
67	Starwood	Riverview Mobile Home Park	442	0	0	1,786	929	0	15,900
68	MC Five Mile	Cala Springs & Shangri-La MHCs	775	0	0	4,262	1,561	0
68.01	MC Five Mile	Shangri-La MHC
68.02	MC Five Mile	Cala Springs MHC
69	Barclays	Delray Beach Self Storage	503	0	0	6,867	Springing	0	18,099
70	Barclays	EZ Storage - Buena Park	Springing	0	0	Springing	389	0
71	MC Five Mile	Summer Village MHC	556	0	0	2,474	838	0
72	Starwood	Ronny’s Mobile Home Park and RV Park	379	0	0	1,139	952	0	13,650
73	Starwood	Bamboo Mobile Home Park	192	0	0	1,889	684	0	6,900

A-1-8

ANNEX A-1

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

2nd LARGEST TENANT (3), (21), (22), (23)

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

Single

Lease

Lease

Lease

Loan #

Seller(1)

Property Name

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

1

JPMCB

Showcase Mall

No

United Artist Theatre

41,108

12/31/17

M&M’s World

31,025

08/31/17

Marshalls

30,313

10/31/23

2

JPMCB

Residence Inn Silicon Valley I

No

3

Barclays

Miami International Mall

No

H&M

22,631

01/31/25

Gap

18,280

06/30/16

Old Navy

16,815

01/31/15

4

JPMCB

Technology Corners Building Six

Yes

Google

232,248

09/30/24

5

JPMCB

100 Cambridge Discovery Park

No

Smithsonian Institution

82,493

12/31/22

Genocea Biosciences

23,666

02/28/17

Siemens Healthcare

22,442

02/28/19

6

JPMCB

Westminster Mall

No

Target

175,000

01/28/23

JCPenney

157,000

01/31/21

Old Navy

22,064

04/30/15

7

JPMCB

160 Water Street

No

New York City Health and Hospital Corporation

290,241

12/31/23

Beth Israel Medical Center

107,500

10/31/25

Seneca Insurance Company

43,000

09/30/20

8

JPMCB

Residence Inn San Mateo

No

9

Barclays

Hilton Virginia Beach Oceanfront Hotel

No

10

JPMCB

Pointe Plaza

No

Affiliated Health Services

88,088

11/01/20

LA Fitness

31,240

05/01/29

Barnes & Noble

12,482

01/01/18

11

Barclays

The Shops at Wiregrass

No

JCPenney

98,850

10/31/35

Barnes & Noble

34,865

10/31/18

Forever 21

20,364

10/31/23

12

Barclays

307 West 38th Street

No

Tiger Button Company, Inc.

20,411

12/31/17

Creative Local Park, Inc.

18,679

06/30/17

Mitchell/Martin, Inc.

17,265

08/31/20

13

Barclays

One Dallas Center

No

HKS Architects

142,228

05/31/35

Greyhound

97,500

12/31/29

APEX

38,768

11/30/18

14

JPMCB

The Preserve at Legacy Park

No

15

Starwood

The Marque at Heritage Hunt

No

16

JPMCB

Charlottesville Fashion Square

No

Sears

103,946

03/04/20

Belk

60,707

01/31/21

The Gap/Gap Kids

11,528

01/31/18

17

JPMCB

The Remington

No

18

JPMCB

200 West Monroe

No

Select Hotels Group

74,067

03/01/16

Equinox Fitness

33,528

03/01/24

AMLI Residential

28,784

01/31/16

19

Barclays

Stonebriar Plaza

No

Toys R Us

50,200

01/31/19

Sun & Ski

18,056

03/31/20

Destination XL group

13,856

01/15/17

20

Barclays

Ann Arbor Student Housing Portfolio

No

20.01

Barclays

Geddes Hill Apartments

No

20.02

Barclays

Carriage House Apartments

No

21

MC Five Mile

Canonbury Square & Tudor Place

No

21.01

MC Five Mile

Tudor Place

No

21.02

MC Five Mile

Canonbury Square

No

22

MC Five Mile

Walnut on Highland Apartments

No

El Patron Grande, LLC

5,871

02/29/24

Great Clips

1,120

11/30/18

23

JPMCB

Derby Corporate Center & Needham Executive Center

No

23.01

JPMCB

Derby Corporate Center 2

No

Regus

14,160

12/31/21

Bank of America, N.A.

8,032

12/31/15

The Hubbell Group, Inc.

4,200

09/30/15

23.02

JPMCB

Needham Executive Center

No

Roblin Insurance Agency

7,551

08/31/18

CVS Pharmacy

5,708

03/31/15

Armstrong Advisory Group

5,642

04/30/16

24

RAIT

48 East 57th Street

Yes

Jacob & Co.

11,990

04/30/27

25

Barclays

Pavilion Lakes Apartments

No

26

Barclays

Blooming Terrace

No

DirecTV Sports (Root Sports)

15,800

12/31/20

SFX Entertainment (Beatport)

14,929

05/31/15

Photobucket

11,594

03/31/18

27

Barclays

Legacy at Prescott Lakes

No

28

Starwood

Dakota Center

No

Restaurant Technology Services

30,732

12/31/18

Fredrikson & Byron P.A.

17,191

12/31/22

US Bank National Assoc.

16,244

12/31/17

29

Barclays

North Salado Village

No

Ross Dress For Less

29,000

01/31/24

O’Reilly Automotive

22,743

08/31/26

Thirsty Horse Saloon

18,224

06/30/19

30

Barclays

Shoppes at Nagawaukee Phase I

No

Best Buy Stores, L.P.

30,000

01/31/20

Famous Footwear

8,000

01/31/15

Panera Bread

4,720

01/31/21

31

MC Five Mile

Plaza del Sol

No

CNG Ranch Market

90,406

06/30/29

Rent A Center

5,057

02/28/19

AALL Insurance

2,526

07/31/18

32

Barclays

Northville Retail Center Phase 2

No

Pier 1 Imports

11,942

02/28/24

P. F. Chang’s China Bistro

7,634

08/31/18

Shields Therapeutic Healing

4,007

08/31/19

33

MC Five Mile

Hampton Inn & Suites Brunswick

No

34

RAIT

Shelly Plaza

No

Food Basics

48,131

10/31/22

Sleepy’s

7,535

02/28/23

Aaron’s

6,900

12/31/18

35

JPMCB

Metro West Office Portfolio

No

35.01

JPMCB

151 Taylor Street

No

Curtiss-Wright Controls, Inc.

72,662

07/31/17

35.02

JPMCB

50 Speen Street

No

Harbor Networks, Inc.

9,020

09/30/20

Rave Wireless

7,818

04/30/15

Adaptive Planning, Inc.

5,603

11/30/18

36

MC Five Mile

Indian Oaks MHC

No

37

Barclays

2030 Fortune Drive

No

Verizon Wireless

35,147

08/31/23

Uniquify

19,052

07/31/15

Gen X Mobile, Inc

18,050

04/30/15

38

Barclays

Hilton Garden Inn Sonoma

No

39

Barclays

Packard and Thompson Apartments

No

39.01

Barclays

Thompson Apartments

No

39.02

Barclays

Packard Apartments

No

40

Barclays

Waterbury Crossing

No

Sports Authority

43,400

04/30/17

PetSmart

26,024

01/30/19

41

Starwood

Pavilion Estates

No

42

MC Five Mile

Blanco Junction

No

Terracon Consultants Inc.

29,072

07/31/23

Dough

5,927

12/31/22

Terra Nova Violins

4,553

05/31/21

43

Barclays

West Sunset Office Portfolio

No

43.01

Barclays

Wolfpack

No

Dollar Loan Center

11,000

11/04/22

Clark County Collection Service

11,000

11/04/22

43.02

Barclays

Devonshire

No

Kaizen Consultants

12,650

03/17/18

Runyon Insurance

2,628

02/10/16

Kaizen Consultants

2,557

03/17/17

44

Starwood

NAL Building

Yes

North American Lighting, Inc.

75,286

03/31/26

45

JPMCB

The Marketplace St. John

No

Starfish Market

12,908

12/31/29

St. John Hardware

3,322

06/30/20

St. John Hardware Lot

2,930

04/30/18

46

MC Five Mile

Lockport Professional Park

No

Eastern Niagara Dentistry

3,808

06/30/15

Dr. William Baier

3,600

01/01/17

Dr. Margaret Novotny

3,562

12/31/17

47

MC Five Mile

Shuman Office Building

No

General Motors Corporation

23,097

06/30/15

Our Childrens Homestead

11,805

05/31/15

Spectaguard Acquisition

11,488

10/31/21

48

RAIT

Chesterfield Apartments

No

49

RAIT

LaQuinta Inn - Lake Charles

No

50

Starwood

Cadillac Square Apartments

No

51

RAIT

Claremont Park Apartments

No

52

Starwood

J Bar J Trailer Ranch

No

53

MC Five Mile

Plaza at Tidwell, Airline & Greens Landing

No

53.01

MC Five Mile

Plaza at Tidwell & Airline

No

King Dollar

11,800

11/01/22

Tierra Caliente

5,125

11/01/22

St Anthony’s (medical office)

5,000

05/01/18

53.02

MC Five Mile

Plaza at Greens Landing

No

Chili’s

5,452

02/28/18

T-Mobile

2,500

01/31/18

Pho Houston

2,000

05/01/15

54

MC Five Mile

Emerald Bay Apartments

No

55

RAIT

Princess Anne Marketplace

No

Party City

11,000

01/31/21

Ruby Tuesday

4,343

01/31/19

Sprint

3,720

08/31/15

56

Starwood

Northbridge Plaza

No

Bonefish

5,641

07/31/18

FedEx Office

5,156

02/28/19

Windchimes

4,005

04/30/20

57

RAIT

Columbia Shores

No

Waste Connections

14,230

07/31/18

US Bakery

12,374

10/31/18

Inger-Rand (Schlage Lock Comp)

4,157

05/31/18

58

Barclays

DBI Portfolio I

Yes

58.01

Barclays

NTB Shorewood

Yes

National Tire & Battery

7,964

05/31/31

58.02

Barclays

Applebee’s Tifton

Yes

Applebee’s

5,200

02/18/34

58.03

Barclays

Applebee’s Calhoun

Yes

Applebee’s

4,993

11/30/33

59

Starwood

2981 Third Avenue and 737 Flatbush Avenue

No

59.01

Starwood

2981 Third Avenue

No

T & T Management LLC

4,700

12/31/24

Darou Salam Islamic Community

2,000

06/28/24

Ramee Fashion Clothing Store

1,900

01/31/20

59.02

Starwood

737 Flatbush Avenue

No

Envy Nail Salon

2,000

07/06/27

Cell Phone Accessories

48

05/31/18

60

RAIT

Stuart Court Apartments

No

61

JPMCB

Ranson Self Storage

No

62

Barclays

University Place Apartments

No

63

MC Five Mile

Moulin Rouge Apartments

No

64

Starwood

Fresh Market Shopping Center

No

The Fresh Market

18,400

10/31/23

Garden Spas

3,200

10/31/16

Dr. Lorentz

2,326

09/30/17

65

MC Five Mile

The Reside Apartments

No

66

Barclays

River Meadows MHC

No

67

Starwood

Riverview Mobile Home Park

No

68

MC Five Mile

Cala Springs & Shangri-La MHCs

No

68.01

MC Five Mile

Shangri-La MHC

No

68.02

MC Five Mile

Cala Springs MHC

No

69

Barclays

Delray Beach Self Storage

No

70

Barclays

EZ Storage - Buena Park

No

71

MC Five Mile

Summer Village MHC

No

72

Starwood

Ronny’s Mobile Home Park and RV Park

No

73

Starwood

Bamboo Mobile Home Park

No

A-1-9

ANNEX A-1
			4th LARGEST TENANT (3), (21), (22), (23)			5th LARGEST TENANT (3), (21), (22), (23)
					Lease			Lease	Loan
Loan #	Seller(1)	Property Name	4th Largest Tenant	Unit Size	Expiration	5th Largest Tenant	Unit Size	Expiration	Purpose
1	JPMCB	Showcase Mall	Coca Cola Oasis	19,257	12/31/29	Showcase Food Court	14,737	09/30/18	Acquisition
2	JPMCB	Residence Inn Silicon Valley I							Acquisition
3	Barclays	Miami International Mall	Forever 21	12,876	01/31/24	Victoria’s Secret	11,247	01/31/21	Refinance
4	JPMCB	Technology Corners Building Six							Refinance
5	JPMCB	100 Cambridge Discovery Park							Refinance
6	JPMCB	Westminster Mall	DSW Shoe Warehouse	17,796	06/30/17	Chuze Fitness	17,253	12/31/23	Refinance
7	JPMCB	160 Water Street	New York City Health and Hospital Corporation	20,600	12/31/15	Oestreicher Construction Corp	5,259	04/30/18	Acquisition
8	JPMCB	Residence Inn San Mateo							Acquisition
9	Barclays	Hilton Virginia Beach Oceanfront Hotel							Refinance
10	JPMCB	Pointe Plaza	St. John Hospital (Info Systems)	10,864	03/31/19	St. John Ambulatory	10,727	11/01/17	Refinance
11	Barclays	The Shops at Wiregrass	Pottery Barn	12,058	03/31/21	Victoria’s Secret	8,956	01/31/19	Refinance
12	Barclays	307 West 38th Street	Kaleidoscope Imaging of New York, Inc.	16,887	09/30/18	Vanguard Construction	16,807	10/31/19	Refinance
13	Barclays	One Dallas Center							Refinance
14	JPMCB	The Preserve at Legacy Park							Refinance
15	Starwood	The Marque at Heritage Hunt							Refinance
16	JPMCB	Charlottesville Fashion Square	Charlotte Russe	7,409	05/31/23	Red Robin	7,350	01/31/15	Acquisition
17	JPMCB	The Remington							Acquisition
18	JPMCB	200 West Monroe	Destiny Health	28,784	08/01/15	Barcodes Renewal	28,119	12/01/17	Acquisition
19	Barclays	Stonebriar Plaza	Bellezza Salon	9,335	07/31/17	Next Generation	7,599	12/31/17	Refinance
20	Barclays	Ann Arbor Student Housing Portfolio							Refinance
20.01	Barclays	Geddes Hill Apartments
20.02	Barclays	Carriage House Apartments
21	MC Five Mile	Canonbury Square & Tudor Place							Refinance
21.01	MC Five Mile	Tudor Place
21.02	MC Five Mile	Canonbury Square
22	MC Five Mile	Walnut on Highland Apartments							Refinance
23	JPMCB	Derby Corporate Center & Needham Executive Center							Refinance
23.01	JPMCB	Derby Corporate Center 2	Summer Valley Properties, LLC	3,997	02/28/19	Raymond James & Associates, Inc.	3,800	07/31/17
23.02	JPMCB	Needham Executive Center	Anesthesia Financial Solutions	5,342	10/31/18	Two Step Software, LLC	3,740	01/31/16
24	RAIT	48 East 57th Street							Refinance
25	Barclays	Pavilion Lakes Apartments							Refinance
26	Barclays	Blooming Terrace	TicketMaster (Live Nation)	7,446	08/31/20	Mersive	7,425	06/30/15	Refinance
27	Barclays	Legacy at Prescott Lakes							Acquisition
28	Starwood	Dakota Center	Merrill Lynch	10,560	11/30/16	UBS Financial Services	5,866	12/31/17	Refinance
29	Barclays	North Salado Village	La Michoacana	13,860	09/30/23	Craftiques Mall	11,472	12/31/14	Refinance
30	Barclays	Shoppes at Nagawaukee Phase I	West Marine Products, Inc. (Sublease to Penzeys Spice Company)	3,990	09/30/15	Noodles & Company	2,587	03/31/17	Acquisition
31	MC Five Mile	Plaza del Sol	Western Wear	2,408	08/31/14	Cricket	1,319	07/31/17	Refinance
32	Barclays	Northville Retail Center Phase 2	Food on Wood	3,000	11/30/18	Pasta Per Trio (Noodles)	2,400	11/30/23	Refinance
33	MC Five Mile	Hampton Inn & Suites Brunswick							Refinance
34	RAIT	Shelly Plaza	Subway	1,900	01/31/17	EB Games	1,562	01/31/17	Refinance
35	JPMCB	Metro West Office Portfolio							Refinance
35.01	JPMCB	151 Taylor Street
35.02	JPMCB	50 Speen Street	Punchbowl, Inc.	3,894	05/31/15	VIStology, Inc.	1,416	07/31/15
36	MC Five Mile	Indian Oaks MHC							Refinance
37	Barclays	2030 Fortune Drive							Acquisition
38	Barclays	Hilton Garden Inn Sonoma							Refinance
39	Barclays	Packard and Thompson Apartments							Refinance
39.01	Barclays	Thompson Apartments
39.02	Barclays	Packard Apartments
40	Barclays	Waterbury Crossing							Refinance
41	Starwood	Pavilion Estates							Acquisition
42	MC Five Mile	Blanco Junction	Ilsong Garden	3,528	07/31/21	The Ultimate Deli, LLC (Picknikin’s)	2,500	03/31/20	Refinance
43	Barclays	West Sunset Office Portfolio							Refinance
43.01	Barclays	Wolfpack
43.02	Barclays	Devonshire	Sunwest Pension	2,365	01/31/16	All Valley Real Estate	1,800	12/31/17
44	Starwood	NAL Building							Acquisition
45	JPMCB	The Marketplace St. John	Chelsea Drugstore - 203/204/205	2,579	08/31/16	University of the Virgin Islands	2,523	11/30/15	Refinance
46	MC Five Mile	Lockport Professional Park	Dr. Albert Cavallari	3,463	05/31/19	Dr. Charles Fetterman	3,177	09/30/18	Refinance
47	MC Five Mile	Shuman Office Building	Gateway One Lending	6,591	05/31/17	Kaleidoscope/R-Works	4,779	06/30/15	Refinance
48	RAIT	Chesterfield Apartments							Refinance
49	RAIT	LaQuinta Inn - Lake Charles							Refinance
50	Starwood	Cadillac Square Apartments							Refinance
51	RAIT	Claremont Park Apartments							Refinance
52	Starwood	J Bar J Trailer Ranch							Refinance
53	MC Five Mile	Plaza at Tidwell, Airline & Greens Landing							Refinance
53.01	MC Five Mile	Plaza at Tidwell & Airline	PLS Check Cashers (sublease to Mi Doctor)	4,080	03/31/20	Nail’ery Inc.	2,237	05/01/23
53.02	MC Five Mile	Plaza at Greens Landing	Wei Shen-Dentist	1,760	09/30/18	Optical Illusionz	1,333	02/01/20
54	MC Five Mile	Emerald Bay Apartments							Refinance
55	RAIT	Princess Anne Marketplace	Payless Shoesource	3,040	12/31/18	KFC	2,226	12/07/18	Refinance
56	Starwood	Northbridge Plaza	Naked Tanz	3,800	03/31/17	Dub Pub	3,456	06/30/16	Refinance
57	RAIT	Columbia Shores	Davidson & Associates	3,323	07/30/14	SmartRG	2,870	06/30/18	Acquisition
58	Barclays	DBI Portfolio I							Acquisition
58.01	Barclays	NTB Shorewood
58.02	Barclays	Applebee’s Tifton
58.03	Barclays	Applebee’s Calhoun
59	Starwood	2981 Third Avenue and 737 Flatbush Avenue							Refinance
59.01	Starwood	2981 Third Avenue	Avon	1,600	05/31/18	Eleven Star Restaurant	1,200	06/30/23
59.02	Starwood	737 Flatbush Avenue
60	RAIT	Stuart Court Apartments							Refinance
61	JPMCB	Ranson Self Storage							Refinance
62	Barclays	University Place Apartments							Refinance
63	MC Five Mile	Moulin Rouge Apartments							Acquisition
64	Starwood	Fresh Market Shopping Center	Doris McLendon’s Jewelry	1,233	06/30/15				Refinance
65	MC Five Mile	The Reside Apartments							Acquisition
66	Barclays	River Meadows MHC							Acquisition
67	Starwood	Riverview Mobile Home Park							Refinance
68	MC Five Mile	Cala Springs & Shangri-La MHCs							Refinance
68.01	MC Five Mile	Shangri-La MHC
68.02	MC Five Mile	Cala Springs MHC
69	Barclays	Delray Beach Self Storage							Acquisition
70	Barclays	EZ Storage - Buena Park							Refinance
71	MC Five Mile	Summer Village MHC							Acquisition
72	Starwood	Ronny’s Mobile Home Park and RV Park							Refinance
73	Starwood	Bamboo Mobile Home Park							Refinance

A-1-10

ANNEX A-1
				Lockbox
Loan #	Seller(1)	Property Name	Principal / Carveout Guarantor(24)	(Y/N)
1	JPMCB	Showcase Mall	Eli Gindi, Jeffrey Gindi	Yes
2	JPMCB	Residence Inn Silicon Valley I	Chatham Lodging, L.P.	Yes
3	Barclays	Miami International Mall	Simon Property Group, L.P.	Yes
4	JPMCB	Technology Corners Building Six	Joseph K. Paul, Jay Paul Revocable Living Trust dated November 9, 1999, as amended and restated on March 19, 2010	Yes
5	JPMCB	100 Cambridge Discovery Park	BRI 3 Holdings, LLC	Yes
6	JPMCB	Westminster Mall	Washington Prime Group, L.P.	Yes
7	JPMCB	160 Water Street	None	Yes
8	JPMCB	Residence Inn San Mateo	Chatham Lodging, L.P.	Yes
9	Barclays	Hilton Virginia Beach Oceanfront Hotel	John R. Lawson, Bruce L. Thompson, Edmund C. Ruffin	Yes
10	JPMCB	Pointe Plaza	David W. Schostak	Yes
11	Barclays	The Shops at Wiregrass	Forest City Enterprises, Inc.	Yes
12	Barclays	307 West 38th Street	George Comfort & Sons, Inc.	Yes
13	Barclays	One Dallas Center	Todd Investment Partners, L.P., Moriah Realty Partners, LLC	Yes
14	JPMCB	The Preserve at Legacy Park	Craig Koenigsberg, Howard Parnes	Yes
15	Starwood	The Marque at Heritage Hunt	Richard Kress, Lawrence P. Burman	Yes
16	JPMCB	Charlottesville Fashion Square	Washington Prime Group, L.P.	Yes
17	JPMCB	The Remington	W. Leonard Blevins, Gary Shahid, Philip M. Payonk, Samantha Davenport, Stephen J. Swiatkiewicz, Roy M. Korins	Yes
18	JPMCB	200 West Monroe	Gimmel Investment Properties, LLLP, Gimmel Investment Properties (US), LLLP	Yes
19	Barclays	Stonebriar Plaza	Alan C. Fox	Yes
20	Barclays	Ann Arbor Student Housing Portfolio	Dr. Carl B. Calfin	Yes
20.01	Barclays	Geddes Hill Apartments
20.02	Barclays	Carriage House Apartments
21	MC Five Mile	Canonbury Square & Tudor Place	Bruce Hurd, Darryl Shrock	Yes
21.01	MC Five Mile	Tudor Place
21.02	MC Five Mile	Canonbury Square
22	MC Five Mile	Walnut on Highland Apartments	Gregg Perelman, Todd Reidbord	Yes
23	JPMCB	Derby Corporate Center & Needham Executive Center	BRI 3 Holdings, LLC	Yes
23.01	JPMCB	Derby Corporate Center 2
23.02	JPMCB	Needham Executive Center
24	RAIT	48 East 57th Street	Angela Arabov	Yes
25	Barclays	Pavilion Lakes Apartments	William M. Warfield	Yes
26	Barclays	Blooming Terrace	Amy C. Harmon	Yes
27	Barclays	Legacy at Prescott Lakes	Marcus Kurschat	Yes
28	Starwood	Dakota Center	NetREIT, Inc.	Yes
29	Barclays	North Salado Village	Douglas Huberman, Keith Pomeroy	Yes
30	Barclays	Shoppes at Nagawaukee Phase I	Stewart M. Wangard	Yes
31	MC Five Mile	Plaza del Sol	Michael Provenzano, Jr., Michael Provenzano III	Yes
32	Barclays	Northville Retail Center Phase 2	Stephen Grand, Gary Sakwa, Daniel L. Stern, Christopher G. Brochert	Yes
33	MC Five Mile	Hampton Inn & Suites Brunswick	Anil Patel	Yes
34	RAIT	Shelly Plaza	Michael B. Willner	Yes
35	JPMCB	Metro West Office Portfolio	BRI 3 Holdings, LLC	Yes
35.01	JPMCB	151 Taylor Street
35.02	JPMCB	50 Speen Street
36	MC Five Mile	Indian Oaks MHC	Kurtis P. Keeney, Nathaniel G. Smith, Dennis R. Williams	Yes
37	Barclays	2030 Fortune Drive	Ronald A. Simms	Yes
38	Barclays	Hilton Garden Inn Sonoma	Joseph C. Knudson	Yes
39	Barclays	Packard and Thompson Apartments	Dr. Carl B. Calfin	Yes
39.01	Barclays	Thompson Apartments
39.02	Barclays	Packard Apartments
40	Barclays	Waterbury Crossing	Sidney Weiner	Yes
41	Starwood	Pavilion Estates	Mark Tucker, Richard Popp, Kathleen Hamlin	Yes
42	MC Five Mile	Blanco Junction	Frank Kudla, Jr., Daniel Jacob, Jr.	Yes
43	Barclays	West Sunset Office Portfolio	Michael V. Shustek	Yes
43.01	Barclays	Wolfpack
43.02	Barclays	Devonshire
44	Starwood	NAL Building	Corporate Property Associates 18 - Global Incorporated	Yes
45	JPMCB	The Marketplace St. John	David Mugar	No
46	MC Five Mile	Lockport Professional Park	Benton B. Kendig III, George DaGraca, James Martin	Yes
47	MC Five Mile	Shuman Office Building	David M. Harvey	Yes
48	RAIT	Chesterfield Apartments	Luis A. Cozza	Yes
49	RAIT	LaQuinta Inn - Lake Charles	James C. Pauley, Mukesh Zaveri	Yes
50	Starwood	Cadillac Square Apartments	Gerardo Pecchia	Yes
51	RAIT	Claremont Park Apartments	David E. Salmanson, David E. Salmanson and Jay N. Rosenstein, as trustees of the David E. Salmanson GST Exempt Trust-2007, David E. Salmanson and Jay N. Rosenstein, as trustees of the David E. Salmanson GST Exempt Trust-2013	Yes
52	Starwood	J Bar J Trailer Ranch	Eric P. Platero	Yes
53	MC Five Mile	Plaza at Tidwell, Airline & Greens Landing	Danny A. Kuperman, Mervyn G. Blieden	Yes
53.01	MC Five Mile	Plaza at Tidwell & Airline
53.02	MC Five Mile	Plaza at Greens Landing
54	MC Five Mile	Emerald Bay Apartments	William T. Doogan	Yes
55	RAIT	Princess Anne Marketplace	Yale I. Paprin	Yes
56	Starwood	Northbridge Plaza	Suzanne Braunstein	Yes
57	RAIT	Columbia Shores	Richard N. Thornton, Neil Payne Velsey Family Trust Two U/T/D August 1, 2012	Yes
58	Barclays	DBI Portfolio I	DePasquale Bros., Inc.	Yes
58.01	Barclays	NTB Shorewood
58.02	Barclays	Applebee’s Tifton
58.03	Barclays	Applebee’s Calhoun
59	Starwood	2981 Third Avenue and 737 Flatbush Avenue	Son Dinh Tran	Yes
59.01	Starwood	2981 Third Avenue
59.02	Starwood	737 Flatbush Avenue
60	RAIT	Stuart Court Apartments	Luis A. Cozza	Yes
61	JPMCB	Ranson Self Storage	Noah Mehrkam	No
62	Barclays	University Place Apartments	William A. Butler, Stephen L. Butler, Engel Realty Company, Inc.	Yes
63	MC Five Mile	Moulin Rouge Apartments	Peter Mino, Tod Osborne	Yes
64	Starwood	Fresh Market Shopping Center	Michael E. Calandra	Yes
65	MC Five Mile	The Reside Apartments	Melissa Jones, Hai Le, Linda Kacal, Larry Tidwell, Archie Peil	Yes
66	Barclays	River Meadows MHC	Matthew J. Miles	Yes
67	Starwood	Riverview Mobile Home Park	Eric P. Platero	Yes
68	MC Five Mile	Cala Springs & Shangri-La MHCs	Tonia Sonju	Yes
68.01	MC Five Mile	Shangri-La MHC
68.02	MC Five Mile	Cala Springs MHC
69	Barclays	Delray Beach Self Storage	Barry Hoeven	Yes
70	Barclays	EZ Storage - Buena Park	Michael E. Greenhut, Calvin B. Gross	No
71	MC Five Mile	Summer Village MHC	David H. Reynolds	Yes
72	Starwood	Ronny’s Mobile Home Park and RV Park	Eric P. Platero	Yes
73	Starwood	Bamboo Mobile Home Park	Eric P. Platero	Yes

A-1-11

ANNEX A-1

Pari Passu Debt

Additional Debt(26)

Pari Passu

Pari Passu

Pari Passu

Total Cut-off

Additional

Lockbox

Pari Passu

Note Control

Piece  In Trust

Piece Non Trust

Date Pari

Addit Debt

Addit Debt

Additional

Debt Cut off

Additional Debt

Loan #

Seller(1)

Property Name

Type(25)

(Y/N)

(Y/N)

Cut-Off Balance

Cut-Off Balance

Passu Debt

Permitted (Y/N)

Exist (Y/N)

Debt Type(s)

Date Balance

Interest Rate

1

JPMCB

Showcase Mall

Hard

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

2

JPMCB

Residence Inn Silicon Valley I

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

3

Barclays

Miami International Mall

CMA

Yes

No

60,000,000

100,000,000

160,000,000

No

No

NAP

NAP

NAP

4

JPMCB

Technology Corners Building Six

Hard

Yes

No

60,000,000

60,000,000

120,000,000

No

Yes

Mezzanine Loan

20,000,000

7.75000

5

JPMCB

100 Cambridge Discovery Park

CMA

No

NAP

NAP

NAP

NAP

No

Yes

Mezzanine Loan

7,400,000

6.15100

6

JPMCB

Westminster Mall

CMA

Yes

Yes

54,794,877

29,888,114

84,682,991

No

No

NAP

NAP

NAP

7

JPMCB

160 Water Street

Hard

Yes

No

49,000,000

50,600,000

99,600,000

No

No

NAP

NAP

NAP

8

JPMCB

Residence Inn San Mateo

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

9

Barclays

Hilton Virginia Beach Oceanfront Hotel

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

10

JPMCB

Pointe Plaza

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

11

Barclays

The Shops at Wiregrass

CMA

Yes

No

35,775,255

49,687,854

85,463,108

No

No

NAP

NAP

NAP

12

Barclays

307 West 38th Street

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

13

Barclays

One Dallas Center

CMA

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

14

JPMCB

The Preserve at Legacy Park

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

15

Starwood

The Marque at Heritage Hunt

Soft

No

NAP

NAP

NAP

NAP

No

Yes

Mezzanine Loan

3,000,000

10.50000

16

JPMCB

Charlottesville Fashion Square

CMA

Yes

Yes

29,885,622

19,923,748

49,809,370

No

No

NAP

NAP

NAP

17

JPMCB

The Remington

Hard

No

NAP

NAP

NAP

NAP

No

Yes

Mezzanine Loan

3,480,000

9.50000

18

JPMCB

200 West Monroe

CMA

Yes

No

25,000,000

50,000,000

75,000,000

Yes

No

Permitted Mezzanine

NAP

NAP

19

Barclays

Stonebriar Plaza

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

20

Barclays

Ann Arbor Student Housing Portfolio

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

20.01

Barclays

Geddes Hill Apartments

20.02

Barclays

Carriage House Apartments

21

MC Five Mile

Canonbury Square & Tudor Place

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

21.01

MC Five Mile

Tudor Place

21.02

MC Five Mile

Canonbury Square

22

MC Five Mile

Walnut on Highland Apartments

Springing

No

NAP

NAP

NAP

NAP

No

Yes

Subordinate Debt

1,142,583

5.00000

23

JPMCB

Derby Corporate Center & Needham Executive Center

Springing

No

NAP

NAP

NAP

NAP

No

Yes

Mezzanine Loan

2,075,000

6.15100

23.01

JPMCB

Derby Corporate Center 2

23.02

JPMCB

Needham Executive Center

24

RAIT

48 East 57th Street

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

25

Barclays

Pavilion Lakes Apartments

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

26

Barclays

Blooming Terrace

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

27

Barclays

Legacy at Prescott Lakes

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

28

Starwood

Dakota Center

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

29

Barclays

North Salado Village

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

30

Barclays

Shoppes at Nagawaukee Phase I

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

31

MC Five Mile

Plaza del Sol

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

32

Barclays

Northville Retail Center Phase 2

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

33

MC Five Mile

Hampton Inn & Suites Brunswick

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

34

RAIT

Shelly Plaza

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

35

JPMCB

Metro West Office Portfolio

Springing

No

NAP

NAP

NAP

NAP

No

Yes

Mezzanine Loan

1,205,000

6.15100

35.01

JPMCB

151 Taylor Street

35.02

JPMCB

50 Speen Street

36

MC Five Mile

Indian Oaks MHC

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

37

Barclays

2030 Fortune Drive

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

38

Barclays

Hilton Garden Inn Sonoma

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

39

Barclays

Packard and Thompson Apartments

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

39.01

Barclays

Thompson Apartments

39.02

Barclays

Packard Apartments

40

Barclays

Waterbury Crossing

Hard

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

41

Starwood

Pavilion Estates

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

42

MC Five Mile

Blanco Junction

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

43

Barclays

West Sunset Office Portfolio

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

43.01

Barclays

Wolfpack

43.02

Barclays

Devonshire

44

Starwood

NAL Building

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

45

JPMCB

The Marketplace St. John

NAP

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

46

MC Five Mile

Lockport Professional Park

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

47

MC Five Mile

Shuman Office Building

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

48

RAIT

Chesterfield Apartments

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

49

RAIT

LaQuinta Inn - Lake Charles

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

50

Starwood

Cadillac Square Apartments

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

51

RAIT

Claremont Park Apartments

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

52

Starwood

J Bar J Trailer Ranch

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

53

MC Five Mile

Plaza at Tidwell, Airline & Greens Landing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

53.01

MC Five Mile

Plaza at Tidwell & Airline

53.02

MC Five Mile

Plaza at Greens Landing

54

MC Five Mile

Emerald Bay Apartments

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

55

RAIT

Princess Anne Marketplace

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

56

Starwood

Northbridge Plaza

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

57

RAIT

Columbia Shores

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

58

Barclays

DBI Portfolio I

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

58.01

Barclays

NTB Shorewood

58.02

Barclays

Applebee’s Tifton

58.03

Barclays

Applebee’s Calhoun

59

Starwood

2981 Third Avenue and 737 Flatbush Avenue

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

59.01

Starwood

2981 Third Avenue

59.02

Starwood

737 Flatbush Avenue

60

RAIT

Stuart Court Apartments

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

61

JPMCB

Ranson Self Storage

NAP

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

62

Barclays

University Place Apartments

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

63

MC Five Mile

Moulin Rouge Apartments

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

64

Starwood

Fresh Market Shopping Center

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

65

MC Five Mile

The Reside Apartments

Springing

No

NAP

NAP

NAP

NAP

Yes

No

NAP

NAP

NAP

66

Barclays

River Meadows MHC

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

67

Starwood

Riverview Mobile Home Park

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

68

MC Five Mile

Cala Springs & Shangri-La MHCs

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

68.01

MC Five Mile

Shangri-La MHC

68.02

MC Five Mile

Cala Springs MHC

69

Barclays

Delray Beach Self Storage

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

70

Barclays

EZ Storage - Buena Park

NAP

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

71

MC Five Mile

Summer Village MHC

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

72

Starwood

Ronny’s Mobile Home Park and RV Park

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

73

Starwood

Bamboo Mobile Home Park

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

A-1-12

ANNEX A-1
			Total Debt				HOTEL OPERATING STATISTICS
				Total Debt		Total Debt											Most
			Total Debt	UW NCF	Total Debt	UW NOI	2011	2011	2011	2012	2012	2012	2013	2013	2013	Most Recent	Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Cut-off Balance	DSCR	Current LTV %	Debt Yield %	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	JPMCB	Showcase Mall	NAP	NAP	NAP	NAP																1
2	JPMCB	Residence Inn Silicon Valley I	NAP	NAP	NAP	NAP	74.4%	145.41	108.14	80.5%	157.18	126.55	81.5%	174.01	141.76	82.6%	176.17	145.44	82.6%	176.17	145.44	2
3	Barclays	Miami International Mall	160,000,000	2.70	40.9%	12.6%																3
4	JPMCB	Technology Corners Building Six	140,000,000	1.22	80.0%	7.8%																4
5	JPMCB	100 Cambridge Discovery Park	62,900,000	1.06	85.0%	6.8%																5
6	JPMCB	Westminster Mall	84,682,991	1.82	49.5%	12.1%																6
7	JPMCB	160 Water Street	99,600,000	1.32	60.4%	7.3%																7
8	JPMCB	Residence Inn San Mateo	NAP	NAP	NAP	NAP	83.0%	135.38	112.43	82.8%	158.54	131.57	86.5%	173.15	149.82	88.0%	176.24	155.12	88.0%	176.24	155.12	8
9	Barclays	Hilton Virginia Beach Oceanfront Hotel	NAP	NAP	NAP	NAP	71.0%	197.44	140.08	73.7%	199.06	146.68	72.0%	204.64	147.29	71.9%	206.13	148.17	71.9%	206.13	148.17	9
10	JPMCB	Pointe Plaza	NAP	NAP	NAP	NAP																10
11	Barclays	The Shops at Wiregrass	85,463,108	1.47	55.5%	10.0%																11
12	Barclays	307 West 38th Street	NAP	NAP	NAP	NAP																12
13	Barclays	One Dallas Center	NAP	NAP	NAP	NAP																13
14	JPMCB	The Preserve at Legacy Park	NAP	NAP	NAP	NAP																14
15	Starwood	The Marque at Heritage Hunt	36,000,000	1.04	76.9%	7.1%																15
16	JPMCB	Charlottesville Fashion Square	49,809,370	1.75	59.4%	11.6%																16
17	JPMCB	The Remington	29,580,000	1.12	84.3%	7.6%																17
18	JPMCB	200 West Monroe	75,000,000	1.37	74.3%	9.6%																18
19	Barclays	Stonebriar Plaza	NAP	NAP	NAP	NAP																19
20	Barclays	Ann Arbor Student Housing Portfolio	NAP	NAP	NAP	NAP																20
20.01	Barclays	Geddes Hill Apartments																				20.01
20.02	Barclays	Carriage House Apartments																				20.02
21	MC Five Mile	Canonbury Square & Tudor Place	NAP	NAP	NAP	NAP																21
21.01	MC Five Mile	Tudor Place																				21.01
21.02	MC Five Mile	Canonbury Square																				21.02
22	MC Five Mile	Walnut on Highland Apartments	19,142,583	1.07	77.5%	8.0%																22
23	JPMCB	Derby Corporate Center & Needham Executive Center	17,675,000	1.11	85.0%	7.5%																23
23.01	JPMCB	Derby Corporate Center 2																				23.01
23.02	JPMCB	Needham Executive Center																				23.02
24	RAIT	48 East 57th Street	NAP	NAP	NAP	NAP																24
25	Barclays	Pavilion Lakes Apartments	NAP	NAP	NAP	NAP																25
26	Barclays	Blooming Terrace	NAP	NAP	NAP	NAP																26
27	Barclays	Legacy at Prescott Lakes	NAP	NAP	NAP	NAP																27
28	Starwood	Dakota Center	NAP	NAP	NAP	NAP																28
29	Barclays	North Salado Village	NAP	NAP	NAP	NAP																29
30	Barclays	Shoppes at Nagawaukee Phase I	NAP	NAP	NAP	NAP																30
31	MC Five Mile	Plaza del Sol	NAP	NAP	NAP	NAP																31
32	Barclays	Northville Retail Center Phase 2	NAP	NAP	NAP	NAP																32
33	MC Five Mile	Hampton Inn & Suites Brunswick	NAP	NAP	NAP	NAP	64.2%	91.16	58.52	73.3%	98.56	72.26	77.7%	101.66	79.02	79.4%	102.95	81.79	79.4%	102.95	81.79	33
34	RAIT	Shelly Plaza	NAP	NAP	NAP	NAP																34
35	JPMCB	Metro West Office Portfolio	10,280,000	1.50	85.0%	10.3%																35
35.01	JPMCB	151 Taylor Street																				35.01
35.02	JPMCB	50 Speen Street																				35.02
36	MC Five Mile	Indian Oaks MHC	NAP	NAP	NAP	NAP																36
37	Barclays	2030 Fortune Drive	NAP	NAP	NAP	NAP																37
38	Barclays	Hilton Garden Inn Sonoma	NAP	NAP	NAP	NAP	63.7%	122.47	68.18	66.3%	129.04	85.50	73.7%	139.00	102.49	77.4%	137.56	106.42	77.4%	137.56	106.42	38
39	Barclays	Packard and Thompson Apartments	NAP	NAP	NAP	NAP																39
39.01	Barclays	Thompson Apartments																				39.01
39.02	Barclays	Packard Apartments																				39.02
40	Barclays	Waterbury Crossing	NAP	NAP	NAP	NAP																40
41	Starwood	Pavilion Estates	NAP	NAP	NAP	NAP																41
42	MC Five Mile	Blanco Junction	NAP	NAP	NAP	NAP																42
43	Barclays	West Sunset Office Portfolio	NAP	NAP	NAP	NAP																43
43.01	Barclays	Wolfpack																				43.01
43.02	Barclays	Devonshire																				43.02
44	Starwood	NAL Building	NAP	NAP	NAP	NAP																44
45	JPMCB	The Marketplace St. John	NAP	NAP	NAP	NAP																45
46	MC Five Mile	Lockport Professional Park	NAP	NAP	NAP	NAP																46
47	MC Five Mile	Shuman Office Building	NAP	NAP	NAP	NAP																47
48	RAIT	Chesterfield Apartments	NAP	NAP	NAP	NAP																48
49	RAIT	LaQuinta Inn - Lake Charles	NAP	NAP	NAP	NAP	65.6%	97.82	64.21	70.6%	105.49	74.52	80.8%	113.74	91.94	80.1%	112.43	90.01	80.1%	112.43	90.01	49
50	Starwood	Cadillac Square Apartments	NAP	NAP	NAP	NAP																50
51	RAIT	Claremont Park Apartments	NAP	NAP	NAP	NAP																51
52	Starwood	J Bar J Trailer Ranch	NAP	NAP	NAP	NAP																52
53	MC Five Mile	Plaza at Tidwell, Airline & Greens Landing	NAP	NAP	NAP	NAP																53
53.01	MC Five Mile	Plaza at Tidwell & Airline																				53.01
53.02	MC Five Mile	Plaza at Greens Landing																				53.02
54	MC Five Mile	Emerald Bay Apartments	NAP	NAP	NAP	NAP																54
55	RAIT	Princess Anne Marketplace	NAP	NAP	NAP	NAP																55
56	Starwood	Northbridge Plaza	NAP	NAP	NAP	NAP																56
57	RAIT	Columbia Shores	NAP	NAP	NAP	NAP																57
58	Barclays	DBI Portfolio I	NAP	NAP	NAP	NAP																58
58.01	Barclays	NTB Shorewood																				58.01
58.02	Barclays	Applebee’s Tifton																				58.02
58.03	Barclays	Applebee’s Calhoun																				58.03
59	Starwood	2981 Third Avenue and 737 Flatbush Avenue	NAP	NAP	NAP	NAP																59
59.01	Starwood	2981 Third Avenue																				59.01
59.02	Starwood	737 Flatbush Avenue																				59.02
60	RAIT	Stuart Court Apartments	NAP	NAP	NAP	NAP																60
61	JPMCB	Ranson Self Storage	NAP	NAP	NAP	NAP																61
62	Barclays	University Place Apartments	NAP	NAP	NAP	NAP																62
63	MC Five Mile	Moulin Rouge Apartments	NAP	NAP	NAP	NAP																63
64	Starwood	Fresh Market Shopping Center	NAP	NAP	NAP	NAP																64
65	MC Five Mile	The Reside Apartments	NAP	NAP	NAP	NAP																65
66	Barclays	River Meadows MHC	NAP	NAP	NAP	NAP																66
67	Starwood	Riverview Mobile Home Park	NAP	NAP	NAP	NAP																67
68	MC Five Mile	Cala Springs & Shangri-La MHCs	NAP	NAP	NAP	NAP																68
68.01	MC Five Mile	Shangri-La MHC																				68.01
68.02	MC Five Mile	Cala Springs MHC																				68.02
69	Barclays	Delray Beach Self Storage	NAP	NAP	NAP	NAP																69
70	Barclays	EZ Storage - Buena Park	NAP	NAP	NAP	NAP																70
71	MC Five Mile	Summer Village MHC	NAP	NAP	NAP	NAP																71
72	Starwood	Ronny’s Mobile Home Park and RV Park	NAP	NAP	NAP	NAP																72
73	Starwood	Bamboo Mobile Home Park	NAP	NAP	NAP	NAP																73

A-1-13

Footnotes to Annex A-1
(1)	“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “Barclays” denotes Barclays Bank PLC, as Mortgage Loan Seller;  “Five Mile” denotes MC-Five Mile Commercial Mortgage Finance LLC, as Mortgage Loan Seller; “Starwood” denotes Starwood Mortgage Funding II LLC, as Mortgage Loan Seller; and “RAIT” denotes RAIT Funding, LLC, as Mortgage Loan Seller.
(2)	Certain of the mortgage loans include parcels ground leased to tenants as well as other types of spaces in the calculation of the total square footage and the occupancy of the mortgaged property.
	For example, with respect to Loan No. 6, Westminster Mall, the first and second largest tenants by square footage, Target and JCPenney, respectively, ground lease the land from the borrower.
	With respect to Loan No. 22, Walnut on Highland Apartments, in addition to the 117 residential units there are two retail units with a total square footage of 6,991 square feet.  The total square footage of the mortgaged property including the two retail units is 85,151 square feet.
	With respect to Loan No. 36, Indian Oaks MHC, the mortgaged property has 41 mobile homes owned by an affiliate of the borrower.  The borrower entered into a master lease at market rate with the affiliate on these affiliate-owned homes.  An additional 15 mobile homes are owned by another affiliate of the borrower and are not subject to a master lease.  These model homes are for sale only and are not occupied for residential purposes.  None of the park-owned homes were included in the collateral for the mortgage loan and income generated from these homes has not been included in the underwriting of the mortgage loan.
	With respect to Loan No. 48, Chesterfield Apartments, the Occupancy % was calculated based on 65 multifamily units. The collateral also includes two commercial units, which are leased but not considered in the Occupancy % calculation.
	With respect to Loan No. 50, Cadillac Square Apartments, there are 221 multifamily units and 10,004 square feet of commercial space.
	With respect to Loan No. 59.02, 2981 Third Avenue and 737 Flatbush Avenue – 737 Flatbush Avenue, there are 2,048 square feet of commercial space and two multifamily units comprising 2,600 square feet.
	With respect to Loan No. 60, Stuart Court Apartments, the Occupancy % was calculated based on 63 multifamily units. The collateral also includes one commercial unit and a rooftop antenna space lease, which are leased but not considered in the Occupancy % calculation.
	With respect to Loan No. 61, Ranson Self Storage, the Occupancy % was calculated based on 519 self-storage units. The collateral also includes two retail tenant spaces, which are leased but not considered in the Occupancy % calculation.
	With respect to Loan No. 62, University Place Apartments, the property is comprised of 139 residential units and 12,000 square feet of office space that is leased to the mortgage loan sponsor.
(3)	In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy.
	For example, with respect to Loan No. 1, Showcase Mall, the third largest tenant by square footage, Marshalls, has executed a lease and is in occupancy but has not commenced paying rent.  The lease requires the tenant to commence rent payments in July 2014. At origination of the mortgage loan, JPMCB reserved the full amount of remaining rent abatement.
	With respect to Loan No. 3, Miami International Mall, Occupancy % includes temporary tenants at the mortgaged property.
	With respect to Loan No. 4, Technology Corners Building Six, the sole tenant, Google, has executed a lease but has not yet taken occupancy of its leased premises or commenced paying rent.  The tenant’s lease commences in June 2014, and it is expected to begin paying rent in November 2014. Google is expected to take occupancy in the first quarter of 2015.

A-1-14

	With respect to Loan No. 6, Westminster Mall, Occupancy % includes temporary tenants, which occupy 66,803 square feet at the mortgaged property.
	With respect to Loan No. 10, Pointe Plaza, the second largest tenant by square footage, LA Fitness, has signed a lease and taken occupancy of leased premises but has not yet commenced paying rent.  The lease requires the tenant to commence rent payments in November 2014. At origination of the mortgage loan, JPMCB reserved the full amount of remaining rent abatement.
	With respect to Loan No. 23.01, Derby Corporate Center & Needham Executive Center – Derby Corporate Center 2, the largest tenant by square footage, Regus, has executed a lease for an expansion at the mortgaged property but has not yet taken occupancy of the expansion space or commenced paying rent for such space.  The tenant is expected to take occupancy of the expansion space and commence paying rent for such space on January 1, 2015.
	With respect to Loan No. 44, NAL Building, the sole tenant at the mortgaged property, North American Lighting, Inc., is currently completing a buildout of its space.  At origination, the borrower funded a $672,055 tenant improvement and leasing commission escrow relating to the buildout.  The tenant has signed its lease, but is not expected to take occupancy until its buildout is completed, which is expected to be July 2014, and will not commence paying rent until April 2015.  At origination, the borrower reserved $363,553, which equals approximately 12 months of debt service, to cover debt service payments during the remaining free rent period.  North American Lighting, Inc. does not have any termination options under its lease.
	With respect to Loan No. 48, Chesterfield Apartments, UW NOI ($) and UW NCF ($) include revenues attributable to two commercial leases at the mortgaged property.  Approximately 17% of the UW Revenues ($) at the mortgaged property was attributable to these commercial leases.
	With respect to Loan No. 50, Cadillac Square Apartments, Occupancy % includes month-to-month tenants, which occupy 2,802 square feet of commercial space at the mortgaged property.
	With respect to Loan No. 60, Stuart Court Apartments, UW NOI ($) and UW NCF ($) include revenues attributable to one commercial lease and a rooftop antenna space lease at the mortgaged property.  Approximately 5% of the UW Revenues ($) at the mortgaged property was attributable to this commercial lease and rooftop antenna space lease.
	With respect to Loan No. 61, Ranson Self Storage, UW NOI ($) and UW NCF ($) include revenues attributable to two retail space leases at the mortgaged property.  Approximately 16% of the UW Revenues ($) at the mortgaged property was attributable to these retail leases.
(4)	With respect to all mortgage loans, with the exceptions of the mortgage loans listed below,  the Current LTV % and the Maturity LTV % are based on the “as-is” Appraisal Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met.
	For example, with respect to Loan No. 4, Technology Corners Building Six, the appraiser’s hypothetical “Market Value Upon Stabilization” for the mortgaged property, effective October 1, 2014, was used, which assumes that the outstanding tenant improvements related to the sole tenant’s lease have been completed and that the tenant has commenced paying rent. At origination of the mortgage loan, JPMCB reserved $10,921,057 for the outstanding tenant improvements and $4,064,340 for the free rent required under the lease. The appraiser’s “As-Is” value for the mortgaged property is $155,000,000, which results in a Current LTV ratio of 77.4%.
	With respect to Loan No. 26, Blooming Terrace, the “as is” value of $20,750,000 includes excess land value of $6,750,000.
(5)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current 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.

A-1-15

(6)	With respect to Loan No. 3, Miami International Mall, the mortgage loan is part of a $160,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “Miami International Mall Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $100,000,000 and was contributed to JPMBB 2014-C18 Trust. Note A-2 (the “Miami International Mall Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $60,000,000 and is being contributed to the JPMBB 2014-C21 Trust. All loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 4, Technology Corners Building Six, the mortgage loan is part of a $120,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2).  Note A-1 (the “Technology Corners Building Six Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $60,000,000 and was contributed to the JPMCC 2014-C20 Trust. Note A-2 (the “Technology Corners Building Six Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $60,000,000 and is being contributed to the JPMBB 2014-C21 Trust.  All loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 6, Westminster Mall, the mortgage loan is part of an $85,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2).  Note A-1 (the “Westminster Mall Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $54,794,877 and is being contributed to the JPMBB 2014-C21 Trust. Note A-2 (the “Westminster Mall Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $29,888,114 and was contributed to the JPMCC 2014-C20 Trust.  All loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 7, 160 Water Street, the mortgage loan is part of a $99,600,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2).  Note A-1 (the “160 Water Street Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $50,600,000 and was contributed to the JPMCC 2014-C20 Trust. Note A-2 (the “160 Water Street Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $49,000,000 and is being contributed to the JPMBB 2014-C21 Trust.  All loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 11, The Shops at Wiregrass, the mortgage loan is part of an $86,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “The Shops at Wiregrass Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $49,687,854 and was contributed to JPMBB 2014-C18 Trust. Note A-2 (the “The Shops at Wiregrass Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $35,775,255 and is being contributed to the JPMBB 2014-C21 Trust. All loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 16, Charlottesville Fashion Square, the mortgage loan is part of a $50,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2).  Note A-1 (the “Charlottesville Fashion Square Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $29,885,622 and is being contributed to the JPMBB 2014-C21 Trust. Note A-2 (the “Charlottesville Fashion Square Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $19,923,748 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. 18, 200 West Monroe, the mortgage loan is part of a $75,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2).  Note A-1 (the “200 West Monroe Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $50,000,000 and was contributed to the JPMCC 2014-C20 Trust. Note A-2 (the “200 West Monroe Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $25,000,000 and is being contributed to the JPMBB 2014-C21 Trust.  All loan level metrics are based on the Whole Loan balance.
(7)	Each number identifies a group of related borrowers.
(8)	For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Certificate Administrator Fee Rate (including the Trustee fee rate), the Senior Trust Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).
(9)	For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.

A-1-16

(10)	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.
(11)	With respect to Loan No. 44, NAL Building, the mortgage loan has an ARD feature with an anticipated repayment date of May 6, 2024. From and after the anticipated repayment date, the interest rate will increase by 1.50000% per annum to 6.28500% per annum, until the final maturity date of May 6, 2026.
(12)	The “L” component of the prepayment provision represents lockout payments. The “Def” component of the prepayment provision represents defeasance payments. The “YM” component of the prepayment provision represents yield maintenance payments. The “O” component of the prepayment provision represents the free payments including the Maturity Date.
	With respect to Loan Nos. 5, 23 and 35, 100 Cambridge Discovery Park, Derby Corporate Center & Needham Executive Center and Metro West Office Portfolio, respectively, the lockout period is 13 payment dates from and including the first payment date.
	With respect to Loan No. 16, Charlottesville Fashion Square, the lockout period is the earlier of May 1, 2018 or two years after the securitization of the Charlottesville Fashion Square Pari Passu Companion Loan. The prepayment string reflects a lockout period ending two years after the anticipated Closing Date.
	With respect to Loan No. 62, University Place Apartments, the ground lessor may, subject to certain conditions, purchase the borrower’s leasehold interest at any time during the term of the mortgage loan, including during the lockout period.  If the ground lessor exercises such purchase option, the ground lessor must pay all amounts due to the lender, including any prepayment penalties.
(13)	With respect to some mortgage loans, historical financial information may not be available due to when the mortgaged properties were constructed and/or acquired.
	With respect to Loan Nos. 4 and 17, Technology Corners Building Six and The Remington, respectively, the related mortgaged properties are newly constructed and some historical financials may not be available.
	With respect to Loan No. 28, Dakota Center, the related mortgaged property was acquired in May 2011. Due to a transfer in ownership, 2011 financials are not available.
	With respect to Loan No. 37, 2030 Fortune Drive, 2012 Revenues, 2012 Expenses and 2012 NOI are for the five months ended December annualized.
	With respect to Loan No. 44, NAL Building, the mortgaged property was previously occupied by a single tenant until May 2012. The new lease with a single tenant North American Lighting, Inc. was executed in December 2013. As such, historical financials are not available.
	With respect to Loan No. 59, 2981 Third Avenue and 737 Flatbush Avenue, due to transitioning tenancy and property renovation, 2011 financials were determined not to be representative of ongoing operation.
(14)	With respect to all hotel properties, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these mortgaged properties are the same.
	With respect to Loan No. 1, Showcase Mall, UW NOI ($) and UW NCF ($) include revenues attributable to the parking garage at the mortgaged property.  Approximately 5.1% of the gross potential income at the mortgaged property was attributable to the parking garage.
	With respect to Loan No. 4, Technology Corners Building Six, UW NOI ($) and UW NCF ($) are based on the straight-line average contractual rent of the sole tenant, Google.

A-1-17

	With respect to Loan No. 7, 160 Water Street, UW NOI ($) and UW NCF ($) are calculated in part based on escalated rent amount for the second largest tenant, Beth Israel Medical Center.  The tenant’s rent increases from $27.00 per square foot to $31.00 per square foot in November 2015, and JPMCB underwrote the escalated rent amount.  At origination of the mortgage loan, the related borrower escrowed funds in the amount of the difference between the current and escalated rent amounts.
	With respect to Loan No. 35.02, Metro West Office Portfolio – 50 Speen Street, the related mortgaged property currently benefits from a tax increment financing agreement with the Town of Littleton, Massachusetts.  Under the program, a portion of the value of the improvements at the mortgaged property is exempt from taxation over a period of 25 years. The exemption commenced in 2009 and is set to expire in 2029, which is after the maturity date of the related mortgage loan.  Five percent (5%) of the value of the improvements will be exempt from taxation each year (including the current year) through the maturity date, and real estate taxes were underwritten including the tax arrangement.  Under the agreement, there is a procedure for the municipality to terminate the exemption if the tenant at the related mortgaged property does not fulfill its investment and job creation requirements under the agreement.
(15)	The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan.
(16)	With respect to Loan No. 5, 100 Cambridge Discovery Park, the entire mortgaged property is ground leased by the related borrower from an affiliated entity.  See “Description of the Mortgage Pool – Fee & Leasehold Estates; Ground Leases” and “Risk Factors – Mortgage Loans Secured by Leasehold Interests May Expose Investors to Greater Risks of Default and Loss” and “– Mortgaged Properties Leased to Borrowers or Borrower Affiliated Entities Also Have Risks” in the Free Writing Prospectus.
	With respect to Loan No. 34, Shelly Plaza, a portion of the mortgaged property consists of a leasehold estate, which is used to provide additional parking at the mortgaged property.
	With respect to Loan No. 45, The Marketplace St. John, a portion of the mortgaged property consists of a leasehold estate, which is used to provide additional parking to the mortgaged property.
(17)	Represents the amount deposited by the borrower(s) at origination. All or a portion of this amount may have been released pursuant to the terms of the related mortgage loan documents.
(18)	Represents the monthly amounts required to be deposited by the borrower(s). The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents.
	With respect to Loan No. 2, Residence Inn Silicon Valley I, commencing on December 1, 2014, all excess cash flow after payment of debt service, required reserves and operating expenses will be swept into a reserve relating to the property improvement plan required by the franchise agreement, until the aggregate amount of funds on deposit in the reserve equals $1,195,825.  These funds will be used to pay for the renovations to the public spaces under the property improvement plan.  Additionally, commencing on December 1, 2015, all excess cash flow after payment of debt service, required reserves and operating expenses will be swept into the reserve until the aggregate amount of funds on deposit in the reserve equals $2,616,519.  Such funds will be used to complete the renovations to the rooms and corridors required under the property improvement plan.
	With respect to Loan No. 3, Miami International Mall, upon the debt service coverage being less than 1.25x for two consecutive calendar quarters, the borrower must make monthly deposits of (i) $9,461 into the replacement reserve capped at $227,073 and (ii) $51,620 into the leasing reserve capped at $1,238,888.
	With respect to Loan No. 7, 160 Water Street, the obligation to reserve monthly deposits for tenant improvements and leasing commissions will cease if the termination option for the largest tenant at the mortgaged property by square footage, New York City Health and Hospital Corporation, expires and the borrower provides an estoppel certificate confirming, among other things, that the lease is in full force and effect and the termination option has expired without the exercise of the option.

A-1-18

With respect to Loan No. 8, Residence Inn San Mateo, commencing on December 1, 2014, all excess cash flow after payment of debt service, required reserves and operating expenses will be swept into a reserve relating to the property improvement plan required by the franchise agreement, until the aggregate amount of funds on deposit in the reserve equals $810,117.  These funds will be used to pay for the renovations to the public spaces under the property improvement plan.  Additionally, commencing on March 1, 2016, all excess cash flow after payment of debt service, required reserves and operating expenses will be swept into the reserve until the aggregate amount of funds on deposit in the reserve equals $2,375,853.  Such funds will be used to complete the renovations to the rooms and corridors required under the property improvement plan.

With respect to Loan No. 9, Hilton Virginia Beach Oceanfront Hotel, the borrower deposited $1,000,000 (the “Seasonality Reserve Required Deposit Amount”) for seasonality reserves in a borrower controlled bank account. The borrower will provide evidence to the lender on October 31, 2014 and on October 31st of each year thereafter, that the amount deposited equals the Seasonality Reserve Required Deposit Amount. On July 6, 2018, the Seasonality Reserve Required Deposit Amount will equal $1,400,000. Upon the occurrence of the DSCR falling below 1.30x all funds deposited will be transferred to a lender controlled reserve account.

With respect to Loan No. 18, 200 West Monroe, the monthly deposit for tenant improvements and leasing commissions is subject to increases in the event that Select Hotels Group files for bankruptcy, goes dark, vacates or terminates its lease with respect to any portion of its space.  The amount of the monthly deposit will increase to one-twelfth of the sum of (i) $850,000 plus (ii) the product of (a) the square footage of the Select Hotels Group space that is being vacated or terminated (or, if Select Hotels Group files bankruptcy, all of the square footage leased by the tenant), multiplied by (b) $6.10 per square foot.  The cap on the tenant improvements and leasing commissions reserve will be four times the annual deposits required to be deposited into the reserve.

With respect to Loan No. 24, 48 East 57th Street, upon the occurrence of a trigger event (which includes an event of default under the mortgage loan or determination that the debt service coverage ratio is below 1.00x), the borrower will be required to make monthly deposits into (a) the real estate tax reserve of one-twelfth of an amount which would be sufficient to pay the taxes payable and (b) the insurance reserve of one-twelfth of an amount which would be sufficient to pay the insurance premiums due for renewal of the coverage upon expiration.

With respect to Loan No. 37, 2030 Fortune Drive, the borrower is required to (i) deposit $1,000,000 in cash or in a form of a letter of credit (“Verizon Deposit”) into the Verizon Reserve on or before the date which is nine months prior to the Verizon lease expiration date or nine months prior to the expiration date of any Verizon replacement lease as defined in the loan agreement or (ii) deposit all excess cash into the Verizon Reserve upon a Verizon Trigger Event as defined in the loan agreement subject to a cap equal to the Verizon Deposit. Instead of depositing excess cash into the Verizon Reserve on a monthly basis, the borrower may deposit with the lender the Verizon Deposit.

With respect to Loan No. 44, NAL Building, the related borrower is required to make monthly deposits to the replacement reserve in the amount of $950 after occurrence of a Sweep Event. A Sweep Event is defined as (i) an event of default, (ii) from and after April 1, 2016, the DSCR at the mortgaged property falls below 1.20x, (iii) the tenant North American Lighting, Inc., or any replacement tenant, economically or materially defaults under the terms of its lease, goes dark, gives notice to vacate, vacates its leased space at the mortgaged property or becomes a debtor in bankruptcy or other insolvency proceedings and/or (iv) the anticipated repayment date.

With respect to Loan No. 57, Columbia Shores, the borrower deposited $275,000 into the tenant improvement and leasing commission reserve at origination. If the balance of this reserve is less than $100,000, the borrower will be required to make monthly deposits of $4,029.

A-1-19

	With respect to Loan No. 64, Fresh Market Shopping Center, on each monthly payment date following a 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 Fresh Market Reserve. During any Tenant Trigger Period, funds will be made available to the related borrower to pay for tenant improvement costs and leasing commissions relating to the re-tenanting of the space at the mortgaged property currently leased to The Fresh Market. A Tenant Trigger Period is defined as the tenant known as The Fresh Market (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 mortgaged 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 October 31, 2022.
(19)	With respect to Loan No. 11, The Shops at Wiregrass, commencing on January 6, 2017, all excess cash flows pursuant to the loan documents will be deposited into the rollover cash sweep reserve provided that the “Rollover Reserve Cap Conditions” have not been satisfied. Rollover Reserve Cap Conditions mean (i) the related borrower has caused 90% of leases expiring in the calendar years 2018 and 2019 to be renewed or replaced with the weighted average term for such renewed or replaced lease being not less than five years, (ii) occupancy is greater than or equal to 92% and (iii) net operating income is greater than or equal to $8,750,000. In addition, the related borrower will deliver to the lender $30,000 per 3,000 square feet of space at the mortgaged property for any lease that is terminated pursuant to a “Termination Provision” to the lender. Termination Provision means any provision in a lease that grants a tenant the right to terminate the lease based on the financial condition of the tenant’s business at the mortgaged property.
	With respect to Loan No. 13, One Dallas Center, on the closing date, the borrower deposited $2,509,992 into the Apex Rent Reserve. On December 6, 2017, the borrower will deposit an additional $775,361 into the Apex Rent Reserve. Commencing on the first payment date, the borrower will deposit its share of the monthly condominium assessment for two months. In addition, for each payment thereafter, the borrower will deposit an amount estimated by the lender to be due and payable by the borrower each month for its share of the monthly assessment. The related borrower will not be required to make the monthly assessment deposit at any time the balance of the condominium monthly assessment reserve is equal to or greater than the two times the monthly assessment deposit.
	With respect to Loan No. 19, Stonebriar Plaza, upon a Sun & Ski Sales Event as defined in the loan agreement, the borrower will deposit with lender (i) $100,000 or (ii) a letter of credit in the amount of $100,000. In addition, upon a Toys R Us Trigger Event, as defined in the loan agreement, the borrower will deposit with lender (i) $750,000 or (ii) a letter of credit in the amount of $750,000.
	With respect to Loan No. 38, Hilton Garden Inn Sonoma, the related borrower is required to deposit $54,000 into the seasonality reserve on or before the payment date for the months from July through October of each calendar year.
(20)	Represents a cap on the amount required to be deposited by the borrower(s) pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.
	With respect to Loan No. 64, Fresh Market Shopping Center, the related borrower is required to make monthly deposits of $2,100 into the Monthly TI/LC Reserve ($). In the event that tenant The Fresh Market extends its lease for five years or an acceptable replacement tenant is secured for the space currently occupied by tenant The Fresh Market, the Monthly TI/LC Reserve ($) will be capped at $35,000.
(21)	With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property.
(22)	In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates.
(23)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.

A-1-20

For example, with respect to Loan No. 1, Showcase Mall, the fourth largest tenant by square footage, Coca-Cola Oasis, has the right to terminate its lease on December 31, 2023 with 12 months’ notice.

With respect to Loan No. 3, Miami International Mall, the largest tenant by square footage, H&M, has the right to terminate its lease if it fails to attain adjusted gross sales during the fourth lease year in an amount equal to at least $6,000,000. H&M must provide written notice to the landlord 60 days after the end of such fourth lease year and the lease will terminate one year after delivery of such notice. Tenant is required to repay the landlord a termination fee equal to approximately $509,198 divided by the total months in the lease term, the dividend of which is multiplied by the number of months remaining in the lease term at the effective date of the termination. Such repayment will accompany tenant’s termination notice.

With respect to Loan No. 5, 100 Cambridge Discovery Park, the third largest tenant by square footage, Siemens Healthcare, has the right to terminate its lease in February 2016, with nine months’ notice and payment of a termination fee.

With respect to Loan No. 7, 160 Water Street, the largest tenant by square footage, New York City Health and Hospital Corporation, has the right to terminate its lease in July 2019 with 18 months’ notice and payment of a termination fee.  In addition, the third largest tenant by square footage, Seneca Insurance Company, has the right to contract its space by one floor (21,500 square feet) starting on September 30, 2015 with nine months’ notice and payment of a contraction fee. In addition, the fifth largest tenant by square footage, Oestreicher Construction Corp, has the right to terminate its lease at any time with 180 days’ notice.

With respect to Loan No. 10, Pointe Plaza, St. John Health System and certain of its affiliates lease approximately 52.0% of the net rentable area at the related mortgaged property. A subsidiary of St. John Health System, which is also the largest affiliated tenant at the mortgaged property, owns a 50% interest in the related loan sponsor.  See “Description of the Mortgage Pool – Net Cash Flow and Certain Underwriting Considerations” and “Risk Factors – Mortgaged Properties Leased to Borrowers or Borrower Affiliated Entities Also Have Risks” in the Free Writing Prospectus.

With respect to Loan No. 11, The Shops at Wiregrass, the third largest tenant by square footage, Forever 21, has the one-time right to terminate its lease if it fails to attain gross sales of $5,000,000 during the sixth lease year, which commences in November 2014, by providing six months prior written notice. The fourth largest tenant by square footage, Pottery Barn, has the right to terminate its lease if it fails to attain a gross revenue amount derived by dividing the total rent less utilities (initially $28.00 per square foot), subject to annual CPI increases, by 6.0% and providing 60 days prior written notice after the end of its sixth lease year which commences in November 2014.

With respect to Loan No. 26, Blooming Terrace, the largest tenant, DirecTV Sports (Root Sports), may terminate its lease effective the last day of the 60th month (December 31, 2015) of the term by giving at least six months’ notice and payment of a termination fee in the amount of $122,250. Additionally, DirecTV Sports (Root Spots) may terminate its lease effective the last day of the 84th month (December 31, 2017) of the term by giving at least six months’ notice and payment of a termination fee in the amount of $73,350. The third largest tenant by square footage, Photobucket, has a one-time right to terminate its lease effective on the last day of the 36th month (November 30th, 2015) by giving at least six months’ notice and payment of a termination fee in the amount of $125,000. The fourth largest tenant by square footage, TicketMaster (Live Nation), may terminate its lease effective the last day of the 64th month (July 31, 2018) of the term by giving at least nine months’ notice and payment of a termination fee in the amount of $132,000.

With respect to Loan No. 28, Dakota Center, the largest tenant by square footage, Restaurant Technology Services, has the right to terminate its lease as of September 30, 2017, with eight months’ written notice.

With respect to Loan No. 30, Shoppes at Nagawaukee Phase I, the fourth largest tenant by square footage, West Marine Products, Inc. has subleased its space to Penzeys Spice Company.

With respect to Loan No. 35.01, Metro West Office Portfolio – 151 Taylor Street, the vacant portion of the mortgaged property is largely one unit which consists of unfinished shell space.

A-1-21

	With respect to Loan No. 35.02, Metro West Office Portfolio – 50 Speen Street, the second largest tenant by square footage, Rave Wireless, has the right to terminate its lease on April 30, 2015, with six months’ notice and payment of a termination fee.
	With respect to Loan No. 45, The Marketplace St. John, the largest tenant by square footage, Starfish Market, is solely owned by the related mortgage loan sponsor.  See “Description of the Mortgage Pool – Net Cash Flow and Certain Underwriting Considerations” and “Risk Factors – Mortgaged Properties Leased to Borrowers or Borrower Affiliated Entities Also Have Risks” in the Free Writing Prospectus.
	With respect to Loan No. 48, Chesterfield Apartments, one of the two commercial tenants, Taste of Toast, has the right to terminate its lease on May 31, 2016, with six months’ notice.
	For example, with respect to Loan No. 53.01, Plaza at Tidwell, Airline & Greens Landing – Plaza at Tidwell & Airline, the fourth largest tenant at the Plaza at Tidwell & Airline property, PLS Check Cashers of Texas, subleases 100% of its leased space to Mi Doctor, a critical care facility.  Both the prime lease and the sublease roll in 2020.
	With respect to Loan No. 57, Columbia Shores, the fifth largest tenant by square footage, SmartRG, has the right to terminate its lease in July 1, 2016, with 180 days’ notice and payment of a termination fee.
(24)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes.
	With respect to Loan Nos. 2 and 8, Residence Inn Silicon Valley I and Residence Inn San Mateo, respectively, the guaranties limit the aggregate liability of the related guarantor for any breaches or violations of the full recourse carveout provisions in the mortgage loan documents to twenty percent (20%) of the then-current principal balance of the related mortgage loan at the time of the breach or violation.  Additionally, the guarantor’s liability for all breaches or violations of the full recourse carveout provisions are capped at twenty percent (20%) of the initial principal balance of the related mortgage loan.
	With respect to Loan No. 7, 160 Water Street, there is no separate Carveout Guarantor.
(25)	The classification of the lockbox types is described in the Free Writing Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.
(26)	Refers to (a) debt secured by the related 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 Nos. 5, 23 and 35, 100 Cambridge Discovery Park, Derby Corporate Center & Needham Executive Center and Metro West Office Portfolio, respectively, the related additional debt consists of one mezzanine loan in the original principal amount up to $17,500,000, and the amounts shown represent the amount of the mezzanine loan allocated to each such mortgage loan and mortgaged property. JPMCB has been funding the allocated amounts of the mezzanine loan in conjunction with the closing of the related underlying commercial mortgage loan, and as of the date of this Free Writing Prospectus, approximately $15.4 million of the mezzanine loan amount has been funded. The aggregate allocated mezzanine loan amount in the JPMBB 2014-C21 Trust is $10.68 million. The related loan sponsor and guarantor for the mortgage loans, which is the mezzanine loan borrower, pledged its equity interests in the borrowers as collateral for the mezzanine loan.  Additionally, portions of the mezzanine loan are allocated to certain loans which are not held by the JPMBB 2014-C21 Trust and are not included in this mortgage pool.   Please see “Description of the Mortgage Pool – Additional Debt” in the Free Writing Prospectus for additional information.
	With respect to Loan Nos. 6 and 16, Westminster Mall and Charlottesville Fashion Square, respectively, the related mortgage loan documents permit the future pledge of direct or indirect equity interests in the related borrowers to secure a corporate or parent level credit facility secured by multiple real estate assets.  See “Description of the Mortgage Pool – Additional Debt” in the Free Writing Prospectus.

A-1-22

With respect to Loan No. 22, Walnut on Highland Apartments, the mortgaged property is encumbered by additional debt comprised of $1,100,000 in the form of a second mortgage as well as $75,000 and $30,000 in the form of unsecured debt.  The $1,100,000 in the form of a second mortgage accrues interest at a rate of 5.0000%. The $75,000 and $30,000 in unsecured debt are grants from a Pittsburgh urban renewal program and do not need to be repaid unless the property owner fails to comply with program guidelines during the remaining five years of the seven year term.

With respect to Loan No. 38, Hilton Garden Inn Sonoma, the related borrower is subject to an unsecured note in the original balance of $900,000.  The unsecured note accrues interest at 3.2500%, requires monthly amortization payments of $8,795 and matures on July 6, 2019. The unsecured note is fully amortizing. As of December 31, 2013, the balance of the unsecured note was $538,195. The unsecured note is prepayable at any time. The unsecured note is held by The Gill Group, LLC, which was a previous partner of the mortgage loan sponsor. The mortgage loan sponsor bought out the partner in 2009 and at the time received $900,000 in seller financing. Under the terms of the note, The Gill Group, LLC is provided with some remedies, including the ability to accelerate the maturity date of the note, sue the related borrower for nonpayment or demand payment from Joseph C. Knudson, the guarantor.

A-1-23