FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-190246-07

Free Writing Prospectus dated July 28, 2014

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-190246) for the offering to which this free writing prospectus relates.  Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing trust and this offering.  You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov.  Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-400-7834 or emailing cmbs-prospectus@jpmorgan.com.

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

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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

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

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

ANNEX A-1

Number of

Property

Property

Year

Unit of

Occupancy

Loan #

Seller(1)

Property Name

Street Address

City

State

Zip Code

County

Properties

Type

Subtype

Year Built

Renovated

Units(2)

Measure

Occupancy %(3)

Date

1

Barclays

Queens Atrium

30-20 and 30-30 Thomson Avenue

Long Island City

NY

11101

Queens

1

Office

CBD

1914

2011

1,032,402

Square Feet

100.0%

06/30/14

2

GECC

One Met Center

1 Meadowlands Plaza

East Rutherford

NJ

07073

Bergen

1

Office

Suburban

1986

2011

421,719

Square Feet

100.0%

05/20/14

3

Barclays

Las Catalinas Mall

400 Calle Betances

Caguas

PR

00725

Caguas

1

Retail

Regional Mall

1997

355,385

Square Feet

94.8%

05/28/14

4

JPMCB

Residence Inn Silicon Valley II

1080 Stewart Drive

Sunnyvale

CA

94085

Santa Clara

1

Hotel

Extended Stay

1985

2013

248

Rooms

83.2%

05/31/14

5

Barclays

PlazaCorp Portfolio

Various

Various

Various

Various

Various

19

Various

Various

Various

Various

738,586

Square Feet

85.3%

04/30/14

5.01

Barclays

Romence Plaza

525 Romence Road

Portage

MI

49024

Kalamazoo

1

Retail

Anchored

2001

98,175

Square Feet

94.7%

04/30/14

5.02

Barclays

Shakespeare and Spearflex

241 and 261 East Kalamazoo Avenue

Kalamazoo

MI

49007

Kalamazoo

1

Mixed Use

Office/Retail

1910

2003

62,537

Square Feet

95.9%

04/30/14

5.03

Barclays

West Century Center

5015-5063 West Main Street

Kalamazoo

MI

49009

Kalamazoo

1

Retail

Freestanding

1991

2014

57,347

Square Feet

72.4%

04/30/14

5.04

Barclays

The Globe Building

211 East Water Street

Kalamazoo

MI

49007

Kalamazoo

1

Office

CBD

1889

1999

50,042

Square Feet

97.2%

04/30/14

5.05

Barclays

Buick Center Miller Road

G3660 Miller Road

Flint

MI

48507

Genesee

1

Retail

Freestanding

2004

50,225

Square Feet

100.0%

04/30/14

5.06

Barclays

Portage Centre Plaza

Shaver Road and Centre Avenue

Portage

MI

49024

Kalamazoo

1

Retail

Unanchored

2002

52,529

Square Feet

86.1%

04/30/14

5.07

Barclays

Number 39

251 North Rose Street

Kalamazoo

MI

49007

Kalamazoo

1

Office

CBD

1872

1993

114,997

Square Feet

57.8%

04/30/14

5.08

Barclays

The United Building

242 East Kalamazoo Avenue

Kalamazoo

MI

49007

Kalamazoo

1

Mixed Use

Office/Retail

1920

2006

24,469

Square Feet

100.0%

04/30/14

5.09

Barclays

Kalwards

167 East Kalamazoo Avenue

Kalamazoo

MI

49007

Kalamazoo

1

Mixed Use

Office/Retail

1916

2007

19,308

Square Feet

100.0%

04/30/14

5.10

Barclays

Westnedge and Whites Road

3124 North Westnedge Avenue

Kalamazoo

MI

49004

Kalamazoo

1

Retail

Unanchored

2008

20,800

Square Feet

58.2%

04/30/14

5.11

Barclays

Roosevelt Park Towne Center

3355 Henry Street

Muskegon

MI

49441

Muskegon

1

Retail

Freestanding

2004

25,324

Square Feet

68.4%

04/30/14

5.12

Barclays

Crossroads Plaza

6601 South Westnedge Avenue

Portage

MI

49002

Kalamazoo

1

Retail

Freestanding

1973

1998

40,088

Square Feet

100.0%

04/30/14

5.13

Barclays

Broadway

926 US 131

Three Rivers

MI

49093

St. Joseph

1

Retail

Shadow Anchored

2008

14,000

Square Feet

100.0%

04/30/14

5.14

Barclays

Crawfordville Center

2000 Crawfordville Highway

Crawfordville

FL

32327

Wakulla

1

Retail

Freestanding

2008

26,777

Square Feet

85.1%

04/30/14

5.15

Barclays

Pontiac Center

1710 West Reynolds Street

Pontiac

IL

61764

Livingston

1

Retail

Shadow Anchored

2008

10,500

Square Feet

100.0%

04/30/14

5.16

Barclays

Best Buy - Traverse City

2577 US 31 South

Traverse City

MI

49684

Grand Traverse

1

Retail

Freestanding

2002

45,992

Square Feet

100.0%

04/30/14

5.17

Barclays

Texas Roadhouse - Portage

7039 South Westnedge Avenue

Portage

MI

49002

Kalamazoo

1

Retail

Freestanding

2006

8,000

Square Feet

100.0%

04/30/14

5.18

Barclays

Drake Road

308 South Drake Road

Kalamazoo

MI

49009

Kalamazoo

1

Retail

Freestanding

2007

12,000

Square Feet

40.8%

04/30/14

5.19

Barclays

Good to the Core

3205 South Westnedge Avenue

Kalamazoo

MI

49008

Kalamazoo

1

Retail

Freestanding

1955

1997

5,476

Square Feet

100.0%

04/30/14

6

JPMCB

Dadeland Square

7700 North Kendall Drive

Miami

FL

33156

Miami-Dade

1

Mixed Use

Retail/Office

1983

214,356

Square Feet

96.0%

05/01/14

7

JPMCB

10333 Richmond

10333 Richmond Avenue

Houston

TX

77042

Harris

1

Office

Suburban

1983

2012

218,680

Square Feet

93.9%

05/22/14

8

JPMCB

1515-1525 14th Street NW

1515-1525 14th Street NW

Washington

DC

20005

District of Columbia

1

Office

CBD

1920

2014

55,523

Square Feet

100.0%

07/01/14

9

JPMCB

Nashville Office Portfolio

Various

Nashville

TN

Various

Davidson

3

Office

Suburban

Various

412,526

Square Feet

91.0%

06/01/14

9.01

JPMCB

Royal Parkway I & II

2515 Perimeter Place Drive and 500-520 Royal Parkway

Nashville

TN

37214

Davidson

1

Office

Suburban

1986, 1990

144,872

Square Feet

83.8%

06/01/14

9.02

JPMCB

Riverview Business Center I & II

533 and 501 Mainstream Drive

Nashville

TN

37228

Davidson

1

Office

Suburban

2000

101,517

Square Feet

91.3%

06/01/14

9.03

JPMCB

Cumberland Business Center

431 Great Circle Road

Nashville

TN

37228

Davidson

1

Office

Suburban

1998

166,137

Square Feet

97.0%

06/01/14

10

JPMCB

Laurel Park Place

17370-17390 North Laurel Park Drive

Livonia

MI

48152

Wayne

1

Mixed Use

Office/Retail

1987

2008

352,579

Square Feet

82.3%

05/07/14

11

JPMCB

U-Haul Self Storage

Various

Various

Various

Various

Various

10

Self Storage

Self Storage

Various

Various

4,234

Units

93.5%

04/01/14

11.01

JPMCB

U-Haul of Parkslope

394 4th Avenue

Brooklyn

NY

11215

Kings

1

Self Storage

Self Storage

1931

1984

2,599

Units

96.7%

04/01/14

11.02

JPMCB

U-Haul of Utica

430 Lomond Place

Utica

NY

13502

Oneida

1

Self Storage

Self Storage

1970

334

Units

87.7%

04/01/14

11.03

JPMCB

U-Haul at Chapman Highway

7200 Chapman Highway

Knoxville

TN

37920

Knox

1

Self Storage

Self Storage

1991

167

Units

97.0%

04/01/14

11.04

JPMCB

U-Haul at Beechmont Avenue

8210 Beechmont Avenue

Cincinnati

OH

45255

Hamilton

1

Self Storage

Self Storage

1970

187

Units

93.6%

04/01/14

11.05

JPMCB

U-Haul of Bangor

16 Summer Street

Bangor

ME

04401

Penobscot

1

Self Storage

Self Storage

1948

189

Units

92.6%

04/01/14

11.06

JPMCB

U-Haul of Rutland

270 South Main Street

Rutland

VT

05701

Rutland

1

Self Storage

Self Storage

1950

132

Units

88.6%

04/01/14

11.07

JPMCB

U-Haul of East Alton

553 West Saint Louis Avenue

East Alton

IL

62024

Madison

1

Self Storage

Self Storage

1979

147

Units

91.2%

04/01/14

11.08

JPMCB

U-Haul of Colmar

250 Bethlehem Pike

Colmar

PA

18915

Montgomery

1

Self Storage

Self Storage

1969

1996

169

Units

75.1%

04/01/14

11.09

JPMCB

U-Haul of New Bedford

415 Mount Pleasant Street

New Bedford

MA

02746

Bristol

1

Self Storage

Self Storage

1967

107

Units

78.5%

04/01/14

11.10

JPMCB

U-Haul at I-45

16405 I-45 North

Houston

TX

77090

Harris

1

Self Storage

Self Storage

1982

1990

203

Units

87.7%

04/01/14

12

JPMCB

Kleban Portfolio

Various

Various

Various

Various

Various

2

Retail

Various

Various

163,948

Square Feet

93.4%

Various

12.01

JPMCB

Altamira Village

1800 Dunlawton Avenue

Port Orange

FL

32127

Volusia

1

Retail

Anchored

2012, 2013

149,388

Square Feet

92.7%

03/31/14

12.02

JPMCB

Walgreens Garden City

31415 Ford Road

Garden City

MI

48135

Wayne

1

Retail

Freestanding

2004

14,560

Square Feet

100.0%

06/30/14

13

JPMCB

The Crossings at Hillcroft

13960 Hillcroft Street

Houston

TX

77085

Harris

1

Multifamily

Garden

2007

300

Units

98.0%

06/10/14

14

JPMCB

Crawford Place / Second Needham / Newton Corporate Center

Various

Various

MA

Various

Various

3

Office

Suburban

Various

Various

110,104

Square Feet

100.0%

05/01/14

14.01

JPMCB

Newton Corporate Center

320 Needham Street

Newton

MA

02464

Middlesex

1

Office

Suburban

1965

2001

41,083

Square Feet

100.0%

05/01/14

14.02

JPMCB

Crawford Place

15-19 Crawford Street

Needham

MA

02494

Norfolk

1

Office

Suburban

1985

2006

40,752

Square Feet

100.0%

05/01/14

14.03

JPMCB

Second Needham

120-124 Second Avenue

Needham

MA

02494

Norfolk

1

Office

Suburban

1957

2006

28,269

Square Feet

100.0%

05/01/14

15

JPMCB

Charlottesville Fashion Square

1600 Rio Road East

Charlottesville

VA

22901

Albemarle

1

Retail

Regional Mall

1979

360,249

Square Feet

96.2%

02/20/14

16

Barclays

Wegman’s Hannaford Portfolio

Various

Various

NY

Various

Various

2

Retail

Anchored

Various

381,811

Square Feet

96.5%

05/31/14

16.01

Barclays

Irondequoit Plaza

525 Titus Avenue

Rochester

NY

14617

Monroe

1

Retail

Anchored

1984

215,484

Square Feet

98.9%

05/31/14

16.02

Barclays

St. Lawrence Plaza

6300 State Highway 37

Massena

NY

13662

Saint Lawrence

1

Retail

Anchored

1990

166,327

Square Feet

93.4%

05/31/14

17

Barclays

Stephenville Portfolio

Various

Stephenville

TX

76401

Erath

6

Multifamily

Garden

Various

675

Units

94.8%

Various

17.01

Barclays

Oak Tree

2251 West Lingleville Road

Stephenville

TX

76401

Erath

1

Multifamily

Garden

1984

201

Units

98.0%

04/17/14

17.02

Barclays

Lillian I/Lillian II/College View

1133 West Washington Street, 301 South Lillian Street and 1490 West McNeill Street

Stephenville

TX

76401

Erath

1

Multifamily

Garden

1968

136

Units

97.8%

04/17/14

17.03

Barclays

The Columns

1400 West Swan Street

Stephenville

TX

76401

Erath

1

Multifamily

Garden

1980

84

Units

98.8%

04/17/14

17.04

Barclays

Parkview

2249 Northwest Loop

Stephenville

TX

76401

Erath

1

Multifamily

Garden

1972

128

Units

85.2%

04/17/14

17.05

Barclays

Stephenville West

2251 West Tarleton Street

Stephenville

TX

76401

Erath

1

Multifamily

Garden

1977

72

Units

93.1%

04/17/14

17.06

Barclays

Auburn Place

949 South Lillian Street

Stephenville

TX

76401

Erath

1

Multifamily

Garden

1976

54

Units

94.4%

03/28/14

18

GECC

120 Mountain View Blvd

120 Mountain View Boulevard

Basking Ridge

NJ

07920

Somerset

1

Office

Suburban

2001

137,731

Square Feet

100.0%

01/09/14

19

SMF II

Lockwood Medical Complex

110-150 Lockwood Avenue

New Rochelle

NY

10801

Westchester

1

Office

Medical

1955

1988

99,769

Square Feet

85.4%

07/01/14

20

JPMCB

First Needham Place

250 First Avenue

Needham

MA

02494

Norfolk

1

Office

Suburban

1998

2008

73,167

Square Feet

100.0%

02/01/14

21

JPMCB

200 Newport Avenue

200 Newport Avenue

Wollaston

MA

02170

Norfolk

1

Office

Suburban

1985

145,752

Square Feet

100.0%

06/30/14

22

Barclays

244 Jackson Street

244 Jackson Street

San Francisco

CA

94111

San Francisco

1

Mixed Use

Office/Retail

1913

1997

29,715

Square Feet

100.0%

04/14/14

23

SMF II

Britannia Business Center

3400, 3440 and 3480 East Britannia Drive

Tucson

AZ

85706

Pima

1

Mixed Use

Office/Industrial

1984

165,971

Square Feet

85.4%

07/16/14

24

JPMCB

Silver Spur Community

50001 Pines to Palms Highway

Palm Desert

CA

92260

Riverside

1

Manufactured Housing

Manufactured Housing

1965

1980

254

Pads

83.1%

04/30/14

25

Barclays

Orange Blossom Shopping Center

4504 South Orange Blossom Trail

Orlando

FL

32839

Orange

1

Retail

Anchored

1959

160,458

Square Feet

92.9%

04/25/14

26

GECC

Saddlebrook Apartments

9000 Chapel Road

Waco

TX

76712

McLennan

1

Multifamily

Garden

1999

224

Units

92.4%

04/28/14

27

JPMCB

Mercy Health Building

330 South 9th Street

Pittsburgh

PA

15203

Allegheny

1

Office

Suburban

1945, 2000, 2010

111,565

Square Feet

97.3%

06/30/14

28

GECC

Proguard Braeswood SS

4456 North Braeswood Boulevard

Houston

TX

77096

Harris

1

Self Storage

Self Storage

2008

980

Units

87.6%

04/30/14

29

Barclays

220 Jackson Street

220 Jackson Street

San Francisco

CA

94111

San Francisco

1

Mixed Use

Office/Retail

1911

1997

23,376

Square Feet

100.0%

05/01/14

30

SMF II

Highway 85 Self Storage

1572 Georgia Highway 85 North

Fayetteville

GA

30214

Fayette

1

Self Storage

Self Storage

2006

862

Units

83.9%

06/17/14

31

SMF II

Holiday Inn Cape Cod

291 Jones Road

Falmouth

MA

02540

Barnstable

1

Hotel

Full Service

1971

2013

98

Rooms

69.7%

03/31/14

32

Barclays

Erie Place I & II

615 & 620 Erie Boulevard West

Syracuse

NY

13204

Onondaga

1

Office

Suburban

1986

189,507

Square Feet

91.9%

06/05/14

33

Barclays

Marriott Courtyard Goodlettsville

865 Conference Drive

Goodlettsville

TN

37072

Davidson

1

Hotel

Limited Service

2010

120

Rooms

77.3%

06/30/14

34

SMF II

Chandler Corporate Center

585 North Juniper Drive

Chandler

AZ

85226

Maricopa

1

Office

Suburban

2008

67,561

Square Feet

91.5%

07/01/14

35

JPMCB

Griffin Capital Plaza

1520 East Grand Avenue & 266 Kansas Street

El Segundo

CA

90254

Los Angeles

1

Office

CBD

2014

27,198

Square Feet

100.0%

05/14/14

36

Barclays

Chandler Heights Village

6318 South Higley Road, 3050 East Chandler Heights Road

Gilbert

AZ

85298

Maricopa

1

Retail

Unanchored

2009

50,900

Square Feet

95.7%

05/14/14

37

SMF II

Ma’alaea Harbor Shops

300 Ma’alaea Road

Wailuku

HI

96793

Maui

1

Retail

Shadow Anchored

1999

40,141

Square Feet

83.4%

07/01/14

38

GECC

Riverstone - Medley MHC

8181 Northwest South River Drive

Medley

FL

33166

Miami-Dade

1

Manufactured Housing

Manufactured Housing

1968

211

Pads

95.7%

06/01/14

39

SMF II

17609 Ventura Boulevard

17609 Ventura Boulevard

Encino

CA

91316

Los Angeles

1

Office

Medical

1980

1992

42,345

Square Feet

94.0%

06/16/14

40

SMF II

6333 Wilshire Boulevard

6333 Wilshire Boulevard

Los Angeles

CA

90048

Los Angeles

1

Office

Medical

1947

2013

39,374

Square Feet

81.0%

06/30/14

41

GECC

Lakeshore - Long Lake Village MHC

4750 Carefree Trail

West Palm Beach

FL

33415

Palm Beach

1

Manufactured Housing

Manufactured Housing

1986

2004

150

Pads

98.0%

06/10/14

42

JPMCB

Staybridge Suites - Franklin

9575 South 27th Street

Franklin

WI

53132

Milwaukee

1

Hotel

Extended Stay

2009

118

Rooms

82.6%

03/31/14

43

SMF II

AmeriCenters 2 Portfolio

Various

Various

MI

Various

Various

2

Office

Suburban

1985

32,859

Square Feet

88.3%

05/20/14

43.01

SMF II

AmeriCenter Livonia

39111 Six Mile Road

Livonia

MI

48152

Wayne

1

Office

Suburban

1985

18,154

Square Feet

87.0%

05/20/14

43.02

SMF II

AmeriCenter Troy

200 East Big Beaver Road

Troy

MI

48083

Oakland

1

Office

Suburban

1985

14,705

Square Feet

90.0%

05/20/14

44

SMF II

Paradise Plaza

900 Gateway Court

West Bend

WI

53095

Washington

1

Retail

Anchored

1998

2014

45,215

Square Feet

97.2%

07/31/14

45

JPMCB

Fox Run

148 Wall Street

Camden

SC

29020

Kershaw

1

Multifamily

Garden

2002

120

Units

98.3%

04/08/14

46

SMF II

South Gate Self-Storage Facility

2405 Southern Avenue

South Gate

CA

90280

Los Angeles

1

Self Storage

Self Storage

1982

2010

749

Units

92.7%

06/17/14

47

SMF II

Gale Commerce Center

17171 Gale Avenue

City of Industry

CA

91745

Los Angeles

1

Office

Suburban

1959

1987

49,520

Square Feet

100.0%

06/25/14

48

SMF II

Woodlake Village Apartments

3535 Springer Lane

Columbus

OH

43231

Franklin

1

Multifamily

Garden

1973

237

Units

97.9%

05/31/14

49

SMF II

Two Rivers

1196 & 1226-1246 West Boughton Road

Bolingbrook

IL

60440

Will

1

Retail

Unanchored

1998

25,833

Square Feet

86.3%

07/31/14

50

SMF II

Highway 154 Self Storage

4046 Highway 154

Newnan

GA

30265

Coweta

1

Self Storage

Self Storage

2008

611

Units

74.3%

06/17/14

51

SMF II

Parks Plaza at Westheimer

6734 Westheimer Lakes North Drive

Katy

TX

77494

Fort Bend

1

Retail

Unanchored

2010

32,680

Square Feet

100.0%

06/19/14

52

Barclays

Gateway Commons Ithaca

311 East Green Street

Ithaca

NY

14850

Tompkins

1

Mixed Use

Multifamily/Retail

2007

33,966

Square Feet

100.0%

07/01/14

53

SMF II

Butler Creek MHC

1850 Phinizy Road

Augusta

GA

30906

Richmond

1

Manufactured Housing

Manufactured Housing

1988

346

Pads

75.4%

06/23/14

54

GECC

CVS - Ambler, PA

7000 West Butler Pike

Ambler

PA

19002

Montgomery

1

Retail

Freestanding

2012

12,899

Square Feet

100.0%

06/30/14

55

SMF II

Ottawa Centre

333-389 West Stevenson Road

Ottawa

IL

61350

La Salle

1

Retail

Shadow Anchored

2007

42,486

Square Feet

95.3%

04/17/14

56

SMF II

88 North Plank Road

88 North Plank Road

Newburgh

NY

12550

Orange

1

Retail

Anchored

1972

1984

54,876

Square Feet

97.4%

05/07/14

57

Barclays

53 Greene Street

53 Greene Street

New York

NY

10013

New York

1

Retail

Single Tenant

1900

2012

3,611

Square Feet

100.0%

06/30/14

58

Barclays

Suburban Extended Stay Hotel South Bend

52825 Indiana Route 933 North

South Bend

IN

46637

St. Joseph

1

Hotel

Extended Stay

2009

117

Rooms

74.5%

03/31/14

A-1-1

Number of

Property

Property

Year

Unit of

Occupancy

Loan #

Seller(1)

Property Name

Street Address

City

State

Zip Code

County

Properties

Type

Subtype

Year Built

Renovated

Units(2)

Measure

Occupancy %(3)

Date

59

SMF II

Bronco Apartments

Various

Various

MI

Various

Kalamazoo

5

Multifamily

Garden

Various

190

Units

95.8%

05/15/14

59.01

SMF II

University Village Apartments

1218 California Avenue

Kalamazoo

MI

49006

Kalamazoo

1

Multifamily

Garden

1968

59

Units

94.9%

05/15/14

59.02

SMF II

Whitegate Apartments

1800 South 11th Street

Oshtemo Township

MI

49009

Kalamazoo

1

Multifamily

Garden

1973

40

Units

97.5%

05/15/14

59.03

SMF II

Bayberry Point Apartments

1604 South 11th Street

Oshtemo Township

MI

49009

Kalamazoo

1

Multifamily

Garden

1973

38

Units

92.1%

05/15/14

59.04

SMF II

California West Apartments

1305 California Avenue

Kalamazoo

MI

49006

Kalamazoo

1

Multifamily

Garden

1966

30

Units

96.7%

05/15/14

59.05

SMF II

Coddington West Apartments

5555 Coddington Lane

Oshtemo Township

MI

49009

Kalamazoo

1

Multifamily

Garden

1973

23

Units

100.0%

05/15/14

60

SMF II

Country Inn & Suites Fort Worth

2200 Mercado Drive

Fort Worth

TX

76016

Tarrant

1

Hotel

Limited Service

1998

2013

68

Rooms

69.6%

03/31/14

61

GECC

Twin View Terrace  MHC

481 - 485 Twin View Boulevard

Redding

CA

96003

Shasta

1

Manufactured Housing

Manufactured Housing

1960

179

Pads

86.3%

04/01/14

62

Barclays

Tractor Supply - Atwater, CA

1700 Bell Lane

Atwater

CA

95301

Merced

1

Retail

Freestanding

2008

20,288

Square Feet

100.0%

06/30/14

63

SMF II

Park Five Points

1120 Litton Avenue

Nashville

TN

37216

Davidson

1

Multifamily

Garden

1962

2011

162

Units

96.3%

05/31/14

64

SMF II

20 West Street

20 West Street

New York

NY

10004

New York

1

Retail

Single Tenant

1930

2006

9,538

Square Feet

100.0%

06/30/14

65

Barclays

630 Forest Avenue

630 Forest Avenue

Staten Island

NY

10310

Richmond

1

Retail

Freestanding

1937

7,836

Square Feet

100.0%

06/30/14

66

Barclays

The Courtyard at Castle Rock

333 Perry Street

Castle Rock

CO

80104

Douglas

1

Mixed Use

Office/Retail

2005

32,478

Square Feet

97.3%

06/01/14

67

Barclays

USSC Tucson Self Storage Portfolio

Various

Tucson

AZ

Various

Pima

2

Self Storage

Self Storage

Various

948

Units

96.1%

06/01/14

67.01

Barclays

Speedway Lock-It-Lockers

4115 East Speedway Boulevard

Tucson

AZ

85712

Pima

1

Self Storage

Self Storage

1977

480

Units

98.3%

06/01/14

67.02

Barclays

1st Avenue Lock-It-Lockers

2825 North 1st Avenue

Tucson

AZ

85719

Pima

1

Self Storage

Self Storage

1974

468

Units

93.8%

06/01/14

68

Barclays

CVS - Yukon, Oklahoma

201 South Mustang Road

Yukon

OK

73099

Canadian

1

Retail

Freestanding

2003

13,813

Square Feet

100.0%

06/30/14

69

GECC

Lone Mountain MHC

7626 West Lone Mountain Road

Las Vegas

NV

89129

Clark

1

Manufactured Housing

Manufactured Housing

1963

82

Pads

97.6%

05/01/14

70

Barclays

Executive Tower Apartments

1920 Collingwood Boulevard

Toledo

OH

43604

Lucas

1

Multifamily

High Rise

1964

149

Units

96.0%

03/19/14

71

SMF II

Holiday Center Apartments

36607 Holiday Circle East

Clinton Township

MI

48035

Macomb

1

Multifamily

Garden

1968

78

Units

97.4%

05/27/14

72

Barclays

Freedom Self Storage Las Vegas

2600 Vegas Drive

Las Vegas

NV

89106

Clark

1

Self Storage

Self Storage

1999

489

Units

73.0%

05/01/14

73

SMF II

Junction Plaza

1624-1650 East State Road 44

Shelbyville

IN

46176

Shelby

1

Retail

Unanchored

1975

2002

70,450

Square Feet

94.7%

04/01/14

74

Barclays

Freedom Self Storage Dallas

10331 Scyene Road

Dallas

TX

75227

Dallas

1

Self Storage

Self Storage

2003

514

Units

91.4%

05/01/14

75

SMF II

Chatham Market

8300 South Holland Road

Chicago

IL

60620

Cook

1

Retail

Shadow Anchored

2008

9,653

Square Feet

100.0%

06/10/14

76

SMF II

Beltline Self Storage

205 East West Parkway

Anderson

SC

29621

Anderson

1

Self Storage

Self Storage

1996

398

Units

95.2%

05/31/14

A-1-2

ANNEX A-1

							Original		Current						Net
			Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First
Loan #	Seller(1)	Property Name	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)	per Unit ($)	Balance ($)(5)(6)	per Unit ($)	Pool Balance	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)(10)	Service ($)(10)	Note Date	Payment Date
1	Barclays	Queens Atrium	260,000,000	06/10/14	69.2%	90,000,000	174	90,000,000	174	8.0%	No	No	4.45600	0.01160	4.44440	Actual/360	453,666.86	5,444,002.32	07/01/14	08/06/14
2	GECC	One Met Center	110,000,000	05/27/14	69.1%	76,055,000	180	76,055,000	180	6.8%	No	Yes - Group 1	4.41000	0.01160	4.39840	Actual/360	283,384.10	3,400,609.20	06/27/14	08/01/14
3	Barclays	Las Catalinas Mall	203,000,000	06/01/14	64.0%	75,000,000	366	75,000,000	366	6.7%	No	No	4.43400	0.01160	4.42240	Actual/360	377,078.48	4,524,941.76	07/16/14	09/06/14
4	JPMCB	Residence Inn Silicon Valley II	103,700,000	05/20/14	68.2%	70,700,000	285,081	70,700,000	285,081	6.3%	No	No	4.64000	0.01160	4.62840	Actual/360	364,131.61	4,369,579.32	06/09/14	08/01/14
5	Barclays	PlazaCorp Portfolio	78,050,000	Various	70.5%	55,000,000	74	55,000,000	74	4.9%	No	No	4.70500	0.01160	4.69340	Actual/360	312,142.68	3,745,712.16	07/17/14	09/06/14
5.01	Barclays	Romence Plaza	8,750,000	06/04/14		6,562,500		6,562,500		0.6%
5.02	Barclays	Shakespeare and Spearflex	8,500,000	06/02/14		6,375,000		6,375,000		0.6%
5.03	Barclays	West Century Center	7,500,000	05/28/14		5,625,000		5,625,000		0.5%
5.04	Barclays	The Globe Building	6,825,000	06/02/14		5,118,750		5,118,750		0.5%
5.05	Barclays	Buick Center Miller Road	6,100,000	05/29/14		4,575,000		4,575,000		0.4%
5.06	Barclays	Portage Centre Plaza	5,750,000	06/04/14		4,312,500		4,312,500		0.4%
5.07	Barclays	Number 39	5,950,000	06/02/14		3,222,398		3,222,398		0.3%
5.08	Barclays	The United Building	3,800,000	06/02/14		2,850,000		2,850,000		0.3%
5.09	Barclays	Kalwards	3,600,000	06/02/14		2,700,000		2,700,000		0.2%
5.10	Barclays	Westnedge and Whites Road	4,100,000	05/29/14		2,379,641		2,379,641		0.2%
5.11	Barclays	Roosevelt Park Towne Center	3,000,000	06/05/14		2,250,000		2,250,000		0.2%
5.12	Barclays	Crossroads Plaza	2,550,000	05/29/14		1,912,500		1,912,500		0.2%
5.13	Barclays	Broadway	1,775,000	06/04/14		1,331,250		1,331,250		0.1%
5.14	Barclays	Crawfordville Center	2,230,000	06/06/14		1,229,171		1,229,171		0.1%
5.15	Barclays	Pontiac Center	1,610,000	06/03/14		1,207,500		1,207,500		0.1%
5.16	Barclays	Best Buy - Traverse City	2,400,000	06/09/14		1,109,972		1,109,972		0.1%
5.17	Barclays	Texas Roadhouse - Portage	1,330,000	05/28/14		997,500		997,500		0.1%
5.18	Barclays	Drake Road	1,900,000	05/28/14		956,319		956,319		0.1%
5.19	Barclays	Good to the Core	380,000	05/29/14		285,000		285,000		0.0%
6	JPMCB	Dadeland Square	56,000,000	06/03/14	75.0%	42,000,000	196	42,000,000	196	3.7%	No	No	4.38750	0.02160	4.36590	Actual/360	210,009.58	2,520,114.96	07/23/14	09/01/14
7	JPMCB	10333 Richmond	46,400,000	06/19/14	74.8%	34,725,000	159	34,725,000	159	3.1%	No	No	4.62550	0.03160	4.59390	Actual/360	178,545.34	2,142,544.08	07/08/14	09/01/14
8	JPMCB	1515-1525 14th Street NW	45,000,000	05/22/14	65.6%	29,500,000	531	29,500,000	531	2.6%	No	No	4.37150	0.01160	4.35990	Actual/360	147,228.26	1,766,739.12	07/18/14	09/01/14
9	JPMCB	Nashville Office Portfolio	37,375,000	06/02/14	76.8%	28,700,000	70	28,700,000	70	2.6%	No	No	4.43250	0.06160	4.37090	Actual/360	144,269.88	1,731,238.56	06/27/14	08/01/14
9.01	JPMCB	Royal Parkway I & II	14,300,000	06/02/14		11,125,000		11,125,000		1.0%
9.02	JPMCB	Riverview Business Center I & II	12,575,000	06/02/14		9,725,000		9,725,000		0.9%
9.03	JPMCB	Cumberland Business Center	10,500,000	06/02/14		7,850,000		7,850,000		0.7%
10	JPMCB	Laurel Park Place	37,400,000	05/05/14	74.9%	28,000,000	79	28,000,000	79	2.5%	No	No	5.03150	0.05910	4.97240	Actual/360	164,199.54	1,970,394.48	07/09/14	09/01/14
11	JPMCB	U-Haul Self Storage	75,140,000	Various	56.6%	27,401,000	10,038	27,401,000	10,038	2.4%	No	No	4.72000	0.01160	4.70840	Actual/360	213,734.95	2,564,819.40	07/17/14	09/01/14
11.01	JPMCB	U-Haul of Parkslope	60,800,000	06/23/14		22,171,691		22,171,691		2.0%
11.02	JPMCB	U-Haul of Utica	3,200,000	06/23/14		1,166,931		1,166,931		0.1%
11.03	JPMCB	U-Haul at Chapman Highway	1,950,000	06/19/14		711,099		711,099		0.1%
11.04	JPMCB	U-Haul at Beechmont Avenue	1,740,000	06/17/14		634,519		634,519		0.1%
11.05	JPMCB	U-Haul of Bangor	1,600,000	06/24/14		583,465		583,465		0.1%
11.06	JPMCB	U-Haul of Rutland	1,300,000	06/18/14		474,066		474,066		0.0%
11.07	JPMCB	U-Haul of East Alton	1,200,000	06/19/14		437,599		437,599		0.0%
11.08	JPMCB	U-Haul of Colmar	1,150,000	06/16/14		419,366		419,366		0.0%
11.09	JPMCB	U-Haul of New Bedford	1,100,000	06/17/14		401,133		401,133		0.0%
11.10	JPMCB	U-Haul at I-45	1,100,000	06/19/14		401,133		401,133		0.0%
12	JPMCB	Kleban Portfolio	40,620,000	Various	62.4%	25,330,000	155	25,330,000	155	2.3%	No	No	4.55803	0.01160	4.54643	Actual/360	97,548.70	1,170,584.40	07/01/14	08/01/14
12.01	JPMCB	Altamira Village	33,000,000	08/01/14		19,711,000		19,711,000		1.8%
12.02	JPMCB	Walgreens Garden City	7,620,000	05/05/14		5,619,000		5,619,000		0.5%
13	JPMCB	The Crossings at Hillcroft	25,800,000	05/06/14	79.1%	20,400,000	68,000	20,400,000	68,000	1.8%	No	No	4.40000	0.01160	4.38840	Actual/360	102,155.23	1,225,862.76	06/12/14	08/01/14
14	JPMCB	Crawford Place / Second Needham / Newton Corporate Center	26,900,000	Various	75.0%	20,175,000	183	20,175,000	183	1.8%	No	Yes - Group 2	4.54950	0.01160	4.53790	Actual/360	102,818.00	1,233,816.00	06/13/14	08/01/14
14.01	JPMCB	Newton Corporate Center	13,000,000	05/07/14		9,725,000		9,725,000		0.9%
14.02	JPMCB	Crawford Place	8,300,000	05/01/14		6,225,000		6,225,000		0.6%
14.03	JPMCB	Second Needham	5,600,000	05/01/14		4,225,000		4,225,000		0.4%
15	JPMCB	Charlottesville Fashion Square	83,900,000	02/25/14	59.3%	20,000,000	139	19,899,810	138	1.8%	No	No	4.53700	0.01160	4.52540	Actual/360	101,777.23	1,221,326.76	03/27/14	05/01/14
16	Barclays	Wegman’s Hannaford Portfolio	32,250,000	Various	59.2%	19,100,000	50	19,077,767	50	1.7%	No	No	4.60500	0.01160	4.59340	Actual/360	97,972.16	1,175,665.92	07/11/14	08/06/14
16.01	Barclays	Irondequoit Plaza	23,900,000	02/12/14		14,100,000		14,083,587		1.3%
16.02	Barclays	St. Lawrence Plaza	8,350,000	02/21/14		5,000,000		4,994,180		0.4%
17	Barclays	Stephenville Portfolio	25,880,000	04/28/14	71.1%	18,400,000	27,259	18,400,000	27,259	1.6%	No	Yes - Group 4	4.52000	0.05160	4.46840	Actual/360	93,448.88	1,121,386.56	06/26/14	08/06/14
17.01	Barclays	Oak Tree	7,360,000	04/28/14		5,700,000		5,700,000		0.5%
17.02	Barclays	Lillian I/Lillian II/College View	5,090,000	04/28/14		3,700,000		3,700,000		0.3%
17.03	Barclays	The Columns	3,720,000	04/28/14		2,660,000		2,660,000		0.2%
17.04	Barclays	Parkview	4,390,000	04/28/14		2,500,000		2,500,000		0.2%
17.05	Barclays	Stephenville West	2,840,000	04/28/14		1,990,000		1,990,000		0.2%
17.06	Barclays	Auburn Place	2,480,000	04/28/14		1,850,000		1,850,000		0.2%
18	GECC	120 Mountain View Blvd	27,200,000	04/28/14	64.8%	17,615,000	128	17,615,000	128	1.6%	No	Yes - Group 1	4.34000	0.01160	4.32840	Actual/360	87,585.83	1,051,029.96	05/15/14	07/01/14
19	SMF II	Lockwood Medical Complex	23,000,000	05/30/14	75.0%	17,250,000	173	17,250,000	173	1.5%	No	No	4.74300	0.01160	4.73140	Actual/360	89,911.40	1,078,936.80	07/10/14	09/06/14
20	JPMCB	First Needham Place	20,400,000	05/01/14	75.0%	15,300,000	209	15,300,000	209	1.4%	No	Yes - Group 2	4.65900	0.01160	4.64740	Actual/360	78,974.98	947,699.76	06/06/14	08/01/14
21	JPMCB	200 Newport Avenue	26,150,000	05/10/14	55.4%	14,500,000	99	14,500,000	99	1.3%	No	No	4.55350	0.01160	4.54190	Actual/360	55,785.65	669,427.74	07/03/14	09/01/14
22	Barclays	244 Jackson Street	21,300,000	05/05/14	64.0%	13,625,000	459	13,625,000	459	1.2%	No	Yes - Group 3	4.55500	0.01160	4.54340	Actual/360	52,436.54	629,238.48	06/20/14	08/06/14
23	SMF II	Britannia Business Center	18,400,000	06/04/14	73.8%	13,600,000	82	13,584,051	82	1.2%	No	No	4.57200	0.01160	4.56040	Actual/360	69,492.24	833,906.88	07/01/14	08/06/14
24	JPMCB	Silver Spur Community	17,470,000	03/25/14	75.4%	13,167,000	51,839	13,167,000	51,839	1.2%	No	No	4.54850	0.01160	4.53690	Actual/360	67,095.23	805,142.76	06/25/14	08/01/14
25	Barclays	Orange Blossom Shopping Center	16,400,000	04/04/14	74.4%	12,200,000	76	12,200,000	76	1.1%	No	No	4.50000	0.01160	4.48840	Actual/360	61,815.61	741,787.32	06/19/14	08/06/14
26	GECC	Saddlebrook Apartments	18,200,000	02/25/14	63.6%	11,625,000	51,897	11,584,285	51,716	1.0%	No	No	4.78000	0.01160	4.76840	Actual/360	60,851.89	730,222.68	05/01/14	06/01/14
27	JPMCB	Mercy Health Building	17,100,000	04/10/14	62.7%	10,800,000	97	10,717,526	96	1.0%	No	No	4.58000	0.05160	4.52840	Actual/360	83,061.53	996,738.36	05/30/14	07/01/14
28	GECC	Proguard Braeswood SS	14,300,000	03/25/14	74.5%	10,650,000	10,867	10,650,000	10,867	1.0%	No	No	4.36000	0.01160	4.34840	Actual/360	53,079.70	636,956.40	05/05/14	07/01/14
29	Barclays	220 Jackson Street	16,470,000	05/05/14	64.5%	10,625,000	455	10,625,000	455	0.9%	No	Yes - Group 3	4.55500	0.01160	4.54340	Actual/360	40,890.88	490,690.56	06/20/14	08/06/14
30	SMF II	Highway 85 Self Storage	14,100,000	06/06/14	72.3%	10,200,000	11,833	10,200,000	11,833	0.9%	No	Yes - Group 6	4.55300	0.01160	4.54140	Actual/360	52,003.61	624,043.32	06/23/14	08/06/14
31	SMF II	Holiday Inn Cape Cod	13,400,000	05/01/14	75.0%	10,050,000	102,551	10,050,000	102,551	0.9%	No	No	4.77800	0.01160	4.76640	Actual/360	52,595.31	631,143.72	07/07/14	09/06/14
32	Barclays	Erie Place I & II	17,400,000	04/30/14	57.5%	10,000,000	53	10,000,000	53	0.9%	No	No	4.67500	0.01160	4.66340	Actual/360	51,713.62	620,563.44	07/21/14	09/06/14
33	Barclays	Marriott Courtyard Goodlettsville	17,700,000	05/09/14	56.5%	10,000,000	83,333	10,000,000	83,333	0.9%	No	No	4.60000	0.09160	4.50840	Actual/360	77,011.39	924,136.68	07/17/14	09/06/14
34	SMF II	Chandler Corporate Center	13,900,000	05/14/14	71.9%	10,000,000	148	10,000,000	148	0.9%	No	No	4.56900	0.05160	4.51740	Actual/360	51,079.34	612,952.08	07/01/14	08/06/14
35	JPMCB	Griffin Capital Plaza	13,500,000	06/01/14	74.0%	10,000,000	368	9,988,608	367	0.9%	No	No	4.70000	0.01160	4.68840	Actual/360	51,863.78	622,365.36	06/18/14	08/01/14
36	Barclays	Chandler Heights Village	12,650,000	05/23/14	75.1%	9,500,000	187	9,500,000	187	0.8%	No	No	4.44000	0.03160	4.40840	Actual/360	47,797.02	573,564.24	07/01/14	08/06/14
37	SMF II	Ma’alaea Harbor Shops	12,850,000	06/10/14	71.6%	9,200,000	229	9,200,000	229	0.8%	No	No	4.56000	0.04160	4.51840	Actual/360	46,943.61	563,323.32	07/09/14	09/06/14
38	GECC	Riverstone - Medley MHC	12,500,000	01/29/14	71.9%	9,000,000	42,654	8,989,748	42,605	0.8%	No	No	4.70000	0.01160	4.68840	Actual/360	46,677.40	560,128.80	06/05/14	08/01/14
39	SMF II	17609 Ventura Boulevard	13,150,000	05/19/14	67.8%	8,920,000	211	8,920,000	211	0.8%	No	Yes - Group 5	4.57500	0.01160	4.56340	Actual/360	45,594.70	547,136.40	07/03/14	08/06/14
40	SMF II	6333 Wilshire Boulevard	12,900,000	06/05/14	67.8%	8,750,000	222	8,750,000	222	0.8%	No	Yes - Group 5	4.44800	0.01160	4.43640	Actual/360	44,065.02	528,780.24	06/27/14	08/06/14
41	GECC	Lakeshore - Long Lake Village MHC	11,800,000	02/28/14	71.2%	8,400,000	56,000	8,400,000	56,000	0.7%	No	No	4.48000	0.01160	4.46840	Actual/360	42,461.80	509,541.60	06/30/14	08/01/14
42	JPMCB	Staybridge Suites - Franklin	12,000,000	03/01/14	69.9%	8,400,000	71,186	8,390,428	71,105	0.7%	No	No	4.69850	0.01160	4.68690	Actual/360	43,558.00	522,696.00	06/10/14	08/01/14
43	SMF II	AmeriCenters 2 Portfolio	10,967,000	Various	75.0%	8,225,000	250	8,225,000	250	0.7%	No	No	4.99500	0.01160	4.98340	Actual/360	44,128.45	529,541.40	07/10/14	09/06/14
43.01	SMF II	AmeriCenter Livonia	5,597,000	05/14/14		4,197,622		4,197,622		0.4%
43.02	SMF II	AmeriCenter Troy	5,370,000	05/15/14		4,027,378		4,027,378		0.4%
44	SMF II	Paradise Plaza	10,700,000	05/19/14	74.8%	8,000,000	177	8,000,000	177	0.7%	No	Yes - Group 7	4.61800	0.01160	4.60640	Actual/360	41,097.65	493,171.80	07/09/14	09/06/14
45	JPMCB	Fox Run	9,860,000	05/19/14	74.5%	7,350,000	61,250	7,350,000	61,250	0.7%	No	No	4.67700	0.05160	4.62540	Actual/360	38,018.34	456,220.08	06/26/14	08/01/14
46	SMF II	South Gate Self-Storage Facility	9,500,000	06/30/14	74.2%	7,050,000	9,413	7,050,000	9,413	0.6%	No	No	4.83300	0.01160	4.82140	Actual/360	37,129.66	445,555.92	07/17/14	09/06/14
47	SMF II	Gale Commerce Center	9,200,000	05/01/14	70.6%	6,500,000	131	6,492,646	131	0.6%	No	No	4.73000	0.01160	4.71840	Actual/360	33,828.76	405,945.12	07/01/14	08/06/14
48	SMF II	Woodlake Village Apartments	8,040,000	05/08/14	74.7%	6,015,000	25,380	6,008,092	25,351	0.5%	No	No	4.66400	0.05160	4.61240	Actual/360	31,066.05	372,792.60	07/01/14	08/06/14
49	SMF II	Two Rivers	8,100,000	05/30/14	74.1%	6,000,000	232	6,000,000	232	0.5%	No	Yes - Group 7	4.61800	0.01160	4.60640	Actual/360	30,823.24	369,878.88	07/09/14	09/06/14
50	SMF II	Highway 154 Self Storage	8,050,000	06/06/14	72.0%	5,800,000	9,493	5,800,000	9,493	0.5%	No	Yes - Group 6	4.55300	0.01160	4.54140	Actual/360	29,570.68	354,848.16	06/23/14	08/06/14
51	SMF II	Parks Plaza at Westheimer	7,950,000	05/15/14	71.3%	5,677,500	174	5,670,795	174	0.5%	No	No	4.54100	0.01160	4.52940	Actual/360	28,905.53	346,866.36	06/19/14	08/06/14
52	Barclays	Gateway Commons Ithaca	7,700,000	05/21/14	73.4%	5,650,000	166	5,650,000	166	0.5%	No	No	4.87500	0.01160	4.86340	Actual/360	29,900.26	358,803.12	07/15/14	09/06/14
53	SMF II	Butler Creek MHC	7,600,000	05/28/14	72.3%	5,500,000	15,896	5,494,007	15,879	0.5%	No	No	4.89300	0.01160	4.88140	Actual/360	29,166.57	349,998.84	06/26/14	08/06/14
54	GECC	CVS - Ambler, PA	9,000,000	03/11/14	59.0%	5,310,000	412	5,310,000	412	0.5%	No	No	4.33000	0.01160	4.31840	Actual/360	26,371.30	316,455.60	06/12/14	08/01/14
55	SMF II	Ottawa Centre	7,050,000	06/06/14	74.8%	5,275,000	124	5,275,000	124	0.5%	No	No	4.65500	0.01160	4.64340	Actual/360	27,215.65	326,587.80	07/09/14	09/06/14
56	SMF II	88 North Plank Road	8,000,000	05/02/14	65.0%	5,200,000	95	5,200,000	95	0.5%	No	No	4.67000	0.01160	4.65840	Actual/360	26,875.48	322,505.76	07/08/14	09/06/14
57	Barclays	53 Greene Street	7,900,000	01/29/14	59.5%	4,700,000	1,302	4,700,000	1,302	0.4%	No	No	4.82700	0.01160	4.81540	Actual/360	19,168.33	230,019.96	05/14/14	07/06/14
58	Barclays	Suburban Extended Stay Hotel South Bend	7,000,000	05/13/14	64.3%	4,500,000	38,462	4,500,000	38,462	0.4%	No	No	5.07500	0.01160	5.06340	Actual/360	26,503.56	318,042.72	07/18/14	09/06/14

A-1-3

							Original		Current						Net
			Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First
Loan #	Seller(1)	Property Name	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)	per Unit ($)	Balance ($)(5)(6)	per Unit ($)	Pool Balance	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)(10)	Service ($)(10)	Note Date	Payment Date
59	SMF II	Bronco Apartments	6,640,000	03/26/14	64.7%	4,300,000	22,632	4,295,380	22,607	0.4%	No	No	4.95300	0.05910	4.89390	Actual/360	22,959.97	275,519.64	06/23/14	08/06/14
59.01	SMF II	University Village Apartments	2,080,000	03/26/14		1,346,988		1,345,541		0.1%
59.02	SMF II	Whitegate Apartments	1,350,000	03/26/14		874,247		873,308		0.1%
59.03	SMF II	Bayberry Point Apartments	1,300,000	03/26/14		841,867		840,963		0.1%
59.04	SMF II	California West Apartments	1,150,000	03/26/14		744,729		743,929		0.1%
59.05	SMF II	Coddington West Apartments	760,000	03/26/14		492,169		491,640		0.0%
60	SMF II	Country Inn & Suites Fort Worth	6,300,000	05/02/14	66.6%	4,200,000	61,765	4,193,542	61,670	0.4%	No	No	5.01000	0.01160	4.99840	Actual/360	24,577.26	294,927.12	06/13/14	08/06/14
61	GECC	Twin View Terrace  MHC	5,550,000	04/11/14	74.7%	4,150,000	23,184	4,145,207	23,158	0.4%	No	No	4.64000	0.01160	4.62840	Actual/360	21,374.06	256,488.72	06/01/14	08/01/14
62	Barclays	Tractor Supply - Atwater, CA	6,330,000	05/04/14	63.1%	4,000,000	197	3,994,113	197	0.4%	No	No	5.25000	0.01160	5.23840	Actual/360	23,969.91	287,638.92	06/12/14	08/06/14
63	SMF II	Park Five Points	5,000,000	02/06/14	74.9%	3,750,000	23,148	3,746,197	23,125	0.3%	No	No	5.19700	0.01160	5.18540	Actual/360	20,584.71	247,016.52	06/11/14	08/06/14
64	SMF II	20 West Street	5,500,000	03/26/14	66.9%	3,690,000	387	3,681,105	386	0.3%	No	No	4.70700	0.01160	4.69540	Actual/360	19,153.26	229,839.12	06/06/14	07/06/14
65	Barclays	630 Forest Avenue	4,900,000	03/24/14	73.5%	3,600,000	459	3,600,000	459	0.3%	No	No	4.96600	0.01160	4.95440	Actual/360	19,250.84	231,010.08	04/11/14	05/06/14
66	Barclays	The Courtyard at Castle Rock	5,200,000	05/16/14	67.6%	3,520,000	108	3,514,820	108	0.3%	No	No	5.25000	0.06160	5.18840	Actual/360	21,093.52	253,122.24	06/19/14	08/06/14
67	Barclays	USSC Tucson Self Storage Portfolio	4,675,000	06/05/14	74.9%	3,500,000	3,692	3,500,000	3,692	0.3%	No	No	4.63500	0.01160	4.62340	Actual/360	18,015.84	216,190.08	07/01/14	08/06/14
67.01	Barclays	Speedway Lock-It-Lockers	2,375,000	06/05/14		1,780,000		1,780,000		0.2%
67.02	Barclays	1st Avenue Lock-It-Lockers	2,300,000	06/05/14		1,720,000		1,720,000		0.2%
68	Barclays	CVS - Yukon, Oklahoma	4,700,000	05/10/14	74.4%	3,500,000	253	3,495,967	253	0.3%	No	No	4.65000	0.01160	4.63840	Actual/360	18,047.29	216,567.48	06/25/14	08/06/14
69	GECC	Lone Mountain MHC	4,570,000	04/21/14	65.8%	3,015,000	36,768	3,007,647	36,679	0.3%	No	No	4.65000	0.01160	4.63840	Actual/360	15,546.45	186,557.40	05/01/14	07/01/14
70	Barclays	Executive Tower Apartments	4,730,000	03/05/14	63.4%	3,000,000	20,134	3,000,000	20,134	0.3%	No	Yes - Group 4	5.06800	0.05160	5.01640	Actual/360	16,229.55	194,754.60	04/04/14	05/06/14
71	SMF II	Holiday Center Apartments	3,800,000	04/02/14	75.0%	2,850,000	36,538	2,850,000	36,538	0.3%	No	No	4.90000	0.05910	4.84090	Actual/360	15,125.71	181,508.52	06/26/14	08/06/14
72	Barclays	Freedom Self Storage Las Vegas	3,850,000	05/29/14	72.7%	2,800,000	5,726	2,800,000	5,726	0.2%	No	Yes - Group 8	4.58000	0.01160	4.56840	Actual/360	14,320.59	171,847.08	07/10/14	08/06/14
73	SMF II	Junction Plaza	3,750,000	06/04/14	72.0%	2,700,000	38	2,700,000	38	0.2%	No	No	4.87800	0.05160	4.82640	Actual/360	14,293.54	171,522.48	07/07/14	09/06/14
74	Barclays	Freedom Self Storage Dallas	3,500,000	06/02/14	74.3%	2,600,000	5,058	2,600,000	5,058	0.2%	No	Yes - Group 8	4.58000	0.01160	4.56840	Actual/360	13,297.69	159,572.28	07/10/14	08/06/14
75	SMF II	Chatham Market	3,560,000	05/29/14	70.1%	2,500,000	259	2,497,215	259	0.2%	No	No	4.79700	0.01160	4.78540	Actual/360	13,112.10	157,345.20	06/24/14	08/06/14
76	SMF II	Beltline Self Storage	3,300,000	05/20/14	72.6%	2,400,000	6,030	2,397,313	6,023	0.2%	No	No	4.77500	0.01160	4.76340	Actual/360	12,555.73	150,668.76	06/25/14	08/06/14

A-1-4

ANNEX A-1

			Partial IO	Partial IO Loan	Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	Last IO Payment	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)	LTV %(4)	Provision (Payments)(12)
1	Barclays	Queens Atrium	07/06/19	08/06/19	119	360	60	1	6	0	0	07/06/24	No		82,312,997	63.2%	L(25),Def(91),O(4)
2	GECC	One Met Center			119	0	120	1	1	5	5	07/01/24	No		76,055,000	69.1%	L(25),Def(92),O(3)
3	Barclays	Las Catalinas Mall	08/06/19	09/06/19	120	360	60	0	6	3	0	08/06/24	No		68,567,983	58.5%	L(24),Def(91),O(5)
4	JPMCB	Residence Inn Silicon Valley II	07/01/19	08/01/19	119	360	60	1	1	0	0	07/01/24	No		64,852,336	62.5%	L(25),Def(91),O(4)
5	Barclays	PlazaCorp Portfolio			120	300	0	0	6	0	0	08/06/24	No		40,682,281	52.1%	L(24),Def(92),O(4)
5.01	Barclays	Romence Plaza													4,854,136
5.02	Barclays	Shakespeare and Spearflex													4,715,446
5.03	Barclays	West Century Center													4,160,688
5.04	Barclays	The Globe Building													3,786,226
5.05	Barclays	Buick Center Miller Road													3,384,026
5.06	Barclays	Portage Centre Plaza													3,189,861
5.07	Barclays	Number 39													2,383,537
5.08	Barclays	The United Building													2,108,082
5.09	Barclays	Kalwards													1,997,130
5.10	Barclays	Westnedge and Whites Road													1,760,167
5.11	Barclays	Roosevelt Park Towne Center													1,664,275
5.12	Barclays	Crossroads Plaza													1,414,634
5.13	Barclays	Broadway													984,696
5.14	Barclays	Crawfordville Center													909,190
5.15	Barclays	Pontiac Center													893,161
5.16	Barclays	Best Buy - Traverse City													821,021
5.17	Barclays	Texas Roadhouse - Portage													737,829
5.18	Barclays	Drake Road													707,368
5.19	Barclays	Good to the Core													210,808
6	JPMCB	Dadeland Square	08/01/19	09/01/19	120	360	60	0	1	0	0	08/01/24	No		38,369,017	68.5%	L(25),Grtr1%orYM(92),O(3)
7	JPMCB	10333 Richmond	08/01/19	09/01/19	120	360	60	0	1	0	0	08/01/24	No		31,844,691	68.6%	L(25),Grtr1%orYM(92),O(3)
8	JPMCB	1515-1525 14th Street NW	08/01/17	09/01/17	120	360	36	0	1	0	0	08/01/24	No		25,746,523	57.2%	L(24),Grtr1%orYM(93),O(3)
9	JPMCB	Nashville Office Portfolio	07/01/17	08/01/17	119	360	36	1	1	0	0	07/01/24	No		25,085,021	67.1%	L(25),Grtr1%orYM(92),O(3)
9.01	JPMCB	Royal Parkway I & II													9,723,723
9.02	JPMCB	Riverview Business Center I & II													8,500,064
9.03	JPMCB	Cumberland Business Center													6,861,234
10	JPMCB	Laurel Park Place	08/01/15	09/01/15	120	300	12	0	1	0	0	08/01/24	No		21,839,399	58.4%	L(24),Def(93),O(3)
11	JPMCB	U-Haul Self Storage			240	240	0	0	1	0	0	08/01/34	No		0	0.9%	L(24),Def(212),O(4)
11.01	JPMCB	U-Haul of Parkslope													0
11.02	JPMCB	U-Haul of Utica													0
11.03	JPMCB	U-Haul at Chapman Highway													0
11.04	JPMCB	U-Haul at Beechmont Avenue													0
11.05	JPMCB	U-Haul of Bangor													0
11.06	JPMCB	U-Haul of Rutland													0
11.07	JPMCB	U-Haul of East Alton													0
11.08	JPMCB	U-Haul of Colmar													0
11.09	JPMCB	U-Haul of New Bedford													0
11.10	JPMCB	U-Haul at I-45													0
12	JPMCB	Kleban Portfolio			119	0	120	1	1	0	0	07/01/24	No		25,330,000	62.4%	L(25),Def(92),O(3)
12.01	JPMCB	Altamira Village													19,711,000
12.02	JPMCB	Walgreens Garden City													5,619,000
13	JPMCB	The Crossings at Hillcroft	07/01/16	08/01/16	119	360	24	1	1	0	0	07/01/24	No		17,376,758	67.4%	L(25),Def(92),O(3)
14	JPMCB	Crawford Place / Second Needham / Newton Corporate Center	07/01/19	08/01/19	119	360	60	1	1	0	0	07/01/24	No		18,479,643	68.7%	L(13),Grtr1%orYM(94),O(13)
14.01	JPMCB	Newton Corporate Center													8,907,783
14.02	JPMCB	Crawford Place													5,701,897
14.03	JPMCB	Second Needham													3,869,962
15	JPMCB	Charlottesville Fashion Square			116	356	0	4	1	5	5	04/01/24	No		16,192,342	48.2%	L(28),Def(85),O(7)
16	Barclays	Wegman’s Hannaford Portfolio			119	359	0	1	6	0	0	07/06/24	No		15,500,289	48.1%	L(25),Def(91),O(4)
16.01	Barclays	Irondequoit Plaza													11,442,622
16.02	Barclays	St. Lawrence Plaza													4,057,667
17	Barclays	Stephenville Portfolio	07/06/16	08/06/16	119	360	24	1	6	0	0	07/06/24	No		15,723,812	60.8%	L(25),Def(88),O(7)
17.01	Barclays	Oak Tree													4,870,964
17.02	Barclays	Lillian I/Lillian II/College View													3,161,854
17.03	Barclays	The Columns													2,273,116
17.04	Barclays	Parkview													2,136,388
17.05	Barclays	Stephenville West													1,700,564
17.06	Barclays	Auburn Place													1,580,927
18	GECC	120 Mountain View Blvd	06/01/19	07/01/19	118	360	60	2	1	5	5	06/01/24	No		16,079,710	59.1%	L(26),Def(91),O(3)
19	SMF II	Lockwood Medical Complex			60	360	0	0	6	0	0	08/06/19	No		15,846,160	68.9%	L(24),Def(32),O(4)
20	JPMCB	First Needham Place	07/01/19	08/01/19	119	360	60	1	1	0	0	07/01/24	No		14,038,744	68.8%	L(13),Grtr1%orYM(94),O(13)
21	JPMCB	200 Newport Avenue			120	0	120	0	1	0	0	08/01/24	No		14,500,000	55.4%	L(25),Grtr1%orYM(92),O(3)
22	Barclays	244 Jackson Street			119	0	120	1	6	0	0	07/06/24	No		13,625,000	64.0%	L(25),Def(91),O(4)
23	SMF II	Britannia Business Center			119	359	0	1	6	0	0	07/06/24	No		11,024,433	59.9%	L(25),Def(89),O(6)
24	JPMCB	Silver Spur Community	07/01/16	08/01/16	119	360	24	1	1	0	2 (once per year)	07/01/24	No		11,260,483	64.5%	L(25),Def(92),O(3)
25	Barclays	Orange Blossom Shopping Center	07/06/17	08/06/17	119	360	36	1	6	0	0	07/06/24	No		10,680,041	65.1%	L(25),Def(91),O(4)
26	GECC	Saddlebrook Apartments			117	357	0	3	1	5	5	05/01/24	No		9,490,134	52.1%	L(27),Def(90),O(3)
27	JPMCB	Mercy Health Building			178	178	0	2	1	0	0	06/01/29	No		97,074	0.6%	L(25),Grtr1%orYM(152),O(3)
28	GECC	Proguard Braeswood SS	06/01/15	07/01/15	58	360	12	2	1	5	5	06/01/19	No		9,925,971	69.4%	L(26),Def(28),O(6)
29	Barclays	220 Jackson Street			119	0	120	1	6	0	0	07/06/24	No		10,625,000	64.5%	L(25),Def(91),O(4)
30	SMF II	Highway 85 Self Storage	01/06/15	02/06/15	119	360	6	1	6	0	0	07/06/24	No		8,379,747	59.4%	L(25),Def(91),O(4)
31	SMF II	Holiday Inn Cape Cod	08/06/15	09/06/15	120	360	12	0	6	0	0	08/06/24	No		8,431,137	62.9%	L(24),Def(92),O(4)
32	Barclays	Erie Place I & II			120	360	0	0	6	0	0	08/06/24	No		8,134,071	46.7%	L(24),Def(91),O(5)
33	Barclays	Marriott Courtyard Goodlettsville			120	180	0	0	6	0	0	08/06/24	No		4,185,623	23.6%	L(24),Def(92),O(4)
34	SMF II	Chandler Corporate Center	07/06/19	08/06/19	119	360	60	1	6	0	0	07/06/24	No		9,162,532	65.9%	L(25),Def(90),O(5)
35	JPMCB	Griffin Capital Plaza			119	359	0	1	1	0	0	07/01/24	No		8,141,517	60.3%	L(25),Def(91),O(4)
36	Barclays	Chandler Heights Village	07/06/17	08/06/17	119	360	36	1	6	0	0	07/06/24	No		8,304,855	65.7%	L(25),Def(88),O(7)
37	SMF II	Ma’alaea Harbor Shops	08/06/19	09/06/19	120	360	60	0	6	0	0	08/06/24	No		8,428,097	65.6%	L(24),Def(92),O(4)
38	GECC	Riverstone - Medley MHC			119	359	0	1	1	5	5	07/01/24	No		7,327,365	58.6%	L(25),Def(92),O(3)
39	SMF II	17609 Ventura Boulevard	07/06/19	08/06/19	119	360	60	1	6	0	0	07/06/24	No		8,173,763	62.2%	L(25),Def(91),O(4)
40	SMF II	6333 Wilshire Boulevard	07/06/19	08/06/19	119	360	60	1	6	0	0	07/06/24	No		8,001,615	62.0%	L(25),Def(90),O(5)
41	GECC	Lakeshore - Long Lake Village MHC	07/01/17	08/01/17	119	360	36	1	1	5	5	07/01/24	No		7,350,067	62.3%	L(25),Def(92),O(3)
42	JPMCB	Staybridge Suites - Franklin			119	359	0	1	1	0	0	07/01/24	No		6,838,528	57.0%	L(25),Def(92),O(3)
43	SMF II	AmeriCenters 2 Portfolio			120	360	0	0	6	0	0	08/06/24	No		6,761,856	61.7%	L(24),Def(83),O(13)
43.01	SMF II	AmeriCenter Livonia													3,450,908
43.02	SMF II	AmeriCenter Troy													3,310,948
44	SMF II	Paradise Plaza	08/06/16	09/06/16	120	360	24	0	6	0	0	08/06/24	Yes	08/06/29	6,853,923	64.1%	L(24),Def(92),O(4)
45	JPMCB	Fox Run	07/01/19	08/01/19	119	360	60	1	1	0	0	07/01/24	No		6,746,019	68.4%	L(25),Grtr1%orYM(92),O(3)
46	SMF II	South Gate Self-Storage Facility			120	360	0	0	6	0	0	08/06/24	No		5,764,984	60.7%	L(24),DorYM(89),O(7)
47	SMF II	Gale Commerce Center			119	359	0	1	6	0	0	07/06/24	No		5,297,338	57.6%	L(25),Def(91),O(4)
48	SMF II	Woodlake Village Apartments			119	359	0	1	6	0	0	07/06/24	No		4,891,166	60.8%	L(25),Def(91),O(4)
49	SMF II	Two Rivers	08/06/16	09/06/16	120	360	24	0	6	0	0	08/06/24	Yes	08/06/29	5,140,442	63.5%	L(24),Def(92),O(4)
50	SMF II	Highway 154 Self Storage	01/06/15	02/06/15	119	360	6	1	6	0	0	07/06/24	No		4,764,954	59.2%	L(25),Def(91),O(4)
51	SMF II	Parks Plaza at Westheimer			83	359	0	1	6	0	0	07/06/21	No		4,974,963	62.6%	L(25),Def(55),O(4)
52	Barclays	Gateway Commons Ithaca	08/06/16	09/06/16	120	360	24	0	6	0	0	08/06/24	No		4,873,093	63.3%	L(24),Def(92),O(4)
53	SMF II	Butler Creek MHC			119	359	0	1	6	0	0	07/06/24	No		4,506,805	59.3%	L(25),Def(91),O(4)
54	GECC	CVS - Ambler, PA	07/01/16	08/01/16	119	360	24	1	1	5	5	07/01/24	No		4,514,474	50.2%	L(25),Def(92),O(3)
55	SMF II	Ottawa Centre	08/06/16	09/06/16	120	360	24	0	6	0	0	08/06/24	No		4,523,716	64.2%	L(24),Def(91),O(5)
56	SMF II	88 North Plank Road			120	360	0	0	6	0	0	08/06/24	No		4,229,002	52.9%	L(24),Def(92),O(4)
57	Barclays	53 Greene Street			118	0	120	2	6	0	0	06/06/24	No		4,700,000	59.5%	L(26),Def(90),O(4)
58	Barclays	Suburban Extended Stay Hotel South Bend			120	300	0	0	6	0	0	08/06/24	No		3,374,187	48.2%	L(24),Def(92),O(4)

A-1-5

			Partial IO	Partial IO Loan	Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	Last IO Payment	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)	LTV %(4)	Provision (Payments)(12)
59	SMF II	Bronco Apartments			119	359	0	1	6	0	0	07/06/24	No		3,530,482	53.2%	L(25),Def(91),O(4)
59.01	SMF II	University Village Apartments													1,105,934
59.02	SMF II	Whitegate Apartments													717,794
59.03	SMF II	Bayberry Point Apartments													691,209
59.04	SMF II	California West Apartments													611,454
59.05	SMF II	Coddington West Apartments													404,091
60	SMF II	Country Inn & Suites Fort Worth			119	299	0	1	6	0	0	07/06/24	No		3,142,101	49.9%	L(25),Def(91),O(4)
61	GECC	Twin View Terrace  MHC			119	359	0	1	1	5	5	07/01/24	No		3,371,875	60.8%	L(25),Def(92),O(3)
62	Barclays	Tractor Supply - Atwater, CA			119	299	0	1	6	0	0	07/06/24	No		3,018,560	47.7%	L(25),Def(91),O(4)
63	SMF II	Park Five Points			119	359	0	1	6	0	0	07/06/24	No		3,103,404	62.1%	L(25),Def(91),O(4)
64	SMF II	20 West Street			58	358	0	2	6	0	0	06/06/19	No		3,387,814	61.6%	L(26),Def(30),O(4)
65	Barclays	630 Forest Avenue	04/06/16	05/06/16	116	360	24	4	6	10	0	04/06/24	No		3,112,285	63.5%	L(28),Def(88),O(4)
66	Barclays	The Courtyard at Castle Rock			119	299	0	1	6	0	0	07/06/24	No		2,656,333	51.1%	L(37),Grtr1%orYM(79),O(4)
67	Barclays	USSC Tucson Self Storage Portfolio	07/06/17	08/06/17	119	360	36	1	6	0	0	07/06/24	No		3,073,454	65.7%	L(25),Grtr1%orYM(88),O(7)
67.01	Barclays	Speedway Lock-It-Lockers													1,563,071
67.02	Barclays	1st Avenue Lock-It-Lockers													1,510,383
68	Barclays	CVS - Yukon, Oklahoma			119	359	0	1	6	0	0	07/06/24	No		2,844,715	60.5%	L(25),Def(91),O(4)
69	GECC	Lone Mountain MHC			118	358	0	2	1	5	5	06/01/24	No		2,450,383	53.6%	L(26),Def(91),O(3)
70	Barclays	Executive Tower Apartments	04/06/16	05/06/16	116	360	24	4	6	0	0	04/06/24	No		2,600,269	55.0%	L(28),Def(88),O(4)
71	SMF II	Holiday Center Apartments	07/06/16	08/06/16	119	360	24	1	6	0	0	07/06/24	No		2,459,821	64.7%	L(25),Def(91),O(4)
72	Barclays	Freedom Self Storage Las Vegas	07/06/16	08/06/16	119	360	24	1	6	0	5	07/06/24	No		2,396,581	62.2%	L(25),Def(91),O(4)
73	SMF II	Junction Plaza			120	360	0	0	6	0	0	08/06/24	No		2,211,166	59.0%	L(24),Def(92),O(4)
74	Barclays	Freedom Self Storage Dallas	07/06/16	08/06/16	119	360	24	1	6	0	5	07/06/24	No		2,225,396	63.6%	L(25),Def(91),O(4)
75	SMF II	Chatham Market			119	359	0	1	6	0	0	07/06/24	No		2,042,019	57.4%	L(25),Def(91),O(4)
76	SMF II	Beltline Self Storage			119	359	0	1	6	0	0	07/06/24	No		1,958,896	59.4%	L(25),Def(91),O(4)

A-1-6

ANNEX A-1

			HISTORICAL FINANCIALS(13)
																UW
			2011	2011	2011	2012	2012	2012	2013	2013	2013	Most Recent	Most Recent	Most Recent		Economic	UW	UW Total
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of	Occupancy %	Revenues ($)(3)	Expenses ($)
1	Barclays	Queens Atrium	21,883,893	10,662,311	11,221,582	22,568,242	8,488,058	14,080,184	23,282,727	9,237,346	14,045,381					96.9%	26,187,129	9,712,945
2	GECC	One Met Center	12,341,389	5,116,289	7,225,100	12,764,950	5,128,601	7,636,349	13,855,694	5,592,694	8,263,000	13,978,940	6,054,266	7,924,674	04/01/14	89.8%	13,307,489	5,644,030
3	Barclays	Las Catalinas Mall	19,010,977	5,383,590	13,627,387	18,442,081	5,244,771	13,197,310	18,876,921	5,100,972	13,775,949	18,804,458	4,912,066	13,892,392	03/31/14	90.2%	19,155,689	5,117,306
4	JPMCB	Residence Inn Silicon Valley II	10,029,238	5,671,339	4,357,899	11,591,383	6,084,527	5,506,856	13,062,826	6,290,890	6,771,936	13,510,694	6,363,978	7,146,716	05/31/14	83.2%	13,510,694	6,681,272
5	Barclays	PlazaCorp Portfolio							9,777,655	3,741,698	6,035,957	10,944,941	4,646,780	6,298,162	04/30/14	86.4%	10,748,034	4,241,784
5.01	Barclays	Romence Plaza				205,992	80,404	125,588	1,115,078	253,435	861,643	1,065,217	308,794	756,423	04/30/14	96.2%	1,056,324	252,681
5.02	Barclays	Shakespeare and Spearflex	1,125,713	361,869	763,844	1,159,336	332,597	826,739	1,171,031	339,303	831,728	1,288,629	379,160	909,469	04/30/14	96.2%	1,169,012	358,011
5.03	Barclays	West Century Center	804,928	311,265	493,663	922,779	322,326	600,453	695,148	308,714	386,434	739,467	360,457	379,010	04/30/14	85.4%	1,041,538	306,546
5.04	Barclays	The Globe Building	710,329	321,894	388,435	730,590	321,108	409,482	866,735	319,658	547,077	948,161	375,815	572,346	04/30/14	96.4%	970,356	346,765
5.05	Barclays	Buick Center Miller Road	1,243,191	397,006	846,185	1,386,121	438,292	947,829	1,279,806	373,760	906,046	1,326,651	418,115	908,536	04/30/14	96.5%	829,948	341,731
5.06	Barclays	Portage Centre Plaza	540,639	294,040	246,599	744,661	321,414	423,247	794,102	256,211	537,891	835,253	344,578	490,675	04/30/14	89.3%	823,459	307,278
5.07	Barclays	Number 39							443,021	347,587	95,434	1,025,786	753,003	272,783	04/30/14	62.9%	1,216,405	810,290
5.08	Barclays	The United Building	478,776	154,790	323,986	510,280	205,521	304,759	500,839	147,286	353,553	554,562	166,244	388,318	04/30/14	96.3%	506,798	157,651
5.09	Barclays	Kalwards	270,522	90,015	180,507	267,592	84,249	183,343	283,722	86,495	197,227	336,595	101,173	235,422	04/30/14	95.9%	384,157	90,437
5.10	Barclays	Westnedge and Whites Road	308,360	79,774	228,586	189,493	94,438	95,055	281,726	130,653	151,073	317,322	162,643	154,679	04/30/14	67.2%	388,520	135,230
5.11	Barclays	Roosevelt Park Towne Center	153,347	28,282	125,065	284,032	121,597	162,435	240,568	135,968	104,600	246,119	141,417	104,702	04/30/14	81.5%	386,019	130,063
5.12	Barclays	Crossroads Plaza	634,993	422,158	212,835	631,867	416,293	215,574	628,767	429,494	199,273	683,287	460,248	223,039	04/30/14	95.8%	619,764	415,552
5.13	Barclays	Broadway	199,436	48,507	150,929	200,000	49,554	150,446	202,947	53,008	149,939	219,936	62,750	157,186	04/30/14	96.2%	207,538	53,611
5.14	Barclays	Crawfordville Center	453,134	128,727	324,407	433,005	127,491	305,514	337,444	111,945	225,499	338,185	119,943	218,242	04/30/14	83.8%	233,989	110,530
5.15	Barclays	Pontiac Center	145,289	45,747	99,542	181,805	44,628	137,177	203,677	71,914	131,763	220,455	84,095	136,360	04/30/14	96.0%	187,842	70,657
5.16	Barclays	Best Buy - Traverse City	441,414	299,469	141,945	444,652	307,846	136,806	416,385	308,942	107,443	443,198	315,131	128,067	04/30/14	96.1%	420,171	282,361
5.17	Barclays	Texas Roadhouse - Portage	105,875	6,981	98,894	115,500	7,660	107,840	115,500	7,742	107,758	125,125	8,511	116,614	04/30/14	95.0%	109,725	5,686
5.18	Barclays	Drake Road	213,624	58,110	155,514	189,401	49,188	140,213	176,997	51,372	125,625	176,762	66,095	110,667	04/30/14	56.4%	149,330	54,595
5.19	Barclays	Good to the Core							24,160	8,211	15,949	54,233	18,606	35,627	04/30/14	95.9%	47,140	12,110
6	JPMCB	Dadeland Square	4,345,687	1,877,641	2,468,046	5,439,880	1,940,127	3,499,752	5,659,885	2,025,710	3,634,175					95.0%	5,931,725	2,354,349
7	JPMCB	10333 Richmond	4,359,807	2,363,910	1,995,897	4,361,380	2,331,544	2,029,835	4,883,706	2,611,949	2,271,757	5,022,279	2,700,393	2,321,886	04/30/14	93.0%	5,922,813	2,910,287
8	JPMCB	1515-1525 14th Street NW														95.0%	3,391,271	1,053,446
9	JPMCB	Nashville Office Portfolio	3,327,745	1,418,946	1,908,799	2,874,575	1,369,084	1,505,491	3,460,183	1,446,237	2,013,946	3,630,155	1,608,097	2,022,058	05/31/14	87.1%	4,067,103	1,276,401
9.01	JPMCB	Royal Parkway I & II	1,155,217	523,945	631,272	1,214,093	567,325	646,768	1,460,232	569,497	890,734	1,531,672	598,059	933,613	05/31/14	84.0%	1,498,220	499,670
9.02	JPMCB	Riverview Business Center I & II	887,765	455,650	432,115	640,781	405,504	235,277	906,490	409,046	497,444	1,031,760	477,685	554,075	05/31/14	89.0%	1,330,276	355,753
9.03	JPMCB	Cumberland Business Center	1,284,763	439,350	845,413	1,019,701	396,255	623,445	1,093,461	467,693	625,768	1,066,723	532,353	534,370	05/31/14	89.0%	1,238,607	420,978
10	JPMCB	Laurel Park Place	6,572,736	3,133,126	3,439,610	6,364,197	3,153,362	3,210,835	5,979,004	2,996,535	2,982,469	5,988,445	3,005,300	2,983,145	04/30/14	84.2%	6,023,942	3,046,569
11	JPMCB	U-Haul Self Storage	5,703,339	1,709,707	3,993,632	6,085,124	1,781,453	4,303,671	6,280,159	1,851,320	4,428,839	6,758,900	1,926,698	4,832,202	04/30/14	93.6%	6,723,762	2,041,428
11.01	JPMCB	U-Haul of Parkslope	3,999,598	844,271	3,155,327	4,264,317	899,837	3,364,480	4,401,763	930,869	3,470,894	4,775,228	979,825	3,795,403	04/30/14	97.0%	4,754,559	1,072,273
11.02	JPMCB	U-Haul of Utica	370,694	144,843	225,851	384,181	159,356	224,825	360,372	155,958	204,414	397,664	164,782	232,882	04/30/14	82.7%	378,802	171,593
11.03	JPMCB	U-Haul at Chapman Highway	191,560	85,751	105,809	186,533	86,271	100,262	193,540	83,891	109,649	216,440	86,280	130,160	04/30/14	92.5%	218,637	79,792
11.04	JPMCB	U-Haul at Beechmont Avenue	211,089	105,897	105,192	239,658	100,257	139,401	258,500	105,225	153,275	254,071	100,125	153,946	04/30/14	91.2%	249,383	102,310
11.05	JPMCB	U-Haul of Bangor	172,795	80,542	92,253	223,649	92,569	131,080	240,601	90,822	149,779	238,889	93,646	145,243	04/30/14	92.2%	235,769	95,011
11.06	JPMCB	U-Haul of Rutland	164,712	91,984	72,728	171,963	85,052	86,911	175,793	87,547	88,246	173,931	93,054	80,877	04/30/14	91.5%	180,285	94,929
11.07	JPMCB	U-Haul of East Alton	162,183	95,871	66,312	153,298	88,594	64,704	159,543	90,079	69,464	169,699	98,152	71,547	04/30/14	85.9%	165,164	102,154
11.08	JPMCB	U-Haul of Colmar	141,966	85,410	56,556	144,317	85,093	59,224	146,781	90,616	56,165	158,639	89,377	69,262	04/30/14	72.0%	153,707	93,392
11.09	JPMCB	U-Haul of New Bedford	124,735	81,249	43,486	147,374	85,723	61,651	157,262	95,831	61,431	149,582	98,698	50,884	04/30/14	79.8%	159,035	101,969
11.10	JPMCB	U-Haul at I-45	164,007	93,890	70,117	169,834	98,701	71,133	186,004	120,482	65,522	224,757	122,758	101,999	04/30/14	88.7%	228,420	128,005
12	JPMCB	Kleban Portfolio														87.9%	2,953,518	656,180
12.01	JPMCB	Altamira Village														86.4%	2,468,263	631,917
12.02	JPMCB	Walgreens Garden City														97.0%	485,255	24,263
13	JPMCB	The Crossings at Hillcroft	2,976,493	1,561,395	1,415,098	3,091,339	1,543,967	1,547,372	3,209,533	1,807,160	1,402,373	3,287,526	1,651,532	1,635,994	05/31/14	95.0%	3,381,999	1,696,731
14	JPMCB	Crawford Place / Second Needham / Newton Corporate Center	3,154,594	1,222,863	1,931,731	2,998,334	1,173,889	1,824,446	2,989,531	1,248,119	1,741,411					95.0%	3,088,921	1,314,611
14.01	JPMCB	Newton Corporate Center	1,810,147	694,764	1,115,384	1,696,572	664,075	1,032,496	1,466,093	660,095	805,998					95.0%	1,541,480	678,026
14.02	JPMCB	Crawford Place	705,674	286,989	418,685	695,331	297,883	397,448	895,753	354,971	540,781					95.0%	936,532	391,028
14.03	JPMCB	Second Needham	638,773	241,111	397,662	606,432	211,931	394,501	627,684	233,053	394,632					95.0%	610,909	245,558
15	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					90.3%	9,276,493	3,544,936
16	Barclays	Wegman’s Hannaford Portfolio	3,180,722	957,515	2,223,207	3,170,922	988,850	2,182,072	3,083,863	992,411	2,091,452	3,051,043	1,011,285	2,039,758	04/30/14	92.6%	3,017,313	1,006,982
16.01	Barclays	Irondequoit Plaza	2,119,403	615,925	1,503,478	2,127,972	621,391	1,506,581	2,130,607	631,010	1,499,597	2,132,675	636,871	1,495,804	04/30/14	95.0%	2,052,210	639,007
16.02	Barclays	St. Lawrence Plaza	1,061,319	341,590	719,729	1,042,950	367,459	675,491	953,256	361,401	591,855	918,368	374,414	543,954	04/30/14	88.0%	965,103	367,975
17	Barclays	Stephenville Portfolio				3,523,349	1,808,417	1,714,932	3,782,348	1,813,819	1,968,529	5,037,493	2,545,371	2,492,121	03/27/14	89.6%	4,808,945	2,251,985
17.01	Barclays	Oak Tree				1,264,485	643,320	621,165	1,352,420	658,819	693,601	1,485,128	657,024	828,104	03/27/14	91.3%	1,482,559	647,770
17.02	Barclays	Lillian I/Lillian II/College View				756,198	389,160	367,038	826,362	385,437	440,925	964,668	386,889	577,779	03/27/14	91.4%	878,029	387,169
17.03	Barclays	The Columns				469,572	257,726	211,846	562,145	249,941	312,204	627,233	252,194	375,038	03/27/14	91.5%	602,006	245,088
17.04	Barclays	Parkview										915,692	732,507	183,185	03/27/14	82.3%	883,148	519,916
17.05	Barclays	Stephenville West				480,421	235,179	245,242	462,317	229,850	232,467	510,621	230,332	280,289	03/27/14	91.4%	496,487	227,213
17.06	Barclays	Auburn Place				552,673	283,032	269,641	579,104	289,772	289,332	534,151	286,425	247,726	03/27/14	90.9%	466,716	224,829
18	GECC	120 Mountain View Blvd				4,058,396	1,444,425	2,613,971	3,666,860	1,417,664	2,249,196	3,954,603	1,476,293	2,478,310	03/31/14	90.0%	3,653,651	1,508,619
19	SMF II	Lockwood Medical Complex	3,049,240	1,218,821	1,830,419	3,005,332	1,237,634	1,767,698	2,886,230	1,350,927	1,535,303	2,888,640	1,338,909	1,549,731	04/30/14	87.4%	2,842,279	1,201,847
20	JPMCB	First Needham Place	2,278,542	832,630	1,445,913	2,140,510	789,758	1,350,752	2,165,271	848,135	1,317,136					95.0%	2,142,951	836,642
21	JPMCB	200 Newport Avenue				1,880,072	91,278	1,788,794	2,546,569	700,212	1,846,357	1,992,705	144,545	1,848,161	03/31/14	89.9%	2,356,093	757,106
22	Barclays	244 Jackson Street	971,885	207,057	764,828	1,047,265	210,375	836,890	1,267,972	234,554	1,033,418					94.9%	1,600,525	348,395
23	SMF II	Britannia Business Center	1,507,037	415,461	1,091,576	2,146,466	429,045	1,717,421	1,941,794	384,253	1,557,541	1,943,539	379,729	1,563,810	02/28/14	88.8%	2,034,473	401,464
24	JPMCB	Silver Spur Community				1,624,863	555,046	1,069,817	1,632,318	545,026	1,087,292	1,688,698	497,002	1,191,696	05/31/14	80.2%	1,669,225	635,970
25	Barclays	Orange Blossom Shopping Center	1,954,651	497,033	1,457,618	1,888,737	527,663	1,361,075	1,895,289	541,688	1,353,601	1,903,528	550,660	1,352,868	03/31/14	92.7%	2,039,603	535,757
26	GECC	Saddlebrook Apartments				2,128,292	1,123,477	1,004,815	2,090,837	1,144,341	946,496	2,112,194	1,167,296	944,898	04/30/14	88.8%	2,195,637	1,145,912
27	JPMCB	Mercy Health Building	1,081,300	206,727	874,573	1,111,280	200,310	910,970	1,633,330	225,827	1,407,502	1,703,731	230,915	1,472,817	03/31/14	95.0%	1,847,869	432,245
28	GECC	Proguard Braeswood SS				1,248,862	471,922	776,940	1,566,118	694,099	872,020	1,630,082	688,463	941,619	03/31/14	83.2%	1,630,082	685,353
29	Barclays	220 Jackson Street	974,473	156,669	817,804	1,018,930	167,466	851,464	1,010,215	164,867	845,348					95.0%	1,202,543	250,261
30	SMF II	Highway 85 Self Storage				1,018,784	393,893	624,891	1,289,738	483,436	806,302	1,353,244	528,968	824,277	05/31/14	76.0%	1,356,423	451,211
31	SMF II	Holiday Inn Cape Cod	3,571,335	2,424,766	1,146,569	3,465,217	2,289,338	1,175,879	3,584,254	2,509,631	1,074,623	3,538,725	2,490,875	1,047,850	03/31/14	69.7%	3,538,645	2,511,649
32	Barclays	Erie Place I & II				2,146,992	1,393,107	753,885	2,217,012	1,291,197	925,815	2,204,642	1,318,615	886,028	03/31/14	91.9%	2,530,278	1,229,530
33	Barclays	Marriott Courtyard Goodlettsville				3,349,306	2,339,453	1,009,853	3,775,297	2,559,011	1,216,286	4,067,989	2,675,428	1,392,562	06/30/14	77.3%	4,064,943	2,676,948
34	SMF II	Chandler Corporate Center				1,005,693	252,228	753,465	1,651,942	478,617	1,173,325					91.7%	1,525,928	479,125
35	JPMCB	Griffin Capital Plaza														95.0%	1,209,364	412,656
36	Barclays	Chandler Heights Village				918,001	257,313	660,688	1,004,508	248,346	756,162	1,003,492	252,934	750,559	03/31/14	92.0%	1,240,596	257,581
37	SMF II	Ma’alaea Harbor Shops	1,211,937	535,450	676,487	1,343,967	537,950	806,017	1,455,369	635,295	820,074	1,443,397	675,382	768,015	04/30/14	88.3%	1,504,681	657,546
38	GECC	Riverstone - Medley MHC	1,144,647	600,210	544,437	1,177,065	516,670	660,395	1,203,802	489,163	714,639					95.0%	1,211,520	306,176
39	SMF II	17609 Ventura Boulevard	1,241,356	298,628	942,729	1,240,651	315,387	925,264	1,161,452	299,195	862,258					94.1%	1,213,685	343,940
40	SMF II	6333 Wilshire Boulevard	1,242,849	504,560	738,289	1,231,554	469,052	762,502	1,157,891	467,201	690,690	1,140,065	452,211	687,854	03/31/14	85.6%	1,334,140	516,509
41	GECC	Lakeshore - Long Lake Village MHC				1,135,892	454,131	681,761	1,155,985	459,359	696,626	1,213,602	534,136	679,465	05/31/14	90.0%	1,217,471	477,305
42	JPMCB	Staybridge Suites - Franklin	2,979,959	2,286,087	693,872	3,158,000	2,313,092	844,908	3,217,769	2,273,054	944,715	3,200,770	2,259,851	940,919	03/31/14	82.6%	3,200,770	2,352,144
43	SMF II	AmeriCenters 2 Portfolio	1,292,073	445,367	846,706	1,277,130	404,554	872,576	1,468,355	444,691	1,023,664	1,461,897	452,621	1,009,276	04/30/14	88.2%	1,461,898	455,637
43.01	SMF II	AmeriCenter Livonia	702,728	246,461	456,267	639,559	228,246	411,313	768,680	244,388	524,292	758,367	252,093	506,274	04/30/14	84.7%	758,367	252,833
43.02	SMF II	AmeriCenter Troy	589,345	198,906	390,439	637,571	176,308	461,263	699,675	200,303	499,372	703,530	200,528	503,002	04/30/14	92.2%	703,530	202,804
44	SMF II	Paradise Plaza	351,856	197,768	154,089	369,245	172,948	196,297	376,846	183,962	192,884	394,322	206,229	188,093	05/31/14	92.2%	935,670	205,280
45	JPMCB	Fox Run	1,200,769	591,038	609,731	1,178,166	591,789	586,378	1,192,934	575,789	617,145	1,210,649	580,363	630,286	04/30/14	95.0%	1,212,391	593,745
46	SMF II	South Gate Self-Storage Facility				574,324	266,368	307,956	799,820	265,617	534,203	856,239	256,146	600,093	05/31/14	79.2%	904,880	299,888
47	SMF II	Gale Commerce Center	1,183,267	326,247	857,020	1,210,866	334,700	876,165	1,229,928	305,886	924,042	1,234,515	322,348	912,167	05/31/14	96.5%	1,116,815	329,049
48	SMF II	Woodlake Village Apartments	1,454,038	846,928	607,109	1,458,408	819,343	639,065	1,498,615	878,993	619,622	1,526,066	882,607	643,459	04/30/14	86.5%	1,526,066	956,542
49	SMF II	Two Rivers	714,827	234,421	480,406	805,567	246,611	558,956	865,653	299,833	565,820	823,798	285,813	537,985	05/31/14	90.4%	815,744	260,780
50	SMF II	Highway 154 Self Storage	467,967	256,379	211,588	577,814	258,623	319,192	759,446	294,822	464,624	815,613	330,140	485,473	05/31/14	72.0%	816,118	296,065
51	SMF II	Parks Plaza at Westheimer	419,809	119,998	299,811	768,244	248,446	519,798	895,534	242,825	652,709	907,359	222,376	684,983	05/31/14	94.3%	937,436	318,345
52	Barclays	Gateway Commons Ithaca				724,030	196,933	527,097	747,030	225,350	521,680	747,011	243,225	503,786	05/31/14	94.9%	766,838	275,079
53	SMF II	Butler Creek MHC	942,996	263,554	679,442	925,063	261,287	663,776	1,057,544	211,244	846,300	1,160,600	247,242	913,358	05/31/14	70.0%	855,850	268,438
54	GECC	CVS - Ambler, PA														98.0%	536,883	46,078
55	SMF II	Ottawa Centre	718,150	222,288	495,862	718,150	224,845	493,304	718,150	222,675	495,475					95.0%	717,675	225,624
56	SMF II	88 North Plank Road	788,527	305,271	483,256	870,966	278,336	592,630	875,724	293,904	581,820	880,833	278,881	601,952	04/30/14	94.9%	848,901	314,190
57	Barclays	53 Greene Street														97.0%	424,108	38,685
58	Barclays	Suburban Extended Stay Hotel South Bend	1,233,257	745,443	487,814	1,274,168	868,850	405,318	1,403,088	916,469	486,620	1,497,500	944,338	553,163	03/31/14	74.5%	1,507,512	997,570

A-1-7

			HISTORICAL FINANCIALS(13)
																UW
			2011	2011	2011	2012	2012	2012	2013	2013	2013	Most Recent	Most Recent	Most Recent		Economic	UW	UW Total
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of	Occupancy %	Revenues ($)(3)	Expenses ($)
59	SMF II	Bronco Apartments				1,089,924	549,428	540,496	1,102,458	548,276	554,182	1,111,329	555,010	556,319	04/30/14	87.1%	1,111,329	605,873
59.01	SMF II	University Village Apartments				350,503	193,459	157,044	354,273	194,533	159,740	359,279	186,038	173,241	04/30/14	81.3%	359,279	220,433
59.02	SMF II	Whitegate Apartments				233,457	105,315	128,142	226,191	100,755	125,436	227,905	106,270	121,635	04/30/14	95.8%	227,905	105,910
59.03	SMF II	Bayberry Point Apartments				189,829	102,065	87,764	210,485	95,063	115,422	212,121	104,614	107,506	04/30/14	93.9%	212,121	108,451
59.04	SMF II	California West Apartments				193,907	92,544	101,363	182,053	101,354	80,699	181,551	96,049	85,502	04/30/14	71.5%	181,551	102,079
59.05	SMF II	Coddington West Apartments				122,228	56,045	66,183	129,456	56,571	72,885	130,474	62,039	68,435	04/30/14	95.7%	130,474	69,000
60	SMF II	Country Inn & Suites Fort Worth	1,539,881	1,072,035	467,846	1,729,943	1,295,359	434,584	1,642,291	1,147,224	495,068	1,687,344	1,101,118	586,227	03/31/14	69.6%	1,687,344	1,231,683
61	GECC	Twin View Terrace  MHC				820,358	475,929	344,429	788,529	413,824	374,705	787,584	412,456	375,128	02/28/14	83.7%	801,002	443,514
62	Barclays	Tractor Supply - Atwater, CA				455,133	83,546	371,587	456,273	68,101	388,172	461,429	75,252	386,177	03/31/14	95.0%	486,608	94,219
63	SMF II	Park Five Points				885,595	528,122	357,473	1,008,923	520,796	488,127	1,049,139	544,090	505,049	04/30/14	91.4%	1,037,375	591,667
64	SMF II	20 West Street							167,663	108,295	59,368					95.0%	414,074	123,287
65	Barclays	630 Forest Avenue														97.0%	305,550	6,111
66	Barclays	The Courtyard at Castle Rock				527,822	228,988	298,834	560,983	271,622	289,361	564,737	286,508	278,229	04/30/14	91.5%	707,489	293,202
67	Barclays	USSC Tucson Self Storage Portfolio				685,365	323,186	362,179	714,864	272,047	442,816	714,108	272,606	441,502	03/31/14	89.3%	735,687	313,193
67.01	Barclays	Speedway Lock-It-Lockers				341,914	159,426	182,488	361,216	135,055	226,160	365,038	137,912	227,126	03/31/14	94.8%	373,999	153,719
67.02	Barclays	1st Avenue Lock-It-Lockers				343,451	163,760	179,691	353,648	136,992	216,656	349,070	134,694	214,376	03/31/14	84.3%	361,688	159,474
68	Barclays	CVS - Yukon, Oklahoma	330,090	900	329,190	330,090	2,947	327,143	357,598	1,793	355,804					95.0%	319,659	4,795
69	GECC	Lone Mountain MHC				519,663	170,648	349,016	542,862	176,372	366,490	559,347	162,642	396,705	03/31/14	95.0%	542,689	163,936
70	Barclays	Executive Tower Apartments				1,058,890	676,049	382,840	1,083,451	689,192	394,259	1,085,694	690,544	395,150	01/31/14	90.6%	1,083,843	676,295
71	SMF II	Holiday Center Apartments	561,460	304,928	256,532	616,294	319,181	297,113	615,995	304,182	311,813	627,678	311,342	316,336	04/30/14	94.3%	616,520	298,128
72	Barclays	Freedom Self Storage Las Vegas				433,455	186,767	246,688	475,386	198,759	276,626	464,393	197,804	266,589	05/31/14	69.5%	482,521	201,296
73	SMF II	Junction Plaza	382,686	167,512	215,173	433,094	151,215	281,879	477,040	184,026	293,013					93.1%	501,523	187,937
74	Barclays	Freedom Self Storage Dallas				428,474	188,742	239,731	465,214	260,014	205,199	485,521	232,790	252,731	05/31/14	88.3%	499,605	241,922
75	SMF II	Chatham Market										267,300	129,675	137,625	05/31/14	93.5%	366,617	133,941
76	SMF II	Beltline Self Storage	293,033	186,804	106,229	346,218	193,509	152,709	415,676	193,165	222,511	431,530	207,408	224,122	05/31/14	83.3%	431,530	194,606

A-1-8

ANNEX A-1

			UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	NOI ($)(3)(14)	Items ($)	NCF ($)(3)(14)	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %	Title Type(16)	Expiration	Extension Terms	PML %
1	Barclays	Queens Atrium	16,474,184	1,238,882	15,235,302	1.53	1.41	9.2%	8.5%	Fee
2	GECC	One Met Center	7,663,459	611,493	7,051,966	2.25	2.07	10.1%	9.3%	Fee
3	Barclays	Las Catalinas Mall	14,038,383	530,077	13,508,306	1.79	1.72	10.8%	10.4%	Fee
4	JPMCB	Residence Inn Silicon Valley II	6,829,422	0	6,829,422	1.56	1.56	9.7%	9.7%	Fee			11%
5	Barclays	PlazaCorp Portfolio	6,506,250	520,143	5,986,107	1.74	1.60	11.8%	10.9%	Fee/Leasehold
5.01	Barclays	Romence Plaza	803,643	64,160	739,483					Fee
5.02	Barclays	Shakespeare and Spearflex	811,001	51,757	759,244					Fee
5.03	Barclays	West Century Center	734,992	32,226	702,766					Fee
5.04	Barclays	The Globe Building	623,591	41,549	582,042					Fee
5.05	Barclays	Buick Center Miller Road	488,217	46,167	442,050					Fee
5.06	Barclays	Portage Centre Plaza	516,181	35,897	480,284					Fee
5.07	Barclays	Number 39	406,115	90,682	315,433					Fee
5.08	Barclays	The United Building	349,147	19,589	329,558					Fee
5.09	Barclays	Kalwards	293,720	20,065	273,655					Fee
5.10	Barclays	Westnedge and Whites Road	253,290	11,291	241,999					Fee
5.11	Barclays	Roosevelt Park Towne Center	255,956	13,930	242,026					Fee
5.12	Barclays	Crossroads Plaza	204,212	17,169	187,043					Fee/Leasehold	08/31/18	Five five-year options
5.13	Barclays	Broadway	153,927	6,135	147,792					Fee
5.14	Barclays	Crawfordville Center	123,459	14,340	109,119					Fee
5.15	Barclays	Pontiac Center	117,185	7,934	109,251					Fee
5.16	Barclays	Best Buy - Traverse City	137,810	37,053	100,757					Leasehold	Chelson Land Company: 05/31/24; Michael J. Gravlin: 08/31/21	Chelson Land Company: Three ten-year options; Michael J. Gravlin: Four ten-year options
5.17	Barclays	Texas Roadhouse - Portage	104,039	1,200	102,839					Fee
5.18	Barclays	Drake Road	94,735	7,097	87,638					Fee
5.19	Barclays	Good to the Core	35,030	1,901	33,129					Fee
6	JPMCB	Dadeland Square	3,577,376	298,919	3,278,457	1.42	1.30	8.5%	7.8%	Fee
7	JPMCB	10333 Richmond	3,012,526	342,255	2,670,271	1.41	1.25	8.7%	7.7%	Fee
8	JPMCB	1515-1525 14th Street NW	2,337,825	42,342	2,295,483	1.32	1.30	7.9%	7.8%	Fee
9	JPMCB	Nashville Office Portfolio	2,790,702	335,490	2,455,212	1.61	1.42	9.7%	8.6%	Fee
9.01	JPMCB	Royal Parkway I & II	998,550	128,936	869,614					Fee
9.02	JPMCB	Riverview Business Center I & II	974,523	85,274	889,249					Fee
9.03	JPMCB	Cumberland Business Center	817,629	121,280	696,349					Fee
10	JPMCB	Laurel Park Place	2,977,373	480,642	2,496,732	1.51	1.27	10.6%	8.9%	Fee
11	JPMCB	U-Haul Self Storage	4,682,333	56,803	4,625,531	1.42	1.41	11.0%	10.9%	Fee
11.01	JPMCB	U-Haul of Parkslope	3,682,286	34,867	3,647,419					Fee
11.02	JPMCB	U-Haul of Utica	207,208	4,481	202,728					Fee
11.03	JPMCB	U-Haul at Chapman Highway	138,845	2,240	136,605					Fee
11.04	JPMCB	U-Haul at Beechmont Avenue	147,073	2,509	144,564					Fee
11.05	JPMCB	U-Haul of Bangor	140,758	2,536	138,223					Fee
11.06	JPMCB	U-Haul of Rutland	85,356	1,771	83,585					Fee
11.07	JPMCB	U-Haul of East Alton	63,010	1,972	61,038					Fee
11.08	JPMCB	U-Haul of Colmar	60,316	2,267	58,048					Fee
11.09	JPMCB	U-Haul of New Bedford	57,066	1,435	55,630					Fee
11.10	JPMCB	U-Haul at I-45	100,415	2,724	97,691					Fee
12	JPMCB	Kleban Portfolio	2,297,339	139,426	2,157,913	1.96	1.84	9.1%	8.5%	Fee
12.01	JPMCB	Altamira Village	1,836,347	124,866	1,711,481					Fee
12.02	JPMCB	Walgreens Garden City	460,992	14,560	446,432					Fee
13	JPMCB	The Crossings at Hillcroft	1,685,268	83,100	1,602,168	1.37	1.31	8.3%	7.9%	Fee
14	JPMCB	Crawford Place / Second Needham / Newton Corporate Center	1,774,310	161,499	1,612,810	1.44	1.31	8.8%	8.0%	Fee
14.01	JPMCB	Newton Corporate Center	863,454	65,613	797,841					Fee
14.02	JPMCB	Crawford Place	545,504	59,905	485,599					Fee
14.03	JPMCB	Second Needham	365,351	35,981	329,371					Fee
15	JPMCB	Charlottesville Fashion Square	5,731,557	425,706	5,305,851	1.88	1.74	11.5%	10.7%	Fee/Leasehold	04/12/76	None
16	Barclays	Wegman’s Hannaford Portfolio	2,010,331	287,689	1,722,642	1.71	1.47	10.5%	9.0%	Fee
16.01	Barclays	Irondequoit Plaza	1,413,203	195,192	1,218,011					Fee
16.02	Barclays	St. Lawrence Plaza	597,128	92,497	504,631					Fee
17	Barclays	Stephenville Portfolio	2,556,960	219,976	2,336,984	2.28	2.08	13.9%	12.7%	Fee
17.01	Barclays	Oak Tree	834,789	65,504	769,285					Fee
17.02	Barclays	Lillian I/Lillian II/College View	490,860	44,321	446,539					Fee
17.03	Barclays	The Columns	356,918	27,375	329,543					Fee
17.04	Barclays	Parkview	363,232	41,714	321,518					Fee
17.05	Barclays	Stephenville West	269,273	23,464	245,809					Fee
17.06	Barclays	Auburn Place	241,887	17,598	224,289					Fee
18	GECC	120 Mountain View Blvd	2,145,032	199,709	1,945,322	2.04	1.85	12.2%	11.0%	Fee
19	SMF II	Lockwood Medical Complex	1,640,432	134,152	1,506,281	1.52	1.40	9.5%	8.7%	Fee
20	JPMCB	First Needham Place	1,306,309	94,385	1,211,924	1.38	1.28	8.5%	7.9%	Fee
21	JPMCB	200 Newport Avenue	1,598,987	179,125	1,419,862	2.39	2.12	11.0%	9.8%	Fee
22	Barclays	244 Jackson Street	1,252,130	53,512	1,198,618	1.99	1.90	9.2%	8.8%	Fee			18%
23	SMF II	Britannia Business Center	1,633,009	92,896	1,540,113	1.96	1.85	12.0%	11.3%	Fee
24	JPMCB	Silver Spur Community	1,033,255	13,771	1,019,484	1.28	1.27	7.8%	7.7%	Fee			5%
25	Barclays	Orange Blossom Shopping Center	1,503,846	148,734	1,355,113	2.03	1.83	12.3%	11.1%	Fee
26	GECC	Saddlebrook Apartments	1,049,725	56,000	993,725	1.44	1.36	9.1%	8.6%	Fee
27	JPMCB	Mercy Health Building	1,415,624	120,730	1,294,894	1.42	1.30	13.2%	12.1%	Fee
28	GECC	Proguard Braeswood SS	944,729	17,684	927,045	1.48	1.46	8.9%	8.7%	Fee
29	Barclays	220 Jackson Street	952,282	42,259	910,023	1.94	1.85	9.0%	8.6%	Fee			17%
30	SMF II	Highway 85 Self Storage	905,212	33,948	871,264	1.45	1.40	8.9%	8.5%	Fee
31	SMF II	Holiday Inn Cape Cod	1,026,996	0	1,026,996	1.63	1.63	10.2%	10.2%	Fee
32	Barclays	Erie Place I & II	1,300,748	256,964	1,043,785	2.10	1.68	13.0%	10.4%	Fee
33	Barclays	Marriott Courtyard Goodlettsville	1,387,995	0	1,387,995	1.50	1.50	13.9%	13.9%	Fee
34	SMF II	Chandler Corporate Center	1,046,803	77,695	969,107	1.71	1.58	10.5%	9.7%	Fee
35	JPMCB	Griffin Capital Plaza	796,707	45,488	751,220	1.28	1.21	8.0%	7.5%	Fee			11%
36	Barclays	Chandler Heights Village	983,015	55,751	927,263	1.71	1.62	10.3%	9.8%	Fee
37	SMF II	Ma’alaea Harbor Shops	847,135	48,170	798,965	1.50	1.42	9.2%	8.7%	Fee			5%
38	GECC	Riverstone - Medley MHC	905,344	10,550	894,794	1.62	1.60	10.1%	10.0%	Fee
39	SMF II	17609 Ventura Boulevard	869,745	58,586	811,159	1.59	1.48	9.8%	9.1%	Fee			15%
40	SMF II	6333 Wilshire Boulevard	817,631	50,237	767,393	1.55	1.45	9.3%	8.8%	Fee			19%
41	GECC	Lakeshore - Long Lake Village MHC	740,166	14,850	725,316	1.45	1.42	8.8%	8.6%	Fee
42	JPMCB	Staybridge Suites - Franklin	848,626	0	848,626	1.62	1.62	10.1%	10.1%	Fee
43	SMF II	AmeriCenters 2 Portfolio	1,006,261	27,101	979,160	1.90	1.85	12.2%	11.9%	Fee
43.01	SMF II	AmeriCenter Livonia	505,535	14,886	490,648					Fee
43.02	SMF II	AmeriCenter Troy	500,726	12,215	488,511					Fee
44	SMF II	Paradise Plaza	730,390	55,825	674,564	1.48	1.37	9.1%	8.4%	Fee
45	JPMCB	Fox Run	618,647	30,000	588,647	1.36	1.29	8.4%	8.0%	Fee
46	SMF II	South Gate Self-Storage Facility	604,992	7,666	597,326	1.36	1.34	8.6%	8.5%	Fee			18%
47	SMF II	Gale Commerce Center	787,766	32,188	755,578	1.94	1.86	12.1%	11.6%	Fee			16%
48	SMF II	Woodlake Village Apartments	569,524	67,058	502,465	1.53	1.35	9.5%	8.4%	Fee
49	SMF II	Two Rivers	554,964	18,083	536,881	1.50	1.45	9.2%	8.9%	Fee
50	SMF II	Highway 154 Self Storage	520,053	16,616	503,437	1.47	1.42	9.0%	8.7%	Fee
51	SMF II	Parks Plaza at Westheimer	619,091	20,592	598,499	1.78	1.73	10.9%	10.6%	Fee
52	Barclays	Gateway Commons Ithaca	491,759	7,167	484,592	1.37	1.35	8.7%	8.6%	Fee
53	SMF II	Butler Creek MHC	587,412	41,383	546,029	1.68	1.56	10.7%	9.9%	Fee
54	GECC	CVS - Ambler, PA	490,805	1,654	489,151	1.55	1.55	9.2%	9.2%	Fee
55	SMF II	Ottawa Centre	492,051	33,237	458,813	1.51	1.40	9.3%	8.7%	Fee
56	SMF II	88 North Plank Road	534,712	23,576	511,136	1.66	1.58	10.3%	9.8%	Fee
57	Barclays	53 Greene Street	385,423	3,430	381,993	1.68	1.66	8.2%	8.1%	Fee
58	Barclays	Suburban Extended Stay Hotel South Bend	509,942	0	509,942	1.60	1.60	11.3%	11.3%	Fee

A-1-9

			UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	NOI ($)(3)(14)	Items ($)	NCF ($)(3)(14)	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %	Title Type(16)	Expiration	Extension Terms	PML %
59	SMF II	Bronco Apartments	505,456	57,822	447,634	1.83	1.62	11.8%	10.4%	Fee
59.01	SMF II	University Village Apartments	138,845	18,379	120,466					Fee
59.02	SMF II	Whitegate Apartments	121,995	7,376	114,619					Fee
59.03	SMF II	Bayberry Point Apartments	103,670	9,731	93,939					Fee
59.04	SMF II	California West Apartments	79,472	11,277	68,195					Fee
59.05	SMF II	Coddington West Apartments	61,473	11,059	50,414					Fee
60	SMF II	Country Inn & Suites Fort Worth	455,661	0	455,661	1.54	1.54	10.9%	10.9%	Fee
61	GECC	Twin View Terrace  MHC	357,487	8,950	348,537	1.39	1.36	8.6%	8.4%	Fee			13%
62	Barclays	Tractor Supply - Atwater, CA	392,389	18,698	373,691	1.36	1.30	9.8%	9.4%	Fee			7%
63	SMF II	Park Five Points	445,708	55,645	390,063	1.80	1.58	11.9%	10.4%	Fee
64	SMF II	20 West Street	290,787	1,908	288,879	1.27	1.26	7.9%	7.8%	Fee/Leasehold
65	Barclays	630 Forest Avenue	299,439	2,775	296,664	1.30	1.28	8.3%	8.2%	Fee
66	Barclays	The Courtyard at Castle Rock	414,287	59,602	354,685	1.64	1.40	11.8%	10.1%	Fee
67	Barclays	USSC Tucson Self Storage Portfolio	422,494	7,988	414,506	1.95	1.92	12.1%	11.8%	Fee
67.01	Barclays	Speedway Lock-It-Lockers	220,280	3,388	216,892					Fee
67.02	Barclays	1st Avenue Lock-It-Lockers	202,214	4,600	197,614					Fee
68	Barclays	CVS - Yukon, Oklahoma	314,864	19,970	294,894	1.45	1.36	9.0%	8.4%	Fee
69	GECC	Lone Mountain MHC	378,754	5,150	373,603	2.03	2.00	12.6%	12.4%	Fee
70	Barclays	Executive Tower Apartments	407,548	37,250	370,298	2.09	1.90	13.6%	12.3%	Fee
71	SMF II	Holiday Center Apartments	318,392	21,760	296,632	1.75	1.63	11.2%	10.4%	Fee
72	Barclays	Freedom Self Storage Las Vegas	281,225	7,689	273,536	1.64	1.59	10.0%	9.8%	Fee
73	SMF II	Junction Plaza	313,586	56,597	256,989	1.83	1.50	11.6%	9.5%	Fee
74	Barclays	Freedom Self Storage Dallas	257,683	6,633	251,050	1.61	1.57	9.9%	9.7%	Fee
75	SMF II	Chatham Market	232,676	11,101	221,575	1.48	1.41	9.3%	8.9%	Fee
76	SMF II	Beltline Self Storage	236,924	5,961	230,963	1.57	1.53	9.9%	9.6%	Fee

A-1-10

ANNEX A-1

			UPFRONT ESCROW(17)								MONTHLY ESCROW(18)
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other	Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)(19)
1	Barclays	Queens Atrium	0	0	0	0	0	0	0	12,988,521	17,207	0	86,034	161,995	47,399	0
2	GECC	One Met Center	0	0	50,000	33,768	236,391	9,321	0	762,584	7,029	0	43,929	118,195	9,321	0
3	Barclays	Las Catalinas Mall	0	0	0	625,000	0	0	0	0	Springing	0	Springing	Springing	Springing	Springing
4	JPMCB	Residence Inn Silicon Valley II	44,357	0	0	0	459,676	65,236	0	0	4% of Gross Revenues	0	0	51,075	10,873	Springing
5	Barclays	PlazaCorp Portfolio	0	695,218	0	850,000	759,000	0	0	2,073,550	10,703	0	Springing	108,523	Springing	38,268
5.01	Barclays	Romence Plaza
5.02	Barclays	Shakespeare and Spearflex
5.03	Barclays	West Century Center
5.04	Barclays	The Globe Building
5.05	Barclays	Buick Center Miller Road
5.06	Barclays	Portage Centre Plaza
5.07	Barclays	Number 39
5.08	Barclays	The United Building
5.09	Barclays	Kalwards
5.10	Barclays	Westnedge and Whites Road
5.11	Barclays	Roosevelt Park Towne Center
5.12	Barclays	Crossroads Plaza
5.13	Barclays	Broadway
5.14	Barclays	Crawfordville Center
5.15	Barclays	Pontiac Center
5.16	Barclays	Best Buy - Traverse City
5.17	Barclays	Texas Roadhouse - Portage
5.18	Barclays	Drake Road
5.19	Barclays	Good to the Core
6	JPMCB	Dadeland Square	2,700	0	0	22,300	419,801	0	0	255,507	2,700	0	22,300	46,645	Springing	Springing
7	JPMCB	10333 Richmond	3,645	0	0	27,083	632,288	0	0	772,175	3,645	0	27,083	90,327	Springing	0
8	JPMCB	1515-1525 14th Street NW	925	300,000	0	4,627	1,218	21,784	0	2,327,443	925	0	4,627	43,248	1,696	0
9	JPMCB	Nashville Office Portfolio	750,000	136,188	0	2,750,000	388,097	0	0	408,192	Springing	0	Springing	43,122	Springing	0
9.01	JPMCB	Royal Parkway I & II
9.02	JPMCB	Riverview Business Center I & II
9.03	JPMCB	Cumberland Business Center
10	JPMCB	Laurel Park Place	5,877	0	0	44,000	89,196	0	0	540,437	5,877	0	44,000	44,598	Springing	0
11	JPMCB	U-Haul Self Storage	44,476	739,586	710,050	0	427,684	8,341	0	0	Springing	0	0	Springing	8,341	0
11.01	JPMCB	U-Haul of Parkslope
11.02	JPMCB	U-Haul of Utica
11.03	JPMCB	U-Haul at Chapman Highway
11.04	JPMCB	U-Haul at Beechmont Avenue
11.05	JPMCB	U-Haul of Bangor
11.06	JPMCB	U-Haul of Rutland
11.07	JPMCB	U-Haul of East Alton
11.08	JPMCB	U-Haul of Colmar
11.09	JPMCB	U-Haul of New Bedford
11.10	JPMCB	U-Haul at I-45
12	JPMCB	Kleban Portfolio	0	0	0	0	96,863	0	0	565,313	0	0	0	19,373	Springing	0
12.01	JPMCB	Altamira Village
12.02	JPMCB	Walgreens Garden City
13	JPMCB	The Crossings at Hillcroft	166,200	0	0	0	267,675	125,130	0	0	Springing	0	0	44,629	Springing	0
14	JPMCB	Crawford Place / Second Needham / Newton Corporate Center	3,486	0	0	0	0	0	102,818	600,000	3,486	0	Springing	Springing	Springing	0
14.01	JPMCB	Newton Corporate Center
14.02	JPMCB	Crawford Place
14.03	JPMCB	Second Needham
15	JPMCB	Charlottesville Fashion Square	0	0	250,000	0	0	0	0	0	Springing	0	Springing	Springing	Springing	Springing
16	Barclays	Wegman’s Hannaford Portfolio	0	250,200	0	0	173,925	0	0	0	6,959	0	19,090	41,855	Springing	0
16.01	Barclays	Irondequoit Plaza
16.02	Barclays	St. Lawrence Plaza
17	Barclays	Stephenville Portfolio	0	105,313	0	0	175,545	96,466	0	0	18,281	0	0	25,078	10,718	Springing
17.01	Barclays	Oak Tree
17.02	Barclays	Lillian I/Lillian II/College View
17.03	Barclays	The Columns
17.04	Barclays	Parkview
17.05	Barclays	Stephenville West
17.06	Barclays	Auburn Place
18	GECC	120 Mountain View Blvd	0	0	0	0	33,471	1,642	0	1,813,905	2,296	0	14,347	33,471	1,642	0
19	SMF II	Lockwood Medical Complex	0	25,938	0	0	150,000	5,732	0	0	0	0	11,179	48,019	1,638	0
20	JPMCB	First Needham Place	1,219	0	0	0	0	0	78,975	393,000	1,219	0	Springing	Springing	Springing	0
21	JPMCB	200 Newport Avenue	2,429	0	0	0	0	0	0	0	2,429	0	0	Springing	Springing	0
22	Barclays	244 Jackson Street	0	0	0	100,000	0	0	0	0	Springing	0	Springing	Springing	Springing	0
23	SMF II	Britannia Business Center	0	0	0	1,500,000	91,692	14,986	0	0	2,075	0	Springing	15,282	1,873	0
24	JPMCB	Silver Spur Community	1,148	0	0	0	62,507	3,165	0	0	1,148	0	0	15,627	3,165	0
25	Barclays	Orange Blossom Shopping Center	0	30,000	28,069	405,000	131,319	7,732	0	0	3,610	0	Springing	Springing	7,732	0
26	GECC	Saddlebrook Apartments	9,927	21,500	0	0	138,855	19,058	0	0	4,667	0	0	27,771	4,765	0
27	JPMCB	Mercy Health Building	0	11,250	0	0	0	0	0	223,535	0	0	0	24,250	Springing	0
28	GECC	Proguard Braeswood SS	0	0	0	0	159,647	22,271	0	0	1,474	0	0	31,929	2,475	0
29	Barclays	220 Jackson Street	0	0	0	100,000	0	0	0	0	Springing	0	Springing	Springing	Springing	0
30	SMF II	Highway 85 Self Storage	0	0	0	0	59,828	0	0	820,000	2,829	0	0	5,983	Springing	0
31	SMF II	Holiday Inn Cape Cod	0	42,764	0	0	6,459	7,068	0	1,255,100	4% of Gross Revenues	0	0	3,229	3,534	Springing
32	Barclays	Erie Place I & II	0	11,034	0	0	24,680	0	0	0	3,948	0	15,792	24,680	Springing	0
33	Barclays	Marriott Courtyard Goodlettsville	0	0	0	0	99,836	0	0	0	Springing	0	0	14,262	Springing	0
34	SMF II	Chandler Corporate Center	0	23,520	0	0	48,665	0	0	0	845	0	5,630	12,166	Springing	Springing
35	JPMCB	Griffin Capital Plaza	0	0	0	0	0	0	0	130,395	Springing	0	0	Springing	Springing	0
36	Barclays	Chandler Heights Village	22,905	0	0	152,700	39,755	0	0	0	Springing	0	Springing	7,951	Springing	Springing
37	SMF II	Ma’alaea Harbor Shops	0	0	0	87,500	4,992	20,114	0	50,000	669	0	4,181	4,992	2,090	0
38	GECC	Riverstone - Medley MHC	0	0	0	0	61,729	11,048	0	0	879	0	0	6,859	1,381	0
39	SMF II	17609 Ventura Boulevard	0	0	0	120,000	43,830	0	0	0	882	0	Springing	6,261	Springing	0
40	SMF II	6333 Wilshire Boulevard	0	52,500	0	120,000	27,430	0	0	0	984	0	Springing	4,572	Springing	0
41	GECC	Lakeshore - Long Lake Village MHC	0	31,063	0	0	112,450	9,996	0	0	913	0	0	12,494	2,499	0
42	JPMCB	Staybridge Suites - Franklin	18,240	0	0	0	24,667	0	0	0	4% of Gross Revenues	0	0	12,333	Springing	Springing
43	SMF II	AmeriCenters 2 Portfolio	0	31,688	0	50,000	11,761	4,230	0	0	889	0	Springing	5,880	529	0
43.01	SMF II	AmeriCenter Livonia
43.02	SMF II	AmeriCenter Troy
44	SMF II	Paradise Plaza	0	16,603	0	0	6,464	2,836	0	0	1,617	0	3,333	6,464	945	Springing
45	JPMCB	Fox Run	2,500	0	0	0	84,209	2,113	0	0	2,500	0	0	14,035	2,113	0
46	SMF II	South Gate Self-Storage Facility	0	0	0	0	0	0	0	0	639	0	0	Springing	Springing	0
47	SMF II	Gale Commerce Center	0	0	0	400,000	75,378	7,131	0	484,417	1,032	0	3,083	12,563	594	0
48	SMF II	Woodlake Village Apartments	0	44,150	438	0	13,104	35,994	0	0	5,589	0	0	13,104	4,499	0
49	SMF II	Two Rivers	8,000	12,500	0	100,000	19,822	11,076	0	0	431	0	Springing	9,911	923	0
50	SMF II	Highway 154 Self Storage	0	0	0	0	41,131	0	0	0	1,385	0	0	3,739	Springing	0
51	SMF II	Parks Plaza at Westheimer	0	0	0	195,000	83,418	9,393	0	0	409	0	1,362	11,917	2,348	0
52	Barclays	Gateway Commons Ithaca	0	1,250	0	0	74,539	0	0	0	597	0	0	10,647	Springing	0
53	SMF II	Butler Creek MHC	0	61,875	0	0	15,976	7,582	0	0	3,449	0	0	1,598	3,791	0
54	GECC	CVS - Ambler, PA	0	0	0	0	0	0	0	0	0	0	0	0	0	0
55	SMF II	Ottawa Centre	0	0	0	50,000	9,060	5,300	0	81,966	532	0	2,656	9,060	1,060	0
56	SMF II	88 North Plank Road	0	0	6,250	0	109,867	36,690	0	750,000	1,524	0	2,287	16,600	2,621	0
57	Barclays	53 Greene Street	0	0	0	0	0	0	0	0	0	0	0	1,106	Springing	0
58	Barclays	Suburban Extended Stay Hotel South Bend	0	6,875	0	0	10,249	0	0	0	4% of Gross Revenues	0	0	5,124	1,372	Springing

A-1-11

			UPFRONT ESCROW(17)								MONTHLY ESCROW(18)
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other	Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)(19)
59	SMF II	Bronco Apartments	0	67,889	0	0	94,230	48,742	0	0	4,819	0	0	11,779	6,301	0
59.01	SMF II	University Village Apartments
59.02	SMF II	Whitegate Apartments
59.03	SMF II	Bayberry Point Apartments
59.04	SMF II	California West Apartments
59.05	SMF II	Coddington West Apartments
60	SMF II	Country Inn & Suites Fort Worth	0	0	0	0	67,534	36,650	0	0	2% of Gross Revenues	0	0	7,504	2,787	0
61	GECC	Twin View Terrace  MHC	0	0	0	0	9,575	9,785	0	0	746	0	0	2,394	1,087	0
62	Barclays	Tractor Supply - Atwater, CA	0	0	0	0	0	0	0	0	343	0	1,823	Springing	Springing	0
63	SMF II	Park Five Points	0	7,788	0	0	44,219	40,451	0	0	4,637	0	0	4,913	3,677	0
64	SMF II	20 West Street	0	0	0	0	343	1,854	0	222,115	0	0	0	172	618	0
65	Barclays	630 Forest Avenue	0	76,875	0	0	0	0	0	0	0	0	0	Springing	Springing	0
66	Barclays	The Courtyard at Castle Rock	0	0	0	0	20,607	678	0	0	814	0	4,791	6,869	678	0
67	Barclays	USSC Tucson Self Storage Portfolio	0	143,775	0	0	27,069	0	0	0	666	0	0	5,414	Springing	0
67.01	Barclays	Speedway Lock-It-Lockers
67.02	Barclays	1st Avenue Lock-It-Lockers
68	Barclays	CVS - Yukon, Oklahoma	0	0	0	0	0	0	0	0	Springing	0	1,439	Springing	Springing	0
69	GECC	Lone Mountain MHC	0	29,743	0	0	622	442	0	0	430	0	0	622	442	0
70	Barclays	Executive Tower Apartments	0	65,062	0	0	35,236	14,196	0	0	3,104	0	0	7,047	2,366	0
71	SMF II	Holiday Center Apartments	0	35,625	0	0	10,296	20,824	0	0	1,813	0	0	5,148	2,082	0
72	Barclays	Freedom Self Storage Las Vegas	0	1,063	0	0	0	0	0	0	641	0	0	2,109	Springing	0
73	SMF II	Junction Plaza	0	62,456	0	0	24,874	1,981	0	0	1,781	0	5,871	6,218	990	0
74	Barclays	Freedom Self Storage Dallas	0	0	0	0	38,624	0	0	0	553	0	0	6,437	Springing	0
75	SMF II	Chatham Market	0	0	0	0	0	1,159	0	350,000	121	0	804	6,510	580	0
76	SMF II	Beltline Self Storage	0	55,000	0	0	21,191	1,627	0	0	745	0	0	2,355	325	0

A-1-12

ANNEX A-1

RESERVE CAPS(20)

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

CapEx

Envir.

TI/LC

RE Tax

Insur.

Debt Service

Other

Single

Lease

Loan #

Seller(1)

Property Name

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Tenant

Largest Tenant

Unit Size

Expiration

1

Barclays

Queens Atrium

825,921

3,871,507

No

NYC School Construction Authority

273,907

09/30/21

2

GECC

One Met Center

1,581,447

No

Aegis Insurance Services, Inc.

93,000

05/31/22

3

Barclays

Las Catalinas Mall

182,886

731,542

2,451,540

No

Kmart

122,577

10/31/63

4

JPMCB

Residence Inn Silicon Valley II

4,042,110

No

5

Barclays

PlazaCorp Portfolio

642,180

850,000

Various

5.01

Barclays

Romence Plaza

No

D&W Fresh Market

49,000

01/31/20

5.02

Barclays

Shakespeare and Spearflex

No

VML

29,206

12/31/17

5.03

Barclays

West Century Center

No

Verizon

7,197

04/30/21

5.04

Barclays

The Globe Building

No

BDO

10,416

09/30/15

5.05

Barclays

Buick Center Miller Road

No

Office Max

20,100

01/31/16

5.06

Barclays

Portage Centre Plaza

No

LoDo Restaurant

4,638

MTM

5.07

Barclays

Number 39

No

Accretive Health

31,525

11/30/21

5.08

Barclays

The United Building

No

TowerPinkster

12,646

01/14/18

5.09

Barclays

Kalwards

No

Biomat USA

16,308

08/31/23

5.10

Barclays

Westnedge and Whites Road

No

Destiny Dental

3,078

01/15/22

5.11

Barclays

Roosevelt Park Towne Center

No

Mattress Firm

4,633

05/31/24

5.12

Barclays

Crossroads Plaza

No

Michael’s

21,588

09/30/16

5.13

Barclays

Broadway

No

Dollar Tree

8,000

07/31/18

5.14

Barclays

Crawfordville Center

No

Dollar Tree

8,000

01/31/16

5.15

Barclays

Pontiac Center

No

Maurices

4,801

01/31/18

5.16

Barclays

Best Buy - Traverse City

Yes

Best Buy

45,992

05/31/24

5.17

Barclays

Texas Roadhouse - Portage

Yes

Texas Roadhouse

8,000

11/30/16

5.18

Barclays

Drake Road

No

T-Mobile

2,450

09/30/17

5.19

Barclays

Good to the Core

Yes

Big Apple Bagel

5,476

06/30/21

6

JPMCB

Dadeland Square

535,890

466,070

No

TJ Maxx

46,607

08/31/21

7

JPMCB

10333 Richmond

1,625,000

No

Williams Morgan, P.C.

20,141

10/31/15

8

JPMCB

1515-1525 14th Street NW

55,520

220,000

No

Whitman-Walker Health

42,023

10/17/24

9

JPMCB

Nashville Office Portfolio

230,000

2,000,000

No

9.01

JPMCB

Royal Parkway I & II

No

AdvanceMed

25,621

03/14/15

9.02

JPMCB

Riverview Business Center I & II

No

Standard Parking

33,257

06/30/24

9.03

JPMCB

Cumberland Business Center

No

Caremark Inc.

149,856

06/30/19

10

JPMCB

Laurel Park Place

953,000

No

Tower Automotive

76,323

12/31/20

11

JPMCB

U-Haul Self Storage

44,476

No

11.01

JPMCB

U-Haul of Parkslope

No

11.02

JPMCB

U-Haul of Utica

No

11.03

JPMCB

U-Haul at Chapman Highway

No

11.04

JPMCB

U-Haul at Beechmont Avenue

No

11.05

JPMCB

U-Haul of Bangor

No

11.06

JPMCB

U-Haul of Rutland

No

11.07

JPMCB

U-Haul of East Alton

No

11.08

JPMCB

U-Haul of Colmar

No

11.09

JPMCB

U-Haul of New Bedford

No

11.10

JPMCB

U-Haul at I-45

No

12

JPMCB

Kleban Portfolio

Various

12.01

JPMCB

Altamira Village

No

BJ’s Wholesale Club

86,280

10/31/33

12.02

JPMCB

Walgreens Garden City

Yes

Walgreens

14,560

01/31/30

13

JPMCB

The Crossings at Hillcroft

166,200

No

14

JPMCB

Crawford Place / Second Needham / Newton Corporate Center

No

14.01

JPMCB

Newton Corporate Center

No

Inflexxion, Inc.

16,020

01/31/17

14.02

JPMCB

Crawford Place

No

Dialogic Corporation

27,514

10/31/16

14.03

JPMCB

Second Needham

No

Maxim Healthcare Services

10,552

08/31/21

15

JPMCB

Charlottesville Fashion Square

270,186

1,080,747

No

Sears

103,946

03/04/20

16

Barclays

Wegman’s Hannaford Portfolio

687,260

No

16.01

Barclays

Irondequoit Plaza

No

Wegman’s

90,000

02/28/21

16.02

Barclays

St. Lawrence Plaza

No

BJ’s Wholesale Club

68,160

11/19/19

17

Barclays

Stephenville Portfolio

No

17.01

Barclays

Oak Tree

No

17.02

Barclays

Lillian I/Lillian II/College View

No

17.03

Barclays

The Columns

No

17.04

Barclays

Parkview

No

17.05

Barclays

Stephenville West

No

17.06

Barclays

Auburn Place

No

18

GECC

120 Mountain View Blvd

2,754,620

No

Barnes & Noble

73,626

10/31/20

19

SMF II

Lockwood Medical Complex

300,000

No

Montefiore Medical Center

7,045

05/31/15

20

JPMCB

First Needham Place

No

Cambridge Healthtech Holdings, I

26,742

12/31/19

21

JPMCB

200 Newport Avenue

Yes

State Street

145,752

03/31/21

22

Barclays

244 Jackson Street

100,000

No

5A5 Steakhouse

10,518

03/31/19

23

SMF II

Britannia Business Center

1,000,000

No

Bruker Nano, Inc.

44,689

10/31/18

24

JPMCB

Silver Spur Community

No

25

Barclays

Orange Blossom Shopping Center

129,971

405,000

No

Save-A-Lot

19,494

10/13/17

26

GECC

Saddlebrook Apartments

No

27

JPMCB

Mercy Health Building

Yes

Mercy Behavioral Health

108,545

07/31/17

28

GECC

Proguard Braeswood SS

No

29

Barclays

220 Jackson Street

100,000

No

Kokkari Restaurant

10,829

08/31/18

30

SMF II

Highway 85 Self Storage

No

31

SMF II

Holiday Inn Cape Cod

378,686

No

32

Barclays

Erie Place I & II

142,128

758,016

No

Department of Veteran Affairs

32,200

11/08/24

33

Barclays

Marriott Courtyard Goodlettsville

No

34

SMF II

Chandler Corporate Center

270,000

400,000

No

MediServe Information Systems, Inc.

26,301

03/31/20

35

JPMCB

Griffin Capital Plaza

No

Griffin Capital Corporation

18,505

04/30/29

36

Barclays

Chandler Heights Village

22,905

152,700

50,000

No

Mini-Skoll Early Learning

10,308

09/30/18

37

SMF II

Ma’alaea Harbor Shops

60,900

400,000

No

Pacific Whale Foundation

12,482

11/30/16

38

GECC

Riverstone - Medley MHC

No

39

SMF II

17609 Ventura Boulevard

120,000

No

McRory Pediatric Services, Inc.

17,578

05/31/19

40

SMF II

6333 Wilshire Boulevard

120,000

No

Gary Reznik, Ilya Gelamn & Anna Milstein

5,000

04/30/19

41

GECC

Lakeshore - Long Lake Village MHC

No

42

JPMCB

Staybridge Suites - Franklin

No

43

SMF II

AmeriCenters 2 Portfolio

50,000

No

43.01

SMF II

AmeriCenter Livonia

No

43.02

SMF II

AmeriCenter Troy

No

44

SMF II

Paradise Plaza

60,012

800,000

No

Aurora Health Care

25,944

07/01/24

45

JPMCB

Fox Run

No

46

SMF II

South Gate Self-Storage Facility

23,000

No

47

SMF II

Gale Commerce Center

500,000

No

County of Los Angeles

36,000

06/09/20

48

SMF II

Woodlake Village Apartments

No

49

SMF II

Two Rivers

100,000

No

Panera Bread

3,700

07/01/15

50

SMF II

Highway 154 Self Storage

No

51

SMF II

Parks Plaza at Westheimer

25,000

225,000

No

La Finca

8,363

05/31/20

52

Barclays

Gateway Commons Ithaca

21,492

No

Ithaca Coffee

2,180

05/01/17

53

SMF II

Butler Creek MHC

No

54

GECC

CVS - Ambler, PA

Yes

CVS

12,899

01/31/38

55

SMF II

Ottawa Centre

No

Brother’s Country Supply

6,500

09/30/24

56

SMF II

88 North Plank Road

27,438

No

Shop Rite

41,676

05/31/20

57

Barclays

53 Greene Street

Yes

Jonathan Adler

3,611

07/31/23

58

Barclays

Suburban Extended Stay Hotel South Bend

No

A-1-13

RESERVE CAPS(20)

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

CapEx

Envir.

TI/LC

RE Tax

Insur.

Debt Service

Other

Single

Lease

Loan #

Seller(1)

Property Name

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Tenant

Largest Tenant

Unit Size

Expiration

59

SMF II

Bronco Apartments

No

59.01

SMF II

University Village Apartments

No

59.02

SMF II

Whitegate Apartments

No

59.03

SMF II

Bayberry Point Apartments

No

59.04

SMF II

California West Apartments

No

59.05

SMF II

Coddington West Apartments

No

60

SMF II

Country Inn & Suites Fort Worth

No

61

GECC

Twin View Terrace  MHC

No

62

Barclays

Tractor Supply - Atwater, CA

Yes

Tractor Supply

20,288

12/31/23

63

SMF II

Park Five Points

No

64

SMF II

20 West Street

Yes

The Learning Experience

9,538

04/30/27

65

Barclays

630 Forest Avenue

Yes

Duane Reade

7,836

03/31/24

66

Barclays

The Courtyard at Castle Rock

175,000

No

Siena

5,300

05/31/26

67

Barclays

USSC Tucson Self Storage Portfolio

23,964

No

67.01

Barclays

Speedway Lock-It-Lockers

No

67.02

Barclays

1st Avenue Lock-It-Lockers

No

68

Barclays

CVS - Yukon, Oklahoma

Yes

CVS

13,813

11/04/23

69

GECC

Lone Mountain MHC

No

70

Barclays

Executive Tower Apartments

No

71

SMF II

Holiday Center Apartments

87,040

No

72

Barclays

Freedom Self Storage Las Vegas

38,444

No

73

SMF II

Junction Plaza

150,000

No

Studio 10 Cinemas

25,000

12/31/25

74

Barclays

Freedom Self Storage Dallas

33,163

No

75

SMF II

Chatham Market

10,000

50,000

No

Colour Nails

2,116

07/30/19

76

SMF II

Beltline Self Storage

No

A-1-14

ANNEX A-1

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

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

4th LARGEST TENANT (3)(21)(22)(23)

5th LARGEST TENANT (3)(21)(22)(23)

Lease

Lease

Lease

Lease

Loan #

Seller(1)

Property Name

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

4th Largest Tenant

Unit Size

Expiration

5th Largest Tenant

Unit Size

Expiration

1

Barclays

Queens Atrium

NYC Department of Design and Construction

231,819

01/31/29

The City University of New York

192,051

04/30/20

NYC School Construction Authority

149,543

04/30/20

NYC Board of Education

122,320

02/18/19

2

GECC

One Met Center

Hudson News Company

61,448

12/31/18

Michael Kors

43,336

01/31/28

MWW Group

31,860

10/31/22

Cushman & Wakefield

31,000

11/13/16

3

Barclays

Las Catalinas Mall

Shoe Carnival

11,125

01/31/24

P.F. Chang’s

7,500

08/27/34

Marianne & Marianne Plus

6,727

01/31/15

Children’s Place

6,280

01/31/19

4

JPMCB

Residence Inn Silicon Valley II

5

Barclays

PlazaCorp Portfolio

5.01

Barclays

Romence Plaza

Stein Mart

36,000

01/31/17

Gift Loft

8,000

12/31/21

5.02

Barclays

Shakespeare and Spearflex

Shakespeare’s Pub

20,415

03/31/22

VML

4,502

03/14/17

Enterprise Food Services, Inc.

3,808

11/30/18

Lam & Associates

1,100

MTM

5.03

Barclays

West Century Center

Hunan Gardens

5,531

04/30/23

Party Perfect

4,630

11/30/14

Taco Bell

4,225

12/31/31

Blaze Pizza

3,078

10/31/24

5.04

Barclays

The Globe Building

Beer Exchange

8,186

05/31/15

Frostburn Studios, Inc.

6,952

05/31/19

Chemical Bank

6,743

05/31/15

Aerotek

6,725

03/31/18

5.05

Barclays

Buick Center Miller Road

Ross Learning Center

11,855

01/31/19

Guitar Center

10,000

11/30/19

E & E McLaughlin Warehousing

8,270

06/30/19

5.06

Barclays

Portage Centre Plaza

Anytime Fitness

4,500

03/31/20

Healthcare Midwest, PC

4,100

07/31/17

United Kennel Club

4,080

07/31/19

Urgent Care Specialists, Inc

3,193

10/31/16

5.07

Barclays

Number 39

Varnum, Riddering, Schmidt & Howlett, LLP

14,062

12/31/14

PNC Bank

14,033

02/28/21

PNC Bank

6,872

02/28/16

5.08

Barclays

The United Building

JP Morgan Chase

6,104

03/31/16

Sushiya - KNL, Inc.

5,719

05/31/18

5.09

Barclays

Kalwards

Omega Computer Services, LLC

3,000

07/31/18

5.10

Barclays

Westnedge and Whites Road

Qdoba

2,200

06/30/21

Jimmy John’s

2,000

12/31/17

Sack on Westnedge - Dunkin Donuts

1,800

07/31/27

GNC - General Nutrition Corp

1,520

02/28/19

5.11

Barclays

Roosevelt Park Towne Center

Midnight Sun & Cruise

1,978

11/30/15

Gamestop

1,860

MTM

Kim’s Nails - Khanh Nguyen

1,775

MTM

Papa Murphy’s

1,731

10/31/18

5.12

Barclays

Crossroads Plaza

World Market

18,500

01/31/15

5.13

Barclays

Broadway

Rent-A-Center East

4,400

05/31/19

Advance America

1,600

09/30/16

5.14

Barclays

Crawfordville Center

Hibbett Sporting Goods, Inc.

5,000

12/31/15

Maurices

5,000

01/31/15

Radio Shack - Sights & Sounds Co.

1,677

10/31/17

Xin Lin

1,600

05/31/19

5.15

Barclays

Pontiac Center

Bard Optical - J.A.K Enterprises

2,299

09/30/16

Illinois Valley Cellular

2,030

11/30/15

PMA Trading, Inc.

1,370

11/30/18

5.16

Barclays

Best Buy - Traverse City

5.17

Barclays

Texas Roadhouse - Portage

5.18

Barclays

Drake Road

Thailand Cusinie, Inc.

2,450

12/31/19

5.19

Barclays

Good to the Core

6

JPMCB

Dadeland Square

Guitar Center

21,983

05/31/26

Jo-Ann Fabric and Craft Stores

18,490

02/28/15

Family Christian Stores

6,700

06/30/21

Stearns, Conrad and Schmidt Consulting Engineers

5,235

06/30/18

7

JPMCB

10333 Richmond

Lupe Tortilla

10,693

07/31/19

Docs on Demand, Inc.

10,258

05/31/16

Actuant Corporation

9,762

09/30/18

Maxus Energy Corporation

8,589

07/31/21

8

JPMCB

1515-1525 14th Street NW

Ristorante Posto

4,500

03/31/18

Stages Realty

4,500

07/31/18

Hemphill Fine Arts

3,267

11/30/19

Adamson Gallery

1,233

07/31/16

9

JPMCB

Nashville Office Portfolio

9.01

JPMCB

Royal Parkway I & II

General Services Administration

20,378

05/09/22

AdvanceMed

15,791

02/29/16

National Federation of Independent Business

15,000

08/31/19

AmSurg Corp.

14,879

01/31/18

9.02

JPMCB

Riverview Business Center I & II

Quest Diagnostics

14,400

05/31/15

Interactive Security

13,417

05/31/19

Mission Point Health Partners

11,726

03/31/16

Time Warner

10,051

10/31/15

9.03

JPMCB

Cumberland Business Center

EndoChoice

11,281

12/31/19

10

JPMCB

Laurel Park Place

AAA Life Insurance Co.

58,596

12/31/23

Livonia Movies, LLC

42,692

12/31/27

Record Copy Services

26,331

12/31/15

Schostak Brothers & Co., Inc.

25,607

06/30/27

11

JPMCB

U-Haul Self Storage

11.01

JPMCB

U-Haul of Parkslope

11.02

JPMCB

U-Haul of Utica

11.03

JPMCB

U-Haul at Chapman Highway

11.04

JPMCB

U-Haul at Beechmont Avenue

11.05

JPMCB

U-Haul of Bangor

11.06

JPMCB

U-Haul of Rutland

11.07

JPMCB

U-Haul of East Alton

11.08

JPMCB

U-Haul of Colmar

11.09

JPMCB

U-Haul of New Bedford

11.10

JPMCB

U-Haul at I-45

12

JPMCB

Kleban Portfolio

12.01

JPMCB

Altamira Village

LA Fitness

45,000

08/31/29

Aspen Dental

3,108

12/31/22

Moe’s Southwest Grill

2,625

10/31/23

Batteries Plus

1,500

04/18/24

12.02

JPMCB

Walgreens Garden City

13

JPMCB

The Crossings at Hillcroft

14

JPMCB

Crawford Place / Second Needham / Newton Corporate Center

14.01

JPMCB

Newton Corporate Center

Caris Diagnostics, Inc.

15,641

12/31/17

Bright Horizons

9,422

08/30/24

14.02

JPMCB

Crawford Place

Law Office of Scott D. Kriss, LLC

11,638

01/31/18

Invocirc, Inc.

1,600

05/31/15

14.03

JPMCB

Second Needham

Affiliated Physicians Group

7,700

05/31/16

Akzo Nobel Paints LLC

6,817

01/31/16

Kaplansky Insurance Agency, Inc

3,200

MTM

15

JPMCB

Charlottesville Fashion Square

Belk Men’s

60,707

01/31/21

The Gap/Gap Kids

11,528

01/31/18

Charlotte Russe

7,409

05/31/23

Red Robin

7,350

01/31/15

16

Barclays

Wegman’s Hannaford Portfolio

16.01

Barclays

Irondequoit Plaza

Big Lots

27,000

01/31/17

Irondequoit Plaza Liquor

14,650

10/31/18

Dollar General

9,664

05/31/17

Dollar Tree Stores

9,459

03/31/17

16.02

Barclays

St. Lawrence Plaza

Hannaford

56,717

08/31/16

Office Max

25,370

01/31/15

Laundry Center II

2,000

08/31/14

Angel Nails

1,800

03/31/15

17

Barclays

Stephenville Portfolio

17.01

Barclays

Oak Tree

17.02

Barclays

Lillian I/Lillian II/College View

17.03

Barclays

The Columns

17.04

Barclays

Parkview

17.05

Barclays

Stephenville West

17.06

Barclays

Auburn Place

18

GECC

120 Mountain View Blvd

Carroll McNulty & Kull

40,284

06/30/21

Wells Fargo Bank

16,852

04/30/17

Applied Underwriters, Inc

5,727

09/30/16

Classic Café

1,242

12/31/49

19

SMF II

Lockwood Medical Complex

NR Radiology Associates

4,097

08/31/17

Eye Specialists of Westchester

3,923

07/31/16

Montefiore Medical Center

3,910

09/30/21

Shyam C. Shivdasani, MD, PLLC

3,028

01/14/15

20

JPMCB

First Needham Place

Direxxis, Inc.

14,488

06/30/19

Beaumont Financial Partners

10,949

07/31/21

The Bulfinch Companies, Inc.

6,807

MTM

Mutual Telecom Services, Inc.

6,000

08/31/15

21

JPMCB

200 Newport Avenue

22

Barclays

244 Jackson Street

Media Ventures

6,426

03/15/16

Iconiq / Mobiquity

6,426

12/31/17

Xero, Inc. / Zignal Labs

6,345

01/31/16

23

SMF II

Britannia Business Center

El Rio Santa Cruz Comm. Health

39,188

12/31/15

Faxitron Bioptics, LLC

26,691

06/30/17

Roper Scientific, Inc.

13,037

05/31/18

AdValue Photonics

11,387

09/30/17

24

JPMCB

Silver Spur Community

25

Barclays

Orange Blossom Shopping Center

Planet Fitness

18,674

12/31/23

Proseperitas Leadership Academy, Inc

18,578

07/31/17

Citi Trends

13,031

10/13/17

Orange County Library System

12,750

11/22/16

26

GECC

Saddlebrook Apartments

27

JPMCB

Mercy Health Building

28

GECC

Proguard Braeswood SS

29

Barclays

220 Jackson Street

PCG Equity

5,858

12/31/17

GS Home Shopping

4,118

01/31/17

BFI/Bancal

2,571

05/31/26

30

SMF II

Highway 85 Self Storage

31

SMF II

Holiday Inn Cape Cod

32

Barclays

Erie Place I & II

OCMS

27,677

06/29/24

NYS DEC

25,063

03/31/21

NYS Department of Law

20,762

06/30/17

US-DED

15,841

07/09/16

33

Barclays

Marriott Courtyard Goodlettsville

34

SMF II

Chandler Corporate Center

Garmin International, Inc

24,896

06/30/18

STA Travel, Inc.

10,617

01/31/19

35

JPMCB

Griffin Capital Plaza

M.A.C. Cosmetics Inc.

8,693

05/31/21

36

Barclays

Chandler Heights Village

Style de Vida Salon

5,216

09/30/15

Blue 32 of Seville, LLC

4,801

11/30/23

Leslie’s Poolmart

2,744

12/31/14

Seville Vet Hospital

2,606

07/31/19

37

SMF II

Ma’alaea Harbor Shops

Saltimbocca Italian Eatery

5,062

12/31/16

Ma’alaea Farmers Market & Craft Fair

4,950

12/02/15

Beach Bums & Bar Grill

2,784

01/31/18

Porto Flame Fired Pizza

1,730

03/18/16

38

GECC

Riverstone - Medley MHC

39

SMF II

17609 Ventura Boulevard

24/7 Real Media US, Inc.

3,572

06/30/16

Uri M. Ben-Zur, MD, Inc.

3,259

08/31/14

CA Center for Wellness & Rehab

2,527

01/31/19

MZMZ Corporation

2,498

11/30/18

40

SMF II

6333 Wilshire Boulevard

Hayk Arakelyan, DDS

2,537

05/31/19

Allied Health Solutions

2,236

12/31/17

Afshin David Rahimi, MD

2,050

03/31/19

Rocco’s Italian Kitchen

1,965

05/31/19

41

GECC

Lakeshore - Long Lake Village MHC

42

JPMCB

Staybridge Suites - Franklin

43

SMF II

AmeriCenters 2 Portfolio

43.01

SMF II

AmeriCenter Livonia

43.02

SMF II

AmeriCenter Troy

44

SMF II

Paradise Plaza

Mattress Firm

5,920

05/01/17

Pain Centers of Wisconsin

4,101

08/01/18

Aerial Beauty (Cosmo Proof)

2,980

01/01/19

Michaelenos Pizza

1,810

12/01/17

45

JPMCB

Fox Run

46

SMF II

South Gate Self-Storage Facility

47

SMF II

Gale Commerce Center

US Bankcard Services, Inc.

13,520

01/31/17

48

SMF II

Woodlake Village Apartments

49

SMF II

Two Rivers

Payless Shoe Source, Inc.

2,700

06/01/18

Five Guys

2,500

12/01/20

Two Rivers Dental

2,300

10/01/17

Jimmy Johns

2,091

12/01/22

50

SMF II

Highway 154 Self Storage

51

SMF II

Parks Plaza at Westheimer

Bikram Yoga

4,200

01/01/17

Lifetime Learners

3,600

07/31/16

Noble Smile

2,700

09/30/21

Intempo Dance Art

2,639

11/30/17

52

Barclays

Gateway Commons Ithaca

Domino’s Pizza

2,081

08/01/17

53

SMF II

Butler Creek MHC

54

GECC

CVS - Ambler, PA

55

SMF II

Ottawa Centre

Maurice’s Incorporated

5,034

01/31/17

Shoe Show of Rocky Mountain

4,700

11/30/16

Rent-A-Center

4,452

02/29/20

Rosati’s Pizza

3,800

06/30/24

56

SMF II

88 North Plank Road

Family Dollar

8,200

06/30/21

Randone’s Pizzeria & Restaurant

1,560

12/31/17

Green Garden Restaurant

1,215

07/31/17

VN Nails

825

10/31/18

57

Barclays

53 Greene Street

58

Barclays

Suburban Extended Stay Hotel South Bend

A-1-15

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

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

4th LARGEST TENANT (3)(21)(22)(23)

5th LARGEST TENANT (3)(21)(22)(23)

Lease

Lease

Lease

Lease

Loan #

Seller(1)

Property Name

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

4th Largest Tenant

Unit Size

Expiration

5th Largest Tenant

Unit Size

Expiration

59

SMF II

Bronco Apartments

59.01

SMF II

University Village Apartments

59.02

SMF II

Whitegate Apartments

59.03

SMF II

Bayberry Point Apartments

59.04

SMF II

California West Apartments

59.05

SMF II

Coddington West Apartments

60

SMF II

Country Inn & Suites Fort Worth

61

GECC

Twin View Terrace  MHC

62

Barclays

Tractor Supply - Atwater, CA

63

SMF II

Park Five Points

64

SMF II

20 West Street

65

Barclays

630 Forest Avenue

66

Barclays

The Courtyard at Castle Rock

ZTE (USA) Inc.

4,380

05/31/15

Citrus Energy Corp.

2,059

07/31/15

333 B, LLC (Bling)

2,040

12/31/18

Struna Enterprises

2,031

03/31/19

67

Barclays

USSC Tucson Self Storage Portfolio

67.01

Barclays

Speedway Lock-It-Lockers

67.02

Barclays

1st Avenue Lock-It-Lockers

68

Barclays

CVS - Yukon, Oklahoma

69

GECC

Lone Mountain MHC

70

Barclays

Executive Tower Apartments

71

SMF II

Holiday Center Apartments

72

Barclays

Freedom Self Storage Las Vegas

73

SMF II

Junction Plaza

Major Hospital

7,999

02/28/17

Harrison Street

6,900

12/31/17

Comm. Health Ctr.

5,000

12/31/18

Total Tan

4,000

12/31/15

74

Barclays

Freedom Self Storage Dallas

75

SMF II

Chatham Market

Potbelly Sandwich Works

2,016

07/31/22

BMO Harris Bank

2,016

12/31/23

Gamestop

1,804

03/31/17

JJ’s Fish & Chicken

1,701

01/31/18

76

SMF II

Beltline Self Storage

A-1-16

ANNEX A-1

							Pari Passu Debt
								Pari Passu	Pari Passu	Pari Passu	Total Cut-off
			Loan		Lockbox	Lockbox	Pari Passu	Note Control	Piece  In Trust	Piece Non Trust	Date Pari
Loan #	Seller(1)	Property Name	Purpose	Principal / Carveout Guarantor(24)	(Y/N)	Type(25)	(Y/N)	(Y/N)	Cut-Off Balance	Cut-Off Balance	Passu Debt
1	Barclays	Queens Atrium	Refinance	Jeffrey Feil, Lloyd Goldman	Yes	Hard	Yes	Yes	90,000,000	90,000,000	180,000,000
2	GECC	One Met Center	Acquisition	Dennis Troesh	Yes	CMA	No	NAP	NAP	NAP	NAP
3	Barclays	Las Catalinas Mall	Refinance	Vornado Realty L.P.	Yes	CMA	Yes	Yes	75,000,000	55,000,000	130,000,000
4	JPMCB	Residence Inn Silicon Valley II	Acquisition	Chatham Lodging, L.P.	Yes	CMA	No	NAP	NAP	NAP	NAP
5	Barclays	PlazaCorp Portfolio	Refinance	Archie M. Leach, Jeffrey A. Nicholson	Yes	CMA	No	NAP	NAP	NAP	NAP
5.01	Barclays	Romence Plaza
5.02	Barclays	Shakespeare and Spearflex
5.03	Barclays	West Century Center
5.04	Barclays	The Globe Building
5.05	Barclays	Buick Center Miller Road
5.06	Barclays	Portage Centre Plaza
5.07	Barclays	Number 39
5.08	Barclays	The United Building
5.09	Barclays	Kalwards
5.10	Barclays	Westnedge and Whites Road
5.11	Barclays	Roosevelt Park Towne Center
5.12	Barclays	Crossroads Plaza
5.13	Barclays	Broadway
5.14	Barclays	Crawfordville Center
5.15	Barclays	Pontiac Center
5.16	Barclays	Best Buy - Traverse City
5.17	Barclays	Texas Roadhouse - Portage
5.18	Barclays	Drake Road
5.19	Barclays	Good to the Core
6	JPMCB	Dadeland Square	Acquisition	Eugenio de Jesus Cosculluela, Mario Fernandez	Yes	CMA	No	NAP	NAP	NAP	NAP
7	JPMCB	10333 Richmond	Acquisition	Gimmel Investment Properties, LLLP, Gimmel Investment Properties (US), LLLP	Yes	CMA	No	NAP	NAP	NAP	NAP
8	JPMCB	1515-1525 14th Street NW	Refinance	Giorgio Furioso	Yes	Hard	No	NAP	NAP	NAP	NAP
9	JPMCB	Nashville Office Portfolio	Acquisition	Christopher J. Knisley	Yes	CMA	No	NAP	NAP	NAP	NAP
9.01	JPMCB	Royal Parkway I & II
9.02	JPMCB	Riverview Business Center I & II
9.03	JPMCB	Cumberland Business Center
10	JPMCB	Laurel Park Place	Refinance	David W. Schostak	Yes	CMA	No	NAP	NAP	NAP	NAP
11	JPMCB	U-Haul Self Storage	Refinance	AMERCO	Yes	CMA	No	NAP	NAP	NAP	NAP
11.01	JPMCB	U-Haul of Parkslope
11.02	JPMCB	U-Haul of Utica
11.03	JPMCB	U-Haul at Chapman Highway
11.04	JPMCB	U-Haul at Beechmont Avenue
11.05	JPMCB	U-Haul of Bangor
11.06	JPMCB	U-Haul of Rutland
11.07	JPMCB	U-Haul of East Alton
11.08	JPMCB	U-Haul of Colmar
11.09	JPMCB	U-Haul of New Bedford
11.10	JPMCB	U-Haul at I-45
12	JPMCB	Kleban Portfolio	Acquisition	Kenneth M. Kleban, Albert J. Kleban	Yes	Hard	No	NAP	NAP	NAP	NAP
12.01	JPMCB	Altamira Village
12.02	JPMCB	Walgreens Garden City
13	JPMCB	The Crossings at Hillcroft	Acquisition	Thomas W. Rhodes	Yes	Springing	No	NAP	NAP	NAP	NAP
14	JPMCB	Crawford Place / Second Needham / Newton Corporate Center	Refinance	BRI 3 Holdings, LLC	Yes	Springing	No	NAP	NAP	NAP	NAP
14.01	JPMCB	Newton Corporate Center
14.02	JPMCB	Crawford Place
14.03	JPMCB	Second Needham
15	JPMCB	Charlottesville Fashion Square	Refinance	Washington Prime Group, L.P.	Yes	CMA	Yes	No	19,899,810	29,849,715	49,749,525
16	Barclays	Wegman’s Hannaford Portfolio	Refinance	Ehud (UDI) Erez	Yes	CMA	No	NAP	NAP	NAP	NAP
16.01	Barclays	Irondequoit Plaza
16.02	Barclays	St. Lawrence Plaza
17	Barclays	Stephenville Portfolio	Acquisition	C. Robert Nicolls, II	Yes	Springing	No	NAP	NAP	NAP	NAP
17.01	Barclays	Oak Tree
17.02	Barclays	Lillian I/Lillian II/College View
17.03	Barclays	The Columns
17.04	Barclays	Parkview
17.05	Barclays	Stephenville West
17.06	Barclays	Auburn Place
18	GECC	120 Mountain View Blvd	Acquisition	Dennis Troesh	Yes	Hard	No	NAP	NAP	NAP	NAP
19	SMF II	Lockwood Medical Complex	Acquisition	Eldad M. Levy, Michele I. Arazi	Yes	Springing	No	NAP	NAP	NAP	NAP
20	JPMCB	First Needham Place	Refinance	BRI 3 Holdings, LLC	Yes	Springing	No	NAP	NAP	NAP	NAP
21	JPMCB	200 Newport Avenue	Refinance	David Greaney	Yes	CMA	No	NAP	NAP	NAP	NAP
22	Barclays	244 Jackson Street	Refinance	William B. Baner	Yes	CMA	No	NAP	NAP	NAP	NAP
23	SMF II	Britannia Business Center	Refinance	James Robert Orr, Randyl Max Kirshner	Yes	Springing	No	NAP	NAP	NAP	NAP
24	JPMCB	Silver Spur Community	Acquisition	Marc Lofman, Justin Smollar	No	None	No	NAP	NAP	NAP	NAP
25	Barclays	Orange Blossom Shopping Center	Acquisition	Mark Rubin	Yes	Springing	No	NAP	NAP	NAP	NAP
26	GECC	Saddlebrook Apartments	Refinance	Jeffrey Zidell, Michael Zidell	No	None	No	NAP	NAP	NAP	NAP
27	JPMCB	Mercy Health Building	Refinance	John M. Schneider, Joseph A. Scarpo, Jr.	Yes	CMA	No	NAP	NAP	NAP	NAP
28	GECC	Proguard Braeswood SS	Refinance	Sam Amber	No	None	No	NAP	NAP	NAP	NAP
29	Barclays	220 Jackson Street	Refinance	William B. Baner	Yes	CMA	No	NAP	NAP	NAP	NAP
30	SMF II	Highway 85 Self Storage	Refinance	Fred D. Rickman, Jr., Tracy E.D. Spencer	No	None	No	NAP	NAP	NAP	NAP
31	SMF II	Holiday Inn Cape Cod	Acquisition	Edward W. Ross	Yes	Springing	No	NAP	NAP	NAP	NAP
32	Barclays	Erie Place I & II	Refinance	Anthony F. Fiorito, John Funiciello, Christine Wojcik, Central New York Associates, LLC	Yes	CMA	No	NAP	NAP	NAP	NAP
33	Barclays	Marriott Courtyard Goodlettsville	Refinance	Anil Patel	Yes	CMA	No	NAP	NAP	NAP	NAP
34	SMF II	Chandler Corporate Center	Acquisition	Joaquin Charles de Monet	Yes	Springing	No	NAP	NAP	NAP	NAP
35	JPMCB	Griffin Capital Plaza	Acquisition	Kevin A. Shields, individually and as Trustee of the Kevin A. Shields Family Trust dated June 15, 1999, as amended and restated on August 27, 2008	Yes	CMA	No	NAP	NAP	NAP	NAP
36	Barclays	Chandler Heights Village	Acquisition	Jonathan M. Rayden	Yes	Springing	No	NAP	NAP	NAP	NAP
37	SMF II	Ma’alaea Harbor Shops	Refinance	Daniel M. Perlmutter, Holly Gatehouse Jarvis	Yes	Springing	No	NAP	NAP	NAP	NAP
38	GECC	Riverstone - Medley MHC	Acquisition	James L. Bellinson	No	None	No	NAP	NAP	NAP	NAP
39	SMF II	17609 Ventura Boulevard	Refinance	Albert Taban	Yes	Springing	No	NAP	NAP	NAP	NAP
40	SMF II	6333 Wilshire Boulevard	Refinance	Joseph Daneshgar, David Taban	Yes	Springing	No	NAP	NAP	NAP	NAP
41	GECC	Lakeshore - Long Lake Village MHC	Refinance	Joseph I. Wolf	No	None	No	NAP	NAP	NAP	NAP
42	JPMCB	Staybridge Suites - Franklin	Refinance	Eugene V. Rintels	Yes	CMA	No	NAP	NAP	NAP	NAP
43	SMF II	AmeriCenters 2 Portfolio	Refinance	James D. Blain	Yes	Springing	No	NAP	NAP	NAP	NAP
43.01	SMF II	AmeriCenter Livonia
43.02	SMF II	AmeriCenter Troy
44	SMF II	Paradise Plaza	Refinance	Philip S. Marrone	Yes	Springing	No	NAP	NAP	NAP	NAP
45	JPMCB	Fox Run	Acquisition	Winco, L.L.C.	Yes	CMA	No	NAP	NAP	NAP	NAP
46	SMF II	South Gate Self-Storage Facility	Refinance	Galapagos Trust	Yes	Springing	No	NAP	NAP	NAP	NAP
47	SMF II	Gale Commerce Center	Refinance	Steven E. Wise	Yes	CMA	No	NAP	NAP	NAP	NAP
48	SMF II	Woodlake Village Apartments	Refinance	Wayne C. Ault	No	None	No	NAP	NAP	NAP	NAP
49	SMF II	Two Rivers	Refinance	Philip S. Marrone	Yes	Springing	No	NAP	NAP	NAP	NAP
50	SMF II	Highway 154 Self Storage	Refinance	Fred D. Rickman, Jr., Tracy E.D. Spencer	No	None	No	NAP	NAP	NAP	NAP
51	SMF II	Parks Plaza at Westheimer	Acquisition	Joseph T. Kung	Yes	Springing	No	NAP	NAP	NAP	NAP
52	Barclays	Gateway Commons Ithaca	Refinance	Mack A. Travis, Andrew Frost Travis	Yes	CMA	No	NAP	NAP	NAP	NAP
53	SMF II	Butler Creek MHC	Acquisition	Gary Bellomy, Wayne Siemens	Yes	Springing	No	NAP	NAP	NAP	NAP
54	GECC	CVS - Ambler, PA	Acquisition	Richard Kassis	No	None	No	NAP	NAP	NAP	NAP
55	SMF II	Ottawa Centre	Refinance	Zaffar S. Tabani as Trustee of the 2005 ZST/TBT Descendant’s Trust - T Trust, Zaffar S. Tabani	Yes	Springing	No	NAP	NAP	NAP	NAP
56	SMF II	88 North Plank Road	Refinance	Theodore Livanos	Yes	Springing	No	NAP	NAP	NAP	NAP
57	Barclays	53 Greene Street	Acquisition	Joseph J. Sitt, Yaron Jacobi	Yes	Hard	No	NAP	NAP	NAP	NAP
58	Barclays	Suburban Extended Stay Hotel South Bend	Refinance	Ronak V. Patel, Sunita Vasudeva	Yes	CMA	No	NAP	NAP	NAP	NAP

A-1-17

							Pari Passu Debt
								Pari Passu	Pari Passu	Pari Passu	Total Cut-off
			Loan		Lockbox	Lockbox	Pari Passu	Note Control	Piece  In Trust	Piece Non Trust	Date Pari
Loan #	Seller(1)	Property Name	Purpose	Principal / Carveout Guarantor(24)	(Y/N)	Type(25)	(Y/N)	(Y/N)	Cut-Off Balance	Cut-Off Balance	Passu Debt
59	SMF II	Bronco Apartments	Refinance	David D. Shufelt, Jr.	No	None	No	NAP	NAP	NAP	NAP
59.01	SMF II	University Village Apartments
59.02	SMF II	Whitegate Apartments
59.03	SMF II	Bayberry Point Apartments
59.04	SMF II	California West Apartments
59.05	SMF II	Coddington West Apartments
60	SMF II	Country Inn & Suites Fort Worth	Refinance	Ketan M. Masters	Yes	Springing	No	NAP	NAP	NAP	NAP
61	GECC	Twin View Terrace  MHC	Refinance	Kay H. Song and Charles H. Song, individually and as trustees of the Song 1998 Family Trust	No	None	No	NAP	NAP	NAP	NAP
62	Barclays	Tractor Supply - Atwater, CA	Acquisition	David Gould	Yes	CMA	No	NAP	NAP	NAP	NAP
63	SMF II	Park Five Points	Refinance	Rachael Franks, Larry Steven Franks, Bruce McNeilage	Yes	Springing	No	NAP	NAP	NAP	NAP
64	SMF II	20 West Street	Refinance	Joseph Moinian, Moin “David” Moinian	Yes	Springing	No	NAP	NAP	NAP	NAP
65	Barclays	630 Forest Avenue	Acquisition	Haim Chera	Yes	CMA	No	NAP	NAP	NAP	NAP
66	Barclays	The Courtyard at Castle Rock	Acquisition	Bradley K. Brown, David A. Decker, Walter B. Hultin	Yes	CMA	No	NAP	NAP	NAP	NAP
67	Barclays	USSC Tucson Self Storage Portfolio	Acquisition	Barry Hoeven	Yes	Springing	No	NAP	NAP	NAP	NAP
67.01	Barclays	Speedway Lock-It-Lockers
67.02	Barclays	1st Avenue Lock-It-Lockers
68	Barclays	CVS - Yukon, Oklahoma	Refinance	Richard Goldman, Sharon Goldman, Aviva Greenberg	Yes	CMA	No	NAP	NAP	NAP	NAP
69	GECC	Lone Mountain MHC	Acquisition	Susan Leeds Kudo	No	None	No	NAP	NAP	NAP	NAP
70	Barclays	Executive Tower Apartments	Refinance	C. Robert Nicolls, II	Yes	Springing	No	NAP	NAP	NAP	NAP
71	SMF II	Holiday Center Apartments	Refinance	The Frank Aragona Trust	No	None	No	NAP	NAP	NAP	NAP
72	Barclays	Freedom Self Storage Las Vegas	Refinance	William R. Brown, Eugene W. Taylor	Yes	CMA	No	NAP	NAP	NAP	NAP
73	SMF II	Junction Plaza	Acquisition	Jim Small	Yes	Springing	No	NAP	NAP	NAP	NAP
74	Barclays	Freedom Self Storage Dallas	Refinance	William R. Brown, Eugene W. Taylor	Yes	CMA	No	NAP	NAP	NAP	NAP
75	SMF II	Chatham Market	Acquisition	Lawrence C. Wang, Frederick C. Wang	Yes	Springing	No	NAP	NAP	NAP	NAP
76	SMF II	Beltline Self Storage	Refinance	Kelly Gallacher	Yes	Springing	No	NAP	NAP	NAP	NAP

A-1-18

ANNEX A-1

			Additional Debt					Total Debt
						Additional			Total Debt		Total Debt
			Addit Debt	Addit Debt	Additional	Debt Cut off	Additional Debt	Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Permitted (Y/N)	Exist (Y/N)(26)	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %	Debt Yield %
1	Barclays	Queens Atrium	Yes	No	Permitted Mezzanine	NAP	NAP	180,000,000	1.41	69.2%	9.2%
2	GECC	One Met Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3	Barclays	Las Catalinas Mall	Yes	No	Permitted Mezzanine	NAP	NAP	130,000,000	1.72	64.0%	10.8%
4	JPMCB	Residence Inn Silicon Valley II	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
5	Barclays	PlazaCorp Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
5.01	Barclays	Romence Plaza
5.02	Barclays	Shakespeare and Spearflex
5.03	Barclays	West Century Center
5.04	Barclays	The Globe Building
5.05	Barclays	Buick Center Miller Road
5.06	Barclays	Portage Centre Plaza
5.07	Barclays	Number 39
5.08	Barclays	The United Building
5.09	Barclays	Kalwards
5.10	Barclays	Westnedge and Whites Road
5.11	Barclays	Roosevelt Park Towne Center
5.12	Barclays	Crossroads Plaza
5.13	Barclays	Broadway
5.14	Barclays	Crawfordville Center
5.15	Barclays	Pontiac Center
5.16	Barclays	Best Buy - Traverse City
5.17	Barclays	Texas Roadhouse - Portage
5.18	Barclays	Drake Road
5.19	Barclays	Good to the Core
6	JPMCB	Dadeland Square	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7	JPMCB	10333 Richmond	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
8	JPMCB	1515-1525 14th Street NW	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9	JPMCB	Nashville Office Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.01	JPMCB	Royal Parkway I & II
9.02	JPMCB	Riverview Business Center I & II
9.03	JPMCB	Cumberland Business Center
10	JPMCB	Laurel Park Place	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
11	JPMCB	U-Haul Self Storage	No	Yes	Trust Companion Loan	15,099,000	4.72000	42,500,000	1.41	56.6%	11.0%
11.01	JPMCB	U-Haul of Parkslope				12,217,450
11.02	JPMCB	U-Haul of Utica				643,024
11.03	JPMCB	U-Haul at Chapman Highway				391,842
11.04	JPMCB	U-Haul at Beechmont Avenue				349,644
11.05	JPMCB	U-Haul of Bangor				321,512
11.06	JPMCB	U-Haul of Rutland				261,228
11.07	JPMCB	U-Haul of East Alton				241,134
11.08	JPMCB	U-Haul of Colmar				231,086
11.09	JPMCB	U-Haul of New Bedford				221,039
11.10	JPMCB	U-Haul at I-45				221,039
12	JPMCB	Kleban Portfolio	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
12.01	JPMCB	Altamira Village
12.02	JPMCB	Walgreens Garden City
13	JPMCB	The Crossings at Hillcroft	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14	JPMCB	Crawford Place / Second Needham / Newton Corporate Center	No	Yes	Mezzanine Loan	2,650,000	6.15100	22,825,000	1.15	84.9%	7.8%
14.01	JPMCB	Newton Corporate Center
14.02	JPMCB	Crawford Place
14.03	JPMCB	Second Needham
15	JPMCB	Charlottesville Fashion Square	No	No	NAP	NAP	NAP	49,749,525	1.74	59.3%	11.5%
16	Barclays	Wegman’s Hannaford Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
16.01	Barclays	Irondequoit Plaza
16.02	Barclays	St. Lawrence Plaza
17	Barclays	Stephenville Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
17.01	Barclays	Oak Tree
17.02	Barclays	Lillian I/Lillian II/College View
17.03	Barclays	The Columns
17.04	Barclays	Parkview
17.05	Barclays	Stephenville West
17.06	Barclays	Auburn Place
18	GECC	120 Mountain View Blvd	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19	SMF II	Lockwood Medical Complex	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
20	JPMCB	First Needham Place	No	Yes	Mezzanine Loan	2,040,000	6.15100	17,340,000	1.13	85.0%	7.5%
21	JPMCB	200 Newport Avenue	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
22	Barclays	244 Jackson Street	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23	SMF II	Britannia Business Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24	JPMCB	Silver Spur Community	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
25	Barclays	Orange Blossom Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26	GECC	Saddlebrook Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27	JPMCB	Mercy Health Building	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
28	GECC	Proguard Braeswood SS	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
29	Barclays	220 Jackson Street	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
30	SMF II	Highway 85 Self Storage	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
31	SMF II	Holiday Inn Cape Cod	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
32	Barclays	Erie Place I & II	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
33	Barclays	Marriott Courtyard Goodlettsville	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34	SMF II	Chandler Corporate Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
35	JPMCB	Griffin Capital Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
36	Barclays	Chandler Heights Village	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
37	SMF II	Ma’alaea Harbor Shops	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
38	GECC	Riverstone - Medley MHC	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
39	SMF II	17609 Ventura Boulevard	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
40	SMF II	6333 Wilshire Boulevard	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
41	GECC	Lakeshore - Long Lake Village MHC	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
42	JPMCB	Staybridge Suites - Franklin	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
43	SMF II	AmeriCenters 2 Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
43.01	SMF II	AmeriCenter Livonia
43.02	SMF II	AmeriCenter Troy
44	SMF II	Paradise Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
45	JPMCB	Fox Run	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
46	SMF II	South Gate Self-Storage Facility	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
47	SMF II	Gale Commerce Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
48	SMF II	Woodlake Village Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
49	SMF II	Two Rivers	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
50	SMF II	Highway 154 Self Storage	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
51	SMF II	Parks Plaza at Westheimer	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
52	Barclays	Gateway Commons Ithaca	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
53	SMF II	Butler Creek MHC	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
54	GECC	CVS - Ambler, PA	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
55	SMF II	Ottawa Centre	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
56	SMF II	88 North Plank Road	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
57	Barclays	53 Greene Street	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
58	Barclays	Suburban Extended Stay Hotel South Bend	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-19

			Additional Debt					Total Debt
						Additional			Total Debt		Total Debt
			Addit Debt	Addit Debt	Additional	Debt Cut off	Additional Debt	Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Permitted (Y/N)	Exist (Y/N)(26)	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %	Debt Yield %
59	SMF II	Bronco Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
59.01	SMF II	University Village Apartments
59.02	SMF II	Whitegate Apartments
59.03	SMF II	Bayberry Point Apartments
59.04	SMF II	California West Apartments
59.05	SMF II	Coddington West Apartments
60	SMF II	Country Inn & Suites Fort Worth	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
61	GECC	Twin View Terrace  MHC	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
62	Barclays	Tractor Supply - Atwater, CA	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
63	SMF II	Park Five Points	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
64	SMF II	20 West Street	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
65	Barclays	630 Forest Avenue	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
66	Barclays	The Courtyard at Castle Rock	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
67	Barclays	USSC Tucson Self Storage Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
67.01	Barclays	Speedway Lock-It-Lockers
67.02	Barclays	1st Avenue Lock-It-Lockers
68	Barclays	CVS - Yukon, Oklahoma	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
69	GECC	Lone Mountain MHC	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
70	Barclays	Executive Tower Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
71	SMF II	Holiday Center Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
72	Barclays	Freedom Self Storage Las Vegas	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
73	SMF II	Junction Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
74	Barclays	Freedom Self Storage Dallas	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
75	SMF II	Chatham Market	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
76	SMF II	Beltline Self Storage	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-20

ANNEX A-1

			HOTEL OPERATING STATISTICS
			2011	2011	2011	2012	2012	2012	2013	2013	2013	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	Barclays	Queens Atrium																1
2	GECC	One Met Center																2
3	Barclays	Las Catalinas Mall																3
4	JPMCB	Residence Inn Silicon Valley II	76.4%	143.98	110.06	80.8%	156.64	126.51	84.0%	170.10	142.96	83.2%	177.17	147.40	83.2%	177.17	147.34	4
5	Barclays	PlazaCorp Portfolio																5
5.01	Barclays	Romence Plaza																5.01
5.02	Barclays	Shakespeare and Spearflex																5.02
5.03	Barclays	West Century Center																5.03
5.04	Barclays	The Globe Building																5.04
5.05	Barclays	Buick Center Miller Road																5.05
5.06	Barclays	Portage Centre Plaza																5.06
5.07	Barclays	Number 39																5.07
5.08	Barclays	The United Building																5.08
5.09	Barclays	Kalwards																5.09
5.10	Barclays	Westnedge and Whites Road																5.10
5.11	Barclays	Roosevelt Park Towne Center																5.11
5.12	Barclays	Crossroads Plaza																5.12
5.13	Barclays	Broadway																5.13
5.14	Barclays	Crawfordville Center																5.14
5.15	Barclays	Pontiac Center																5.15
5.16	Barclays	Best Buy - Traverse City																5.16
5.17	Barclays	Texas Roadhouse - Portage																5.17
5.18	Barclays	Drake Road																5.18
5.19	Barclays	Good to the Core																5.19
6	JPMCB	Dadeland Square																6
7	JPMCB	10333 Richmond																7
8	JPMCB	1515-1525 14th Street NW																8
9	JPMCB	Nashville Office Portfolio																9
9.01	JPMCB	Royal Parkway I & II																9.01
9.02	JPMCB	Riverview Business Center I & II																9.02
9.03	JPMCB	Cumberland Business Center																9.03
10	JPMCB	Laurel Park Place																10
11	JPMCB	U-Haul Self Storage																11
11.01	JPMCB	U-Haul of Parkslope																11.01
11.02	JPMCB	U-Haul of Utica																11.02
11.03	JPMCB	U-Haul at Chapman Highway																11.03
11.04	JPMCB	U-Haul at Beechmont Avenue																11.04
11.05	JPMCB	U-Haul of Bangor																11.05
11.06	JPMCB	U-Haul of Rutland																11.06
11.07	JPMCB	U-Haul of East Alton																11.07
11.08	JPMCB	U-Haul of Colmar																11.08
11.09	JPMCB	U-Haul of New Bedford																11.09
11.10	JPMCB	U-Haul at I-45																11.10
12	JPMCB	Kleban Portfolio																12
12.01	JPMCB	Altamira Village																12.01
12.02	JPMCB	Walgreens Garden City																12.02
13	JPMCB	The Crossings at Hillcroft																13
14	JPMCB	Crawford Place / Second Needham / Newton Corporate Center																14
14.01	JPMCB	Newton Corporate Center																14.01
14.02	JPMCB	Crawford Place																14.02
14.03	JPMCB	Second Needham																14.03
15	JPMCB	Charlottesville Fashion Square																15
16	Barclays	Wegman’s Hannaford Portfolio																16
16.01	Barclays	Irondequoit Plaza																16.01
16.02	Barclays	St. Lawrence Plaza																16.02
17	Barclays	Stephenville Portfolio																17
17.01	Barclays	Oak Tree																17.01
17.02	Barclays	Lillian I/Lillian II/College View																17.02
17.03	Barclays	The Columns																17.03
17.04	Barclays	Parkview																17.04
17.05	Barclays	Stephenville West																17.05
17.06	Barclays	Auburn Place																17.06
18	GECC	120 Mountain View Blvd																18
19	SMF II	Lockwood Medical Complex																19
20	JPMCB	First Needham Place																20
21	JPMCB	200 Newport Avenue																21
22	Barclays	244 Jackson Street																22
23	SMF II	Britannia Business Center																23
24	JPMCB	Silver Spur Community																24
25	Barclays	Orange Blossom Shopping Center																25
26	GECC	Saddlebrook Apartments																26
27	JPMCB	Mercy Health Building																27
28	GECC	Proguard Braeswood SS																28
29	Barclays	220 Jackson Street																29
30	SMF II	Highway 85 Self Storage																30
31	SMF II	Holiday Inn Cape Cod	69.2%	120.29	83.24	66.8%	122.69	81.90	70.4%	121.62	85.57	69.7%	121.66	84.81	69.7%	121.66	84.81	31
32	Barclays	Erie Place I & II																32
33	Barclays	Marriott Courtyard Goodlettsville				74.4%	92.75	69.02	75.3%	101.58	69.02	77.3%	107.05	82.74	77.3%	107.05	82.74	33
34	SMF II	Chandler Corporate Center																34
35	JPMCB	Griffin Capital Plaza																35
36	Barclays	Chandler Heights Village																36
37	SMF II	Ma’alaea Harbor Shops																37
38	GECC	Riverstone - Medley MHC																38
39	SMF II	17609 Ventura Boulevard																39
40	SMF II	6333 Wilshire Boulevard																40
41	GECC	Lakeshore - Long Lake Village MHC																41
42	JPMCB	Staybridge Suites - Franklin	78.8%	85.77	67.59	81.4%	88.09	71.71	81.2%	89.92	73.02	82.6%	87.87	72.58	82.6%	87.87	72.58	42
43	SMF II	AmeriCenters 2 Portfolio																43
43.01	SMF II	AmeriCenter Livonia																43.01
43.02	SMF II	AmeriCenter Troy																43.02
44	SMF II	Paradise Plaza																44
45	JPMCB	Fox Run																45
46	SMF II	South Gate Self-Storage Facility																46
47	SMF II	Gale Commerce Center																47
48	SMF II	Woodlake Village Apartments																48
49	SMF II	Two Rivers																49
50	SMF II	Highway 154 Self Storage																50
51	SMF II	Parks Plaza at Westheimer																51
52	Barclays	Gateway Commons Ithaca																52
53	SMF II	Butler Creek MHC																53
54	GECC	CVS - Ambler, PA																54
55	SMF II	Ottawa Centre																55
56	SMF II	88 North Plank Road																56
57	Barclays	53 Greene Street																57
58	Barclays	Suburban Extended Stay Hotel South Bend	65.3%	43.91	28.68	63.9%	46.25	28.68	69.3%	47.13	32.66	74.5%	46.82	34.89	74.5%	47.13	35.12	58

A-1-21

			HOTEL OPERATING STATISTICS
			2011	2011	2011	2012	2012	2012	2013	2013	2013	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
59	SMF II	Bronco Apartments																59
59.01	SMF II	University Village Apartments																59.01
59.02	SMF II	Whitegate Apartments																59.02
59.03	SMF II	Bayberry Point Apartments																59.03
59.04	SMF II	California West Apartments																59.04
59.05	SMF II	Coddington West Apartments																59.05
60	SMF II	Country Inn & Suites Fort Worth	69.2%	88.34	61.10	76.1%	90.29	68.68	69.5%	94.91	65.92	69.6%	97.22	67.62	69.6%	97.22	67.62	60
61	GECC	Twin View Terrace  MHC																61
62	Barclays	Tractor Supply - Atwater, CA																62
63	SMF II	Park Five Points																63
64	SMF II	20 West Street																64
65	Barclays	630 Forest Avenue																65
66	Barclays	The Courtyard at Castle Rock																66
67	Barclays	USSC Tucson Self Storage Portfolio																67
67.01	Barclays	Speedway Lock-It-Lockers																67.01
67.02	Barclays	1st Avenue Lock-It-Lockers																67.02
68	Barclays	CVS - Yukon, Oklahoma																68
69	GECC	Lone Mountain MHC																69
70	Barclays	Executive Tower Apartments																70
71	SMF II	Holiday Center Apartments																71
72	Barclays	Freedom Self Storage Las Vegas																72
73	SMF II	Junction Plaza																73
74	Barclays	Freedom Self Storage Dallas																74
75	SMF II	Chatham Market																75
76	SMF II	Beltline Self Storage																76

A-1-22

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; “GECC” denotes General Electric Capital Corporation, as Mortgage Loan Seller; and “SMF II” denotes Starwood Mortgage Funding II LLC, as Mortgage Loan Seller.
(2)	Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.
(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 yet in occupancy.
	With respect to Loan No. 2, One Met Center, Jones Lang LaSalle, the eighth largest tenant by square footage, has executed an expansion lease but has not taken occupancy or commenced paying rent.
	With respect to Loan No. 8, 1515-1525 14th Street NW, the largest tenant by square footage, Whitman-Walker Health, has executed a lease and taken occupancy but has not yet commenced paying rent.  The tenant is expected to commence paying rent in October 2014.
	With respect to Loan No. 9.03, Nashville Office Portfolio – Cumberland Business Center, the second largest tenant by square footage, EndoChoice, has executed a lease but has not yet taken occupancy or commenced paying rent.  The tenant is expected to take occupancy in August 2014 and commence paying rent in January 2015.
	With respect to Loan No. 11, U-Haul Self Storage, UW NOI ($) and UW NCF ($) include revenues attributable to storage container services and truck rental commissions.  Approximately 12.2% of the UW Revenues ($) was attributable to such services and commissions.
	With respect to Loan No. 12.01, Kleban Portfolio – Altamira Village, the second largest tenant by square footage, LA Fitness, has executed a lease but has not yet taken occupancy or commenced paying rent.  The tenant is expected to take occupancy and commence paying rent in September 2014.
	With respect to Loan No. 14.03, Crawford Place / Second Needham / Newton Corporate Center – Second Needham, the largest tenant by square footage, Maxim Healthcare Services, has executed a letter of intent but has not yet signed a lease, and the tenant is included in Occupancy% and UW NOI ($).  Once executed, the tenant is expected to take occupancy and commence paying rent in September 2014. At closing a reserve of $600,000 was taken to fund the cash flow shortfall until the lease is executed.
	With respect to Loan No. 20, First Needham Place, the third largest tenant by square footage, Beaumont Financial Partners, has executed a lease but has not yet taken occupancy or commenced paying rent.  The tenant is expected to take occupancy and commence paying rent in August 2014.
	With respect to Loan No. 23, Britannia Business Center, the fifth largest tenant by square footage, AdValue Photonics, has signed a lease but not yet taken occupancy of its space. The tenant is expected to take occupancy in September 2014 and commence paying rent in October 2014.
	With respect to Loan No. 24, Silver Spur Community, there are 36 recreational vehicle sites at the mortgaged property.  Occupancy for these sites varies seasonally, and the recreational vehicle site rentals account for approximately 7.7% of the underwritten revenues.  In addition, the mortgaged property has 46 homes owned by an affiliate of the borrower, which account for 21.2% of the total homes at the mortgaged property.  No borrower-owned homes are collateral for the mortgage loan, but the mortgage loan seller does have a pledge of 100% of the equity interests in the borrower affiliate which owns mobile homes at the mortgaged property as of the origination date.  Finally, there are 12 pad sites which are subject to a master lease with the borrower sponsor, but the sites are not included in occupancy or the underwriting of the mortgage loan.
	With respect to Loan No. 28, Proguard Braeswood SS, Occupancy% is based on square footage.

A-1-23

	With respect to Loan No. 35, Griffin Capital Plaza, the second largest tenant by square footage, M.A.C. Cosmetics, Inc., has executed a lease and taken occupancy but has not yet commenced paying rent.  The tenant is expected to commence paying rent in January 2015.
	With respect to Loan No. 43, AmeriCenters 2 Portfolio, there are 223 office suites (32,859 square feet) ranging in size from 144 square feet to 300 square feet. As of May 20, 2014, the office suites were 88.3% occupied.
	With respect to Loan No. 55, Ottawa Centre, the fifth largest tenant by square footage, Rosati’s Pizza, has signed a lease but not yet taken occupancy of its space. The tenant is expected to take occupancy and commence paying rent in October 2014.
	With respect to Loan No. 61, Twin View Terrace MHC, Occupancy% is based on 131 pads and does not include the 48 RV spaces.
	With respect to Loan No. 75, Chatham Market, the largest tenant by square footage, Colour Nails, has signed a lease but not yet taken occupancy of its space. The tenant is expected to take occupancy and open for business by August 2014 and commence paying rent in May 2015. A Colour Nails reserve of $350,000 was taken at closing.
(4)	With respect to all mortgage loans, with the exceptions of the mortgage loans listed below,  the Current LTV% and the Maturity LTV% are based on the “as-is” Appraisal Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met.
	With respect to Loan No. 1, Queens Atrium, the appraisal’s “Market Value without Deduction for Renovation Costs” for the mortgaged property was used, which assumes that the lender will reserve for the remaining costs of the approximately $13.1 million renovation associated with the second largest tenant by square footage, NYC Department of Design and Construction. At origination, the borrower was required to escrow approximately $12.7 million, which represents the remaining renovation costs as of the origination date.
	With respect to Loan No. 12.01, Kleban Portfolio – Altamira Village, the appraisal’s “Prospective Market Value Upon Stabilization” for the mortgaged property, effective as of August 1, 2014, was used, which assumed that the second largest tenant by square footage, LA Fitness, is in occupancy and paying rent.  At origination of the mortgage loan, the borrower reserved $565,313 for the free rent period required by the tenant’s lease. Additionally, as part of the acquisition of the mortgaged property by the borrower, the full estimated cost of the tenant improvements for the tenant’s space was reserved with the title insurance company, and JPMCB received a collateral assignment of the escrow agreement at origination of the mortgage loan.  The “as-is” appraised value for the mortgaged property is $30,000,000.
	With respect to Loan No. 27, Mercy Health Building, the appraisal’s “Value with the Hypothetical Condition that the Renovation is Complete” for the mortgaged property, effective as of April 10, 2014, was used, which assumed completion of the construction and build-out for one of the buildings at the mortgaged property, which is being leased to Mercy Behavioral Health, was complete. At origination of the mortgage loan, the borrower reserved $223,535 to cover outstanding tenant improvement obligations for Mercy Behavioral Health. The “as-is” appraised value for the mortgaged property is $16,800,000.
	With respect to Loan No. 35, Griffin Capital Plaza, the appraisal’s “Prospective Market Value Upon Stabilization” for the mortgaged property, effective as of June 1, 2014, was used, which assumed completion of the construction and build-out for one of the buildings at the mortgaged property and no free rent period under the M.A.C. Cosmetics, Inc., lease.  At origination of the mortgage loan, the borrower reserved $130,395 for the free rent period, and the construction of the building and the tenant build-out has been completed. The “as-is” appraised value for the mortgaged property is $12,300,000.
(5)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), 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.
(6)	With respect to Loan No. 1, Queens Atrium, the mortgage loan is part of a $180,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “Queens

A-1-24

	Atrium Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $90,000,000 and is being contributed to the JPMBB 2014-C22 Trust. Note A-2 (the “Queens Atrium Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $90,000,000 and is expected to be contributed to WFRBS Commercial Mortgage Trust 2014-C21. All loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 3, Las Catalinas Mall, the mortgage loan is part of a $130,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “Las Catalinas Mall Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $75,000,000 and is being contributed to the JPMBB 2014-C22 Trust. Note A-2 (the “Las Catalinas Mall Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $55,000,000 and is expected to be contributed to a future securitized trust. All loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 11, U-Haul Self Storage, the principal balance of the mortgage loan has been “componentized” and is deemed to be divided into a pooled component having a Cut-off Date balance of $27,401,000 and a non-pooled component having a Cut-off Date balance of $15,099,000.  The pooled component will be pooled together with the other mortgage loans in the trust fund and interest and principal received in respect of the U-Haul Self Storage mortgage loan and allocable and payable to the pooled component will be available to make distributions in respect of each class of pooled certificates. Payments of interest and principal, as applicable, received in respect of the U-Haul Self Storage mortgage loan and allocable and payable to the non-pooled component will only be available to make distributions in respect of the Class UHP Certificates and will not be payable in respect of any other class of certificates. All loan level metrics include principal balance and debt service payments allocable to the related non-pooled component.  For additional information regarding the componentized mortgage loan, see “Description of the Mortgage Pool—Componentized Mortgage Loan” in the Free Writing Prospectus.
	With respect to Loan No. 15, Charlottesville Fashion Square, the 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-2 has an outstanding principal balance as of the Cut-off Date of $19,899,810 and is being contributed to the JPMBB 2014 C-22 Trust.  Note A-1 has an outstanding principal balance as of the Cut-off Date of $29,849,715 and was contributed to the JPMBB 2014-C21 Trust.  All loan level metrics are based on Whole Loan balance.
(7)	Each number identifies a group of related borrowers.
(8)	For each mortgage loan, the excess of the related Interest Rate% over the related Servicing Fee Rate, the Certificate Administrator Fee Rate (including the Trustee fee rate), the Senior Trust Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee%”).
(9)	For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate% and (iii) 365/360.
(10)	With respect to all mortgage loans, except for the mortgage loan(s) listed below, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.
(11)	With respect to Loan No. 44, Paradise Plaza, the mortgage loan has an ARD feature with an anticipated repayment date of August 6, 2024. From and after the anticipated repayment date, the interest rate will step up to the greater of the (i) 7.61800% per annum, or (ii) Hyper-Am Treasury Rate (as defined in the loan documents) plus 3.5% per annum, until the final maturity date of August 6, 2029.
	With respect to Loan No. 49, Two Rivers, the mortgage loan has an ARD feature with an anticipated repayment date of August 6, 2024. From and after the anticipated repayment date, the interest rate will step up to the greater of the (i) 7.61800% per annum, or (ii) Hyper-Am Treasury Rate (as defined in the loan documents) plus 3.5% per annum, until the final maturity date of August 6, 2029.
(12)	The “L” component of the prepayment provision represents lockout payments.
	The “Def” component of the prepayment provision represents defeasance payments.

A-1-25

	The “YM” component of the prepayment provision represents yield maintenance payments.
	The “O” component of the prepayment provision represents the free payments including the Maturity Date.
	With respect to Loan No. 1, Queens Atrium, the lockout period is two years after the securitization of the Queens Atrium Pari Passu Companion Loan.  The prepayment string reflects a lockout period ending after the date that is two years after the anticipated Closing Date.
	With respect to Loan No. 3, Las Catalinas Mall, the lockout period is two years after the securitization of the Las Catalinas Mall Pari Passu Companion Loan.  The prepayment string reflects a lockout period ending two years after the anticipated Closing Date. In addition, provided no event of default has occurred and is continuing, after the lockout period, the borrower has the right to defease a portion of the mortgage loan in an amount necessary to achieve a DSCR of at least 1.20x.
	With respect to Loan Nos. 14 and 20, Crawford Place / Second Needham / Newton Corporate Center and First Needham Place, the lockout period for both loans is 13 payment dates from and including the first payment date.
(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.
(14)	With respect to all hotel properties, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same.
	With respect to Loan No. 24, Silver Spur Community, mobile home spaces leased on a month-to-month basis are subject to rent control by a local municipal rent control ordinance, which limits annual increases to 75% of the increase in the consumer price index.  165 of the total 217 homes at the mortgaged property are subject to month-to-month leases.
(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. 33, Marriott Courtyard Goodlettsville, the entire mortgaged property is ground leased by the borrower from an affiliated entity. The affiliated entity has pledged its fee interest to the JPMBB 2014-C22 Trust.
(17)	Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.
(18)	Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and will be 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. 4, Residence Inn Silicon Valley II, 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 $1,224,400.  These funds will be used to pay for the renovations to the public spaces under the property improvement plan.  Additionally, commencing on February 1, 2016, all excess cash flow after payment of debt service, required reserves and operating expenses will be swept into the property improvement plan reserve until the aggregate amount of funds on deposit in the reserve equals $2,817,710.  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, Nashville Office Portfolio, the borrower deposited $750,000 into the Upfront CapEx Reserve at closing and, to the extent the balance in such reserve falls below $150,000, the borrower will make monthly deposits of $7,000 into the Monthly CapEx Reserve, subject to a cap of

A-1-26

	$230,000.  In addition, the borrower deposited $2,750,000 into the Upfront TI/LC Reserve at closing and, to the extent the balance in such reserve falls below $1,000,000 (or, in the event that Caremark Inc. has renewed its lease or been replaced in accordance with the mortgage loan documents, $500,000), the borrower will make monthly deposits of $35,000 into the Monthly TI/LC Reserve, subject to a cap of $2,000,000 (or in the event that Caremark Inc. has renewed its lease or been replaced in accordance with the mortgage loan documents, $1,000,000).
	With respect to Loan No. 10, Laurel Park Place, the borrower shall make monthly deposits into the Monthly TI/LC Reserve of $44,000 through and including the payment date in August 2015.  After such date, the required Monthly TI/LC Reserve deposit will be $35,417.
	With respect to Loan No. 19, Lockwood Medical Complex, the borrower is required to make monthly deposits of $11,179 into a joint TI/LC and CapEx reserve subject to a $300,000 cap.
	With respect to Loan No. 42, Staybridge Suites – Franklin, the Monthly CapEx Reserve deposit required on each payment date during the period commencing on the payment date in March 2016 through and including the payment date in February 2018 is 2.0% of gross income from operations based on the calendar month that is two months prior to such payment date.  In addition, during such period, the borrower is also required to deposit an amount equal to $14,000 into the Monthly CapEx Reserve on each payment date.  At all other times during the term of the mortgage loan, the Monthly CapEx Reserve deposit required on each payment date is 4.0% of gross income from operations based on the calendar month that is two months prior to such payment date or such higher amount required by the franchise agreement.
	With respect to Loan No. 60, Country Inn & Suites Fort Worth, the borrower is required to make monthly deposits into the Monthly CapEx Reserve in the amount of one-twelfth of 2.0% (or if required by the franchisor, 6.0%) of annual gross revenue generated at the related mortgaged property for the monthly payment dates up to and including July 6, 2016, which is currently $3,753. Commencing on August 6, 2016 the borrower is required to make monthly deposits to the Monthly CapEx Reserve in the amount of one-twelfth of 4.0% (or if required by the franchisor, 6.0%) of annual gross revenue generated at the mortgaged property.
(19)	With respect to Loan No. 6, Dadeland Square, in the event that TJ Maxx fails to renew its lease in accordance with the loan documents on or before the date that is 12 months prior to the lease expiration date, the borrower will be required to pay all excess cash flow after payment of debt service, required reserves and operating expenses into a reserve for tenant improvements and leasing commissions for a replacement lease for such space until the amount in such reserve equals $466,070.
	With respect to Loan No. 31, Holiday Inn Cape Cod, on the closing date, the borrower deposited $310,700, and, on each payment date occurring in the months of August and September of each year (beginning in 2015, unless any disbursement is made from the seasonality reserve prior to October 2015), the borrower will be required to deposit an amount equal to the Seasonality Account Replenishment Amount  into the seasonality reserve which can be used to cover debt service payments on the payment dates in October, November, December, January, February, March, April, May, June and July of each year. “Seasonality Account Replenishment Amount” shall mean an amount calculated by the lender in June of each year that shall be equal to one-half of an amount equal to (i) the “Seasonality Account Cap” minus (ii) the amount in the seasonality reserve. “Seasonality Account Cap” shall mean an amount calculated by the lender in June of each year that shall be equal to 120% of an amount equal to (i) $315,572 minus (ii) the actual collection of rents from the mortgaged property during the most recently preceding disbursement months as defined in the loan documents.
(20)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.
	With respect to Loan No. 9, Nashville Office Portfolio, the cap on the Monthly TI/LC Reserve deposits in the amount of $2,000,000 will decrease to $1,000,000 in the event that Caremark Inc. has renewed its lease or been replaced in accordance with the mortgage loan documents.
(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.

A-1-27

(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.
	For example, with respect to Loan No. 1, Queens Atrium, the largest tenant by square footage, NYC School Construction Authority, has the right to surrender up to 51,790 square feet (but not less than 18,000 square feet) beginning in September 1, 2016 with 180 days’ notice. This tenant is also allowed to surrender atrium space (5,599 square feet) with 30 days’ notice. In addition, the second largest tenant by square footage, NYC Department of Design and Construction, has a one-time option to surrender up to 20,000 square feet with 12 months’ notice prior to January 31, 2019 and another one-time option to surrender an entire floor with at least 12 months’ notice prior to January 31, 2024.
	With respect to Loan No. 2, One Met Center, Aegis Insurance Services, Inc., the largest tenant, subleases 10,140 square feet to Michael Kors.  In addition, the third largest tenant by square footage, Michael Kors, has the right to terminate its lease in January 2025 with 12 months’ prior written notice and payment of four months, base rent, estimated operating expenses and taxes, and payment of the unamortized portion of expenses incurred by landlord.  Additionally, the sixth largest tenant by square footage, Regus, has the right to terminate on January 31, 2018 with 12 months’ notice and payment of a termination fee.  Additionally, the tenth largest tenant by square footage, Kajima Building & Design, has the right to terminate on May 31, 2018 with 12 months’ notice and payment of a termination fee.
	With respect to Loan No. 3, Las Catalinas Mall, the largest tenant by square footage, Kmart, has the right to terminate its lease in October 2023, 2033 and every five years thereafter through maturity with 12 months’ notice.
	With respect to Loan No. 5.01, Plazacorp Portfolio – Romence Plaza, the largest tenant by square footage, D&W Fresh Market, has the right to terminate its lease any time after May 1, 2013 with a termination fee.  In addition, the second largest tenant by square footage, Stein Mart, has the right to terminate its lease if D&W Fresh Market vacates its space and is not replaced by a suitable replacement tenant within 12 months.
	With respect to Loan No. 5.02, Plazacorp Portfolio – Shakespeare and Spearflex, the largest tenant by square footage, VML, has the right to terminate its lease one year subsequent to a change of corporate control with thirty days notice following the effective date of such change.
	With respect to Loan No. 6, Dadeland Square, the fourth largest tenant by square footage, Family Christian Stores, has the right to terminate its lease as of November 1, 2016 with three months’ notice and payment of a termination fee.
	With respect to Loan No. 7, 10333 Richmond, the largest tenant by square footage, Williams Morgan, P.C., has the right to terminate its lease at any time with nine months’ notice and payment of a termination fee.  In addition, the fifth largest tenant by square footage, Actuant Corporation, has the right to terminate its lease on September 30, 2016 with three months’ notice and payment of a termination fee.
	With respect to Loan No. 9.01, Nashville Office Portfolio – Royal Parkway I & II, the second largest tenant by square footage, the General Services Administration, has the right to terminate its lease any time after May 9, 2017 with 90 days’ notice.
	With respect to Loan No. 9.03, Nashville Office Portfolio – Cumberland Business Center, the largest tenant by square footage, Caremark Inc., has the right to terminate its lease on June 30, 2017 with nine months’ notice and payment of a termination fee.
	With respect to Loan No. 10, Laurel Park Place, the borrower sponsor is the fifth largest tenant and leases approximately 7.3% of the net rentable area at the mortgaged property through June 2027.  See “Description of the Mortgage Pool — Net Cash Flow and Certain Underwriting Considerations” and “Risk

A-1-28

Factors — Mortgaged Properties Leased to Borrowers or Borrower Affiliated Entities Also Have Risks” in the Free Writing Prospectus.

With respect to Loan No. 18, 120 Mountain View Blvd, Carroll McNulty & Kull, the second largest tenant, subleases 6,200 square feet to Regado Biosciences on a month-to-month basis.

With respect to Loan No. 20, First Needham Place, the borrower sponsor is the fourth largest tenant and leases approximately 9.3% of the net rentable area at the mortgaged property on a month-to-month basis and has the right to terminate its lease at any time with 30 days’ notice.  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. 22, 244 Jackson Street, the second largest tenant by square footage, Media Ventures, has the right to terminate its lease at any time during the lease term (but not during a renewal term) with 150 days’ notice.

With respect to Loan No. 23, Britannia Business Center, the second largest tenant by square footage, El Rio Santa Cruz Comm. Health, has the right to terminate its lease anytime from July 1, 2015 to December 31, 2015 with six months’ notice and payment of unamortized tenant improvement and leasing commission costs. The fourth largest tenant by square footage, Roper Scientific, Inc., has the one time right to terminate its lease on March 31, 2016 with six months’ notice and payment of unamortized tenant improvement and leasing commission costs.

With respect to Loan No. 25, Orange Blossom Shopping Center, the third largest tenant by square footage, Prosperitas Leadership Academy, Inc., has the right to terminate its lease if either the charter school contract with the School District of Orange County or the management agreement with the “Affiliate” (as used in the lease) is terminated or not renewed. In addition, the fourth largest tenant by square footage, Citi Trends, subleases its space from Moran Foods, Inc. pursuant to a sublease dated August 4, 2006. The space was originally leased by Food Lion, Inc. from the landlord on November 13, 1990. Food Lion had subleased the space under a master sublease to Kash N’ Karry Food Stores, Inc. on July 1, 1999 and the space was later subleased to Moran Foods, Inc. on August 4, 2006. On the same day, Moran Foods, Inc. subleased a portion of the space to Citi Trends.

With respect to Loan No. 34, Chandler Corporate Center, the largest tenant at mortgaged property, MediServe Information Systems, Inc., subleases approximately 8,870 square feet of its leased space to Garmin International, Inc.  Garmin International, Inc, the second largest tenant by square footage, has notified the borrower of its intent to vacate at the end of its term, which is June 30, 2018.

With respect to Loan No. 35, Griffin Capital Plaza, an affiliate of the borrower is the largest tenant and leases approximately 68.0% of the net rentable area at the mortgaged property through April 2029.  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. 39, 17609 Ventura Boulevard, the fourth largest tenant by square footage, CA Center for Wellness & Rehab, has the right to terminate its lease on or after February 1, 2017 with 60 days’ notice and a $10,000 penalty if before January 31, 2018 or a $5,000 penalty if after that date.

With respect to Loan No. 47, Gale Commerce Center, the largest tenant by square footage, County of Los Angeles, has the right to terminate its lease on December 10, 2017 with 60 days’ notice.

With respect to Loan No. 56, 88 North Plank Road, the largest tenant at the related mortgaged property, Shop Rite, has the right to terminate its lease at any time with six months’ notice.

With respect to Loan No. 64, 20 West Street, the sole tenant at the related mortgaged property, The Learning Experience, has the right to terminate its lease at any time with 180 days’ written notice. At origination of the related mortgage loan, the borrower deposited $211,365 into a TI/LC Holdback in the event The Learning Experience exercises its termination option.

A-1-29

	With respect to Loan No. 66, The Courtyard at Castle Rock, the second largest tenant by square footage at the related mortgaged property, ZTE (USA) Inc., has the ongoing option to terminate its lease commencing May 31, 2014, with six months’ prior written notice and a termination fee. The fourth largest tenant by square footage, 333 B, LLC (Bling), has the option to terminate its lease once per year, with written notice to landlord by January 15th of each year. The fifth largest tenant by square footage, Struna Enterprises, has the option to terminate its lease commencing April 1, 2017, with three months’ prior written notice.
(24)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes.
	With respect to Loan No. 4, Residence Inn Silicon Valley II, the guaranty limits the 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 aggregate liability for all breaches or violations of the full recourse carveout provisions during the term of the mortgage loan are capped at twenty percent (20%) of the initial principal balance of the related mortgage loan.
(25)	The classification of the lockbox types is described in the Free Writing Prospectus. See “Description of the Mortgage Pool— Lockbox Accounts” in the Free Writing Prospectus for further details.
(26)	Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Existing Mezzanine Debt,” “—Future Mezzanine Debt” and “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the Free Writing Prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.
	With respect to Loan No. 10, Laurel Park Place, the related borrower previously owned certain personal property and equipment associated with the movie theater at the mortgaged property, including certain equipment and personal property purchased pursuant to two equipment financing agreements.  The original purchase amounts under the financing agreements were approximately $191,040 and $731,534, respectively, and such amounts are required to be paid in monthly installments.  Prior to origination of the mortgage loan, the lessee of the movie theater space assumed the financing agreements, but the borrower remains liable as a contingent obligor in the event the lessee fails to make the required payments.  See “Description of the Mortgage Pool — Additional Debt” in the Free Writing Prospectus.
	With respect to Loan Nos. 14 and 20, Crawford Place / Second Needham / Newton Corporate Center and First Needham Place, respectively, the related additional debt consists of one mezzanine loan in the original principal amount of 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.  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-C22 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 No. 15, Charlottesville Fashion Square, 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-1-30