FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-190246-08

Free Writing Prospectus dated September 10, 2014

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

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

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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

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

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

ANNEX A-1

Number of

Property

Property

Year

Loan #

Seller(1)

Property Name

Street Address

City

State

Zip Code

County

Properties

Type

Subtype

Year Built

Renovated

1

JPMCB

17 State Street

17 State Street

New York

NY

10004

New York

1

Office

CBD

1988

2

Barclays

Columbus Square Portfolio

775, 795, 805, 808 Columbus Avenue and 801 Amsterdam Avenue

New York

NY

10025

New York

1

Mixed Use

Retail/Office/Parking

2007, 2008

3

JPMCB

Wyvernwood Apartments

2901 East Olympic Boulevard

Los Angeles

CA

90023

Los Angeles

1

Multifamily

Garden

1939

2006

4

JPMCB / Column

Grapevine Mills

3000 Grapevine Mills Parkway

Grapevine

TX

76051

Tarrant

1

Retail

Regional Mall

1997

5

JPMCB

Stevens Center Business Park

2400 Stevens Drive

Richland

WA

99354

Benton

1

Office

CBD

1967

6

Barclays

Las Catalinas Mall

400 Calle Betanse

Caguas

PR

00725

Caguas

1

Retail

Regional Mall

1997

7

JPMCB

Hard Rock San Diego Fee

207 5th Avenue

San Diego

CA

92101

San Diego

1

Other

Leased Fee

2008

8

GECC

Canyon Ranch Portfolio

Various

Various

Various

Various

Various

2

Hotel

Full Service

Various

2007

8.01

GECC

Canyon Ranch - Tucson

8600 East Rockcliff Road

Tucson

AZ

85750

Pima

1

Hotel

Full Service

1979

2007

8.02

GECC

Canyon Ranch - Lenox

165 Kemble Street

Lenox

MA

01240

Berkshire

1

Hotel

Full Service

1897

2007

9

JPMCB

Beverly Connection

100 North La Cienega Boulevard

Los Angeles

CA

90048

Los Angeles

1

Retail

Anchored

1948

2012

10

Barclays

Residence Inn Midtown East

148 East 48th Street

New York

NY

10017

New York

1

Hotel

Extended Stay

1931

2013

11

Barclays

1800 West Central Road

1800 West Central Road

Mount Prospect

IL

60056

Cook

1

Industrial

Flex

1957

1998

12

RCMC

InterMountain Hotel Portfolio

Various

Various

Various

Various

Various

4

Hotel

Various

Various

12.01

RCMC

Homewood Suites - Palm Desert, CA

36999 Cook Street

Palm Desert

CA

92211

Riverside

1

Hotel

Extended Stay

2009

12.02

RCMC

Hyatt Place - Reno, NV

1790 East Plumb Lane

Reno

NV

89502

Washoe

1

Hotel

Limited Service

2009

12.03

RCMC

Homewood Suites - Fort Collins, CO

1521 Oakridge Drive

Fort Collins

CO

80525

Larimer

1

Hotel

Extended Stay

2007

12.04

RCMC

Homewood Suites - Reno, NV

5450 Kietzke Lane

Reno

NV

89511

Washoe

1

Hotel

Extended Stay

2008

13

JPMCB

Residence Inn Mountain View

1854 El Camino Real West

Mountain View

CA

94040

Santa Clara

1

Hotel

Extended Stay

1985

2011

14

RCMC

CIP Portfolio

Various

Various

NC

Various

Mecklenburg

3

Industrial

Flex

Various

Various

14.01

RCMC

Coffey Creek International Business Center

1800 Associates Lane

Charlotte

NC

28217

Mecklenburg

1

Industrial

Flex

1987-2001

2008

14.02

RCMC

Lake Norman Commerce Center

20464-20488 Chartwell Center Drive

Cornelius

NC

28031

Mecklenburg

1

Industrial

Flex

1989-1996

14.03

RCMC

Hickory Grove Business Park

6600 East WT Harris Boulevard

Charlotte

NC

28215

Mecklenburg

1

Industrial

Flex

1987-1997

15

JPMCB

Creekside MHC

4000 Ace Lane

Lewisville

TX

75067

Denton

1

Manufactured Housing

Manufactured Housing

1984

16

JPMCB

Memphis Forum

6750 Poplar Ave and 1770-1790 Kirby Parkway

Memphis

TN

38138

Shelby

1

Office

Suburban

1983

2003

17

Barclays

Northville Village

17223 Haggerty Road

Northville

MI

48168

Wayne

1

Retail

Anchored

1996

18

RCMC

Stone Falls of Ada

330 Stone Falls Drive Southeast

Ada

MI

49301

Kent

1

Multifamily

Garden

2008

19

JPMCB

U-Haul Self Storage Pool 5

Various

Various

Various

Various

Various

21

Self Storage

Self Storage

Various

Various

19.01

JPMCB

U-Haul of Stamford

25 Jefferson Street

Stamford

CT

06902

Fairfield

1

Self Storage

Self Storage

1912

1978

19.02

JPMCB

U-Haul of Woodcreek

2720 FM 1960 Road

Houston

TX

77073

Harris

1

Self Storage

Self Storage

1996

2002

19.03

JPMCB

U-Haul of Scranton

375 North 7th Avenue

Scranton

PA

18503

Lackawanna

1

Self Storage

Self Storage

1975

1983

19.04

JPMCB

U-Haul of Lexington

1200 East New Circle Road

Lexington

KY

40505

Fayette

1

Self Storage

Self Storage

1973

1996

19.05

JPMCB

U-Haul of Jackson

2234 Highway 80 West

Jackson

MS

39204

Hinds

1

Self Storage

Self Storage

1961

1980

19.06

JPMCB

U-Haul at El Paseo

1608 El Paseo Road

Las Cruces

NM

88001

Dona Ana

1

Self Storage

Self Storage

1980

2008

19.07

JPMCB

U-Haul of Spanaway

15315 Pacific Avenue South

Tacoma

WA

98444

Pierce

1

Self Storage

Self Storage

1982

19.08

JPMCB

U-Haul of Malvern

564 Lancaster Avenue

Malvern

PA

19355

Chester

1

Self Storage

Self Storage

1992

19.09

JPMCB

U-Haul of Etna

1027 William Flynn Highway

Glenshaw

PA

15116

Allegheny

1

Self Storage

Self Storage

1953

19.10

JPMCB

U-Haul of Youngstown

1033 Mahoning Avenue

Youngstown

OH

44502

Mahoning

1

Self Storage

Self Storage

1918

2012

19.11

JPMCB

U-Haul of Carrollton

1682 South Interstate 35 East

Carrollton

TX

75006

Dallas

1

Self Storage

Self Storage

1989

19.12

JPMCB

U-Haul of Jeffersonville

365 Eastern Boulevard

Jeffersonville

IN

47129

Clark

1

Self Storage

Self Storage

1981

1990

19.13

JPMCB

U-Haul at Clinton Hwy

4717 Clinton Highway

Knoxville

TN

37912

Knox

1

Self Storage

Self Storage

1950

1993

19.14

JPMCB

U-Haul of Downtown Tulsa

504 East Archer Street

Tulsa

OK

74120

Tulsa

1

Self Storage

Self Storage

1925

1992

19.15

JPMCB

U-Haul of Snellville

2161 Hewatt Road

Snellville

GA

30039

Gwinnett

1

Self Storage

Self Storage

1983

19.16

JPMCB

U-Haul of Gadsden

1707 Kyle Avenue

Gadsden

AL

35901

Etowah

1

Self Storage

Self Storage

1970

19.17

JPMCB

U-Haul at Reliant Stadium Area

10621 Main Street

Houston

TX

77025

Harris

1

Self Storage

Self Storage

1982

19.18

JPMCB

U-Haul at Michoud Blvd

4449 Michoud Boulevard

New Orleans

LA

70129

Orleans

1

Self Storage

Self Storage

1984

1993

19.19

JPMCB

U-Haul of Lakeland

1621 North Florida Avenue

Lakeland

FL

33805

Polk

1

Self Storage

Self Storage

1957

19.20

JPMCB

U-Haul of North Amarillo

2100 Southwest 6th Avenue

Amarillo

TX

79106

Potter

1

Self Storage

Self Storage

1990

19.21

JPMCB

U-Haul of Twin City

541 Center Street

Auburn

ME

04210

Androscoggin

1

Self Storage

Self Storage

1990

20

RCMC

Waterstone Landing Apartments

12315 Roachton Road

Perrysburg

OH

43551

Wood

1

Multifamily

Garden

2009

21

MC Five Mile

Villas on 26th

800 West 26th Street

Austin

TX

78705

Travis

1

Multifamily

Student

2014

22

JPMCB

Lakeshore Park Place

2204 Lakeshore Drive

Birmingham

AL

35209

Jefferson

1

Office

Suburban

1980

23

RCMC

Lion’s Gate Apartments

1251 Main Gate Drive

Davison

MI

48423

Genesee

1

Multifamily

Mid Rise

2007

24

RCMC

Saddle Brook Apartments & Arbors on Chimney Rock

Various

Various

TX

Various

Various

2

Multifamily

Garden

Various

2013

24.01

RCMC

Saddle Brook Apartments

1400 H.G. Mosley Parkway

Longview

TX

75604

Gregg

1

Multifamily

Garden

1978

2013

24.02

RCMC

Arbors on Chimney Rock

323 Chimney Rock Drive

Tyler

TX

75703

Smith

1

Multifamily

Garden

1980

2013

25

MC Five Mile

Brenbrook Apartments

11 Cinnamon Circle

Randallstown

MD

21133

Baltimore

1

Multifamily

Garden

1972

26

MC Five Mile

Crescent Pointe Apartments

6 Brubar Court

Gwynn Oak

MD

21207

Baltimore

1

Multifamily

Garden

1978

27

RCMC

New Hampshire Portfolio

Various

Various

NH

Various

Strafford

3

Multifamily

Garden

Various

27.01

RCMC

Cedar Cove Apartments

111-408 Regent Drive

Dover

NH

03820

Strafford

1

Multifamily

Garden

2009

27.02

RCMC

Heritage Street Apartments

2-48 Townsend Lane & 1-12 Heritage Street

Rochester

NH

03867

Strafford

1

Multifamily

Garden

2011

27.03

RCMC

Norway Plains Apartments

17-21 Norway Plains Road

Rochester

NH

03868

Strafford

1

Multifamily

Garden

2007

28

JPMCB

Ravel Hotel

8-08 Queens Plaza South

Long Island City

NY

11101

Queens

1

Hotel

Full Service

1999

2008

29

Barclays

1000 Floral Vale Boulevard

1000 Floral Vale Boulevard

Yardley

PA

19067

Bucks

1

Office

Suburban

2009

30

RCMC

East Village Flats

2885 Aurora Avenue

Boulder

CO

80303

Boulder

1

Multifamily

Student

1978

2014

31

GECC

Riverstone - Palm Beach MHC

300 Cypress Drive

Lake Worth

FL

33461

Palm Beach

1

Manufactured Housing

Manufactured Housing

1954

32

RCMC

3405 Piedmont

3405 Piedmont Road Northeast

Atlanta

GA

30305

Fulton

1

Office

Suburban

1985

2009

33

JPMCB

333 Penn

333 North Pennsylvania Street

Indianapolis

IN

46204

Marion

1

Multifamily

Mid Rise

1910

2013

34

Barclays

The Duncan Center

500 West Loockerman Street

Dover

DE

19904

Kent

1

Office

Suburban

2004

35

JPMCB

Springhill Suites Newnan

1119 Bullsboro Drive

Newnan

GA

30265

Coweta

1

Hotel

Limited Service

1999

2014

36

MC Five Mile

Frontier Valley, Village Green & East 30 MHCs

Various

Various

Various

Various

Various

3

Manufactured Housing

Manufactured Housing

Various

36.01

MC Five Mile

Frontier Valley MHC

1430 Frontier Valley Drive

Austin

TX

78741

Travis

1

Manufactured Housing

Manufactured Housing

1973

36.02

MC Five Mile

East 30 MHC

81 Glen Crossing Road

Glen Carbon

IL

62034

Madison

1

Manufactured Housing

Manufactured Housing

1970

36.03

MC Five Mile

Village Green MHC

3801 Lake Drive

Pontoon Beach

IL

62040

Madison

1

Manufactured Housing

Manufactured Housing

1970

37

RCMC

Woodcrest Office Portfolio

Various

Creve Coeur

MO

63141

Saint Louis

2

Office

Suburban

Various

2013

37.01

RCMC

Woodcrest Cente

12101 Woodcrest Executive Drive

Creve Coeur

MO

63141

Saint Louis

1

Office

Suburban

1978

2013

37.02

RCMC

Woodcrest Executive

12125 Woodcrest Executive Drive

Creve Coeur

MO

63141

Saint Louis

1

Office

Suburban

1980

2013

38

RCMC

Crossroads Center

2522-2530 David H. McLeod Boulevard

Florence

SC

29501

Florence

1

Retail

Anchored

1982

2013

39

MC Five Mile

The Cecil Apartments

1123 North Eutaw Street

Baltimore

MD

21201

Baltimore City

1

Multifamily

Mid Rise

1902

2001

40

JPMCB

Ace Mini Storage

5525 State Highway 169 Service Drive North

Plymouth

MN

55442

Hennepin

1

Self Storage

Self Storage

2001

2005

41

Barclays

Hampton Inn - Concord Bow

515 South Street

Bow

NH

03304

Merrimack

1

Hotel

Limited Service

1990

2012

42

MC Five Mile

Mullins Warehouse Park

1605 Prosser Road

Knoxville

TN

37914

Knox

1

Industrial

Flex

1972

43

RCMC

Best Western Lake Lucille Inn

1300 West Lake Lucille Drive

Wasilla

AK

99654

Matanuska Susitna

1

Hotel

Full Service

1986

2008

44

RCMC

Microtel Inn & Suites - St. Clairsville

51128 National Road East

St. Clairsville

OH

43950

Belmont

1

Hotel

Limited Service

2012

45

Barclays

1914 & 2000 East 6th Street

1914 and 2000 East 6th Street

Austin

TX

78702

Travis

1

Mixed Use

Office/Retail

1948

2014

A-1-1

ANNEX A-1

Number of

Property

Property

Year

Loan #

Seller(1)

Property Name

Street Address

City

State

Zip Code

County

Properties

Type

Subtype

Year Built

Renovated

46

MC Five Mile

Holiday Inn Daytona Beach

137 Automall Circle

Daytona Beach

FL

32124

Volusia

1

Hotel

Full Service

2009

47

MC Five Mile

Holiday MHC

8219 Minor Lane

Louisville

KY

40219

Jefferson

1

Manufactured Housing

Manufactured Housing

1963

48

Barclays

Lindsay 414 Apartments

414 Lindsay Street

Chattanooga

TN

37403

Hamilton

1

Multifamily

Garden

1915

2013

49

Barclays

The Grove Shopping Center

28971-28991 Street of the Golden Lantern

Laguna Niguel

CA

92677

Orange

1

Retail

Unanchored

1985

50

MC Five Mile

Reynolds/AHCF MHC Portfolio

Various

Various

Various

Various

Various

4

Manufactured Housing

Manufactured Housing

Various

50.01

MC Five Mile

Sullivan MHC

710 West Hunter Street

Sullivan

IL

61951

Moultrie

1

Manufactured Housing

Manufactured Housing

1970

50.02

MC Five Mile

Canon City MHC

2795 Elizabeth Avenue

Canon City

CO

81212

Fremont

1

Manufactured Housing

Manufactured Housing

1986

50.03

MC Five Mile

Pine Edge MHC

W3940 Mitchell Road

Eau Claire

WI

54701

Eau Claire

1

Manufactured Housing

Manufactured Housing

1982

50.04

MC Five Mile

Countryside Manor (Falls City) MHC

2827 North Elco Road

Falls Creek

WI

54742

Eau Claire

1

Manufactured Housing

Manufactured Housing

1970

51

RCMC

Microtel Inn & Suites - Triadelphia/Wheeling

85 Fort Henry Road

Triadelphia

WV

26059

Ohio

1

Hotel

Limited Service

2012

52

MC Five Mile

Oak Manor Market

616 North First Street

Mebane

NC

27302

Alamance

1

Retail

Anchored

2004

53

RCMC

Graham Square Shopping Center

911 & 963 Graham Road and 3500 Hudson Drive

Cuyahoga Falls

OH

44221

Summit

1

Retail

Shadow Anchored

1989

54

Barclays

Landmark Estates Apartments

1408 C Mana Lane

Chattanooga

TN

37412

Hamilton

1

Multifamily

Garden

1972

2013

55

MC Five Mile

Buena Vista Gardens

222 North Dixie Boulevard

Odessa

TX

79761

Ector

1

Multifamily

Garden

1972

2009

56

MC Five Mile

6301 Bandel Road

6301 Bandel Road

Rochester

MN

55901

Olmsted

1

Industrial

Flex

2001

57

MC Five Mile

Taylor Gardens Apartments

7605-B Hillendale Road

Parkville

MD

21234

Baltimore

1

Multifamily

Garden

1960

58

Barclays

USSC Nashville Self Storage

4611 Nolensville Pike

Nashville

TN

37211

Davidson

1

Self Storage

Self Storage

1998

59

RCMC

Airport Bypass

7612 Baca Lane

Santa Fe

NM

87507

Santa Fe

1

Self Storage

Self Storage

2002

60

MC Five Mile

Camp Creek Pavilion

3620 Camp Creek Parkway Southwest

Atlanta

GA

30331

Fulton

1

Retail

Shadow Anchored

2009

61

MC Five Mile

Kings Ridge Apartments

8420 Kings Ridge Road

Parkville

MD

21234

Baltimore

1

Multifamily

Garden

1970

62

MC Five Mile

Villas De Madison

2900 West Illinois Avenue

Midland

TX

79701

Midland

1

Multifamily

Garden

1966

2012

63

RCMC

Love Field

2339 Inwood Road

Dallas

TX

75235

Dallas

1

Self Storage

Self Storage

1965

1998

64

MC Five Mile

Selma Square Apartments

1201 Woodrow Avenue

Selma

AL

36701

Dallas

1

Multifamily

Garden

1978

2013

65

MC Five Mile

Indiana MHC Portfolio

Various

Various

IN

Various

Various

2

Manufactured Housing

Manufactured Housing

1970

65.01

MC Five Mile

Sundale MHC

34 Sundale Trailer Court

Washington

IN

47501

Daviess

1

Manufactured Housing

Manufactured Housing

1970

65.02

MC Five Mile

Hillcrest & Colonial

20 Benjamin Lane and 1509 Church Street

Vincennes

IN

47591

Knox

1

Manufactured Housing

Manufactured Housing

1970

A-1-2

ANNEX A-1

											Original		Current
				Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial
Loan #	Seller(1)	Property Name	Units(2)	Measure	Occupancy %(3)	Date	Value ($)	Date	LTV %(4)(6)	Balance ($)(5)(6)	per Unit ($)(6)	Balance ($)(5)(6)	per Unit ($)(6)	Pool Balance
1	JPMCB	17 State Street	560,210	Square Feet	90.7%	06/19/14	325,000,000	04/01/14	55.4%	105,000,000	321	105,000,000	321	7.7%
2	Barclays	Columbus Square Portfolio	494,224	Square Feet	95.7%	07/31/14	555,000,000	07/16/14	72.1%	103,750,000	809	103,750,000	809	7.7%
3	JPMCB	Wyvernwood Apartments	1,175	Units	98.3%	05/22/14	137,000,000	06/12/14	75.2%	103,000,000	87,660	103,000,000	87,660	7.6%
4	JPMCB / Column	Grapevine Mills	1,337,751	Square Feet	85.0%	05/30/14	505,000,000	08/12/14	53.1%	80,000,000	200	80,000,000	200	5.9%
5	JPMCB	Stevens Center Business Park	468,373	Square Feet	100.0%	01/23/14	79,000,000	05/15/14	74.7%	59,000,000	126	59,000,000	126	4.4%
6	Barclays	Las Catalinas Mall	355,385	Square Feet	94.8%	05/28/14	203,000,000	06/01/14	64.0%	55,000,000	366	55,000,000	366	4.1%
7	JPMCB	Hard Rock San Diego Fee	52,708	Square Feet	100.0%	06/30/14	60,000,000	07/25/14	80.0%	48,000,000	911	48,000,000	911	3.5%
8	GECC	Canyon Ranch Portfolio	277	Rooms	58.4%	06/30/14	282,100,000	Various	53.2%	45,000,000	541,516	45,000,000	541,516	3.3%
8.01	GECC	Canyon Ranch - Tucson	151	Rooms	58.0%	06/30/14	178,100,000	06/19/14		28,410,138		28,410,138		2.1%
8.02	GECC	Canyon Ranch - Lenox	126	Rooms	58.9%	06/30/14	104,000,000	06/24/14		16,589,862		16,589,862		1.2%
9	JPMCB	Beverly Connection	334,566	Square Feet	98.4%	05/30/14	260,000,000	06/11/14	67.3%	43,750,000	523	43,750,000	523	3.2%
10	Barclays	Residence Inn Midtown East	211	Rooms	89.3%	07/31/14	90,300,000	06/19/14	46.5%	42,000,000	199,052	42,000,000	199,052	3.1%
11	Barclays	1800 West Central Road	637,566	Square Feet	100.0%	08/12/14	56,000,000	07/17/14	73.2%	41,000,000	64	41,000,000	64	3.0%
12	RCMC	InterMountain Hotel Portfolio	449	Rooms	73.7%	05/31/14	51,300,000	Various	74.1%	38,000,000	84,633	38,000,000	84,633	2.8%
12.01	RCMC	Homewood Suites - Palm Desert, CA	128	Rooms	70.2%	05/31/14	13,500,000	05/23/14		10,000,000		10,000,000		0.7%
12.02	RCMC	Hyatt Place - Reno, NV	126	Rooms	69.5%	05/31/14	13,200,000	05/22/14		9,777,778		9,777,778		0.7%
12.03	RCMC	Homewood Suites - Fort Collins, CO	99	Rooms	83.3%	05/31/14	12,500,000	05/23/14		9,259,259		9,259,259		0.7%
12.04	RCMC	Homewood Suites - Reno, NV	96	Rooms	73.8%	05/31/14	12,100,000	05/22/14		8,962,963		8,962,963		0.7%
13	JPMCB	Residence Inn Mountain View	112	Rooms	86.0%	05/31/14	57,400,000	05/20/14	66.0%	37,900,000	338,393	37,900,000	338,393	2.8%
14	RCMC	CIP Portfolio	595,317	Square Feet	90.0%	07/22/14	50,400,000	07/24/14	75.0%	37,800,000	63	37,800,000	63	2.8%
14.01	RCMC	Coffey Creek International Business Center	393,357	Square Feet	90.2%	07/22/14	30,500,000	07/24/14		22,875,000		22,875,000		1.7%
14.02	RCMC	Lake Norman Commerce Center	92,054	Square Feet	90.9%	07/22/14	11,000,000	07/24/14		8,250,000		8,250,000		0.6%
14.03	RCMC	Hickory Grove Business Park	109,906	Square Feet	88.5%	07/22/14	8,900,000	07/24/14		6,675,000		6,675,000		0.5%
15	JPMCB	Creekside MHC	583	Pads	98.1%	07/01/14	44,050,000	07/10/14	74.9%	33,000,000	56,604	33,000,000	56,604	2.4%
16	JPMCB	Memphis Forum	342,420	Square Feet	90.6%	07/01/14	39,000,000	03/20/14	80.0%	31,200,000	91	31,200,000	91	2.3%
17	Barclays	Northville Village	181,527	Square Feet	100.0%	05/01/14	36,500,000	06/10/14	75.3%	27,500,000	151	27,500,000	151	2.0%
18	RCMC	Stone Falls of Ada	210	Units	97.6%	06/18/14	35,730,000	06/25/14	75.0%	26,800,000	127,619	26,800,000	127,619	2.0%
19	JPMCB	U-Haul Self Storage Pool 5	6,587	Units	78.1%	04/30/14	63,010,000	Various	54.8%	22,243,000	5,238	22,243,000	5,238	1.6%
19.01	JPMCB	U-Haul of Stamford	396	Units	90.7%	04/30/14	9,000,000	06/25/14		3,177,067		3,177,067		0.2%
19.02	JPMCB	U-Haul of Woodcreek	671	Units	92.0%	04/30/14	5,500,000	06/26/14		1,941,541		1,941,541		0.1%
19.03	JPMCB	U-Haul of Scranton	756	Units	30.3%	04/30/14	4,750,000	06/25/14		1,676,786		1,676,786		0.1%
19.04	JPMCB	U-Haul of Lexington	328	Units	90.9%	04/30/14	4,400,000	06/19/14		1,553,233		1,553,233		0.1%
19.05	JPMCB	U-Haul of Jackson	437	Units	82.4%	04/30/14	4,200,000	07/03/14		1,482,631		1,482,631		0.1%
19.06	JPMCB	U-Haul at El Paseo	561	Units	59.2%	04/30/14	4,200,000	06/25/14		1,482,631		1,482,631		0.1%
19.07	JPMCB	U-Haul of Spanaway	530	Units	94.3%	04/30/14	3,200,000	06/26/14		1,129,624		1,129,624		0.1%
19.08	JPMCB	U-Haul of Malvern	196	Units	75.0%	04/30/14	3,000,000	06/25/14		1,059,022		1,059,022		0.1%
19.09	JPMCB	U-Haul of Etna	245	Units	79.2%	04/30/14	2,700,000	06/26/14		953,120		953,120		0.1%
19.10	JPMCB	U-Haul of Youngstown	367	Units	91.0%	04/30/14	2,650,000	07/01/14		935,470		935,470		0.1%
19.11	JPMCB	U-Haul of Carrollton	208	Units	85.6%	04/30/14	2,100,000	06/30/14		741,315		741,315		0.1%
19.12	JPMCB	U-Haul of Jeffersonville	197	Units	89.8%	04/30/14	2,000,000	07/03/14		706,015		706,015		0.1%
19.13	JPMCB	U-Haul at Clinton Hwy	182	Units	96.2%	04/30/14	1,950,000	07/03/14		688,365		688,365		0.1%
19.14	JPMCB	U-Haul of Downtown Tulsa	236	Units	90.3%	04/30/14	1,950,000	06/27/14		688,365		688,365		0.1%
19.15	JPMCB	U-Haul of Snellville	178	Units	75.8%	04/30/14	1,900,000	07/03/14		670,714		670,714		0.0%
19.16	JPMCB	U-Haul of Gadsden	224	Units	81.3%	04/30/14	1,800,000	07/03/14		635,414		635,414		0.0%
19.17	JPMCB	U-Haul at Reliant Stadium Area	145	Units	95.9%	04/30/14	1,800,000	07/01/14		635,414		635,414		0.0%
19.18	JPMCB	U-Haul at Michoud Blvd	234	Units	77.4%	04/30/14	1,700,000	07/02/14		600,113		600,113		0.0%
19.19	JPMCB	U-Haul of Lakeland	148	Units	81.8%	04/30/14	1,570,000	07/03/14		554,221		554,221		0.0%
19.20	JPMCB	U-Haul of North Amarillo	193	Units	71.0%	04/30/14	1,400,000	07/02/14		494,210		494,210		0.0%
19.21	JPMCB	U-Haul of Twin City	155	Units	89.7%	04/30/14	1,240,000	06/26/14		437,729		437,729		0.0%
20	RCMC	Waterstone Landing Apartments	288	Units	97.6%	06/18/14	29,340,000	06/25/14	75.0%	22,000,000	76,389	22,000,000	76,389	1.6%
21	MC Five Mile	Villas on 26th	182	Beds	100.0%	08/15/14	25,600,000	09/03/14	74.2%	19,000,000	104,396	19,000,000	104,396	1.4%
22	JPMCB	Lakeshore Park Place	206,896	Square Feet	89.6%	08/31/14	25,750,000	06/26/14	72.8%	18,750,000	91	18,750,000	91	1.4%
23	RCMC	Lion’s Gate Apartments	192	Units	92.7%	07/21/14	24,000,000	06/06/14	75.0%	18,000,000	93,750	18,000,000	93,750	1.3%
24	RCMC	Saddle Brook Apartments & Arbors on Chimney Rock	440	Units	95.0%	04/30/14	22,250,000	05/15/14	75.0%	16,700,000	37,955	16,679,828	37,909	1.2%
24.01	RCMC	Saddle Brook Apartments	264	Units	95.1%	04/30/14	12,150,000	05/15/14		9,119,326		9,108,310		0.7%
24.02	RCMC	Arbors on Chimney Rock	176	Units	94.9%	04/30/14	10,100,000	05/15/14		7,580,674		7,571,517		0.6%
25	MC Five Mile	Brenbrook Apartments	228	Units	93.9%	06/30/14	21,200,000	06/10/14	73.6%	15,600,000	68,421	15,600,000	68,421	1.2%
26	MC Five Mile	Crescent Pointe Apartments	244	Units	96.7%	06/30/14	20,500,000	06/06/14	74.7%	15,315,000	62,766	15,315,000	62,766	1.1%
27	RCMC	New Hampshire Portfolio	156	Units	98.1%	06/01/14	19,900,000	05/22/14	74.3%	14,800,000	94,872	14,782,439	94,759	1.1%
27.01	RCMC	Cedar Cove Apartments	62	Units	98.4%	06/01/14	7,900,000	05/22/14		5,875,372		5,868,401		0.4%
27.02	RCMC	Heritage Street Apartments	40	Units	100.0%	06/01/14	6,100,000	05/22/14		4,536,686		4,531,303		0.3%
27.03	RCMC	Norway Plains Apartments	54	Units	96.3%	06/01/14	5,900,000	05/22/14		4,387,942		4,382,736		0.3%
28	JPMCB	Ravel Hotel	63	Rooms	84.8%	06/30/14	21,000,000	08/01/14	66.7%	14,000,000	222,222	14,000,000	222,222	1.0%
29	Barclays	1000 Floral Vale Boulevard	87,155	Square Feet	80.0%	07/17/14	18,700,000	05/07/14	71.4%	13,350,000	153	13,350,000	153	1.0%
30	RCMC	East Village Flats	117	Beds	100.0%	07/18/14	17,300,000	08/04/14	71.1%	12,300,000	105,128	12,300,000	105,128	0.9%
31	GECC	Riverstone - Palm Beach MHC	333	Pads	97.0%	06/01/14	15,860,000	06/30/14	72.5%	11,500,000	34,535	11,500,000	34,535	0.8%
32	RCMC	3405 Piedmont	91,830	Square Feet	100.0%	07/28/14	13,900,000	06/20/14	71.9%	10,000,000	109	10,000,000	109	0.7%
33	JPMCB	333 Penn	78	Units	98.7%	07/30/14	12,650,000	06/19/14	77.9%	9,850,000	126,282	9,850,000	126,282	0.7%
34	Barclays	The Duncan Center	57,468	Square Feet	100.0%	04/15/14	12,800,000	04/23/14	75.0%	9,600,000	167	9,600,000	167	0.7%
35	JPMCB	Springhill Suites Newnan	82	Rooms	75.0%	05/31/14	12,500,000	06/01/14	69.4%	8,700,000	106,098	8,680,009	105,854	0.6%
36	MC Five Mile	Frontier Valley, Village Green & East 30 MHCs	384	Pads	82.0%	Various	11,560,000	Various	74.9%	8,670,000	22,578	8,661,278	22,555	0.6%
36.01	MC Five Mile	Frontier Valley MHC	154	Pads	100.0%	05/14/14	7,700,000	06/13/14		5,550,000		5,544,416		0.4%
36.02	MC Five Mile	East 30 MHC	94	Pads	85.1%	06/30/14	2,020,000	07/12/14		1,855,000		1,853,134		0.1%
36.03	MC Five Mile	Village Green MHC	136	Pads	59.6%	06/30/14	1,840,000	07/12/14		1,265,000		1,263,727		0.1%
37	RCMC	Woodcrest Office Portfolio	140,033	Square Feet	85.6%	08/11/14	9,800,000	06/28/14	73.5%	7,200,000	51	7,200,000	51	0.5%
37.01	RCMC	Woodcrest Cente	88,468	Square Feet	83.5%	08/11/14	6,450,000	06/28/14		4,740,000		4,740,000		0.3%
37.02	RCMC	Woodcrest Executive	51,565	Square Feet	89.1%	08/11/14	3,350,000	06/28/14		2,460,000		2,460,000		0.2%
38	RCMC	Crossroads Center	110,575	Square Feet	100.0%	07/22/14	9,500,000	06/13/14	75.0%	7,125,000	64	7,125,000	64	0.5%
39	MC Five Mile	The Cecil Apartments	65	Units	100.0%	06/30/14	9,500,000	06/10/14	74.8%	7,110,000	109,385	7,110,000	109,385	0.5%
40	JPMCB	Ace Mini Storage	834	Units	96.3%	06/27/14	9,600,000	06/23/14	73.9%	7,100,000	8,513	7,091,567	8,503	0.5%
41	Barclays	Hampton Inn - Concord Bow	145	Rooms	56.7%	05/31/14	10,100,000	05/21/14	69.3%	7,000,000	48,276	7,000,000	48,276	0.5%
42	MC Five Mile	Mullins Warehouse Park	647,450	Square Feet	80.2%	06/30/14	9,380,000	05/19/14	71.3%	6,700,000	10	6,689,111	10	0.5%
43	RCMC	Best Western Lake Lucille Inn	54	Rooms	64.6%	05/31/14	9,000,000	07/01/14	68.9%	6,200,000	114,815	6,200,000	114,815	0.5%
44	RCMC	Microtel Inn & Suites - St. Clairsville	85	Rooms	79.3%	06/30/14	12,000,000	05/08/14	46.7%	5,610,000	66,000	5,600,882	65,893	0.4%
45	Barclays	1914 & 2000 East 6th Street	27,909	Square Feet	100.0%	07/18/14	7,900,000	06/25/14	69.6%	5,500,000	197	5,500,000	197	0.4%

A-1-3

ANNEX A-1

											Original		Current
				Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial
Loan #	Seller(1)	Property Name	Units(2)	Measure	Occupancy %(3)	Date	Value ($)	Date	LTV %(4)(6)	Balance ($)(5)(6)	per Unit ($)(6)	Balance ($)(5)(6)	per Unit ($)(6)	Pool Balance
46	MC Five Mile	Holiday Inn Daytona Beach	96	Rooms	66.5%	05/31/14	7,800,000	06/06/14	69.2%	5,400,000	56,250	5,393,992	56,187	0.4%
47	MC Five Mile	Holiday MHC	315	Pads	83.8%	06/30/14	7,100,000	07/11/14	74.6%	5,300,000	16,825	5,300,000	16,825	0.4%
48	Barclays	Lindsay 414 Apartments	72	Units	100.0%	06/26/14	7,000,000	06/17/14	74.3%	5,200,000	72,222	5,200,000	72,222	0.4%
49	Barclays	The Grove Shopping Center	45,038	Square Feet	100.0%	05/21/14	8,000,000	06/04/14	64.8%	5,180,000	115	5,180,000	115	0.4%
50	MC Five Mile	Reynolds/AHCF MHC Portfolio	366	Pads	81.1%	05/19/14	6,620,000	Various	72.4%	4,800,000	13,115	4,794,983	13,101	0.4%
50.01	MC Five Mile	Sullivan MHC	139	Pads	75.5%	05/19/14	1,880,000	05/10/14		1,300,000		1,298,641		0.1%
50.02	MC Five Mile	Canon City MHC	66	Pads	90.9%	05/19/14	1,720,000	05/02/14		1,275,000		1,273,667		0.1%
50.03	MC Five Mile	Pine Edge MHC	100	Pads	75.0%	05/19/14	1,560,000	05/07/14		1,150,000		1,148,798		0.1%
50.04	MC Five Mile	Countryside Manor (Falls City) MHC	61	Pads	93.4%	05/19/14	1,460,000	05/07/14		1,075,000		1,073,876		0.1%
51	RCMC	Microtel Inn & Suites - Triadelphia/Wheeling	85	Rooms	79.6%	06/30/14	11,800,000	05/17/14	40.2%	4,750,000	55,882	4,742,280	55,792	0.3%
52	MC Five Mile	Oak Manor Market	54,013	Square Feet	76.5%	08/07/14	6,000,000	06/25/14	74.6%	4,478,000	83	4,478,000	83	0.3%
53	RCMC	Graham Square Shopping Center	67,341	Square Feet	89.9%	07/15/14	5,750,000	05/30/14	73.8%	4,250,000	63	4,243,178	63	0.3%
54	Barclays	Landmark Estates Apartments	93	Units	95.7%	06/16/14	5,400,000	06/17/14	75.0%	4,050,000	43,548	4,050,000	43,548	0.3%
55	MC Five Mile	Buena Vista Gardens	108	Units	97.2%	08/06/14	5,370,000	05/06/14	69.8%	3,750,000	34,722	3,750,000	34,722	0.3%
56	MC Five Mile	6301 Bandel Road	81,753	Square Feet	93.3%	08/20/14	5,600,000	06/01/14	65.2%	3,650,000	45	3,650,000	45	0.3%
57	MC Five Mile	Taylor Gardens Apartments	54	Units	100.0%	06/30/14	4,800,000	06/10/14	75.0%	3,600,000	66,667	3,600,000	66,667	0.3%
58	Barclays	USSC Nashville Self Storage	688	Units	86.6%	05/31/14	5,050,000	06/24/14	69.3%	3,500,000	5,087	3,500,000	5,087	0.3%
59	RCMC	Airport Bypass	439	Units	74.7%	06/25/14	4,400,000	05/27/14	74.3%	3,275,000	7,460	3,271,320	7,452	0.2%
60	MC Five Mile	Camp Creek Pavilion	14,647	Square Feet	100.0%	05/01/14	4,600,000	06/10/14	70.0%	3,225,000	220	3,221,216	220	0.2%
61	MC Five Mile	Kings Ridge Apartments	44	Units	97.7%	06/30/14	4,700,000	06/10/14	68.4%	3,215,000	73,068	3,215,000	73,068	0.2%
62	MC Five Mile	Villas De Madison	88	Units	97.7%	08/06/14	4,510,000	05/06/14	69.8%	3,150,000	35,795	3,150,000	35,795	0.2%
63	RCMC	Love Field	288	Units	78.8%	07/31/14	3,620,000	06/12/14	74.6%	2,700,000	9,375	2,700,000	9,375	0.2%
64	MC Five Mile	Selma Square Apartments	88	Units	95.5%	07/15/14	3,340,000	04/04/14	74.9%	2,500,000	28,409	2,500,000	28,409	0.2%
65	MC Five Mile	Indiana MHC Portfolio	150	Pads	82.0%	07/01/14	3,010,000	06/25/14	71.9%	2,163,750	14,425	2,163,750	14,425	0.2%
65.01	MC Five Mile	Sundale MHC	81	Pads	79.0%	07/01/14	1,700,000	06/25/14		1,222,051		1,222,051		0.1%
65.02	MC Five Mile	Hillcrest & Colonial	69	Pads	85.5%	07/01/14	1,310,000	06/25/14		941,699		941,699		0.1%

A-1-4

ANNEX A-1

							Net
			Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.
Loan #	Seller(1)	Property Name	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)(10)	Service ($)(10)	Note Date	Payment Date(11)	Last IO Payment	First P&I Payment	Term(11)
1	JPMCB	17 State Street	No	No	4.45250	0.01060	4.44190	Actual/360	395,004.77	4,740,057.29	07/15/14	09/01/14			119
2	Barclays	Columbus Square Portfolio	No	No	4.57000	0.01810	4.55190	Actual/360	495,511.13	5,946,133.56	08/08/14	09/11/14	02/11/18	03/11/18	119
3	JPMCB	Wyvernwood Apartments	No	No	4.12516	0.01060	4.11456	Actual/360	490,494.95	5,885,939.40	08/08/14	09/09/14	08/09/16	09/09/16	59
4	JPMCB / Column	Grapevine Mills	No	No	3.83270	0.01060	3.82210	Actual/360	259,062.13	3,108,745.56	09/02/14	10/01/14			121
5	JPMCB	Stevens Center Business Park	No	No	4.63700	0.01060	4.62640	Actual/360	303,766.19	3,645,194.28	08/21/14	10/01/14			120
6	Barclays	Las Catalinas Mall	No	No	4.43400	0.01060	4.42340	Actual/360	276,524.22	3,318,290.64	07/16/14	09/06/14	08/06/19	09/06/19	119
7	JPMCB	Hard Rock San Diego Fee	No	No	4.34300	0.01060	4.33240	Actual/360	176,132.78	2,113,593.33	08/27/14	10/01/14			120
8	GECC	Canyon Ranch Portfolio	No	No	4.13000	0.01560	4.11440	Actual/360	218,223.12	2,618,677.44	08/20/14	10/01/14	09/01/19	10/01/19	120
8.01	GECC	Canyon Ranch - Tucson
8.02	GECC	Canyon Ranch - Lenox
9	JPMCB	Beverly Connection	No	No	4.63800	0.01310	4.62490	Actual/360	171,442.27	2,057,307.29	07/08/14	09/06/14			119
10	Barclays	Residence Inn Midtown East	No	No	4.31500	0.01060	4.30440	Actual/360	153,122.57	1,837,470.83	07/30/14	09/06/14			59
11	Barclays	1800 West Central Road	No	Yes - Group 1	4.33000	0.01060	4.31940	Actual/360	203,620.19	2,443,442.28	08/11/14	09/06/14	08/06/15	09/06/15	83
12	RCMC	InterMountain Hotel Portfolio	No	No	4.63000	0.01060	4.61940	Actual/360	195,486.75	2,345,841.00	08/06/14	10/05/14			120
12.01	RCMC	Homewood Suites - Palm Desert, CA
12.02	RCMC	Hyatt Place - Reno, NV
12.03	RCMC	Homewood Suites - Fort Collins, CO
12.04	RCMC	Homewood Suites - Reno, NV
13	JPMCB	Residence Inn Mountain View	No	No	4.64000	0.01060	4.62940	Actual/360	195,199.26	2,342,391.12	06/09/14	08/01/14	07/01/19	08/01/19	118
14	RCMC	CIP Portfolio	No	No	4.50000	0.01060	4.48940	Actual/360	191,527.05	2,298,324.60	08/28/14	10/05/14	09/05/15	10/05/15	60
14.01	RCMC	Coffey Creek International Business Center
14.02	RCMC	Lake Norman Commerce Center
14.03	RCMC	Hickory Grove Business Park
15	JPMCB	Creekside MHC	No	No	4.20000	0.01060	4.18940	Actual/360	161,375.67	1,936,508.04	08/21/14	10/01/14	09/01/19	10/01/19	120
16	JPMCB	Memphis Forum	No	No	5.06750	0.01060	5.05690	Actual/360	168,777.80	2,025,333.60	07/31/14	09/01/14	08/01/17	09/01/17	119
17	Barclays	Northville Village	No	No	4.31000	0.01060	4.29940	Actual/360	136,251.17	1,635,014.04	07/14/14	09/06/14	08/06/19	09/06/19	119
18	RCMC	Stone Falls of Ada	No	Yes - Group 2	4.57000	0.01060	4.55940	Actual/360	136,908.61	1,642,903.32	08/13/14	10/05/14	09/05/17	10/05/17	120
19	JPMCB	U-Haul Self Storage Pool 5	No	No	4.72000	0.01060	4.70940	Actual/360	173,501.83	2,082,021.96	08/06/14	10/01/14			240
19.01	JPMCB	U-Haul of Stamford
19.02	JPMCB	U-Haul of Woodcreek
19.03	JPMCB	U-Haul of Scranton
19.04	JPMCB	U-Haul of Lexington
19.05	JPMCB	U-Haul of Jackson
19.06	JPMCB	U-Haul at El Paseo
19.07	JPMCB	U-Haul of Spanaway
19.08	JPMCB	U-Haul of Malvern
19.09	JPMCB	U-Haul of Etna
19.10	JPMCB	U-Haul of Youngstown
19.11	JPMCB	U-Haul of Carrollton
19.12	JPMCB	U-Haul of Jeffersonville
19.13	JPMCB	U-Haul at Clinton Hwy
19.14	JPMCB	U-Haul of Downtown Tulsa
19.15	JPMCB	U-Haul of Snellville
19.16	JPMCB	U-Haul of Gadsden
19.17	JPMCB	U-Haul at Reliant Stadium Area
19.18	JPMCB	U-Haul at Michoud Blvd
19.19	JPMCB	U-Haul of Lakeland
19.20	JPMCB	U-Haul of North Amarillo
19.21	JPMCB	U-Haul of Twin City
20	RCMC	Waterstone Landing Apartments	No	Yes - Group 2	4.60000	0.01060	4.58940	Actual/360	112,781.76	1,353,381.12	08/13/14	10/05/14	09/05/17	10/05/17	120
21	MC Five Mile	Villas on 26th	No	No	4.29900	0.01060	4.28840	Actual/360	94,014.42	1,128,173.04	08/22/14	10/06/14	09/06/19	10/06/19	120
22	JPMCB	Lakeshore Park Place	No	No	4.95150	0.01060	4.94090	Actual/360	100,099.02	1,201,188.24	09/02/14	10/01/14	10/01/14	11/01/14	61
23	RCMC	Lion’s Gate Apartments	No	No	4.88000	0.05810	4.82190	Actual/360	103,971.58	1,247,658.96	08/06/14	10/05/14			120
24	RCMC	Saddle Brook Apartments & Arbors on Chimney Rock	No	No	4.44000	0.01060	4.42940	Actual/360	84,022.12	1,008,265.44	07/10/14	09/05/14			119
24.01	RCMC	Saddle Brook Apartments
24.02	RCMC	Arbors on Chimney Rock
25	MC Five Mile	Brenbrook Apartments	No	Yes - Group 3	4.72000	0.01060	4.70940	Actual/360	81,095.13	973,141.56	06/30/14	08/06/14	07/06/19	08/06/19	118
26	MC Five Mile	Crescent Pointe Apartments	No	Yes - Group 3	4.70000	0.01060	4.68940	Actual/360	79,429.38	953,152.56	06/30/14	08/06/14	07/06/19	08/06/19	118
27	RCMC	New Hampshire Portfolio	No	No	4.52000	0.01060	4.50940	Actual/360	75,165.40	901,984.80	08/04/14	09/05/14			119
27.01	RCMC	Cedar Cove Apartments
27.02	RCMC	Heritage Street Apartments
27.03	RCMC	Norway Plains Apartments
28	JPMCB	Ravel Hotel	No	No	5.48550	0.01060	5.47490	Actual/360	79,363.14	952,357.68	08/28/14	10/01/14			60
29	Barclays	1000 Floral Vale Boulevard	No	No	4.15000	0.01060	4.13940	Actual/360	46,809.98	561,719.76	09/03/14	10/06/14			60
30	RCMC	East Village Flats	No	No	4.55000	0.01060	4.53940	Actual/360	62,688.24	752,258.88	08/20/14	10/05/14	03/05/17	04/05/17	120
31	GECC	Riverstone - Palm Beach MHC	No	No	4.50000	0.01060	4.48940	Actual/360	58,268.81	699,225.72	08/22/14	10/01/14			120
32	RCMC	3405 Piedmont	No	Yes - Group 1	4.23000	0.01060	4.21940	Actual/360	49,076.97	588,923.64	08/22/14	10/01/14			60
33	JPMCB	333 Penn	No	No	4.41150	0.05060	4.36090	Actual/360	49,391.88	592,702.56	08/04/14	10/01/14	09/01/19	10/01/19	120
34	Barclays	The Duncan Center	No	No	4.83000	0.01060	4.81940	Actual/360	50,542.10	606,505.20	08/06/14	09/06/14	08/06/16	09/06/16	119
35	JPMCB	Springhill Suites Newnan	No	No	4.67150	0.01060	4.66090	Actual/360	44,972.58	539,670.96	06/27/14	08/01/14			118
36	MC Five Mile	Frontier Valley, Village Green & East 30 MHCs	No	Yes - Group 4	5.23000	0.01060	5.21940	Actual/360	47,768.72	573,224.64	08/04/14	09/06/14			119
36.01	MC Five Mile	Frontier Valley MHC
36.02	MC Five Mile	East 30 MHC
36.03	MC Five Mile	Village Green MHC
37	RCMC	Woodcrest Office Portfolio	No	No	4.35000	0.06810	4.28190	Actual/360	35,842.45	430,109.40	08/18/14	10/05/14	09/05/16	10/05/16	120
37.01	RCMC	Woodcrest Cente
37.02	RCMC	Woodcrest Executive
38	RCMC	Crossroads Center	No	No	4.59000	0.06810	4.52190	Actual/360	36,483.34	437,800.08	07/31/14	09/05/14	08/05/16	09/05/16	119
39	MC Five Mile	The Cecil Apartments	No	Yes - Group 3	4.69000	0.01060	4.67940	Actual/360	36,832.43	441,989.16	06/30/14	08/06/14	07/06/19	08/06/19	118
40	JPMCB	Ace Mini Storage	No	No	4.51550	0.01060	4.50490	Actual/360	36,040.08	432,480.96	08/01/14	09/01/14			119
41	Barclays	Hampton Inn - Concord Bow	No	No	5.36000	0.01060	5.34940	Actual/360	39,132.55	469,590.60	07/17/14	09/06/14	08/06/15	09/06/15	59
42	MC Five Mile	Mullins Warehouse Park	No	No	4.70000	0.01060	4.68940	Actual/360	38,005.43	456,065.16	08/04/14	09/06/14			119
43	RCMC	Best Western Lake Lucille Inn	No	No	4.77000	0.01060	4.75940	Actual/360	35,418.63	425,023.56	08/08/14	10/05/14			120
44	RCMC	Microtel Inn & Suites - St. Clairsville	No	Yes - Group 5	4.70000	0.06810	4.63190	Actual/360	31,822.46	381,869.52	07/16/14	09/05/14			119
45	Barclays	1914 & 2000 East 6th Street	No	No	4.50250	0.01060	4.49190	Actual/360	27,875.86	334,510.32	09/02/14	10/06/14			120

A-1-5

ANNEX A-1

							Net
			Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.
Loan #	Seller(1)	Property Name	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)(10)	Service ($)(10)	Note Date	Payment Date(11)	Last IO Payment	First P&I Payment	Term(11)
46	MC Five Mile	Holiday Inn Daytona Beach	No	No	4.80300	0.01060	4.79240	Actual/360	28,341.72	340,100.64	07/14/14	09/06/14			119
47	MC Five Mile	Holiday MHC	No	No	4.63000	0.01060	4.61940	Actual/360	27,265.26	327,183.12	08/25/14	10/06/14			120
48	Barclays	Lindsay 414 Apartments	No	Yes - Group 6	4.43000	0.06060	4.36940	Actual/360	26,131.80	313,581.60	07/23/14	09/06/14	08/06/17	09/06/17	119
49	Barclays	The Grove Shopping Center	No	No	4.42000	0.05060	4.36940	Actual/360	39,415.19	472,982.28	08/12/14	10/06/14			120
50	MC Five Mile	Reynolds/AHCF MHC Portfolio	No	Yes - Group 4	5.07000	0.01060	5.05940	Actual/360	25,973.18	311,678.16	07/14/14	09/06/14			119
50.01	MC Five Mile	Sullivan MHC
50.02	MC Five Mile	Canon City MHC
50.03	MC Five Mile	Pine Edge MHC
50.04	MC Five Mile	Countryside Manor (Falls City) MHC
51	RCMC	Microtel Inn & Suites - Triadelphia/Wheeling	No	Yes - Group 5	4.70000	0.07810	4.62190	Actual/360	26,944.15	323,329.80	07/16/14	09/05/14			119
52	MC Five Mile	Oak Manor Market	No	No	4.65000	0.01060	4.63940	Actual/360	23,090.22	277,082.64	08/08/14	10/06/14			120
53	RCMC	Graham Square Shopping Center	No	No	4.77000	0.06810	4.70190	Actual/360	24,278.90	291,346.80	08/01/14	09/05/14			119
54	Barclays	Landmark Estates Apartments	No	Yes - Group 6	4.49000	0.06060	4.42940	Actual/360	20,496.70	245,960.40	06/27/14	08/06/14	07/06/17	08/06/17	118
55	MC Five Mile	Buena Vista Gardens	No	Yes - Group 7	4.78500	0.01060	4.77440	Actual/360	20,278.08	243,336.96	08/04/14	09/06/14	08/06/15	09/06/15	59
56	MC Five Mile	6301 Bandel Road	No	No	4.79000	0.01060	4.77940	Actual/360	19,128.23	229,538.76	08/20/14	10/06/14	09/06/16	10/06/16	120
57	MC Five Mile	Taylor Gardens Apartments	No	Yes - Group 3	4.69000	0.01060	4.67940	Actual/360	18,649.33	223,791.96	06/30/14	08/06/14	07/06/19	08/06/19	118
58	Barclays	USSC Nashville Self Storage	No	No	4.61000	0.01060	4.59940	Actual/360	17,963.48	215,561.76	07/24/14	09/06/14	08/06/17	09/06/17	119
59	RCMC	Airport Bypass	No	Yes - Group 8	4.76000	0.01060	4.74940	Actual/360	17,103.70	205,244.40	08/01/14	09/05/14			119
60	MC Five Mile	Camp Creek Pavilion	No	No	4.57000	0.01060	4.55940	Actual/360	16,475.01	197,700.12	07/17/14	09/01/14			119
61	MC Five Mile	Kings Ridge Apartments	No	Yes - Group 3	4.69000	0.01060	4.67940	Actual/360	16,654.89	199,858.68	06/30/14	08/06/14	07/06/19	08/06/19	118
62	MC Five Mile	Villas De Madison	No	Yes - Group 7	4.78500	0.01060	4.77440	Actual/360	17,033.59	204,403.08	08/04/14	09/06/14	08/06/15	09/06/15	59
63	RCMC	Love Field	No	Yes - Group 8	4.77000	0.01060	4.75940	Actual/360	14,117.05	169,404.60	08/21/14	10/05/14			120
64	MC Five Mile	Selma Square Apartments	No	No	5.25000	0.01060	5.23940	Actual/360	14,330.83	171,969.96	08/12/14	10/06/14			120
65	MC Five Mile	Indiana MHC Portfolio	No	No	5.15000	0.01060	5.13940	Actual/360	11,814.64	141,775.68	08/26/14	10/06/14			120
65.01	MC Five Mile	Sundale MHC
65.02	MC Five Mile	Hillcrest & Colonial

A-1-6

ANNEX A-1

			Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	Amort	I/O Period(11)	Seasoning(11)	Due Date	(Late Payment)	(Default)	Maturity Date(12)	ARD Loan(12)	Mat Date(12)	Balance ($)(5)	LTV %(4)(6)	Provision (Payments)(11)(13)
1	JPMCB	17 State Street	0	120	1	1	5	0	08/01/24	No		105,000,000	55.4%	L(25),Def(91),O(4)
2	Barclays	Columbus Square Portfolio	420	42	1	11	5	0	08/11/24	No		95,132,715	66.1%	L(25),Def(91),O(4)
3	JPMCB	Wyvernwood Apartments	360	24	1	9	0	0	08/09/19	No		97,948,240	71.5%	L(25),Def(25),O(10)
4	JPMCB / Column	Grapevine Mills	0	121	0	1	5	5	10/01/24	No		80,000,000	53.1%	L(24),Def(90),O(7)
5	JPMCB	Stevens Center Business Park	360	0	0	1	0	0	09/01/24	No		47,925,952	60.7%	L(24),Def(93),O(3)
6	Barclays	Las Catalinas Mall	360	60	1	6	3	0	08/06/24	No		50,283,188	58.5%	L(25),Def(90),O(5)
7	JPMCB	Hard Rock San Diego Fee	0	120	0	1	0	3	09/01/24	Yes	09/01/35	48,000,000	80.0%	L(24),Def(90),O(6)
8	GECC	Canyon Ranch Portfolio	360	60	0	1	5	5	09/01/24	No		40,933,658	48.4%	L(24),Def(92),O(4)
8.01	GECC	Canyon Ranch - Tucson										25,842,908
8.02	GECC	Canyon Ranch - Lenox										15,090,749
9	JPMCB	Beverly Connection	0	120	1	6	0	0	08/06/24	No		43,750,000	67.3%	L(25),Def(91),O(4)
10	Barclays	Residence Inn Midtown East	0	60	1	6	0	0	08/06/19	No		42,000,000	46.5%	L(25),Def(28),O(7)
11	Barclays	1800 West Central Road	360	12	1	6	0	0	08/06/21	No		36,603,295	65.4%	L(25),Def(55),O(4)
12	RCMC	InterMountain Hotel Portfolio	360	0	0	5	0	0	09/05/24	No		30,860,233	60.2%	L(24),Def(92),O(4)
12.01	RCMC	Homewood Suites - Palm Desert, CA										8,121,114
12.02	RCMC	Hyatt Place - Reno, NV										7,940,645
12.03	RCMC	Homewood Suites - Fort Collins, CO										7,519,550
12.04	RCMC	Homewood Suites - Reno, NV										7,278,924
13	JPMCB	Residence Inn Mountain View	360	60	2	1	0	0	07/01/24	No		34,765,255	60.6%	L(26),Def(90),O(4)
14	RCMC	CIP Portfolio	360	12	0	5	0	0	09/05/19	No		35,292,608	70.0%	L(24),Def(23),O(13)
14.01	RCMC	Coffey Creek International Business Center										21,357,630
14.02	RCMC	Lake Norman Commerce Center										7,702,752
14.03	RCMC	Hickory Grove Business Park										6,232,226
15	JPMCB	Creekside MHC	360	60	0	1	5	5	09/01/24	No		30,053,235	68.2%	L(25),Grtr1%orYM(90),O(5)
16	JPMCB	Memphis Forum	360	36	1	1	0	0	08/01/24	No		27,660,959	70.9%	L(24),Grtr1%orYM(93),O(3)
17	Barclays	Northville Village	360	60	1	6	5 (once per year)	0	08/06/24	No		25,090,663	68.7%	L(25),Def(88),O(7)
18	RCMC	Stone Falls of Ada	360	36	0	5	0	0	09/05/24	No		23,497,013	65.8%	L(24),Def(92),O(4)
19	JPMCB	U-Haul Self Storage Pool 5	240	0	0	1	0	0	09/01/34	No		0	0.8%	L(24),Def(212),O(4)
19.01	JPMCB	U-Haul of Stamford										0
19.02	JPMCB	U-Haul of Woodcreek										0
19.03	JPMCB	U-Haul of Scranton										0
19.04	JPMCB	U-Haul of Lexington										0
19.05	JPMCB	U-Haul of Jackson										0
19.06	JPMCB	U-Haul at El Paseo										0
19.07	JPMCB	U-Haul of Spanaway										0
19.08	JPMCB	U-Haul of Malvern										0
19.09	JPMCB	U-Haul of Etna										0
19.10	JPMCB	U-Haul of Youngstown										0
19.11	JPMCB	U-Haul of Carrollton										0
19.12	JPMCB	U-Haul of Jeffersonville										0
19.13	JPMCB	U-Haul at Clinton Hwy										0
19.14	JPMCB	U-Haul of Downtown Tulsa										0
19.15	JPMCB	U-Haul of Snellville										0
19.16	JPMCB	U-Haul of Gadsden										0
19.17	JPMCB	U-Haul at Reliant Stadium Area										0
19.18	JPMCB	U-Haul at Michoud Blvd										0
19.19	JPMCB	U-Haul of Lakeland										0
19.20	JPMCB	U-Haul of North Amarillo										0
19.21	JPMCB	U-Haul of Twin City										0
20	RCMC	Waterstone Landing Apartments	360	36	0	5	0	0	09/05/24	No		19,301,836	65.8%	L(24),Def(92),O(4)
21	MC Five Mile	Villas on 26th	360	60	0	6	10	0	09/06/24	No		17,331,811	67.7%	L(24),Grtr1%orYM(92),O(4)
22	JPMCB	Lakeshore Park Place	360	1	0	1	0	0	10/01/19	No		17,279,394	67.1%	L(26),O(35)
23	RCMC	Lion’s Gate Apartments	300	0	0	5	0	0	09/05/24	No		13,399,658	55.8%	L(24),Def(92),O(4)
24	RCMC	Saddle Brook Apartments & Arbors on Chimney Rock	359	0	1	5	0	0	08/05/24	No		13,475,134	60.6%	L(25),Def(91),O(4)
24.01	RCMC	Saddle Brook Apartments										7,358,332
24.02	RCMC	Arbors on Chimney Rock										6,116,802
25	MC Five Mile	Brenbrook Apartments	360	60	2	6	0	0	07/06/24	No		14,327,773	67.6%	L(26),Def(90),O(4)
26	MC Five Mile	Crescent Pointe Apartments	360	60	2	6	0	0	07/06/24	No		14,061,596	68.6%	L(26),Def(90),O(4)
27	RCMC	New Hampshire Portfolio	359	0	1	5	0	0	08/05/24	No		11,975,019	60.2%	L(25),Def(91),O(4)
27.01	RCMC	Cedar Cove Apartments										4,753,898
27.02	RCMC	Heritage Street Apartments										3,670,737
27.03	RCMC	Norway Plains Apartments										3,550,384
28	JPMCB	Ravel Hotel	360	0	0	1	0	0	09/01/19	No		13,003,409	61.9%	L(24),Def(12),O(24)
29	Barclays	1000 Floral Vale Boulevard	0	60	0	6	0	0	09/06/19	No		13,350,000	71.4%	L(24),Def(31),O(5)
30	RCMC	East Village Flats	360	30	0	5	0	0	09/05/24	No		10,653,530	61.6%	L(24),Def(92),O(4)
31	GECC	Riverstone - Palm Beach MHC	360	0	0	1	5	5	09/01/24	No		9,297,901	58.6%	L(24),Def(93),O(3)
32	RCMC	3405 Piedmont	360	0	0	1	0	5	09/01/19	No		9,110,402	65.5%	L(24),Def(32),O(4)
33	JPMCB	333 Penn	360	60	0	1	0	0	09/01/24	No		9,001,746	71.2%	L(25),Grtr1%orYM(93),O(2)
34	Barclays	The Duncan Center	360	24	1	6	0	0	08/06/24	No		8,270,359	64.6%	L(25),Def(91),O(4)
35	JPMCB	Springhill Suites Newnan	358	0	2	1	0	0	07/01/24	No		7,076,301	56.6%	L(25),Grtr1%orYM(92),O(3)
36	MC Five Mile	Frontier Valley, Village Green & East 30 MHCs	359	0	1	6	10	0	08/06/24	No		7,182,047	62.1%	L(25),Def(91),O(4)
36.01	MC Five Mile	Frontier Valley MHC										4,597,504
36.02	MC Five Mile	East 30 MHC										1,536,643
36.03	MC Five Mile	Village Green MHC										1,047,900
37	RCMC	Woodcrest Office Portfolio	360	24	0	5	0	0	09/05/24	No		6,124,097	62.5%	L(24),Def(92),O(4)
37.01	RCMC	Woodcrest Cente										4,031,697
37.02	RCMC	Woodcrest Executive										2,092,400
38	RCMC	Crossroads Center	360	24	1	5	0	0	08/05/24	No		6,099,756	64.2%	L(25),Def(91),O(4)
39	MC Five Mile	The Cecil Apartments	360	60	2	6	0	0	07/06/24	No		6,527,078	68.7%	L(26),Def(90),O(4)
40	JPMCB	Ace Mini Storage	359	0	1	1	0	0	08/01/24	No		5,743,884	59.8%	L(25),Grtr1%orYM(93),O(2)
41	Barclays	Hampton Inn - Concord Bow	360	12	1	6	0	0	08/06/19	No		6,603,827	65.4%	L(25),Def(11),O(24)
42	MC Five Mile	Mullins Warehouse Park	299	0	1	6	0	0	08/06/24	No		4,954,917	52.8%	L(25),Def(91),O(4)
43	RCMC	Best Western Lake Lucille Inn	300	0	0	5	0	0	09/05/24	No		4,596,713	51.1%	L(24),Def(92),O(4)
44	RCMC	Microtel Inn & Suites - St. Clairsville	299	0	1	5	0	0	08/05/24	No		4,148,818	34.6%	L(25),Def(91),O(4)
45	Barclays	1914 & 2000 East 6th Street	360	0	0	6	0	0	09/06/24	No		4,447,205	56.3%	L(24),Def(92),O(4)

A-1-7

ANNEX A-1

			Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	Amort	I/O Period(11)	Seasoning(11)	Due Date	(Late Payment)	(Default)	Maturity Date(12)	ARD Loan(12)	Mat Date(12)	Balance ($)(5)	LTV %(4)(6)	Provision (Payments)(11)(13)
46	MC Five Mile	Holiday Inn Daytona Beach	359	0	1	6	0	0	08/06/24	No		4,411,321	56.6%	L(25),Def(91),O(4)
47	MC Five Mile	Holiday MHC	360	0	0	6	0	0	09/06/24	No		4,304,190	60.6%	L(24),Def(92),O(4)
48	Barclays	Lindsay 414 Apartments	360	36	1	6	0	0	08/06/24	No		4,544,579	64.9%	L(25),Def(91),O(4)
49	Barclays	The Grove Shopping Center	180	0	0	6	0	0	09/06/24	No		2,149,759	26.9%	L(24),Def(92),O(4)
50	MC Five Mile	Reynolds/AHCF MHC Portfolio	359	0	1	6	10	0	08/06/24	No		3,955,786	59.8%	L(25),Def(91),O(4)
50.01	MC Five Mile	Sullivan MHC										1,071,359
50.02	MC Five Mile	Canon City MHC										1,050,756
50.03	MC Five Mile	Pine Edge MHC										947,740
50.04	MC Five Mile	Countryside Manor (Falls City) MHC										885,931
51	RCMC	Microtel Inn & Suites - Triadelphia/Wheeling	299	0	1	5	0	0	08/05/24	No		3,512,814	29.8%	L(25),Def(91),O(4)
52	MC Five Mile	Oak Manor Market	360	0	0	6	0	0	09/06/24	No		3,639,101	60.7%	L(24),Def(92),O(4)
53	RCMC	Graham Square Shopping Center	299	0	1	5	0	0	08/05/24	No		3,151,249	54.8%	L(25),Def(91),O(4)
54	Barclays	Landmark Estates Apartments	360	36	2	6	0	0	07/06/24	No		3,544,603	65.6%	L(26),Def(90),O(4)
55	MC Five Mile	Buena Vista Gardens	336	12	1	6	0	0	08/06/19	No		3,480,120	64.8%	L(25),Def(31),O(4)
56	MC Five Mile	6301 Bandel Road	360	24	0	6	0	0	09/06/24	No		3,141,040	56.1%	L(24),Def(92),O(4)
57	MC Five Mile	Taylor Gardens Apartments	360	60	2	6	0	0	07/06/24	No		3,304,850	68.9%	L(26),Def(90),O(4)
58	Barclays	USSC Nashville Self Storage	360	36	1	6	0	0	08/06/24	No		3,071,575	60.8%	L(25),Grtr1%orYM(88),O(7)
59	RCMC	Airport Bypass	359	0	1	5	0	0	08/05/24	No		2,671,540	60.7%	L(25),Grtr1%orYM(91),O(4)
60	MC Five Mile	Camp Creek Pavilion	359	0	1	1	5	5	08/01/24	No		2,613,894	56.8%	L(25),Def(91),O(4)
61	MC Five Mile	Kings Ridge Apartments	360	60	2	6	0	0	07/06/24	No		2,951,414	62.8%	L(26),Def(90),O(4)
62	MC Five Mile	Villas De Madison	336	12	1	6	0	0	08/06/19	No		2,923,301	64.8%	L(25),Def(31),O(4)
63	RCMC	Love Field	360	0	0	5	0	0	09/05/24	No		2,203,068	60.9%	L(24),Grtr1%orYM(92),O(4)
64	MC Five Mile	Selma Square Apartments	330	0	0	6	0	0	09/06/24	No		1,989,002	59.6%	L(24),Def(92),O(4)
65	MC Five Mile	Indiana MHC Portfolio	360	0	0	6	0	0	09/06/24	No		1,787,665	59.4%	L(24),Def(92),O(4)
65.01	MC Five Mile	Sundale MHC										1,009,645
65.02	MC Five Mile	Hillcrest & Colonial										778,020

A-1-8

ANNEX A-1

			HISTORICAL FINANCIALS(14)
			2011	2011	2011	2012	2012	2012	2013	2013	2013	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
1	JPMCB	17 State Street	28,781,838	13,499,936	15,281,901	27,838,166	13,871,717	13,966,450	27,799,566	14,752,050	13,047,516	28,779,889	14,749,671	14,030,219	05/31/14
2	Barclays	Columbus Square Portfolio				23,636,329	3,215,058	20,421,271	21,821,850	2,488,024	19,333,826
3	JPMCB	Wyvernwood Apartments	12,662,893	4,905,712	7,757,181	13,482,758	5,074,083	8,408,675	13,778,816	4,872,949	8,905,867	13,890,784	4,899,103	8,991,682	05/31/14
4	JPMCB / Column	Grapevine Mills	47,586,833	13,988,745	33,598,088	48,368,499	13,689,254	34,679,245	49,651,342	13,709,825	35,941,517	50,646,806	14,131,965	36,514,841	06/30/14
5	JPMCB	Stevens Center Business Park	8,764,158	2,634,845	6,129,314	8,867,638	2,649,293	6,218,345	8,813,335	2,663,964	6,149,371
6	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
7	JPMCB	Hard Rock San Diego Fee	2,895,217	0	2,895,217	2,920,157	0	2,920,157	2,919,603	0	2,919,603	2,955,372	0	2,955,372	06/30/14
8	GECC	Canyon Ranch Portfolio	88,074,065	67,637,298	20,436,767	89,132,188	69,066,993	20,065,195	95,272,918	72,253,945	23,018,973	98,371,191	73,959,283	24,411,908	06/30/14
8.01	GECC	Canyon Ranch - Tucson	47,609,645	36,470,911	11,138,734	48,568,084	36,736,855	11,831,229	52,227,659	38,757,207	13,470,452	55,278,048	40,310,848	14,967,200	06/30/14
8.02	GECC	Canyon Ranch - Lenox	40,464,420	31,166,387	9,298,033	40,564,104	32,330,138	8,233,966	43,045,259	33,496,738	9,548,521	43,093,142	33,648,435	9,444,707	06/30/14
9	JPMCB	Beverly Connection	11,722,852	5,698,804	6,024,048	10,123,594	6,016,050	4,107,543	15,316,988	6,044,613	9,272,373	17,010,978	6,513,762	10,497,216	05/31/14
10	Barclays	Residence Inn Midtown East							16,560,056	10,565,195	5,994,861	20,920,339	13,329,889	7,590,450	07/31/14
11	Barclays	1800 West Central Road	5,567,822	1,541,745	4,025,314	4,711,513	1,643,338	3,068,175	5,708,803	1,652,963	4,055,840	6,002,878	1,678,666	4,324,211	06/30/14
12	RCMC	InterMountain Hotel Portfolio	11,551,795	8,479,191	3,072,603	12,230,710	8,891,447	3,339,263	13,306,417	9,368,061	3,938,356	13,846,334	9,839,060	4,007,273	05/31/14
12.01	RCMC	Homewood Suites - Palm Desert, CA	2,934,844	2,099,307	835,537	3,479,842	2,423,438	1,056,405	3,575,214	2,536,259	1,038,956	3,690,702	2,599,127	1,091,575	05/31/14
12.02	RCMC	Hyatt Place - Reno, NV	2,991,306	2,327,317	663,989	3,051,022	2,403,693	647,329	3,623,380	2,593,429	1,029,951	3,718,169	2,716,890	1,001,279	05/31/14
12.03	RCMC	Homewood Suites - Fort Collins, CO	2,982,819	2,257,136	725,683	2,954,492	2,167,674	786,818	3,192,517	2,277,605	914,912	3,495,366	2,485,141	1,010,225	05/31/14
12.04	RCMC	Homewood Suites - Reno, NV	2,642,826	1,795,431	847,394	2,745,354	1,896,642	848,712	2,915,306	1,960,768	954,538	2,942,097	2,037,903	904,195	05/31/14
13	JPMCB	Residence Inn Mountain View	5,603,818	2,939,417	2,664,402	6,663,380	3,252,815	3,410,565	7,358,549	3,550,709	3,807,840	7,646,484	3,539,842	4,106,642	05/31/14
14	RCMC	CIP Portfolio	4,007,981	1,309,238	2,698,743	4,244,895	1,250,488	2,994,406	4,589,275	1,361,392	3,227,883	4,606,904	1,430,867	3,176,037	06/30/14
14.01	RCMC	Coffey Creek International Business Center	2,434,561	811,706	1,622,855	2,520,065	773,473	1,746,593	2,764,424	881,937	1,882,487	2,768,344	957,366	1,810,978	06/30/14
14.02	RCMC	Lake Norman Commerce Center	893,429	258,837	634,592	1,026,833	227,888	798,946	1,082,311	246,473	835,838	1,072,796	234,609	838,187	06/30/14
14.03	RCMC	Hickory Grove Business Park	679,991	238,695	441,296	697,996	249,128	448,868	742,540	232,982	509,558	765,764	238,892	526,872	06/30/14
15	JPMCB	Creekside MHC	3,275,763	1,195,366	2,080,397	3,547,214	1,222,811	2,324,403	3,744,481	1,225,700	2,518,781	3,792,332	1,153,271	2,639,061	06/30/14
16	JPMCB	Memphis Forum				5,516,888	2,997,017	2,519,871	5,889,910	3,379,028	2,510,882	6,260,384	3,407,074	2,853,310	05/31/14
17	Barclays	Northville Village	3,065,737	695,440	2,370,297	3,148,693	802,216	2,346,477	3,454,004	771,235	2,682,769	3,504,216	797,613	2,706,603	06/28/14
18	RCMC	Stone Falls of Ada	3,245,570	1,316,933	1,928,637	3,360,045	1,294,331	2,065,714	3,625,413	1,364,201	2,261,212	3,697,333	1,430,482	2,266,851	06/30/14
19	JPMCB	U-Haul Self Storage Pool 5	5,551,136	2,320,884	3,230,253	5,867,831	2,411,426	3,456,405	6,256,651	2,442,823	3,813,828	6,749,549	2,584,782	4,164,767	04/30/14
19.01	JPMCB	U-Haul of Stamford	602,075	155,586	446,490	649,608	179,527	470,081	717,003	180,103	536,900	763,547	207,824	555,723	04/30/14
19.02	JPMCB	U-Haul of Woodcreek	582,530	213,090	369,440	578,890	203,496	375,394	643,519	219,480	424,039	739,255	229,927	509,328	04/30/14
19.03	JPMCB	U-Haul of Scranton	125,653	101,037	24,616	141,968	107,830	34,138	135,641	131,379	4,262	264,103	179,592	84,511	04/30/14
19.04	JPMCB	U-Haul of Lexington	351,458	127,283	224,175	373,653	130,605	243,048	385,028	129,369	255,659	425,290	139,523	285,767	04/30/14
19.05	JPMCB	U-Haul of Jackson	402,942	124,891	278,051	415,854	132,573	283,281	433,674	134,324	299,350	440,809	141,388	299,421	04/30/14
19.06	JPMCB	U-Haul at El Paseo	343,389	126,158	217,231	348,608	133,460	215,148	381,676	129,426	252,250	419,562	137,300	282,262	04/30/14
19.07	JPMCB	U-Haul of Spanaway	437,519	136,642	300,877	396,606	139,527	257,079	418,797	152,764	266,033	435,995	146,996	288,999	04/30/14
19.08	JPMCB	U-Haul of Malvern	229,454	102,608	126,846	264,741	102,456	162,285	288,676	112,038	176,638	279,516	115,813	163,703	04/30/14
19.09	JPMCB	U-Haul of Etna	233,114	137,690	95,424	272,974	132,600	140,374	287,558	127,500	160,058	269,248	122,940	146,308	04/30/14
19.10	JPMCB	U-Haul of Youngstown	210,216	96,084	114,132	243,099	117,271	125,828	274,991	96,406	178,585	348,499	107,106	241,393	04/30/14
19.11	JPMCB	U-Haul of Carrollton	231,645	98,217	133,428	233,191	95,136	138,055	231,451	93,906	137,545	249,254	94,628	154,626	04/30/14
19.12	JPMCB	U-Haul of Jeffersonville	212,286	97,560	114,726	219,487	105,349	114,138	227,296	106,857	120,439	243,073	110,438	132,635	04/30/14
19.13	JPMCB	U-Haul at Clinton Hwy	206,221	115,076	91,145	213,353	117,830	95,523	232,314	124,184	108,130	222,591	119,096	103,495	04/30/14
19.14	JPMCB	U-Haul of Downtown Tulsa	200,156	81,157	118,999	222,232	81,176	141,056	222,416	83,709	138,707	225,755	81,700	144,055	04/30/14
19.15	JPMCB	U-Haul of Snellville	209,308	86,368	122,940	207,611	87,503	120,108	208,098	91,744	116,354	228,394	89,557	138,837	04/30/14
19.16	JPMCB	U-Haul of Gadsden	168,406	67,532	100,874	162,541	68,230	94,311	180,546	71,753	108,793	202,125	69,896	132,230	04/30/14
19.17	JPMCB	U-Haul at Reliant Stadium Area	174,384	95,980	78,404	204,714	99,047	105,667	234,052	98,313	135,739	215,155	102,921	112,234	04/30/14
19.18	JPMCB	U-Haul at Michoud Blvd	170,695	88,008	82,687	182,074	96,853	85,221	205,146	92,097	113,049	216,114	100,210	115,904	04/30/14
19.19	JPMCB	U-Haul of Lakeland	165,603	93,446	72,157	172,860	91,887	80,973	188,503	85,722	102,781	198,790	99,145	99,645	04/30/14
19.20	JPMCB	U-Haul of North Amarillo	135,790	75,511	60,279	163,182	89,509	73,673	167,475	89,478	77,998	176,428	87,842	88,586	04/30/14
19.21	JPMCB	U-Haul of Twin City	158,292	100,960	57,332	200,585	99,558	101,027	192,791	92,271	100,520	186,046	100,939	85,107	04/30/14
20	RCMC	Waterstone Landing Apartments	3,303,220	1,587,343	1,715,877	3,653,666	1,642,976	2,010,690	3,735,621	1,657,615	2,078,007	3,734,548	1,731,042	2,003,506	06/30/14
21	MC Five Mile	Villas on 26th
22	JPMCB	Lakeshore Park Place	3,505,734	1,366,047	2,139,687	3,653,511	1,416,606	2,236,905	3,809,736	1,518,185	2,291,551	3,797,666	1,380,972	2,416,694	05/31/14
23	RCMC	Lion’s Gate Apartments	1,692,035	566,724	1,125,311				1,788,933	802,880	986,053	2,053,734	856,357	1,197,376	06/30/14
24	RCMC	Saddle Brook Apartments & Arbors on Chimney Rock	3,293,579	1,565,748	1,727,830	3,241,986	1,605,562	1,636,423	3,329,591	1,668,504	1,661,087	3,321,404	1,681,808	1,639,596	04/30/14
24.01	RCMC	Saddle Brook Apartments	1,935,213	943,137	992,075	1,871,774	963,792	907,981	1,940,302	1,002,008	938,294	1,948,800	997,991	950,809	04/30/14
24.02	RCMC	Arbors on Chimney Rock	1,358,366	622,611	735,755	1,370,212	641,770	728,442	1,389,289	666,497	722,792	1,372,604	683,817	688,787	04/30/14
25	MC Five Mile	Brenbrook Apartments				2,187,846	1,011,711	1,176,135	2,253,496	995,753	1,257,743	2,268,940	1,037,996	1,230,944	05/31/14
26	MC Five Mile	Crescent Pointe Apartments				2,289,735	1,027,392	1,262,343	2,287,016	1,089,444	1,197,572	2,417,078	1,124,878	1,292,200	05/31/14
27	RCMC	New Hampshire Portfolio							1,897,281	519,022	1,378,259	1,945,710	528,029	1,417,680	04/30/14
27.01	RCMC	Cedar Cove Apartments	772,959	189,405	583,554	792,388	177,621	614,767	784,929	189,946	594,983	785,105	186,216	598,889	04/30/14
27.02	RCMC	Heritage Street Apartments							488,202	152,385	335,817	532,315	149,058	383,257	04/30/14
27.03	RCMC	Norway Plains Apartments	606,245	181,067	425,178	603,981	185,239	418,742	624,150	176,691	447,459	628,290	192,755	435,535	04/30/14
28	JPMCB	Ravel Hotel	3,378,402	1,598,941	1,779,461	3,661,828	1,699,117	1,962,710	3,561,877	1,867,447	1,694,430	3,429,366	1,775,236	1,654,130	06/30/14
29	Barclays	1000 Floral Vale Boulevard	1,820,947	775,210	1,045,737	1,724,926	734,564	990,362	1,937,898	721,186	1,216,712	1,936,968	716,017	1,220,951	06/30/14
30	RCMC	East Village Flats
31	GECC	Riverstone - Palm Beach MHC				1,862,384	892,880	969,504	1,920,477	948,250	972,227	1,955,046	882,145	1,072,901	05/31/14
32	RCMC	3405 Piedmont	1,563,294	932,439	630,855	1,301,374	785,793	515,582	1,399,310	825,519	573,791	1,535,518	836,277	699,241	06/30/14
33	JPMCB	333 Penn										1,212,959	417,277	795,682	06/30/14
34	Barclays	The Duncan Center	1,091,309	254,523	836,786	1,255,330	295,549	959,781	1,198,622	282,740	915,882	1,234,269	268,854	965,415	03/31/14
35	JPMCB	Springhill Suites Newnan	1,873,342	1,314,924	558,418	1,966,494	1,488,121	478,373	2,312,158	1,409,025	903,133	2,184,231	1,276,995	907,236	05/31/14
36	MC Five Mile	Frontier Valley, Village Green & East 30 MHCs	1,219,482	602,639	616,843	1,272,869	551,330	721,539	1,297,594	566,586	731,008	1,295,772	555,368	740,404	05/31/14
36.01	MC Five Mile	Frontier Valley MHC	737,506	299,735	437,771	743,988	293,219	450,769	766,255	304,159	462,096	766,874	266,245	500,629	05/31/14
36.02	MC Five Mile	East 30 MHC	265,643	122,011	143,632	278,669	111,209	167,460	286,651	129,780	156,871	285,449	148,090	137,359	05/31/14
36.03	MC Five Mile	Village Green MHC	216,333	180,893	35,440	250,212	146,902	103,310	244,688	132,647	112,041	243,449	141,033	102,416	05/31/14
37	RCMC	Woodcrest Office Portfolio
37.01	RCMC	Woodcrest Cente
37.02	RCMC	Woodcrest Executive
38	RCMC	Crossroads Center							209,702	204,126	5,576	338,839	241,879	96,960	04/30/14
39	MC Five Mile	The Cecil Apartments										961,471	371,409	590,062	06/30/14
40	JPMCB	Ace Mini Storage	953,287	557,769	395,519	1,016,829	445,398	571,431	1,090,063	437,415	652,648	1,108,093	463,661	644,431	06/30/14
41	Barclays	Hampton Inn - Concord Bow	2,918,633	2,179,467	739,166	2,744,745	2,078,871	665,874	2,862,522	2,184,977	677,545	2,913,006	2,234,714	678,292	05/31/14
42	MC Five Mile	Mullins Warehouse Park	1,567,668	805,193	762,475	1,705,255	841,407	863,848	1,752,608	824,811	927,797	1,755,639	806,181	949,458	06/30/14
43	RCMC	Best Western Lake Lucille Inn	1,714,341	903,278	811,063	1,830,356	959,043	871,313	1,766,347	949,821	816,526	1,764,403	930,286	834,117	05/31/14
44	RCMC	Microtel Inn & Suites - St. Clairsville							2,405,000	1,509,452	895,548	2,434,389	1,463,772	970,617	06/30/14
45	Barclays	1914 & 2000 East 6th Street

A-1-9

ANNEX A-1

			HISTORICAL FINANCIALS(14)
			2011	2011	2011	2012	2012	2012	2013	2013	2013	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
46	MC Five Mile	Holiday Inn Daytona Beach	1,822,996	1,790,101	32,896	2,252,346	1,923,163	329,183	2,575,850	2,010,961	564,889	2,604,898	2,036,923	567,975	05/31/14
47	MC Five Mile	Holiday MHC	1,027,116	478,622	548,494	1,061,467	474,209	587,258	1,103,971	500,950	603,021	1,109,499	491,751	617,748	07/31/14
48	Barclays	Lindsay 414 Apartments							654,535	316,149	338,386	788,310	339,600	448,710	05/31/14
49	Barclays	The Grove Shopping Center	1,164,238	609,484	554,754	1,333,698	700,966	632,732	1,424,450	707,018	717,432
50	MC Five Mile	Reynolds/AHCF MHC Portfolio										877,283	344,739	532,544	05/31/14
50.01	MC Five Mile	Sullivan MHC							218,668	90,959	127,709	231,503	92,396	139,107	05/31/14
50.02	MC Five Mile	Canon City MHC				181,146	77,592	103,554	201,767	93,479	108,288	236,824	98,003	138,821	05/31/14
50.03	MC Five Mile	Pine Edge MHC										228,504	90,792	137,712	05/31/14
50.04	MC Five Mile	Countryside Manor (Falls City) MHC				119,790	64,733	55,057	165,865	65,514	100,351	180,452	63,548	116,904	05/31/14
51	RCMC	Microtel Inn & Suites - Triadelphia/Wheeling				2,679,826	1,630,783	1,049,043	2,409,054	1,666,345	742,709	2,360,692	1,542,972	817,720	06/30/14
52	MC Five Mile	Oak Manor Market	602,043	124,490	477,553	607,390	113,792	493,598	616,205	120,031	496,174	621,244	129,428	491,816	05/31/14
53	RCMC	Graham Square Shopping Center	737,255	392,048	345,207	782,905	388,649	394,256	688,178	300,609	387,569	694,802	370,871	323,931	04/30/14
54	Barclays	Landmark Estates Apartments	736,489	344,454	392,035	794,922	353,725	441,197	788,819	372,812	416,008	782,011	388,409	393,602	05/31/14
55	MC Five Mile	Buena Vista Gardens	707,070	380,042	327,028	804,306	382,051	422,255	913,214	424,237	488,977	923,897	409,560	514,336	06/30/14
56	MC Five Mile	6301 Bandel Road	673,353	295,866	377,487	691,244	316,524	374,720	659,655	284,258	375,397	655,193	278,282	376,911	05/31/14
57	MC Five Mile	Taylor Gardens Apartments				500,023	221,153	278,870	533,486	238,379	295,107	538,707	240,361	298,347	05/31/14
58	Barclays	USSC Nashville Self Storage	391,371	162,151	229,220	409,027	172,749	236,278				621,847	190,800	431,047	06/30/14
59	RCMC	Airport Bypass	354,367	147,352	207,016	348,394	114,677	233,717	387,961	125,906	262,055	403,897	128,402	275,496	05/31/14
60	MC Five Mile	Camp Creek Pavilion	249,656	94,409	155,247	367,987	119,616	248,371	477,744	126,230	351,514	503,065	132,032	371,034	06/30/14
61	MC Five Mile	Kings Ridge Apartments				481,458	184,068	297,390	476,665	184,417	292,248	478,792	198,262	280,530	05/31/14
62	MC Five Mile	Villas De Madison				592,787	243,098	349,689	714,589	282,662	431,927	761,743	297,319	464,424	06/30/14
63	RCMC	Love Field	323,932	128,470	195,462	318,583	111,380	207,203	374,750	151,124	223,626	404,508	157,443	247,065	06/30/14
64	MC Five Mile	Selma Square Apartments				674,094	465,210	208,884	536,904	339,505	197,400	583,410	366,192	217,218	06/30/14
65	MC Five Mile	Indiana MHC Portfolio	342,978	127,473	215,505	344,508	128,405	216,103	354,291	123,835	230,456	366,728	140,862	225,866	06/30/14
65.01	MC Five Mile	Sundale MHC	183,976	67,907	116,069	180,889	70,217	110,672	188,651	67,099	121,552	197,442	80,572	116,870	06/30/14
65.02	MC Five Mile	Hillcrest & Colonial	159,002	59,566	99,436	163,619	58,188	105,431	165,640	56,736	108,904	169,286	60,290	108,996	06/30/14

A-1-10

ANNEX A-1

			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	Occupancy %	Revenues ($)(3)	Expenses ($)	NOI ($)(3)(15)	Items ($)	NCF ($)(3)(15)	NOI DSCR(6)(16)	DSCR(6)(16)	Debt Yield %(6)	Debt Yield %(6)	Title Type(17)	Expiration	Extension Terms
1	JPMCB	17 State Street	91.1%	29,372,273	14,176,879	15,195,394	661,048	14,534,346	1.87	1.79	8.4%	8.1%	Fee
2	Barclays	Columbus Square Portfolio	90.8%	29,269,650	2,376,810	26,892,839	499,422	26,393,417	1.17	1.15	6.7%	6.6%	Fee
3	JPMCB	Wyvernwood Apartments	96.0%	14,002,096	5,614,005	8,388,091	352,500	8,035,591	1.43	1.37	8.1%	7.8%	Fee
4	JPMCB / Column	Grapevine Mills	92.3%	50,889,938	14,261,393	36,628,545	1,831,847	34,796,698	3.52	3.34	13.7%	13.0%	Fee
5	JPMCB	Stevens Center Business Park	98.0%	8,705,703	2,701,985	6,003,718	425,529	5,578,188	1.65	1.53	10.2%	9.5%	Fee/Leasehold	01/31/56	None
6	Barclays	Las Catalinas Mall	90.2%	19,155,689	5,117,306	14,038,383	530,077	13,508,306	1.79	1.72	10.8%	10.4%	Fee
7	JPMCB	Hard Rock San Diego Fee	100.0%	2,999,067	0	2,999,067	0	2,999,067	1.42	1.42	6.2%	6.2%	Fee
8	GECC	Canyon Ranch Portfolio	58.4%	98,371,191	77,985,859	20,385,332	0	20,385,332	2.34	2.34	13.6%	13.6%	Fee
8.01	GECC	Canyon Ranch - Tucson	58.0%	55,278,048	42,502,113	12,775,935	0	12,775,935					Fee
8.02	GECC	Canyon Ranch - Lenox	58.9%	43,093,142	35,483,746	7,609,396	0	7,609,396					Fee
9	JPMCB	Beverly Connection	97.3%	19,964,916	7,133,351	12,831,565	404,825	12,426,740	1.56	1.51	7.3%	7.1%	Fee/Leasehold	12/31/85	None
10	Barclays	Residence Inn Midtown East	89.3%	20,921,132	15,207,815	5,713,317	0	5,713,317	3.11	3.11	13.6%	13.6%	Leasehold	02/28/86	None
11	Barclays	1800 West Central Road	92.3%	5,904,668	2,045,659	3,859,009	287,280	3,571,729	1.58	1.46	9.4%	8.7%	Fee
12	RCMC	InterMountain Hotel Portfolio	73.7%	13,795,088	9,883,901	3,911,187	0	3,911,187	1.67	1.67	10.3%	10.3%	Fee/Leasehold
12.01	RCMC	Homewood Suites - Palm Desert, CA	70.2%	3,639,456	2,582,309	1,057,147	0	1,057,147					Fee
12.02	RCMC	Hyatt Place - Reno, NV	69.5%	3,718,169	2,758,452	959,716	0	959,716					Leasehold	09/30/56	None
12.03	RCMC	Homewood Suites - Fort Collins, CO	83.3%	3,495,366	2,505,445	989,920	0	989,920					Fee
12.04	RCMC	Homewood Suites - Reno, NV	73.8%	2,942,097	2,037,695	904,403	0	904,403					Fee
13	JPMCB	Residence Inn Mountain View	86.0%	7,589,634	3,776,201	3,813,433	0	3,813,433	1.63	1.63	10.1%	10.1%	Fee
14	RCMC	CIP Portfolio	90.0%	4,969,772	1,386,020	3,583,752	477,274	3,106,478	1.56	1.35	9.5%	8.2%	Fee
14.01	RCMC	Coffey Creek International Business Center	90.0%	3,082,526	904,676	2,177,850	277,139	1,900,711					Fee
14.02	RCMC	Lake Norman Commerce Center	90.0%	1,057,311	235,985	821,326	106,459	714,867					Fee
14.03	RCMC	Hickory Grove Business Park	90.2%	829,934	245,358	584,576	93,676	490,900					Fee
15	JPMCB	Creekside MHC	95.0%	3,732,748	1,223,654	2,509,094	29,150	2,479,944	1.30	1.28	7.6%	7.5%	Fee
16	JPMCB	Memphis Forum	88.6%	6,629,167	3,263,303	3,365,864	620,437	2,745,427	1.66	1.36	10.8%	8.8%	Fee
17	Barclays	Northville Village	94.5%	3,395,061	837,073	2,557,988	186,147	2,371,841	1.56	1.45	9.3%	8.6%	Fee
18	RCMC	Stone Falls of Ada	93.7%	3,736,921	1,448,655	2,288,266	52,500	2,235,766	1.39	1.36	8.5%	8.3%	Fee
19	JPMCB	U-Haul Self Storage Pool 5	76.2%	6,710,473	2,653,571	4,056,902	158,813	3,898,089	1.52	1.46	11.8%	11.3%	Fee
19.01	JPMCB	U-Haul of Stamford	91.6%	746,710	216,934	529,777	9,548	520,229					Fee
19.02	JPMCB	U-Haul of Woodcreek	93.7%	767,530	238,391	529,139	16,178	512,961					Fee
19.03	JPMCB	U-Haul of Scranton	31.9%	279,390	190,324	89,065	18,227	70,838					Fee
19.04	JPMCB	U-Haul of Lexington	88.6%	419,196	141,285	277,911	7,908	270,003					Fee
19.05	JPMCB	U-Haul of Jackson	83.8%	427,005	143,442	283,563	10,536	273,027					Fee
19.06	JPMCB	U-Haul at El Paseo	62.1%	415,936	139,262	276,674	13,526	263,148					Fee
19.07	JPMCB	U-Haul of Spanaway	76.7%	458,619	153,008	305,610	12,778	292,832					Fee
19.08	JPMCB	U-Haul of Malvern	62.9%	262,413	118,463	143,950	4,726	139,224					Fee
19.09	JPMCB	U-Haul of Etna	65.5%	252,864	126,361	126,503	5,907	120,596					Fee
19.10	JPMCB	U-Haul of Youngstown	90.0%	346,767	107,864	238,903	8,848	230,054					Fee
19.11	JPMCB	U-Haul of Carrollton	81.7%	235,477	95,568	139,909	5,015	134,894					Fee
19.12	JPMCB	U-Haul of Jeffersonville	86.5%	238,039	108,646	129,393	4,750	124,643					Fee
19.13	JPMCB	U-Haul at Clinton Hwy	82.5%	216,333	119,952	96,381	4,388	91,993					Fee
19.14	JPMCB	U-Haul of Downtown Tulsa	84.2%	217,427	82,402	135,025	5,690	129,335					Fee
19.15	JPMCB	U-Haul of Snellville	77.4%	220,427	90,377	130,050	4,292	125,759					Fee
19.16	JPMCB	U-Haul of Gadsden	85.8%	203,429	70,016	133,413	5,401	128,013					Fee
19.17	JPMCB	U-Haul at Reliant Stadium Area	86.7%	220,383	106,949	113,434	3,496	109,938					Fee
19.18	JPMCB	U-Haul at Michoud Blvd	80.5%	225,916	113,059	112,857	5,642	107,215					Fee
19.19	JPMCB	U-Haul of Lakeland	72.0%	192,844	100,286	92,558	3,568	88,990					Fee
19.20	JPMCB	U-Haul of North Amarillo	65.7%	171,183	87,619	83,564	4,653	78,911					Fee
19.21	JPMCB	U-Haul of Twin City	82.7%	192,589	103,365	89,223	3,737	85,486					Fee
20	RCMC	Waterstone Landing Apartments	94.3%	3,760,637	1,732,818	2,027,819	72,000	1,955,819	1.50	1.45	9.2%	8.9%	Fee
21	MC Five Mile	Villas on 26th	94.6%	2,346,099	900,172	1,445,927	18,200	1,427,727	1.28	1.27	7.6%	7.5%	Fee
22	JPMCB	Lakeshore Park Place	95.0%	3,947,109	1,562,270	2,384,839	343,343	2,041,496	1.99	1.70	12.7%	10.9%	Fee
23	RCMC	Lion’s Gate Apartments	93.4%	2,403,513	840,408	1,563,106	48,000	1,515,106	1.25	1.21	8.7%	8.4%	Fee
24	RCMC	Saddle Brook Apartments & Arbors on Chimney Rock	92.7%	3,343,887	1,691,572	1,652,315	132,000	1,520,315	1.64	1.51	9.9%	9.1%	Fee
24.01	RCMC	Saddle Brook Apartments	93.2%	1,974,913	995,116	979,797	79,200	900,597					Fee
24.02	RCMC	Arbors on Chimney Rock	92.1%	1,368,974	696,457	672,518	52,800	619,718					Fee
25	MC Five Mile	Brenbrook Apartments	90.6%	2,301,167	1,033,971	1,267,196	57,000	1,210,196	1.30	1.24	8.1%	7.8%	Fee
26	MC Five Mile	Crescent Pointe Apartments	92.1%	2,457,510	1,118,795	1,338,715	66,519	1,272,196	1.40	1.33	8.7%	8.3%	Fee
27	RCMC	New Hampshire Portfolio	95.0%	1,948,545	702,527	1,246,018	46,800	1,199,218	1.38	1.33	8.4%	8.1%	Fee
27.01	RCMC	Cedar Cove Apartments	95.0%	755,364	259,078	496,286	18,600	477,686					Fee
27.02	RCMC	Heritage Street Apartments	95.0%	585,265	198,948	386,317	12,000	374,317					Fee
27.03	RCMC	Norway Plains Apartments	95.0%	607,916	244,500	363,416	16,200	347,216					Fee
28	JPMCB	Ravel Hotel	84.8%	3,429,366	1,896,551	1,532,815	0	1,532,815	1.61	1.61	10.9%	10.9%	Fee
29	Barclays	1000 Floral Vale Boulevard	81.5%	2,376,174	780,383	1,595,791	94,443	1,501,349	2.84	2.67	12.0%	11.2%	Fee
30	RCMC	East Village Flats	95.0%	1,218,902	262,919	955,983	11,860	944,123	1.27	1.26	7.8%	7.7%	Fee
31	GECC	Riverstone - Palm Beach MHC	96.7%	1,977,828	773,017	1,204,811	16,650	1,188,161	1.72	1.70	10.5%	10.3%	Fee
32	RCMC	3405 Piedmont	94.0%	1,848,673	847,582	1,001,091	133,154	867,938	1.70	1.47	10.0%	8.7%	Fee
33	JPMCB	333 Penn	95.0%	1,189,024	408,579	780,445	19,500	760,945	1.32	1.28	7.9%	7.7%	Fee
34	Barclays	The Duncan Center	93.0%	1,260,719	351,546	909,173	83,591	825,582	1.50	1.36	9.5%	8.6%	Fee
35	JPMCB	Springhill Suites Newnan	85.6%	2,348,670	1,400,537	948,133	0	948,133	1.76	1.76	10.9%	10.9%	Fee
36	MC Five Mile	Frontier Valley, Village Green & East 30 MHCs	77.3%	1,334,687	626,003	708,684	19,200	689,484	1.24	1.20	8.2%	8.0%	Fee
36.01	MC Five Mile	Frontier Valley MHC	91.1%	805,789	349,923	455,866	7,700	448,166					Fee
36.02	MC Five Mile	East 30 MHC	52.0%	285,449	134,679	150,770	4,700	146,070					Fee
36.03	MC Five Mile	Village Green MHC	80.3%	243,449	141,401	102,048	6,800	95,248					Fee
37	RCMC	Woodcrest Office Portfolio	86.6%	2,275,637	1,236,433	1,039,203	174,190	865,013	2.42	2.01	14.4%	12.0%	Fee
37.01	RCMC	Woodcrest Cente	85.2%	1,463,657	812,412	651,245	110,047	541,198					Fee
37.02	RCMC	Woodcrest Executive	89.2%	811,979	424,022	387,957	64,143	323,815					Fee
38	RCMC	Crossroads Center	94.9%	844,475	142,900	701,575	91,881	609,694	1.60	1.39	9.8%	8.6%	Fee
39	MC Five Mile	The Cecil Apartments	95.0%	962,307	374,493	587,814	20,481	567,333	1.33	1.28	8.3%	8.0%	Fee
40	JPMCB	Ace Mini Storage	91.6%	1,108,093	463,616	644,476	10,055	634,421	1.49	1.47	9.1%	8.9%	Fee
41	Barclays	Hampton Inn - Concord Bow	56.7%	2,913,006	2,190,098	722,908	0	722,908	1.54	1.54	10.3%	10.3%	Fee
42	MC Five Mile	Mullins Warehouse Park	80.0%	1,682,918	822,787	860,131	193,046	667,085	1.89	1.46	12.9%	10.0%	Fee
43	RCMC	Best Western Lake Lucille Inn	64.6%	1,764,403	1,032,526	731,877	0	731,877	1.72	1.72	11.8%	11.8%	Fee
44	RCMC	Microtel Inn & Suites - St. Clairsville	79.3%	2,434,389	1,511,034	923,355	0	923,355	2.42	2.42	16.5%	16.5%	Fee
45	Barclays	1914 & 2000 East 6th Street	94.0%	828,629	256,860	571,769	52,432	519,337	1.71	1.55	10.4%	9.4%	Fee

A-1-11

ANNEX A-1

			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	Occupancy %	Revenues ($)(3)	Expenses ($)	NOI ($)(3)(15)	Items ($)	NCF ($)(3)(15)	NOI DSCR(6)(16)	DSCR(6)(16)	Debt Yield %(6)	Debt Yield %(6)	Title Type(17)	Expiration	Extension Terms
46	MC Five Mile	Holiday Inn Daytona Beach	66.5%	2,604,898	2,038,103	566,794	0	566,794	1.67	1.67	10.5%	10.5%	Fee
47	MC Five Mile	Holiday MHC	78.3%	1,109,499	523,360	586,139	15,750	570,389	1.79	1.74	11.1%	10.8%	Fee
48	Barclays	Lindsay 414 Apartments	94.4%	841,753	342,598	499,155	18,000	481,155	1.59	1.53	9.6%	9.3%	Fee
49	Barclays	The Grove Shopping Center	95.0%	1,504,176	718,944	785,232	63,498	721,734	1.66	1.53	15.2%	13.9%	Leasehold	12/31/36	None
50	MC Five Mile	Reynolds/AHCF MHC Portfolio	78.7%	877,874	361,630	516,246	18,300	497,946	1.66	1.60	10.8%	10.4%	Fee
50.01	MC Five Mile	Sullivan MHC	71.6%	231,663	97,810	133,853	6,950	126,903					Fee
50.02	MC Five Mile	Canon City MHC	87.5%	236,724	107,015	129,709	3,300	126,409					Fee
50.03	MC Five Mile	Pine Edge MHC	72.4%	229,041	95,365	133,676	5,000	128,676					Fee
50.04	MC Five Mile	Countryside Manor (Falls City) MHC	90.0%	180,446	61,438	119,008	3,050	115,958					Fee
51	RCMC	Microtel Inn & Suites - Triadelphia/Wheeling	79.6%	2,360,692	1,607,734	752,958	0	752,958	2.33	2.33	15.9%	15.9%	Fee
52	MC Five Mile	Oak Manor Market	81.2%	557,984	125,491	432,493	34,511	397,981	1.56	1.44	9.7%	8.9%	Fee
53	RCMC	Graham Square Shopping Center	88.0%	772,350	314,898	457,452	71,528	385,924	1.57	1.32	10.8%	9.1%	Fee
54	Barclays	Landmark Estates Apartments	92.3%	786,325	378,886	407,439	27,900	379,539	1.66	1.54	10.1%	9.4%	Fee
55	MC Five Mile	Buena Vista Gardens	94.5%	937,120	460,973	476,147	32,400	443,747	1.96	1.82	12.7%	11.8%	Fee
56	MC Five Mile	6301 Bandel Road	92.9%	737,079	261,665	475,413	53,200	422,212	2.07	1.84	13.0%	11.6%	Fee
57	MC Five Mile	Taylor Gardens Apartments	95.0%	549,833	241,062	308,772	13,744	295,028	1.38	1.32	8.6%	8.2%	Fee
58	Barclays	USSC Nashville Self Storage	79.7%	652,200	197,448	454,752	7,591	447,162	2.11	2.07	13.0%	12.8%	Fee
59	RCMC	Airport Bypass	72.6%	439,676	128,290	311,386	7,937	303,449	1.52	1.48	9.5%	9.3%	Fee
60	MC Five Mile	Camp Creek Pavilion	90.4%	471,253	153,220	318,033	16,028	302,005	1.61	1.53	9.9%	9.4%	Fee
61	MC Five Mile	Kings Ridge Apartments	91.1%	484,660	198,436	286,224	12,146	274,078	1.43	1.37	8.9%	8.5%	Fee
62	MC Five Mile	Villas De Madison	94.5%	743,217	339,367	403,849	26,400	377,449	1.98	1.85	12.8%	12.0%	Fee
63	RCMC	Love Field	81.5%	405,439	161,857	243,582	7,702	235,880	1.44	1.39	9.0%	8.7%	Fee
64	MC Five Mile	Selma Square Apartments	94.9%	594,901	354,407	240,494	26,400	214,094	1.40	1.24	9.6%	8.6%	Fee
65	MC Five Mile	Indiana MHC Portfolio	82.3%	363,937	139,342	224,594	7,500	217,094	1.58	1.53	10.4%	10.0%	Fee
65.01	MC Five Mile	Sundale MHC	79.4%	197,830	72,907	124,923	4,050	120,873					Fee
65.02	MC Five Mile	Hillcrest & Colonial	85.7%	166,107	66,436	99,671	3,450	96,221					Fee

A-1-12

ANNEX A-1

				UPFRONT ESCROW(18)
				Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other
Loan #	Seller(1)	Property Name	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	JPMCB	17 State Street		0	0	0	0	1,040,885	0	0	4,011,639
2	Barclays	Columbus Square Portfolio		6,177	0	0	0	249,368	0	0	0
3	JPMCB	Wyvernwood Apartments	18%	0	56,250	0	0	273,357	216,300	0	0
4	JPMCB / Column	Grapevine Mills		0	0	0	0	0	0	0	0
5	JPMCB	Stevens Center Business Park		5,855	0	0	500,000	301,570	0	0	4,124
6	Barclays	Las Catalinas Mall		0	0	0	625,000	0	0	0	0
7	JPMCB	Hard Rock San Diego Fee	9%	0	0	0	0	0	0	0	0
8	GECC	Canyon Ranch Portfolio		0	0	0	0	559,583	305,000	0	0
8.01	GECC	Canyon Ranch - Tucson
8.02	GECC	Canyon Ranch - Lenox
9	JPMCB	Beverly Connection	14%	0	0	0	0	610,000	0	0	7,858,668
10	Barclays	Residence Inn Midtown East		0	0	0	0	414,439	0	0	290,417
11	Barclays	1800 West Central Road		0	142,125	0	0	100,021	0	0	2,808,512
12	RCMC	InterMountain Hotel Portfolio	Various	0	38,500	0	0	82,668	21,433	0	0
12.01	RCMC	Homewood Suites - Palm Desert, CA	10%
12.02	RCMC	Hyatt Place - Reno, NV	9%
12.03	RCMC	Homewood Suites - Fort Collins, CO
12.04	RCMC	Homewood Suites - Reno, NV	9%
13	JPMCB	Residence Inn Mountain View	12%	25,208	0	0	0	243,307	26,732	0	0
14	RCMC	CIP Portfolio		0	0	0	0	298,630	8,674	0	199,152
14.01	RCMC	Coffey Creek International Business Center
14.02	RCMC	Lake Norman Commerce Center
14.03	RCMC	Hickory Grove Business Park
15	JPMCB	Creekside MHC		2,429	0	0	0	253,289	0	0	0
16	JPMCB	Memphis Forum	8%	5,707	20,925	0	1,000,000	70,600	0	0	503,974
17	Barclays	Northville Village		0	7,500	0	99,695	0	0	0	0
18	RCMC	Stone Falls of Ada		0	0	0	0	61,437	30,899	0	0
19	JPMCB	U-Haul Self Storage Pool 5	Various	236,434	974,259	2,615,188	0	336,971	0	0	0
19.01	JPMCB	U-Haul of Stamford
19.02	JPMCB	U-Haul of Woodcreek
19.03	JPMCB	U-Haul of Scranton
19.04	JPMCB	U-Haul of Lexington
19.05	JPMCB	U-Haul of Jackson
19.06	JPMCB	U-Haul at El Paseo
19.07	JPMCB	U-Haul of Spanaway	8%
19.08	JPMCB	U-Haul of Malvern
19.09	JPMCB	U-Haul of Etna
19.10	JPMCB	U-Haul of Youngstown
19.11	JPMCB	U-Haul of Carrollton
19.12	JPMCB	U-Haul of Jeffersonville
19.13	JPMCB	U-Haul at Clinton Hwy
19.14	JPMCB	U-Haul of Downtown Tulsa
19.15	JPMCB	U-Haul of Snellville
19.16	JPMCB	U-Haul of Gadsden
19.17	JPMCB	U-Haul at Reliant Stadium Area
19.18	JPMCB	U-Haul at Michoud Blvd
19.19	JPMCB	U-Haul of Lakeland
19.20	JPMCB	U-Haul of North Amarillo
19.21	JPMCB	U-Haul of Twin City
20	RCMC	Waterstone Landing Apartments		0	0	0	0	164,035	36,987	0	0
21	MC Five Mile	Villas on 26th		0	0	0	0	103,872	8,730	0	1,491,401
22	JPMCB	Lakeshore Park Place		3,282	0	0	20,834	96,733	0	0	191,226
23	RCMC	Lion’s Gate Apartments		0	249,750	0	0	166,526	0	0	0
24	RCMC	Saddle Brook Apartments & Arbors on Chimney Rock		0	62,377	0	0	268,723	21,978	0	0
24.01	RCMC	Saddle Brook Apartments
24.02	RCMC	Arbors on Chimney Rock
25	MC Five Mile	Brenbrook Apartments		0	188,688	0	0	37,192	20,345	0	0
26	MC Five Mile	Crescent Pointe Apartments		0	168,875	0	0	33,969	32,095	0	0
27	RCMC	New Hampshire Portfolio		0	0	0	0	75,562	0	0	250,000
27.01	RCMC	Cedar Cove Apartments
27.02	RCMC	Heritage Street Apartments
27.03	RCMC	Norway Plains Apartments
28	JPMCB	Ravel Hotel		11,432	0	0	0	17,374	39,282	0	5,608,000
29	Barclays	1000 Floral Vale Boulevard		0	0	0	700,000	59,593	2,634	0	0
30	RCMC	East Village Flats		0	0	0	0	33,464	4,699	0	0
31	GECC	Riverstone - Palm Beach MHC		0	0	0	0	234,293	10,415	0	0
32	RCMC	3405 Piedmont		0	0	0	0	29,159	0	0	605,528
33	JPMCB	333 Penn		0	0	0	0	0	3,516	0	308,570
34	Barclays	The Duncan Center		0	12,344	0	0	0	1,438	0	0
35	JPMCB	Springhill Suites Newnan		7,277	0	0	0	28,509	13,833	0	0
36	MC Five Mile	Frontier Valley, Village Green & East 30 MHCs		71,000	78,250	0	0	64,304	4,656	0	685,000
36.01	MC Five Mile	Frontier Valley MHC
36.02	MC Five Mile	East 30 MHC
36.03	MC Five Mile	Village Green MHC
37	RCMC	Woodcrest Office Portfolio		0	57,619	0	200,000	263,005	10,255	0	157,796
37.01	RCMC	Woodcrest Cente
37.02	RCMC	Woodcrest Executive
38	RCMC	Crossroads Center		0	0	0	0	21,011	0	0	1,298,280
39	MC Five Mile	The Cecil Apartments		0	0	0	0	17,856	23,751	0	500,000
40	JPMCB	Ace Mini Storage		795	0	0	0	70,964	10,943	0	0
41	Barclays	Hampton Inn - Concord Bow		0	0	0	0	15,548	46,003	0	0
42	MC Five Mile	Mullins Warehouse Park		0	44,438	0	250,000	0	23,440	0	550,000
43	RCMC	Best Western Lake Lucille Inn	12%	0	3,125	0	0	9,208	9,790	0	105,000
44	RCMC	Microtel Inn & Suites - St. Clairsville		0	0	0	0	7,240	6,176	0	0
45	Barclays	1914 & 2000 East 6th Street		0	0	0	200,000	49,303	4,817	0	0

A-1-13

ANNEX A-1

				UPFRONT ESCROW(18)
				Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other
Loan #	Seller(1)	Property Name	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
46	MC Five Mile	Holiday Inn Daytona Beach		0	70,500	0	0	56,297	42,436	0	1,338,781
47	MC Five Mile	Holiday MHC		0	28,938	0	0	72,615	5,002	0	320,000
48	Barclays	Lindsay 414 Apartments		0	3,950	0	0	36,825	0	0	0
49	Barclays	The Grove Shopping Center	6%	0	26,438	0	0	39,608	0	0	0
50	MC Five Mile	Reynolds/AHCF MHC Portfolio		121,500	138,188	0	0	0	3,655	0	200,000
50.01	MC Five Mile	Sullivan MHC
50.02	MC Five Mile	Canon City MHC
50.03	MC Five Mile	Pine Edge MHC
50.04	MC Five Mile	Countryside Manor (Falls City) MHC
51	RCMC	Microtel Inn & Suites - Triadelphia/Wheeling		0	0	0	0	9,709	7,204	0	0
52	MC Five Mile	Oak Manor Market		0	0	0	50,000	45,485	7,250	0	27,704
53	RCMC	Graham Square Shopping Center		0	40,750	0	0	9,467	13,019	0	213,196
54	Barclays	Landmark Estates Apartments		0	28,156	0	0	24,113	0	0	0
55	MC Five Mile	Buena Vista Gardens		0	93,179	0	0	54,892	7,990	0	0
56	MC Five Mile	6301 Bandel Road		0	36,173	0	50,000	0	2,246	0	6,250
57	MC Five Mile	Taylor Gardens Apartments		0	204,875	0	0	9,934	14,472	0	0
58	Barclays	USSC Nashville Self Storage		0	275	0	0	21,397	0	0	0
59	RCMC	Airport Bypass		0	6,875	0	0	10,117	309	0	0
60	MC Five Mile	Camp Creek Pavilion		0	0	0	0	39,156	2,103	0	0
61	MC Five Mile	Kings Ridge Apartments		0	146,954	0	0	8,482	3,144	0	0
62	MC Five Mile	Villas De Madison		0	118,418	0	0	36,611	6,808	0	0
63	RCMC	Love Field		0	386,693	0	0	25,029	2,083	0	0
64	MC Five Mile	Selma Square Apartments		0	12,813	0	0	29,754	26,411	0	0
65	MC Five Mile	Indiana MHC Portfolio		12,000	0	0	0	9,945	869	0	0
65.01	MC Five Mile	Sundale MHC
65.02	MC Five Mile	Hillcrest & Colonial

A-1-14

ANNEX A-1

			MONTHLY ESCROW(19)						RESERVE CAPS(20)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	JPMCB	17 State Street	8,395	0	46,640	520,500	69,400	0
2	Barclays	Columbus Square Portfolio	6,177	0	Springing	77,575	Springing	0	148,267		4,500,000
3	JPMCB	Wyvernwood Apartments	27,808	0	0	45,700	30,900	0
4	JPMCB / Column	Grapevine Mills	Springing	0	Springing	Springing	Springing	111,667	1,285,200		4,020,000
5	JPMCB	Stevens Center Business Park	5,855	0	41,667	62,124	Springing	Springing			2,000,000
6	Barclays	Las Catalinas Mall	Springing	0	Springing	Springing	Springing	Springing	182,886		731,542				2,451,540
7	JPMCB	Hard Rock San Diego Fee	0	0	0	Springing	Springing	0
8	GECC	Canyon Ranch Portfolio	4% of Gross Revenues	0	0	102,500	42,917	0
8.01	GECC	Canyon Ranch - Tucson
8.02	GECC	Canyon Ranch - Lenox
9	JPMCB	Beverly Connection	7,817	0	Springing	300,000	Springing	Springing; 180,180			1,000,000				Target Vacancy Reserve: 1,998,740
10	Barclays	Residence Inn Midtown East	2% of Gross Revenues	0	0	141,985	Springing	Springing	2,000,000
11	Barclays	1800 West Central Road	7,970	0	15,970	100,021	Springing	0			2,500,000
12	RCMC	InterMountain Hotel Portfolio	4% of Gross Revenues	0	0	36,956	10,716	18,165; Springing
12.01	RCMC	Homewood Suites - Palm Desert, CA
12.02	RCMC	Hyatt Place - Reno, NV
12.03	RCMC	Homewood Suites - Fort Collins, CO
12.04	RCMC	Homewood Suites - Reno, NV
13	JPMCB	Residence Inn Mountain View	4% of Gross Revenues	0	0	27,034	4,455	Springing							2,139,783
14	RCMC	CIP Portfolio	14,968	0	24,805	29,863	4,337	0			1,190,634
14.01	RCMC	Coffey Creek International Business Center
14.02	RCMC	Lake Norman Commerce Center
14.03	RCMC	Hickory Grove Business Park
15	JPMCB	Creekside MHC	2,429	0	0	31,661	Springing	0	58,300
16	JPMCB	Memphis Forum	5,707	0	25,682	70,600	Springing	0
17	Barclays	Northville Village	3,631	0	9,833	16,347	Springing	0	217,830		353,978
18	RCMC	Stone Falls of Ada	4,375	0	0	30,718	5,150	0
19	JPMCB	U-Haul Self Storage Pool 5	Springing	0	0	Springing	Springing	0	236,434
19.01	JPMCB	U-Haul of Stamford
19.02	JPMCB	U-Haul of Woodcreek
19.03	JPMCB	U-Haul of Scranton
19.04	JPMCB	U-Haul of Lexington
19.05	JPMCB	U-Haul of Jackson
19.06	JPMCB	U-Haul at El Paseo
19.07	JPMCB	U-Haul of Spanaway
19.08	JPMCB	U-Haul of Malvern
19.09	JPMCB	U-Haul of Etna
19.10	JPMCB	U-Haul of Youngstown
19.11	JPMCB	U-Haul of Carrollton
19.12	JPMCB	U-Haul of Jeffersonville
19.13	JPMCB	U-Haul at Clinton Hwy
19.14	JPMCB	U-Haul of Downtown Tulsa
19.15	JPMCB	U-Haul of Snellville
19.16	JPMCB	U-Haul of Gadsden
19.17	JPMCB	U-Haul at Reliant Stadium Area
19.18	JPMCB	U-Haul at Michoud Blvd
19.19	JPMCB	U-Haul of Lakeland
19.20	JPMCB	U-Haul of North Amarillo
19.21	JPMCB	U-Haul of Twin City
20	RCMC	Waterstone Landing Apartments	6,000	0	0	41,009	6,164	0
21	MC Five Mile	Villas on 26th	1,517	0	0	11,541	4,365	0
22	JPMCB	Lakeshore Park Place	3,282	0	20,834	11,071	Springing	0			750,000
23	RCMC	Lion’s Gate Apartments	4,000	0	0	27,214	Springing	0	192,000
24	RCMC	Saddle Brook Apartments & Arbors on Chimney Rock	11,000	0	0	24,429	7,326	0
24.01	RCMC	Saddle Brook Apartments
24.02	RCMC	Arbors on Chimney Rock
25	MC Five Mile	Brenbrook Apartments	4,750	0	0	18,596	5,086	0
26	MC Five Mile	Crescent Pointe Apartments	5,543	0	0	16,984	3,566	0
27	RCMC	New Hampshire Portfolio	3,900	0	0	25,187	Springing	0	140,400
27.01	RCMC	Cedar Cove Apartments
27.02	RCMC	Heritage Street Apartments
27.03	RCMC	Norway Plains Apartments
28	JPMCB	Ravel Hotel	4% of Gross Revenues	0	0	5,791	5,612	0
29	Barclays	1000 Floral Vale Boulevard	1,453	0	Springing	17,053	2,634	0	34,862
30	RCMC	East Village Flats	990	0	0	6,693	1,566	0
31	GECC	Riverstone - Palm Beach MHC	1,388	0	0	21,299	1,042	0
32	RCMC	3405 Piedmont	1,530	0	9,566	14,579	Springing	0	60,000		350,000
33	JPMCB	333 Penn	Springing	0	0	16,216	1,172	0
34	Barclays	The Duncan Center	1,006	0	4,789	7,786	1,438	0	48,272		229,872
35	JPMCB	Springhill Suites Newnan	4% of Gross Revenues	0	0	3,564	1,383	0	261,972
36	MC Five Mile	Frontier Valley, Village Green & East 30 MHCs	1,600	0	0	12,861	2,328	0
36.01	MC Five Mile	Frontier Valley MHC
36.02	MC Five Mile	East 30 MHC
36.03	MC Five Mile	Village Green MHC
37	RCMC	Woodcrest Office Portfolio	2,845	0	11,671	26,300	2,051	0
37.01	RCMC	Woodcrest Cente
37.02	RCMC	Woodcrest Executive
38	RCMC	Crossroads Center	1,383	0	4,611	2,626	Springing	0	49,788		275,000
39	MC Five Mile	The Cecil Apartments	1,707	0	0	8,928	2,159	0
40	JPMCB	Ace Mini Storage	795	0	0	14,707	1,216	0	40,000
41	Barclays	Hampton Inn - Concord Bow	4% of Gross Revenues	0	0	15,548	4,648	0
42	MC Five Mile	Mullins Warehouse Park	8,093	0	Springing	12,630	4,688	0	198,750		250,000
43	RCMC	Best Western Lake Lucille Inn	5,900	0	0	3,069	2,448	Springing	300,000						105,000
44	RCMC	Microtel Inn & Suites - St. Clairsville	4% of Gross Revenues	0	0	3,620	2,059	0
45	Barclays	1914 & 2000 East 6th Street	349	0	Springing	5,478	1,606	0	16,744		100,000

A-1-15

ANNEX A-1

			MONTHLY ESCROW(19)						RESERVE CAPS(20)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
46	MC Five Mile	Holiday Inn Daytona Beach	4.0% of Gross Revenues	0	0	7,037	7,073	Springing							100,000
47	MC Five Mile	Holiday MHC	1,313	0	0	7,262	1,000	0
48	Barclays	Lindsay 414 Apartments	1,200	0	0	6,137	Springing	0
49	Barclays	The Grove Shopping Center	751	0	3,753	6,601	Springing	36,000			135,114
50	MC Five Mile	Reynolds/AHCF MHC Portfolio	1,525	0	0	4,219	1,828	0
50.01	MC Five Mile	Sullivan MHC
50.02	MC Five Mile	Canon City MHC
50.03	MC Five Mile	Pine Edge MHC
50.04	MC Five Mile	Countryside Manor (Falls City) MHC
51	RCMC	Microtel Inn & Suites - Triadelphia/Wheeling	4% of Gross Revenues	0	0	4,854	2,401	0
52	MC Five Mile	Oak Manor Market	900	0	2,251	3,790	659	0	30,000		150,000
53	RCMC	Graham Square Shopping Center	2,024	0	4,770	9,467	1,627	0			171,720
54	Barclays	Landmark Estates Apartments	2,325	0	0	4,823	Springing	0
55	MC Five Mile	Buena Vista Gardens	2,862	0	0	6,099	2,663	0
56	MC Five Mile	6301 Bandel Road	1,367	0	3,333	13,301	1,123	4,167			150,000
57	MC Five Mile	Taylor Gardens Apartments	1,145	0	0	4,967	1,608	0
58	Barclays	USSC Nashville Self Storage	633	0	0	3,566	Springing	0	22,771
59	RCMC	Airport Bypass	661	0	0	2,023	309	0
60	MC Five Mile	Camp Creek Pavilion	244	0	1,221	3,916	1,051	0			60,000
61	MC Five Mile	Kings Ridge Apartments	1,012	0	0	4,241	1,048	0
62	MC Five Mile	Villas De Madison	2,509	0	0	4,068	2,269	0
63	RCMC	Love Field	642	0	0	2,503	694	0
64	MC Five Mile	Selma Square Apartments	2,200	0	0	2,705	2,401	0
65	MC Five Mile	Indiana MHC Portfolio	625	0	0	1,989	435	0
65.01	MC Five Mile	Sundale MHC
65.02	MC Five Mile	Hillcrest & Colonial

A-1-16

ANNEX A-1

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

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

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

Single

Lease

Lease

Lease

Loan #

Seller(1)

Property Name

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

1

JPMCB

17 State Street

No

Fidessa Group

82,973

11/30/17

Speechworks

34,249

02/29/16

Nelson, Levine, De Luca & Hamilton, LLC

29,386

09/30/24

2

Barclays

Columbus Square Portfolio

No

Quik Park

108,444

04/30/29

Whole Foods

62,454

08/31/29

Mandell School

55,022

06/30/30

3

JPMCB

Wyvernwood Apartments

No

4

JPMCB / Column

Grapevine Mills

No

Burlington Coat Factory

100,000

01/31/18

Last Call Neiman Marcus

44,751

04/30/18

Bed Bath & Beyond

40,340

01/31/17

5

JPMCB

Stevens Center Business Park

No

Bechtel National, Inc.

169,880

01/01/17

Battelle Memorial Institute

101,414

09/01/16

GSA (U.S. Department of Energy)

99,822

10/01/22

6

Barclays

Las Catalinas Mall

No

Kmart

122,577

10/31/63

Shoe Carnival

11,125

01/31/24

P.F. Chang’s

7,500

08/27/34

7

JPMCB

Hard Rock San Diego Fee

No

8

GECC

Canyon Ranch Portfolio

No

8.01

GECC

Canyon Ranch - Tucson

No

8.02

GECC

Canyon Ranch - Lenox

No

9

JPMCB

Beverly Connection

No

Target

99,937

01/31/29

Marshalls

34,239

09/30/21

Ross Dress for Less

29,973

01/31/21

10

Barclays

Residence Inn Midtown East

No

11

Barclays

1800 West Central Road

No

Rauland-Borg Corporation

240,617

08/31/23

Robert Bosch Tool Corporation

221,863

07/31/18

Multi Pack Solutions, LLC

175,086

08/31/18

12

RCMC

InterMountain Hotel Portfolio

No

12.01

RCMC

Homewood Suites - Palm Desert, CA

No

12.02

RCMC

Hyatt Place - Reno, NV

No

12.03

RCMC

Homewood Suites - Fort Collins, CO

No

12.04

RCMC

Homewood Suites - Reno, NV

No

13

JPMCB

Residence Inn Mountain View

No

14

RCMC

CIP Portfolio

No

14.01

RCMC

Coffey Creek International Business Center

No

United States of America

34,557

09/30/22

Bell Lines, LLC

24,004

01/31/20

Samaritan’s Feet International

20,800

02/29/16

14.02

RCMC

Lake Norman Commerce Center

No

Vectorvest, Inc.

16,118

06/30/17

Colorid, LLC

10,235

12/31/14

Health Network Solutions, Inc.

6,583

10/31/16

14.03

RCMC

Hickory Grove Business Park

No

Stepping Stones Outreach Center

8,082

09/30/16

El Campo Produce, Inc.

6,587

06/30/17

E-Klectix, LLC

5,981

11/30/17

15

JPMCB

Creekside MHC

No

16

JPMCB

Memphis Forum

No

Federal Express

43,738

09/30/15

Duncan Williams, Inc.

36,886

12/31/23

Federal Express

27,338

05/31/17

17

Barclays

Northville Village

No

The Kroger Co.

58,120

06/30/17

Bed Bath & Beyond

42,300

01/31/18

Barnes and Noble Superstore

28,200

05/31/17

18

RCMC

Stone Falls of Ada

No

19

JPMCB

U-Haul Self Storage Pool 5

No

19.01

JPMCB

U-Haul of Stamford

No

19.02

JPMCB

U-Haul of Woodcreek

No

19.03

JPMCB

U-Haul of Scranton

No

19.04

JPMCB

U-Haul of Lexington

No

19.05

JPMCB

U-Haul of Jackson

No

19.06

JPMCB

U-Haul at El Paseo

No

19.07

JPMCB

U-Haul of Spanaway

No

19.08

JPMCB

U-Haul of Malvern

No

19.09

JPMCB

U-Haul of Etna

No

19.10

JPMCB

U-Haul of Youngstown

No

19.11

JPMCB

U-Haul of Carrollton

No

19.12

JPMCB

U-Haul of Jeffersonville

No

19.13

JPMCB

U-Haul at Clinton Hwy

No

19.14

JPMCB

U-Haul of Downtown Tulsa

No

19.15

JPMCB

U-Haul of Snellville

No

19.16

JPMCB

U-Haul of Gadsden

No

19.17

JPMCB

U-Haul at Reliant Stadium Area

No

19.18

JPMCB

U-Haul at Michoud Blvd

No

19.19

JPMCB

U-Haul of Lakeland

No

19.20

JPMCB

U-Haul of North Amarillo

No

19.21

JPMCB

U-Haul of Twin City

No

20

RCMC

Waterstone Landing Apartments

No

21

MC Five Mile

Villas on 26th

No

22

JPMCB

Lakeshore Park Place

No

The Robins & Morton Group

33,615

07/31/18

Synovus Mortgage

31,874

08/31/17

Dent, Baker & Company, LLP

11,331

06/30/17

23

RCMC

Lion’s Gate Apartments

No

24

RCMC

Saddle Brook Apartments & Arbors on Chimney Rock

No

24.01

RCMC

Saddle Brook Apartments

No

24.02

RCMC

Arbors on Chimney Rock

No

25

MC Five Mile

Brenbrook Apartments

No

26

MC Five Mile

Crescent Pointe Apartments

No

27

RCMC

New Hampshire Portfolio

No

27.01

RCMC

Cedar Cove Apartments

No

27.02

RCMC

Heritage Street Apartments

No

27.03

RCMC

Norway Plains Apartments

No

28

JPMCB

Ravel Hotel

No

29

Barclays

1000 Floral Vale Boulevard

No

Publicis Touchpoint Solutions

56,660

08/31/21

The Trustees of Upenn

10,311

05/31/24

Edelman Wealth Management

2,745

10/31/19

30

RCMC

East Village Flats

No

31

GECC

Riverstone - Palm Beach MHC

No

32

RCMC

3405 Piedmont

No

BitPay, Inc.

16,792

04/30/20

Windsor Management Services, Inc.

9,273

02/28/17

Georgia Certified Development Corp.

7,923

01/31/19

33

JPMCB

333 Penn

No

34

Barclays

The Duncan Center

No

Social Security Admin & Homeland Security

21,453

05/13/19

The Outlook

8,300

01/01/18

DE Office of Mgmt & Budget

7,125

11/30/16

35

JPMCB

Springhill Suites Newnan

No

36

MC Five Mile

Frontier Valley, Village Green & East 30 MHCs

No

36.01

MC Five Mile

Frontier Valley MHC

No

36.02

MC Five Mile

East 30 MHC

No

36.03

MC Five Mile

Village Green MHC

No

37

RCMC

Woodcrest Office Portfolio

No

37.01

RCMC

Woodcrest Cente

No

Mpower Communications Corp

23,514

12/31/16

Conner Ash, PC

14,985

08/31/20

Inpatient Consultants of MO

7,705

08/31/21

37.02

RCMC

Woodcrest Executive

No

American Soybean Association

10,515

06/30/19

Koven Technology

7,099

02/28/17

EJ4

5,564

01/31/19

38

RCMC

Crossroads Center

No

Conn’s

43,276

06/30/24

Big Lots

34,430

01/31/21

Badcock Furniture

18,134

07/31/23

39

MC Five Mile

The Cecil Apartments

No

40

JPMCB

Ace Mini Storage

No

41

Barclays

Hampton Inn - Concord Bow

No

42

MC Five Mile

Mullins Warehouse Park

No

Rock-Tenn

121,500

12/31/15

Music Link

60,000

04/30/17

Green Mountain Coffee

55,600

MTM

43

RCMC

Best Western Lake Lucille Inn

No

44

RCMC

Microtel Inn & Suites - St. Clairsville

No

45

Barclays

1914 & 2000 East 6th Street

No

Blackboard

5,288

06/30/21

GCF/MTB

4,440

08/30/18

ATX/Gardner

2,800

06/30/24

A-1-17

ANNEX A-1

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

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

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

Single

Lease

Lease

Lease

Loan #

Seller(1)

Property Name

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

46

MC Five Mile

Holiday Inn Daytona Beach

No

47

MC Five Mile

Holiday MHC

No

48

Barclays

Lindsay 414 Apartments

No

49

Barclays

The Grove Shopping Center

No

Pets Plus

5,617

08/31/18

Fresh N Easy

4,348

01/31/22

El Cortez

3,846

08/31/24

50

MC Five Mile

Reynolds/AHCF MHC Portfolio

No

50.01

MC Five Mile

Sullivan MHC

No

50.02

MC Five Mile

Canon City MHC

No

50.03

MC Five Mile

Pine Edge MHC

No

50.04

MC Five Mile

Countryside Manor (Falls City) MHC

No

51

RCMC

Microtel Inn & Suites - Triadelphia/Wheeling

No

52

MC Five Mile

Oak Manor Market

No

Food Lion

33,782

06/30/24

Creekside Animal Clinic

3,040

12/31/15

Subway

1,500

08/31/19

53

RCMC

Graham Square Shopping Center

No

Save-A-Lot

14,393

03/31/20

Café O’Play

8,948

10/15/24

Autozone

7,500

11/30/17

54

Barclays

Landmark Estates Apartments

No

55

MC Five Mile

Buena Vista Gardens

No

56

MC Five Mile

6301 Bandel Road

No

KTTC

20,390

08/31/16

Hunt Electric

14,889

08/31/20

Homestead Church

6,300

08/31/16

57

MC Five Mile

Taylor Gardens Apartments

No

58

Barclays

USSC Nashville Self Storage

No

59

RCMC

Airport Bypass

No

60

MC Five Mile

Camp Creek Pavilion

No

U.S. Government

5,783

08/02/17

Comcast

3,453

02/28/18

Five Guys

2,481

05/31/19

61

MC Five Mile

Kings Ridge Apartments

No

62

MC Five Mile

Villas De Madison

No

63

RCMC

Love Field

No

64

MC Five Mile

Selma Square Apartments

No

65

MC Five Mile

Indiana MHC Portfolio

No

65.01

MC Five Mile

Sundale MHC

No

65.02

MC Five Mile

Hillcrest & Colonial

No

A-1-18

ANNEX A-1

			4th LARGEST TENANT (3)(21)(22)(23)			5th LARGEST TENANT (3)(21)(22)(23)
					Lease			Lease	Loan
Loan #	Seller(1)	Property Name	4th Largest Tenant	Unit Size	Expiration	5th Largest Tenant	Unit Size	Expiration	Purpose
1	JPMCB	17 State Street	IP Soft	27,895	02/29/16	Bressler Amery & Ross	23,033	03/31/15	Refinance
2	Barclays	Columbus Square Portfolio	TJ Maxx	40,550	10/31/19	Michael’s	34,424	03/31/20	Refinance
3	JPMCB	Wyvernwood Apartments							Refinance
4	JPMCB / Column	Grapevine Mills	LEGOLAND Discovery Centre	39,475	12/31/26	Saks Off Fifth	35,000	10/31/17	Refinance
5	JPMCB	Stevens Center Business Park	Washington Closure Hanford	51,548	06/01/16	Washington River Protection Solutions	44,197	09/01/16	Refinance
6	Barclays	Las Catalinas Mall	Marianne & Marianne Plus	6,727	01/31/15	Children’s Place	6,280	01/31/19	Refinance
7	JPMCB	Hard Rock San Diego Fee							Refinance
8	GECC	Canyon Ranch Portfolio							Refinance
8.01	GECC	Canyon Ranch - Tucson
8.02	GECC	Canyon Ranch - Lenox
9	JPMCB	Beverly Connection	Nordstrom Rack	29,491	09/30/24	Saks Off Fifth	27,024	06/30/25	Acquisition
10	Barclays	Residence Inn Midtown East							Acquisition
11	Barclays	1800 West Central Road							Refinance
12	RCMC	InterMountain Hotel Portfolio							Refinance
12.01	RCMC	Homewood Suites - Palm Desert, CA
12.02	RCMC	Hyatt Place - Reno, NV
12.03	RCMC	Homewood Suites - Fort Collins, CO
12.04	RCMC	Homewood Suites - Reno, NV
13	JPMCB	Residence Inn Mountain View							Acquisition
14	RCMC	CIP Portfolio							Refinance
14.01	RCMC	Coffey Creek International Business Center	ND Industries, Inc.	16,442	05/31/18	ECS Carolinas, LLP	15,099	06/30/17
14.02	RCMC	Lake Norman Commerce Center	Air Products Group, Inc.	5,610	05/31/15	Arrendale Associates, Inc.	5,577	06/30/18
14.03	RCMC	Hickory Grove Business Park	Filevault, LLC	5,522	04/30/17	Be Blessed Ministries Int’l	4,802	06/30/16
15	JPMCB	Creekside MHC							Refinance
16	JPMCB	Memphis Forum	Northwestern Mutual Financial Network	18,382	09/30/22	Merrill Lynch, Pierce, Fenner & Smith	15,972	12/31/18	Refinance
17	Barclays	Northville Village	Ulta Salon	11,750	07/31/22	Running Fit, Inc.	10,044	11/30/17	Refinance
18	RCMC	Stone Falls of Ada							Refinance
19	JPMCB	U-Haul Self Storage Pool 5							Refinance
19.01	JPMCB	U-Haul of Stamford
19.02	JPMCB	U-Haul of Woodcreek
19.03	JPMCB	U-Haul of Scranton
19.04	JPMCB	U-Haul of Lexington
19.05	JPMCB	U-Haul of Jackson
19.06	JPMCB	U-Haul at El Paseo
19.07	JPMCB	U-Haul of Spanaway
19.08	JPMCB	U-Haul of Malvern
19.09	JPMCB	U-Haul of Etna
19.10	JPMCB	U-Haul of Youngstown
19.11	JPMCB	U-Haul of Carrollton
19.12	JPMCB	U-Haul of Jeffersonville
19.13	JPMCB	U-Haul at Clinton Hwy
19.14	JPMCB	U-Haul of Downtown Tulsa
19.15	JPMCB	U-Haul of Snellville
19.16	JPMCB	U-Haul of Gadsden
19.17	JPMCB	U-Haul at Reliant Stadium Area
19.18	JPMCB	U-Haul at Michoud Blvd
19.19	JPMCB	U-Haul of Lakeland
19.20	JPMCB	U-Haul of North Amarillo
19.21	JPMCB	U-Haul of Twin City
20	RCMC	Waterstone Landing Apartments							Refinance
21	MC Five Mile	Villas on 26th							Refinance
22	JPMCB	Lakeshore Park Place	Data Transmission Network Corporation	10,337	08/31/16	Johnson Development LLC	8,253	12/31/15	Acquisition
23	RCMC	Lion’s Gate Apartments							Refinance
24	RCMC	Saddle Brook Apartments & Arbors on Chimney Rock							Acquisition
24.01	RCMC	Saddle Brook Apartments
24.02	RCMC	Arbors on Chimney Rock
25	MC Five Mile	Brenbrook Apartments							Refinance
26	MC Five Mile	Crescent Pointe Apartments							Refinance
27	RCMC	New Hampshire Portfolio							Refinance
27.01	RCMC	Cedar Cove Apartments
27.02	RCMC	Heritage Street Apartments
27.03	RCMC	Norway Plains Apartments
28	JPMCB	Ravel Hotel							Refinance
29	Barclays	1000 Floral Vale Boulevard							Acquisition
30	RCMC	East Village Flats							Refinance
31	GECC	Riverstone - Palm Beach MHC							Refinance
32	RCMC	3405 Piedmont	NewGround Resources	7,871	08/31/18	Superior Research	7,784	05/31/18	Refinance
33	JPMCB	333 Penn							Refinance
34	Barclays	The Duncan Center	DE O&B’s Insurance Dept	3,416	06/30/17	F.B.I.	2,726	11/01/26	Refinance
35	JPMCB	Springhill Suites Newnan							Refinance
36	MC Five Mile	Frontier Valley, Village Green & East 30 MHCs							Acquisition
36.01	MC Five Mile	Frontier Valley MHC
36.02	MC Five Mile	East 30 MHC
36.03	MC Five Mile	Village Green MHC
37	RCMC	Woodcrest Office Portfolio							Refinance
37.01	RCMC	Woodcrest Cente	Heartland Home Health Care	7,094	05/31/15	Olive Ambulatory Surgery	6,150	09/30/20
37.02	RCMC	Woodcrest Executive	Missouri Enterprise	3,800	09/30/20	Gentiva Certified Healthcare	2,975	05/14/19
38	RCMC	Crossroads Center	CitiTrends	14,735	03/31/16				Refinance
39	MC Five Mile	The Cecil Apartments							Refinance
40	JPMCB	Ace Mini Storage							Refinance
41	Barclays	Hampton Inn - Concord Bow							Refinance
42	MC Five Mile	Mullins Warehouse Park	Graphic Touch	53,000	03/31/15	Perma Chink	51,000	05/31/16	Refinance
43	RCMC	Best Western Lake Lucille Inn							Refinance
44	RCMC	Microtel Inn & Suites - St. Clairsville							Refinance
45	Barclays	1914 & 2000 East 6th Street	Sensory Interactive	2,432	03/31/19	Tastemade	2,328	01/31/17	Refinance

A-1-19

ANNEX A-1

			4th LARGEST TENANT (3)(21)(22)(23)			5th LARGEST TENANT (3)(21)(22)(23)
					Lease			Lease	Loan
Loan #	Seller(1)	Property Name	4th Largest Tenant	Unit Size	Expiration	5th Largest Tenant	Unit Size	Expiration	Purpose
46	MC Five Mile	Holiday Inn Daytona Beach							Acquisition
47	MC Five Mile	Holiday MHC							Acquisition
48	Barclays	Lindsay 414 Apartments							Refinance
49	Barclays	The Grove Shopping Center	Childrens Orchard	3,489	12/31/18	Irish Pub	2,925	12/31/18	Refinance
50	MC Five Mile	Reynolds/AHCF MHC Portfolio							Refinance
50.01	MC Five Mile	Sullivan MHC
50.02	MC Five Mile	Canon City MHC
50.03	MC Five Mile	Pine Edge MHC
50.04	MC Five Mile	Countryside Manor (Falls City) MHC
51	RCMC	Microtel Inn & Suites - Triadelphia/Wheeling							Refinance
52	MC Five Mile	Oak Manor Market	China King	1,500	04/30/19	AJ Nail	1,500	03/31/18	Refinance
53	RCMC	Graham Square Shopping Center	Fifth Third Bank	6,588	03/31/20	Affordable Uniforms Akron	6,000	06/30/18	Refinance
54	Barclays	Landmark Estates Apartments							Refinance
55	MC Five Mile	Buena Vista Gardens							Acquisition
56	MC Five Mile	6301 Bandel Road	Universal Hospital Services	6,251	01/31/19	Fierce All Stars	5,274	11/30/14	Refinance
57	MC Five Mile	Taylor Gardens Apartments							Refinance
58	Barclays	USSC Nashville Self Storage							Acquisition
59	RCMC	Airport Bypass							Refinance
60	MC Five Mile	Camp Creek Pavilion	Top Ten Nails	1,482	05/31/16	This is It! BBQ & Seafood	1,448	05/31/18	Acquisition
61	MC Five Mile	Kings Ridge Apartments							Refinance
62	MC Five Mile	Villas De Madison							Acquisition
63	RCMC	Love Field							Refinance
64	MC Five Mile	Selma Square Apartments							Refinance
65	MC Five Mile	Indiana MHC Portfolio							Acquisition
65.01	MC Five Mile	Sundale MHC
65.02	MC Five Mile	Hillcrest & Colonial

A-1-20

ANNEX A-1

						Pari Passu Debt
							Pari Passu	Pari Passu	Pari Passu	Total Cut-off
				Lockbox	Lockbox	Pari Passu	Note Control	Piece  In Trust	Piece Non Trust	Date Pari
Loan #	Seller(1)	Property Name	Principal / Carveout Guarantor(24)	(Y/N)	Type(25)	(Y/N)	(Y/N)	Cut-Off Balance	Cut-Off Balance	Passu Debt
1	JPMCB	17 State Street	Aby Rosen, Michael Fuchs	Yes	Hard	Yes	Yes	105,000,000	75,000,000	180,000,000
2	Barclays	Columbus Square Portfolio	Jacob Chetrit, Laurence Gluck	Yes	Hard	Yes	No	103,750,000	296,250,000	400,000,000
3	JPMCB	Wyvernwood Apartments	Ian S. Sanders	Yes	Soft	No	NAP	NAP	NAP	NAP
4	JPMCB / Column	Grapevine Mills	NAP	Yes	CMA	Yes	Yes	80,000,000	188,000,000	268,000,000
5	JPMCB	Stevens Center Business Park	George Garlick	Yes	Hard	No	NAP	NAP	NAP	NAP
6	Barclays	Las Catalinas Mall	Vornado Realty L.P.	Yes	CMA	Yes	No	55,000,000	75,000,000	130,000,000
7	JPMCB	Hard Rock San Diego Fee	SDRP, LLC	Yes	Hard	No	NAP	NAP	NAP	NAP
8	GECC	Canyon Ranch Portfolio	CR Operating, LLC	Yes	CMA	Yes	No	45,000,000	105,000,000	150,000,000
8.01	GECC	Canyon Ranch - Tucson
8.02	GECC	Canyon Ranch - Lenox
9	JPMCB	Beverly Connection	Ben Ashkenazy, Raymond Gindi, Edward S. Gindi	Yes	Hard	Yes	No	43,750,000	131,250,000	175,000,000
10	Barclays	Residence Inn Midtown East	Dimond Capital, LLC	Yes	CMA	No	NAP	NAP	NAP	NAP
11	Barclays	1800 West Central Road	Colony Realty Partners III REIT	Yes	CMA	No	NAP	NAP	NAP	NAP
12	RCMC	InterMountain Hotel Portfolio	Dewey F. Weaver, Jr.	Yes	CMA	No	NAP	NAP	NAP	NAP
12.01	RCMC	Homewood Suites - Palm Desert, CA
12.02	RCMC	Hyatt Place - Reno, NV
12.03	RCMC	Homewood Suites - Fort Collins, CO
12.04	RCMC	Homewood Suites - Reno, NV
13	JPMCB	Residence Inn Mountain View	Chatham Lodging, L.P.	Yes	CMA	No	NAP	NAP	NAP	NAP
14	RCMC	CIP Portfolio	Charles A. Mckenna, Jr., Robert Y. Strom, Eric C. Smyth	Yes	Springing	No	NAP	NAP	NAP	NAP
14.01	RCMC	Coffey Creek International Business Center
14.02	RCMC	Lake Norman Commerce Center
14.03	RCMC	Hickory Grove Business Park
15	JPMCB	Creekside MHC	Ross H. Partrich	Yes	Springing	No	NAP	NAP	NAP	NAP
16	JPMCB	Memphis Forum	William Hertz, Isaac Hertz, Sarah Hertz	Yes	Hard	No	NAP	NAP	NAP	NAP
17	Barclays	Northville Village	Stephen Grand, Gary Sakwa, Daniel L. Stern, Christopher G. Brochert	Yes	Springing	No	NAP	NAP	NAP	NAP
18	RCMC	Stone Falls of Ada	Miller-Valentine Partners LTD. II	Yes	Springing	No	NAP	NAP	NAP	NAP
19	JPMCB	U-Haul Self Storage Pool 5	AMERCO	Yes	CMA	No	NAP	NAP	NAP	NAP
19.01	JPMCB	U-Haul of Stamford
19.02	JPMCB	U-Haul of Woodcreek
19.03	JPMCB	U-Haul of Scranton
19.04	JPMCB	U-Haul of Lexington
19.05	JPMCB	U-Haul of Jackson
19.06	JPMCB	U-Haul at El Paseo
19.07	JPMCB	U-Haul of Spanaway
19.08	JPMCB	U-Haul of Malvern
19.09	JPMCB	U-Haul of Etna
19.10	JPMCB	U-Haul of Youngstown
19.11	JPMCB	U-Haul of Carrollton
19.12	JPMCB	U-Haul of Jeffersonville
19.13	JPMCB	U-Haul at Clinton Hwy
19.14	JPMCB	U-Haul of Downtown Tulsa
19.15	JPMCB	U-Haul of Snellville
19.16	JPMCB	U-Haul of Gadsden
19.17	JPMCB	U-Haul at Reliant Stadium Area
19.18	JPMCB	U-Haul at Michoud Blvd
19.19	JPMCB	U-Haul of Lakeland
19.20	JPMCB	U-Haul of North Amarillo
19.21	JPMCB	U-Haul of Twin City
20	RCMC	Waterstone Landing Apartments	Miller-Valentine Partners LTD. II	Yes	Springing	No	NAP	NAP	NAP	NAP
21	MC Five Mile	Villas on 26th	Brad J. Zucker	Yes	Springing	No	NAP	NAP	NAP	NAP
22	JPMCB	Lakeshore Park Place	Greenfield Acquisition Partners VII, L.P.	Yes	Hard	No	NAP	NAP	NAP	NAP
23	RCMC	Lion’s Gate Apartments	Tyler Ross, Michael Colman, David Colman	Yes	CMA	No	NAP	NAP	NAP	NAP
24	RCMC	Saddle Brook Apartments & Arbors on Chimney Rock	Donald Meagher, Mary Lou Meagher	Yes	CMA	No	NAP	NAP	NAP	NAP
24.01	RCMC	Saddle Brook Apartments
24.02	RCMC	Arbors on Chimney Rock
25	MC Five Mile	Brenbrook Apartments	S. Jason Reitberger	Yes	Springing	No	NAP	NAP	NAP	NAP
26	MC Five Mile	Crescent Pointe Apartments	S. Jason Reitberger, Eric Reitberger	Yes	Springing	No	NAP	NAP	NAP	NAP
27	RCMC	New Hampshire Portfolio	William Goldstein, Andrew Goldstein, Karen Goldstein	Yes	Springing	No	NAP	NAP	NAP	NAP
27.01	RCMC	Cedar Cove Apartments
27.02	RCMC	Heritage Street Apartments
27.03	RCMC	Norway Plains Apartments
28	JPMCB	Ravel Hotel	Ravi Patel	Yes	Hard	No	NAP	NAP	NAP	NAP
29	Barclays	1000 Floral Vale Boulevard	Clay W. Hamlin III, Pembroke Hobson LLC	Yes	CMA	No	NAP	NAP	NAP	NAP
30	RCMC	East Village Flats	Daniel Otis, George Fancher, Michael Fancher	Yes	Springing	No	NAP	NAP	NAP	NAP
31	GECC	Riverstone - Palm Beach MHC	James L. Bellinson	No	None	No	NAP	NAP	NAP	NAP
32	RCMC	3405 Piedmont	Colony Realty Partners III REIT	Yes	CMA	No	NAP	NAP	NAP	NAP
33	JPMCB	333 Penn	Joseph E. Whitsett	Yes	CMA	No	NAP	NAP	NAP	NAP
34	Barclays	The Duncan Center	Robert M. Duncan	Yes	CMA	No	NAP	NAP	NAP	NAP
35	JPMCB	Springhill Suites Newnan	Pieush Patel, Tarun Patel	Yes	CMA	No	NAP	NAP	NAP	NAP
36	MC Five Mile	Frontier Valley, Village Green & East 30 MHCs	David H. Reynolds	Yes	Springing	No	NAP	NAP	NAP	NAP
36.01	MC Five Mile	Frontier Valley MHC
36.02	MC Five Mile	East 30 MHC
36.03	MC Five Mile	Village Green MHC
37	RCMC	Woodcrest Office Portfolio	Dejan Dokovic, Daniel Merlo, Jonathan Serkes	Yes	Springing	No	NAP	NAP	NAP	NAP
37.01	RCMC	Woodcrest Cente
37.02	RCMC	Woodcrest Executive
38	RCMC	Crossroads Center	RCG Ventures Distressed Real Estate Opportunity Fund, LP	Yes	Springing	No	NAP	NAP	NAP	NAP
39	MC Five Mile	The Cecil Apartments	S. Jason Reitberger, Jacob Blumenfeld, Eric Reitberger	Yes	Springing	No	NAP	NAP	NAP	NAP
40	JPMCB	Ace Mini Storage	Roy B. Stromme	Yes	Springing	No	NAP	NAP	NAP	NAP
41	Barclays	Hampton Inn - Concord Bow	Paramount Hotel Group, LLC, Chesapeake Property II Limited Partnership, Chesapeake Maryland Limited Partnership	Yes	CMA	No	NAP	NAP	NAP	NAP
42	MC Five Mile	Mullins Warehouse Park	William C. Davidson, Evan Carzis	Yes	Springing	No	NAP	NAP	NAP	NAP
43	RCMC	Best Western Lake Lucille Inn	Sham Idnani	Yes	Springing	No	NAP	NAP	NAP	NAP
44	RCMC	Microtel Inn & Suites - St. Clairsville	Danny C. Aderholt	Yes	Springing	No	NAP	NAP	NAP	NAP
45	Barclays	1914 & 2000 East 6th Street	Steve Malachowski, Gregory Porter	Yes	Springing	No	NAP	NAP	NAP	NAP

A-1-21

ANNEX A-1

						Pari Passu Debt
							Pari Passu	Pari Passu	Pari Passu	Total Cut-off
				Lockbox	Lockbox	Pari Passu	Note Control	Piece  In Trust	Piece Non Trust	Date Pari
Loan #	Seller(1)	Property Name	Principal / Carveout Guarantor(24)	(Y/N)	Type(25)	(Y/N)	(Y/N)	Cut-Off Balance	Cut-Off Balance	Passu Debt
46	MC Five Mile	Holiday Inn Daytona Beach	Lawrence Kasser, Michael Sullivan, Glenn Gistis, Christopher Gistis, Peter Murphy	Yes	CMA	No	NAP	NAP	NAP	NAP
47	MC Five Mile	Holiday MHC	David S. Worth, Ari Golson	Yes	Springing	No	NAP	NAP	NAP	NAP
48	Barclays	Lindsay 414 Apartments	William M. Warfield	Yes	CMA	No	NAP	NAP	NAP	NAP
49	Barclays	The Grove Shopping Center	John R. Saunders	Yes	Springing	No	NAP	NAP	NAP	NAP
50	MC Five Mile	Reynolds/AHCF MHC Portfolio	David H. Reynolds	Yes	Springing	No	NAP	NAP	NAP	NAP
50.01	MC Five Mile	Sullivan MHC
50.02	MC Five Mile	Canon City MHC
50.03	MC Five Mile	Pine Edge MHC
50.04	MC Five Mile	Countryside Manor (Falls City) MHC
51	RCMC	Microtel Inn & Suites - Triadelphia/Wheeling	Danny C. Aderholt	Yes	Springing	No	NAP	NAP	NAP	NAP
52	MC Five Mile	Oak Manor Market	Hall F. Barnett	Yes	Springing	No	NAP	NAP	NAP	NAP
53	RCMC	Graham Square Shopping Center	Carl G. Goudas, George N. Papaioannides	Yes	Springing	No	NAP	NAP	NAP	NAP
54	Barclays	Landmark Estates Apartments	William M. Warfield	Yes	CMA	No	NAP	NAP	NAP	NAP
55	MC Five Mile	Buena Vista Gardens	David Y. Silberman, Aaron P. Gorin, Moshe Grunhaus, Shimon Ludmir	Yes	Springing	No	NAP	NAP	NAP	NAP
56	MC Five Mile	6301 Bandel Road	Michael Monk	Yes	CMA	No	NAP	NAP	NAP	NAP
57	MC Five Mile	Taylor Gardens Apartments	S. Jason Reitberger, Eric Reitberger, Jacob Blumenfeld	Yes	Springing	No	NAP	NAP	NAP	NAP
58	Barclays	USSC Nashville Self Storage	Barry Hoeven	Yes	Springing	No	NAP	NAP	NAP	NAP
59	RCMC	Airport Bypass	Dean G. Alexis, Cynthia J. Alexis	Yes	Springing	No	NAP	NAP	NAP	NAP
60	MC Five Mile	Camp Creek Pavilion	Samrajya Gogineni	Yes	Springing	No	NAP	NAP	NAP	NAP
61	MC Five Mile	Kings Ridge Apartments	S. Jason Reitberger, Jacob Blumenfeld	Yes	Springing	No	NAP	NAP	NAP	NAP
62	MC Five Mile	Villas De Madison	David Y. Silberman, Aaron P. Gorin, Moshe Grunhaus, Shimon Ludmir	Yes	Springing	No	NAP	NAP	NAP	NAP
63	RCMC	Love Field	Dean G. Alexis, Cynthia J. Alexis	Yes	Springing	No	NAP	NAP	NAP	NAP
64	MC Five Mile	Selma Square Apartments	Jefferson T. Ratliff	Yes	CMA	No	NAP	NAP	NAP	NAP
65	MC Five Mile	Indiana MHC Portfolio	David Ruby, Richard Ruby	Yes	Springing	No	NAP	NAP	NAP	NAP
65.01	MC Five Mile	Sundale MHC
65.02	MC Five Mile	Hillcrest & Colonial

A-1-22

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 %(4)	Debt Yield %
1	JPMCB	17 State Street	No	Yes	Mezzanine Loan	40,000,000	8.82000	220,000,000	1.24	67.7%	6.9%
2	Barclays	Columbus Square Portfolio	No	No	NAP	NAP	NAP	400,000,000	1.15	72.1%	6.7%
3	JPMCB	Wyvernwood Apartments	No	Yes	B-Note	10,500,000	7.75000	113,500,000	1.17	82.8%	7.4%
4	JPMCB / Column	Grapevine Mills	No	No	NAP	NAP	NAP	268,000,000	3.34	53.1%	13.7%
5	JPMCB	Stevens Center Business Park	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6	Barclays	Las Catalinas Mall	Yes	No	Permitted Mezzanine	NAP	NAP	130,000,000	1.72	64.0%	10.8%
7	JPMCB	Hard Rock San Diego Fee	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
8	GECC	Canyon Ranch Portfolio	No	No	NAP	NAP	NAP	150,000,000	2.34	53.2%	13.6%
8.01	GECC	Canyon Ranch - Tucson							2.34	53.2%	13.6%
8.02	GECC	Canyon Ranch - Lenox							2.34	53.2%	13.6%
9	JPMCB	Beverly Connection	No	Yes	B-Note, Mezzanine Loan	56,000,000	7.40625	231,000,000	1.00	88.8%	5.6%
10	Barclays	Residence Inn Midtown East	No	Yes	B-Note	15,000,000	4.31500	57,000,000	2.29	63.1%	10.0%
11	Barclays	1800 West Central Road	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
12	RCMC	InterMountain Hotel Portfolio	No	Yes	Mezzanine Loan	3,000,000	10.00000	41,000,000	1.47	79.9%	9.5%
12.01	RCMC	Homewood Suites - Palm Desert, CA							1.47	79.9%	9.5%
12.02	RCMC	Hyatt Place - Reno, NV							1.47	79.9%	9.5%
12.03	RCMC	Homewood Suites - Fort Collins, CO							1.47	79.9%	9.5%
12.04	RCMC	Homewood Suites - Reno, NV							1.47	79.9%	9.5%
13	JPMCB	Residence Inn Mountain View	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14	RCMC	CIP Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.01	RCMC	Coffey Creek International Business Center							NAP	NAP	NAP
14.02	RCMC	Lake Norman Commerce Center							NAP	NAP	NAP
14.03	RCMC	Hickory Grove Business Park							NAP	NAP	NAP
15	JPMCB	Creekside MHC	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
16	JPMCB	Memphis Forum	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
17	Barclays	Northville Village	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18	RCMC	Stone Falls of Ada	No	Yes	Mezzanine Loan	3,200,000	10.00000	30,000,000	1.13	84.0%	7.6%
19	JPMCB	U-Haul Self Storage Pool 5	No	Yes	Trust Companion Loan	12,257,000	4.72000	34,500,000	1.46	54.8%	11.8%
19.01	JPMCB	U-Haul of Stamford				1,750,722			1.46	54.8%	11.8%
19.02	JPMCB	U-Haul of Woodcreek				1,069,886			1.46	54.8%	11.8%
19.03	JPMCB	U-Haul of Scranton				923,992			1.46	54.8%	11.8%
19.04	JPMCB	U-Haul of Lexington				855,908			1.46	54.8%	11.8%
19.05	JPMCB	U-Haul of Jackson				817,004			1.46	54.8%	11.8%
19.06	JPMCB	U-Haul at El Paseo				817,004			1.46	54.8%	11.8%
19.07	JPMCB	U-Haul of Spanaway				622,479			1.46	54.8%	11.8%
19.08	JPMCB	U-Haul of Malvern				583,574			1.46	54.8%	11.8%
19.09	JPMCB	U-Haul of Etna				525,217			1.46	54.8%	11.8%
19.10	JPMCB	U-Haul of Youngstown				515,490			1.46	54.8%	11.8%
19.11	JPMCB	U-Haul of Carrollton				408,502			1.46	54.8%	11.8%
19.12	JPMCB	U-Haul of Jeffersonville				389,049			1.46	54.8%	11.8%
19.13	JPMCB	U-Haul at Clinton Hwy				379,323			1.46	54.8%	11.8%
19.14	JPMCB	U-Haul of Downtown Tulsa				379,323			1.46	54.8%	11.8%
19.15	JPMCB	U-Haul of Snellville				369,597			1.46	54.8%	11.8%
19.16	JPMCB	U-Haul of Gadsden				350,144			1.46	54.8%	11.8%
19.17	JPMCB	U-Haul at Reliant Stadium Area				350,144			1.46	54.8%	11.8%
19.18	JPMCB	U-Haul at Michoud Blvd				330,692			1.46	54.8%	11.8%
19.19	JPMCB	U-Haul of Lakeland				305,404			1.46	54.8%	11.8%
19.20	JPMCB	U-Haul of North Amarillo				272,335			1.46	54.8%	11.8%
19.21	JPMCB	U-Haul of Twin City				241,211			1.46	54.8%	11.8%
20	RCMC	Waterstone Landing Apartments	No	Yes	Mezzanine Loan	2,750,000	10.00000	24,750,000	1.19	84.4%	8.2%
21	MC Five Mile	Villas on 26th	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
22	JPMCB	Lakeshore Park Place	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23	RCMC	Lion’s Gate Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24	RCMC	Saddle Brook Apartments & Arbors on Chimney Rock	No	Yes	Mezzanine Loan	2,299,621	10.00000	18,979,449	1.22	85.3%	8.7%
24.01	RCMC	Saddle Brook Apartments							1.22	85.3%	8.7%
24.02	RCMC	Arbors on Chimney Rock							1.22	85.3%	8.7%
25	MC Five Mile	Brenbrook Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26	MC Five Mile	Crescent Pointe Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27	RCMC	New Hampshire Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27.01	RCMC	Cedar Cove Apartments							NAP	NAP	NAP
27.02	RCMC	Heritage Street Apartments							NAP	NAP	NAP
27.03	RCMC	Norway Plains Apartments							NAP	NAP	NAP
28	JPMCB	Ravel Hotel	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
29	Barclays	1000 Floral Vale Boulevard	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
30	RCMC	East Village Flats	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
31	GECC	Riverstone - Palm Beach MHC	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
32	RCMC	3405 Piedmont	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
33	JPMCB	333 Penn	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34	Barclays	The Duncan Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
35	JPMCB	Springhill Suites Newnan	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
36	MC Five Mile	Frontier Valley, Village Green & East 30 MHCs	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
36.01	MC Five Mile	Frontier Valley MHC							NAP	NAP	NAP
36.02	MC Five Mile	East 30 MHC							NAP	NAP	NAP
36.03	MC Five Mile	Village Green MHC							NAP	NAP	NAP
37	RCMC	Woodcrest Office Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
37.01	RCMC	Woodcrest Cente							NAP	NAP	NAP
37.02	RCMC	Woodcrest Executive							NAP	NAP	NAP
38	RCMC	Crossroads Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
39	MC Five Mile	The Cecil Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
40	JPMCB	Ace Mini Storage	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
41	Barclays	Hampton Inn - Concord Bow	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
42	MC Five Mile	Mullins Warehouse Park	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
43	RCMC	Best Western Lake Lucille Inn	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
44	RCMC	Microtel Inn & Suites - St. Clairsville	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
45	Barclays	1914 & 2000 East 6th Street	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-23

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 %(4)	Debt Yield %
46	MC Five Mile	Holiday Inn Daytona Beach	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
47	MC Five Mile	Holiday MHC	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
48	Barclays	Lindsay 414 Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
49	Barclays	The Grove Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
50	MC Five Mile	Reynolds/AHCF MHC Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
50.01	MC Five Mile	Sullivan MHC							NAP	NAP	NAP
50.02	MC Five Mile	Canon City MHC							NAP	NAP	NAP
50.03	MC Five Mile	Pine Edge MHC							NAP	NAP	NAP
50.04	MC Five Mile	Countryside Manor (Falls City) MHC							NAP	NAP	NAP
51	RCMC	Microtel Inn & Suites - Triadelphia/Wheeling	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
52	MC Five Mile	Oak Manor Market	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
53	RCMC	Graham Square Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
54	Barclays	Landmark Estates Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
55	MC Five Mile	Buena Vista Gardens	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
56	MC Five Mile	6301 Bandel Road	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
57	MC Five Mile	Taylor Gardens Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
58	Barclays	USSC Nashville Self Storage	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
59	RCMC	Airport Bypass	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
60	MC Five Mile	Camp Creek Pavilion	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
61	MC Five Mile	Kings Ridge Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
62	MC Five Mile	Villas De Madison	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
63	RCMC	Love Field	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
64	MC Five Mile	Selma Square Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
65	MC Five Mile	Indiana MHC Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
65.01	MC Five Mile	Sundale MHC							NAP	NAP	NAP
65.02	MC Five Mile	Hillcrest & Colonial							NAP	NAP	NAP

A-1-24

ANNEX A-1

			HOTEL OPERATING STATISTICS
			2011	2011	2011	2012	2012	2012	2013	2013	2013	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	JPMCB	17 State Street																1
2	Barclays	Columbus Square Portfolio																2
3	JPMCB	Wyvernwood Apartments																3
4	JPMCB / Column	Grapevine Mills																4
5	JPMCB	Stevens Center Business Park																5
6	Barclays	Las Catalinas Mall																6
7	JPMCB	Hard Rock San Diego Fee																7
8	GECC	Canyon Ranch Portfolio	56.2%	455.14	255.62	54.7%	475.16	259.85	57.6%	488.31	281.04	58.4%	501.27	292.77	58.4%	501.27	292.77	8
8.01	GECC	Canyon Ranch - Tucson	53.7%	454.48	243.91	52.6%	480.85	252.72	56.1%	489.04	274.53	58.0%	506.60	293.89	58.0%	506.60	293.89	8.01
8.02	GECC	Canyon Ranch - Lenox	59.2%	455.95	269.93	57.4%	468.21	268.56	59.3%	487.41	289.00	58.9%	494.76	291.41	58.9%	494.76	291.41	8.02
9	JPMCB	Beverly Connection																9
10	Barclays	Residence Inn Midtown East							81.7%	300.50	245.41	89.3%	295.57	263.90	89.3%	295.57	263.91	10
11	Barclays	1800 West Central Road																11.00
12	RCMC	InterMountain Hotel Portfolio	67.5%	100.30	67.66	68.5%	104.70	71.67	71.4%	109.08	77.85	73.7%	109.93	80.97	73.7%	109.93	80.97	12.00
12.01	RCMC	Homewood Suites - Palm Desert, CA	63.4%	97.88	62.08	71.0%	103.62	73.58	69.8%	106.64	74.40	70.2%	109.33	76.70	70.2%	109.33	76.70	12.01
12.02	RCMC	Hyatt Place - Reno, NV	61.0%	96.06	58.60	60.3%	100.05	60.30	68.9%	104.96	72.32	69.5%	106.47	74.02	69.5%	106.47	74.02	12.02
12.03	RCMC	Homewood Suites - Fort Collins, CO	80.1%	101.22	81.12	75.1%	106.54	79.99	75.7%	114.14	86.40	83.3%	113.64	94.68	83.3%	113.64	94.68	12.03
12.04	RCMC	Homewood Suites - Reno, NV	68.2%	108.14	73.79	68.9%	110.34	76.06	72.3%	112.51	81.34	73.8%	111.47	82.23	73.8%	111.47	82.23	12.04
13	JPMCB	Residence Inn Mountain View	80.0%	168.65	134.85	84.5%	189.86	160.45	86.1%	205.11	176.60	86.0%	214.03	184.13	86.0%	214.03	184.13	13
14	RCMC	CIP Portfolio																14
14.01	RCMC	Coffey Creek International Business Center																14.01
14.02	RCMC	Lake Norman Commerce Center																14.02
14.03	RCMC	Hickory Grove Business Park																14.03
15	JPMCB	Creekside MHC																15
16	JPMCB	Memphis Forum																16
17	Barclays	Northville Village																17
18	RCMC	Stone Falls of Ada																18
19	JPMCB	U-Haul Self Storage Pool 5																19
19.01	JPMCB	U-Haul of Stamford																19.01
19.02	JPMCB	U-Haul of Woodcreek																19.02
19.03	JPMCB	U-Haul of Scranton																19.03
19.04	JPMCB	U-Haul of Lexington																19.04
19.05	JPMCB	U-Haul of Jackson																19.05
19.06	JPMCB	U-Haul at El Paseo																19.06
19.07	JPMCB	U-Haul of Spanaway																19.07
19.08	JPMCB	U-Haul of Malvern																19.08
19.09	JPMCB	U-Haul of Etna																19.09
19.10	JPMCB	U-Haul of Youngstown																19.10
19.11	JPMCB	U-Haul of Carrollton																19.11
19.12	JPMCB	U-Haul of Jeffersonville																19.12
19.13	JPMCB	U-Haul at Clinton Hwy																19.13
19.14	JPMCB	U-Haul of Downtown Tulsa																19.14
19.15	JPMCB	U-Haul of Snellville																19.15
19.16	JPMCB	U-Haul of Gadsden																19.16
19.17	JPMCB	U-Haul at Reliant Stadium Area																19.17
19.18	JPMCB	U-Haul at Michoud Blvd																19.18
19.19	JPMCB	U-Haul of Lakeland																19.19
19.20	JPMCB	U-Haul of North Amarillo																19.20
19.21	JPMCB	U-Haul of Twin City																19.21
20	RCMC	Waterstone Landing Apartments																20
21	MC Five Mile	Villas on 26th																21
22	JPMCB	Lakeshore Park Place																22
23	RCMC	Lion’s Gate Apartments																23
24	RCMC	Saddle Brook Apartments & Arbors on Chimney Rock																24
24.01	RCMC	Saddle Brook Apartments																24.01
24.02	RCMC	Arbors on Chimney Rock																24.02
25	MC Five Mile	Brenbrook Apartments																25
26	MC Five Mile	Crescent Pointe Apartments																26
27	RCMC	New Hampshire Portfolio																27
27.01	RCMC	Cedar Cove Apartments																27.01
27.02	RCMC	Heritage Street Apartments																27.02
27.03	RCMC	Norway Plains Apartments																27.03
28	JPMCB	Ravel Hotel	84.2%	148.53	125.06	85.1%	157.66	134.12	84.4%	156.09	131.74	84.8%	149.49	126.77	84.8%	149.49	126.77	28
29	Barclays	1000 Floral Vale Boulevard																29
30	RCMC	East Village Flats																30
31	GECC	Riverstone - Palm Beach MHC																31
32	RCMC	3405 Piedmont																32
33	JPMCB	333 Penn																33
34	Barclays	The Duncan Center																34
35	JPMCB	Springhill Suites Newnan	74.6%	82.50	61.52	77.6%	82.67	64.18	84.9%	89.18	75.69	75.0%	95.33	71.53	85.6%	89.82	76.92	35
36	MC Five Mile	Frontier Valley, Village Green & East 30 MHCs																36
36.01	MC Five Mile	Frontier Valley MHC																36.01
36.02	MC Five Mile	East 30 MHC																36.02
36.03	MC Five Mile	Village Green MHC																36.03
37	RCMC	Woodcrest Office Portfolio																37
37.01	RCMC	Woodcrest Cente																37.01
37.02	RCMC	Woodcrest Executive																37.02
38	RCMC	Crossroads Center																38
39	MC Five Mile	The Cecil Apartments																39
40	JPMCB	Ace Mini Storage																40
41	Barclays	Hampton Inn - Concord Bow	58.2%	94.16	51.28	52.6%	97.23	51.10	56.6%	94.59	53.52	56.7%	95.88	54.37	56.7%	95.88	54.37	41
42	MC Five Mile	Mullins Warehouse Park																42
43	RCMC	Best Western Lake Lucille Inn	63.0%	129.13	81.34	68.3%	129.07	88.15	67.5%	127.52	86.10	64.6%	133.94	86.51	64.6%	133.94	86.51	43
44	RCMC	Microtel Inn & Suites - St. Clairsville							71.8%	107.37	77.12	79.3%	98.34	77.97	79.3%	98.34	77.97	44
45	Barclays	1914 & 2000 East 6th Street																45

A-1-25

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 #
46	MC Five Mile	Holiday Inn Daytona Beach	53.3%	87.06	46.41	62.0%	86.36	53.56	68.4%	92.78	63.46	66.5%	96.37	64.12	66.5%	96.37	64.12	46
47	MC Five Mile	Holiday MHC																47
48	Barclays	Lindsay 414 Apartments																48
49	Barclays	The Grove Shopping Center																49
50	MC Five Mile	Reynolds/AHCF MHC Portfolio																50
50.01	MC Five Mile	Sullivan MHC																50.01
50.02	MC Five Mile	Canon City MHC																50.02
50.03	MC Five Mile	Pine Edge MHC																50.03
50.04	MC Five Mile	Countryside Manor (Falls City) MHC																50.04
51	RCMC	Microtel Inn & Suites - Triadelphia/Wheeling				80.1%	106.53	85.33	81.0%	95.42	77.29	79.6%	95.22	75.78	79.6%	95.22	75.78	51
52	MC Five Mile	Oak Manor Market																52
53	RCMC	Graham Square Shopping Center																53
54	Barclays	Landmark Estates Apartments																54
55	MC Five Mile	Buena Vista Gardens																55
56	MC Five Mile	6301 Bandel Road																56
57	MC Five Mile	Taylor Gardens Apartments																57
58	Barclays	USSC Nashville Self Storage																58
59	RCMC	Airport Bypass																59
60	MC Five Mile	Camp Creek Pavilion																60
61	MC Five Mile	Kings Ridge Apartments																61
62	MC Five Mile	Villas De Madison																62
63	RCMC	Love Field																63
64	MC Five Mile	Selma Square Apartments																64
65	MC Five Mile	Indiana MHC Portfolio																65
65.01	MC Five Mile	Sundale MHC																65.01
65.02	MC Five Mile	Hillcrest & Colonial																65.02

A-1-26

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; “RCMC” denotes Redwood Commercial Mortgage Corporation, as Mortgage Loan Seller; “MC Five Mile” denotes MC-Five Mile Commercial Mortgage Finance LLC, as Mortgage Loan Seller; and “Column” denotes Column Financial, Inc., as Mortgage Loan Seller. With respect to Loan No. 4, Grapevine Mills, the mortgage loan was co-originated by JPMCB and Column.
(2)	Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property. With respect to Loan No. 2, Columbus Square Portfolio, total square footage includes 275,957 square feet of retail space, 109,823 square feet of office space and 392 parking spaces totaling 108,444 square feet. With respect to Loan No. 4, Grapevine Mills, anchor tenants Bass Pro Shops and AMC Theaters ground lease the land from the borrower. The ground lease payments serve as collateral for the loan.
(3)	In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy. With respect to Loan No. 4, Grapevine Mills, UW NOI ($) and UW NCF ($) includes $548,903 of revenue attributable to nine tenants totaling 17,048 square feet which have executed leases but are not yet in occupancy of their respective spaces, as well as $132,710 of revenue attributable to two tenants totaling 3,722 square feet with leases out for signature. With respect to Loan  No. 8, Canyon Ranch Portfolio, Occupancy, RevPar, and ADR are based on 471 available paid guest nights. With respect to Loan No. 9, Beverly Connection, Occupancy %, UW NOI ($) and UW NCF ($) includes Saks Off Fifth and Old Navy which have executed leases but are not yet in occupancy of their respective spaces or paying rent.  The lease for Saks Off  Fifth will commence on July 1, 2015 and the lease for Old Navy will commence October 1, 2014. With respect to Loan No. 14, CIP Portfolio, the second largest tenant at the Coffey Creek International Business Center property, Bell Lines, LLC, has an executed lease but is not yet in occupancy.   The tenant is expected to take occupancy and commence paying rent in April 2015. With respect to Loan No. 19, U-Haul Self Storage Pool 5, UW NOI ($) and UW NCF ($) include revenue attributable to storage container services and truck rental commissions.  Approximately 19.3% of the UW Gross Potential Income ($) is attributable to such services and commissions.
	With respect to Loan No. 33, 333 Penn, TWG Development, LLC, 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 October 2014. With respect to Loan No. 53, Graham Square Shopping Center, the second largest tenant, Café O’Play, has an executed lease but is not yet in occupancy. The tenant is expected to take occupancy no later than March 2015.
(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 ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met. With respect to Loan No. 7 Hard Rock San Diego Fee, the Appraised Value ($) represents the market value of the leased fee interest. The fee property is operated under a long term ground lease with T-12 Three, LLC, with a fully extended maturity of December 31, 2103. The ground lease requires the lessee to pay all real estate taxes, insurance, utilities and all other operating and maintenance costs. With respect to Loan No. 33, 333 Penn, the appraiser’s “Hypothetical Market Value at Stabilization” for the mortgaged property, effective as of June 19, 2014, was used, which assumes that all tenant improvements and leasing commissions under the TWG Development, LLC lease have been paid.  At origination of the mortgage loan,

A-1-27

	the borrower reserved $200,000, which represents the full estimated amounts for the tenant improvements and leasing commissions related to the lease. The “as-is” appraised value for the mortgaged property is $12,500,000.
(5)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), 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, 17 State Street, 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 “17 State Street Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $105,000,000 and is being contributed to the JPMBB 2014-C23 Trust.  Note A-2 (the “17 State Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $75,000,000 and is expected to be contributed to a future securitized trust. All loan level metrics are based on the Whole Loan balance. With respect to Loan No. 2, Columbus Square Portfolio, the loan is part of a $400,000,000 Whole Loan which is comprised of four pari passu components (Note A-1, Note A-2, Note A-3 and Note A-4). Note A-2 (the “Columbus Square Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $103,750,000 and is being contributed to the JPMBB 2014-C23 Trust. Note A-1, Note A-3 and Note A-4 (the “Columbus Square Portfolio Pari Passu Companion Loans”) have outstanding principal balances as of the Cut-off Date of $125,000,000, $75,000,000 and $96,250,000, respectively. Note A-1 is being contributed to the WFRBS 2014-C22 Trust. Note A-3 and Note A-4 will be contributed to one or more future securitized trusts.  All loan level metrics are based on the Whole Loan balance. With respect to Loan No. 3, Wyvernwood Apartments, the loan is part of a $113,500,000 Whole Loan which is comprised of one senior component (Note A) and a subordinate component (Note B). Note A has an outstanding principal balance as of the Cut-off Date of $103,000,000 and is being contributed to the JPMBB 2014-C23 Trust.  Note B (the “Wyvernwood Apartments Trust Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $10,500,000 and is also being contributed to the JPMBB 2014-C23 Trust.  Payments of interest and principal, as applicable, received in respect of the Wyvernwood Apartments Trust Companion Loan will only be available to make distributions in respect of the Class WYA Certificates.  All loan level metrics are based on the Wyvernwood Apartments Mortgage Loan only and exclude the Wyvernwood Apartments Trust Companion Loan. With respect to Loan No. 4, Grapevine Mills, the mortgage loan is part of a $268,000,000 Whole Loan which is comprised of six pari passu components (Note A-1, Note A-2, Note A-3, Note A-4, Note A-5 and Note A-6). Note A-1 and Note A-2 each have an outstanding principal balance as of the Cut-off Date of $40,000,000 and are being contributed to the JPMBB 2014-C23 Trust. JPMCB is the holder of the A-3 and A-5 Notes, while Column is the holder of the A-4 and A-6 Notes.   Note A-3, Note A-4, Note A-5 and Note A-6, which have outstanding principal balances as of the Cut-Off Date of $57,500,000, $57,500,000, $36,500,000 and $36,500,000, respectively, are expected to be contributed to future securitized trusts. All loan level metrics are based on the Whole Loan balance.
	With respect to Loan No. 6, Las Catalinas Mall, the loan is part of a $130,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-2 (the “Las Catalinas Mall Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $55,000,000 and is being contributed to the JPMBB 2014-C23 Trust. Note A-1 (the “Las Catalinas Mall Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $75,000,000 and was contributed to the JPMBB 2014-C22 Trust.  All loan level metrics are based on the Whole Loan balance. With respect to Loan No. 8, Canyon Ranch Portfolio, the loan is part of a $150,000,000 Whole Loan which is comprised of three pari passu components (Note A-1, Note A-2 and Note A-3). Note A-2 (the “Canyon Ranch Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $45,000,000 and is being contributed to the JPMBB 2014-C23 Trust. Note A-1 and Note A-3 (the “Canyon Ranch Portfolio Pari Passu Companion Loans”) have outstanding principal balances as of the Cut-off Date of $75,000,000 and $30,000,000, respectively. Note A-1 and Note A-3 are expected to be contributed to two future securitized trusts.  All loan level metrics are based on the Whole Loan balance. With respect to Loan No. 9, Beverly Connection, the loan is part of a $210,000,000 Whole Loan which is comprised of three senior pari passu components (Note A-1, Note A-2 and Note A-3) and a subordinate component (Note B). Note A-1 has an outstanding principal balance as of the Cut-off Date of $87,500,000 and is being contributed to the GS Mortgage Securities Trust 2014-GC24 securitization. Note A-2 (together with Note A-1, the “Beverly Connection Pari Passu Companion Loans”) has an outstanding principal balance as of the Cut-off Date of $43,750,000 and is being contributed to a future securitized trust.  Note A-3 (the “Beverly Connection Mortgage Loan”) has an

A-1-28

	outstanding principal balance as of the Cut-off Date of $43,750,000 and is being contributed to the JPMBB 2014-C23 Trust.  Note B (the “Beverly Connection Subordinate Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $35,000,000 and is currently held by I&G Holding B-Lender, LLC, which is owned by an investment fund that is managed by J.P. Morgan Investment Management Inc. All loan level metrics are based on the Beverly Connection Portfolio Mortgage Loan and the Beverly Connection Pari Passu Companion Loans only and exclude the Beverly Connection Subordinate Companion Loan. With respect to Loan No. 10, Residence Inn Midtown East, the loan is part of a $57,000,000 Whole Loan which is comprised of one senior component (Note A) and a subordinate component (Note B).  Note A has an outstanding principal balance as of the Cut-off Date of $42,000,000 and is being contributed to the JPMBB 2014-C23 Trust. Note B (the “Residence Inn Midtown East Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $15,000,000 and is being contributed to the JPMBB 2014-C23 Trust.  Payments of interest, as applicable, received in respect of the Residence Inn Midtown East Companion Loan will only be available to make distributions in respect of the Class RIM Certificates.  All loan level metrics are based on the Residence Inn Midtown East Mortgage Loan only and exclude the Residence Inn Midtown East Trust Companion Loan. With respect to Loan No. 19, U-Haul Self Storage Pool 5, the loan is part of a $34,500,000 whole loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 has an outstanding principal balance as of the Cut-off Date of $22,243,000 and is being contributed to the JPMBB 2014-C23 Trust. Note A-2 has an outstanding principal balance as of the Cut-off Date of $12,237,000 and is being contributed to the JPMBB 2014-C23 Trust. Payments of interest and principal, as applicable, received in respect of Note A-2 will only be available to make distributions in respect of the Class UH5 Certificates and will not be payable in respect of any other class of certificates. All loan level metrics include principal balance and debt service payments allocable to Note A-2.  For additional information, see “Description of the Mortgage Pool— The U-Haul Self Storage Pool 5 Whole Loan” in the Free Writing Prospectus.
(7)	Each number identifies a group of related borrowers.
(8)	For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator fee rate), the Senior Trust Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).
(9)	For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
(10)	With respect to all mortgage loans, except for the mortgage loan(s) listed below, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12. With respect to Loan No. 3, Wyvernwood Apartments, the mortgage loan amortizes on the principal payment schedule provided in Annex F of the Free Writing Prospectus.  As such, the Cut-off Date Balance ($), Maturity/ARD Balance ($), Monthly Debt Service ($), UW NOI DSCR, and UW NCF DSCR all reflect this principal payment schedule and a fixed interest rate of 4.12516262135922%.  The amount of monthly debt service shown in Annex A-1 was calculated using the average of principal and interest payments over the 12 months following the I/O Period of the related mortgage loan.
(11)	With respect to each of Loan Nos. 4 and 22, Grapevine Mills and Lakeshore Park Place, the first payment dates for the loans are November 1, 2014. On the Closing Date, JPMCB will deposit sufficient funds to pay the interest associated with the interest due for the October 2014 payment for the related loans.
(12)	With respect to Loan No. 7, Hard Rock San Diego Fee, the mortgage loan has an ARD feature with an anticipated repayment date of September 1, 2024.  From and after the anticipated repayment date, the interest rate will increase to the greater of  (i) 3.0% plus the initial interest rate and (ii) 3.0% plus the then current 10-year swap rate. In no event may the interest rate exceed 9.34300%. The final maturity date of the loan is September 1, 2035.
(13)	The “L” component of the prepayment provision represents lockout payments. The “Def” component of the prepayment provision represents defeasance payments. The “YM” component of the prepayment provision represents yield maintenance payments. The “O” Component of the prepayment provision represents the free payments including the Maturity Date.

A-1-29

With respect to Loan No. 1, 17 State Street, the lockout period is the earlier of September 1, 2017, or two years after the last securitization of the 17 State Street Pari Passu Companion Loan. The prepayment string reflects a lockout period ending two years after the anticipated Closing Date. With respect to Loan No. 2, Columbus Square Portfolio, the lockout period is the earlier of August 8, 2017 or two years after the last securitization of a Columbus Square Pari Passu Companion Loan.  The prepayment string reflects a lockout period ending after the date that is two years after the anticipated Closing Date. In addition, the borrower is required to pay a yield maintenance premium in connection with a partial release triggered by William F. Ryan, the eighth largest tenant at the property, exercising its option to purchase its leased condominium unit during the lockout period. With respect to Loan No. 4, Grapevine Mills, the lockout period is the earlier of November 1, 2018 or two years after the last securitization of a Grapevine Mills Pari Passu Companion Loan. The prepayment string reflects a lockout period ending two years after the anticipated Closing Date. With respect to Loan No. 6, Las Catalinas Mall, provided no event of default has occurred and is continuing and after the lockout period, the borrower has the right to defease a portion of the loan in amount necessary to achieve a DSCR of at least 1.20x. With respect to Loan No. 8, Canyon Ranch Portfolio, the lockout period is the earlier of October 1, 2018, or two years after the last securitization of a Canyon Ranch Pari Passu Companion Loan.  The prepayment string reflects a lockout period ending two years after the anticipated Closing date. With respect to Loan No. 9, Beverly Connection, the lockout period is the earlier of July 8, 2017, or two years after the last securitization of a Beverly Connection Pari Passu Companion Loan. The prepayment string reflects a lockout period ending two years after the anticipated Closing Date. Additionally, the borrower is permitted to partially defease the mortgage loan (or, at the option of the lenders, prepay a portion of the mortgage loan with a yield maintenance premium) at any time during the term in connection with the partial release of the leasehold portion of the mortgaged property pursuant to a buy-sell option in the ground lease. See “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Releases of Individual Mortgaged Properties” and “Mortgaged Property Considerations—Purchase Options, Rights of First Refusal and Rights of First Offer” in this Free Writing Prospectus. With respect to Loan No. 22, Lakeshore Park Place, the borrower may prepay the mortgage loan without defeasance or the payment of a yield maintenance premium commencing on November 2, 2016.

(14)

With respect to some mortgage loans, historical financial information may not be available due to when the properties were constructed and/or acquired. With respect to Loan No. 22, Lakeshore Park Place, most recent figures are for the five months ended May 31, 2014 annualized. With respect to Loan No. 25, Brenbrook Apartments, most recent figures are based on one month annualized rental collections and trailing twelve month other income and expenses. With respect to Loan No. 26, Crescent Pointe Apartments, most recent figures are based on three month annualized rental collections and trailing twelve month other income and expenses. With respect to Loan No. 39, The Cecil Apartments, most recent figures are based on the three month annualized rental collections. With respect to Loan No. 44, Microtel Inn & Suites - St. Clairsville, 2013 figures are for the six months ended December 31, 2013 annualized. With respect to Loan Nos. 50.01, 50.02, 50.04, Reynolds/AHCF MHC Portfolio, regarding Canon City MHC, Countryside Manor (Falls City) MHC, and Sullivan MHCs, most recent figures are based on the six month annualized rental collections and trailing twelve month other income and expenses. With respect to Loan No. 50.03, Reynolds/AHCF MHC Portfolio, regarding Pine Edge MHC, most recent figures are based on the six month annualized rental collections and 11 month annualized other income and expenses.

A-1-30

	With respect to Loan No. 51, Microtel Inn & Suites – Triadelphia/Wheeling, 2012 figures are for the six months ended December 31, 2012 annualized. With respect to Loan No. 57, Taylor Gardens Apartments, most recent figures are based on the six month annualized rental collections and trailing twelve month other income and expenses. With respect to Loan No. 61, Kings Ridge Apartments, most recent figures are based on three month annualized rental collections and trailing twelve month other income and expenses. With respect to Loan No. 64, Selma Square Apartments, 2012 figures are based on 7.5 month annualized rental collections. The most recent figures are based on seven month annualized rental collections.
(15)	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. 2, Columbus Square Portfolio, the property benefits from New York City Industrial and Commercial Incentive Programs and 421a tax exemptions (the parking garages benefit from the 421a exemptions), which result in a reduced real estate tax expense. The 2013 real estate tax expense was $140,846. The Industrial and Commercial Incentive Programs expire in the 2034/2035 tax year and will be gradually phased out beginning in the 2025/2026 tax year. The 421a exemptions expire in the 2021/2022, 2022/2023 and 2030/2031 tax years and will be gradually phased out beginning in the 2013/2014, 2014/2015 and 2022/2023 tax years for the buildings located at 801 Amsterdam Avenue, 775 Columbus Avenue and 808 Columbus Avenue, respectively. Real estate taxes were underwritten to $949,975 and are based on the current real estate tax expense as reduced by the abatements and exemptions and are projected to increase to $1,638,023 by the maturity date of the related Whole Loan. According to the tenant leases in place at the property, all real estate tax increases may be passed through to the tenants at the Columbus Square Portfolio. With respect to Loan No. 7, Hard Rock San Diego Fee, the Historical Nos., UW NOI ($) and UW NCF ($) represent the ground lease payments received by the borrower. The fee property is operated under a long term ground lease with T-12 Three, LLC. With respect to Loan No. 10, Residence Inn Midtown East, the property benefits from a New York City Industrial and Commercial Abatement Program. Under the program, increases in assessed value of the property resulting from renovations are phased in over a period of 10 years. For the first five years of the abatement program, 100% of the projected assessed value less the assessed value prior to renovation is exempt, and the exemption declines by 20% annually after that year. The exemption commences in the 2014/2015 tax year with an $812,114 abatement and begins to decline in the 2019/2020 tax year. The abatement fully expires by the end of the 2022/2023 tax year. Real estate taxes were underwritten based on the real estate tax expense as reduced by the abatements for the 2014/2015 tax year.
	With respect to Loan No. 11, 1800 West Central Road, a portion of the property benefits from a Cook County Illinois Class 6b classification real estate tax incentive program entitling it to a real estate tax incentive offered by Cook County for the development of industrial properties.  Properties subject to Class 6b classification are assessed at 10% of the market value of the property for the first 10 years of the incentive, 15% of the market value of the property in the 11th year of the incentive program and 20% of the market value of the property in the 12th year of the incentive program.  The property is currently in the ninth year of the incentive program and incentive expires in the 2017/2018 tax year. In the absence of this incentive, industrial real estate would be assessed at 25% of its market value. With respect to Loan No. 28, Ravel Hotel, the property benefits from a New York City Industrial and Commercial Abatement Program.  Under the program, increases in the assessed value of the property resulting from renovations are phased in over a period of 25 years. For the first 16 years of the abatement program, 100% of the projected assessed value less the assessed value prior to construction/renovation is exempt, and each exemption declines 10% annually after that year.  The first exemption commenced on July 1, 2005 and is set to expire on June 30, 2030.  Taxes for the 2014/2015 year are estimated to be $77,344.  Real estate taxes were underwritten based on the average real estate tax expense as reduced by the abatements.
(16)	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.
(17)	With respect to each of Loan Nos. 5 and 9, Stevens Center Business Park and Beverly Connection, a portion of the collateral securing the related mortgage loan consists of a leasehold interest.

A-1-31

	With respect to Loan No. 7, Hard Rock San Diego Fee, the mortgaged property is ground leased by the borrower to a third party.  The borrower has pledged the fee interest as collateral for the mortgaged loan.
(18)	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. With respect to Loan No. 9, Beverly Connection, the borrower was required to deposit $7,710,924 to pay for the following unfunded obligations: (i) $5,325,250  relating to certain tenant improvements and leasing commissions associated with Saks Off Fifth, Corner Bakery and Staples; (ii) $1,723,470 for free rent related to the Saks Off Fifth lease;  (iii) $497,204 for disputed common area maintenance charges for certain tenants; and (iv) $165,000 for premiums related to a condemnation insurance policy. With respect to Loan No. 36., Frontier Valley, Village Green & East 30 MHCs, the borrower deposited $685,000 into a seasoning reserve at closing that may be released to the borrower upon achievement of an 8.75% debt yield for four consecutive calendar quarters. If the borrower does not earn out the seasoning reserve within 24 months, the lender may apply the deposit to reduce the outstanding debt and applicable yield maintenance premium. With respect to Loan No. 42, Mullins Warehouse Park, the borrower deposited $250,000 into a tenant reserve at closing that may be released to the borrower upon delivery to the lender of either (1) a new lease with a term of at least three years with the largest tenant for an additional 60,000 square feet at a minimum of $3.20 per square foot per annum or (2) one or more new leases with a term of at least three years demising an additional 60,000 square feet at a minimum of $3.20 per square foot per annum for each lease. If the borrower does not earn out the tenant reserve within two years of the origination date, the lender will be required to apply the deposit to reduce the outstanding debt and the applicable yield maintenance premium. With respect to Loan No. 50, Reynolds/AHCF MHC Portfolio, the borrower deposited $200,000 into a seasoning reserve at closing that may be released to the borrower upon achievement of a 10.00% debt yield for four consecutive calendar quarters. If the borrower does not earn out the seasoning reserve within 24 months, the lender will be required to apply the deposit to reduce the outstanding debt and applicable yield maintenance premium.
(19)	Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents. With respect to Loan No. 2, Columbus Square Portfolio, commencing on the January 11, 2018 payment date and each payment date thereafter, the borrower will make monthly deposits of $70,726 into the leasing reserve, capped at $4,500,000. With respect to Loan No. 5, Stevens Center Business Park, to the extent that the borrower maintains three months of ground lease rent payments and other charges due under the ground lease in the Monthly Other Reserve, the requirement for the borrower to make monthly deposits into such reserve is waived. With respect to Loan  No. 8, Canyon Ranch Portfolio, the borrower is required to make monthly deposits of 4.0% of monthly gross revenues for the preceding month into the FF&E Reserve account. With respect to Loan  No. 9, Beverly Connection, the borrower is required to make monthly deposits of $16,667 into the Monthly TI/LC Reserve commencing on August 6, 2016.  In addition, the Monthly Other Reserve represents monthly deposits into an account for certain true-up payments required by the ground lease.  The borrower is required to escrow $50,000 into this reserve commencing in September 2014 until and including January 2015, and then commencing February 2015 and each month after that date, the borrower is required to escrow one twelfth of the excess of the payment required by the ground lease over the balance in the reserve.  See Annex A-3 in this free writing prospectus for additional information. With respect to Loan No. 10, Residence Inn Midtown East, monthly deposits into the FF&E reserve will be based on (i) 2.0% of gross revenues from the closing date through August 6, 2015, (ii) 3.0% of gross revenues from September 6, 2015 through August 6, 2016 and (iii) 4.0% of gross revenues thereafter. With respect to Loan No. 11, 1800 West Central Road, the borrower will make monthly deposits into the rollover reserve of $15,970. In addition, upon a (i) Bosch Trigger Event, (ii) Rauland Trigger Event, (iii) event of default or (iv) the debt service coverage ratio is less than 1.15x, all excess cash will be deposited into the excess cash flow

A-1-32

reserve.  To the extent that the funds collectively on deposit in the rollover reserve and the excess cash flow reserve are greater than $2,500,000, no additional deposits are required. “Bosch Trigger Event” means the occurrence of any of the following: (a) provided Bosch has not previously satisfied the terms and conditions of a Bosch lease extension, 18 months prior to the expiration of the Bosch lease, (b) the date Bosch goes dark, vacates and/or discontinues its operations or business in all or substantially all of the Bosch space or (c) the date of the filing of a bankruptcy petition by or against Bosch under the bankruptcy code.  “Rauland Trigger Event” means the earlier of either of the following: (x) the date Rauland goes dark, vacates and/or discontinues its operations or business in all or substantially all of the Rauland space or (y) the date of the filing of a bankruptcy petition by or against Rauland under the bankruptcy code.

With respect to Loan No. 12, InterMountain Hotel Portfolio, borrower will deposit into the PIP reserve 125% any new PIP imposed by a franchisor.

With respect to Loan No. 13, Residence Inn Mountain View, 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 $590,485.  These funds will be used to pay for the renovations to the public spaces under the property improvement plan.  Additionally, commencing on December 1, 2015, there is another cash flow sweep relating to the property improvement plan, and 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 $1,549,298.  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. 19, U-Haul Self-Storage Pool 5, if the Monthly Capex Reserve is less than $236,434, the borrower must make monthly deposits of $13,323 or an amount that replenishes the Monthly Capex Reserve to $236,434. In addition, to the extent that the borrower maintains six months of taxes and insurance premiums in the Monthly RE Tax Reserve and Monthly Ins. Reserve, respectively, the requirement for the borrower to make monthly deposits into such reserves are waived.

With respect to Loan No. 27, New Hampshire Portfolio, monthly deposits in the replacement reserve will be capped at $140,400, so long as, no event of default has occurred and is continuing, following delivery to lender of evidence satisfactory to lender that the Arizona Pizza Litigation has been dismissed with prejudice, discontinued with prejudice or settled without any obligation on the part of any guarantor to pay any amounts (or if such settlements required any payments by any guarantor, such amounts have been paid), and after the borrower establishes to the satisfaction of the lender that the guarantors collectively have liquid assets of $250,000 or more as evidenced by bank or investment statements in the name of the guarantors that show liquid assets of $250,000 or more for two consecutive months, and for so long as the guarantors collectively maintain liquid assets of $250,000 or more.

With respect to Loan No. 29, 1000 Floral Vale Boulevard, upon the earlier to occur of (i) the date that UPenn Health System notifies borrower of its intention to terminate the UPenn Health System lease and (ii) the date that UPenn Health System terminates the UPenn Health System Lease, all excess cash shall be deposited into the rollover reserve until such time the rollover reserve balance equals $300,000

With respect to Loan No. 32, 3405 Piedmont, monthly deposits into the rollover reserve are capped at $350,000 as long as there is no event of default and the physical and economic occupancy at the property is 75.0% or greater.

With respect to Loan No. 33, 333 Penn, the borrower is required to make monthly deposits of $1,625 into the Monthly Capex Reserve commencing on October 1, 2017.

With respect to Loan No. 43, Best Western Lake Lucille Inn, the borrower will make monthly deposits into the FF&E reserve in the amount of $5,900; provided however that so long as (i) no event of default has occurred and is continuing and (ii) the lender determines, in its sole discretion, all FF&E is being adequately maintained, on any monthly payment date when the amount of FF&E reserve on deposit in the FF&E reserve equal or exceed $300,000, borrower will not be required to make the respective monthly deposits. Based on the annual operating statements for the property, the lender may adjust the FF&E reserve monthly deposit to the greater of (x) the then-existing FF&E reserve monthly deposit, (y) one-twelfth of 4.0% of the room revenue for the prior fiscal year or (z) any greater amount required to be paid under the franchise agreement.

The borrower will deposit with the lender, on each monthly payment date occurring in May, June, July, August and September, an amount equal to $21,000 into the seasonality reserve subject to a cap of $105,000.

A-1-33

	Borrower will deposit with lender, if (i) at any time, any additional PIP work is required by the franchisor under the franchise agreement, or (ii) at any time, lender determines in its reasonable discretion that any future PIP work is required, then in either case, within 30 days after receipt of notice from franchisor or lender, as applicable, with respect to such PIP work, an amount equal to 125% of the estimated costs to complete such additional PIP work, as reasonably determined by lender. With respect to Loan No. 53, Graham Square Shopping Center, the borrower is required to make monthly deposits into the replacement reserve in the amount of $2,024 on each payment occurring in September 2014 through August 2017 and $1,191 thereafter. With respect to Loan No. 56, 6301 Bandel Road, the liquidity reserve, payments will be made monthly for the first 24 periods in the amount of $4,167.
(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. 38, Crossroads Center, monthly deposits into the rollover reserve are capped at $275,000 as long as there is no event of default and the physical and economic occupancy at the property is 80.0% or greater. With respect to Loan No. 53, Graham Square Shopping Center,  the rollover reserve are capped at $171,720 as long as there is no event of default and the physical and economic occupancy at the property is 80.0% or greater. With respect to Loan No. 56, 6301 Bandel Road, in the event that KTTC renews their lease to extend two years beyond the term of the loan, the TI/LC Reserve Cap of $150,000 will be lowered to $100,000.
(21)	With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property.
(22)	In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates.
(23)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown.  In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. For example, with respect to Loan No. 1, 17 State Street, the second largest tenant by square footage, Speechworks, has subleased its space to IP Soft. With respect to Loan No. 2, Columbus Square Portfolio, Mandell School, the third largest tenant, may terminate its lease at any time upon providing four months’ written notice and payment of a termination fee equal to three years’ rent (three years’ rent totals approximately $8.4 million through June 2015, $9.7 million through June 2020, $11.2 million through June 2025 and $12.8 million through June 2030). With respect to Loan No. 5, Stevens Center Business Park, the largest tenant by square footage, Bechtel National, Inc., has the right to terminate its lease in whole or in part at any time with 180 days’ notice.  The second largest tenant by square footage, Battelle Memorial Institute, has the right to terminate its lease in whole or in part at any time with 180 days’ notice.  The third largest tenant by square footage, the GSA (U.S. Department of Energy), has the right to terminate its lease in whole or in part at any time after October 26, 2022 with 120 days’ notice.  The fourth largest tenant by square footage, Washington Closure Hanford, has the right to terminate its lease if the US Department of Energy terminates its River Corridor Closure Contract with the tenant with 120 days’ notice.  Finally, the fifth largest tenant by square footage, Washington River Protection Solutions, has the right to terminate its lease in whole or in part at any time with 90 days’ notice. With respect to Loan No. 6, Las Catalinas Mall, the largest tenant, Kmart, may terminate its lease in October 2023, 2033 and every five years thereafter through maturity with 12 months’ notice. The second largest tenant, Shoe Carnival, has a one-time right to terminate its lease by giving notice to the landlord within the six month period beginning after June 30, 2019 and payment of a termination fee in the amount of $50,000 if the tenant’s gross receipts from the premises do not exceed $235 per square foot of the premises’ gross leasable area in both the 2017 and 2018 fiscal year. The termination will be effective on June 30, 2020.

A-1-34

	With respect to Loan No. 14.01, CIP Portfolio - Coffey Creek International Business Center, the largest tenant by square footage, United States of America, may terminate its lease at any time on or after August 31, 2017 by giving at least 60 days’ notice. With respect to Loan No. 29, 1000 Floral Vale Boulevard, the largest tenant, Publicis, may terminate its lease with respect to its entire leased premises or any full floor or floors, effective as of August 31, 2018, by providing notice no later than November 30, 2017 and payment of a termination fee equal to the sum of (a) the unamortized portion of the lease transaction costs incurred by the landlord and (b) two months of fixed basic rent. With respect to Loan No. 32, 3405 Piedmont, the second largest tenant, Windsor Management Services, Inc. has subleased its 9,273 square foot space to Lincoln Property Company, who is relocating from another location within the property. The sublease commenced in June 13, 2014 and will expire in February 28, 2017. With respect to Loan No. 33, 333 Penn, an affiliate of the borrower sponsor is the largest tenant by square footage and leases approximately 7,238 square feet of ground floor space at the mortgaged property. With respect to Loan No. 34, The Duncan Center, the fourth largest tenant, DE O&B’s Insurance Dept, may terminate its lease to the extent it does not receive appropriation of funds.  In addition, the fifth largest tenant, F.B.I, may terminate its lease at any time after November 2, 2021 by giving at least 90 days’ notice to the landlord. With respect to Loan No. 45, 1914 & 2000 East 6th Street, the largest tenant, Blackboard, may terminate its lease, effective as of June 30, 2019, by providing written notice on or before June 30, 2018 and payment of a termination fee equal to $85,329.60.  In addition, the second largest tenant, GCF/MTB, may terminate its lease, effective any time beginning March 1, 2017, by providing four months’ prior written notice and payment of a fee equal to four months of the then-current monthly rent, so long as the tenant is not in default and has not provided notice to renew its lease. With respect to Loan No. 52, Oak Manor Market, Family Dollar, the junior anchor for the Oak Manor Market Mortgage Property, went dark in July 2014. Although it continues to pay rent, Family’s Dollar’s rent was excluded from underwriting.
	With respect to Loan No. 60, Camp Creek Pavilion, the largest tenant, U.S. Government its lease contains appropriations language, but also provides the tenant with the unilateral ability to terminate its lease upon 30 days’ notice.
(24)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes. With respect to Loan No. 4, Grapevine Mills, there is no Carveout Guarantor, and the borrower is the sole party responsible for any violations or breaches of the non-recourse carveout provisions in the mortgage loan documents. With respect to Loan No. 9, Beverly Connection, under the recourse carve-out guaranty, (i) Ben Ashkenazy has no liability for certain of the full recourse items which occur solely as a result of the actions of Edward S. Gindi or an entity controlled by Edward S. Gindi, (ii) Edward S. Gindi has no liability for certain of the full recourse items which occur solely as a result of the actions of Ben Ashkenazy or an entity controlled by Ben Ashkenazy and (iii) Raymond Gindi only has liability for certain of the full recourse items related to bankruptcy and only if such items occur as a result of the actions of Edward S. Gindi or an entity that Edward S. Gindi controls. With respect to Loan No. 13, Residence Inn Mountain View, 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” 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.

A-1-35

With respect to Loan No. 1, 17 State Street, at the mortgage loan origination, RREEF Spezial Invest GmbH provided a $40,000,000 mezzanine loan, which is ultimately secured by a 100% pledge of the direct or equity interest in the related borrower.  This mezzanine loan has been cross-defaulted with certain other subordinate financing.  See “Description of the Mortgage Loans – Additional Debt” and Annex A-3 in this free writing prospectus.

With respect to Loan No. 3, Wyvernwood Apartments, at the mortgage loan origination, an affiliate of the related borrower provided a $27,000,000 mezzanine loan, which is ultimately secured by an approximately 85% pledge of the direct or equity interest in the related borrower.  The affiliated lender has signed a subordination and standstill agreement.  See “Description of the Mortgage Loans – Additional Debt” in this free writing prospectus.

With respect Loan No. 29, 1000 Floral Vale Boulevard, one partner of the related borrower currently holds preferred equity interests in the related borrower in the amount of $4,150,000. The holder of the preferred equity is entitled to payments from funds available after payment of debt service and operating expenses on the related mortgage loan. The preferred rate of return is 10% of the outstanding investment amount, compounded quarterly.  If preferred returns are not paid within 120 days of the applicable monthly distribution date, the preferred equity holder may exercise managerial control subject to the terms of the related loan documents. See “Description of the Mortgage Loans – Additional Debt” in this free writing prospectus.

A-1-36