Unassociated Document

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-190246-09


	Free Writing Prospectus dated October 1, 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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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

Year

Loan #

Seller(1)

Property Name

Street Address

City

State

Zip Code

County

Properties

Type

Subtype

Year Built

Renovated

JPMCB / Column

Grapevine Mills

3000 Grapevine Mills Parkway

Grapevine

76051

Tarrant

Retail

Regional Mall

1997

JPMCB

The Mall of Victor Valley

14400 Bear Valley Road

Victorville

92392

San Bernardino

Retail

Regional Mall

1986

2007, 2012-2013

Barclays

Columbus Square Portfolio

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

New York

10025

New York

Mixed Use

Retail/Office/Parking

2007, 2008

JPMCB

635 Madison Avenue

New York

10022

New York

Mixed Use

Office/Retail

1957

2005

KeyBank

Hutch Tower Two

1250 Waters Place, Unit II

Bronx

10461

Bronx

Office

Medical

2014

JPMCB

17 State Street

New York

10004

New York

Office

CBD

1988

Barclays

North Riverside Park Mall

7501 West Cermak Road

North Riverside

60546

Cook

Retail

Regional Mall

1974

2010

JPMCB

NoBu Station

18211 Bulverde Road

San Antonio

78259

Bexar

Multifamily

Garden

2013

Barclays

Meridian Corporate Center I

2505-2525 Meridian Parkway

Durham

27713

Durham

Office

Suburban

1989-1997

2009-2013

JPMCB

Hilton Houston Post Oak

2001 Post Oak Boulevard

Houston

77056

Harris

Hotel

Full Service

1982

2014

Barclays / RAIT

Oakland Square and Oakland Plaza

Various

Troy

48083

Oakland

Retail

Anchored

Various

11.01

Barclays / RAIT

Oakland Plaza

260-396 John R Road

Troy

48083

Oakland

Retail

Anchored

1979

11.02

Barclays / RAIT

Oakland Square

500 John R Road

Troy

48083

Oakland

Retail

Anchored

1986

1997

JPMCB

Arden Park

8638 Huebner Road

San Antonio

78240

Bexar

Multifamily

Garden

2013

GECC

Canyon Ranch Portfolio

Various

Hotel

Full Service

Various

2007

13.01

GECC

Canyon Ranch - Tucson

8600 East Rockcliff Road

Tucson

85750

Pima

Hotel

Full Service

1979

2007

13.02

GECC

Canyon Ranch - Lenox

165 Kemble Street

Lenox

01240

Berkshire

Hotel

Full Service

1897

2007

JPMCB

Embassy Suites Kennesaw

620 Chastain Road NW

Kennesaw

30144

Cobb

Hotel

Full Service

2009

KeyBank

Motorola Solutions - Building I & III

8000 West Sunrise Boulevard

Plantation

33322

Broward

Office

Suburban

1982

2014

Barclays

Kenwood City Retail

Various

Cincinnati

45236

Hamilton

Retail

Various

16.01

Barclays

Kenwood City Pavilion

8103 Montgomery Road

Cincinnati

45236

Hamilton

Retail

Anchored

1998

16.02

Barclays

Kenwood City Place

8080 Montgomery Road

Cincinnati

45236

Hamilton

Retail

Shadow Anchored

2013-2014

JPMCB

Holiday Inn French Quarter-Chateau Lemoyne

301 Dauphine Street

New Orleans

70112

Orleans

Hotel

Full Service

1971

Barclays

Watermark Hurstbourne Apartments

10405 Watermark Place

Louisville

40223

Jefferson

Multifamily

Garden

2013

Barclays

Meridian Corporate Center II

2500-2810 Meridian Parkway

Durham

27713

Durham

Office

Suburban

1987

RAIT

2100 Wharton Street

Pittsburgh

15203

Allegheny

Office

CBD

1900

2013-2014

RAIT

Peerless Lofts

150 Union Street

Providence

02903

Providence

Multifamily

Garden

1866

2005

Barclays

Glenbrook Commons

4122 Lima Road

Fort Wayne

46805

Allen

Retail

Anchored

1987

2006

Barclays

1690 New Britain Avenue

Farmington

06032

Hartford

Office

Suburban

1961

2011

KeyBank

Water’s Edge

2220 Gloria Circle

Pensacola

32514

Escambia

Multifamily

Garden

2004

JPMCB

Westin Columbus

310 South High Street

Columbus

43215

Franklin

Hotel

Full Service

1987

2007

Barclays

Meriden Executive Park

530 & 538 Preston Avenue

Meriden

06450

New Haven

Office

Suburban

1986, 1989

2008-2009

Barclays

East Roosevelt Boulevard Office Portfolio

2607 Rhawn Street & 8040 East Roosevelt Boulevard

Philadelphia

19152

Philadelphia

Office

CBD

1963, 1974

2014

Barclays

Churchill Square Shopping Center

303 Southeast 17th Street

Ocala

34471

Marion

Retail

Anchored

1992

KeyBank

Skyview Plaza Shopping Center

15891-15937 State Road 170

East Liverpool

43920

Columbiana

Retail

Anchored

1979, 2008

2014

KeyBank

MHPI Indiana Portfolio

Various

Manufactured Housing

Various

30.01

KeyBank

Apple Valley Estates

1850 East 181st Avenue

Hebron

46341

Porter

Manufactured Housing

1979

30.02

KeyBank

Regency Pointe Estates Community

8280 US-30 East

Pierceton

46562

Noble

Manufactured Housing

1970

30.03

KeyBank

Merrywood

3104 East Wooster Road

Pierceton

46562

Kosciusko

Manufactured Housing

1960

KeyBank

Wauwatosa Industrial

4420 North Harley Davidson Avenue

Wauwatosa

53225

Milwaukee

Industrial

Warehouse

2001

RAIT

Tractor Supply/Fresenius Medical

Various

32.01

RAIT

Fresenius Medical Care

630 Deckbar Avenue

Jefferson

70121

Jefferson

Office

Medical

2014

32.02

RAIT

Tractor Supply- Buckeye

2555 South Miller Road

Buckeye

85326

Maricopa

Retail

Single Tenant

2014

32.03

RAIT

Tractor Supply- Laurel

1501 Northwest Drive

Laurel

39440

Jones

Retail

Single Tenant

2012

RAIT

Bennington Square Apartments

6300 West Bellfort Street

Houston

77035

Harris

Multifamily

Garden

1975

2014

RAIT

Racine Center

5201-5409 Washington Avenue

Mount Pleasant

53406

Racine

Retail

Anchored

1988

RAIT

Northridge Business Center

5005, 5019-5025 & 5035 West W.T. Harris Boulevard

Charlotte

28269

Mecklenburg

Industrial

Flex

1990

1994

KeyBank

Hyatt Place - Nashville

721 Royal Parkway

Nashville

37214

Davidson

Hotel

Limited Service

2000

2014

KeyBank

The Carrier Building

1711 Corporation Parkway

Raleigh

27604

Wake

Industrial

Warehouse

1989

2005

KeyBank

Wichita Square

3610-3620 & 3704 Call Field Road

Wichita Falls

76308

Wichita

Retail

Anchored

1984

2010

JPMCB

Academy Sports - Garland, TX

4920 North Garland Avenue

Garland

75040

Dallas

Retail

Single Tenant

2013

Barclays

Storage Max Self Storage

3304 Browns Mill Road

Johnson City

37604

Washington

Self Storage

1996, 1999, 2004

KeyBank

Westwood Square

2410-2468 West State Street

Alliance

44601

Stark

Retail

Anchored

1993

RAIT

Dollar General Portfolio

Various

Retail

Freestanding

Various

42.01

RAIT

Dollar General - Chillicothe

1050 East Main Street

Chillicothe

45601

Ross

Retail

Freestanding

2013

42.02

RAIT

Dollar General - Columbus 2

3349 Refugee Road

Columbus

43232

Franklin

Retail

Freestanding

2014

42.03

RAIT

Dollar General - Columbus 1

2100 Sullivant Avenue

Columbus

43223

Franklin

Retail

Freestanding

2014

42.04

RAIT

Dollar General - Kansas City

8411 Holmes Road

Kansas City

64131

Jackson

Retail

Freestanding

2013

KeyBank

Marysville Farms

1150 Minnesota Road

Port Huron

48060

Saint Clair

Manufactured Housing

1999

2012

KeyBank

StaxUp Self Storage

27400 McCall Boulevard

Sun City

92585

Riverside

Self Storage

1979

2000

RAIT

740 Kifer Road

Sunnyvale

94086

Santa Clara

Industrial

Warehouse

1970

2013

KeyBank

Harrodsburg Marketplace

844 South College Street

Harrodsburg

40330

Mercer

Retail

Anchored

1986

2013

KeyBank

Village Park Apartments

110 Village Park Drive

Simpsonville

29681

Greenville

Multifamily

Garden

1977-1980

KeyBank

Anchor Industrial Park

100 Stradtman Street

Cheektowaga

14206

Erie

Industrial

Flex

1980

2009

JPMCB

Hampton Inn Massillon

44 1st Street SW

Massillon

44647

Stark

Hotel

Limited Service

2000

2012

RAIT

Woodland Estates

4797 South 4th Street

Kalamazoo

49009

Kalamazoo

Manufactured Housing

1972, 1982, 1997

2014

JPMCB

Rite Aid

1224 Brownsville Road

Pittsburgh

15210

Allegheny

Retail

Freestanding

2004

KeyBank

Trotwood Self Storage

5520 Salem Bend Drive

Trotwood

45426

Montgomery

Self Storage

1978

1986

Barclays

East Dublin Center

901-937 East Dublin Granville Road

Columbus

43229

Franklin

Retail

Anchored

1969

2014

KeyBank

Storage Pros - Old Hickory

316 Martingale Drive

Old Hickory

37138

Davidson

Self Storage

1998-2002

A-1-1

ANNEX A-1


											Original		Current
				Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed
Loan #	Seller(1)	Property Name	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)	per Unit ($)	Balance ($)(5)(6)	per Unit ($)	Pool Balance	Loan
1	JPMCB / Column	Grapevine Mills	1,337,751	Square Feet	85.0%	05/30/14	505,000,000	08/12/14	53.1%	115,000,000	200	115,000,000	200	9.0%	No
2	JPMCB	The Mall of Victor Valley	477,384	Square Feet	96.6%	06/30/14	183,200,000	07/28/14	62.8%	115,000,000	241	115,000,000	241	9.0%	No
3	Barclays	Columbus Square Portfolio	494,224	Square Feet	95.7%	07/31/14	555,000,000	07/16/14	72.1%	96,250,000	809	96,250,000	809	7.6%	No
4	JPMCB	635 Madison Avenue	177,262	Square Feet	94.4%	07/31/14	195,000,000	07/21/14	46.2%	90,000,000	508	90,000,000	508	7.1%	No
5	KeyBank	Hutch Tower Two	278,133	Square Feet	100.0%	08/27/14	117,000,000	10/01/15	68.8%	80,500,000	289	80,500,000	289	6.3%	No
6	JPMCB	17 State Street	560,210	Square Feet	90.7%	06/19/14	325,000,000	04/01/14	55.4%	75,000,000	321	75,000,000	321	5.9%	No
7	Barclays	North Riverside Park Mall	429,038	Square Feet	94.1%	07/01/14	129,000,000	07/16/14	58.1%	75,000,000	175	75,000,000	175	5.9%	No
8	JPMCB	NoBu Station	474	Units	98.9%	08/31/14	54,000,000	08/20/14	77.8%	42,000,000	88,608	42,000,000	88,608	3.3%	No
9	Barclays	Meridian Corporate Center I	320,085	Square Feet	92.8%	07/30/14	53,100,000	07/21/14	68.3%	36,261,000	113	36,261,000	113	2.9%	No
10	JPMCB	Hilton Houston Post Oak	448	Rooms	83.5%	08/31/14	126,200,000	06/27/14	63.4%	35,000,000	178,571	35,000,000	178,571	2.8%	No
11	Barclays / RAIT	Oakland Square and Oakland Plaza	392,237	Square Feet	96.3%	08/31/14	51,090,000	08/08/14	68.5%	35,000,000	89	35,000,000	89	2.8%	No
11.01	Barclays / RAIT	Oakland Plaza	171,511	Square Feet	91.4%	08/31/14	27,090,000	08/08/14		18,429,612		18,429,612		1.4%
11.02	Barclays / RAIT	Oakland Square	220,726	Square Feet	100.0%	08/31/14	24,000,000	08/08/14		16,570,388		16,570,388		1.3%
12	JPMCB	Arden Park	301	Units	95.3%	08/22/14	42,300,000	07/29/14	77.1%	32,600,000	108,306	32,600,000	108,306	2.6%	No
13	GECC	Canyon Ranch Portfolio	277	Rooms	58.4%	06/30/14	282,100,000	Various	53.2%	30,000,000	541,516	30,000,000	541,516	2.4%	No
13.01	GECC	Canyon Ranch - Tucson	151	Rooms	58.0%	06/30/14	178,100,000	06/19/14		18,940,092		18,940,092		1.5%
13.02	GECC	Canyon Ranch - Lenox	126	Rooms	58.9%	06/30/14	104,000,000	06/24/14		11,059,908		11,059,908		0.9%
14	JPMCB	Embassy Suites Kennesaw	192	Rooms	78.3%	08/31/14	43,800,000	07/01/14	67.4%	29,500,000	153,646	29,500,000	153,646	2.3%	No
15	KeyBank	Motorola Solutions - Building I & III	323,025	Square Feet	100.0%	09/02/14	38,850,000	06/05/14	72.1%	28,000,000	87	28,000,000	87	2.2%	No
16	Barclays	Kenwood City Retail	84,247	Square Feet	92.5%	06/16/14	32,890,000	07/28/14	74.1%	24,375,000	289	24,375,000	289	1.9%	No
16.01	Barclays	Kenwood City Pavilion	57,173	Square Feet	89.0%	06/16/14	18,520,000	07/28/14		13,725,296		13,725,296		1.1%
16.02	Barclays	Kenwood City Place	27,074	Square Feet	100.0%	06/16/14	14,370,000	07/28/14		10,649,704		10,649,704		0.8%
17	JPMCB	Holiday Inn French Quarter-Chateau Lemoyne	171	Rooms	75.6%	07/31/14	40,500,000	07/01/14	58.0%	23,500,000	137,427	23,500,000	137,427	1.8%	No
18	Barclays	Watermark Hurstbourne Apartments	270	Units	94.1%	06/12/14	37,650,000	06/05/14	59.4%	22,350,000	82,778	22,350,000	82,778	1.8%	No
19	Barclays	Meridian Corporate Center II	295,672	Square Feet	84.8%	07/30/14	28,875,000	07/21/14	69.7%	20,126,000	68	20,126,000	68	1.6%	No
20	RAIT	2100 Wharton Street	226,173	Square Feet	88.7%	07/01/14	30,000,000	07/07/14	63.3%	19,000,000	84	19,000,000	84	1.5%	No
21	RAIT	Peerless Lofts	97	Units	97.9%	06/25/14	24,800,000	06/05/14	74.5%	18,500,000	190,722	18,475,505	190,469	1.5%	No
22	Barclays	Glenbrook Commons	254,113	Square Feet	94.2%	07/31/14	24,200,000	07/30/14	71.1%	17,200,000	68	17,200,000	68	1.4%	No
23	Barclays	1690 New Britain Avenue	165,264	Square Feet	100.0%	08/29/14	22,900,000	07/29/14	71.6%	16,400,000	99	16,400,000	99	1.3%	No
24	KeyBank	Water’s Edge	184	Units	95.7%	08/18/14	19,500,000	06/12/14	69.3%	13,518,000	73,467	13,518,000	73,467	1.1%	No
25	JPMCB	Westin Columbus	188	Rooms	70.6%	07/31/14	21,000,000	07/24/14	61.9%	13,000,000	69,149	13,000,000	69,149	1.0%	No
26	Barclays	Meriden Executive Park	152,753	Square Feet	92.5%	08/01/14	17,000,000	07/24/14	70.0%	11,900,000	78	11,900,000	78	0.9%	No
27	Barclays	East Roosevelt Boulevard Office Portfolio	86,639	Square Feet	89.1%	07/10/14	13,400,000	07/18/14	74.6%	10,000,000	115	10,000,000	115	0.8%	No
28	Barclays	Churchill Square Shopping Center	92,704	Square Feet	82.6%	08/14/14	14,450,000	07/21/14	62.3%	9,000,000	97	9,000,000	97	0.7%	No
29	KeyBank	Skyview Plaza Shopping Center	84,629	Square Feet	92.9%	09/09/14	11,900,000	08/18/14	75.0%	8,925,000	105	8,925,000	105	0.7%	No
30	KeyBank	MHPI Indiana Portfolio	447	Pads	84.8%	07/31/14	10,950,000	08/20/14	74.4%	8,150,000	18,233	8,150,000	18,233	0.6%	No
30.01	KeyBank	Apple Valley Estates	238	Pads	97.1%	07/31/14	9,100,000	08/20/14		6,773,059		6,773,059		0.5%
30.02	KeyBank	Regency Pointe Estates Community	131	Pads	61.8%	07/31/14	1,050,000	08/20/14		781,507		781,507		0.1%
30.03	KeyBank	Merrywood	78	Pads	85.9%	07/31/14	800,000	08/20/14		595,434		595,434		0.0%
31	KeyBank	Wauwatosa Industrial	164,087	Square Feet	100.0%	08/20/14	12,000,000	07/29/14	67.5%	8,100,000	49	8,100,000	49	0.6%	No
32	RAIT	Tractor Supply/Fresenius Medical	55,172	Square Feet	100.0%	10/01/14	12,180,000	Various	64.7%	7,880,000	143	7,880,000	143	0.6%	No
32.01	RAIT	Fresenius Medical Care	14,373	Square Feet	100.0%	10/01/14	5,100,000	07/21/14		3,290,000		3,290,000		0.3%
32.02	RAIT	Tractor Supply- Buckeye	21,702	Square Feet	100.0%	10/01/14	3,950,000	07/16/14		2,550,000		2,550,000		0.2%
32.03	RAIT	Tractor Supply- Laurel	19,097	Square Feet	100.0%	10/01/14	3,130,000	07/10/14		2,040,000		2,040,000		0.2%
33	RAIT	Bennington Square Apartments	313	Units	98.4%	08/31/14	9,730,000	05/07/14	74.7%	7,300,000	23,323	7,273,168	23,237	0.6%	No
34	RAIT	Racine Center	135,827	Square Feet	90.8%	04/21/14	9,600,000	04/21/14	73.8%	7,100,000	52	7,083,281	52	0.6%	No
35	RAIT	Northridge Business Center	174,506	Square Feet	83.6%	05/16/14	11,950,000	05/28/14	57.7%	6,900,000	40	6,900,000	40	0.5%	No
36	KeyBank	Hyatt Place - Nashville	83	Rooms	84.6%	05/31/14	10,100,000	06/22/14	68.2%	6,900,000	83,133	6,887,282	82,979	0.5%	No
37	KeyBank	The Carrier Building	165,000	Square Feet	100.0%	07/02/14	8,510,000	07/11/14	75.1%	6,400,000	39	6,391,557	39	0.5%	No
38	KeyBank	Wichita Square	67,431	Square Feet	100.0%	07/31/14	9,010,000	06/05/14	68.8%	6,200,000	92	6,200,000	92	0.5%	No
39	JPMCB	Academy Sports - Garland, TX	71,830	Square Feet	100.0%	10/01/14	12,900,000	07/15/14	47.0%	6,060,000	84	6,060,000	84	0.5%	No
40	Barclays	Storage Max Self Storage	942	Units	88.9%	09/08/14	9,450,000	07/24/14	63.5%	6,000,000	6,369	6,000,000	6,369	0.5%	No
41	KeyBank	Westwood Square	77,447	Square Feet	96.1%	07/11/14	7,275,000	05/01/15	75.0%	5,456,000	70	5,456,000	70	0.4%	No
42	RAIT	Dollar General Portfolio	36,252	Square Feet	100.0%	10/01/14	7,060,000	04/10/14	76.3%	5,402,000	149	5,383,760	149	0.4%	No
42.01	RAIT	Dollar General - Chillicothe	9,026	Square Feet	100.0%	10/01/14	1,840,000	04/10/14		1,407,887		1,403,133		0.1%
42.02	RAIT	Dollar General - Columbus 2	9,026	Square Feet	100.0%	10/01/14	1,780,000	04/10/14		1,361,977		1,357,379		0.1%
42.03	RAIT	Dollar General - Columbus 1	9,100	Square Feet	100.0%	10/01/14	1,740,000	04/10/14		1,331,371		1,326,876		0.1%
42.04	RAIT	Dollar General - Kansas City	9,100	Square Feet	100.0%	10/01/14	1,700,000	04/10/14		1,300,765		1,296,373		0.1%
43	KeyBank	Marysville Farms	160	Pads	96.3%	07/01/14	6,550,000	07/01/14	74.8%	4,900,000	30,625	4,900,000	30,625	0.4%	No
44	KeyBank	StaxUp Self Storage	541	Units	80.6%	06/30/14	5,600,000	07/03/14	74.8%	4,200,000	7,763	4,189,760	7,744	0.3%	No
45	RAIT	740 Kifer Road	22,986	Square Feet	100.0%	10/01/14	6,525,000	07/22/14	61.3%	4,000,000	174	4,000,000	174	0.3%	No
46	KeyBank	Harrodsburg Marketplace	60,048	Square Feet	97.0%	05/20/14	5,000,000	06/17/14	74.9%	3,750,000	62	3,745,106	62	0.3%	No
47	KeyBank	Village Park Apartments	132	Units	97.7%	06/18/14	5,040,000	06/12/14	71.8%	3,630,000	27,500	3,621,078	27,432	0.3%	No
48	KeyBank	Anchor Industrial Park	118,665	Square Feet	100.0%	06/01/14	4,800,000	06/11/14	74.8%	3,600,000	30	3,591,400	30	0.3%	No
49	JPMCB	Hampton Inn Massillon	73	Rooms	70.5%	05/31/14	7,000,000	07/01/14	50.0%	3,500,000	47,945	3,500,000	47,945	0.3%	No
50	RAIT	Woodland Estates	338	Pads	67.5%	06/01/14	5,600,000	05/28/14	53.6%	3,000,000	8,876	3,000,000	8,876	0.2%	No
51	JPMCB	Rite Aid	13,813	Square Feet	100.0%	10/01/14	5,400,000	04/17/14	54.8%	3,000,000	217	2,961,365	214	0.2%	No
52	KeyBank	Trotwood Self Storage	557	Units	98.9%	06/30/14	3,700,000	07/14/14	74.9%	2,775,000	4,982	2,771,265	4,975	0.2%	No
53	Barclays	East Dublin Center	43,291	Square Feet	100.0%	06/04/14	2,900,000	06/30/14	79.4%	2,306,250	53	2,303,370	53	0.2%	No
54	KeyBank	Storage Pros - Old Hickory	335	Units	83.0%	07/14/14	3,110,000	07/09/14	67.1%	2,089,000	6,236	2,086,249	6,228	0.2%	No

A-1-2

ANNEX A-1

						Net
			Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.	Rem.
Loan #	Seller(1)	Property Name	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)(10)	Service ($)(10)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term	Amort
1	JPMCB / Column	Grapevine Mills	No	3.83270	0.01080	3.82190	Actual/360	372,401.81	4,468,821.74	09/02/14	11/01/14			120	0
2	JPMCB	The Mall of Victor Valley	No	3.96550	0.01080	3.95470	Actual/360	385,305.24	4,623,662.85	08/28/14	10/01/14			119	0
3	Barclays	Columbus Square Portfolio	No	4.57000	0.01830	4.55170	Actual/360	459,691.05	5,516,292.60	08/08/14	09/11/14	02/11/18	03/11/18	118	420
4	JPMCB	635 Madison Avenue	No	4.47917	0.01080	4.46837	Actual/360	454,903.39	5,458,840.68	09/23/14	11/01/14	10/01/19	11/01/19	120	360
5	KeyBank	Hutch Tower Two	No	4.57000	0.01830	4.55170	Actual/360	411,236.69	4,934,840.28	09/12/14	11/01/14	10/01/17	11/01/17	120	360
6	JPMCB	17 State Street	No	4.45250	0.01080	4.44170	Actual/360	282,146.27	3,385,755.21	07/15/14	09/01/14			118	0
7	Barclays	North Riverside Park Mall	No	4.93500	0.01080	4.92420	Actual/360	399,642.10	4,795,705.20	09/15/14	11/06/14			60	360
8	JPMCB	NoBu Station	Yes - Group 1	4.36000	0.01080	4.34920	Actual/360	209,328.38	2,511,940.56	09/19/14	11/01/14	10/01/19	11/01/19	120	360
9	Barclays	Meridian Corporate Center I	Yes - Group 2	3.90600	0.02080	3.88520	Actual/360	119,668.85	1,436,026.25	08/07/14	10/06/14			59	0
10	JPMCB	Hilton Houston Post Oak	No	4.48600	0.01080	4.47520	Actual/360	177,048.83	2,124,585.96	09/15/14	11/01/14	10/01/17	11/01/17	120	360
11	Barclays / RAIT	Oakland Square and Oakland Plaza	No	4.97000	0.01080	4.95920	Actual/360	187,246.38	2,246,956.56	09/15/14	11/01/14	10/01/16	11/01/16	84	360
11.01	Barclays / RAIT	Oakland Plaza
11.02	Barclays / RAIT	Oakland Square
12	JPMCB	Arden Park	Yes - Group 1	4.31950	0.02830	4.29120	Actual/360	161,701.59	1,940,419.08	09/02/14	11/01/14	10/01/19	11/01/19	120	360
13	GECC	Canyon Ranch Portfolio	No	4.13000	0.01830	4.11170	Actual/360	145,482.08	1,745,784.96	08/20/14	10/01/14	09/01/19	10/01/19	119	360
13.01	GECC	Canyon Ranch - Tucson
13.02	GECC	Canyon Ranch - Lenox
14	JPMCB	Embassy Suites Kennesaw	No	5.49804	0.01080	5.48724	Actual/360	163,505.15	1,962,061.80	09/09/14	11/01/14	10/01/15	11/01/15	60	360
15	KeyBank	Motorola Solutions - Building I & III	No	4.93000	0.01830	4.91170	Actual/360	149,114.47	1,789,373.64	09/18/14	11/01/14			132	360
16	Barclays	Kenwood City Retail	No	4.43850	0.01080	4.42770	Actual/360	122,615.44	1,471,385.28	08/22/14	10/06/14	09/06/17	10/06/17	119	360
16.01	Barclays	Kenwood City Pavilion
16.02	Barclays	Kenwood City Place
17	JPMCB	Holiday Inn French Quarter-Chateau Lemoyne	No	4.50000	0.01080	4.48920	Actual/360	130,620.63	1,567,447.56	09/09/14	11/01/14			120	300
18	Barclays	Watermark Hurstbourne Apartments	No	4.48000	0.01080	4.46920	Actual/360	112,978.72	1,355,744.64	06/24/14	08/06/14	07/06/19	08/06/19	117	360
19	Barclays	Meridian Corporate Center II	Yes - Group 2	3.90600	0.02080	3.88520	Actual/360	66,419.99	797,039.92	08/07/14	10/06/14			59	0
20	RAIT	2100 Wharton Street	No	4.61500	0.01080	4.60420	Actual/360	97,572.83	1,170,873.96	09/11/14	11/01/14	10/01/16	11/01/16	120	360
21	RAIT	Peerless Lofts	No	4.47000	0.01080	4.45920	Actual/360	93,407.30	1,120,887.60	08/04/14	10/01/14			119	359
22	Barclays	Glenbrook Commons	No	4.44800	0.01080	4.43720	Actual/360	86,619.25	1,039,431.00	09/03/14	10/06/14	09/06/18	10/06/18	119	360
23	Barclays	1690 New Britain Avenue	Yes - Group 3	4.46000	0.04080	4.41920	Actual/360	82,707.07	992,484.84	09/10/14	10/06/14	09/06/19	10/06/19	119	360
24	KeyBank	Water’s Edge	No	4.68000	0.01830	4.66170	Actual/360	69,947.05	839,364.60	09/12/14	11/01/14	10/01/16	11/01/16	120	360
25	JPMCB	Westin Columbus	No	5.03150	0.01080	5.02070	Actual/360	70,037.29	840,447.48	09/17/14	11/01/14			60	360
26	Barclays	Meriden Executive Park	Yes - Group 3	4.39000	0.04080	4.34920	Actual/360	59,520.28	714,243.36	08/22/14	10/06/14	09/06/19	10/06/19	119	360
27	Barclays	East Roosevelt Boulevard Office Portfolio	No	4.49700	0.01080	4.48620	Actual/360	50,650.71	607,808.52	08/20/14	10/06/14	09/06/16	10/06/16	119	360
28	Barclays	Churchill Square Shopping Center	No	4.44700	0.01080	4.43620	Actual/360	45,318.69	543,824.28	08/27/14	10/06/14	09/06/19	10/06/19	119	360
29	KeyBank	Skyview Plaza Shopping Center	No	4.68000	0.01830	4.66170	Actual/360	46,181.20	554,174.40	09/12/14	11/01/14			120	360
30	KeyBank	MHPI Indiana Portfolio	No	4.66000	0.01830	4.64170	Actual/360	42,073.26	504,879.12	09/11/14	11/01/14			120	360
30.01	KeyBank	Apple Valley Estates
30.02	KeyBank	Regency Pointe Estates Community
30.03	KeyBank	Merrywood
31	KeyBank	Wauwatosa Industrial	Yes - Group 4	4.58000	0.01830	4.56170	Actual/360	41,427.43	497,129.16	09/11/14	11/01/14			120	360
32	RAIT	Tractor Supply/Fresenius Medical	No	4.61000	0.05830	4.55170	Actual/360	40,443.48	485,321.76	09/16/14	11/01/14	10/01/15	11/01/15	60	360
32.01	RAIT	Fresenius Medical Care
32.02	RAIT	Tractor Supply- Buckeye
32.03	RAIT	Tractor Supply- Laurel
33	RAIT	Bennington Square Apartments	No	4.55000	0.01080	4.53920	Actual/360	37,205.22	446,462.64	06/06/14	08/01/14			117	357
34	RAIT	Racine Center	No	4.82000	0.01080	4.80920	Actual/360	37,337.12	448,045.44	07/17/14	09/01/14			118	358
35	RAIT	Northridge Business Center	No	4.66000	0.08830	4.57170	Actual/360	35,620.31	427,443.72	08/05/14	10/01/14	09/01/16	10/01/16	119	360
36	KeyBank	Hyatt Place - Nashville	No	4.37000	0.01830	4.35170	Actual/360	37,845.08	454,140.96	08/12/14	10/01/14			59	299
37	KeyBank	The Carrier Building	Yes - Group 4	4.49000	0.01830	4.47170	Actual/360	32,389.84	388,678.08	08/21/14	10/01/14			119	359
38	KeyBank	Wichita Square	No	4.72000	0.01830	4.70170	Actual/360	32,230.12	386,761.44	09/10/14	11/01/14			120	360
39	JPMCB	Academy Sports - Garland, TX	No	4.41500	0.01080	4.40420	Actual/360	30,399.83	364,797.96	09/10/14	11/01/14			120	360
40	Barclays	Storage Max Self Storage	No	4.59000	0.01080	4.57920	Actual/360	30,722.81	368,673.72	09/18/14	11/06/14	10/06/18	11/06/18	120	360
41	KeyBank	Westwood Square	No	4.48000	0.01830	4.46170	Actual/360	27,579.95	330,959.40	09/04/14	11/01/14	10/01/16	11/01/16	120	360
42	RAIT	Dollar General Portfolio	No	4.95000	0.01080	4.93920	Actual/360	28,834.26	346,011.12	06/05/14	08/01/14			81	357
42.01	RAIT	Dollar General - Chillicothe
42.02	RAIT	Dollar General - Columbus 2
42.03	RAIT	Dollar General - Columbus 1
42.04	RAIT	Dollar General - Kansas City
43	KeyBank	Marysville Farms	No	4.87000	0.01830	4.85170	Actual/360	28,275.01	339,300.12	09/04/14	11/01/14			120	300
44	KeyBank	StaxUp Self Storage	No	4.65000	0.01830	4.63170	Actual/360	21,656.75	259,881.00	07/31/14	09/01/14			118	358
45	RAIT	740 Kifer Road	No	4.45000	0.01080	4.43920	Actual/360	15,039.35	180,472.22	08/19/14	10/01/14			83	0
46	KeyBank	Harrodsburg Marketplace	No	4.55000	0.01830	4.53170	Actual/360	19,112.27	229,347.24	08/04/14	10/01/14			119	359
47	KeyBank	Village Park Apartments	No	4.61000	0.01830	4.59170	Actual/360	18,630.69	223,568.28	07/31/14	09/01/14			118	358
48	KeyBank	Anchor Industrial Park	No	4.75000	0.01830	4.73170	Actual/360	18,779.30	225,351.60	07/02/14	09/01/14			118	358
49	JPMCB	Hampton Inn Massillon	No	5.09000	0.01080	5.07920	Actual/360	20,644.60	247,735.20	09/09/14	11/01/14			61	300
50	RAIT	Woodland Estates	No	4.89000	0.01080	4.87920	Actual/360	15,903.57	190,842.84	09/05/14	11/01/14			120	360
51	JPMCB	Rite Aid	No	4.84450	0.01080	4.83370	Actual/360	31,592.12	379,105.44	07/31/14	09/01/14			118	118
52	KeyBank	Trotwood Self Storage	No	4.38000	0.01830	4.36170	Actual/360	13,863.35	166,360.20	08/20/14	10/01/14			119	359
53	Barclays	East Dublin Center	No	4.79000	0.01080	4.77920	Actual/360	12,086.16	145,033.92	08/28/14	10/06/14			119	359
54	KeyBank	Storage Pros - Old Hickory	No	4.50000	0.01830	4.48170	Actual/360	10,584.66	127,015.92	08/05/14	10/01/14			59	359

A-1-3

ANNEX A-1

					Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date(11)	ARD Loan(11)	Mat Date(11)	Balance ($)(5)	LTV %(4)	Provision (Payments)(12)
1	JPMCB / Column	Grapevine Mills	120	0	1	5	5	10/01/24	No		115,000,000	53.1%	L(24),Def(89),O(7)
2	JPMCB	The Mall of Victor Valley	120	1	1	5	0	09/01/24	No		115,000,000	62.8%	L(25),Def(90),O(5)
3	Barclays	Columbus Square Portfolio	42	2	11	5	0	08/11/24	No		88,255,651	66.1%	L(26),Def(90),O(4)
4	JPMCB	635 Madison Avenue	60	0	1	5	0	10/01/24	No		82,341,383	42.2%	L(24),Def(93),O(3)
5	KeyBank	Hutch Tower Two	36	0	1	0	3	10/01/24	No		70,580,977	60.3%	L(24),Def(93),O(3)
6	JPMCB	17 State Street	120	2	1	5	0	08/01/24	No		75,000,000	55.4%	L(26),Def(90),O(4)
7	Barclays	North Riverside Park Mall	0	0	6	0	0	10/06/19	No		69,100,214	53.6%	L(24),Def(32),O(4)
8	JPMCB	NoBu Station	60	0	1	0	0	10/01/24	No		38,351,598	71.0%	L(25),Grtr1%orYM(93),O(2)
9	Barclays	Meridian Corporate Center I	60	1	6	0	0	09/06/19	No		36,261,000	68.3%	L(25),Def(31),O(4)
10	JPMCB	Hilton Houston Post Oak	36	0	1	0	0	10/01/24	No		30,628,055	55.5%	L(25),Grtr1%orYM(92),O(3)
11	Barclays / RAIT	Oakland Square and Oakland Plaza	24	0	1	5	5	10/01/21	No		32,263,233	63.1%	L(24),Def(56),O(4)
11.01	Barclays / RAIT	Oakland Plaza									16,988,539
11.02	Barclays / RAIT	Oakland Square									15,274,694
12	JPMCB	Arden Park	60	0	1	0	0	10/01/24	No		29,748,361	70.3%	L(25),Grtr1%orYM(93),O(2)
13	GECC	Canyon Ranch Portfolio	60	1	1	5	5	09/01/24	No		27,289,105	48.4%	L(25),Def(91),O(4)
13.01	GECC	Canyon Ranch - Tucson									17,228,606
13.02	GECC	Canyon Ranch - Lenox									10,060,500
14	JPMCB	Embassy Suites Kennesaw	12	0	1	0	0	10/01/19	No		28,069,419	64.1%	L(25),Grtr1%orYM(11),O(24)
15	KeyBank	Motorola Solutions - Building I & III	0	0	1	0	5	10/01/25	No		22,313,492	57.4%	L(36),Def(72),O(24)
16	Barclays	Kenwood City Retail	36	1	6	0	0	09/06/24	No		21,306,099	64.8%	L(25),Def(91),O(4)
16.01	Barclays	Kenwood City Pavilion									11,997,232
16.02	Barclays	Kenwood City Place									9,308,867
17	JPMCB	Holiday Inn French Quarter-Chateau Lemoyne	0	0	1	2 (once a year, max twice)	2 (once a year, max twice)	10/01/24	Yes	11/01/44	17,248,589	42.6%	L(24),Def(93),O(3)
18	Barclays	Watermark Hurstbourne Apartments	60	3	6	0	0	07/06/24	No		20,448,998	54.3%	L(24),Grtr1%orYM(92),O(4)
19	Barclays	Meridian Corporate Center II	60	1	6	0	0	09/06/19	No		20,126,000	69.7%	L(25),Def(31),O(4)
20	RAIT	2100 Wharton Street	24	0	1	5	5	10/01/24	No		16,276,589	54.3%	L(24),Def(92),O(4)
21	RAIT	Peerless Lofts	0	1	1	5	5	09/01/24	No		14,942,049	60.3%	L(25),Def(91),O(4)
22	Barclays	Glenbrook Commons	48	1	6	0	0	09/06/24	No		15,390,706	63.6%	L(25),Def(91),O(4)
23	Barclays	1690 New Britain Avenue	60	1	6	0	0	09/06/24	No		14,999,473	65.5%	L(24),Grtr1%orYM(92),O(4)
24	KeyBank	Water’s Edge	24	0	1	0	5	10/01/24	No		11,600,198	59.5%	L(24),Def(93),O(3)
25	JPMCB	Westin Columbus	0	0	1	0	0	10/01/19	No		11,994,898	57.1%	L(25),Grtr1%orYM(11),1%(21),O(3)
26	Barclays	Meriden Executive Park	60	1	6	0	0	09/06/24	No		10,871,397	63.9%	L(24),Grtr1%orYM(92),O(4)
27	Barclays	East Roosevelt Boulevard Office Portfolio	24	1	6	0	0	09/06/24	No		8,539,471	63.7%	L(25),Def(91),O(4)
28	Barclays	Churchill Square Shopping Center	60	1	6	0	0	09/06/24	No		8,229,687	57.0%	L(25),Def(91),O(4)
29	KeyBank	Skyview Plaza Shopping Center	0	0	1	5	5	10/01/24	No		7,260,775	61.0%	L(24),Def(92),O(4)
30	KeyBank	MHPI Indiana Portfolio	0	0	1	5	5	10/01/24	No		6,625,805	60.5%	L(24),Def(93),O(3)
30.01	KeyBank	Apple Valley Estates									5,506,377
30.02	KeyBank	Regency Pointe Estates Community									635,351
30.03	KeyBank	Merrywood									484,077
31	KeyBank	Wauwatosa Industrial	0	0	1	5	5	10/01/24	No		6,567,276	54.7%	L(24),Def(92),O(4)
32	RAIT	Tractor Supply/Fresenius Medical	12	0	1	5	5	10/01/19	Yes	10/01/24	7,367,625	60.5%	L(24),Def(32),O(4)
32.01	RAIT	Fresenius Medical Care									3,076,077
32.02	RAIT	Tractor Supply- Buckeye									2,384,194
32.03	RAIT	Tractor Supply- Laurel									1,907,355
33	RAIT	Bennington Square Apartments	0	3	1	0	5	07/01/24	No		5,913,073	60.8%	L(27),Def(89),O(4)
34	RAIT	Racine Center	0	2	1	0	5	08/01/24	No		5,803,358	60.5%	L(26),Def(90),O(4)
35	RAIT	Northridge Business Center	24	1	1	5	5	09/01/24	No		5,917,753	49.5%	L(25),Def(91),O(4)
36	KeyBank	Hyatt Place - Nashville	0	1	1	0	0	09/01/19	No		6,071,771	60.1%	L(25),Def(32),O(3)
37	KeyBank	The Carrier Building	0	1	1	15	5	09/01/24	No		5,172,705	60.8%	L(25),Def(91),O(4)
38	KeyBank	Wichita Square	0	0	1	0	5	10/01/24	No		5,050,706	56.1%	L(24),Def(93),O(3)
39	JPMCB	Academy Sports - Garland, TX	0	0	1	0	0	10/01/24	Yes	01/01/29	4,885,477	37.9%	L(25),Grtr1%orYM(92),O(3)
40	Barclays	Storage Max Self Storage	48	0	6	0	0	10/06/24	No		5,383,889	57.0%	L(24),Def(92),O(4)
41	KeyBank	Westwood Square	24	0	1	0	0	10/01/24	No		4,657,188	64.0%	L(24),Def(93),O(3)
42	RAIT	Dollar General Portfolio	0	3	1	5	5	07/01/21	Yes	07/01/44	4,777,320	67.7%	L(27),Def(53),O(4)
42.01	RAIT	Dollar General - Chillicothe									1,245,080
42.02	RAIT	Dollar General - Columbus 2									1,204,480
42.03	RAIT	Dollar General - Columbus 1									1,177,413
42.04	RAIT	Dollar General - Kansas City									1,150,346
43	KeyBank	Marysville Farms	0	0	1	0	5	10/01/24	No		3,646,602	55.7%	L(25),Grtr1%orYM(91),O(4)
44	KeyBank	StaxUp Self Storage	0	2	1	0	5	08/01/24	No		3,413,420	61.0%	L(26),Def(91),O(3)
45	RAIT	740 Kifer Road	84	1	1	0	5	09/01/21	No		4,000,000	61.3%	L(47),Grtr1%orYM(33),O(4)
46	KeyBank	Harrodsburg Marketplace	0	1	1	0	5	09/01/24	No		3,037,128	60.7%	L(25),Def(92),O(3)
47	KeyBank	Village Park Apartments	0	2	1	0	5	08/01/24	No		2,946,166	58.5%	L(26),Def(91),O(3)
48	KeyBank	Anchor Industrial Park	0	2	1	0	0	08/01/24	No		2,935,671	61.2%	L(26),Def(91),O(3)
49	JPMCB	Hampton Inn Massillon	0	0	1	0	0	11/01/19	No		3,111,702	44.5%	L(25),Grtr1%orYM(33),O(3)
50	RAIT	Woodland Estates	0	0	1	5	5	10/01/24	No		2,457,787	43.9%	L(24),Def(92),O(4)
51	JPMCB	Rite Aid	0	2	1	0	0	08/01/24	No		16,103	0.3%	L(26),Def(93),O(1)
52	KeyBank	Trotwood Self Storage	0	1	1	0	0	09/01/24	No		2,234,330	60.4%	L(25),Def(92),O(3)
53	Barclays	East Dublin Center	0	1	6	0	0	09/06/24	No		1,883,045	64.9%	L(25),Def(92),O(3)
54	KeyBank	Storage Pros - Old Hickory	0	1	1	0	5	09/01/19	No		1,911,570	61.5%	L(25),Def(32),O(3)

A-1-4

ANNEX A-1

			HISTORICAL FINANCIALS(13)
				2011			2012			2013
			2011	Total	2011	2012	Total	2012	2013	Total	2013	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Expenses ($)	NOI ($)	Revenues ($)	Expenses ($)	NOI ($)	Revenues ($)	Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
1	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
2	JPMCB	The Mall of Victor Valley	14,555,274	4,305,042	10,250,231	13,875,309	4,306,246	9,569,064	14,611,099	4,548,802	10,062,297	15,504,281	4,567,492	10,936,789	06/30/14
3	Barclays	Columbus Square Portfolio				23,636,329	3,215,058	20,421,271	21,821,850	2,488,024	19,333,826
4	JPMCB	635 Madison Avenue				12,879,377	8,505,404	4,373,973	13,814,676	8,708,541	5,106,135	15,912,606	8,862,369	7,050,237	06/30/14
5	KeyBank	Hutch Tower Two
6	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
7	Barclays	North Riverside Park Mall	18,207,140	10,898,963	7,308,177	18,383,922	11,168,711	7,215,211	18,266,689	11,092,706	7,173,983	18,517,534	10,867,841	7,649,693	06/30/14
8	JPMCB	NoBu Station										5,477,697	2,241,397	3,236,300	06/30/14
9	Barclays	Meridian Corporate Center I	4,448,772	2,485,850	1,962,922	5,074,899	2,667,277	2,407,622	5,809,151	2,644,338	3,164,813	5,983,963	2,746,783	3,237,180	06/30/14
10	JPMCB	Hilton Houston Post Oak	26,830,531	19,678,782	7,151,749	28,677,964	20,621,308	8,056,656	30,824,528	21,351,559	9,472,969	31,384,482	21,686,879	9,697,603	08/31/14
11	Barclays / RAIT	Oakland Square and Oakland Plaza	5,565,626	2,241,654	3,323,972	5,728,420	2,121,221	3,607,199	5,557,027	2,146,849	3,410,178	5,759,771	2,140,180	3,619,591	07/31/14
11.01	Barclays / RAIT	Oakland Plaza	3,163,001	1,181,862	1,981,139	3,048,912	1,112,864	1,936,048	2,912,945	1,181,346	1,731,599	2,982,265	1,201,926	1,780,339	07/31/14
11.02	Barclays / RAIT	Oakland Square	2,402,625	1,059,792	1,342,833	2,679,508	1,008,357	1,671,151	2,644,082	965,503	1,678,579	2,777,506	938,254	1,839,252	07/31/14
12	JPMCB	Arden Park										3,822,548	1,830,204	1,992,344	07/31/14
13	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
13.01	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
13.02	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
14	JPMCB	Embassy Suites Kennesaw	5,779,496	3,800,982	1,978,514	6,539,775	3,826,530	2,713,245	7,125,712	4,190,386	2,935,326	7,565,842	4,433,070	3,132,772	08/31/14
15	KeyBank	Motorola Solutions - Building I & III
16	Barclays	Kenwood City Retail							1,866,900	318,128	1,548,772
16.01	Barclays	Kenwood City Pavilion				1,779,863	277,583	1,502,280	1,794,210	312,179	1,482,031
16.02	Barclays	Kenwood City Place							72,690	5,949	66,741	182,059	75,320	106,739	04/30/14
17	JPMCB	Holiday Inn French Quarter-Chateau Lemoyne	6,766,799	5,141,476	1,625,323	8,197,044	5,559,204	2,637,840	8,892,661	5,654,836	3,237,825	9,552,128	5,954,786	3,597,342	07/31/14
18	Barclays	Watermark Hurstbourne Apartments										1,243,723	693,911	549,812	04/30/14
19	Barclays	Meridian Corporate Center II	2,494,970	1,729,347	765,623	2,969,947	1,754,456	1,215,491	3,147,729	1,852,527	1,295,202	3,331,831	1,869,527	1,462,304	06/30/14
20	RAIT	2100 Wharton Street							2,618,545	1,429,185	1,189,360	2,603,575	1,563,975	1,039,600	06/30/14
21	RAIT	Peerless Lofts	2,320,373	842,379	1,477,994	2,424,468	841,416	1,583,052	2,522,258	896,397	1,625,861	2,521,978	915,959	1,606,019	03/31/14
22	Barclays	Glenbrook Commons				1,451,652	603,892	847,760	1,370,821	534,368	836,453	1,905,961	516,348	1,389,613	07/31/14
23	Barclays	1690 New Britain Avenue	1,717,435	1,092,061	625,373	2,826,977	1,294,077	1,532,900	2,971,961	1,346,808	1,625,153	2,919,969	1,370,788	1,549,181	08/31/14
24	KeyBank	Water’s Edge				2,109,046	948,792	1,160,254	2,242,855	978,647	1,264,208	2,320,575	1,009,694	1,310,881	07/31/14
25	JPMCB	Westin Columbus	9,613,621	8,397,875	1,215,746	9,625,245	8,486,761	1,138,484	9,775,384	8,556,781	1,218,603	10,278,736	8,862,660	1,416,076	07/31/14
26	Barclays	Meriden Executive Park	2,184,850	1,183,460	1,001,389	2,506,275	1,243,123	1,263,152	2,625,880	1,189,076	1,436,804	2,685,810	1,213,187	1,472,623	06/30/14
27	Barclays	East Roosevelt Boulevard Office Portfolio	1,662,413	929,849	732,564	1,532,763	910,589	622,174	1,450,817	899,781	551,036	1,432,687	882,372	550,315	06/30/14
28	Barclays	Churchill Square Shopping Center	1,596,778	447,256	1,149,522	1,538,188	666,700	871,487	1,144,216	534,865	609,351	1,345,982	497,948	848,034	07/31/14
29	KeyBank	Skyview Plaza Shopping Center	966,876	170,842	796,034	966,488	176,136	790,352	958,963	200,099	758,864	1,017,023	209,632	807,391	07/31/14
30	KeyBank	MHPI Indiana Portfolio				1,414,336	671,591	742,745	1,480,221	674,929	805,292	1,491,936	676,132	815,804	07/31/14
30.01	KeyBank	Apple Valley Estates				955,234	367,836	587,398	993,972	338,606	655,366	1,013,848	333,692	680,156	07/31/14
30.02	KeyBank	Regency Pointe Estates Community				246,344	162,567	83,777	266,695	186,318	80,377	257,190	181,643	75,547	07/31/14
30.03	KeyBank	Merrywood				212,758	141,188	71,570	219,554	150,005	69,549	220,898	160,797	60,101	07/31/14
31	KeyBank	Wauwatosa Industrial				1,107,650	301,981	805,669	1,119,157	298,387	820,770	1,141,150	302,090	839,061	06/30/14
32	RAIT	Tractor Supply/Fresenius Medical
32.01	RAIT	Fresenius Medical Care
32.02	RAIT	Tractor Supply- Buckeye
32.03	RAIT	Tractor Supply- Laurel
33	RAIT	Bennington Square Apartments							1,844,920	890,984	953,936	1,924,954	874,627	1,050,327	03/31/14
34	RAIT	Racine Center	1,374,991	498,990	876,001	1,475,931	566,426	909,505	1,471,082	555,714	915,368
35	RAIT	Northridge Business Center				1,055,598	405,514	650,084	962,720	349,362	613,358	1,045,027	387,070	657,957	05/31/14
36	KeyBank	Hyatt Place - Nashville	2,221,746	1,696,027	525,719	2,476,886	1,928,774	548,112	2,793,058	2,087,392	705,666	3,055,381	2,284,730	770,651	05/31/14
37	KeyBank	The Carrier Building				778,425	133,677	644,749	786,514	112,544	673,969	794,197	108,145	686,052	05/31/14
38	KeyBank	Wichita Square	803,799	238,955	564,844	804,844	235,154	569,690	856,858	252,276	604,583	878,104	266,728	611,376	06/30/14
39	JPMCB	Academy Sports - Garland, TX
40	Barclays	Storage Max Self Storage	1,067,406	480,708	586,698	1,098,376	482,704	615,672	1,235,411	527,754	707,657	1,302,799	555,360	747,439	07/31/14
41	KeyBank	Westwood Square				758,000	145,837	612,163	746,617	199,416	547,201	765,944	191,031	574,913	06/30/14
42	RAIT	Dollar General Portfolio
42.01	RAIT	Dollar General - Chillicothe
42.02	RAIT	Dollar General - Columbus 2
42.03	RAIT	Dollar General - Columbus 1
42.04	RAIT	Dollar General - Kansas City
43	KeyBank	Marysville Farms	671,230	186,387	484,843	671,894	198,465	473,428	705,649	202,850	502,799	744,890	194,483	550,407	05/31/14
44	KeyBank	StaxUp Self Storage				609,352	206,209	403,144	613,101	236,516	376,585	610,491	236,773	373,718	06/30/14
45	RAIT	740 Kifer Road							69,035	84,771	-15,736	261,564	86,513	175,051	07/31/14
46	KeyBank	Harrodsburg Marketplace				517,142	118,696	398,446	487,746	146,616	341,130	541,821	154,599	387,222	05/31/14
47	KeyBank	Village Park Apartments	799,993	510,273	289,720	833,293	478,649	354,644	856,819	533,758	323,061	888,544	541,500	347,045	05/31/14
48	KeyBank	Anchor Industrial Park	530,684	202,590	328,094	600,445	217,272	383,174	664,724	212,745	451,979	698,655	233,557	465,098	05/31/14
49	JPMCB	Hampton Inn Massillon	1,594,376	1,155,819	438,557	1,788,020	1,265,936	522,084	1,888,282	1,286,150	602,132	1,922,338	1,324,203	598,135	05/31/14
50	RAIT	Woodland Estates							808,447	411,843	396,604	876,217	370,883	505,334	04/30/14
51	JPMCB	Rite Aid	458,835		458,835	458,835		458,835	458,835		458,835
52	KeyBank	Trotwood Self Storage				554,106	263,749	290,357	540,711	248,229	292,481	539,837	223,532	316,305	06/30/14
53	Barclays	East Dublin Center	237,267	187,842	49,425	305,520	164,756	140,764	385,465	144,685	240,780	478,343	148,171	330,172	06/30/14
54	KeyBank	Storage Pros - Old Hickory				368,792	130,843	237,949	400,854	244,871	155,983	399,559	237,874	161,685	06/30/14

A-1-5

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 ($)(3)(14)	Items ($)	NCF ($)(3)(14)	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %	Title Type(16)	Expiration	Extension Terms	PML %
1	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
2	JPMCB	The Mall of Victor Valley	94.8%	16,108,730	4,853,504	11,255,226	530,704	10,724,522	2.43	2.32	9.8%	9.3%	Fee			13%
3	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
4	JPMCB	635 Madison Avenue	95.1%	17,977,859	9,755,486	8,222,372	381,113	7,841,259	1.51	1.44	9.1%	8.7%	Leasehold	04/30/30	One twenty-one-year option
5	KeyBank	Hutch Tower Two	97.0%	9,715,642	2,113,687	7,601,955	69,533	7,532,421	1.54	1.53	9.4%	9.4%	Fee
6	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
7	Barclays	North Riverside Park Mall	91.9%	18,665,676	11,255,210	7,410,466	382,640	7,027,826	1.55	1.47	9.9%	9.4%	Fee
8	JPMCB	NoBu Station	94.3%	5,877,258	2,690,208	3,187,050	94,800	3,092,250	1.27	1.23	7.6%	7.4%	Fee
9	Barclays	Meridian Corporate Center I	93.3%	6,960,429	2,763,015	4,197,414	578,525	3,618,889	2.92	2.52	11.6%	10.0%	Fee
10	JPMCB	Hilton Houston Post Oak	80.0%	31,384,479	21,824,811	9,559,668	0	9,559,668	1.97	1.97	11.9%	11.9%	Leasehold	05/31/68	None
11	Barclays / RAIT	Oakland Square and Oakland Plaza	91.6%	5,922,595	2,166,942	3,755,654	360,897	3,394,756	1.67	1.51	10.7%	9.7%	Fee
11.01	Barclays / RAIT	Oakland Plaza	89.7%	3,357,475	1,230,071	2,127,404	157,807	1,969,597					Fee
11.02	Barclays / RAIT	Oakland Square	94.2%	2,565,120	936,871	1,628,249	203,090	1,425,159					Fee
12	JPMCB	Arden Park	95.0%	4,481,825	2,020,304	2,461,521	60,200	2,401,321	1.27	1.24	7.6%	7.4%	Fee
13	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
13.01	GECC	Canyon Ranch - Tucson	58.0%	55,278,048	42,502,113	12,775,935	0	12,775,935					Fee
13.02	GECC	Canyon Ranch - Lenox	58.9%	43,093,142	35,483,746	7,609,396	0	7,609,396					Fee
14	JPMCB	Embassy Suites Kennesaw	78.3%	7,565,842	4,433,871	3,131,971	0	3,131,971	1.60	1.60	10.6%	10.6%	Fee
15	KeyBank	Motorola Solutions - Building I & III	95.0%	5,110,267	2,538,936	2,571,331	403,244	2,168,087	1.44	1.21	9.2%	7.7%	Fee
16	Barclays	Kenwood City Retail	92.5%	3,177,192	917,751	2,259,441	123,518	2,135,922	1.54	1.45	9.3%	8.8%	Fee
16.01	Barclays	Kenwood City Pavilion	89.5%	1,728,654	506,049	1,222,605	61,282	1,161,323					Fee
16.02	Barclays	Kenwood City Place	96.3%	1,448,538	411,702	1,036,836	62,236	974,600					Fee
17	JPMCB	Holiday Inn French Quarter-Chateau Lemoyne	75.6%	9,552,128	6,328,827	3,223,301	0	3,223,301	2.06	2.06	13.7%	13.7%	Leasehold	11/14/44	None
18	Barclays	Watermark Hurstbourne Apartments	94.2%	3,799,375	1,521,642	2,277,732	68,310	2,209,422	1.68	1.63	10.2%	9.9%	Fee
19	Barclays	Meridian Corporate Center II	86.8%	4,444,549	1,907,855	2,536,694	564,480	1,972,214	3.18	2.47	12.6%	9.8%	Fee
20	RAIT	2100 Wharton Street	82.3%	3,434,056	1,632,376	1,801,680	270,637	1,531,043	1.54	1.31	9.5%	8.1%	Fee
21	RAIT	Peerless Lofts	95.4%	2,620,448	1,109,920	1,510,528	30,911	1,479,617	1.35	1.32	8.2%	8.0%	Fee
22	Barclays	Glenbrook Commons	91.6%	2,225,875	541,766	1,684,109	173,209	1,510,900	1.62	1.45	9.8%	8.8%	Fee
23	Barclays	1690 New Britain Avenue	94.0%	2,837,292	1,263,103	1,574,189	124,729	1,449,460	1.59	1.46	9.6%	8.8%	Fee
24	KeyBank	Water’s Edge	90.0%	2,321,626	1,047,144	1,274,482	55,200	1,219,282	1.52	1.45	9.4%	9.0%	Fee
25	JPMCB	Westin Columbus	70.6%	10,278,736	8,910,416	1,368,320	0	1,368,320	1.63	1.63	10.5%	10.5%	Fee/Leasehold	06/30/23	One thirty-year option
26	Barclays	Meriden Executive Park	92.0%	2,840,832	1,337,065	1,503,767	216,759	1,287,008	2.11	1.80	12.6%	10.8%	Fee
27	Barclays	East Roosevelt Boulevard Office Portfolio	90.6%	1,836,572	867,615	968,957	127,328	841,629	1.59	1.38	9.7%	8.4%	Fee
28	Barclays	Churchill Square Shopping Center	82.6%	1,339,438	485,864	853,574	81,284	772,290	1.57	1.42	9.5%	8.6%	Fee
29	KeyBank	Skyview Plaza Shopping Center	89.8%	1,008,137	214,861	793,277	63,566	729,711	1.43	1.32	8.9%	8.2%	Fee
30	KeyBank	MHPI Indiana Portfolio	85.1%	1,488,306	680,619	807,687	29,055	778,632	1.60	1.54	9.9%	9.6%	Fee
30.01	KeyBank	Apple Valley Estates	95.0%	1,010,218	334,465	675,753	15,470	660,283					Fee
30.02	KeyBank	Regency Pointe Estates Community	60.0%	257,190	184,720	72,470	8,515	63,955					Fee
30.03	KeyBank	Merrywood	86.1%	220,898	161,434	59,464	5,070	54,394					Fee
31	KeyBank	Wauwatosa Industrial	93.1%	1,074,560	309,277	765,283	69,926	695,357	1.54	1.40	9.4%	8.6%	Fee
32	RAIT	Tractor Supply/Fresenius Medical	95.0%	790,724	17,614	773,109	50,629	722,480	1.59	1.49	9.8%	9.2%	Fee
32.01	RAIT	Fresenius Medical Care											Fee
32.02	RAIT	Tractor Supply- Buckeye											Fee
32.03	RAIT	Tractor Supply- Laurel											Fee
33	RAIT	Bennington Square Apartments	91.0%	1,965,666	1,137,069	828,597	78,250	750,347	1.86	1.68	11.4%	10.3%	Fee
34	RAIT	Racine Center	84.3%	1,329,104	517,715	811,389	129,036	682,353	1.81	1.52	11.5%	9.6%	Fee
35	RAIT	Northridge Business Center	82.1%	1,251,700	396,726	854,974	213,860	641,114	2.00	1.50	12.4%	9.3%	Fee
36	KeyBank	Hyatt Place - Nashville	82.1%	2,970,436	2,209,985	760,451	0	760,451	1.67	1.67	11.0%	11.0%	Fee
37	KeyBank	The Carrier Building	95.0%	738,815	139,055	599,760	64,105	535,655	1.54	1.38	9.4%	8.4%	Fee
38	KeyBank	Wichita Square	94.0%	850,046	277,350	572,695	64,874	507,821	1.48	1.31	9.2%	8.2%	Fee
39	JPMCB	Academy Sports - Garland, TX	95.0%	1,177,051	444,676	732,375	10,775	721,600	2.01	1.98	12.1%	11.9%	Fee
40	Barclays	Storage Max Self Storage	91.0%	1,291,334	567,135	724,199	15,870	708,329	1.96	1.92	12.1%	11.8%	Leasehold	12/31/45	Three five-year options
41	KeyBank	Westwood Square	94.0%	814,777	231,758	583,019	105,245	477,774	1.76	1.44	10.7%	8.8%	Fee
42	RAIT	Dollar General Portfolio	100.0%	645,021	191,179	453,842	0	453,842	1.31	1.31	8.4%	8.4%	Fee
42.01	RAIT	Dollar General - Chillicothe											Fee
42.02	RAIT	Dollar General - Columbus 2											Fee
42.03	RAIT	Dollar General - Columbus 1											Fee
42.04	RAIT	Dollar General - Kansas City											Fee
43	KeyBank	Marysville Farms	95.0%	740,718	228,833	511,885	8,000	503,886	1.51	1.49	10.4%	10.3%	Fee
44	KeyBank	StaxUp Self Storage	76.7%	610,490	255,029	356,461	11,166	344,295	1.37	1.32	8.5%	8.2%	Fee			13%
45	RAIT	740 Kifer Road	92.1%	515,100	131,744	383,356	25,156	358,201	2.12	1.98	9.6%	9.0%	Fee			18%
46	KeyBank	Harrodsburg Marketplace	92.0%	535,302	158,804	376,498	58,156	318,342	1.64	1.39	10.1%	8.5%	Fee
47	KeyBank	Village Park Apartments	89.6%	931,979	542,271	389,708	39,600	350,108	1.74	1.57	10.8%	9.7%	Fee
48	KeyBank	Anchor Industrial Park	90.0%	592,285	231,356	360,929	53,181	307,748	1.60	1.37	10.0%	8.6%	Fee
49	JPMCB	Hampton Inn Massillon	70.5%	1,922,338	1,458,210	464,128	0	464,128	1.87	1.87	13.3%	13.3%	Leasehold	09/15/57	Two twenty-year options
50	RAIT	Woodland Estates	66.9%	973,980	441,690	532,290	16,900	515,390	2.79	2.70	17.7%	17.2%	Fee
51	JPMCB	Rite Aid	98.0%	449,658	4,497	445,161	2,750	442,411	1.17	1.17	15.0%	14.9%	Fee
52	KeyBank	Trotwood Self Storage	89.3%	539,837	281,120	258,716	11,057	247,660	1.56	1.49	9.3%	8.9%	Fee
53	Barclays	East Dublin Center	95.0%	514,781	189,369	325,412	45,042	280,370	2.24	1.93	14.1%	12.2%	Fee
54	KeyBank	Storage Pros - Old Hickory	78.7%	399,559	224,061	175,498	6,086	169,412	1.38	1.33	8.4%	8.1%	Fee

A-1-6

ANNEX A-1

			UPFRONT ESCROW(17)								MONTHLY ESCROW(18)
			Upfront	Upfront	Upfront		Upfront		Upfront
			Capex	Engin.	Envir.	Upfront TI/LC	RE Tax	Upfront Ins.	Debt Service	Upfront Other	Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	JPMCB / Column	Grapevine Mills	0	0	0	0	0	0	0	0	Springing	0	Springing	Springing	Springing	111,667
2	JPMCB	The Mall of Victor Valley	0	0	0	576,610	0	0	0	0	Springing	0	Springing	Springing	Springing	0
3	Barclays	Columbus Square Portfolio	6,177	0	0	0	249,368	0	0	0	6,177	0	Springing	77,575	Springing	0
4	JPMCB	635 Madison Avenue	2,954	0	0	33,237	1,180,693	0	0	2,788,063	2,954	0	33,237	295,173	Springing	306,465
5	KeyBank	Hutch Tower Two	0	0	0	0	35,379	0	0	8,158,568	0	0	0	8,845	171	0
6	JPMCB	17 State Street	0	0	0	0	1,040,885	0	0	4,011,639	8,395	0	46,640	520,500	69,400	0
7	Barclays	North Riverside Park Mall	900,000	715,848	0	1,067,106	0	0	0	1,858,699	17,973	0	44,931	413,295	Springing	0
8	JPMCB	NoBu Station	7,900	0	0	0	864,108	71,868	0	0	7,900	0	0	96,012	8,984	0
9	Barclays	Meridian Corporate Center I	325,000	0	0	1,375,000	477,671	0	0	754,662	Springing	0	Springing	54,817	Springing	0
10	JPMCB	Hilton Houston Post Oak	97,236	0	0	0	0	0	0	0	4% of Gross Revenues	0	0	Springing	Springing	Springing
11	Barclays / RAIT	Oakland Square and Oakland Plaza	0	286,250	0	0	164,640	43,026	0	932,144	5,659	0	24,416	54,880	3,663	0
11.01	Barclays / RAIT	Oakland Plaza
11.02	Barclays / RAIT	Oakland Square
12	JPMCB	Arden Park	5,017	0	0	0	632,984	0	0	0	5,017	0	0	79,123	5,865	0
13	GECC	Canyon Ranch Portfolio	0	0	0	0	559,583	305,000	0	0	4% of Gross Revenues	0	0	102,500	42,917	0
13.01	GECC	Canyon Ranch - Tucson
13.02	GECC	Canyon Ranch - Lenox
14	JPMCB	Embassy Suites Kennesaw	25,005	0	0	0	48,507	0	0	0	4% of Gross Revenues	0	0	24,254	Springing	0
15	KeyBank	Motorola Solutions - Building I & III	9,960	0	0	0	0	0	0	0	9,960	0	Springing	Springing	Springing	0
16	Barclays	Kenwood City Retail	0	20,486	0	0	153,939	0	0	763,537	1,053	0	8,667	51,313	Springing	0
16.01	Barclays	Kenwood City Pavilion
16.02	Barclays	Kenwood City Place
17	JPMCB	Holiday Inn French Quarter-Chateau Lemoyne	7,775,590	0	0	0	0	0	0	0	Springing	0	0	Springing	Springing	Springing
18	Barclays	Watermark Hurstbourne Apartments	0	0	0	0	0	0	0	0	Springing	0	0	Springing	Springing	0
19	Barclays	Meridian Corporate Center II	300,000	0	0	625,000	364,744	0	0	618,213	Springing	0	Springing	41,858	Springing	0
20	RAIT	2100 Wharton Street	0	0	0	1,049,464	115,294	15,312	0	365,993	3,759	0	Springing	14,412	3,828	0
21	RAIT	Peerless Lofts	0	0	0	0	6,326	54,053	0	0	1,950	0	626	2,109	6,757	0
22	Barclays	Glenbrook Commons	200,000	0	0	0	61,383	0	0	0	0	0	10,588	15,346	Springing	0
23	Barclays	1690 New Britain Avenue	300,000	0	50,000	900,000	54,330	0	0	0	Springing	0	Springing	18,110	Springing	0
24	KeyBank	Water’s Edge	165,600	0	0	0	172,344	16,026	0	0	4,600	0	0	14,362	8,013	0
25	JPMCB	Westin Columbus	34,262	0	0	0	147,807	0	0	3,102,700	4% of Gross Revenues	0	0	29,562	Springing	Springing
26	Barclays	Meriden Executive Park	100,000	0	0	1,000,000	87,568	0	0	0	Springing	0	Springing	29,189	Springing	0
27	Barclays	East Roosevelt Boulevard Office Portfolio	0	0	0	962,465	50,882	0	0	59,866	1,444	0	9,025	8,480	Springing	0
28	Barclays	Churchill Square Shopping Center	27,811	0	0	92,704	0	0	0	400,000	Springing	0	Springing	Springing	Springing	0
29	KeyBank	Skyview Plaza Shopping Center	259,080	21,250	0	1,763	30,043	14,006	0	169,150	1,080	0	1,763	7,511	2,001	0
30	KeyBank	MHPI Indiana Portfolio	2,421	196,045	0	0	40,553	3,218	0	0	2,421	0	0	6,759	1,609	0
30.01	KeyBank	Apple Valley Estates
30.02	KeyBank	Regency Pointe Estates Community
30.03	KeyBank	Merrywood
31	KeyBank	Wauwatosa Industrial	1,368	0	0	2,051	72,951	8,383	0	0	1,368	0	2,051	14,590	699	Springing
32	RAIT	Tractor Supply/Fresenius Medical	41,000	0	0	0	0	0	31,281	0	0	0	Springing	Springing	Springing	0
32.01	RAIT	Fresenius Medical Care
32.02	RAIT	Tractor Supply- Buckeye
32.03	RAIT	Tractor Supply- Laurel
33	RAIT	Bennington Square Apartments	150,000	28,906	0	0	107,354	130,257	0	0	Springing	0	0	15,336	18,608	0
34	RAIT	Racine Center	280,000	10,438	0	0	83,952	5,659	0	250,000	2,264	0	8,489	20,988	2,829	Springing
35	RAIT	Northridge Business Center	0	0	0	100,000	64,991	5,409	0	0	2,774	0	10,402	6,499	1,803	0
36	KeyBank	Hyatt Place - Nashville	10,312	0	0	0	52,109	2,237	0	643,860	4% of Gross Revenues	0	0	6,514	2,237	Springing
37	KeyBank	The Carrier Building	1,375	0	0	2,750	50,308	6,395	0	0	1,375	0	2,750	5,590	533	Springing
38	KeyBank	Wichita Square	843	182,987	0	0	127,346	9,426	0	0	843	0	Springing	12,735	3,142	0
39	JPMCB	Academy Sports - Garland, TX	0	0	0	0	0	0	0	0	Springing	0	0	Springing	Springing	0
40	Barclays	Storage Max Self Storage	0	750	0	0	0	0	0	8,483	Springing	0	0	Springing	Springing	Springing
41	KeyBank	Westwood Square	968	454,499	0	51,936	41,995	4,858	0	0	968	0	1,936	10,499	1,214	Springing
42	RAIT	Dollar General Portfolio	0	0	0	0	26,079	0	0	0	Springing	0	0	13,039	Springing	0
42.01	RAIT	Dollar General - Chillicothe
42.02	RAIT	Dollar General - Columbus 2
42.03	RAIT	Dollar General - Columbus 1
42.04	RAIT	Dollar General - Kansas City
43	KeyBank	Marysville Farms	667	0	0	0	17,328	750	0	0	667	0	0	2,443	750	0
44	KeyBank	StaxUp Self Storage	931	0	0	0	22,678	595	0	0	931	0	0	4,536	298	0
45	RAIT	740 Kifer Road	0	0	0	0	19,875	1,857	0	0	0	0	0	6,625	464	0
46	KeyBank	Harrodsburg Marketplace	751	125,000	0	3,753	0	9,725	0	140,500	751	0	3,753	Springing	1,081	0
47	KeyBank	Village Park Apartments	2,750	29,688	0	0	45,093	0	0	0	2,750	0	0	5,637	Springing	0
48	KeyBank	Anchor Industrial Park	1,485	26,250	0	2,995	98,730	11,543	0	0	1,485	0	2,995	14,104	1,443	0
49	JPMCB	Hampton Inn Massillon	6,408	0	0	0	162	18,002	0	0	4% of Gross Revenues	0	0	32	2,100	Springing
50	RAIT	Woodland Estates	0	14,875	0	0	57,084	3,462	0	0	1,408	0	0	7,135	866	0
51	JPMCB	Rite Aid	229	0	0	0	0	590	0	0	229	0	0	Springing	590	0
52	KeyBank	Trotwood Self Storage	921	0	0	0	17,326	3,961	0	0	921	0	0	5,775	990	0
53	Barclays	East Dublin Center	0	175,000	0	0	14,286	913	0	0	613	0	2,525	4,762	913	0
54	KeyBank	Storage Pros - Old Hickory	507	0	0	0	31,457	1,456	0	0	507	0	0	3,932	728	0

A-1-7

ANNEX A-1

RESERVE CAPS(19)

LARGEST TENANT (3), (20), (21), (22)

CapEx

Envir.

TI/LC

RE Tax

Insur.

Debt Service

Other

Single

Lease

Loan #

Seller(1)

Property Name

Reserve Cap ($)

Tenant

Largest Tenant

Unit Size

Expiration

JPMCB / Column

Grapevine Mills

1,285,200

4,020,000

Burlington Coat Factory

100,000

01/31/18

JPMCB

The Mall of Victor Valley

96,205

536,170

JCPenney

91,776

09/30/32

Barclays

Columbus Square Portfolio

148,267

4,500,000

Quik Park

108,444

04/30/29

JPMCB

635 Madison Avenue

1,994,220

Reproductive Medical Associates

25,779

12/31/22

KeyBank

Hutch Tower Two

Yes

Montefiore Medical Center

278,133

09/30/30

JPMCB

17 State Street

Fidessa Group

82,973

11/30/17

Barclays

North Riverside Park Mall

Conway Store

33,324

11/30/19

JPMCB

NoBu Station

Barclays

Meridian Corporate Center I

325,000

1,375,000

Parexel

92,029

12/31/22

JPMCB

Hilton Houston Post Oak

Barclays / RAIT

Oakland Square and Oakland Plaza

11.01

Barclays / RAIT

Oakland Plaza

TJ Maxx

31,469

01/31/23

11.02

Barclays / RAIT

Oakland Square

Kohl’s

94,345

10/31/16

JPMCB

Arden Park

GECC

Canyon Ranch Portfolio

13.01

GECC

Canyon Ranch - Tucson

13.02

GECC

Canyon Ranch - Lenox

JPMCB

Embassy Suites Kennesaw

KeyBank

Motorola Solutions - Building I & III

597,596

5,168,400

Yes

Motorola Solutions, Inc.

323,025

10/31/25

Barclays

Kenwood City Retail

37,911

416,000

16.01

Barclays

Kenwood City Pavilion

LA Fitness

42,141

12/31/29

16.02

Barclays

Kenwood City Place

Coopers Hawk Restaurant

11,000

12/31/23

JPMCB

Holiday Inn French Quarter-Chateau Lemoyne

Barclays

Watermark Hurstbourne Apartments

Barclays

Meridian Corporate Center II

300,000

625,000

Parata Systems, LLC

65,599

12/31/21

RAIT

2100 Wharton Street

750,000

Dynavox Systems, Inc.

40,719

03/31/18

RAIT

Peerless Lofts

56,164

43,200

Barclays

Glenbrook Commons

350,000

Dunham’s Athleisure

66,759

01/31/21

Barclays

1690 New Britain Avenue

350,000

900,000

Allied Worldwide Assurance Company

66,626

01/31/22

KeyBank

Water’s Edge

JPMCB

Westin Columbus

Barclays

Meriden Executive Park

50,000

800,000

USI Insurance Services

24,527

05/01/16

Barclays

East Roosevelt Boulevard Office Portfolio

324,896

Prism Career Institute

23,388

04/30/22

Barclays

Churchill Square Shopping Center

27,811

92,704

Publix

48,890

04/22/22

KeyBank

Skyview Plaza Shopping Center

63,480

84,629

Giant Eagle

56,629

08/30/29

KeyBank

MHPI Indiana Portfolio

30.01

KeyBank

Apple Valley Estates

30.02

KeyBank

Regency Pointe Estates Community

30.03

KeyBank

Merrywood

KeyBank

Wauwatosa Industrial

32,817

850,000

Springing

Yes

Brenntag Great Lakes, LLC

164,087

10/31/19

RAIT

Tractor Supply/Fresenius Medical

Yes

32.01

RAIT

Fresenius Medical Care

Yes

Fresenius Medical Care

14,373

02/28/29

32.02

RAIT

Tractor Supply- Buckeye

Yes

Tractor Supply

21,702

02/28/29

32.03

RAIT

Tractor Supply- Laurel

Yes

Tractor Supply

19,097

07/30/27

RAIT

Bennington Square Apartments

78,250

RAIT

Racine Center

550,000

Piggly Wiggly

50,979

07/31/23

RAIT

Northridge Business Center

390,000

RTS Leasing

33,418

06/30/19

KeyBank

Hyatt Place - Nashville

KeyBank

The Carrier Building

33,000

500,000

Springing

Yes

Carrier Enterprises, LLC

165,000

02/28/21

KeyBank

Wichita Square

Ross Dress for Less

30,187

01/31/20

JPMCB

Academy Sports - Garland, TX

Yes

Academy Sports

71,830

01/31/29

Barclays

Storage Max Self Storage

KeyBank

Westwood Square

350,000

Marc’s

35,700

08/31/18

RAIT

Dollar General Portfolio

Yes

42.01

RAIT

Dollar General - Chillicothe

Yes

Dollar General

9,026

09/30/28

42.02

RAIT

Dollar General - Columbus 2

Yes

Dollar General

9,026

03/31/29

42.03

RAIT

Dollar General - Columbus 1

Yes

Dollar General

9,100

02/28/29

42.04

RAIT

Dollar General - Kansas City

Yes

Dollar General

9,100

02/28/29

KeyBank

Marysville Farms

32,000

KeyBank

StaxUp Self Storage

RAIT

740 Kifer Road

Yes

Electro Scientific Industries

22,986

03/31/19

KeyBank

Harrodsburg Marketplace

350,000

Kroger

36,158

09/30/23

KeyBank

Village Park Apartments

KeyBank

Anchor Industrial Park

Kee Safety, Inc

35,600

12/31/19

JPMCB

Hampton Inn Massillon

RAIT

Woodland Estates

JPMCB

Rite Aid

5,496

Yes

Rite Aid

13,813

09/16/24

KeyBank

Trotwood Self Storage

15,000

Barclays

East Dublin Center

151,519

Precious Moments Learning Center

15,200

02/28/22

KeyBank

Storage Pros - Old Hickory

A-1-8

ANNEX A-1

2nd LARGEST TENANT (3), (20), (21), (22)

3rd LARGEST TENANT (3), (20), (21), (22)

4th LARGEST TENANT (3), (20), (21), (22)

Lease

Loan #

Seller(1)

Property Name

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

4th Largest Tenant

Unit Size

Expiration

JPMCB / Column

Grapevine Mills

Last Call Neiman Marcus

44,751

04/30/18

Bed Bath & Beyond

40,340

01/31/17

LEGOLAND Discovery Centre

39,475

12/31/26

JPMCB

The Mall of Victor Valley

Sears

78,212

10/24/19

CineMark

62,118

11/30/21

Dick’s Sporting Goods

49,965

01/31/24

Barclays

Columbus Square Portfolio

Whole Foods

62,454

08/31/29

Mandell School

55,022

06/30/30

TJ Maxx

40,550

10/31/19

JPMCB

635 Madison Avenue

N.Y. Physicians P.C.

23,074

06/30/16

HSS Properties Corp.

11,303

06/30/19

RW USA Corp.

11,283

05/31/17

KeyBank

Hutch Tower Two

JPMCB

17 State Street

Speechworks

34,249

02/29/16

Nelson, Levine, De Luca & Hamilton, LLC

29,386

09/30/24

IP Soft

27,895

02/29/16

Barclays

North Riverside Park Mall

Classic Cinema

30,000

10/31/16

Forever 21

16,000

06/30/24

Old Navy

14,949

03/31/19

JPMCB

NoBu Station

Barclays

Meridian Corporate Center I

Health Decisions

64,266

06/30/18

Chimerix, Inc.

17,892

02/28/18

Merritt Webb

17,500

11/30/21

JPMCB

Hilton Houston Post Oak

Barclays / RAIT

Oakland Square and Oakland Plaza

11.01

Barclays / RAIT

Oakland Plaza

Planet Fitness

27,400

11/30/21

Michael’s

21,677

02/28/25

Pier 1 Imports

14,579

09/30/17

11.02

Barclays / RAIT

Oakland Square

DSW

50,500

02/28/18

Bed Bath & Beyond

36,416

01/31/17

Chuck E. Cheese’s

17,825

03/31/22

JPMCB

Arden Park

GECC

Canyon Ranch Portfolio

13.01

GECC

Canyon Ranch - Tucson

13.02

GECC

Canyon Ranch - Lenox

JPMCB

Embassy Suites Kennesaw

KeyBank

Motorola Solutions - Building I & III

Barclays

Kenwood City Retail

16.01

Barclays

Kenwood City Pavilion

Mattress Firm

3,900

08/31/15

Panera Bread

3,452

11/30/16

Jefferson R. Anderson Real Estate

1,384

12/31/29

16.02

Barclays

Kenwood City Place

Genisis Diamonds

4,485

09/30/24

Cucinova Restaurant

3,501

08/31/24

Currito Burrito

2,300

09/30/21

JPMCB

Holiday Inn French Quarter-Chateau Lemoyne

Barclays

Watermark Hurstbourne Apartments

Barclays

Meridian Corporate Center II

NVIDIA Corporation

25,952

06/30/17

Spoonflower, Inc.

19,687

04/30/16

Professional Recover

18,411

05/31/20

RAIT

2100 Wharton Street

County of Allegheny - Aging

34,423

05/31/23

Knopp Biosciences, LLC

19,769

10/31/17

County of Allegheny - Youth

17,723

12/31/21

RAIT

Peerless Lofts

Barclays

Glenbrook Commons

Burlington Coat Factory

50,187

02/28/24

Toys R Us

45,495

01/31/19

Ollie’s Bargain Outlet

26,642

01/13/21

Barclays

1690 New Britain Avenue

Moore Medical, LLC

49,388

11/30/19

AIG

49,250

09/30/18

KeyBank

Water’s Edge

JPMCB

Westin Columbus

Barclays

Meriden Executive Park

Institute of Professional Practice (IPP)

21,390

07/01/22

PMA Insurance

17,158

05/01/16

Infinex Financial Group

15,844

07/01/20

Barclays

East Roosevelt Boulevard Office Portfolio

Thomas Jefferson University Hospital, Inc.

14,916

01/31/25

TSIC Acquisitions, LP

8,179

12/31/15

Deirdre Wood, MD, P.C.

4,595

07/30/24

Barclays

Churchill Square Shopping Center

Ocala Ale House

6,000

05/31/23

Quest Diagnostics

3,000

06/30/17

Ocala Family Denistry

2,125

08/31/20

KeyBank

Skyview Plaza Shopping Center

O’Reilly Automotive Store

8,000

11/13/28

Sears Retail Dealer Store

6,000

09/30/18

Radio Shack

2,000

08/31/18

KeyBank

MHPI Indiana Portfolio

30.01

KeyBank

Apple Valley Estates

30.02

KeyBank

Regency Pointe Estates Community

30.03

KeyBank

Merrywood

KeyBank

Wauwatosa Industrial

RAIT

Tractor Supply/Fresenius Medical

32.01

RAIT

Fresenius Medical Care

32.02

RAIT

Tractor Supply- Buckeye

32.03

RAIT

Tractor Supply- Laurel

RAIT

Bennington Square Apartments

RAIT

Racine Center

Xperience Fitness

31,117

09/30/26

Party City

12,724

12/31/15

Dollar Tree

10,304

09/30/15

RAIT

Northridge Business Center

Flooring Dist. Intl

12,143

05/31/16

State of North Carolina

11,191

01/22/19

Professional Service Ind.

9,352

09/30/15

KeyBank

Hyatt Place - Nashville

KeyBank

The Carrier Building

KeyBank

Wichita Square

TJ Maxx

27,489

08/31/20

Shoe Carnival

9,755

03/31/24

Chick-fil-A

4,227

05/31/33

JPMCB

Academy Sports - Garland, TX

Barclays

Storage Max Self Storage

KeyBank

Westwood Square

Pet Supplies Plus

12,700

08/31/24

China Buffet

6,900

12/31/16

Rent A Center

4,245

11/30/17

RAIT

Dollar General Portfolio

42.01

RAIT

Dollar General - Chillicothe

42.02

RAIT

Dollar General - Columbus 2

42.03

RAIT

Dollar General - Columbus 1

42.04

RAIT

Dollar General - Kansas City

KeyBank

Marysville Farms

KeyBank

StaxUp Self Storage

RAIT

740 Kifer Road

KeyBank

Harrodsburg Marketplace

Hibbett Sporting Goods

5,400

08/30/24

Cato

5,400

01/31/18

Wah Mei Chinese Restaurant

3,600

10/31/20

KeyBank

Village Park Apartments

KeyBank

Anchor Industrial Park

SAIA

25,000

06/30/20

Crystal Rock, LLC

21,000

09/30/21

DiPizio Construction

20,005

12/31/28

JPMCB

Hampton Inn Massillon

RAIT

Woodland Estates

JPMCB

Rite Aid

KeyBank

Trotwood Self Storage

Barclays

East Dublin Center

Family Dollar

8,844

12/31/15

Autozone

8,160

09/30/23

Everyday People Ministries

4,800

06/30/16

KeyBank

Storage Pros - Old Hickory

A-1-9

ANNEX A-1

5th LARGEST TENANT (3), (20), (21), (22)

Lease

Loan

Lockbox

Loan #

Seller(1)

Property Name

5th Largest Tenant

Unit Size

Expiration

Purpose

Principal / Carveout Guarantor(23)

(Y/N)

Type(24)

JPMCB / Column

Grapevine Mills

Saks Off Fifth

35,000

10/31/17

Refinance

NAP

Yes

CMA

JPMCB

The Mall of Victor Valley

Barnes & Noble

25,221

01/31/17

Refinance

The Macerich Partnership, L.P.

Yes

CMA

Barclays

Columbus Square Portfolio

Michael’s

34,424

03/31/20

Refinance

Jacob Chetrit, Laurence Gluck

Yes

Hard

JPMCB

635 Madison Avenue

Suit Supply

9,392

05/31/20

Refinance

Ben Ashkenazy

Yes

Hard

KeyBank

Hutch Tower Two

Refinance

Joseph Simone

Yes

CMA

JPMCB

17 State Street

Bressler Amery & Ross

23,033

03/31/15

Refinance

Aby Rosen, Michael Fuchs

Yes

Hard

Barclays

North Riverside Park Mall

Deb Shop

10,275

01/31/16

Refinance

Jeffrey J. Feil, Lloyd Goldman

Yes

Hard

JPMCB

NoBu Station

Acquisition

Oren Blatt, Yacob Blatt, Yehonatan Sade

Yes

Springing

Barclays

Meridian Corporate Center I

Cerner Corporation

14,793

01/31/17

Acquisition

Investcorp US Real Estate, LLC

Yes

CMA

JPMCB

Hilton Houston Post Oak

Refinance

Hotel Resort Properties, LLLP

Yes

CMA

Barclays / RAIT

Oakland Square and Oakland Plaza

Acquisition

RAIT Partnership, L.P.

Yes

CMA

11.01

Barclays / RAIT

Oakland Plaza

Shoe Carnival

10,200

05/31/24

11.02

Barclays / RAIT

Oakland Square

Five Below

10,880

01/31/21

JPMCB

Arden Park

Acquisition

Oren Blatt, Yacob Blatt, Yehonatan Sade

Yes

Springing

GECC

Canyon Ranch Portfolio

Refinance

CR Operating, LLC

Yes

CMA

13.01

GECC

Canyon Ranch - Tucson

13.02

GECC

Canyon Ranch - Lenox

JPMCB

Embassy Suites Kennesaw

Refinance

Gerald L. Sapp

Yes

CMA

KeyBank

Motorola Solutions - Building I & III

Refinance

Michael K. Burns

Yes

CMA

Barclays

Kenwood City Retail

Acquisition

Alan C. Fox

Yes

CMA

16.01

Barclays

Kenwood City Pavilion

16.02

Barclays

Kenwood City Place

Fusian Japanese Restaurant

2,200

03/31/24

JPMCB

Holiday Inn French Quarter-Chateau Lemoyne

Refinance

FelCor Lodging Limited Partnership

Yes

CMA

Barclays

Watermark Hurstbourne Apartments

Acquisition

Inland Private Capital Corporation

Yes

Springing

Barclays

Meridian Corporate Center II

Aldagen, Inc.

16,314

12/31/18

Acquisition

Investcorp US Real Estate, LLC

Yes

CMA

RAIT

2100 Wharton Street

Questfore, Inc.

12,478

07/31/16

Refinance

Aaron D. Stauber, Robert Ades, Alan A. Ades, Maurice Ades, Lawrence H. Walsh

Yes

Springing

RAIT

Peerless Lofts

Refinance

Arnold B. Chace, Jr.

Yes

Springing

Barclays

Glenbrook Commons

Goodwill Industries

12,855

03/31/18

Refinance

Bon Aviv Holdings LLC

Yes

CMA

Barclays

1690 New Britain Avenue

Acquisition

Christopher J. Knisley

Yes

CMA

KeyBank

Water’s Edge

Acquisition

Trevor Gordon, Doug Sherman, Michael Augustine

Yes

CMA

JPMCB

Westin Columbus

Refinance

Waterton Tactical Real Estate Fund I, L.L.C., Waterton Commercial Properties, L.L.C.

Yes

Hard

Barclays

Meriden Executive Park

FBI (GSA)

11,925

11/30/15

Acquisition

Christopher J. Knisley

Yes

CMA

Barclays

East Roosevelt Boulevard Office Portfolio

Care Connection

4,089

08/31/18

Refinance

George Comfort & Sons, Inc.

Yes

CMA

Barclays

Churchill Square Shopping Center

Adobe East

1,853

04/30/16

Refinance

Gail C. Cox

Yes

Springing

KeyBank

Skyview Plaza Shopping Center

GNC

1,760

03/31/18

Refinance

Jeffrey S. Lewis

Yes

Springing

KeyBank

MHPI Indiana Portfolio

Refinance

James W. Soboleski, Deborah Soboleski, Benjamin Kadish

Yes

Springing

30.01

KeyBank

Apple Valley Estates

30.02

KeyBank

Regency Pointe Estates Community

30.03

KeyBank

Merrywood

KeyBank

Wauwatosa Industrial

Refinance

John E. Shaffer

Yes

CMA

RAIT

Tractor Supply/Fresenius Medical

Acquisition

Behringer Net Lease Advisors, LLC

Yes

CMA

32.01

RAIT

Fresenius Medical Care

32.02

RAIT

Tractor Supply- Buckeye

32.03

RAIT

Tractor Supply- Laurel

RAIT

Bennington Square Apartments

Refinance

Syed Salmon Razzaqi

Yes

Springing

RAIT

Racine Center

Get It Now

9,020

09/30/16

Acquisition

Gilberto Cabral, Su Min Goh a/k/a Goh Su Min

Yes

Springing

RAIT

Northridge Business Center

Modern Impr. of Charlotte

6,237

02/28/17

Refinance

Sky Management Services LLC

Yes

Hard

KeyBank

Hyatt Place - Nashville

Acquisition

Dong G. Kim

Yes

Hard

KeyBank

The Carrier Building

Refinance

John E. Shaffer, E. Thomas Collins, Jr.

Yes

CMA

KeyBank

Wichita Square

Refinance

Kenneth A. Lockard, Lockard Development, Inc.

Yes

CMA

JPMCB

Academy Sports - Garland, TX

Acquisition

Trust A U/W Of C.E. Reunion dated June 25, 1998

Yes

Springing

Barclays

Storage Max Self Storage

Refinance

John M. Marshall

Yes

Springing

KeyBank

Westwood Square

The Exchange

3,000

06/30/19

Acquisition

Bon Investments USA LLC

Yes

CMA

RAIT

Dollar General Portfolio

Acquisition

Michael J. Falcone

Yes

Springing

42.01

RAIT

Dollar General - Chillicothe

42.02

RAIT

Dollar General - Columbus 2

42.03

RAIT

Dollar General - Columbus 1

42.04

RAIT

Dollar General - Kansas City

KeyBank

Marysville Farms

Refinance

Bradford S. Elvidge, Lawrence D. Buhl, III

Yes

Springing

KeyBank

StaxUp Self Storage

Refinance

Randall U. Strauss

None

RAIT

740 Kifer Road

Acquisition

Swift Realty Partners LLC

Yes

CMA

KeyBank

Harrodsburg Marketplace

Arby’s

2,290

06/30/23

Refinance

Wheeler Real Estate Investment Trust, Inc.

Yes

CMA

KeyBank

Village Park Apartments

Acquisition

Matthew McLennan, Jonathan Twombly

Yes

CMA

KeyBank

Anchor Industrial Park

Highway Rehabilitation Corp.

11,900

06/30/18

Refinance

Bernard DiPizio

Yes

CMA

JPMCB

Hampton Inn Massillon

Refinance

Anthony S. Manna, Andrew M. Howe V, John D. Helline II

Yes

CMA

RAIT

Woodland Estates

Refinance

Gregory Greif, Sundial Capital LLC

Yes

Springing

JPMCB

Rite Aid

Refinance

Saul Tawil

Yes

Springing

KeyBank

Trotwood Self Storage

Refinance

Maurice J. Brown

None

Barclays

East Dublin Center

La Michoacana Market

4,687

09/30/17

Acquisition

Daniel Abramson, Kenneth Israel

Yes

Springing

KeyBank

Storage Pros - Old Hickory

Acquisition

David M. Levenfeld, Ian M. Burnstein

None

A-1-10

ANNEX A-1

Pari Passu Debt

Additional Debt

Total Debt

Pari Passu

Total Cut-off

Addit Debt

Additional

Total Debt

Pari Passu

Note Control

Piece In Trust

Piece Non Trust

Date Pari

Permitted

Addit Debt

Additional

Debt Cut off

Additional Debt

Total Debt

UW NCF

Total Debt

UW NOI

Loan #

Seller(1)

Property Name

(Y/N)

Cut-Off Balance

Passu Debt

(Y/N)

Exist (Y/N)(25)

Debt Type(s)

Date Balance

Interest Rate

Cut-off Balance

DSCR

Current LTV %

Debt Yield %

JPMCB / Column

Grapevine Mills

Yes

115,000,000

153,000,000

268,000,000

NAP

268,000,000

3.34

53.1%

13.7%

JPMCB

The Mall of Victor Valley

NAP

Barclays

Columbus Square Portfolio

Yes

96,250,000

303,750,000

400,000,000

NAP

400,000,000

1.15

72.1%

6.7%

JPMCB

635 Madison Avenue

NAP

Yes

Mezzanine Loan

35,000,000

7.25000

125,000,000

0.98

64.1%

6.6%

KeyBank

Hutch Tower Two

NAP

JPMCB

17 State Street

Yes

75,000,000

105,000,000

180,000,000

Yes

Mezzanine Loan

40,000,000

8.82000

220,000,000

1.24

67.7%

6.9%

Barclays

North Riverside Park Mall

NAP

JPMCB

NoBu Station

NAP

Barclays

Meridian Corporate Center I

NAP

JPMCB

Hilton Houston Post Oak

Yes

35,000,000

45,000,000

80,000,000

NAP

80,000,000

1.97

63.4%

11.9%

Barclays / RAIT

Oakland Square and Oakland Plaza

NAP

11.01

Barclays / RAIT

Oakland Plaza

NAP

11.02

Barclays / RAIT

Oakland Square

NAP

JPMCB

Arden Park

NAP

GECC

Canyon Ranch Portfolio

Yes

30,000,000

120,000,000

150,000,000

NAP

150,000,000

2.34

53.2%

13.6%

13.01

GECC

Canyon Ranch - Tucson

2.34

53.2%

13.6%

13.02

GECC

Canyon Ranch - Lenox

2.34

53.2%

13.6%

JPMCB

Embassy Suites Kennesaw

NAP

Yes

ESK Companion Loan

5,000,000

10.00000

34,500,000

1.24

78.8%

9.1%

KeyBank

Motorola Solutions - Building I & III

NAP

Barclays

Kenwood City Retail

NAP

16.01

Barclays

Kenwood City Pavilion

NAP

16.02

Barclays

Kenwood City Place

NAP

JPMCB

Holiday Inn French Quarter-Chateau Lemoyne

NAP

Barclays

Watermark Hurstbourne Apartments

NAP

Barclays

Meridian Corporate Center II

NAP

RAIT

2100 Wharton Street

NAP

RAIT

Peerless Lofts

NAP

Barclays

Glenbrook Commons

NAP

Barclays

1690 New Britain Avenue

NAP

Yes

Permitted Mezzanine

NAP

KeyBank

Water’s Edge

NAP

JPMCB

Westin Columbus

NAP

Barclays

Meriden Executive Park

NAP

Yes

Permitted Mezzanine

NAP

Barclays

East Roosevelt Boulevard Office Portfolio

NAP

Barclays

Churchill Square Shopping Center

NAP

KeyBank

Skyview Plaza Shopping Center

NAP

KeyBank

MHPI Indiana Portfolio

NAP

30.01

KeyBank

Apple Valley Estates

NAP

30.02

KeyBank

Regency Pointe Estates Community

NAP

30.03

KeyBank

Merrywood

NAP

KeyBank

Wauwatosa Industrial

NAP

RAIT

Tractor Supply/Fresenius Medical

NAP

32.01

RAIT

Fresenius Medical Care

NAP

32.02

RAIT

Tractor Supply- Buckeye

NAP

32.03

RAIT

Tractor Supply- Laurel

NAP

RAIT

Bennington Square Apartments

NAP

RAIT

Racine Center

NAP

RAIT

Northridge Business Center

NAP

KeyBank

Hyatt Place - Nashville

NAP

KeyBank

The Carrier Building

NAP

KeyBank

Wichita Square

NAP

JPMCB

Academy Sports - Garland, TX

NAP

Barclays

Storage Max Self Storage

NAP

KeyBank

Westwood Square

NAP

RAIT

Dollar General Portfolio

NAP

42.01

RAIT

Dollar General - Chillicothe

NAP

42.02

RAIT

Dollar General - Columbus 2

NAP

42.03

RAIT

Dollar General - Columbus 1

NAP

42.04

RAIT

Dollar General - Kansas City

NAP

KeyBank

Marysville Farms

NAP

KeyBank

StaxUp Self Storage

NAP

RAIT

740 Kifer Road

NAP

KeyBank

Harrodsburg Marketplace

NAP

KeyBank

Village Park Apartments

NAP

KeyBank

Anchor Industrial Park

NAP

JPMCB

Hampton Inn Massillon

NAP

RAIT

Woodland Estates

NAP

Yes

Permitted Mezzanine

NAP

JPMCB

Rite Aid

NAP

KeyBank

Trotwood Self Storage

NAP

Barclays

East Dublin Center

NAP

KeyBank

Storage Pros - Old Hickory

NAP

A-1-11

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 / Column	Grapevine Mills																1
2	JPMCB	The Mall of Victor Valley																2
3	Barclays	Columbus Square Portfolio																3
4	JPMCB	635 Madison Avenue																4
5	KeyBank	Hutch Tower Two																5
6	JPMCB	17 State Street																6
7	Barclays	North Riverside Park Mall																7
8	JPMCB	NoBu Station																8
9	Barclays	Meridian Corporate Center I																9
10	JPMCB	Hilton Houston Post Oak	83.7%	129.93	108.79	84.4%	138.54	116.89	86.1%	149.73	128.94	83.5%	156.87	130.93	80.0%	163.66	130.93	10
11	Barclays / RAIT	Oakland Square and Oakland Plaza																11
11.01	Barclays / RAIT	Oakland Plaza																11.01
11.02	Barclays / RAIT	Oakland Square																11.02
12	JPMCB	Arden Park																12
13	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	13
13.01	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	13.01
13.02	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	13.02
14	JPMCB	Embassy Suites Kennesaw	66.1%	116.34	76.90	71.0%	120.30	85.45	75.6%	123.84	93.67	78.3%	127.63	99.88	78.3%	127.63	99.88	14
15	KeyBank	Motorola Solutions - Building I & III																15
16	Barclays	Kenwood City Retail																16
16.01	Barclays	Kenwood City Pavilion																16.01
16.02	Barclays	Kenwood City Place																16.02
17	JPMCB	Holiday Inn French Quarter-Chateau Lemoyne	72.9%	128.60	93.74	72.1%	159.94	115.27	71.8%	175.78	126.15	75.6%	179.68	135.89	75.6%	179.68	135.89	17
18	Barclays	Watermark Hurstbourne Apartments																18
19	Barclays	Meridian Corporate Center II																19
20	RAIT	2100 Wharton Street																20
21	RAIT	Peerless Lofts																21
22	Barclays	Glenbrook Commons																22
23	Barclays	1690 New Britain Avenue																23
24	KeyBank	Water’s Edge																24
25	JPMCB	Westin Columbus	71.2%	126.74	90.26	74.1%	125.69	93.16	72.6%	129.22	93.76	70.6%	135.36	95.58	70.6%	135.36	95.58	25
26	Barclays	Meriden Executive Park																26
27	Barclays	East Roosevelt Boulevard Office Portfolio																27
28	Barclays	Churchill Square Shopping Center																28
29	KeyBank	Skyview Plaza Shopping Center																29
30	KeyBank	MHPI Indiana Portfolio																30
30.01	KeyBank	Apple Valley Estates																30.01
30.02	KeyBank	Regency Pointe Estates Community																30.02
30.03	KeyBank	Merrywood																30.03
31	KeyBank	Wauwatosa Industrial																31
32	RAIT	Tractor Supply/Fresenius Medical																32
32.01	RAIT	Fresenius Medical Care																32.01
32.02	RAIT	Tractor Supply- Buckeye																32.02
32.03	RAIT	Tractor Supply- Laurel																32.03
33	RAIT	Bennington Square Apartments																33
34	RAIT	Racine Center																34
35	RAIT	Northridge Business Center																35
36	KeyBank	Hyatt Place - Nashville	71.7%	95.42	68.42	79.4%	96.88	76.89	83.3%	103.99	86.60	84.6%	112.16	94.90	82.1%	112.16	92.09	36
37	KeyBank	The Carrier Building																37
38	KeyBank	Wichita Square																38
39	JPMCB	Academy Sports - Garland, TX																39
40	Barclays	Storage Max Self Storage																40
41	KeyBank	Westwood Square																41
42	RAIT	Dollar General Portfolio																42
42.01	RAIT	Dollar General - Chillicothe																42.01
42.02	RAIT	Dollar General - Columbus 2																42.02
42.03	RAIT	Dollar General - Columbus 1																42.03
42.04	RAIT	Dollar General - Kansas City																42.04
43	KeyBank	Marysville Farms																43
44	KeyBank	StaxUp Self Storage																44
45	RAIT	740 Kifer Road																45
46	KeyBank	Harrodsburg Marketplace																46
47	KeyBank	Village Park Apartments																47
48	KeyBank	Anchor Industrial Park																48
49	JPMCB	Hampton Inn Massillon	69.5%	85.65	59.53	71.0%	94.12	66.83	70.5%	100.18	70.63	70.5%	102.00	71.93	70.5%	102.00	71.93	49
50	RAIT	Woodland Estates																50
51	JPMCB	Rite Aid																51
52	KeyBank	Trotwood Self Storage																52
53	Barclays	East Dublin Center																53
54	KeyBank	Storage Pros - Old Hickory																54

A-1-12

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; “KeyBank” denotes KeyBank National Association, as Mortgage Loan Seller; “RAIT” denotes RAIT Funding, LLC, as Mortgage Loan Seller; “Column” denotes Column Financial, Inc., as Mortgage Loan Seller; and “GECC” denotes General Electric Capital Corporation, as Mortgage Loan Seller. With respect to Loan No. 1, Grapevine Mills, the mortgage loan was co-originated by JPMCB and Column. The mortgage loan is comprised of two pari passu components (Note A-3 and Note A-4), which are part of a split Whole Loan consisting of Note A-3, Note A-4 and four additional pari passu components. Note A-3, with an outstanding principal balance of $57,500,000 as of the Cut-off Date, will be sold to the trust by JPMCB. Note A-4, with an outstanding principal balance of $57,500,000 as of the Cut-off Date, will be sold to the trust by Column. All loan level metrics are based on the aggregate mortgage loan balance. With respect to Loan No. 11, Oakland Square and Oakland Plaza, the loan is a $35,000,000 mortgage loan which was co-originated by Barclays and RAIT. The mortgage loan is a split Whole Loan comprised of two pari passu components (Note A-1 and Note A-2). Note A-1, with an outstanding principal balance of $17,500,000 as of the Cut-off Date, will be sold to the trust by RAIT. Note A-2, with an outstanding principal balance of $17,500,000 as of the Cut-off Date, will be sold to the trust by Barclays. All loan level metrics are based on the aggregate mortgage loan balance.

(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. For example, with respect to Loan No. 1, Grapevine Mills, the largest two tenants by square footage, Bass Pro Shops Outdoor and AMC Theaters, respectively, ground lease the land from the borrower. With respect to Loan No. 7, North Riverside Park Mall, the property is comprised of 1,075,445 square feet, of which 429,038 square feet serves as collateral. Carson Pirie Scott, JCPenney and Sears own their respective spaces comprising a total of 646,407 square feet and are subject to reciprocal easement agreements. With respect to Loan No. 11, Oakland Square and Oakland Plaza, anchor tenant Kohl’s and Chase Bank ground lease the land from the respective borrower. The ground lease payments serve as collateral for the mortgage 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. 1, 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 $132,710 of revenue attributable to two tenants totaling 3,722 square feet with leases out for signature. With respect to Loan No. 2, The Mall of Victor Valley, UW NOI ($) and UW NCF ($) includes $613,198 of revenue attributable to five tenants which have executed leases but are not yet in occupancy of their respective spaces. In addition, the UW NOI ($) and UW NCF ($) includes approximately $310,000 of assistance payments from the city of Victorville. In 2012, the borrower entered into an agreement with the city of Victorville, pursuant to which, the borrower receives assistance payments from the city which equal the sales tax (currently 1.0%) at the mortgaged property for total sales in excess of $100.0 million. The agreement expires in 2039, and the maximum amount the borrower can receive over the term of the agreement is approximately $18.9 million. Total sales at the mortgaged property as of the TTM ended June 30, 2014 were approximately $131.0 million. With respect to Loan No. 4, 635 Madison Avenue, the 5th Largest Tenant, Suit Supply, pays the greater of (i) base rent of $2,000,000 or (ii) 15% of gross sales per annum. JPMCB has underwritten base rent of $212.95 per square foot which equates to the minimum base rent of $2,000,000. With respect to Loan No. 5, Hutch Tower Two, the largest and only tenant, Montefiore Medical Center, has executed a lease and taken occupancy but has not yet commenced paying rent. The tenant is expected to commence paying rent in October 2015. At origination of the mortgage loan, a reserve of $8,158,568 was

A-1-13

	deposited into the Upfront Other Reserve for outstanding rent abatements associated with Montefiore Medical Center. UW Revenues ($), UW NOI ($) and UW NCF ($) are based on the straight-line average contractual rent of the sole tenant, Montefiore Medical Center. In addition, the related mortgaged property benefits from a 25-year Industrial and Commercial Incentive Program (“ICIP”) from the city of New York with a benefit start date of July 1, 2009. The ICIP provides that the building portion of the mortgaged property’s assessed value is 100% exempt for the first 16 years, with such benefit reducing annually by 10% through year 26, when the building is fully taxable. The mortgaged property’s 2014-2015 assessed value results in real estate taxes of $2,294,292, and after deducting the ICIP tax benefit of $2,193,208, results in a property tax expense of $101,084. With respect to Loan No. 7, North Riverside Park Mall, Occupancy % includes temporary tenants. Excluding temporary tenants, Occupancy % as of July 1, 2014 is 81.2%. With respect to Loan No. 11, Oakland Square and Oakland Plaza, Occupancy %, UW NOI ($) and UW NCF ($) include Michael’s, which has executed a lease but is not yet in occupancy of its space or paying rent. The lease states that if the lease has not commenced prior to October 2014, there will be no rent due until April 2015. The lender escrowed $209,753 in a free rent reserve relating to outstanding rent and reimbursement obligations during the free rent period under the Michael’s lease.
	With respect to Loan No. 21, Peerless Lofts, the Occupancy % was calculated based on 97 apartment units. The collateral also includes eight commercial units consisting of 19,161 square feet, which are leased but not considered in the Occupancy % calculation. In addition, the related mortgaged property currently benefits from a tax abatement from the city of Providence, Rhode Island, pursuant to a stabilization tax treaty that expires in December 2015. Under such tax treaty, the borrower’s real estate taxes are limited to an annual payment of $33,407 or $344 per unit. Following the expiration of the tax abatement program, the borrower’s real estate taxes would revert to the actual taxes implied by the assessed value of the mortgaged property. The implied tax expense based on the 2013 assessed value for the mortgaged property, if the mortgaged property were unencumbered by the tax treaty, would be over $450,000. With respect to Loan No. 50, Woodland Estates, the Occupancy % was calculated based on month-to-month leases at the mortgaged property.

(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 ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met. With respect to Loan No. 5, Hutch Tower Two, the Appraised Value ($) represents the “Prospective Market Value As Complete and Physically Stabilized” for the mortgaged property, effective as of October 1, 2015, which assumed that the Montefiore Medical Center lease will commence on September 1, 2014, and rent will commence on October 1, 2015. At origination of the mortgage loan, the borrower reserved $8,158,568 representing in-place rent for the preceding eleven months leading up to October 1, 2015. The “as-is” appraised value for the mortgaged property is $106,000,000. With respect to Loan No. 17, Holiday Inn French Quarter-Chateau Lemoyne, the appraiser’s “as-is” value for the property, effective as of July 1, 2014, contained an extraordinary assumption that $7,775,000 in planned capital expenditures will be spent during the first year on capital improvements pursuant to a property improvement plan. At origination of the mortgage loan, the borrower was required to escrow $7,775,590, which is the full estimated amount of the property improvement plan.
	With respect to Loan No. 29, Skyview Plaza Shopping Center, the Appraised Value ($) represents the “Hypothetical Market Value Upon Stabilization” for the mortgaged property, effective as of August 18, 2014, which assumed certain capital expenditures will be performed and tenant allowances will be provided to Giant Eagle. At origination of the mortgage loan, the borrower paid $450,000 to Giant Eagle and reserved $169,150 to cover outstanding tenant improvement obligations for Giant Eagle. The “as-is” appraised value for the mortgaged property is $11,250,000. With respect to Loan No. 41, Westwood Square, the Appraised Value ($) represents the “Prospective Market Value Upon Completion” for the mortgaged property, effective as of May 1, 2015, which assumed completion of the necessary capital expenditures for the roof and parking lot areas estimated to be $400,000. At origination of the mortgage loan, the borrower deposited $454,499 in a reserve to cover outstanding capital improvements. The “as-is” appraised value for the mortgaged property is $6,875,000.

A-1-14

(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, 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-3 and Note A-4 each have an outstanding principal balance as of the Cut-off Date of $57,500,000 and are being contributed to the JPMBB 2014-C24 trust. Note A-1 and Note A-2 each have an outstanding principal balance as of the Cut-off Date of $40,000,000 and were contributed to the JPMBB 2014-C23 trust. JPMCB is the holder of Note A-5, while Column is the holder of Note A-6. Note A-5 and Note A-6 (collectively with Note A-1 and A-2, the “Grapevine Mills Pari Passu Companion Loans”) each have an outstanding principal balance as of the Cut-off Date of $36,500,000 and are expected to 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, Columbus Square Portfolio, the mortgage 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-4 (collectively, the “Columbus Square Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $96,250,000 and is being contributed to the JPMBB 2014-C24 trust. Note A-1, Note A-2 and Note A-3 (the “Columbus Square Portfolio Pari Passu Companion Loans”) have outstanding principal balances as of the Cut-off Date of $125,000,000, $103,750,000 and $75,000,000, respectively. Note A-1 was contributed to the WFRBS 2014-C22 trust, Note A-2 was contributed to JPMBB 2014-C23 trust and Note A-3 was contributed to the WFRBS 2014-C23 trust. All loan level metrics are based on the Whole Loan balance. With respect to Loan No. 6, 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-2 has an outstanding principal balance as of the Cut-off Date of $75,000,000 and is being contributed to the JPMBB 2014-C24 trust. Note A-1 (the “17 State Street Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $105,000,000 and was contributed to the JPMBB 2014-C23 trust. All loan level metrics are based on the Whole Loan balance.

	With respect to Loan No. 10, Hilton Houston Post Oak, the mortgage loan is part of an $80,000,000 Whole Loan which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-2 (the “Hilton Houston Post Oak Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $35,000,000 and is being contributed to the JPMBB 2014-C24 trust. Note A-1 (the “Hilton Houston Post Oak Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $45,000,000 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. 13, Canyon Ranch Portfolio, the mortgage 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-3 (the “Canyon Ranch Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $30,000,000 and is being contributed to the JPMBB 2014-C24 trust. Note A-1 has an outstanding principal balance as of the Cut-off Date of $75,000,000 and was contributed to the COMM 2014-UBS5 trust. Note A-2 (collectively with Note A-1, the “Canyon Ranch Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $45,000,000 and was contributed to the JPMBB 2014-C23 trust. All loan level metrics are based on the Whole Loan balance. With respect to Loan No. 14, Embassy Suites Kennesaw, the mortgage loan is part of a $34,500,000 Whole Loan which is comprised of one senior component (the “Embassy Suites Kennesaw Mortgage Loan”) and a subordinate component (the “ESK Companion Loan”). The Embassy Suites Kennesaw Mortgage Loan has an outstanding principal balance as of the Cut-off Date of $29,500,000 and is being contributed to the JPMBB 2014-C24 trust. The ESK Companion Loan has an outstanding principal balance as of the Cut-off Date of $5,000,000 and is also being contributed to the JPMBB 2014-C24 trust. Payments of interest and principal, as applicable, received in respect of the ESK Companion Loan will only be available to make distributions in respect of the Class ESK Certificates. All loan level metrics are based on the Embassy Suites Kennesaw Mortgage Loan only and exclude the ESK Companion Loan.

(7)	Each number identifies a group of related borrowers.

A-1-15

(8)	For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Certificate Administrator Fee Rate (including the Trustee fee rate), the Senior Trust Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”). With respect to Loan No. 4, 635 Madison Avenue, the Interest Rate is 4.479167% when extended to full precision. With respect to Loan No.14, Embassy Suites Kennesaw, the Interest Rate is 5.498042372881360% when extended to full precision.

(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. 14, Embassy Suites Kennesaw, 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 5.498042372881360%. The amount of monthly debt service shown in this 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 Loan No. 17, Holiday Inn French Quarter-Chateau Lemoyne, the mortgage loan has an ARD feature with an anticipated repayment date of October 1, 2024. From and after the anticipated repayment date, the interest rate will increase to the greater of (i) 7.50000% per annum, or (ii) the 10-year swap yield on October 1, 2024 plus 3.00000% per annum, until the final maturity date of November 1, 2044. In no event will the interest rate increase to greater than 9.50000%. With respect to Loan No. 32, Tractor Supply/Fresenius Medical, if the mortgage loan is not paid in full by the anticipated repayment date of October 1, 2019, the outstanding principal balance will accrue interest on and after that date, until the final maturity date of October 1, 2024 at an increased interest rate equal to 3.00000% per annum plus the greater of (i) 4.61000% per annum, or (ii) the five-year swap yield as determined on the anticipated repayment date. With respect to Loan No. 39, Academy Sports - Garland, TX, the mortgage loan has an ARD feature with an anticipated repayment date of October 1, 2024. From and after the anticipated repayment date, the interest rate will increase to the greater of (i) 7.41500% per annum, or (ii) the 10-year swap yield on October 2, 2024 plus 3.00000% per annum, until the final maturity date of January 1, 2029. In no event will the interest rate increase to greater than 9.41500%. With respect to Loan No. 42, Dollar General Portfolio, if the mortgage loan is not paid in full by the anticipated repayment date of July 1, 2021, the outstanding principal balance will accrue interest on and after that date until the final maturity date of July 1, 2044 at an increased interest rate equal to 3.00000% per annum plus the greater of (i) 4.9500% per annum or (ii) the seven-year swap yield as determined on the anticipated repayment date.

(12)	The “L” component of the prepayment provision represents lockout payments. The “Def” component of the prepayment provision represents defeasance payments. The “YM” component of the prepayment provision represents yield maintenance payments. The “O” component of the prepayment provision represents the free payments including the Maturity Date. With respect to Loan No. 1, 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.

(13)	With respect to some mortgage loans, historical financial information may not be available due to the when the properties were constructed and/or acquired. With respect to Loan Nos. 5, 8, 12, 32, 39 and 42, Hutch Tower Two, NoBu Station, Arden Park, Tractor Supply/Fresenius Medical, Academy Sports – Garland, TX and Dollar General Portfolio, respectively, the related mortgaged properties are newly constructed and historical financials are not available.

A-1-16

	With respect to Loan No. 13, Canyon Ranch Portfolio, Occupancy, RevPar, and ADR are based on the 471 available guest nights. With respect to Loan No. 15, Motorola Solutions – Building I & III, historical financials are not available due to the loan sponsor acquiring the mortgaged property through a sale-leaseback from Motorola Solutions, Inc. in October 2013. With respect to Loan No. 18, Watermark Hurstbourne Apartments, the Most Recent NOI is ten months ended April 30, 2014 annualized. With respect to Loan No. 35, Northridge Business Center, the most recent figures are for the five months ended May 31, 2014 annualized. With respect to Loan No. 45, 740 Kifer Road, 2013 figures are for the eight months ended December 31, 2013 annualized.
(14)	With respect to all hotel properties, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same.

(15)	The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan. With respect to Loan No. 5, Hutch Tower Two, UW NOI DSCR ($) and UW NCF DSCR ($) are based on the straight-line average contractual rent over the loan term of the sole tenant, Montefiore Medical Center.

(16)	With respect to Loan No. 25, Westin Columbus, a portion of the mortgaged property which consists of parking is subject to a ground lease. With respect to Loan No. 49, Hampton Inn Massillon, the collateral consists of two subleases of the original ground lease.

(17)	Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents. With respect to Loan No. 17, Holiday Inn French Quarter-Chateau Lemoyne, the related borrower was required to deposit $7,775,590 in the Initial Capex Reserve to pay for the property improvement plan required by the franchise agreement. With respect to Loan No. 29, Skyview Plaza Shopping Center, the borrower was required to deposit (i) $100,000 for lighting replacement and repairs required in connection with the Giant Eagle premises and (ii) $69,150 for repair, sealing and striping of the rear parking area designated for use by Giant Eagle, into the Upfront Other Reserve. Should the estimate of the cost to complete the lighting replacements and repairs exceed $100,000, then upon the lender’s written request, the borrower will immediately pay a sum equal to 115% of the amount of such estimate, less the $100,000 original Giant Eagle lighting repair deposit.

(18)	Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents. With respect to Loan No. 5, Hutch Tower Two, Monthly Insurance Reserve deposit will be $171 and approximately $2,054 was deposited at origination of the mortgage loan for flood insurance. The requirement for the borrower to make monthly deposits into the Insurance Escrow, except for flood insurance, is waived so long as, among other things, no event of default exists and the borrower provides satisfactory evidence the mortgaged property is insured as part of a blanket policy in accordance with the loan documents. With respect to Loan No. 9, Meridian Corporate Center I, in the event that the balance of the replacement reserve is less than $162,500, the borrower will make monthly deposits into the replacement reserve in the amount of $4,001, capped at $325,000. In addition, in the event that the rollover reserve balance is less than $500,000, the borrower will make monthly deposits into the rollover reserve in the amount of $26,679, capped at $1,375,000.

A-1-17

	With respect to Loan No. 10, Hilton Houston Post Oak, in addition to the regular deposits into the Monthly Capex Reserve, the borrower is also required to deposit a monthly amount reasonably estimated by the lender monthly to complete any work required by the property improvement plan under the franchise agreement. The monthly deposits for the property improvement plan will be waived to the extent the borrower provides evidence of compliance with any property improvement plan requirements. Regular deposits to the Monthly Capex Reserve will be waived to the extent the borrower delivers a letter of credit in the following amount: (i) prior to the end of the 2015 fiscal year, $3,750,000 and (ii) at any time after the end of 2015 fiscal year, 12.0% of gross income from operations for the immediately preceding fiscal year. With respect to Loan No. 13, 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. 15, Motorola Solutions – Building I & III, Monthly TI/LC Reserve deposit will be (a) $13,459 in the event that and during the continuance of the period Motorola Solutions, Inc.’s senior unsecured corporate credit rating falls below “BB+”, (b) $26,919 in the event that and during the continuance of the period Motorola Solutions, Inc.’s senior unsecured corporate credit rating falls below “B+”. All excess cash flow shall be deposited in the excess cash flow reserve and held as additional security for the mortgage loan upon the occurrence of (i) the date Motorola Solutions, Inc.’s senior unsecured credit rating falls below “B”, (ii) the date Motorola Solutions, Inc. ceases doing business at or vacates the mortgaged property, or (iii) the date that is 36 months prior to the maturity date.
	With respect to Loan No. 17, Holiday Inn French Quarter-Chateau Lemoyne, deposits to the Monthly Capex Reserve will be required commencing in 2019, if, based on the prior year’s capital expenditure report, the ratio of (i) the amounts expended (or escrowed with the manager) for replacements to (ii) gross income from operations for such year, is less than 4.0%. With respect to Loan No. 18, Watermark Hurstbourne Apartments, upon the earliest to occur (i) event of default or (ii) the debt service coverage ratio is less than 1.15x for two consecutive quarters, the borrower will be make monthly deposits into the real estate tax and insurance reserves and $5,693 into the replacement reserve. With respect to Loan No. 19, Meridian Corporate Center II, in the event that the balance of the replacement reserve is less than $150,000, the borrower will make monthly deposits into the replacement reserve in the amount of $4,928, capped at $300,000. In addition, in the event that the rollover reserve balance is less than $250,000, the borrower will make monthly deposits into the rollover reserve in the amount of $24,639, capped at $625,000. With respect to Loan No. 20, 2100 Wharton Street, the borrower deposited $1,049,464 into the TI/LC reserve at origination of the mortgage loan. If the balance of this reserve is less than $375,000 or an event of default has occurred and is continuing, the borrower will be required to make monthly deposits of $18,794 until the balance is again equal to or greater than $750,000.
	With respect to Loan No. 22, Glenbrook Commons, all excess cash will be swept into the rollover reserve upon either Toys R Us, Dunham’s Athleisure or Burlington Coat Factory (i) terminating their respective lease, (ii) giving notice of their intent not to renew their respective lease or failing to renew before the deadline pursuant to their respective lease, (iii) filing for bankruptcy, reorganization or other arrangement pursuant to federal bankruptcy law or any similar federal or state law or (iv) failing to be open and operating for business other than for temporary closures. With respect to Loan No. 23, 1690 New Britain Avenue, in the event that the replacement reserve balance is less than $50,000, the borrower will make monthly deposits into the replacement reserve in the amount of $2,479, capped at $350,000. In addition, in the event that the rollover reserve balance is less than $500,000, the borrower will make monthly deposits into the rollover reserve in the amount of $27,957, capped at $900,000. With respect to Loan No. 26, Meriden Executive Park, in the event that the replacement reserve balance is less than $50,000, the borrower will make monthly deposits into the replacement reserve in the amount of $2,291, capped at $50,000. In addition, in the event that the rollover reserve balance is less than $400,000, the borrower will make monthly deposits into the rollover reserve in the amount of $19,091, capped at $800,000. With respect to Loan No. 28, Churchill Square Shopping Center, in the event that the replacement reserve balance is less than $27,811, the borrower will make monthly deposits into the replacement reserve in the amount of $1,700, capped at $27,811. In addition, in the event that the rollover reserve balance is less than $92,704, the borrower will make monthly deposits into the rollover reserve in the amount of $3,863, capped at $92,704.

A-1-18

	With respect to Loan No. 31, Wauwatosa Industrial, Monthly TI/LC Reserve will be $2,051, provided, however, that in the event that and during the continuance of the period that Brenntag Great Lakes, LLC’s senior unsecured corporate credit rating falls below “B+”, the borrower will pay monthly deposits of $4,102. With respect to Loan No. 32, Tractor Supply/Fresenius Medical, to the extent that Tractor Supply or Fresenius Medical Care is in occupancy and open to the public for business, the requirement for the borrower to make monthly deposits into the TI/LC reserve is waived.
	With respect to Loan No. 32, Tractor Supply/Fresenius Medical, the borrower will not be required to make monthly deposits into the tax and insurance reserves as long as: (i) with respect to the monthly tax deposit, each lease at the respective property requires the applicable tenant, Tractor Supply and Fresenius Medical Care (the “Specified Tenant”), to make payments of taxes directly to the applicable government authority, (ii) with respect to the monthly insurance deposit, the Specified Tenant maintains a qualifying policy in amounts and coverages which satisfy the lender’s requirements, and (iii) the Specified Tenant maintains an investment grade rating. Notwithstanding the foregoing, the borrower will not be required to make monthly deposits into the insurance reserve as set forth above, provided that, (i) no event of default has occurred and is continuing, (ii) the policies maintained by the borrower are part of a blanket policy, (iii) the premiums for all locations covered under the blanket policy are not financed or paid in installments, (iv) the premium is paid for all locations covered under such policy for at least a twelve-month policy period and (v) the borrower provides paid receipts evidencing such payment. With respect to Loan No. 33, Bennington Square Apartments, the borrower deposited $150,000 into the replacement reserve at origination of the mortgage loan. If the balance of this reserve is less than $78,250, the borrower will be required to make monthly deposits of $6,521 until the balance is again equal to or greater than $78,250.
	With respect to Loan No. 34, Racine Center, if the lender approves the borrower’s new improvements plans, which consist of construction of a self-storage facility located on vacant land behind the current improvements and/or a restaurant to be located on certain other vacant land on the mortgaged property, the borrower will be required to deposit 125% of the total unpaid costs into a new improvements reserve. In addition, the borrower deposited $250,000 into a parking easement reserve at origination of the mortgage loan to ensure that funds are available if the borrower is required to make certain contribution payments to the costs of maintaining and renovating a parking area shared with the adjacent property owner and encumbered by a certain parking easement. If at any time the cost of the parking lot renovation is estimated to exceed $1.0 million, the borrower is required to deposit into the parking easement reserve an amount equal to 25% of the amount by which the estimated cost of the parking lot renovation exceeds $1.0 million. With respect to Loan No. 36, Hyatt Place – Nashville, Monthly Capex Reserve will be 1/12th of 4% of the greater of the (i) total gross income from operations for the immediately preceding calendar year and (ii) total projected gross income from operations set forth in the approved annual budget for the immediately following calendar year. With respect to Loan No. 38, Wichita Square, if the net sales proceeds for the release of surplus land, as described in the loan documents, are more than $100,000, the borrower will be required to deposit such net sale proceeds into the TI/LC Reserve account.
	With respect to Loan No. 39, Academy Sports – Garland, TX, the Monthly RE Tax Reserve and Monthly Ins. Reserve are waived provided that, among other things (i) the sole tenant at the mortgaged property, Academy Sports, is required to pay the taxes directly to the appropriate public office, (ii) the tenant’s lease remains in full force and effect, (iii) the borrower provides the lender with satisfactory evidence that taxes have been paid and the mortgaged property is insured in accordance with the mortgage loan documents, and (iv) the tenant is required to maintain insurance coverage under its lease consistent with the requirements set forth in the mortgage loan documents. With respect to Loan No. 42, Dollar General Portfolio, so long as Dollar General maintains an investment grade rating, the borrower is not required to make the monthly capital expenditure reserve deposit of $453. In addition, so long as (i) Dollar General maintains an investment grade rating, (ii) no “trigger period” is then in effect, as described in the loan documents, and (iii) no event of default under the mortgage loan is then continuing, the borrower is not required to make the monthly insurance reserve deposit. With respect to Loan No. 49, Hampton Inn Massillon, in addition to the regular deposits into the Monthly Capex Reserve, the borrower is also required to deposit an amount reasonably estimated by the lender monthly to complete any work required by any property improvement plan under a franchise agreement.

A-1-19

	With respect to Loan No. 51, Rite Aid, the Monthly RE Tax Reserve and Monthly Ins. Reserve are waived provided that, among other things (i) the sole tenant at the mortgaged property, Rite Aid, occupies one or more parcels which constitute a separate tax lot and is required to pay the taxes directly to the appropriate public office, (ii) the tenant’s lease remains in full force and effect, (iii) the borrower provides the lender with satisfactory evidence that taxes have been paid and the mortgaged property is insured in accordance with the mortgage loan documents, and (iv) the tenant is required to maintain insurance coverage pursuant to the lease.

(19)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents. With respect to Loan No. 15, Motorola Solutions – Building I & III, upon the occurrence of a cash sweep event caused solely by the occurrence of the date Motorola Solutions, Inc. ceases business operations at the mortgaged property, goes dark, vacates or abandons the mortgaged property, all excess cash flow will be deposited with the lender in the excess cash flow reserve and the aggregate deposit amount of the rollover reserve and excess cash flow reserve will be capped at $5,168,400. With respect to Loan No. 31, Wauwatosa Industrial, upon the occurrence of a cash sweep event caused solely by the occurrence of the date Brenntag Great Lakes, LLC ceases business operations at the mortgaged property, goes dark, vacates or abandons the mortgaged property or the date that is twelve months prior to the then applicable expiration date of the Brenntag Great Lakes, LLC lease, unless prior to such date the borrower has satisfied the requirements of the cure of a Brenntag Great Lakes, LLC lease expiration trigger event as disclosed in the loan documents, all excess cash flow will be deposited with the lender in the major tenant rollover reserve and the aggregate deposit amount of the rollover reserve and the major tenant rollover reserve will be capped at $850,000. With respect to Loan No. 37, The Carrier Building, upon the occurrence of a major tenant trigger period caused solely by the occurrence of the date Carrier Enterprises, LLC ceases business operations at the property, goes dark, vacates or abandons the property or the occurrence of the date that is twelve months prior to the then applicable expiration date of the Carrier Enterprises, LLC lease unless, prior to such date the borrower has satisfied the requirements of the cure of a Carrier Enterprises, LLC lease expiration trigger event as disclosed in the loan documents, all excess cash flow will be deposited with the lender in the major tenant TI/LC Reserve and the aggregate deposit amount of the rollover reserve and the major tenant rollover reserve will be capped at $500,000.

(20)	With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property. With respect to Loan No. 38, Wichita Square, the 4th Largest Tenant, Chick-fil-A, is subject to a ground lease with the borrower.

(21)	In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates. With respect to Loan No. 4, 635 Madison Avenue, the Largest Tenant, Reproductive Medical Associates consists of two tenants, Hayden Properties L.L.C. (11,277 square feet) and Gilbert Properties L.L.C. (14,502 square feet), both of which are guaranteed by the same individuals. With respect to Loan No. 20, 2100 Wharton Street, the 2nd Largest Tenant, County of Allegheny – Aging, occupies 34,423 square feet, and the 4th Largest Tenant, County of Allegheny – Youth, occupies 17,723 square feet.

(22)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. With respect to Loan No. 3, Columbus Square Portfolio, the 3rd Largest Tenant, the Mandell School, may terminate its lease by providing four months’ prior notice and payment of a termination fee in an amount equal to three years of rent payments.

A-1-20

	With respect to Loan No. 6, 17 State Street, the 2nd Largest Tenant by square footage, Speechworks, has subleased its space to IP Soft. With respect to Loan No. 9, Meridian Corporate Center I, the Largest Tenant, Parexel, has a one-time right to terminate its lease with respect to 24,636 square feet of its total leased area of 92,029 square feet effective August 31, 2020 by delivering notice no later than March 1, 2020. In addition, the 2nd Largest Tenant, Health Decisions, subleases 44,009 square feet to BASF Corporation. In addition, Health Decisions has a one-time right to terminate their lease effective June 30, 2016 by delivering notice no later than June 30, 2015. With respect to Loan No. 11, Oakland Square and Oakland Plaza, the 2nd Largest Tenant at the Oakland Square property, Jubilee Limited Partnership (d/b/a DSW) has sublet about half of its space to TJ Maxx companies. DSW continues to pay rent on the full amount due on the entire space that they originally leased in the amount of 50,500 square feet under the terms of their lease agreement. With respect to Loan No. 19, Meridian Corporate Center II, the 3rd Largest Tenant, Spoonflower Inc., may terminate its lease on April 30, 2016 by giving 12 months’ notice. The lender underwrote Spoonflower Inc.’s expiration date as April 30, 2016. With respect to Loan No. 20, 2100 Wharton Street, the 2nd Largest Tenant, County of Allegheny – Aging, and the 4th Largest Tenant, County of Allegheny – Youth each have the right to terminate its respective lease. With respect to County of Allegheny – Aging lease, the tenant has the right to terminate its lease in the event the tenant loses its appropriation program funding upon prior written notice either (i) 270 days prior to the early termination date if the tenant terminates the lease for one-half of the premises or more or (ii) 180 days prior to the early termination date if the tenant terminates the lease for less than one-half of the premises. With respect to the County of Allegheny – Youth lease, the tenant has the right to terminate its lease on the last day of the 72nd month, 84th month, 108th month, 120th month or the 132nd month upon six months’ prior written notice. With respect to Loan No. 26, Meriden Executive Park, the 5th Largest Tenant, FBI (GSA), may terminate its lease in whole or in part by giving at least 90 days’ notice. With respect to Loan No. 29, Skyview Plaza Shopping Center, the 3rd Largest Tenant by square footage, Sears Retail Dealer Store, has the right to terminate its lease with 60 days’ notice, which must be received within 20 days’ of relocation notice, if unwilling to be relocated within the center. The 4th Largest Tenant by square footage, Radio Shack, has the right to terminate its lease with 60 days’ notice, if unwilling to be relocated within the center.
	With respect to Loan No. 35, Northridge Business Center, the Largest Tenant, RTS Leasing, may terminate its lease, effective 90 days after notice is given, if laws are passed or there are court rulings that prevent the tenant from operating its business over the internet and tenant gives notice between May 1, 2016 and August 31, 2017. With respect to Loan No. 46, Harrodsburg Marketplace, the 2nd Largest Tenant by square footage, Hibbett Sporting Goods, has the right to terminate its lease if gross sales do no exceed $625,000 during the 3rd full lease year or $750,000 during the 6th full lease year. The 3rd Largest Tenant by square footage, Cato, has the right to terminate its lease with twelve months’ notice.

(23)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes. With respect to Loan No. 1, 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.

(24)	The classification of the lockbox types is described in the Free Writing Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.

(25)	Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Existing Mezzanine Debt,” “—Future Mezzanine Debt” and “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the free writing prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future. With respect to Loan No. 4, 635 Madison Avenue, at the mortgage loan origination, JPMCB provided a $35,000,000 mezzanine loan, which is ultimately secured by a 100% pledge of the direct or equity interest in the

A-1-21

related borrower. See “Description of the Mortgage Loans – Additional Debt” and Annex A-3 in the Free Writing Prospectus.

With respect to Loan No. 6, 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 the Free Writing Prospectus.

A-1-22