FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-190246-13

The depositor has filed a registration statement (including a prospectus) with the SEC 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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type
1	JPMCB/Barclays	Houston Galleria	5085 Westheimer Road	Houston	TX	77056	Harris	1	Retail
1A	JPMCB/Barclays	Notes A-1-B & A-2-B
1B	JPMCB/Barclays	Notes B-1-B & B-2-B
2	JPMCB	The Shops at Waldorf Center	2925 Festival Way, 2975 & 3015 Crain Highway & 3061 Technology Place	Waldorf	MD	20601	Charles	1	Retail
3	Barclays	333 North Central Avenue	333 North Central Avenue	Phoenix	AZ	85004	Maricopa	1	Office
4	SMF II	One Campus Martius	1 Campus Martius	Detroit	MI	48226	Wayne	1	Office
5	KeyBank	Aspen Heights Starkville	2041 Blackjack Road	Starkville	MS	39759	Oktibbeha	1	Multifamily
6	JPMCB	The Club Row Building	28 West 44th Street	New York	NY	10036	New York	1	Office
7	JPMCB	Shaner Hotels Portfolio	Various	Various	Various	Various	Various	4	Hotel
7.01	JPMCB	Newport Harbor Hotel & Marina	49 Americas Cup Avenue	Newport	RI	02840	Newport	1	Hotel
7.02	JPMCB	Courtyard - Jacksonville	1617 1st Street North	Jacksonville Beach	FL	32250	Duval	1	Hotel
7.03	JPMCB	Durham Marriott City Center	201 Foster Street	Durham	NC	27701	Durham	1	Hotel
7.04	JPMCB	Residence Inn - Edina	3400 Edinborough Way	Edina	MN	55435	Hennepin	1	Hotel
8	Barclays	Lofts & Legends Apartment Portfolio	Various	Nacogdoches	TX	75961	Nacogdoches	2	Multifamily
8.01	Barclays	The Legends Apartments	1411 North Street	Nacogdoches	TX	75961	Nacogdoches	1	Multifamily
8.02	Barclays	Lumberjack Lofts Apartments	1333 Pearl Street	Nacogdoches	TX	75961	Nacogdoches	1	Multifamily
9	KeyBank	Walgreens Net Lease Portfolio III	Various	Various	Various	Various	Various	8	Retail
9.01	KeyBank	Walgreens - #7680	8571 Watson Road	Webster Groves	MO	63119	Saint Louis	1	Retail
9.02	KeyBank	Walgreens - #6020	6030 West Oklahoma Avenue	Milwaukee	WI	53219	Milwaukee	1	Retail
9.03	KeyBank	Walgreens - #4225	1701 Northwest State Route 7	Blue Springs	MO	64014	Jackson	1	Retail
9.04	KeyBank	Walgreens - #4163	7338 Dixie Highway	Louisville	KY	40258	Jefferson	1	Retail
9.05	KeyBank	Walgreens - #4216	5201 South 3rd Street	Louisville	KY	40214	Jefferson	1	Retail
9.06	KeyBank	Walgreens - #5172	5400 New Cut Road	Louisville	KY	40214	Jefferson	1	Retail
9.07	KeyBank	Walgreens - #9363	1920 Douglas Avenue	Racine	WI	53402	Racine	1	Retail
9.08	KeyBank	Walgreens - #9420	2737 Grand Avenue	Carthage	MO	64836	Jasper	1	Retail
10	KeyBank	Walgreens Net Lease Portfolio IV	Various	Various	Various	Various	Various	8	Retail
10.01	KeyBank	Walgreens - #5705	2016 South Houston Levee Road	Collierville	TN	38017	Shelby	1	Retail
10.02	KeyBank	Walgreens - #9951	9301 Highway 119	Alabaster	AL	35007	Shelby	1	Retail
10.03	KeyBank	Walgreens - #9174	1845 South 3rd Street	Memphis	TN	38109	Shelby	1	Retail
10.04	KeyBank	Walgreens - #4254	5201 North 91st Street	Milwaukee	WI	53225	Milwaukee	1	Retail
10.05	KeyBank	Walgreens - #3221	627 Gallatin Pike South	Madison	TN	37115	Davidson	1	Retail
10.06	KeyBank	Walgreens - #10240	5500 Highway 5 North	Bryant	AR	72022	Saline	1	Retail
10.07	KeyBank	Walgreens - #3209	8950 Kingston Pike	Knoxville	TN	37923	Knox	1	Retail
10.08	KeyBank	Walgreens - #4095	10800 West Capitol Drive	Wauwatosa	WI	53222	Milwaukee	1	Retail
11	Barclays	Mt. Shasta Mall	900 Dana Drive	Redding	CA	96003	Shasta	1	Retail
12	SMF II	Horizon Outlet Shoppes Portfolio	Various	Various	Various	Various	Various	3	Retail
12.01	SMF II	Oshkosh	3001 South Washburn Street	Oshkosh	WI	54904	Winnebago	1	Retail
12.02	SMF II	Burlington	448 Fashion Way	Burlington	WA	98233	Skagit	1	Retail
12.03	SMF II	Fremont	6245 North Old 27	Fremont	IN	46737	Steuben	1	Retail
13	JPMCB	Pinnacle Office & Shops and Parking	100 & 190 East Capitol Street	Jackson	MS	39201	Hinds	1	Mixed Use
14	JPMCB	Marriott - Chattanooga	2 Carter Plaza	Chattanooga	TN	37402	Hamilton	1	Hotel
15	KeyBank	Renaissance New Orleans Portfolio	Various	New Orleans	LA	Various	Orleans	2	Hotel
15.01	KeyBank	Renaissance Pere Marquette	817 Common Street	New Orleans	LA	70112	Orleans	1	Hotel
15.02	KeyBank	Renaissance Arts	700 Tchoupitoulas Street	New Orleans	LA	70130	Orleans	1	Hotel
16	Barclays	Diede Self Storage Portfolio	Various	Various	CA	Various	Various	6	Various
16.01	Barclays	Airport Road Self Storage	1604 Airport Road	Rio Vista	CA	94571	Solano	1	Self Storage
16.02	Barclays	Morada Self Storage	10220 North Highway 99	Stockton	CA	95212	San Joaquin	1	Self Storage
16.03	Barclays	Armor Struxx	500 South Beckman Road	Lodi	CA	95240	San Joaquin	1	Industrial
16.04	Barclays	Highway 88 Self Storage	12941 Blossom Court	Lockeford	CA	95237	San Joaquin	1	Self Storage
16.05	Barclays	Highway 99 Self Storage	935 Simmerhorn Road	Galt	CA	95632	Sacramento	1	Self Storage
16.06	Barclays	Eight Mile Road Self Storage	10910 North Highway 99	Lodi	CA	95240	San Joaquin	1	Self Storage
17	JPMCB	The Legacy at Traditions	8085 Atlas Pear Drive	Bryan	TX	77807	Brazos	1	Multifamily
18	MC Five Mile	Seventeen15 Enclave	1715 Enclave Parkway	Houston	TX	77077	Harris	1	Multifamily
19	Barclays	ExchangeRight Net Leased Portfolio 8	Various	Various	Various	Various	Various	13	Various
19.01	Barclays	Ross Dress for Less - Modesto, CA	1640 East Hatch Road	Modesto	CA	95351	Stanislaus	1	Retail
19.02	Barclays	Tractor Supply - North Windham, CT	476 Boston Post Road	North Windham	CT	06256	Windham	1	Retail
19.03	Barclays	Tractor Supply - West Hanover, PA	7150 Allentown Boulevard	West Hanover	PA	17112	Dauphin	1	Retail
19.04	Barclays	CVS Pharmacy - Indianapolis, IN	4935 South Arlington Avenue	Indianapolis	IN	46237	Marion	1	Retail
19.05	Barclays	AutoZone - Raleigh, NC	7735 Fayetteville Road	Raleigh	NC	27603	Wake	1	Retail
19.06	Barclays	AutoZone - Immokalee, FL	1001 North 15th Street	Immokalee	FL	34142	Collier	1	Retail
19.07	Barclays	Franciscan Alliance Medical Office - Indianapolis, IN	5831 & 5839 East Washington Street	Indianapolis	IN	46219	Marion	1	Office
19.08	Barclays	Advance Auto Parts - Allentown, PA	1701 West Allen Street	Allentown	PA	18104	Lehigh	1	Retail
19.09	Barclays	Advance Auto Parts - Denham Springs, LA	2261 South Range Avenue	Denham Springs	LA	70726	Livingston	1	Retail
19.10	Barclays	Family Dollar - Terrytown, LA	701 Whitney Avenue	Terrytown	LA	70056	Jefferson	1	Retail
19.11	Barclays	Dollar General - Vernon, CT	426 Talcottville Road	Vernon	CT	06066	Tolland	1	Retail
19.12	Barclays	Dollar General - McAdoo, PA	410 South Hancock Street	McAdoo	PA	18237	Schuylkill	1	Retail
19.13	Barclays	Advance Auto Parts - New Iberia, LA	818 East Admiral Doyle Drive	New Iberia	LA	70560	Iberia	1	Retail
20	MC Five Mile	Tops Portfolio	Various	Various	Various	Various	Various	9	Retail
20.01	MC Five Mile	Tops (1) - Irondequoit, NY	999 East Ridge Road	Rochester	NY	14621	Monroe	1	Retail
20.02	MC Five Mile	Tops (2) - Syracuse, NY	700 1st North Street	Syracuse	NY	13208	Onondaga	1	Retail
20.03	MC Five Mile	Tops (3) - Mexico, NY	3385 Main Street	Mexico	NY	13114	Oswego	1	Retail
20.04	MC Five Mile	Tops (4) - Sandy Creek, NY	6101 North Main Street	Sandy Creek	NY	13145	Oswego	1	Retail
20.05	MC Five Mile	Tops (5) - Sherrill, NY	87 East State Street	Sherrill	NY	13461	Oneida	1	Retail
20.06	MC Five Mile	Tops (6) - Saranac Lake, NY	156 Church Street	Saranac Lake	NY	12983	Franklin	1	Retail
20.07	MC Five Mile	Tops (7) - Randolph, NY	51 Main Street	Randolph	NY	14772	Cattaraugus	1	Retail
20.08	MC Five Mile	Tops (8) - Camden, NY	9554 NYS Route 13	Camden	NY	13316	Oneida	1	Retail
20.09	MC Five Mile	Tops (9) - Bradford, PA	150 Main Street	Bradford	PA	16701	McKean	1	Retail
21	JPMCB	Toll House Hotel	140 South Santa Cruz Avenue	Los Gatos	CA	95030	Santa Clara	1	Hotel
22	Barclays	Homewood Suites by Hilton Boston-Billerica	35 Middlesex Turnpike	Billerica	MA	01821	Middlesex	1	Hotel
23	SMF II	Teaberry Greene Townhomes and Creative Wonders	Various	Various	VA	Various	Augusta	2	Various
23.01	SMF II	Teaberry Greene Townhomes	14 & 19 Berkshire Lane, 6 Chatsworth Court, 18, 32 & 50 East Stonington Place, 5 & 16 Hardwick Drive, 6 & 8-14 Warwick Lane, 3 & 19 West Stonington Place and 9-15 & 17-22 Westmoreland Lane	Fishersville	VA	22939	Augusta	1	Multifamily
23.02	SMF II	Creative Wonders	2748 Stuarts Draft Highway	Stuarts Draft	VA	24477	Augusta	1	Retail
24	JPMCB	Residence Inn Sugarloaf	1940 Satellite Boulevard	Duluth	GA	30097	Gwinnett	1	Hotel
25	SMF II	Sunkist Shopping Center	13901-13965 Amar Road	La Puente	CA	91746	Los Angeles	1	Retail
26	Barclays	Homewood Suites Indianapolis	2501 East 86th Street	Indianapolis	IN	46240	Marion	1	Hotel
27	Barclays	Sierra Point Apartments	3800 Portland Street	Irving	TX	75038	Dallas	1	Multifamily
28	SMF II	Advenir at Casa Bella	6302 Woodbend Drive	Charlotte	NC	28212	Mecklenburg	1	Multifamily
29	MC Five Mile	Winchester Place	10910 Gold Point Drive	Houston	TX	77064	Harris	1	Multifamily
30	RCMC	Westmark Baranof	127 North Franklin Street	Juneau	AK	99801	Juneau	1	Hotel
31	RCMC	Shops at Chestnut Green	121 Main Street	Foxborough	MA	02035	Norfolk	1	Retail
32	Barclays	Holiday Inn Express & Suites Indianapolis West	5855 Rockville Road	Indianapolis	IN	46224	Marion	1	Hotel
33	SMF II	Dunbar Village Plaza	981 Dunbar Village Plaza	Dunbar	WV	25064	Kanawha	1	Retail
34	RCMC	Iron Guard Self Storage Portfolio	Various	Various	Various	Various	Various	3	Self Storage
34.01	RCMC	La Porte Self Storage	2915 North 23rd Street	La Porte	TX	77571	Harris	1	Self Storage
34.02	RCMC	6th Avenue Super Storage	320 6th Avenue Southwest	Birmingham	AL	35211	Jefferson	1	Self Storage
34.03	RCMC	Adamsville Super Storage	500 Foust Court	Adamsville	AL	35214	Jefferson	1	Self Storage
35	KeyBank	Quality Plaza	940-970 South Broadway & 52-126, 87-131, 150-172 & 176-230 Engineers Drive	Hicksville	NY	11801	Nassau	1	Mixed Use
36	JPMCB	Champaign Town Center	718 West Town Center Boulevard	Champaign	IL	61822	Champaign	1	Retail
37	Barclays	Kohl’s - Round Lake Beach	230 East Rollins Road	Round Lake Beach	IL	60073	Lake	1	Retail
38	JPMCB	6 Industrial Way	6 Industrial Way West	Eatontown	NJ	07724	Monmouth	1	Industrial

A-1-1

ANNEX A-1
								Number of	Property
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type
39	Barclays	Fairfield Inn & Suites Sacramento	8058 Orchard Loop Lane	Elk Grove	CA	95624	Sacramento	1	Hotel
40	KeyBank	Telegraph Self Storage	8935 Telegraph Road #9001	Lorton	VA	22079	Fairfax	1	Self Storage
41	Barclays	Midtown Oaks	1706 Art Museum Drive	Jacksonville	FL	32207	Duval	1	Multifamily
42	SMF II	Village at Thrashers	20804-20806 Bothell Everett Highway	Bothell	WA	98021	Snohomish	1	Retail
43	Barclays	Compass Self Storage Portfolio	Various	Various	GA	Various	Various	2	Self Storage
43.01	Barclays	Attic Self Storage - Marietta	3280 Dallas Highway Southwest	Marietta	GA	30064	Cobb	1	Self Storage
43.02	Barclays	Attic Self Storage - Hiram	1680 Hiram Douglasville Highway	Hiram	GA	30141	Paulding	1	Self Storage
44	Barclays	Bank of America - Avenue U	2018 Avenue U	Brooklyn	NY	11229	Kings	1	Retail
45	KeyBank	Walgreens Mt. Greenwood	3220 West 111th Street	Chicago	IL	60655	Cook	1	Retail
46	Barclays	Suwanee Depot	3131 Lawrenceville Suwanee Road	Suwanee	GA	30024	Gwinnett	1	Retail
47	MC Five Mile	145 Main Street	145 Main Street	Norwalk	CT	06851	Fairfield	1	Mixed Use
48	MC Five Mile	Kings Road Apartments	401 South Brazosport Boulevard	Freeport	TX	77541	Brazoria	1	Multifamily
49	Barclays	San Clemente Professional Plaza	653-655 Camino de los Mares	San Clemente	CA	92673	Orange	1	Office
50	KeyBank	Holiday Inn Express - Kansas City	1995 Macon Street	North Kansas City	MO	64116	Clay	1	Hotel
51	Barclays	The Orchard at Stone Creek Shops	27890 Clinton Keith Road	Murrieta	CA	92562	Riverside	1	Retail
52	MC Five Mile	340 Wilson Avenue	340 Wilson Avenue	Norwalk	CT	06854	Fairfield	1	Industrial
53	KeyBank	Unicorp Portfolio IV	Various	Various	Various	Various	Various	4	Retail
53.01	KeyBank	Advance Auto Parts - Lincoln Park	2230 Fort Street	Lincoln Park	MI	48146	Wayne	1	Retail
53.02	KeyBank	Family Dollar - Port Charlotte	12501 South McCall Road	Port Charlotte	FL	33981	Charlotte	1	Retail
53.03	KeyBank	Family Dollar - Kansas City	1200 North 7th Street	Kansas City	KS	66101	Wyandotte	1	Retail
53.04	KeyBank	Dollar General - Eustis	2640 East Orange Avenue	Eustis	FL	32726	Lake	1	Retail
54	KeyBank	Timbercreek Apartments	501 Camelot Drive	Spartanburg	SC	29301	Spartanburg	1	Multifamily
55	KeyBank	Mendota Heights Industrial	1475 Commerce Drive	Mendota Heights	MN	55120	Dakota	1	Industrial
56	KeyBank	Shipyard Plaza	4101-4239 Denny Avenue	Pascagoula	MS	39581	Jackson	1	Retail
57	Barclays	Hy-Vee Independence	4545 South Noland Road	Independence	MO	64055	Jackson	1	Retail
58	RCMC	CVS Dallas	2323 West Illinois Avenue	Dallas	TX	75224	Dallas	1	Retail
59	KeyBank	StaxUp Self Storage - Menifee	27887 Holland Road	Menifee	CA	92584	Riverside	1	Self Storage
60	KeyBank	Coeur d’Alene Place Self Storage	5850 North Atlas Road	Coeur d’Alene	ID	83815	Kootenai	1	Self Storage
61	MC Five Mile	8915 Rosedale Highway	8915 Rosedale Highway	Bakersfield	CA	93312	Kern	1	Retail
62	Barclays	Willowbrook and Limestone Apartments	115 West Pleasant Street, 5 Willowbrook Lane	Manlius	NY	13104	Onondaga	1	Multifamily
63	MC Five Mile	Crescent Oaks Apartments	518 Linda Drive	San Marcos	TX	78666	Hays	1	Multifamily
64	KeyBank	Unicorp Portfolio I	Various	Various	Various	Various	Various	2	Retail
64.01	KeyBank	Hess Express - Miami	24435 Southwest 112th Avenue	Homestead	FL	33032	Miami-Dade	1	Retail
64.02	KeyBank	Dollar General - Jackson	1052 Cooper Street	Jackson	MI	49202	Jackson	1	Retail
65	MC Five Mile	Shady Grove MHC	3012 Johnson Road Southwest	Huntsville	AL	35805	Madison	1	Manufactured Housing
66	KeyBank	Unicorp Portfolio V	Various	Various	SC	Various	Various	2	Retail
66.01	KeyBank	Dollar General - Spartanburg	5392 & 5400 North Main Street	Cowpens	SC	29330	Spartanburg	1	Retail
66.02	KeyBank	Dollar General - Lancaster	501 East Arch Street	Lancaster	SC	29720	Lancaster	1	Retail
67	KeyBank	Sleepy’s Market	3169 North Lincoln Avenue	Chicago	IL	60657	Cook	1	Retail

A-1-2

ANNEX A-1
														Original		Current
			Property		Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed
Loan #	Seller(1)	Property Name	Subtype	Year Built	Renovated	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/Barclays	Houston Galleria	Super Regional Mall	1970	2003	1,212,006	Square Feet	98.3%	12/31/14	2,518,000,000	01/25/15	35.1%	150,000,000	729	150,000,000	729	13.1%	No
1A	JPMCB/Barclays	Notes A-1-B & A-2-B										28.7%	122,700,000		122,700,000
1B	JPMCB/Barclays	Notes B-1-B & B-2-B										35.1%	27,300,000		27,300,000
2	JPMCB	The Shops at Waldorf Center	Anchored	1987	2009	497,529	Square Feet	89.5%	03/15/15	113,100,000	11/25/14	69.0%	78,000,000	157	78,000,000	157	6.8%	No
3	Barclays	333 North Central Avenue	CBD	2010		249,012	Square Feet	100.0%	03/03/15	110,000,000	01/14/15	65.0%	71,500,000	287	71,500,000	287	6.3%	No
4	SMF II	One Campus Martius	CBD	2003		965,078	Square Feet	99.9%	01/01/15	188,000,000	11/11/14	66.5%	50,000,000	130	50,000,000	130	4.4%	No
5	KeyBank	Aspen Heights Starkville	Student	2014		958	Beds	95.2%	01/27/15	62,200,000	01/28/15	74.0%	46,000,000	48,017	46,000,000	48,017	4.0%	No
6	JPMCB	The Club Row Building	CBD	1920	2014	365,819	Square Feet	96.1%	10/01/14	250,000,000	12/01/14	62.0%	45,000,000	424	45,000,000	424	3.9%	No
7	JPMCB	Shaner Hotels Portfolio	Various	Various	Various	605	Rooms	74.4%	12/31/14	112,000,000	09/01/14	68.8%	42,090,000	127,421	42,090,000	127,421	3.7%	No
7.01	JPMCB	Newport Harbor Hotel & Marina	Full Service	1972		133	Rooms	62.3%	12/31/14	36,000,000	09/01/14		13,529,514		13,529,514		1.2%
7.02	JPMCB	Courtyard - Jacksonville	Limited Service	1969	2013	150	Rooms	81.0%	12/31/14	33,000,000	09/01/14		12,393,864		12,393,864		1.1%
7.03	JPMCB	Durham Marriott City Center	Full Service	1989	2008	189	Rooms	73.4%	12/31/14	22,000,000	09/01/14		8,271,676		8,271,676		0.7%
7.04	JPMCB	Residence Inn - Edina	Extended Stay	1989	2012	133	Rooms	80.5%	12/31/14	21,000,000	09/01/14		7,894,946		7,894,946		0.7%
8	Barclays	Lofts & Legends Apartment Portfolio	Student	Various		859	Beds	98.1%	10/31/14	49,000,000	11/28/14	77.5%	37,975,000	44,208	37,975,000	44,208	3.3%	No
8.01	Barclays	The Legends Apartments	Student	2012		549	Beds	99.3%	10/31/14	29,500,000	11/28/14		22,862,500		22,862,500		2.0%
8.02	Barclays	Lumberjack Lofts Apartments	Student	2013		310	Beds	96.1%	10/31/14	19,500,000	11/28/14		15,112,500		15,112,500		1.3%
9	KeyBank	Walgreens Net Lease Portfolio III	Freestanding	Various		117,645	Square Feet	100.0%	12/19/14	49,060,000	Various	69.9%	34,287,252	291	34,287,252	291	3.0%	No
9.01	KeyBank	Walgreens - #7680	Freestanding	2003		16,380	Square Feet	100.0%	12/19/14	7,350,000	11/17/14		5,112,870		5,112,870		0.4%
9.02	KeyBank	Walgreens - #6020	Freestanding	2000		15,120	Square Feet	100.0%	12/19/14	6,570,000	11/15/14		4,569,655		4,569,655		0.4%
9.03	KeyBank	Walgreens - #4225	Freestanding	1997		13,905	Square Feet	100.0%	12/19/14	6,500,000	11/18/14		4,527,794		4,527,794		0.4%
9.04	KeyBank	Walgreens - #4163	Freestanding	1997		15,120	Square Feet	100.0%	12/19/14	6,460,000	11/13/14		4,494,778		4,494,778		0.4%
9.05	KeyBank	Walgreens - #4216	Freestanding	1998		13,905	Square Feet	100.0%	12/19/14	5,940,000	11/13/14		4,135,569		4,135,569		0.4%
9.06	KeyBank	Walgreens - #5172	Freestanding	2000		13,905	Square Feet	100.0%	12/19/14	5,940,000	11/13/14		4,135,569		4,135,569		0.4%
9.07	KeyBank	Walgreens - #9363	Freestanding	2004		14,490	Square Feet	100.0%	12/19/14	5,530,000	11/15/14		3,845,357		3,845,357		0.3%
9.08	KeyBank	Walgreens - #9420	Freestanding	2005		14,820	Square Feet	100.0%	12/19/14	4,770,000	11/19/14		3,465,660		3,465,660		0.3%
10	KeyBank	Walgreens Net Lease Portfolio IV	Freestanding	Various		115,123	Square Feet	100.0%	12/19/14	47,990,000	Various	69.3%	33,247,566	289	33,247,566	289	2.9%	No
10.01	KeyBank	Walgreens - #5705	Freestanding	2000		15,070	Square Feet	100.0%	12/19/14	6,590,000	11/25/14		4,591,817		4,591,817		0.4%
10.02	KeyBank	Walgreens - #9951	Freestanding	2005		14,820	Square Feet	100.0%	12/19/14	6,500,000	11/13/14		4,524,685		4,524,685		0.4%
10.03	KeyBank	Walgreens - #9174	Freestanding	2005		14,820	Square Feet	100.0%	12/19/14	6,230,000	11/13/14		4,338,172		4,338,172		0.4%
10.04	KeyBank	Walgreens - #4254	Freestanding	1997		13,905	Square Feet	100.0%	12/19/14	6,040,000	11/15/14		4,207,965		4,207,965		0.4%
10.05	KeyBank	Walgreens - #3221	Freestanding	1994		14,548	Square Feet	100.0%	12/19/14	6,010,000	11/17/14		4,186,817		4,186,817		0.4%
10.06	KeyBank	Walgreens - #10240	Freestanding	2006		14,820	Square Feet	100.0%	12/19/14	5,590,000	11/13/14		3,891,426		3,891,426		0.3%
10.07	KeyBank	Walgreens - #3209	Freestanding	1994		13,235	Square Feet	100.0%	12/19/14	5,530,000	11/15/14		3,849,406		3,849,406		0.3%
10.08	KeyBank	Walgreens - #4095	Freestanding	1997		13,905	Square Feet	100.0%	12/19/14	5,500,000	11/15/14		3,657,278		3,657,278		0.3%
11	Barclays	Mt. Shasta Mall	Regional Mall	1975	2001	318,946	Square Feet	97.8%	01/16/15	50,000,000	01/05/15	63.7%	31,850,000	100	31,850,000	100	2.8%	No
12	SMF II	Horizon Outlet Shoppes Portfolio	Outlet Center	Various	Various	555,682	Square Feet	85.6%	02/01/15	87,400,000	Various	62.6%	28,000,000	98	28,000,000	98	2.5%	No
12.01	SMF II	Oshkosh	Outlet Center	1989, 1991	2013	270,512	Square Feet	90.4%	02/01/15	45,500,000	01/13/15		16,221,308		16,221,308		1.4%
12.02	SMF II	Burlington	Outlet Center	1989	2008	174,660	Square Feet	77.3%	02/01/15	23,200,000	01/09/15		6,708,733		6,708,733		0.6%
12.03	SMF II	Fremont	Outlet Center	1989, 1995		110,510	Square Feet	87.1%	02/01/15	18,700,000	01/06/15		5,069,959		5,069,959		0.4%
13	JPMCB	Pinnacle Office & Shops and Parking	Office/Retail/Parking	1983, 2008		249,888	Square Feet	77.6%	01/01/15	34,500,000	11/04/14	70.2%	24,250,000	97	24,221,581	97	2.1%	No
14	JPMCB	Marriott - Chattanooga	Full Service	1985	2009	342	Rooms	72.2%	12/31/14	35,000,000	09/01/14	68.9%	24,100,000	70,468	24,100,000	70,468	2.1%	No
15	KeyBank	Renaissance New Orleans Portfolio	Full Service	Various	Various	489	Rooms	78.5%	02/28/15	71,400,000	11/20/14	60.7%	23,925,000	88,957	23,837,918	88,633	2.1%	No
15.01	KeyBank	Renaissance Pere Marquette	Full Service	1915	2013	272	Rooms	79.7%	02/28/15	37,300,000	11/20/14		12,498,750		12,453,257		1.1%
15.02	KeyBank	Renaissance Arts	Full Service	1910	2015	217	Rooms	77.1%	02/28/15	34,100,000	11/20/14		11,426,250		11,384,661		1.0%
16	Barclays	Diede Self Storage Portfolio	Various	Various		631,090	Square Feet	95.0%	Various	33,850,000	Various	64.9%	22,000,000	35	21,973,797	35	1.9%	No
16.01	Barclays	Airport Road Self Storage	Self Storage	2000, 2003, 2006		189,055	Square Feet	97.7%	01/31/15	10,270,000	02/14/15		7,030,290		7,021,917		0.6%
16.02	Barclays	Morada Self Storage	Self Storage	1998, 2002		121,450	Square Feet	89.8%	01/31/15	6,830,000	02/14/15		4,680,313		4,674,739		0.4%
16.03	Barclays	Armor Struxx	Warehouse	1980		94,860	Square Feet	100.0%	02/26/15	5,900,000	02/17/15		3,200,000		3,196,189		0.3%
16.04	Barclays	Highway 88 Self Storage	Self Storage	2002		94,225	Square Feet	95.8%	01/31/15	4,770,000	02/14/15		3,099,886		3,096,194		0.3%
16.05	Barclays	Highway 99 Self Storage	Self Storage	1982, 1995		92,680	Square Feet	94.0%	01/31/15	3,840,000	02/14/15		2,632,540		2,629,405		0.2%
16.06	Barclays	Eight Mile Road Self Storage	Self Storage	1990		38,820	Square Feet	86.6%	01/31/15	2,240,000	02/14/15		1,356,971		1,355,355		0.1%
17	JPMCB	The Legacy at Traditions	Garden	2013		240	Units	96.3%	01/29/15	29,100,000	12/23/14	74.7%	21,750,000	90,625	21,750,000	90,625	1.9%	No
18	MC Five Mile	Seventeen15 Enclave	Garden	1983, 2013	2014	206	Units	94.2%	10/16/14	31,000,000	10/02/14	69.9%	21,675,000	105,218	21,675,000	105,218	1.9%	No
19	Barclays	ExchangeRight Net Leased Portfolio 8	Various	Various	Various	151,344	Square Feet	100.0%	04/06/15	36,100,000	Various	59.7%	21,550,000	142	21,550,000	142	1.9%	No
19.01	Barclays	Ross Dress for Less - Modesto, CA	Single Tenant	1985	2013	25,782	Square Feet	100.0%	04/06/15	5,300,000	11/23/14		2,962,000		2,962,000		0.3%
19.02	Barclays	Tractor Supply - North Windham, CT	Freestanding	2009		19,500	Square Feet	100.0%	04/06/15	4,900,000	12/03/14		2,930,000		2,930,000		0.3%
19.03	Barclays	Tractor Supply - West Hanover, PA	Freestanding	2006		21,722	Square Feet	100.0%	04/06/15	4,900,000	12/04/14		2,906,000		2,906,000		0.3%
19.04	Barclays	CVS Pharmacy - Indianapolis, IN	Freestanding	2002		10,880	Square Feet	100.0%	04/06/15	4,300,000	11/13/14		2,580,000		2,580,000		0.2%
19.05	Barclays	AutoZone - Raleigh, NC	Freestanding	2008		6,942	Square Feet	100.0%	04/06/15	2,590,000	12/30/14		1,569,000		1,569,000		0.1%
19.06	Barclays	AutoZone - Immokalee, FL	Freestanding	2008		7,360	Square Feet	100.0%	04/06/15	2,400,000	12/27/14		1,441,000		1,441,000		0.1%
19.07	Barclays	Franciscan Alliance Medical Office - Indianapolis, IN	Medical	2013		5,994	Square Feet	100.0%	04/06/15	2,300,000	09/01/14		1,440,000		1,440,000		0.1%
19.08	Barclays	Advance Auto Parts - Allentown, PA	Freestanding	2002		6,900	Square Feet	100.0%	04/06/15	1,900,000	01/07/15		1,114,000		1,114,000		0.1%
19.09	Barclays	Advance Auto Parts - Denham Springs, LA	Freestanding	1990		11,935	Square Feet	100.0%	04/06/15	1,840,000	12/01/14		1,092,000		1,092,000		0.1%
19.10	Barclays	Family Dollar - Terrytown, LA	Freestanding	2014		9,205	Square Feet	100.0%	04/06/15	1,360,000	08/13/14		930,000		930,000		0.1%
19.11	Barclays	Dollar General - Vernon, CT	Freestanding	2014		9,262	Square Feet	100.0%	04/06/15	1,530,000	08/15/14		918,000		918,000		0.1%
19.12	Barclays	Dollar General - McAdoo, PA	Freestanding	2013		9,153	Square Feet	100.0%	04/06/15	1,400,000	08/15/14		840,000		840,000		0.1%
19.13	Barclays	Advance Auto Parts - New Iberia, LA	Freestanding	2002		6,709	Square Feet	100.0%	04/06/15	1,380,000	12/01/14		828,000		828,000		0.1%
20	MC Five Mile	Tops Portfolio	Freestanding	Various	Various	232,499	Square Feet	100.0%	04/06/15	30,425,000	Various	65.1%	19,800,000	85	19,800,000	85	1.7%	No
20.01	MC Five Mile	Tops (1) - Irondequoit, NY	Freestanding	1970	2014	52,000	Square Feet	100.0%	04/06/15	7,600,000	01/08/15		4,800,000		4,800,000		0.4%
20.02	MC Five Mile	Tops (2) - Syracuse, NY	Freestanding	1970	2012	32,800	Square Feet	100.0%	04/06/15	4,250,000	01/15/15		2,800,000		2,800,000		0.2%
20.03	MC Five Mile	Tops (3) - Mexico, NY	Freestanding	1972	2013	9,000	Square Feet	100.0%	04/06/15	1,575,000	01/23/15		900,000		900,000		0.1%
20.04	MC Five Mile	Tops (4) - Sandy Creek, NY	Freestanding	1966	2013	9,500	Square Feet	100.0%	04/06/15	1,100,000	01/24/15		600,000		600,000		0.1%
20.05	MC Five Mile	Tops (5) - Sherrill, NY	Freestanding	1993		33,350	Square Feet	100.0%	04/06/15	3,150,000	12/28/14		2,100,000		2,100,000		0.2%
20.06	MC Five Mile	Tops (6) - Saranac Lake, NY	Freestanding	1965		12,100	Square Feet	100.0%	04/06/15	1,800,000	01/24/15		1,200,000		1,200,000		0.1%
20.07	MC Five Mile	Tops (7) - Randolph, NY	Freestanding	1975		17,272	Square Feet	100.0%	04/06/15	1,650,000	01/14/15		1,100,000		1,100,000		0.1%
20.08	MC Five Mile	Tops (8) - Camden, NY	Freestanding	1966		31,942	Square Feet	100.0%	04/06/15	3,400,000	01/23/15		2,300,000		2,300,000		0.2%
20.09	MC Five Mile	Tops (9) - Bradford, PA	Freestanding	1970		34,535	Square Feet	100.0%	04/06/15	5,900,000	01/19/15		4,000,000		4,000,000		0.4%
21	JPMCB	Toll House Hotel	Full Service	1983	2012	115	Rooms	82.2%	11/30/14	30,000,000	12/01/14	58.1%	17,500,000	152,174	17,431,255	151,576	1.5%	No
22	Barclays	Homewood Suites by Hilton Boston-Billerica	Extended Stay	1999	2012	147	Rooms	80.8%	09/30/14	24,700,000	11/12/14	65.7%	16,225,000	110,374	16,225,000	110,374	1.4%	No
23	SMF II	Teaberry Greene Townhomes and Creative Wonders	Various	Various		109	Various	92.7%	Various	18,450,000	Various	71.0%	13,100,000	120,183	13,100,000	120,183	1.1%	No
23.01	SMF II	Teaberry Greene Townhomes	Garden	2003, 2005, 2006		109	Units	92.7%	02/23/15	15,450,000	01/14/15		10,969,919		10,969,919		1.0%
23.02	SMF II	Creative Wonders	Single Tenant	1993, 1998		20,849	Square Feet	100.0%	04/06/15	3,000,000	01/15/15		2,130,081		2,130,081		0.2%
24	JPMCB	Residence Inn Sugarloaf	Extended Stay	2013		112	Rooms	82.0%	12/31/14	19,800,000	12/01/14	65.5%	13,000,000	116,071	12,976,757	115,864	1.1%	No
25	SMF II	Sunkist Shopping Center	Anchored	1958, 1974, 1985		170,084	Square Feet	95.6%	02/10/15	17,500,000	12/23/14	65.1%	11,400,000	67	11,386,088	67	1.0%	No
26	Barclays	Homewood Suites Indianapolis	Extended Stay	1991	2009	116	Rooms	81.1%	11/30/14	16,350,000	12/01/14	66.5%	10,900,000	93,966	10,869,716	93,704	1.0%	No
27	Barclays	Sierra Point Apartments	Garden	1971		212	Units	93.9%	12/03/14	15,740,000	12/17/14	66.7%	10,500,000	49,528	10,500,000	49,528	0.9%	No
28	SMF II	Advenir at Casa Bella	Garden	1982		296	Units	97.6%	02/13/15	13,365,000	12/31/14	74.8%	10,000,000	33,784	10,000,000	33,784	0.9%	No
29	MC Five Mile	Winchester Place	Garden	1985		256	Units	96.5%	12/03/14	16,100,000	12/04/14	59.7%	9,650,000	37,695	9,614,682	37,557	0.8%	No
30	RCMC	Westmark Baranof	Full Service	1939	2013	195	Rooms	56.7%	12/31/14	13,700,000	09/30/14	69.3%	9,500,000	48,718	9,500,000	48,718	0.8%	No
31	RCMC	Shops at Chestnut Green	Shadow Anchored	2007		40,368	Square Feet	100.0%	03/03/15	11,700,000	02/05/15	74.8%	8,750,000	217	8,750,000	217	0.8%	No
32	Barclays	Holiday Inn Express & Suites Indianapolis West	Limited Service	1996	2013	94	Rooms	72.0%	12/31/14	14,300,000	12/01/14	60.9%	8,750,000	93,085	8,715,739	92,721	0.8%	No
33	SMF II	Dunbar Village Plaza	Anchored	1974, 1992	2006	107,222	Square Feet	89.7%	01/28/15	11,400,000	01/15/15	74.6%	8,500,000	79	8,500,000	79	0.7%	No
34	RCMC	Iron Guard Self Storage Portfolio	Self Storage	Various		1,522	Units	81.9%	Various	11,550,000	Various	69.8%	8,063,000	5,298	8,063,000	5,298	0.7%	No
34.01	RCMC	La Porte Self Storage	Self Storage	1999		544	Units	77.8%	01/31/15	3,950,000	02/10/15		2,757,476		2,757,476		0.2%
34.02	RCMC	6th Avenue Super Storage	Self Storage	2007, 2008		498	Units	86.7%	02/03/15	3,950,000	02/05/15		2,757,476		2,757,476		0.2%
34.03	RCMC	Adamsville Super Storage	Self Storage	2006		480	Units	81.5%	02/03/15	3,650,000	02/05/15		2,548,048		2,548,048		0.2%
35	KeyBank	Quality Plaza	Industrial/Retail/Office	1966-1975		171,386	Square Feet	91.3%	01/02/15	11,500,000	12/31/14	69.5%	8,000,000	47	7,989,589	47	0.7%	No
36	JPMCB	Champaign Town Center	Anchored	2002		85,920	Square Feet	100.0%	02/28/15	9,800,000	01/23/15	75.0%	7,350,000	86	7,350,000	86	0.6%	No
37	Barclays	Kohl’s - Round Lake Beach	Single Tenant	2000		86,584	Square Feet	100.0%	04/06/15	12,800,000	01/20/15	56.3%	7,200,000	83	7,200,000	83	0.6%	No
38	JPMCB	6 Industrial Way	Flex	1986		82,913	Square Feet	90.3%	01/02/15	9,700,000	01/15/15	73.2%	7,100,000	86	7,100,000	86	0.6%	No

A-1-3

ANNEX A-1
														Original		Current
			Property		Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed
Loan #	Seller(1)	Property Name	Subtype	Year Built	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)	per Unit ($)	Balance ($)(5)(6)	per Unit ($)	Pool Balance	Loan
39	Barclays	Fairfield Inn & Suites Sacramento	Limited Service	2007		76	Rooms	78.3%	01/31/15	10,000,000	11/19/14	69.9%	7,000,000	92,105	6,992,019	92,000	0.6%	No
40	KeyBank	Telegraph Self Storage	Self Storage	2001		778	Units	85.0%	01/22/15	17,475,000	01/23/15	39.5%	6,900,000	8,869	6,900,000	8,869	0.6%	No
41	Barclays	Midtown Oaks	Garden	1974	2013	176	Units	95.5%	01/18/15	8,700,000	01/15/15	75.0%	6,525,000	37,074	6,525,000	37,074	0.6%	No
42	SMF II	Village at Thrashers	Shadow Anchored	2005		17,488	Square Feet	100.0%	11/30/14	8,800,000	12/19/14	69.9%	6,160,000	352	6,152,409	352	0.5%	No
43	Barclays	Compass Self Storage Portfolio	Self Storage	Various	Various	863	Units	84.1%	02/05/15	8,050,000	12/03/14	74.5%	6,000,000	6,952	6,000,000	6,952	0.5%	No
43.01	Barclays	Attic Self Storage - Marietta	Self Storage	2000	2004	480	Units	87.9%	02/05/15	4,500,000	12/03/14		3,354,037		3,354,037		0.3%
43.02	Barclays	Attic Self Storage - Hiram	Self Storage	1999		383	Units	79.4%	02/05/15	3,550,000	12/03/14		2,645,963		2,645,963		0.2%
44	Barclays	Bank of America - Avenue U	Freestanding	1990	2006	5,633	Square Feet	100.0%	04/06/15	9,200,000	01/23/15	64.1%	5,899,999	1,047	5,899,999	1,047	0.5%	No
45	KeyBank	Walgreens Mt. Greenwood	Freestanding	2010		13,650	Square Feet	100.0%	01/09/15	9,070,000	12/22/14	62.8%	5,700,000	418	5,700,000	418	0.5%	No
46	Barclays	Suwanee Depot	Anchored	2006		68,409	Square Feet	94.7%	12/31/14	8,725,000	09/01/14	64.0%	5,600,000	82	5,584,263	82	0.5%	No
47	MC Five Mile	145 Main Street	Retail/Office	1961		47,122	Square Feet	81.8%	01/21/15	8,100,000	01/23/15	67.8%	5,500,000	117	5,493,117	117	0.5%	No
48	MC Five Mile	Kings Road Apartments	Garden	1976		168	Units	97.6%	01/27/15	7,040,000	12/30/14	74.8%	5,280,000	31,429	5,266,817	31,350	0.5%	No
49	Barclays	San Clemente Professional Plaza	Medical	1973		32,477	Square Feet	95.6%	02/19/15	7,820,000	01/16/15	66.5%	5,200,000	160	5,200,000	160	0.5%	No
50	KeyBank	Holiday Inn Express - Kansas City	Limited Service	1998	2010	73	Rooms	69.5%	12/31/14	7,700,000	11/01/14	62.3%	4,820,000	66,027	4,793,368	65,663	0.4%	No
51	Barclays	The Orchard at Stone Creek Shops	Shadow Anchored	2007		11,716	Square Feet	100.0%	02/25/15	6,550,000	01/18/15	71.8%	4,700,000	401	4,700,000	401	0.4%	No
52	MC Five Mile	340 Wilson Avenue	Flex	1991		36,472	Square Feet	100.0%	04/06/15	7,000,000	01/23/15	64.2%	4,500,000	123	4,494,369	123	0.4%	No
53	KeyBank	Unicorp Portfolio IV	Freestanding	Various		31,746	Square Feet	100.0%	01/06/15	6,730,000	Various	65.1%	4,395,000	138	4,377,960	138	0.4%	No
53.01	KeyBank	Advance Auto Parts - Lincoln Park	Freestanding	2010		6,000	Square Feet	100.0%	01/06/15	1,900,000	12/30/14		1,240,788		1,235,977		0.1%
53.02	KeyBank	Family Dollar - Port Charlotte	Freestanding	2012		8,320	Square Feet	100.0%	01/06/15	1,700,000	01/16/15		1,110,178		1,105,874		0.1%
53.03	KeyBank	Family Dollar - Kansas City	Freestanding	2012		8,400	Square Feet	100.0%	01/06/15	1,630,000	01/09/15		1,064,465		1,060,338		0.1%
53.04	KeyBank	Dollar General - Eustis	Freestanding	2013		9,026	Square Feet	100.0%	01/06/15	1,500,000	01/16/15		979,569		975,771		0.1%
54	KeyBank	Timbercreek Apartments	Garden	1972	2013-2014	116	Units	100.0%	12/30/14	5,610,000	11/10/14	74.9%	4,215,000	36,336	4,202,961	36,232	0.4%	No
55	KeyBank	Mendota Heights Industrial	Warehouse/Distribution	2015		72,001	Square Feet	100.0%	02/09/15	5,550,000	01/13/15	75.0%	4,162,500	58	4,162,500	58	0.4%	No
56	KeyBank	Shipyard Plaza	Shadow Anchored	1987		66,857	Square Feet	100.0%	11/21/14	5,350,000	12/01/14	74.8%	4,012,500	60	4,000,852	60	0.4%	No
57	Barclays	Hy-Vee Independence	Anchored	2003		109,760	Square Feet	100.0%	10/29/14	6,900,000	01/19/15	57.9%	4,000,000	36	3,994,906	36	0.3%	No
58	RCMC	CVS Dallas	Freestanding	2001		13,775	Square Feet	100.0%	04/05/15	6,400,000	09/24/14	62.3%	4,000,000	290	3,987,712	289	0.3%	No
59	KeyBank	StaxUp Self Storage - Menifee	Self Storage	1998		375	Units	91.2%	01/07/15	5,830,000	01/09/15	66.7%	3,900,000	10,400	3,888,587	10,370	0.3%	No
60	KeyBank	Coeur d’Alene Place Self Storage	Self Storage	2004, 2008	2012	499	Units	93.0%	12/08/14	4,900,000	12/02/14	74.3%	3,650,000	7,315	3,639,659	7,294	0.3%	No
61	MC Five Mile	8915 Rosedale Highway	Freestanding	2006		41,350	Square Feet	100.0%	04/06/15	5,500,000	10/30/14	63.6%	3,500,000	85	3,500,000	85	0.3%	No
62	Barclays	Willowbrook and Limestone Apartments	Garden	1965, 1966		69	Units	100.0%	02/01/15	4,375,000	01/22/15	73.4%	3,210,000	46,522	3,210,000	46,522	0.3%	No
63	MC Five Mile	Crescent Oaks Apartments	Garden	1970	2014	103	Units	97.1%	02/04/15	4,600,000	12/30/14	69.5%	3,200,000	31,068	3,196,100	31,030	0.3%	No
64	KeyBank	Unicorp Portfolio I	Freestanding	2012		12,521	Square Feet	100.0%	01/06/15	4,575,000	Various	68.5%	3,144,000	251	3,131,810	250	0.3%	No
64.01	KeyBank	Hess Express - Miami	Freestanding	2012		3,519	Square Feet	100.0%	01/06/15	3,100,000	01/10/15		2,130,361		2,122,101		0.2%
64.02	KeyBank	Dollar General - Jackson	Freestanding	2012		9,002	Square Feet	100.0%	01/06/15	1,475,000	12/30/14		1,013,639		1,009,709		0.1%
65	MC Five Mile	Shady Grove MHC	Manufactured Housing	1965		157	Pads	91.1%	12/31/14	4,180,000	12/11/14	57.4%	2,400,000	15,287	2,397,266	15,269	0.2%	No
66	KeyBank	Unicorp Portfolio V	Freestanding	2011		21,280	Square Feet	100.0%	01/06/15	2,860,000	01/08/15	58.5%	1,675,000	79	1,672,056	79	0.1%	No
66.01	KeyBank	Dollar General - Spartanburg	Freestanding	2011		10,640	Square Feet	100.0%	01/06/15	1,720,000	01/08/15		1,007,343		1,005,572		0.1%
66.02	KeyBank	Dollar General - Lancaster	Freestanding	2011		10,640	Square Feet	100.0%	01/06/15	1,140,000	01/08/15		667,657		666,484		0.1%
67	KeyBank	Sleepy’s Market	Single Tenant	1921	2014	4,044	Square Feet	100.0%	01/21/15	2,280,000	01/10/15	70.1%	1,600,000	396	1,598,028	395	0.1%	No

A-1-4

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/Barclays	Houston Galleria	No	3.30699	0.01125	3.29574	Actual/360	419,114.61	5,029,375.36	02/24/15	04/01/15			119	0
1A	JPMCB/Barclays	Notes A-1-B & A-2-B		3.28889	0.01125	3.27764	Actual/360	340,959.37	4,091,512.46	02/24/15	04/01/15			119	0
1B	JPMCB/Barclays	Notes B-1-B & B-2-B		3.38834	0.01125	3.37709	Actual/360	78,155.24	937,862.89	02/24/15	04/01/15			119	0
2	JPMCB	The Shops at Waldorf Center	No	4.17436	0.01125	4.16311	Actual/360	380,267.04	4,563,204.48	03/13/15	05/01/15	04/01/20	05/01/20	120	360
3	Barclays	333 North Central Avenue	No	4.76600	0.01125	4.75475	Actual/360	287,918.25	3,455,019.00	03/11/15	05/06/15			60	0
4	SMF II	One Campus Martius	No	4.59000	0.05875	4.53125	Actual/360	193,906.25	2,326,875.00	12/31/14	02/06/15			57	0
5	KeyBank	Aspen Heights Starkville	No	4.37000	0.01875	4.35125	Actual/360	229,535.58	2,754,426.96	02/20/15	04/01/15	03/01/18	04/01/18	119	360
6	JPMCB	The Club Row Building	No	4.38181	0.01125	4.37056	Actual/360	166,600.07	1,999,200.81	12/12/14	02/01/15			117	0
7	JPMCB	Shaner Hotels Portfolio	Yes - Group 2	4.52700	0.01125	4.51575	Actual/360	213,939.62	2,567,275.44	10/31/14	12/01/14	11/01/16	12/01/16	115	360
7.01	JPMCB	Newport Harbor Hotel & Marina
7.02	JPMCB	Courtyard - Jacksonville
7.03	JPMCB	Durham Marriott City Center
7.04	JPMCB	Residence Inn - Edina
8	Barclays	Lofts & Legends Apartment Portfolio	No	4.21600	0.01125	4.20475	Actual/360	186,059.07	2,232,708.84	12/12/14	02/06/15	01/06/20	02/06/20	117	360
8.01	Barclays	The Legends Apartments
8.02	Barclays	Lumberjack Lofts Apartments
9	KeyBank	Walgreens Net Lease Portfolio III	Yes - Group 1	4.22000	0.01875	4.20125	Actual/360	122,251.51	1,467,018.12	12/19/14	02/01/15			117	0
9.01	KeyBank	Walgreens - #7680
9.02	KeyBank	Walgreens - #6020
9.03	KeyBank	Walgreens - #4225
9.04	KeyBank	Walgreens - #4163
9.05	KeyBank	Walgreens - #4216
9.06	KeyBank	Walgreens - #5172
9.07	KeyBank	Walgreens - #9363
9.08	KeyBank	Walgreens - #9420
10	KeyBank	Walgreens Net Lease Portfolio IV	Yes - Group 1	4.22000	0.01875	4.20125	Actual/360	118,544.50	1,422,534.00	12/19/14	02/01/15			117	0
10.01	KeyBank	Walgreens - #5705
10.02	KeyBank	Walgreens - #9951
10.03	KeyBank	Walgreens - #9174
10.04	KeyBank	Walgreens - #4254
10.05	KeyBank	Walgreens - #3221
10.06	KeyBank	Walgreens - #10240
10.07	KeyBank	Walgreens - #3209
10.08	KeyBank	Walgreens - #4095
11	Barclays	Mt. Shasta Mall	No	4.19300	0.01125	4.18175	Actual/360	155,621.87	1,867,462.44	02/18/15	04/06/15	03/06/18	04/06/18	119	360
12	SMF II	Horizon Outlet Shoppes Portfolio	No	4.50900	0.06125	4.44775	Actual/360	142,021.66	1,704,259.92	02/17/15	04/06/15	03/06/17	04/06/17	119	360
12.01	SMF II	Oshkosh
12.02	SMF II	Burlington
12.03	SMF II	Fremont
13	JPMCB	Pinnacle Office & Shops and Parking	No	4.57500	0.01125	4.56375	Actual/360	123,954.21	1,487,450.52	02/19/15	04/01/15			119	359
14	JPMCB	Marriott - Chattanooga	Yes - Group 2	4.52700	0.01125	4.51575	Actual/360	122,498.10	1,469,977.20	10/31/14	12/01/14	11/01/16	12/01/16	115	360
15	KeyBank	Renaissance New Orleans Portfolio	No	4.97000	0.01875	4.95125	Actual/360	127,996.27	1,535,955.24	12/16/14	02/01/15			57	357
15.01	KeyBank	Renaissance Pere Marquette
15.02	KeyBank	Renaissance Arts
16	Barclays	Diede Self Storage Portfolio	No	4.50300	0.01125	4.49175	Actual/360	111,509.99	1,338,119.88	03/10/15	04/06/15			119	359
16.01	Barclays	Airport Road Self Storage
16.02	Barclays	Morada Self Storage
16.03	Barclays	Armor Struxx
16.04	Barclays	Highway 88 Self Storage
16.05	Barclays	Highway 99 Self Storage
16.06	Barclays	Eight Mile Road Self Storage
17	JPMCB	The Legacy at Traditions	No	3.99300	0.01125	3.98175	Actual/360	103,750.07	1,245,000.84	02/17/15	04/01/15	03/01/20	04/01/20	119	360
18	MC Five Mile	Seventeen15 Enclave	No	4.45000	0.01125	4.43875	Actual/360	109,181.04	1,310,172.48	10/31/14	12/06/14	11/06/19	12/06/19	115	360
19	Barclays	ExchangeRight Net Leased Portfolio 8	No	3.97040	0.01125	3.95915	Actual/360	72,292.07	867,504.84	02/02/15	03/06/15			118	0
19.01	Barclays	Ross Dress for Less - Modesto, CA
19.02	Barclays	Tractor Supply - North Windham, CT
19.03	Barclays	Tractor Supply - West Hanover, PA
19.04	Barclays	CVS Pharmacy - Indianapolis, IN
19.05	Barclays	AutoZone - Raleigh, NC
19.06	Barclays	AutoZone - Immokalee, FL
19.07	Barclays	Franciscan Alliance Medical Office - Indianapolis, IN
19.08	Barclays	Advance Auto Parts - Allentown, PA
19.09	Barclays	Advance Auto Parts - Denham Springs, LA
19.10	Barclays	Family Dollar - Terrytown, LA
19.11	Barclays	Dollar General - Vernon, CT
19.12	Barclays	Dollar General - McAdoo, PA
19.13	Barclays	Advance Auto Parts - New Iberia, LA
20	MC Five Mile	Tops Portfolio	No	5.01000	0.01125	4.99875	Actual/360	115,864.22	1,390,370.64	03/16/15	05/06/15			120	300
20.01	MC Five Mile	Tops (1) - Irondequoit, NY
20.02	MC Five Mile	Tops (2) - Syracuse, NY
20.03	MC Five Mile	Tops (3) - Mexico, NY
20.04	MC Five Mile	Tops (4) - Sandy Creek, NY
20.05	MC Five Mile	Tops (5) - Sherrill, NY
20.06	MC Five Mile	Tops (6) - Saranac Lake, NY
20.07	MC Five Mile	Tops (7) - Randolph, NY
20.08	MC Five Mile	Tops (8) - Camden, NY
20.09	MC Five Mile	Tops (9) - Bradford, PA
21	JPMCB	Toll House Hotel	No	4.55200	0.01125	4.54075	Actual/360	89,211.45	1,070,537.40	12/30/14	02/01/15			57	357
22	Barclays	Homewood Suites by Hilton Boston-Billerica	No	4.32300	0.01125	4.31175	Actual/360	80,512.17	966,146.04	11/25/14	01/06/15	12/06/17	01/06/18	116	360
23	SMF II	Teaberry Greene Townhomes and Creative Wonders	No	4.26300	0.01125	4.25175	Actual/360	64,543.86	774,526.32	02/26/15	04/06/15	03/06/17	04/06/17	119	360
23.01	SMF II	Teaberry Greene Townhomes
23.02	SMF II	Creative Wonders
24	JPMCB	Residence Inn Sugarloaf	No	4.15000	0.01125	4.13875	Actual/360	69,700.06	836,400.72	02/05/15	04/01/15			119	299
25	SMF II	Sunkist Shopping Center	No	4.39400	0.01125	4.38275	Actual/360	57,046.35	684,556.20	02/11/15	04/06/15			119	359
26	Barclays	Homewood Suites Indianapolis	No	4.47000	0.01125	4.45875	Actual/360	55,034.57	660,414.84	01/21/15	03/06/15			118	358
27	Barclays	Sierra Point Apartments	No	4.20000	0.01125	4.18875	Actual/360	51,346.80	616,161.60	01/20/15	03/06/15	02/06/17	03/06/17	118	360
28	SMF II	Advenir at Casa Bella	No	4.31700	0.01125	4.30575	Actual/360	49,587.02	595,044.24	02/17/15	04/06/15	03/06/17	04/06/17	119	360
29	MC Five Mile	Winchester Place	No	4.94000	0.01125	4.92875	Actual/360	51,450.00	617,400.00	12/30/14	02/06/15			117	357
30	RCMC	Westmark Baranof	No	5.25000	0.01125	5.23875	Actual/360	64,015.20	768,182.40	03/13/15	05/05/15			120	240
31	RCMC	Shops at Chestnut Green	No	4.28000	0.01125	4.26875	Actual/360	43,198.55	518,382.60	03/12/15	05/05/15	04/05/16	05/05/16	120	360
32	Barclays	Holiday Inn Express & Suites Indianapolis West	No	4.57000	0.01125	4.55875	Actual/360	44,699.64	536,395.68	12/22/14	02/06/15			117	357
33	SMF II	Dunbar Village Plaza	No	4.39000	0.05125	4.33875	Actual/360	42,514.48	510,173.76	02/27/15	04/06/15	03/06/20	04/06/20	119	360
34	RCMC	Iron Guard Self Storage Portfolio	No	4.25000	0.01125	4.23875	Actual/360	39,665.11	475,981.32	03/13/15	05/05/15	04/05/18	05/05/18	120	360
34.01	RCMC	La Porte Self Storage
34.02	RCMC	6th Avenue Super Storage
34.03	RCMC	Adamsville Super Storage
35	KeyBank	Quality Plaza	No	4.10000	0.01875	4.08125	Actual/360	38,655.87	463,870.44	02/02/15	04/01/15			119	359
36	JPMCB	Champaign Town Center	No	4.15700	0.01125	4.14575	Actual/360	35,758.54	429,102.48	03/11/15	05/01/15	04/01/18	05/01/18	120	360
37	Barclays	Kohl’s - Round Lake Beach	No	4.31200	0.01125	4.30075	Actual/360	26,231.33	314,775.96	03/06/15	04/06/15			119	0
38	JPMCB	6 Industrial Way	No	4.11000	0.01125	4.09875	Actual/360	34,348.28	412,179.36	03/02/15	05/01/15			120	360

A-1-5

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
39	Barclays	Fairfield Inn & Suites Sacramento	No	4.69600	0.01125	4.68475	Actual/360	36,287.82	435,453.84	03/02/15	04/06/15			119	359
40	KeyBank	Telegraph Self Storage	No	3.91000	0.01875	3.89125	Actual/360	32,584.65	391,015.80	02/27/15	04/01/15	03/01/20	04/01/20	119	360
41	Barclays	Midtown Oaks	No	4.05000	0.01125	4.03875	Actual/360	31,339.73	376,076.76	01/30/15	03/06/15	02/06/20	03/06/20	118	360
42	SMF II	Village at Thrashers	No	4.35000	0.01125	4.33875	Actual/360	30,665.21	367,982.52	02/09/15	04/06/15			119	359
43	Barclays	Compass Self Storage Portfolio	No	4.25000	0.05875	4.19125	Actual/360	29,516.39	354,196.68	02/11/15	04/06/15	03/06/18	04/06/18	119	360
43.01	Barclays	Attic Self Storage - Marietta
43.02	Barclays	Attic Self Storage - Hiram
44	Barclays	Bank of America - Avenue U	No	4.35300	0.01125	4.34175	Actual/360	29,381.32	352,575.84	03/10/15	04/06/15	03/06/20	04/06/20	119	360
45	KeyBank	Walgreens Mt. Greenwood	No	4.10000	0.01875	4.08125	Actual/360	27,542.31	330,507.72	01/29/15	03/01/15	02/01/20	03/01/20	118	360
46	Barclays	Suwanee Depot	No	4.40000	0.01125	4.38875	Actual/360	28,042.61	336,511.32	02/02/15	03/06/15			118	358
47	MC Five Mile	145 Main Street	Yes - Group 3	4.28000	0.01125	4.26875	Actual/360	27,153.38	325,840.56	02/27/15	04/06/15			119	359
48	MC Five Mile	Kings Road Apartments	No	4.36000	0.01125	4.34875	Actual/360	33,006.19	396,074.28	02/24/15	04/06/15			59	239
49	Barclays	San Clemente Professional Plaza	No	4.08200	0.06125	4.02075	Actual/360	25,072.05	300,864.60	03/11/15	04/06/15	03/06/20	04/06/20	119	360
50	KeyBank	Holiday Inn Express - Kansas City	No	4.40000	0.01875	4.38125	Actual/360	26,518.28	318,219.36	12/18/14	02/01/15			117	297
51	Barclays	The Orchard at Stone Creek Shops	No	4.37000	0.01125	4.35875	Actual/360	23,452.55	281,430.60	03/03/15	04/06/15	03/06/17	04/06/17	119	360
52	MC Five Mile	340 Wilson Avenue	Yes - Group 3	4.28000	0.01125	4.26875	Actual/360	22,216.40	266,596.80	02/27/15	04/06/15			119	359
53	KeyBank	Unicorp Portfolio IV	Yes - Group 4	4.25000	0.01875	4.23125	Actual/360	23,809.39	285,712.68	01/30/15	03/01/15			118	298
53.01	KeyBank	Advance Auto Parts - Lincoln Park
53.02	KeyBank	Family Dollar - Port Charlotte
53.03	KeyBank	Family Dollar - Kansas City
53.04	KeyBank	Dollar General - Eustis
54	KeyBank	Timbercreek Apartments	No	4.30000	0.01875	4.28125	Actual/360	20,858.83	250,305.96	01/22/15	03/01/15			118	358
55	KeyBank	Mendota Heights Industrial	No	4.23000	0.01875	4.21125	Actual/360	20,428.29	245,139.48	02/24/15	04/01/15	03/01/16	04/01/16	119	360
56	KeyBank	Shipyard Plaza	No	4.20000	0.01875	4.18125	Actual/360	19,621.81	235,461.72	01/13/15	03/01/15			118	358
57	Barclays	Hy-Vee Independence	No	4.20000	0.05125	4.14875	Actual/360	19,560.69	234,728.28	02/26/15	04/06/15			119	359
58	RCMC	CVS Dallas	No	3.85000	0.07875	3.77125	Actual/360	18,752.33	225,027.96	01/27/15	03/05/15			118	358
59	KeyBank	StaxUp Self Storage - Menifee	No	4.15000	0.01875	4.13125	Actual/360	18,958.03	227,496.36	01/30/15	03/01/15			118	358
60	KeyBank	Coeur d’Alene Place Self Storage	No	4.35000	0.06875	4.28125	Actual/360	18,170.13	218,041.56	01/30/15	03/01/15			118	358
61	MC Five Mile	8915 Rosedale Highway	No	4.85000	0.01125	4.83875	Actual/360	20,155.94	241,871.28	03/09/15	05/06/15			84	300
62	Barclays	Willowbrook and Limestone Apartments	No	4.50000	0.05875	4.44125	Actual/360	16,264.60	195,175.20	03/11/15	04/06/15	03/06/17	04/06/17	119	360
63	MC Five Mile	Crescent Oaks Apartments	No	4.40000	0.01125	4.38875	Actual/360	16,024.35	192,292.20	02/13/15	04/06/15			119	359
64	KeyBank	Unicorp Portfolio I	Yes - Group 4	4.25000	0.01875	4.23125	Actual/360	17,032.25	204,387.00	01/30/15	03/01/15			118	298
64.01	KeyBank	Hess Express - Miami
64.02	KeyBank	Dollar General - Jackson
65	MC Five Mile	Shady Grove MHC	No	4.70000	0.01125	4.68875	Actual/360	12,447.31	149,367.72	02/09/15	04/06/15			119	359
66	KeyBank	Unicorp Portfolio V	Yes - Group 4	4.25000	0.01875	4.23125	Actual/360	9,074.11	108,889.32	02/05/15	04/01/15			119	299
66.01	KeyBank	Dollar General - Spartanburg
66.02	KeyBank	Dollar General - Lancaster
67	KeyBank	Sleepy’s Market	No	4.35000	0.01875	4.33125	Actual/360	7,964.99	95,579.88	02/13/15	04/01/15			83	359

A-1-6

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/Barclays	Houston Galleria	120	1	1	0	0	03/01/25	No		150,000,000	35.1%	L(25),Def(70),O(25)
1A	JPMCB/Barclays	Notes A-1-B & A-2-B	120	1	1	0	0	03/01/25	No		122,700,000	28.7%	L(25),Def(70),O(25)
1B	JPMCB/Barclays	Notes B-1-B & B-2-B	120	1	1	0	0	03/01/25	No		27,300,000	35.1%	L(25),Def(70),O(25)
2	JPMCB	The Shops at Waldorf Center	60	0	1	0	0	04/01/25	No		70,996,616	62.8%	L(25),Grtr1%orYM(92),O(3)
3	Barclays	333 North Central Avenue	60	0	6	0	0	04/06/20	Yes	04/06/25	71,500,000	65.0%	L(24),Grtr1%orYM(32),O(4)
4	SMF II	One Campus Martius	60	3	6	0	0	01/06/20	No		50,000,000	66.5%	L(27),Def(29),O(4)
5	KeyBank	Aspen Heights Starkville	36	1	1	15	5	03/01/25	No		40,148,626	64.5%	L(25),Def(92),O(3)
6	JPMCB	The Club Row Building	120	3	1	0	0	01/01/25	No		45,000,000	62.0%	L(24),Grtr1%orYM(92),O(4)
7	JPMCB	Shaner Hotels Portfolio	24	5	1	0	0	11/01/24	No		35,971,039	58.8%	L(29),Def(87),O(4)
7.01	JPMCB	Newport Harbor Hotel & Marina									11,562,619
7.02	JPMCB	Courtyard - Jacksonville									10,592,069
7.03	JPMCB	Durham Marriott City Center									7,069,156
7.04	JPMCB	Residence Inn - Edina									6,747,194
8	Barclays	Lofts & Legends Apartment Portfolio	60	3	6	0	0	01/06/25	No		34,592,915	70.6%	L(27),Def(89),O(4)
8.01	Barclays	The Legends Apartments									20,826,347
8.02	Barclays	Lumberjack Lofts Apartments									13,766,568
9	KeyBank	Walgreens Net Lease Portfolio III	120	3	1	5	5	01/01/25	Yes	01/01/30	34,287,252	69.9%	L(27),Def(90),O(3)
9.01	KeyBank	Walgreens - #7680									5,112,870
9.02	KeyBank	Walgreens - #6020									4,569,655
9.03	KeyBank	Walgreens - #4225									4,527,794
9.04	KeyBank	Walgreens - #4163									4,494,778
9.05	KeyBank	Walgreens - #4216									4,135,569
9.06	KeyBank	Walgreens - #5172									4,135,569
9.07	KeyBank	Walgreens - #9363									3,845,357
9.08	KeyBank	Walgreens - #9420									3,465,660
10	KeyBank	Walgreens Net Lease Portfolio IV	120	3	1	5	5	01/01/25	Yes	01/01/30	33,247,566	69.3%	L(27),Def(90),O(3)
10.01	KeyBank	Walgreens - #5705									4,591,817
10.02	KeyBank	Walgreens - #9951									4,524,685
10.03	KeyBank	Walgreens - #9174									4,338,172
10.04	KeyBank	Walgreens - #4254									4,207,965
10.05	KeyBank	Walgreens - #3221									4,186,817
10.06	KeyBank	Walgreens - #10240									3,891,426
10.07	KeyBank	Walgreens - #3209									3,849,406
10.08	KeyBank	Walgreens - #4095									3,657,278
11	Barclays	Mt. Shasta Mall	36	1	6	0	0	03/06/25	No		27,682,133	55.4%	L(25),Def(91),O(4)
12	SMF II	Horizon Outlet Shoppes Portfolio	24	1	6	0	0	03/06/25	No		23,921,493	53.4%	L(25),Def(91),O(4)
12.01	SMF II	Oshkosh									13,858,496
12.02	SMF II	Burlington									5,731,533
12.03	SMF II	Fremont									4,331,463
13	JPMCB	Pinnacle Office & Shops and Parking	0	1	1	0	0	03/01/25	No		19,660,802	57.0%	L(24),Grtr1%orYM(93),O(3)
14	JPMCB	Marriott - Chattanooga	24	5	1	0	0	11/01/24	No		20,596,389	58.8%	L(29),Def(87),O(4)
15	KeyBank	Renaissance New Orleans Portfolio	0	3	1	0	5	01/01/20	No		22,053,864	56.2%	L(24),O(36)
15.01	KeyBank	Renaissance Pere Marquette									11,521,243
15.02	KeyBank	Renaissance Arts									10,532,621
16	Barclays	Diede Self Storage Portfolio	0	1	6	0	0	03/06/25	No		17,792,585	52.6%	L(25),Def(90),O(5)
16.01	Barclays	Airport Road Self Storage									5,685,774
16.02	Barclays	Morada Self Storage									3,785,221
16.03	Barclays	Armor Struxx									2,588,012
16.04	Barclays	Highway 88 Self Storage									2,507,045
16.05	Barclays	Highway 99 Self Storage									2,129,077
16.06	Barclays	Eight Mile Road Self Storage									1,097,456
17	JPMCB	The Legacy at Traditions	60	1	1	0	0	03/01/25	No		19,737,028	67.8%	L(25),Grtr1%orYM(92),O(3)
18	MC Five Mile	Seventeen15 Enclave	60	5	6	0	0	11/06/24	No		19,820,700	63.9%	L(29),Grtr1%orYM(87),O(4)
19	Barclays	ExchangeRight Net Leased Portfolio 8	120	2	6	0	0	02/06/25	No		21,550,000	59.7%	L(26),Def(90),O(4)
19.01	Barclays	Ross Dress for Less - Modesto, CA									2,962,000
19.02	Barclays	Tractor Supply - North Windham, CT									2,930,000
19.03	Barclays	Tractor Supply - West Hanover, PA									2,906,000
19.04	Barclays	CVS Pharmacy - Indianapolis, IN									2,580,000
19.05	Barclays	AutoZone - Raleigh, NC									1,569,000
19.06	Barclays	AutoZone - Immokalee, FL									1,441,000
19.07	Barclays	Franciscan Alliance Medical Office - Indianapolis, IN									1,440,000
19.08	Barclays	Advance Auto Parts - Allentown, PA									1,114,000
19.09	Barclays	Advance Auto Parts - Denham Springs, LA									1,092,000
19.10	Barclays	Family Dollar - Terrytown, LA									930,000
19.11	Barclays	Dollar General - Vernon, CT									918,000
19.12	Barclays	Dollar General - McAdoo, PA									840,000
19.13	Barclays	Advance Auto Parts - New Iberia, LA									828,000
20	MC Five Mile	Tops Portfolio	0	0	6	0	0	04/06/25	No		14,812,674	48.7%	L(24),Def(92),O(4)
20.01	MC Five Mile	Tops (1) - Irondequoit, NY									3,590,951
20.02	MC Five Mile	Tops (2) - Syracuse, NY									2,094,722
20.03	MC Five Mile	Tops (3) - Mexico, NY									673,303
20.04	MC Five Mile	Tops (4) - Sandy Creek, NY									448,869
20.05	MC Five Mile	Tops (5) - Sherrill, NY									1,571,041
20.06	MC Five Mile	Tops (6) - Saranac Lake, NY									897,738
20.07	MC Five Mile	Tops (7) - Randolph, NY									822,926
20.08	MC Five Mile	Tops (8) - Camden, NY									1,720,664
20.09	MC Five Mile	Tops (9) - Bradford, PA									2,992,459
21	JPMCB	Toll House Hotel	0	3	1	0	0	01/01/20	No		16,026,773	53.4%	L(25),Grtr1%orYM(32),O(3)
22	Barclays	Homewood Suites by Hilton Boston-Billerica	36	4	6	2 (Once per year)	0	12/06/24	No		14,144,215	57.3%	L(28),Def(88),O(4)
23	SMF II	Teaberry Greene Townhomes and Creative Wonders	24	1	6	0	0	03/06/25	No		11,117,419	60.3%	L(25),Def(91),O(4)
23.01	SMF II	Teaberry Greene Townhomes									9,309,709
23.02	SMF II	Creative Wonders									1,807,710
24	JPMCB	Residence Inn Sugarloaf	0	1	1	0	0	03/01/25	No		9,415,762	47.6%	L(25),Def(92),O(3)
25	SMF II	Sunkist Shopping Center	0	1	6	0	0	03/06/25	No		9,185,056	52.5%	L(25),Def(89),O(6)
26	Barclays	Homewood Suites Indianapolis	0	2	6	0	0	02/06/25	No		8,802,865	53.8%	L(26),Def(90),O(4)
27	Barclays	Sierra Point Apartments	24	2	6	0	0	02/06/25	No		8,893,778	56.5%	L(24),YM(83),O(13)
28	SMF II	Advenir at Casa Bella	24	1	6	0	0	03/06/25	No		8,499,147	63.6%	L(25),Def(91),O(4)
29	MC Five Mile	Winchester Place	0	3	6	0	0	01/06/25	No		7,918,184	49.2%	L(27),Def(88),O(5)
30	RCMC	Westmark Baranof	0	0	5	0	0	04/05/25	No		6,049,200	44.2%	L(24),Def(92),O(4)
31	RCMC	Shops at Chestnut Green	12	0	5	0	0	04/05/25	No		7,228,823	61.8%	L(24),Def(92),O(4)
32	Barclays	Holiday Inn Express & Suites Indianapolis West	0	3	6	0	0	01/06/25	No		7,091,270	49.6%	L(27),Def(89),O(4)
33	SMF II	Dunbar Village Plaza	60	1	6	0	0	03/06/25	No		7,764,575	68.1%	L(25),Def(91),O(4)
34	RCMC	Iron Guard Self Storage Portfolio	36	0	5	0	0	04/05/25	No		7,017,169	60.8%	L(24),Def(92),O(4)
34.01	RCMC	La Porte Self Storage									2,399,811
34.02	RCMC	6th Avenue Super Storage									2,399,811
34.03	RCMC	Adamsville Super Storage									2,217,547
35	KeyBank	Quality Plaza	0	1	1	0	3	03/01/25	No		6,379,032	55.5%	L(25),Def(92),O(3)
36	JPMCB	Champaign Town Center	36	0	1	0	0	04/01/25	No		6,382,445	65.1%	L(24),Grtr1%orYM(93),O(3)
37	Barclays	Kohl’s - Round Lake Beach	120	1	6	0	0	03/06/25	No		7,200,000	56.3%	L(25),Def(91),O(4)
38	JPMCB	6 Industrial Way	0	0	1	0	0	04/01/25	No		5,663,098	58.4%	L(25),Grtr1%orYM(92),O(3)

A-1-7

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)
39	Barclays	Fairfield Inn & Suites Sacramento	0	1	6	0	0	03/06/25	No		5,698,670	57.0%	L(25),Def(90),O(5)
40	KeyBank	Telegraph Self Storage	60	1	1	0	5	03/01/25	No		6,252,491	35.8%	L(25),Def(92),O(3)
41	Barclays	Midtown Oaks	60	2	6	0	0	02/06/25	No		5,927,184	68.1%	L(26),Def(90),O(4)
42	SMF II	Village at Thrashers	0	1	6	0	0	03/06/25	No		4,955,537	56.3%	L(25),Def(91),O(4)
43	Barclays	Compass Self Storage Portfolio	36	1	6	0	0	03/06/25	No		5,221,945	64.9%	L(24),Grtr1%orYM(92),O(4)
43.01	Barclays	Attic Self Storage - Marietta									2,919,100
43.02	Barclays	Attic Self Storage - Hiram									2,302,845
44	Barclays	Bank of America - Avenue U	60	1	6	10	0	03/06/25	No		5,386,272	58.5%	L(25),Def(86),O(9)
45	KeyBank	Walgreens Mt. Greenwood	60	2	1	5	5	02/01/25	Yes	10/01/35	5,182,152	57.1%	L(26),Def(88),O(6)
46	Barclays	Suwanee Depot	0	2	6	0	0	02/06/25	No		4,511,639	51.7%	L(26),Def(90),O(4)
47	MC Five Mile	145 Main Street	0	1	6	0	0	03/06/25	No		4,413,729	54.5%	L(25),Def(90),O(5)
48	MC Five Mile	Kings Road Apartments	0	1	6	0	0	03/06/20	No		4,373,176	62.1%	L(25),Def(31),O(4)
49	Barclays	San Clemente Professional Plaza	60	1	6	0	0	03/06/25	No		4,725,877	60.4%	L(25),Def(91),O(4)
50	KeyBank	Holiday Inn Express - Kansas City	0	3	1	5	5	01/01/25	No		3,524,026	45.8%	L(27),Def(90),O(3)
51	Barclays	The Orchard at Stone Creek Shops	24	1	6	0	0	03/06/25	No		4,000,371	61.1%	L(25),Def(91),O(4)
52	MC Five Mile	340 Wilson Avenue	0	1	6	0	0	03/06/25	No		3,611,233	51.6%	L(25),Def(90),O(5)
53	KeyBank	Unicorp Portfolio IV	0	2	1	5	5	02/01/25	No		3,194,613	47.5%	L(26),Def(88),O(6)
53.01	KeyBank	Advance Auto Parts - Lincoln Park									901,897
53.02	KeyBank	Family Dollar - Port Charlotte									806,960
53.03	KeyBank	Family Dollar - Kansas City									773,732
53.04	KeyBank	Dollar General - Eustis									712,024
54	KeyBank	Timbercreek Apartments	0	2	1	0	5	02/01/25	No		3,383,992	60.3%	L(26),Def(91),O(3)
55	KeyBank	Mendota Heights Industrial	12	1	1	0	0	03/01/25	No		3,433,653	61.9%	L(25),Def(92),O(3)
56	KeyBank	Shipyard Plaza	0	2	1	15	0	02/01/25	No		3,210,088	60.0%	L(26),Def(91),O(3)
57	Barclays	Hy-Vee Independence	0	1	6	0	0	03/06/25	No		3,200,917	46.4%	L(25),Def(91),O(4)
58	RCMC	CVS Dallas	0	2	5	0	0	02/05/25	No		3,159,982	49.4%	L(26),Def(90),O(4)
59	KeyBank	StaxUp Self Storage - Menifee	0	2	1	0	5	02/01/25	No		3,114,552	53.4%	L(26),Def(91),O(3)
60	KeyBank	Coeur d’Alene Place Self Storage	0	2	1	5	5	02/01/25	No		2,935,512	59.9%	L(26),Def(91),O(3)
61	MC Five Mile	8915 Rosedale Highway	0	0	6	0	0	04/06/22	No		2,919,692	53.1%	L(24),Def(56),O(4)
62	Barclays	Willowbrook and Limestone Apartments	24	1	6	0	0	03/06/25	No		2,741,767	62.7%	L(25),Def(91),O(4)
63	MC Five Mile	Crescent Oaks Apartments	0	1	6	0	0	03/06/25	No		2,578,800	56.1%	L(25),Grtr1%orYM(91),O(4)
64	KeyBank	Unicorp Portfolio I	0	2	1	5	5	02/01/25	No		2,285,293	50.0%	L(26),Def(88),O(6)
64.01	KeyBank	Hess Express - Miami									1,548,504
64.02	KeyBank	Dollar General - Jackson									736,788
65	MC Five Mile	Shady Grove MHC	0	1	6	0	0	03/06/25	No		1,954,093	46.7%	L(25),Def(91),O(4)
66	KeyBank	Unicorp Portfolio V	0	1	1	5	5	03/01/25	No		1,217,906	42.6%	L(25),Def(89),O(6)
66.01	KeyBank	Dollar General - Spartanburg									732,447
66.02	KeyBank	Dollar General - Lancaster									485,459
67	KeyBank	Sleepy’s Market	0	1	1	5	5	03/01/22	No		1,395,844	61.2%	L(25),Def(55),O(4)

A-1-8

ANNEX A-1
			HISTORICAL FINANCIALS(13)
			2012	2012	2012	2013	2013	2013	2014	2014	2014	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
1	JPMCB/Barclays	Houston Galleria	122,714,506	34,947,477	87,767,029	130,987,199	36,857,287	94,129,912	136,368,220	39,803,830	96,564,390
1A	JPMCB/Barclays	Notes A-1-B & A-2-B
1B	JPMCB/Barclays	Notes B-1-B & B-2-B
2	JPMCB	The Shops at Waldorf Center	7,073,086	2,376,139	4,696,947	7,529,057	2,392,550	5,136,508	7,846,145	2,528,208	5,317,937
3	Barclays	333 North Central Avenue							8,336,828	1,895,269	6,441,559
4	SMF II	One Campus Martius
5	KeyBank	Aspen Heights Starkville							6,262,225	1,952,900	4,309,325
6	JPMCB	The Club Row Building	17,520,334	7,815,736	9,704,598	18,735,589	7,953,748	10,781,841	20,325,555	8,538,522	11,787,033
7	JPMCB	Shaner Hotels Portfolio	25,623,700	19,217,957	6,405,743	27,510,501	19,987,732	7,522,769	29,528,142	20,513,337	9,014,805
7.01	JPMCB	Newport Harbor Hotel & Marina	7,708,950	5,547,733	2,161,218	7,925,424	6,029,953	1,895,471	9,060,390	6,303,660	2,756,730
7.02	JPMCB	Courtyard - Jacksonville	6,960,054	4,919,548	2,040,506	7,536,367	5,126,133	2,410,234	8,109,410	5,346,371	2,763,039
7.03	JPMCB	Durham Marriott City Center	7,038,852	5,960,130	1,078,722	7,427,393	5,828,408	1,598,985	7,497,566	5,766,121	1,731,445
7.04	JPMCB	Residence Inn - Edina	3,915,844	2,790,546	1,125,298	4,621,317	3,003,238	1,618,079	4,860,777	3,097,186	1,763,591
8	Barclays	Lofts & Legends Apartment Portfolio				5,396,671	2,305,744	3,090,927	5,508,755	2,468,072	3,040,683
8.01	Barclays	The Legends Apartments				3,319,010	1,469,068	1,849,942	3,420,303	1,497,655	1,922,648
8.02	Barclays	Lumberjack Lofts Apartments				2,077,661	836,676	1,240,985	2,088,452	970,417	1,118,035
9	KeyBank	Walgreens Net Lease Portfolio III
9.01	KeyBank	Walgreens - #7680
9.02	KeyBank	Walgreens - #6020
9.03	KeyBank	Walgreens - #4225
9.04	KeyBank	Walgreens - #4163
9.05	KeyBank	Walgreens - #4216
9.06	KeyBank	Walgreens - #5172
9.07	KeyBank	Walgreens - #9363
9.08	KeyBank	Walgreens - #9420
10	KeyBank	Walgreens Net Lease Portfolio IV
10.01	KeyBank	Walgreens - #5705
10.02	KeyBank	Walgreens - #9951
10.03	KeyBank	Walgreens - #9174
10.04	KeyBank	Walgreens - #4254
10.05	KeyBank	Walgreens - #3221
10.06	KeyBank	Walgreens - #10240
10.07	KeyBank	Walgreens - #3209
10.08	KeyBank	Walgreens - #4095
11	Barclays	Mt. Shasta Mall	6,571,687	2,888,166	3,683,521	6,629,448	2,774,956	3,854,493	6,703,822	2,837,348	3,866,473
12	SMF II	Horizon Outlet Shoppes Portfolio	8,771,132	3,495,707	5,275,426	9,256,790	3,727,241	5,529,549	9,307,447	3,997,533	5,309,914
12.01	SMF II	Oshkosh	4,861,096	1,945,536	2,915,561	4,853,066	2,023,362	2,829,704	5,109,661	2,152,832	2,956,829
12.02	SMF II	Burlington	2,432,479	987,858	1,444,621	2,748,196	1,048,068	1,700,128	2,565,453	1,166,028	1,399,425
12.03	SMF II	Fremont	1,477,557	562,313	915,244	1,655,528	655,811	999,717	1,632,333	678,673	953,660
13	JPMCB	Pinnacle Office & Shops and Parking	4,894,156	2,464,346	2,429,810	4,931,559	2,706,136	2,225,423	4,781,561	2,648,744	2,132,817
14	JPMCB	Marriott - Chattanooga	11,202,665	9,649,651	1,553,014	12,559,094	10,461,623	2,097,471	12,766,522	10,204,596	2,561,926
15	KeyBank	Renaissance New Orleans Portfolio	27,682,253	24,934,506	2,747,747	28,033,008	24,397,388	3,635,620	29,017,800	25,194,368	3,823,432	29,215,137	25,101,932	4,113,204	02/28/15
15.01	KeyBank	Renaissance Pere Marquette	15,380,153	14,204,721	1,175,432	15,647,378	13,671,874	1,975,504	16,278,381	13,971,776	2,306,605	16,410,886	13,884,776	2,526,109	02/28/15
15.02	KeyBank	Renaissance Arts	12,302,100	10,729,785	1,572,315	12,385,630	10,725,514	1,660,116	12,739,419	11,222,592	1,516,827	12,804,251	11,217,156	1,587,095	02/28/15
16	Barclays	Diede Self Storage Portfolio	3,451,735	741,174	2,710,562	3,605,782	759,139	2,846,643	3,301,488	775,781	2,525,706
16.01	Barclays	Airport Road Self Storage	836,567	175,756	660,811	885,161	173,743	711,419	944,468	173,709	770,758
16.02	Barclays	Morada Self Storage	664,755	184,911	479,844	683,085	194,408	488,677	702,124	180,424	521,700
16.03	Barclays	Armor Struxx	910,338	51,821	858,518	936,512	52,202	884,309	534,502	56,902	477,600
16.04	Barclays	Highway 88 Self Storage	438,811	125,352	313,459	462,049	135,489	326,560	480,037	147,617	332,420
16.05	Barclays	Highway 99 Self Storage	363,249	104,323	258,926	383,960	104,178	279,782	390,633	116,266	274,367
16.06	Barclays	Eight Mile Road Self Storage	238,015	99,011	139,004	255,015	99,119	155,896	249,724	100,863	148,861
17	JPMCB	The Legacy at Traditions							2,198,623	1,237,677	960,946
18	MC Five Mile	Seventeen15 Enclave
19	Barclays	ExchangeRight Net Leased Portfolio 8
19.01	Barclays	Ross Dress for Less - Modesto, CA
19.02	Barclays	Tractor Supply - North Windham, CT
19.03	Barclays	Tractor Supply - West Hanover, PA
19.04	Barclays	CVS Pharmacy - Indianapolis, IN
19.05	Barclays	AutoZone - Raleigh, NC
19.06	Barclays	AutoZone - Immokalee, FL
19.07	Barclays	Franciscan Alliance Medical Office - Indianapolis, IN
19.08	Barclays	Advance Auto Parts - Allentown, PA
19.09	Barclays	Advance Auto Parts - Denham Springs, LA
19.10	Barclays	Family Dollar - Terrytown, LA
19.11	Barclays	Dollar General - Vernon, CT
19.12	Barclays	Dollar General - McAdoo, PA
19.13	Barclays	Advance Auto Parts - New Iberia, LA
20	MC Five Mile	Tops Portfolio
20.01	MC Five Mile	Tops (1) - Irondequoit, NY
20.02	MC Five Mile	Tops (2) - Syracuse, NY
20.03	MC Five Mile	Tops (3) - Mexico, NY
20.04	MC Five Mile	Tops (4) - Sandy Creek, NY
20.05	MC Five Mile	Tops (5) - Sherrill, NY
20.06	MC Five Mile	Tops (6) - Saranac Lake, NY
20.07	MC Five Mile	Tops (7) - Randolph, NY
20.08	MC Five Mile	Tops (8) - Camden, NY
20.09	MC Five Mile	Tops (9) - Bradford, PA
21	JPMCB	Toll House Hotel	6,564,063	5,354,721	1,209,342	7,976,136	6,426,611	1,549,525	8,735,847	6,914,823	1,821,024
22	Barclays	Homewood Suites by Hilton Boston-Billerica	4,902,326	3,412,173	1,490,153	5,278,787	3,727,903	1,550,884	5,878,525	4,044,870	1,833,655
23	SMF II	Teaberry Greene Townhomes and Creative Wonders	1,474,662	294,396	1,180,267	1,470,146	311,430	1,158,716	1,569,862	343,374	1,226,488
23.01	SMF II	Teaberry Greene Townhomes	1,338,538	283,805	1,054,733	1,333,414	300,290	1,033,124	1,433,334	331,801	1,101,533
23.02	SMF II	Creative Wonders	136,124	10,591	125,534	136,732	11,140	125,592	136,528	11,573	124,955
24	JPMCB	Residence Inn Sugarloaf				705,680	464,306	241,374	4,172,726	2,354,331	1,818,395
25	SMF II	Sunkist Shopping Center	1,953,643	890,667	1,062,976	1,937,778	878,638	1,059,140	1,933,561	889,103	1,044,458
26	Barclays	Homewood Suites Indianapolis	3,845,364	2,790,677	1,054,688	3,764,000	2,709,949	1,054,051	4,003,945	2,897,537	1,106,408
27	Barclays	Sierra Point Apartments	1,865,414	1,081,816	783,598	2,077,670	1,140,032	937,638	2,221,121	1,240,285	980,836
28	SMF II	Advenir at Casa Bella	1,948,987	1,233,714	715,273	2,091,211	1,191,095	900,116	2,182,764	1,216,731	966,033
29	MC Five Mile	Winchester Place	1,941,471	1,001,168	940,303	2,100,347	980,905	1,119,442	2,210,287	1,013,185	1,197,102
30	RCMC	Westmark Baranof	6,727,643	5,871,037	856,606	7,081,272	5,796,584	1,284,688	6,984,738	5,829,246	1,155,492
31	RCMC	Shops at Chestnut Green	1,101,636	229,476	872,160	1,138,898	282,564	856,334	1,172,118	320,425	851,693
32	Barclays	Holiday Inn Express & Suites Indianapolis West							2,839,331	1,443,849	1,395,482
33	SMF II	Dunbar Village Plaza	1,094,641	309,967	784,673	1,108,673	300,129	808,545	1,122,533	334,200	788,333
34	RCMC	Iron Guard Self Storage Portfolio	1,091,083	436,129	654,953	1,158,648	502,580	656,069	1,300,291	415,410	884,881
34.01	RCMC	La Porte Self Storage	383,454	220,811	162,643	425,684	289,961	135,724	488,391	181,576	306,815
34.02	RCMC	6th Avenue Super Storage	372,402	111,009	261,392	383,709	111,250	272,459	418,455	129,625	288,830
34.03	RCMC	Adamsville Super Storage	335,227	104,309	230,918	349,255	101,369	247,886	393,445	104,209	289,236
35	KeyBank	Quality Plaza	2,057,293	1,321,715	735,578	2,072,143	1,455,512	616,631	2,400,968	1,497,919	903,049
36	JPMCB	Champaign Town Center	395,047	321,873	73,174	822,982	306,800	516,182	872,701	299,045	573,655
37	Barclays	Kohl’s - Round Lake Beach
38	JPMCB	6 Industrial Way	1,179,575	555,044	624,531	1,132,756	488,790	643,966	1,161,497	564,352	597,145

A-1-9

ANNEX A-1
			HISTORICAL FINANCIALS(13)
			2012	2012	2012	2013	2013	2013	2014	2014	2014	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
39	Barclays	Fairfield Inn & Suites Sacramento	1,731,000	1,193,100	537,900	1,846,300	1,243,900	602,400	2,193,700	1,360,700	833,000	2,229,294	1,379,744	849,550	01/31/15
40	KeyBank	Telegraph Self Storage	1,385,626	422,643	962,983	1,472,028	492,736	979,292	1,564,892	540,914	1,023,978
41	Barclays	Midtown Oaks	986,575	548,840	437,735	906,350	502,124	404,227	1,187,804	591,487	596,317
42	SMF II	Village at Thrashers	604,222	132,794	471,428	645,114	133,776	511,338	690,414	140,967	549,447
43	Barclays	Compass Self Storage Portfolio	784,991	302,922	482,069	822,689	292,032	530,658	934,980	328,222	606,758
43.01	Barclays	Attic Self Storage - Marietta	418,576	148,844	269,732	440,969	149,649	291,321	473,806	164,112	309,693
43.02	Barclays	Attic Self Storage - Hiram	366,414	154,078	212,336	381,720	142,383	239,337	461,174	164,109	297,065
44	Barclays	Bank of America - Avenue U
45	KeyBank	Walgreens Mt. Greenwood							485,000	0	485,000
46	Barclays	Suwanee Depot	386,780	89,638	297,143	808,853	246,807	562,045	952,368	244,661	707,708
47	MC Five Mile	145 Main Street	557,575	149,410	408,165	418,008	164,562	253,446	587,455	184,863	402,592
48	MC Five Mile	Kings Road Apartments	829,312	516,198	313,114	1,015,105	573,336	441,769	1,112,950	572,646	540,304	1,155,715	566,112	589,603	02/28/15
49	Barclays	San Clemente Professional Plaza	713,981	205,049	508,932	685,930	203,418	482,512	746,960	256,945	490,015
50	KeyBank	Holiday Inn Express - Kansas City	1,285,306	842,871	442,436	1,470,618	887,443	583,175	1,879,572	940,494	939,078
51	Barclays	The Orchard at Stone Creek Shops	423,144	92,871	330,273	424,014	184,391	239,623	453,523	114,138	339,385
52	MC Five Mile	340 Wilson Avenue	555,894	79,976	475,918	602,866	88,120	514,746	575,688	90,217	485,471
53	KeyBank	Unicorp Portfolio IV							637,241	108,838	528,403
53.01	KeyBank	Advance Auto Parts - Lincoln Park
53.02	KeyBank	Family Dollar - Port Charlotte
53.03	KeyBank	Family Dollar - Kansas City
53.04	KeyBank	Dollar General - Eustis
54	KeyBank	Timbercreek Apartments				722,117	474,523	247,594	790,925	474,417	316,508
55	KeyBank	Mendota Heights Industrial
56	KeyBank	Shipyard Plaza	542,473	177,681	364,792	574,042	168,389	405,653	615,660	150,134	465,526
57	Barclays	Hy-Vee Independence	594,022	164,066	429,956	568,112	161,791	406,321	584,534	174,868	409,666
58	RCMC	CVS Dallas	294,058	460	293,598	469,483	493	468,990	469,483	604	468,879
59	KeyBank	StaxUp Self Storage - Menifee	588,161	239,778	348,383	607,845	271,078	336,767	618,704	268,949	349,755
60	KeyBank	Coeur d’Alene Place Self Storage	412,586	166,686	245,900	496,642	188,883	307,759	537,426	182,345	355,081
61	MC Five Mile	8915 Rosedale Highway	409,080	62,080	347,000	410,553	63,753	346,800	435,139	73,339	361,800
62	Barclays	Willowbrook and Limestone Apartments	570,896	241,602	329,294	579,630	238,431	341,199	585,967	242,371	343,596
63	MC Five Mile	Crescent Oaks Apartments				755,794	486,624	269,169	797,901	510,655	287,246
64	KeyBank	Unicorp Portfolio I							296,272	15,607	280,666
64.01	KeyBank	Hess Express - Miami
64.02	KeyBank	Dollar General - Jackson
65	MC Five Mile	Shady Grove MHC	501,806	230,940	270,866	491,553	232,199	259,354	539,957	242,927	297,030
66	KeyBank	Unicorp Portfolio V							262,460	62,758	199,703
66.01	KeyBank	Dollar General - Spartanburg
66.02	KeyBank	Dollar General - Lancaster
67	KeyBank	Sleepy’s Market

A-1-10

ANNEX A-1
			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		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	Expiration
1	JPMCB/Barclays	Houston Galleria	86.1%	143,811,764	41,482,463	102,329,302	2,256,878	100,072,424	3.45	3.38	11.6%	11.3%	Fee
1A	JPMCB/Barclays	Notes A-1-B & A-2-B							4.24	4.15	14.1%	13.8%
1B	JPMCB/Barclays	Notes B-1-B & B-2-B							3.45	3.38	11.6%	11.3%
2	JPMCB	The Shops at Waldorf Center	87.7%	9,146,722	2,598,188	6,548,534	396,018	6,152,516	1.44	1.35	8.4%	7.9%	Fee
3	Barclays	333 North Central Avenue	96.2%	9,678,573	2,547,703	7,130,869	481,786	6,649,083	2.06	1.92	10.0%	9.3%	Leasehold	11/05/60
4	SMF II	One Campus Martius	92.3%	29,990,438	14,827,686	15,162,751	409,873	14,752,878	2.61	2.54	12.1%	11.8%	Fee
5	KeyBank	Aspen Heights Starkville	94.7%	6,280,946	2,523,808	3,757,138	86,220	3,670,918	1.36	1.33	8.2%	8.0%	Fee
6	JPMCB	The Club Row Building	95.0%	20,965,896	9,071,371	11,894,525	1,024,293	10,870,232	1.73	1.58	7.7%	7.0%	Fee
7	JPMCB	Shaner Hotels Portfolio	74.8%	29,219,074	20,636,779	8,582,295	0	8,582,295	1.83	1.83	11.1%	11.1%	Fee/Leasehold	10/9/2062 (Civic Center Hotel); 10/9/2017 (Parking Lot)
7.01	JPMCB	Newport Harbor Hotel & Marina	61.2%	8,787,366	6,438,185	2,349,181	0	2,349,181					Fee
7.02	JPMCB	Courtyard - Jacksonville	81.3%	8,018,003	5,293,324	2,724,679	0	2,724,679					Fee
7.03	JPMCB	Durham Marriott City Center	74.5%	7,553,225	5,809,121	1,744,104	0	1,744,104					Leasehold
7.04	JPMCB	Residence Inn - Edina	81.3%	4,860,480	3,096,150	1,764,330	0	1,764,330					Fee
8	Barclays	Lofts & Legends Apartment Portfolio	95.0%	5,624,343	2,583,628	3,040,715	94,052	2,946,662	1.36	1.32	8.0%	7.8%	Fee
8.01	Barclays	The Legends Apartments	95.0%	3,503,286	1,609,939	1,893,347	58,545	1,834,802					Fee
8.02	Barclays	Lumberjack Lofts Apartments	95.0%	2,121,056	973,689	1,147,368	35,507	1,111,860					Fee
9	KeyBank	Walgreens Net Lease Portfolio III	97.0%	3,307,131	631,408	2,675,723	27,147	2,648,576	1.82	1.81	7.8%	7.7%	Fee
9.01	KeyBank	Walgreens - #7680											Fee
9.02	KeyBank	Walgreens - #6020											Fee
9.03	KeyBank	Walgreens - #4225											Fee
9.04	KeyBank	Walgreens - #4163											Fee
9.05	KeyBank	Walgreens - #4216											Fee
9.06	KeyBank	Walgreens - #5172											Fee
9.07	KeyBank	Walgreens - #9363											Fee
9.08	KeyBank	Walgreens - #9420											Fee
10	KeyBank	Walgreens Net Lease Portfolio IV	97.0%	3,172,052	578,578	2,593,475	23,515	2,569,960	1.82	1.81	7.8%	7.7%	Fee
10.01	KeyBank	Walgreens - #5705											Fee
10.02	KeyBank	Walgreens - #9951											Fee
10.03	KeyBank	Walgreens - #9174											Fee
10.04	KeyBank	Walgreens - #4254											Fee
10.05	KeyBank	Walgreens - #3221											Fee
10.06	KeyBank	Walgreens - #10240											Fee
10.07	KeyBank	Walgreens - #3209											Fee
10.08	KeyBank	Walgreens - #4095											Fee
11	Barclays	Mt. Shasta Mall	84.2%	6,475,037	2,968,303	3,506,733	226,452	3,280,282	1.88	1.76	11.0%	10.3%	Fee
12	SMF II	Horizon Outlet Shoppes Portfolio	86.5%	9,360,656	4,107,547	5,253,108	541,638	4,711,470	1.58	1.42	9.6%	8.6%	Fee
12.01	SMF II	Oshkosh	91.4%	5,133,180	2,126,428	3,006,751	256,986	2,749,765					Fee
12.02	SMF II	Burlington	80.3%	2,591,417	1,279,746	1,311,671	179,667	1,132,004					Fee
12.03	SMF II	Fremont	82.8%	1,636,059	701,373	934,686	104,985	829,701					Fee
13	JPMCB	Pinnacle Office & Shops and Parking	79.3%	4,902,326	2,619,818	2,282,508	297,448	1,985,061	1.53	1.33	9.4%	8.2%	Fee/Leasehold	05/31/67
14	JPMCB	Marriott - Chattanooga	72.5%	12,972,575	10,327,751	2,644,823	0	2,644,823	1.80	1.80	11.0%	11.0%	Leasehold	07/14/25
15	KeyBank	Renaissance New Orleans Portfolio	78.5%	28,666,629	24,367,289	4,299,339	0	4,299,339	1.54	1.54	9.9%	9.9%	Leasehold
15.01	KeyBank	Renaissance Pere Marquette	79.5%	16,278,381	13,970,655	2,307,726	0	2,307,726					Leasehold	12/14/13
15.02	KeyBank	Renaissance Arts	77.2%	12,388,248	10,396,633	1,991,614	0	1,991,614					Leasehold	12/14/13
16	Barclays	Diede Self Storage Portfolio	90.3%	3,444,761	911,762	2,532,999	82,480	2,450,519	1.89	1.83	11.5%	11.2%	Fee
16.01	Barclays	Airport Road Self Storage	94.5%	987,208	216,211	770,997	10,075	760,922					Fee
16.02	Barclays	Morada Self Storage	81.8%	733,058	216,598	516,460	8,815	507,645					Fee
16.03	Barclays	Armor Struxx	95.0%	539,316	74,648	464,667	50,943	413,724					Fee
16.04	Barclays	Highway 88 Self Storage	93.7%	502,446	162,152	340,294	4,307	335,987					Fee
16.05	Barclays	Highway 99 Self Storage	93.9%	419,031	129,530	289,501	4,606	284,894					Fee
16.06	Barclays	Eight Mile Road Self Storage	81.3%	263,703	112,623	151,080	3,734	147,346					Fee
17	JPMCB	The Legacy at Traditions	95.0%	3,118,057	1,366,385	1,751,672	48,000	1,703,672	1.41	1.37	8.1%	7.8%	Fee
18	MC Five Mile	Seventeen15 Enclave	89.6%	2,827,636	1,155,225	1,672,411	51,500	1,620,911	1.28	1.24	7.7%	7.5%	Fee
19	Barclays	ExchangeRight Net Leased Portfolio 8	96.4%	2,513,306	330,612	2,182,695	105,887	2,076,810	2.52	2.39	10.1%	9.6%	Fee
19.01	Barclays	Ross Dress for Less - Modesto, CA	95.0%	384,255	87,865	296,391	27,390	269,001					Fee
19.02	Barclays	Tractor Supply - North Windham, CT	95.0%	287,375	5,748	281,628	16,570	265,057					Fee
19.03	Barclays	Tractor Supply - West Hanover, PA	95.0%	323,546	39,838	283,708	16,821	266,888					Fee
19.04	Barclays	CVS Pharmacy - Indianapolis, IN	95.0%	306,668	51,502	255,166	12,001	243,166					Fee
19.05	Barclays	AutoZone - Raleigh, NC	100.0%	162,000	3,240	158,760	0	158,760					Fee
19.06	Barclays	AutoZone - Immokalee, FL	100.0%	156,178	11,801	144,376	0	144,376					Fee
19.07	Barclays	Franciscan Alliance Medical Office - Indianapolis, IN	95.0%	150,630	3,013	147,617	9,529	138,089					Fee
19.08	Barclays	Advance Auto Parts - Allentown, PA	100.0%	155,873	36,491	119,382	0	119,382					Fee
19.09	Barclays	Advance Auto Parts - Denham Springs, LA	95.0%	113,630	2,273	111,357	8,510	102,847					Fee
19.10	Barclays	Family Dollar - Terrytown, LA	95.0%	120,707	18,983	101,724	9,759	91,965					Fee
19.11	Barclays	Dollar General - Vernon, CT	100.0%	148,467	44,486	103,981	0	103,981					Fee
19.12	Barclays	Dollar General - McAdoo, PA	100.0%	104,874	12,471	92,403	0	92,403					Fee
19.13	Barclays	Advance Auto Parts - New Iberia, LA	95.0%	99,103	12,901	86,202	5,307	80,895					Fee
20	MC Five Mile	Tops Portfolio	95.0%	2,877,029	769,344	2,107,683	128,350	1,979,333	1.52	1.42	10.6%	10.0%	Fee
20.01	MC Five Mile	Tops (1) - Irondequoit, NY	95.0%	641,982	135,963	506,018	27,955	478,063					Fee
20.02	MC Five Mile	Tops (2) - Syracuse, NY	95.0%	437,842	141,086	296,756	16,138	280,618					Fee
20.03	MC Five Mile	Tops (3) - Mexico, NY	95.0%	170,253	62,214	108,039	5,044	102,995					Fee
20.04	MC Five Mile	Tops (4) - Sandy Creek, NY	95.0%	103,471	28,390	75,080	4,674	70,406					Fee
20.05	MC Five Mile	Tops (5) - Sherrill, NY	95.0%	329,725	104,429	225,296	18,915	206,381					Fee
20.06	MC Five Mile	Tops (6) - Saranac Lake, NY	95.0%	162,266	38,991	123,275	6,689	116,586					Fee
20.07	MC Five Mile	Tops (7) - Randolph, NY	95.0%	161,196	46,089	115,107	7,907	107,200					Fee
20.08	MC Five Mile	Tops (8) - Camden, NY	95.0%	315,893	68,665	247,228	18,186	229,042					Fee
20.09	MC Five Mile	Tops (9) - Bradford, PA	95.0%	554,401	143,517	410,884	22,842	388,042					Fee
21	JPMCB	Toll House Hotel	82.2%	8,735,847	6,954,888	1,780,959	0	1,780,959	1.66	1.66	10.2%	10.2%	Fee
22	Barclays	Homewood Suites by Hilton Boston-Billerica	80.8%	5,878,525	4,136,699	1,741,826	0	1,741,826	1.80	1.80	10.7%	10.7%	Fee
23	SMF II	Teaberry Greene Townhomes and Creative Wonders	93.0%	1,563,885	369,325	1,194,561	46,797	1,147,764	1.54	1.48	9.1%	8.8%	Fee
23.01	SMF II	Teaberry Greene Townhomes	92.8%	1,433,334	352,940	1,080,394	33,245	1,047,149					Fee
23.02	SMF II	Creative Wonders	95.0%	130,551	16,384	114,167	13,552	100,615					Fee
24	JPMCB	Residence Inn Sugarloaf	82.0%	4,172,726	2,351,240	1,821,486	0	1,821,486	2.18	2.18	14.0%	14.0%	Fee
25	SMF II	Sunkist Shopping Center	95.0%	2,036,775	866,305	1,170,470	136,631	1,033,840	1.71	1.51	10.3%	9.1%	Fee
26	Barclays	Homewood Suites Indianapolis	81.1%	4,003,945	2,954,780	1,049,165	0	1,049,165	1.59	1.59	9.7%	9.7%	Fee
27	Barclays	Sierra Point Apartments	93.0%	2,308,038	1,237,140	1,070,898	53,000	1,017,898	1.74	1.65	10.2%	9.7%	Fee
28	SMF II	Advenir at Casa Bella	89.1%	2,182,764	1,222,189	960,575	92,056	868,519	1.61	1.46	9.6%	8.7%	Fee
29	MC Five Mile	Winchester Place	90.3%	2,213,104	1,019,863	1,193,241	67,584	1,125,657	1.93	1.82	12.4%	11.7%	Fee
30	RCMC	Westmark Baranof	56.7%	6,984,738	5,868,432	1,116,306	0	1,116,306	1.45	1.45	11.8%	11.8%	Fee
31	RCMC	Shops at Chestnut Green	95.0%	1,139,301	322,315	816,986	46,423	770,563	1.58	1.49	9.3%	8.8%	Fee
32	Barclays	Holiday Inn Express & Suites Indianapolis West	72.0%	2,839,331	1,690,523	1,148,808	0	1,148,808	2.14	2.14	13.2%	13.2%	Fee
33	SMF II	Dunbar Village Plaza	90.6%	1,170,814	386,032	784,782	98,227	686,555	1.54	1.35	9.2%	8.1%	Fee
34	RCMC	Iron Guard Self Storage Portfolio	74.3%	1,323,737	573,027	750,711	17,422	733,290	1.58	1.54	9.3%	9.1%	Fee
34.01	RCMC	La Porte Self Storage	68.5%	484,411	266,319	218,093	6,123	211,970					Fee
34.02	RCMC	6th Avenue Super Storage	79.6%	434,213	161,396	272,817	5,751	267,066					Fee
34.03	RCMC	Adamsville Super Storage	76.7%	405,113	145,312	259,801	5,548	254,254					Fee
35	KeyBank	Quality Plaza	89.3%	2,412,203	1,600,538	811,665	183,692	627,973	1.75	1.35	10.2%	7.9%	Fee
36	JPMCB	Champaign Town Center	95.0%	997,014	299,617	697,398	52,619	644,779	1.63	1.50	9.5%	8.8%	Fee
37	Barclays	Kohl’s - Round Lake Beach	97.0%	720,712	14,414	706,298	47,691	658,607	2.24	2.09	9.8%	9.1%	Fee
38	JPMCB	6 Industrial Way	90.3%	1,225,486	582,161	643,326	80,781	562,545	1.56	1.36	9.1%	7.9%	Fee

A-1-11

ANNEX A-1
			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease
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	Expiration
39	Barclays	Fairfield Inn & Suites Sacramento	78.3%	2,229,294	1,490,965	738,329	0	738,329	1.70	1.70	10.6%	10.6%	Fee
40	KeyBank	Telegraph Self Storage	84.3%	1,521,723	538,403	983,320	12,277	971,043	2.51	2.48	14.3%	14.1%	Fee
41	Barclays	Midtown Oaks	90.0%	1,205,889	585,588	620,301	51,744	568,557	1.65	1.51	9.5%	8.7%	Fee
42	SMF II	Village at Thrashers	95.0%	695,738	147,126	548,612	20,289	528,323	1.49	1.44	8.9%	8.6%	Fee
43	Barclays	Compass Self Storage Portfolio	88.7%	914,246	300,226	614,020	21,014	593,006	1.73	1.67	10.2%	9.9%	Fee
43.01	Barclays	Attic Self Storage - Marietta	91.4%	478,134	155,678	322,455	8,992	313,463					Fee
43.02	Barclays	Attic Self Storage - Hiram	85.9%	436,112	144,548	291,564	12,022	279,543					Fee
44	Barclays	Bank of America - Avenue U	98.0%	627,390	156,242	471,148	11,816	459,332	1.34	1.30	8.0%	7.8%	Fee
45	KeyBank	Walgreens Mt. Greenwood	97.0%	576,291	109,114	467,177	2,730	464,447	1.41	1.41	8.2%	8.1%	Fee
46	Barclays	Suwanee Depot	91.6%	962,477	243,550	718,927	69,994	648,933	2.14	1.93	12.9%	11.6%	Fee
47	MC Five Mile	145 Main Street	84.7%	662,494	184,110	478,384	35,081	443,303	1.47	1.36	8.7%	8.1%	Fee
48	MC Five Mile	Kings Road Apartments	88.8%	1,155,728	621,814	533,914	50,400	483,514	1.35	1.22	10.1%	9.2%	Fee
49	Barclays	San Clemente Professional Plaza	90.6%	787,941	249,633	538,308	42,796	495,512	1.79	1.65	10.4%	9.5%	Fee
50	KeyBank	Holiday Inn Express - Kansas City	69.5%	1,879,572	1,263,688	615,884	0	615,884	1.94	1.94	12.8%	12.8%	Fee
51	Barclays	The Orchard at Stone Creek Shops	95.0%	533,182	122,395	410,787	19,496	391,291	1.46	1.39	8.7%	8.3%	Fee
52	MC Five Mile	340 Wilson Avenue	95.0%	544,758	93,191	451,567	24,318	427,249	1.69	1.60	10.0%	9.5%	Fee
53	KeyBank	Unicorp Portfolio IV	92.5%	583,595	175,605	407,991	36,508	371,483	1.43	1.30	9.3%	8.5%	Fee
53.01	KeyBank	Advance Auto Parts - Lincoln Park											Fee
53.02	KeyBank	Family Dollar - Port Charlotte											Fee
53.03	KeyBank	Family Dollar - Kansas City											Fee
53.04	KeyBank	Dollar General - Eustis											Fee
54	KeyBank	Timbercreek Apartments	94.3%	838,594	443,603	394,991	29,000	365,991	1.58	1.46	9.4%	8.7%	Fee
55	KeyBank	Mendota Heights Industrial	93.4%	681,349	293,335	388,013	43,136	344,877	1.58	1.41	9.3%	8.3%	Fee
56	KeyBank	Shipyard Plaza	93.0%	568,430	157,989	410,442	56,737	353,704	1.74	1.50	10.3%	8.8%	Fee
57	Barclays	Hy-Vee Independence	95.0%	660,017	224,293	435,724	63,269	372,455	1.86	1.59	10.9%	9.3%	Fee
58	RCMC	CVS Dallas	97.0%	455,398	13,662	441,736	3,444	438,293	1.96	1.95	11.1%	11.0%	Fee
59	KeyBank	StaxUp Self Storage - Menifee	90.0%	628,738	274,860	353,878	8,719	345,160	1.56	1.52	9.1%	8.9%	Fee
60	KeyBank	Coeur d’Alene Place Self Storage	88.5%	485,692	178,273	307,419	8,504	298,915	1.41	1.37	8.4%	8.2%	Fee
61	MC Five Mile	8915 Rosedale Highway	95.0%	434,125	91,998	342,128	23,996	318,132	1.41	1.32	9.8%	9.1%	Fee
62	Barclays	Willowbrook and Limestone Apartments	95.0%	571,015	252,366	318,649	21,873	296,776	1.63	1.52	9.9%	9.2%	Fee
63	MC Five Mile	Crescent Oaks Apartments	93.3%	820,632	517,198	303,434	30,900	272,534	1.58	1.42	9.5%	8.5%	Fee
64	KeyBank	Unicorp Portfolio I	96.4%	389,236	109,865	279,371	13,914	265,457	1.37	1.30	8.9%	8.5%	Fee
64.01	KeyBank	Hess Express - Miami											Fee
64.02	KeyBank	Dollar General - Jackson											Fee
65	MC Five Mile	Shady Grove MHC	90.0%	534,091	242,236	291,855	7,850	284,005	1.95	1.90	12.2%	11.8%	Fee
66	KeyBank	Unicorp Portfolio V	91.2%	262,603	96,172	166,431	23,730	142,701	1.53	1.31	10.0%	8.5%	Fee
66.01	KeyBank	Dollar General - Spartanburg											Fee
66.02	KeyBank	Dollar General - Lancaster											Fee
67	KeyBank	Sleepy’s Market	95.0%	181,080	45,027	136,053	9,252	126,801	1.42	1.33	8.5%	7.9%	Fee

A-1-12

ANNEX A-1
					UPFRONT ESCROW(16)
			Ground Lease		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other
Loan #	Seller(1)	Property Name	Extension Terms	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	JPMCB/Barclays	Houston Galleria			0	0	0	0	0	0	0	0
1A	JPMCB/Barclays	Notes A-1-B & A-2-B
1B	JPMCB/Barclays	Notes B-1-B & B-2-B
2	JPMCB	The Shops at Waldorf Center			6,201	18,673	0	31,005	531,843	0	0	6,071,004
3	Barclays	333 North Central Avenue	None		0	0	0	0	0	0	0	47,194
4	SMF II	One Campus Martius			0	0	0	0	197,941	70,347	0	13,170,000
5	KeyBank	Aspen Heights Starkville			7,185	0	0	0	75,250	66,874	0	0
6	JPMCB	The Club Row Building			6,100	0	0	80,000	351,400	0	0	368,419
7	JPMCB	Shaner Hotels Portfolio	None		133,000	74,910	0	0	572,693	197,014	0	28,983
7.01	JPMCB	Newport Harbor Hotel & Marina
7.02	JPMCB	Courtyard - Jacksonville
7.03	JPMCB	Durham Marriott City Center
7.04	JPMCB	Residence Inn - Edina
8	Barclays	Lofts & Legends Apartment Portfolio			0	0	0	0	0	0	0	0
8.01	Barclays	The Legends Apartments
8.02	Barclays	Lumberjack Lofts Apartments
9	KeyBank	Walgreens Net Lease Portfolio III			0	0	0	0	0	0	0	0
9.01	KeyBank	Walgreens - #7680
9.02	KeyBank	Walgreens - #6020
9.03	KeyBank	Walgreens - #4225
9.04	KeyBank	Walgreens - #4163
9.05	KeyBank	Walgreens - #4216
9.06	KeyBank	Walgreens - #5172
9.07	KeyBank	Walgreens - #9363
9.08	KeyBank	Walgreens - #9420
10	KeyBank	Walgreens Net Lease Portfolio IV		Various	0	0	0	0	0	0	0	0
10.01	KeyBank	Walgreens - #5705		17%
10.02	KeyBank	Walgreens - #9951
10.03	KeyBank	Walgreens - #9174		12%
10.04	KeyBank	Walgreens - #4254
10.05	KeyBank	Walgreens - #3221
10.06	KeyBank	Walgreens - #10240
10.07	KeyBank	Walgreens - #3209
10.08	KeyBank	Walgreens - #4095
11	Barclays	Mt. Shasta Mall		9%	0	0	0	0	0	0	0	0
12	SMF II	Horizon Outlet Shoppes Portfolio		Various	0	0	0	200,000	151,880	133,817	0	0
12.01	SMF II	Oshkosh
12.02	SMF II	Burlington		10%
12.03	SMF II	Fremont
13	JPMCB	Pinnacle Office & Shops and Parking	One thirty-year option		0	66,175	0	0	42,157	0	0	213,627
14	JPMCB	Marriott - Chattanooga	Two fifteen-year options		0	0	0	0	320,306	65,315	0	163,490
15	KeyBank	Renaissance New Orleans Portfolio			0	0	0	0	0	0	0	210,000
15.01	KeyBank	Renaissance Pere Marquette	None
15.02	KeyBank	Renaissance Arts	None
16	Barclays	Diede Self Storage Portfolio		Various	0	8,281	0	0	0	0	0	0
16.01	Barclays	Airport Road Self Storage		8%
16.02	Barclays	Morada Self Storage		5%
16.03	Barclays	Armor Struxx		5%
16.04	Barclays	Highway 88 Self Storage		5%
16.05	Barclays	Highway 99 Self Storage		5%
16.06	Barclays	Eight Mile Road Self Storage		5%
17	JPMCB	The Legacy at Traditions			5,000	0	0	0	80,338	5,303	0	0
18	MC Five Mile	Seventeen15 Enclave			0	0	0	0	339,088	44,835	0	0
19	Barclays	ExchangeRight Net Leased Portfolio 8			0	4,580	0	0	62,242	1,971	0	0
19.01	Barclays	Ross Dress for Less - Modesto, CA		9%
19.02	Barclays	Tractor Supply - North Windham, CT
19.03	Barclays	Tractor Supply - West Hanover, PA
19.04	Barclays	CVS Pharmacy - Indianapolis, IN
19.05	Barclays	AutoZone - Raleigh, NC
19.06	Barclays	AutoZone - Immokalee, FL
19.07	Barclays	Franciscan Alliance Medical Office - Indianapolis, IN
19.08	Barclays	Advance Auto Parts - Allentown, PA
19.09	Barclays	Advance Auto Parts - Denham Springs, LA
19.10	Barclays	Family Dollar - Terrytown, LA
19.11	Barclays	Dollar General - Vernon, CT
19.12	Barclays	Dollar General - McAdoo, PA
19.13	Barclays	Advance Auto Parts - New Iberia, LA
20	MC Five Mile	Tops Portfolio			0	4,000	0	0	0	29,754	0	0
20.01	MC Five Mile	Tops (1) - Irondequoit, NY
20.02	MC Five Mile	Tops (2) - Syracuse, NY
20.03	MC Five Mile	Tops (3) - Mexico, NY
20.04	MC Five Mile	Tops (4) - Sandy Creek, NY
20.05	MC Five Mile	Tops (5) - Sherrill, NY
20.06	MC Five Mile	Tops (6) - Saranac Lake, NY
20.07	MC Five Mile	Tops (7) - Randolph, NY
20.08	MC Five Mile	Tops (8) - Camden, NY
20.09	MC Five Mile	Tops (9) - Bradford, PA
21	JPMCB	Toll House Hotel		9%	31,609	719,683	0	0	0	0	0	0
22	Barclays	Homewood Suites by Hilton Boston-Billerica			0	0	0	0	61,382	0	0	0
23	SMF II	Teaberry Greene Townhomes and Creative Wonders			0	0	0	0	25,422	5,798	0	0
23.01	SMF II	Teaberry Greene Townhomes
23.02	SMF II	Creative Wonders
24	JPMCB	Residence Inn Sugarloaf			6,955	0	0	0	61,390	0	0	0
25	SMF II	Sunkist Shopping Center		16%	0	101,706	0	200,000	19,510	12,265	0	37,500
26	Barclays	Homewood Suites Indianapolis			0	0	0	0	36,633	0	0	3,350,000
27	Barclays	Sierra Point Apartments			0	2,613	0	0	29,644	0	0	0
28	SMF II	Advenir at Casa Bella			100,000	84,375	0	0	29,523	77,044	0	0
29	MC Five Mile	Winchester Place			0	5,625	0	0	22,396	30,201	0	0
30	RCMC	Westmark Baranof			0	0	0	0	45,136	41,651	0	3,150,000
31	RCMC	Shops at Chestnut Green			0	0	0	0	7,469	12,541	0	0
32	Barclays	Holiday Inn Express & Suites Indianapolis West			0	0	0	0	18,309	0	0	0
33	SMF II	Dunbar Village Plaza			0	80,650	0	0	11,880	13,053	0	0
34	RCMC	Iron Guard Self Storage Portfolio			0	0	0	0	49,411	0	0	0
34.01	RCMC	La Porte Self Storage
34.02	RCMC	6th Avenue Super Storage
34.03	RCMC	Adamsville Super Storage
35	KeyBank	Quality Plaza			2,998	102,690	0	12,198	348,418	0	0	39,701
36	JPMCB	Champaign Town Center			0	0	0	0	89,098	0	0	0
37	Barclays	Kohl’s - Round Lake Beach			0	0	0	0	0	0	0	0
38	JPMCB	6 Industrial Way			1,036	0	0	4,491	26,333	1,820	0	125,000

A-1-13

ANNEX A-1
					UPFRONT ESCROW(16)
			Ground Lease		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other
Loan #	Seller(1)	Property Name	Extension Terms	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
39	Barclays	Fairfield Inn & Suites Sacramento		9%	0	0	0	0	0	5,991	0	0
40	KeyBank	Telegraph Self Storage			0	0	0	0	45,537	1,852	0	0
41	Barclays	Midtown Oaks			0	77,981	0	0	20,460	0	0	0
42	SMF II	Village at Thrashers		7%	0	0	0	0	0	8,676	0	0
43	Barclays	Compass Self Storage Portfolio			0	117,500	0	0	25,462	0	0	0
43.01	Barclays	Attic Self Storage - Marietta
43.02	Barclays	Attic Self Storage - Hiram
44	Barclays	Bank of America - Avenue U			0	0	0	0	0	0	0	0
45	KeyBank	Walgreens Mt. Greenwood			0	0	0	0	0	0	0	0
46	Barclays	Suwanee Depot			0	4,275	0	0	30,653	2,788	0	100,000
47	MC Five Mile	145 Main Street			0	13,438	0	0	17,900	6,413	0	700,000
48	MC Five Mile	Kings Road Apartments			0	156,250	0	0	21,711	95,491	0	0
49	Barclays	San Clemente Professional Plaza		5%	0	0	0	0	6,853	0	0	0
50	KeyBank	Holiday Inn Express - Kansas City			6,131	0	0	0	7,626	1,638	0	250,000
51	Barclays	The Orchard at Stone Creek Shops		9%	0	0	0	0	0	914	0	0
52	MC Five Mile	340 Wilson Avenue			0	5,125	0	110,000	7,153	5,284	0	60,000
53	KeyBank	Unicorp Portfolio IV			397	0	0	2,513	0	0	0	0
53.01	KeyBank	Advance Auto Parts - Lincoln Park
53.02	KeyBank	Family Dollar - Port Charlotte
53.03	KeyBank	Family Dollar - Kansas City
53.04	KeyBank	Dollar General - Eustis
54	KeyBank	Timbercreek Apartments			2,417	0	0	0	22,252	6,671	0	0
55	KeyBank	Mendota Heights Industrial			600	0	0	2,700	15,947	1,506	0	25,919
56	KeyBank	Shipyard Plaza			1,873	0	0	2,856	3,686	0	0	0
57	Barclays	Hy-Vee Independence			0	0	0	0	0	0	0	100,000
58	RCMC	CVS Dallas			0	0	0	0	0	0	0	0
59	KeyBank	StaxUp Self Storage - Menifee		8%	727	0	0	0	15,969	2,089	0	0
60	KeyBank	Coeur d’Alene Place Self Storage			709	0	0	0	9,661	8,845	0	0
61	MC Five Mile	8915 Rosedale Highway		7%	0	0	0	0	5,423	2,382	0	0
62	Barclays	Willowbrook and Limestone Apartments			0	5,281	0	0	37,551	6,792	0	0
63	MC Five Mile	Crescent Oaks Apartments			0	16,125	0	0	12,812	38,284	0	0
64	KeyBank	Unicorp Portfolio I			113	0	0	1,047	0	0	0	0
64.01	KeyBank	Hess Express - Miami
64.02	KeyBank	Dollar General - Jackson
65	MC Five Mile	Shady Grove MHC			13,000	6,250	0	0	3,237	12,405	0	0
66	KeyBank	Unicorp Portfolio V			266	0	0	887	0	0	0	0
66.01	KeyBank	Dollar General - Spartanburg
66.02	KeyBank	Dollar General - Lancaster
67	KeyBank	Sleepy’s Market			90	0	0	0	4,892	2,328	0	0

A-1-14

ANNEX A-1
			MONTHLY ESCROW(17)						RESERVE CAPS(19)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)(18)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	JPMCB/Barclays	Houston Galleria	Springing	0	Springing	Springing	Springing	0	540,698		2,162,790
1A	JPMCB/Barclays	Notes A-1-B & A-2-B
1B	JPMCB/Barclays	Notes B-1-B & B-2-B
2	JPMCB	The Shops at Waldorf Center	6,201	0	31,005	66,481	Springing	0			1,488,213
3	Barclays	333 North Central Avenue	3,113	0	Springing	0	Springing	1,200			4,929,800
4	SMF II	One Campus Martius	11,876	0	8,043	197,941	24,075	0	142,512		200,000
5	KeyBank	Aspen Heights Starkville	7,185	0	0	37,625	11,146	0
6	JPMCB	The Club Row Building	6,100	0	80,000	351,400	Springing	0			2,880,000
7	JPMCB	Shaner Hotels Portfolio	4% of Gross Revenues	0	0	108,522	32,838	248,483
7.01	JPMCB	Newport Harbor Hotel & Marina
7.02	JPMCB	Courtyard - Jacksonville
7.03	JPMCB	Durham Marriott City Center
7.04	JPMCB	Residence Inn - Edina
8	Barclays	Lofts & Legends Apartment Portfolio	7,838	0	0	49,999	Springing	0
8.01	Barclays	The Legends Apartments
8.02	Barclays	Lumberjack Lofts Apartments
9	KeyBank	Walgreens Net Lease Portfolio III	0	0	0	Springing	Springing	0
9.01	KeyBank	Walgreens - #7680
9.02	KeyBank	Walgreens - #6020
9.03	KeyBank	Walgreens - #4225
9.04	KeyBank	Walgreens - #4163
9.05	KeyBank	Walgreens - #4216
9.06	KeyBank	Walgreens - #5172
9.07	KeyBank	Walgreens - #9363
9.08	KeyBank	Walgreens - #9420
10	KeyBank	Walgreens Net Lease Portfolio IV	0	0	0	Springing	Springing	0
10.01	KeyBank	Walgreens - #5705
10.02	KeyBank	Walgreens - #9951
10.03	KeyBank	Walgreens - #9174
10.04	KeyBank	Walgreens - #4254
10.05	KeyBank	Walgreens - #3221
10.06	KeyBank	Walgreens - #10240
10.07	KeyBank	Walgreens - #3209
10.08	KeyBank	Walgreens - #4095
11	Barclays	Mt. Shasta Mall	5,316	0	13,289	46,071	Springing	Springing	63,789		159,473
12	SMF II	Horizon Outlet Shoppes Portfolio	10,406	0	34,730	89,263	18,572	0			1,000,000
12.01	SMF II	Oshkosh
12.02	SMF II	Burlington
12.03	SMF II	Fremont
13	JPMCB	Pinnacle Office & Shops and Parking	4,165	0	20,625	28,900	Springing	Springing
14	JPMCB	Marriott - Chattanooga	4% of Gross Revenues	0	0	32,031	10,886	40,388
15	KeyBank	Renaissance New Orleans Portfolio	Springing	0	0	Springing	Springing	Springing							1,130,000
15.01	KeyBank	Renaissance Pere Marquette
15.02	KeyBank	Renaissance Arts
16	Barclays	Diede Self Storage Portfolio	5,259	0	3,953	20,942	Springing	Springing	315,545		500,000
16.01	Barclays	Airport Road Self Storage
16.02	Barclays	Morada Self Storage
16.03	Barclays	Armor Struxx
16.04	Barclays	Highway 88 Self Storage
16.05	Barclays	Highway 99 Self Storage
16.06	Barclays	Eight Mile Road Self Storage
17	JPMCB	The Legacy at Traditions	5,000	0	0	40,469	5,303	0
18	MC Five Mile	Seventeen15 Enclave	4,292	0	0	30,826	7,472	0
19	Barclays	ExchangeRight Net Leased Portfolio 8	1,397	0	Springing	19,377	986	0
19.01	Barclays	Ross Dress for Less - Modesto, CA
19.02	Barclays	Tractor Supply - North Windham, CT
19.03	Barclays	Tractor Supply - West Hanover, PA
19.04	Barclays	CVS Pharmacy - Indianapolis, IN
19.05	Barclays	AutoZone - Raleigh, NC
19.06	Barclays	AutoZone - Immokalee, FL
19.07	Barclays	Franciscan Alliance Medical Office - Indianapolis, IN
19.08	Barclays	Advance Auto Parts - Allentown, PA
19.09	Barclays	Advance Auto Parts - Denham Springs, LA
19.10	Barclays	Family Dollar - Terrytown, LA
19.11	Barclays	Dollar General - Vernon, CT
19.12	Barclays	Dollar General - McAdoo, PA
19.13	Barclays	Advance Auto Parts - New Iberia, LA
20	MC Five Mile	Tops Portfolio	2,906	0	9,688	35,932	2,705	7,929	104,625		348,749
20.01	MC Five Mile	Tops (1) - Irondequoit, NY
20.02	MC Five Mile	Tops (2) - Syracuse, NY
20.03	MC Five Mile	Tops (3) - Mexico, NY
20.04	MC Five Mile	Tops (4) - Sandy Creek, NY
20.05	MC Five Mile	Tops (5) - Sherrill, NY
20.06	MC Five Mile	Tops (6) - Saranac Lake, NY
20.07	MC Five Mile	Tops (7) - Randolph, NY
20.08	MC Five Mile	Tops (8) - Camden, NY
20.09	MC Five Mile	Tops (9) - Bradford, PA
21	JPMCB	Toll House Hotel	4% of gross revenues	0	0	18,811	Springing	0	350,000
22	Barclays	Homewood Suites by Hilton Boston-Billerica	4% of Gross Revenues	0	0	30,691	Springing	0
23	SMF II	Teaberry Greene Townhomes and Creative Wonders	3,031	0	869	6,356	2,899	0
23.01	SMF II	Teaberry Greene Townhomes
23.02	SMF II	Creative Wonders
24	JPMCB	Residence Inn Sugarloaf	2% of Gross Revenues	0	0	10,232	Springing	0
25	SMF II	Sunkist Shopping Center	4,110	0	Springing	19,510	4,088	0			200,000
26	Barclays	Homewood Suites Indianapolis	Springing	0	0	12,211	Springing	0
27	Barclays	Sierra Point Apartments	4,417	0	0	14,822	6,540	0
28	SMF II	Advenir at Casa Bella	7,671	0	0	9,841	6,819	0
29	MC Five Mile	Winchester Place	6,400	0	0	22,396	6,040	0
30	RCMC	Westmark Baranof	4% of Gross Revenues	0	0	6,448	13,884	Springing
31	RCMC	Shops at Chestnut Green	505	0	3,364	8,924	1,568	0
32	Barclays	Holiday Inn Express & Suites Indianapolis West	4% of Gross Revenues	0	0	9,154	3,416	0
33	SMF II	Dunbar Village Plaza	4,259	0	6,702	11,880	5,822	0			225,000
34	RCMC	Iron Guard Self Storage Portfolio	1,452	0	0	9,833	Springing	0	52,272
34.01	RCMC	La Porte Self Storage
34.02	RCMC	6th Avenue Super Storage
34.03	RCMC	Adamsville Super Storage
35	KeyBank	Quality Plaza	2,998	0	12,198	82,875	Springing	0	72,000		300,000
36	JPMCB	Champaign Town Center	1,075	0	3,958	11,137	Springing	0
37	Barclays	Kohl’s - Round Lake Beach	0	0	0	0	Springing	0
38	JPMCB	6 Industrial Way	1,036	0	4,491	13,167	1,820	0	24,874		107,787

A-1-15

ANNEX A-1
			MONTHLY ESCROW(17)						RESERVE CAPS(19)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)(18)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
39	Barclays	Fairfield Inn & Suites Sacramento	4% of Gross Revenues	0	0	5,169	1,997	Springing
40	KeyBank	Telegraph Self Storage	0	0	0	11,384	1,852	0
41	Barclays	Midtown Oaks	4,312	0	0	6,820	Springing	0
42	SMF II	Village at Thrashers	291	0	1,457	3,321	667	0			70,000
43	Barclays	Compass Self Storage Portfolio	1,751	0	0	7,201	Springing	0	105,000
43.01	Barclays	Attic Self Storage - Marietta
43.02	Barclays	Attic Self Storage - Hiram
44	Barclays	Bank of America - Avenue U	Springing	0	Springing	Springing	Springing	0
45	KeyBank	Walgreens Mt. Greenwood	0	0	0	Springing	Springing	Springing
46	Barclays	Suwanee Depot	855	0	5,131	6,638	1,394	0
47	MC Five Mile	145 Main Street	864	0	1,921	5,967	Springing	0
48	MC Five Mile	Kings Road Apartments	4,200	0	0	7,237	7,958	0
49	Barclays	San Clemente Professional Plaza	Springing	0	0	Springing	Springing	0
50	KeyBank	Holiday Inn Express - Kansas City	4.0% of Gross Revenues	0	0	7,626	1,638	Springing
51	Barclays	The Orchard at Stone Creek Shops	151	0	1,507	5,102	Springing	0			72,330
52	MC Five Mile	340 Wilson Avenue	1,003	0	0	2,384	Springing	0
53	KeyBank	Unicorp Portfolio IV	397	0	2,513	Springing	Springing	0	23,820
53.01	KeyBank	Advance Auto Parts - Lincoln Park
53.02	KeyBank	Family Dollar - Port Charlotte
53.03	KeyBank	Family Dollar - Kansas City
53.04	KeyBank	Dollar General - Eustis
54	KeyBank	Timbercreek Apartments	2,417	0	0	11,126	2,224	0
55	KeyBank	Mendota Heights Industrial	600	0	2,700	2,658	151	0
56	KeyBank	Shipyard Plaza	1,873	0	2,856	3,686	Springing	Springing			171,360
57	Barclays	Hy-Vee Independence	1,372	0	2,287	Springing	Springing	0			137,201
58	RCMC	CVS Dallas	Springing	0	0	Springing	Springing	0
59	KeyBank	StaxUp Self Storage - Menifee	727	0	0	3,194	261	0
60	KeyBank	Coeur d’Alene Place Self Storage	709	0	0	3,220	885	0	17,016
61	MC Five Mile	8915 Rosedale Highway	635	0	1,417	5,423	794	0
62	Barclays	Willowbrook and Limestone Apartments	1,823	0	0	8,596	1,698	0
63	MC Five Mile	Crescent Oaks Apartments	2,575	0	0	1,830	5,469	0	92,700
64	KeyBank	Unicorp Portfolio I	113	0	1,047	Springing	Springing	0	6,780
64.01	KeyBank	Hess Express - Miami
64.02	KeyBank	Dollar General - Jackson
65	MC Five Mile	Shady Grove MHC	654	0	0	647	1,241	0
66	KeyBank	Unicorp Portfolio V	266	0	887	Springing	Springing	0	15,960
66.01	KeyBank	Dollar General - Spartanburg
66.02	KeyBank	Dollar General - Lancaster
67	KeyBank	Sleepy’s Market	90	0	Springing	2,446	212	0

A-1-16

ANNEX A-1

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

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

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

Single

Lease

Lease

Lease

Loan #

Seller(1)

Property Name

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

1

JPMCB/Barclays

Houston Galleria

No

Galleria Tennis/Athletics

77,599

03/31/22

Forever 21

26,997

01/31/23

H&M

22,773

01/31/25

1A

JPMCB/Barclays

Notes A-1-B & A-2-B

1B

JPMCB/Barclays

Notes B-1-B & B-2-B

2

JPMCB

The Shops at Waldorf Center

No

Christmas Tree Shops

35,232

01/31/26

hhgregg

31,537

08/31/20

PetSmart

30,900

01/31/20

3

Barclays

333 North Central Avenue

No

Freeport McMoRan

246,490

05/16/27

Arizona Commerce Authority

2,522

09/22/21

4

SMF II

One Campus Martius

No

Quicken Loans, Inc.

346,244

12/31/24

Meridian Health Plan

280,534

12/31/24

Compuware Corporation

134,564

12/31/19

5

KeyBank

Aspen Heights Starkville

No

6

JPMCB

The Club Row Building

No

The City University of New York

59,530

03/31/16

Emerge212

30,905

12/31/17

American National Standards Institute

19,986

07/31/24

7

JPMCB

Shaner Hotels Portfolio

No

7.01

JPMCB

Newport Harbor Hotel & Marina

No

7.02

JPMCB

Courtyard - Jacksonville

No

7.03

JPMCB

Durham Marriott City Center

No

7.04

JPMCB

Residence Inn - Edina

No

8

Barclays

Lofts & Legends Apartment Portfolio

No

8.01

Barclays

The Legends Apartments

No

8.02

Barclays

Lumberjack Lofts Apartments

No

9

KeyBank

Walgreens Net Lease Portfolio III

Yes

9.01

KeyBank

Walgreens - #7680

Yes

Walgreens

16,380

12/31/29

9.02

KeyBank

Walgreens - #6020

Yes

Walgreens

15,120

12/31/29

9.03

KeyBank

Walgreens - #4225

Yes

Walgreens

13,905

12/31/29

9.04

KeyBank

Walgreens - #4163

Yes

Walgreens

15,120

12/31/29

9.05

KeyBank

Walgreens - #4216

Yes

Walgreens

13,905

12/31/29

9.06

KeyBank

Walgreens - #5172

Yes

Walgreens

13,905

12/31/29

9.07

KeyBank

Walgreens - #9363

Yes

Walgreens

14,490

12/31/29

9.08

KeyBank

Walgreens - #9420

Yes

Walgreens

14,820

12/31/29

10

KeyBank

Walgreens Net Lease Portfolio IV

Yes

10.01

KeyBank

Walgreens - #5705

Yes

Walgreens

15,070

12/31/29

10.02

KeyBank

Walgreens - #9951

Yes

Walgreens

14,820

12/31/29

10.03

KeyBank

Walgreens - #9174

Yes

Walgreens

14,820

12/31/29

10.04

KeyBank

Walgreens - #4254

Yes

Walgreens

13,905

12/31/29

10.05

KeyBank

Walgreens - #3221

Yes

Walgreens

14,548

12/31/29

10.06

KeyBank

Walgreens - #10240

Yes

Walgreens

14,820

12/31/29

10.07

KeyBank

Walgreens - #3209

Yes

Walgreens

13,235

12/31/29

10.08

KeyBank

Walgreens - #4095

Yes

Walgreens

13,905

12/31/29

11

Barclays

Mt. Shasta Mall

No

JCPenney

130,444

07/31/21

Old Navy

22,246

07/31/16

Xtreme Fitness

10,666

01/31/16

12

SMF II

Horizon Outlet Shoppes Portfolio

No

12.01

SMF II

Oshkosh

No

VF Outlet

27,402

04/30/16

Old Navy

14,400

01/31/16

Gap Outlet

12,960

06/30/16

12.02

SMF II

Burlington

No

Nike Factory Store

10,000

01/31/16

Gap Outlet

9,200

07/31/15

Dress Barn

7,700

06/30/15

12.03

SMF II

Fremont

No

Gap Outlet

9,231

03/31/16

Reebok

8,350

05/31/19

Bass Company Store

6,855

06/30/15

13

JPMCB

Pinnacle Office & Shops and Parking

No

Jones Walker LLP

57,697

12/14/23

Brunini Grantham Grower Hewes

47,502

12/07/23

Courthouse Fitness Downtown

17,183

12/31/15

14

JPMCB

Marriott - Chattanooga

No

15

KeyBank

Renaissance New Orleans Portfolio

No

15.01

KeyBank

Renaissance Pere Marquette

No

15.02

KeyBank

Renaissance Arts

No

16

Barclays

Diede Self Storage Portfolio

No

16.01

Barclays

Airport Road Self Storage

No

16.02

Barclays

Morada Self Storage

No

16.03

Barclays

Armor Struxx

Yes

Armor Struxx

94,860

09/30/26

16.04

Barclays

Highway 88 Self Storage

No

16.05

Barclays

Highway 99 Self Storage

No

16.06

Barclays

Eight Mile Road Self Storage

No

17

JPMCB

The Legacy at Traditions

No

18

MC Five Mile

Seventeen15 Enclave

No

19

Barclays

ExchangeRight Net Leased Portfolio 8

Yes

19.01

Barclays

Ross Dress for Less - Modesto, CA

Yes

dd’s Discounts

25,782

01/31/24

19.02

Barclays

Tractor Supply - North Windham, CT

Yes

Tractor Supply

19,500

08/31/29

19.03

Barclays

Tractor Supply - West Hanover, PA

Yes

Tractor Supply

21,722

04/30/26

19.04

Barclays

CVS Pharmacy - Indianapolis, IN

Yes

CVS Pharmacy

10,880

01/31/24

19.05

Barclays

AutoZone - Raleigh, NC

Yes

AutoZone

6,942

03/31/28

19.06

Barclays

AutoZone - Immokalee, FL

Yes

AutoZone

7,360

01/31/28

19.07

Barclays

Franciscan Alliance Medical Office - Indianapolis, IN

Yes

Franciscan Alliance

5,994

05/31/24

19.08

Barclays

Advance Auto Parts - Allentown, PA

Yes

Advance Auto Parts

6,900

12/31/25

19.09

Barclays

Advance Auto Parts - Denham Springs, LA

Yes

Advance Auto Parts

11,935

12/31/24

19.10

Barclays

Family Dollar - Terrytown, LA

Yes

Family Dollar

9,205

06/30/24

19.11

Barclays

Dollar General - Vernon, CT

Yes

Dollar General

9,262

04/30/29

19.12

Barclays

Dollar General - McAdoo, PA

Yes

Dollar General

9,153

12/31/28

19.13

Barclays

Advance Auto Parts - New Iberia, LA

Yes

Advance Auto Parts

6,709

12/31/24

20

MC Five Mile

Tops Portfolio

Yes

20.01

MC Five Mile

Tops (1) - Irondequoit, NY

Yes

Tops Market, LLC

52,000

04/30/34

20.02

MC Five Mile

Tops (2) - Syracuse, NY

Yes

Tops Market, LLC

32,800

01/31/33

20.03

MC Five Mile

Tops (3) - Mexico, NY

Yes

Tops Market, LLC

9,000

02/28/33

20.04

MC Five Mile

Tops (4) - Sandy Creek, NY

Yes

Tops Market, LLC

9,500

04/30/33

20.05

MC Five Mile

Tops (5) - Sherrill, NY

Yes

Tops Market, LLC

33,350

09/30/34

20.06

MC Five Mile

Tops (6) - Saranac Lake, NY

Yes

Tops Market, LLC

12,100

09/30/34

20.07

MC Five Mile

Tops (7) - Randolph, NY

Yes

Tops Market, LLC

17,272

09/30/34

20.08

MC Five Mile

Tops (8) - Camden, NY

Yes

Tops Market, LLC

31,942

09/30/34

20.09

MC Five Mile

Tops (9) - Bradford, PA

Yes

Tops Market, LLC

34,535

08/31/34

21

JPMCB

Toll House Hotel

No

22

Barclays

Homewood Suites by Hilton Boston-Billerica

No

23

SMF II

Teaberry Greene Townhomes and Creative Wonders

Various

23.01

SMF II

Teaberry Greene Townhomes

No

23.02

SMF II

Creative Wonders

Yes

Creative Wonders Learning Center

20,849

03/31/30

24

JPMCB

Residence Inn Sugarloaf

No

25

SMF II

Sunkist Shopping Center

No

Uka’s Big Saver Food, Inc.

43,732

09/16/19

Central Bell Mart

18,125

07/31/20

Rite Aid

15,625

05/01/19

26

Barclays

Homewood Suites Indianapolis

No

27

Barclays

Sierra Point Apartments

No

28

SMF II

Advenir at Casa Bella

No

29

MC Five Mile

Winchester Place

No

30

RCMC

Westmark Baranof

No

31

RCMC

Shops at Chestnut Green

No

TLE at Foxborough, LLC

10,000

11/09/23

Waxy O’Connors Irish Pub

7,608

01/10/19

Mai Place

5,500

04/28/18

32

Barclays

Holiday Inn Express & Suites Indianapolis West

No

33

SMF II

Dunbar Village Plaza

No

Kroger

53,330

10/31/17

Fresenius Medical Care

12,537

04/30/19

Family Dollar

10,456

06/30/23

34

RCMC

Iron Guard Self Storage Portfolio

No

34.01

RCMC

La Porte Self Storage

No

34.02

RCMC

6th Avenue Super Storage

No

34.03

RCMC

Adamsville Super Storage

No

35

KeyBank

Quality Plaza

No

Summit Instrument

7,500

01/31/17

Zhiyong Zou & Smartbuy

6,800

11/30/15

KM Productions NY, Inc.

6,700

06/30/19

36

JPMCB

Champaign Town Center

No

hhgregg

35,000

08/31/22

Ruler Foods

20,437

03/13/23

JoAnn Fabrics

17,642

01/31/23

37

Barclays

Kohl’s - Round Lake Beach

Yes

Kohl’s

86,584

01/31/25

38

JPMCB

6 Industrial Way

No

Atlantic Artificial Kidney Center

12,500

05/31/20

New Visual Media Group, LLC

12,211

04/30/19

Option Care, Inc

8,281

06/30/21

A-1-17

ANNEX A-1

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

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

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

Single

Lease

Lease

Lease

Loan #

Seller(1)

Property Name

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

39

Barclays

Fairfield Inn & Suites Sacramento

No

40

KeyBank

Telegraph Self Storage

No

41

Barclays

Midtown Oaks

No

42

SMF II

Village at Thrashers

No

Seattle Tan

3,780

03/14/20

T-Mobile

2,550

03/31/20

Tae Rim Yoon, DMD

2,285

11/30/22

43

Barclays

Compass Self Storage Portfolio

No

43.01

Barclays

Attic Self Storage - Marietta

No

43.02

Barclays

Attic Self Storage - Hiram

No

44

Barclays

Bank of America - Avenue U

Yes

Bank of America

5,633

05/31/21

45

KeyBank

Walgreens Mt. Greenwood

Yes

Walgreens

13,650

10/31/35

46

Barclays

Suwanee Depot

No

BodyPlex

22,000

06/30/21

Office Depot

20,000

09/29/21

Atlanta Choong Sil Kwan TKD

4,200

01/20/18

47

MC Five Mile

145 Main Street

No

Pump It Up

12,500

08/31/19

AMEC Carting, LLC

10,068

07/31/19

Keystone House, Inc.

9,500

08/17/21

48

MC Five Mile

Kings Road Apartments

No

49

Barclays

San Clemente Professional Plaza

No

Ramin Tayani, M.D.

4,437

01/31/17

San Clemente Orthopedic Rehab

3,844

09/30/17

Sea View Orthopedic Medical

2,584

06/30/23

50

KeyBank

Holiday Inn Express - Kansas City

No

51

Barclays

The Orchard at Stone Creek Shops

No

Orchard Nail Spa

1,898

04/30/16

Starbucks

1,700

08/31/17

The UPS Store

1,500

10/31/17

52

MC Five Mile

340 Wilson Avenue

Yes

DHL

36,472

01/31/22

53

KeyBank

Unicorp Portfolio IV

Yes

53.01

KeyBank

Advance Auto Parts - Lincoln Park

Yes

Advance Auto Parts

6,000

12/31/25

53.02

KeyBank

Family Dollar - Port Charlotte

Yes

Family Dollar

8,320

09/30/22

53.03

KeyBank

Family Dollar - Kansas City

Yes

Family Dollar

8,400

09/30/21

53.04

KeyBank

Dollar General - Eustis

Yes

Dollar General

9,026

10/31/28

54

KeyBank

Timbercreek Apartments

No

55

KeyBank

Mendota Heights Industrial

No

Lennox Industries Inc.

44,376

02/08/20

Alternators, Starters and Parts, Inc.

14,325

09/30/20

Taylor Sales, L.L.C. dba TSBL Distributing Co.

13,300

03/31/22

56

KeyBank

Shipyard Plaza

No

Big Lots

42,057

01/31/20

Dragon City Restaurant

10,000

04/30/23

Hibbett Sporting Goods

5,000

01/31/16

57

Barclays

Hy-Vee Independence

No

Hy-Vee, Inc.

80,260

04/30/24

Planet Fitness

29,500

01/31/16

58

RCMC

CVS Dallas

Yes

CVS

13,775

04/19/21

59

KeyBank

StaxUp Self Storage - Menifee

No

60

KeyBank

Coeur d’Alene Place Self Storage

No

61

MC Five Mile

8915 Rosedale Highway

Yes

Ashley Furniture

41,350

03/31/22

62

Barclays

Willowbrook and Limestone Apartments

No

63

MC Five Mile

Crescent Oaks Apartments

No

64

KeyBank

Unicorp Portfolio I

Yes

64.01

KeyBank

Hess Express - Miami

Yes

Hess Corporation

3,519

10/31/29

64.02

KeyBank

Dollar General - Jackson

Yes

Dollar General

9,002

10/31/27

65

MC Five Mile

Shady Grove MHC

No

66

KeyBank

Unicorp Portfolio V

Yes

66.01

KeyBank

Dollar General - Spartanburg

Yes

Dollar General

10,640

10/31/26

66.02

KeyBank

Dollar General - Lancaster

Yes

Dollar General

10,640

09/30/26

67

KeyBank

Sleepy’s Market

Yes

Sleepy’s

4,044

11/30/21

A-1-18

ANNEX A-1
			4th LARGEST TENANT (3), (20), (21), (22)			5th LARGEST TENANT (3), (20), (21), (22)
					Lease			Lease	Loan
Loan #	Seller(1)	Property Name	4th Largest Tenant	Unit Size	Expiration	5th Largest Tenant	Unit Size	Expiration	Purpose
1	JPMCB/Barclays	Houston Galleria	TopShop	22,712	03/31/25	Express Women	19,375	01/31/26	Refinance
1A	JPMCB/Barclays	Notes A-1-B & A-2-B
1B	JPMCB/Barclays	Notes B-1-B & B-2-B
2	JPMCB	The Shops at Waldorf Center	Babies “R” Us	30,719	01/31/19	LA Fitness	30,253	10/31/27	Refinance
3	Barclays	333 North Central Avenue							Acquisition
4	SMF II	One Campus Martius	Wellness Center	50,116	12/31/24	Child Development Center	43,297	12/31/24	Acquisition
5	KeyBank	Aspen Heights Starkville							Refinance
6	JPMCB	The Club Row Building	Crew Cuts, Inc.	18,076	12/31/22	Invision, Inc.	13,114	06/30/22	Acquisition
7	JPMCB	Shaner Hotels Portfolio							Refinance
7.01	JPMCB	Newport Harbor Hotel & Marina
7.02	JPMCB	Courtyard - Jacksonville
7.03	JPMCB	Durham Marriott City Center
7.04	JPMCB	Residence Inn - Edina
8	Barclays	Lofts & Legends Apartment Portfolio							Refinance
8.01	Barclays	The Legends Apartments
8.02	Barclays	Lumberjack Lofts Apartments
9	KeyBank	Walgreens Net Lease Portfolio III							Acquisition
9.01	KeyBank	Walgreens - #7680
9.02	KeyBank	Walgreens - #6020
9.03	KeyBank	Walgreens - #4225
9.04	KeyBank	Walgreens - #4163
9.05	KeyBank	Walgreens - #4216
9.06	KeyBank	Walgreens - #5172
9.07	KeyBank	Walgreens - #9363
9.08	KeyBank	Walgreens - #9420
10	KeyBank	Walgreens Net Lease Portfolio IV							Acquisition
10.01	KeyBank	Walgreens - #5705
10.02	KeyBank	Walgreens - #9951
10.03	KeyBank	Walgreens - #9174
10.04	KeyBank	Walgreens - #4254
10.05	KeyBank	Walgreens - #3221
10.06	KeyBank	Walgreens - #10240
10.07	KeyBank	Walgreens - #3209
10.08	KeyBank	Walgreens - #4095
11	Barclays	Mt. Shasta Mall	Famous Footwear	9,071	10/31/16	Outback Steakhouse	6,163	09/30/18	Acquisition
12	SMF II	Horizon Outlet Shoppes Portfolio							Refinance
12.01	SMF II	Oshkosh	Land’s End	10,000	07/31/16	Brooks Brothers	9,940	08/31/17
12.02	SMF II	Burlington	lululemon	7,500	01/31/17	Bass Company Store	7,000	12/31/15
12.03	SMF II	Fremont	Under Armor	6,609	09/30/16	Tommy Hilfiger	6,500	06/30/15
13	JPMCB	Pinnacle Office & Shops and Parking	BKD, LLP	17,084	01/04/21	Eastgroup Properties	13,347	12/31/18	Refinance
14	JPMCB	Marriott - Chattanooga							Refinance
15	KeyBank	Renaissance New Orleans Portfolio							Refinance
15.01	KeyBank	Renaissance Pere Marquette
15.02	KeyBank	Renaissance Arts
16	Barclays	Diede Self Storage Portfolio							Refinance
16.01	Barclays	Airport Road Self Storage
16.02	Barclays	Morada Self Storage
16.03	Barclays	Armor Struxx
16.04	Barclays	Highway 88 Self Storage
16.05	Barclays	Highway 99 Self Storage
16.06	Barclays	Eight Mile Road Self Storage
17	JPMCB	The Legacy at Traditions							Acquisition
18	MC Five Mile	Seventeen15 Enclave							Refinance
19	Barclays	ExchangeRight Net Leased Portfolio 8							Acquisition
19.01	Barclays	Ross Dress for Less - Modesto, CA
19.02	Barclays	Tractor Supply - North Windham, CT
19.03	Barclays	Tractor Supply - West Hanover, PA
19.04	Barclays	CVS Pharmacy - Indianapolis, IN
19.05	Barclays	AutoZone - Raleigh, NC
19.06	Barclays	AutoZone - Immokalee, FL
19.07	Barclays	Franciscan Alliance Medical Office - Indianapolis, IN
19.08	Barclays	Advance Auto Parts - Allentown, PA
19.09	Barclays	Advance Auto Parts - Denham Springs, LA
19.10	Barclays	Family Dollar - Terrytown, LA
19.11	Barclays	Dollar General - Vernon, CT
19.12	Barclays	Dollar General - McAdoo, PA
19.13	Barclays	Advance Auto Parts - New Iberia, LA
20	MC Five Mile	Tops Portfolio							Refinance
20.01	MC Five Mile	Tops (1) - Irondequoit, NY
20.02	MC Five Mile	Tops (2) - Syracuse, NY
20.03	MC Five Mile	Tops (3) - Mexico, NY
20.04	MC Five Mile	Tops (4) - Sandy Creek, NY
20.05	MC Five Mile	Tops (5) - Sherrill, NY
20.06	MC Five Mile	Tops (6) - Saranac Lake, NY
20.07	MC Five Mile	Tops (7) - Randolph, NY
20.08	MC Five Mile	Tops (8) - Camden, NY
20.09	MC Five Mile	Tops (9) - Bradford, PA
21	JPMCB	Toll House Hotel							Refinance
22	Barclays	Homewood Suites by Hilton Boston-Billerica							Refinance
23	SMF II	Teaberry Greene Townhomes and Creative Wonders							Refinance
23.01	SMF II	Teaberry Greene Townhomes
23.02	SMF II	Creative Wonders
24	JPMCB	Residence Inn Sugarloaf							Refinance
25	SMF II	Sunkist Shopping Center	Fairmont Healthcare Co	7,491	MTM	Day Care Center	5,437	07/31/16	Refinance
26	Barclays	Homewood Suites Indianapolis							Refinance
27	Barclays	Sierra Point Apartments							Refinance
28	SMF II	Advenir at Casa Bella							Acquisition
29	MC Five Mile	Winchester Place							Refinance
30	RCMC	Westmark Baranof							Refinance
31	RCMC	Shops at Chestnut Green	Babel’s Paint	3,500	12/01/16	Reliable Dry Cleaners	2,500	11/14/18	Refinance
32	Barclays	Holiday Inn Express & Suites Indianapolis West							Refinance
33	SMF II	Dunbar Village Plaza	Advance Auto Parts	6,800	12/31/24	Factory Connection	4,000	04/30/16	Refinance
34	RCMC	Iron Guard Self Storage Portfolio							Acquisition
34.01	RCMC	La Porte Self Storage
34.02	RCMC	6th Avenue Super Storage
34.03	RCMC	Adamsville Super Storage
35	KeyBank	Quality Plaza	Ifurs Holdings, Inc.	5,200	03/31/15	G.T.B. Distributors, LLC	5,100	01/31/16	Refinance
36	JPMCB	Champaign Town Center	Guitar Center	8,341	03/31/25	Men’s Wearhouse	4,500	02/28/18	Refinance
37	Barclays	Kohl’s - Round Lake Beach							Acquisition
38	JPMCB	6 Industrial Way	Sprague Operating Resources	7,100	04/30/16	Hypertension & Nephrology Association	4,709	06/30/21	Refinance

A-1-19

ANNEX A-1
			4th LARGEST TENANT (3), (20), (21), (22), (25)			5th LARGEST TENANT (3), (20), (21), (22)
					Lease			Lease	Loan
Loan #	Seller(1)	Property Name	4th Largest Tenant	Unit Size	Expiration	5th Largest Tenant	Unit Size	Expiration	Purpose
39	Barclays	Fairfield Inn & Suites Sacramento							Refinance
40	KeyBank	Telegraph Self Storage							Refinance
41	Barclays	Midtown Oaks							Refinance
42	SMF II	Village at Thrashers	Pizza Hut	1,700	02/28/20	Aura Laser Skin Care	1,414	09/16/16	Refinance
43	Barclays	Compass Self Storage Portfolio							Acquisition
43.01	Barclays	Attic Self Storage - Marietta
43.02	Barclays	Attic Self Storage - Hiram
44	Barclays	Bank of America - Avenue U							Refinance
45	KeyBank	Walgreens Mt. Greenwood							Refinance
46	Barclays	Suwanee Depot	Gom Shabu Shabu Korean Restaurant	2,800	09/03/19	Waraku Japanese Restaurant	2,425	MTM	Acquisition
47	MC Five Mile	145 Main Street	YMCA	6,500	05/31/21				Refinance
48	MC Five Mile	Kings Road Apartments							Refinance
49	Barclays	San Clemente Professional Plaza	Health & Wellness Center	1,466	MTM	Alan Balagul	1,429	03/31/18	Refinance
50	KeyBank	Holiday Inn Express - Kansas City							Refinance
51	Barclays	The Orchard at Stone Creek Shops	Subway	1,490	10/31/17	Go Wireless	1,485	04/30/19	Acquisition
52	MC Five Mile	340 Wilson Avenue							Refinance
53	KeyBank	Unicorp Portfolio IV							Refinance
53.01	KeyBank	Advance Auto Parts - Lincoln Park
53.02	KeyBank	Family Dollar - Port Charlotte
53.03	KeyBank	Family Dollar - Kansas City
53.04	KeyBank	Dollar General - Eustis
54	KeyBank	Timbercreek Apartments							Acquisition
55	KeyBank	Mendota Heights Industrial							Recapitalization
56	KeyBank	Shipyard Plaza	Payless Shoes	4,000	05/31/20	Radio Shack	1,800	07/31/19	Refinance
57	Barclays	Hy-Vee Independence							Refinance
58	RCMC	CVS Dallas							Refinance
59	KeyBank	StaxUp Self Storage - Menifee							Refinance
60	KeyBank	Coeur d’Alene Place Self Storage							Refinance
61	MC Five Mile	8915 Rosedale Highway							Refinance
62	Barclays	Willowbrook and Limestone Apartments							Refinance
63	MC Five Mile	Crescent Oaks Apartments							Refinance
64	KeyBank	Unicorp Portfolio I							Refinance
64.01	KeyBank	Hess Express - Miami
64.02	KeyBank	Dollar General - Jackson
65	MC Five Mile	Shady Grove MHC							Refinance
66	KeyBank	Unicorp Portfolio V							Refinance
66.01	KeyBank	Dollar General - Spartanburg
66.02	KeyBank	Dollar General - Lancaster
67	KeyBank	Sleepy’s Market							Refinance

A-1-20

ANNEX A-1
						Pari Passu Debt
							Pari Passu	Pari Passu	Pari Passu	Total Cut-off
				Lockbox	Lockbox	Pari Passu	Note Control	Piece  In Trust	Piece Non Trust	Date Pari
Loan #	Seller(1)	Property Name	Principal / Carveout Guarantor(23)	(Y/N)	Type(24)	(Y/N)	(Y/N)	Cut-Off Balance	Cut-Off Balance	Passu Debt
1	JPMCB/Barclays	Houston Galleria	Simon Property Group, L.P., Institutional Mall Investors LLC	Yes	CMA	Yes	No	150,000,000	734,000,000	884,000,000
1A	JPMCB/Barclays	Notes A-1-B & A-2-B		Yes	CMA	Yes	No	122,700,000	600,600,000	723,300,000
1B	JPMCB/Barclays	Notes B-1-B & B-2-B		Yes	CMA	Yes	No	27,300,000	133,400,000	160,700,000
2	JPMCB	The Shops at Waldorf Center	Madison Realty Partnership LLC	Yes	Hard	No	NAP	NAP	NAP	NAP
3	Barclays	333 North Central Avenue	Cole Corporate Income Operating Partnership II, LP	Yes	Hard	No	NAP	NAP	NAP	NAP
4	SMF II	One Campus Martius	Bedrock Real Estate Services, Caidan Enterprises, Inc.	Yes	Hard	Yes	No	50,000,000	75,000,000	125,000,000
5	KeyBank	Aspen Heights Starkville	BRG Partners, LP, Breckenridge Development 2014, LLC, Greg Henry	Yes	CMA	No	NAP	NAP	NAP	NAP
6	JPMCB	The Club Row Building	Ken Aschendorf, Berndt Perl	Yes	Hard	Yes	No	45,000,000	110,000,000	155,000,000
7	JPMCB	Shaner Hotels Portfolio	Lance T. Shaner	Yes	Hard	Yes	No	42,090,000	35,000,000	77,090,000
7.01	JPMCB	Newport Harbor Hotel & Marina
7.02	JPMCB	Courtyard - Jacksonville
7.03	JPMCB	Durham Marriott City Center
7.04	JPMCB	Residence Inn - Edina
8	Barclays	Lofts & Legends Apartment Portfolio	Ogden K. Shannon III	Yes	CMA	No	NAP	NAP	NAP	NAP
8.01	Barclays	The Legends Apartments
8.02	Barclays	Lumberjack Lofts Apartments
9	KeyBank	Walgreens Net Lease Portfolio III	DFB Holdings, LLC, Douglas F. Blough	Yes	Hard	No	NAP	NAP	NAP	NAP
9.01	KeyBank	Walgreens - #7680
9.02	KeyBank	Walgreens - #6020
9.03	KeyBank	Walgreens - #4225
9.04	KeyBank	Walgreens - #4163
9.05	KeyBank	Walgreens - #4216
9.06	KeyBank	Walgreens - #5172
9.07	KeyBank	Walgreens - #9363
9.08	KeyBank	Walgreens - #9420
10	KeyBank	Walgreens Net Lease Portfolio IV	DFB Holdings, LLC, Douglas F. Blough	Yes	Hard	No	NAP	NAP	NAP	NAP
10.01	KeyBank	Walgreens - #5705
10.02	KeyBank	Walgreens - #9951
10.03	KeyBank	Walgreens - #9174
10.04	KeyBank	Walgreens - #4254
10.05	KeyBank	Walgreens - #3221
10.06	KeyBank	Walgreens - #10240
10.07	KeyBank	Walgreens - #3209
10.08	KeyBank	Walgreens - #4095
11	Barclays	Mt. Shasta Mall	Rouse Properties, LP	Yes	CMA	No	NAP	NAP	NAP	NAP
12	SMF II	Horizon Outlet Shoppes Portfolio	Horizon Group Properties, Inc.	Yes	Hard	Yes	Yes	28,000,000	26,675,000	54,675,000
12.01	SMF II	Oshkosh
12.02	SMF II	Burlington
12.03	SMF II	Fremont
13	JPMCB	Pinnacle Office & Shops and Parking	William Hertz, Isaac Hertz, Sarah Hertz	Yes	CMA	No	NAP	NAP	NAP	NAP
14	JPMCB	Marriott - Chattanooga	Lance T. Shaner	Yes	Hard	No	NAP	NAP	NAP	NAP
15	KeyBank	Renaissance New Orleans Portfolio	WHI Real Estate Partners II, L.P., WHI Real Estate Partners II-PF, L.P., WHI Real Estate Partners II-TE, L.P., WHI Real Estate Partners I, L.P., WHI Real Estate Partners I-F, L.P.	Yes	CMA	Yes	Yes	23,837,918	19,503,751	43,341,670
15.01	KeyBank	Renaissance Pere Marquette
15.02	KeyBank	Renaissance Arts
16	Barclays	Diede Self Storage Portfolio	Steven L. Diede	Yes	Springing	No	NAP	NAP	NAP	NAP
16.01	Barclays	Airport Road Self Storage
16.02	Barclays	Morada Self Storage
16.03	Barclays	Armor Struxx
16.04	Barclays	Highway 88 Self Storage
16.05	Barclays	Highway 99 Self Storage
16.06	Barclays	Eight Mile Road Self Storage
17	JPMCB	The Legacy at Traditions	W. Leonard Blevins, Gary Shahid, Philip M. Payonk, Samantha Davenport, Stephen J. Swiatkiewicz, Roy M. Korins	Yes	Soft	No	NAP	NAP	NAP	NAP
18	MC Five Mile	Seventeen15 Enclave	Paul H. Forbes, William A. Harper	Yes	Springing	No	NAP	NAP	NAP	NAP
19	Barclays	ExchangeRight Net Leased Portfolio 8	David Fisher, Joshua Ungerecht, Warren Thomas	Yes	CMA	No	NAP	NAP	NAP	NAP
19.01	Barclays	Ross Dress for Less - Modesto, CA
19.02	Barclays	Tractor Supply - North Windham, CT
19.03	Barclays	Tractor Supply - West Hanover, PA
19.04	Barclays	CVS Pharmacy - Indianapolis, IN
19.05	Barclays	AutoZone - Raleigh, NC
19.06	Barclays	AutoZone - Immokalee, FL
19.07	Barclays	Franciscan Alliance Medical Office - Indianapolis, IN
19.08	Barclays	Advance Auto Parts - Allentown, PA
19.09	Barclays	Advance Auto Parts - Denham Springs, LA
19.10	Barclays	Family Dollar - Terrytown, LA
19.11	Barclays	Dollar General - Vernon, CT
19.12	Barclays	Dollar General - McAdoo, PA
19.13	Barclays	Advance Auto Parts - New Iberia, LA
20	MC Five Mile	Tops Portfolio	Angelo M. Ingrassia, Salvatore J. Imburgia, Robert C. Morgan	Yes	CMA	No	NAP	NAP	NAP	NAP
20.01	MC Five Mile	Tops (1) - Irondequoit, NY
20.02	MC Five Mile	Tops (2) - Syracuse, NY
20.03	MC Five Mile	Tops (3) - Mexico, NY
20.04	MC Five Mile	Tops (4) - Sandy Creek, NY
20.05	MC Five Mile	Tops (5) - Sherrill, NY
20.06	MC Five Mile	Tops (6) - Saranac Lake, NY
20.07	MC Five Mile	Tops (7) - Randolph, NY
20.08	MC Five Mile	Tops (8) - Camden, NY
20.09	MC Five Mile	Tops (9) - Bradford, PA
21	JPMCB	Toll House Hotel	Metwest Real Estate Fund I LLC	Yes	CMA	No	NAP	NAP	NAP	NAP
22	Barclays	Homewood Suites by Hilton Boston-Billerica	Chatham Lodging Trust	Yes	CMA	No	NAP	NAP	NAP	NAP
23	SMF II	Teaberry Greene Townhomes and Creative Wonders	A. Troy Rutherford, Pamela I. Rutherford	Yes	Springing	No	NAP	NAP	NAP	NAP
23.01	SMF II	Teaberry Greene Townhomes
23.02	SMF II	Creative Wonders
24	JPMCB	Residence Inn Sugarloaf	Mitch (Mitul) Patel	Yes	Springing	No	NAP	NAP	NAP	NAP
25	SMF II	Sunkist Shopping Center	Paul J. Brazeau	Yes	Springing	No	NAP	NAP	NAP	NAP
26	Barclays	Homewood Suites Indianapolis	James E. Dora, Jr.	Yes	CMA	No	NAP	NAP	NAP	NAP
27	Barclays	Sierra Point Apartments	William Ian MacDonald	No	None	No	NAP	NAP	NAP	NAP
28	SMF II	Advenir at Casa Bella	Kevin O’Brien	Yes	Springing	No	NAP	NAP	NAP	NAP
29	MC Five Mile	Winchester Place	Chowdary Yalamanchili	Yes	CMA	No	NAP	NAP	NAP	NAP
30	RCMC	Westmark Baranof	Baldev Johal, Balbir S. Gosal	Yes	CMA	No	NAP	NAP	NAP	NAP
31	RCMC	Shops at Chestnut Green	Vincent G. O’Neill	Yes	CMA	No	NAP	NAP	NAP	NAP
32	Barclays	Holiday Inn Express & Suites Indianapolis West	Harsharan Singh Ghoman, Prabhjot Singh Pannu	Yes	CMA	No	NAP	NAP	NAP	NAP
33	SMF II	Dunbar Village Plaza	Stephen G. Zamias	Yes	CMA	No	NAP	NAP	NAP	NAP
34	RCMC	Iron Guard Self Storage Portfolio	David T. Ross	Yes	Springing	No	NAP	NAP	NAP	NAP
34.01	RCMC	La Porte Self Storage
34.02	RCMC	6th Avenue Super Storage
34.03	RCMC	Adamsville Super Storage
35	KeyBank	Quality Plaza	Joseph Simone	Yes	CMA	No	NAP	NAP	NAP	NAP
36	JPMCB	Champaign Town Center	Albert J. Dwoskin	Yes	CMA	No	NAP	NAP	NAP	NAP
37	Barclays	Kohl’s - Round Lake Beach	Frank Morelli	Yes	Springing	No	NAP	NAP	NAP	NAP
38	JPMCB	6 Industrial Way	Gary Rafaloff, Robert C. Kautz, Frederic R. Gross	Yes	Springing	No	NAP	NAP	NAP	NAP

A-1-21

ANNEX A-1
						Pari Passu Debt
							Pari Passu	Pari Passu	Pari Passu	Total Cut-off
				Lockbox	Lockbox	Pari Passu	Note Control	Piece  In Trust	Piece Non Trust	Date Pari
Loan #	Seller(1)	Property Name	Principal / Carveout Guarantor(23)	(Y/N)	Type(24)	(Y/N)	(Y/N)	Cut-Off Balance	Cut-Off Balance	Passu Debt
39	Barclays	Fairfield Inn & Suites Sacramento	Rohit Ranchhod	Yes	CMA	No	NAP	NAP	NAP	NAP
40	KeyBank	Telegraph Self Storage	Dennis E. Mastie, Sr., Robert M. Jones	No	None	No	NAP	NAP	NAP	NAP
41	Barclays	Midtown Oaks	Avesta Real Estate Partners IV LLC	Yes	CMA	No	NAP	NAP	NAP	NAP
42	SMF II	Village at Thrashers	Mark S. McDonald, Dan C. McGinnis	Yes	CMA	No	NAP	NAP	NAP	NAP
43	Barclays	Compass Self Storage Portfolio	Barry L. Amsdell, Robert J. Amsdell	Yes	Springing	No	NAP	NAP	NAP	NAP
43.01	Barclays	Attic Self Storage - Marietta
43.02	Barclays	Attic Self Storage - Hiram
44	Barclays	Bank of America - Avenue U	Richard Chera	Yes	CMA	No	NAP	NAP	NAP	NAP
45	KeyBank	Walgreens Mt. Greenwood	Timothy F. Haldeman, The Haldeman Family Revocable Trust	Yes	Hard	No	NAP	NAP	NAP	NAP
46	Barclays	Suwanee Depot	Moti Mariwalla	Yes	CMA	No	NAP	NAP	NAP	NAP
47	MC Five Mile	145 Main Street	Stanley M. Seligson	Yes	CMA	No	NAP	NAP	NAP	NAP
48	MC Five Mile	Kings Road Apartments	John P. Boerschig	Yes	Springing	No	NAP	NAP	NAP	NAP
49	Barclays	San Clemente Professional Plaza	John R. Saunders	Yes	Springing	No	NAP	NAP	NAP	NAP
50	KeyBank	Holiday Inn Express - Kansas City	Jayesh Koshiya	Yes	CMA	No	NAP	NAP	NAP	NAP
51	Barclays	The Orchard at Stone Creek Shops	Mark C. Frost	Yes	CMA	No	NAP	NAP	NAP	NAP
52	MC Five Mile	340 Wilson Avenue	Stanley M. Seligson	Yes	CMA	No	NAP	NAP	NAP	NAP
53	KeyBank	Unicorp Portfolio IV	Charles Whittall	Yes	CMA	No	NAP	NAP	NAP	NAP
53.01	KeyBank	Advance Auto Parts - Lincoln Park
53.02	KeyBank	Family Dollar - Port Charlotte
53.03	KeyBank	Family Dollar - Kansas City
53.04	KeyBank	Dollar General - Eustis
54	KeyBank	Timbercreek Apartments	Joshua Marlow, Jonathan Twombly	Yes	CMA	No	NAP	NAP	NAP	NAP
55	KeyBank	Mendota Heights Industrial	Robert J. Scannell Revocable Trust Dated September 9, 2002, Robert J. Scannell	Yes	CMA	No	NAP	NAP	NAP	NAP
56	KeyBank	Shipyard Plaza	RCG Ventures Fund III, LP	Yes	CMA	No	NAP	NAP	NAP	NAP
57	Barclays	Hy-Vee Independence	Michael Donoghue	Yes	CMA	No	NAP	NAP	NAP	NAP
58	RCMC	CVS Dallas	A.D.D. Holdings, L.P.	Yes	Springing	No	NAP	NAP	NAP	NAP
59	KeyBank	StaxUp Self Storage - Menifee	Randall U. Strauss	No	None	No	NAP	NAP	NAP	NAP
60	KeyBank	Coeur d’Alene Place Self Storage	Paul C. Cahill	No	None	No	NAP	NAP	NAP	NAP
61	MC Five Mile	8915 Rosedale Highway	Alvin R. Perry	Yes	CMA	No	NAP	NAP	NAP	NAP
62	Barclays	Willowbrook and Limestone Apartments	Kathleen Vinciguerra, Robert Vinciguerra	Yes	CMA	No	NAP	NAP	NAP	NAP
63	MC Five Mile	Crescent Oaks Apartments	Vernon W. Barge, III	Yes	Springing	No	NAP	NAP	NAP	NAP
64	KeyBank	Unicorp Portfolio I	Charles Whittall	Yes	CMA	No	NAP	NAP	NAP	NAP
64.01	KeyBank	Hess Express - Miami
64.02	KeyBank	Dollar General - Jackson
65	MC Five Mile	Shady Grove MHC	James Thomas Traylor, Jean Marie Traylor	Yes	Springing	No	NAP	NAP	NAP	NAP
66	KeyBank	Unicorp Portfolio V	Charles Whittall	Yes	CMA	No	NAP	NAP	NAP	NAP
66.01	KeyBank	Dollar General - Spartanburg
66.02	KeyBank	Dollar General - Lancaster
67	KeyBank	Sleepy’s Market	Jerome H. Meyer	Yes	Springing	No	NAP	NAP	NAP	NAP

A-1-22

ANNEX A-1
			Additional Debt(25)					Total Debt
						Additional			Total Debt		Total Debt
			Addit Debt	Addit Debt	Additional	Debt Cut-off	Additional Debt	Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Permitted (Y/N)	Exist (Y/N)	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %(4)	Debt Yield %
1	JPMCB/Barclays	Houston Galleria	Yes	Yes	Permitted Mezzanine, Subordinate Debt	316,000,000	4.22912	1,200,000,000	2.32	47.7%	8.5%
1A	JPMCB/Barclays	Notes A-1-B & A-2-B	Yes	Yes	Permitted Mezzanine, Subordinate Debt	476,700,000	3.94568	1,200,000,000	2.32	47.7%	8.5%
1B	JPMCB/Barclays	Notes B-1-B & B-2-B	Yes	Yes	Permitted Mezzanine, Subordinate Debt	316,000,000	4.22912	1,200,000,000	2.32	47.7%	8.5%
2	JPMCB	The Shops at Waldorf Center	No	Yes	Mezzanine Loan	10,000,000	11.00000	88,000,000	1.08	77.8%	7.4%
3	Barclays	333 North Central Avenue	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4	SMF II	One Campus Martius	No	No	NAP	NAP	NAP	125,000,000	2.54	66.5%	12.1%
5	KeyBank	Aspen Heights Starkville	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
6	JPMCB	The Club Row Building	No	Yes	B-Note	25,000,000	6.50000	180,000,000	1.27	72.0%	6.6%
7	JPMCB	Shaner Hotels Portfolio	No	Yes	Mezzanine Loan	12,510,000	10.00000	89,600,000	1.44	80.0%	9.6%
7.01	JPMCB	Newport Harbor Hotel & Marina							1.44	80.0%	9.6%
7.02	JPMCB	Courtyard - Jacksonville							1.44	80.0%	9.6%
7.03	JPMCB	Durham Marriott City Center							1.44	80.0%	9.6%
7.04	JPMCB	Residence Inn - Edina							1.44	80.0%	9.6%
8	Barclays	Lofts & Legends Apartment Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
8.01	Barclays	The Legends Apartments							NAP	NAP	NAP
8.02	Barclays	Lumberjack Lofts Apartments							NAP	NAP	NAP
9	KeyBank	Walgreens Net Lease Portfolio III	No	Yes	Mezzanine Loan	9,786,720	2.50000	44,073,972	1.54	89.8%	6.1%
9.01	KeyBank	Walgreens - #7680							1.54	89.8%	6.1%
9.02	KeyBank	Walgreens - #6020							1.54	89.8%	6.1%
9.03	KeyBank	Walgreens - #4225							1.54	89.8%	6.1%
9.04	KeyBank	Walgreens - #4163							1.54	89.8%	6.1%
9.05	KeyBank	Walgreens - #4216							1.54	89.8%	6.1%
9.06	KeyBank	Walgreens - #5172							1.54	89.8%	6.1%
9.07	KeyBank	Walgreens - #9363							1.54	89.8%	6.1%
9.08	KeyBank	Walgreens - #9420							1.54	89.8%	6.1%
10	KeyBank	Walgreens Net Lease Portfolio IV	No	Yes	Mezzanine Loan	9,489,959	2.50000	42,737,525	1.55	89.1%	6.1%
10.01	KeyBank	Walgreens - #5705							1.55	89.1%	6.1%
10.02	KeyBank	Walgreens - #9951							1.55	89.1%	6.1%
10.03	KeyBank	Walgreens - #9174							1.55	89.1%	6.1%
10.04	KeyBank	Walgreens - #4254							1.55	89.1%	6.1%
10.05	KeyBank	Walgreens - #3221							1.55	89.1%	6.1%
10.06	KeyBank	Walgreens - #10240							1.55	89.1%	6.1%
10.07	KeyBank	Walgreens - #3209							1.55	89.1%	6.1%
10.08	KeyBank	Walgreens - #4095							1.55	89.1%	6.1%
11	Barclays	Mt. Shasta Mall	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
12	SMF II	Horizon Outlet Shoppes Portfolio	No	No	NAP	NAP	NAP	54,675,000	1.42	62.6%	9.6%
12.01	SMF II	Oshkosh							1.42	62.6%	9.6%
12.02	SMF II	Burlington							1.42	62.6%	9.6%
12.03	SMF II	Fremont							1.42	62.6%	9.6%
13	JPMCB	Pinnacle Office & Shops and Parking	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14	JPMCB	Marriott - Chattanooga	No	Yes	Mezzanine Loan	3,900,000	10.00000	28,000,000	1.42	80.0%	9.4%
15	KeyBank	Renaissance New Orleans Portfolio	No	No	NAP	NAP	NAP	43,341,670	1.54	60.7%	9.9%
15.01	KeyBank	Renaissance Pere Marquette							1.54	60.7%	9.9%
15.02	KeyBank	Renaissance Arts							1.54	60.7%	9.9%
16	Barclays	Diede Self Storage Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
16.01	Barclays	Airport Road Self Storage							NAP	NAP	NAP
16.02	Barclays	Morada Self Storage							NAP	NAP	NAP
16.03	Barclays	Armor Struxx							NAP	NAP	NAP
16.04	Barclays	Highway 88 Self Storage							NAP	NAP	NAP
16.05	Barclays	Highway 99 Self Storage							NAP	NAP	NAP
16.06	Barclays	Eight Mile Road Self Storage							NAP	NAP	NAP
17	JPMCB	The Legacy at Traditions	No	Yes	Mezzanine Loan	2,900,000	10.00000	24,650,000	1.11	84.7%	7.1%
18	MC Five Mile	Seventeen15 Enclave	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
19	Barclays	ExchangeRight Net Leased Portfolio 8	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.01	Barclays	Ross Dress for Less - Modesto, CA							NAP	NAP	NAP
19.02	Barclays	Tractor Supply - North Windham, CT							NAP	NAP	NAP
19.03	Barclays	Tractor Supply - West Hanover, PA							NAP	NAP	NAP
19.04	Barclays	CVS Pharmacy - Indianapolis, IN							NAP	NAP	NAP
19.05	Barclays	AutoZone - Raleigh, NC							NAP	NAP	NAP
19.06	Barclays	AutoZone - Immokalee, FL							NAP	NAP	NAP
19.07	Barclays	Franciscan Alliance Medical Office - Indianapolis, IN							NAP	NAP	NAP
19.08	Barclays	Advance Auto Parts - Allentown, PA							NAP	NAP	NAP
19.09	Barclays	Advance Auto Parts - Denham Springs, LA							NAP	NAP	NAP
19.10	Barclays	Family Dollar - Terrytown, LA							NAP	NAP	NAP
19.11	Barclays	Dollar General - Vernon, CT							NAP	NAP	NAP
19.12	Barclays	Dollar General - McAdoo, PA							NAP	NAP	NAP
19.13	Barclays	Advance Auto Parts - New Iberia, LA							NAP	NAP	NAP
20	MC Five Mile	Tops Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
20.01	MC Five Mile	Tops (1) - Irondequoit, NY							NAP	NAP	NAP
20.02	MC Five Mile	Tops (2) - Syracuse, NY							NAP	NAP	NAP
20.03	MC Five Mile	Tops (3) - Mexico, NY							NAP	NAP	NAP
20.04	MC Five Mile	Tops (4) - Sandy Creek, NY							NAP	NAP	NAP
20.05	MC Five Mile	Tops (5) - Sherrill, NY							NAP	NAP	NAP
20.06	MC Five Mile	Tops (6) - Saranac Lake, NY							NAP	NAP	NAP
20.07	MC Five Mile	Tops (7) - Randolph, NY							NAP	NAP	NAP
20.08	MC Five Mile	Tops (8) - Camden, NY							NAP	NAP	NAP
20.09	MC Five Mile	Tops (9) - Bradford, PA							NAP	NAP	NAP
21	JPMCB	Toll House Hotel	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
22	Barclays	Homewood Suites by Hilton Boston-Billerica	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23	SMF II	Teaberry Greene Townhomes and Creative Wonders	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23.01	SMF II	Teaberry Greene Townhomes							NAP	NAP	NAP
23.02	SMF II	Creative Wonders							NAP	NAP	NAP
24	JPMCB	Residence Inn Sugarloaf	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
25	SMF II	Sunkist Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26	Barclays	Homewood Suites Indianapolis	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27	Barclays	Sierra Point Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
28	SMF II	Advenir at Casa Bella	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
29	MC Five Mile	Winchester Place	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
30	RCMC	Westmark Baranof	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
31	RCMC	Shops at Chestnut Green	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
32	Barclays	Holiday Inn Express & Suites Indianapolis West	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
33	SMF II	Dunbar Village Plaza	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
34	RCMC	Iron Guard Self Storage Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34.01	RCMC	La Porte Self Storage							NAP	NAP	NAP
34.02	RCMC	6th Avenue Super Storage							NAP	NAP	NAP
34.03	RCMC	Adamsville Super Storage							NAP	NAP	NAP
35	KeyBank	Quality Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
36	JPMCB	Champaign Town Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
37	Barclays	Kohl's - Round Lake Beach	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
38	JPMCB	6 Industrial Way	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-23

ANNEX A-1
			Additional Debt(25)					Total Debt
						Additional			Total Debt		Total Debt
			Addit Debt	Addit Debt	Additional	Debt Cut-off	Additional Debt	Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Permitted (Y/N)	Exist (Y/N)	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %(4)	Debt Yield %
39	Barclays	Fairfield Inn & Suites Sacramento	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
40	KeyBank	Telegraph Self Storage	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
41	Barclays	Midtown Oaks	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
42	SMF II	Village at Thrashers	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
43	Barclays	Compass Self Storage Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
43.01	Barclays	Attic Self Storage - Marietta							NAP	NAP	NAP
43.02	Barclays	Attic Self Storage - Hiram							NAP	NAP	NAP
44	Barclays	Bank of America - Avenue U	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
45	KeyBank	Walgreens Mt. Greenwood	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
46	Barclays	Suwanee Depot	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
47	MC Five Mile	145 Main Street	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
48	MC Five Mile	Kings Road Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
49	Barclays	San Clemente Professional Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
50	KeyBank	Holiday Inn Express - Kansas City	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
51	Barclays	The Orchard at Stone Creek Shops	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
52	MC Five Mile	340 Wilson Avenue	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
53	KeyBank	Unicorp Portfolio IV	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
53.01	KeyBank	Advance Auto Parts - Lincoln Park							NAP	NAP	NAP
53.02	KeyBank	Family Dollar - Port Charlotte							NAP	NAP	NAP
53.03	KeyBank	Family Dollar - Kansas City							NAP	NAP	NAP
53.04	KeyBank	Dollar General - Eustis							NAP	NAP	NAP
54	KeyBank	Timbercreek Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
55	KeyBank	Mendota Heights Industrial	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
56	KeyBank	Shipyard Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
57	Barclays	Hy-Vee Independence	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
58	RCMC	CVS Dallas	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
59	KeyBank	StaxUp Self Storage - Menifee	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
60	KeyBank	Coeur d'Alene Place Self Storage	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
61	MC Five Mile	8915 Rosedale Highway	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
62	Barclays	Willowbrook and Limestone Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
63	MC Five Mile	Crescent Oaks Apartments	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
64	KeyBank	Unicorp Portfolio I	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
64.01	KeyBank	Hess Express - Miami							NAP	NAP	NAP
64.02	KeyBank	Dollar General - Jackson							NAP	NAP	NAP
65	MC Five Mile	Shady Grove MHC	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
66	KeyBank	Unicorp Portfolio V	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
66.01	KeyBank	Dollar General - Spartanburg							NAP	NAP	NAP
66.02	KeyBank	Dollar General - Lancaster							NAP	NAP	NAP
67	KeyBank	Sleepy's Market	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-24

ANNEX A-1
			HOTEL OPERATING STATISTICS
			2012	2012	2012	2013	2013	2013	2014	2014	2014	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/Barclays	Houston Galleria																1
1A	JPMCB/Barclays	Notes A-1-B & A-2-B																1A
1B	JPMCB/Barclays	Notes B-1-B & B-2-B																1B
2	JPMCB	The Shops at Waldorf Center																2
3	Barclays	333 North Central Avenue																3
4	SMF II	One Campus Martius																4
5	KeyBank	Aspen Heights Starkville																5
6	JPMCB	The Club Row Building																6
7	JPMCB	Shaner Hotels Portfolio	70.6%	136.93	96.73	75.9%	139.02	105.48	74.4%	148.88	110.80				74.8%	147.23	110.02	7
7.01	JPMCB	Newport Harbor Hotel & Marina	54.3%	203.12	110.39	60.4%	191.69	115.69	62.3%	207.62	129.41				61.2%	204.54	125.22	7.01
7.02	JPMCB	Courtyard - Jacksonville	76.5%	143.58	109.79	82.1%	146.62	120.34	81.0%	158.54	128.39				81.3%	156.55	127.24	7.02
7.03	JPMCB	Durham Marriott City Center	76.3%	119.25	91.01	77.2%	125.52	96.85	73.4%	129.43	95.04				74.5%	129.46	96.39	7.03
7.04	JPMCB	Residence Inn - Edina	72.3%	105.78	76.47	82.6%	109.92	90.76	80.5%	117.67	94.76				81.3%	116.66	94.79	7.04
8	Barclays	Lofts & Legends Apartment Portfolio																8
8.01	Barclays	The Legends Apartments																8.01
8.02	Barclays	Lumberjack Lofts Apartments																8.02
9	KeyBank	Walgreens Net Lease Portfolio III																9
9.01	KeyBank	Walgreens - #7680																9.01
9.02	KeyBank	Walgreens - #6020																9.02
9.03	KeyBank	Walgreens - #4225																9.03
9.04	KeyBank	Walgreens - #4163																9.04
9.05	KeyBank	Walgreens - #4216																9.05
9.06	KeyBank	Walgreens - #5172																9.06
9.07	KeyBank	Walgreens - #9363																9.07
9.08	KeyBank	Walgreens - #9420																9.08
10	KeyBank	Walgreens Net Lease Portfolio IV																10
10.01	KeyBank	Walgreens - #5705																10.01
10.02	KeyBank	Walgreens - #9951																10.02
10.03	KeyBank	Walgreens - #9174																10.03
10.04	KeyBank	Walgreens - #4254																10.04
10.05	KeyBank	Walgreens - #3221																10.05
10.06	KeyBank	Walgreens - #10240																10.06
10.07	KeyBank	Walgreens - #3209																10.07
10.08	KeyBank	Walgreens - #4095																10.08
11	Barclays	Mt. Shasta Mall																11
12	SMF II	Horizon Outlet Shoppes Portfolio																12
12.01	SMF II	Oshkosh																12.01
12.02	SMF II	Burlington																12.02
12.03	SMF II	Fremont																12.03
13	JPMCB	Pinnacle Office & Shops and Parking																13
14	JPMCB	Marriott - Chattanooga	63.5%	108.86	69.12	74.3%	104.47	77.64	72.2%	109.91	79.31				72.5%	111.62	80.96	14
15	KeyBank	Renaissance New Orleans Portfolio	77.3%	151.60	117.26	73.8%	163.19	120.44	78.5%	164.60	129.20	78.5%	167.16	131.22	78.5%	164.60	129.20	15
15.01	KeyBank	Renaissance Pere Marquette	77.7%	148.80	115.62	75.1%	159.19	119.61	79.5%	162.03	128.85	79.7%	164.38	130.94	79.5%	162.03	128.85	15.01
15.02	KeyBank	Renaissance Arts	76.9%	155.15	119.31	72.1%	168.43	121.49	77.2%	167.91	129.65	77.1%	170.77	131.57	77.2%	167.91	129.65	15.02
16	Barclays	Diede Self Storage Portfolio																16
16.01	Barclays	Airport Road Self Storage																16.01
16.02	Barclays	Morada Self Storage																16.02
16.03	Barclays	Armor Struxx																16.03
16.04	Barclays	Highway 88 Self Storage																16.04
16.05	Barclays	Highway 99 Self Storage																16.05
16.06	Barclays	Eight Mile Road Self Storage																16.06
17	JPMCB	The Legacy at Traditions																17
18	MC Five Mile	Seventeen15 Enclave																18
19	Barclays	ExchangeRight Net Leased Portfolio 8																19
19.01	Barclays	Ross Dress for Less - Modesto, CA																19.01
19.02	Barclays	Tractor Supply - North Windham, CT																19.02
19.03	Barclays	Tractor Supply - West Hanover, PA																19.03
19.04	Barclays	CVS Pharmacy - Indianapolis, IN																19.04
19.05	Barclays	AutoZone - Raleigh, NC																19.05
19.06	Barclays	AutoZone - Immokalee, FL																19.06
19.07	Barclays	Franciscan Alliance Medical Office - Indianapolis, IN																19.07
19.08	Barclays	Advance Auto Parts - Allentown, PA																19.08
19.09	Barclays	Advance Auto Parts - Denham Springs, LA																19.09
19.10	Barclays	Family Dollar - Terrytown, LA																19.10
19.11	Barclays	Dollar General - Vernon, CT																19.11
19.12	Barclays	Dollar General - McAdoo, PA																19.12
19.13	Barclays	Advance Auto Parts - New Iberia, LA																19.13
20	MC Five Mile	Tops Portfolio																20
20.01	MC Five Mile	Tops (1) - Irondequoit, NY																20.01
20.02	MC Five Mile	Tops (2) - Syracuse, NY																20.02
20.03	MC Five Mile	Tops (3) - Mexico, NY																20.03
20.04	MC Five Mile	Tops (4) - Sandy Creek, NY																20.04
20.05	MC Five Mile	Tops (5) - Sherrill, NY																20.05
20.06	MC Five Mile	Tops (6) - Saranac Lake, NY																20.06
20.07	MC Five Mile	Tops (7) - Randolph, NY																20.07
20.08	MC Five Mile	Tops (8) - Camden, NY																20.08
20.09	MC Five Mile	Tops (9) - Bradford, PA																20.09
21	JPMCB	Toll House Hotel	70.2%	156.46	109.90	83.1%	156.77	130.33	82.2%	176.82	145.41				82.2%	176.82	145.41	21
22	Barclays	Homewood Suites by Hilton Boston-Billerica	75.7%	117.18	88.71	80.2%	120.48	96.56	80.8%	133.23	107.65				80.8%	133.23	107.65	22
23	SMF II	Teaberry Greene Townhomes and Creative Wonders																23
23.01	SMF II	Teaberry Greene Townhomes																23.01
23.02	SMF II	Creative Wonders																23.02
24	JPMCB	Residence Inn Sugarloaf				57.4%	115.20	66.18	82.0%	121.25	99.44				82.0%	121.25	99.44	24
25	SMF II	Sunkist Shopping Center																25
26	Barclays	Homewood Suites Indianapolis	82.2%	108.88	77.26	81.5%	107.98	87.95	81.1%	115.37	93.54				81.1%	115.37	93.54	26
27	Barclays	Sierra Point Apartments																27
28	SMF II	Advenir at Casa Bella																28
29	MC Five Mile	Winchester Place																29
30	RCMC	Westmark Baranof	56.8%	110.03	62.50	57.0%	119.23	67.99	56.7%	121.79	69.10				56.7%	121.79	69.10	30
31	RCMC	Shops at Chestnut Green																31
32	Barclays	Holiday Inn Express & Suites Indianapolis West							72.0%	112.82	79.94				72.0%	112.82	81.26	32
33	SMF II	Dunbar Village Plaza																33
34	RCMC	Iron Guard Self Storage Portfolio																34
34.01	RCMC	La Porte Self Storage																34.01
34.02	RCMC	6th Avenue Super Storage																34.02
34.03	RCMC	Adamsville Super Storage																34.03
35	KeyBank	Quality Plaza																35
36	JPMCB	Champaign Town Center																36
37	Barclays	Kohl’s - Round Lake Beach																37
38	JPMCB	6 Industrial Way																38

A-1-25

ANNEX A-1
			HOTEL OPERATING STATISTICS
			2012	2012	2012	2013	2013	2013	2014	2014	2014	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 #
39	Barclays	Fairfield Inn & Suites Sacramento	61.9%	96.82	59.97	64.5%	99.85	64.40	77.4%	99.30	76.82	78.3%	99.66	78.07	78.3%	99.66	78.07	39
40	KeyBank	Telegraph Self Storage																40
41	Barclays	Midtown Oaks																41
42	SMF II	Village at Thrashers																42
43	Barclays	Compass Self Storage Portfolio																43
43.01	Barclays	Attic Self Storage - Marietta																43.01
43.02	Barclays	Attic Self Storage - Hiram																43.02
44	Barclays	Bank of America - Avenue U																44
45	KeyBank	Walgreens Mt. Greenwood																45
46	Barclays	Suwanee Depot																46
47	MC Five Mile	145 Main Street																47
48	MC Five Mile	Kings Road Apartments																48
49	Barclays	San Clemente Professional Plaza																49
50	KeyBank	Holiday Inn Express - Kansas City	51.5%	93.40	48.11	62.2%	88.79	55.19	69.5%	101.47	70.54				69.5%	99.30	69.03	50
51	Barclays	The Orchard at Stone Creek Shops																51
52	MC Five Mile	340 Wilson Avenue																52
53	KeyBank	Unicorp Portfolio IV																53
53.01	KeyBank	Advance Auto Parts - Lincoln Park																53.01
53.02	KeyBank	Family Dollar - Port Charlotte																53.02
53.03	KeyBank	Family Dollar - Kansas City																53.03
53.04	KeyBank	Dollar General - Eustis																53.04
54	KeyBank	Timbercreek Apartments																54
55	KeyBank	Mendota Heights Industrial																55
56	KeyBank	Shipyard Plaza																56
57	Barclays	Hy-Vee Independence																57
58	RCMC	CVS Dallas																58
59	KeyBank	StaxUp Self Storage - Menifee																59
60	KeyBank	Coeur d’Alene Place Self Storage																60
61	MC Five Mile	8915 Rosedale Highway																61
62	Barclays	Willowbrook and Limestone Apartments																62
63	MC Five Mile	Crescent Oaks Apartments																63
64	KeyBank	Unicorp Portfolio I																64
64.01	KeyBank	Hess Express - Miami																64.01
64.02	KeyBank	Dollar General - Jackson																64.02
65	MC Five Mile	Shady Grove MHC																65
66	KeyBank	Unicorp Portfolio V																66
66.01	KeyBank	Dollar General - Spartanburg																66.01
66.02	KeyBank	Dollar General - Lancaster																66.02
67	KeyBank	Sleepy’s Market																67

A-1-26

Footnotes to Annex A-1
(1)	“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “Barclays” denotes Barclays Bank PLC, as Mortgage Loan Seller;  “KeyBank” denotes KeyBank National Association, as Mortgage Loan Seller; “SMF II” denotes Starwood Mortgage Funding II LLC, as Mortgage Loan Seller; “MC-Five Mile” denotes MC-Five Mile Commercial Mortgage Finance LLC, as Mortgage Loan Seller; and “RCMC” denotes Redwood Commercial Mortgage Corporation, as Mortgage Loan Seller.
(2)	Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.
	With respect to Loan No. 1, Houston Galleria, Saks Fifth Avenue and Neiman Marcus own their improvements and ground lease their respective spaces.  In addition, a portion of the mortgaged property consists of units in a fractured condominium regime.  The borrower has the right to appoint the majority of the members of the condominium board.
	With respect to Loan No. 3, 333 North Central Avenue, the mortgaged property is a 26-story hotel and office tower that includes a 242-room, four star full service hotel operated as Westin Phoenix Downtown located on floors 11 through 18 and a 246,490 square foot office leased to Freeport McMoRan, located on floors 19 through 26. The ground floor is a combination of hotel and office lobby as well as a 2,522 square foot office leased to the Arizona Commerce Authority. A nine-story parking garage containing 574 spaces occupies floors 2 through 10.  The collateral for the mortgage loan is comprised of the office components on the ground floor and floors 19 through 26, totaling 249,012 square feet, and 514 spaces in the parking garage.
	With respect to Loan No. 8, Lofts & Legends Apartment Portfolio, the portfolio is comprised of 336 units totaling 859 beds.
	With respect to Loan No. 13, Pinnacle Office & Shops and Parking, the collateral is primarily office tenant spaces but also includes a parking garage which contains 1,791 parking spaces and retail tenant spaces.
	With respect to Loan No. 15, Renaissance New Orleans Portfolio, the Renaissance Pere Marquette mortgaged property collateral consists of a hotel but also includes a parking garage which contains approximately 170 parking spaces. Underwritten net operating income from the parking garage constitutes approximately 14.6% of the total underwritten net operating income for the Renaissance New Orleans Portfolio loan.
	With respect to Loan No. 23, Teaberry Greene Townhomes and Creative Wonders, the collateral is comprised of 109 multifamily units and 20,489 square feet of commercial space 100% leased to a single tenant. Occupancy is based on the multifamily units.
(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, Houston Galleria, the 4th Largest Tenant, TopShop, has executed a lease but is not yet in occupancy or paying rent. The tenant is expected to take occupancy and commence paying rent in April 2015.  Occupancy % and UW Revenues ($) also include numerous smaller tenants which have either executed leases but have not yet taken possession and/or commenced paying rent or with potential tenants with leases out for signature.
	With respect to Loan No. 2, The Shops at Waldorf Center, the 5th Largest Tenant, LA Fitness, has executed a lease but is not yet in occupancy or paying rent.  The tenant is expected to take occupancy in June 2015 and begin paying rent in November 2015.
	With respect to Loan No. 4, One Campus Martius, the Largest Tenant, Quicken Loans, Inc., has executed a lease, taken possession of its leased space and begun paying rent, but has not yet taken full occupancy of its space.  The 2nd Largest Tenant, Meridian Health Plan, has executed a lease, taken possession of its leased space and begun paying rent, but has not yet taken full occupancy of its space.
	With respect to Loan No. 13, Pinnacle Office & Shops and Parking, parking income was underwritten based on the average between the appraisal, borrower projections and the trailing 12-month operating statements.
(4)	With respect to all mortgage loans, with the exceptions of the mortgage loans listed below,  the Current LTV % and the Maturity LTV % are based on the “as-is” Appraised Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met.

A-1-27

	With respect to Loan No. 2, The Shops at Waldorf Center, the Appraised Value ($) represents the sum of the “Hypothetical Market As-Is” value of $110,000,000, which assumed that LA Fitness is in place and started paying rent as of the date of value, and the “As Is – Excess Land” value of $3,100,000 for the mortgaged property, both effective as of November 25, 2014.  LA Fitness, the 5th Largest Tenant at the mortgaged property, has an executed lease, but is not yet in occupancy.  LA Fitness is expected to take occupancy in June 2015 and commence paying rent in November 2015.
	With respect to Loan No. 16, Diede Self Storage Portfolio, the aggregate as-is Appraised Value ($) for the portfolio is $33,850,000.  Excluding the one industrial property, the bulk value of the five self storage properties is $30,290,000.
	With respect to Loan No. 36, Champaign Town Center, the Appraised Value ($) represents the hypothetical analysis provided by the appraiser in the amount of $9,800,000 for the mortgaged property, effective as of January 23, 2015, which assumed that certain capital expenditures associated with the tenant improvement allowance are not funded from the cash flow of the mortgaged property but are separately funded through a hold back of funds by the lender.  Prior to loan origination, the borrower completed all outstanding tenant improvements.
	With respect to Loan No. 61, 8915 Rosedale Highway, the Appraised Value ($) represents the hypothetical analysis provided by the appraiser in the amount of $5,500,000 for the mortgaged property, effective as of October 30, 2014, which assumed that the tenant exercised a five year renewal option. Prior to loan origination, the tenant exercised the renewal option to satisfy the assumptions for the Appraised Value ($).
(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, Houston Galleria, the mortgage loan is part of a $1,200,000,000 whole loan (the “Houston Galleria Whole Loan”) which is comprised of (i) a senior and a subordinate tranche of debt, each comprised of two promissory notes held by JPMCB and Barclays, with an aggregate outstanding principal balance as of the Cut-off Date of $150,000,000 (the “Houston Galleria Mortgage Loan”), (ii) two pari passu companion loans, which are evidenced by two tranches of debt (each comprised of four promissory notes which are pari passu with the related tranche of debt comprising the Houston Galleria Mortgage Loan) with an aggregate outstanding principal balance as of the Cut-off Date of $734,000,000 (the “Houston Galleria Pari Passu Companion Loans”) and (iii) three subordinate companion loans (each comprised of four pari passu promissory notes) with an aggregate outstanding principal balance as of the Cut-off Date of $316,000,000 (the “Houston Galleria Subordinate Companion Loans,” collectively with the promissory notes in the foregoing subpart (ii), the “Houston Galleria Companion Loans”).  The notes comprising the Houston Galleria Mortgage Loan are being contributed to the JPMBB 2015-C28 trust.  The notes comprising the Houston Galleria Companion Loans are being contributed to a separate private CMBS securitization.  All loan level metrics are based on the Houston Galleria Mortgage Loan and the Houston Galleria Pari Passu Companion Loans only and exclude the Houston Galleria Subordinate Companion Loans.
	With respect to Loan No. 4, One Campus Martius, the mortgage loan is part of a $125,000,000 whole loan (the “One Campus Martius Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2).  Note A-2 (the “One Campus Martius Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $50,000,000 and is being contributed to the JPMBB 2015-C28 trust. Note A-1 (the “One Campus Martius Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $75,000,000 and was contributed to the JPMBB 2015-C27 trust. All loan level metrics are based on the One Campus Martius Whole Loan balance.
	With respect to Loan No. 6, The Club Row Building, the mortgage loan is part of a $180,000,000 whole loan (“The Club Row Building Whole Loan”) which is comprised of two senior pari passu components (Note A-1 and Note A-2) and a subordinate component (Note B). Note A-2 (“The Club Row Building Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $45,000,000 and is being contributed to the JPMBB 2015-C28 trust. Note A-1 (“The Club Row Building Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $110,000,000 and was contributed to the JPMBB 2015-C27 trust.  Note B (“The Club Row Building Subordinate Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $25,000,000 and has been sold to a third party investor. All loan level metrics are based on The Club Row Building Mortgage Loan and The Club Row Building Pari Passu Companion Loan balances only and exclude The Club Row Building Subordinate Companion Loan.
	With respect to Loan No. 7, Shaner Hotels Portfolio, the mortgage loan is part of a $77,090,000 whole loan (the “Shaner Hotels Portfolio Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2).  Note A-2 (the “Shaner Hotels Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date

A-1-28

	of $42,090,000 and is being contributed to the JPMBB 2015-C28 trust.  Note A-1 (the “Shaner Hotels Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $35,000,000 and was contributed to the JPMBB 2015-C27 trust.  All loan level metrics are based on the Shaner Hotels Portfolio Whole Loan balance.
	With respect to Loan No. 12, Horizon Outlet Shoppes Portfolio, the mortgage loan is part of a $54,675,000 whole loan (the “Horizon Outlet Shoppes Portfolio Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2).  Note A-1 (the “Horizon Outlet Shoppes Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $28,000,000 and is being contributed to the JPMBB 2015-C28 trust. Note A-2 (the “Horizon Outlet Shoppes Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $26,675,000 and is expected to be contributed to a future securitization trust. All loan level metrics are based on the Horizon Outlet Shoppes Portfolio Whole Loan balance.
	With respect to Loan No. 15, Renaissance New Orleans Portfolio, the mortgage loan is part of a $43,500,000 whole loan (the “Renaissance New Orleans Portfolio Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “Renaissance New Orleans Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $23,837,918 and is being contributed to the JPMBB 2015-C28 trust. Note A-2 (the “Renaissance New Orleans Portfolio Pari Passu Companion Loan”) has an outstanding balance as of the Cut-off Date of $19,503,751 and is expected to be contributed to a future securitization trust. All loan level metrics are based on the Renaissance New Orleans Portfolio Whole Loan balance.
(7)	Each number identifies a group of related borrowers.
(8)	For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Certificate Administrator Fee Rate (including the trustee fee rate), the Senior Trust Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).
	With respect to Loan No. 1, Houston Galleria, the individual Interest Rates attributable to each note class comprising of the Houston Galleria Whole Loan are as follows: Class A: 3.288887%; Class B: 3.388335%; Class C: 3.751420%; Class D: 4.184638%; and Class E: 4.737361%. The Interest Rate and Additional Debt Interest Rate attributable to the full in-trust piece of the Houston Galleria Whole Loan (comprising of two Class A notes and two Class B notes) are 3.3069865360153% and 4.22912181962025%, respectively, when extended to full precision.  With respect to Houston Galleria component 1A (the two Class A notes) and component 1B (the two Class B notes) the Interest Rates and Additional Debt Interest Rates are 3.288887% and 3.388335%, respectively, and 3.94568476924691% and 4.22912181962025%, respectively, when extended to full precision.
(9)	For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) 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.
(11)	With respect to Loan No. 3, 333 North Central Avenue is structured with an ARD of April 6, 2020.  If the loan is not paid off on or before the ARD, then the interest rate (the “Revised Rate”) will equal the initial interest rate of 4.76600% (the “Initial Interest Rate”) plus 3.00000% (the “Step Up Rate”). The borrower will be required to make monthly payments based on the Revised Rate; the portion of the payment based on the Step Up Rate will be applied to pay principal and the payment of interest accrued at the Step Up Rate will be deferred. In addition, from and after the ARD, all excess cash flow from the mortgaged property, after payment of reserves, the interest calculated at the Initial Interest Rate, and operating expenses, will be applied to the outstanding principal balance of the mortgage loan. The final maturity date of the mortgage loan is April 6, 2025.
	With respect to Loan No. 9, Walgreens Net Lease Portfolio III, the mortgage loan has an ARD feature with an anticipated repayment date of January 1, 2025, with an increase in the interest rate equal to the greater of (i) 6.22000% per annum or (ii) the 10 year treasury rate plus 200 basis points, until the final maturity date of January 1, 2030.
	With respect to Loan No. 10, Walgreens Net Lease Portfolio IV, the mortgage loan has an ARD feature with an anticipated repayment date of January 1, 2025, with an increase in the interest rate equal to the greater of (i) 6.22000% per annum or (ii) the 10 year treasury rate plus 200 basis points, until the final maturity date of January 1, 2030.

A-1-29

	With respect to Loan No. 45, Walgreens Mt. Greenwood, the mortgage loan has an ARD feature with an anticipated repayment date of February 1, 2025, with an increase in the interest rate equal to the greater of (i) 6.60000% per annum or (ii) the 10 year treasury rate plus 250 basis points, until the final maturity date of October 1, 2035.  Upon the anticipated repayment date, if the mortgage loan is not paid off in full, the monthly debt service payment will be a fully amortizing monthly payment of principal and interest calculated based on (i) a loan amount equal to the then outstanding principal balance as of the anticipated repayment date, (ii) an applicable interest rate as described above, and (iii) a loan term commencing on the anticipated repayment date and ending on the maturity 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, Houston Galleria, the borrowers may defease the mortgage loan at any time upon the earlier to occur of (i) April 1, 2018 or (ii) the date that is two years after the closing of the final pari passu companion loans or subordinate companion loans to be securitized.  The prepayment string reflects a lockout period ending two years after the anticipated Closing Date.
	With respect to Loan No. 12, Horizon Outlet Shoppes Portfolio, the borrowers may defease the mortgage loan after the earlier of February 17, 2018 or two years after the last securitization of a Horizon Outlet Shoppes Portfolio 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 No. 4, One Campus Martius, the mortgaged property was recently acquired and historical financials are not available.
	With respect to Loan No. 5, Aspen Heights Starkville, 2014 Revenue ($), Expenses ($) and NOI ($) are for the five months ended December 31, 2014, annualized.
	With respect to Loan No. 6, The Club Row Building, 2014 Revenue ($), Expenses ($) and NOI ($) are for the trailing 12 months as of November 30, 2014.
	With respect to Loan No. 8, Lofts & Legends Apartment Portfolio, 2012 NOI ($) is not available for The Legends Apartments as the mortgaged property was completed in August 2012. 2013 Revenue ($), Expenses ($) and NOI ($) for The Lumberjack Lofts Apartments are for the five months ended December 31, 2013 annualized, as the mortgaged property was completed in August 2013. In addition, 2014 Revenue ($), Expenses ($) and NOI ($) for the portfolio are based on a trailing 12-month period ended October 31, 2014.
	With respect to Loan Nos. 9 and 10, Walgreens Net Lease Portfolio III and Walgreens Net Lease Portfolio IV, respectively, historical financials are not available due to the loan sponsor acquiring the properties through a sale-leaseback from Walgreen Co. in December 2014.
	With respect to Loan No. 11, Mt. Shasta Mall, 2014 Revenue ($), Expenses ($) and NOI ($) are based on a trailing 12-month period ended November 30, 2014.
	With respect to Loan Nos. 17 and 24, The Legacy at Traditions and Residence Inn Sugarloaf, the related properties were recently constructed and some historical financials may not be available.
	With respect to Loan No. 21, Toll House Hotel, 2014 Revenue ($), Expenses ($) and NOI ($) are for the trailing 12 months as of November 30, 2014.
	With respect to Loan No. 22, Homewood Suites by Hilton Boston-Billerica, 2014 Revenue ($), Expenses ($) and NOI ($) are based on a trailing 12-month period ended September 30, 2014.
	With respect to Loan No. 26, Homewood Suites Indianapolis, 2014 Revenue ($), Expenses ($) and NOI ($) are based on a trailing 12-month period ended November 30, 2014.
	With respect to Loan No. 27, Sierra Point Apartments, 2014 Revenue ($), Expenses ($) and NOI ($) are based on a trailing 12-month period ended October 31, 2014.

A-1-30

	With respect to Loan No. 28, Advenir at Casa Bella, 2014 Revenue ($), Expenses ($) and NOI ($) are based on a trailing 12-month period ended November 30, 2014.
	With respect to Loan No. 32, Holiday Inn Express & Suites Indianapolis West, historical financials are unavailable as the loan sponsor acquired and re-flagged the mortgaged property to a Holiday Inn Express & Suites in 2012.  The hotel opened for business in August 2013 following extensive renovations.
	With respect to Loan No. 41, Midtown Oaks, 2013 Revenue ($), Expenses ($) and NOI ($) are for the eight months ending December 31, 2013, annualized.
	With respect to Loan No. 54, Timbercreek Apartments, the 2013 Revenue ($), Expenses ($) and NOI ($) are for the four months ended December 31, 2013, annualized. 2014 Revenue ($), Expenses ($) and NOI ($) are for the trailing 12 months as of November 30, 2014.
	With respect to Loan No. 55, Mendota Heights Industrial, the related mortgaged property is newly constructed and historical financials are not available.
	With respect to Loan No. 56, Shipyard Plaza, 2013 Revenue ($), Expenses ($) and NOI ($) is for the 10 months ended October 31, 2013, annualized.
	With respect to Loan No. 58, CVS Dallas, 2014 Revenue ($), Expenses ($) and NOI ($) is for the 12 months ended November 30, 2014.
(14)	With respect to all hotel properties, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these mortgaged properties are the same.
(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. 9, Walgreens Net Lease Portfolio III, UW NOI DSCR and UW NCF DSCR are based on the straight-line average contractual rent over the loan term.
	With respect to Loan No. 10, Walgreens Net Lease Portfolio IV, UW NOI DSCR and UW NCF DSCR are based on the straight-line average contractual rent over the loan term.
	With regard to Loan No. 52, 340 Wilson Avenue, the UW NOI DSCR and UW NCF DSCR are calculated based on the straight-line average rent of the sole tenant at each mortgaged property.
(16)	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. 5, Aspen Heights Starkville, the borrower was required to deposit $271,438.86 into the lockbox account for prepaid rents.
	With respect to Loan No. 13, Pinnacle Office & Shops and Parking, the related borrower was required to deposit $163,627 for free rent related to three tenants, Bennett Lotterhos Sulser & Wilson, Pileum Corporation and Eastgroup.
	With respect to Loan No. 47, 145 Main Street, the borrower deposited $700,000 into a vacancy reserve at loan origination that may be released to the borrower upon, among other things, achievement of the successful leasing of 90% physical occupancy of the mortgaged property to one or more tenants, with  minimum lease terms of three years and a 9.0% debt yield. If the borrower does not earn out the vacancy reserve by March 6, 2017, the lender may apply the deposit to reduce the outstanding debt and pay for applicable yield maintenance.
(17)	Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.

A-1-31

With respect to Loan No. 3, 333 North Central Avenue, during an excess cash sweep period, as defined in the loan agreement, the borrower will make monthly deposits to the lender for approved leasing expenses, as defined in the loan agreement.

With respect to Loan No. 7, Shaner Hotels Portfolio, the borrowers deposited $133,000 into the Upfront Capex Reserve ($) for replacements and capital repairs.  The borrowers are required to make monthly deposits of $219,500 for PIP expenses in the Monthly Capex Reserve ($) until May 2015, in addition to monthly deposits equal to 4% of gross income from operations for the calendar month occurring two calendar months prior to such payment date .

With respect to Loan No. 16, Diede Self Storage Portfolio, the borrowers will make monthly replacement reserve deposits equal to $5,259.08 for 60 months.  This reserve will be capped at $315,545.

With respect to Loan No. 19, ExchangeRight Net Leased Portfolio 8, the borrower will make monthly deposits of $9,225 ($0.73 per square foot) for tenant improvements and leasing commissions. However, so long as no event of default has occurred and is continuing, deposits into the leasing reserve will be waived.

With regard to Loan No. 20, Tops Portfolio, the Monthly RE Tax Reserve ($) amount can change in the event the Syracuse IDA PILOT Agreement terminates for any reason and the mortgaged property is again subject to the full amount of real estate taxes.

With respect to Loan No. 24, Residence Inn Sugarloaf, the borrower is required to deposit into the Monthly Capex Reserve ($) an amount equal to (x) 2% of gross income from operations during the period from February 5, 2015 to (but not including) February 5, 2017, (y) 3% of gross income from operations during the term from February 5, 2017 to (but not including) February 5, 2018 and (z) 4% of gross income from operations on each payment date thereafter, all for the calendar month two months prior to such payment date.

With respect to Loan No. 30, Westmark Baranof, the borrower will make monthly deposits into the FF&E reserve commencing on the October 5, 2017 payment date in the amount equal to one-twelfth of 4.0% of gross revenues. In addition, if the lender determines in its reasonable discretion that any future PIP work is required, then, within 30 days after receipt of notice from the manager or the lender, as applicable, with respect to such PIP work, the borrower will deposit an amount equal to 125% of the estimated costs to complete such additional PIP work, as reasonably determined by the lender.

With respect to Loan No. 44, Bank of America – Avenue U, upon the occurrence and during the continuance of a cash management sweep period, as defined in the loan agreement, the borrower will make monthly deposits equal to $46.94 to the lender for replacements and repairs made to the mortgaged property during the calendar year. Additionally, upon the occurrence of a cash management sweep period, as defined in the loan agreement, the borrower will make monthly deposits equal to $469.42 for tenant improvements and leasing commissions.

With respect to Loan No. 49, San Clemente Professional Plaza, upon the occurrence of a trigger event, as defined in the loan agreement, the borrower will make monthly deposits equal to $427.88 for required replacements and repairs at the mortgaged property.

With respect to Loan No. 50, Holiday Inn Express – Kansas City, Monthly Capex Reserve ($) will be one twelfth 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. 53, Unicorp Portfolio IV, upon the occurrence of a single tenant trigger event, as defined in the loan agreement, all excess cash will be swept into the TI/LC reserve, unless the borrowers deposit $179,160 in the form of cash or a letter of credit with the lender.

With respect to Loan No. 56, Shipyard Plaza, the Monthly TI/LC Reserve ($) deposit will be $2,856, capped at $171,360. Upon the occurrence of a Big Lots trigger event, as defined in the loan agreement, all excess cash will be swept into the TI/LC reserve, and the cap will increase to $210,300. If such cash sweep period has not ended within 120 days of the Big Lots trigger event, the borrower is required to deposit an amount necessary to increase the TI/LC reserve to $210,300 in the form of cash or a letter of credit.

With respect to Loan No. 58, CVS Dallas, the borrower will make monthly deposits into the replacement reserve equal to one-twelfth of the amount estimated by the lender in its sole discretion to be due for replacements and repairs to be made at the mortgaged property during the calendar year. Provided (i) no event of default or tenant

A-1-32

	trigger event period, as defined in the loan agreement, has occurred and is continuing, and (ii) the major tenant is maintaining the condition of the mortgaged property consistent with similar establishments in the metropolitan area, the borrower will not be required to make monthly deposits into the replacement reserve.
	With respect to Loan No. 64, Unicorp Portfolio I, upon the occurrence of a single tenant trigger event, as defined in the loan agreement, all excess cash will be swept into the TI/LC reserve, unless the borrowers deposit $90,000 in the form of cash or a letter of credit with the lender.
	With respect to Loan No. 66, Unicorp Portfolio V, upon the occurrence of a single tenant trigger event, as defined in the loan agreement, all excess cash will be swept into the TI/LC reserve, unless borrowers deposit $173,830 in the form of cash or a letter of credit with the lender.
	With respect to Loan No. 67, Sleepy’s Market, upon the earliest to occur of (i) Sleepy’s delivery of a termination notice, or (ii) June 1, 2020, the borrower will deposit the amount necessary to increase the amount of the rollover reserve fund to $80,880.
(18)	With respect to Loan No. 3, 333 North Central Avenue, if the borrower fails to make any payment of condominium common charges pursuant to the condominium declaration, then the borrower is required to deposit into escrow, on a monthly basis, an amount equal to the condominium common charges payable for the month immediately following the month in which such deposit occurs.
	With respect to Loan No. 11, Mt. Shasta Mall, the Monthly Other Reserve ($) represents a springing anchor lease reserve.  If the anchor tenant, JCPenny (i) has failed to renew or extend the lease by the earlier of the applicable renewal notice period as defined within the lease; (ii) defaults beyond applicable grace and cure periods as defined within the lease; (iii) becomes subject to a petition under the bankruptcy code or any other creditors rights laws or makes an assignment for the benefit of creditors; or (iv) ceases operations at the space demised pursuant to the lease or “goes dark” (unless the tenant under such lease continues to pay rent in accordance with the terms of such lease), the borrower is required to make monthly deposits of 1/12 of $10.00 per square foot of the space demised pursuant to the lease into an anchor lease reserve account.
	With respect to Loan No. 13, Pinnacle Office & Shops and Parking, the Monthly Other Reserve ($) represents a springing ground rent reserve, which is waived to the extent that the borrower maintains two months’ ground rent in escrow.
	With respect to Loan No. 15, Renaissance New Orleans Portfolio, the Monthly Other Reserve ($) represents a seasonality reserve. On each seasonality deposit date (payment date occurring from and including the month of April through and including the month of June, and the month of November), the borrowers will be required to deposit $282,500 into the seasonality reserve, for an annual seasonality reserve amount of $1,130,000. Should the funds within the seasonality reserve fall below $1,130,000, the borrowers are required to deposit an amount up to $282,500 on each seasonality deposit date until such amount is sufficient to restore the seasonality reserve to $1,130,000. The monthly and annual seasonality reserve amounts will be adjusted annually based on performance of the mortgaged properties.
	With respect to Loan No. 16, Diede Self Storage Portfolio, in the event that the Armor Struxx lease is terminated or surrendered, the borrower is required to deposit with the lender the net proceeds from the sale, transfer or other disposition of any equipment or property which is leased to Armor Struxx.
(19)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.
	With respect to Loan No. 3, 333 North Central Avenue, in the event that the senior unsecured rating for the Largest Tenant, Freeport McMoRan, is reduced to Ba1 or lower by Moody’s or BB+ or lower by S&P, all excess cash flow after payment of debt service, other required reserves and operating expenses will be deposited into the Monthly TI/LC Reserve ($). The reserve is subject to a cap of $4,929,800 ($20.00 per square foot), provided that if Freeport McMoRan’s senior unsecured rating improves to Baa3 by Moody’s or BBB- by S&P, such cap will be reduced to $2,464,900 ($10.00 per square foot). Notwithstanding the foregoing, should Freeport McMoRan’s senior unsecured rating decline to Ba2 or lower by Moody’s or BB or lower by S&P, the reserve will not be subject to a cap.

A-1-33

	With respect to Loan No. 40, Dunbar Village Plaza, the borrower is required to make deposits into the Monthly TI/LC Reserve ($) of $6,702, capped at $225,000. So long as (i) no sweep event (as defined in the loan documents) has occurred or is continuing, (ii) the passage of July 31, 2017 without Kroger having sent notice of termination to the borrower and (iii) there are no landlord obligations outstanding, all funds above $100,000 in the TI/LC reserve will be released to the borrower and the reserve cap will be reduced to $100,000.
(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.
(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. 57, Hy-Vee Independence, the Largest Tenant, Hy-Vee, Inc., leases 80,261 square feet at the mortgaged property which lease expires on April 30, 2024. Hy-Vee, Inc. also occupies an outparcel site through a ground lease that also expires on April 30, 2024, which is not part of the collateral for the mortgage loan.
(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. 4, One Campus Martius, the Largest Tenant and the 2nd Largest Tenant, Quicken Loans, Inc. and Meridian Health Plan, respectively, are each affiliated with one of the loan sponsors.  The 3rd Largest Tenant, Compuware Corporation, plans to vacate its space at the expiration of its current lease on December 31, 2019. Meridian Health Plan, the 2nd Largest Tenant, has pre-leased 117,109 square feet of the Compuware Corporation space and plans to take possession of the space upon Compuware Corporation vacating in 2019.
	With respect to Loan No. 12, Horizon Outlet Shoppes Portfolio, the 2nd Largest Tenant at the Burlington mortgaged property, Gap Outlet, has the option to terminate its lease at any time with 90 days’ written notice.
	With respect to Loan No. 13, Pinnacle Office & Shops and Parking, the 2nd Largest Tenant, Brunini Grantham Grower Hewes, has a one-time option to contract its space by up to 10% on December 8, 2018, with a payment of a termination fee.  In addition, the 3rd Largest Tenant, BKD, LLP, has the one-time right to terminate its lease on January 4, 2019, with nine months’ written notice and a payment of a termination fee.  Finally, the 4th Largest Tenant, Eastgroup Properties, has the one-time right to terminate its lease on December 31, 2016, with six months’ written notice.
	With respect to Loan No. 25, Sunkist Shopping Center, the 2nd Largest Tenant, Central Bell Mart has the option to terminate its lease at any time with six months’ notice.
	With respect to Loan No. 31, Shops at Chestnut Green, the 2nd Largest Tenant, Waxy O’Connors Irish Pub, may at any time, terminate the lease in the event the landlord violates or breaches the exclusive provision within the lease by leasing any other premises in the shopping center for the primary purpose of operating a pub concept restaurant. This restriction will not apply to restaurants other than a pub concept restaurant, including without limitations a restaurant offering oriental cuisine, including, but not limited to, Chinese, Thai, Japanese and Vietnamese.
	With respect to Loan No. 38, 6 Industrial Way, the Largest Tenant, Atlantic Artificial Kidney Center, may terminate its lease if the borrower is excluded from participation in any governmental health care program and the borrower fails to cure such exclusion.
	With respect to Loan No. 47, 145 Main Street, the 4th Largest Tenant, YMCA of Westport/Weston, has a one-time option to terminate its lease effective as of the end of the 5th lease year. The tenant is required to provide at least 12 months’ notice, a termination payment in the amount of two months’ base rent and additional rent, and certification that either (a) the tenant is relocating its operations to its principal facility in Westport, Connecticut, or (b) the tenant is losing money at this location.
	With respect to Loan No. 49, San Clemente Professional Plaza, the Largest Tenant, Ramin Tayani, M.D., has the one-time option to terminate its lease after the initial 36 months of the lease extension, provided that the tenant gives 120 days’ prior written notice to the landlord and pays a termination fee.  The 2nd Largest Tenant, San Clemente Orthopedic Rehab, has the one-time option to terminate its lease by giving 120 days’ prior written notice to the landlord and paying a termination fee.  The 3rd Largest Tenant, Sea View Orthopedic Medical, has the one-

A-1-34

	time option to terminate its lease between April 1, 2013 and June 30, 2023, provided that the tenant gives 120 days’ prior written notice to the landlord and pays a termination fee.
	With respect to Loan No. 51, The Orchard at Stone Creek Shops, the 5th Largest Tenant, Go Wireless, may exercise an option to terminate its lease on July 20, 2018 between November 20, 2015 and July 20, 2018, by providing the landlord with 60 days’ written notice and paying a termination fee.
(23)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes.
	With respect to Loan No. 1, Houston Galleria, the liabilities and obligations of the Carveout Guarantor are capped at $240,000,000 plus reasonable costs of collection.  See “Description of the Mortgage Pool – Additional Considerations” in the Free Writing Prospectus for additional information.
	With respect to Loan No. 4, One Campus Martius, the loan documents provide that (i) if it is determined that one guarantor is responsible for the recourse carveout (but not the other guarantor), such guarantor is solely liable for such recourse obligation and (ii) if both or neither of the guarantors are responsible for the recourse carveout, each guarantor is severally liable for 50% of such recourse obligation.
(24)	The classification of the lockbox types is described in the Free Writing Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” in the Free Writing Prospectus for further details.
	With respect to Loan No. 5, Aspen Heights Starkville, the borrower or property manager is required to deposit all prepaid rents into the lockbox account within one business day of receipt of such rents. On the 10th day of each month, the borrower will provide the lender and clearing bank a prepaid rent report certifying the aggregate amount of all prepaid rents then owed by the borrower to its tenants.
(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 the mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.
	With respect to Loan Nos. 7 and 14, Shaner Hotels Portfolio and Marriott - Chattanooga, the related respective mezzanine loans are cross-defaulted and cross-collateralized with each other and two other mezzanine loans that are not included in the mortgage loan pool.  The mezzanine loans are cross-defaulted and cross-collateralized through guaranties and pledge and security agreements signed by each of the mezzanine loan borrowers.  The total amount of mezzanine debt including the cross-collateralized and cross-defaulted loans is approximately $31.6 million.  See “Description of the Mortgage Loans—Additional Debt—Existing Mezzanine Debt” in this Free Writing Prospectus.
	With respect to Loan No. 9, Walgreens Net Lease Portfolio III, mezzanine debt of $51.4 million (“Acquisition Mezzanine Debt”) was used to finance the sale-leaseback of 41 Walgreens properties including the eight properties which serve as collateral for the Walgreens Net Lease Portfolio III loan and the eight properties which serve as collateral for Walgreens Net Lease Portfolio IV loan, as well as 25 properties that do not serve as collateral for the aforementioned loans.  The lender allocated $9,786,720 of the Acquisition Mezzanine Debt to the Walgreens Net Lease Portfolio III properties for illustration of combined debt metrics (“Walgreens Net Lease Portfolio III Mezzanine Debt”). 50.0% of the Acquisition Mezzanine Debt is interest-only and accrues interest at a rate of 16.43000% per annum with payment obligations only from various sources of distributable amounts payable to the mezzanine borrowers pursuant to its existing joint venture agreement. The remaining 50.0% of the Acquisition Mezzanine Debt is interest-only with a 15.00000% per annum internal rate of return and a current interest rate of 5.00000% per annum. Including the Walgreens Net Lease Portfolio III Mezzanine Debt, the Cut-off Date LTV is 89.8%, the UW NCF DSCR is 1.54x and the UW NOI Debt Yield is 6.1%. The combined debt metrics were calculated using the current interest rate of 5.00000% on 50.0% of the Walgreens Net Lease Portfolio III Mezzanine Debt.
	With respect to Loan No. 10, Walgreens Net Lease Portfolio IV, mezzanine debt of $51.4 million (“Acquisition Mezzanine Debt”) was used to finance the sale-leaseback of 41 Walgreens properties including the eight properties which serve as collateral for the Walgreens Net Lease Portfolio IV loan and the eight properties which serve as collateral for Walgreens Net Lease Portfolio III loan, as well as 25 properties that do not serve as collateral for the aforementioned loans.  The lender allocated $9,489,959 of the Acquisition Mezzanine Debt to the Walgreens Net Lease Portfolio IV properties for illustration of combined debt metrics (“Walgreens Net Lease Portfolio IV Mezzanine Debt”). 50.0% of the Acquisition Mezzanine Debt is interest-only and accrues interest at a rate of 16.43000% per annum with payment obligations only from various sources of distributable amounts payable to the mezzanine

A-1-35

borrowers pursuant to its existing joint venture agreement. The remaining 50.0% of the Acquisition Mezzanine Debt is interest-only with a 15.00000% per annum internal rate of return and a current interest rate of 5.00000% per annum. Including the Walgreens Net Lease Portfolio IV Mezzanine Debt, the Cut-off Date LTV is 89.1%, the UW NCF DSCR is 1.55x and the UW NOI Debt Yield is 6.1%. The combined debt metrics were calculated using the current interest rate of 5.00000% on 50.0% of the Walgreens Net Lease Portfolio IV Mezzanine Debt.

A-1-36