FWP 1 n479_anxa-x4.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-190246-14
     

 

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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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
  
Property
      
Year
      
 Unit of
Loan #
  
Seller(1)
  
Property Name
  
Street Address
  
City
  
State
  
Zip Code
  
County
  
Properties
  
Type
  
Subtype
  
Year Built
  
Renovated
  
Units(2)
  
 Measure
1
  
RAIT
  
2025 M Street
  
2025 M Street Northwest
  
Washington
  
DC
  
20036
  
District of Columbia
  
1
  
Office
  
CBD
  
1971
  
1995
  
191,248
  
Square Feet
2
  
JPMCB
  
One City Centre
  
1021 Main Street
  
Houston
  
TX
  
77002
  
Harris
  
1
  
Office
  
CBD
  
1961
  
2010
  
602,122
  
Square Feet
3
  
JPMCB
  
400 Poydras
  
400 Poydras Street
  
New Orleans
  
LA
  
70130
  
Orleans
  
1
  
Mixed Use
  
Office/Retail/Parking
  
1983
      
595,566
  
Square Feet
4
  
Barclays
  
Cole IV Retail Portfolio - Pool I
  
Various
  
Various
  
Various
  
Various
  
Various
  
6
  
Retail
  
Anchored
  
Various
      
680,486
  
Square Feet
4.01
  
Barclays
  
Beavercreek Shopping Center
  
2500 North Fairfield Road
  
Beavercreek
  
OH
  
45431
  
Greene
  
1
  
Retail
  
Anchored
  
1995, 2009, 2013
      
278,112
  
Square Feet
4.02
  
Barclays
  
Marketplace at the Lakes
  
940-970 Lakes Drive
  
West Covina
  
CA
  
91790
  
Los Angeles
  
1
  
Retail
  
Anchored
  
1994
  
 
  
95,628
  
Square Feet
4.03
  
Barclays
  
Plaza San Mateo
  
2451 San Mateo Boulevard Northeast
  
Albuquerque
  
NM
  
87110
  
Bernalillo
  
1
  
Retail
  
Anchored
  
2014
  
 
  
63,286
  
Square Feet
4.04
  
Barclays
  
Emerald Place
  
259 Hospitality Boulevard
  
Greenwood
  
SC
  
29649
  
Greenwood
  
1
  
Retail
  
Anchored
  
2012
  
 
  
107,628
  
Square Feet
4.05
  
Barclays
  
Village at Hereford Farms
  
5155 Columbia Road
  
Grovetown
  
GA
  
30813
  
Columbia
  
1
  
Retail
  
Anchored
  
2009
  
 
  
49,608
  
Square Feet
4.06
  
Barclays
  
University Marketplace
  
4014, 4018 & 4212 South Western Avenue
  
Marion
  
IN
  
46953
  
Grant
  
1
  
Retail
  
Anchored
  
2012
  
 
  
86,224
  
Square Feet
5
  
Barclays
  
Cole IV Retail Portfolio - Pool II
  
Various
  
Various
  
Various
  
Various
  
Various
  
6
  
Retail
  
Anchored
  
Various
  
Various
  
551,854
  
Square Feet
5.01
  
Barclays
  
Inglewood Plaza
  
3100, 3120 & 3150 West Imperial Highway
  
Inglewood
  
CA
  
90303
  
Los Angeles
  
1
  
Retail
  
Anchored
  
2008
  
 
  
96,919
  
Square Feet
5.02
  
Barclays
  
Hickory Flat Commons
  
6764-6776 Hickory Flat Highway
  
Canton
  
GA
  
30115
  
Cherokee
  
1
  
Retail
  
Anchored
  
2008
  
 
  
114,830
  
Square Feet
5.03
  
Barclays
  
East Manchester Village Centre
  
205 Glen Drive
  
Manchester
  
PA
  
17345
  
York
  
1
  
Retail
  
Anchored
  
1995, 2009
  
2008
  
120,584
  
Square Feet
5.04
  
Barclays
  
Terrell Mill Village
  
1453 Terrell Mill Road Southeast
  
Marietta
  
GA
  
30067
  
Cobb
  
1
  
Retail
  
Anchored
  
1974
  
2012
  
75,184
  
Square Feet
5.05
  
Barclays
  
Westover Marketplace
  
8327 State Highway 151
  
San Antonio
  
TX
  
78245
  
Bexar
  
1
  
Retail
  
Anchored
  
2013
  
 
  
60,646
  
Square Feet
5.06
  
Barclays
  
Target Center
  
10204 Two Notch Road
  
Columbia
  
SC
  
29229
  
Richland
  
1
  
Retail
  
Anchored
  
2001
  
2012
  
83,691
  
Square Feet
6
  
JPMCB
  
Alta Woodlake Square
  
2630 Tanglewilde Street
  
Houston
  
TX
  
77063
  
Harris
  
1
  
Multifamily
  
Garden
  
2013
      
256
  
Units
7
  
Barclays
  
Little Palm Island Resort
  
28500 Overseas Highway
  
Little Torch Key
  
FL
  
33042
  
Monroe
  
1
  
Hotel
  
Full Service
  
1988
  
2009
  
30
  
Rooms
8
  
JPMCB
  
JAGR Portfolio
  
Various
  
Various
  
Various
  
Various
  
Various
  
3
  
Hotel
  
Full Service
  
Various
  
Various
  
721
  
Rooms
8.01
  
JPMCB
  
Hilton Jackson
  
1001 East County Line Road
  
Jackson
  
MS
  
39211
  
Hinds
  
1
  
Hotel
  
Full Service
  
1984
  
2013
  
276
  
Rooms
8.02
  
JPMCB
  
Doubletree Grand Rapids
  
4747 28th Street Southeast
  
Grand Rapids
  
MI
  
49512
  
Kent
  
1
  
Hotel
  
Full Service
  
1979, 1987
  
2015
  
226
  
Rooms
8.03
  
JPMCB
  
Doubletree Annapolis
  
210 Holiday Court
  
Annapolis
  
MD
  
21401
  
Anne Arundel
  
1
  
Hotel
  
Full Service
  
1961, 1985
  
2015
  
219
  
Rooms
9
  
JPMCB
  
Lenox Towers
  
3390 and 3400 Peachtree Road Northeast
  
Atlanta
  
GA
  
30326
  
Fulton
  
1
  
Office
  
CBD
  
1962, 1966
  
1995
  
378,838
  
Square Feet
10
  
SMF II
  
Horizon Outlet Shoppes Portfolio
  
Various
  
Various
  
Various
  
Various
  
Various
  
3
  
Retail
  
Outlet Center
  
Various
  
Various
  
555,682
  
Square Feet
10.01
  
SMF II
  
Oshkosh
  
3001 South Washburn Street
  
Oshkosh
  
WI
  
54904
  
Winnebago
  
1
  
Retail
  
Outlet Center
  
1989, 1991
  
2013
  
270,512
  
Square Feet
10.02
  
SMF II
  
Burlington
  
448 Fashion Way
  
Burlington
  
WA
  
98233
  
Skagit
  
1
  
Retail
  
Outlet Center
  
1989
  
2008
  
174,660
  
Square Feet
10.03
  
SMF II
  
Fremont
  
6245 North Old 27
  
Fremont
  
IN
  
46737
  
Steuben
  
1
  
Retail
  
Outlet Center
  
1989, 1995
      
110,510
  
Square Feet
11
  
RAIT
  
Aspen Heights - Texas A&M University Corpus Christi
  
1938 Ennis Joslin Road
  
Corpus Christi
  
TX
  
78412
  
Nueces
  
1
  
Multifamily
  
Student
  
2014
      
500
  
Beds
12
  
JPMCB
  
Marriott - Pittsburgh
  
112 Washington Place
  
Pittsburgh
  
PA
  
15219
  
Allegheny
  
1
  
Hotel
  
Full Service
  
1964
  
2012
  
402
  
Rooms
13
  
SMF II
  
Crest at Greylyn
  
9415 Lucy Jane Lane
  
Charlotte
  
NC
  
28270
  
Mecklenburg
  
1
  
Multifamily
  
Garden
  
2013
      
259
  
Units
14
  
JPMCB
  
Pinecrest Town Center
  
12651 South Dixie Highway
  
Pinecrest
  
FL
  
33156
  
Miami-Dade
  
1
  
Mixed Use
  
Retail/Office
  
1985
  
2004
  
94,175
  
Square Feet
15
  
RCMC
  
DoubleTree - Carson
  
2 Civic Plaza Drive
  
Carson
  
CA
  
90745
  
Los Angeles
  
1
  
Hotel
  
Full Service
  
1988
  
2012
  
225
  
Rooms
16
  
JPMCB
  
Richmond Portfolio
  
Various
  
Richmond
  
VA
  
Various
  
Chesterfield
  
3
  
Office
  
Suburban
  
Various
      
413,835
  
Square Feet
16.01
  
JPMCB
  
Boulders
  
1011 Boulder Springs Drive
  
Richmond
  
VA
  
23225
  
Chesterfield
  
1
  
Office
  
Suburban
  
1985
      
140,746
  
Square Feet
16.02
  
JPMCB
  
Moorefield I, II, III
  
804, 808 & 812 Moorefield Park Drive
  
Richmond
  
VA
  
23236
  
Chesterfield
  
1
  
Office
  
Suburban
  
1985
      
145,475
  
Square Feet
16.03
  
JPMCB
  
Winchester
  
10800 Midlothian Turnpike
  
Richmond
  
VA
  
23235
  
Chesterfield
  
1
  
Office
  
Suburban
  
1987
      
127,614
  
Square Feet
17
  
Barclays
  
Downtown Seaside
  
25, 45, 63, 83, 109 & 121 Central Square; 2236 East County Highway 30A
  
Seaside
  
FL
  
32459
  
Walton
  
1
  
Retail
  
Unanchored
  
1989, 1996, 1998, 2008
      
32,196
  
Square Feet
18
  
RAIT
  
Courtyard Marriott Green Hills
  
3800 Bedford Avenue
  
Nashville
  
TN
  
37215
  
Davidson
  
1
  
Hotel
  
Limited Service
  
2014
      
123
  
Rooms
19
  
Barclays
  
Simply Self Storage Portfolio (FL & GA)
  
Various
  
Various
  
Various
  
Various
  
Various
  
7
  
Self Storage
  
Self Storage
  
Various
  
Various
  
4,059
  
Units
19.01
  
Barclays
  
Assured Self Storage
  
510 Douglas Avenue
  
Altamonte Springs
  
FL
  
32714
  
Seminole
  
1
  
Self Storage
  
Self Storage
  
1998
  
 
  
754
  
Units
19.02
  
Barclays
  
Preakness Self Storage
  
22853 Preakness Boulevard
  
Land O’ Lakes
  
FL
  
34639
  
Pasco
  
1
  
Self Storage
  
Self Storage
  
2006
  
 
  
700
  
Units
19.03
  
Barclays
  
United Self Storage
  
1035 Starwood Avenue
  
Valrico
  
FL
  
33596
  
Hillsborough
  
1
  
Self Storage
  
Self Storage
  
2000
  
 
  
676
  
Units
19.04
  
Barclays
  
Gordon Highway Self Storage
  
2134 Gordon Highway
  
Augusta
  
GA
  
30909
  
Richmond
  
1
  
Self Storage
  
Self Storage
  
2004
  
2010
  
691
  
Units
19.05
  
Barclays
  
Cherokee Self Storage
  
140 Emma Lane
  
Woodstock
  
GA
  
30189
  
Cherokee
  
1
  
Self Storage
  
Self Storage
  
1996
  
 
  
411
  
Units
19.06
  
Barclays
  
Decatur Self Storage
  
2804 HF Shepherd Drive
  
Decatur
  
GA
  
30034
  
DeKalb
  
1
  
Self Storage
  
Self Storage
  
1988
  
 
  
551
  
Units
19.07
  
Barclays
  
Marietta Self Storage
  
732 Chance Road
  
Marietta
  
GA
  
30066
  
Cobb
  
1
  
Self Storage
  
Self Storage
  
1986
  
 
  
276
  
Units
20
  
SMF II
  
Sedano’s Plaza Lakes on the Green
  
18600 Northwest 87th Avenue
  
Hialeah
  
FL
  
33015
  
Miami-Dade
  
1
  
Mixed Use
  
Retail/Office
  
2006
      
129,740
  
Square Feet
21
  
JPMCB
  
Eagles Trail
  
8 Eagles Trail
  
Hattiesburg
  
MS
  
39402
  
Lamar
  
1
  
Multifamily
  
Student
  
2006
  
2012
  
792
  
Beds
22
  
JPMCB
  
Bridgeway Business Center
  
6701 College Drive
  
Suffolk
  
VA
  
23435
  
Suffolk City
  
1
  
Industrial
  
Warehouse
  
1952
  
2009
  
707,901
  
Square Feet
23
  
JPMCB
  
Doubletree Baltimore Airport
  
890 Elkridge Landing Road
  
Linthicum Heights
  
MD
  
21090
  
Anne Arundel
  
1
  
Hotel
  
Full Service
  
1973
  
2009
  
260
  
Rooms
24
  
JPMCB
  
The Heights
  
26400 Ford Road
  
Dearborn Heights
  
MI
  
48127
  
Wayne
  
1
  
Retail
  
Anchored
  
1986
      
237,003
  
Square Feet
25
  
RCMC
  
Garden District Apartments
  
190 East University Drive
  
Auburn
  
AL
  
36832
  
Lee
  
1
  
Multifamily
  
Student
  
1997
      
471
  
Beds
26
  
Barclays
  
El Paseo Collection South
  
73061 - 73081 El Paseo
  
Palm Desert
  
CA
  
92260
  
Riverside
  
1
  
Retail
  
Unanchored
  
1973
  
2006
  
27,098
  
Square Feet
27
  
JPMCB
  
Homewood Suites Kennesaw
  
905 Cobb Place Boulevard Northwest
  
Kennesaw
  
GA
  
30144
  
Cobb
  
1
  
Hotel
  
Extended Stay
  
2008
      
100
  
Rooms
28
  
SMF II
  
Springhill Suites Charleston
  
7535 North Forest Drive
  
North Charleston
  
SC
  
29420
  
Charleston
  
1
  
Hotel
  
Limited Service
  
2009
      
115
  
Rooms
29
  
JPMCB
  
Chestnut Place
  
22 and 55 Elm Street
  
Worcester
  
MA
  
01608
  
Worcester
  
1
  
Office
  
CBD
  
late 1800s, 1928, 1968, 1990
  
1988
  
218,098
  
Square Feet
30
  
RCMC
  
AllStore Center Self Storage
  
343 - 345 Shaw Road
  
South San Francisco
  
CA
  
94080
  
San Mateo
  
1
  
Self Storage
  
Self Storage
  
1997, 2000
      
677
  
Units
31
  
SMF II
  
Hampton Inn Jacksonville
  
1032 Hampton Inn Way
  
Jacksonville
  
NC
  
28546
  
Onslow
  
1
  
Hotel
  
Limited Service
  
2013
      
110
  
Rooms
32
  
RCMC
  
Hidden Hills at Oakdale West
  
2201 South Oakdale Drive
  
Bloomington
  
IN
  
47403
  
Monroe
  
1
  
Multifamily
  
Garden
  
1997
  
2012
  
162
  
Units
33
  
RCMC
  
Whitemarsh Self Storage
  
9810 Pulaski Highway
  
Baltimore
  
MD
  
21220
  
Baltimore
  
1
  
Self Storage
  
Self Storage
  
1998
  
2013
  
835
  
Units
34
  
RCMC
  
The Weatherly
  
516 Southeast Morrison Street
  
Portland
  
OR
  
97214
  
Multnomah
  
1
  
Office
  
CBD
  
1928
  
2003
  
63,272
  
Square Feet
35
  
SMF II
  
Northsight Village
  
15144 North Northsight Boulevard
  
Scottsdale
  
AZ
  
85260
  
Maricopa
  
1
  
Retail
  
Anchored
  
2001
      
88,031
  
Square Feet
36
  
JPMCB
  
Fairfield Inn Destin
  
19001 Emerald Coast Parkway
  
Destin
  
FL
  
32541
  
Okaloosa
  
1
  
Hotel
  
Limited Service
  
2000
  
2014
  
100
  
Rooms
37
  
RCMC
  
Mt. Nebo Pointe
  
221-272 Mount Nebo Pointe Drive
  
Pittsburgh
  
PA
  
15237
  
Allegheny
  
1
  
Retail
  
Shadow Anchored
  
2006
      
99,447
  
Square Feet
38
  
Barclays
  
Campus View Apartments
  
1800-1808, 1812-1824 & 1828 North 16th Street
  
Philadelphia
  
PA
  
19121
  
Philadelphia
  
1
  
Multifamily
  
Student
  
2013, 2014
      
360
  
Beds
39
  
Barclays
  
Park Centre Commons
  
3500 Southwest College Road
  
Ocala
  
FL
  
34474
  
Marion
  
1
  
Retail
  
Anchored
  
1994
      
66,480
  
Square Feet
40
  
RCMC
  
Windwood Centre
  
780 Lynnhaven Parkway
  
Virginia Beach
  
VA
  
23452
  
Virginia Beach City
  
1
  
Office
  
Suburban
  
1988
      
78,973
  
Square Feet
41
  
RCMC
  
2560 Dixwell
  
2560 Dixwell Avenue
  
Hamden
  
CT
  
06514
  
New Haven
  
1
  
Office
  
Medical
  
2007
      
30,050
  
Square Feet
42
  
Barclays
  
Alore Center
  
26710 Interstate 45 North
  
Oak Ridge North
  
TX
  
77386
  
Montgomery
  
1
  
Office
  
Medical
  
2004
      
29,924
  
Square Feet
43
  
JPMCB
  
Candlewood Suites Greenville
  
25 Green Heron Road
  
Greenville
  
SC
  
29607
  
Greenville
  
1
  
Hotel
  
Extended Stay
  
2013
      
97
  
Rooms
44
  
Barclays
  
Lamberton Lake Apartments
  
3250 Plaza Drive Northeast
  
Grand Rapids
  
MI
  
49525
  
Kent
  
1
  
Multifamily
  
Garden
  
1970
  
2014
  
120
  
Units
45
  
JPMCB
  
Hampton Inn Ft. Wayne
  
3520 East Dupont Road
  
Fort Wayne
  
IN
  
46825
  
Allen
  
1
  
Hotel
  
Limited Service
  
2011
      
78
  
Rooms
46
  
SMF II
  
Lyons Station
  
23404-23434 Lyons Avenue
  
Santa Clarita
  
CA
  
91321
  
Los Angeles
  
1
  
Retail
  
Shadow Anchored
  
1977-1978
  
2000
  
28,554
  
Square Feet
47
  
Barclays
  
Cavalier Building
  
95 White Bridge Road
  
Nashville
  
TN
  
37205
  
Davidson
  
1
  
Office
  
Suburban
  
1969
  
2005
  
75,161
  
Square Feet
48
  
SMF II
  
Plantation Corporate Center
  
2 South University Drive
  
Plantation
  
FL
  
33324
  
Broward
  
1
  
Office
  
Suburban
  
1985-1986
      
56,141
  
Square Feet
49
  
RCMC
  
9 Washington
  
9 Washington Avenue
  
Hamden
  
CT
  
06518
  
New Haven
  
1
  
Office
  
Medical
  
1989
  
2014
  
35,166
  
Square Feet
50
  
JPMCB
  
Creekside Square Apartments
  
5836 Hunnewell Drive
  
Indianapolis
  
IN
  
46254
  
Marion
  
1
  
Multifamily
  
Garden
  
1994
      
128
  
Units
51
  
RCMC
  
Patton Square
  
345 South Main Street
  
Woodruff
  
SC
  
29388
  
Spartanburg
  
1
  
Retail
  
Anchored
  
1987
  
1998
  
91,910
  
Square Feet
52
  
RAIT
  
14001 Weston Parkway
  
14001 Weston Parkway
  
Cary
  
NC
  
27513
  
Wake
  
1
  
Industrial
  
Flex
  
1998
      
78,929
  
Square Feet
53
  
Barclays
  
Rockmead Professional Center
  
605 & 611 Rockmead Drive
  
Kingwood
  
TX
  
77339
  
Montgomery
  
1
  
Office
  
Medical
  
2000
      
28,038
  
Square Feet
54
  
Barclays
  
Austin Industrial Park
  
4109 & 4111 Todd Lane
  
Austin
  
TX
  
78744
  
Travis
  
1
  
Industrial
  
Flex
  
1979, 1983
      
80,501
  
Square Feet
55
  
RAIT
  
North Road Plaza
  
2795 North Road
  
Orangeburg
  
SC
  
29118
  
Orangeburg
  
1
  
Retail
  
Anchored
  
1993
      
50,760
  
Square Feet
56
  
RAIT
  
Walgreens - Brunswick
  
4575 Altama Avenue
  
Brunswick
  
GA
  
31520
  
Glynn
  
1
  
Retail
  
Freestanding
  
2006
      
14,820
  
Square Feet
57
  
Barclays
  
Liberty Station - Building 210
  
2751 Roosevelt Road
  
San Diego
  
CA
  
92106
  
San Diego
  
1
  
Mixed Use
  
Office/Retail
  
1942
  
2008
  
37,333
  
Square Feet
58
  
RCMC
  
275 N. York
  
275 North York Street
  
Elmhurst
  
IL
  
60126
  
DuPage
  
1
  
Mixed Use
  
Office/Retail
  
2006
      
23,962
  
Square Feet
59
  
Barclays
  
Dakota Estates
  
917 27th Avenue Northeast
  
Aberdeen
  
SD
  
57401
  
Brown
  
1
  
Multifamily
  
Garden
  
2013
      
65
  
Units
60
  
RAIT
  
CVS - Fair Oaks
  
9089 Fair Oaks Parkway
  
Fair Oaks
  
TX
  
78015
  
Bexar
  
1
  
Retail
  
Freestanding
  
2014
      
13,031
  
Square Feet
61
  
RCMC
  
AAA Storage City
  
3715 Argent Boulevard
  
Ridgeland
  
SC
  
29936
  
Jasper
  
1
  
Self Storage
  
Self Storage
  
1994
  
2004
  
451
  
Units
62
  
RAIT
  
CVS - Hutto
  
301 FM 685
  
Hutto
  
TX
  
78634
  
Williamson
  
1
  
Retail
  
Freestanding
  
2014
      
14,600
  
Square Feet
63
  
Barclays
  
91st & Kelton
  
9051 West Kelton Lane
  
Peoria
  
AZ
  
85382
  
Maricopa
  
1
  
Office
  
Suburban
  
1999
      
33,660
  
Square Feet
 
A-1-1
 

 

 
ANNEX A-1
                                                              
                                                                                 
                                   
Original
      
Current
                      
Net
            
               
Occupancy
  
Appraised
  
Appraisal
  
Current
  
Original
  
Balance
  
Current
  
Balance
  
% of Initial
  
Crossed
  
Related
  
Interest
  
Admin.
  
Mortgage
      
Monthly Debt
  
Annual Debt
Loan #
  
Seller(1)
  
Property Name
  
Occupancy %(3)
  
Date
  
Value ($)(4)
  
Date
  
LTV %(4)
  
Balance ($)(5)(6)
  
per Unit ($)
  
Balance ($)(5)(6)
  
per Unit ($)
  
Pool Balance
  
Loan
  
Borrower(7)
  
Rate %(8)
  
Fee %(8)
  
Rate %(8)
  
Accrual Type
  
Service ($)(9)(10)
  
Service ($)(10)
1
  
RAIT
  
2025 M Street
  
99.5%
  
02/11/15
  
110,000,000
  
02/11/15
  
57.8%
  
63,560,000
  
332
  
63,560,000
  
332
  
6.5%
  
No
  
No
  
4.25000
  
0.01217
  
4.23783
  
Actual/360
  
312,676.99
  
3,752,123.88
2
  
JPMCB
  
One City Centre
  
82.6%
  
02/28/15
  
162,000,000
  
02/20/15
  
61.7%
  
60,000,000
  
166
  
60,000,000
  
166
  
6.1%
  
No
  
No
  
3.95000
  
0.02217
  
3.92783
  
Actual/360
  
200,791.67
  
2,409,500.00
3
  
JPMCB
  
400 Poydras
  
85.2%
  
02/25/15
  
76,700,000
  
01/23/15
  
72.7%
  
55,900,000
  
94
  
55,756,339
  
94
  
5.7%
  
No
  
Yes - Group 2
  
4.38984
  
0.01217
  
4.37767
  
Actual/360
  
279,589.97
  
3,355,079.64
4
  
Barclays
  
Cole IV Retail Portfolio - Pool I
  
99.6%
  
02/10/15
  
103,900,000
  
Various
  
48.1%
  
50,000,000
  
73
  
50,000,000
  
73
  
5.1%
  
No
  
Yes - Group 1
  
3.80300
  
0.01217
  
3.79083
  
Actual/360
  
161,099.31
  
1,933,191.72
4.01
  
Barclays
  
Beavercreek Shopping Center
  
100.0%
  
02/10/15
  
35,700,000
  
02/23/15
      
17,200,000
      
17,200,000
      
1.7%
      
 
                        
4.02
  
Barclays
  
Marketplace at the Lakes
  
100.0%
  
02/10/15
  
23,500,000
  
02/27/15
      
11,300,000
      
11,300,000
      
1.1%
      
 
                        
4.03
  
Barclays
  
Plaza San Mateo
  
98.1%
  
02/10/15
  
14,450,000
  
02/12/15
      
6,950,000
      
6,950,000
      
0.7%
      
 
                        
4.04
  
Barclays
  
Emerald Place
  
100.0%
  
02/10/15
  
13,000,000
  
02/27/15
      
6,250,000
      
6,250,000
      
0.6%
      
 
                        
4.05
  
Barclays
  
Village at Hereford Farms
  
96.4%
  
02/10/15
  
8,850,000
  
02/27/15
      
4,250,000
      
4,250,000
      
0.4%
      
 
                        
4.06
  
Barclays
  
University Marketplace
  
100.0%
  
02/10/15
  
8,400,000
  
02/20/15
      
4,050,000
      
4,050,000
      
0.4%
      
 
                        
5
  
Barclays
  
Cole IV Retail Portfolio - Pool II
  
96.9%
  
02/10/15
  
103,370,000
  
Various
  
48.4%
  
50,000,000
  
91
  
50,000,000
  
91
  
5.1%
  
No
  
Yes - Group 1
  
3.80300
  
0.01217
  
3.79083
  
Actual/360
  
161,099.31
  
1,933,191.72
5.01
  
Barclays
  
Inglewood Plaza
  
100.0%
  
02/10/15
  
26,200,000
  
02/15/15
      
12,700,000
      
12,700,000
      
1.3%
      
 
                        
5.02
  
Barclays
  
Hickory Flat Commons
  
91.6%
  
02/10/15
  
20,400,000
  
02/25/15
      
9,850,000
      
9,850,000
      
1.0%
      
 
                        
5.03
  
Barclays
  
East Manchester Village Centre
  
96.0%
  
02/10/15
  
17,200,000
  
02/25/15
      
8,300,000
      
8,300,000
      
0.8%
      
 
                        
5.04
  
Barclays
  
Terrell Mill Village
  
100.0%
  
02/10/15
  
15,500,000
  
02/25/15
      
7,500,000
      
7,500,000
      
0.8%
      
 
                        
5.05
  
Barclays
  
Westover Marketplace
  
100.0%
  
02/10/15
  
12,770,000
  
02/20/15
      
6,200,000
      
6,200,000
      
0.6%
      
 
                        
5.06
  
Barclays
  
Target Center
  
97.0%
  
02/10/15
  
11,300,000
  
02/20/15
      
5,450,000
      
5,450,000
      
0.6%
      
 
                        
6
  
JPMCB
  
Alta Woodlake Square
  
93.4%
  
04/28/15
  
40,280,000
  
04/08/15
  
77.0%
  
31,000,000
  
121,094
  
31,000,000
  
121,094
  
3.1%
  
No
  
No
  
4.18600
  
0.01217
  
4.17383
  
Actual/360
  
151,342.12
  
1,816,105.44
7
  
Barclays
  
Little Palm Island Resort
  
75.5%
  
03/31/15
  
55,200,000
  
01/27/15
  
56.1%
  
31,000,000
  
1,033,333
  
30,963,678
  
1,032,123
  
3.1%
  
No
  
No
  
4.57600
  
0.01217
  
4.56383
  
Actual/360
  
158,475.42
  
1,901,705.04
8
  
JPMCB
  
JAGR Portfolio
  
64.2%
  
02/28/15
  
73,500,000
  
01/01/15
  
64.6%
  
30,000,000
  
65,881
  
30,000,000
  
65,881
  
3.0%
  
No
  
No
  
4.95950
  
0.01217
  
4.94733
  
Actual/360
  
160,304.75
  
1,923,657.00
8.01
  
JPMCB
  
Hilton Jackson
  
67.7%
  
02/28/15
  
34,500,000
  
01/01/15
      
14,256,632
      
14,256,632
      
1.4%
                                
8.02
  
JPMCB
  
Doubletree Grand Rapids
  
65.5%
  
02/28/15
  
20,500,000
  
01/01/15
      
8,480,211
      
8,480,211
      
0.9%
                                
8.03
  
JPMCB
  
Doubletree Annapolis
  
58.4%
  
02/28/15
  
18,500,000
  
01/01/15
      
7,263,158
      
7,263,158
      
0.7%
                                
9
  
JPMCB
  
Lenox Towers
  
77.6%
  
04/01/15
  
50,000,000
  
04/17/15
  
55.0%
  
27,500,000
  
73
  
27,500,000
  
73
  
2.8%
  
No
  
No
  
3.98000
  
0.01217
  
3.96783
  
Actual/360
  
130,972.32
  
1,571,667.84
10
  
SMF II
  
Horizon Outlet Shoppes Portfolio
  
85.6%
  
02/01/15
  
87,400,000
  
Various
  
62.6%
  
26,675,000
  
98
  
26,675,000
  
98
  
2.7%
  
No
  
No
  
4.50900
  
0.06217
  
4.44683
  
Actual/360
  
135,300.99
  
1,623,611.88
10.01
  
SMF II
  
Oshkosh
  
90.4%
  
02/01/15
  
45,500,000
  
01/13/15
      
15,453,692
      
15,453,692
      
1.6%
                                
10.02
  
SMF II
  
Burlington
  
77.3%
  
02/01/15
  
23,200,000
  
01/09/15
      
6,391,267
      
6,391,267
      
0.6%
                                
10.03
  
SMF II
  
Fremont
  
87.1%
  
02/01/15
  
18,700,000
  
01/06/15
      
4,830,041
      
4,830,041
      
0.5%
                                
11
  
RAIT
  
Aspen Heights - Texas A&M University Corpus Christi
  
97.8%
  
03/31/15
  
39,200,000
  
11/18/14
  
66.3%
  
26,000,000
  
52,000
  
26,000,000
  
52,000
  
2.6%
  
No
  
No
  
4.18000
  
0.01217
  
4.16783
  
Actual/360
  
123,156.84
  
1,477,882.11
12
  
JPMCB
  
Marriott - Pittsburgh
  
72.1%
  
03/31/15
  
64,000,000
  
09/01/14
  
68.8%
  
25,000,000
  
109,602
  
25,000,000
  
109,602
  
2.5%
  
No
  
No
  
4.52700
  
0.01217
  
4.51483
  
Actual/360
  
127,072.71
  
1,524,872.52
13
  
SMF II
  
Crest at Greylyn
  
99.6%
  
04/27/15
  
34,000,000
  
03/26/15
  
70.6%
  
24,000,000
  
92,664
  
24,000,000
  
92,664
  
2.4%
  
No
  
No
  
4.27800
  
0.01217
  
4.26583
  
Actual/360
  
118,459.31
  
1,421,511.72
14
  
JPMCB
  
Pinecrest Town Center
  
86.8%
  
02/26/15
  
32,000,000
  
03/06/15
  
73.5%
  
23,525,000
  
250
  
23,525,000
  
250
  
2.4%
  
No
  
No
  
4.10000
  
0.04217
  
4.05783
  
Actual/360
  
113,672.42
  
1,364,069.04
15
  
RCMC
  
DoubleTree - Carson
  
81.6%
  
01/31/15
  
31,800,000
  
02/17/15
  
71.0%
  
22,650,000
  
100,667
  
22,586,644
  
100,385
  
2.3%
  
No
  
No
  
3.96000
  
0.01217
  
3.94783
  
Actual/360
  
107,612.90
  
1,291,354.80
16
  
JPMCB
  
Richmond Portfolio
  
78.6%
  
04/14/15
  
28,900,000
  
04/08/15
  
75.1%
  
21,700,000
  
52
  
21,700,000
  
52
  
2.2%
  
No
  
Yes - Group 2
  
4.17000
  
0.01217
  
4.15783
  
Actual/360
  
105,737.11
  
1,268,845.32
16.01
  
JPMCB
  
Boulders
  
78.2%
  
04/14/15
  
10,200,000
  
04/08/15
      
7,658,824
      
7,658,824
      
0.8%
                                
16.02
  
JPMCB
  
Moorefield I, II, III
  
74.8%
  
04/14/15
  
9,500,000
  
04/08/15
      
7,133,218
      
7,133,218
      
0.7%
                                
16.03
  
JPMCB
  
Winchester
  
83.3%
  
04/14/15
  
9,200,000
  
04/08/15
      
6,907,958
      
6,907,958
      
0.7%
                                
17
  
Barclays
  
Downtown Seaside
  
100.0%
  
02/13/15
  
32,800,000
  
03/04/15
  
65.5%
  
21,500,000
  
668
  
21,500,000
  
668
  
2.2%
  
No
  
No
  
4.15000
  
0.01217
  
4.13783
  
Actual/360
  
104,512.21
  
1,254,146.52
18
  
RAIT
  
Courtyard Marriott Green Hills
  
73.2%
  
12/31/14
  
35,000,000
  
02/19/15
  
57.1%
  
19,995,000
  
162,561
  
19,968,640
  
162,347
  
2.0%
  
No
  
Yes - Group 3
  
4.04000
  
0.01217
  
4.02783
  
Actual/360
  
95,920.86
  
1,151,050.32
19
  
Barclays
  
Simply Self Storage Portfolio (FL & GA)
  
78.8%
  
05/01/15
  
26,650,000
  
Various
  
73.7%
  
19,650,000
  
4,841
  
19,650,000
  
4,841
  
2.0%
  
No
  
No
  
4.26600
  
0.01217
  
4.25383
  
Actual/360
  
96,850.34
  
1,162,204.08
19.01
  
Barclays
  
Assured Self Storage
  
88.9%
  
05/01/15
  
6,000,000
  
03/10/15
      
4,550,000
      
4,550,000
      
0.5%
      
 
                        
19.02
  
Barclays
  
Preakness Self Storage
  
91.7%
  
05/01/15
  
5,000,000
  
03/10/15
      
3,450,000
      
3,450,000
      
0.4%
      
 
                        
19.03
  
Barclays
  
United Self Storage
  
65.5%
  
05/01/15
  
4,600,000
  
03/10/15
      
3,300,000
      
3,300,000
      
0.3%
      
 
                        
19.04
  
Barclays
  
Gordon Highway Self Storage
  
83.5%
  
05/01/15
  
3,700,000
  
03/12/15
      
2,900,000
      
2,900,000
      
0.3%
      
 
                        
19.05
  
Barclays
  
Cherokee Self Storage
  
85.6%
  
05/01/15
  
3,250,000
  
03/11/15
      
2,400,000
      
2,400,000
      
0.2%
      
 
                        
19.06
  
Barclays
  
Decatur Self Storage
  
56.1%
  
05/01/15
  
2,600,000
  
03/11/15
      
1,950,000
      
1,950,000
      
0.2%
      
 
                        
19.07
  
Barclays
  
Marietta Self Storage
  
74.6%
  
05/01/15
  
1,500,000
  
03/11/15
      
1,100,000
      
1,100,000
      
0.1%
      
 
                        
20
  
SMF II
  
Sedano’s Plaza Lakes on the Green
  
83.0%
  
03/01/15
  
25,100,000
  
03/17/15
  
74.1%
  
18,600,000
  
143
  
18,600,000
  
143
  
1.9%
  
No
  
No
  
4.44200
  
0.01217
  
4.42983
  
Actual/360
  
93,603.55
  
1,123,242.60
21
  
JPMCB
  
Eagles Trail
  
98.9%
  
02/25/15
  
25,000,000
  
03/11/15
  
69.0%
  
17,250,000
  
21,780
  
17,250,000
  
21,780
  
1.8%
  
No
  
No
  
4.60000
  
0.01217
  
4.58783
  
Actual/360
  
88,431.15
  
1,061,173.80
22
  
JPMCB
  
Bridgeway Business Center
  
98.2%
  
04/01/15
  
31,500,000
  
03/26/15
  
50.7%
  
16,000,000
  
23
  
15,958,634
  
23
  
1.6%
  
No
  
No
  
4.09000
  
0.03967
  
4.05033
  
Actual/360
  
97,717.31
  
1,172,607.72
23
  
JPMCB
  
Doubletree Baltimore Airport
  
71.8%
  
03/31/15
  
27,000,000
  
04/01/15
  
58.3%
  
15,750,000
  
60,577
  
15,750,000
  
60,577
  
1.6%
  
No
  
No
  
5.07000
  
0.03967
  
5.03033
  
Actual/360
  
85,224.49
  
1,022,693.88
24
  
JPMCB
  
The Heights
  
87.7%
  
03/01/15
  
30,000,000
  
03/23/15
  
50.6%
  
15,250,000
  
64
  
15,188,444
  
64
  
1.5%
  
No
  
No
  
3.76800
  
0.05967
  
3.70833
  
Actual/360
  
111,037.65
  
1,332,451.80
25
  
RCMC
  
Garden District Apartments
  
100.0%
  
05/19/15
  
18,900,000
  
04/02/15
  
72.5%
  
13,700,000
  
29,087
  
13,700,000
  
29,087
  
1.4%
  
No
  
No
  
4.56000
  
0.01217
  
4.54783
  
Actual/360
  
69,905.15
  
838,861.80
26
  
Barclays
  
El Paseo Collection South
  
100.0%
  
04/29/15
  
25,000,000
  
04/14/15
  
54.0%
  
13,500,000
  
498
  
13,500,000
  
498
  
1.4%
  
No
  
No
  
3.95400
  
0.01217
  
3.94183
  
Actual/360
  
64,093.57
  
769,122.84
27
  
JPMCB
  
Homewood Suites Kennesaw
  
83.6%
  
03/31/15
  
16,500,000
  
12/01/14
  
69.4%
  
11,500,000
  
115,000
  
11,457,806
  
114,578
  
1.2%
  
No
  
No
  
4.20000
  
0.01217
  
4.18783
  
Actual/360
  
61,978.37
  
743,740.44
28
  
SMF II
  
Springhill Suites Charleston
  
85.1%
  
12/31/14
  
15,180,000
  
03/03/15
  
69.1%
  
10,500,000
  
91,304
  
10,482,414
  
91,151
  
1.1%
  
No
  
No
  
4.52900
  
0.01217
  
4.51683
  
Actual/360
  
58,535.38
  
702,424.56
29
  
JPMCB
  
Chestnut Place
  
91.8%
  
04/30/15
  
14,700,000
  
01/14/15
  
71.2%
  
10,500,000
  
48
  
10,471,534
  
48
  
1.1%
  
No
  
Yes - Group 2
  
4.12000
  
0.01217
  
4.10783
  
Actual/360
  
50,857.72
  
610,292.64
30
  
RCMC
  
AllStore Center Self Storage
  
80.4%
  
03/20/15
  
13,300,000
  
02/26/15
  
75.2%
  
10,000,000
  
14,771
  
10,000,000
  
14,771
  
1.0%
  
No
  
No
  
3.87000
  
0.01217
  
3.85783
  
Actual/360
  
46,995.11
  
563,941.32
31
  
SMF II
  
Hampton Inn Jacksonville
  
81.0%
  
01/31/15
  
13,700,000
  
02/12/15
  
69.2%
  
9,500,000
  
86,364
  
9,474,472
  
86,132
  
1.0%
  
No
  
No
  
4.16500
  
0.01217
  
4.15283
  
Actual/360
  
46,262.77
  
555,153.24
32
  
RCMC
  
Hidden Hills at Oakdale West
  
92.0%
  
03/11/15
  
12,950,000
  
03/04/15
  
71.5%
  
9,262,500
  
57,176
  
9,262,500
  
57,176
  
0.9%
  
No
  
No
  
4.10000
  
0.06967
  
4.03033
  
Actual/360
  
44,756.25
  
537,075.00
33
  
RCMC
  
Whitemarsh Self Storage
  
86.7%
  
04/02/15
  
12,150,000
  
03/09/15
  
75.1%
  
9,125,000
  
10,928
  
9,125,000
  
10,928
  
0.9%
  
No
  
No
  
4.14000
  
0.01217
  
4.12783
  
Actual/360
  
44,303.85
  
531,646.20
34
  
RCMC
  
The Weatherly
  
98.1%
  
05/01/15
  
12,600,000
  
04/02/15
  
70.6%
  
8,900,000
  
141
  
8,900,000
  
141
  
0.9%
  
No
  
No
  
4.35000
  
0.01217
  
4.33783
  
Actual/360
  
44,305.25
  
531,663.00
35
  
SMF II
  
Northsight Village
  
86.1%
  
04/01/15
  
11,850,000
  
03/06/15
  
74.3%
  
8,800,000
  
100
  
8,800,000
  
100
  
0.9%
  
No
  
No
  
4.02800
  
0.01217
  
4.01583
  
Actual/360
  
42,154.72
  
505,856.64
36
  
JPMCB
  
Fairfield Inn Destin
  
60.9%
  
01/31/15
  
14,800,000
  
03/03/15
  
57.3%
  
8,500,000
  
85,000
  
8,476,546
  
84,765
  
0.9%
  
No
  
Yes - Group 3
  
4.03000
  
0.05217
  
3.97783
  
Actual/360
  
40,727.45
  
488,729.40
37
  
RCMC
  
Mt. Nebo Pointe
  
92.4%
  
05/04/15
  
12,900,000
  
03/06/15
  
62.0%
  
8,000,000
  
80
  
8,000,000
  
80
  
0.8%
  
No
  
No
  
4.18000
  
0.01217
  
4.16783
  
Actual/360
  
39,028.05
  
468,336.60
38
  
Barclays
  
Campus View Apartments
  
95.0%
  
04/30/15
  
10,700,000
  
03/10/15
  
74.8%
  
8,000,000
  
22,222
  
8,000,000
  
22,222
  
0.8%
  
No
  
No
  
4.30000
  
0.01217
  
4.28783
  
Actual/360
  
39,589.72
  
475,076.64
39
  
Barclays
  
Park Centre Commons
  
100.0%
  
03/27/15
  
11,700,000
  
03/08/15
  
68.2%
  
8,000,000
  
120
  
7,977,969
  
120
  
0.8%
  
No
  
No
  
4.04000
  
0.01217
  
4.02783
  
Actual/360
  
38,377.94
  
460,535.28
40
  
RCMC
  
Windwood Centre
  
92.2%
  
05/14/15
  
10,000,000
  
03/19/15
  
75.0%
  
7,500,000
  
95
  
7,500,000
  
95
  
0.8%
  
No
  
No
  
4.33000
  
0.01217
  
4.31783
  
Actual/360
  
37,247.59
  
446,971.08
41
  
RCMC
  
2560 Dixwell
  
98.0%
  
05/05/15
  
9,350,000
  
03/30/15
  
74.9%
  
7,000,000
  
233
  
7,000,000
  
233
  
0.7%
  
No
  
Yes - Group 4
  
4.19000
  
0.01217
  
4.17783
  
Actual/360
  
34,190.36
  
410,284.32
42
  
Barclays
  
Alore Center
  
100.0%
  
03/06/15
  
9,200,000
  
03/25/15
  
71.7%
  
6,600,000
  
221
  
6,600,000
  
221
  
0.7%
  
No
  
Yes - Group 5
  
4.35000
  
0.01217
  
4.33783
  
Actual/360
  
32,855.58
  
394,266.96
43
  
JPMCB
  
Candlewood Suites Greenville
  
79.1%
  
01/31/15
  
9,400,000
  
03/01/15
  
70.0%
  
6,600,000
  
68,041
  
6,576,163
  
67,795
  
0.7%
  
No
  
No
  
4.30000
  
0.05217
  
4.24783
  
Actual/360
  
35,939.75
  
431,277.00
44
  
Barclays
  
Lamberton Lake Apartments
  
98.3%
  
03/11/15
  
8,750,000
  
02/11/15
  
72.0%
  
6,300,000
  
52,500
  
6,300,000
  
52,500
  
0.6%
  
No
  
No
  
4.05000
  
0.01217
  
4.03783
  
Actual/360
  
30,259.05
  
363,108.60
45
  
JPMCB
  
Hampton Inn Ft. Wayne
  
74.8%
  
01/31/15
  
9,100,000
  
09/17/14
  
69.1%
  
6,300,000
  
80,769
  
6,284,227
  
80,567
  
0.6%
  
No
  
No
  
4.52000
  
0.01217
  
4.50783
  
Actual/360
  
31,996.08
  
383,952.96
46
  
SMF II
  
Lyons Station
  
82.1%
  
03/27/15
  
8,700,000
  
03/21/15
  
70.7%
  
6,150,000
  
215
  
6,150,000
  
215
  
0.6%
  
No
  
No
  
4.16200
  
0.01217
  
4.14983
  
Actual/360
  
29,938.31
  
359,259.72
47
  
Barclays
  
Cavalier Building
  
88.8%
  
10/20/14
  
10,250,000
  
04/13/15
  
60.0%
  
6,150,000
  
82
  
6,150,000
  
82
  
0.6%
  
No
  
No
  
3.99400
  
0.01217
  
3.98183
  
Actual/360
  
20,810.40
  
249,724.80
48
  
SMF II
  
Plantation Corporate Center
  
76.3%
  
12/31/14
  
8,450,000
  
03/17/15
  
72.2%
  
6,100,000
  
109
  
6,100,000
  
109
  
0.6%
  
No
  
No
  
4.50000
  
0.01217
  
4.48783
  
Actual/360
  
30,907.80
  
370,893.60
49
  
RCMC
  
9 Washington
  
100.0%
  
03/25/15
  
8,000,000
  
03/30/15
  
74.6%
  
5,968,000
  
170
  
5,968,000
  
170
  
0.6%
  
No
  
Yes - Group 4
  
4.19000
  
0.01217
  
4.17783
  
Actual/360
  
29,149.72
  
349,796.64
50
  
JPMCB
  
Creekside Square Apartments
  
97.7%
  
04/10/15
  
7,900,000
  
04/06/15
  
72.8%
  
5,750,000
  
44,922
  
5,750,000
  
44,922
  
0.6%
  
No
  
No
  
4.24600
  
0.01217
  
4.23383
  
Actual/360
  
31,137.06
  
373,644.72
51
  
RCMC
  
Patton Square
  
100.0%
  
05/13/15
  
8,050,000
  
04/01/15
  
70.9%
  
5,710,000
  
62
  
5,710,000
  
62
  
0.6%
  
No
  
No
  
4.32000
  
0.01217
  
4.30783
  
Actual/360
  
28,324.26
  
339,891.12
52
  
RAIT
  
14001 Weston Parkway
  
87.6%
  
05/01/15
  
8,350,000
  
02/24/15
  
65.8%
  
5,500,000
  
70
  
5,490,950
  
70
  
0.6%
  
No
  
No
  
4.63000
  
0.06967
  
4.56033
  
Actual/360
  
30,978.04
  
371,736.48
53
  
Barclays
  
Rockmead Professional Center
  
93.7%
  
02/01/15
  
6,600,000
  
03/05/15
  
74.2%
  
4,900,000
  
175
  
4,900,000
  
175
  
0.5%
  
No
  
Yes - Group 5
  
4.20000
  
0.01217
  
4.18783
  
Actual/360
  
23,961.84
  
287,542.08
54
  
Barclays
  
Austin Industrial Park
  
100.0%
  
01/09/15
  
6,450,000
  
01/09/15
  
69.8%
  
4,500,000
  
56
  
4,500,000
  
56
  
0.5%
  
No
  
No
  
4.21250
  
0.01217
  
4.20033
  
Actual/360
  
22,038.62
  
264,463.44
55
  
RAIT
  
North Road Plaza
  
100.0%
  
03/17/15
  
5,950,000
  
03/02/15
  
75.0%
  
4,462,500
  
88
  
4,462,500
  
88
  
0.5%
  
No
  
No
  
4.52500
  
0.10967
  
4.41533
  
Actual/360
  
22,677.17
  
272,126.04
56
  
RAIT
  
Walgreens - Brunswick
  
100.0%
  
06/01/15
  
6,500,000
  
03/02/15
  
66.2%
  
4,300,000
  
290
  
4,300,000
  
290
  
0.4%
  
No
  
No
  
4.29000
  
0.01217
  
4.27783
  
Actual/360
  
21,254.23
  
255,050.76
57
  
Barclays
  
Liberty Station - Building 210
  
96.1%
  
03/02/15
  
6,250,000
  
02/12/15
  
65.6%
  
4,100,000
  
110
  
4,100,000
  
110
  
0.4%
  
No
  
No
  
4.30600
  
0.05217
  
4.25383
  
Actual/360
  
20,304.18
  
243,650.16
58
  
RCMC
  
275 N. York
  
92.1%
  
05/13/15
  
5,850,000
  
03/23/15
  
68.4%
  
4,000,000
  
167
  
4,000,000
  
167
  
0.4%
  
No
  
No
  
4.38000
  
0.01217
  
4.36783
  
Actual/360
  
19,983.21
  
239,798.52
59
  
Barclays
  
Dakota Estates
  
98.5%
  
04/15/15
  
5,340,000
  
03/19/15
  
74.7%
  
4,000,000
  
61,538
  
3,989,430
  
61,376
  
0.4%
  
No
  
No
  
4.25000
  
0.06217
  
4.18783
  
Actual/360
  
19,677.60
  
236,131.20
60
  
RAIT
  
CVS - Fair Oaks
  
100.0%
  
06/01/15
  
6,070,000
  
02/10/15
  
65.2%
  
3,960,000
  
304
  
3,960,000
  
304
  
0.4%
  
No
  
No
  
3.89000
  
0.01217
  
3.87783
  
Actual/360
  
13,050.95
  
156,611.40
61
  
RCMC
  
AAA Storage City
  
89.4%
  
02/18/15
  
6,100,000
  
02/20/15
  
62.1%
  
3,800,000
  
8,426
  
3,789,184
  
8,402
  
0.4%
  
No
  
No
  
3.87000
  
0.01217
  
3.85783
  
Actual/360
  
17,858.14
  
214,297.68
62
  
RAIT
  
CVS - Hutto
  
100.0%
  
06/01/15
  
4,275,000
  
02/13/15
  
62.0%
  
2,650,000
  
182
  
2,650,000
  
182
  
0.3%
  
No
  
No
  
3.96500
  
0.01217
  
3.95283
  
Actual/360
  
8,901.98
  
106,823.71
63
  
Barclays
  
91st & Kelton
  
84.0%
  
03/04/15
  
3,800,000
  
03/18/15
  
65.7%
  
2,500,000
  
74
  
2,497,105
  
74
  
0.3%
  
No
  
No
  
4.62800
  
0.01217
  
4.61583
  
Actual/360
  
12,857.98
  
154,295.76
 
A-1-2
 

 

 
ANNEX A-1
                                                                
                                                                             
                                                                             
                                                                             
               
First
  
Partial IO
  
Partial IO Loan
  
Rem.
  
Rem.
          
Payment
  
Grace Period
  
Grace Period
  
Maturity
      
Final
  
Maturity
  
Maturity
  
Prepayment
Loan #
  
Seller(1)
  
Property Name
  
Note Date
  
Payment Date
  
Last IO Payment
  
First P&I Payment
  
 Term
  
 Amort
  
I/O Period
  
Seasoning
  
Due Date
  
 (Late Payment)
  
 (Default)
  
Date
  
ARD Loan
  
Mat Date
  
Balance ($)(5)
  
LTV %(4)
  
Provision (Payments)(11)
1
  
RAIT
  
2025 M Street
  
03/13/15
  
05/01/15
  
04/01/18
  
05/01/18
  
118
  
360
  
36
  
2
  
1
  
5
  
5
  
04/01/25
  
No
      
55,315,792
  
50.3%
  
L(26),Def(90),O(4)
2
  
JPMCB
  
One City Centre
  
03/25/15
  
05/01/15
          
118
  
0
  
120
  
2
  
1
  
0
  
0
  
04/01/25
  
No
      
60,000,000
  
61.7%
  
L(25),Grtr1%orYM(92),O(3)
3
  
JPMCB
  
400 Poydras
  
03/20/15
  
05/01/15
          
118
  
358
  
0
  
2
  
1
  
0
  
0
  
04/01/25
  
No
      
45,029,626
  
58.7%
  
L(25),Grtr1%orYM(92),O(3)
4
  
Barclays
  
Cole IV Retail Portfolio - Pool I
  
04/09/15
  
06/06/15
          
59
  
0
  
60
  
1
  
6
  
0
  
0
  
05/06/20
  
No
      
50,000,000
  
48.1%
  
L(25),Grtr1%orYM(31),O(4)
4.01
  
Barclays
  
Beavercreek Shopping Center
                                                          
17,200,000
        
4.02
  
Barclays
  
Marketplace at the Lakes
                                                          
11,300,000
        
4.03
  
Barclays
  
Plaza San Mateo
                                                          
6,950,000
        
4.04
  
Barclays
  
Emerald Place
                                                          
6,250,000
        
4.05
  
Barclays
  
Village at Hereford Farms
                                                          
4,250,000
        
4.06
  
Barclays
  
University Marketplace
                                                          
4,050,000
        
5
  
Barclays
  
Cole IV Retail Portfolio - Pool II
  
04/09/15
  
06/06/15
          
59
  
0
  
60
  
1
  
6
  
0
  
0
  
05/06/20
  
No
      
50,000,000
  
48.4%
  
L(25),Grtr1%orYM(31),O(4)
5.01
  
Barclays
  
Inglewood Plaza
                                                          
12,700,000
        
5.02
  
Barclays
  
Hickory Flat Commons
                                                          
9,850,000
        
5.03
  
Barclays
  
East Manchester Village Centre
                                                          
8,300,000
        
5.04
  
Barclays
  
Terrell Mill Village
                                                          
7,500,000
        
5.05
  
Barclays
  
Westover Marketplace
                                                          
6,200,000
        
5.06
  
Barclays
  
Target Center
                                                          
5,450,000
        
6
  
JPMCB
  
Alta Woodlake Square
  
05/18/15
  
07/01/15
  
06/01/20
  
07/01/20
  
120
  
360
  
60
  
0
  
1
  
0
  
0
  
06/01/25
  
No
      
28,221,935
  
70.1%
  
L(25),Grtr1%orYM(93),O(2)
7
  
Barclays
  
Little Palm Island Resort
  
04/23/15
  
06/06/15
          
59
  
359
  
0
  
1
  
6
  
0
  
0
  
05/06/20
  
No
      
28,407,158
  
51.5%
  
L(25),Def(31),O(4)
8
  
JPMCB
  
JAGR Portfolio
  
03/03/15
  
05/01/15
  
04/01/17
  
05/01/17
  
58
  
360
  
24
  
2
  
1
  
0
  
0
  
04/01/20
  
No
      
28,663,111
  
61.7%
  
L(6),Grtr1%orYM(18),O(36)
8.01
  
JPMCB
  
Hilton Jackson
                                                          
13,621,314
        
8.02
  
JPMCB
  
Doubletree Grand Rapids
                                                          
8,102,307
        
8.03
  
JPMCB
  
Doubletree Annapolis
                                                          
6,939,490
        
9
  
JPMCB
  
Lenox Towers
  
05/12/15
  
07/01/15
          
60
  
360
  
0
  
0
  
1
  
0
  
0
  
06/01/20
  
No
      
24,952,041
  
49.9%
  
L(25),Grtr1%orYM(32),O(3)
10
  
SMF II
  
Horizon Outlet Shoppes Portfolio
  
02/17/15
  
04/06/15
  
03/06/17
  
04/06/17
  
117
  
360
  
24
  
3
  
6
  
0
  
0
  
03/06/25
  
No
      
22,789,494
  
53.4%
  
L(27),Def(89),O(4)
10.01
  
SMF II
  
Oshkosh
                                                          
13,202,693
        
10.02
  
SMF II
  
Burlington
                                                          
5,460,308
        
10.03
  
SMF II
  
Fremont
                                                          
4,126,493
        
11
  
RAIT
  
Aspen Heights - Texas A&M University Corpus Christi
  
12/18/14
  
02/01/15
  
01/01/20
  
02/01/20
  
115
  
360
  
60
  
5
  
1
  
5
  
5
  
01/01/25
  
No
      
23,889,270
  
60.9%
  
L(29),Def(87),O(4)
12
  
JPMCB
  
Marriott - Pittsburgh
  
10/31/14
  
12/01/14
  
11/01/16
  
12/01/16
  
113
  
360
  
24
  
7
  
1
  
0
  
0
  
11/01/24
  
No
      
21,365,550
  
58.8%
  
L(31),Def(85),O(4)
13
  
SMF II
  
Crest at Greylyn
  
05/06/15
  
06/06/15
  
05/06/19
  
06/06/19
  
119
  
360
  
48
  
1
  
6
  
0
  
0
  
05/06/25
  
No
      
21,404,787
  
63.0%
  
L(25),Def(91),O(4)
14
  
JPMCB
  
Pinecrest Town Center
  
05/01/15
  
06/01/15
  
05/01/18
  
06/01/18
  
119
  
360
  
36
  
1
  
1
  
0
  
0
  
05/01/25
  
No
      
20,400,674
  
63.8%
  
L(25),Grtr1%orYM(92),O(3)
15
  
RCMC
  
DoubleTree - Carson
  
03/27/15
  
05/05/15
          
118
  
358
  
0
  
2
  
5
  
0
  
0
  
04/05/25
  
No
      
17,968,599
  
56.5%
  
L(26),Def(90),O(4)
16
  
JPMCB
  
Richmond Portfolio
  
05/05/15
  
07/01/15
          
120
  
360
  
0
  
0
  
1
  
0
  
0
  
06/01/25
  
No
      
17,345,246
  
60.0%
  
L(25),Grtr1%orYM(92),O(3)
16.01
  
JPMCB
  
Boulders
                                                          
6,121,851
        
16.02
  
JPMCB
  
Moorefield I, II, III
                                                          
5,701,724
        
16.03
  
JPMCB
  
Winchester
                                                          
5,521,670
        
17
  
Barclays
  
Downtown Seaside
  
04/15/15
  
06/06/15
  
05/06/17
  
06/06/17
  
119
  
360
  
24
  
1
  
6
  
0
  
0
  
05/06/25
  
No
      
18,189,057
  
55.5%
  
L(25),Def(91),O(4)
18
  
RAIT
  
Courtyard Marriott Green Hills
  
04/23/15
  
06/01/15
          
119
  
359
  
0
  
1
  
1
  
5
  
5
  
05/01/25
  
No
      
15,909,049
  
45.5%
  
L(25),Def(91),O(4)
19
  
Barclays
  
Simply Self Storage Portfolio (FL & GA)
  
05/12/15
  
07/06/15
  
06/06/20
  
07/06/20
  
120
  
360
  
60
  
0
  
6
  
5 (Once per year)
  
0
  
06/06/25
  
No
      
17,912,841
  
67.2%
  
L(24),Def(91),O(5)
19.01
  
Barclays
  
Assured Self Storage
                                                          
4,147,757
        
19.02
  
Barclays
  
Preakness Self Storage
                                                          
3,145,003
        
19.03
  
Barclays
  
United Self Storage
                                                          
3,008,263
        
19.04
  
Barclays
  
Gordon Highway Self Storage
                                                          
2,643,625
        
19.05
  
Barclays
  
Cherokee Self Storage
                                                          
2,187,828
        
19.06
  
Barclays
  
Decatur Self Storage
                                                          
1,777,610
        
19.07
  
Barclays
  
Marietta Self Storage
                                                          
1,002,754
        
20
  
SMF II
  
Sedano’s Plaza Lakes on the Green
  
05/13/15
  
07/06/15
  
06/06/17
  
07/06/17
  
120
  
360
  
24
  
0
  
6
  
0
  
0
  
06/06/25
  
No
      
15,861,228
  
63.2%
  
L(24),Def(92),O(4)
21
  
JPMCB
  
Eagles Trail
  
03/26/15
  
05/01/15
  
04/01/17
  
05/01/17
  
58
  
360
  
24
  
2
  
1
  
0
  
0
  
04/01/20
  
No
      
16,427,597
  
65.7%
  
L(36),O(24)
22
  
JPMCB
  
Bridgeway Business Center
  
04/13/15
  
06/01/15
          
179
  
239
  
0
  
1
  
1
  
0
  
0
  
05/01/30
  
No
      
5,443,347
  
17.3%
  
L(25),Grtr1%orYM(152),O(3)
23
  
JPMCB
  
Doubletree Baltimore Airport
  
05/12/15
  
07/01/15
          
60
  
360
  
0
  
0
  
1
  
0
  
0
  
06/01/20
  
No
      
14,543,166
  
53.9%
  
L(25),Grtr1%orYM(11),O(24)
24
  
JPMCB
  
The Heights
  
04/03/15
  
06/01/15
          
179
  
179
  
0
  
1
  
1
  
5
  
5
  
05/01/30
  
No
      
104,360
  
0.3%
  
L(25),Grtr1%orYM(151),O(4)
25
  
RCMC
  
Garden District Apartments
  
05/14/15
  
07/05/15
  
06/05/18
  
07/05/18
  
120
  
360
  
36
  
0
  
5
  
0
  
0
  
06/05/25
  
No
      
12,009,616
  
63.5%
  
L(24),Def(92),O(4)
26
  
Barclays
  
El Paseo Collection South
  
05/01/15
  
06/06/15
  
05/06/20
  
06/06/20
  
119
  
360
  
60
  
1
  
6
  
0
  
0
  
05/06/25
  
No
      
12,242,334
  
49.0%
  
L(25),Def(91),O(4)
27
  
JPMCB
  
Homewood Suites Kennesaw
  
04/01/15
  
05/01/15
          
118
  
298
  
0
  
2
  
1
  
0
  
0
  
04/01/25
  
No
      
8,344,950
  
50.6%
  
L(26),Def(91),O(3)
28
  
SMF II
  
Springhill Suites Charleston
  
05/01/15
  
06/06/15
          
119
  
299
  
0
  
1
  
6
  
0
  
0
  
05/06/25
  
No
      
7,716,499
  
50.8%
  
L(25),Def(91),O(4)
29
  
JPMCB
  
Chestnut Place
  
03/06/15
  
05/01/15
          
118
  
358
  
0
  
2
  
1
  
0
  
0
  
04/01/25
  
No
      
8,378,002
  
57.0%
  
L(25),Grtr1%orYM(92),O(3)
30
  
RCMC
  
AllStore Center Self Storage
  
04/01/15
  
05/05/15
  
04/05/17
  
05/05/17
  
118
  
360
  
24
  
2
  
5
  
0
  
0
  
04/05/25
  
No
      
8,393,159
  
63.1%
  
L(26),Def(90),O(4)
31
  
SMF II
  
Hampton Inn Jacksonville
  
04/02/15
  
05/06/15
          
118
  
358
  
0
  
2
  
6
  
0
  
0
  
04/06/25
  
No
      
7,592,279
  
55.4%
  
L(26),Def(90),O(4)
32
  
RCMC
  
Hidden Hills at Oakdale West
  
04/27/15
  
06/05/15
  
05/05/18
  
06/05/18
  
119
  
360
  
36
  
1
  
5
  
0
  
0
  
05/05/25
  
No
      
8,032,359
  
62.0%
  
L(25),Def(91),O(4)
33
  
RCMC
  
Whitemarsh Self Storage
  
04/01/15
  
05/05/15
  
04/05/17
  
05/05/17
  
118
  
360
  
24
  
2
  
5
  
0
  
0
  
04/05/25
  
No
      
7,717,371
  
63.5%
  
L(26),Def(90),O(4)
34
  
RCMC
  
The Weatherly
  
05/07/15
  
07/05/15
  
06/05/18
  
07/05/18
  
120
  
360
  
36
  
0
  
5
  
0
  
0
  
06/05/25
  
No
      
7,763,883
  
61.6%
  
L(24),Def(91),O(5)
35
  
SMF II
  
Northsight Village
  
04/21/15
  
06/06/15
  
05/06/17
  
06/06/17
  
119
  
360
  
24
  
1
  
6
  
0
  
0
  
05/06/25
  
No
      
7,419,438
  
62.6%
  
L(25),Def(91),O(4)
36
  
JPMCB
  
Fairfield Inn Destin
  
03/27/15
  
05/01/15
          
118
  
358
  
0
  
2
  
1
  
0
  
0
  
04/01/25
  
No
      
6,760,297
  
45.7%
  
L(25),Grtr1%orYM(93),O(2)
37
  
RCMC
  
Mt. Nebo Pointe
  
05/05/15
  
06/05/15
  
05/05/17
  
06/05/17
  
119
  
360
  
24
  
1
  
5
  
0
  
0
  
05/05/25
  
No
      
6,773,661
  
52.5%
  
L(25),Def(91),O(4)
38
  
Barclays
  
Campus View Apartments
  
05/15/15
  
07/06/15
  
06/06/17
  
07/06/17
  
120
  
360
  
24
  
0
  
6
  
0
  
0
  
06/06/25
  
No
      
6,795,787
  
63.5%
  
L(24),Def(92),O(4)
39
  
Barclays
  
Park Centre Commons
  
04/01/15
  
05/06/15
          
118
  
358
  
0
  
2
  
6
  
0
  
0
  
04/06/25
  
No
      
6,364,928
  
54.4%
  
L(24),Grtr1%orYM(92),O(4)
40
  
RCMC
  
Windwood Centre
  
05/19/15
  
07/05/15
  
06/05/18
  
07/05/18
  
120
  
360
  
36
  
0
  
5
  
0
  
0
  
06/05/25
  
No
      
6,539,518
  
65.4%
  
L(24),Def(92),O(4)
41
  
RCMC
  
2560 Dixwell
  
05/08/15
  
07/01/15
  
06/01/20
  
07/01/20
  
120
  
360
  
60
  
0
  
1
  
0
  
4
  
06/01/25
  
No
      
6,373,120
  
68.2%
  
L(24),Def(92),O(4)
42
  
Barclays
  
Alore Center
  
04/22/15
  
06/06/15
  
05/06/17
  
06/06/17
  
119
  
360
  
24
  
1
  
6
  
0
  
0
  
05/06/25
  
No
      
5,614,433
  
61.0%
  
L(25),Def(91),O(4)
43
  
JPMCB
  
Candlewood Suites Greenville
  
03/24/15
  
05/01/15
          
118
  
298
  
0
  
2
  
1
  
0
  
0
  
04/01/25
  
No
      
4,807,829
  
51.1%
  
L(25),Grtr1%orYM(92),O(3)
44
  
Barclays
  
Lamberton Lake Apartments
  
03/31/15
  
05/06/15
  
04/06/17
  
05/06/17
  
118
  
360
  
24
  
2
  
6
  
0
  
0
  
04/06/25
  
No
      
5,314,764
  
60.7%
  
L(26),Def(90),O(4)
45
  
JPMCB
  
Hampton Inn Ft. Wayne
  
03/19/15
  
05/01/15
          
118
  
358
  
0
  
2
  
1
  
0
  
0
  
04/01/25
  
No
      
5,097,794
  
56.0%
  
L(26),Def(91),O(3)
46
  
SMF II
  
Lyons Station
  
04/09/15
  
06/06/15
  
05/06/17
  
06/06/17
  
119
  
360
  
24
  
1
  
6
  
0
  
0
  
05/06/25
  
No
      
5,204,652
  
59.8%
  
L(25),Def(91),O(4)
47
  
Barclays
  
Cavalier Building
  
04/24/15
  
06/06/15
          
119
  
0
  
120
  
1
  
6
  
0
  
0
  
05/06/25
  
No
      
6,150,000
  
60.0%
  
L(25),Def(90),O(5)
48
  
SMF II
  
Plantation Corporate Center
  
04/14/15
  
06/06/15
  
11/06/16
  
12/06/16
  
119
  
360
  
18
  
1
  
6
  
0
  
0
  
05/06/25
  
No
      
5,141,220
  
60.8%
  
L(25),Def(91),O(4)
49
  
RCMC
  
9 Washington
  
05/08/15
  
07/01/15
  
06/01/20
  
07/01/20
  
120
  
360
  
60
  
0
  
1
  
0
  
4
  
06/01/25
  
No
      
5,433,540
  
67.9%
  
L(24),Def(92),O(4)
50
  
JPMCB
  
Creekside Square Apartments
  
05/07/15
  
07/01/15
          
120
  
300
  
0
  
0
  
1
  
0
  
0
  
06/01/25
  
No
      
4,179,857
  
52.9%
  
L(25),Grtr1%orYM(91),O(4)
51
  
RCMC
  
Patton Square
  
05/18/15
  
07/05/15
          
120
  
360
  
0
  
0
  
5
  
0
  
0
  
06/05/25
  
No
      
4,588,361
  
57.0%
  
L(24),Def(92),O(4)
52
  
RAIT
  
14001 Weston Parkway
  
04/30/15
  
06/01/15
          
119
  
299
  
0
  
1
  
1
  
5
  
5
  
05/01/25
  
No
      
4,057,409
  
48.6%
  
L(25),Def(91),O(4)
53
  
Barclays
  
Rockmead Professional Center
  
04/28/15
  
06/06/15
  
05/06/17
  
06/06/17
  
119
  
360
  
24
  
1
  
6
  
0
  
0
  
05/06/25
  
No
      
4,151,167
  
62.9%
  
L(25),Def(91),O(4)
54
  
Barclays
  
Austin Industrial Park
  
02/17/15
  
04/06/15
  
03/06/20
  
04/06/20
  
117
  
360
  
60
  
3
  
6
  
0
  
0
  
03/06/25
  
No
      
4,098,660
  
63.5%
  
L(27),Def(89),O(4)
55
  
RAIT
  
North Road Plaza
  
04/08/15
  
06/01/15
  
05/01/17
  
06/01/17
  
119
  
360
  
24
  
1
  
1
  
5
  
5
  
05/01/25
  
No
      
3,814,079
  
64.1%
  
L(25),Def(91),O(4)
56
  
RAIT
  
Walgreens - Brunswick
  
05/07/15
  
07/01/15
          
120
  
360
  
0
  
0
  
1
  
5
  
5
  
06/01/25
  
No
      
3,451,696
  
53.1%
  
L(24),Def(92),O(4)
57
  
Barclays
  
Liberty Station - Building 210
  
03/05/15
  
04/06/15
  
03/06/17
  
04/06/17
  
117
  
360
  
24
  
3
  
6
  
0
  
0
  
03/06/25
  
No
      
3,483,602
  
55.7%
  
L(27),Def(89),O(4)
58
  
RCMC
  
275 N. York
  
05/15/15
  
07/05/15
  
06/05/17
  
07/05/17
  
120
  
360
  
24
  
0
  
5
  
0
  
0
  
06/05/25
  
No
      
3,405,305
  
58.2%
  
L(24),Def(92),O(4)
59
  
Barclays
  
Dakota Estates
  
04/07/15
  
05/06/15
          
118
  
358
  
0
  
2
  
6
  
0
  
0
  
04/06/25
  
No
      
3,206,397
  
60.0%
  
L(26),Def(90),O(4)
60
  
RAIT
  
CVS - Fair Oaks
  
03/12/15
  
05/01/15
          
118
  
0
  
120
  
2
  
1
  
5
  
5
  
04/01/25
  
No
      
3,960,000
  
65.2%
  
L(26),Def(90),O(4)
61
  
RCMC
  
AAA Storage City
  
04/01/15
  
05/05/15
          
118
  
358
  
0
  
2
  
5
  
0
  
0
  
04/05/25
  
No
      
3,004,713
  
49.3%
  
L(26),Def(90),O(4)
62
  
RAIT
  
CVS - Hutto
  
03/27/15
  
05/01/15
          
118
  
0
  
120
  
2
  
1
  
5
  
5
  
04/01/25
  
No
      
2,650,000
  
62.0%
  
L(26),Def(90),O(4)
63
  
Barclays
  
91st & Kelton
  
04/30/15
  
06/06/15
          
119
  
359
  
0
  
1
  
6
  
0
  
0
  
05/06/25
  
No
      
2,030,525
  
53.4%
  
L(25),Def(91),O(4)
 
A-1-3
 

 

 
ANNEX A-1
                                                        
                                                             
           
HISTORICAL FINANCIALS(12)
                                                             
           
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
  
RAIT
  
2025 M Street
  
10,674,958
  
3,866,999
  
6,807,959
  
9,320,363
  
4,113,777
  
5,206,586
  
9,023,624
  
3,916,010
  
5,107,614
                
2
  
JPMCB
  
One City Centre
  
14,793,495
  
6,881,731
  
7,911,764
  
18,899,569
  
9,159,438
  
9,740,131
  
18,363,338
  
9,256,147
  
9,107,191
  
18,365,962
  
8,988,910
  
9,377,052
  
02/28/15
3
  
JPMCB
  
400 Poydras
  
9,907,176
  
4,797,534
  
5,109,642
  
10,182,807
  
4,994,209
  
5,188,598
  
10,786,450
  
5,078,421
  
5,708,029
  
11,011,803
  
5,233,671
  
5,778,132
  
03/31/15
4
  
Barclays
  
Cole IV Retail Portfolio - Pool I
                          
9,872,543
  
2,627,738
  
7,244,804
  
10,041,227
  
2,607,059
  
7,434,168
  
02/28/15
4.01
  
Barclays
  
Beavercreek Shopping Center
                          
3,689,718
  
974,502
  
2,715,216
  
3,675,906
  
960,031
  
2,715,875
  
02/28/15
4.02
  
Barclays
  
Marketplace at the Lakes
                          
2,162,704
  
581,956
  
1,580,748
  
2,269,990
  
575,924
  
1,694,066
  
02/28/15
4.03
  
Barclays
  
Plaza San Mateo
                          
1,261,449
  
283,027
  
978,421
  
1,240,157
  
276,075
  
964,082
  
02/28/15
4.04
  
Barclays
  
Emerald Place
                          
1,084,996
  
253,889
  
831,107
  
1,095,315
  
251,282
  
844,033
  
02/28/15
4.05
  
Barclays
  
Village at Hereford Farms
                          
659,566
  
79,771
  
579,795
  
705,936
  
95,736
  
610,200
  
02/28/15
4.06
  
Barclays
  
University Marketplace
                          
1,014,110
  
454,593
  
559,517
  
1,053,923
  
448,011
  
605,912
  
02/28/15
5
  
Barclays
  
Cole IV Retail Portfolio - Pool II
                          
8,493,811
  
2,106,327
  
6,387,484
  
8,782,710
  
2,133,691
  
6,649,019
  
02/28/15
5.01
  
Barclays
  
Inglewood Plaza
                          
1,430,657
  
329,333
  
1,101,324
  
1,724,406
  
357,500
  
1,366,906
  
02/28/15
5.02
  
Barclays
  
Hickory Flat Commons
                          
1,522,006
  
392,890
  
1,129,116
  
1,497,508
  
385,824
  
1,111,684
  
02/28/15
5.03
  
Barclays
  
East Manchester Village Centre
                          
1,621,230
  
450,991
  
1,170,239
  
1,642,959
  
461,148
  
1,181,811
  
02/28/15
5.04
  
Barclays
  
Terrell Mill Village
                          
1,416,452
  
257,950
  
1,158,502
  
1,407,486
  
251,271
  
1,156,215
  
02/28/15
5.05
  
Barclays
  
Westover Marketplace
                          
1,165,477
  
210,485
  
954,992
  
1,180,408
  
225,880
  
954,528
  
02/28/15
5.06
  
Barclays
  
Target Center
                          
1,337,989
  
464,678
  
873,311
  
1,329,943
  
452,068
  
877,875
  
02/28/15
6
  
JPMCB
  
Alta Woodlake Square
                                      
3,478,423
  
2,102,241
  
1,376,182
  
04/30/15
7
  
Barclays
  
Little Palm Island Resort
  
14,469,080
  
12,489,568
  
1,979,512
  
16,069,683
  
13,136,526
  
2,933,157
  
17,154,034
  
13,799,310
  
3,354,724
  
17,410,213
  
13,863,044
  
3,547,169
  
03/31/15
8
  
JPMCB
  
JAGR Portfolio
  
29,689,027
  
25,661,678
  
4,027,349
  
30,626,744
  
26,325,021
  
4,301,723
  
31,665,339
  
26,593,129
  
5,072,210
  
32,878,835
  
27,651,376
  
5,227,459
  
02/28/15
8.01
  
JPMCB
  
Hilton Jackson
  
13,199,176
  
11,512,948
  
1,686,228
  
13,763,838
  
11,923,531
  
1,840,307
  
14,554,966
  
12,262,956
  
2,292,010
  
16,164,497
  
13,554,292
  
2,610,205
  
02/28/15
8.02
  
JPMCB
  
Doubletree Grand Rapids
  
7,793,985
  
6,707,743
  
1,086,242
  
8,339,079
  
6,915,386
  
1,423,693
  
8,739,063
  
7,150,108
  
1,588,955
  
8,416,038
  
6,976,923
  
1,439,115
  
02/28/15
8.03
  
JPMCB
  
Doubletree Annapolis
  
8,695,866
  
7,440,988
  
1,254,878
  
8,523,827
  
7,486,104
  
1,037,723
  
8,371,310
  
7,180,065
  
1,191,245
  
8,298,300
  
7,120,161
  
1,178,139
  
02/28/15
9
  
JPMCB
  
Lenox Towers
  
5,491,302
  
3,433,361
  
2,057,941
  
5,235,220
  
3,275,187
  
1,960,033
  
5,591,687
  
2,938,075
  
2,653,613
  
5,740,735
  
2,860,012
  
2,880,723
  
04/30/15
10
  
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
                
10.01
  
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
                
10.02
  
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
                
10.03
  
SMF II
  
Fremont
  
1,477,557
  
562,313
  
915,244
  
1,655,528
  
655,811
  
999,717
  
1,632,333
  
678,673
  
953,660
                
11
  
RAIT
  
Aspen Heights - Texas A&M University Corpus Christi
                                      
4,338,710
  
1,563,223
  
2,775,487
  
03/31/15
12
  
JPMCB
  
Marriott - Pittsburgh
  
19,091,569
  
15,835,338
  
3,256,231
  
20,787,785
  
16,581,754
  
4,206,031
  
21,527,743
  
16,661,047
  
4,866,696
  
22,151,423
  
16,909,467
  
5,241,956
  
03/31/15
13
  
SMF II
  
Crest at Greylyn
                          
3,127,555
  
1,136,134
  
1,991,421
  
3,192,720
  
1,178,530
  
2,014,190
  
03/31/15
14
  
JPMCB
  
Pinecrest Town Center
  
2,310,752
  
1,164,026
  
1,146,726
  
2,417,027
  
1,039,517
  
1,377,511
  
2,585,532
  
1,089,751
  
1,495,781
                
15
  
RCMC
  
DoubleTree - Carson
  
8,892,975
  
7,043,211
  
1,849,764
  
9,402,909
  
7,289,880
  
2,113,029
  
10,391,208
  
7,970,030
  
2,421,178
  
10,461,393
  
7,966,861
  
2,494,532
  
01/31/15
16
  
JPMCB
  
Richmond Portfolio
  
4,312,808
  
2,257,982
  
2,054,826
  
4,936,232
  
2,657,071
  
2,279,161
  
5,030,149
  
2,763,590
  
2,266,559
  
5,003,013
  
2,715,985
  
2,287,028
  
02/28/15
16.01
  
JPMCB
  
Boulders
  
1,561,397
  
753,140
  
808,257
  
1,882,270
  
880,634
  
1,001,636
  
1,815,402
  
900,281
  
915,121
  
1,768,025
  
878,249
  
889,776
  
02/28/15
16.02
  
JPMCB
  
Moorefield I, II, III
  
1,581,718
  
802,004
  
779,714
  
1,566,079
  
970,691
  
595,388
  
1,712,408
  
1,024,869
  
687,539
  
1,727,999
  
1,016,810
  
711,189
  
02/28/15
16.03
  
JPMCB
  
Winchester
  
1,169,693
  
702,838
  
466,855
  
1,487,883
  
805,746
  
682,137
  
1,502,339
  
838,440
  
663,899
  
1,506,989
  
820,926
  
686,063
  
02/28/15
17
  
Barclays
  
Downtown Seaside
              
2,505,664
  
543,815
  
1,961,849
  
2,651,024
  
545,381
  
2,105,643
                
18
  
RAIT
  
Courtyard Marriott Green Hills
                                      
5,712,442
  
3,221,442
  
2,491,000
  
04/30/15
19
  
Barclays
  
Simply Self Storage Portfolio (FL & GA)
  
2,966,536
  
1,388,502
  
1,578,033
  
3,165,596
  
1,464,171
  
1,701,425
  
3,389,762
  
1,611,033
  
1,778,729
  
3,360,103
  
1,616,962
  
1,743,141
  
02/28/15
19.01
  
Barclays
  
Assured Self Storage
  
714,193
  
310,883
  
403,310
  
715,197
  
278,210
  
436,987
  
773,005
  
302,857
  
470,148
  
769,413
  
312,892
  
456,521
  
02/28/15
19.02
  
Barclays
  
Preakness Self Storage
  
482,505
  
207,198
  
275,307
  
563,992
  
293,022
  
270,970
  
588,663
  
318,673
  
269,990
  
608,991
  
320,559
  
288,432
  
02/28/15
19.03
  
Barclays
  
United Self Storage
  
504,628
  
218,025
  
286,603
  
516,992
  
215,481
  
301,511
  
561,217
  
249,958
  
311,259
  
509,952
  
195,979
  
313,973
  
02/28/15
19.04
  
Barclays
  
Gordon Highway Self Storage
  
518,705
  
213,059
  
305,646
  
519,342
  
215,413
  
303,929
  
486,838
  
227,410
  
259,428
  
487,164
  
234,632
  
252,532
  
02/28/15
19.05
  
Barclays
  
Cherokee Self Storage
  
192,923
  
131,450
  
61,473
  
251,538
  
137,221
  
114,317
  
370,380
  
186,434
  
183,946
  
378,599
  
185,938
  
192,661
  
02/28/15
19.06
  
Barclays
  
Decatur Self Storage
  
362,351
  
183,890
  
178,461
  
393,255
  
208,967
  
184,288
  
389,486
  
209,751
  
179,735
  
389,077
  
241,531
  
147,546
  
02/28/15
19.07
  
Barclays
  
Marietta Self Storage
  
191,230
  
123,997
  
67,233
  
205,280
  
115,857
  
89,423
  
220,173
  
115,950
  
104,223
  
216,907
  
125,431
  
91,476
  
02/28/15
20
  
SMF II
  
Sedano’s Plaza Lakes on the Green
                                                    
21
  
JPMCB
  
Eagles Trail
  
3,127,928
  
2,276,605
  
851,323
  
4,119,707
  
2,445,574
  
1,674,133
  
4,048,347
  
2,470,091
  
1,578,256
  
3,992,966
  
2,441,510
  
1,551,456
  
02/28/15
22
  
JPMCB
  
Bridgeway Business Center
  
3,605,862
  
684,122
  
2,921,740
  
3,221,947
  
644,715
  
2,577,232
  
3,428,098
  
625,943
  
2,802,155
                
23
  
JPMCB
  
Doubletree Baltimore Airport
  
9,305,835
  
7,787,556
  
1,518,279
  
9,498,255
  
7,931,088
  
1,567,167
  
10,240,786
  
8,405,697
  
1,835,089
  
10,181,788
  
8,341,937
  
1,839,851
  
03/31/15
24
  
JPMCB
  
The Heights
  
2,690,192
  
621,723
  
2,068,469
  
2,702,711
  
627,796
  
2,074,915
  
2,753,506
  
622,158
  
2,131,348
                
25
  
RCMC
  
Garden District Apartments
  
2,473,781
  
1,253,022
  
1,220,759
  
2,365,815
  
1,172,684
  
1,193,131
  
2,312,209
  
1,111,435
  
1,200,774
  
2,362,954
  
1,137,365
  
1,225,589
  
04/30/15
26
  
Barclays
  
El Paseo Collection South
              
1,809,806
  
441,890
  
1,367,916
  
1,888,602
  
473,983
  
1,414,619
                
27
  
JPMCB
  
Homewood Suites Kennesaw
  
2,988,054
  
1,997,158
  
990,896
  
3,139,333
  
2,082,526
  
1,056,807
  
3,470,992
  
2,269,523
  
1,201,469
  
3,541,703
  
2,300,446
  
1,241,257
  
03/31/15
28
  
SMF II
  
Springhill Suites Charleston
  
2,771,137
  
1,840,029
  
931,108
  
3,097,096
  
1,961,244
  
1,135,852
  
3,680,938
  
2,306,962
  
1,373,976
                
29
  
JPMCB
  
Chestnut Place
  
3,551,179
  
2,557,463
  
993,716
  
4,004,698
  
2,708,125
  
1,296,573
  
3,807,583
  
2,747,021
  
1,060,562
                
30
  
RCMC
  
AllStore Center Self Storage
  
1,111,048
  
373,930
  
737,117
  
1,155,020
  
393,572
  
761,448
  
1,220,376
  
391,939
  
828,438
  
1,231,367
  
386,551
  
844,815
  
02/28/15
31
  
SMF II
  
Hampton Inn Jacksonville
              
2,710,936
  
1,669,429
  
1,041,507
  
3,366,893
  
2,101,944
  
1,264,949
  
3,363,144
  
2,113,964
  
1,249,180
  
01/31/15
32
  
RCMC
  
Hidden Hills at Oakdale West
              
1,301,363
  
695,923
  
605,440
  
1,634,468
  
708,689
  
925,779
  
1,689,579
  
689,448
  
1,000,131
  
03/31/15
33
  
RCMC
  
Whitemarsh Self Storage
  
796,803
  
291,107
  
505,696
  
868,846
  
305,843
  
563,003
  
1,019,894
  
344,375
  
675,518
  
1,048,612
  
345,191
  
703,421
  
02/28/15
34
  
RCMC
  
The Weatherly
  
1,068,807
  
450,698
  
618,109
  
1,217,854
  
568,060
  
649,794
  
1,276,198
  
646,161
  
630,038
  
1,290,773
  
645,904
  
644,869
  
02/28/15
35
  
SMF II
  
Northsight Village
  
1,005,791
  
418,350
  
587,441
  
1,058,816
  
354,333
  
704,483
  
1,219,060
  
352,681
  
866,379
                
36
  
JPMCB
  
Fairfield Inn Destin
  
2,293,905
  
1,791,466
  
502,439
  
2,238,463
  
1,747,588
  
490,875
  
3,021,211
  
2,043,541
  
977,670
  
3,091,271
  
2,062,311
  
1,028,959
  
01/31/15
37
  
RCMC
  
Mt. Nebo Pointe
  
1,154,982
  
1,022,577
  
132,405
  
1,373,399
  
964,742
  
408,657
  
1,754,223
  
923,569
  
830,654
                
38
  
Barclays
  
Campus View Apartments
                                      
870,860
  
76,112
  
794,749
  
03/31/15
39
  
Barclays
  
Park Centre Commons
  
781,792
  
182,981
  
598,811
  
851,063
  
192,513
  
658,551
  
901,385
  
206,282
  
695,103
                
40
  
RCMC
  
Windwood Centre
  
1,008,898
  
504,332
  
504,566
  
1,051,274
  
466,833
  
584,441
  
1,106,199
  
464,641
  
641,559
  
1,099,607
  
466,169
  
633,438
  
03/31/15
41
  
RCMC
  
2560 Dixwell
  
716,671
  
159,886
  
556,785
  
752,594
  
169,423
  
583,171
  
754,364
  
151,844
  
602,520
                
42
  
Barclays
  
Alore Center
              
908,810
  
273,398
  
635,412
  
864,321
  
279,031
  
585,290
                
43
  
JPMCB
  
Candlewood Suites Greenville
                          
2,019,172
  
1,352,402
  
666,770
  
2,138,849
  
1,398,703
  
740,146
  
01/31/15
44
  
Barclays
  
Lamberton Lake Apartments
  
1,020,548
  
553,386
  
467,162
  
1,106,228
  
545,287
  
560,941
  
1,190,054
  
581,794
  
608,261
                
45
  
JPMCB
  
Hampton Inn Ft. Wayne
  
1,787,848
  
1,228,103
  
559,746
  
1,918,233
  
1,299,715
  
618,518
  
2,212,138
  
1,505,566
  
706,572
  
2,229,075
  
1,508,407
  
720,668
  
01/31/15
46
  
SMF II
  
Lyons Station
  
813,586
  
268,618
  
544,968
  
709,783
  
260,747
  
449,036
  
736,492
  
278,834
  
457,658
                
47
  
Barclays
  
Cavalier Building
  
1,083,301
  
454,884
  
628,417
  
1,130,742
  
534,953
  
595,789
  
1,271,476
  
494,156
  
777,320
  
1,261,827
  
489,489
  
772,338
  
02/28/15
48
  
SMF II
  
Plantation Corporate Center
  
1,089,608
  
525,234
  
564,374
  
1,054,604
  
518,106
  
536,498
  
985,020
  
507,039
  
477,981
                
49
  
RCMC
  
9 Washington
              
866,258
  
310,987
  
555,271
  
869,426
  
298,842
  
570,584
                
50
  
JPMCB
  
Creekside Square Apartments
  
961,236
  
519,737
  
441,499
  
955,236
  
452,200
  
503,036
  
1,018,795
  
440,717
  
578,078
  
1,022,852
  
448,777
  
574,075
  
02/28/15
51
  
RCMC
  
Patton Square
  
642,833
  
173,428
  
469,405
  
791,172
  
241,773
  
549,400
  
878,310
  
201,568
  
676,741
  
857,120
  
211,851
  
645,269
  
02/28/15
52
  
RAIT
  
14001 Weston Parkway
  
804,091
  
232,289
  
571,802
  
858,812
  
226,526
  
632,286
  
958,175
  
228,976
  
729,199
  
1,024,957
  
224,392
  
800,566
  
02/28/15
53
  
Barclays
  
Rockmead Professional Center
  
500,898
  
152,506
  
348,392
  
468,719
  
167,847
  
300,872
  
506,225
  
162,524
  
343,701
                
54
  
Barclays
  
Austin Industrial Park
  
629,514
  
239,100
  
390,413
  
656,175
  
195,333
  
460,842
  
670,008
  
209,459
  
460,548
                
55
  
RAIT
  
North Road Plaza
  
731,916
  
214,845
  
517,071
  
699,544
  
188,695
  
510,849
  
728,578
  
277,390
  
451,188
                
56
  
RAIT
  
Walgreens - Brunswick
                                                    
57
  
Barclays
  
Liberty Station - Building 210
  
342,402
  
266,593
  
75,809
  
419,706
  
216,856
  
202,850
  
861,974
  
291,546
  
570,428
                
58
  
RCMC
  
275 N. York
  
322,678
  
44,465
  
278,213
  
391,155
  
213,595
  
177,560
  
457,510
  
131,434
  
326,076
                
59
  
Barclays
  
Dakota Estates
              
277,744
  
118,411
  
159,333
  
554,229
  
174,018
  
380,211
                
60
  
RAIT
  
CVS - Fair Oaks
                                                    
61
  
RCMC
  
AAA Storage City
  
646,769
  
213,539
  
433,230
  
657,212
  
276,539
  
380,673
  
725,803
  
232,918
  
492,885
  
726,327
  
232,783
  
493,544
  
01/31/15
62
  
RAIT
  
CVS - Hutto
                                                    
63
  
Barclays
  
91st & Kelton
  
545,247
  
205,306
  
339,941
  
430,492
  
214,555
  
215,936
  
411,534
  
203,729
  
207,805
                
 
A-1-4
 

 

 
ANNEX A-1
                                                            
                                                                 
           
UW
                                                    
           
Economic
  
UW
  
UW Total
  
UW
  
UW Capital
  
UW
  
UW
  
UW NCF
  
UW NOI
  
UW NCF
      
Ground Lease
  
Ground Lease
    
Loan #
  
Seller(1)
  
Property Name
  
Occupancy %
  
Revenues ($)(3)
  
Expenses ($)
  
NOI ($)(3)(13)
  
 Items ($)
  
NCF ($)(3)(13)
  
 NOI DSCR(14)
  
DSCR(14)
  
Debt Yield %
  
 Debt Yield %
  
Title Type(15)
  
 Expiration
  
 Extension Terms
  
PML %
1
  
RAIT
  
2025 M Street
  
95.0%
  
9,882,877
  
4,278,934
  
5,603,943
  
245,120
  
5,358,823
  
1.49
  
1.43
  
8.8%
  
8.4%
  
Fee
            
2
  
JPMCB
  
One City Centre
  
81.6%
  
19,305,498
  
10,216,109
  
9,089,389
  
912,642
  
8,176,746
  
2.26
  
2.04
  
9.1%
  
8.2%
  
Fee
            
3
  
JPMCB
  
400 Poydras
  
88.6%
  
11,390,127
  
5,176,925
  
6,213,202
  
833,792
  
5,379,409
  
1.85
  
1.60
  
11.1%
  
9.6%
  
Fee
            
4
  
Barclays
  
Cole IV Retail Portfolio - Pool I
  
95.1%
  
9,818,217
  
3,098,492
  
6,719,726
  
330,613
  
6,389,112
  
3.48
  
3.30
  
13.4%
  
12.8%
  
Fee
          
Various
4.01
  
Barclays
  
Beavercreek Shopping Center
  
95.0%
  
3,757,040
  
1,355,883
  
2,401,157
  
145,362
  
2,255,795
                  
Fee
            
4.02
  
Barclays
  
Marketplace at the Lakes
  
95.0%
  
2,030,973
  
538,433
  
1,492,540
  
76,483
  
1,416,057
                  
Fee
          
11%
4.03
  
Barclays
  
Plaza San Mateo
  
97.0%
  
1,111,364
  
230,453
  
880,912
  
15,336
  
865,576
                  
Fee
            
4.04
  
Barclays
  
Emerald Place
  
93.0%
  
1,144,942
  
409,235
  
735,707
  
38,341
  
697,366
                  
Fee
            
4.05
  
Barclays
  
Village at Hereford Farms
  
95.5%
  
847,877
  
157,588
  
690,289
  
24,104
  
666,185
                  
Fee
            
4.06
  
Barclays
  
University Marketplace
  
96.0%
  
926,021
  
406,900
  
519,122
  
30,988
  
488,134
                  
Fee
            
5
  
Barclays
  
Cole IV Retail Portfolio - Pool II
  
94.0%
  
8,984,006
  
2,285,884
  
6,698,122
  
368,871
  
6,329,251
  
3.46
  
3.27
  
13.4%
  
12.7%
  
Fee
          
Various
5.01
  
Barclays
  
Inglewood Plaza
  
95.5%
  
2,224,004
  
566,752
  
1,657,252
  
53,211
  
1,604,041
                  
Fee
          
9%
5.02
  
Barclays
  
Hickory Flat Commons
  
88.4%
  
1,471,641
  
389,416
  
1,082,225
  
44,887
  
1,037,339
                  
Fee
            
5.03
  
Barclays
  
East Manchester Village Centre
  
95.0%
  
1,646,298
  
488,222
  
1,158,076
  
65,242
  
1,092,834
                  
Fee
            
5.04
  
Barclays
  
Terrell Mill Village
  
95.0%
  
1,387,275
  
242,492
  
1,144,782
  
83,904
  
1,060,878
                  
Fee
            
5.05
  
Barclays
  
Westover Marketplace
  
95.0%
  
1,054,342
  
208,469
  
845,873
  
56,723
  
789,151
                  
Fee
            
5.06
  
Barclays
  
Target Center
  
95.0%
  
1,200,446
  
390,533
  
809,913
  
64,905
  
745,008
                  
Fee
            
6
  
JPMCB
  
Alta Woodlake Square
  
88.3%
  
4,171,728
  
1,692,641
  
2,479,086
  
51,200
  
2,427,886
  
1.37
  
1.34
  
8.0%
  
7.8%
  
Fee
            
7
  
Barclays
  
Little Palm Island Resort
  
75.5%
  
17,410,213
  
13,800,756
  
3,609,457
  
0
  
3,609,457
  
1.90
  
1.90
  
11.7%
  
11.7%
  
Fee
            
8
  
JPMCB
  
JAGR Portfolio
  
64.2%
  
35,641,818
  
30,231,368
  
5,410,450
  
0
  
5,410,450
  
1.78
  
1.78
  
11.4%
  
11.4%
  
Fee
            
8.01
  
JPMCB
  
Hilton Jackson
  
67.7%
  
18,927,480
  
16,163,097
  
2,764,383
  
0
  
2,764,383
                  
Fee
            
8.02
  
JPMCB
  
Doubletree Grand Rapids
  
65.5%
  
8,416,038
  
6,902,314
  
1,513,724
  
0
  
1,513,724
                  
Fee
            
8.03
  
JPMCB
  
Doubletree Annapolis
  
58.4%
  
8,298,300
  
7,165,957
  
1,132,343
  
0
  
1,132,343
                  
Fee
            
9
  
JPMCB
  
Lenox Towers
  
77.2%
  
6,472,524
  
3,431,162
  
3,041,362
  
584,551
  
2,456,811
  
1.94
  
1.56
  
11.1%
  
8.9%
  
Fee
            
10
  
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
          
Various
10.01
  
SMF II
  
Oshkosh
  
91.4%
  
5,133,180
  
2,126,428
  
3,006,751
  
256,986
  
2,749,765
                  
Fee
            
10.02
  
SMF II
  
Burlington
  
80.3%
  
2,591,417
  
1,279,746
  
1,311,671
  
179,667
  
1,132,004
                  
Fee
          
10%
10.03
  
SMF II
  
Fremont
  
82.8%
  
1,636,059
  
701,373
  
934,686
  
104,985
  
829,701
                  
Fee
            
11
  
RAIT
  
Aspen Heights - Texas A&M University Corpus Christi
  
94.5%
  
4,215,154
  
1,885,214
  
2,329,939
  
50,000
  
2,279,939
  
1.58
  
1.54
  
9.0%
  
8.8%
  
Fee
            
12
  
JPMCB
  
Marriott - Pittsburgh
  
71.1%
  
21,506,160
  
16,721,048
  
4,785,112
  
0
  
4,785,112
  
1.78
  
1.78
  
10.9%
  
10.9%
  
Leasehold
  
10/31/51
  
None
    
13
  
SMF II
  
Crest at Greylyn
  
92.6%
  
3,192,720
  
1,273,213
  
1,919,507
  
58,275
  
1,861,232
  
1.35
  
1.31
  
8.0%
  
7.8%
  
Fee
            
14
  
JPMCB
  
Pinecrest Town Center
  
87.4%
  
3,226,426
  
1,214,945
  
2,011,481
  
155,389
  
1,856,093
  
1.47
  
1.36
  
8.6%
  
7.9%
  
Fee
            
15
  
RCMC
  
DoubleTree - Carson
  
81.5%
  
10,391,208
  
7,993,978
  
2,397,230
  
0
  
2,397,230
  
1.86
  
1.86
  
10.6%
  
10.6%
  
Fee
          
13%
16
  
JPMCB
  
Richmond Portfolio
  
79.0%
  
5,314,278
  
2,692,763
  
2,621,516
  
719,806
  
1,901,709
  
2.07
  
1.50
  
12.1%
  
8.8%
  
Fee
            
16.01
  
JPMCB
  
Boulders
  
79.6%
  
1,888,138
  
889,702
  
998,436
  
247,428
  
751,008
                  
Fee
            
16.02
  
JPMCB
  
Moorefield I, II, III
  
77.4%
  
1,788,105
  
999,460
  
788,644
  
247,836
  
540,809
                  
Fee
            
16.03
  
JPMCB
  
Winchester
  
80.1%
  
1,638,036
  
803,600
  
834,435
  
224,543
  
609,893
                  
Fee
            
17
  
Barclays
  
Downtown Seaside
  
94.9%
  
2,681,743
  
690,515
  
1,991,228
  
74,133
  
1,917,095
  
1.59
  
1.53
  
9.3%
  
8.9%
  
Fee
            
18
  
RAIT
  
Courtyard Marriott Green Hills
  
73.2%
  
6,130,582
  
3,718,582
  
2,412,000
  
0
  
2,412,000
  
2.10
  
2.10
  
12.1%
  
12.1%
  
Fee
            
19
  
Barclays
  
Simply Self Storage Portfolio (FL & GA)
  
68.8%
  
3,360,103
  
1,597,710
  
1,762,392
  
46,859
  
1,715,533
  
1.52
  
1.48
  
9.0%
  
8.7%
  
Fee
            
19.01
  
Barclays
  
Assured Self Storage
  
86.7%
  
769,413
  
347,116
  
422,297
  
7,165
  
415,132
                  
Fee
            
19.02
  
Barclays
  
Preakness Self Storage
  
69.6%
  
608,991
  
312,848
  
296,143
  
7,768
  
288,375
                  
Fee
            
19.03
  
Barclays
  
United Self Storage
  
61.9%
  
509,952
  
220,283
  
289,669
  
8,442
  
281,227
                  
Fee
            
19.04
  
Barclays
  
Gordon Highway Self Storage
  
58.5%
  
487,164
  
218,582
  
268,582
  
4,912
  
263,670
                  
Fee
            
19.05
  
Barclays
  
Cherokee Self Storage
  
78.2%
  
378,599
  
178,356
  
200,242
  
8,775
  
191,468
                  
Fee
            
19.06
  
Barclays
  
Decatur Self Storage
  
54.4%
  
389,077
  
207,474
  
181,603
  
5,933
  
175,670
                  
Fee
            
19.07
  
Barclays
  
Marietta Self Storage
  
74.7%
  
216,907
  
113,051
  
103,856
  
3,865
  
99,992
                  
Fee
            
20
  
SMF II
  
Sedano’s Plaza Lakes on the Green
  
81.5%
  
2,297,054
  
647,983
  
1,649,071
  
147,005
  
1,502,066
  
1.47
  
1.34
  
8.9%
  
8.1%
  
Fee
            
21
  
JPMCB
  
Eagles Trail
  
90.0%
  
3,985,846
  
2,470,112
  
1,515,734
  
118,800
  
1,396,934
  
1.43
  
1.32
  
8.8%
  
8.1%
  
Fee
            
22
  
JPMCB
  
Bridgeway Business Center
  
90.0%
  
3,427,855
  
713,306
  
2,714,549
  
337,971
  
2,376,578
  
2.31
  
2.03
  
17.0%
  
14.9%
  
Fee
            
23
  
JPMCB
  
Doubletree Baltimore Airport
  
71.8%
  
10,181,788
  
8,410,094
  
1,771,694
  
0
  
1,771,694
  
1.73
  
1.73
  
11.2%
  
11.2%
  
Leasehold
  
06/30/24
  
Six ten-year options
    
24
  
JPMCB
  
The Heights
  
86.7%
  
2,936,678
  
712,537
  
2,224,141
  
206,575
  
2,017,566
  
1.67
  
1.51
  
14.6%
  
13.3%
  
Fee
            
25
  
RCMC
  
Garden District Apartments
  
94.9%
  
2,312,135
  
1,143,139
  
1,168,996
  
76,773
  
1,092,223
  
1.39
  
1.30
  
8.5%
  
8.0%
  
Fee
            
26
  
Barclays
  
El Paseo Collection South
  
94.9%
  
1,853,140
  
540,891
  
1,312,249
  
80,983
  
1,231,266
  
1.71
  
1.60
  
9.7%
  
9.1%
  
Fee
          
7%
27
  
JPMCB
  
Homewood Suites Kennesaw
  
77.6%
  
3,229,107
  
2,127,201
  
1,101,906
  
0
  
1,101,906
  
1.48
  
1.48
  
9.6%
  
9.6%
  
Fee
            
28
  
SMF II
  
Springhill Suites Charleston
  
80.0%
  
3,462,728
  
2,430,068
  
1,032,660
  
0
  
1,032,660
  
1.47
  
1.47
  
9.9%
  
9.9%
  
Fee
            
29
  
JPMCB
  
Chestnut Place
  
85.3%
  
3,779,626
  
2,782,673
  
996,953
  
163,574
  
833,379
  
1.63
  
1.37
  
9.5%
  
8.0%
  
Fee
            
30
  
RCMC
  
AllStore Center Self Storage
  
75.6%
  
1,259,490
  
395,978
  
863,511
  
10,416
  
853,096
  
1.53
  
1.51
  
8.6%
  
8.5%
  
Fee
          
14%
31
  
SMF II
  
Hampton Inn Jacksonville
  
80.0%
  
3,324,571
  
2,227,848
  
1,096,723
  
0
  
1,096,723
  
1.98
  
1.98
  
11.6%
  
11.6%
  
Fee
            
32
  
RCMC
  
Hidden Hills at Oakdale West
  
88.2%
  
1,703,723
  
776,753
  
926,970
  
56,700
  
870,270
  
1.73
  
1.62
  
10.0%
  
9.4%
  
Fee
            
33
  
RCMC
  
Whitemarsh Self Storage
  
82.4%
  
1,093,776
  
352,336
  
741,440
  
8,655
  
732,785
  
1.39
  
1.38
  
8.1%
  
8.0%
  
Fee
            
34
  
RCMC
  
The Weatherly
  
93.3%
  
1,374,396
  
583,091
  
791,305
  
75,926
  
715,379
  
1.49
  
1.35
  
8.9%
  
8.0%
  
Fee
          
16%
35
  
SMF II
  
Northsight Village
  
83.6%
  
1,154,995
  
361,455
  
793,540
  
86,270
  
707,270
  
1.57
  
1.40
  
9.0%
  
8.0%
  
Fee
            
36
  
JPMCB
  
Fairfield Inn Destin
  
60.9%
  
3,091,271
  
2,039,318
  
1,051,953
  
0
  
1,051,953
  
2.15
  
2.15
  
12.4%
  
12.4%
  
Fee
            
37
  
RCMC
  
Mt. Nebo Pointe
  
93.6%
  
1,925,454
  
932,871
  
992,584
  
94,475
  
898,109
  
2.12
  
1.92
  
12.4%
  
11.2%
  
Fee
            
38
  
Barclays
  
Campus View Apartments
  
93.9%
  
891,278
  
173,700
  
717,578
  
13,200
  
704,378
  
1.51
  
1.48
  
9.0%
  
8.8%
  
Fee
            
39
  
Barclays
  
Park Centre Commons
  
95.0%
  
999,785
  
213,702
  
786,083
  
54,606
  
731,477
  
1.71
  
1.59
  
9.9%
  
9.2%
  
Fee
            
40
  
RCMC
  
Windwood Centre
  
90.0%
  
1,226,180
  
485,265
  
740,914
  
80,563
  
660,352
  
1.66
  
1.48
  
9.9%
  
8.8%
  
Fee
            
41
  
RCMC
  
2560 Dixwell
  
95.0%
  
765,490
  
190,756
  
574,734
  
13,523
  
561,212
  
1.40
  
1.37
  
8.2%
  
8.0%
  
Fee
            
42
  
Barclays
  
Alore Center
  
95.0%
  
870,841
  
245,063
  
625,778
  
35,834
  
589,944
  
1.59
  
1.50
  
9.5%
  
8.9%
  
Fee
            
43
  
JPMCB
  
Candlewood Suites Greenville
  
79.1%
  
2,138,931
  
1,393,651
  
745,281
  
0
  
745,281
  
1.73
  
1.73
  
11.3%
  
11.3%
  
Fee
            
44
  
Barclays
  
Lamberton Lake Apartments
  
95.0%
  
1,205,940
  
585,244
  
620,696
  
41,312
  
579,384
  
1.71
  
1.60
  
9.9%
  
9.2%
  
Fee
            
45
  
JPMCB
  
Hampton Inn Ft. Wayne
  
74.8%
  
2,229,075
  
1,528,691
  
700,384
  
0
  
700,384
  
1.82
  
1.82
  
11.1%
  
11.1%
  
Fee
            
46
  
SMF II
  
Lyons Station
  
89.6%
  
817,232
  
274,852
  
542,380
  
25,699
  
516,681
  
1.51
  
1.44
  
8.8%
  
8.4%
  
Fee
          
11%
47
  
Barclays
  
Cavalier Building
  
92.9%
  
1,346,574
  
501,592
  
844,982
  
83,335
  
761,647
  
3.38
  
3.05
  
13.7%
  
12.4%
  
Fee
            
48
  
SMF II
  
Plantation Corporate Center
  
77.9%
  
1,091,263
  
485,668
  
605,594
  
58,953
  
546,641
  
1.63
  
1.47
  
9.9%
  
9.0%
  
Fee
            
49
  
RCMC
  
9 Washington
  
94.9%
  
806,769
  
301,465
  
505,304
  
15,825
  
489,479
  
1.44
  
1.40
  
8.5%
  
8.2%
  
Fee
            
50
  
JPMCB
  
Creekside Square Apartments
  
94.0%
  
1,052,594
  
505,349
  
547,245
  
32,250
  
514,995
  
1.46
  
1.38
  
9.5%
  
9.0%
  
Fee
            
51
  
RCMC
  
Patton Square
  
95.0%
  
825,707
  
232,764
  
592,943
  
53,372
  
539,571
  
1.74
  
1.59
  
10.4%
  
9.4%
  
Fee
            
52
  
RAIT
  
14001 Weston Parkway
  
87.4%
  
901,264
  
257,434
  
643,830
  
59,648
  
584,182
  
1.73
  
1.57
  
11.7%
  
10.6%
  
Fee
            
53
  
Barclays
  
Rockmead Professional Center
  
93.0%
  
613,915
  
143,464
  
470,451
  
33,784
  
436,666
  
1.64
  
1.52
  
9.6%
  
8.9%
  
Fee
            
54
  
Barclays
  
Austin Industrial Park
  
92.5%
  
734,310
  
243,726
  
490,584
  
55,656
  
434,928
  
1.86
  
1.64
  
10.9%
  
9.7%
  
Fee
            
55
  
RAIT
  
North Road Plaza
  
91.1%
  
689,866
  
233,589
  
456,277
  
42,638
  
413,639
  
1.68
  
1.52
  
10.2%
  
9.3%
  
Fee
            
56
  
RAIT
  
Walgreens - Brunswick
  
100.0%
  
362,942
  
7,259
  
355,683
  
3,705
  
351,978
  
1.39
  
1.38
  
8.3%
  
8.2%
  
Fee
            
57
  
Barclays
  
Liberty Station - Building 210
  
95.0%
  
858,234
  
297,312
  
560,922
  
61,227
  
499,694
  
2.30
  
2.05
  
13.7%
  
12.2%
  
Leasehold
  
12/31/70
  
None
  
19%
58
  
RCMC
  
275 N. York
  
90.0%
  
545,682
  
150,798
  
394,884
  
28,227
  
366,656
  
1.65
  
1.53
  
9.9%
  
9.2%
  
Fee
            
59
  
Barclays
  
Dakota Estates
  
94.9%
  
585,314
  
219,952
  
365,362
  
15,275
  
350,087
  
1.55
  
1.48
  
9.2%
  
8.8%
  
Fee
            
60
  
RAIT
  
CVS - Fair Oaks
  
100.0%
  
318,603
  
7,515
  
311,087
  
0
  
311,087
  
1.99
  
1.99
  
7.9%
  
7.9%
  
Fee
            
61
  
RCMC
  
AAA Storage City
  
89.3%
  
739,393
  
260,196
  
479,197
  
7,993
  
471,204
  
2.24
  
2.20
  
12.6%
  
12.4%
  
Fee
            
62
  
RAIT
  
CVS - Hutto
  
100.0%
  
223,739
  
6,341
  
217,398
  
0
  
217,398
  
2.04
  
2.04
  
8.2%
  
8.2%
  
Fee
            
63
  
Barclays
  
91st & Kelton
  
83.3%
  
460,353
  
209,968
  
250,385
  
22,457
  
227,928
  
1.62
  
1.48
  
10.0%
  
9.1%
  
Fee
            
 
A-1-5
 

 

 
ANNEX A-1
                                                            
                                                                 
           
UPFRONT ESCROW(16)
  
MONTHLY ESCROW(17)
                                                                 
           
Upfront Capex
  
Upfront Engin.
  
Upfront Envir.
  
Upfront TI/LC
  
Upfront RE Tax
  
Upfront Ins.
  
Upfront Debt Service
  
Upfront Other
  
Monthly Capex
  
Monthly Envir.
  
Monthly TI/LC
  
Monthly RE Tax
  
Monthly Ins.
  
Monthly Other
Loan #
  
Seller(1)
  
Property Name
  
Reserve ($)
  
Reserve ($)
  
 Reserve ($)
  
Reserve ($)
  
Reserve ($)
  
Reserve ($)
  
Reserve ($)
  
Reserve ($)
  
Reserve ($)
  
Reserve ($)
  
Reserve ($)
  
Reserve ($)
  
Reserve ($)
  
Reserve ($)
1
  
RAIT
  
2025 M Street
  
0
  
0
  
0
  
2,328,880
  
369,150
  
21,945
  
0
  
888,242
  
4,489
  
0
  
80,065
  
147,660
  
7,315
  
0
2
  
JPMCB
  
One City Centre
  
10,036
  
160,501
  
0
  
62,500
  
954,924
  
0
  
0
  
6,465,403
  
10,036
  
0
  
62,500
  
318,308
  
Springing
  
Springing
3
  
JPMCB
  
400 Poydras
  
9,925
  
28,125
  
0
  
1,500,000
  
336,644
  
0
  
0
  
523,717
  
9,925
  
0
  
59,557
  
84,200
  
Springing
  
0
4
  
Barclays
  
Cole IV Retail Portfolio - Pool I
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
5,671
  
0
  
28,354
  
Springing
  
Springing
  
0
4.01
  
Barclays
  
Beavercreek Shopping Center
                                                        
4.02
  
Barclays
  
Marketplace at the Lakes
                                                        
4.03
  
Barclays
  
Plaza San Mateo
                                                        
4.04
  
Barclays
  
Emerald Place
                                                        
4.05
  
Barclays
  
Village at Hereford Farms
                                                        
4.06
  
Barclays
  
University Marketplace
                                                        
5
  
Barclays
  
Cole IV Retail Portfolio - Pool II
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
4,599
  
0
  
22,994
  
Springing
  
Springing
  
0
5.01
  
Barclays
  
Inglewood Plaza
                                                        
5.02
  
Barclays
  
Hickory Flat Commons
                                                        
5.03
  
Barclays
  
East Manchester Village Centre
                                                        
5.04
  
Barclays
  
Terrell Mill Village
                                                        
5.05
  
Barclays
  
Westover Marketplace
                                                        
5.06
  
Barclays
  
Target Center
                                                        
6
  
JPMCB
  
Alta Woodlake Square
  
4,267
  
33,000
  
0
  
0
  
367,577
  
22,936
  
0
  
0
  
4,267
  
0
  
0
  
61,263
  
7,645
  
0
7
  
Barclays
  
Little Palm Island Resort
  
0
  
0
  
0
  
0
  
59,523
  
168,661
  
0
  
1,650,000
  
4% of Gross Revenues
  
0
  
0
  
11,905
  
60,475
  
Springing
8
  
JPMCB
  
JAGR Portfolio
  
116,939
  
70,725
  
0
  
0
  
375,291
  
0
  
0
  
1,515,449
  
4% of Gross Revenues
  
0
  
0
  
78,882
  
Springing
  
Springing
8.01
  
JPMCB
  
Hilton Jackson
                                                        
8.02
  
JPMCB
  
Doubletree Grand Rapids
                                                        
8.03
  
JPMCB
  
Doubletree Annapolis
                                                        
9
  
JPMCB
  
Lenox Towers
  
6,314
  
0
  
0
  
41,667
  
516,948
  
0
  
0
  
1,159,257
  
6,314
  
0
  
41,667
  
57,439
  
Springing
  
0
10
  
SMF II
  
Horizon Outlet Shoppes Portfolio
  
0
  
0
  
0
  
200,000
  
151,880
  
133,817
  
0
  
0
  
10,406
  
0
  
34,730
  
89,263
  
18,572
  
0
10.01
  
SMF II
  
Oshkosh
                                                        
10.02
  
SMF II
  
Burlington
                                                        
10.03
  
SMF II
  
Fremont
                                                        
11
  
RAIT
  
Aspen Heights - Texas A&M University Corpus Christi
  
0
  
0
  
0
  
0
  
62,016
  
55,026
  
0
  
0
  
4,167
  
0
  
0
  
62,016
  
11,005
  
0
12
  
JPMCB
  
Marriott - Pittsburgh
  
0
  
57,530
  
0
  
0
  
267,171
  
101,105
  
0
  
2,925
  
4% of Gross Revenues
  
0
  
0
  
30,400
  
16,851
  
2,925
13
  
SMF II
  
Crest at Greylyn
  
0
  
0
  
0
  
0
  
70,723
  
32,803
  
0
  
0
  
5,396
  
0
  
0
  
14,145
  
3,645
  
0
14
  
JPMCB
  
Pinecrest Town Center
  
75,000
  
0
  
62,500
  
475,000
  
122,526
  
0
  
0
  
1,140,425
  
Springing
  
0
  
Springing
  
17,504
  
Springing
  
0
15
  
RCMC
  
DoubleTree - Carson
  
0
  
0
  
0
  
0
  
60,735
  
32,224
  
0
  
0
  
4% of Gross Revenues
  
0
  
0
  
30,368
  
8,056
  
Springing
16
  
JPMCB
  
Richmond Portfolio
  
6,900
  
27,719
  
0
  
53,000
  
24,900
  
0
  
0
  
710,729
  
6,900
  
0
  
53,000
  
24,900
  
Springing
  
0
16.01
  
JPMCB
  
Boulders
                                                        
16.02
  
JPMCB
  
Moorefield I, II, III
                                                        
16.03
  
JPMCB
  
Winchester
                                                        
17
  
Barclays
  
Downtown Seaside
  
0
  
560,418
  
0
  
0
  
56,995
  
0
  
0
  
0
  
901
  
0
  
5,366
  
8,142
  
9,474
  
0
18
  
RAIT
  
Courtyard Marriott Green Hills
  
0
  
0
  
0
  
0
  
86,728
  
65,262
  
0
  
0
  
2% of Gross Revenues
  
0
  
0
  
21,682
  
5,020
  
0
19
  
Barclays
  
Simply Self Storage Portfolio (FL & GA)
  
0
  
147,875
  
0
  
0
  
156,592
  
20,031
  
0
  
0
  
3,545
  
0
  
0
  
26,099
  
6,677
  
0
19.01
  
Barclays
  
Assured Self Storage
                                                        
19.02
  
Barclays
  
Preakness Self Storage
                                                        
19.03
  
Barclays
  
United Self Storage
                                                        
19.04
  
Barclays
  
Gordon Highway Self Storage
                                                        
19.05
  
Barclays
  
Cherokee Self Storage
                                                        
19.06
  
Barclays
  
Decatur Self Storage
                                                        
19.07
  
Barclays
  
Marietta Self Storage
                                                        
20
  
SMF II
  
Sedano’s Plaza Lakes on the Green
  
0
  
59,058
  
0
  
0
  
171,482
  
52,244
  
0
  
1,398,585
  
4,040
  
0
  
6,271
  
24,497
  
14,051
  
0
21
  
JPMCB
  
Eagles Trail
  
9,900
  
0
  
0
  
0
  
78,965
  
12,567
  
0
  
2,068,190
  
9,900
  
0
  
0
  
26,322
  
Springing
  
Springing
22
  
JPMCB
  
Bridgeway Business Center
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
800,000
  
Springing
  
0
  
Springing
  
Springing
  
Springing
  
Springing
23
  
JPMCB
  
Doubletree Baltimore Airport
  
25,455
  
0
  
0
  
0
  
119,475
  
8,341
  
0
  
2,441,581
  
3% of Gross Revenues
  
0
  
0
  
13,275
  
Springing
  
59,864
24
  
JPMCB
  
The Heights
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
Springing
  
Springing
  
0
25
  
RCMC
  
Garden District Apartments
  
0
  
0
  
0
  
0
  
108,589
  
28,517
  
0
  
0
  
6,400
  
0
  
0
  
12,065
  
3,551
  
0
26
  
Barclays
  
El Paseo Collection South
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
Springing
  
0
  
0
  
6,646
  
Springing
  
0
27
  
JPMCB
  
Homewood Suites Kennesaw
  
11,726
  
0
  
0
  
0
  
50,036
  
0
  
0
  
0
  
4% of Gross Revenues
  
0
  
0
  
7,148
  
Springing
  
Springing
28
  
SMF II
  
Springhill Suites Charleston
  
0
  
0
  
0
  
0
  
60,987
  
36,139
  
0
  
0
  
4% of Gross Revenues
  
0
  
0
  
12,197
  
4,624
  
Springing
29
  
JPMCB
  
Chestnut Place
  
5,239
  
243,515
  
0
  
1,000,000
  
0
  
0
  
0
  
929,131
  
5,239
  
0
  
Springing
  
25,900
  
Springing
  
3,119
30
  
RCMC
  
AllStore Center Self Storage
  
0
  
0
  
0
  
0
  
21,111
  
2,480
  
0
  
0
  
868
  
0
  
0
  
7,037
  
827
  
0
31
  
SMF II
  
Hampton Inn Jacksonville
  
0
  
0
  
0
  
0
  
60,063
  
0
  
0
  
0
  
4% of Gross Revenues
  
0
  
0
  
7,508
  
Springing
  
Springing
32
  
RCMC
  
Hidden Hills at Oakdale West
  
0
  
0
  
0
  
0
  
20,868
  
35,529
  
0
  
0
  
4,725
  
0
  
0
  
10,434
  
2,733
  
0
33
  
RCMC
  
Whitemarsh Self Storage
  
0
  
0
  
0
  
0
  
63,692
  
10,367
  
0
  
0
  
722
  
0
  
0
  
5,790
  
864
  
0
34
  
RCMC
  
The Weatherly
  
0
  
0
  
0
  
0
  
100,100
  
10,749
  
0
  
0
  
1,055
  
0
  
17,611
  
11,122
  
1,344
  
0
35
  
SMF II
  
Northsight Village
  
50,000
  
0
  
0
  
125,000
  
54,120
  
4,255
  
0
  
0
  
1,687
  
0
  
16,666
  
18,040
  
1,403
  
Springing
36
  
JPMCB
  
Fairfield Inn Destin
  
5,152
  
0
  
0
  
0
  
8,775
  
0
  
0
  
0
  
2% of Gross Revenues
  
0
  
0
  
4,388
  
Springing
  
Springing
37
  
RCMC
  
Mt. Nebo Pointe
  
0
  
0
  
0
  
0
  
219,096
  
12,369
  
0
  
0
  
1,657
  
0
  
6,215
  
32,704
  
1,237
  
0
38
  
Barclays
  
Campus View Apartments
  
0
  
4,038
  
0
  
0
  
1,520
  
21,000
  
0
  
0
  
931
  
0
  
0
  
760
  
2,333
  
0
39
  
Barclays
  
Park Centre Commons
  
0
  
180,283
  
0
  
100,000
  
12,134
  
8,389
  
0
  
120,000
  
831
  
0
  
Springing
  
6,067
  
4,195
  
0
40
  
RCMC
  
Windwood Centre
  
0
  
61,150
  
0
  
250,000
  
11,753
  
8,333
  
0
  
316,062
  
1,317
  
0
  
7,898
  
5,877
  
833
  
0
41
  
RCMC
  
2560 Dixwell
  
0
  
0
  
0
  
0
  
47,243
  
10,136
  
0
  
0
  
501
  
0
  
626
  
6,749
  
1,282
  
0
42
  
Barclays
  
Alore Center
  
0
  
0
  
0
  
0
  
41,833
  
2,331
  
0
  
0
  
499
  
0
  
3,741
  
10,458
  
2,331
  
0
43
  
JPMCB
  
Candlewood Suites Greenville
  
0
  
0
  
0
  
0
  
44,437
  
0
  
0
  
0
  
2% of Gross Revenues
  
0
  
0
  
8,887
  
Springing
  
Springing
44
  
Barclays
  
Lamberton Lake Apartments
  
0
  
64,688
  
0
  
0
  
80,022
  
0
  
0
  
0
  
3,000
  
0
  
0
  
9,134
  
Springing
  
0
45
  
JPMCB
  
Hampton Inn Ft. Wayne
  
7,430
  
0
  
0
  
0
  
56,762
  
20,788
  
0
  
0
  
4% of Gross Revenues
  
0
  
0
  
9,460
  
1,401
  
Springing
46
  
SMF II
  
Lyons Station
  
0
  
96,370
  
0
  
0
  
20,854
  
11,296
  
0
  
0
  
357
  
0
  
1,785
  
10,427
  
869
  
0
47
  
Barclays
  
Cavalier Building
  
0
  
0
  
0
  
0
  
37,832
  
11,953
  
0
  
0
  
1,392
  
0
  
4,698
  
9,458
  
2,391
  
0
48
  
SMF II
  
Plantation Corporate Center
  
0
  
0
  
0
  
0
  
78,280
  
56,416
  
0
  
0
  
774
  
0
  
9,357
  
13,047
  
4,381
  
0
49
  
RCMC
  
9 Washington
  
0
  
0
  
0
  
125,000
  
61,030
  
12,028
  
0
  
0
  
586
  
0
  
733
  
8,718
  
1,272
  
0
50
  
JPMCB
  
Creekside Square Apartments
  
2,667
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
2,667
  
0
  
0
  
11,250
  
Springing
  
0
51
  
RCMC
  
Patton Square
  
0
  
36,900
  
0
  
0
  
85,590
  
2,481
  
0
  
58,300
  
1,384
  
0
  
3,064
  
12,227
  
1,241
  
0
52
  
RAIT
  
14001 Weston Parkway
  
162,000
  
25,625
  
0
  
65,000
  
42,500
  
4,303
  
0
  
857,412
  
1,315
  
0
  
4,144
  
7,083
  
717
  
0
53
  
Barclays
  
Rockmead Professional Center
  
0
  
1,875
  
0
  
0
  
26,366
  
968
  
0
  
0
  
467
  
0
  
2,337
  
6,592
  
968
  
0
54
  
Barclays
  
Austin Industrial Park
  
0
  
178,788
  
0
  
100,000
  
12,834
  
0
  
0
  
0
  
805
  
0
  
2,348
  
6,417
  
Springing
  
0
55
  
RAIT
  
North Road Plaza
  
0
  
37,875
  
0
  
0
  
49,930
  
22,037
  
0
  
0
  
1,438
  
0
  
4,167
  
8,322
  
1,836
  
0
56
  
RAIT
  
Walgreens - Brunswick
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
Springing
  
Springing
  
0
57
  
Barclays
  
Liberty Station - Building 210
  
0
  
10,625
  
0
  
0
  
0
  
3,464
  
0
  
150,000
  
467
  
0
  
3,111
  
7,928
  
693
  
Springing
58
  
RCMC
  
275 N. York
  
0
  
0
  
0
  
150,000
  
31,703
  
3,137
  
0
  
0
  
355
  
0
  
7,211
  
6,341
  
349
  
0
59
  
Barclays
  
Dakota Estates
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
1,273
  
0
  
0
  
1,449
  
1,302
  
0
60
  
RAIT
  
CVS - Fair Oaks
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
Springing
  
239
  
0
61
  
RCMC
  
AAA Storage City
  
0
  
0
  
0
  
0
  
17,983
  
19,614
  
0
  
0
  
666
  
0
  
0
  
3,597
  
1,635
  
0
62
  
RAIT
  
CVS - Hutto
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
0
  
Springing
  
212
  
0
63
  
Barclays
  
91st & Kelton
  
0
  
0
  
0
  
164,000
  
6,299
  
872
  
0
  
0
  
533
  
0
  
Springing
  
3,150
  
436
  
0
 
A-1-6
 

 

 
ANNEX A-1
                                
                                     
           
RESERVE CAPS(18)
                                     
           
CapEx
  
Envir.
  
TI/LC
  
RE Tax
  
Insur.
  
Debt Service
  
Other
Loan #
  
Seller(1)
  
Property Name
  
 Reserve Cap ($)
  
 Reserve Cap ($)
  
 Reserve Cap ($)
  
 Reserve Cap ($)
  
 Reserve Cap ($)
  
 Reserve Cap ($)
  
 Reserve Cap ($)
1
  
RAIT
  
2025 M Street
                            
2
  
JPMCB
  
One City Centre
          
2,250,000
              
1,500,000
3
  
JPMCB
  
400 Poydras
                            
4
  
Barclays
  
Cole IV Retail Portfolio - Pool I
                            
4.01
  
Barclays
  
Beavercreek Shopping Center
                            
4.02
  
Barclays
  
Marketplace at the Lakes
                            
4.03
  
Barclays
  
Plaza San Mateo
                            
4.04
  
Barclays
  
Emerald Place
                            
4.05
  
Barclays
  
Village at Hereford Farms
                            
4.06
  
Barclays
  
University Marketplace
                            
5
  
Barclays
  
Cole IV Retail Portfolio - Pool II
                            
5.01
  
Barclays
  
Inglewood Plaza
                            
5.02
  
Barclays
  
Hickory Flat Commons
                            
5.03
  
Barclays
  
East Manchester Village Centre
                            
5.04
  
Barclays
  
Terrell Mill Village
                            
5.05
  
Barclays
  
Westover Marketplace
                            
5.06
  
Barclays
  
Target Center
                            
6
  
JPMCB
  
Alta Woodlake Square
                            
7
  
Barclays
  
Little Palm Island Resort
                            
8
  
JPMCB
  
JAGR Portfolio
                            
8.01
  
JPMCB
  
Hilton Jackson
                            
8.02
  
JPMCB
  
Doubletree Grand Rapids
                            
8.03
  
JPMCB
  
Doubletree Annapolis
                            
9
  
JPMCB
  
Lenox Towers
  
227,303
      
1,500,000
                
10
  
SMF II
  
Horizon Outlet Shoppes Portfolio
          
1,000,000
                
10.01
  
SMF II
  
Oshkosh
                            
10.02
  
SMF II
  
Burlington
                            
10.03
  
SMF II
  
Fremont
                            
11
  
RAIT
  
Aspen Heights - Texas A&M University Corpus Christi
                            
12
  
JPMCB
  
Marriott - Pittsburgh
                            
13
  
SMF II
  
Crest at Greylyn
  
129,500
                        
14
  
JPMCB
  
Pinecrest Town Center
  
28,272
      
423,792
                
15
  
RCMC
  
DoubleTree - Carson
                            
16
  
JPMCB
  
Richmond Portfolio
                            
16.01
  
JPMCB
  
Boulders
                            
16.02
  
JPMCB
  
Moorefield I, II, III
                            
16.03
  
JPMCB
  
Winchester
                            
17
  
Barclays
  
Downtown Seaside
                            
18
  
RAIT
  
Courtyard Marriott Green Hills
                            
19
  
Barclays
  
Simply Self Storage Portfolio (FL & GA)
  
127,610
                        
19.01
  
Barclays
  
Assured Self Storage
                            
19.02
  
Barclays
  
Preakness Self Storage
                            
19.03
  
Barclays
  
United Self Storage
                            
19.04
  
Barclays
  
Gordon Highway Self Storage
                            
19.05
  
Barclays
  
Cherokee Self Storage
                            
19.06
  
Barclays
  
Decatur Self Storage
                            
19.07
  
Barclays
  
Marietta Self Storage
                            
20
  
SMF II
  
Sedano’s Plaza Lakes on the Green
  
242,400
      
400,000
                
21
  
JPMCB
  
Eagles Trail
                            
22
  
JPMCB
  
Bridgeway Business Center
                            
23
  
JPMCB
  
Doubletree Baltimore Airport
                            
24
  
JPMCB
  
The Heights
                            
25
  
RCMC
  
Garden District Apartments
                            
26
  
Barclays
  
El Paseo Collection South
                            
27
  
JPMCB
  
Homewood Suites Kennesaw
                            
28
  
SMF II
  
Springhill Suites Charleston
                            
29
  
JPMCB
  
Chestnut Place
                            
30
  
RCMC
  
AllStore Center Self Storage
  
20,832
                        
31
  
SMF II
  
Hampton Inn Jacksonville
                            
32
  
RCMC
  
Hidden Hills at Oakdale West
                            
33
  
RCMC
  
Whitemarsh Self Storage
  
25,992
                        
34
  
RCMC
  
The Weatherly
          
350,000
                
35
  
SMF II
  
Northsight Village
  
60,732
      
400,000
                
36
  
JPMCB
  
Fairfield Inn Destin
                            
37
  
RCMC
  
Mt. Nebo Pointe
                            
38
  
Barclays
  
Campus View Apartments
  
33,528
                        
39
  
Barclays
  
Park Centre Commons
  
29,916
      
99,720
                
40
  
RCMC
  
Windwood Centre
  
31,608
                        
41
  
RCMC
  
2560 Dixwell
                            
42
  
Barclays
  
Alore Center
  
17,954
      
245,000
                
43
  
JPMCB
  
Candlewood Suites Greenville
                            
44
  
Barclays
  
Lamberton Lake Apartments
                            
45
  
JPMCB
  
Hampton Inn Ft. Wayne
  
250,000
                        
46
  
SMF II
  
Lyons Station
          
64,247
                
47
  
Barclays
  
Cavalier Building
  
16,709
      
112,742
                
48
  
SMF II
  
Plantation Corporate Center
          
225,000
                
49
  
RCMC
  
9 Washington
                            
50
  
JPMCB
  
Creekside Square Apartments
                            
51
  
RCMC
  
Patton Square
  
49,824
      
147,072
                
52
  
RAIT
  
14001 Weston Parkway
          
150,000
                
53
  
Barclays
  
Rockmead Professional Center
  
22,430
      
112,152
                
54
  
Barclays
  
Austin Industrial Park
          
250,000
                
55
  
RAIT
  
North Road Plaza
          
150,000
                
56
  
RAIT
  
Walgreens - Brunswick
                            
57
  
Barclays
  
Liberty Station - Building 210
  
16,800
      
186,665
                
58
  
RCMC
  
275 N. York
                            
59
  
Barclays
  
Dakota Estates
  
65,000
                        
60
  
RAIT
  
CVS - Fair Oaks
                            
61
  
RCMC
  
AAA Storage City
  
15,985
                        
62
  
RAIT
  
CVS - Hutto
                            
63
  
Barclays
  
91st & Kelton
  
25,600
      
150,000
                
 
A-1-7
 

 

 
ANNEX A-1
                                            
                                                 
               
LARGEST TENANT (3), (19), (20), (21)
  
2nd LARGEST TENANT (3), (19), (20), (21)
  
3rd LARGEST TENANT (3), (19), (20), (21)
                                                 
           
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
  
RAIT
  
2025 M Street
  
No
  
Radio Free Asia
  
72,748
  
03/31/24
  
Smith Bucklin
  
71,389
  
06/30/20
  
American-Mideast Educational and Training Services, Inc.  
20,404
  
06/30/26
2
  
JPMCB
  
One City Centre
  
No
  
Waste Management
  
243,628
  
12/31/20
  
Energy XXI
  
171,016
  
12/31/22
  
Ballard Exploration
  
18,518
  
08/31/17
3
  
JPMCB
  
400 Poydras
  
No
  
CACI, Inc. - Commercial
  
45,188
  
06/30/16
  
Irwin Fritchie Urquhart Moore
  
44,317
  
12/31/19
  
Fowler Rodriquez
  
33,534
  
02/28/19
4
  
Barclays
  
Cole IV Retail Portfolio - Pool I
  
No
                                    
4.01
  
Barclays
  
Beavercreek Shopping Center
  
No
  
Gabriel Brothers
  
49,853
  
11/30/18
  
LA Fitness
  
49,776
  
05/31/24
  
Toys R Us
  
49,000
  
01/31/24
4.02
  
Barclays
  
Marketplace at the Lakes
  
No
  
Toys R Us/ Babies R Us
  
65,027
  
01/31/27
  
Michaels
  
30,601
  
02/28/22
            
4.03
  
Barclays
  
Plaza San Mateo
  
No
  
Bed Bath & Beyond
  
58,001
  
01/31/25
  
Starbucks
  
1,779
  
05/31/24
  
Subway
  
1,219
  
04/11/24
4.04
  
Barclays
  
Emerald Place
  
No
  
Kohl’s
  
55,459
  
01/31/33
  
Ross
  
22,012
  
01/31/23
  
PetSmart
  
12,157
  
01/31/23
4.05
  
Barclays
  
Village at Hereford Farms
  
No
  
Food Lion
  
34,928
  
10/20/29
  
Georgia Lottery
  
5,600
  
10/31/23
  
Pizza Guys Augusta
  
1,650
  
01/31/18
4.06
  
Barclays
  
University Marketplace
  
No
  
Hobby Lobby
  
50,000
  
09/30/27
  
TJ Maxx
  
24,000
  
03/31/23
  
PetSmart
  
12,224
  
01/31/23
5
  
Barclays
  
Cole IV Retail Portfolio - Pool II
  
No
  
 
  
 
  
 
  
 
  
 
  
 
            
5.01
  
Barclays
  
Inglewood Plaza
  
No
  
Burlington Coat Factory
  
80,000
  
01/31/19
  
CVS
  
12,900
  
01/31/35
  
T-Mobile
  
3,019
  
01/31/19
5.02
  
Barclays
  
Hickory Flat Commons
  
No
  
Kroger
  
78,846
  
11/30/28
  
Anytime Fitness
  
6,000
  
12/31/18
  
Dos Margaritas
  
4,000
  
01/31/19
5.03
  
Barclays
  
East Manchester Village Centre
  
No
  
Giant
  
61,463
  
09/30/29
  
Gold’s Gym
  
19,105
  
01/31/26
  
Dollar Tree
  
14,000
  
01/31/19
5.04
  
Barclays
  
Terrell Mill Village
  
No
  
LA Fitness
  
45,000
  
07/31/27
  
Dollar Tree
  
12,000
  
07/31/17
  
Christos’ Pizza
  
5,500
  
09/30/27
5.05
  
Barclays
  
Westover Marketplace
  
No
  
Toys R Us
  
50,646
  
01/31/29
  
Dollar Tree
  
10,000
  
06/30/18
            
5.06
  
Barclays
  
Target Center
  
No
  
Dick’s Sporting Goods
  
47,511
  
01/31/23
  
Michaels
  
23,396
  
03/31/22
  
Kirkland’s
  
8,684
  
01/31/24
6
  
JPMCB
  
Alta Woodlake Square
  
No
                                    
7
  
Barclays
  
Little Palm Island Resort
  
No
                                    
8
  
JPMCB
  
JAGR Portfolio
  
No
                                    
8.01
  
JPMCB
  
Hilton Jackson
  
No
                                    
8.02
  
JPMCB
  
Doubletree Grand Rapids
  
No
                                    
8.03
  
JPMCB
  
Doubletree Annapolis
  
No
                                    
9
  
JPMCB
  
Lenox Towers
  
No
  
TransUnion
  
23,144
  
01/31/17
  
BKV, Inc.
  
23,144
  
06/30/17
  
Arke Systems, LLC
  
23,013
  
03/31/22
10
  
SMF II
  
Horizon Outlet Shoppes Portfolio
  
No
                                    
10.01
  
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
10.02
  
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
10.03
  
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
11
  
RAIT
  
Aspen Heights - Texas A&M University Corpus Christi
  
No
                                    
12
  
JPMCB
  
Marriott - Pittsburgh
  
No
                                    
13
  
SMF II
  
Crest at Greylyn
  
No
                                    
14
  
JPMCB
  
Pinecrest Town Center
  
No
  
Coldwell Banker
  
7,982
  
05/31/16
  
Get Smart
  
6,002
  
03/31/24
  
Esslinger Wooten-Maxwell
  
4,390
  
09/30/18
15
  
RCMC
  
DoubleTree - Carson
  
No
                                    
16
  
JPMCB
  
Richmond Portfolio
  
No
                                    
16.01
  
JPMCB
  
Boulders
  
No
  
Mid-Atlantic Convenience Store
  
23,224
  
09/30/16
  
Live Well Financial, Inc.
  
20,937
  
09/30/20
  
Xerox State Healthcare, LLC
  
19,697
  
06/30/15
16.02
  
JPMCB
  
Moorefield I, II, III
  
No
  
Shaw System Assoc Inc
  
17,261
  
07/31/19
  
Summit Media, LLC
  
17,065
  
03/31/20
  
WF of R, Inc.
  
7,120
  
04/30/20
16.03
  
JPMCB
  
Winchester
  
No
  
Result, LLC
  
10,628
  
02/28/19
  
Dermatology Associates of VA
  
10,439
  
04/30/25
  
SweetFrog Enterprises, LLC
  
7,382
  
11/30/18
17
  
Barclays
  
Downtown Seaside
  
No
  
Great Southern Café
  
4,533
  
04/30/27
  
Seaside Comm Development
  
3,971
  
12/31/39
  
Pizitz
  
2,791
  
04/30/27
18
  
RAIT
  
Courtyard Marriott Green Hills
  
No
                                    
19
  
Barclays
  
Simply Self Storage Portfolio (FL & GA)
  
No
  
 
  
 
  
 
  
 
  
 
  
 
            
19.01
  
Barclays
  
Assured Self Storage
  
No
  
 
  
 
  
 
  
 
  
 
  
 
            
19.02
  
Barclays
  
Preakness Self Storage
  
No
  
 
  
 
  
 
  
 
  
 
  
 
            
19.03
  
Barclays
  
United Self Storage
  
No
  
 
  
 
  
 
  
 
  
 
  
 
            
19.04
  
Barclays
  
Gordon Highway Self Storage
  
No
  
 
  
 
  
 
  
 
  
 
  
 
            
19.05
  
Barclays
  
Cherokee Self Storage
  
No
  
 
  
 
  
 
  
 
  
 
  
 
            
19.06
  
Barclays
  
Decatur Self Storage
  
No
  
 
  
 
  
 
  
 
  
 
  
 
            
19.07
  
Barclays
  
Marietta Self Storage
  
No
  
 
  
 
  
 
  
 
  
 
  
 
            
20
  
SMF II
  
Sedano’s Plaza Lakes on the Green
  
No
  
Sedano’s
  
37,000
  
03/31/21
  
GuideWell-Sanitas
  
14,113
  
06/30/25
  
Kiddie Academy
  
9,993
  
11/30/20
21
  
JPMCB
  
Eagles Trail
  
No
                                    
22
  
JPMCB
  
Bridgeway Business Center
  
No
  
AMSEC, LLC 1
  
370,654
  
01/31/17
  
AMSEC, LLC 2
  
82,597
  
02/29/16
  
TGIB Marketing Inc
  
81,704
  
12/31/17
23
  
JPMCB
  
Doubletree Baltimore Airport
  
No
                                    
24
  
JPMCB
  
The Heights
  
No
  
Kroger
  
57,328
  
04/30/25
  
Dunhams
  
24,064
  
01/31/16
  
TJ Maxx
  
23,520
  
03/31/25
25
  
RCMC
  
Garden District Apartments
  
No
                                    
26
  
Barclays
  
El Paseo Collection South
  
No
  
St. John Knits
  
6,000
  
07/30/21
  
Daily Grill
  
5,475
  
07/31/24
  
GUCCI
  
4,530
  
07/31/18
27
  
JPMCB
  
Homewood Suites Kennesaw
  
No
                                    
28
  
SMF II
  
Springhill Suites Charleston
  
No
                                    
29
  
JPMCB
  
Chestnut Place
  
No
  
Fallon Community Health Plan
  
157,213
  
03/31/25
  
PaineWebber/UBS Financial Serv
  
9,029
  
04/30/16
  
Fallon Community Health Plan
  
6,745
  
03/31/20
30
  
RCMC
  
AllStore Center Self Storage
  
No
                                    
31
  
SMF II
  
Hampton Inn Jacksonville
  
No
                                    
32
  
RCMC
  
Hidden Hills at Oakdale West
  
No
                                    
33
  
RCMC
  
Whitemarsh Self Storage
  
No
                                    
34
  
RCMC
  
The Weatherly
  
No
  
Bank of America
  
4,717
  
02/29/16
  
Mayfield Companies
  
4,120
  
07/31/17
  
Decisions Decisions
  
4,120
  
11/30/15
35
  
SMF II
  
Northsight Village
  
No
  
Savers
  
34,277
  
11/30/21
  
D Pet Hotels Scottsdale
  
9,175
  
09/30/19
  
Title Boxing
  
5,154
  
08/31/18
36
  
JPMCB
  
Fairfield Inn Destin
  
No
                                    
37
  
RCMC
  
Mt. Nebo Pointe
  
No
  
Pat Catan’s
  
48,251
  
06/30/23
  
Dollar Tree
  
10,279
  
05/31/18
  
Anytime Fitness
  
6,400
  
01/31/24
38
  
Barclays
  
Campus View Apartments
  
No
  
 
  
 
  
 
  
 
  
 
  
 
            
39
  
Barclays
  
Park Centre Commons
  
No
  
PetSmart
  
25,710
  
01/31/27
  
Simply Unforgettable Party Shop
  
17,796
  
08/31/17
  
Chuck E. Cheese’s
  
11,700
  
02/28/25
40
  
RCMC
  
Windwood Centre
  
No
  
Regus
  
11,406
  
11/30/25
  
Moseley Architects
  
10,348
  
03/31/18
  
Professional Software Engineering, Inc.
  
5,903
  
02/28/18
41
  
RCMC
  
2560 Dixwell
  
No
  
Yale New Haven Hospital
  
11,580
  
12/31/18
  
Yale New Haven Hospital - Dentist
  
3,954
  
08/31/19
  
Hamden Shoreline Oral
  
3,950
  
01/31/18
42
  
Barclays
  
Alore Center
  
No
  
First Surgical Partners
  
24,660
  
06/30/22
  
Houston Association of Realtors
  
5,264
  
10/31/21
            
43
  
JPMCB
  
Candlewood Suites Greenville
  
No
                                    
44
  
Barclays
  
Lamberton Lake Apartments
  
No
  
 
  
 
  
 
  
 
  
 
  
 
            
45
  
JPMCB
  
Hampton Inn Ft. Wayne
  
No
                                    
46
  
SMF II
  
Lyons Station
  
No
  
Bull Pan Restaurant
  
4,200
  
10/31/18
  
Maly’s (Salon Centric)
  
3,574
  
07/31/20
  
7-11
  
3,000
  
12/31/16
47
  
Barclays
  
Cavalier Building
  
No
  
The Tulip Tree Inc
  
4,190
  
09/30/16
  
CRC Insurance Services
  
3,622
  
01/31/18
  
Structural Affiliates
  
2,712
  
05/31/19
48
  
SMF II
  
Plantation Corporate Center
  
No
  
Morrison Hershfield
  
5,547
  
06/30/18
  
Stevens & Goldwyn, PA
  
5,522
  
07/31/17
  
Law Offices of R. Rubenstein
  
4,100
  
04/30/20
49
  
RCMC
  
9 Washington
  
No
  
The Orthopaedic Group, LLC
  
8,383
  
03/31/24
  
Connecticut Medical Group
  
4,810
  
09/30/17
  
Vantage Point
  
4,659
  
05/31/18
50
  
JPMCB
  
Creekside Square Apartments
  
No
                                    
51
  
RCMC
  
Patton Square
  
No
  
Bi-Lo
  
43,475
  
05/31/28
  
Ace Hardware
  
23,000
  
05/01/27
  
Patton Construction
  
15,000
  
03/31/17
52
  
RAIT
  
14001 Weston Parkway
  
No
  
Scientific Calibration
  
41,321
  
12/31/27
  
TrialCard Inc
  
14,476
  
10/31/15
  
Tyco Integrated Security
  
5,865
  
10/31/19
53
  
Barclays
  
Rockmead Professional Center
  
No
  
Texas Children’s Hospital
  
7,193
  
05/31/19
  
Select Medical (dba Theraworks)
  
5,220
  
10/31/16
  
Spectacular Kids
  
4,138
  
01/31/20
54
  
Barclays
  
Austin Industrial Park
  
No
  
Easy Drive Stake
  
15,000
  
06/30/16
  
Capital Courier
  
12,500
  
12/31/16
  
Meridian Energy Systems
  
10,000
  
11/30/16
55
  
RAIT
  
North Road Plaza
  
No
  
TJ Maxx
  
22,560
  
10/31/20
  
Shoe Show
  
8,000
  
08/31/18
  
Cato
  
6,250
  
01/31/16
56
  
RAIT
  
Walgreens - Brunswick
  
Yes
  
Walgreens
  
14,820
  
02/28/31
                        
57
  
Barclays
  
Liberty Station - Building 210
  
No
  
Point Loma Sports Club
  
22,914
  
12/31/22
  
San Diego Gymnastics
  
6,515
  
02/28/18
  
The Bar Method
  
3,600
  
11/15/15
58
  
RCMC
  
275 N. York
  
No
  
Advanced Orthodontic
  
3,595
  
04/30/17
  
CMG Mortgage
  
3,585
  
12/31/17
  
Apex Management
  
3,180
  
07/31/19
59
  
Barclays
  
Dakota Estates
  
No
  
 
  
 
  
 
  
 
  
 
  
 
            
60
  
RAIT
  
CVS - Fair Oaks
  
Yes
  
CVS
  
13,031
  
01/31/40
                        
61
  
RCMC
  
AAA Storage City
  
No
                                    
62
  
RAIT
  
CVS - Hutto
  
Yes
  
CVS
  
14,600
  
01/31/40
                        
63
  
Barclays
  
91st & Kelton
  
No
  
Family Partners
  
9,259
  
01/31/18
  
SW Networking
  
8,465
  
07/31/19
  
Castle & Cooke
  
3,801
  
02/28/18
 
A-1-8
 

 

 
ANNEX A-1
                                
                                     
           
4th LARGEST TENANT (3), (19), (20), (21)
  
5th LARGEST TENANT (3), (19), (20), (21)
    
                                     
                   
Lease
          
Lease
  
  Loan
Loan #
  
Seller(1)
  
Property Name
  
4th Largest Tenant
  
Unit Size
  
Expiration
  
5th Largest Tenant
  
Unit Size
  
Expiration
  
Purpose
1
  
RAIT
  
2025 M Street
  
Kaplan
  
14,177
  
10/31/19
  
Destination Marketing
  
7,599
  
03/31/20
  
Acquisition
2
  
JPMCB
  
One City Centre
  
Wells Fargo Bank
  
13,136
  
04/30/16
  
Stone Bond Technologies
  
8,823
  
05/31/16
  
Refinance
3
  
JPMCB
  
400 Poydras
  
Regions Bank
  
28,625
  
12/31/21
  
Entercom New Orleans, LLC
  
22,169
  
02/28/23
  
Refinance
4
  
Barclays
  
Cole IV Retail Portfolio - Pool I
                          
Acquisition
4.01
  
Barclays
  
Beavercreek Shopping Center
  
Kings Furniture
  
30,724
  
09/30/23
  
HomeGoods
  
28,487
  
03/31/22
  
 
4.02
  
Barclays
  
Marketplace at the Lakes
                          
 
4.03
  
Barclays
  
Plaza San Mateo
  
Keva Juice
  
1,068
  
09/06/26
              
 
4.04
  
Barclays
  
Emerald Place
  
Shoe Carnival
  
10,000
  
01/31/23
  
Mattress Man
  
3,200
  
10/31/18
  
 
4.05
  
Barclays
  
Village at Hereford Farms
  
Happy China
  
1,500
  
02/08/20
  
LA Nails
  
1,400
  
09/30/17
  
 
4.06
  
Barclays
  
University Marketplace
                          
 
5
  
Barclays
  
Cole IV Retail Portfolio - Pool II
                          
Acquisition
5.01
  
Barclays
  
Inglewood Plaza
  
Louisiana Fried Chicken
  
1,000
  
01/31/19
              
 
5.02
  
Barclays
  
Hickory Flat Commons
  
Mizu Asian Bistro
  
3,270
  
02/28/19
  
Benchmark Physical Therapy
  
1,800
  
11/30/19
  
 
5.03
  
Barclays
  
East Manchester Village Centre
  
Fastenal
  
4,560
  
04/30/18
  
PA Liquor Store
  
3,796
  
04/24/21
  
 
5.04
  
Barclays
  
Terrell Mill Village
  
Animal Dermatology Clinic
  
3,065
  
07/31/23
  
Kim’s Care Kleeners
  
2,125
  
04/30/24
  
 
5.05
  
Barclays
  
Westover Marketplace
                          
 
5.06
  
Barclays
  
Target Center
  
Sport Clips
  
1,600
  
01/15/19
              
 
6
  
JPMCB
  
Alta Woodlake Square
                          
Acquisition
7
  
Barclays
  
Little Palm Island Resort
                          
Refinance
8
  
JPMCB
  
JAGR Portfolio
                          
Refinance
8.01
  
JPMCB
  
Hilton Jackson
                            
8.02
  
JPMCB
  
Doubletree Grand Rapids
                            
8.03
  
JPMCB
  
Doubletree Annapolis
                            
9
  
JPMCB
  
Lenox Towers
  
Davis Matthews
  
15,287
  
11/30/23
  
Goddard Investment Group
  
13,392
  
07/31/27
  
Refinance
10
  
SMF II
  
Horizon Outlet Shoppes Portfolio
                          
Refinance
10.01
  
SMF II
  
Oshkosh
  
Land’s End
  
10,000
  
07/31/16
  
Brooks Brothers
  
9,940
  
08/31/17
    
10.02
  
SMF II
  
Burlington
  
lululemon
  
7,500
  
01/31/17
  
Bass Company Store
  
7,000
  
12/31/15
    
10.03
  
SMF II
  
Fremont
  
Under Armor
  
6,609
  
09/30/16
  
Tommy Hilfiger
  
6,500
  
06/30/15
    
11
  
RAIT
  
Aspen Heights - Texas A&M University Corpus Christi
                          
Refinance
12
  
JPMCB
  
Marriott - Pittsburgh
                          
Refinance
13
  
SMF II
  
Crest at Greylyn
                          
Refinance
14
  
JPMCB
  
Pinecrest Town Center
  
Sea Siam
  
4,000
  
04/30/26
  
ProMD Practice
  
3,591
  
12/31/18
  
Acquisition
15
  
RCMC
  
DoubleTree - Carson
                          
Refinance
16
  
JPMCB
  
Richmond Portfolio
                          
Refinance
16.01
  
JPMCB
  
Boulders
  
Austin Brockenbrough & Assoc.
  
13,643
  
07/31/17
  
US GSA
  
11,059
  
06/30/17
    
16.02
  
JPMCB
  
Moorefield I, II, III
  
JS Technologies, Inc
  
5,268
  
06/30/15
  
Fidura & Assoc., Inc.
  
4,867
  
10/31/16
    
16.03
  
JPMCB
  
Winchester
  
Richmond Capital Management
  
6,873
  
06/30/17
  
Health Savings Administrators
  
6,559
  
02/29/20
    
17
  
Barclays
  
Downtown Seaside
  
Modica Market
  
2,600
  
02/28/17
  
Seaside Rep Theatre
  
1,657
  
10/31/16
  
Refinance/Acquisition
18
  
RAIT
  
Courtyard Marriott Green Hills
                          
Refinance
19
  
Barclays
  
Simply Self Storage Portfolio (FL & GA)
                          
Acquisition
19.01
  
Barclays
  
Assured Self Storage
                          
 
19.02
  
Barclays
  
Preakness Self Storage
                          
 
19.03
  
Barclays
  
United Self Storage
                          
 
19.04
  
Barclays
  
Gordon Highway Self Storage
                          
 
19.05
  
Barclays
  
Cherokee Self Storage
                          
 
19.06
  
Barclays
  
Decatur Self Storage
                          
 
19.07
  
Barclays
  
Marietta Self Storage
                          
 
20
  
SMF II
  
Sedano’s Plaza Lakes on the Green
  
Carrabba’s Italian
  
5,660
  
06/30/17
  
Horizon Management
  
5,553
  
09/30/22
  
Recapitalization
21
  
JPMCB
  
Eagles Trail
                          
Acquisition
22
  
JPMCB
  
Bridgeway Business Center
  
Coastal Logistics
  
81,204
  
07/31/16
  
AMSEC, LLC 3
  
40,804
  
05/31/15
  
Refinance
23
  
JPMCB
  
Doubletree Baltimore Airport
                          
Refinance
24
  
JPMCB
  
The Heights
  
Dollar Tree
  
12,800
  
12/31/19
  
Penta America LLC
  
10,400
  
08/31/19
  
Refinance
25
  
RCMC
  
Garden District Apartments
                          
Refinance
26
  
Barclays
  
El Paseo Collection South
  
Burberry
  
3,041
  
07/31/19
  
RGA Landscape Architects
  
2,354
  
03/31/17
  
Refinance
27
  
JPMCB
  
Homewood Suites Kennesaw
                          
Refinance
28
  
SMF II
  
Springhill Suites Charleston
                          
Refinance
29
  
JPMCB
  
Chestnut Place
  
Feingold & Feingold Insurance
  
6,500
  
04/30/16
  
CDM Smith Inc.
  
1,500
  
06/30/18
  
Acquisition
30
  
RCMC
  
AllStore Center Self Storage
                          
Refinance
31
  
SMF II
  
Hampton Inn Jacksonville
                          
Refinance
32
  
RCMC
  
Hidden Hills at Oakdale West
                          
Acquisition
33
  
RCMC
  
Whitemarsh Self Storage
                          
Refinance
34
  
RCMC
  
The Weatherly
  
TenBridge Partners LLC
  
3,780
  
02/29/16
  
Mindsights, Inc.
  
3,100
  
08/31/18
  
Refinance
35
  
SMF II
  
Northsight Village
  
Carefree Auto Brokers, LLC
  
3,794
  
07/31/18
  
Twisted Daisy, LLC
  
3,019
  
07/31/18
  
Acquisition
36
  
JPMCB
  
Fairfield Inn Destin
                          
Refinance
37
  
RCMC
  
Mt. Nebo Pointe
  
Verizon Wireless
  
4,539
  
07/31/21
  
Schoolbelles
  
3,542
  
06/30/16
  
Acquisition
38
  
Barclays
  
Campus View Apartments
                          
Refinance
39
  
Barclays
  
Park Centre Commons
  
Ruby Tuesday
  
5,774
  
01/31/16
  
Yummy House
  
5,500
  
12/31/19
  
Refinance
40
  
RCMC
  
Windwood Centre
  
Edward M. Miller
  
5,677
  
03/31/20
  
Prime Lending
  
5,045
  
11/30/15
  
Refinance
41
  
RCMC
  
2560 Dixwell
  
Pro Health Physicians
  
3,873
  
03/31/25
  
Douglas Rollins
  
3,245
  
10/31/22
  
Refinance
42
  
Barclays
  
Alore Center
                          
Acquisition
43
  
JPMCB
  
Candlewood Suites Greenville
                          
Refinance
44
  
Barclays
  
Lamberton Lake Apartments
                          
Refinance
45
  
JPMCB
  
Hampton Inn Ft. Wayne
                          
Refinance
46
  
SMF II
  
Lyons Station
  
Pizza Hut
  
2,310
  
11/30/18
  
Popeye’s Chicken
  
1,350
  
06/30/19
  
Refinance
47
  
Barclays
  
Cavalier Building
  
HMS Capital Management
  
2,669
  
12/31/15
  
Loventhal Financial Services
  
2,477
  
10/31/16
  
Refinance
48
  
SMF II
  
Plantation Corporate Center
  
BB&T Retail Branch
  
3,920
  
12/31/19
  
Main Street Real Estate Advisors
  
3,778
  
12/31/16
  
Refinance
49
  
RCMC
  
9 Washington
  
Urology Group
  
4,086
  
12/31/16
  
Connecticut Medical Group
  
3,532
  
09/30/16
  
Refinance
50
  
JPMCB
  
Creekside Square Apartments
                          
Refinance
51
  
RCMC
  
Patton Square
  
South Carolina DMV
  
1,930
  
11/30/17
  
Sun Quest Tanning
  
1,920
  
05/31/19
  
Refinance
52
  
RAIT
  
14001 Weston Parkway
  
Versagenics
  
4,838
  
12/31/16
  
Afterglow Cosmetics
  
2,657
  
04/30/16
  
Refinance
53
  
Barclays
  
Rockmead Professional Center
  
Southwest Asthma
  
4,097
  
07/31/17
  
Dr. Chris Perkins
  
2,970
  
11/30/16
  
Acquisition
54
  
Barclays
  
Austin Industrial Park
  
Freedom Solar
  
7,825
  
03/31/18
  
Sizewise Rentals, LLC/Healthcare Prof Equipment Services LP
  
5,150
  
09/30/15
  
Acquisition
55
  
RAIT
  
North Road Plaza
  
Rent-A-Center
  
4,000
  
10/31/16
  
Game Stop
  
2,000
  
01/31/19
  
Refinance
56
  
RAIT
  
Walgreens - Brunswick
                          
Acquisition
57
  
Barclays
  
Liberty Station - Building 210
  
Therapy Specialists
  
1,877
  
08/31/19
  
McMillan Law Group
  
971
  
08/31/19
  
Acquisition
58
  
RCMC
  
275 N. York
  
IL Spinal Care
  
2,800
  
10/31/17
  
NovaCare
  
2,800
  
08/31/16
  
Refinance
59
  
Barclays
  
Dakota Estates
                          
Refinance
60
  
RAIT
  
CVS - Fair Oaks
                          
Acquisition
61
  
RCMC
  
AAA Storage City
                          
Refinance
62
  
RAIT
  
CVS - Hutto
                          
Acquisition
63
  
Barclays
  
91st & Kelton
  
Farmers Insurance
  
2,993
  
04/30/17
  
AmerColony Home
  
2,879
  
08/31/17
  
Refinance
 
A-1-9
 

 

 
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(22)
  
 (Y/N)
  
 Type(23)
  
(Y/N)
  
(Y/N)
  
Cut-Off Balance
  
Cut-Off Balance
  
Passu Debt
1
  
RAIT
  
2025 M Street
  
EK 2013 Family Trust, Michael Klein
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
2
  
JPMCB
  
One City Centre
  
Accesso Partners, LLC
  
Yes
  
Hard
  
Yes
  
Yes
  
60,000,000
  
40,000,000
  
100,000,000
3
  
JPMCB
  
400 Poydras
  
William Z. Hertz, Isaac Hertz, Sarah Hertz
  
Yes
  
Hard
  
No
  
NAP
  
NAP
  
NAP
  
NAP
4
  
Barclays
  
Cole IV Retail Portfolio - Pool I
  
Cole Operating Partnership IV, LP
  
Yes
  
Hard
  
No
  
NAP
  
NAP
  
NAP
  
NAP
4.01
  
Barclays
  
Beavercreek Shopping Center
                                
4.02
  
Barclays
  
Marketplace at the Lakes
                                
4.03
  
Barclays
  
Plaza San Mateo
                                
4.04
  
Barclays
  
Emerald Place
                                
4.05
  
Barclays
  
Village at Hereford Farms
                                
4.06
  
Barclays
  
University Marketplace
                                
5
  
Barclays
  
Cole IV Retail Portfolio - Pool II
  
Cole Operating Partnership IV, LP
  
Yes
  
Hard
  
No
  
NAP
  
NAP
  
NAP
  
NAP
5.01
  
Barclays
  
Inglewood Plaza
                                
5.02
  
Barclays
  
Hickory Flat Commons
                                
5.03
  
Barclays
  
East Manchester Village Centre
                                
5.04
  
Barclays
  
Terrell Mill Village
                                
5.05
  
Barclays
  
Westover Marketplace
                                
5.06
  
Barclays
  
Target Center
                                
6
  
JPMCB
  
Alta Woodlake Square
  
Yehonatan Sade
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
7
  
Barclays
  
Little Palm Island Resort
  
The Colee Family Trust Under Agreement And Declaration Of Trust Dated December 20, 1997, Patrick R. Colee, Diane F. Colee
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
8
  
JPMCB
  
JAGR Portfolio
  
Chad Cooley, Russell Flicker, Jonathan Rosenfeld, Bernard Michael
  
Yes
  
Hard
  
Yes
  
Yes
  
30,000,000
  
17,500,000
  
47,500,000
8.01
  
JPMCB
  
Hilton Jackson
                                
8.02
  
JPMCB
  
Doubletree Grand Rapids
                                
8.03
  
JPMCB
  
Doubletree Annapolis
                                
9
  
JPMCB
  
Lenox Towers
  
Robert C. Goddard, III
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
10
  
SMF II
  
Horizon Outlet Shoppes Portfolio
  
Horizon Group Properties, Inc.
  
Yes
  
Hard
  
Yes
  
No
  
26,675,000
  
28,000,000
  
54,675,000
10.01
  
SMF II
  
Oshkosh
                                
10.02
  
SMF II
  
Burlington
                                
10.03
  
SMF II
  
Fremont
                                
11
  
RAIT
  
Aspen Heights - Texas A&M University Corpus Christi
  
Aspen Heights, Capital Solutions, Inc., Gregory Henry
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
12
  
JPMCB
  
Marriott - Pittsburgh
  
Lance T. Shaner
  
Yes
  
Hard
  
Yes
  
Yes
  
25,000,000
  
19,060,000
  
44,060,000
13
  
SMF II
  
Crest at Greylyn
  
Daniel S. Levine
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
14
  
JPMCB
  
Pinecrest Town Center
  
Eugenio Cosculluela, Jr., Mario A. Fernandez
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
15
  
RCMC
  
DoubleTree - Carson
  
Ensemble Investments, LLC
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
16
  
JPMCB
  
Richmond Portfolio
  
William Z. Hertz, Isaac Hertz, Sarah Hertz
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
16.01
  
JPMCB
  
Boulders
                                
16.02
  
JPMCB
  
Moorefield I, II, III
                                
16.03
  
JPMCB
  
Winchester
                                
17
  
Barclays
  
Downtown Seaside
  
Seaside Community Development Corp.
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
18
  
RAIT
  
Courtyard Marriott Green Hills
  
Phillip H. McNeill Sr., Robert G. Schaedle
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
19
  
Barclays
  
Simply Self Storage Portfolio (FL & GA)
  
Kurt O’Brien
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
19.01
  
Barclays
  
Assured Self Storage
                                
19.02
  
Barclays
  
Preakness Self Storage
                                
19.03
  
Barclays
  
United Self Storage
                                
19.04
  
Barclays
  
Gordon Highway Self Storage
                                
19.05
  
Barclays
  
Cherokee Self Storage
                                
19.06
  
Barclays
  
Decatur Self Storage
                                
19.07
  
Barclays
  
Marietta Self Storage
              
 
  
 
            
20
  
SMF II
  
Sedano’s Plaza Lakes on the Green
  
Agustin Herran
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
21
  
JPMCB
  
Eagles Trail
  
Harold Rosenblum
  
Yes
  
Soft
  
No
  
NAP
  
NAP
  
NAP
  
NAP
22
  
JPMCB
  
Bridgeway Business Center
  
Ashley Holdings IV, LLC
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
23
  
JPMCB
  
Doubletree Baltimore Airport
  
TH Investment Holdings II, LLC
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
24
  
JPMCB
  
The Heights
  
Stuart Frankel
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
25
  
RCMC
  
Garden District Apartments
  
Howard Hill Weissinger, Charles Milton Weissinger, Rae Weissinger, John Marshall Crutcher, Jr.
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
26
  
Barclays
  
El Paseo Collection South
  
Fred A. Fern
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
27
  
JPMCB
  
Homewood Suites Kennesaw
  
Mitch (Mitul) Patel
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
28
  
SMF II
  
Springhill Suites Charleston
  
Ramesh C. Shah
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
29
  
JPMCB
  
Chestnut Place
  
William Z. Hertz, Isaac Hertz, Sarah Hertz
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
30
  
RCMC
  
AllStore Center Self Storage
  
Paul Karakashian
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
31
  
SMF II
  
Hampton Inn Jacksonville
  
Robert W. Winston, III
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
32
  
RCMC
  
Hidden Hills at Oakdale West
  
Jeffrey Rappin, Stephen Rappin
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
33
  
RCMC
  
Whitemarsh Self Storage
  
John A. O’Donnell, The Hexon 1989 Revocable Trust
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
34
  
RCMC
  
The Weatherly
  
John M. Klimp
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
35
  
SMF II
  
Northsight Village
  
Bruce Shapiro, Marko C. Burns
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
36
  
JPMCB
  
Fairfield Inn Destin
  
Phillip H. McNeill, Sr., Robert G. Schaedle, III
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
37
  
RCMC
  
Mt. Nebo Pointe
  
David A. Pearson, Paul A. Pearson, Jr., John M. Pearson
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
38
  
Barclays
  
Campus View Apartments
  
Herbert F. Reid, Jr., Herbert J. Reid III
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
39
  
Barclays
  
Park Centre Commons
  
Charles Garfunkel
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
40
  
RCMC
  
Windwood Centre
  
Jeremy R. McLendon, Ted M. Sherman
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
41
  
RCMC
  
2560 Dixwell
  
Harden L. Crawford IV
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
42
  
Barclays
  
Alore Center
  
Ted L. Barr, Joseph G. Greulich, Benjamin D. Sheridan
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
43
  
JPMCB
  
Candlewood Suites Greenville
  
Matthew A. Mills
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
44
  
Barclays
  
Lamberton Lake Apartments
  
William M. Warfield
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
45
  
JPMCB
  
Hampton Inn Ft. Wayne
  
Jason Patel
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
46
  
SMF II
  
Lyons Station
  
William R. Rothacker
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
47
  
Barclays
  
Cavalier Building
  
Brennon A. Fitzpatrick
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
48
  
SMF II
  
Plantation Corporate Center
  
Villa Terrace Holding Corp.
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
49
  
RCMC
  
9 Washington
  
Harden L. Crawford IV
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
50
  
JPMCB
  
Creekside Square Apartments
  
Raed I. Qadorh-Zidan, Hani Qaddoura Zidan
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
51
  
RCMC
  
Patton Square
  
Ron L. Turner, Jr., C. Lee Wooddall
  
No
  
None
  
No
  
NAP
  
NAP
  
NAP
  
NAP
52
  
RAIT
  
14001 Weston Parkway
  
Covina Canoy-Tonel, James V. Noto, Deborah Anne Hosler, Geoffrey V. Gray
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
53
  
Barclays
  
Rockmead Professional Center
  
Ted L. Barr, Joseph G. Greulich, Benjamin D. Sheridan
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
54
  
Barclays
  
Austin Industrial Park
  
Arthur B. Birtcher, Robert M. Anderson
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
55
  
RAIT
  
North Road Plaza
  
Yale I. Paprin
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
56
  
RAIT
  
Walgreens - Brunswick
  
Kenneth Wornick
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
57
  
Barclays
  
Liberty Station - Building 210
  
Tower Investments, LLC
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
58
  
RCMC
  
275 N. York
  
Jeffrey N. Budgell
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
59
  
Barclays
  
Dakota Estates
  
Kim Willers
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
60
  
RAIT
  
CVS - Fair Oaks
  
Robert Ridino
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
61
  
RCMC
  
AAA Storage City
  
Daniel M. Lynch
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
62
  
RAIT
  
CVS - Hutto
  
Friesell Family Revocable Trust, Jon H. Friesell, Marcia M. Friesell
  
Yes
  
Springing
  
No
  
NAP
  
NAP
  
NAP
  
NAP
63
  
Barclays
  
91st & Kelton
  
Vance K. Hill, Deanna S. Hill
  
Yes
  
CMA
  
No
  
NAP
  
NAP
  
NAP
  
NAP
 
A-1-10
 

 

 
ANNEX A-1
                                        
                                             
           
Additional Debt(24)
  
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 %
  
 Debt Yield %
1
  
RAIT
  
2025 M Street
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
2
  
JPMCB
  
One City Centre
  
Yes
  
No
  
Permitted Mezzanine
  
NAP
  
NAP
  
100,000,000
  
2.04
  
61.7%
  
9.1%
3
  
JPMCB
  
400 Poydras
  
No
  
Yes
  
Mezzanine Loan
  
7,000,000
  
10.25000
  
62,756,339
  
1.32
  
81.8%
  
9.9%
4
  
Barclays
  
Cole IV Retail Portfolio - Pool I
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
4.01
  
Barclays
  
Beavercreek Shopping Center
                          
NAP
  
NAP
  
NAP
4.02
  
Barclays
  
Marketplace at the Lakes
                          
NAP
  
NAP
  
NAP
4.03
  
Barclays
  
Plaza San Mateo
                          
NAP
  
NAP
  
NAP
4.04
  
Barclays
  
Emerald Place
                          
NAP
  
NAP
  
NAP
4.05
  
Barclays
  
Village at Hereford Farms
                          
NAP
  
NAP
  
NAP
4.06
  
Barclays
  
University Marketplace
                          
NAP
  
NAP
  
NAP
5
  
Barclays
  
Cole IV Retail Portfolio - Pool II
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
5.01
  
Barclays
  
Inglewood Plaza
                          
NAP
  
NAP
  
NAP
5.02
  
Barclays
  
Hickory Flat Commons
                          
NAP
  
NAP
  
NAP
5.03
  
Barclays
  
East Manchester Village Centre
                          
NAP
  
NAP
  
NAP
5.04
  
Barclays
  
Terrell Mill Village
                          
NAP
  
NAP
  
NAP
5.05
  
Barclays
  
Westover Marketplace
                          
NAP
  
NAP
  
NAP
5.06
  
Barclays
  
Target Center
                          
NAP
  
NAP
  
NAP
6
  
JPMCB
  
Alta Woodlake Square
  
Yes
  
Yes
  
Mezzanine Loan/Permitted Mezzanine
  
4,000,000
  
9.50000
  
35,000,000
  
1.10
  
86.9%
  
7.1%
7
  
Barclays
  
Little Palm Island Resort
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
8
  
JPMCB
  
JAGR Portfolio
  
No
  
Yes
  
Mezzanine Loan
  
7,500,000
  
10.50000
  
55,000,000
  
1.41
  
74.8%
  
9.8%
8.01
  
JPMCB
  
Hilton Jackson
                          
1.41
  
74.8%
  
9.8%
8.02
  
JPMCB
  
Doubletree Grand Rapids
                          
1.41
  
74.8%
  
9.8%
8.03
  
JPMCB
  
Doubletree Annapolis
                          
1.41
  
74.8%
  
9.8%
9
  
JPMCB
  
Lenox Towers
  
Yes
  
No
  
Permitted Mezzanine
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
10
  
SMF II
  
Horizon Outlet Shoppes Portfolio
  
No
  
No
  
NAP
  
NAP
  
NAP
  
54,675,000
  
1.42
  
62.6%
  
9.6%
10.01
  
SMF II
  
Oshkosh
                          
1.42
  
62.6%
  
9.6%
10.02
  
SMF II
  
Burlington
                          
1.42
  
62.6%
  
9.6%
10.03
  
SMF II
  
Fremont
                          
1.42
  
62.6%
  
9.6%
11
  
RAIT
  
Aspen Heights - Texas A&M University Corpus Christi
  
No
  
Yes
  
Mezzanine Loan
  
4,380,000
  
8.13356
  
30,380,000
  
1.20
  
77.5%
  
7.7%
12
  
JPMCB
  
Marriott - Pittsburgh
  
No
  
Yes
  
Mezzanine Loan
  
7,140,000
  
10.00000
  
51,200,000
  
1.40
  
80.0%
  
9.3%
13
  
SMF II
  
Crest at Greylyn
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
14
  
JPMCB
  
Pinecrest Town Center
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
15
  
RCMC
  
DoubleTree - Carson
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
16
  
JPMCB
  
Richmond Portfolio
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
16.01
  
JPMCB
  
Boulders
                          
NAP
  
NAP
  
NAP
16.02
  
JPMCB
  
Moorefield I, II, III
                          
NAP
  
NAP
  
NAP
16.03
  
JPMCB
  
Winchester
                          
NAP
  
NAP
  
NAP
17
  
Barclays
  
Downtown Seaside
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
18
  
RAIT
  
Courtyard Marriott Green Hills
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
19
  
Barclays
  
Simply Self Storage Portfolio (FL & GA)
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
19.01
  
Barclays
  
Assured Self Storage
                          
NAP
  
NAP
  
NAP
19.02
  
Barclays
  
Preakness Self Storage
                          
NAP
  
NAP
  
NAP
19.03
  
Barclays
  
United Self Storage
                          
NAP
  
NAP
  
NAP
19.04
  
Barclays
  
Gordon Highway Self Storage
                          
NAP
  
NAP
  
NAP
19.05
  
Barclays
  
Cherokee Self Storage
                          
NAP
  
NAP
  
NAP
19.06
  
Barclays
  
Decatur Self Storage
                          
NAP
  
NAP
  
NAP
19.07
  
Barclays
  
Marietta Self Storage
  
 
  
 
  
 
              
NAP
  
NAP
  
NAP
20
  
SMF II
  
Sedano’s Plaza Lakes on the Green
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
21
  
JPMCB
  
Eagles Trail
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
22
  
JPMCB
  
Bridgeway Business Center
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
23
  
JPMCB
  
Doubletree Baltimore Airport
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
24
  
JPMCB
  
The Heights
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
25
  
RCMC
  
Garden District Apartments
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
26
  
Barclays
  
El Paseo Collection South
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
27
  
JPMCB
  
Homewood Suites Kennesaw
  
Yes
  
No
  
Permitted Mezzanine
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
28
  
SMF II
  
Springhill Suites Charleston
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
29
  
JPMCB
  
Chestnut Place
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
30
  
RCMC
  
AllStore Center Self Storage
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
31
  
SMF II
  
Hampton Inn Jacksonville
  
Yes
  
No
  
Permitted Mezzanine
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
32
  
RCMC
  
Hidden Hills at Oakdale West
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
33
  
RCMC
  
Whitemarsh Self Storage
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
34
  
RCMC
  
The Weatherly
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
35
  
SMF II
  
Northsight Village
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
36
  
JPMCB
  
Fairfield Inn Destin
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
37
  
RCMC
  
Mt. Nebo Pointe
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
38
  
Barclays
  
Campus View Apartments
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
39
  
Barclays
  
Park Centre Commons
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
40
  
RCMC
  
Windwood Centre
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
41
  
RCMC
  
2560 Dixwell
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
42
  
Barclays
  
Alore Center
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
43
  
JPMCB
  
Candlewood Suites Greenville
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
44
  
Barclays
  
Lamberton Lake Apartments
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
45
  
JPMCB
  
Hampton Inn Ft. Wayne
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
46
  
SMF II
  
Lyons Station
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
47
  
Barclays
  
Cavalier Building
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
48
  
SMF II
  
Plantation Corporate Center
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
49
  
RCMC
  
9 Washington
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
50
  
JPMCB
  
Creekside Square Apartments
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
51
  
RCMC
  
Patton Square
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
52
  
RAIT
  
14001 Weston Parkway
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
53
  
Barclays
  
Rockmead Professional Center
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
54
  
Barclays
  
Austin Industrial Park
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
55
  
RAIT
  
North Road Plaza
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
56
  
RAIT
  
Walgreens - Brunswick
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
57
  
Barclays
  
Liberty Station - Building 210
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
58
  
RCMC
  
275 N. York
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
59
  
Barclays
  
Dakota Estates
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
60
  
RAIT
  
CVS - Fair Oaks
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
61
  
RCMC
  
AAA Storage City
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
62
  
RAIT
  
CVS - Hutto
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
63
  
Barclays
  
91st & Kelton
  
No
  
No
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
  
NAP
 
A-1-11
 

 

 
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
  
RAIT
  
2025 M Street
                                                              
1
2
  
JPMCB
  
One City Centre
                                                              
2
3
  
JPMCB
  
400 Poydras
                                                              
3
4
  
Barclays
  
Cole IV Retail Portfolio - Pool I
                                                              
4
4.01
  
Barclays
  
Beavercreek Shopping Center
                                                              
4.01
4.02
  
Barclays
  
Marketplace at the Lakes
                                                              
4.02
4.03
  
Barclays
  
Plaza San Mateo
                                                              
4.03
4.04
  
Barclays
  
Emerald Place
                                                              
4.04
4.05
  
Barclays
  
Village at Hereford Farms
                                                              
4.05
4.06
  
Barclays
  
University Marketplace
                                                              
4.06
5
  
Barclays
  
Cole IV Retail Portfolio - Pool II
                                                              
5
5.01
  
Barclays
  
Inglewood Plaza
                                                              
5.01
5.02
  
Barclays
  
Hickory Flat Commons
                                                              
5.02
5.03
  
Barclays
  
East Manchester Village Centre
                                                              
5.03
5.04
  
Barclays
  
Terrell Mill Village
                                                              
5.04
5.05
  
Barclays
  
Westover Marketplace
                                                              
5.05
5.06
  
Barclays
  
Target Center
                                                              
5.06
6
  
JPMCB
  
Alta Woodlake Square
                                                              
6
7
  
Barclays
  
Little Palm Island Resort
  
68.2%
  
947.98
  
646.32
  
74.1%
  
1,050.62
  
778.61
  
74.1%
  
1,127.51
  
835.29
  
75.5%
  
1,135.05
  
857.15
  
75.5%
  
1,135.19
  
857.15
  
7
8
  
JPMCB
  
JAGR Portfolio
  
62.9%
  
110.02
  
69.20
  
64.0%
  
113.46
  
72.58
  
65.0%
  
115.81
  
75.25
  
64.2%
  
116.23
  
74.62
  
64.2%
  
116.23
  
74.62
  
8
8.01
  
JPMCB
  
Hilton Jackson
  
65.2%
  
112.02
  
72.99
  
66.9%
  
115.35
  
77.15
  
67.5%
  
118.63
  
80.09
  
67.7%
  
119.41
  
80.87
  
67.7%
  
119.41
  
80.87
  
8.01
8.02
  
JPMCB
  
Doubletree Grand Rapids
  
62.6%
  
106.11
  
66.45
  
66.5%
  
108.89
  
72.42
  
67.4%
  
113.83
  
76.74
  
65.5%
  
114.22
  
74.81
  
65.5%
  
114.22
  
74.81
  
8.02
8.03
  
JPMCB
  
Doubletree Annapolis
  
60.3%
  
111.49
  
67.24
  
57.7%
  
116.15
  
67.00
  
59.3%
  
114.10
  
67.61
  
58.4%
  
113.91
  
66.54
  
58.4%
  
113.91
  
66.54
  
8.03
9
  
JPMCB
  
Lenox Towers
                                                              
9
10
  
SMF II
  
Horizon Outlet Shoppes Portfolio
                                                              
10
10.01
  
SMF II
  
Oshkosh
                                                              
10.01
10.02
  
SMF II
  
Burlington
                                                              
10.02
10.03
  
SMF II
  
Fremont
                                                              
10.03
11
  
RAIT
  
Aspen Heights - Texas A&M University Corpus Christi
                                                              
11
12
  
JPMCB
  
Marriott - Pittsburgh
  
71.0%
  
135.88
  
96.45
  
70.7%
  
142.58
  
100.87
  
71.3%
  
149.68
  
106.68
  
72.1%
  
151.89
  
109.44
  
71.1%
  
150.23
  
106.89
  
12
13
  
SMF II
  
Crest at Greylyn
                                                              
13
14
  
JPMCB
  
Pinecrest Town Center
                                                              
14
15
  
RCMC
  
DoubleTree - Carson
  
71.7%
  
113.24
  
81.24
  
73.7%
  
117.27
  
86.45
  
81.5%
  
118.93
  
96.92
  
81.6%
  
119.87
  
97.77
  
81.5%
  
118.93
  
96.92
  
15
16
  
JPMCB
  
Richmond Portfolio
                                                              
16
16.01
  
JPMCB
  
Boulders
                                                              
16.01
16.02
  
JPMCB
  
Moorefield I, II, III
                                                              
16.02
16.03
  
JPMCB
  
Winchester
                                                              
16.03
17
  
Barclays
  
Downtown Seaside
                                                              
17
18
  
RAIT
  
Courtyard Marriott Green Hills
                                      
73.2%
  
165.84
  
121.45
  
73.2%
  
165.84
  
121.46
  
18
19
  
Barclays
  
Simply Self Storage Portfolio (FL & GA)
                                                              
19
19.01
  
Barclays
  
Assured Self Storage
                                                              
19.01
19.02
  
Barclays
  
Preakness Self Storage
                                                              
19.02
19.03
  
Barclays
  
United Self Storage
                                                              
19.03
19.04
  
Barclays
  
Gordon Highway Self Storage
                                                              
19.04
19.05
  
Barclays
  
Cherokee Self Storage
                                                              
19.05
19.06
  
Barclays
  
Decatur Self Storage
                                                              
19.06
19.07
  
Barclays
  
Marietta Self Storage
                                                              
19.07
20
  
SMF II
  
Sedano’s Plaza Lakes on the Green
                                                              
20
21
  
JPMCB
  
Eagles Trail
                                                              
21
22
  
JPMCB
  
Bridgeway Business Center
                                                              
22
23
  
JPMCB
  
Doubletree Baltimore Airport
  
70.6%
  
98.39
  
69.47
  
70.9%
  
97.93
  
69.39
  
72.5%
  
104.34
  
75.70
  
71.8%
  
105.29
  
75.63
  
71.8%
  
105.29
  
75.63
  
23
24
  
JPMCB
  
The Heights
                                                              
24
25
  
RCMC
  
Garden District Apartments
                                                              
25
26
  
Barclays
  
El Paseo Collection South
                                                              
26
27
  
JPMCB
  
Homewood Suites Kennesaw
  
76.7%
  
103.29
  
79.27
  
75.2%
  
110.34
  
82.94
  
83.4%
  
110.78
  
92.34
  
83.6%
  
112.70
  
94.19
  
77.6%
  
110.70
  
85.88
  
27
28
  
SMF II
  
Springhill Suites Charleston
  
68.0%
  
96.12
  
65.36
  
79.1%
  
92.27
  
72.99
  
85.1%
  
101.92
  
86.73
              
80.0%
  
101.92
  
81.54
  
28
29
  
JPMCB
  
Chestnut Place
                                                              
29
30
  
RCMC
  
AllStore Center Self Storage
                                                              
30
31
  
SMF II
  
Hampton Inn Jacksonville
                          
81.3%
  
100.79
  
81.93
  
81.0%
  
101.09
  
81.83
  
80.0%
  
101.09
  
80.87
  
31
32
  
RCMC
  
Hidden Hills at Oakdale West
                                                              
32
33
  
RCMC
  
Whitemarsh Self Storage
                                                              
33
34
  
RCMC
  
The Weatherly
                                                              
34
35
  
SMF II
  
Northsight Village
                                                              
35
36
  
JPMCB
  
Fairfield Inn Destin
  
57.7%
  
106.96
  
61.75
  
55.7%
  
108.87
  
60.59
  
59.4%
  
137.51
  
81.69
  
60.9%
  
137.11
  
83.56
  
60.9%
  
137.11
  
83.56
  
36
37
  
RCMC
  
Mt. Nebo Pointe
                                                              
37
38
  
Barclays
  
Campus View Apartments
                                                              
38
39
  
Barclays
  
Park Centre Commons
                                                              
39
40
  
RCMC
  
Windwood Centre
                                                              
40
41
  
RCMC
  
2560 Dixwell
                                                              
41
42
  
Barclays
  
Alore Center
                                                              
42
43
  
JPMCB
  
Candlewood Suites Greenville
                          
74.3%
  
75.15
  
55.84
  
79.1%
  
74.80
  
59.14
  
79.1%
  
74.80
  
59.14
  
43
44
  
Barclays
  
Lamberton Lake Apartments
                                                              
44
45
  
JPMCB
  
Hampton Inn Ft. Wayne
  
67.4%
  
91.79
  
61.85
  
68.7%
  
95.98
  
65.89
  
74.7%
  
101.95
  
76.14
  
74.8%
  
102.61
  
76.72
  
74.8%
  
102.61
  
76.72
  
45
46
  
SMF II
  
Lyons Station
                                                              
46
47
  
Barclays
  
Cavalier Building
                                                              
47
48
  
SMF II
  
Plantation Corporate Center
                                                              
48
49
  
RCMC
  
9 Washington
                                                              
49
50
  
JPMCB
  
Creekside Square Apartments
                                                              
50
51
  
RCMC
  
Patton Square
                                                              
51
52
  
RAIT
  
14001 Weston Parkway
                                                              
52
53
  
Barclays
  
Rockmead Professional Center
                                                              
53
54
  
Barclays
  
Austin Industrial Park
                                                              
54
55
  
RAIT
  
North Road Plaza
                                                              
55
56
  
RAIT
  
Walgreens - Brunswick
                                                              
56
57
  
Barclays
  
Liberty Station - Building 210
                                                              
57
58
  
RCMC
  
275 N. York
                                                              
58
59
  
Barclays
  
Dakota Estates
                                                              
59
60
  
RAIT
  
CVS - Fair Oaks
                                                              
60
61
  
RCMC
  
AAA Storage City
                                                              
61
62
  
RAIT
  
CVS - Hutto
                                                              
62
63
  
Barclays
  
91st & Kelton
                                                              
63
 
A-1-12
 

 

 

Footnotes to Annex A-1
   
(1)
“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “Barclays” denotes Barclays Bank PLC, as Mortgage Loan Seller; “RAIT” denotes RAIT Funding, LLC, as Mortgage Loan Seller; “RCMC” denotes Redwood Commercial Mortgage Corporation; and “SMF II” denotes Starwood Mortgage Funding II LLC, as Mortgage Loan Seller.
   
(2)
Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.
 
With respect to Loan No. 11, Aspen Heights – Texas A&M University Corpus Christi, the collateral is comprised of 153 units, totaling 500 beds.
 
With respect to Loan No. 30, AllStore Center Self Storage, the collateral is comprised of 677 self storage units and 36 rentable parking spaces. There is also one apartment unit used by the property manager that is not included in the unit count.
 
With respect to Loan No. 32, Hidden Hills at Oakdale West, the collateral is comprised of 162 units, of which, 24 units containing 59 beds are leased on a per bed basis.
 
With respect to Loan No. 61, AAA Storage City, the collateral is comprised of 451 self storage units and 44 uncovered RV storage spaces. There is also one apartment unit used by the property manager that is not included in the unit count.
   
(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. 3, 400 Poydras, the Largest Tenant, CACI, Inc. - Commercial, leases all of its space at the mortgaged property on a year-to-year basis due to its annual contracts with the government.  In addition, the collateral includes two parking garages with a total of 1,017 spaces, and approximately 16.7% of the net rentable income is attributable to the parking garages.
 
With respect to Loan No. 8.01, JAGR Portfolio – Hilton Jackson, JPMCB underwrote the revenues from the Drago’s Seafood Restaurant to the sponsors’ 2015 projections.  The projections were based on a discount to the recent performance at two other locations for the restaurant.
 
With respect to Loan No. 9, Lenox Towers, Occupancy %, UW Revenues ($), UW NOI ($) and UW NCF ($) include the Arke Systems,
LLC expansion space (11,477 square feet), for which the tenant has executed a lease but is not yet in occupancy or paying rent. Arke Systems, LLC is expected to take occupancy and begin paying rent on October 1, 2015, subject to a rent abatement through December 2016.
 
With respect to Loan No. 20, Sedano’s Plaza Lakes on the Green, the 2nd Largest Tenant, GuideWell-Sanitas, has executed a lease, but has not yet begun paying rent or taken full occupancy of its space.  The 5th Largest Tenant, Horizon Management, has executed a lease, but has not yet begun paying rent or taken full occupancy of its space.
 
With respect to Loan No. 50, Creekside Square Apartments, there are seven tenants at the mortgaged property who receive Section 42 subsidies.  These tenants were grandfathered into their Section 42 status from the period when the prior owner owned the mortgaged property as a low-income housing property.
   
(4)
With respect to all mortgage loans, with the exceptions of the mortgage loans listed below,  the Current LTV % and the Maturity LTV % are based on the “as-is” Appraised Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met.
 
With respect to Loan No. 21, Eagles Trail, the Appraised Value ($) represents the “Market Value As-If Complete” of $25,000,000 for the mortgaged property, effective as of March 11, 2015, which assumes that the renovations to be undertaken by the borrower in connection with the $2,000,000 capital improvement plan are complete.  The “as-is” value for the property as of March 11, 2015 was $21,500,000, which results in a Current LTV% of 80.2% and a Maturity Date LTV% of 76.4%.
   
(5)
For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity Balance ($) are allocated to the respective mortgaged property based on the mortgage
 
A-1-13
 

 

 
  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. 2, One City Centre, the mortgage loan is part of a $100,000,000 whole loan (the “One City Centre Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “One City Centre Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $60,000,000 and is being contributed to the JPMBB 2015-C29 trust.  Note A-2 (the “One City Centre Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $40,000,000 and is expected to be contributed to a future securitization trust.  All loan level metrics are based on the One City Centre Whole Loan balance.
 
With respect to Loan No. 8, JAGR Portfolio, the mortgage loan is part of a $47,500,000 whole loan (the “JAGR Portfolio Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “JAGR Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $30,000,000 and is being contributed to the JPMBB 2015-C29 trust.  Note A-2 (the “JAGR Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $17,500,000 and is expected to be contributed to a future securitization trust. All loan level metrics are based on the JAGR Portfolio Whole Loan balance.
 
With respect to Loan No. 10, 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-2 (the “Horizon Outlet Shoppes Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $26,675,000 and is being contributed to the JPMBB 2015-C29 trust. Note A-1 (the “Horizon Outlet Shoppes Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $28,000,000 and was contributed to the JPMBB 2015-C28 trust. All loan level metrics are based on the Horizon Outlet Shoppes Portfolio Whole Loan balance.
 
With respect to Loan No. 12, Marriott - Pittsburgh, the mortgage loan is part of a $44,060,000 whole loan (the “Marriott - Pittsburgh Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “Marriott - Pittsburgh Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $25,000,000 and is being contributed to the JPMBB 2015-C29 trust.  Note A-2 (the “Marriott - Pittsburgh Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $19,060,000 and is expected to be contributed to a future securitization trust. All loan level metrics are based on the Marriott - Pittsburgh 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 Trustee Fee Rate (including the Certificate Administrator fee rate), the Senior Trust Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin. Fee %”).
   
(9)
For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 366/360. A 366 day calendar year was used to account for the upcoming leap year.
   
(10)
With respect to all mortgage loans, except for the mortgage loan(s) listed below, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.
 
With respect to Loan No. 11, Aspen Heights – Texas A&M University Corpus Christi, the Annual Debt Service ($) is calculated based on the sum of the first 12 principal and interest payments following the interest-only period based on the assumed principal payment schedule set forth on Annex F to this Free Writing Prospectus. As such, the Current Balance ($), Maturity Balance ($), Monthly Debt Service ($), UW NOI DSCR and UW NCF DSCR all reflect this principal payment schedule and a fixed interest rate of 4.18000%.
   
(11)
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. 12, Marriott - Pittsburgh, the borrower may defease the mortgage loan on the date that is two years after the securitization of the Marriott – Pittsburgh Pari Passu Companion Loan. The prepayment string reflects a lockout period ending two years after the anticipated Closing Date.
 
 
A-1-14
 

 

 
 
With respect to Loan No. 24, The Heights, the borrower may, without the consent of lender, make immaterial transfers of unimproved, non-income producing portions of the property to a governmental authority for dedication or public use, provided, among other things, such immaterial transfer does not materially impair the utility and operation of the property or have a material adverse impact on value, current use or operation of the property.  Please see “Description of the Mortgage Pool— Certain Terms and Conditions of the Mortgage Loans— Releases of Individual Mortgaged Properties” in this free writing prospectus.
 
With respect to Loan No. 29, Chestnut Place, the loan documents provide that the borrower will take all commercially reasonable efforts to obtain the release of one improved parcel of the mortgaged property as soon as reasonably practicable and without any prepayment of the mortgage loan.  The borrower is required to comply with the terms and conditions in the loan documents, including satisfaction of the REMIC requirements.  Please see “Description of the Mortgage Pool— Certain Terms and Conditions of the Mortgage Loans— Releases of Individual Mortgaged Properties” in this free writing prospectus.
   
(12)
With respect to some mortgage loans, historical financial information may not be available due to when the properties were constructed and/or acquired.
 
With respect to Loan No. 2, One City Centre, 2012 historical financials represent Q4 annualized figures as the sponsor acquired the property in September 2012.
 
With respect to Loan No. 4, Cole IV Retail Portfolio – Pool I, for the Plaza San Mateo mortgaged property, 2014 Revenues ($), 2014 Total Expenses ($) and 2014 NOI ($) are based on seven months annualized through December 31, 2014.  In addition, for the Plaza San Mateo mortgaged property, Most Recent Revenue ($), Most Recent Total Expenses ($) and Most Recent NOI ($) are based on the trailing nine months ending February 28, 2015. For the Village at Hereford Farms mortgaged property, 2014 Revenues ($), 2014 Total Expenses ($) and 2014 NOI ($) are based on four months annualized through December 31, 2014.  In addition, for the Village at Hereford Farms mortgaged property, Most Recent Revenue ($), Most Recent Total Expenses ($) and Most Recent NOI ($) are based on the trailing six months ending February 28, 2015.
 
With respect to Loan No. 5, Cole IV Retail Portfolio – Pool II, for the Inglewood Plaza mortgaged property, 2014 Revenues ($), 2014 Total Expenses ($) and 2014 NOI ($) are based on four months annualized through December 31, 2014.  In addition, for the Inglewood Plaza mortgaged property, Most Recent Revenue ($), Most Recent Total Expenses ($) and Most Recent NOI ($) are based on the trailing six months ending February 28, 2015. For the Terrell Mill mortgaged property, 2014 Revenues ($), 2014 Total Expenses ($) and 2014 NOI ($) are based on 11 months annualized through December 31, 2014.  For the Target Center mortgaged property, 2014 Revenues ($), 2014 Total Expenses ($) and 2014 NOI ($) are based on nine months annualized through December 31, 2014.  In addition, for the Target Center mortgaged property, Most Recent Revenue ($), Most Recent Total Expenses ($) and Most Recent NOI ($) are based on the trailing 11 months ending February 28, 2015.
 
With respect to Loan Nos. 6, 43 and 50, Alta Woodlake Square, Candlewood Suites Greenville and Creekside Square Apartments, the related mortgaged properties were recently constructed or acquired and only limited historical financials are available.
   
 
With respect to Loan No. 11, Aspen Heights - Texas A&M University Corpus Christi, historical financials are not available as the mortgaged property was recently constructed.  Most Recent Revenues ($), Total Expenses ($) and NOI ($) are for the eight months ended March 31, 2015, annualized.
 
With respect to Loan No. 18, Courtyard Marriott Green Hills, historical financials are not available as the mortgaged property was recently constructed.  Most Recent Revenues ($), Total Expenses ($) and NOI ($) are for the 11 months ended April 30, 2015, annualized.
 
With respect to Loan No. 19, Simply Self Storage Portfolio (FL & GA), for the United Self Storage mortgaged property, 2014 Revenues ($), 2014 Total Expenses ($) and 2014 NOI ($) are based on the trailing 10 months ending October 31, 2014, annualized.
 
With respect to Loan No. 20, Sedano’s Plaza Lakes on the Green, historical financials are not available as the mortgaged property was recently acquired.
 
With respect to Loan No. 31, Hampton Inn Jacksonville, 2012 financials are not available as the mortgaged property opened in April 2013. 2013 Revenues ($), 2013 Total Expenses ($) and 2013 NOI ($) are for the nine months ended December 31, 2013, annualized.
 
A-1-15
 

 

 
 
With respect to Loan No. 38, Campus View Apartments, Most Recent Revenues ($), Most Recent Total Expenses ($) and Most Recent NOI ($) are based on the trailing eight months ending March 31, 2015, annualized.  Historical financials are not available as the property was completed in 2014.
   
(13)
With respect to all hotel properties, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same.
   
(14)
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.
   
(15)
With respect to Loan No. 7, Little Palm Island Resort, the borrower’s fee simple interest in the mortgaged property serves as collateral for the loan;  however, the property relies on access to dock space that is subject to a shore station access agreement and a submerged land lease. The shore station access agreement commenced on April 29, 1997 and will expire April 30, 2037 with five five-year options remaining. The tenant under the access agreement, Little Palm Island Associates Ltd., is responsible for funding all operating and maintenance expenses, inclusive of property taxes for the leased premises.  The shore station access agreement has been assigned as collateral for the mortgage loan. In addition, portions of the submerged land area around Munson Island are leased from the Board of Trustees of the Internal Improvement Trust Fund of the State of Florida for use as a docking facility to receive and transport guests, and other related uses. The submerged land lease was executed in October 1996 and expires on January 26, 2029. Only the owner of the island may use the submerged land. No value was attributed to the submerged land subject to the lease at underwriting.
 
With respect to Loan No. 29, Chestnut Place, a portion of the mortgaged property consists of a parking garage lease which has been pledged as collateral for the mortgage loan.
   
(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. 1, 2025 M Street, the borrower was required to deposit $888,242 into a rent abatement reserve for (i) approximately four months of simulated rent payments totaling $245,726 for the 2nd Largest Tenant, American-Mideast Educational and Training Services, Inc., which had executed a lease but is not expected to take occupancy, (ii) seven months of free rent totaling $481,194 for the 2nd Largest Tenant, American-Mideast Educational and Training Services, Inc., for the period from July 1, 2015 through October 31, 2015 and the period from July 1, 2016 through September 30, 2016 and (iii) six months of free rent totaling $161,322 for the 4th Largest Tenant, Destination Marketing, for the period from October 1, 2015 through March 31, 2016.
 
With respect to Loan No. 2, One City Centre, the borrower was required to reserve $4,000,000 for purposes of re-leasing in the event that the 2nd Largest Tenant, Energy XXI, vacates its space. Provided (i) there is no event of default under the Energy XXI lease and Energy XXI has paid all amounts due under the Energy XXI lease and (ii) Energy XXI is in physical occupancy of the space covered by the Energy XXI lease and open for business, the lender is required to transfer amounts on deposit in the Energy XXI reserve to the TI/LC reserve account as follows: (i) $2,000,000 on the payment occurring in April 2017; (ii) 1,000,000 on the payment date occurring in April 2018; and (iii) all remaining funds on deposit in the Energy XXI reserve on the payment date in April 2019. Additionally, the borrower was required to deposit $361,070 for free rent related to Energy XXI.
 
With respect to Loan No. 20, Sedano’s Plaza Lakes on the Green, the Other Upfront Reserve ($) represents (i) a $352,825 Blue Cross reserve equal to GuideWell-Sanitas’ tenant improvement allowance, (ii) a $333,180 Horizon Management reserve for tenant improvement expenses, (iii) a $324,600 Blue Cross Rent reserve equal to 12 months’ of base rent for GuideWell-Sanitas, (iv) a $162,300 Blue Cross free rent reserve equal to six months of base rent for GuideWell-Sanitas, (v) a $134,055 Blue Cross outparcel reserve equal to the cost of landlord’s work under the GuideWell-Sanitas lease, and (vi) a $91,625 Horizon Management free rent reserve equal to 12 months’ base rent.
 
With respect to Loan No. 22, Bridgeway Business Center, the borrower was required to deposit $800,000 into an AMSEC reserve account in connection with a specific lease extension event of one tenant, AMSEC, LLC, as further outlined in the related loan documents.
 
With respect to Loan No. 23, Doubletree Baltimore Airport, the borrower was required to deposit $2,261,989 into a Renovation Plan reserve, to be held in the FF&E reserve account for the purpose of completing the renovation plan presented by the borrower at closing as outlined in the loan documents.
 
A-1-16
 

 

 
 
With respect to Loan No. 52, 14001 Weston Parkway, the borrower was required to deposit $361,560 into a free rent reserve for eight months of free rent that the Largest Tenant, Scientific Calibration, has for the period from May 1, 2015 through December 31, 2015. The borrower was also required to deposit $495,852.33 for potential tenant improvements and leasing commissions related to the Largest Tenant, Scientific Calibration.
   
(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 trigger in the respective mortgage loan documents.
 
With respect to Loan No. 1, 2025 M Street, the borrower is required to deposit into the Monthly TI/LC Reserve ($) on each monthly payment date during the first 36 months of the loan term the amount that otherwise would have been due as a principal payment for such month if the required loan payments for such month were not interest-only.  Thereafter, commencing with the monthly payment date on May 1, 2018, the borrower will be required to make monthly deposits of $15,937.33 until the maturity date.
 
With respect to Loan No. 2, One City Centre, the borrower is required to make monthly deposits of $41,666.67 into the Monthly Other Reserve ($) in the event that the Largest Tenant, Waste Management, subleases more than 25% of its space. Additionally, with respect to the Waste Management lease, the borrower is required to deposit (i) any excess cash arising from a cash sweep event as more particularly described in the loan documents and (ii) any termination fee payable in connection with any tenant’s election to exercise its termination option, into the Monthly TI/LC Reserve ($) in connection with satisfying certain lease renewal or replacement criteria.
 
With respect to Loan No. 7, Little Palm Island Resort, during the first two years of the loan term, the borrower will provide evidence satisfactory to the lender that on May 31 of each respective year, the seasonality reserve, a borrower-controlled account, has an annual balance of $250,000. During the remaining three years of the loan term, the borrower will provide satisfactory evidence to the lender that on May 31 of each respective year the seasonality reserve has an annual balance of $350,000. In the event that the debt service coverage ratio, as calculated in the loan documents, falls below 1.30x at any time during the loan term, the seasonality funds will be transferred to an account held by the lender.
 
With respect to Loan No. 8.01, JAGR Portfolio – Hilton Jackson, the borrowers are required to make monthly deposits into the Monthly Capex Reserve ($) of (i) 4% of the gross income from the operations of the mortgaged property, excluding gross income from the operations of Drago’s Seafood Restaurant and (ii) 2% of the gross income from the operations of Drago’s Seafood Restaurant, in each case for the calendar month that is two months prior to the applicable payment date.
 
With respect to Loan No. 14, Pinecrest Town Center, the borrower is required to make monthly deposits of $11,772 into the Monthly TI/LC Reserve ($) beginning on the earlier to occur of (i) the first payment date after the aggregate amount on reserve (excluding all amounts attributable to any lease termination payments) is less than $200,000 or (ii) the payment date occurring in June, 2018, until such time the amount on deposit equals or exceeds $423,792.
 
With respect to Loan No. 15, DoubleTree - Carson, the borrower is required to make monthly deposits into the FF&E reserve equal to $34,638. Based on the annual operating statements for the property, the lender may adjust the FF&E reserve monthly deposit to the greater of (x) the then-existing FF&E reserve monthly deposit, (y) one-twelfth of 4% of the total gross revenue for the prior fiscal year or (z) any greater amount required to be paid under the franchise agreement, the physical conditions report, or the annual budget. In addition, (i) if additional PIP work is required by the franchisor under the franchise agreement, or (ii) at any time after the date that is 24 months prior to expiration of the franchise agreement, lender determines in its reasonable discretion that any future PIP work may be required, then in either case, borrower will deposit into the PIP reserve an amount equal to 110% of the estimated costs to complete such additional PIP work, as reasonably determined by lender.
   
 
With respect to Loan No. 18, Courtyard Marriott Green Hills, the borrower is required to deposit into the Monthly Capex Reserve ($) an amount equal to (x) one-twelfth of 2% of gross revenues during the period from June 1, 2015 to and including May 1, 2016, (y) one-twelfth of 3% of gross revenues during the period from June 1, 2016 to and including May 1, 2017 and (z) one-twelfth of 4% of gross revenues on each payment date thereafter.
 
With respect to Loan No. 22, Bridgeway Business Center, the borrower is required to deposit $200,000 into the Monthly Other Reserve ($) on each of on the payment dates occurring in April 2016, July 2016, October 2016, and January 2017 unless the Largest Tenant, AMSEC, LLC (i) has renewed or extended its A suites lease for at least an additional three years at a rental rate at least equal to $5.25 per square foot of gross leasable area and (ii) leases an
 
A-1-17
 

 

 
  aggregate amount of at least 450,000 square feet at the mortgaged property with an aggregate annual rent of greater than $2,400,000 at such time (collectively, an “AMSEC Event”).  Notwithstanding the foregoing, upon (x) six months prior to the expiration date of the applicable AMSEC extension term (the “AMSEC Extension Term Expiration Date”) or (y) AMSEC, LLC’s failure to lease an aggregate amount of at least 450,000 square feet at the mortgaged property with an aggregate annual rent of greater than $2,400,000, the borrower is required to deposit into the Monthly Other Reserve ($) an amount equal to the quotient obtained by which (x) the numerator is $500,000 and (y) the denominator is the number of months remaining until the AMSEC Extension Term Expiration Date.  Upon the occurrence of an AMSEC Event, the reserve will be capped at $1,000,000.
 
With respect to Loan No. 23, Doubletree Baltimore Airport, the borrower is required to make monthly deposits into the Monthly Capex Reserve ($) of (i) 3% of the gross income from operations to, but not including, the second anniversary of the origination date and (ii) 4% of the gross income from operations thereafter, in each case for the calendar month that is two months prior to the applicable payment date.
 
With respect to Loan No. 29, Chestnut Place, the borrower is required to make monthly deposits into the Monthly TI/LC Reserve ($) of $29,807 on June 1, 2020 and on each payment date thereafter. Additionally, the borrower will make monthly deposits into the Outstanding TI/LC reserve of $3,119 on each payment date through and including October 1, 2021.
 
With respect to Loan No. 34, The Weatherly, the borrower is required to make monthly deposits into the rollover reserve. On July 5, 2015, and on each payment date thereafter up to and including June 5, 2018, the borrower will deposit a sum equal to $17,611 and (ii) on July 5, 2018 and on each payment date thereafter, a sum equal to $5,273. Provided that (i) no event of default has occurred and is continuing, and (ii) the property maintains a minimum occupancy of 80%, the borrower shall not be required to deposit any portion of the rollover reserve monthly deposit which would cause the amount then on deposit in the rollover reserve to exceed $350,000.
 
With respect to Loan No. 35, Northsight Village, the borrower is required to make deposits into the Monthly TI/LC Reserve ($) of $16,666 through and including the payment date in May 2017. After such date, the required Monthly TI/LC Reserve ($) deposit will be $5,502. This reserve will be capped at $400,000.
 
With respect to Loan No. 36, Fairfield Inn Destin, the borrower is required to make monthly deposits into the Monthly Capex Reserve ($) of (i) 2% of the gross income from the operations during the first two years of the mortgage loan term, (ii) 3% of the gross income from the operations during the third and fourth years of the mortgage loan term, and (iii) 4% of the gross income from the operations thereafter, in each case for the calendar month that is two months prior to the applicable payment date.
 
With respect to Loan No. 43, Candlewood Suites Greenville, the borrower is required to make monthly deposits into the Monthly Capex Reserve ($) of (i) 2% of the gross income from the operations during the first two years of the mortgage loan term, (ii) 3% of the gross income from the operations during the third and fourth years of the mortgage loan term, and (iii) 4% of the gross income from the operations thereafter, in each case for the calendar month that is two months prior to the applicable payment date.
   
 
With respect to Loan No. 48, Plantation Corporate Center, the borrower is required to make deposits into the Monthly TI/LC Reserve ($) of $9,357 through and including the payment date in May 2016. After such date, the required Monthly TI/LC Reserve ($) deposit will be $4,679. This reserve will be capped at $225,000.
 
With respect to Loan No. 51, Patton Square, the borrowers are required to make monthly deposits into the rollover reserve, provided, however, that so long as (i) no event of default has occurred and is continuing and (ii) the property maintains physical and economic occupancy of at least seventy-five percent (75%), to the extent that funds on deposit in the rollover reserve account are less than $147,072.
 
With respect to Loan No. 55, North Road Plaza, the borrower is required to deposit into the Monthly TI/LC Reserve ($) an amount equal to (x) $4,166.67 from June 1, 2015 to and including May 1, 2017, (y) $2,083.34 from June 1, 2017 to and including May 1, 2019, and (z) $4,166.67 from June 1, 2019 to and including May 1, 2025 until the amount on deposit equals or exceeds $150,000.  However, if the amount on deposit is less than $125,000 or an event of default exists the borrower will continue to deposit into the Monthly TI/LC Reserve until the amount on deposit reaches $150,000 again.
 
With respect to Loan No. 58, 275 N. York, the borrower is required to make monthly deposits into the Monthly TI/LC Reserve ($) of (i) $7,211 on July 5, 2015, and on each payment date thereafter up to and including June 5, 2017 and (ii) $1,977 on July 5, 2017 and on each payment date thereafter.
 
A-1-18
 

 

 
(18)
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.
   
(19)
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.
   
(20)
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.
   
(21)
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. 1, 2025 M Street, the Largest Tenant, Radio Free Asia, will have the one-time right to terminate its lease with respect to either (A) the entire premises or (B) up to 50% of the premises, in either case effective March 31, 2018 with one year’s prior notice if the U.S. government (1) fails to renew the tenant’s annual broadcasting grant or (2) reduces the tenant’s annual broadcasting grant by 50% or more.   Such termination is subject to the payment of a termination fee equal to the aggregate of (i) rent payments that would have been due but for the termination event for the four month period following the termination, and (ii) the unamortized cost of tenant improvements at the rate of 6.5% per annum. Additionally, the 4th Largest Tenant, Kaplan, has the one-time option to terminate its lease effective September 30, 2016 with one year’s prior notice, which is subject to the payment of a termination fee equal to any unamortized cost of the aggregate of tenant improvements, brokerage commissions, rent abatement and legal costs at the rate of 8.0% per annum.
 
With respect to Loan No. 2, One City Centre, the Largest Tenant, Waste Management, has several options to contract its space: (i) approximately 880 square feet in the lower tunnel of the building any time on or after the last day of the 72nd month after lease commencement with respect to this particular space, with 12 months’ prior notice; and (ii) all of the space (but not less than all) either on the 12th floor (9,625 square feet) or the 17th floor (21,266 square feet), as of June 30, 2019, with prior written notice by October 31, 2018.
 
With respect to Loan No. 3, 400 Poydras, the Largest Tenant, CACI, Inc. – Commercial, has the one-time right to terminate its lease on
December 31, 2015 with 60 days’ notice.
 
With respect to Loan No. 9, Lenox Towers, the 5th Largest Tenant, Goddard Investment Group, is affiliated with the loan sponsor.
 
With respect to Loan No. 10, 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’ prior written notice.
 
With respect to Loan No. 14, Pinecrest Town Center, the Largest Tenant, Coldwell Banker, has the right to terminate its lease in May 2016 with six months’ notice and payment of a termination fee.
 
With respect to Loan No. 16, Richmond Portfolio, the 2nd Largest Tenant at the Boulders mortgaged property, Live Well Financial, Inc., has the right to terminate its lease on September 30, 2018 with six months’ prior notice.
 
With respect to Loan No. 20, Sedano’s Plaza Lakes on the Green, the 2nd Largest Tenant, GuideWell-Sanitas, has the option to terminate its lease on January 1, 2022 with 120 days’ prior written notice.
 
With respect to Loan No. 22, Bridgeway Business Center, the Largest Tenant, AMSEC, LLC, has the right to contract its space by 10,004 square feet if the related contract backing the need for the leased space is terminated, with 180 days’ prior notice and the payment of a termination fee.
 
With respect to Loan No. 34, The Weatherly, the 2nd Largest Tenant, Mayfield Companies, is affiliated with the loan sponsor.
   
 
With respect to Loan No. 37, Mt. Nebo Pointe, the Largest Tenant, Pat Catan’s, is in occupancy but will not commence paying rent until July 1, 2015.
 
With respect to Loan No. 40, Windwood Centre, the Largest Tenant, Regus, will have the option to terminate its lease on October 31, 2020. Tenant is required to provide written notice a minimum of six months prior to termination.
 
A-1-19
 

 

 
  Tenant is required to pay a termination fee equal to the unamortized tenant improvement allowance as of the termination date, leasing commissions and free rent abatement.
 
With respect to Loan No. 48, Plantation Corporate Center, the Largest Tenant, Morrison Hershfield, has the option to terminate its lease at any time with six months’ written notice.
 
With respect to Loan No. 54, Austin Industrial Park, the Largest Tenant, Easy Drive Stake, has the ongoing right through the loan term to give back the western most 2,500 square foot warehouse portion of the suite by providing 90 days’ prior written notice. The tenant and landlord will evenly share the costs to demise the suite and install a new electric meter. The reduced rental and CAM rate shall be proportionate to the 2,500 square foot suite.
 
With respect to Loan No. 57, Liberty Station – Building 210, the 4th Largest Tenant, Therapy Specialists, will have the one-time right to terminate its lease after September 30, 2015, by providing six months’ prior written notice and paying a termination fee.
 
With respect to Loan No. 58, 275 N. York, the Largest Tenant, Advanced Orthodontic, or its legal representatives will have the right to terminate the lease in the event of the death or permanent disability of Michael Bicknell. The lease will terminate 90 days after notice and tenant is required to pay a cancellation fee equal to the amortized allowance, leasing fees and attorneys’ fees.
 
With respect to Loan No. 63, 91st & Kelton, the 3rd Largest Tenant, Castle & Cooke, may terminate its lease by providing six months’ prior written notice and paying a termination fee.  If the tenant exercises its lease termination prior to February 28, 2018, then allowances related to flooring must be paid back in full.
 
(22)
In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes.
 
With respect to Loan No. 24, The Heights, there is no Carveout Guarantor.
   
(23)
The classification of the lockbox types is described in the Free Writing Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.  See “Description of the Mortgage Pool—Additional Considerations” in the free writing prospectus for additional information.
   
(24)
Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Existing Mezzanine Debt,” “—Future Mezzanine Debt” and “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the free writing prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.
 
With respect to Loan No. 12, Marriott - Pittsburgh, the related respective mezzanine loan is cross-defaulted and cross-collateralized with three 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. 24, The Heights, the loan documents allow for unsecured loans where no pledge or lien is taken in the direct or indirect interests in the borrower or the mortgaged property and which meets the following conditions: (i) the loan proceeds will be used for tenant improvements, leasing commissions or capital expenditures to the property or to fund an operating deficit at the mortgaged property; and (ii) the aggregate amount of the unsecured loans will not exceed 10% of the original principal balance of the mortgage loan.  See “Description of the Mortgage Loans—Additional Debt—Unsecured Debt” in this free writing prospectus.
 
With respect to Loan No. 43, Candlewood Suites Greenville, each “Class B” member of the borrower is entitled to annual preferred return payments equal to 8% of such Class B member’s initial capital contribution.  See “Description of the Mortgage Loans—Additional Debt—Preferred Equity” in this free writing prospectus.
 
A-1-20