FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-190246-11

Free Writing Prospectus dated December 5, 2014

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

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

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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

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

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

ANNEX A-1
								Number of	Property	Property
Loan #	Seller	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype	Year Built
1	Column	500 Fifth Avenue	500 Fifth Avenue	New York	NY	10110	New York	1	Office	CBD	1931
2	JPMCB	1515 Market	1515 Market Street	Philadelphia	PA	19102	Philadelphia	1	Office	CBD	1960
3	JPMCB	Wells Fargo Center Tampa	100 South Ashley Drive	Tampa	FL	33602	Hillsborough	1	Office	CBD	1985
4	JPMCB	Heron Lakes	7840-7908 North Sam Houston Parkway West	Houston	TX	77064	Harris	1	Office	Suburban	2001-2008
5	JPMCB	Shaner Hotels Limited Service Portfolio	Various	Various	Various	Various	Various	7	Hotel	Limited Service	Various
5.01	JPMCB	Holiday Inn Express - Charleston	100 Civic Center Drive	Charleston	WV	25301	Kanawha	1	Hotel	Limited Service	1978
5.02	JPMCB	Courtyard - Mechanicsburg	4921 Gettysburg Road	Mechanicsburg	PA	17055	Cumberland	1	Hotel	Limited Service	2007
5.03	JPMCB	Courtyard - St. Augustine	2075 State Road 16	St. Augustine	FL	32084	Saint Johns	1	Hotel	Limited Service	2009
5.04	JPMCB	Fairfield Inn & Suites - Augusta	2145 Gordon Highway	Augusta	GA	30909	Richmond	1	Hotel	Limited Service	2009
5.05	JPMCB	Courtyard - Jacksonville - I295 East	9815 Lantern Street	Jacksonville	FL	32225	Duval	1	Hotel	Limited Service	2009
5.06	JPMCB	Fairfield Inn & Suites - Lakeland	4307 Sterling Commerce Drive	Plant City	FL	33566	Hillsborough	1	Hotel	Limited Service	2008
5.07	JPMCB	Fairfield Inn & Suites - St. Augustine	305 Outlet Mall Boulevard	St. Augustine	FL	32084	Saint Johns	1	Hotel	Limited Service	2009
6	Column	St. Louis Premium Outlets	18521 Outlet Boulevard	Chesterfield	MO	63005	Saint Louis	1	Retail	Outlet Center	2013
7	GECC	Centergy One	75 Fifth Street Northwest	Atlanta	GA	30308	Fulton	1	Office	CBD	2003
8	JPMCB	The Outlet Shoppes of the Bluegrass	1155 Buck Creek Road	Simpsonville	KY	40067	Shelby	1	Retail	Outlet Center	2014
9	Barclays	United Healthcare Office	2716 North Tenaya Way	Las Vegas	NV	89128	Clark	1	Office	Suburban	1998
10	JPMCB	117 Kendrick Street	117 Kendrick Street	Needham	MA	02494	Norfolk	1	Office	Suburban	1955
11	Column	The View & Legends	Various	Dallas	TX	Various	Dallas	2	Multifamily	Various	Various
11.01	Column	View at Kessler Park	2511 Wedglea Drive	Dallas	TX	75211	Dallas	1	Multifamily	High Rise	1964
11.02	Column	Legends on Lake Highlands	11201 East Lake Highlands Drive	Dallas	TX	75218	Dallas	1	Multifamily	Garden	1971-1979
12	RCMC	Arbor Gate	2501 & 2601 West Beltline Highway, 2801 & 2821 Todd Drive	Madison	WI	53713	Dane	1	Office	Suburban	2008
13	Column	Threshold Multifamily Portfolio II	Various	Various	Various	Various	Various	3	Multifamily	Garden	Various
13.01	Column	Gable Oaks	752 Patriot Parkway	Rockhill	SC	29730	York	1	Multifamily	Garden	1997
13.02	Column	Sharon Pointe	5626 Sharon Pointe Road	Charlotte	NC	28215	Mecklenburg	1	Multifamily	Garden	2001
13.03	Column	Woodbrook	2525 Woodbrook Lane	Monroe	NC	28110	Union	1	Multifamily	Garden	1997
14	JPMCB	Columbia Centre I & II	5600 North River Road	Rosemont	IL	60018	Cook	1	Office	CBD	1986, 1988
15	Barclays	Holiday Inn & Suites Across from Universal Studios	5905 South Kirkman Road	Orlando	FL	32819	Orange	1	Hotel	Full Service	1971
16	Barclays	Belford Towers Apartments	6731 New Hampshire Avenue	Takoma Park	MD	20912	Prince George’s	1	Multifamily	High Rise	1968
17	JPMCB	Hyatt Regency Lexington	401 West High Street	Lexington	KY	40507	Fayette	1	Hotel	Full Service	1977
18	Column	Threshold Multifamily Portfolio III	Various	Various	NC	Various	Various	4	Multifamily	Garden	Various
18.01	Column	Huntersville Apartments	300 Hunters Road	Huntersville	NC	28078	Mecklenburg	1	Multifamily	Garden	1989
18.02	Column	Wexford Apartments	1811 Wexford Meadows Lane	Charlotte	NC	28262	Mecklenburg	1	Multifamily	Garden	1996
18.03	Column	Davidson Apartments	100 Horizon Court	Concord	NC	28027	Cabarrus	1	Multifamily	Garden	1994
18.04	Column	Marion Ridge Apartments	1829 East Marion Street	Shelby	NC	28152	Cleveland	1	Multifamily	Garden	1999
19	Barclays	West Shore Plaza Shopping Center	1775 South Avenue	Staten Island	NY	10314	Richmond	1	Retail	Anchored	1990, 2008
20	RCMC	543 Howard	543 Howard Street	San Francisco	CA	94105	San Francisco	1	Office	CBD	1920
21	Barclays	International Corporate Center	555 Theodore Fremd Avenue	Rye	NY	10580	Westchester	1	Office	Suburban	1988
22	JPMCB	Marriott Fort Lauderdale	6650 North Andrews Avenue	Fort Lauderdale	FL	33309	Broward	1	Hotel	Full Service	1986
23	Barclays	Dedham Place	3 Allied Drive	Dedham	MA	02026	Norfolk	1	Office	Suburban	1987
24	RCMC	Eagle View Apartments	84 Silver Maple Ridge	Charleston	WV	25306	Kanawha	1	Multifamily	Garden	2013
25	RAIT	Newington Commons	196 Kitts Lane	Newington	CT	06111	Hartford	1	Retail	Anchored	1996
26	JPMCB	Florida Multifamily Portfolio	Various	Various	FL	Various	Various	13	Multifamily	Garden	Various
26.01	JPMCB	Lakeland Manor	929 Gilmore Avenue and 730-810 East 1st Street	Lakeland	FL	33801	Lake	1	Multifamily	Garden	1972
26.02	JPMCB	Kings Trail	3770 Toledo Road	Jacksonville	FL	32217	Duval	1	Multifamily	Garden	1968
26.03	JPMCB	Rolling Hills	5402 Pine Chase Drive	Orlando	FL	32808	Orange	1	Multifamily	Garden	1995
26.04	JPMCB	Bella Mar I & II	12406 North 15th Street	Tampa	FL	33612	Hillsborough	1	Multifamily	Garden	1973, 1974
26.05	JPMCB	Jacksonville Heights	8050 103rd Street	Jacksonville	FL	32210	Duval	1	Multifamily	Garden	1969
26.06	JPMCB	Del Rio	5013 East Sligh Avenue	Tampa	FL	33617	Hillsborough	1	Multifamily	Garden	1982, 1983
26.07	JPMCB	Lago Bello	13533 Gragston Circle	Tampa	FL	33613	Hillsborough	1	Multifamily	Garden	1984
26.08	JPMCB	Tanglewood	2811 Ruleme Street	Eustis	FL	32726	Lake	1	Multifamily	Garden	1972, 1986
26.09	JPMCB	Mount Dora	3001 Northland Road	Mount Dora	FL	32757	Lake	1	Multifamily	Garden	1986, 1988
26.10	JPMCB	North Washington	1877 19th Street	Sarasota	FL	34234	Sarasota	1	Multifamily	Garden	1961
26.11	JPMCB	Brandywyne	418 19th Street Southeast	Winter Haven	FL	33884	Polk	1	Multifamily	Garden	1980
26.12	JPMCB	Landings	102 Landings Way	Winter Haven	FL	33880	Polk	1	Multifamily	Garden	1984
26.13	JPMCB	Country Place	3950 Country Place	Winter Haven	FL	33880	Polk	1	Multifamily	Garden	1984
27	Barclays	St. John Knits Campus	17522, 17572, 17622 and 17632 Armstrong Avenue	Irvine	CA	92614	Orange	1	Mixed Use	Industrial/Office	1969
28	Column	Westview Apartments	201 West Southwest Parkway	Lewisville	TX	75067	Denton	1	Multifamily	Garden	1986
29	JPMCB	1019 Market Street	1019 Market Street	San Francisco	CA	94103	San Francisco	1	Office	CBD	1909
30	Barclays	Fordham Road Business Park	100-110 Fordham Road	Wilmington	MA	01887	Middlesex	1	Industrial	Flex	1968
31	JPMCB	Renaissance Boca Raton	2000 Northwest 19th Street	Boca Raton	FL	33431	Palm Beach	1	Hotel	Full Service	1982
32	RAIT	Broadway Marketplace - Parcel 2,3,4	303-487 South Broadway	Denver	CO	80209	Denver	1	Retail	Anchored	1994
33	Barclays	Staybridge Suites Savannah Historic District	301 East Bay Street	Savannah	GA	31401	Chatham	1	Hotel	Extended Stay	1871
34	JPMCB	Metro Centre	4700 North University Street	Peoria	IL	61614	Peoria	1	Retail	Shadow Anchored	1971-1985
35	JPMCB	Hilton Garden Inn Tampa Riverview	4328 Garden Vista Drive	Riverview	FL	33578	Hillsborough	1	Hotel	Limited Service	2009
36	GECC	Whispering Palms MHC/RV	10305 US Highway 1	Sebastian	FL	32958	Indian River	1	Manufactured Housing	Manufactured Housing	1969
37	RCMC	Hilton Garden Inn Westampton	111 Hancock Lane	Westampton	NJ	08060	Burlington	1	Hotel	Limited Service	2009
38	GECC	Riverstone - Deer Creek MHC	7051 Daniel Drive	Stockbridge	GA	30281	Clayton	1	Manufactured Housing	Manufactured Housing	1970
39	RCMC	Eastwood Village Shopping Center	1604-1624 Montclair Road	Irondale	AL	35210	Jefferson	1	Retail	Anchored	2007
40	JPMCB	Hilton Garden Inn Houston	750 West Texas Avenue	Webster	TX	77598	Harris	1	Hotel	Limited Service	2009
41	RCMC	Westview Business Park	5119 & 5123 Pegasus Court	Frederick	MD	21704	Frederick	1	Industrial	Flex	2006
42	RCMC	10 New Road	10 New Road	Rumford	RI	02916	Providence	1	Industrial	Warehouse	1958
43	GECC	Residence Inn - Dover	600 Jefferic Boulevard	Dover	DE	19901	Kent	1	Hotel	Extended Stay	2007
44	Barclays	33 Boston Post Road	33 Boston Post Road	Marlborough	MA	01752	Middlesex	1	Office	Suburban	1983
45	RAIT	Hampshire Park Apartments	400 North Lake Park Avenue	Hobart	IN	46342	Lake	1	Multifamily	Garden	1972
46	GECC	100 Provena Way	100 Provena Way	Bourbonnais	IL	60914	Kankakee	1	Office	Medical	2004
47	Column	Forest Cove	3001-3061 Miller Road	Ann Arbor	MI	48103	Washtenaw	1	Office	Suburban	2000
48	JPMCB	Guardian Self Storage	1555 South 76th Street	Superior	CO	80027	Boulder	1	Self Storage	Self Storage	2013
49	JPMCB	Summer Chase	3952 Horseshoe Road North	Little River	SC	29566	Horry	1	Multifamily	Garden	2000
50	Barclays	Walden Park Shopping Center	10900 Lakeline Mall Drive	Austin	TX	78717	Williamson	1	Retail	Anchored	2003
51	Column	Candlewood Suites Indianapolis Airport	5250 West Bradbury Avenue	Indianapolis	IN	46241	Marion	1	Hotel	Extended Stay	2007
52	RAIT	Lyncourt Apartments	1210 Southwest 3rd Avenue	Gainesville	FL	32601	Alachua	1	Multifamily	Student	2014
53	RCMC	Mill Creek Crossing	1935 Buford Mill Drive	Buford	GA	30519	Gwinnett	1	Retail	Shadow Anchored	1999
54	RAIT	Cypress Pointe	1020-1090 East Cypress Avenue	Redding	CA	96002	Shasta	1	Retail	Unanchored	2002
55	RCMC	American Water Works	7303 Plantation Road	Pensacola	FL	32504	Escambia	1	Office	Suburban	1977
56	JPMCB	Gander Mountain	700 Council Drive	Lebanon	IN	46052	Boone	1	Industrial	Warehouse	2000

A-1-1

ANNEX A-1
								Number of	Property	Property
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype	Year Built
57	GECC	153-157 West Ohio St	153 West Ohio Street	Chicago	IL	60654	Cook	1	Office	CBD	1906
58	JPMCB	3445 North Causeway	3445 North Causeway Boulevard	Metairie	LA	70002	Jefferson	1	Office	CBD	1972
59	Barclays	Rockaway Shopping Center	14-59 Beach Channel Drive	Far Rockaway	NY	11691	Queens	1	Retail	Anchored	2006
60	RCMC	701 Martinsville	701 Martinsville Road	Liberty Corner	NJ	07059	Somerset	1	Office	Suburban	1964
61	RAIT	ATR Transmissions	401 Terrace Drive	Mundelein	IL	60060	Lake	1	Industrial	Flex	1998
62	Column	Northridge Plaza	17062-17092 Devonshire Street	Northridge	CA	91325	Los Angeles	1	Retail	Unanchored	1973
63	Column	Copper Creek Apartments	6666 East Golf Links Road	Tucson	AZ	85730	Pima	1	Multifamily	Garden	1973
64	RAIT	Cottages at Hooper Hill	2905 South Lamar Boulevard	Oxford	MS	38655	Lafayette	1	Multifamily	Student	2014
65	RAIT	Tractor Supply - Flagstaff	2020 East Route 66	Flagstaff	AZ	86004	Coconino	1	Retail	Single Tenant	2014
66	GECC	Colonial Manor MHC	525 Airport Boulevard	Watsonville	CA	95076	Santa Cruz	1	Manufactured Housing	Manufactured Housing	1965
67	Column	Mobile Gardens MHC	1901 North Glasscock Road	Mission	TX	78572	Hidalgo	1	Manufactured Housing	Manufactured Housing	1968
68	GECC	Lakeshore - Summit Village/Blue Coral MHC Portfolio	8461 Perry Highway & 411 Kelso Drive	Erie	PA	16509, 16505	Erie	1	Manufactured Housing	Manufactured Housing	1971
69	Column	Harvard Court Townhouses	1324 Harvard Way	Reno	NV	89502	Washoe	1	Multifamily	Garden	1964

A-1-2

ANNEX A-1
												Original		Current
			Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance
Loan #	Seller(1)	Property Name	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)	per Unit ($)	Balance ($)(5)(6)	per Unit ($)
1	Column	500 Fifth Avenue	2012	712,791	Square Feet	92.3%	10/01/14	600,000,000	08/13/14	33.3%	100,000,000	281	100,000,000	281
2	JPMCB	1515 Market	2007	502,213	Square Feet	88.7%	11/20/14	87,000,000	10/31/14	73.3%	63,750,000	127	63,750,000	127
3	JPMCB	Wells Fargo Center Tampa	2013	389,524	Square Feet	93.1%	11/01/14	78,000,000	10/29/14	76.7%	59,800,000	154	59,800,000	154
4	JPMCB	Heron Lakes		314,504	Square Feet	98.2%	12/01/14	71,000,000	11/01/14	73.2%	52,000,000	165	52,000,000	165
5	JPMCB	Shaner Hotels Limited Service Portfolio	Various	732	Rooms	73.4%	08/31/14	72,250,000	09/01/14	68.9%	49,750,000	67,964	49,750,000	67,964
5.01	JPMCB	Holiday Inn Express - Charleston	2013	195	Rooms	68.6%	08/31/14	14,000,000	09/01/14		9,640,000		9,640,000
5.02	JPMCB	Courtyard - Mechanicsburg		91	Rooms	75.8%	08/31/14	13,000,000	09/01/14		8,950,000		8,950,000
5.03	JPMCB	Courtyard - St. Augustine		98	Rooms	76.5%	08/31/14	10,750,000	09/01/14		7,400,000		7,400,000
5.04	JPMCB	Fairfield Inn & Suites - Augusta		82	Rooms	72.3%	08/31/14	10,500,000	09/01/14		7,230,000		7,230,000
5.05	JPMCB	Courtyard - Jacksonville - I295 East		97	Rooms	74.0%	08/31/14	9,250,000	09/01/14		6,370,000		6,370,000
5.06	JPMCB	Fairfield Inn & Suites - Lakeland		87	Rooms	72.1%	08/31/14	8,000,000	09/01/14		5,510,000		5,510,000
5.07	JPMCB	Fairfield Inn & Suites - St. Augustine		82	Rooms	80.0%	08/31/14	6,750,000	09/01/14		4,650,000		4,650,000
6	Column	St. Louis Premium Outlets		351,462	Square Feet	100.0%	07/08/14	132,600,000	08/18/14	71.6%	47,500,000	270	47,500,000	270
7	GECC	Centergy One		253,435	Square Feet	99.2%	10/01/14	61,000,000	10/13/14	75.0%	45,750,000	181	45,750,000	181
8	JPMCB	The Outlet Shoppes of the Bluegrass		374,683	Square Feet	97.5%	10/01/14	123,000,000	11/02/14	63.0%	45,000,000	207	45,000,000	207
9	Barclays	United Healthcare Office		204,123	Square Feet	100.0%	12/06/14	60,000,000	07/09/14	70.0%	42,000,000	206	42,000,000	206
10	JPMCB	117 Kendrick Street	2001	212,846	Square Feet	100.0%	11/01/14	53,000,000	09/26/14	74.6%	39,560,000	186	39,560,000	186
11	Column	The View & Legends	2013	655	Units	90.8%	10/16/14	51,000,000	08/04/14	75.0%	38,250,000	58,397	38,250,000	58,397
11.01	Column	View at Kessler Park	2013	299	Units	90.0%	10/16/14	30,000,000	08/04/14		22,500,000		22,500,000
11.02	Column	Legends on Lake Highlands	2013	356	Units	91.6%	10/16/14	21,000,000	08/04/14		15,750,000		15,750,000
12	RCMC	Arbor Gate		216,612	Square Feet	95.9%	10/01/14	52,740,000	08/25/14	72.2%	38,100,000	176	38,100,000	176
13	Column	Threshold Multifamily Portfolio II		610	Units	95.1%	09/01/14	47,550,000	07/28/14	80.0%	38,040,000	62,361	38,040,000	62,361
13.01	Column	Gable Oaks		252	Units	96.4%	09/01/14	18,300,000	07/28/14		14,640,000		14,640,000
13.02	Column	Sharon Pointe		190	Units	93.2%	09/01/14	15,500,000	07/28/14		12,400,000		12,400,000
13.03	Column	Woodbrook		168	Units	95.2%	09/01/14	13,750,000	07/28/14		11,000,000		11,000,000
14	JPMCB	Columbia Centre I & II	2011	370,775	Square Feet	92.0%	10/08/14	53,200,000	08/14/14	70.0%	37,240,000	100	37,240,000	100
15	Barclays	Holiday Inn & Suites Across from Universal Studios	2010-2011	390	Rooms	88.1%	09/30/14	58,600,000	10/02/14	61.4%	36,000,000	92,308	36,000,000	92,308
16	Barclays	Belford Towers Apartments		467	Units	96.8%	09/01/14	69,100,000	09/17/14	50.6%	35,000,000	74,946	34,953,152	74,846
17	JPMCB	Hyatt Regency Lexington	2008	366	Rooms	66.1%	09/30/14	43,000,000	10/20/14	79.1%	34,000,000	92,896	34,000,000	92,896
18	Column	Threshold Multifamily Portfolio III	Various	620	Units	94.5%	09/01/14	41,650,000	Various	79.3%	33,038,986	53,289	33,038,986	53,289
18.01	Column	Huntersville Apartments		174	Units	97.1%	09/01/14	12,900,000	08/01/14		10,320,000		10,320,000
18.02	Column	Wexford Apartments		142	Units	97.2%	09/01/14	9,850,000	07/28/14		7,880,000		7,880,000
18.03	Column	Davidson Apartments	2005	156	Units	98.1%	09/01/14	9,300,000	07/30/14		7,440,000		7,440,000
18.04	Column	Marion Ridge Apartments		148	Units	85.1%	09/01/14	9,600,000	07/28/14		7,398,986		7,398,986
19	Barclays	West Shore Plaza Shopping Center		255,902	Square Feet	88.4%	11/12/14	48,200,000	08/18/14	66.4%	32,000,000	125	32,000,000	125
20	RCMC	543 Howard	2002	72,987	Square Feet	100.0%	09/01/14	54,800,000	08/22/14	56.2%	31,000,000	425	30,798,301	422
21	Barclays	International Corporate Center		168,585	Square Feet	98.2%	10/15/14	41,000,000	10/21/14	72.3%	29,625,000	176	29,625,000	176
22	JPMCB	Marriott Fort Lauderdale	2008	315	Rooms	73.7%	09/30/14	41,200,000	10/16/14	63.0%	25,950,000	82,381	25,950,000	82,381
23	Barclays	Dedham Place	2004	160,910	Square Feet	88.4%	07/02/14	33,000,000	08/08/14	72.7%	24,000,000	149	24,000,000	149
24	RCMC	Eagle View Apartments		214	Units	100.0%	09/30/14	33,000,000	08/13/14	72.7%	24,000,000	112,150	24,000,000	112,150
25	RAIT	Newington Commons	2010	189,864	Square Feet	100.0%	09/16/14	32,300,000	07/31/14	74.3%	24,000,000	126	24,000,000	126
26	JPMCB	Florida Multifamily Portfolio	Various	2,198	Units	94.1%	08/25/14	86,670,000	Various	66.1%	22,300,000	26,069	22,300,000	26,069
26.01	JPMCB	Lakeland Manor	2012	373	Units	94.4%	08/25/14	13,800,000	09/03/14		3,580,000		3,580,000
26.02	JPMCB	Kings Trail		320	Units	94.7%	08/25/14	13,400,000	09/03/14		3,465,000		3,465,000
26.03	JPMCB	Rolling Hills		240	Units	91.3%	08/25/14	12,000,000	08/27/14		3,090,000		3,090,000
26.04	JPMCB	Bella Mar I & II		264	Units	93.2%	08/25/14	9,150,000	09/03/14		2,350,000		2,350,000
26.05	JPMCB	Jacksonville Heights	2013	173	Units	93.1%	08/25/14	7,600,000	09/03/14		1,960,000		1,960,000
26.06	JPMCB	Del Rio		160	Units	96.3%	08/25/14	6,100,000	09/03/14		1,570,000		1,570,000
26.07	JPMCB	Lago Bello		120	Units	97.5%	08/25/14	4,850,000	09/03/14		1,250,000		1,250,000
26.08	JPMCB	Tanglewood		138	Units	93.5%	08/25/14	4,500,000	09/03/14		1,160,000		1,160,000
26.09	JPMCB	Mount Dora	2012-2013	132	Units	94.7%	08/25/14	4,400,000	09/03/14		1,160,000		1,160,000
26.10	JPMCB	North Washington		118	Units	94.9%	08/25/14	5,300,000	09/04/14		1,270,000		1,270,000
26.11	JPMCB	Brandywyne	2011-2013	82	Units	92.7%	08/25/14	2,780,000	09/03/14		720,000		720,000
26.12	JPMCB	Landings	2011-2013	60	Units	95.0%	08/25/14	2,220,000	09/03/14		570,000		570,000
26.13	JPMCB	Country Place		18	Units	100.0%	08/25/14	570,000	09/03/14		155,000		155,000
27	Barclays	St. John Knits Campus	1998	178,372	Square Feet	100.0%	12/06/14	32,800,000	10/06/14	61.0%	20,000,000	112	20,000,000	112
28	Column	Westview Apartments	2014	335	Units	91.3%	10/07/14	26,150,000	07/01/15	75.0%	19,600,000	58,507	19,600,000	58,507
29	JPMCB	1019 Market Street	2013	75,523	Square Feet	100.0%	10/20/14	48,250,000	10/17/14	40.0%	19,300,000	256	19,300,000	256
30	Barclays	Fordham Road Business Park		301,932	Square Feet	81.7%	06/01/14	26,500,000	08/08/14	69.8%	18,500,000	61	18,500,000	61
31	JPMCB	Renaissance Boca Raton	2008, 2013	189	Rooms	75.4%	09/30/14	31,100,000	10/15/14	59.3%	18,450,000	97,619	18,450,000	97,619
32	RAIT	Broadway Marketplace - Parcel 2,3,4		122,803	Square Feet	100.0%	10/10/14	23,600,000	08/20/14	70.5%	16,660,000	136	16,638,691	135
33	Barclays	Staybridge Suites Savannah Historic District	2014	104	Rooms	79.4%	10/31/14	23,800,000	10/14/14	62.4%	14,850,000	142,788	14,850,000	142,788
34	JPMCB	Metro Centre	2013	155,657	Square Feet	93.4%	09/12/14	21,000,000	08/29/14	70.0%	14,697,000	94	14,697,000	94
35	JPMCB	Hilton Garden Inn Tampa Riverview	2013	119	Rooms	73.4%	09/30/14	18,200,000	07/16/14	79.1%	14,405,000	121,050	14,405,000	121,050
36	GECC	Whispering Palms MHC/RV	2014	572	Pads	81.3%	09/01/14	19,600,000	06/06/14	71.1%	14,000,000	24,476	13,927,793	24,349
37	RCMC	Hilton Garden Inn Westampton		113	Rooms	76.2%	08/31/14	20,000,000	09/03/14	69.0%	13,800,000	122,124	13,800,000	122,124
38	GECC	Riverstone - Deer Creek MHC	1983	525	Pads	92.0%	09/30/14	19,650,000	08/05/14	69.3%	13,650,000	26,000	13,616,381	25,936
39	RCMC	Eastwood Village Shopping Center		134,256	Square Feet	97.9%	09/28/14	17,250,000	08/20/14	74.8%	12,900,000	96	12,900,000	96
40	JPMCB	Hilton Garden Inn Houston		126	Rooms	67.1%	09/30/14	19,200,000	10/08/14	59.9%	11,500,000	91,270	11,500,000	91,270
41	RCMC	Westview Business Park		122,840	Square Feet	84.5%	10/17/14	15,700,000	09/23/14	70.0%	11,000,000	90	10,984,927	89
42	RCMC	10 New Road	2013	339,952	Square Feet	94.7%	09/11/14	13,500,000	08/29/14	72.2%	9,750,000	29	9,750,000	29
43	GECC	Residence Inn - Dover		98	Rooms	81.3%	08/31/14	13,000,000	06/04/14	75.0%	9,750,000	99,490	9,750,000	99,490
44	Barclays	33 Boston Post Road		106,348	Square Feet	89.5%	08/01/14	12,500,000	07/01/14	72.0%	9,000,000	85	9,000,000	85
45	RAIT	Hampshire Park Apartments		186	Units	93.5%	08/22/14	11,725,000	09/11/14	76.8%	9,000,000	48,387	9,000,000	48,387
46	GECC	100 Provena Way		39,590	Square Feet	100.0%	12/01/14	12,500,000	08/06/14	69.8%	8,750,000	221	8,720,789	220
47	Column	Forest Cove		82,870	Square Feet	96.0%	09/28/14	14,500,000	08/20/14	57.6%	8,350,000	101	8,350,000	101
48	JPMCB	Guardian Self Storage		638	Units	84.2%	10/31/14	12,900,000	10/30/14	63.6%	8,200,000	12,853	8,200,000	12,853
49	JPMCB	Summer Chase		168	Units	95.8%	09/12/14	11,150,000	09/26/14	69.6%	7,760,000	46,190	7,760,000	46,190
50	Barclays	Walden Park Shopping Center		57,569	Square Feet	86.0%	10/17/14	11,900,000	10/22/14	63.0%	7,500,000	130	7,500,000	130
51	Column	Candlewood Suites Indianapolis Airport		125	Rooms	85.3%	07/31/14	10,090,000	08/21/14	73.0%	7,370,000	58,960	7,370,000	58,960
52	RAIT	Lyncourt Apartments		110	Beds	99.1%	10/16/14	10,000,000	10/10/14	73.0%	7,300,000	66,364	7,300,000	66,364
53	RCMC	Mill Creek Crossing		51,235	Square Feet	91.6%	10/01/14	9,750,000	07/25/14	71.1%	6,930,000	135	6,930,000	135
54	RAIT	Cypress Pointe		29,627	Square Feet	84.9%	10/31/14	9,700,000	08/22/14	68.0%	6,600,000	223	6,600,000	223
55	RCMC	American Water Works	2005	64,053	Square Feet	100.0%	12/05/14	8,440,000	08/28/14	74.6%	6,300,000	98	6,300,000	98
56	JPMCB	Gander Mountain		226,756	Square Feet	100.0%	07/01/14	10,950,000	09/19/14	56.9%	6,228,750	27	6,228,750	27

A-1-3

ANNEX A-1
												Original		Current
			Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance
Loan #	Seller(1)	Property Name	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)	per Unit ($)	Balance ($)(5)(6)	per Unit ($)
57	GECC	153-157 West Ohio St	2005	40,318	Square Feet	100.0%	10/16/14	8,200,000	10/01/14	74.1%	6,075,000	151	6,075,000	151
58	JPMCB	3445 North Causeway	1998	130,417	Square Feet	87.2%	08/01/14	10,200,000	06/25/14	55.9%	5,700,000	44	5,700,000	44
59	Barclays	Rockaway Shopping Center		20,300	Square Feet	91.4%	06/25/14	8,450,000	09/02/14	61.5%	5,200,000	256	5,200,000	256
60	RCMC	701 Martinsville		31,441	Square Feet	100.0%	12/05/14	7,800,000	09/08/14	63.9%	5,000,000	159	4,982,871	158
61	RAIT	ATR Transmissions		92,636	Square Feet	100.0%	12/01/14	6,000,000	06/06/14	68.4%	4,125,000	45	4,105,812	44
62	Column	Northridge Plaza		23,810	Square Feet	100.0%	09/30/14	5,850,000	08/12/14	68.2%	4,000,000	168	3,990,108	168
63	Column	Copper Creek Apartments		107	Units	92.5%	07/31/14	4,940,000	08/01/14	76.9%	3,800,000	35,514	3,800,000	35,514
64	RAIT	Cottages at Hooper Hill		72	Beds	98.6%	10/31/14	4,700,000	09/26/14	71.3%	3,350,000	46,528	3,350,000	46,528
65	RAIT	Tractor Supply - Flagstaff		22,870	Square Feet	100.0%	12/01/14	4,800,000	10/11/14	64.5%	3,100,000	136	3,096,114	135
66	GECC	Colonial Manor MHC		72	Pads	100.0%	06/01/14	3,750,000	06/30/14	73.3%	2,750,000	38,194	2,750,000	38,194
67	Column	Mobile Gardens MHC		182	Pads	95.1%	10/07/14	3,700,000	06/18/14	71.5%	2,655,000	14,588	2,645,310	14,535
68	GECC	Lakeshore - Summit Village/Blue Coral MHC Portfolio		172	Pads	73.8%	10/08/14	3,600,000	08/04/14	69.6%	2,510,000	14,593	2,506,888	14,575
69	Column	Harvard Court Townhouses		44	Units	97.7%	06/13/14	3,100,000	05/22/14	66.8%	2,070,000	47,045	2,070,000	47,045

A-1-4

ANNEX A-1
								Net
			% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan
Loan #	Seller(1)	Property Name	Pool Balance	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)(10)	Service ($)(10)	Note Date	Payment Date(11)	Last IO Payment	First P&I Payment
1	Column	500 Fifth Avenue	6.9%	No	No	3.58000	0.01030	3.56970	Actual/360	302,476.85	3,629,722.22	10/03/14	11/06/14
2	JPMCB	1515 Market	4.4%	No	No	4.30450	0.02030	4.28420	Actual/360	315,649.02	3,787,788.24	12/02/14	01/01/15	01/01/20	02/01/20
3	JPMCB	Wells Fargo Center Tampa	4.1%	No	No	4.72150	0.01030	4.71120	Actual/360	310,918.66	3,731,023.92	11/25/14	01/01/15
4	JPMCB	Heron Lakes	3.6%	No	No	4.48500	0.01030	4.47470	Actual/360	263,013.11	3,156,157.32	11/14/14	01/01/15	12/01/16	01/01/17
5	JPMCB	Shaner Hotels Limited Service Portfolio	3.4%	No	No	4.52700	0.01030	4.51670	Actual/360	252,874.70	3,034,496.40	10/31/14	12/01/14	11/01/16	12/01/16
5.01	JPMCB	Holiday Inn Express - Charleston	0.7%
5.02	JPMCB	Courtyard - Mechanicsburg	0.6%
5.03	JPMCB	Courtyard - St. Augustine	0.5%
5.04	JPMCB	Fairfield Inn & Suites - Augusta	0.5%
5.05	JPMCB	Courtyard - Jacksonville - I295 East	0.4%
5.06	JPMCB	Fairfield Inn & Suites - Lakeland	0.4%
5.07	JPMCB	Fairfield Inn & Suites - St. Augustine	0.3%
6	Column	St. Louis Premium Outlets	3.3%	No	No	4.06100	0.01030	4.05070	Actual/360	228,445.89	2,741,350.62	09/11/14	11/06/14	10/06/19	11/06/19
7	GECC	Centergy One	3.2%	No	No	4.60000	0.01030	4.58970	Actual/360	234,534.80	2,814,417.60	11/13/14	01/01/15	12/01/16	01/01/17
8	JPMCB	The Outlet Shoppes of the Bluegrass	3.1%	No	No	4.04500	0.01030	4.03470	30/360	216,005.96	2,592,071.52	11/24/14	01/01/15
9	Barclays	United Healthcare Office	2.9%	No	No	4.74186	0.01030	4.73156	Actual/360	168,270.17	2,019,242.04	10/01/14	11/06/14
10	JPMCB	117 Kendrick Street	2.7%	No	No	4.30000	0.01030	4.28970	Actual/360	195,771.14	2,349,253.68	12/01/14	01/01/15	12/01/19	01/01/20
11	Column	The View & Legends	2.6%	No	No	5.21000	0.01030	5.19970	Actual/360	210,271.26	2,523,255.12	09/24/14	11/06/14	10/06/16	11/06/16
11.01	Column	View at Kessler Park	1.6%
11.02	Column	Legends on Lake Highlands	1.1%
12	RCMC	Arbor Gate	2.6%	No	No	4.64000	0.01030	4.62970	Actual/360	196,229.34	2,354,752.08	11/07/14	01/05/15	12/05/16	01/05/17
13	Column	Threshold Multifamily Portfolio II	2.6%	No	Yes - Group 2	4.41100	0.01030	4.40070	Actual/360	201,073.95	2,412,887.40	10/10/14	12/06/14	05/06/18	06/06/18
13.01	Column	Gable Oaks	1.0%
13.02	Column	Sharon Pointe	0.9%
13.03	Column	Woodbrook	0.8%
14	JPMCB	Columbia Centre I & II	2.6%	No	No	4.22000	0.03030	4.18970	Actual/360	182,544.97	2,190,539.64	10/15/14	12/01/14	11/01/16	12/01/16
15	Barclays	Holiday Inn & Suites Across from Universal Studios	2.5%	No	No	4.40000	0.01030	4.38970	Actual/360	180,273.93	2,163,287.16	11/13/14	01/06/15	12/06/17	01/06/18
16	Barclays	Belford Towers Apartments	2.4%	No	No	4.41000	0.01030	4.39970	Actual/360	175,473.12	2,105,677.44	10/07/14	12/06/14
17	JPMCB	Hyatt Regency Lexington	2.3%	No	Yes - Group 1	5.22000	0.01030	5.20970	Actual/360	187,117.99	2,245,415.88	11/14/14	01/01/15	12/01/16	01/01/17
18	Column	Threshold Multifamily Portfolio III	2.3%	No	Yes - Group 2	4.41100	0.01030	4.40070	Actual/360	174,639.31	2,095,671.72	10/10/14	12/06/14	05/06/18	06/06/18
18.01	Column	Huntersville Apartments	0.7%
18.02	Column	Wexford Apartments	0.5%
18.03	Column	Davidson Apartments	0.5%
18.04	Column	Marion Ridge Apartments	0.5%
19	Barclays	West Shore Plaza Shopping Center	2.2%	No	No	4.40500	0.01030	4.39470	Actual/360	160,338.02	1,924,056.24	11/18/14	01/06/15	12/06/17	01/06/18
20	RCMC	543 Howard	2.1%	No	No	5.00000	0.01030	4.98970	Actual/360	197,436.55	2,369,238.60	09/05/14	10/05/14
21	Barclays	International Corporate Center	2.0%	No	No	4.33200	0.01030	4.32170	Actual/360	147,162.86	1,765,954.32	11/14/14	01/06/15	12/06/19	01/06/20
22	JPMCB	Marriott Fort Lauderdale	1.8%	No	Yes - Group 1	4.59860	0.01030	4.58830	Actual/360	133,009.50	1,596,114.00	11/14/14	01/01/15	12/01/16	01/01/17
23	Barclays	Dedham Place	1.7%	No	Yes - Group 3	4.51500	0.01030	4.50470	Actual/360	121,818.47	1,461,821.64	09/30/14	11/06/14	10/06/19	11/06/19
24	RCMC	Eagle View Apartments	1.7%	No	No	4.41000	0.03780	4.37220	Actual/360	120,324.43	1,443,893.16	11/03/14	12/05/14	11/05/15	12/05/15
25	RAIT	Newington Commons	1.7%	No	No	4.79000	0.03780	4.75220	Actual/360	125,774.66	1,509,295.92	09/17/14	11/01/14	10/01/16	11/01/16
26	JPMCB	Florida Multifamily Portfolio	1.5%	No	No	4.65052	0.03280	4.61772	Actual/360	114,994.01	1,379,928.12	10/15/14	12/01/14	11/01/17	12/01/17
26.01	JPMCB	Lakeland Manor	0.2%
26.02	JPMCB	Kings Trail	0.2%
26.03	JPMCB	Rolling Hills	0.2%
26.04	JPMCB	Bella Mar I & II	0.2%
26.05	JPMCB	Jacksonville Heights	0.1%
26.06	JPMCB	Del Rio	0.1%
26.07	JPMCB	Lago Bello	0.1%
26.08	JPMCB	Tanglewood	0.1%
26.09	JPMCB	Mount Dora	0.1%
26.10	JPMCB	North Washington	0.1%
26.11	JPMCB	Brandywyne	0.0%
26.12	JPMCB	Landings	0.0%
26.13	JPMCB	Country Place	0.0%
27	Barclays	St. John Knits Campus	1.4%	No	No	4.24000	0.05030	4.18970	Actual/360	98,270.93	1,179,251.16	10/28/14	12/06/14	11/06/18	12/06/18
28	Column	Westview Apartments	1.4%	No	No	4.75000	0.01030	4.73970	Actual/360	102,242.88	1,226,914.56	08/27/14	10/06/14	09/06/16	10/06/16
29	JPMCB	1019 Market Street	1.3%	No	No	3.55000	0.01030	3.53970	Actual/360	57,888.83	694,665.97	12/02/14	01/01/15
30	Barclays	Fordham Road Business Park	1.3%	No	Yes - Group 3	4.49000	0.01030	4.47970	Actual/360	93,626.89	1,123,522.68	10/24/14	12/06/14	11/06/17	12/06/17
31	JPMCB	Renaissance Boca Raton	1.3%	No	Yes - Group 1	4.60960	0.01030	4.59930	Actual/360	94,688.77	1,136,265.24	11/14/14	01/01/15	12/01/16	01/01/17
32	RAIT	Broadway Marketplace - Parcel 2,3,4	1.1%	No	No	4.66000	0.03780	4.62220	Actual/360	86,004.97	1,032,059.64	10/31/14	12/01/14
33	Barclays	Staybridge Suites Savannah Historic District	1.0%	No	No	4.70000	0.01030	4.68970	Actual/360	77,017.71	924,212.52	10/30/14	12/06/14	11/06/16	12/06/16
34	JPMCB	Metro Centre	1.0%	No	No	4.04350	0.05030	3.99320	Actual/360	70,534.80	846,417.60	10/24/14	12/01/14	11/01/17	12/01/17
35	JPMCB	Hilton Garden Inn Tampa Riverview	1.0%	No	No	4.90000	0.01030	4.88970	Actual/360	83,373.06	1,000,476.72	11/14/14	01/01/15	12/01/16	01/01/17
36	GECC	Whispering Palms MHC/RV	1.0%	No	No	4.39000	0.01030	4.37970	Actual/360	70,023.85	840,286.20	07/23/14	09/01/14
37	RCMC	Hilton Garden Inn Westampton	1.0%	No	No	4.63000	0.01030	4.61970	Actual/360	77,726.71	932,720.52	11/07/14	01/05/15
38	GECC	Riverstone - Deer Creek MHC	0.9%	No	No	4.60000	0.01030	4.58970	Actual/360	69,975.96	839,711.52	09/15/14	11/01/14
39	RCMC	Eastwood Village Shopping Center	0.9%	No	No	4.31000	0.01030	4.29970	Actual/360	63,914.19	766,970.28	11/03/14	12/05/14	11/05/16	12/05/16
40	JPMCB	Hilton Garden Inn Houston	0.8%	No	No	4.42000	0.01030	4.40970	Actual/360	57,723.45	692,681.40	11/03/14	01/01/15
41	RCMC	Westview Business Park	0.8%	No	No	4.28000	0.04780	4.23220	Actual/360	54,306.75	651,681.00	10/30/14	12/05/14
42	RCMC	10 New Road	0.7%	No	No	4.28000	0.01030	4.26970	Actual/360	48,135.53	577,626.36	10/08/14	12/05/14	11/05/16	12/05/16
43	GECC	Residence Inn - Dover	0.7%	No	No	4.50000	0.01030	4.48970	Actual/360	49,401.82	592,821.84	11/07/14	01/01/15
44	Barclays	33 Boston Post Road	0.6%	No	Yes - Group 3	4.41500	0.01030	4.40470	Actual/360	45,148.26	541,779.12	11/05/14	12/06/14	11/06/19	12/06/19
45	RAIT	Hampshire Park Apartments	0.6%	No	No	4.51500	0.01030	4.50470	Actual/360	44,619.01	535,428.12	10/30/14	12/01/14	11/01/17	12/01/17
46	GECC	100 Provena Way	0.6%	No	Yes - Group 4	4.79000	0.01030	4.77970	Actual/360	50,086.79	601,041.48	09/18/14	11/01/14
47	Column	Forest Cove	0.6%	No	No	4.73000	0.01030	4.71970	Actual/360	43,456.95	521,483.40	09/17/14	11/06/14	10/06/15	11/06/15
48	JPMCB	Guardian Self Storage	0.6%	No	No	4.30900	0.05780	4.25120	Actual/360	40,622.80	487,473.60	11/24/14	01/01/15	12/01/15	01/01/16
49	JPMCB	Summer Chase	0.5%	No	No	4.44000	0.05030	4.38970	Actual/360	29,110.78	349,329.33	10/08/14	12/01/14
50	Barclays	Walden Park Shopping Center	0.5%	No	No	4.32800	0.01030	4.31770	Actual/360	37,238.77	446,865.24	11/20/14	01/06/15	12/06/19	01/06/20
51	Column	Candlewood Suites Indianapolis Airport	0.5%	No	No	4.94000	0.01030	4.92970	Actual/360	39,293.94	471,527.28	09/23/14	11/06/14	10/06/16	11/06/16
52	RAIT	Lyncourt Apartments	0.5%	No	No	4.48500	0.01030	4.47470	Actual/360	36,922.99	443,075.88	12/02/14	01/01/15	12/01/17	01/01/18
53	RCMC	Mill Creek Crossing	0.5%	No	No	4.62000	0.01030	4.60970	Actual/360	35,609.13	427,309.56	11/24/14	01/05/15	12/05/16	01/05/17
54	RAIT	Cypress Pointe	0.5%	No	No	4.49500	0.01030	4.48470	Actual/360	33,421.63	401,059.56	11/03/14	01/01/15	12/01/17	01/01/18
55	RCMC	American Water Works	0.4%	No	No	4.55000	0.01030	4.53970	Actual/360	32,108.61	385,303.32	11/10/14	01/05/15
56	JPMCB	Gander Mountain	0.4%	No	No	4.30000	0.01030	4.28970	Actual/360	22,629.68	271,556.20	10/20/14	12/01/14

A-1-5

ANNEX A-1
								Net
			% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan
Loan #	Seller(1)	Property Name	Pool Balance	Loan	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)(10)	Service ($)(10)	Note Date	Payment Date(11)	Last IO Payment	First P&I Payment
57	GECC	153-157 West Ohio St	0.4%	No	Yes - Group 4	4.44000	0.01030	4.42970	Actual/360	30,564.93	366,779.16	11/10/14	01/01/15
58	JPMCB	3445 North Causeway	0.4%	No	No	3.67900	0.01030	3.66870	Actual/360	17,717.96	212,615.54	11/12/14	01/01/15
59	Barclays	Rockaway Shopping Center	0.4%	No	No	4.63000	0.01030	4.61970	Actual/360	29,288.32	351,459.84	11/13/14	01/06/15
60	RCMC	701 Martinsville	0.3%	No	No	4.63000	0.01030	4.61970	Actual/360	28,161.85	337,942.20	10/01/14	11/05/14
61	RAIT	ATR Transmissions	0.3%	No	No	4.90000	0.01030	4.88970	Actual/360	21,892.48	262,709.76	07/25/14	09/01/14
62	Column	Northridge Plaza	0.3%	No	No	4.57000	0.01030	4.55970	Actual/360	20,424.12	245,089.44	09/25/14	11/06/14
63	Column	Copper Creek Apartments	0.3%	No	Yes - Group 5	4.50000	0.01030	4.48970	Actual/360	19,254.04	231,048.48	09/25/14	11/06/14	10/06/16	11/06/16
64	RAIT	Cottages at Hooper Hill	0.2%	No	No	4.85000	0.01030	4.83970	Actual/360	17,677.68	212,132.16	11/14/14	01/01/15
65	RAIT	Tractor Supply - Flagstaff	0.2%	No	No	4.77000	0.01030	4.75970	Actual/360	16,208.46	194,501.52	10/23/14	12/01/14
66	GECC	Colonial Manor MHC	0.2%	No	No	4.82000	0.01030	4.80970	Actual/360	14,461.56	173,538.72	08/28/14	10/01/14	09/01/16	10/01/16
67	Column	Mobile Gardens MHC	0.2%	No	No	4.76000	0.01030	4.74970	Actual/360	13,865.74	166,388.88	08/07/14	10/06/14
68	GECC	Lakeshore - Summit Village/Blue Coral MHC Portfolio	0.2%	No	No	4.83000	0.01030	4.81970	Actual/360	13,214.65	158,575.80	10/28/14	12/01/14
69	Column	Harvard Court Townhouses	0.1%	No	Yes - Group 5	4.87000	0.01030	4.85970	Actual/360	10,948.33	131,379.96	06/18/14	08/06/14	07/06/15	08/06/15

A-1-6

ANNEX A-1
			Rem.(11)	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	Term	Amort	I/O Period(11)	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date(11)	ARD Loan(11)	Mat Date(11)	Balance ($)(5)	LTV %(4)	Provision (Payments)(11)(12)
1	Column	500 Fifth Avenue	118	0	120	2	6	0	0	10/06/24	No		100,000,000	33.3%	L(26),Def(89),O(5)
2	JPMCB	1515 Market	121	360	61	0	1	0	0	01/01/25	No		58,157,544	66.8%	L(26),Grtr1%orYM(92),O(3)
3	JPMCB	Wells Fargo Center Tampa	60	360	0	0	1	0	0	12/01/19	No		54,914,163	70.4%	L(24),Grtr1%orYM(12),O(24)
4	JPMCB	Heron Lakes	120	360	24	0	1	0	0	12/01/24	No		44,392,143	62.5%	L(25),Grtr1%orYM(91),O(4)
5	JPMCB	Shaner Hotels Limited Service Portfolio	119	360	24	1	1	0	0	11/01/24	No		42,517,443	58.8%	L(25),Def(91),O(4)
5.01	JPMCB	Holiday Inn Express - Charleston											8,238,556
5.02	JPMCB	Courtyard - Mechanicsburg											7,648,867
5.03	JPMCB	Courtyard - St. Augustine											6,324,203
5.04	JPMCB	Fairfield Inn & Suites - Augusta											6,178,917
5.05	JPMCB	Courtyard - Jacksonville - I295 East											5,443,942
5.06	JPMCB	Fairfield Inn & Suites - Lakeland											4,708,967
5.07	JPMCB	Fairfield Inn & Suites - St. Augustine											3,973,992
6	Column	St. Louis Premium Outlets	118	360	60	2	6	0	0	10/06/24	No		43,158,196	65.1%	L(26),Def(87),O(7)
7	GECC	Centergy One	120	360	24	0	1	5	5	12/01/24	No		39,176,320	64.2%	L(24),Def(93),O(3)
8	JPMCB	The Outlet Shoppes of the Bluegrass	120	360	0	0	1	5	0	12/01/24	No		35,506,614	49.7%	L(25),Grtr1%orYM(91),O(4)
9	Barclays	United Healthcare Office	58	0	60	2	6	0	0	10/06/19	No		42,000,000	70.0%	L(26),Def(27),O(7)
10	JPMCB	117 Kendrick Street	120	360	60	0	1	0	0	12/01/24	No		36,087,792	68.1%	L(13),Grtr1%orYM(94),O(13)
11	Column	The View & Legends	58	360	24	2	6	0	0	10/06/19	Yes	10/06/24	36,619,487	71.8%	L(26),Def(27),O(7)
11.01	Column	View at Kessler Park											21,540,875
11.02	Column	Legends on Lake Highlands											15,078,612
12	RCMC	Arbor Gate	120	360	24	0	5	0	0	12/05/24	No		32,659,997	61.9%	L(24),Def(92),O(4)
13	Column	Threshold Multifamily Portfolio II	119	324	42	1	6	0	0	11/06/24	No		32,701,018	68.8%	L(25),Def(88),O(7)
13.01	Column	Gable Oaks											12,585,250
13.02	Column	Sharon Pointe											10,659,638
13.03	Column	Woodbrook											9,456,130
14	JPMCB	Columbia Centre I & II	119	360	24	1	1	0	0	11/01/24	No		31,562,365	59.3%	L(25),Def(92),O(3)
15	Barclays	Holiday Inn & Suites Across from Universal Studios	120	360	36	0	6	0	0	12/06/24	No		31,439,924	53.7%	L(24),Def(92),O(4)
16	Barclays	Belford Towers Apartments	119	359	0	1	6	0	0	11/06/24	No		28,209,740	40.8%	L(25),Def(88),O(7)
17	JPMCB	Hyatt Regency Lexington	120	360	24	0	1	0	0	12/01/24	No		29,579,950	68.8%	L(26),Grtr1%orYM(91),O(3)
18	Column	Threshold Multifamily Portfolio III	119	324	42	1	6	0	0	11/06/24	No		28,401,906	68.2%	L(25),Def(88),O(7)
18.01	Column	Huntersville Apartments											8,871,570
18.02	Column	Wexford Apartments											6,774,028
18.03	Column	Davidson Apartments											6,395,783
18.04	Column	Marion Ridge Apartments											6,360,525
19	Barclays	West Shore Plaza Shopping Center	120	360	36	0	6	0	0	12/06/24	No		27,949,863	58.0%	L(24),Def(89),O(7)
20	RCMC	543 Howard	117	297	0	3	5	0	0	09/05/24	No		20,655,908	37.7%	L(27),Def(89),O(4)
21	Barclays	International Corporate Center	120	360	60	0	6	0	0	12/06/24	No		27,039,031	65.9%	L(24),Def(89),O(7)
22	JPMCB	Marriott Fort Lauderdale	120	360	24	0	1	0	0	12/01/24	No		22,220,500	53.9%	L(26),Grtr1%orYM(91),O(3)
23	Barclays	Dedham Place	118	360	60	2	6	0	0	10/06/24	No		21,970,381	66.6%	L(24),Grtr1%orYM(92),O(4)
24	RCMC	Eagle View Apartments	119	360	12	1	5	0	0	11/05/24	No		19,909,775	60.3%	L(25),Def(91),O(4)
25	RAIT	Newington Commons	118	360	24	2	1	5	5	10/01/24	No		20,654,266	63.9%	L(26),Def(90),O(4)
26	JPMCB	Florida Multifamily Portfolio	119	360	36	1	1	0	0	11/01/24	No		19,587,387	58.1%	L(25),Def(92),O(3)
26.01	JPMCB	Lakeland Manor											3,144,522
26.02	JPMCB	Kings Trail											3,043,511
26.03	JPMCB	Rolling Hills											2,714,127
26.04	JPMCB	Bella Mar I & II											2,064,142
26.05	JPMCB	Jacksonville Heights											1,721,582
26.06	JPMCB	Del Rio											1,379,022
26.07	JPMCB	Lago Bello											1,097,948
26.08	JPMCB	Tanglewood											1,018,895
26.09	JPMCB	Mount Dora											1,018,895
26.10	JPMCB	North Washington											1,115,515
26.11	JPMCB	Brandywyne											632,418
26.12	JPMCB	Landings											500,664
26.13	JPMCB	Country Place											136,146
27	Barclays	St. John Knits Campus	119	360	48	1	6	0	0	11/06/24	No		17,822,103	54.3%	L(25),Def(89),O(6)
28	Column	Westview Apartments	117	360	24	3	6	0	0	09/06/24	No		16,849,451	64.4%	L(27),Def(89),O(4)
29	JPMCB	1019 Market Street	61	0	61	0	1	0	0	01/01/20	Yes	08/01/22	19,300,000	40.0%	L(26),Grtr1%orYM(32),O(3)
30	Barclays	Fordham Road Business Park	59	360	36	1	6	0	0	11/06/19	No		17,911,899	67.6%	Grtr1%orYM(47),O(13)
31	JPMCB	Renaissance Boca Raton	120	360	24	0	1	0	0	12/01/24	No		15,802,986	50.8%	L(26),Grtr1%orYM(91),O(3)
32	RAIT	Broadway Marketplace - Parcel 2,3,4	59	359	0	1	1	5	5	11/01/19	No		15,283,737	64.8%	L(25),Def(31),O(4)
33	Barclays	Staybridge Suites Savannah Historic District	59	360	24	1	6	0	0	11/06/19	No		14,152,798	59.5%	L(25),Def(32),O(3)
34	JPMCB	Metro Centre	119	360	36	1	1	0	2 (one time per year)	11/01/24	No		12,726,390	60.6%	L(25),Grtr1%orYM(92),O(3)
35	JPMCB	Hilton Garden Inn Tampa Riverview	120	300	24	0	1	0	0	12/01/24	No		11,617,816	63.8%	L(25),Grtr1%orYM(93),O(2)
36	GECC	Whispering Palms MHC/RV	116	356	0	4	1	5	5	08/01/24	No		11,276,935	57.5%	L(28),Def(89),O(3)
37	RCMC	Hilton Garden Inn Westampton	120	300	0	0	5	0	0	12/05/24	No		10,178,570	50.9%	L(24),Def(92),O(4)
38	GECC	Riverstone - Deer Creek MHC	118	358	0	2	1	5	5	10/01/24	No		11,074,623	56.4%	L(26),Def(91),O(3)
39	RCMC	Eastwood Village Shopping Center	119	360	24	1	5	0	0	11/05/24	No		10,960,279	63.5%	L(25),Def(91),O(4)
40	JPMCB	Hilton Garden Inn Houston	120	360	0	0	1	0	0	12/01/24	No		9,272,599	48.3%	L(25),Grtr1%orYM(92),O(3)
41	RCMC	Westview Business Park	119	359	0	1	5	0	0	11/05/24	No		8,825,761	56.2%	L(25),Def(91),O(4)
42	RCMC	10 New Road	119	360	24	1	5	0	0	11/05/24	No		8,277,141	61.3%	L(25),Def(91),O(4)
43	GECC	Residence Inn - Dover	120	360	0	0	1	5	5	12/01/24	No		7,883,302	60.6%	L(24),Def(93),O(3)
44	Barclays	33 Boston Post Road	119	360	60	1	6	0	0	11/06/24	No		8,225,376	65.8%	L(24),Grtr1%orYM(92),O(4)
45	RAIT	Hampshire Park Apartments	119	360	36	1	1	5	5	11/01/24	No		7,969,561	68.0%	L(25),Def(91),O(4)
46	GECC	100 Provena Way	118	298	0	2	1	5	5	10/01/24	Yes	10/01/39	6,492,560	51.9%	L(26),Def(91),O(3)
47	Column	Forest Cove	118	360	12	2	6	0	0	10/06/24	No		6,994,891	48.2%	L(26),Def(91),O(3)
48	JPMCB	Guardian Self Storage	120	360	12	0	1	0	0	12/01/24	No		6,781,534	52.6%	L(25),Grtr1%orYM(92),O(3)
49	JPMCB	Summer Chase	119	0	120	1	1	0	0	11/01/24	No		7,760,000	69.6%	L(25),Grtr1%orYM(92),O(3)
50	Barclays	Walden Park Shopping Center	120	360	60	0	6	0	0	12/06/24	No		6,844,875	57.5%	L(24),Def(91),O(5)
51	Column	Candlewood Suites Indianapolis Airport	118	360	24	2	6	0	0	10/06/24	No		6,367,081	63.1%	L(26),Def(90),O(4)
52	RAIT	Lyncourt Apartments	120	360	36	0	1	5	5	12/01/24	No		6,387,934	63.9%	L(24),Def(92),O(4)
53	RCMC	Mill Creek Crossing	120	360	24	0	5	0	0	12/05/24	No		5,937,387	60.9%	L(24),Def(92),O(4)
54	RAIT	Cypress Pointe	120	360	36	0	1	5	5	12/01/24	No		5,776,728	59.6%	L(24),Def(92),O(4)
55	RCMC	American Water Works	60	360	0	0	5	0	0	12/05/19	No		5,769,609	68.4%	L(24),Def(32),O(4)
56	JPMCB	Gander Mountain	119	0	120	1	1	5	5	11/01/24	No		6,228,750	56.9%	L(25),Grtr1%orYM(92),O(3)

A-1-7

ANNEX A-1
			Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date(11)	ARD Loan(11)	Mat Date(11)	Balance ($)(5)	LTV %(4)	Provision (Payments)(12)
57	GECC	153-157 West Ohio St	120	360	0	0	1	5	5	12/01/24	No		4,901,746	59.8%	L(24),Def(93),O(3)
58	JPMCB	3445 North Causeway	60	0	60	0	1	0	0	12/01/19	No		5,700,000	55.9%	L(25),Grtr1%orYM(31),O(4)
59	Barclays	Rockaway Shopping Center	120	300	0	0	6	0	0	12/06/24	No		3,835,404	45.4%	L(24),Def(92),O(4)
60	RCMC	701 Martinsville	118	298	0	2	5	0	0	10/05/24	No		3,687,954	47.3%	L(26),Def(90),O(4)
61	RAIT	ATR Transmissions	116	356	0	4	1	0	5	08/01/24	No		3,380,629	56.3%	L(28),Def(88),O(4)
62	Column	Northridge Plaza	118	358	0	2	6	0	0	10/06/24	No		3,243,515	55.4%	L(26),Def(87),O(7)
63	Column	Copper Creek Apartments	118	360	24	2	6	0	0	10/06/24	No		3,245,381	65.7%	L(26),Grtr1%orYM(90),O(4)
64	RAIT	Cottages at Hooper Hill	120	360	0	0	1	15	5	12/01/24	No		2,740,849	58.3%	L(24),Def(92),O(4)
65	RAIT	Tractor Supply - Flagstaff	119	359	0	1	1	5	5	11/01/24	No		2,529,409	52.7%	L(25),Def(91),O(4)
66	GECC	Colonial Manor MHC	117	360	24	3	1	5	5	09/01/24	No		2,368,374	63.2%	L(27),Def(90),O(3)
67	Column	Mobile Gardens MHC	117	357	0	3	6	0	0	09/06/24	No		2,165,626	58.5%	L(27),Def(90),O(3)
68	GECC	Lakeshore - Summit Village/Blue Coral MHC Portfolio	119	359	0	1	1	5	5	11/01/24	No		2,052,108	57.0%	L(25),Def(92),O(3)
69	Column	Harvard Court Townhouses	115	360	12	5	6	0	0	07/06/24	No		1,741,399	56.2%	L(29),Grtr1%orYM(87),O(4)

A-1-8

ANNEX A-1
			HISTORICAL FINANCIALS(13)
			2011	2011	2011	2012	2012	2012	2013	2013	2013	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
1	Column	500 Fifth Avenue	37,929,122	16,545,496	21,383,626	38,676,676	17,661,985	21,014,691	38,129,508	18,667,607	19,461,901	37,579,836	18,771,752	18,808,084	07/31/14
2	JPMCB	1515 Market	12,020,806	5,947,512	6,073,294	10,508,177	5,701,084	4,807,093	9,609,604	5,519,383	4,090,220	10,441,545	5,562,663	4,878,882	10/31/14
3	JPMCB	Wells Fargo Center Tampa	6,154,791	3,398,422	2,756,369	5,956,827	3,615,108	2,341,719	6,623,829	3,705,127	2,918,702	7,002,682	3,826,138	3,176,544	09/30/14
4	JPMCB	Heron Lakes	7,031,517	2,524,825	4,506,692	7,260,348	2,699,504	4,560,844	7,284,620	2,777,656	4,506,964	7,713,318	3,008,652	4,704,666	09/30/14
5	JPMCB	Shaner Hotels Limited Service Portfolio	16,825,553	13,657,403	3,168,150	18,456,176	14,340,041	4,116,135	18,973,831	14,300,185	4,673,646	20,021,078	14,678,222	5,342,856	08/31/14
5.01	JPMCB	Holiday Inn Express - Charleston	4,232,597	3,301,788	930,809	4,444,710	3,569,264	875,446	4,379,697	3,483,569	896,128	4,389,764	3,534,039	855,725	08/31/14
5.02	JPMCB	Courtyard - Mechanicsburg	2,873,706	2,239,448	634,258	3,067,684	2,238,083	829,601	3,119,003	2,316,776	802,227	3,160,095	2,211,272	948,823	08/31/14
5.03	JPMCB	Courtyard - St. Augustine	2,159,520	1,941,972	217,548	2,556,182	2,052,289	503,893	2,760,977	2,045,014	715,963	3,020,902	2,115,840	905,062	08/31/14
5.04	JPMCB	Fairfield Inn & Suites - Augusta	2,199,943	1,335,229	864,714	2,256,928	1,458,855	798,073	2,294,145	1,484,670	809,475	2,377,027	1,539,871	837,156	08/31/14
5.05	JPMCB	Courtyard - Jacksonville - I295 East	2,129,482	1,777,770	351,712	2,402,733	1,920,228	482,505	2,313,979	1,824,881	489,098	2,593,854	1,966,411	627,443	08/31/14
5.06	JPMCB	Fairfield Inn & Suites - Lakeland	1,685,165	1,529,299	155,866	1,954,343	1,630,304	324,039	2,057,419	1,592,864	464,555	2,244,488	1,648,091	596,397	08/31/14
5.07	JPMCB	Fairfield Inn & Suites - St. Augustine	1,545,140	1,531,897	13,243	1,773,596	1,471,019	302,577	2,048,611	1,552,411	496,200	2,234,948	1,662,698	572,250	08/31/14
6	Column	St. Louis Premium Outlets										15,516,744	6,597,139	8,919,605	06/30/14
7	GECC	Centergy One	7,623,043	2,713,339	4,909,704	6,809,767	2,965,067	3,844,700	6,867,037	2,971,958	3,895,078	7,190,718	2,947,746	4,242,972	09/30/14
8	JPMCB	The Outlet Shoppes of the Bluegrass
9	Barclays	United Healthcare Office							5,817,297	127,330	5,689,966	5,857,563	118,826	5,738,737	06/30/14
10	JPMCB	117 Kendrick Street	2,042,874	2,019,629	23,245	3,535,293	1,691,690	1,843,603	4,303,885	1,659,593	2,644,292	4,493,461	1,901,851	2,591,611	10/31/14
11	Column	The View & Legends							4,546,082	2,767,411	1,778,671	5,494,597	2,930,659	2,563,938	07/31/14
11.01	Column	View at Kessler Park							2,398,563	1,594,685	803,878	3,048,673	1,717,758	1,330,915	07/31/14
11.02	Column	Legends on Lake Highlands							2,147,519	1,172,726	974,793	2,445,924	1,212,901	1,233,023	07/31/14
12	RCMC	Arbor Gate	3,731,983	1,636,568	2,095,415	4,491,841	1,691,924	2,799,918	4,653,313	1,719,350	2,933,963	4,865,629	1,817,138	3,048,491	08/31/14
13	Column	Threshold Multifamily Portfolio II	4,156,903	2,128,331	2,028,572	4,463,359	2,029,865	2,433,494	4,725,601	2,093,666	2,631,935	5,005,363	2,083,914	2,921,449	08/31/14
13.01	Column	Gable Oaks	1,609,469	900,829	708,640	1,676,896	876,937	799,959	1,809,568	870,819	938,749	1,979,437	861,927	1,117,510	08/31/14
13.02	Column	Sharon Pointe	1,239,122	653,175	585,947	1,416,728	583,525	833,203	1,512,195	648,998	863,197	1,587,678	643,309	944,369	08/31/14
13.03	Column	Woodbrook	1,308,312	574,327	733,985	1,369,735	569,403	800,332	1,403,838	573,849	829,989	1,438,248	578,678	859,570	08/31/14
14	JPMCB	Columbia Centre I & II				4,622,134	3,337,484	1,284,650	5,625,034	3,652,214	1,972,820	6,090,313	3,807,739	2,282,574	07/31/14
15	Barclays	Holiday Inn & Suites Across from Universal Studios	6,489,439	4,169,214	2,320,225	9,329,631	5,727,476	3,602,155	10,383,357	6,269,650	4,113,707	11,405,801	7,305,041	4,100,760	09/30/14
16	Barclays	Belford Towers Apartments	6,657,432	3,489,637	3,167,795	6,809,316	3,451,843	3,357,473	7,180,525	3,351,521	3,829,004	7,385,457	3,523,352	3,862,105	08/31/14
17	JPMCB	Hyatt Regency Lexington	16,562,259	13,282,054	3,280,205	16,422,944	13,512,530	2,910,414	17,331,484	13,994,460	3,337,024	17,954,271	14,343,958	3,610,313	09/30/14
18	Column	Threshold Multifamily Portfolio III	4,187,172	2,110,533	2,076,639	4,367,942	2,021,109	2,346,833	4,470,454	2,072,238	2,398,216	7,098,997	3,182,286	3,916,711	08/31/14
18.01	Column	Huntersville Apartments	1,220,207	556,966	663,241	1,308,053	558,660	749,393	1,340,741	541,318	799,423	2,129,996	817,392	1,312,604	08/31/14
18.02	Column	Wexford Apartments	992,476	519,907	472,569	1,041,131	498,250	542,881	1,054,283	489,614	564,669	1,689,134	821,259	867,875	08/31/14
18.03	Column	Davidson Apartments	987,038	540,612	446,426	1,003,446	505,536	497,910	1,068,301	542,210	526,091	1,729,274	775,231	954,043	08/31/14
18.04	Column	Marion Ridge Apartments	987,451	493,048	494,403	1,015,312	458,663	556,649	1,007,129	499,096	508,033	1,550,594	768,404	782,190	08/31/14
19	Barclays	West Shore Plaza Shopping Center	4,067,815	1,165,103	2,902,712	4,065,570	1,185,147	2,880,424	4,053,018	1,176,810	2,876,208	4,233,282	1,208,297	3,024,985	09/30/14
20	RCMC	543 Howard				2,208,181	738,251	1,469,930	2,344,555	754,411	1,590,144	2,108,723	758,162	1,350,561	06/30/14
21	Barclays	International Corporate Center	5,057,775	1,890,058	3,167,716	4,006,198	1,833,340	2,172,858	4,607,475	1,925,273	2,682,202	4,901,444	1,996,435	2,905,008	09/30/14
22	JPMCB	Marriott Fort Lauderdale	12,589,230	10,322,414	2,266,816	12,788,731	10,182,229	2,606,502	12,830,900	10,244,494	2,586,406	13,116,999	10,490,759	2,626,240	09/30/14
23	Barclays	Dedham Place	3,912,546	1,566,044	2,346,502	4,095,304	1,642,749	2,452,555	3,839,457	1,659,006	2,180,451
24	RCMC	Eagle View Apartments										1,303,127	319,975	983,152	08/31/14
25	RAIT	Newington Commons	3,405,106	1,149,264	2,255,842	3,369,278	1,130,139	2,239,139	3,363,522	1,301,980	2,061,542	3,662,850	1,346,646	2,316,204	07/31/14
26	JPMCB	Florida Multifamily Portfolio										14,745,361	8,153,513	6,591,848	Various
26.01	JPMCB	Lakeland Manor										2,212,681	1,316,223	896,458	07/31/14
26.02	JPMCB	Kings Trail										2,169,834	1,159,830	1,010,004	07/31/14
26.03	JPMCB	Rolling Hills										1,870,065	993,195	876,870	07/31/14
26.04	JPMCB	Bella Mar I & II										1,750,018	1,035,259	714,760	07/31/14
26.05	JPMCB	Jacksonville Heights										1,220,188	671,139	549,049	07/31/14
26.06	JPMCB	Del Rio										1,179,431	806,756	372,674	07/31/14
26.07	JPMCB	Lago Bello										846,430	532,233	314,197	07/31/14
26.08	JPMCB	Tanglewood										825,716	434,057	391,659	08/31/14
26.09	JPMCB	Mount Dora										825,032	355,111	469,921	08/31/14
26.10	JPMCB	North Washington										788,370	353,712	434,657	07/31/14
26.11	JPMCB	Brandywyne										532,799	259,623	273,176	08/31/14
26.12	JPMCB	Landings										400,450	192,878	207,572	07/31/14
26.13	JPMCB	Country Place										124,349	43,496	80,853	07/31/14
27	Barclays	St. John Knits Campus	2,125,575	9,461	2,116,114	2,128,082	9,881	2,118,201	2,138,764	12,497	2,126,267	2,138,763	7,143	2,131,620	07/31/14
28	Column	Westview Apartments	2,728,517	1,457,237	1,271,280	2,728,093	1,261,101	1,466,992	2,932,806	1,464,170	1,468,636	3,086,678	1,539,444	1,547,234	05/31/14
29	JPMCB	1019 Market Street
30	Barclays	Fordham Road Business Park	2,888,022	1,260,041	1,627,982	3,075,203	1,272,847	1,802,356	2,953,822	1,164,269	1,789,553	3,089,066	1,231,879	1,857,188	06/30/14
31	JPMCB	Renaissance Boca Raton	8,714,630	7,102,581	1,612,049	8,831,497	7,118,578	1,712,919	8,535,229	7,054,538	1,480,691	9,411,689	7,454,379	1,957,310	09/30/14
32	RAIT	Broadway Marketplace - Parcel 2,3,4				2,099,802	633,779	1,466,023	2,090,354	625,989	1,464,365	2,139,525	612,665	1,526,860	06/30/14
33	Barclays	Staybridge Suites Savannah Historic District	3,344,722	2,328,473	1,016,249	3,642,577	2,465,098	1,177,479	3,994,171	2,528,609	1,465,562	4,352,939	2,716,258	1,636,681	10/31/14
34	JPMCB	Metro Centre	2,524,959	828,062	1,696,897	2,505,332	703,393	1,801,939	2,546,801	747,928	1,798,873	2,649,009	816,598	1,832,410	07/31/14
35	JPMCB	Hilton Garden Inn Tampa Riverview	3,643,217	2,670,310	972,907	4,122,492	2,903,300	1,219,192	4,234,345	3,012,882	1,221,463	4,577,335	3,148,380	1,428,955	09/30/14
36	GECC	Whispering Palms MHC/RV	1,861,312	777,291	1,084,021	1,938,023	768,962	1,169,062	2,030,557	788,601	1,241,955	2,070,563	764,033	1,306,530	08/31/14
37	RCMC	Hilton Garden Inn Westampton				5,743,484	4,079,030	1,664,454	5,814,601	4,278,104	1,536,497	6,010,121	4,503,374	1,506,747	08/31/14
38	GECC	Riverstone - Deer Creek MHC				2,173,966	1,088,492	1,085,474	2,278,868	1,106,429	1,172,438	2,513,812	1,143,678	1,370,134	09/30/14
39	RCMC	Eastwood Village Shopping Center				1,903,168	418,631	1,484,538	2,125,606	415,649	1,709,957	2,063,326	393,638	1,669,688	06/30/14
40	JPMCB	Hilton Garden Inn Houston	3,042,587	2,471,258	571,329	3,112,542	2,207,795	904,746	3,671,429	2,580,244	1,091,185	4,049,337	2,783,982	1,265,354	09/30/14
41	RCMC	Westview Business Park	461,886	260,984	200,902	452,728	231,551	221,177	848,958	254,675	594,283	998,243	289,703	708,540	09/10/14
42	RCMC	10 New Road							1,424,345	957,340	467,005	1,840,096	979,969	860,127	08/31/14
43	GECC	Residence Inn - Dover	3,113,920	1,830,892	1,283,028	3,261,128	1,730,756	1,530,372	3,196,928	1,733,333	1,463,595	3,326,113	1,752,196	1,573,917	08/31/14
44	Barclays	33 Boston Post Road				1,239,579	630,630	608,949	1,594,622	711,773	882,849	1,724,117	716,102	1,008,015	08/28/14
45	RAIT	Hampshire Park Apartments	1,743,774	1,014,175	729,599	1,804,210	983,754	820,456	1,799,678	1,017,394	782,284	1,822,528	1,066,234	756,294	07/31/14
46	GECC	100 Provena Way	981,830	217,593	764,237	975,240	224,423	750,817	1,020,874	216,213	804,661	1,022,469	212,196	810,273	07/31/14
47	Column	Forest Cove	1,377,501	1,108,712	268,789	1,257,183	508,947	748,236	1,448,747	511,846	936,901	1,592,574	618,951	973,623	06/30/14
48	JPMCB	Guardian Self Storage							438,609	297,109	141,500	936,917	411,286	525,631	09/30/14
49	JPMCB	Summer Chase				1,268,642	487,188	781,454	1,311,916	494,741	817,175	1,414,689	507,620	907,069	08/31/14
50	Barclays	Walden Park Shopping Center							917,093	303,510	613,583	841,311	360,509	480,802	09/30/14
51	Column	Candlewood Suites Indianapolis Airport	2,281,899	1,711,412	570,487	2,434,941	1,721,211	713,730	2,429,681	1,651,983	777,698	2,526,962	1,684,258	842,704	07/31/14
52	RAIT	Lyncourt Apartments
53	RCMC	Mill Creek Crossing				674,458	113,094	561,364	701,652	94,653	606,999	694,143	116,321	577,822	07/31/14
54	RAIT	Cypress Pointe				752,139	306,853	445,286	746,607	220,952	525,655	768,533	236,508	532,025	08/31/14
55	RCMC	American Water Works	1,002,787	176,159	826,628	989,092	143,100	845,992	938,318	131,557	806,761
56	JPMCB	Gander Mountain	837,496	144,556	692,939	822,580	130,237	692,342	893,849	136,112	757,737

A-1-9

ANNEX A-1
			HISTORICAL FINANCIALS(13)
			2011	2011	2011	2012	2012	2012	2013	2013	2013	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
57	GECC	153-157 West Ohio St				921,123	346,753	574,370	987,421	388,348	599,073	1,017,708	408,096	609,611	09/30/14
58	JPMCB	3445 North Causeway	1,652,958	1,161,246	491,712	1,852,779	1,119,400	733,379	1,824,119	1,250,629	573,490
59	Barclays	Rockaway Shopping Center				555,705	97,032	458,673	597,964	96,120	501,844
60	RCMC	701 Martinsville	660,000	323,746	336,254	660,000	265,411	394,589	660,000	79,863	580,137	660,000	0	660,000	09/01/14
61	RAIT	ATR Transmissions	450,130	169,760	280,370	420,000	148,255	271,745	480,000	176,004	303,996	480,000	176,004	303,996	05/31/14
62	Column	Northridge Plaza	546,193	127,396	418,797	568,945	137,343	431,602	566,729	135,792	430,937	569,458	136,325	433,133	06/30/14
63	Column	Copper Creek Apartments	881,947	553,222	328,725	879,215	543,878	335,337	871,823	488,910	382,913	868,842	490,697	378,145	07/31/14
64	RAIT	Cottages at Hooper Hill
65	RAIT	Tractor Supply - Flagstaff
66	GECC	Colonial Manor MHC	413,081	196,191	216,890	411,269	231,774	179,495	426,136	213,877	212,259	431,877	214,477	217,400	09/30/14
67	Column	Mobile Gardens MHC				519,919	270,349	249,570	496,750	250,444	246,306	528,397	251,621	276,776	06/30/14
68	GECC	Lakeshore - Summit Village/Blue Coral MHC Portfolio				544,237	304,612	239,625	539,301	337,802	201,499	529,141	341,178	187,963	09/30/14
69	Column	Harvard Court Townhouses	346,751	183,054	163,697	361,682	170,137	191,545	367,767	157,028	210,739	362,333	160,258	202,075	04/30/14

A-1-10

ANNEX A-1
			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease
Loan #	Seller(1)	Property Name	Occupancy %	Revenues ($)(3)	Expenses ($)	NOI ($)(3)(14)	Items ($)	NCF ($)(3)(14)	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %	Title Type(16)	Expiration
1	Column	500 Fifth Avenue	92.5%	48,087,824	20,697,525	27,390,298	2,956,988	24,433,310	3.77	3.37	13.7%	12.2%	Fee
2	JPMCB	1515 Market	89.3%	12,069,378	5,487,872	6,581,505	907,972	5,673,534	1.74	1.50	10.3%	8.9%	Fee
3	JPMCB	Wells Fargo Center Tampa	91.4%	9,349,535	3,965,225	5,384,310	425,981	4,958,329	1.44	1.33	9.0%	8.3%	Fee
4	JPMCB	Heron Lakes	95.0%	7,968,098	3,137,765	4,830,334	542,039	4,288,295	1.53	1.36	9.3%	8.2%	Fee
5	JPMCB	Shaner Hotels Limited Service Portfolio	73.4%	20,021,078	14,708,924	5,312,154	0	5,312,154	1.75	1.75	10.7%	10.7%	Fee/Leasehold
5.01	JPMCB	Holiday Inn Express - Charleston	68.6%	4,389,764	3,519,852	869,912	0	869,912					Leasehold	Hotel: 8/31/2023; Parking Lot: 8/31/2023
5.02	JPMCB	Courtyard - Mechanicsburg	75.8%	3,160,095	2,217,510	942,585	0	942,585					Fee
5.03	JPMCB	Courtyard - St. Augustine	76.5%	3,020,902	2,119,873	901,029	0	901,029					Fee
5.04	JPMCB	Fairfield Inn & Suites - Augusta	72.3%	2,377,027	1,542,376	834,651	0	834,651					Fee
5.05	JPMCB	Courtyard - Jacksonville - I295 East	74.0%	2,593,854	1,998,136	595,718	0	595,718					Fee
5.06	JPMCB	Fairfield Inn & Suites - Lakeland	72.1%	2,244,488	1,645,100	599,388	0	599,388					Fee
5.07	JPMCB	Fairfield Inn & Suites - St. Augustine	80.0%	2,234,948	1,666,077	568,871	0	568,871					Fee
6	Column	St. Louis Premium Outlets	95.0%	14,361,102	6,213,688	8,147,414	421,754	7,725,659	1.49	1.41	8.6%	8.1%	Fee
7	GECC	Centergy One	96.2%	6,943,759	2,883,369	4,060,390	418,168	3,642,223	1.44	1.29	8.9%	8.0%	Fee
8	JPMCB	The Outlet Shoppes of the Bluegrass	97.5%	12,708,777	3,976,907	8,731,870	562,437	8,169,433	1.96	1.83	11.3%	10.5%	Fee
9	Barclays	United Healthcare Office	100.0%	4,209,843	84,197	4,125,646	36,742	4,088,904	2.04	2.02	9.8%	9.7%	Fee
10	JPMCB	117 Kendrick Street	94.1%	5,493,570	2,037,084	3,456,486	329,911	3,126,575	1.47	1.33	8.7%	7.9%	Fee
11	Column	The View & Legends	88.8%	6,135,171	2,805,343	3,329,828	165,245	3,164,583	1.32	1.25	8.7%	8.3%	Fee
11.01	Column	View at Kessler Park	88.5%	3,375,430	1,516,302	1,859,128	76,245	1,782,883					Fee
11.02	Column	Legends on Lake Highlands	89.2%	2,759,741	1,289,041	1,470,700	89,000	1,381,700					Fee
12	RCMC	Arbor Gate	95.0%	5,232,445	1,838,775	3,393,669	259,934	3,133,735	1.44	1.33	8.9%	8.2%	Fee
13	Column	Threshold Multifamily Portfolio II	93.1%	5,138,581	2,103,609	3,034,971	152,500	2,882,471	1.26	1.19	8.0%	7.6%	Fee
13.01	Column	Gable Oaks	94.0%	2,042,993	871,163	1,171,830	63,000	1,108,830					Fee
13.02	Column	Sharon Pointe	92.0%	1,643,999	644,702	999,297	47,500	951,797					Fee
13.03	Column	Woodbrook	93.1%	1,451,589	587,744	863,844	42,000	821,844					Fee
14	JPMCB	Columbia Centre I & II	87.5%	7,827,712	3,956,005	3,871,707	581,151	3,290,555	1.77	1.50	10.4%	8.8%	Fee/Leasehold	09/12/16
15	Barclays	Holiday Inn & Suites Across from Universal Studios	86.0%	11,405,801	7,302,653	4,103,148	0	4,103,148	1.90	1.90	11.4%	11.4%	Fee
16	Barclays	Belford Towers Apartments	93.6%	7,335,242	3,454,932	3,880,310	117,000	3,763,310	1.84	1.79	11.1%	10.8%	Fee
17	JPMCB	Hyatt Regency Lexington	64.7%	17,704,935	14,201,441	3,503,495	0	3,503,495	1.56	1.56	10.3%	10.3%	Leasehold	04/30/17
18	Column	Threshold Multifamily Portfolio III	92.4%	4,740,615	2,093,660	2,646,955	155,000	2,491,955	1.26	1.19	8.0%	7.5%	Fee
18.01	Column	Huntersville Apartments	95.0%	1,423,469	549,896	873,573	43,500	830,073					Fee
18.02	Column	Wexford Apartments	94.8%	1,180,512	527,988	652,524	35,500	617,024					Fee
18.03	Column	Davidson Apartments	95.0%	1,167,011	530,297	636,714	39,000	597,714					Fee
18.04	Column	Marion Ridge Apartments	83.7%	969,623	485,479	484,144	37,000	447,144					Fee
19	Barclays	West Shore Plaza Shopping Center	88.0%	4,241,733	1,293,805	2,947,928	212,985	2,734,943	1.53	1.42	9.2%	8.5%	Fee
20	RCMC	543 Howard	92.0%	4,484,197	982,995	3,501,202	87,592	3,413,610	1.48	1.44	11.4%	11.1%	Fee
21	Barclays	International Corporate Center	90.9%	5,138,000	2,028,954	3,109,046	364,032	2,745,015	1.76	1.55	10.5%	9.3%	Fee
22	JPMCB	Marriott Fort Lauderdale	73.7%	13,116,999	10,496,360	2,620,639	0	2,620,639	1.64	1.64	10.1%	10.1%	Fee
23	Barclays	Dedham Place	88.6%	4,263,293	1,719,803	2,543,490	458,352	2,085,138	1.74	1.43	10.6%	8.7%	Fee
24	RCMC	Eagle View Apartments	95.0%	3,079,290	856,979	2,222,311	53,500	2,168,811	1.54	1.50	9.3%	9.0%	Fee
25	RAIT	Newington Commons	91.0%	3,133,724	1,079,437	2,054,287	123,412	1,930,875	1.36	1.28	8.6%	8.0%	Fee
26	JPMCB	Florida Multifamily Portfolio	91.8%	16,092,120	8,756,904	7,335,216	810,793	6,524,423	2.07	1.84	12.8%	11.4%	Fee
26.01	JPMCB	Lakeland Manor	91.7%	2,609,857	1,396,979	1,212,878	111,900	1,100,978					Fee
26.02	JPMCB	Kings Trail	92.8%	2,455,831	1,239,961	1,215,870	99,200	1,116,670					Fee
26.03	JPMCB	Rolling Hills	89.3%	1,989,755	1,076,661	913,094	115,200	797,894					Fee
26.04	JPMCB	Bella Mar I & II	92.1%	1,868,646	1,125,867	742,779	124,608	618,171					Fee
26.05	JPMCB	Jacksonville Heights	92.0%	1,333,706	696,077	637,629	72,141	565,488					Fee
26.06	JPMCB	Del Rio	93.1%	1,244,297	834,985	409,311	53,760	355,551					Fee
26.07	JPMCB	Lago Bello	92.6%	893,676	570,048	323,627	47,160	276,467					Fee
26.08	JPMCB	Tanglewood	91.7%	883,399	466,639	416,760	51,198	365,562					Fee
26.09	JPMCB	Mount Dora	92.6%	850,391	386,090	464,301	39,600	424,701					Fee
26.10	JPMCB	North Washington	92.7%	849,305	395,816	453,489	48,026	405,463					Fee
26.11	JPMCB	Brandywyne	89.6%	553,421	280,022	273,399	24,600	248,799					Fee
26.12	JPMCB	Landings	92.5%	428,011	202,158	225,853	18,000	207,853					Fee
26.13	JPMCB	Country Place	94.1%	131,826	85,600	46,226	5,400	40,826					Fee
27	Barclays	St. John Knits Campus	95.0%	2,215,400	79,209	2,136,191	99,384	2,036,807	1.81	1.73	10.7%	10.2%	Fee
28	Column	Westview Apartments	88.0%	3,157,709	1,528,325	1,629,384	83,750	1,545,634	1.33	1.26	8.3%	7.9%	Fee
29	JPMCB	1019 Market Street	95.0%	3,829,064	1,143,146	2,685,918	179,817	2,506,102	3.87	3.61	13.9%	13.0%	Fee
30	Barclays	Fordham Road Business Park	79.4%	3,196,591	1,210,528	1,986,064	293,252	1,692,812	1.77	1.51	10.7%	9.2%	Fee
31	JPMCB	Renaissance Boca Raton	75.4%	9,411,694	7,453,894	1,957,800	0	1,957,800	1.72	1.72	10.6%	10.6%	Fee
32	RAIT	Broadway Marketplace - Parcel 2,3,4	95.0%	2,064,331	631,414	1,432,917	96,645	1,336,272	1.39	1.29	8.6%	8.0%	Fee
33	Barclays	Staybridge Suites Savannah Historic District	79.4%	4,352,941	2,941,521	1,411,420	0	1,411,420	1.53	1.53	9.5%	9.5%	Fee
34	JPMCB	Metro Centre	94.2%	2,742,715	875,138	1,867,578	180,964	1,686,614	2.21	1.99	12.7%	11.5%	Fee
35	JPMCB	Hilton Garden Inn Tampa Riverview	73.7%	4,577,335	3,183,085	1,394,250	0	1,394,250	1.39	1.39	9.7%	9.7%	Fee
36	GECC	Whispering Palms MHC/RV	81.3%	2,081,102	747,605	1,333,497	25,740	1,307,757	1.59	1.56	9.6%	9.4%	Fee
37	RCMC	Hilton Garden Inn Westampton	76.2%	6,010,121	4,611,666	1,398,455	0	1,398,455	1.50	1.50	10.1%	10.1%	Fee
38	GECC	Riverstone - Deer Creek MHC	88.0%	2,700,313	1,092,297	1,608,016	21,000	1,587,016	1.91	1.89	11.8%	11.7%	Fee
39	RCMC	Eastwood Village Shopping Center	92.0%	1,985,402	515,428	1,469,974	154,394	1,315,580	1.92	1.72	11.4%	10.2%	Fee
40	JPMCB	Hilton Garden Inn Houston	67.1%	4,049,337	2,808,865	1,240,471	0	1,240,471	1.79	1.79	10.8%	10.8%	Fee
41	RCMC	Westview Business Park	86.7%	1,427,257	303,750	1,123,507	98,272	1,025,235	1.72	1.57	10.2%	9.3%	Fee
42	RCMC	10 New Road	91.8%	2,012,926	878,728	1,134,198	118,983	1,015,215	1.96	1.76	11.6%	10.4%	Fee
43	GECC	Residence Inn - Dover	81.3%	3,326,113	1,918,502	1,407,611	0	1,407,611	2.37	2.37	14.4%	14.4%	Fee
44	Barclays	33 Boston Post Road	88.0%	1,701,880	694,153	1,007,727	232,461	775,266	1.86	1.43	11.2%	8.6%	Fee
45	RAIT	Hampshire Park Apartments	93.4%	1,830,224	963,248	866,976	55,800	811,176	1.62	1.52	9.6%	9.0%	Fee
46	GECC	100 Provena Way	98.0%	1,128,378	211,100	917,278	13,461	903,817	1.53	1.50	10.5%	10.4%	Fee
47	Column	Forest Cove	95.0%	1,751,764	644,404	1,107,360	146,707	960,653	2.12	1.84	13.3%	11.5%	Fee
48	JPMCB	Guardian Self Storage	85.7%	1,185,482	413,381	772,101	7,942	764,159	1.58	1.57	9.4%	9.3%	Fee
49	JPMCB	Summer Chase	88.7%	1,395,314	547,938	847,376	50,400	796,976	2.43	2.28	10.9%	10.3%	Fee
50	Barclays	Walden Park Shopping Center	85.4%	1,079,419	392,948	686,471	45,404	641,067	1.54	1.43	9.2%	8.5%	Fee
51	Column	Candlewood Suites Indianapolis Airport	85.3%	2,528,405	1,851,262	677,143	0	677,143	1.44	1.44	9.2%	9.2%	Fee
52	RAIT	Lyncourt Apartments	93.6%	850,230	274,918	575,312	11,700	563,612	1.30	1.27	7.9%	7.7%	Fee
53	RCMC	Mill Creek Crossing	90.4%	860,744	144,523	716,221	52,014	664,207	1.68	1.55	10.3%	9.6%	Fee
54	RAIT	Cypress Pointe	85.9%	882,225	249,153	633,072	41,774	591,298	1.58	1.47	9.6%	9.0%	Fee
55	RCMC	American Water Works	95.0%	808,879	189,900	618,979	76,865	542,115	1.61	1.41	9.8%	8.6%	Fee
56	JPMCB	Gander Mountain	97.0%	995,005	299,710	695,295	55,062	640,233	2.56	2.36	11.2%	10.3%	Fee

A-1-11

ANNEX A-1
			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease
Loan #	Seller(1)	Property Name	Occupancy %	Revenues ($)(3)	Expenses ($)	NOI ($)(3)(14)	Items ($)	NCF ($)(3)(14)	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %	Title Type(16)	Expiration
57	GECC	153-157 West Ohio St	91.6%	1,035,639	422,851	612,787	98,136	514,651	1.67	1.40	10.1%	8.5%	Fee
58	JPMCB	3445 North Causeway	87.3%	2,126,785	1,248,090	878,695	228,858	649,837	4.13	3.06	15.4%	11.4%	Fee
59	Barclays	Rockaway Shopping Center	92.0%	712,618	180,592	532,026	3,943	528,083	1.51	1.50	10.2%	10.2%	Fee
60	RCMC	701 Martinsville	93.0%	613,800	18,414	595,386	0	595,386	1.76	1.76	11.9%	11.9%	Fee
61	RAIT	ATR Transmissions	92.5%	701,497	281,300	420,197	30,021	390,176	1.60	1.49	10.2%	9.5%	Fee
62	Column	Northridge Plaza	95.0%	579,898	175,868	404,030	31,697	372,333	1.65	1.52	10.1%	9.3%	Fee
63	Column	Copper Creek Apartments	84.4%	881,674	513,802	367,872	29,700	338,172	1.59	1.46	9.7%	8.9%	Fee
64	RAIT	Cottages at Hooper Hill	94.4%	448,800	127,307	321,493	7,200	314,293	1.52	1.48	9.6%	9.4%	Fee
65	RAIT	Tractor Supply - Flagstaff	95.0%	287,972	12,595	275,377	3,431	271,946	1.42	1.40	8.9%	8.8%	Fee
66	GECC	Colonial Manor MHC	95.0%	421,087	196,338	224,749	5,964	218,786	1.30	1.26	8.2%	8.0%	Fee
67	Column	Mobile Gardens MHC	87.5%	526,588	244,557	282,032	9,200	272,832	1.70	1.64	10.7%	10.3%	Fee
68	GECC	Lakeshore - Summit Village/Blue Coral MHC Portfolio	72.9%	542,244	324,338	217,906	6,880	211,026	1.37	1.33	8.7%	8.4%	Fee
69	Column	Harvard Court Townhouses	93.5%	364,459	159,702	204,757	13,200	191,557	1.56	1.46	9.9%	9.3%	Fee

A-1-12

ANNEX A-1
					UPFRONT ESCROW(17)
			Ground Lease		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other
Loan #	Seller(1)	Property Name	Extension Terms	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	Column	500 Fifth Avenue			0	413	0	0	0	0	0	16,028,841
2	JPMCB	1515 Market			8,371	212,750	0	54,167	911,434	0	0	2,594,604
3	JPMCB	Wells Fargo Center Tampa			800,000	759,484	0	40,576	116,465	0	0	1,310,815
4	JPMCB	Heron Lakes			5,250	47,500	0	39,375	94,445	9,479	0	5,087,669
5	JPMCB	Shaner Hotels Limited Service Portfolio			0	825	0	0	313,522	127,795	0	357,399
5.01	JPMCB	Holiday Inn Express - Charleston	Hotel: Five ten-year options; Parking Lot: Two five-year options
5.02	JPMCB	Courtyard - Mechanicsburg
5.03	JPMCB	Courtyard - St. Augustine
5.04	JPMCB	Fairfield Inn & Suites - Augusta
5.05	JPMCB	Courtyard - Jacksonville - I295 East
5.06	JPMCB	Fairfield Inn & Suites - Lakeland
5.07	JPMCB	Fairfield Inn & Suites - St. Augustine
6	Column	St. Louis Premium Outlets			0	0	0	0	0	0	0	0
7	GECC	Centergy One			0	155,183	0	1,463,271	223,837	38,125	0	0
8	JPMCB	The Outlet Shoppes of the Bluegrass			0	0	0	0	124,895	0	0	6,958,372
9	Barclays	United Healthcare Office			0	0	0	0	0	0	0	0
10	JPMCB	117 Kendrick Street			3,540	40,563	0	0	0	0	195,771	338,792
11	Column	The View & Legends			13,770	52,951	0	0	368,920	87,689	0	0
11.01	Column	View at Kessler Park
11.02	Column	Legends on Lake Highlands
12	RCMC	Arbor Gate			0	0	0	0	287,705	0	0	100,000
13	Column	Threshold Multifamily Portfolio II			0	75,675	0	0	392,471	65,347	0	0
13.01	Column	Gable Oaks
13.02	Column	Sharon Pointe
13.03	Column	Woodbrook
14	JPMCB	Columbia Centre I & II	None		8,651	0	0	54,071	371,332	0	0	1,014,048
15	Barclays	Holiday Inn & Suites Across from Universal Studios			0	0	0	0	0	0	0	250,000
16	Barclays	Belford Towers Apartments			0	100,750	0	0	76,104	0	0	0
17	JPMCB	Hyatt Regency Lexington	Five ten-year options		0	0	0	0	0	0	0	7,431,000
18	Column	Threshold Multifamily Portfolio III			0	121,929	0	0	268,265	63,567	0	0
18.01	Column	Huntersville Apartments
18.02	Column	Wexford Apartments
18.03	Column	Davidson Apartments
18.04	Column	Marion Ridge Apartments
19	Barclays	West Shore Plaza Shopping Center			0	37,620	0	0	0	0	0	1,575,400
20	RCMC	543 Howard		17%	400,000	0	0	0	101,177	35,458	0	3,894,436
21	Barclays	International Corporate Center			0	0	0	0	257,961	12,760	0	34,000
22	JPMCB	Marriott Fort Lauderdale			0	0	0	0	45,584	0	0	7,940,000
23	Barclays	Dedham Place			0	75,650	0	0	0	0	0	689,556
24	RCMC	Eagle View Apartments			0	0	0	0	12,153	25,299	0	0
25	RAIT	Newington Commons			600,000	0	0	0	209,873	68,468	0	224,396
26	JPMCB	Florida Multifamily Portfolio			67,589	335,156	0	0	570,864	0	0	0
26.01	JPMCB	Lakeland Manor
26.02	JPMCB	Kings Trail
26.03	JPMCB	Rolling Hills
26.04	JPMCB	Bella Mar I & II
26.05	JPMCB	Jacksonville Heights
26.06	JPMCB	Del Rio
26.07	JPMCB	Lago Bello
26.08	JPMCB	Tanglewood
26.09	JPMCB	Mount Dora
26.10	JPMCB	North Washington
26.11	JPMCB	Brandywyne
26.12	JPMCB	Landings
26.13	JPMCB	Country Place
27	Barclays	St. John Knits Campus		9%	0	0	0	0	0	0	0	0
28	Column	Westview Apartments			6,979	0	0	0	227,521	25,005	0	1,423,750
29	JPMCB	1019 Market Street		17%	0	0	0	0	0	0	0	241,088
30	Barclays	Fordham Road Business Park			0	20,348	0	0	0	0	0	49,583
31	JPMCB	Renaissance Boca Raton			0	0	0	0	27,406	0	0	3,753,000
32	RAIT	Broadway Marketplace - Parcel 2,3,4			300,000	0	0	0	165,695	16,514	0	0
33	Barclays	Staybridge Suites Savannah Historic District			0	0	0	0	0	0	0	1,188,327
34	JPMCB	Metro Centre			3,077	10,531	0	14,268	108,459	54,102	0	299,845
35	JPMCB	Hilton Garden Inn Tampa Riverview			15,250	0	0	0	32,445	0	0	0
36	GECC	Whispering Palms MHC/RV			0	0	0	0	151,365	9,705	0	140,000
37	RCMC	Hilton Garden Inn Westampton			1,000,000	0	0	0	57,796	0	0	0
38	GECC	Riverstone - Deer Creek MHC			0	38,563	0	0	170,962	20,543	0	0
39	RCMC	Eastwood Village Shopping Center			0	0	0	300,000	17,042	5,936	0	0
40	JPMCB	Hilton Garden Inn Houston			13,948	0	0	0	53,646	0	0	0
41	RCMC	Westview Business Park			0	0	0	190,000	38,568	0	0	47,535
42	RCMC	10 New Road			0	0	0	0	67,348	9,524	0	280,000
43	GECC	Residence Inn - Dover			0	0	0	0	30,200	15,000	0	816,162
44	Barclays	33 Boston Post Road			0	0	0	0	19,027	0	0	0
45	RAIT	Hampshire Park Apartments			150,000	0	0	0	36,392	10,468	0	0
46	GECC	100 Provena Way			0	0	0	1,603,373	12,436	10,750	0	0
47	Column	Forest Cove			2,900	101,675	0	185,208	95,349	5,835	0	0
48	JPMCB	Guardian Self Storage			662	0	0	0	58,723	0	0	0
49	JPMCB	Summer Chase			3,500	0	0	0	85,451	5,534	0	0
50	Barclays	Walden Park Shopping Center			0	0	0	0	0	12,341	0	1,562,475
51	Column	Candlewood Suites Indianapolis Airport			0	17,588	0	0	59,307	15,975	0	1,641,557
52	RAIT	Lyncourt Apartments			0	92,206	0	0	16,003	15,538	0	0
53	RCMC	Mill Creek Crossing			0	25,344	0	0	16,490	6,722	0	25,375
54	RAIT	Cypress Pointe		7%	0	0	0	0	19,926	6,585	0	100,000
55	RCMC	American Water Works			0	18,750	0	0	8,535	6,603	0	459,047
56	JPMCB	Gander Mountain			1,890	0	0	0	0	0	0	30,241

A-1-13

ANNEX A-1
					UPFRONT ESCROW(17)
			Ground Lease		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other
Loan #	Seller(1)	Property Name	Extension Terms	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
57	GECC	153-157 West Ohio St			0	0	0	0	47,142	3,751	0	400,000
58	JPMCB	3445 North Causeway			0	423,880	0	0	128,676	0	0	81,363
59	Barclays	Rockaway Shopping Center			0	3,750	0	150,000	0	6,126	0	42,000
60	RCMC	701 Martinsville			0	16,250	0	0	20,909	5,435	0	0
61	RAIT	ATR Transmissions			0	0	0	0	14,994	22,289	0	0
62	Column	Northridge Plaza		17%	40,000	0	0	50,000	23,910	0	0	0
63	Column	Copper Creek Apartments			2,475	184,300	0	0	22,518	2,483	0	0
64	RAIT	Cottages at Hooper Hill			0	0	0	0	41,403	3,466	0	36,850
65	RAIT	Tractor Supply - Flagstaff			0	0	0	0	0	0	0	0
66	GECC	Colonial Manor MHC		13%	0	0	0	0	26,015	954	0	0
67	Column	Mobile Gardens MHC			767	0	0	0	5,774	2,009	0	5,000
68	GECC	Lakeshore - Summit Village/Blue Coral MHC Portfolio			0	81,340	0	0	3,170	10,463	0	0
69	Column	Harvard Court Townhouses		13%	1,100	0	0	0	15,086	1,836	0	0

A-1-14

ANNEX A-1
			MONTHLY ESCROW(18)						RESERVE CAPS(19)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	Column	500 Fifth Avenue	Springing	0	Springing	Springing	Springing	0
2	JPMCB	1515 Market	8,371	0	54,167	91,144	Springing	Springing			3,750,000
3	JPMCB	Wells Fargo Center Tampa	4,870	0	40,576	116,465	Springing	0
4	JPMCB	Heron Lakes	5,250	0	39,375	94,445	Springing	0			1,890,000
5	JPMCB	Shaner Hotels Limited Service Portfolio	4% of Gross Revenues	0	0	47,334	21,303	210,732
5.01	JPMCB	Holiday Inn Express - Charleston
5.02	JPMCB	Courtyard - Mechanicsburg
5.03	JPMCB	Courtyard - St. Augustine
5.04	JPMCB	Fairfield Inn & Suites - Augusta
5.05	JPMCB	Courtyard - Jacksonville - I295 East
5.06	JPMCB	Fairfield Inn & Suites - Lakeland
5.07	JPMCB	Fairfield Inn & Suites - St. Augustine
6	Column	St. Louis Premium Outlets	Springing	0	Springing	Springing	Springing	0	210,877		1,054,386
7	GECC	Centergy One	4,224	0	31,679	74,612	5,446	0	150,000		1,140,000
8	JPMCB	The Outlet Shoppes of the Bluegrass	Springing	0	Springing	62,448	Springing	0	150,000
9	Barclays	United Healthcare Office	0	0	0	Springing	Springing	0
10	JPMCB	117 Kendrick Street	3,540	0	Springing	Springing	Springing	0
11	Column	The View & Legends	13,770	0	0	40,991	17,538	0
11.01	Column	View at Kessler Park
11.02	Column	Legends on Lake Highlands
12	RCMC	Arbor Gate	3,610	0	46,659	47,775	Springing	0			600,000
13	Column	Threshold Multifamily Portfolio II	12,902	0	0	35,679	7,261	0
13.01	Column	Gable Oaks
13.02	Column	Sharon Pointe
13.03	Column	Woodbrook
14	JPMCB	Columbia Centre I & II	8,651	0	54,071	92,779	Springing	27,124			1,946,569
15	Barclays	Holiday Inn & Suites Across from Universal Studios	4% of Gross Revenues	0	0	24,175	Springing	0
16	Barclays	Belford Towers Apartments	9,750	0	0	38,052	Springing	0	351,000
17	JPMCB	Hyatt Regency Lexington	4% of Gross Revenues	0	0	0	Springing	Springing
18	Column	Threshold Multifamily Portfolio III	13,387	0	0	24,388	7,063	0
18.01	Column	Huntersville Apartments
18.02	Column	Wexford Apartments
18.03	Column	Davidson Apartments
18.04	Column	Marion Ridge Apartments
19	Barclays	West Shore Plaza Shopping Center	3,199	0	14,928	71,489	Springing	0
20	RCMC	543 Howard	1,216	0	6,082	14,454	3,223	0			218,952
21	Barclays	International Corporate Center	4,074	0	21,073	54,003	6,380	Springing	146,670		850,000
22	JPMCB	Marriott Fort Lauderdale	4% of Gross Revenues	0	0	45,584	Springing	285,000
23	Barclays	Dedham Place	4,559	0	13,409	46,427	Springing	0	164,124		482,730
24	RCMC	Eagle View Apartments	4,458	0	0	4,051	8,433	0
25	RAIT	Newington Commons	2,373	0	7,911	52,468	7,608	0
26	JPMCB	Florida Multifamily Portfolio	183,167	0	0	71,358	72,855	0
26.01	JPMCB	Lakeland Manor
26.02	JPMCB	Kings Trail
26.03	JPMCB	Rolling Hills
26.04	JPMCB	Bella Mar I & II
26.05	JPMCB	Jacksonville Heights
26.06	JPMCB	Del Rio
26.07	JPMCB	Lago Bello
26.08	JPMCB	Tanglewood
26.09	JPMCB	Mount Dora
26.10	JPMCB	North Washington
26.11	JPMCB	Brandywyne
26.12	JPMCB	Landings
26.13	JPMCB	Country Place
27	Barclays	St. John Knits Campus	Springing	0	0	Springing	Springing	0
28	Column	Westview Apartments	6,979	0	0	28,440	6,251	0
29	JPMCB	1019 Market Street	Springing	0	Springing	Springing	Springing	0
30	Barclays	Fordham Road Business Park	5,032	0	12,581	59,080	Springing	0	181,159		750,000
31	JPMCB	Renaissance Boca Raton	4% of Gross Revenues	0	0	27,406	Springing	143,000
32	RAIT	Broadway Marketplace - Parcel 2,3,4	1,535	0	Springing	27,616	1,376	0			368,000
33	Barclays	Staybridge Suites Savannah Historic District	4% of Gross Revenues	0	0	16,417	Springing	Springing
34	JPMCB	Metro Centre	3,077	0	14,268	27,115	6,213	0	60,000		330,000
35	JPMCB	Hilton Garden Inn Tampa Riverview	4% of Gross Revenues	0	0	16,223	Springing	0
36	GECC	Whispering Palms MHC/RV	2,145	0	0	15,136	3,235	0
37	RCMC	Hilton Garden Inn Westampton	Springing	0	0	19,265	Springing	Springing
38	GECC	Riverstone - Deer Creek MHC	2,188	0	0	15,542	2,054	0
39	RCMC	Eastwood Village Shopping Center	1,679	0	11,188	17,042	2,968	0			430,000
40	JPMCB	Hilton Garden Inn Houston	4% of Gross Revenues	0	0	16,524	Springing	0
41	RCMC	Westview Business Park	1,536	0	6,654	7,714	Springing	0	55,296		300,000
42	RCMC	10 New Road	2,833	0	7,082	22,449	1,905	0			750,000
43	GECC	Residence Inn - Dover	4% of Gross Revenues	0	0	6,700	2,500	Springing
44	Barclays	33 Boston Post Road	1,950	0	8,862	19,027	Springing	Springing	70,190		319,044
45	RAIT	Hampshire Park Apartments	4,650	0	0	18,196	5,234	0
46	GECC	100 Provena Way	1,122	0	0	6,218	827	0
47	Column	Forest Cove	2,900	0	9,325	23,837	1,167	0
48	JPMCB	Guardian Self Storage	662	0	0	8,389	Springing	0	23,827
49	JPMCB	Summer Chase	3,500	0	0	8,546	5,534	0
50	Barclays	Walden Park Shopping Center	Springing	0	Springing	18,345	Springing	0	25,906		115,138
51	Column	Candlewood Suites Indianapolis Airport	4,214	0	0	9,885	2,324	Springing
52	RAIT	Lyncourt Apartments	975	0	0	5,334	3,108	0	30,000
53	RCMC	Mill Creek Crossing	919	0	3,416	5,497	960	0	33,084		122,976
54	RAIT	Cypress Pointe	395	0	3,086	4,982	823	0			74,000
55	RCMC	American Water Works	1,068	0	5,338	4,268	2,201	0
56	JPMCB	Gander Mountain	1,890	0	0	Springing	Springing	0	113,400

A-1-15

ANNEX A-1
			MONTHLY ESCROW(18)						RESERVE CAPS(19)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
57	GECC	153-157 West Ohio St	1,644	0	5,560	15,714	1,875	0			200,151
58	JPMCB	3445 North Causeway	Springing	0	Springing	10,723	Springing	0	71,824		658,466
59	Barclays	Rockaway Shopping Center	254	0	2,115	9,140	3,063	0
60	RCMC	701 Martinsville	0	0	0	7,007	2,718	1,725
61	RAIT	ATR Transmissions	1,081	0	1,421	14,994	3,184	0			138,954
62	Column	Northridge Plaza	1,000	0	3,032	6,127	1,450	0	40,000		50,000
63	Column	Copper Creek Apartments	2,475	0	0	4,504	1,241	0	59,400
64	RAIT	Cottages at Hooper Hill	600	0	0	3,450	1,155	0
65	RAIT	Tractor Supply - Flagstaff	286	0	0	0	0	0	13,722
66	GECC	Colonial Manor MHC	497	0	0	3,716	477	0
67	Column	Mobile Gardens MHC	767	0	0	2,887	670	0
68	GECC	Lakeshore - Summit Village/Blue Coral MHC Portfolio	573	0	0	3,170	1,308	0
69	Column	Harvard Court Townhouses	1,100	0	0	1,257	612	0	26,400

A-1-16

ANNEX A-1

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

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

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

Single

Lease

Lease

Lease

Loan #

Seller(1)

Property Name

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

1

Column

500 Fifth Avenue

No

Zara USA, Inc.

72,544

02/28/35

W.W. Norton & Co.

64,668

07/31/17

Mercer, Inc.

36,232

06/14/19

2

JPMCB

1515 Market

No

Temple University

130,213

06/30/22

Heffler Radetich & Saitta

26,027

05/31/19

Commonwealth of PA

18,356

05/31/23

3

JPMCB

Wells Fargo Center Tampa

No

Wells Fargo Bank

58,098

07/31/22

Phelps Dunbar

36,272

10/31/17

UBS Financial Services

19,997

02/28/21

4

JPMCB

Heron Lakes

No

Boots & Coots

34,052

07/31/17

Intergraph

29,581

06/30/20

Icon Bank

22,029

02/28/17

5

JPMCB

Shaner Hotels Limited Service Portfolio

No

5.01

JPMCB

Holiday Inn Express - Charleston

No

5.02

JPMCB

Courtyard - Mechanicsburg

No

5.03

JPMCB

Courtyard - St. Augustine

No

5.04

JPMCB

Fairfield Inn & Suites - Augusta

No

5.05

JPMCB

Courtyard - Jacksonville - I295 East

No

5.06

JPMCB

Fairfield Inn & Suites - Lakeland

No

5.07

JPMCB

Fairfield Inn & Suites - St. Augustine

No

6

Column

St. Louis Premium Outlets

No

Saks Fifth Avenue Off 5th

27,996

08/31/23

Nike Factory Store

12,000

01/31/19

Under Armour

9,331

08/31/23

7

GECC

Centergy One

No

Georgia Tech Research Corporation

74,386

12/31/16

Georgia Department of Economic Development

42,232

06/30/34

Accenture

32,654

07/31/24

8

JPMCB

The Outlet Shoppes of the Bluegrass

No

Saks Fifth Avenue Off 5th

24,558

07/31/24

Nike

14,355

01/31/20

Old Navy

13,266

07/31/19

9

Barclays

United Healthcare Office

Yes

United Healthcare Services, Inc.

204,123

12/31/25

10

JPMCB

117 Kendrick Street

No

Warner Brothers Entertainment Inc.

77,365

08/08/18

Braver & Company

27,361

09/30/21

Enservio

18,463

06/30/16

11

Column

The View & Legends

No

11.01

Column

View at Kessler Park

No

11.02

Column

Legends on Lake Highlands

No

12

RCMC

Arbor Gate

No

Wipfli, LLP

40,052

12/01/23

Navitus Health Solutions

38,717

09/30/18

Meriter Wisconsin Heart

29,000

12/01/23

13

Column

Threshold Multifamily Portfolio II

No

13.01

Column

Gable Oaks

No

13.02

Column

Sharon Pointe

No

13.03

Column

Woodbrook

No

14

JPMCB

Columbia Centre I & II

No

Randa Accessories

32,818

02/28/22

Resolution Life Inc.

26,369

12/31/24

HQ Global Workplaces LLC

24,225

09/30/19

15

Barclays

Holiday Inn & Suites Across from Universal Studios

No

16

Barclays

Belford Towers Apartments

No

17

JPMCB

Hyatt Regency Lexington

No

18

Column

Threshold Multifamily Portfolio III

No

18.01

Column

Huntersville Apartments

No

18.02

Column

Wexford Apartments

No

18.03

Column

Davidson Apartments

No

18.04

Column

Marion Ridge Apartments

No

19

Barclays

West Shore Plaza Shopping Center

No

Burlington Coat Factory

83,500

09/30/19

DMV

26,389

10/31/18

Asian Food Market

25,128

04/30/16

20

RCMC

543 Howard

No

Galvanize

68,405

08/31/29

GFDS

4,582

02/28/18

21

Barclays

International Corporate Center

No

Mitsubishi Imaging

26,272

06/30/16

Dorf & Nelson LLP

15,166

12/31/21

Greenbriar Equity

15,151

10/31/17

22

JPMCB

Marriott Fort Lauderdale

No

23

Barclays

Dedham Place

No

Rage Frameworks

15,497

11/30/19

RGN - Dedham

14,136

11/30/24

Reflexis Systems

13,894

03/30/20

24

RCMC

Eagle View Apartments

No

25

RAIT

Newington Commons

No

Stop & Shop

65,243

02/28/22

Bob’s Stores

48,884

01/31/17

Planet Fitness

23,520

04/30/30

26

JPMCB

Florida Multifamily Portfolio

No

26.01

JPMCB

Lakeland Manor

No

26.02

JPMCB

Kings Trail

No

26.03

JPMCB

Rolling Hills

No

26.04

JPMCB

Bella Mar I & II

No

26.05

JPMCB

Jacksonville Heights

No

26.06

JPMCB

Del Rio

No

26.07

JPMCB

Lago Bello

No

26.08

JPMCB

Tanglewood

No

26.09

JPMCB

Mount Dora

No

26.10

JPMCB

North Washington

No

26.11

JPMCB

Brandywyne

No

26.12

JPMCB

Landings

No

26.13

JPMCB

Country Place

No

27

Barclays

St. John Knits Campus

Yes

St. John Knits

178,372

07/31/19

28

Column

Westview Apartments

No

29

JPMCB

1019 Market Street

No

Zendesk

72,933

08/31/22

The Chai Bar

2,590

02/28/25

30

Barclays

Fordham Road Business Park

No

Red Thread

136,216

06/30/16

Rever Tech (aka BRTRL)

45,000

02/28/18

Accellent

44,711

10/14/17

31

JPMCB

Renaissance Boca Raton

No

32

RAIT

Broadway Marketplace - Parcel 2,3,4

No

Albertson’s

50,645

05/31/19

Office Max

23,500

01/31/20

Ace Hardware

15,000

07/31/16

33

Barclays

Staybridge Suites Savannah Historic District

No

34

JPMCB

Metro Centre

No

Jo-Ann Fabrics

20,200

01/31/22

Naturally Yours Grocery

9,000

10/31/25

My Dog’s Bakery

5,980

01/31/17

35

JPMCB

Hilton Garden Inn Tampa Riverview

No

36

GECC

Whispering Palms MHC/RV

No

37

RCMC

Hilton Garden Inn Westampton

No

38

GECC

Riverstone - Deer Creek MHC

No

39

RCMC

Eastwood Village Shopping Center

No

Ross Dress for Less

30,063

01/31/18

Office Depot

20,898

09/30/18

Party City

15,000

12/31/17

40

JPMCB

Hilton Garden Inn Houston

No

41

RCMC

Westview Business Park

No

Airtron

15,000

04/30/16

Knight Sky

12,840

09/30/24

Bechtel National, Inc.

12,840

01/31/18

42

RCMC

10 New Road

No

Eaton Corporation

145,997

01/31/28

Aspen Aerogel

128,000

03/31/19

Teknicote, Inc.

48,000

01/31/24

43

GECC

Residence Inn - Dover

No

44

Barclays

33 Boston Post Road

No

Environmental Chemical Corp

18,231

09/30/19

Bay Path Elder Services

13,838

07/31/18

Broadridge Financial Solutions

8,931

09/30/18

45

RAIT

Hampshire Park Apartments

No

46

GECC

100 Provena Way

Yes

St. Mary’s Hospital

39,590

11/30/29

47

Column

Forest Cove

No

ETAS Inc

22,000

03/31/16

Enlighten

21,014

01/31/17

Grand River LLC

8,987

05/31/16

48

JPMCB

Guardian Self Storage

No

49

JPMCB

Summer Chase

No

50

Barclays

Walden Park Shopping Center

No

HomeGoods, Inc.

24,131

04/30/25

Ulta Salon, Cosmetics & Fragrance, Inc.

10,000

10/31/24

Kirkland’s

7,500

11/30/24

51

Column

Candlewood Suites Indianapolis Airport

No

52

RAIT

Lyncourt Apartments

No

53

RCMC

Mill Creek Crossing

No

Dollar Tree

14,685

01/31/19

Top Beauty Supply

5,250

01/01/25

Stevi B’s Pizza

4,500

04/30/18

54

RAIT

Cypress Pointe

No

Massage Envy

3,000

04/30/24

Golden One Credit Union

3,000

11/30/17

Habit Burger

2,253

11/30/23

55

RCMC

American Water Works

Yes

American Water Works

64,053

01/31/20

56

JPMCB

Gander Mountain

Yes

Gander Mountain

226,756

07/31/24

A-1-17

ANNEX A-1

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

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

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

Single

Lease

Lease

Lease

Loan #

Seller(1)

Property Name

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

57

GECC

153-157 West Ohio St

No

Leo J. Shapiro & Associates

15,180

12/31/17

Envision It Media, Inc.

12,048

06/30/16

PWC

6,984

10/31/17

58

JPMCB

3445 North Causeway

No

Louisiana Health Cooperative

14,326

06/30/18

WCS

14,326

12/31/20

AAA

12,398

02/28/15

59

Barclays

Rockaway Shopping Center

No

Family Dollar

8,500

06/30/18

Wash & Fold Laundry

4,400

03/31/19

Redfern Drugs, Inc.

2,000

06/30/18

60

RCMC

701 Martinsville

Yes

Couch Braunsdorf Insurance Group, Inc.

31,441

08/01/29

61

RAIT

ATR Transmissions

Yes

ATR Transmissions

92,636

07/31/26

62

Column

Northridge Plaza

No

Lakeshore Learning Materials

7,455

11/30/18

Elite of Northridge

6,020

07/31/18

Mandarin King Restaurant

4,560

04/30/19

63

Column

Copper Creek Apartments

No

64

RAIT

Cottages at Hooper Hill

No

65

RAIT

Tractor Supply - Flagstaff

Yes

Tractor Supply

22,870

11/30/29

66

GECC

Colonial Manor MHC

No

67

Column

Mobile Gardens MHC

No

68

GECC

Lakeshore - Summit Village/Blue Coral MHC Portfolio

No

69

Column

Harvard Court Townhouses

No

A-1-18

ANNEX A-1
			4th LARGEST TENANT (3)(20)(21)(22)			5th LARGEST TENANT (3)(20)(21)(22)
					Lease			Lease	Loan
Loan #	Seller(1)	Property Name	4th Largest Tenant	Unit Size	Expiration	5th Largest Tenant	Unit Size	Expiration	Purpose
1	Column	500 Fifth Avenue	Vince LLC	33,009	04/30/25	Lankler Siffert & Wohl	23,957	05/31/23	Refinance
2	JPMCB	1515 Market	Service Employees International Union	16,529	03/31/25	Sweeney & Sheehan	16,072	09/30/21	Acquisition
3	JPMCB	Wells Fargo Center Tampa	Allegiant MD	18,951	01/31/19	Warren Averett	18,743	08/31/18	Acquisition
4	JPMCB	Heron Lakes	Kiewit	21,923	06/30/19	Art Institute	20,711	06/30/19	Refinance
5	JPMCB	Shaner Hotels Limited Service Portfolio							Refinance
5.01	JPMCB	Holiday Inn Express - Charleston
5.02	JPMCB	Courtyard - Mechanicsburg
5.03	JPMCB	Courtyard - St. Augustine
5.04	JPMCB	Fairfield Inn & Suites - Augusta
5.05	JPMCB	Courtyard - Jacksonville - I295 East
5.06	JPMCB	Fairfield Inn & Suites - Lakeland
5.07	JPMCB	Fairfield Inn & Suites - St. Augustine
6	Column	St. Louis Premium Outlets	Calvin Klein	8,304	04/30/19	Coach	8,000	01/31/24	Refinance
7	GECC	Centergy One	LA Fitness	29,462	05/31/19	Panasonic Automotive Systems	8,998	05/31/17	Refinance
8	JPMCB	The Outlet Shoppes of the Bluegrass	Polo Ralph Lauren	12,317	01/31/25	American Eagle	9,194	01/31/20	Refinance
9	Barclays	United Healthcare Office							Refinance
10	JPMCB	117 Kendrick Street	Firestone Financial	17,057	05/31/25	Food Should Taste Good, Inc	16,911	07/31/16	Acquisition
11	Column	The View & Legends							Refinance
11.01	Column	View at Kessler Park
11.02	Column	Legends on Lake Highlands
12	RCMC	Arbor Gate	Dean Health System	18,934	04/30/21	Social Security Administration (ODAR)	16,265	08/31/20	Refinance
13	Column	Threshold Multifamily Portfolio II							Refinance
13.01	Column	Gable Oaks
13.02	Column	Sharon Pointe
13.03	Column	Woodbrook
14	JPMCB	Columbia Centre I & II	Rail Europe Inc.	23,385	05/31/17	AFCO Credit Corporation	17,800	07/31/16	Acquisition
15	Barclays	Holiday Inn & Suites Across from Universal Studios							Refinance
16	Barclays	Belford Towers Apartments							Refinance
17	JPMCB	Hyatt Regency Lexington							Acquisition
18	Column	Threshold Multifamily Portfolio III							Refinance
18.01	Column	Huntersville Apartments
18.02	Column	Wexford Apartments
18.03	Column	Davidson Apartments
18.04	Column	Marion Ridge Apartments
19	Barclays	West Shore Plaza Shopping Center	AC Moore	20,428	04/30/15	Modell’s Sporting Goods	17,454	01/31/19	Refinance
20	RCMC	543 Howard							Refinance
21	Barclays	International Corporate Center	Bank of Tokyo	10,986	07/31/19	Jarden Corp.	9,664	02/28/20	Acquisition
22	JPMCB	Marriott Fort Lauderdale							Acquisition
23	Barclays	Dedham Place	Hart Associates	13,869	09/30/19	ARC Advisory Group	12,500	03/31/15	Acquisition
24	RCMC	Eagle View Apartments							Refinance
25	RAIT	Newington Commons	Michaels Stores	18,301	02/29/16	Petco	15,733	12/31/17	Refinance
26	JPMCB	Florida Multifamily Portfolio							Acquisition
26.01	JPMCB	Lakeland Manor
26.02	JPMCB	Kings Trail
26.03	JPMCB	Rolling Hills
26.04	JPMCB	Bella Mar I & II
26.05	JPMCB	Jacksonville Heights
26.06	JPMCB	Del Rio
26.07	JPMCB	Lago Bello
26.08	JPMCB	Tanglewood
26.09	JPMCB	Mount Dora
26.10	JPMCB	North Washington
26.11	JPMCB	Brandywyne
26.12	JPMCB	Landings
26.13	JPMCB	Country Place
27	Barclays	St. John Knits Campus							Refinance
28	Column	Westview Apartments							Acquisition
29	JPMCB	1019 Market Street							Acquisition
30	Barclays	Fordham Road Business Park	World Travel Holdings, Inc	20,810	01/31/17				Refinance
31	JPMCB	Renaissance Boca Raton							Acquisition
32	RAIT	Broadway Marketplace - Parcel 2,3,4	Dollar Tree	9,439	01/31/17	Visionworks	4,956	09/30/18	Refinance
33	Barclays	Staybridge Suites Savannah Historic District							Acquisition
34	JPMCB	Metro Centre	Peoria Camera	5,625	08/31/17	Alexander Travel	5,625	08/31/16	Refinance
35	JPMCB	Hilton Garden Inn Tampa Riverview							Refinance
36	GECC	Whispering Palms MHC/RV							Refinance
37	RCMC	Hilton Garden Inn Westampton							Refinance
38	GECC	Riverstone - Deer Creek MHC							Refinance
39	RCMC	Eastwood Village Shopping Center	Tuesday Morning	15,000	01/31/18	Shoe Carnival	12,500	01/31/18	Acquisition
40	JPMCB	Hilton Garden Inn Houston							Refinance
41	RCMC	Westview Business Park	HVAC Concepts	8,520	02/28/25	Performance Automatic	7,515	07/31/22	Refinance
42	RCMC	10 New Road							Acquisition
43	GECC	Residence Inn - Dover							Refinance
44	Barclays	33 Boston Post Road	Law offices of Gary Kreppel	5,714	12/31/16	Quest Diagnostics	5,287	08/09/15	Refinance
45	RAIT	Hampshire Park Apartments							Acquisition
46	GECC	100 Provena Way							Refinance
47	Column	Forest Cove	Nederveld Associates Sur	3,925	12/31/18	Seasons Hospice & Palliati	3,668	06/30/15	Refinance
48	JPMCB	Guardian Self Storage							Refinance
49	JPMCB	Summer Chase							Acquisition
50	Barclays	Walden Park Shopping Center	Subway	2,000	07/31/21	Ardalan Zahedi DDS PLLC	1,700	03/31/21	Refinance
51	Column	Candlewood Suites Indianapolis Airport							Acquisition
52	RAIT	Lyncourt Apartments							Refinance
53	RCMC	Mill Creek Crossing	Viva Mexico Restaurant	4,200	06/30/24	Payless Shoes	3,500	01/31/19	Refinance
54	RAIT	Cypress Pointe	Redding Fam Chiropractic	1,750	08/31/16	Starbucks	1,500	02/28/18	Refinance
55	RCMC	American Water Works							Acquisition
56	JPMCB	Gander Mountain							Acquisition

A-1-19

ANNEX A-1
			4th LARGEST TENANT (3)(20)(21)(22)			5th LARGEST TENANT (3)(20)(21)(22)
					Lease			Lease	Loan
Loan #	Seller(1)	Property Name	4th Largest Tenant	Unit Size	Expiration	5th Largest Tenant	Unit Size	Expiration	Purpose
57	GECC	153-157 West Ohio St	Avant Communications, Inc.	5,500	01/31/17	Sommerset Group	606	10/31/17	Acquisition
58	JPMCB	3445 North Causeway	G.E.C.	10,055	12/31/16	Compass Capital Management	8,962	11/30/19	Refinance
59	Barclays	Rockaway Shopping Center	Happy Six Restaurant	1,250	05/31/18	Fish & Dish	1,200	09/30/18	Acquisition
60	RCMC	701 Martinsville							Refinance
61	RAIT	ATR Transmissions							Refinance
62	Column	Northridge Plaza	Ocean Café	4,350	12/31/18	Education Management	1,425	07/31/15	Refinance
63	Column	Copper Creek Apartments							Acquisition
64	RAIT	Cottages at Hooper Hill							Refinance
65	RAIT	Tractor Supply - Flagstaff							Acquisition
66	GECC	Colonial Manor MHC							Refinance
67	Column	Mobile Gardens MHC							Refinance
68	GECC	Lakeshore - Summit Village/Blue Coral MHC Portfolio							Refinance
69	Column	Harvard Court Townhouses							Refinance

A-1-20

ANNEX A-1
						Pari Passu Debt
						Pari	Pari Passu	Pari Passu	Pari Passu	Total Cut-off
				Lockbox	Lockbox	Passu	Note Control	Piece  In Trust	Piece Non Trust	Date Pari
Loan #	Seller(1)	Property Name	Principal / Carveout Guarantor(23)	(Y/N)	Type(24)	(Y/N)	(Y/N)	Cut-Off Balance	Cut-Off Balance	Passu Debt
1	Column	500 Fifth Avenue	500 Holdings, Inc.	Yes	CMA	Yes	Yes	100,000,000	100,000,000	200,000,000
2	JPMCB	1515 Market	Accesso Investment Properties V, LLLP, Accesso Investment Properties V (US), LLLP	Yes	Hard	No	NAP	NAP	NAP	NAP
3	JPMCB	Wells Fargo Center Tampa	Greenfield Acquisition Partners VII, L.P.	Yes	Hard	No	NAP	NAP	NAP	NAP
4	JPMCB	Heron Lakes	Mohammad Nasr	Yes	Hard	No	NAP	NAP	NAP	NAP
5	JPMCB	Shaner Hotels Limited Service Portfolio	Lance T. Shaner	Yes	Hard	No	NAP	NAP	NAP	NAP
5.01	JPMCB	Holiday Inn Express - Charleston
5.02	JPMCB	Courtyard - Mechanicsburg
5.03	JPMCB	Courtyard - St. Augustine
5.04	JPMCB	Fairfield Inn & Suites - Augusta
5.05	JPMCB	Courtyard - Jacksonville - I295 East
5.06	JPMCB	Fairfield Inn & Suites - Lakeland
5.07	JPMCB	Fairfield Inn & Suites - St. Augustine
6	Column	St. Louis Premium Outlets	Simon/Woodmont Development, LLC	Yes	CMA	Yes	Yes	47,500,000	47,500,000	95,000,000
7	GECC	Centergy One	David Richard Tyndall, Marvin McKemie Reese	Yes	Hard	No	NAP	NAP	NAP	NAP
8	JPMCB	The Outlet Shoppes of the Bluegrass	CBL & Associates Limited Partnership, Horizon Group Properties, L.P.	Yes	CMA	Yes	Yes	45,000,000	32,500,000	77,500,000
9	Barclays	United Healthcare Office	Lloyd W. Kendall, Jr.	Yes	Hard	No	NAP	NAP	NAP	NAP
10	JPMCB	117 Kendrick Street	BRI 3 Holdings, LLC	Yes	CMA	No	NAP	NAP	NAP	NAP
11	Column	The View & Legends	Charles F. Hill, Edward P. Lorin, The Hill Family Living Trust, The Lorin Family Trust	Yes	Springing	No	NAP	NAP	NAP	NAP
11.01	Column	View at Kessler Park
11.02	Column	Legends on Lake Highlands
12	RCMC	Arbor Gate	Patrick J. Baxter, Bradley L. Hutter	Yes	CMA	No	NAP	NAP	NAP	NAP
13	Column	Threshold Multifamily Portfolio II	Brian A. Martin	Yes	Springing	No	NAP	NAP	NAP	NAP
13.01	Column	Gable Oaks
13.02	Column	Sharon Pointe
13.03	Column	Woodbrook
14	JPMCB	Columbia Centre I & II	Adventus Holdings LP	Yes	CMA	No	NAP	NAP	NAP	NAP
15	Barclays	Holiday Inn & Suites Across from Universal Studios	Allan V. Rose	Yes	CMA	No	NAP	NAP	NAP	NAP
16	Barclays	Belford Towers Apartments	David Lichtenstein	Yes	CMA	No	NAP	NAP	NAP	NAP
17	JPMCB	Hyatt Regency Lexington	TH Investment Holdings II, LLC	Yes	Hard	No	NAP	NAP	NAP	NAP
18	Column	Threshold Multifamily Portfolio III	Brian A. Martin	Yes	Springing	No	NAP	NAP	NAP	NAP
18.01	Column	Huntersville Apartments
18.02	Column	Wexford Apartments
18.03	Column	Davidson Apartments
18.04	Column	Marion Ridge Apartments
19	Barclays	West Shore Plaza Shopping Center	Stanley Cayre, Harry Adjmi	Yes	CMA	No	NAP	NAP	NAP	NAP
20	RCMC	543 Howard	Erik G. Robbins, James S. Robbins, Sandra G. Robbins, James S. Robbins and Sandra G. Robbins as trustees of the Robbins Family Trust Dated May 21, 1982	Yes	Hard	No	NAP	NAP	NAP	NAP
21	Barclays	International Corporate Center	Vill-Shepherd Equities Corp.	Yes	CMA	No	NAP	NAP	NAP	NAP
22	JPMCB	Marriott Fort Lauderdale	TH Investment Holdings II, LLC	Yes	Hard	No	NAP	NAP	NAP	NAP
23	Barclays	Dedham Place	Kambiz Shahbazi	Yes	CMA	No	NAP	NAP	NAP	NAP
24	RCMC	Eagle View Apartments	Edward Allen Bell	Yes	CMA	No	NAP	NAP	NAP	NAP
25	RAIT	Newington Commons	Robert M. Fishbein, Richard Schlanger	Yes	Springing	No	NAP	NAP	NAP	NAP
26	JPMCB	Florida Multifamily Portfolio	Adam M. Hendry	Yes	Soft	Yes	No	22,300,000	35,000,000	57,300,000
26.01	JPMCB	Lakeland Manor
26.02	JPMCB	Kings Trail
26.03	JPMCB	Rolling Hills
26.04	JPMCB	Bella Mar I & II
26.05	JPMCB	Jacksonville Heights
26.06	JPMCB	Del Rio
26.07	JPMCB	Lago Bello
26.08	JPMCB	Tanglewood
26.09	JPMCB	Mount Dora
26.10	JPMCB	North Washington
26.11	JPMCB	Brandywyne
26.12	JPMCB	Landings
26.13	JPMCB	Country Place
27	Barclays	St. John Knits Campus	John R. Saunders	Yes	Springing	No	NAP	NAP	NAP	NAP
28	Column	Westview Apartments	Edward I. Biskind	Yes	Springing	No	NAP	NAP	NAP	NAP
29	JPMCB	1019 Market Street	RREEF Investment GmbH	Yes	CMA	No	NAP	NAP	NAP	NAP
30	Barclays	Fordham Road Business Park	Kambiz Shahbazi	Yes	CMA	No	NAP	NAP	NAP	NAP
31	JPMCB	Renaissance Boca Raton	TH Investments Holdings II, LLC	Yes	Hard	No	NAP	NAP	NAP	NAP
32	RAIT	Broadway Marketplace - Parcel 2,3,4	Warren P. Cohen, James Frank, The Warren P. Cohen Beneficial Trust	Yes	Springing	No	NAP	NAP	NAP	NAP
33	Barclays	Staybridge Suites Savannah Historic District	Carey Watermark Investors Incorporated	Yes	CMA	No	NAP	NAP	NAP	NAP
34	JPMCB	Metro Centre	Eric Brinker, Lawrence Bernick	Yes	CMA	No	NAP	NAP	NAP	NAP
35	JPMCB	Hilton Garden Inn Tampa Riverview	Gerald L. Sapp	Yes	CMA	No	NAP	NAP	NAP	NAP
36	GECC	Whispering Palms MHC/RV	Julio C. Jaramillo	No	None	No	NAP	NAP	NAP	NAP
37	RCMC	Hilton Garden Inn Westampton	DRL, LLC	Yes	Springing	No	NAP	NAP	NAP	NAP
38	GECC	Riverstone - Deer Creek MHC	James L. Bellinson	No	None	No	NAP	NAP	NAP	NAP
39	RCMC	Eastwood Village Shopping Center	James J. Morrison, Jr.	Yes	Springing	No	NAP	NAP	NAP	NAP
40	JPMCB	Hilton Garden Inn Houston	Vikram Patel Family, LTD.	Yes	CMA	No	NAP	NAP	NAP	NAP
41	RCMC	Westview Business Park	Edward St. John, LLC	No	None	No	NAP	NAP	NAP	NAP
42	RCMC	10 New Road	Donald A. Levine, Lewis Heafitz, Bruce Levine	Yes	Hard	No	NAP	NAP	NAP	NAP
43	GECC	Residence Inn - Dover	Jayendra Sonecha	Yes	CMA	No	NAP	NAP	NAP	NAP
44	Barclays	33 Boston Post Road	Kambiz Shahbazi	Yes	CMA	No	NAP	NAP	NAP	NAP
45	RAIT	Hampshire Park Apartments	Bryan Pritchard, Matthew G. Van Arkel	Yes	CMA	No	NAP	NAP	NAP	NAP
46	GECC	100 Provena Way	Paul B. Reisman, Steven M. Reisman, George Allen	Yes	Hard	No	NAP	NAP	NAP	NAP
47	Column	Forest Cove	John P. Damico	Yes	Springing	No	NAP	NAP	NAP	NAP
48	JPMCB	Guardian Self Storage	Steven H. Cohen	Yes	Springing	No	NAP	NAP	NAP	NAP
49	JPMCB	Summer Chase	W. Leonard Blevins, Gary Shahid, Anthony Kassis, Timothy J. Burns, Jim A. Hearn, William Saul, Ernest Johnson	Yes	CMA	No	NAP	NAP	NAP	NAP
50	Barclays	Walden Park Shopping Center	Bruce Weiner	Yes	CMA	No	NAP	NAP	NAP	NAP
51	Column	Candlewood Suites Indianapolis Airport	Vamsikrishna Bonthala, Sheenal Patel	Yes	Springing	No	NAP	NAP	NAP	NAP
52	RAIT	Lyncourt Apartments	Svein Dyrkolbotn, Will Olinger	Yes	Springing	No	NAP	NAP	NAP	NAP
53	RCMC	Mill Creek Crossing	Ernest W. Livingston, Jr.	Yes	CMA	No	NAP	NAP	NAP	NAP
54	RAIT	Cypress Pointe	Thomas A. Lynch, Thomas A. Lynch as Trustee of the Thomas A. Lynch 2007 Living Trust	Yes	Springing	No	NAP	NAP	NAP	NAP
55	RCMC	American Water Works	Abraham Horowitz, Charles A. Moskovits	Yes	CMA	No	NAP	NAP	NAP	NAP
56	JPMCB	Gander Mountain	Four Springs Capital Trust Operating Partnership, L.P.	Yes	Hard	No	NAP	NAP	NAP	NAP

A-1-21

ANNEX A-1
						Pari Passu Debt
						Pari	Pari Passu	Pari Passu	Pari Passu	Total Cut-off
				Lockbox	Lockbox	Passu	Note Control	Piece  In Trust	Piece Non Trust	Date Pari
Loan #	Seller(1)	Property Name	Principal / Carveout Guarantor(23)	(Y/N)	Type(24)	(Y/N)	(Y/N)	Cut-Off Balance	Cut-Off Balance	Passu Debt
57	GECC	153-157 West Ohio St	Paul B. Reisman, Steven M. Reisman	Yes	Hard	No	NAP	NAP	NAP	NAP
58	JPMCB	3445 North Causeway	Jeffrey Feil	Yes	Springing	No	NAP	NAP	NAP	NAP
59	Barclays	Rockaway Shopping Center	Louis Romano	Yes	CMA	No	NAP	NAP	NAP	NAP
60	RCMC	701 Martinsville	James L. Johnston	Yes	CMA	No	NAP	NAP	NAP	NAP
61	RAIT	ATR Transmissions	Richard Kuempel, Deanna Kuempel	Yes	CMA	No	NAP	NAP	NAP	NAP
62	Column	Northridge Plaza	Dennis Needleman	Yes	Hard	No	NAP	NAP	NAP	NAP
63	Column	Copper Creek Apartments	Todd Kaufman	Yes	Soft	No	NAP	NAP	NAP	NAP
64	RAIT	Cottages at Hooper Hill	Sidney G. Brian	Yes	Springing	No	NAP	NAP	NAP	NAP
65	RAIT	Tractor Supply - Flagstaff	Investors Associated, LLP	Yes	Springing	No	NAP	NAP	NAP	NAP
66	GECC	Colonial Manor MHC	Philip A. Hoon	No	None	No	NAP	NAP	NAP	NAP
67	Column	Mobile Gardens MHC	Richard M. Nodel	Yes	Springing	No	NAP	NAP	NAP	NAP
68	GECC	Lakeshore - Summit Village/Blue Coral MHC Portfolio	Joseph I. Wolf	No	None	No	NAP	NAP	NAP	NAP
69	Column	Harvard Court Townhouses	Todd Kaufman	Yes	CMA	No	NAP	NAP	NAP	NAP

A-1-22

ANNEX A-1
			Additional Debt					Total Debt
						Additional			Total Debt		Total Debt
			Addit Debt	Addit Debt	Additional	Debt Cut off	Additional Debt	Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Permitted (Y/N)	Exist (Y/N)(25)	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %	Debt Yield %
1	Column	500 Fifth Avenue	No	No	NAP	NAP	NAP	200,000,000	3.37	33.3%	13.7%
2	JPMCB	1515 Market	No	Yes	Mezzanine Loan	8,500,000	10.00000	72,250,000	1.22	83.0%	9.1%
3	JPMCB	Wells Fargo Center Tampa	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4	JPMCB	Heron Lakes	No	Yes	Mezzanine Loan	7,000,000	10.10000	59,000,000	1.11	83.1%	8.2%
5	JPMCB	Shaner Hotels Limited Service Portfolio	No	Yes	Mezzanine Loan	8,050,000	10.00000	57,800,000	1.38	80.0%	9.2%
5.01	JPMCB	Holiday Inn Express - Charleston							1.38	80.0%	9.2%
5.02	JPMCB	Courtyard - Mechanicsburg							1.38	80.0%	9.2%
5.03	JPMCB	Courtyard - St. Augustine							1.38	80.0%	9.2%
5.04	JPMCB	Fairfield Inn & Suites - Augusta							1.38	80.0%	9.2%
5.05	JPMCB	Courtyard - Jacksonville - I295 East							1.38	80.0%	9.2%
5.06	JPMCB	Fairfield Inn & Suites - Lakeland							1.38	80.0%	9.2%
5.07	JPMCB	Fairfield Inn & Suites - St. Augustine							1.38	80.0%	9.2%
6	Column	St. Louis Premium Outlets	No	No	NAP	NAP	NAP	95,000,000	1.41	71.6%	8.6%
7	GECC	Centergy One	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
8	JPMCB	The Outlet Shoppes of the Bluegrass	No	No	NAP	NAP	NAP	77,500,000	1.83	63.0%	11.3%
9	Barclays	United Healthcare Office	No	Yes	Mezzanine Loan	9,000,000	10.50000	51,000,000	1.37	85.0%	8.1%
10	JPMCB	117 Kendrick Street	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
11	Column	The View & Legends	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
11.01	Column	View at Kessler Park							NAP	NAP	NAP
11.02	Column	Legends on Lake Highlands							NAP	NAP	NAP
12	RCMC	Arbor Gate	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13	Column	Threshold Multifamily Portfolio II	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.01	Column	Gable Oaks							NAP	NAP	NAP
13.02	Column	Sharon Pointe							NAP	NAP	NAP
13.03	Column	Woodbrook							NAP	NAP	NAP
14	JPMCB	Columbia Centre I & II	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15	Barclays	Holiday Inn & Suites Across from Universal Studios	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
16	Barclays	Belford Towers Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
17	JPMCB	Hyatt Regency Lexington	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18	Column	Threshold Multifamily Portfolio III	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18.01	Column	Huntersville Apartments							NAP	NAP	NAP
18.02	Column	Wexford Apartments							NAP	NAP	NAP
18.03	Column	Davidson Apartments							NAP	NAP	NAP
18.04	Column	Marion Ridge Apartments							NAP	NAP	NAP
19	Barclays	West Shore Plaza Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
20	RCMC	543 Howard	No	Yes	B-Note	10,000,000	5.00000	40,798,301	1.19	74.4%	8.6%
21	Barclays	International Corporate Center	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
22	JPMCB	Marriott Fort Lauderdale	No	Yes	Mezzanine Loan	4,000,000	10.00000	29,950,000	1.31	72.7%	8.8%
23	Barclays	Dedham Place	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24	RCMC	Eagle View Apartments	No	Yes	Mezzanine Loan	3,200,000	10.00000	27,200,000	1.22	82.4%	8.2%
25	RAIT	Newington Commons	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26	JPMCB	Florida Multifamily Portfolio	No	Yes	Mezzanine Loan	12,000,000	11.00000	69,300,000	1.34	80.0%	10.6%
26.01	JPMCB	Lakeland Manor							1.34	80.0%	10.6%
26.02	JPMCB	Kings Trail							1.34	80.0%	10.6%
26.03	JPMCB	Rolling Hills							1.34	80.0%	10.6%
26.04	JPMCB	Bella Mar I & II							1.34	80.0%	10.6%
26.05	JPMCB	Jacksonville Heights							1.34	80.0%	10.6%
26.06	JPMCB	Del Rio							1.34	80.0%	10.6%
26.07	JPMCB	Lago Bello							1.34	80.0%	10.6%
26.08	JPMCB	Tanglewood							1.34	80.0%	10.6%
26.09	JPMCB	Mount Dora							1.34	80.0%	10.6%
26.10	JPMCB	North Washington							1.34	80.0%	10.6%
26.11	JPMCB	Brandywyne							1.34	80.0%	10.6%
26.12	JPMCB	Landings							1.34	80.0%	10.6%
26.13	JPMCB	Country Place							1.34	80.0%	10.6%
27	Barclays	St. John Knits Campus	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
28	Column	Westview Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
29	JPMCB	1019 Market Street	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
30	Barclays	Fordham Road Business Park	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
31	JPMCB	Renaissance Boca Raton	No	Yes	Mezzanine Loan	4,000,000	10.00000	22,450,000	1.27	72.2%	8.7%
32	RAIT	Broadway Marketplace - Parcel 2,3,4	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
33	Barclays	Staybridge Suites Savannah Historic District	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34	JPMCB	Metro Centre	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
35	JPMCB	Hilton Garden Inn Tampa Riverview	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
36	GECC	Whispering Palms MHC/RV	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
37	RCMC	Hilton Garden Inn Westampton	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
38	GECC	Riverstone - Deer Creek MHC	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
39	RCMC	Eastwood Village Shopping Center	No	Yes	Mezzanine Loan	1,600,000	10.00000	14,500,000	1.41	84.1%	10.1%
40	JPMCB	Hilton Garden Inn Houston	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
41	RCMC	Westview Business Park	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
42	RCMC	10 New Road	No	Yes	Mezzanine Loan	1,370,000	10.00000	11,120,000	1.41	82.4%	10.2%
43	GECC	Residence Inn - Dover	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
44	Barclays	33 Boston Post Road	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
45	RAIT	Hampshire Park Apartments	No	Yes	Mezzanine Loan	900,000	10.01500	9,900,000	1.27	84.4%	8.8%
46	GECC	100 Provena Way	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
47	Column	Forest Cove	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
48	JPMCB	Guardian Self Storage	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
49	JPMCB	Summer Chase	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
50	Barclays	Walden Park Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
51	Column	Candlewood Suites Indianapolis Airport	Yes	No	Permitted Mezzanine, Permitted Subordinate Secured Debt	NAP	NAP	NAP	NAP	NAP	NAP
52	RAIT	Lyncourt Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
53	RCMC	Mill Creek Crossing	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
54	RAIT	Cypress Pointe	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
55	RCMC	American Water Works	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
56	JPMCB	Gander Mountain	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-23

ANNEX A-1
			Additional Debt					Total Debt
						Additional			Total Debt		Total Debt
			Addit Debt	Addit Debt	Additional	Debt Cut off	Additional Debt	Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Permitted (Y/N)	Exist (Y/N)(25)	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %	Debt Yield %
57	GECC	153-157 West Ohio St	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
58	JPMCB	3445 North Causeway	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
59	Barclays	Rockaway Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
60	RCMC	701 Martinsville	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
61	RAIT	ATR Transmissions	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
62	Column	Northridge Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
63	Column	Copper Creek Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
64	RAIT	Cottages at Hooper Hill	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
65	RAIT	Tractor Supply - Flagstaff	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
66	GECC	Colonial Manor MHC	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
67	Column	Mobile Gardens MHC	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
68	GECC	Lakeshore - Summit Village/Blue Coral MHC Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
69	Column	Harvard Court Townhouses	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-24

ANNEX A-1
			HOTEL OPERATING STATISTICS
			2011	2011	2011	2012	2012	2012	2013	2013	2013	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	Column	500 Fifth Avenue																1
2	JPMCB	1515 Market																2
3	JPMCB	Wells Fargo Center Tampa																3
4	JPMCB	Heron Lakes																4
5	JPMCB	Shaner Hotels Limited Service Portfolio	68.4%	88.27	60.36	72.0%	90.85	65.42	72.1%	93.48	67.41	73.4%	96.93	71.11	73.4%	96.93	71.11	5
5.01	JPMCB	Holiday Inn Express - Charleston	69.4%	82.34	57.13	69.1%	85.82	59.32	69.3%	85.64	59.33	68.6%	86.82	59.53	68.6%	86.82	59.53	5.01
5.02	JPMCB	Courtyard - Mechanicsburg	74.5%	109.85	81.84	76.4%	110.15	84.19	75.0%	114.72	86.00	75.8%	115.32	87.47	75.8%	115.32	87.47	5.02
5.03	JPMCB	Courtyard - St. Augustine	63.8%	87.28	55.65	71.0%	92.27	65.55	73.8%	95.10	70.17	76.5%	99.56	76.17	76.5%	99.56	76.17	5.03
5.04	JPMCB	Fairfield Inn & Suites - Augusta	75.8%	95.55	72.39	74.1%	100.14	74.24	70.5%	107.29	75.59	72.3%	108.78	78.64	72.3%	108.78	78.64	5.04
5.05	JPMCB	Courtyard - Jacksonville - I295 East	66.6%	85.07	56.62	78.8%	79.96	63.00	72.9%	82.17	59.86	74.0%	90.33	66.82	74.0%	90.33	66.82	5.05
5.06	JPMCB	Fairfield Inn & Suites - Lakeland	63.2%	82.63	52.23	66.5%	90.91	60.46	69.5%	91.67	63.75	72.1%	96.70	69.68	72.1%	96.70	69.68	5.06
5.07	JPMCB	Fairfield Inn & Suites - St. Augustine	65.0%	78.21	50.85	70.8%	82.26	58.22	77.2%	87.21	67.35	80.0%	91.94	73.55	80.0%	91.94	73.55	5.07
6	Column	St. Louis Premium Outlets																6
7	GECC	Centergy One																7
8	JPMCB	The Outlet Shoppes of the Bluegrass																8
9	Barclays	United Healthcare Office																9
10	JPMCB	117 Kendrick Street																10
11	Column	The View & Legends																11
11.01	Column	View at Kessler Park																11.01
11.02	Column	Legends on Lake Highlands																11.02
12	RCMC	Arbor Gate																12
13	Column	Threshold Multifamily Portfolio II																13
13.01	Column	Gable Oaks																13.01
13.02	Column	Sharon Pointe																13.02
13.03	Column	Woodbrook																13.03
14	JPMCB	Columbia Centre I & II																14
15	Barclays	Holiday Inn & Suites Across from Universal Studios	73.3%	88.69	64.97	68.8%	81.43	56.06	81.3%	76.84	62.50	88.1%	78.83	69.47	86.0%	80.78	69.47	15
16	Barclays	Belford Towers Apartments																16
17	JPMCB	Hyatt Regency Lexington	61.5%	117.01	71.91	59.3%	122.47	72.60	62.4%	127.82	79.77	66.1%	127.26	84.14	64.7%	128.20	82.97	17
18	Column	Threshold Multifamily Portfolio III																18
18.01	Column	Huntersville Apartments																18.01
18.02	Column	Wexford Apartments																18.02
18.03	Column	Davidson Apartments																18.03
18.04	Column	Marion Ridge Apartments																18.04
19	Barclays	West Shore Plaza Shopping Center																19
20	RCMC	543 Howard																20
21	Barclays	International Corporate Center																21
22	JPMCB	Marriott Fort Lauderdale	78.1%	99.90	77.99	75.8%	108.22	82.04	76.0%	111.86	85.04	73.7%	120.98	89.18	73.7%	120.98	89.18	22
23	Barclays	Dedham Place																23
24	RCMC	Eagle View Apartments																24
25	RAIT	Newington Commons																25
26	JPMCB	Florida Multifamily Portfolio																26
26.01	JPMCB	Lakeland Manor																26.01
26.02	JPMCB	Kings Trail																26.02
26.03	JPMCB	Rolling Hills																26.03
26.04	JPMCB	Bella Mar I & II																26.04
26.05	JPMCB	Jacksonville Heights																26.05
26.06	JPMCB	Del Rio																26.06
26.07	JPMCB	Lago Bello																26.07
26.08	JPMCB	Tanglewood																26.08
26.09	JPMCB	Mount Dora																26.09
26.10	JPMCB	North Washington																26.10
26.11	JPMCB	Brandywyne																26.11
26.12	JPMCB	Landings																26.12
26.13	JPMCB	Country Place																26.13
27	Barclays	St. John Knits Campus																27
28	Column	Westview Apartments																28
29	JPMCB	1019 Market Street																29
30	Barclays	Fordham Road Business Park																30
31	JPMCB	Renaissance Boca Raton	80.2%	108.61	87.09	79.0%	117.58	92.86	71.6%	127.05	91.02	75.4%	138.33	104.27	75.4%	138.33	104.27	31
32	RAIT	Broadway Marketplace - Parcel 2,3,4																32
33	Barclays	Staybridge Suites Savannah Historic District	71.2%	114.47	81.46	74.1%	119.94	81.46	77.9%	127.76	99.53	79.4%	137.50	109.30	79.4%	137.50	109.30	33
34	JPMCB	Metro Centre																34
35	JPMCB	Hilton Garden Inn Tampa Riverview	64.2%	105.43	67.65	68.9%	113.58	78.24	72.3%	110.93	80.21	73.4%	117.42	86.19	73.7%	117.94	86.90	35
36	GECC	Whispering Palms MHC/RV																36
37	RCMC	Hilton Garden Inn Westampton				73.8%	118.13	87.13	75.0%	119.53	89.68	76.2%	118.92	90.67	76.2%	118.92	90.67	37
38	GECC	Riverstone - Deer Creek MHC																38
39	RCMC	Eastwood Village Shopping Center																39
40	JPMCB	Hilton Garden Inn Houston	53.1%	103.87	55.15	51.7%	114.27	59.07	64.5%	114.48	73.81	67.1%	120.47	80.83	67.1%	120.47	80.83	40
41	RCMC	Westview Business Park																41
42	RCMC	10 New Road																42
43	GECC	Residence Inn - Dover	81.4%	104.59	85.01	84.4%	105.50	89.02	78.1%	111.71	87.21	81.3%	111.95	90.73	81.3%	111.95	90.73	43
44	Barclays	33 Boston Post Road																44
45	RAIT	Hampshire Park Apartments																45
46	GECC	100 Provena Way																46
47	Column	Forest Cove																47
48	JPMCB	Guardian Self Storage																48
49	JPMCB	Summer Chase																49
50	Barclays	Walden Park Shopping Center																50
51	Column	Candlewood Suites Indianapolis Airport	80.7%	60.52	48.85	81.1%	64.22	52.11	83.2%	62.23	51.80	85.3%	63.13	53.82	85.3%	63.13	53.85	51
52	RAIT	Lyncourt Apartments																52
53	RCMC	Mill Creek Crossing																53
54	RAIT	Cypress Pointe																54
55	RCMC	American Water Works																55
56	JPMCB	Gander Mountain																56

A-1-25

ANNEX A-1

HOTEL OPERATING STATISTICS

2011

2011

2011

2012

2012

2012

2013

2013

2013

Most Recent

Most Recent

Most Recent

UW

UW

UW

Loan #

Seller(1)

Property Name

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Loan #

57

GECC

153-157 West Ohio St

57

58

JPMCB

3445 North Causeway

58

59

Barclays

Rockaway Shopping Center

59

60

RCMC

701 Martinsville

60

61

RAIT

ATR Transmissions

61

62

Column

Northridge Plaza

62

63

Column

Copper Creek Apartments

63

64

RAIT

Cottages at Hooper Hill

64

65

RAIT

Tractor Supply - Flagstaff

65

66

GECC

Colonial Manor MHC

66

67

Column

Mobile Gardens MHC

67

68

GECC

Lakeshore - Summit Village/Blue Coral MHC Portfolio

68

69

Column

Harvard Court Townhouses

69

A-1-26

Footnotes to Annex A-1

(1)	“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “Column” denotes Column Financial, Inc., as Mortgage Loan Seller; “Barclays” denotes Barclays Bank PLC, as Mortgage Loan Seller; “RCMC” denotes Redwood Commercial Mortgage Corporation, as Mortgage Loan Seller; “RAIT” denotes RAIT Funding, LLC, as Mortgage Loan Seller; and “GECC” denotes General Electric Capital Corporation, as Mortgage Loan Seller.
(2)	Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.
	With respect to Loan No. 16, Belford Towers Apartments, the collateral is comprised of 467 residential units and one commercial unit.
	With respect to Loan No. 36, Whispering Palms MHC/RV, 12 affiliate-owned “cottage” units located on the Mortgage Property are leased from the affiliate to the borrower under a master lease. The user makes one rent payment for the pad and cottage unit, which is then allocated between the pad owner (the borrower) and the cottage unit owner (the affiliate). The rental income allocated to the 12 affiliate-owned cottage units was not included in underwriting and the cottage units were not included as collateral for the mortgage loan.
(3)	In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy.
	With regards to Loan No. 1, 500 Fifth Avenue, the Largest Tenant, Zara USA, Inc., received a six-month abatement of monthly rent ending February 10, 2015 and has yet to occupy the newly leased premises.  Additionally, the borrower has not received a fully executed certificate of occupancy which would allow Zara USA, Inc. to occupy the space.
	With respect to Loan No. 4, Heron Lakes, Occupancy (%), UW NOI ($) and UW NCF ($) include Logan International, Global Drilling Support and American International Relocation Services, which have executed leases but have not yet taken occupancy or commenced paying rent.  The tenants are expected to take occupancy in February 2015, January 2015 and February 2015, respectively. In addition, Occupancy (%), UW NOI ($) and UW NCF ($) include three leases with tenants affiliated with the related Principal/Carveout Guarantor. Collectively, the tenants represent approximately 4% of the net rentable area of the property and approximately 3.2% of underwritten rents.
	With respect to Loan No. 6, St. Louis Premium Outlets, seven tenants pay percentage-in-lieu rent (“PIL”), and these tenant comprise approximately 14.0% of underwritten rents.  These tenants include the 4th Largest Tenant, Calvin Klein and the 5th Largest Tenant, Coach.  The rental calculation is based on the minimum PIL payment set forth in the related lease and the borrower’s estimated sales, and these tenant will pay percentage-in-lieu rent for their entire lease terms
	With respect to Loan No. 7, Centergy One, the 3rd Largest Tenant, Accenture, has a 50% rent abatement for 30,197 square feet of the 32,654 square feet total through June 30, 2015.
	With respect to Loan No. 8, The Outlet Shoppes of the Bluegrass, four tenants pay percentage-in-lieu rent (“PIL”), and these tenants comprise approximately 12.2% of underwritten rents.  These tenants include the Largest Tenant, Saks Fifth Avenue Off 5th and the 4th Largest Tenant, Polo Ralph Lauren.  The rental calculation is based on the minimum PIL payment set forth in the related lease and the borrower’s estimated sales, and these tenants will pay percentage-in-lieu rent for their entire lease terms.
	With respect to Loan No. 10, 117 Kendrick Street, Occupancy (%), UW NOI ($) and UW NCF ($) include the 4th Largest Tenant, Firestone Financial, which has executed a lease and taken occupancy but not yet commenced paying rent.  The tenant will commence paying rent under its lease in May 2015.
	With respect to Loan No. 14, Columbia Centre I & II, the eighth largest tenant by square footage, PERQ/HCI LLC (WPP), has executed a lease but has not yet taken occupancy of its leased premises and or commenced paying rent.  The tenant is expected to take occupancy in January 2015.
	With respect to Loan No. 20, 543 Howard, the Largest Tenant, Galvanize, has leased but is not yet in full occupancy of its space.  Per the lease, the tenant will be required to pay rent on their entire premises beginning January 1, 2015.  At closing, $1,050,934 was escrowed to cover rent concessions and $2,843,502 was escrowed to cover the remaining tenant improvement allowance.

A-1-27

	With respect to Loan No. 25, Newington Commons, UW NOI ($) and UW NCF ($) include Planet Fitness rent, which is abated until May 1, 2015. Lender required an upfront reserve of $224,396 at origination to address the free rent period.
	With respect to Loan No. 26, Florida Multifamily Portfolio, UW NOI ($) and UW NCF ($) for three of the mortgaged properties, Bella Mar I & II, Del Rio and Lago Bello, include units that have rent subsidies as a result of accepting Section 8 vouchers.  These units constitute approximately 10%, 16% and 18% of the total units at the properties, respectively. In addition, in the case of the Kings Trail mortgaged property, the related property is subject to low-income housing extended-use agreements due to prior Section 42 tax credit financing. The agreement requires the property to be operated in accordance with low-income and rent restrictions until December 31, 2026. This agreement and the restrictions terminate upon a foreclosure, so long as the borrower or a related party does not acquire any interest in the property and, following any termination of this agreement, there is a statutory requirement that there can be no evictions other than for cause and no increases in gross rents for a three year period after the termination with respect to any existing low-income tenants.
	With respect to Loan No. 29, 1019 Market Street, the property is subject to a Mills Act historic property real estate tax abatement, which runs through 2023.  Real estate taxes were underwritten based on the fully unabated tax bill ($566,600) less the net present value of the remaining tax abatement savings per year of the term ($235,837).  See “Risk Factors – Increases in Real Estate Taxes Due to Termination of a PILOT Program or Other Tax Abatement Arrangements May Reduce Net Cash Flow and Payments to Certificateholders” and “Description of the Mortgage Pool – Net Cash Flow and Certain Underwriting Considerations” in this free writing prospectus.
	With respect to Loan  No. 36, Whispering Palms MHC/RV, the Occupancy (%) was calculated based on the pads only and excludes the RV spaces.
	With respect to Loan No. 54, Cypress Pointe, Occupancy (%), UW NOI ($) and UW NCF ($) includes the sixth largest tenant by square footage, Arcadia Home Care, which has executed a lease but has not yet taken occupancy of its leased premises and/or commenced paying rent.  The tenant is expected to take occupancy in March 2015, at which time rent payments will commence.
	With respect to Loan No. 58, 3445 North Causeway, the Occupancy (%) calculation includes month-to-month leases at the mortgaged property, which represent approximately 1.6% of the net rentable area at the property.
(4)	With respect to all mortgage loans, with the exceptions of the mortgage loans listed below,  the Current LTV% and the Maturity LTV% are based on the “as-is” Appraisal Value even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met.
	With respect to Loan No. 12, Arbor Gate, the Appraised Value ($) includes the value of an excess land parcel amounting to $240,000.
	With respect to Loan No. 13, Threshold Multifamily Portfolio II, the appraiser concluded a bulk sale portfolio Appraised Value ($) of $49,531,257 as of October 1, 2014.
	With respect to Loan No. 14, Columbia Centre I & II, the Appraised Value ($) represents the “Hypothetical Market Value As-Is” of $53,200,000 for the mortgaged property, effective as of August 14, 2014, which assumes that all rent concessions, tenant improvement allowances, and leasing commissions for existing leases have been paid. At origination of the loan, the borrower was required to reserve the full amount of the outstanding tenant improvements and free rent in the amount of $1,014,048, and the borrower is also required to reserve $27,124 on each payment date in December 2014 and January and February 2015 for gap rent periods. The “as-is” Appraised Value ($) for the property as of August 14, 2014 was $50,600,000, which results in a Current LTV% of 73.6%.
	With respect to Loan No. 18, Threshold Multifamily Portfolio III, the appraiser concluded a bulk sale portfolio Appraised Value ($) of $43,347,646 as of October 1, 2014.
	With respect to Loan No. 28, Westview Apartments, the “as-renovated” Appraised Value ($) was used and accounts for a $1,423,750 Capital Improvement Reserve. The “as-is” Appraised Value ($) of $23,100,000 results in a Current LTV%  of 84.8%.
	With respect to Loan  No. 43, Residence Inn – Dover, the Appraised Value ($) includes the $900,000 PIP, $816,162 of which was reserved at closing.
	With respect to Loan No. 52, Lyncourt Apartments, the Appraised Value ($) of $10,000,000 is the “as stabilized” value since the property was under construction when the appraisal was performed.

A-1-28

	With respect to Loan No. 54, Cypress Pointe, the “as-is” Appraised Value ($) was based on a stabilized pro forma occupancy of 94.5%, rather than the underwritten occupancy of 84.9% (inclusive of the Arcadia Home Care tenant), reduced by the anticipated costs to lease up the property to stabilized occupancy.
	With respect to Loan No. 65, Tractor Supply-Flagstaff, the Appraised Value ($) of $4,800,000 is the “as-complete” value since the property was under construction when the appraisal was performed.
(5)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity/ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.
	With respect to Loan No. 20, 543 Howard, the $41,000,000 whole loan was bifurcated into a $31,000,000 A-Note and $10,000,000 Subordinate B-Note. The A-Note amortizes on the principal payment schedule provided in Annex F of the Free Writing Prospectus. As such, the Cut-off Date Balance ($), Maturity/ARD Balance ($), Monthly Debt Service ($), UW NOI DSCR, and UW NCF DSCR all reflect this principal payment schedule and a fixed interest rate of 5.0000%. The Subordinate B-Note is interest only and the interest rate is fixed at 5.0000%.
(6)	With regards to Loan No. 1, 500 Fifth Avenue, the mortgage loan is part of a $200,000,000 whole loan (the “500 Fifth Avenue Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2).  Note A-1 (the “500 Fifth Avenue Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $100,000,000 and is being contributed to the JPMBB 2014-C26 Trust.  Note A-2 (the “500 Fifth Avenue Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off date of $100,000,000 and is expected to be contributed to a future securitization trust.  All loan level metrics are based on the 500 Fifth Avenue Whole Loan balance.
	With regards to Loan No. 6, St. Louis Premium Outlets, the mortgage loan is part of a $95,000,000 whole loan (the “St. Louis Premium Outlets Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2).  Note A-1 (the “St. Louis Premium Outlets Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $47,500,000 and is being contributed to the JPMBB 2014-C26 Trust.  Note A-2 (the “St. Louis Premium Outlets Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $47,500,000 and is expected to be contributed to a future securitization trust.  All loan level metrics are based on the St. Louis Premium Outlets Whole Loan balance.
	With respect to Loan No. 8, The Outlet Shoppes of the Bluegrass, the mortgage loan is part of a $77,500,000 whole loan (“The Outlet Shoppes of the Bluegrass Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “The Outlet Shoppes of the Bluegrass Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $45,000,000 and is being contributed to the JPMBB 2014-C26 Trust.  Note A-2 (the “The Outlet Shoppes of the Bluegrass Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $32,500,000 and is expected to be contributed to a future securitized trust.  All loan level metrics are based on The Outlet Shoppes of the Bluegrass Whole Loan balance.
	With respect to Loan No. 26, Florida Multifamily Portfolio, the mortgage loan is part of a $57,300,000 whole loan (“Florida Multifamily Portfolio Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-2 (the “Florida Multifamily Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $22,300,000 and is being contributed to the JPMBB 2014-C26 Trust.  Note A-1 (the “Florida Multifamily Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $35,000,000 and was contributed to the JPMBB 2014-C25 Trust.  All loan level metrics are based on the Florida Multifamily Portfolio Whole Loan balance.
(7)	Each number identifies a group of related borrowers.
(8)	For each mortgage loan, the excess of the related Interest Rate% over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator Fee Rate), the Senior Trust Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee%”).
	With respect to Loan No. 26, Florida Multifamily Portfolio, the Interest Rate is 4.650524% when extended to full precision.
(9)	For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate% and (iii) 365/360.

A-1-29

(10)	With respect to all mortgage loans, except for the mortgage loans 20 and 45, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.
	With respect to Loan No. 20, 543 Howard, the Annual Debt Service ($) is calculated based on the sum of the first 12 principal and interest payments following the cut-off date based on the assumed principal payment schedule set forth on Annex F to this Free Writing Prospectus.
	With respect to Loan No. 45, Hampshire Park Apartments, the Annual Debt Service ($) 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 G to this Free Writing Prospectus.
(11)	With respect to each of Loan Nos. 2 and 29, 1515 Market and 1019 Market Street, the First Payment Date for the loans is February 1, 2015. On the Closing Date, JPMCB will deposit sufficient funds to pay the interest associated with the interest due for the January 2015 payment for the related loans.
	With respect to Loan No. 11, The View & Legends, the mortgage loan has an ARD feature with an anticipated repayment date of October 6, 2019, with an increase in interest rate equal to the greater of (i) 3.00000% plus the initial note rate and (ii) 3.00000%, plus the five year treasury rate, plus the five year swap spread until the final maturity date of October 6, 2024. In no event will the increased interest rate exceed 8.50000%.
	With respect to Loan No. 29, 1019 Market Street, the mortgage loan has an ARD feature with an anticipated repayment date of January 1, 2020, with an increase in the interest rate equal to the greater of (i) 6.55000% per annum, or (ii) the sum of the five year swap yield in effect on the ARD plus 3.00000%, until the Final Mat Date of August 1, 2022.  In no event will the increased interest rate exceed 8.55000%.
	With respect to Loan  No. 46, 100 Provena Way, the mortgage loan has an ARD feature with an anticipated repayment date of October 1, 2024, the outstanding principal balance will accrue interest on and after that date until the final maturity date of October 1, 2039 at an increased interest rate equal to 2.02000% per annum plus the greater of (i) 4.79000% per annum or (ii) 10-year swap yield.
(12)	The “L” component of the prepayment provision represents lockout payments.
	The “Def” component of the prepayment provision represents defeasance payments.
	The “YM” component of the prepayment provision represents yield maintenance payments.
	The “O” component of the prepayment provision represents the free payments including the Maturity Date.
	With respect to Loan No. 10, 117 Kendrick Street, the lockout period is 13 payment dates from and including the first payment date.
	With respect to Loan No. 26, Florida Multifamily Portfolio, the related borrower may prepay a portion of the whole loan in an amount up to 15% of the original principal balance of the whole loan at any time during the term (including during the lockout period) in connection with the release of individual properties without the payment of any yield maintenance or other premium or defeasance. The lockout period is the date that is two years from the Closing Date.
	With respect to Loan No. 27, St. John Knits Campus, the related borrower, prior to the date that the tenant St. John has exercised its first renewal option, is permitted to prepay the mortgage loan in the amount of any net proceeds from the sale of the developmental rights on a parcel adjacent to the mortgaged property.
(13)	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 Nos. 6 and 48, St. Louis Premium Outlets and Guardian Self Storage, the properties were recently constructed and either no or limited historical financials are available.
	With respect to Loan No. 9, United Healthcare Office, 2011 NOI and 2012 NOI are not available as the property and previous loan went into court receivership in August 2011. Please refer to “Description of the Top Ten Mortgage Loans” in Annex A-3 to the free writing prospectus for additional detail. The respective 2011 and 2012 monthly rental rates under the prior NNN lease of the Largest Tenant, United Healthcare Services Inc. were $434,304 and $440,818, equating to annual rents of $5,211,648 and in $5,289,816 respectively.

A-1-30

	With respect to Loan No. 15, Holiday Inn & Suites Across from Universal Studios, 2011 NOI is lower relative to subsequent years because 42.7% of the total rooms were taken offline in 2011 for renovations that occurred between  2010 and 2011.
	With respect to Loan No. 19, West Shore Plaza Shopping Center, the Most Recent NOI is for the nine months ended September 30, 2014, annualized.
	With respect to Loan No. 26, Florida Multifamily Portfolio, the properties were recently acquired and historical financials are not available.
	With respect to Loan No. 27, St. John Knits Campus, Most Recent NOI is for the seven months ended July 31, 2014, annualized.
	With respect to Loan No. 33, Staybridge Suites Savannah Historic District, the Most Recent NOI is based on September 30, 2014 trailing eleven months and the October 2014 forecasted cash flows.
	With respect to Loan No. 39, Eastwood Village Shopping Center, Most Recent Revenues, Most Recent Expenses and Most Recent NOI is for the six months ended June 30, 2014 annualized.
	With respect to Loan No. 50, Walden Park Shopping Center, 2013 NOI is for the 9.5 months ended December 31, 2013, annualized.
(14)	With respect to all hotel properties, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same.
(15)	The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan.
	With respect to Loan No. 45, Hampshire Park Apartments, the Annual Debt Service ($) 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 G to this Free Writing Prospectus.
(16)	With respect to Loan No. 14, Columbia Centre I & II, upon expiration of the ground lease, the leasehold interest will be released from the lien of the loan documents.  No value was attributed to the ground leased portion of the property in the related appraisal, which contains eight parking spots that are not required for compliance with zoning.
	With respect to Loan No. 15, Holiday Inn & Suites Across from Universal Studios, the loan is secured by the first mortgage on both the fee and leasehold interests in the property. The sponsor, Allan V. Rose, is currently the lessor on the ground lease and the borrower is the lessee.
	With respect to Loan No. 33, Staybridge Suites Savannah Historic District, the mortgage loan is secured by the fee interest in the mortgaged property along with a leasehold interest in a lease for parking garage space near the mortgaged property.
	With respect to Loan No. 37, Hilton Garden Inn Westampton, the borrower has entered into a ground lease with an affiliate related to an adjacent land parcel; ground rent due under the ground lease is de minimus at a fixed $1 per annum for the 50-year term.  The adjacent land parcel may be released from the loan collateral without payment of a release premium and RCMC did not attribute any value to this adjacent land parcel.
(17)	Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.
	With respect to Loan No. 10, 117 Kendrick Street, the Upfront Other Reserve represents approximately one month of debt service, which was deposited into the excess cash flow reserve.  This amount will be held by the lender as additional collateral for the loan.
(18)	Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents.

A-1-31

With respect to Loan No. 5, Shaner Hotels Limited Service Portfolio, on the payment date occurring in December 2014 and on each payment date through and including the payment date in May 2015, the borrowers are required to escrow $195,000 into the Monthly Other Reserve ($) for certain PIP expenses.

With respect to Loan  No. 7, Centergy One, the 3rd largest tenant, Accenture, may terminate its lease with respect to 2,457 square feet of its total leased area of 32,654 square feet on March 31, 2017 with termination payment of the unamortized balance of TI/LC. Additionally, Accenture may terminate its lease with respect to 30,197 square feet of its total leased area of 32,654 square feet on July 31, 2019 and July 31, 2021 with termination payment of the unamortized costs of TI/LC plus six months base rent and additional rent.

With respect to Loan No. 8, The Outlet Shoppes of the Bluegrass, the Monthly Capex Reserve is waived to the extent that there is no event of default and, at any time after the calendar quarter ending September 30, 2015, the debt service coverage ratio is greater than 1.30x for the two previous consecutive calendar quarters based on the trailing 12 month period.  The Monthly TI/LC Reserve commences on January 1, 2018.

With respect to Loan No. 12, Arbor Gate, the borrower will make monthly deposits into the TI/LC Reserve in the amount of $46,659 until the TI/LC Reserve account equals $600,000.  Thereafter, the borrower will make monthly deposits into the TI/LC Reserve in the amount of $18,051 until the TI/LC Reserve account equals $300,000 and no event of default has occurred.

With respect to Loan No. 20, 543 Howard, the borrower will make monthly deposits of $6,082 into the TI/LC Reserve. However, so long as (i) no event of default has occurred and is continuing and (ii) the physical and economic occupancy at the property is 90.0% or greater, borrower will make monthly deposits into the TI/LC Reserve only to the extent that funds on deposit are less than $218,952.

With respect to Loan No. 21, International Corporate Center, upon failure to satisfy the renewal criteria set forth in the loan agreement for the lease of the Largest Tenant, Mitsubishi Imaging, on or before six months prior to the expiration of the lease on June 30, 2016, all excess cash will be deposited into a reserve for tenant improvements, leasing commissions and free rent obligations incurred in connection with the renewal of the Mitsubishi Imaging lease or replacement leases satisfactory to the lender.

With respect to Loan Nos. 22 and 31, Marriott Fort Lauderdale and Renaissance Boca Raton, respectively, the Monthly Other Reserve represents a seasonality reserve, and each related borrower is required to deposit such amount on the payment dates in January, February and March in each year during the terms of the mortgage loans.

With respect to Loan No. 26, Florida Multifamily Portfolio, the borrower is required to deposit $183,167 (approximately $1,000 per unit annually) into the Monthly Capex Reserve. On April 1, 2016, the monthly escrow is reduced to $67,589 (approximately $369 per unit annually).

With respect to Loan No. 27, St. John Knits Campus, upon the earlier of i) the debt service coverage ratio falling below 1.25x, ii) July 31, 2018, or, if the Largest Tenant, St. John Knits, has exercised its first renewal option, July 31, 2023, iii) the date St. John Knits ceases operations at the property, iv) the date St. John Knits seeks protection under any creditor rights’ laws or v) the occurrence of an event of default, the borrower will make monthly deposits into the Capex Reserve in the amount of $2,230.

With respect to Loan No. 30, Fordham Road Business Park, on each payment date following the occurrence of a tenant trigger event (as defined in the loan agreement) and until the occurrence of a tenant trigger event cure (as defined in the loan agreement) for the tenants Accellent, ReverTech (aka BRTRL) and Red Thread, the borrower will deposit $80,000 into the TI/LC Reserve.  The amounts deposited into the TI/LC Reserve are capped at $750,000.

With respect to Loan No. 32, Broadway Marketplace – Parcel 2,3,4, following the first occurrence of (i) an event of default or (ii) if the debt service coverage ratio for the mortgage loan is less than 1.10 to 1.00, the borrower is required to pay $10,233.58 on each monthly payment date into a leasing reserve for tenant improvements and leasing commissions, provided, the borrower is not required to make deposits into the leasing reserve if the amount then on deposit in the reserve equals or exceeds the sum of $368,000.

With respect to Loan No. 33, Staybridge Suites Savannah Historic District, the borrower will escrow, on each payment date, an amount needed to complete all work described in any property improvement plan required by the franchise agreement as reasonably estimated by the lender.

With respect to Loan No. 37, Hilton Garden Inn Westampton, commencing on the first payment date after the initial upfront FF&E deposit of $1,000,000 has been fully disbursed, borrower will make monthly deposits into the FF&E reserve equal to one twelfth of 4.0% of gross income from operations from the preceding calendar year. In addition,

A-1-32

	upon any new PIP imposed by the franchisor pursuant to the franchise agreement, borrower will deposit into the PIP reserve 100% of the amount determined by lender to be required to for such new PIP.
	With respect to Loan No. 39, Eastwood Village Shopping Center, so long as there is no event of default and the property maintains a minimum occupancy of 90.0%, borrower shall not be required to make monthly deposits into the TI/LC Reserve which would cause the TI/LC Reserve to exceed $430,000. Further notwithstanding the foregoing, if a Sweep Event, as defined in the loan agreement, is then in effect as the result of the occurrence of a Tenant Trigger Event, as defined in the loan agreement, the TI/LC Reserve Cap of $430,000 will be suspended and funds in the TI/LC Reserve will be made available to borrower for tenant improvement and leasing commission obligations incurred in connection with the trigger tenant’s space, as defined in the loan agreement.
	With respect to Loan No. 40, Hilton Garden Inn Houston, in addition to the Monthly Capex Reserve, the borrower will escrow, on each payment date, an amount needed to complete all work described in any property improvement plan required by the franchise agreement as reasonably estimated by the lender.
	With respect to Loan No. 41, Westview Business Park, the TI/LC Reserve Cap of $300,000 will be reduced after November 5, 2017 to an amount equal to $200,000 plus $10.00 per square foot of any original vacant space which has not been leased and as such original vacant space becomes leased, such amount shall continue to reduce the TI/LC Reserve Cap.
	With respect to Loan No. 44, 33 Boston Post Road, borrower will make monthly deposits into the TI/LC Reserve of $30,000 during a period commencing upon the date the borrower receives notice that the Largest Tenant, Environmental Chemical Corp, is exercising an early termination option and ending upon the earliest of (i) the payment date in which the TI/LC Reserve balance reaches $319,044, (ii) the ninth payment date following the commencement of the deposits, (iii) satisfaction of the Environmental Chemical Corp replacement lease criteria, as defined in the loan agreement or (iv) lender has received sufficient evidence that the tenant has revoked its early termination option.
	With respect to Loan No. 50, Walden Park Shopping Center, in lieu of making monthly deposits into the reserves, borrower has the right during the term of the loan to deposit with lender one or more letters of credit in an aggregate amount equal to 12 months of deposits for each of the TI/LC Reserve, Capex Reserve and Insurance Reserve. In the event the borrower does not provide a letter of credit that satisfies the loan document requirements then the borrower will be required to make monthly deposits into the Capex Reserve, TI/LC Reserve, and Insurance Reserve in the amounts of $720, $2,399 and $1,543, respectively. The Capex Reserve and TI/LC Reserve are subject to caps in the amounts of $25,906 and $115,138, respectively. At loan closing, the borrower deposited a $55,932 letter of credit with the lender, representing 12 months of deposits for TI/LC Reserves, Capex Reserves and Insurance Reserves.
	With regards to Loan No. 51, Candlewood Suites Indianapolis Airport, if at any time a property improvement plan is required by the franchisor under the franchise agreement, the borrower shall deposit 110% of the estimated cost of such PIP less any amount in the Capex Reserve to the PIP Reserve within ten business days.
	With respect to Loan No. 57, 153-157 West Ohio St, the Rollover Reserve fund, the Special Tenant Reserve Fund, or the combined amount is subject to a reserve floor of $200,151.
	With respect to Loan No. 60, 701 Martinsville, the borrower will make monthly deposits of $1,725 into the Roof Reserve up to and including the payment date occurring on October 5, 2017.
(19)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.
(20)	With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property.
(21)	In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates.
	With regards to Loan No. 1, 500 Fifth Avenue, the Largest Tenant, Zara USA, Inc., includes two individual leases for 13,843 square feet expiring in March 2024 and 58,701 square feet expiring in February 2035. Zara USA, Inc. received a six-month abatement of monthly rent for the period ending August 11, 2014 with respect to suite retail 1B, suite 105, suite 107, suite 109, suite 110, suite 11, suite 114, suite 115, and suite 301. The 5th Largest Tenant,

A-1-33

	Lankler Siffert & Wohl, includes two individual leases for 3,453 square feet expiring in February 2017 and 23,957 square feet expiring in May 31, 2023.
	With respect to Loan  No. 7, Centergy One, the 3rd Largest Tenant, Accenture, has multiple leases expiring as follows: (i) 2,457 square feet expire March 31, 2019 and (ii) 30,197 square feet expire July 31, 2024.
	With respect to Loan No. 20, 543 Howard, the Largest Tenant, Galvanize, occupies 39,859 square feet that expires on August 31, 2030 and 28,546 square feet that expires on August 31, 2029.
	With respect to Loan No. 60, 701 Martinsville, the Largest Tenant, Couch Braunsdorf Insurance Group, Inc., is majority owned by the loan sponsor.
(22)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.
	With regards to Loan No. 1, 500 Fifth Avenue, the 4th Largest Tenant, Vince LLC, has a one-time right to terminate its lease on April 22, 2022, provided one year’s notice and a $1,708,413 termination fee is provided.
	With respect to Loan No. 2, 1515 Market, the Third Largest Tenant, the Commonwealth of Pennsylvania, is only liable under its lease for rent and other obligations to the extent it receives sufficient appropriations from the state government.
	With respect to Loan No. 8, The Outlet Shoppes of the Bluegrass, 67 of the 89 total tenants have termination options based on sales thresholds.  Such tenants include the Largest Tenant, Saks Fifth Avenue Off 5th and the 4th Largest Tenant, Polo Ralph Lauren.  These options are generally exercisable between the years 2017 and 2020.
	With respect to Loan No. 10, 117 Kendrick Street, the Largest Tenant, Warner Brothers Entertainment Inc., has the right to terminate its lease on August 31, 2016 with 12 months’ notice and a payment of a termination fee.  In addition, the 5th Largest Tenant, Food Should Taste Good, Inc, subleases its entire space to Euro-Pro Operating LLC.
	With respect to Loan No. 12, Arbor Gate, the 4th Largest Tenant, Dean Health System, has the option to terminate its lease effective on April 30, 2018 with six months written notice at any time during the month of October 2017. The six month notice period would then begin on November 1, 2017 following the date of delivery of the notice of tenant’s election on its option to terminate. The option to terminate expires on November 1, 2017 if not elected by tenant.
	With respect to Loan No. 14, Columbia Centre I & II, the Largest Tenant, Randa Accessories, has the right to terminate its lease on December 31, 2020, with 12 months’ notice and payment of a termination fee.  The 2nd Largest Tenant, Resolution Life, Inc., has the right to terminate its lease as of either May 31, 2020 or May 31, 2022, with nine months’ notice and payment of a termination fee.  The 3rd Largest Tenant, HQ Global Workplaces LLC, has the right to terminate its lease on or after September 30, 2016, with 10 months’ notice and payment of a termination fee.
	With respect to Loan No. 19, West Shore Plaza Shopping Center, the Largest Tenant, Burlington Coat Factory, may terminate its lease upon giving landlord one year’s notice in writing and paying a termination fee equal to its one year share of minimum rent, percentage rent, increases in taxes and increases in expenses.
	With respect to Loan No. 21, International Corporate Center, the 2nd Largest Tenant, Dorf & Nelson LLP, has a one-time option to terminate its lease, effective December 31, 2018, upon giving landlord twelve months’ notice in writing and paying a termination fee equal to any unamortized cost of the aggregate of landlord’s work, landlord’s contribution, brokerage commission and interest on such amounts at the rate of 6% per annum.
	With respect to Loan No. 23, Dedham Place, the 2nd Largest Tenant, RGN - Dedham, has a one-time option to terminate its lease, effective December 1, 2021, upon giving landlord notice in writing no later than December 1, 2020 and paying a termination fee equal to $608,959.
	With respect to Loan No. 34, Metro Centre, the 2nd Largest Tenant, Naturally Yours, has the right to terminate its lease between October 31, 2020 and January 31, 2021, with 12 months’ notice.

A-1-34

	With respect to Loan No. 39, Eastwood Village Shopping Center, the 4th Largest Tenant, Tuesday Morning, has a one-time option to terminate its lease effective as of July 31, 2015 upon notice given at any time within a 30 day period after December 31, 2014 in the event that gross sales have not exceeded the sum of $1,200,000 for the 12 months preceding the December 31, 2014.
	With respect to Loan No. 41, Westview Business Park, the 4th Largest Tenant, HVAC Concepts, has a right to terminate its lease on February 28, 2021 provided the landlord is not able to accommodate the tenant’s expansion requirements with contiguous space or space within Westview Business Park. To exercise the option the tenant must provide the landlord with written notice on or before May 31, 2020 and pay the landlord a cancellation fee in the amount of six months of annual base rent in addition to the unamortized cost of tenant improvements and brokerage commissions. Additionally, the tenant shall have a one-time right to terminate its lease on February 28, 2022, by providing landlord with written notice on or before May 31, 2021 and payment of a cancellation fee of unamortized tenant improvements and leasing commissions
	With respect to Loan No. 44, 33 Boston Post Road, the Largest Tenant, Environmental Chemical Corp, has a one-time option to terminate its lease, effective September 30, 2016, upon giving landlord nine months’ notice in writing and paying a termination fee equal to unamortized transaction costs, including brokerage and legal fees.
	With regards to Loan No. 47, Forest Cove, the 2nd Largest Tenant, Enlighten, has the right to terminate 3,870 square feet of Oakwood expansion space on January 30, 2015.
	With respect to Loan No. 57, 153-157 West Ohio St, the 4th Largest Tenant, Avant Communications, Inc., may terminate its lease effective January 31, 2016 with six months’ prior notice and payment of a $24,000 termination fee.
	With respect to Loan No. 58, 3445 North Causeway, the 2nd Largest Tenant, WCS, has the right to terminate its lease on or after August 1, 2018, with six months’ notice and payment of a termination fee.
(23)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes.
	With regards to Loan No. 1, 500 Fifth Avenue, Simon Property Group’s nonrecourse carve-out liability is capped at 20% of the outstanding principal balance of the mortgage loan.
	With respect to Loan No. 29, 1019 Market Street, the Principal/Carveout Guarantor is not a party to the environmental indemnity and is only liable for breaches or violations of the following full recourse carveouts: (i) a breach of any backward-looking representation, warranty or covenant in the mortgage loan documents related to “recycled” single-purpose entities; (ii) any substantive consolidation of the borrower or its principal (to the extent it leads to a substantive consolidation of the borrower); or (iii) the failure to replace the general partner of the borrower in accordance with its organizational documents in the event that the principal dissolves, liquidates or becomes the subject of any bankruptcy, insolvency, dissolution or liquidation proceeding. Additionally, the Principal/Carveout Guarantor has executed its guaranty not in its individual capacity, but acting on behalf of and with its liability limited to the assets of grundbesitz-global, a German open end real estate fund.
(24)	The classification of the lockbox types is described in the Free Writing Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.
(25)	Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Existing Mezzanine Debt,” “—Future Mezzanine Debt” and “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the free writing prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.
	With respect to Loan No. 5, Shaner Hotels Limited Service Portfolio, the mezzanine loan is cross-collateralized and cross-defaulted with three other mezzanine loans in the aggregate amount of $31,600,000 that are related to three mortgage loans which are not included in the mortgage loan pool.  The mezzanine loans are cross-collateralized and cross-defaulted through guaranties and pledge agreements signed by the mezzanine loan borrowers on the other mezzanine loans.  See “Description of the Mortgage Loans – Additional Debt – Existing Mezzanine Debt” in this free writing prospectus.
	With respect to Loan No. 10, 117 Kendrick Street, the related mortgage loan documents allow for the pledge of up to 75% of the equity interests in the sole member of the borrower to an institutional investor (as defined in the loan documents) upon certain terms and conditions in the mortgage loan documents.  The mortgage loan documents

A-1-35

prohibit a change of control of the borrower in connection with such pledge.  See “Description of the Mortgage Loans – Additional Debt – Existing Mezzanine Debt” in this free writing prospectus.

With respect to Loan No. 12, Arbor Gate, at closing, a TIF Loan secured by the property in the amount of approximately $900,116 will be outstanding. See “Description of the Mortgage Loans – Additional Debt – Secured Debt in this free writing prospectus.

With respect to Loan No. 14, Columbia Centre I & II, an affiliate of the related borrower has incurred $5,000,000 loan from Tallinn Capital Mezzanine Limited Partnership, which is secured by cash distributions in various upper-tier entity affiliates of the borrower. The loan is not secured by any equity interests in the borrower, and the exercise of remedies under the loan will not result in a change of control of the borrower. See “Description of the Mortgage Loans – Additional Debt – Existing Mezzanine Debt” in this free writing prospectus.

With respect to Loan No. 29, 1019 Market Street, the principal/carveout guarantor of the related borrower, RREEF Investment GmbH, has made an unsecured loan in the amount of $12,000,000 to the borrower.  The principal/carveout guarantor has executed a subordination and standstill agreement with JPMCB.  See “Description of the Mortgage Loans – Additional Debt – Unsecured Debt” in this free writing prospectus.

With respect to Loan No. 45, Hampshire Park Apartments, at loan origination, RAIT Partnership, L.P. provided a $900,000 mezzanine loan to a borrower affiliate, which is secured by a 100% pledge of the direct equity interest in the related borrower. See “Description of the Mortgage Loans – Additional Debt” and Annex A-3 in the free writing prospectus.

A-1-36