FWP 1 n522_anx-x2.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-190246-16
     

 

     
 

Free Writing Prospectus dated August 4, 2015 

The depositor has filed a registration statement (including a prospectus) with the SEC for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing trust and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-400-7834 or emailing cmbs-prospectus@jpmorgan.com. 

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

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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale. 

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

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

  
     

 

 

                                                         
ANNEX A-1                                                
                                                         
                                Number of   Property     Property       Year        Unit of   
Loan #   Seller(1)   Property Name   Street Address   City   State   Zip Code   County   Properties   Type   Subtype   Year Built   Renovated   Units(2)    Measure
1   JPMCB   Civic Opera Building   20 North Wacker Drive   Chicago   IL   60606   Cook   1   Office   CBD   1929   2015   915,162   Square Feet
2   Barclays   The Roosevelt New Orleans Waldorf Astoria   130 Roosevelt Way   New Orleans   LA   70112   Orleans   1   Hotel   Full Service   1893   2009   504   Rooms
3   JPMCB   Sunbelt Portfolio   Various   Various   Various   Various   Various   3   Office   Various   Various   Various   1,324,863   Square Feet
3.01   JPMCB   Wells Fargo Tower   420 20th Street North   Birmingham   AL   35203   Jefferson   1   Office   CBD   1986   2006   514,893   Square Feet
3.02   JPMCB   Inverness Center   10, 22, 31 & 104 Inverness Center Parkway   Birmingham   AL   35242   Shelby   1   Office   Suburban   1980-1982       475,895   Square Feet
3.03   JPMCB   Meridian Building   1320 Main Street   Columbia   SC   29201   Richland   1   Office   CBD   2004       334,075   Square Feet
4   JPMCB   Coral Ridge Shopping Center   3200 North Federal Highway   Fort Lauderdale   FL   33306   Broward   1   Retail   Anchored   1962       418,221   Square Feet
5   JPMCB   Highland Landmark I   3075 Highland Parkway   Downers Grove   IL   60515   Dupage   1   Office   Suburban   1997       273,752   Square Feet
6   RCMC   Airport North Portfolio   Various   Nashville   TN   Various   Davidson   4   Office   Suburban   Various   Various   482,151   Square Feet
6.01   RCMC   BNA Corporate Center   404 BNA Drive   Nashville   TN   37217   Davidson   1   Office   Suburban   1984   2004   230,542   Square Feet
6.02   RCMC   Lakeview Ridge III   2636 Elm Hill Pike   Nashville   TN   37214   Davidson   1   Office   Suburban   1998       133,165   Square Feet
6.03   RCMC   Lakeview Ridge II   2630 Elm Hill Pike   Nashville   TN   37214   Davidson   1   Office   Suburban   1998       62,246   Square Feet
6.04   RCMC   Century City Plaza I   51 Century City Boulevard   Nashville   TN   37214   Davidson   1   Office   Suburban   1986       56,198   Square Feet
7   RCMC   Preferred Freezer Services - Chicago II   4500 West Ann Lurie Place   Chicago   IL   60632   Cook   1   Industrial   Warehouse   2009       174,786   Square Feet
8   RCMC   Rox San Medical Office   465 North Roxbury Drive   Beverly Hills   CA   90210   Los Angeles   1   Office   Medical   1963   2012   55,652   Square Feet
9   JPMCB   Brunswick Portfolio   Various   Various   Various   Various   Various   58   Retail   Freestanding   Various   Various   2,275,293   Square Feet
9.01   JPMCB   BZ Lone Tree   9255 Kimmer Drive   Lone Tree   CO   80124   Douglas   1   Retail   Freestanding   2004       60,016   Square Feet
9.02   JPMCB   BZ Gilbert Consolidated   1160 South Gilbert Road   Gilbert   AZ   85296   Maricopa   1   Retail   Freestanding   2007       57,741   Square Feet
9.03   JPMCB   BZ XL Kennesaw Consolidated   775 Cobb Place Boulevard Northwest   Kennesaw   GA   30144   Cobb   1   Retail   Freestanding   1997   2011   52,287   Square Feet
9.04   JPMCB   BZ Randall Road Consolidated   1611 South Randall Road   Algonquin   IL   60102   McHenry   1   Retail   Freestanding   2007       57,527   Square Feet
9.05   JPMCB   BZ Romeoville Consolidated   735 North Center Boulevard   Romeoville   IL   60446   Will   1   Retail   Freestanding   2006       61,192   Square Feet
9.06   JPMCB   Cal Oaks Bowl   40440 California Oaks Road   Murrieta   CA   92562   Riverside   1   Retail   Freestanding   1985       35,325   Square Feet
9.07   JPMCB   BZ St Peters Consolidated   8070 Veteran’s Memorial Parkway   St. Peters   MO   63376   Saint Charles   1   Retail   Freestanding   2007       57,085   Square Feet
9.08   JPMCB   Classic Lanes   1800 Hamner Avenue   Norco   CA   92860   Riverside   1   Retail   Freestanding   1987       35,325   Square Feet
9.09   JPMCB   Premier Lanes   845 Lazo Court   Chula Vista   CA   91910   San Diego   1   Retail   Freestanding   1992       42,700   Square Feet
9.10   JPMCB   BZ Brooklyn Park Consolidated   7545 Brooklyn Boulevard   Brooklyn Park   MN   55443   Hennepin   1   Retail   Freestanding   2005       60,944   Square Feet
9.11   JPMCB   BZ Eden Prairie   12200 Singletree Lane   Eden Prairie   MN   55344   Hennepin   1   Retail   Freestanding   1993       45,285   Square Feet
9.12   JPMCB   BZ Lakeville Consolidated   11129 162nd Street West   Lakeville   MN   55044   Dakota   1   Retail   Freestanding   2008       58,656   Square Feet
9.13   JPMCB   BZ Blaine Consolidated   11351 Ulysses Street Northeast   Blaine   MN   55434   Anoka   1   Retail   Freestanding   2006       57,536   Square Feet
9.14   JPMCB   Brunswick’s Norcross   6345 Spalding Drive   Norcross   GA   30092   Gwinnett   1   Retail   Freestanding   1989   2013   39,924   Square Feet
9.15   JPMCB   Majestic Lanes   1222 164th Street Southwest   Lynnwood   WA   98087   Snohomish   1   Retail   Freestanding   1990       36,219   Square Feet
9.16   JPMCB   Bramalea Lanes   50 Bramtree Court   Brampton   ON   L6S 5Z7   NAP   1   Retail   Freestanding   1990       36,263   Square Feet
9.17   JPMCB   BZ Glendale   17210 North 59th Avenue   Glendale   AZ   85308   Maricopa   1   Retail   Freestanding   1984       36,575   Square Feet
9.18   JPMCB   Brunswick’s Marietta   2749 Delk Road Southeast   Marietta   GA   30067   Cobb   1   Retail   Freestanding   1988   2013   35,742   Square Feet
9.19   JPMCB   BZ Watauga Consolidated   7301 Rufe Snow Drive   Watauga   TX   76148   Tarrant   1   Retail   Freestanding   1987       36,062   Square Feet
9.20   JPMCB   BZ Roswell   785 Old Roswell Road   Roswell   GA   30076   Fulton   1   Retail   Freestanding   1980       35,369   Square Feet
9.21   JPMCB   National Lanes   3067 Washington Road   Augusta   GA   30907   Richmond   1   Retail   Freestanding   1978       36,267   Square Feet
9.22   JPMCB   BZ River Grove   3111 River Road   River Grove   IL   60171   Cook   1   Retail   Freestanding   1960       38,924   Square Feet
9.23   JPMCB   Via Linda Lanes   9027 East Via Linda   Scottsdale   AZ   85258   Maricopa   1   Retail   Freestanding   1985       36,235   Square Feet
9.24   JPMCB   BZ Upland   451 West Foothill Boulevard   Upland   CA   91786   San Bernardino   1   Retail   Freestanding   1985       35,724   Square Feet
9.25   JPMCB   Foothill Lanes   17238 Foothill Boulevard   Fontana   CA   92335   San Bernardino   1   Retail   Freestanding   1990       35,724   Square Feet
9.26   JPMCB   Riverview Lanes Consolidated   2908 Riverview Road   Birmingham   AL   35242   Jefferson   1   Retail   Freestanding   1990       36,636   Square Feet
9.27   JPMCB   BZ Heather Ridge   2200 South Peoria Street   Aurora   CO   80014   Arapahoe   1   Retail   Freestanding   1977       36,124   Square Feet
9.28   JPMCB   BZ Westminster   9150 Harlan Street   Westminster   CO   80031   Jefferson   1   Retail   Freestanding   1978       36,242   Square Feet
9.29   JPMCB   Columbia Lanes Consolidated   7100 Carved Stone   Columbia   MD   21045   Howard   1   Retail   Freestanding   1974       28,920   Square Feet
9.30   JPMCB   Brunswick’s Buffalo Grove   350 McHenry Road   Buffalo Grove   IL   60089   Lake   1   Retail   Freestanding   1999       56,916   Square Feet
9.31   JPMCB   Moreno Valley Bowl   24666 Sunnymead Boulevard   Moreno Valley   CA   92553   Riverside   1   Retail   Freestanding   1985       36,150   Square Feet
9.32   JPMCB   Fairlawn Lanes Consolidated   22-22 Maple Avenue   Fair Lawn   NJ   07410   Bergen   1   Retail   Freestanding   1959       25,801   Square Feet
9.33   JPMCB   BZ Green Mountain   945 South Kipling Parkway   Lakewood   CO   80226   Jefferson   1   Retail   Freestanding   1984       36,386   Square Feet
9.34   JPMCB   BZ Mesa   1754 West Southern Avenue   Mesa   AZ   85202   Maricopa   1   Retail   Freestanding   1976       34,839   Square Feet
9.35   JPMCB   BZ Lilburn   3835 Lawrenceville Highway   Lawrenceville   GA   30044   Gwinnett   1   Retail   Freestanding   1987       36,247   Square Feet
9.36   JPMCB   BZ Turnersville   100 American Boulevard   Turnersville   NJ   08012   Gloucester   1   Retail   Freestanding   1985       32,000   Square Feet
9.37   JPMCB   BZ Lakeside   1254 Dougherty Ferry Road   Valley Park   MO   63088   Saint Louis   1   Retail   Freestanding   1988       36,436   Square Feet
9.38   JPMCB   Harbour Lanes   1099 North Wickham Road   Melbourne   FL   32935   Brevard   1   Retail   Freestanding   1983       35,379   Square Feet
9.39   JPMCB   Tri-City Bowl   1425 North Central Avenue   Avondale   AZ   85323   Maricopa   1   Retail   Freestanding   1986       45,224   Square Feet
9.40   JPMCB   BZ Normandy Consolidated   8419 Baltimore National Pike   Ellicott City   MD   21043   Howard   1   Retail   Freestanding   1977       29,104   Square Feet
9.41   JPMCB   Margate Lanes   2020 North State Road 7   Margate   FL   33063   Broward   1   Retail   Freestanding   1974       29,388   Square Feet
9.42   JPMCB   BZ Austell   2750 Austell Road Southwest   Marietta   GA   30008   Cobb   1   Retail   Freestanding   1989       35,971   Square Feet
9.43   JPMCB   BZ Mt Prospect   824 East Rand Road   Mount Prospect   IL   60056   Cook   1   Retail   Freestanding   1960       32,671   Square Feet
9.44   JPMCB   BZ Deer Park   21080 North Rand Road   Lake Zurich   IL   60047   Lake   1   Retail   Freestanding   1990       37,282   Square Feet
9.45   JPMCB   BZ Denton Consolidated   2200 San Jacinto Boulevard   Denton   TX   76205   Denton   1   Retail   Freestanding   1980       29,096   Square Feet
9.46   JPMCB   BZ Woodridge   1555 75th Street   Woodridge   IL   60517   DuPage   1   Retail   Freestanding   1988       39,700   Square Feet
9.47   JPMCB   Vista Lanes   38241 30th Street East   Palmdale   CA   93550   Los Angeles   1   Retail   Freestanding   1988       35,371   Square Feet
9.48   JPMCB   Wekiva Lanes   2160 East Semoran Boulevard   Apopka   FL   32703   Orange   1   Retail   Freestanding   1987       36,510   Square Feet
9.49   JPMCB   BZ Roselle   1100 Lake Street   Roselle   IL   60172   DuPage   1   Retail   Freestanding   1981       40,723   Square Feet
9.50   JPMCB   BZ Glendale Heights   558 East North Avenue   Glendale Heights   IL   60139   DuPage   1   Retail   Freestanding   1981       28,848   Square Feet
9.51   JPMCB   BZ Wheat Ridge   9751 West 49th Avenue   Wheat Ridge   CO   80033   Jefferson   1   Retail   Freestanding   1982       36,342   Square Feet
9.52   JPMCB   BZ Circle Consolidated   999 North Circle Drive   Colorado Springs   CO   80909   El Paso   1   Retail   Freestanding   1962       34,856   Square Feet
9.53   JPMCB   BZ Hawthorn Lanes   316 Center Drive   Vernon Hills   IL   60061   Lake   1   Retail   Freestanding   1989       36,521   Square Feet
9.54   JPMCB   Camino Seco Bowl   114 South Camino Seco   Tucson   AZ   85710   Pima   1   Retail   Freestanding   1976       28,049   Square Feet
9.55   JPMCB   Westcreek Lanes Consolidated   3025 Altamesa Boulevard   Fort Worth   TX   76133   Tarrant   1   Retail   Freestanding   1986       35,651   Square Feet
9.56   JPMCB   BZ North Ridgeville   38931 Center Ridge Road   North Ridgeville   OH   44039   Lorain   1   Retail   Freestanding   1961       35,456   Square Feet
9.57   JPMCB   BZ Belle Vernon   4742 State Route 51   Belle Vernon   PA   15012   Fayette   1   Retail   Freestanding   1961       30,797   Square Feet
9.58   JPMCB   BZ Fountain Square   631 Lakehurst Road   Waukegan   IL   60085   Lake   1   Retail   Freestanding   1980       29,010   Square Feet
10   JPMCB   Cumberland Apartments   2051 West Cumberland Road   Tyler   TX   75703   Smith   1   Multifamily   Garden   2008, 2013       314   Units
11   JPMCB   Bridgewater Place   333 Bridge Street Northwest   Grand Rapids   MI   49504   Kent   1   Office   CBD   1993   1996   355,934   Square Feet
12   RCMC   ATCAP 35-75 Industrial Portfolio   Various   Various   TX   Various   Various   4   Industrial   Various   Various       700,790   Square Feet
12.01   RCMC   Richardson Business Center   601-675 North Glenville Drive & 650-670 International Parkway   Richardson   TX   75081   Dallas   1   Industrial   Flex   1982       221,334   Square Feet
12.02   RCMC   Trinity Mills Distribution Center   1430 Bradley Lane   Carrollton   TX   75007   Denton   1   Industrial   Warehouse/Distribution   1986       241,354   Square Feet
12.03   RCMC   Richardson Distribution Center   1352-1366 Exchange Drive & 1355-1371 North Glenville Drive   Richardson   TX   75081   Dallas   1   Industrial   Flex   1978       121,931   Square Feet
12.04   RCMC   Innovation Park   1201 & 1299 Commerce Drive   Richardson   TX   75081   Dallas   1   Industrial   Flex   1980       116,171   Square Feet
13   Barclays   1500 Champa Street   1500 Champa Street   Denver   CO   80202   Denver   1   Office   Data Center   1952   2001   143,970   Square Feet
14   Barclays   Klotz Multifamily Portfolio   Various   Various   Various   Various   Various   10   Multifamily   Garden   Various   Various   1,356   Units
14.01   Barclays   University Townhomes   3239 Justina Road   Jacksonville   FL   32277   Duval   1   Multifamily   Garden   1966   2015   200   Units
14.02   Barclays   Brentwood Creek Apartments   1935 & 1939 Alison Court Southwest   Atlanta   GA   30311   Fulton   1   Multifamily   Garden   1969   2006   238   Units

 

A-1-1
 

                                                         
ANNEX A-1                                                
                                                         
                                Number of   Property     Property       Year        Unit of   
Loan #   Seller(1)   Property Name   Street Address   City   State   Zip Code   County   Properties   Type   Subtype   Year Built   Renovated   Units(2)    Measure
14.03   Barclays   Wellington Apartments   100 Redwood Circle   Pensacola   FL   32506   Escambia   1   Multifamily   Garden   1969   2015   132   Units
14.04   Barclays   Cimarron Apartments   830 Arlington River Drive   Jacksonville   FL   32211   Duval   1   Multifamily   Garden   1966   2015   112   Units
14.05   Barclays   Brentwood Heights Apartments   1974 & 1990 Alison Court Southwest   Atlanta   GA   30311   Fulton   1   Multifamily   Garden   1963   2006   196   Units
14.06   Barclays   Candler Apartments   2571 Candler Road   Decatur   GA   30032   Dekalb   1   Multifamily   Garden   1970   2012   236   Units
14.07   Barclays   Dogwood Apartments   1665 Dogwood Place   Pensacola   FL   32505   Escambia   1   Multifamily   Garden   1974   2015   96   Units
14.08   Barclays   Lakewood Forest Apartments   2600 Old Hapeville Road Southwest   Atlanta   GA   30315   Fulton   1   Multifamily   Garden   1969   2012   80   Units
14.09   Barclays   Arco Apartments   1035 Arco Drive   Jacksonville   FL   32211   Duval   1   Multifamily   Garden   1965-1971   2015   48   Units
14.10   Barclays   Guidy Lane Apartments   10163 Guidy Lane   Pensacola   FL   32514   Escambia   1   Multifamily   Garden   1985   2015   18   Units
15   JPMCB   Central Connecticut Portfolio   Various   Rocky Hill   CT   06067   Hartford   2   Industrial   Flex   Various       328,951   Square Feet
15.01   JPMCB   Winbrook Business Park   712, 714 & 716 Brook Street   Rocky Hill   CT   06067   Hartford   1   Industrial   Flex   2007       167,246   Square Feet
15.02   JPMCB   Inwood Business Park   30, 50, 65 & 70 Inwood Road   Rocky Hill   CT   06067   Hartford   1   Industrial   Flex   1986       161,705   Square Feet
16   SMF II   Rock Shadows   600 South Idaho Road   Apache Junction   AZ   85119   Pinal   1   Manufactured Housing   Manufactured Housing   1972       683   Pads
17   Barclays   3750 Monroe Avenue   3750 Monroe Avenue   Pittsford   NY   14534   Monroe   1   Industrial   Flex   1957-1965   2015   259,977   Square Feet
18   Barclays   Signature Pavilion Shopping Center   310 West Valley Parkway   Escondido   CA   92025   San Diego   1   Retail   Anchored   2005       88,271   Square Feet
19   RAIT   Midway Commons   3410, 3414, & 3418 Midcourt Road; 2015 Midway Road   Carrollton   TX   75006   Dallas   1   Industrial   Flex   1986       174,940   Square Feet
20   SMF II   Comfort Suites and Fairfield Inn Woodbridge   Various   Avenel   NJ   07001   Middlesex   2   Hotel   Limited Service   Various   Various   191   Rooms
20.01   SMF II   Fairfield Inn Woodbridge   1295 US Highway 1   Avenel   NJ   07001   Middlesex   1   Hotel   Limited Service   2003   2011   90   Rooms
20.02   SMF II   Comfort Suites Woodbridge   1275 US Highway 1   Avenel   NJ   07001   Middlesex   1   Hotel   Limited Service   1998   2014   101   Rooms
21   JPMCB   Dadeland at 9700   9700 South Dixie Highway   Miami   FL   33156   Miami-Dade   1   Office   Suburban   1982   2015   67,808   Square Feet
22   JPMCB   Dollar General Portfolio   Various   Various   Various   Various   Various   12   Retail   Freestanding   Various       108,756   Square Feet
22.01   JPMCB   Dollar General - Denver   1835 North Reading Road   Stevens   PA   17578   Lancaster   1   Retail   Freestanding   2014       9,100   Square Feet
22.02   JPMCB   Dollar General - Beaver Falls   105 Concord Church Road   Beaver Falls   PA   15010   Beaver   1   Retail   Freestanding   2013       9,100   Square Feet
22.03   JPMCB   Dollar General - Dover   4911 Carlisle Road   Dover   PA   17315   York   1   Retail   Freestanding   2013       9,026   Square Feet
22.04   JPMCB   Dollar General - Wolcott   412 Wolcott Road   Wolcott   CT   06716   New Haven   1   Retail   Freestanding   2014       9,026   Square Feet
22.05   JPMCB   Dollar General - Waynesboro   7129 Anthony Highway   Waynesboro   PA   17268   Franklin   1   Retail   Freestanding   2013       9,100   Square Feet
22.06   JPMCB   Dollar General - Youngstown   8573 Market Street   Youngstown   OH   44512   Mahoning   1   Retail   Freestanding   2013       9,026   Square Feet
22.07   JPMCB   Dollar General - Canfield   477 West Main Street   Canfield   OH   44406   Mahoning   1   Retail   Freestanding   2013       9,026   Square Feet
22.08   JPMCB   Dollar General - Chillicothe   19540 US Highway 50   Chillicothe   OH   45601   Ross   1   Retail   Freestanding   2014       9,026   Square Feet
22.09   JPMCB   Dollar General - New Waterford   46837 State Route 46   New Waterford   OH   44445   Columbiana   1   Retail   Freestanding   2014       9,100   Square Feet
22.10   JPMCB   Dollar General - Oklahoma City   14901 South Anderson Road   Oklahoma City   OK   73165   Cleveland   1   Retail   Freestanding   2014       9,026   Square Feet
22.11   JPMCB   Dollar General - Box Elder   430 North Ellsworth Road   Box Elder   SD   57719   Pennington   1   Retail   Freestanding   2014       9,100   Square Feet
22.12   JPMCB   Dollar General - Beaver   67 Tile Mill Road   Beaver   OH   45613   Pike   1   Retail   Freestanding   2014       9,100   Square Feet
23   RCMC   Parkwood I & Willowbrook I & II Portfolio   Various   Various   TX   Various   Various   2   Office   Suburban   Various       189,709   Square Feet
23.01   RCMC   Parkwood I   10077 Grogans Mill Road   The Woodlands   TX   77380   Montgomery   1   Office   Suburban   1983       102,156   Square Feet
23.02   RCMC   Willowbrook I & II   17314 & 17350 State Highway 249   Houston   TX   77064   Harris   1   Office   Suburban   1984       87,553   Square Feet
24   SMF II   Center Plaza   2006 South 320th Street   Federal Way   WA   98003   King   1   Retail   Shadow Anchored   1979       73,578   Square Feet
25   Barclays   3501 East Biddle Street   3501 East Biddle Street   Baltimore   MD   21213   Baltimore City   1   Industrial   Warehouse/Distribution   1925   2009   195,089   Square Feet
26   SMF II   6th Avenue Mixed Use   Various   San Diego   CA   92103   San Diego   6   Various   Various   Various       59,654   Square Feet
26.01   SMF II   3731-3739 6th Avenue   3731-3739 6th Avenue   San Diego   CA   92103   San Diego   1   Mixed Use   Office/Retail   1960, 1970       13,883   Square Feet
26.02   SMF II   3785 6th Avenue   3785 6th Avenue   San Diego   CA   92103   San Diego   1   Mixed Use   Retail/Office   1986       10,607   Square Feet
26.03   SMF II   3715 6th Avenue   3715 6th Avenue   San Diego   CA   92103   San Diego   1   Office   Suburban   1958       6,672   Square Feet
26.04   SMF II   3795 6th Avenue   3795 6th Avenue   San Diego   CA   92103   San Diego   1   Retail   Shadow Anchored   1967       7,600   Square Feet
26.05   SMF II   3725 6th Avenue   3725 6th Avenue   San Diego   CA   92103   San Diego   1   Other   Parking   1924       4,166   Square Feet
26.06   SMF II   3751-3757 6th Avenue   3751-3757 6th Avenue   San Diego   CA   92103   San Diego   1   Mixed Use   Retail/Hotel   1938, 1946       16,726   Square Feet
27   Barclays   Simply Self Storage Portfolio - Memphis MSA II   Various   Various   Various   Various   Various   3   Self Storage   Self Storage   Various       1,782   Units
27.01   Barclays   Simply Self Storage - Olive Branch, MS   8650 Midsouth Drive   Olive Branch   MS   38654   De Soto   1   Self Storage   Self Storage   1985, 2001       777   Units
27.02   Barclays   Simply Self Storage - Collierville, TN   651 South Rowlett Street   Collierville   TN   38017   Shelby   1   Self Storage   Self Storage   1994       434   Units
27.03   Barclays   Simply Self Storage - Memphis, TN   3969 North Watkins Street   Memphis   TN   38127   Shelby   1   Self Storage   Self Storage   1979       571   Units
28   SMF II   Lakeview Terrace   11912-11974 Foothill Boulevard   Lake View Terrace   CA   91342   Los Angeles   1   Retail   Anchored   1965   2002   78,634   Square Feet
29   SMF II   Eastlake Commons   44801-44975 Hayes Road & 15032-15080 Hall Road   Sterling Heights   MI   48313   Macomb   1   Retail   Anchored   1988   2014   93,192   Square Feet
30   Barclays   Marquis Parc Apartments   1000 Montreal Road   Clarkston   GA   30021   Dekalb   1   Multifamily   Garden   1973   2013   290   Units
31   SMF II   Storage Pros Pembroke Pines   8321 Pines Boulevard   Pembroke Pines   FL   33024   Broward   1   Self Storage   Self Storage   1989       1,014   Units
32   JPMCB   Doubletree Racine   223 Gas Light Circle   Racine   WI   53403   Racine   1   Hotel   Full Service   1994   2015   121   Rooms
33   Barclays   David’s Bridal Distribution Center   444 East North Lane   Conshohocken   PA   19428   Montgomery   1   Industrial   Warehouse   1974       174,400   Square Feet
34   RCMC   ATCAP Austin & Houston Industrial Portfolio   Various   Various   TX   Various   Various   2   Industrial   Various   Various   Various   181,688   Square Feet
34.01   RCMC   Houston Industrial   8451 Market Street Road   Houston   TX   77029   Harris   1   Industrial   Warehouse   1974   2009   120,810   Square Feet
34.02   RCMC   Austin Industrial   8330 Cross Park Drive   Austin   TX   78754   Travis   1   Industrial   Warehouse/Distribution   1990   2004   60,878   Square Feet
35   RAIT   300 Marietta Street   300 Marietta Street Northwest   Atlanta   GA   30313   Fulton   1   Mixed Use   Retail/Office   1900, 1925   2007   34,359   Square Feet
36   Barclays   Holiday Inn Express & Suites - Chicago West   1490 West Lake Street   Roselle   IL   60172   DuPage   1   Hotel   Limited Service   2009       101   Rooms
37   Barclays   Woodridge Apartments   8225 East Speedway Boulevard   Tucson   AZ   85710   Pima   1   Multifamily   Garden   1981       204   Units
38   JPMCB   835 Heights   835 Heights Boulevard   Houston   TX   77007   Harris   1   Multifamily   Garden   1960   2014   48   Units
39   SMF II   Hampton Inn Cleveland Airport   10305 Cascade Crossing   Cleveland   OH   44144   Cuyahoga   1   Hotel   Limited Service   2002   2015   81   Rooms
40   Barclays   Burgard Industrial   12005 North Burgard Street   Portland   OR   97203   Multnomah   1   Industrial   Warehouse   1960, 1986       80,307   Square Feet
41   RAIT   Mill Street Lofts   192-194 Mill Street   Rochester   NY   14614   Monroe   1   Office   CBD   1888, 1920   2000   52,926   Square Feet
42   SMF II   College Park Retail   17370-17900 Haggerty Road   Livonia   MI   48152   Wayne   1   Retail   Shadow Anchored   2004, 2005       43,649   Square Feet
43   JPMCB   Rayen Townhomes   15543 Rayen Street   North Hills   CA   91343   Los Angeles   1   Multifamily   Garden   1987       60   Units
44   SMF II   Circle Mobile Home Park   6071 Jefferson Avenue   Newport News   VA   23605   Newport News City   1   Manufactured Housing   Manufactured Housing   1960       206   Pads
45   SMF II   Sunshine Plaza   1107-1177 Homestead Road North   Lehigh Acres   FL   33936   Lee   1   Retail   Anchored   1966   1999   111,189   Square Feet
46   RCMC   Beachside & Babcock Self Storage Portfolio   Various   Various   FL   Various   Brevard   2   Self Storage   Self Storage   Various   Various   595   Units
46.01   RCMC   Beachside Self Storage   136-140 Tomahawk Drive   Indian Harbour Beach   FL   32937   Brevard   1   Self Storage   Self Storage   1974, 1975, 1981   2011   320   Units
46.02   RCMC   Babcock Self Storage   6180 Babcock Street Southeast   Palm Bay   FL   32909   Brevard   1   Self Storage   Self Storage   1983   2015   275   Units
47   SMF II   Topinka’s Plaza   24010 West 7 Mile Road   Detroit   MI   48219   Wayne   1   Retail   Unanchored   1991       34,136   Square Feet
48   Barclays   Trinity Place   7990 Trinity Road   Cordova   TN   38018   Shelby   1   Mixed Use   Retail/Office   1999       47,939   Square Feet
49   Barclays   Babies R Us - Miami International Mall   1635 Northwest 107th Avenue   Doral   FL   33172   Miami-Dade   1   Retail   Single Tenant   1989   2012   20,255   Square Feet
50   Barclays   Ramada Houston Airport   15350 John F Kennedy Boulevard   Houston   TX   77032   Harris   1   Hotel   Limited Service   1982   2012   96   Rooms
51   SMF II   Fenton Business Center   871 Harold Place   Chula Vista   CA   91914   San Diego   1   Industrial   Flex   2005       43,395   Square Feet
52   Barclays   University West Shopping Center   5909 University Boulevard West   Jacksonville   FL   32216   Duval   1   Retail   Anchored   1962       96,127   Square Feet
53   SMF II   La Casa Trail   53 North Mountain Road   Apache Junction   AZ   85120   Maricopa   1   Manufactured Housing   Manufactured Housing   1984       79   Pads
54   Barclays   Lakeside Industrial Plaza   1350 Tri State Parkway   Gurnee   IL   60031   Lake   1   Industrial   Flex   2005       56,045   Square Feet
55   Barclays   Hiram Square Shopping Center   5157 Jimmy Lee Smith Parkway   Hiram   GA   30141   Paulding   1   Retail   Shadow Anchored   2005       27,730   Square Feet
56   RAIT   Berkshire Industrial   6509 Franz Warner Parkway   Whitsett   NC   27377   Guilford   1   Industrial   Warehouse/Distribution   2001       64,000   Square Feet
57   SMF II   Quail Run   14010 South Amado Boulevard   Arizona City   AZ   85123   Pinal   1   Manufactured Housing   Manufactured Housing   1989       300   Pads
58   JPMCB   4701 United Drive   4701 United Drive   Oklahoma City   OK   73179   Oklahoma   1   Industrial   Warehouse/Distribution   2015       35,850   Square Feet

 

A-1-2
 

                                                                         
ANNEX A-1                                                                
                                                                         
                                    Original       Current                       Net    
                Occupancy   Appraised   Appraisal   Current   Original   Balance   Current     Balance   % of Initial   Crossed   Related     Interest     Admin.   Mortgage    
Loan #   Seller(1)   Property Name   Occupancy %(3)   Date   Value ($)(4)   Date   LTV %(4)   Balance ($)(5)(6)   per Unit ($)   Balance ($)(5)(6)   per Unit ($)   Pool Balance   Loan   Borrower(7)   Rate %(8)   Fee %(8)   Rate %(8)   Accrual Type
1   JPMCB   Civic Opera Building   92.4%   06/01/15   220,000,000   06/02/15   74.5%   89,000,000   179   89,000,000   179   8.7%   No   No   4.67200   0.01200   4.66000   Actual/360
2   Barclays   The Roosevelt New Orleans Waldorf Astoria   74.4%   05/31/15   255,700,000   01/19/15   64.5%   82,500,000   327,381   82,500,000   327,381   8.0%   No   No   4.71000   0.01200   4.69800   Actual/360
3   JPMCB   Sunbelt Portfolio   82.6%   Various   203,306,000   Various   72.1%   76,700,000   111   76,604,802   111   7.5%   No   Yes - Group 1   4.31740   0.01200   4.30540   Actual/360
3.01   JPMCB   Wells Fargo Tower   76.0%   03/12/15   78,656,000   04/24/15       29,801,636       29,764,647       2.9%                        
3.02   JPMCB   Inverness Center   83.8%   03/25/15   58,650,000   04/28/15       27,553,442       27,519,244       2.7%                        
3.03   JPMCB   Meridian Building   91.2%   03/12/15   66,000,000   04/30/15       19,344,922       19,320,911       1.9%                        
4   JPMCB   Coral Ridge Shopping Center   94.5%   06/04/15   74,000,000   05/12/15   67.6%   50,000,000   120   50,000,000   120   4.9%   No   No   4.75000   0.01950   4.73050   Actual/360
5   JPMCB   Highland Landmark I   87.4%   07/16/15   64,600,000   06/23/15   69.7%   45,000,000   164   45,000,000   164   4.4%   No   No   4.60900   0.01200   4.59700   Actual/360
6   RCMC   Airport North Portfolio   91.5%   06/26/15   58,860,000   06/09/15   71.4%   42,000,000   87   42,000,000   87   4.1%   No   No   4.57000   0.01200   4.55800   Actual/360
6.01   RCMC   BNA Corporate Center   94.6%   06/26/15   28,990,000   06/09/15       22,200,000       22,200,000       2.2%                        
6.02   RCMC   Lakeview Ridge III   100.0%   06/26/15   16,740,000   06/09/15       12,514,286       12,514,286       1.2%                        
6.03   RCMC   Lakeview Ridge II   82.1%   06/26/15   7,170,000   06/09/15       4,542,857       4,542,857       0.4%                        
6.04   RCMC   Century City Plaza I   69.0%   06/26/15   5,960,000   06/09/15       2,742,857       2,742,857       0.3%                        
7   RCMC   Preferred Freezer Services - Chicago II   100.0%   08/05/15   54,000,000   05/07/15   70.4%   38,000,000   217   38,000,000   217   3.7%   No   No   4.56000   0.01200   4.54800   Actual/360
8   RCMC   Rox San Medical Office   92.5%   05/18/15   51,420,000   04/27/15   72.3%   37,200,000   668   37,200,000   668   3.6%   No   No   4.46000   0.01200   4.44800   Actual/360
9   JPMCB   Brunswick Portfolio   100.0%   08/01/15   206,390,000   Various   58.0%   35,000,000   53   34,944,048   53   3.4%   No   No   4.79300   0.01200   4.78100   Actual/360
9.01   JPMCB   BZ Lone Tree   100.0%   08/01/15   10,600,000   05/11/15       1,797,742       1,794,868       0.2%                        
9.02   JPMCB   BZ Gilbert Consolidated   100.0%   08/01/15   9,300,000   05/13/15       1,577,264       1,574,743       0.2%                        
9.03   JPMCB   BZ XL Kennesaw Consolidated   100.0%   08/01/15   8,680,000   05/06/15       1,472,113       1,469,760       0.1%                        
9.04   JPMCB   BZ Randall Road Consolidated   100.0%   08/01/15   5,780,000   05/08/15       980,278       978,711       0.1%                        
9.05   JPMCB   BZ Romeoville Consolidated   100.0%   08/01/15   5,540,000   05/08/15       939,574       938,072       0.1%                        
9.06   JPMCB   Cal Oaks Bowl   100.0%   08/01/15   5,510,000   05/16/15       934,487       932,993       0.1%                        
9.07   JPMCB   BZ St Peters Consolidated   100.0%   08/01/15   5,475,000   05/11/15       928,551       927,066       0.1%                        
9.08   JPMCB   Classic Lanes   100.0%   08/01/15   5,140,000   05/16/15       871,735       870,342       0.1%                        
9.09   JPMCB   Premier Lanes   100.0%   08/01/15   5,100,000   05/14/15       864,951       863,568       0.1%                        
9.10   JPMCB   BZ Brooklyn Park Consolidated   100.0%   08/01/15   5,000,000   05/20/15       847,991       846,636       0.1%                        
9.11   JPMCB   BZ Eden Prairie   100.0%   08/01/15   5,000,000   05/19/15       847,991       846,636       0.1%                        
9.12   JPMCB   BZ Lakeville Consolidated   100.0%   08/01/15   5,000,000   05/20/15       847,991       846,636       0.1%                        
9.13   JPMCB   BZ Blaine Consolidated   100.0%   08/01/15   4,900,000   05/20/15       831,032       829,703       0.1%                        
9.14   JPMCB   Brunswick’s Norcross   100.0%   08/01/15   4,560,000   05/05/15       773,368       772,132       0.1%                        
9.15   JPMCB   Majestic Lanes   100.0%   08/01/15   4,560,000   05/04/15       773,368       772,132       0.1%                        
9.16   JPMCB   Bramalea Lanes   100.0%   08/01/15   4,460,000   05/08/15       756,408       755,199       0.1%                        
9.17   JPMCB   BZ Glendale   100.0%   08/01/15   4,400,000   05/07/15       746,232       745,039       0.1%                        
9.18   JPMCB   Brunswick’s Marietta   100.0%   08/01/15   4,080,000   05/06/15       691,961       690,855       0.1%                        
9.19   JPMCB   BZ Watauga Consolidated   100.0%   08/01/15   3,990,000   05/14/15       676,697       675,616       0.1%                        
9.20   JPMCB   BZ Roswell   100.0%   08/01/15   3,910,000   05/04/15       663,129       662,069       0.1%                        
9.21   JPMCB   National Lanes   100.0%   08/01/15   3,650,000   05/11/15       619,034       618,044       0.1%                        
9.22   JPMCB   BZ River Grove   100.0%   08/01/15   3,330,000   05/20/15       564,762       563,859       0.1%                        
9.23   JPMCB   Via Linda Lanes   100.0%   08/01/15   3,300,000   05/08/15       559,675       558,780       0.1%                        
9.24   JPMCB   BZ Upland   100.0%   08/01/15   3,160,000   05/16/15       535,931       535,074       0.1%                        
9.25   JPMCB   Foothill Lanes   100.0%   08/01/15   3,160,000   05/16/15       535,931       535,074       0.1%                        
9.26   JPMCB   Riverview Lanes Consolidated   100.0%   08/01/15   3,130,000   05/07/15       530,843       529,994       0.1%                        
9.27   JPMCB   BZ Heather Ridge   100.0%   08/01/15   3,100,000   05/11/15       525,755       524,914       0.1%                        
9.28   JPMCB   BZ Westminster   100.0%   08/01/15   3,100,000   05/11/15       525,755       524,914       0.1%                        
9.29   JPMCB   Columbia Lanes Consolidated   100.0%   08/01/15   3,100,000   05/21/15       525,755       524,914       0.1%                        
9.30   JPMCB   Brunswick’s Buffalo Grove   100.0%   08/01/15   3,050,000   05/06/15       517,275       516,448       0.1%                        
9.31   JPMCB   Moreno Valley Bowl   100.0%   08/01/15   3,010,000   05/16/15       510,491       509,675       0.0%                        
9.32   JPMCB   Fairlawn Lanes Consolidated   100.0%   08/01/15   3,000,000   05/19/15       508,795       507,981       0.0%                        
9.33   JPMCB   BZ Green Mountain   100.0%   08/01/15   2,930,000   05/11/15       496,923       496,129       0.0%                        
9.34   JPMCB   BZ Mesa   100.0%   08/01/15   2,800,000   05/13/15       474,875       474,116       0.0%                        
9.35   JPMCB   BZ Lilburn   100.0%   08/01/15   2,730,000   05/05/15       463,003       462,263       0.0%                        
9.36   JPMCB   BZ Turnersville   100.0%   08/01/15   2,725,000   05/22/15       462,155       461,417       0.0%                        
9.37   JPMCB   BZ Lakeside   100.0%   08/01/15   2,550,000   05/11/15       432,476       431,784       0.0%                        
9.38   JPMCB   Harbour Lanes   100.0%   08/01/15   2,500,000   05/08/15       423,996       423,318       0.0%                        
9.39   JPMCB   Tri-City Bowl   100.0%   08/01/15   2,500,000   05/18/15       423,996       423,318       0.0%                        
9.40   JPMCB   BZ Normandy Consolidated   100.0%   08/01/15   2,400,000   05/19/15       407,036       406,385       0.0%                        
9.41   JPMCB   Margate Lanes   100.0%   08/01/15   2,400,000   05/18/15       407,036       406,385       0.0%                        
9.42   JPMCB   BZ Austell   100.0%   08/01/15   2,350,000   05/06/15       398,556       397,919       0.0%                        
9.43   JPMCB   BZ Mt Prospect   100.0%   08/01/15   2,300,000   05/08/15       390,076       389,453       0.0%                        
9.44   JPMCB   BZ Deer Park   100.0%   08/01/15   2,250,000   05/07/15       381,596       380,986       0.0%                        
9.45   JPMCB   BZ Denton Consolidated   100.0%   08/01/15   2,200,000   05/14/15       373,116       372,520       0.0%                        
9.46   JPMCB   BZ Woodridge   100.0%   08/01/15   2,200,000   05/08/15       373,116       372,520       0.0%                        
9.47   JPMCB   Vista Lanes   100.0%   08/01/15   2,200,000   05/22/15       373,116       372,520       0.0%                        
9.48   JPMCB   Wekiva Lanes   100.0%   08/01/15   2,200,000   05/11/15       373,116       372,520       0.0%                        
9.49   JPMCB   BZ Roselle   100.0%   08/01/15   2,050,000   05/05/15       347,677       347,121       0.0%                        
9.50   JPMCB   BZ Glendale Heights   100.0%   08/01/15   2,030,000   05/07/15       344,285       343,734       0.0%                        
9.51   JPMCB   BZ Wheat Ridge   100.0%   08/01/15   2,010,000   05/11/15       340,893       340,348       0.0%                        
9.52   JPMCB   BZ Circle Consolidated   100.0%   08/01/15   2,000,000   05/11/15       339,197       338,654       0.0%                        
9.53   JPMCB   BZ Hawthorn Lanes   100.0%   08/01/15   1,840,000   05/06/15       312,061       311,562       0.0%                        
9.54   JPMCB   Camino Seco Bowl   100.0%   08/01/15   1,850,000   05/11/15       310,365       309,869       0.0%                        
9.55   JPMCB   Westcreek Lanes Consolidated   100.0%   08/01/15   1,790,000   05/13/15       303,581       303,096       0.0%                        
9.56   JPMCB   BZ North Ridgeville   100.0%   08/01/15   1,750,000   05/12/15       296,797       296,323       0.0%                        
9.57   JPMCB   BZ Belle Vernon   100.0%   08/01/15   1,550,000   05/19/15       262,877       262,457       0.0%                        
9.58   JPMCB   BZ Fountain Square   100.0%   08/01/15   1,210,000   05/06/15       205,214       204,886       0.0%                        
10   JPMCB   Cumberland Apartments   94.9%   06/10/15   44,470,000   06/03/15   71.5%   31,800,000   101,274   31,800,000   101,274   3.1%   No   No   4.46300   0.01200   4.45100   Actual/360
11   JPMCB   Bridgewater Place   86.1%   06/01/15   45,300,000   05/06/15   68.3%   31,000,000   87   30,938,495   87   3.0%   No   Yes - Group 1   4.76781   0.01200   4.75581   Actual/360
12   RCMC   ATCAP 35-75 Industrial Portfolio   92.2%   06/30/15   42,000,000   06/19/15   72.6%   30,500,000   44   30,500,000   44   3.0%   No   Yes - Group 2   4.62000   0.01200   4.60800   Actual/360
12.01   RCMC   Richardson Business Center   80.5%   06/30/15   14,200,000   06/19/15       10,649,578       10,649,578       1.0%                        
12.02   RCMC   Trinity Mills Distribution Center   100.0%   06/30/15   11,800,000   06/19/15       8,344,782       8,344,782       0.8%                        
12.03   RCMC   Richardson Distribution Center   90.3%   06/30/15   8,000,000   06/19/15       5,906,491       5,906,491       0.6%                        
12.04   RCMC   Innovation Park   100.0%   06/30/15   8,000,000   06/19/15       5,599,149       5,599,149       0.5%                        
13   Barclays   1500 Champa Street   64.4%   05/06/15   45,000,000   05/15/15   66.7%   30,000,000   208   30,000,000   208   2.9%   No   No   5.16900   0.01200   5.15700   Actual/360
14   Barclays   Klotz Multifamily Portfolio   89.5%   06/15/15   39,675,000   Various   75.0%   29,756,250   21,944   29,756,250   21,944   2.9%   No   No   4.98800   0.01200   4.97600   Actual/360
14.01   Barclays   University Townhomes   97.0%   06/15/15   7,600,000   06/11/15       5,830,930       5,830,930       0.6%                        
14.02   Barclays   Brentwood Creek Apartments   92.9%   06/15/15   5,550,000   06/11/15       4,356,750       4,356,750       0.4%                        

A-1-3
 

 

                                                                         
ANNEX A-1                                                                
                                                                         
                                    Original       Current                       Net    
                Occupancy   Appraised   Appraisal   Current   Original   Balance   Current     Balance   % of Initial   Crossed   Related     Interest     Admin.   Mortgage    
Loan #   Seller(1)   Property Name   Occupancy %(3)   Date   Value ($)(4)   Date   LTV %(4)   Balance ($)(5)(6)   per Unit ($)   Balance ($)(5)(6)   per Unit ($)   Pool Balance   Loan   Borrower(7)   Rate %(8)   Fee %(8)   Rate %(8)   Accrual Type
14.03   Barclays   Wellington Apartments   99.2%   06/15/15   4,900,000   06/08/15       3,846,500       3,846,500       0.4%                        
14.04   Barclays   Cimarron Apartments   92.9%   06/15/15   4,700,000   06/11/15       3,605,970       3,605,970       0.4%                        
14.05   Barclays   Brentwood Heights Apartments   70.4%   06/15/15   4,200,000   06/11/15       3,297,000       3,297,000       0.3%                        
14.06   Barclays   Candler Apartments   89.8%   06/15/15   5,200,000   06/11/15       3,150,000       3,150,000       0.3%                        
14.07   Barclays   Dogwood Apartments   96.9%   06/15/15   3,300,000   06/08/15       2,531,850       2,531,850       0.2%                        
14.08   Barclays   Lakewood Forest Apartments   72.5%   06/15/15   1,925,000   06/11/15       1,476,913       1,476,913       0.1%                        
14.09   Barclays   Arco Apartments   91.7%   06/15/15   1,700,000   06/11/15       1,200,000       1,200,000       0.1%                        
14.10   Barclays   Guidy Lane Apartments   100.0%   06/15/15   600,000   06/08/15       460,337       460,337       0.0%                        
15   JPMCB   Central Connecticut Portfolio   99.2%   06/01/15   36,500,000   05/12/15   77.5%   28,300,000   86   28,300,000   86   2.8%   No   No   4.35700   0.05200   4.30500   Actual/360
15.01   JPMCB   Winbrook Business Park   100.0%   06/01/15   20,300,000   05/12/15       16,300,000       16,300,000       1.6%                        
15.02   JPMCB   Inwood Business Park   98.4%   06/01/15   16,200,000   05/12/15       12,000,000       12,000,000       1.2%                        
16   SMF II   Rock Shadows   74.1%   06/01/15   33,000,000   06/15/15   63.6%   21,000,000   30,747   21,000,000   30,747   2.0%   No   Yes - Group 3   4.66300   0.01200   4.65100   Actual/360
17   Barclays   3750 Monroe Avenue   97.0%   07/01/15   31,250,000   05/26/15   63.9%   20,000,000   77   19,977,201   77   1.9%   No   Yes - Group 4   4.69700   0.03950   4.65750   Actual/360
18   Barclays   Signature Pavilion Shopping Center   96.5%   06/03/15   31,500,000   06/16/15   62.5%   19,700,000   223   19,700,000   223   1.9%   No   No   4.59400   0.06200   4.53200   Actual/360
19   RAIT   Midway Commons   94.9%   03/31/15   18,500,000   05/04/15   75.0%   13,875,000   79   13,875,000   79   1.4%   No   No   4.24000   0.05950   4.18050   Actual/360
20   SMF II   Comfort Suites and Fairfield Inn Woodbridge   64.3%   05/31/15   17,500,000   06/01/15   68.6%   12,000,000   62,827   12,000,000   62,827   1.2%   No   No   4.88300   0.01200   4.87100   Actual/360
20.01   SMF II   Fairfield Inn Woodbridge   74.8%   05/31/15   10,000,000   06/01/15       6,750,000       6,750,000       0.7%                        
20.02   SMF II   Comfort Suites Woodbridge   54.9%   05/31/15   7,500,000   06/01/15       5,250,000       5,250,000       0.5%                        
21   JPMCB   Dadeland at 9700   100.0%   06/04/15   16,800,000   04/01/15   71.2%   12,000,000   177   11,968,778   177   1.2%   No   No   4.32800   0.05950   4.26850   Actual/360
22   JPMCB   Dollar General Portfolio   100.0%   08/01/15   17,800,000   Various   66.3%   11,800,000   108   11,800,000   108   1.1%   No   No   4.48800   0.05200   4.43600   Actual/360
22.01   JPMCB   Dollar General - Denver   100.0%   08/01/15   1,730,000   04/30/15       1,147,000       1,147,000       0.1%                        
22.02   JPMCB   Dollar General - Beaver Falls   100.0%   08/01/15   1,640,000   04/26/15       1,087,000       1,087,000       0.1%                        
22.03   JPMCB   Dollar General - Dover   100.0%   08/01/15   1,630,000   04/30/15       1,081,000       1,081,000       0.1%                        
22.04   JPMCB   Dollar General - Wolcott   100.0%   08/01/15   1,620,000   04/28/15       1,074,000       1,074,000       0.1%                        
22.05   JPMCB   Dollar General - Waynesboro   100.0%   08/01/15   1,610,000   04/30/15       1,067,000       1,067,000       0.1%                        
22.06   JPMCB   Dollar General - Youngstown   100.0%   08/01/15   1,600,000   04/30/15       1,061,000       1,061,000       0.1%                        
22.07   JPMCB   Dollar General - Canfield   100.0%   08/01/15   1,490,000   04/30/15       988,000       988,000       0.1%                        
22.08   JPMCB   Dollar General - Chillicothe   100.0%   08/01/15   1,410,000   04/29/15       935,000       935,000       0.1%                        
22.09   JPMCB   Dollar General - New Waterford   100.0%   08/01/15   1,370,000   04/30/15       908,000       908,000       0.1%                        
22.10   JPMCB   Dollar General - Oklahoma City   100.0%   08/01/15   1,310,000   04/29/15       868,000       868,000       0.1%                        
22.11   JPMCB   Dollar General - Box Elder   100.0%   08/01/15   1,210,000   04/28/15       802,000       802,000       0.1%                        
22.12   JPMCB   Dollar General - Beaver   100.0%   08/01/15   1,180,000   04/29/15       782,000       782,000       0.1%                        
23   RCMC   Parkwood I & Willowbrook I & II Portfolio   86.6%   Various   26,500,000   06/10/15   42.5%   11,250,000   59   11,250,000   59   1.1%   No   No   4.65000   0.04950   4.60050   Actual/360
23.01   RCMC   Parkwood I   87.5%   03/01/15   18,800,000   06/10/15       7,981,000       7,981,000       0.8%                        
23.02   RCMC   Willowbrook I & II   85.5%   06/30/15   7,700,000   06/10/15       3,269,000       3,269,000       0.3%                        
24   SMF II   Center Plaza   90.0%   07/15/15   14,700,000   06/01/15   73.0%   10,725,000   146   10,725,000   146   1.0%   No   No   4.89200   0.01200   4.88000   Actual/360
25   Barclays   3501 East Biddle Street   100.0%   07/02/15   19,500,000   06/12/15   54.4%   10,600,000   54   10,600,000   54   1.0%   No   No   4.21900   0.01200   4.20700   Actual/360
26   SMF II   6th Avenue Mixed Use   89.0%   07/01/15   19,130,000   06/19/15   53.8%   10,300,000   173   10,300,000   173   1.0%   No   No   4.72400   0.01200   4.71200   Actual/360
26.01   SMF II   3731-3739 6th Avenue   100.0%   07/01/15   5,450,000   06/19/15       3,705,000       3,705,000       0.4%                        
26.02   SMF II   3785 6th Avenue   71.7%   07/01/15   3,800,000   06/19/15       1,941,000       1,941,000       0.2%                        
26.03   SMF II   3715 6th Avenue   100.0%   07/01/15   2,100,000   06/19/15       1,426,000       1,426,000       0.1%                        
26.04   SMF II   3795 6th Avenue   100.0%   07/01/15   2,430,000   06/19/15       1,348,000       1,348,000       0.1%                        
26.05   SMF II   3725 6th Avenue   100.0%   07/01/15   700,000   06/19/15       1,000,000       1,000,000       0.1%                        
26.06   SMF II   3751-3757 6th Avenue   78.6%   07/01/15   4,650,000   06/19/15       880,000       880,000       0.1%                        
27   Barclays   Simply Self Storage Portfolio - Memphis MSA II   80.4%   Various   13,300,000   06/05/15   74.8%   9,950,000   5,584   9,950,000   5,584   1.0%   No   No   4.31600   0.01200   4.30400   Actual/360
27.01   Barclays   Simply Self Storage - Olive Branch, MS   86.9%   11/30/14   8,100,000   06/05/15       6,850,000       6,850,000       0.7%                        
27.02   Barclays   Simply Self Storage - Collierville, TN   88.0%   02/28/15   3,650,000   06/05/15       2,200,000       2,200,000       0.2%                        
27.03   Barclays   Simply Self Storage - Memphis, TN   65.7%   02/28/15   1,550,000   06/05/15       900,000       900,000       0.1%                        
28   SMF II   Lakeview Terrace   83.6%   07/07/15   17,200,000   05/28/15   55.8%   9,600,000   122   9,600,000   122   0.9%   No   No   4.83400   0.05200   4.78200   Actual/360
29   SMF II   Eastlake Commons   84.5%   07/17/15   13,700,000   06/10/15   70.1%   9,600,000   103   9,600,000   103   0.9%   No   No   4.75000   0.01200   4.73800   Actual/360
30   Barclays   Marquis Parc Apartments   96.2%   06/29/15   12,700,000   05/20/15   73.9%   9,400,000   32,414   9,389,231   32,377   0.9%   No   No   4.67500   0.04200   4.63300   Actual/360
31   SMF II   Storage Pros Pembroke Pines   97.1%   05/01/15   12,450,000   06/02/15   74.7%   9,300,000   9,172   9,300,000   9,172   0.9%   No   No   4.76600   0.01200   4.75400   Actual/360
32   JPMCB   Doubletree Racine   51.1%   05/31/15   11,700,000   05/01/15   69.2%   8,100,000   66,942   8,100,000   66,942   0.8%   No   No   4.75600   0.01200   4.74400   Actual/360
33   Barclays   David’s Bridal Distribution Center   100.0%   08/06/15   13,200,000   06/08/15   60.6%   8,000,000   46   8,000,000   46   0.8%   No   No   4.68800   0.01200   4.67600   Actual/360
34   RCMC   ATCAP Austin & Houston Industrial Portfolio   100.0%   Various   10,600,000   Various   75.5%   8,000,000   44   8,000,000   44   0.8%   No   Yes - Group 2   4.60000   0.01200   4.58800   Actual/360
34.01   RCMC   Houston Industrial   100.0%   06/22/15   6,100,000   06/04/15       4,603,774       4,603,774       0.4%                        
34.02   RCMC   Austin Industrial   100.0%   08/05/15   4,500,000   05/28/15       3,396,226       3,396,226       0.3%                        
35   RAIT   300 Marietta Street   100.0%   06/01/15   10,550,000   05/21/15   74.8%   7,900,000   230   7,890,700   230   0.8%   No   No   4.55500   0.01200   4.54300   Actual/360
36   Barclays   Holiday Inn Express & Suites - Chicago West   66.6%   06/30/15   11,300,000   06/08/15   68.1%   7,700,000   76,238   7,700,000   76,238   0.7%   No   No   5.21000   0.01200   5.19800   Actual/360
37   Barclays   Woodridge Apartments   91.7%   06/29/15   9,750,000   05/22/15   73.3%   7,150,000   35,049   7,150,000   35,049   0.7%   No   No   4.73500   0.06200   4.67300   Actual/360
38   JPMCB   835 Heights   100.0%   06/18/15   9,400,000   06/15/15   74.9%   7,050,000   146,875   7,041,569   146,699   0.7%   No   No   4.48500   0.05200   4.43300   Actual/360
39   SMF II   Hampton Inn Cleveland Airport   69.1%   04/30/15   10,000,000   06/01/15   70.0%   7,000,000   86,420   7,000,000   86,420   0.7%   No   No   4.75200   0.01200   4.74000   Actual/360
40   Barclays   Burgard Industrial   100.0%   03/27/15   9,000,000   02/03/15   74.7%   6,750,000   84   6,722,760   84   0.7%   No   No   4.09600   0.01200   4.08400   Actual/360
41   RAIT   Mill Street Lofts   100.0%   06/30/15   9,250,000   06/04/15   71.4%   6,600,000   125   6,600,000   125   0.6%   No   Yes - Group 4   5.00000   0.08950   4.91050   Actual/360
42   SMF II   College Park Retail   97.4%   07/13/15   10,200,000   06/19/15   61.3%   6,250,000   143   6,250,000   143   0.6%   No   No   4.74500   0.01200   4.73300   Actual/360
43   JPMCB   Rayen Townhomes   100.0%   03/10/15   9,700,000   06/09/15   62.9%   6,100,000   101,667   6,100,000   101,667   0.6%   No   No   4.40000   0.01200   4.38800   Actual/360
44   SMF II   Circle Mobile Home Park   93.2%   05/04/15   8,000,000   06/10/15   75.0%   6,000,000   29,126   6,000,000   29,126   0.6%   No   No   4.74300   0.03950   4.70350   Actual/360
45   SMF II   Sunshine Plaza   96.7%   07/21/15   10,540,000   06/09/15   56.0%   5,900,000   53   5,900,000   53   0.6%   No   No   4.57400   0.01200   4.56200   Actual/360
46   RCMC   Beachside & Babcock Self Storage Portfolio   93.9%   07/17/15   7,650,000   04/21/15   74.8%   5,725,000   9,622   5,725,000   9,622   0.6%   No   No   4.86000   0.01200   4.84800   Actual/360
46.01   RCMC   Beachside Self Storage   93.1%   07/17/15   4,900,000   04/21/15       3,666,993       3,666,993       0.4%                        
46.02   RCMC   Babcock Self Storage   94.9%   07/17/15   2,750,000   04/21/15       2,058,007       2,058,007       0.2%                        
47   SMF II   Topinka’s Plaza   100.0%   07/06/15   7,200,000   04/20/15   66.7%   4,800,000   141   4,800,000   141   0.5%   No   No   5.05300   0.01200   5.04100   Actual/360
48   Barclays   Trinity Place   93.0%   07/01/15   6,300,000   02/25/15   75.0%   4,725,000   99   4,725,000   99   0.5%   No   Yes - Group 5   4.73000   0.01200   4.71800   Actual/360
49   Barclays   Babies R Us - Miami International Mall   100.0%   08/06/15   7,000,000   04/07/15   67.4%   4,725,000   233   4,717,197   233   0.5%   No   No   4.60900   0.05950   4.54950   Actual/360
50   Barclays   Ramada Houston Airport   76.2%   04/30/15   6,700,000   05/18/15   67.2%   4,500,000   46,875   4,500,000   46,875   0.4%   No   No   5.22500   0.01200   5.21300   Actual/360
51   SMF II   Fenton Business Center   100.0%   07/07/15   6,750,000   06/17/15   65.2%   4,400,000   101   4,400,000   101   0.4%   No   No   4.66800   0.01200   4.65600   Actual/360
52   Barclays   University West Shopping Center   86.7%   04/28/15   5,800,000   04/21/15   71.4%   4,151,250   43   4,140,867   43   0.4%   No   No   4.52500   0.01200   4.51300   Actual/360
53   SMF II   La Casa Trail   100.0%   06/01/15   5,050,000   06/15/15   69.3%   3,500,000   44,304   3,500,000   44,304   0.3%   No   Yes - Group 3   4.66300   0.01200   4.65100   Actual/360
54   Barclays   Lakeside Industrial Plaza   93.7%   06/16/15   5,100,000   06/17/15   66.7%   3,400,000   61   3,400,000   61   0.3%   No   No   4.59000   0.01200   4.57800   Actual/360
55   Barclays   Hiram Square Shopping Center   91.2%   07/01/15   4,400,000   02/20/15   75.0%   3,300,000   119   3,300,000   119   0.3%   No   Yes - Group 5   4.66500   0.01200   4.65300   Actual/360
56   RAIT   Berkshire Industrial   100.0%   08/01/15   6,000,000   05/26/15   54.9%   3,300,000   52   3,296,335   52   0.3%   No   No   4.81000   0.01200   4.79800   Actual/360
57   SMF II   Quail Run   67.0%   06/01/15   3,700,000   06/11/15   70.3%   2,600,000   8,667   2,600,000   8,667   0.3%   No   Yes - Group 3   4.66300   0.01200   4.65100   Actual/360
58   JPMCB   4701 United Drive   100.0%   08/01/15   5,120,000   03/19/15   42.5%   2,176,850   61   2,176,850   61   0.2%   No   No   4.02000   0.01200   4.00800   Actual/360

A-1-4
 

                                                                             
ANNEX A-1                                                                    
                                                                             
            Monthly Debt   Annual Debt       First     Partial IO   Partial IO Loan   Rem.   Rem.           Payment   Grace Period   Grace Period   Maturity   ARD   Final     Maturity
Loan #   Seller(1)   Property Name   Service ($)(9)(10)   Service ($)(10)   Note Date   Payment Date   Last IO Payment   First P&I Payment    Term    Amort   I/O Period   Seasoning   Due Date    (Late Payment)    (Default)    Date   Loan   Mat Date   Balance ($)(5)
1   JPMCB   Civic Opera Building   460,091.01   5,521,092.12   07/08/15   09/01/15   08/01/18   09/01/18   120   360   36   0   1   0   0   08/01/25   No       78,217,661
2   Barclays   The Roosevelt New Orleans Waldorf Astoria   428,372.21   5,140,466.46   07/17/15   09/06/15           120   360   0   0   6   0   0   08/06/25   No       67,187,962
3   JPMCB   Sunbelt Portfolio   380,350.46   4,564,205.52   06/05/15   08/01/15           119   359   0   1   1   0   0   07/01/25   No       61,630,924
3.01   JPMCB   Wells Fargo Tower                                                                   23,946,576
3.02   JPMCB   Inverness Center                                                                   22,140,080
3.03   JPMCB   Meridian Building                                                                   15,544,268
4   JPMCB   Coral Ridge Shopping Center   260,823.67   3,129,884.04   07/10/15   09/01/15           120   360   0   0   1   0   5   08/01/25   No       40,774,788
5   JPMCB   Highland Landmark I   230,932.07   2,771,184.84   07/24/15   09/01/15           120   360   0   0   1   5   5   08/01/25   No       36,522,825
6   RCMC   Airport North Portfolio   235,121.53   2,821,458.36   07/20/15   09/05/15   08/05/18   09/05/18   120   300   36   0   5   0   0   08/05/25   No       34,789,956
6.01   RCMC   BNA Corporate Center                                                                   18,388,977
6.02   RCMC   Lakeview Ridge III                                                                   10,365,987
6.03   RCMC   Lakeview Ridge II                                                                   3,762,995
6.04   RCMC   Century City Plaza I                                                                   2,271,997
7   RCMC   Preferred Freezer Services - Chicago II   193,897.51   2,326,770.12   06/11/15   08/05/15   07/05/18   08/05/18   119   360   36   1   5   0   0   07/05/25   No       33,312,414
8   RCMC   Rox San Medical Office   187,603.83   2,251,245.96   06/26/15   08/05/15   07/05/20   08/05/20   119   360   60   1   5   0   0   07/05/25   No       34,019,643
9   JPMCB   Brunswick Portfolio   200,407.68   2,404,892.16   06/23/15   08/01/15           119   299   0   1   1   0   5   07/01/25   No       25,977,135
9.01   JPMCB   BZ Lone Tree                                                                   1,334,291
9.02   JPMCB   BZ Gilbert Consolidated                                                                   1,170,652
9.03   JPMCB   BZ XL Kennesaw Consolidated                                                                   1,092,608
9.04   JPMCB   BZ Randall Road Consolidated                                                                   727,566
9.05   JPMCB   BZ Romeoville Consolidated                                                                   697,356
9.06   JPMCB   Cal Oaks Bowl                                                                   693,580
9.07   JPMCB   BZ St Peters Consolidated                                                                   689,174
9.08   JPMCB   Classic Lanes                                                                   647,005
9.09   JPMCB   Premier Lanes                                                                   641,970
9.10   JPMCB   BZ Brooklyn Park Consolidated                                                                   629,382
9.11   JPMCB   BZ Eden Prairie                                                                   629,382
9.12   JPMCB   BZ Lakeville Consolidated                                                                   629,382
9.13   JPMCB   BZ Blaine Consolidated                                                                   616,795
9.14   JPMCB   Brunswick’s Norcross                                                                   573,997
9.15   JPMCB   Majestic Lanes                                                                   573,997
9.16   JPMCB   Bramalea Lanes                                                                   561,409
9.17   JPMCB   BZ Glendale                                                                   553,857
9.18   JPMCB   Brunswick’s Marietta                                                                   513,576
9.19   JPMCB   BZ Watauga Consolidated                                                                   502,247
9.20   JPMCB   BZ Roswell                                                                   492,177
9.21   JPMCB   National Lanes                                                                   459,449
9.22   JPMCB   BZ River Grove                                                                   419,169
9.23   JPMCB   Via Linda Lanes                                                                   415,393
9.24   JPMCB   BZ Upland                                                                   397,770
9.25   JPMCB   Foothill Lanes                                                                   397,770
9.26   JPMCB   Riverview Lanes Consolidated                                                                   393,993
9.27   JPMCB   BZ Heather Ridge                                                                   390,217
9.28   JPMCB   BZ Westminster                                                                   390,217
9.29   JPMCB   Columbia Lanes Consolidated                                                                   390,217
9.30   JPMCB   Brunswick’s Buffalo Grove                                                                   383,923
9.31   JPMCB   Moreno Valley Bowl                                                                   378,888
9.32   JPMCB   Fairlawn Lanes Consolidated                                                                   377,629
9.33   JPMCB   BZ Green Mountain                                                                   368,818
9.34   JPMCB   BZ Mesa                                                                   352,454
9.35   JPMCB   BZ Lilburn                                                                   343,643
9.36   JPMCB   BZ Turnersville                                                                   343,014
9.37   JPMCB   BZ Lakeside                                                                   320,985
9.38   JPMCB   Harbour Lanes                                                                   314,691
9.39   JPMCB   Tri-City Bowl                                                                   314,691
9.40   JPMCB   BZ Normandy Consolidated                                                                   302,104
9.41   JPMCB   Margate Lanes                                                                   302,104
9.42   JPMCB   BZ Austell                                                                   295,810
9.43   JPMCB   BZ Mt Prospect                                                                   289,516
9.44   JPMCB   BZ Deer Park                                                                   283,222
9.45   JPMCB   BZ Denton Consolidated                                                                   276,928
9.46   JPMCB   BZ Woodridge                                                                   276,928
9.47   JPMCB   Vista Lanes                                                                   276,928
9.48   JPMCB   Wekiva Lanes                                                                   276,928
9.49   JPMCB   BZ Roselle                                                                   258,047
9.50   JPMCB   BZ Glendale Heights                                                                   255,529
9.51   JPMCB   BZ Wheat Ridge                                                                   253,012
9.52   JPMCB   BZ Circle Consolidated                                                                   251,753
9.53   JPMCB   BZ Hawthorn Lanes                                                                   231,613
9.54   JPMCB   Camino Seco Bowl                                                                   230,354
9.55   JPMCB   Westcreek Lanes Consolidated                                                                   225,319
9.56   JPMCB   BZ North Ridgeville                                                                   220,284
9.57   JPMCB   BZ Belle Vernon                                                                   195,109
9.58   JPMCB   BZ Fountain Square                                                                   152,311
10   JPMCB   Cumberland Apartments   160,427.57   1,925,130.84   07/24/15   09/01/15   08/01/18   09/01/18   120   360   36   0   1   0   0   08/01/25   No       27,813,733
11   JPMCB   Bridgewater Place   156,064.81   1,872,777.72   06/01/15   07/01/15           58   358   0   2   1   0   0   06/01/20   No       28,859,150
12   RCMC   ATCAP 35-75 Industrial Portfolio   156,721.30   1,880,655.60   07/16/15   09/05/15   08/05/20   09/05/20   120   360   60   0   5   0   0   08/05/25   No       27,963,171
12.01   RCMC   Richardson Business Center                                                                   9,763,802
12.02   RCMC   Trinity Mills Distribution Center                                                                   7,650,707
12.03   RCMC   Richardson Distribution Center                                                                   5,415,220
12.04   RCMC   Innovation Park                                                                   5,133,441
13   Barclays   1500 Champa Street   178,343.56   2,140,122.72   07/20/15   09/06/15           120   300   0   0   6   0   0   08/06/25   No       22,572,362
14   Barclays   Klotz Multifamily Portfolio   159,519.83   1,914,237.96   07/17/15   09/06/15           120   360   0   0   6   0   0   08/06/25   No       24,458,343
14.01   Barclays   University Townhomes                                                                   4,792,771
14.02   Barclays   Brentwood Creek Apartments                                                                   3,581,059

A-1-5
 

 

                                                                             
ANNEX A-1                                                                    
                                                                             
            Monthly Debt   Annual Debt       First     Partial IO   Partial IO Loan   Rem.   Rem.           Payment   Grace Period   Grace Period   Maturity   ARD   Final     Maturity
Loan #   Seller(1)   Property Name   Service ($)(9)(10)   Service ($)(10)   Note Date   Payment Date   Last IO Payment   First P&I Payment    Term    Amort   I/O Period   Seasoning   Due Date    (Late Payment)    (Default)    Date   Loan   Mat Date   Balance ($)(5)
14.03   Barclays   Wellington Apartments                                                                   3,161,656
14.04   Barclays   Cimarron Apartments                                                                   2,963,950
14.05   Barclays   Brentwood Heights Apartments                                                                   2,709,991
14.06   Barclays   Candler Apartments                                                                   2,589,163
14.07   Barclays   Dogwood Apartments                                                                   2,081,071
14.08   Barclays   Lakewood Forest Apartments                                                                   1,213,958
14.09   Barclays   Arco Apartments                                                                   986,348
14.10   Barclays   Guidy Lane Apartments                                                                   378,377
15   JPMCB   Central Connecticut Portfolio   140,997.43   1,691,969.16   06/23/15   08/01/15   07/01/20   08/01/20   119   360   60   1   1   0   0   07/01/25   No       25,837,246
15.01   JPMCB   Winbrook Business Park                                                                   14,881,523
15.02   JPMCB   Inwood Business Park                                                                   10,955,723
16   SMF II   Rock Shadows   82,962.54   995,550.50   07/09/15   09/06/15           120   0   120   0   6   0   0   08/06/25   No       21,000,000
17   Barclays   3750 Monroe Avenue   103,691.50   1,244,298.00   07/10/15   08/06/15           119   359   0   1   6   0   0   07/06/25   No       16,282,004
18   Barclays   Signature Pavilion Shopping Center   110,552.73   1,326,632.76   07/16/15   09/06/15           120   300   0   0   6   0   0   08/06/25   No       14,511,791
19   RAIT   Midway Commons   68,175.46   818,105.52   05/29/15   07/01/15   06/01/18   07/01/18   118   360   36   2   1   5   5   06/01/25   No       12,072,345
20   SMF II   Comfort Suites and Fairfield Inn Woodbridge   63,563.27   762,759.24   07/10/15   09/06/15           120   360   0   0   6   0   0   08/06/25   No       9,829,431
20.01   SMF II   Fairfield Inn Woodbridge                                                                   5,529,055
20.02   SMF II   Comfort Suites Woodbridge                                                                   4,300,376
21   JPMCB   Dadeland at 9700   59,582.03   714,984.36   05/14/15   07/01/15           118   358   0   2   1   0   0   06/01/25   No       9,645,495
22   JPMCB   Dollar General Portfolio   44,867.53   538,410.40   07/21/15   09/01/15           120   0   120   0   1   0   0   08/01/25   Yes   04/01/29   11,800,000
22.01   JPMCB   Dollar General - Denver                                                                   1,147,000
22.02   JPMCB   Dollar General - Beaver Falls                                                                   1,087,000
22.03   JPMCB   Dollar General - Dover                                                                   1,081,000
22.04   JPMCB   Dollar General - Wolcott                                                                   1,074,000
22.05   JPMCB   Dollar General - Waynesboro                                                                   1,067,000
22.06   JPMCB   Dollar General - Youngstown                                                                   1,061,000
22.07   JPMCB   Dollar General - Canfield                                                                   988,000
22.08   JPMCB   Dollar General - Chillicothe                                                                   935,000
22.09   JPMCB   Dollar General - New Waterford                                                                   908,000
22.10   JPMCB   Dollar General - Oklahoma City                                                                   868,000
22.11   JPMCB   Dollar General - Box Elder                                                                   802,000
22.12   JPMCB   Dollar General - Beaver                                                                   782,000
23   RCMC   Parkwood I & Willowbrook I & II Portfolio   58,009.14   696,109.68   07/17/15   09/05/15           120   360   0   0   5   0   0   08/05/25   No       9,143,433
23.01   RCMC   Parkwood I                                                                   6,486,555
23.02   RCMC   Willowbrook I & II                                                                   2,656,879
24   SMF II   Center Plaza   56,868.30   682,419.60   07/17/15   09/06/15           120   360   0   0   6   0   0   08/06/25   No       8,787,671
25   Barclays   3501 East Biddle Street   51,953.44   623,441.28   07/21/15   09/06/15   08/06/17   09/06/17   60   360   24   0   6   0   0   08/06/20   No       10,058,050
26   SMF II   6th Avenue Mixed Use   53,568.38   642,820.56   07/20/15   09/06/15           120   360   0   0   6   0   0   08/06/25   No       8,392,270
26.01   SMF II   3731-3739 6th Avenue                                                                   3,018,774
26.02   SMF II   3785 6th Avenue                                                                   1,581,495
26.03   SMF II   3715 6th Avenue                                                                   1,161,881
26.04   SMF II   3795 6th Avenue                                                                   1,098,328
26.05   SMF II   3725 6th Avenue                                                                   814,784
26.06   SMF II   3751-3757 6th Avenue                                                                   717,009
27   Barclays   Simply Self Storage Portfolio - Memphis MSA II   49,333.23   591,998.76   06/30/15   08/06/15   07/06/18   08/06/18   59   360   36   1   6   5 (once per year)   0   07/06/20   No       9,624,607
27.01   Barclays   Simply Self Storage - Olive Branch, MS                                                                   6,625,986
27.02   Barclays   Simply Self Storage - Collierville, TN                                                                   2,128,054
27.03   Barclays   Simply Self Storage - Memphis, TN                                                                   870,567
28   SMF II   Lakeview Terrace   50,565.35   606,784.20   07/10/15   09/06/15   02/06/17   03/06/17   120   360   18   0   6   0   0   08/06/25   No       8,166,625
29   SMF II   Eastlake Commons   50,078.14   600,937.68   07/20/15   09/06/15           120   360   0   0   6   0   0   08/06/25   No       7,828,760
30   Barclays   Marquis Parc Apartments   48,610.81   583,329.72   07/02/15   08/06/15           119   359   0   1   6   0   0   07/06/25   No       7,646,852
31   SMF II   Storage Pros Pembroke Pines   48,602.93   583,235.16   07/14/15   09/06/15           120   360   0   0   6   0   0   08/06/25   No       7,588,181
32   JPMCB   Doubletree Racine   42,282.73   507,392.76   07/17/15   09/01/15           120   360   0   0   1   0   0   08/01/25   No       6,606,846
33   Barclays   David’s Bridal Distribution Center   45,324.57   543,894.84   07/15/15   09/06/15           120   300   0   0   6   0   0   08/06/25   No       5,913,937
34   RCMC   ATCAP Austin & Houston Industrial Portfolio   41,011.55   492,138.60   06/30/15   08/05/15   07/05/20   08/05/20   119   360   60   1   5   0   0   07/05/25   No       7,332,477
34.01   RCMC   Houston Industrial                                                                   4,219,633
34.02   RCMC   Austin Industrial                                                                   3,112,844
35   RAIT   300 Marietta Street   40,286.72   483,440.64   06/25/15   08/01/15           119   359   0   1   1   5   5   07/01/25   No       6,400,407
36   Barclays   Holiday Inn Express & Suites - Chicago West   42,329.12   507,949.44   07/20/15   09/06/15           120   360   0   0   6   0   0   08/06/25   No       6,374,732
37   Barclays   Woodridge Apartments   37,233.17   446,798.04   07/09/15   08/06/15   07/06/18   08/06/18   119   360   36   1   6   0   0   07/06/25   No       6,293,001
38   JPMCB   835 Heights   35,658.51   427,902.12   06/25/15   08/01/15           119   359   0   1   1   0   0   07/01/25   No       5,698,028
39   SMF II   Hampton Inn Cleveland Airport   36,523.75   438,285.00   07/17/15   09/06/15           120   360   0   0   6   0   0   08/06/25   No       5,708,854
40   Barclays   Burgard Industrial   32,600.23   391,202.76   04/15/15   06/06/15           117   357   0   3   6   0   5   05/06/25   No       5,381,475
41   RAIT   Mill Street Lofts   35,430.23   425,162.76   07/17/15   09/01/15           120   360   0   0   1   5   5   08/01/25   No       5,427,044
42   SMF II   College Park Retail   32,584.13   391,009.56   07/16/15   09/06/15           120   360   0   0   6   0   0   08/06/25   No       5,095,992
43   JPMCB   Rayen Townhomes   30,546.42   366,557.04   06/24/15   08/01/15   07/01/19   08/01/19   119   360   48   1   1   0   0   07/01/25   No       5,453,609
44   SMF II   Circle Mobile Home Park   31,273.53   375,282.36   07/15/15   09/06/15   08/06/17   09/06/17   120   360   24   0   6   0   0   08/06/25   No       5,157,441
45   SMF II   Sunshine Plaza   22,863.65   274,363.77   07/21/15   09/06/15           120   0   120   0   6   0   0   08/06/25   No       5,900,000
46   RCMC   Beachside & Babcock Self Storage Portfolio   30,245.07   362,940.84   07/17/15   09/05/15   08/05/18   09/05/18   120   360   36   0   5   0   0   08/05/25   No       5,052,682
46.01   RCMC   Beachside Self Storage                                                                   3,236,359
46.02   RCMC   Babcock Self Storage                                                                   1,816,324
47   SMF II   Topinka’s Plaza   25,923.14   311,077.68   07/07/15   09/06/15           120   360   0   0   6   0   0   08/06/25   No       3,953,772
48   Barclays   Trinity Place   24,590.91   295,090.92   06/25/15   08/06/15   07/06/17   08/06/17   119   360   24   1   6   0   0   07/06/25   No       4,060,319
49   Barclays   Babies R Us - Miami International Mall   26,556.27   318,675.24   06/19/15   08/06/15           119   299   0   1   6   0   0   07/06/25   No       3,482,873
50   Barclays   Ramada Houston Airport   26,899.82   322,797.84   07/13/15   09/06/15           120   300   0   0   6   0   0   08/06/25   No       3,392,679
51   SMF II   Fenton Business Center   22,735.51   272,826.12   07/10/15   09/06/15   08/06/17   09/06/17   120   360   24   0   6   0   0   08/06/25   No       3,774,708
52   Barclays   University West Shopping Center   21,095.48   253,145.76   05/29/15   07/06/15           118   358   0   2   6   0   0   06/06/25   No       3,359,614
53   SMF II   La Casa Trail   18,074.57   216,894.84   07/09/15   09/06/15   08/06/19   09/06/19   120   360   48   0   6   0   0   08/06/25   No       3,145,110
54   Barclays   Lakeside Industrial Plaza   19,072.41   228,868.92   07/08/15   09/06/15           120   300   0   0   6   0   0   08/06/25   No       2,504,196
55   Barclays   Hiram Square Shopping Center   17,045.69   204,548.28   06/25/15   08/06/15   07/06/17   08/06/17   119   360   24   1   6   0   0   07/06/25   No       2,830,952
56   RAIT   Berkshire Industrial   17,333.91   208,006.92   06/26/15   08/01/15           119   359   0   1   1   5   5   07/01/25   No       2,696,742
57   SMF II   Quail Run   13,426.82   161,121.84   07/09/15   09/06/15   08/06/18   09/06/18   120   360   36   0   6   0   0   08/06/25   No       2,284,544
58   JPMCB   4701 United Drive   10,417.73   125,012.76   05/29/15   07/01/15   06/01/20   07/01/20   118   360   60   2   1   0   0   06/01/25   Yes   03/31/30   1,976,237

 

A-1-6
 

                                                                     
ANNEX A-1                                                            
                                                                     
                    HISTORICAL FINANCIALS(12)
                        2012           2013           2014           Most Recent   Most    
            Maturity   Prepayment   2012   Total   2012   2013   Total   2013   2014   Total   2014   Most Recent    Total   Recent    
Loan #   Seller(1)   Property Name   LTV %(4)   Provision (Payments)(11)   Revenues ($)   Expenses ($)   NOI ($)   Revenues ($)   Expenses ($)   NOI ($)   Revenues ($)   Expenses ($)   NOI ($)    Revenues ($)   Expenses ($)    NOI ($)   As of
1   JPMCB   Civic Opera Building   65.5%   L(25),Grtr1%orYM(91),O(4)   15,537,435   9,798,251   5,739,184   18,793,265   11,575,763   7,217,502   21,827,340   12,473,994   9,353,346   22,448,655   12,324,227   10,124,428   03/31/15
2   Barclays   The Roosevelt New Orleans Waldorf Astoria   52.6%   L(24),Def(92),O(4)   49,564,184   36,201,803   13,362,381   53,565,249   38,048,316   15,516,933   57,451,042   40,422,850   17,028,192   60,234,062   42,456,511   17,777,551   05/31/15
3   JPMCB   Sunbelt Portfolio   58.0%   L(25),Grtr1%orYM(92),O(3)   25,018,141   9,715,862   15,302,280   26,632,167   11,239,310   15,392,856   27,076,143   11,427,810   15,648,332   27,125,185   11,476,048   15,649,137   02/28/15
3.01   JPMCB   Wells Fargo Tower           9,666,418   3,620,403   6,046,015   9,581,544   3,782,256   5,799,288   9,657,388   3,670,526   5,986,862   9,651,870   3,660,120   5,991,750   02/28/15
3.02   JPMCB   Inverness Center           7,994,634   3,671,077   4,323,556   8,341,088   3,730,034   4,611,053   8,278,862   3,756,293   4,522,569   8,299,395   3,805,374   4,494,021   02/28/15
3.03   JPMCB   Meridian Building           7,357,090   2,424,381   4,932,709   8,709,535   3,727,021   4,982,514   9,139,893   4,000,992   5,138,901   9,173,920   4,010,554   5,163,366   02/28/15
4   JPMCB   Coral Ridge Shopping Center   55.1%   L(25),Grtr1%orYM(91),O(4)   5,999,659   2,224,997   3,774,662   5,725,163   2,340,497   3,384,666   6,451,945   2,372,995   4,078,950   6,757,596   2,332,973   4,424,623   06/30/15
5   JPMCB   Highland Landmark I   56.5%   L(25),Grtr1%orYM(91),O(4)               3,628,326   2,388,932   1,239,394   4,619,971   2,580,679   2,039,292   5,346,391   2,622,399   2,723,992   04/30/15
6   RCMC   Airport North Portfolio   59.1%   L(24),Def(92),O(4)   6,719,980   3,229,616   3,490,363   7,312,673   3,661,038   3,651,635   7,594,808   3,784,625   3,810,183   7,993,609   3,825,231   4,168,379   04/30/15
6.01   RCMC   BNA Corporate Center           3,073,974   1,441,840   1,632,133   3,644,507   1,733,799   1,910,708   3,871,699   1,738,554   2,133,145   3,836,150   1,746,423   2,089,727   04/30/15
6.02   RCMC   Lakeview Ridge III           2,203,016   957,132   1,245,884   2,360,690   1,078,832   1,281,858   2,134,457   1,104,628   1,029,829   2,371,348   1,113,988   1,257,360   04/30/15
6.03   RCMC   Lakeview Ridge II           797,752   430,340   367,411   758,990   473,573   285,417   878,596   504,617   373,979   1,017,250   531,668   485,583   04/30/15
6.04   RCMC   Century City Plaza I           645,238   400,304   244,934   548,486   374,834   173,652   710,056   436,826   273,230   768,861   433,152   335,709   04/30/15
7   RCMC   Preferred Freezer Services - Chicago II   61.7%   L(25),Def(91),O(4)   3,483,510   376,553   3,106,957   3,485,073   366,600   3,118,473   3,570,369   418,065   3,152,304                
8   RCMC   Rox San Medical Office   66.2%   L(25),Def(90),O(5)   3,374,004   1,218,185   2,155,819   3,148,942   1,178,977   1,969,965   3,318,782   1,221,657   2,097,126   3,423,278   1,294,150   2,129,127   04/30/15
9   JPMCB   Brunswick Portfolio   43.2%   L(25),Grtr1%orYM(90),O(5)                                                    
9.01   JPMCB   BZ Lone Tree                                                            
9.02   JPMCB   BZ Gilbert Consolidated                                                            
9.03   JPMCB   BZ XL Kennesaw Consolidated                                                            
9.04   JPMCB   BZ Randall Road Consolidated                                                            
9.05   JPMCB   BZ Romeoville Consolidated                                                            
9.06   JPMCB   Cal Oaks Bowl                                                            
9.07   JPMCB   BZ St Peters Consolidated                                                            
9.08   JPMCB   Classic Lanes                                                            
9.09   JPMCB   Premier Lanes                                                            
9.10   JPMCB   BZ Brooklyn Park Consolidated                                                            
9.11   JPMCB   BZ Eden Prairie                                                            
9.12   JPMCB   BZ Lakeville Consolidated                                                            
9.13   JPMCB   BZ Blaine Consolidated                                                            
9.14   JPMCB   Brunswick’s Norcross                                                            
9.15   JPMCB   Majestic Lanes                                                            
9.16   JPMCB   Bramalea Lanes                                                            
9.17   JPMCB   BZ Glendale                                                            
9.18   JPMCB   Brunswick’s Marietta                                                            
9.19   JPMCB   BZ Watauga Consolidated                                                            
9.20   JPMCB   BZ Roswell                                                            
9.21   JPMCB   National Lanes                                                            
9.22   JPMCB   BZ River Grove                                                            
9.23   JPMCB   Via Linda Lanes                                                            
9.24   JPMCB   BZ Upland                                                            
9.25   JPMCB   Foothill Lanes                                                            
9.26   JPMCB   Riverview Lanes Consolidated                                                            
9.27   JPMCB   BZ Heather Ridge                                                            
9.28   JPMCB   BZ Westminster                                                            
9.29   JPMCB   Columbia Lanes Consolidated                                                            
9.30   JPMCB   Brunswick’s Buffalo Grove                                                            
9.31   JPMCB   Moreno Valley Bowl                                                            
9.32   JPMCB   Fairlawn Lanes Consolidated                                                            
9.33   JPMCB   BZ Green Mountain                                                            
9.34   JPMCB   BZ Mesa                                                            
9.35   JPMCB   BZ Lilburn                                                            
9.36   JPMCB   BZ Turnersville                                                            
9.37   JPMCB   BZ Lakeside                                                            
9.38   JPMCB   Harbour Lanes                                                            
9.39   JPMCB   Tri-City Bowl                                                            
9.40   JPMCB   BZ Normandy Consolidated                                                            
9.41   JPMCB   Margate Lanes                                                            
9.42   JPMCB   BZ Austell                                                            
9.43   JPMCB   BZ Mt Prospect                                                            
9.44   JPMCB   BZ Deer Park                                                            
9.45   JPMCB   BZ Denton Consolidated                                                            
9.46   JPMCB   BZ Woodridge                                                            
9.47   JPMCB   Vista Lanes                                                            
9.48   JPMCB   Wekiva Lanes                                                            
9.49   JPMCB   BZ Roselle                                                            
9.50   JPMCB   BZ Glendale Heights                                                            
9.51   JPMCB   BZ Wheat Ridge                                                            
9.52   JPMCB   BZ Circle Consolidated                                                            
9.53   JPMCB   BZ Hawthorn Lanes                                                            
9.54   JPMCB   Camino Seco Bowl                                                            
9.55   JPMCB   Westcreek Lanes Consolidated                                                            
9.56   JPMCB   BZ North Ridgeville                                                            
9.57   JPMCB   BZ Belle Vernon                                                            
9.58   JPMCB   BZ Fountain Square                                                            
10   JPMCB   Cumberland Apartments   62.5%   L(25),Grtr1%orYM(92),O(3)               2,496,725   1,341,958   1,154,767   3,009,186   1,720,700   1,288,486   3,736,051   1,721,638   2,014,413   05/31/15
11   JPMCB   Bridgewater Place   63.7%   L(25),Grtr1%orYM(32),O(3)               4,168,199   2,535,525   1,632,673   4,637,440   2,711,421   1,926,019   4,674,737   2,776,597   1,898,140   03/31/15
12   RCMC   ATCAP 35-75 Industrial Portfolio   66.6%   L(24),Def(92),O(4)   3,416,861   1,085,694   2,331,167   2,844,829   1,113,310   1,731,519   2,767,159   1,119,655   1,647,504   3,205,412   1,180,131   2,025,281   05/31/15
12.01   RCMC   Richardson Business Center           930,033   439,166   490,867   1,060,924   431,238   629,686   1,165,806   432,315   733,492   1,288,259   441,555   846,704   05/31/15
12.02   RCMC   Trinity Mills Distribution Center           978,575   274,677   703,898   729,450   271,316   458,134   692,340   255,868   436,472   850,860   293,939   556,922   05/31/15
12.03   RCMC   Richardson Distribution Center           614,393   196,846   417,547   810,969   199,027   611,942   692,989   194,184   498,806   749,169   186,634   562,534   05/31/15
12.04   RCMC   Innovation Park           893,860   175,005   718,855   243,486   211,729   31,757   216,024   237,289   -21,265   317,124   258,003   59,120   05/31/15
13   Barclays   1500 Champa Street   50.2%   L(24),Def(91),O(5)   3,264,937   1,004,745   2,260,193   3,655,342   1,136,390   2,518,951   3,746,581   1,167,333   2,579,247   3,855,525   1,182,921   2,672,604   03/31/15
14   Barclays   Klotz Multifamily Portfolio   61.6%   L(24),Def(91),O(5)               5,113,520   4,386,045   727,475   7,546,480   5,185,923   2,360,557   8,358,307   5,505,208   2,853,099   05/31/15
14.01   Barclays   University Townhomes                                   1,190,006   906,106   283,900   1,306,296   910,481   395,815   05/31/15
14.02   Barclays   Brentwood Creek Apartments                       1,233,263   1,008,481   224,782   1,504,170   1,061,199   442,971   1,637,885   1,106,506   531,379   05/31/15

 

A-1-7
 

                                                                     
ANNEX A-1                                                            
                                                                     
                    HISTORICAL FINANCIALS(12)
                        2012           2013           2014           Most Recent   Most    
            Maturity   Prepayment   2012   Total   2012   2013   Total   2013   2014   Total   2014   Most Recent    Total   Recent    
Loan #   Seller(1)   Property Name   LTV %(4)   Provision (Payments)(11)   Revenues ($)   Expenses ($)   NOI ($)   Revenues ($)   Expenses ($)   NOI ($)   Revenues ($)   Expenses ($)   NOI ($)    Revenues ($)   Expenses ($)    NOI ($)   As of
14.03   Barclays   Wellington Apartments                       629,745   530,904   98,841   829,296   537,165   292,131   880,014   526,690   353,324   05/31/15
14.04   Barclays   Cimarron Apartments                       521,483   454,292   67,191   759,356   468,653   290,703   817,201   495,780   321,421   05/31/15
14.05   Barclays   Brentwood Heights Apartments                       607,317   540,341   66,976   860,095   531,708   328,387   953,733   528,067   425,666   05/31/15
14.06   Barclays   Candler Apartments                       1,265,885   1,082,270   183,615   1,277,647   959,261   318,386   1,289,601   970,698   318,903   05/31/15
14.07   Barclays   Dogwood Apartments                       422,437   398,179   24,258   608,103   405,243   202,860   621,342   398,162   223,180   05/31/15
14.08   Barclays   Lakewood Forest Apartments                       352,597   312,491   40,106   418,992   261,020   157,972   459,023   296,938   162,085   05/31/15
14.09   Barclays   Arco Apartments                                               292,155   220,052   72,103   05/31/15
14.10   Barclays   Guidy Lane Apartments                       80,793   59,087   21,706   98,815   55,568   43,247   101,057   51,833   49,224   05/31/15
15   JPMCB   Central Connecticut Portfolio   70.8%   L(25),Grtr1%orYM(89),O(6)   4,036,283   1,662,158   2,374,125   4,491,706   1,708,414   2,783,292   4,839,066   1,775,175   3,063,891   4,838,825   1,818,755   3,020,070   03/31/15
15.01   JPMCB   Winbrook Business Park           2,017,042   702,110   1,314,932   2,297,241   765,041   1,532,200   2,449,638   790,008   1,659,631   2,460,110   817,769   1,642,341   03/31/15
15.02   JPMCB   Inwood Business Park           2,019,241   960,048   1,059,194   2,194,464   943,372   1,251,092   2,389,428   985,167   1,404,260   2,378,715   1,000,986   1,377,730   03/31/15
16   SMF II   Rock Shadows   63.6%   L(24),Def(92),O(4)   2,321,399   703,916   1,617,483   2,431,857   735,520   1,696,337   2,581,857   700,892   1,880,965   2,615,013   720,696   1,894,317   03/31/15
17   Barclays   3750 Monroe Avenue   52.1%   L(25),Def(91),O(4)   3,214,964   1,227,994   1,986,970   3,876,477   1,515,253   2,361,224   4,185,906   1,643,201   2,542,705   4,236,821   1,695,292   2,541,529   04/30/15
18   Barclays   Signature Pavilion Shopping Center   46.1%   L(23),Grtr1%orYM(93),O(4)   2,695,127   665,406   2,029,721   2,741,672   639,874   2,101,798   2,698,976   802,594   1,896,382   3,022,563   698,737   2,323,826   03/31/15
19   RAIT   Midway Commons   65.3%   L(26),Def(90),O(4)               1,532,058   468,216   1,063,842   1,769,865   504,873   1,264,992   1,785,498   489,549   1,295,949   02/28/15
20   SMF II   Comfort Suites and Fairfield Inn Woodbridge   56.2%   L(24),Def(92),O(4)   4,066,621   2,956,933   1,109,688   4,282,174   2,970,068   1,312,106   4,164,934   2,977,492   1,187,442   4,307,144   3,063,877   1,243,267   05/31/15
20.01   SMF II   Fairfield Inn Woodbridge           2,107,227   1,551,968   555,259   2,500,691   1,730,592   770,099   2,407,531   1,730,412   677,119   2,430,419   1,736,073   694,346   05/31/15
20.02   SMF II   Comfort Suites Woodbridge           1,959,394   1,404,965   554,429   1,781,483   1,239,476   542,007   1,757,403   1,247,080   510,323   1,876,725   1,327,804   548,921   05/31/15
21   JPMCB   Dadeland at 9700   57.4%   L(25),Grtr1%orYM(89),O(6)   1,536,491   706,001   830,490   514,417   254,931   259,486   1,016,985   673,055   343,930                
22   JPMCB   Dollar General Portfolio   66.3%   L(25),Grtr1%orYM(91),O(4)                                                    
22.01   JPMCB   Dollar General - Denver                                                            
22.02   JPMCB   Dollar General - Beaver Falls                                                            
22.03   JPMCB   Dollar General - Dover                                                            
22.04   JPMCB   Dollar General - Wolcott                                                            
22.05   JPMCB   Dollar General - Waynesboro                                                            
22.06   JPMCB   Dollar General - Youngstown                                                            
22.07   JPMCB   Dollar General - Canfield                                                            
22.08   JPMCB   Dollar General - Chillicothe                                                            
22.09   JPMCB   Dollar General - New Waterford                                                            
22.10   JPMCB   Dollar General - Oklahoma City                                                            
22.11   JPMCB   Dollar General - Box Elder                                                            
22.12   JPMCB   Dollar General - Beaver                                                            
23   RCMC   Parkwood I & Willowbrook I & II Portfolio   34.5%   L(12),Grtr1%orYM(104),O(4)   3,046,978   1,973,289   1,073,689   3,650,965   1,918,127   1,732,838   3,872,716   2,652,528   1,220,188   4,040,479   2,706,563   1,333,916   05/31/15
23.01   RCMC   Parkwood I           2,144,680   1,006,467   1,138,213   2,437,580   951,664   1,485,916   2,497,491   1,767,137   730,354   2,647,303   1,643,974   1,003,329   05/31/15
23.02   RCMC   Willowbrook I & II           902,298   966,822   -64,524   1,213,385   966,463   246,922   1,375,225   885,391   489,834   1,393,176   1,062,589   330,587   05/31/15
24   SMF II   Center Plaza   59.8%   L(24),Grtr1%orYM(92),O(4)               1,303,120   318,686   984,434   1,327,694   336,455   991,239   1,318,310   325,938   992,372   06/30/15
25   Barclays   3501 East Biddle Street   51.6%   L(24),Def(32),O(4)   1,758,816   240,344   518,472   1,803,562   222,412   1,581,150   1,927,983   252,458   1,675,525   1,944,547   208,616   1,735,931   05/31/15
26   SMF II   6th Avenue Mixed Use   43.9%   L(24),Def(91),O(5)   1,024,030   140,785   883,245   971,048   223,281   747,767   1,121,373   226,387   894,986                
26.01   SMF II   3731-3739 6th Avenue                                                            
26.02   SMF II   3785 6th Avenue                                                            
26.03   SMF II   3715 6th Avenue                                                            
26.04   SMF II   3795 6th Avenue                                                            
26.05   SMF II   3725 6th Avenue                                                            
26.06   SMF II   3751-3757 6th Avenue                                                            
27   Barclays   Simply Self Storage Portfolio - Memphis MSA II   72.4%   L(25),Def(28),O(7)   1,525,206   631,572   893,634   1,544,747   644,590   900,157   1,475,175   650,266   824,908   1,556,874   688,085   868,787   04/30/15
27.01   Barclays   Simply Self Storage - Olive Branch, MS           849,751   295,339   554,412   865,856   298,433   567,423   826,260   287,278   538,982   897,653   318,280   579,373   04/30/15
27.02   Barclays   Simply Self Storage - Collierville, TN           445,229   187,860   257,369   446,815   188,727   258,088   413,385   193,941   219,444   416,940   200,769   216,171   04/30/15
27.03   Barclays   Simply Self Storage - Memphis, TN           230,226   148,373   81,853   232,076   157,430   74,646   235,529   169,047   66,482   242,281   169,037   73,244   04/30/15
28   SMF II   Lakeview Terrace   47.5%   L(24),Def(92),O(4)   1,283,292   395,860   887,432   1,237,441   406,767   830,674   1,308,789   427,827   880,962   1,323,744   418,629   905,115   06/30/15
29   SMF II   Eastlake Commons   57.1%   L(24),Def(92),O(4)   717,112   342,121   374,991   730,774   266,833   463,941   1,092,638   386,589   706,049   1,683,973   462,399   1,221,574   05/31/15
30   Barclays   Marquis Parc Apartments   60.2%   L(25),Def(91),O(4)               1,841,882   1,272,849   569,032   1,966,157   1,263,353   702,804   2,110,357   1,132,424   977,933   04/30/15
31   SMF II   Storage Pros Pembroke Pines   60.9%   L(24),DeforGrtr1%orYM(91),O(5)   991,211   532,553   458,658   1,105,655   528,870   576,785   1,184,799   560,071   624,728   1,196,595   569,625   626,970   03/31/15
32   JPMCB   Doubletree Racine   56.5%   L(25),Grtr1%orYM(92),O(3)   3,080,638   2,062,532   1,018,106   2,891,506   2,064,168   827,338   2,985,710   2,220,728   764,982   2,804,505   2,102,411   702,094   05/31/15
33   Barclays   David’s Bridal Distribution Center   44.8%   L(24),Def(92),O(4)   989,375   122,158   867,217   1,039,578   138,120   901,458   1,087,970   141,918   946,052   1,108,096   148,270   959,826   04/30/15
34   RCMC   ATCAP Austin & Houston Industrial Portfolio   69.2%   L(25),Def(91),O(4)   571,299   169,660   401,639   609,307   176,813   432,493   640,761   205,627   435,135                
34.01   RCMC   Houston Industrial           571,299   169,660   401,639   609,307   176,813   432,493   640,761   205,627   435,135                
34.02   RCMC   Austin Industrial                                                            
35   RAIT   300 Marietta Street   60.7%   L(25),Def(91),O(4)   907,303   333,056   574,247   844,461   298,687   545,774   885,846   332,147   553,699   996,566   353,423   643,143   04/30/15
36   Barclays   Holiday Inn Express & Suites - Chicago West   56.4%   L(24),Def(92),O(4)               1,781,170   1,584,658   196,512   1,990,102   1,652,793   337,309   2,220,916   1,709,439   511,477   06/30/15
37   Barclays   Woodridge Apartments   64.5%   L(25),Def(91),O(4)   1,141,083   576,699   564,384   1,107,767   564,476   543,291   1,206,863   595,802   611,061   1,219,306   603,070   616,236   05/31/15
38   JPMCB   835 Heights   60.6%   L(25),Grtr1%orYM(92),O(3)                                                    
39   SMF II   Hampton Inn Cleveland Airport   57.1%   L(24),Def(92),O(4)   2,300,634   1,446,369   854,265   2,400,449   1,513,017   887,432   2,341,316   1,561,111   780,205   2,426,183   1,576,800   849,383   04/30/15
40   Barclays   Burgard Industrial   59.8%   L(27),Def(89),O(4)   867,748   198,441   669,307   862,775   224,613   638,163   975,954   249,010   726,943   944,416   246,545   697,871   03/31/15
41   RAIT   Mill Street Lofts   58.7%   L(24),Def(92),O(4)   1,245,284   424,359   820,925   1,220,660   417,505   803,155   1,309,994   489,015   820,979   1,286,548   473,233   813,315   03/31/15
42   SMF II   College Park Retail   50.0%   L(24),Def(92),O(4)   1,215,406   499,759   715,648   1,255,297   572,169   683,128   1,333,891   588,284   745,606   1,390,982   611,503   779,479   05/31/15
43   JPMCB   Rayen Townhomes   56.2%   L(25),Def(93),O(2)   708,811   319,288   389,523   722,244   371,425   350,819   806,944   316,632   490,312   819,145   325,877   493,268   04/30/15
44   SMF II   Circle Mobile Home Park   64.5%   L(24),Def(92),O(4)   786,578   281,718   504,860   790,797   268,992   521,805   864,861   301,976   562,884                
45   SMF II   Sunshine Plaza   56.0%   L(24),Def(91),O(5)   1,105,365   390,800   714,565   1,171,314   364,822   806,492   1,182,053   340,693   841,360   1,176,543   327,589   848,954   03/31/15
46   RCMC   Beachside & Babcock Self Storage Portfolio   66.0%   L(24),Def(92),O(4)   490,887   230,941   259,946   699,517   338,098   361,419   805,762   372,846   432,916   872,526   387,631   484,895   05/31/15
46.01   RCMC   Beachside Self Storage           456,276   214,213   242,063   473,116   217,262   255,854   528,527   228,327   300,200   551,833   238,678   313,155   05/31/15
46.02   RCMC   Babcock Self Storage           34,611   16,728   17,883   226,401   120,836   105,565   277,235   144,519   132,716   320,693   148,953   171,740   05/31/15
47   SMF II   Topinka’s Plaza   54.9%   L(24),Def(92),O(4)   905,247   289,366   615,881   937,726   316,056   621,670   956,575   294,328   662,247   951,921   286,612   665,309   05/31/15
48   Barclays   Trinity Place   64.4%   L(25),Grtr1%orYM(91),O(4)   529,811   248,660   281,151   621,945   237,104   384,841   648,862   269,959   378,903   648,173   254,728   393,445   03/31/15
49   Barclays   Babies R Us - Miami International Mall   49.8%   L(25),Def(91),O(4)   467,959   4,737   463,222   467,961   1,117   466,844   469,345   3,302   466,043                
50   Barclays   Ramada Houston Airport   50.6%   L(24),Def(92),O(4)               1,693,116   1,107,822   585,294   1,812,408   1,273,229   539,179   1,867,949   1,281,560   586,389   04/30/15
51   SMF II   Fenton Business Center   55.9%   L(24),Def(91),O(5)   455,197   140,318   314,879   512,642   150,930   361,712   566,997   139,861   427,136   589,629   148,880   440,749   04/30/15
52   Barclays   University West Shopping Center   57.9%   L(26),Def(89),O(5)   588,680   215,275   373,405   588,552   153,870   434,682   613,510   162,661   450,849                
53   SMF II   La Casa Trail   62.3%   L(24),Def(92),O(4)   404,805   80,446   324,359   408,795   89,279   319,516   430,630   98,787   331,843   435,588   100,485   335,103   03/31/15
54   Barclays   Lakeside Industrial Plaza   49.1%   L(24),Def(92),O(4)   275,586   127,599   147,987   310,765   116,319   194,446   340,002   116,206   223,796   340,133   111,531   228,602   05/31/15
55   Barclays   Hiram Square Shopping Center   64.3%   L(25),Grtr1%orYM(91),O(4)   237,991   100,858   137,133   470,304   110,082   360,222   446,389   132,008   314,381   459,658   127,362   332,296   04/30/15
56   RAIT   Berkshire Industrial   44.9%   L(25),Def(91),O(4)   524,212   72,108   452,104   552,829   68,662   484,167   508,108   64,896   443,212   484,724   41,817   442,907   05/22/15
57   SMF II   Quail Run   61.7%   L(24),Def(92),O(4)   540,142   331,915   208,227   559,409   332,325   227,084   600,303   310,448   289,855   624,862   316,171   308,691   03/31/15
58   JPMCB   4701 United Drive   38.6%   L(25),Grtr1%orYM(92),O(3)                                                    

 

A-1-8
 

                                                         
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 ($)(3)(13)    Items ($)   NCF ($)(3)(13)    NOI DSCR(14)   DSCR(14)   Debt Yield %    Debt Yield %   Title Type(15)    Expiration
1   JPMCB   Civic Opera Building   91.0%   27,117,377   12,550,674   14,566,703   1,592,816   12,973,887   1.43   1.28   8.9%   7.9%   Fee    
2   Barclays   The Roosevelt New Orleans Waldorf Astoria   74.4%   59,427,280   41,992,072   17,435,208   0   17,435,208   1.70   1.70   10.6%   10.6%   Fee/Leasehold   09/30/49
3   JPMCB   Sunbelt Portfolio   86.1%   28,465,558   11,660,538   16,805,020   1,987,295   14,817,725   1.93   1.70   11.5%   10.1%   Fee    
3.01   JPMCB   Wells Fargo Tower   80.8%   10,271,055   3,868,141   6,402,914   772,340   5,630,575                   Fee    
3.02   JPMCB   Inverness Center   85.0%   8,491,311   3,756,402   4,734,909   713,843   4,021,067                   Fee    
3.03   JPMCB   Meridian Building   93.7%   9,703,191   4,035,996   5,667,196   501,113   5,166,083                   Fee    
4   JPMCB   Coral Ridge Shopping Center   95.0%   6,801,090   2,674,439   4,126,651   370,404   3,756,247   1.32   1.20   8.3%   7.5%   Fee    
5   JPMCB   Highland Landmark I   87.3%   6,719,072   2,651,210   4,067,862   115,099   3,952,763   1.47   1.43   9.0%   8.8%   Fee    
6   RCMC   Airport North Portfolio   90.9%   8,407,924   3,727,328   4,680,596   508,444   4,172,152   1.66   1.48   11.1%   9.9%   Fee/Leasehold    
6.01   RCMC   BNA Corporate Center   94.1%   4,205,950   1,704,999   2,500,951   242,069   2,258,882                   Leasehold   05/23/58
6.02   RCMC   Lakeview Ridge III   100.0%   2,518,317   1,086,381   1,431,937   141,155   1,290,782                   Fee    
6.03   RCMC   Lakeview Ridge II   81.2%   971,687   517,171   454,516   65,981   388,535                   Fee    
6.04   RCMC   Century City Plaza I   67.9%   711,970   418,778   293,193   59,240   233,953                   Fee    
7   RCMC   Preferred Freezer Services - Chicago II   95.0%   3,303,308   99,099   3,204,209   0   3,204,209   1.38   1.38   8.4%   8.4%   Fee    
8   RCMC   Rox San Medical Office   93.1%   4,162,168   1,236,489   2,925,679   135,113   2,790,566   1.30   1.24   7.9%   7.5%   Fee    
9   JPMCB   Brunswick Portfolio   95.0%   15,200,000   456,000   14,744,000   2,616,587   12,127,413   1.79   1.47   12.3%   10.1%   Fee    
9.01   JPMCB   BZ Lone Tree   95.0%   785,384   23,562   761,822   69,018   692,804                   Fee    
9.02   JPMCB   BZ Gilbert Consolidated   95.0%   690,840   20,725   670,115   66,402   603,713                   Fee    
9.03   JPMCB   BZ XL Kennesaw Consolidated   95.0%   645,240   19,357   625,883   60,130   565,753                   Fee    
9.04   JPMCB   BZ Randall Road Consolidated   95.0%   430,160   12,905   417,255   66,156   351,099                   Fee    
9.05   JPMCB   BZ Romeoville Consolidated   95.0%   411,920   12,358   399,562   70,371   329,192                   Fee    
9.06   JPMCB   Cal Oaks Bowl   95.0%   396,264   11,888   384,376   40,624   343,752                   Fee    
9.07   JPMCB   BZ St Peters Consolidated   95.0%   405,536   12,166   393,370   65,648   327,722                   Fee    
9.08   JPMCB   Classic Lanes   95.0%   369,816   11,094   358,722   40,624   318,098                   Fee    
9.09   JPMCB   Premier Lanes   95.0%   367,232   11,017   356,215   49,105   307,110                   Fee    
9.10   JPMCB   BZ Brooklyn Park Consolidated   95.0%   364,648   10,939   353,709   70,086   283,623                   Fee    
9.11   JPMCB   BZ Eden Prairie   95.0%   372,552   11,177   361,375   52,078   309,298                   Fee    
9.12   JPMCB   BZ Lakeville Consolidated   95.0%   372,856   11,186   361,670   67,454   294,216                   Fee    
9.13   JPMCB   BZ Blaine Consolidated   95.0%   365,712   10,971   354,741   66,166   288,574                   Fee    
9.14   JPMCB   Brunswick’s Norcross   95.0%   328,472   9,854   318,618   45,913   272,705                   Fee    
9.15   JPMCB   Majestic Lanes   95.0%   297,920   8,938   288,982   41,652   247,331                   Fee    
9.16   JPMCB   Bramalea Lanes   95.0%   298,376   8,951   289,425   41,702   247,722                   Fee    
9.17   JPMCB   BZ Glendale   95.0%   328,168   9,845   318,323   42,061   276,262                   Fee    
9.18   JPMCB   Brunswick’s Marietta   95.0%   293,968   8,819   285,149   41,103   244,046                   Fee    
9.19   JPMCB   BZ Watauga Consolidated   95.0%   296,704   8,901   287,803   41,471   246,332                   Fee    
9.20   JPMCB   BZ Roswell   95.0%   290,928   8,728   282,200   40,674   241,526                   Fee    
9.21   JPMCB   National Lanes   95.0%   271,168   8,135   263,033   41,707   221,326                   Fee    
9.22   JPMCB   BZ River Grove   95.0%   247,456   7,424   240,032   44,763   195,270                   Fee    
9.23   JPMCB   Via Linda Lanes   95.0%   243,808   7,314   236,494   41,670   194,824                   Fee    
9.24   JPMCB   BZ Upland   95.0%   227,088   6,813   220,275   41,083   179,193                   Fee    
9.25   JPMCB   Foothill Lanes   95.0%   227,088   6,813   220,275   41,083   179,193                   Fee    
9.26   JPMCB   Riverview Lanes Consolidated   95.0%   232,864   6,986   225,878   42,131   183,747                   Fee    
9.27   JPMCB   BZ Heather Ridge   95.0%   229,672   6,890   222,782   41,543   181,239                   Fee    
9.28   JPMCB   BZ Westminster   95.0%   230,432   6,913   223,519   41,678   181,841                   Fee    
9.29   JPMCB   Columbia Lanes Consolidated   95.0%   237,880   7,136   230,744   33,258   197,486                   Fee    
9.30   JPMCB   Brunswick’s Buffalo Grove   95.0%   234,080   7,022   227,058   65,453   161,604                   Fee    
9.31   JPMCB   Moreno Valley Bowl   95.0%   216,296   6,489   209,807   41,573   168,235                   Fee    
9.32   JPMCB   Fairlawn Lanes Consolidated   95.0%   221,920   6,658   215,262   29,671   185,591                   Fee    
9.33   JPMCB   BZ Green Mountain   95.0%   217,664   6,530   211,134   41,844   169,290                   Fee    
9.34   JPMCB   BZ Mesa   95.0%   208,392   6,252   202,140   40,065   162,075                   Fee    
9.35   JPMCB   BZ Lilburn   95.0%   203,224   6,097   197,127   41,684   155,443                   Fee    
9.36   JPMCB   BZ Turnersville   95.0%   203,376   6,101   197,275   36,800   160,475                   Fee    
9.37   JPMCB   BZ Lakeside   95.0%   190,760   5,723   185,037   41,901   143,136                   Fee    
9.38   JPMCB   Harbour Lanes   95.0%   185,136   5,554   179,582   40,686   138,896                   Fee    
9.39   JPMCB   Tri-City Bowl   95.0%   186,048   5,581   180,467   52,008   128,459                   Fee    
9.40   JPMCB   BZ Normandy Consolidated   95.0%   184,984   5,550   179,434   33,470   145,965                   Fee    
9.41   JPMCB   Margate Lanes   95.0%   175,864   5,276   170,588   33,796   136,792                   Fee    
9.42   JPMCB   BZ Austell   95.0%   174,800   5,244   169,556   41,367   128,189                   Fee    
9.43   JPMCB   BZ Mt Prospect   95.0%   171,000   5,130   165,870   37,572   128,298                   Fee    
9.44   JPMCB   BZ Deer Park   95.0%   167,352   5,021   162,331   42,874   119,457                   Fee    
9.45   JPMCB   BZ Denton Consolidated   95.0%   163,248   4,897   158,351   33,460   124,890                   Fee    
9.46   JPMCB   BZ Woodridge   95.0%   163,248   4,897   158,351   45,655   112,696                   Fee    
9.47   JPMCB   Vista Lanes   95.0%   158,688   4,761   153,927   40,677   113,251                   Fee    
9.48   JPMCB   Wekiva Lanes   95.0%   163,856   4,916   158,940   41,987   116,954                   Fee    
9.49   JPMCB   BZ Roselle   95.0%   152,304   4,569   147,735   46,831   100,903                   Fee    
9.50   JPMCB   BZ Glendale Heights   95.0%   151,088   4,533   146,555   33,175   113,380                   Fee    
9.51   JPMCB   BZ Wheat Ridge   95.0%   149,416   4,482   144,934   41,793   103,140                   Fee    
9.52   JPMCB   BZ Circle Consolidated   95.0%   156,408   4,692   151,716   40,084   111,631                   Fee    
9.53   JPMCB   BZ Hawthorn Lanes   95.0%   136,496   4,095   132,401   41,999   90,402                   Fee    
9.54   JPMCB   Camino Seco Bowl   95.0%   136,344   4,090   132,254   32,256   99,997                   Fee    
9.55   JPMCB   Westcreek Lanes Consolidated   95.0%   133,304   3,999   129,305   40,999   88,306                   Fee    
9.56   JPMCB   BZ North Ridgeville   95.0%   132,544   3,976   128,568   40,774   87,793                   Fee    
9.57   JPMCB   BZ Belle Vernon   95.0%   115,216   3,456   111,760   35,417   76,343                   Fee    
9.58   JPMCB   BZ Fountain Square   95.0%   86,792   2,604   84,188   33,362   50,827                   Fee    
10   JPMCB   Cumberland Apartments   93.3%   4,366,416   1,699,018   2,667,398   78,500   2,588,898   1.39   1.34   8.4%   8.1%   Fee    
11   JPMCB   Bridgewater Place   87.2%   6,514,082   2,873,006   3,641,075   484,188   3,156,888   1.94   1.69   11.8%   10.2%   Fee    
12   RCMC   ATCAP 35-75 Industrial Portfolio   89.5%   4,202,488   1,360,173   2,842,317   307,363   2,534,953   1.51   1.35   9.3%   8.3%   Fee    
12.01   RCMC   Richardson Business Center   85.4%   1,493,609   493,705   999,905   98,064   901,841                   Fee    
12.02   RCMC   Trinity Mills Distribution Center   95.0%   1,104,072   329,394   774,678   107,273   667,405                   Fee    
12.03   RCMC   Richardson Distribution Center   90.0%   804,098   228,952   575,146   52,338   522,808                   Fee    
12.04   RCMC   Innovation Park   90.0%   800,709   308,122   492,588   49,689   442,899                   Fee    
13   Barclays   1500 Champa Street   69.2%   4,371,314   1,221,097   3,150,217   160,067   2,990,150   1.47   1.40   10.5%   10.0%   Fee    
14   Barclays   Klotz Multifamily Portfolio   85.0%   8,731,093   5,575,964   3,155,130   339,000   2,816,130   1.65   1.47   10.6%   9.5%   Fee    
14.01   Barclays   University Townhomes   92.7%   1,401,112   868,094   533,018   36,054   496,964                   Fee    
14.02   Barclays   Brentwood Creek Apartments   88.5%   1,751,982   1,097,399   654,583   55,751   598,832                   Fee    

 

A-1-9
 

                                                         
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 ($)(3)(13)    Items ($)   NCF ($)(3)(13)    NOI DSCR(14)   DSCR(14)   Debt Yield %    Debt Yield %   Title Type(15)    Expiration
14.03   Barclays   Wellington Apartments   97.1%   944,280   544,210   400,070   45,171   354,898                   Fee    
14.04   Barclays   Cimarron Apartments   89.0%   857,854   529,977   327,876   31,711   296,165                   Fee    
14.05   Barclays   Brentwood Heights Apartments   65.8%   939,011   530,604   408,407   44,116   364,291                   Fee    
14.06   Barclays   Candler Apartments   80.1%   1,341,625   1,036,734   304,890   56,244   248,646                   Fee    
14.07   Barclays   Dogwood Apartments   95.8%   638,820   407,754   231,066   33,439   197,627                   Fee    
14.08   Barclays   Lakewood Forest Apartments   63.4%   435,740   296,949   138,792   18,333   120,459                   Fee    
14.09   Barclays   Arco Apartments   91.3%   320,622   209,348   111,274   11,488   99,785                   Fee    
14.10   Barclays   Guidy Lane Apartments   96.8%   100,046   54,892   45,154   6,691   38,463                   Fee    
15   JPMCB   Central Connecticut Portfolio   93.0%   4,502,568   1,701,978   2,800,590   333,391   2,467,199   1.66   1.46   9.9%   8.7%   Fee    
15.01   JPMCB   Winbrook Business Park   93.0%   2,326,132   781,656   1,544,477   180,146   1,364,330                   Fee    
15.02   JPMCB   Inwood Business Park   93.0%   2,176,436   920,322   1,256,114   153,245   1,102,869                   Fee    
16   SMF II   Rock Shadows   82.4%   2,615,013   815,132   1,799,881   34,150   1,765,731   1.81   1.77   8.6%   8.4%   Fee    
17   Barclays   3750 Monroe Avenue   93.0%   3,887,157   1,541,408   2,345,750   144,083   2,201,666   1.89   1.77   11.7%   11.0%   Fee    
18   Barclays   Signature Pavilion Shopping Center   95.0%   2,685,919   711,902   1,974,018   135,105   1,838,913   1.49   1.39   10.0%   9.3%   Fee    
19   RAIT   Midway Commons   92.0%   1,833,501   514,852   1,318,649   104,964   1,213,685   1.61   1.48   9.5%   8.7%   Fee    
20   SMF II   Comfort Suites and Fairfield Inn Woodbridge   64.3%   4,307,144   3,021,346   1,285,798   0   1,285,798   1.69   1.69   10.7%   10.7%   Fee    
20.01   SMF II   Fairfield Inn Woodbridge   74.8%   2,430,419   1,704,988   725,431   0   725,431                   Fee    
20.02   SMF II   Comfort Suites Woodbridge   54.9%   1,876,725   1,316,358   560,367   0   560,367                   Fee    
21   JPMCB   Dadeland at 9700   92.0%   1,744,719   716,715   1,028,004   94,931   933,073   1.44   1.31   8.6%   7.8%   Fee    
22   JPMCB   Dollar General Portfolio   97.5%   1,534,655   401,981   1,132,675   16,313   1,116,361   2.10   2.07   9.6%   9.5%   Fee    
22.01   JPMCB   Dollar General - Denver   97.5%   147,116   37,628   109,488   1,365   108,123                   Fee    
22.02   JPMCB   Dollar General - Beaver Falls   97.5%   140,781   40,625   100,155   1,365   98,790                   Fee    
22.03   JPMCB   Dollar General - Dover   97.5%   136,956   33,894   103,063   1,354   101,709                   Fee    
22.04   JPMCB   Dollar General - Wolcott   97.5%   137,180   34,369   102,811   1,354   101,457                   Fee    
22.05   JPMCB   Dollar General - Waynesboro   97.5%   125,243   23,322   101,921   1,365   100,556                   Fee    
22.06   JPMCB   Dollar General - Youngstown   97.5%   139,278   37,572   101,706   1,354   100,352                   Fee    
22.07   JPMCB   Dollar General - Canfield   97.5%   127,219   32,703   94,517   1,354   93,163                   Fee    
22.08   JPMCB   Dollar General - Chillicothe   97.5%   117,524   28,347   89,177   1,354   87,824                   Fee    
22.09   JPMCB   Dollar General - New Waterford   97.5%   118,797   32,229   86,568   1,365   85,203                   Fee    
22.10   JPMCB   Dollar General - Oklahoma City   97.5%   122,425   39,572   82,854   1,354   81,500                   Fee    
22.11   JPMCB   Dollar General - Box Elder   97.5%   117,113   34,453   82,660   1,365   81,295                   Fee    
22.12   JPMCB   Dollar General - Beaver   97.5%   105,022   27,266   77,756   1,365   76,391                   Fee    
23   RCMC   Parkwood I & Willowbrook I & II Portfolio   86.1%   4,072,834   2,570,003   1,502,831   237,136   1,265,694   2.16   1.82   13.4%   11.3%   Fee    
23.01   RCMC   Parkwood I   87.1%   2,613,136   1,495,200   1,117,936   127,695   990,241                   Fee    
23.02   RCMC   Willowbrook I & II   84.4%   1,459,698   1,074,803   384,895   109,441   275,453                   Fee    
24   SMF II   Center Plaza   92.9%   1,319,808   366,312   953,496   51,506   901,990   1.40   1.32   8.9%   8.4%   Fee    
25   Barclays   3501 East Biddle Street   93.0%   1,758,603   254,325   1,504,278   104,790   1,399,488   2.41   2.24   14.2%   13.2%   Fee    
26   SMF II   6th Avenue Mixed Use   89.5%   1,253,026   328,794   924,232   55,578   868,654   1.44   1.35   9.0%   8.4%   Fee    
26.01   SMF II   3731-3739 6th Avenue                                           Fee    
26.02   SMF II   3785 6th Avenue                                           Fee    
26.03   SMF II   3715 6th Avenue                                           Fee    
26.04   SMF II   3795 6th Avenue                                           Fee    
26.05   SMF II   3725 6th Avenue                                           Fee    
26.06   SMF II   3751-3757 6th Avenue                                           Fee    
27   Barclays   Simply Self Storage Portfolio - Memphis MSA II   80.7%   1,674,647   640,154   1,034,492   28,341   1,006,151   1.75   1.70   10.4%   10.1%   Fee    
27.01   Barclays   Simply Self Storage - Olive Branch, MS   94.3%   1,028,931   305,659   723,271   16,031   707,240                   Fee    
27.02   Barclays   Simply Self Storage - Collierville, TN   82.9%   424,980   183,473   241,507   6,155   235,352                   Fee    
27.03   Barclays   Simply Self Storage - Memphis, TN   44.6%   220,736   151,022   69,714   6,155   63,559                   Fee    
28   SMF II   Lakeview Terrace   85.4%   1,364,542   468,167   896,374   70,063   826,311   1.48   1.36   9.3%   8.6%   Fee    
29   SMF II   Eastlake Commons   86.0%   1,421,517   424,544   996,973   88,178   908,795   1.66   1.51   10.4%   9.5%   Fee    
30   Barclays   Marquis Parc Apartments   91.5%   2,205,547   1,217,611   987,936   88,450   899,486   1.69   1.54   10.5%   9.6%   Fee    
31   SMF II   Storage Pros Pembroke Pines   82.8%   1,196,595   419,322   777,273   11,106   766,168   1.33   1.31   8.4%   8.2%   Fee    
32   JPMCB   Doubletree Racine   59.0%   3,232,809   2,472,855   759,954   0   759,954   1.50   1.50   9.4%   9.4%   Fee    
33   Barclays   David’s Bridal Distribution Center   95.0%   1,085,721   158,492   927,229   64,361   862,868   1.70   1.59   11.6%   10.8%   Fee    
34   RCMC   ATCAP Austin & Houston Industrial Portfolio   95.0%   1,149,196   382,699   766,497   63,591   702,906   1.56   1.43   9.6%   8.8%   Fee    
34.01   RCMC   Houston Industrial   95.0%   644,784   217,007   427,777   42,284   385,494                   Fee    
34.02   RCMC   Austin Industrial   95.0%   504,412   165,692   338,720   21,307   317,412                   Fee    
35   RAIT   300 Marietta Street   94.0%   1,008,617   325,567   683,050   44,667   638,383   1.41   1.32   8.7%   8.1%   Fee    
36   Barclays   Holiday Inn Express & Suites - Chicago West   66.6%   2,549,373   1,782,291   767,082   0   767,082   1.51   1.51   10.0%   10.0%   Fee    
37   Barclays   Woodridge Apartments   87.6%   1,225,876   614,462   611,415   51,000   560,415   1.37   1.25   8.6%   7.8%   Fee    
38   JPMCB   835 Heights   95.0%   849,888   256,842   593,046   9,600   583,446   1.39   1.36   8.4%   8.3%   Fee    
39   SMF II   Hampton Inn Cleveland Airport   69.1%   2,426,183   1,688,238   737,945   0   737,945   1.68   1.68   10.5%   10.5%   Fee    
40   Barclays   Burgard Industrial   94.5%   923,357   249,090   674,268   56,608   617,660   1.72   1.58   10.0%   9.2%   Fee    
41   RAIT   Mill Street Lofts   92.0%   1,142,808   477,442   665,366   63,511   601,855   1.56   1.42   10.1%   9.1%   Fee    
42   SMF II   College Park Retail   92.1%   1,491,214   795,617   695,597   49,536   646,061   1.78   1.65   11.1%   10.3%   Leasehold   12/31/78
43   JPMCB   Rayen Townhomes   95.0%   838,734   367,668   471,066   21,360   449,706   1.29   1.23   7.7%   7.4%   Fee    
44   SMF II   Circle Mobile Home Park   92.4%   864,861   341,136   523,725   12,033   511,692   1.40   1.36   8.7%   8.5%   Fee    
45   SMF II   Sunshine Plaza   94.0%   1,163,234   331,750   831,484   78,487   752,996   3.03   2.74   14.1%   12.8%   Fee    
46   RCMC   Beachside & Babcock Self Storage Portfolio   92.1%   909,020   408,821   500,199   16,318   483,881   1.38   1.33   8.7%   8.5%   Fee    
46.01   RCMC   Beachside Self Storage   92.6%   553,108   251,008   302,100   10,793   291,307                   Fee    
46.02   RCMC   Babcock Self Storage   91.3%   355,912   157,812   198,100   5,525   192,574                   Fee    
47   SMF II   Topinka’s Plaza   90.3%   810,661   281,170   529,491   31,760   497,731   1.70   1.60   11.0%   10.4%   Fee    
48   Barclays   Trinity Place   93.0%   830,761   260,200   570,561   55,625   514,936   1.93   1.75   12.1%   10.9%   Fee    
49   Barclays   Babies R Us - Miami International Mall   95.0%   470,411   16,875   453,536   22,254   431,282   1.42   1.35   9.6%   9.1%   Fee    
50   Barclays   Ramada Houston Airport   76.6%   1,867,949   1,357,827   510,122   0   510,122   1.58   1.58   11.3%   11.3%   Fee    
51   SMF II   Fenton Business Center   95.0%   623,205   189,014   434,191   22,639   411,552   1.59   1.51   9.9%   9.4%   Fee    
52   Barclays   University West Shopping Center   80.8%   637,433   188,508   448,925   76,596   372,329   1.77   1.47   10.8%   9.0%   Fee    
53   SMF II   La Casa Trail   95.0%   435,918   118,295   317,624   3,950   313,674   1.46   1.45   9.1%   9.0%   Fee    
54   Barclays   Lakeside Industrial Plaza   93.3%   474,215   128,838   345,377   38,894   306,483   1.51   1.34   10.2%   9.0%   Fee    
55   Barclays   Hiram Square Shopping Center   91.5%   506,445   121,864   384,581   41,463   343,118   1.88   1.68   11.7%   10.4%   Fee    
56   RAIT   Berkshire Industrial   95.1%   484,886   66,378   418,508   25,370   393,138   2.01   1.89   12.7%   11.9%   Fee    
57   SMF II   Quail Run   72.8%   624,862   350,683   274,179   15,000   259,179   1.70   1.61   10.5%   10.0%   Fee    
58   JPMCB   4701 United Drive   95.0%   444,525   113,795   330,731   23,527   307,204   2.65   2.46   15.2%   14.1%   Fee    

 

A-1-10
 

                                                 
ANNEX A-1                                        
                                                 
                    UPFRONT ESCROW(16)
                                                 
            Ground Lease       Upfront Capex   Upfront Engin.   Upfront Envir.   Upfront TI/LC   Upfront RE Tax   Upfront Ins.   Upfront Debt Service   Upfront Other
Loan #   Seller(1)   Property Name    Extension Terms   PML %   Reserve ($)   Reserve ($)    Reserve ($)   Reserve ($)(18)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)
1   JPMCB   Civic Opera Building           15,253   838,578   0   3,000,000   1,708,278   0   0   6,488,452
2   Barclays   The Roosevelt New Orleans Waldorf Astoria   None       0   0   0   0   0   0   0   212,103
3   JPMCB   Sunbelt Portfolio           22,100   4,914,730   250,000   6,100,000   1,783,162   0   0   3,464,019
3.01   JPMCB   Wells Fargo Tower                                        
3.02   JPMCB   Inverness Center                                        
3.03   JPMCB   Meridian Building                                        
4   JPMCB   Coral Ridge Shopping Center           3,236   0   67,980   21,573   412,049   327,545   0   0
5   JPMCB   Highland Landmark I           4,516   0   0   0   35,000   0   0   2,176,373
6   RCMC   Airport North Portfolio           0   0   0   3,000,000   438,082   48,550   0   196,739
6.01   RCMC   BNA Corporate Center   None                                    
6.02   RCMC   Lakeview Ridge III                                        
6.03   RCMC   Lakeview Ridge II                                        
6.04   RCMC   Century City Plaza I                                        
7   RCMC   Preferred Freezer Services - Chicago II           0   0   0   0   0   0   0   0
8   RCMC   Rox San Medical Office       15%   0   28,500   0   0   158,725   13,445   0   308,536
9   JPMCB   Brunswick Portfolio       Various   0   0   0   0   0   0   0   0
9.01   JPMCB   BZ Lone Tree                                        
9.02   JPMCB   BZ Gilbert Consolidated                                        
9.03   JPMCB   BZ XL Kennesaw Consolidated                                        
9.04   JPMCB   BZ Randall Road Consolidated                                        
9.05   JPMCB   BZ Romeoville Consolidated                                        
9.06   JPMCB   Cal Oaks Bowl       11%                                
9.07   JPMCB   BZ St Peters Consolidated                                        
9.08   JPMCB   Classic Lanes       12%                                
9.09   JPMCB   Premier Lanes       6%                                
9.10   JPMCB   BZ Brooklyn Park Consolidated                                        
9.11   JPMCB   BZ Eden Prairie                                        
9.12   JPMCB   BZ Lakeville Consolidated                                        
9.13   JPMCB   BZ Blaine Consolidated                                        
9.14   JPMCB   Brunswick’s Norcross                                        
9.15   JPMCB   Majestic Lanes       11%                                
9.16   JPMCB   Bramalea Lanes                                        
9.17   JPMCB   BZ Glendale                                        
9.18   JPMCB   Brunswick’s Marietta                                        
9.19   JPMCB   BZ Watauga Consolidated                                        
9.20   JPMCB   BZ Roswell                                        
9.21   JPMCB   National Lanes                                        
9.22   JPMCB   BZ River Grove                                        
9.23   JPMCB   Via Linda Lanes                                        
9.24   JPMCB   BZ Upland       15%                                
9.25   JPMCB   Foothill Lanes       14%                                
9.26   JPMCB   Riverview Lanes Consolidated                                        
9.27   JPMCB   BZ Heather Ridge                                        
9.28   JPMCB   BZ Westminster                                        
9.29   JPMCB   Columbia Lanes Consolidated                                        
9.30   JPMCB   Brunswick’s Buffalo Grove                                        
9.31   JPMCB   Moreno Valley Bowl       14%                                
9.32   JPMCB   Fairlawn Lanes Consolidated                                        
9.33   JPMCB   BZ Green Mountain                                        
9.34   JPMCB   BZ Mesa                                        
9.35   JPMCB   BZ Lilburn                                        
9.36   JPMCB   BZ Turnersville                                        
9.37   JPMCB   BZ Lakeside                                        
9.38   JPMCB   Harbour Lanes                                        
9.39   JPMCB   Tri-City Bowl                                        
9.40   JPMCB   BZ Normandy Consolidated                                        
9.41   JPMCB   Margate Lanes                                        
9.42   JPMCB   BZ Austell                                        
9.43   JPMCB   BZ Mt Prospect                                        
9.44   JPMCB   BZ Deer Park                                        
9.45   JPMCB   BZ Denton Consolidated                                        
9.46   JPMCB   BZ Woodridge                                        
9.47   JPMCB   Vista Lanes       14%                                
9.48   JPMCB   Wekiva Lanes                                        
9.49   JPMCB   BZ Roselle                                        
9.50   JPMCB   BZ Glendale Heights                                        
9.51   JPMCB   BZ Wheat Ridge                                        
9.52   JPMCB   BZ Circle Consolidated                                        
9.53   JPMCB   BZ Hawthorn Lanes                                        
9.54   JPMCB   Camino Seco Bowl                                        
9.55   JPMCB   Westcreek Lanes Consolidated                                        
9.56   JPMCB   BZ North Ridgeville                                        
9.57   JPMCB   BZ Belle Vernon                                        
9.58   JPMCB   BZ Fountain Square                                        
10   JPMCB   Cumberland Apartments           6,542   0   0   0   344,388   0   0   0
11   JPMCB   Bridgewater Place           5,933   0   0   34,110   683,335   0   0   1,795,582
12   RCMC   ATCAP 35-75 Industrial Portfolio           150,000   107,928   0   250,000   385,711   20,967   0   42,861
12.01   RCMC   Richardson Business Center                                        
12.02   RCMC   Trinity Mills Distribution Center                                        
12.03   RCMC   Richardson Distribution Center                                        
12.04   RCMC   Innovation Park                                        
13   Barclays   1500 Champa Street           0   0   0   100,000   38,703   0   0   225,716
14   Barclays   Klotz Multifamily Portfolio           0   163,813   0   0   156,044   0   0   0
14.01   Barclays   University Townhomes                                        
14.02   Barclays   Brentwood Creek Apartments                                        

 

A-1-11
 

                                                 
ANNEX A-1                                        
                                                 
                    UPFRONT ESCROW(16)
                                                 
            Ground Lease       Upfront Capex   Upfront Engin.   Upfront Envir.   Upfront TI/LC   Upfront RE Tax   Upfront Ins.   Upfront Debt Service   Upfront Other
Loan #   Seller(1)   Property Name    Extension Terms   PML %   Reserve ($)   Reserve ($)    Reserve ($)   Reserve ($)(18)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)
14.03   Barclays   Wellington Apartments                                        
14.04   Barclays   Cimarron Apartments                                        
14.05   Barclays   Brentwood Heights Apartments                                        
14.06   Barclays   Candler Apartments                                        
14.07   Barclays   Dogwood Apartments                                        
14.08   Barclays   Lakewood Forest Apartments                                        
14.09   Barclays   Arco Apartments                                        
14.10   Barclays   Guidy Lane Apartments                                        
15   JPMCB   Central Connecticut Portfolio           150,000   22,211   250,000   1,600,000   43,608   0   0   0
15.01   JPMCB   Winbrook Business Park                                        
15.02   JPMCB   Inwood Business Park                                        
16   SMF II   Rock Shadows           75,000   0   0   0   29,666   25,211   0   320,000
17   Barclays   3750 Monroe Avenue           1,700,000   35,000   965,000   1,000,000   124,230   43,663   0   0
18   Barclays   Signature Pavilion Shopping Center       12%   0   0   0   0   100,235   0   0   0
19   RAIT   Midway Commons           150,000   26,750   0   0   109,009   29,572   0   0
20   SMF II   Comfort Suites and Fairfield Inn Woodbridge           0   29,375   0   0   53,347   45,910   0   800,000
20.01   SMF II   Fairfield Inn Woodbridge                                        
20.02   SMF II   Comfort Suites Woodbridge                                        
21   JPMCB   Dadeland at 9700           848   0   0   7,063   88,355   59,869   0   871,059
22   JPMCB   Dollar General Portfolio           0   0   0   0   69,504   0   0   0
22.01   JPMCB   Dollar General - Denver                                        
22.02   JPMCB   Dollar General - Beaver Falls                                        
22.03   JPMCB   Dollar General - Dover                                        
22.04   JPMCB   Dollar General - Wolcott                                        
22.05   JPMCB   Dollar General - Waynesboro                                        
22.06   JPMCB   Dollar General - Youngstown                                        
22.07   JPMCB   Dollar General - Canfield                                        
22.08   JPMCB   Dollar General - Chillicothe                                        
22.09   JPMCB   Dollar General - New Waterford                                        
22.10   JPMCB   Dollar General - Oklahoma City                                        
22.11   JPMCB   Dollar General - Box Elder                                        
22.12   JPMCB   Dollar General - Beaver                                        
23   RCMC   Parkwood I & Willowbrook I & II Portfolio           100,000   31,063   0   550,000   345,810   63,509   0   232,989
23.01   RCMC   Parkwood I                                        
23.02   RCMC   Willowbrook I & II                                        
24   SMF II   Center Plaza       9%   0   65,625   0   50,000   63,260   12,617   0   0
25   Barclays   3501 East Biddle Street           0   0   0   0   0   0   0   0
26   SMF II   6th Avenue Mixed Use       Various   0   32,375   0   0   112,317   5,568   0   300,000
26.01   SMF II   3731-3739 6th Avenue       14%                                
26.02   SMF II   3785 6th Avenue       10%                                
26.03   SMF II   3715 6th Avenue       10%                                
26.04   SMF II   3795 6th Avenue       13%                                
26.05   SMF II   3725 6th Avenue       NAP                                
26.06   SMF II   3751-3757 6th Avenue       16%                                
27   Barclays   Simply Self Storage Portfolio - Memphis MSA II           0   0   0   0   57,430   0   0   1,126,956
27.01   Barclays   Simply Self Storage - Olive Branch, MS                                        
27.02   Barclays   Simply Self Storage - Collierville, TN                                        
27.03   Barclays   Simply Self Storage - Memphis, TN                                        
28   SMF II   Lakeview Terrace       18%   0   32,750   0   0   43,531   13,164   0   0
29   SMF II   Eastlake Commons           0   23,438   0   0   23,092   15,733   0   0
30   Barclays   Marquis Parc Apartments           0   735,291   0   0   249,908   37,298   0   0
31   SMF II   Storage Pros Pembroke Pines           0   0   0   0   61,839   8,578   0   0
32   JPMCB   Doubletree Racine           10,776   0   0   0   27,440   0   507,393   2,508,962
33   Barclays   David’s Bridal Distribution Center           0   335,313   0   0   0   15,754   0   0
34   RCMC   ATCAP Austin & Houston Industrial Portfolio           0   257,961   0   0   108,309   3,985   0   100,000
34.01   RCMC   Houston Industrial                                        
34.02   RCMC   Austin Industrial                                        
35   RAIT   300 Marietta Street           24,500   8,313   0   0   59,810   14,000   0   0
36   Barclays   Holiday Inn Express & Suites - Chicago West           0   0   0   0   0   10,333   0   0
37   Barclays   Woodridge Apartments           0   0   0   0   22,149   0   0   0
38   JPMCB   835 Heights           800   0   0   0   66,667   525   0   0
39   SMF II   Hampton Inn Cleveland Airport           0   0   0   0   24,185   6,462   17,000   1,350,000
40   Barclays   Burgard Industrial       13%   0   0   0   0   48,516   0   0   52,500
41   RAIT   Mill Street Lofts           0   10,000   0   125,000   16,031   4,698   0   325,000
42   SMF II   College Park Retail   None       0   0   0   0   4,081   3,303   0   17,396
43   JPMCB   Rayen Townhomes       11%   1,780   0   0   0   40,800   3,600   0   0
44   SMF II   Circle Mobile Home Park           0   105,906   0   0   20,721   2,778   0   0
45   SMF II   Sunshine Plaza           0   0   0   0   89,152   19,552   0   0
46   RCMC   Beachside & Babcock Self Storage Portfolio           0   50,263   0   0   39,485   12,376   0   293,000
46.01   RCMC   Beachside Self Storage                                        
46.02   RCMC   Babcock Self Storage                                        
47   SMF II   Topinka’s Plaza           0   0   4,375   250,000   8,152   6,741   0   0
48   Barclays   Trinity Place       12%   0   69,813   0   9,552   42,024   0   0   0
49   Barclays   Babies R Us - Miami International Mall           0   0   0   0   0   0   0   0
50   Barclays   Ramada Houston Airport           0   133,125   0   0   69,733   35,333   0   0
51   SMF II   Fenton Business Center       6%   0   0   0   39,056   48,723   3,457   0   8,375
52   Barclays   University West Shopping Center           0   20,500   0   0   18,169   0   0   2,475
53   SMF II   La Casa Trail           11,850   0   0   0   6,441   5,492   0   0
54   Barclays   Lakeside Industrial Plaza           0   0   0   0   26,503   3,818   0   0
55   Barclays   Hiram Square Shopping Center           0   0   0   27,820   26,245   967   0   0
56   RAIT   Berkshire Industrial           0   0   0   0   20,947   11,965   0   27,300
57   SMF II   Quail Run           45,000   0   0   0   9,896   14,468   0   70,000
58   JPMCB   4701 United Drive           0   0   0   0   0   0   0   0

 

A-1-12
 

                                 
ANNEX A-1                        
                                 
            MONTHLY ESCROW(17)
                                 
            Monthly Capex   Monthly Envir.   Monthly TI/LC   Monthly RE Tax   Monthly Ins.   Monthly Other
Loan #   Seller(1)   Property Name   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)(21)
1   JPMCB   Civic Opera Building   15,253   0   95,330   294,167   Springing   61,616
2   Barclays   The Roosevelt New Orleans Waldorf Astoria   Springing   0   0   Springing   Springing   0
3   JPMCB   Sunbelt Portfolio   22,100   0   143,600   240,800   Springing   0
3.01   JPMCB   Wells Fargo Tower                        
3.02   JPMCB   Inverness Center                        
3.03   JPMCB   Meridian Building                        
4   JPMCB   Coral Ridge Shopping Center   3,236   0   21,573   45,783   65,509   Springing
5   JPMCB   Highland Landmark I   4,516   0   Springing   49,228   Springing   0
6   RCMC   Airport North Portfolio   8,200   0   34,172   62,583   4,414   Springing
6.01   RCMC   BNA Corporate Center                        
6.02   RCMC   Lakeview Ridge III                        
6.03   RCMC   Lakeview Ridge II                        
6.04   RCMC   Century City Plaza I                        
7   RCMC   Preferred Freezer Services - Chicago II   0   0   0   Springing   Springing   0
8   RCMC   Rox San Medical Office   1,260   0   10,000   26,454   2,689   0
9   JPMCB   Brunswick Portfolio   Springing   0   0   Springing   Springing   0
9.01   JPMCB   BZ Lone Tree                        
9.02   JPMCB   BZ Gilbert Consolidated                        
9.03   JPMCB   BZ XL Kennesaw Consolidated                        
9.04   JPMCB   BZ Randall Road Consolidated                        
9.05   JPMCB   BZ Romeoville Consolidated                        
9.06   JPMCB   Cal Oaks Bowl                        
9.07   JPMCB   BZ St Peters Consolidated                        
9.08   JPMCB   Classic Lanes                        
9.09   JPMCB   Premier Lanes                        
9.10   JPMCB   BZ Brooklyn Park Consolidated                        
9.11   JPMCB   BZ Eden Prairie                        
9.12   JPMCB   BZ Lakeville Consolidated                        
9.13   JPMCB   BZ Blaine Consolidated                        
9.14   JPMCB   Brunswick’s Norcross                        
9.15   JPMCB   Majestic Lanes                        
9.16   JPMCB   Bramalea Lanes                        
9.17   JPMCB   BZ Glendale                        
9.18   JPMCB   Brunswick’s Marietta                        
9.19   JPMCB   BZ Watauga Consolidated                        
9.20   JPMCB   BZ Roswell                        
9.21   JPMCB   National Lanes                        
9.22   JPMCB   BZ River Grove                        
9.23   JPMCB   Via Linda Lanes                        
9.24   JPMCB   BZ Upland                        
9.25   JPMCB   Foothill Lanes                        
9.26   JPMCB   Riverview Lanes Consolidated                        
9.27   JPMCB   BZ Heather Ridge                        
9.28   JPMCB   BZ Westminster                        
9.29   JPMCB   Columbia Lanes Consolidated                        
9.30   JPMCB   Brunswick’s Buffalo Grove                        
9.31   JPMCB   Moreno Valley Bowl                        
9.32   JPMCB   Fairlawn Lanes Consolidated                        
9.33   JPMCB   BZ Green Mountain                        
9.34   JPMCB   BZ Mesa                        
9.35   JPMCB   BZ Lilburn                        
9.36   JPMCB   BZ Turnersville                        
9.37   JPMCB   BZ Lakeside                        
9.38   JPMCB   Harbour Lanes                        
9.39   JPMCB   Tri-City Bowl                        
9.40   JPMCB   BZ Normandy Consolidated                        
9.41   JPMCB   Margate Lanes                        
9.42   JPMCB   BZ Austell                        
9.43   JPMCB   BZ Mt Prospect                        
9.44   JPMCB   BZ Deer Park                        
9.45   JPMCB   BZ Denton Consolidated                        
9.46   JPMCB   BZ Woodridge                        
9.47   JPMCB   Vista Lanes                        
9.48   JPMCB   Wekiva Lanes                        
9.49   JPMCB   BZ Roselle                        
9.50   JPMCB   BZ Glendale Heights                        
9.51   JPMCB   BZ Wheat Ridge                        
9.52   JPMCB   BZ Circle Consolidated                        
9.53   JPMCB   BZ Hawthorn Lanes                        
9.54   JPMCB   Camino Seco Bowl                        
9.55   JPMCB   Westcreek Lanes Consolidated                        
9.56   JPMCB   BZ North Ridgeville                        
9.57   JPMCB   BZ Belle Vernon                        
9.58   JPMCB   BZ Fountain Square                        
10   JPMCB   Cumberland Apartments   6,542   0   0   38,265   Springing   0
11   JPMCB   Bridgewater Place   5,933   0   34,110   58,600   Springing   0
12   RCMC   ATCAP 35-75 Industrial Portfolio   8,692   0   20,440   48,214   6,989   0
12.01   RCMC   Richardson Business Center                        
12.02   RCMC   Trinity Mills Distribution Center                        
12.03   RCMC   Richardson Distribution Center                        
12.04   RCMC   Innovation Park                        
13   Barclays   1500 Champa Street   3,359   0   11,998   19,352   4,263   0
14   Barclays   Klotz Multifamily Portfolio   28,250   0   0   32,368   Springing   0
14.01   Barclays   University Townhomes                        
14.02   Barclays   Brentwood Creek Apartments                        

 

A-1-13
 

                                 
ANNEX A-1                        
                                 
            MONTHLY ESCROW(17)
                                 
            Monthly Capex   Monthly Envir.   Monthly TI/LC   Monthly RE Tax   Monthly Ins.   Monthly Other
Loan #   Seller(1)   Property Name   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)   Reserve ($)(21)
14.03   Barclays   Wellington Apartments                        
14.04   Barclays   Cimarron Apartments                        
14.05   Barclays   Brentwood Heights Apartments                        
14.06   Barclays   Candler Apartments                        
14.07   Barclays   Dogwood Apartments                        
14.08   Barclays   Lakewood Forest Apartments                        
14.09   Barclays   Arco Apartments                        
14.10   Barclays   Guidy Lane Apartments                        
15   JPMCB   Central Connecticut Portfolio   Springing   0   Springing   43,608   Springing   0
15.01   JPMCB   Winbrook Business Park                        
15.02   JPMCB   Inwood Business Park                        
16   SMF II   Rock Shadows   Springing   0   0   5,933   2,571   Springing
17   Barclays   3750 Monroe Avenue   0   0   Springing   21,243   Springing   0
18   Barclays   Signature Pavilion Shopping Center   0   0   0   25,059   Springing   0
19   RAIT   Midway Commons   1,458   0   7,289   18,168   4,225   0
20   SMF II   Comfort Suites and Fairfield Inn Woodbridge   14,357   0   0   26,674   4,173   Springing
20.01   SMF II   Fairfield Inn Woodbridge                        
20.02   SMF II   Comfort Suites Woodbridge                        
21   JPMCB   Dadeland at 9700   848   0   7,063   12,622   6,652   Springing
22   JPMCB   Dollar General Portfolio   0   0   0   12,442   Springing   Springing
22.01   JPMCB   Dollar General - Denver                        
22.02   JPMCB   Dollar General - Beaver Falls                        
22.03   JPMCB   Dollar General - Dover                        
22.04   JPMCB   Dollar General - Wolcott                        
22.05   JPMCB   Dollar General - Waynesboro                        
22.06   JPMCB   Dollar General - Youngstown                        
22.07   JPMCB   Dollar General - Canfield                        
22.08   JPMCB   Dollar General - Chillicothe                        
22.09   JPMCB   Dollar General - New Waterford                        
22.10   JPMCB   Dollar General - Oklahoma City                        
22.11   JPMCB   Dollar General - Box Elder                        
22.12   JPMCB   Dollar General - Beaver                        
23   RCMC   Parkwood I & Willowbrook I & II Portfolio   3,952   0   15,809   43,226   15,877   0
23.01   RCMC   Parkwood I                        
23.02   RCMC   Willowbrook I & II                        
24   SMF II   Center Plaza   1,233   0   3,082   12,652   2,103   0
25   Barclays   3501 East Biddle Street   Springing   0   Springing   Springing   Springing   0
26   SMF II   6th Avenue Mixed Use   746   0   3,977   16,045   2,784   0
26.01   SMF II   3731-3739 6th Avenue                        
26.02   SMF II   3785 6th Avenue                        
26.03   SMF II   3715 6th Avenue                        
26.04   SMF II   3795 6th Avenue                        
26.05   SMF II   3725 6th Avenue                        
26.06   SMF II   3751-3757 6th Avenue                        
27   Barclays   Simply Self Storage Portfolio - Memphis MSA II   2,326   0   0   0   Springing   0
27.01   Barclays   Simply Self Storage - Olive Branch, MS                        
27.02   Barclays   Simply Self Storage - Collierville, TN                        
27.03   Barclays   Simply Self Storage - Memphis, TN                        
28   SMF II   Lakeview Terrace   1,769   0   4,167   8,706   1,646   0
29   SMF II   Eastlake Commons   1,553   0   9,708   11,546   3,933   0
30   Barclays   Marquis Parc Apartments   7,371   0   0   24,991   7,574   0
31   SMF II   Storage Pros Pembroke Pines   925   0   0   10,307   3,751   0
32   JPMCB   Doubletree Racine   4% of Gross Revenues   0   0   13,720   Springing   Springing
33   Barclays   David’s Bridal Distribution Center   1,453   0   5,087   8,445   Springing   0
34   RCMC   ATCAP Austin & Houston Industrial Portfolio   1,514   0   3,785   15,473   1,992   Springing
34.01   RCMC   Houston Industrial                        
34.02   RCMC   Austin Industrial                        
35   RAIT   300 Marietta Street   Springing   0   2,863   5,437   1,750   0
36   Barclays   Holiday Inn Express & Suites - Chicago West   4% of Gross Revenues   0   0   12,915   3,444   Springing
37   Barclays   Woodridge Apartments   4,250   0   0   7,383   Springing   0
38   JPMCB   835 Heights   800   0   0   11,418   175   0
39   SMF II   Hampton Inn Cleveland Airport   2% of Gross Revenues   0   0   12,093   3,231   Springing
40   Barclays   Burgard Industrial   1,004   0   2,677   8,086   Springing   Springing
41   RAIT   Mill Street Lofts   882   0   4,411   8,015   940   0
42   SMF II   College Park Retail   727   0   3,637   4,081   330   17,482
43   JPMCB   Rayen Townhomes   1,780   0   0   9,900   1,800   0
44   SMF II   Circle Mobile Home Park   1,003   0   0   6,907   1,389   0
45   SMF II   Sunshine Plaza   1,483   0   Springing   9,906   5,478   Springing
46   RCMC   Beachside & Babcock Self Storage Portfolio   1,354   0   0   3,590   4,247   0
46.01   RCMC   Beachside Self Storage                        
46.02   RCMC   Babcock Self Storage                        
47   SMF II   Topinka’s Plaza   569   0   Springing   8,152   1,124   Springing
48   Barclays   Trinity Place   599   0   3,995   8,003   Springing   0
49   Barclays   Babies R Us - Miami International Mall   Springing   0   0   Springing   Springing   0
50   Barclays   Ramada Houston Airport   4% of Gross Revenues   0   0   10,362   3,533   Springing
51   SMF II   Fenton Business Center   362   0   Springing   8,120   384   0
52   Barclays   University West Shopping Center   1,202   0   6,008   6,056   3,332   Springing
53   SMF II   La Casa Trail   Springing   0   0   1,288   497   0
54   Barclays   Lakeside Industrial Plaza   467   0   1,635   5,492   Springing   0
55   Barclays   Hiram Square Shopping Center   578   0   2,080   3,281   322   0
56   RAIT   Berkshire Industrial   533   0   2,667   1,746   997   0
57   SMF II   Quail Run   Springing   0   0   1,979   1,399   Springing
58   JPMCB   4701 United Drive   0   0   0   Springing   Springing   0

 

A-1-14
 

                                     
ANNEX A-1                            
                                     
            RESERVE CAPS(18)
                                     
            CapEx   Envir.   TI/LC   RE Tax   Insur.   Debt Service   Other
Loan #   Seller(1)   Property Name    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)
1   JPMCB   Civic Opera Building                            
2   Barclays   The Roosevelt New Orleans Waldorf Astoria                            
3   JPMCB   Sunbelt Portfolio                            
3.01   JPMCB   Wells Fargo Tower                            
3.02   JPMCB   Inverness Center                            
3.03   JPMCB   Meridian Building                            
4   JPMCB   Coral Ridge Shopping Center   117,468       776,640               2,450,320
5   JPMCB   Highland Landmark I                            
6   RCMC   Airport North Portfolio   295,200       3,000,000                
6.01   RCMC   BNA Corporate Center                            
6.02   RCMC   Lakeview Ridge III                            
6.03   RCMC   Lakeview Ridge II                            
6.04   RCMC   Century City Plaza I                            
7   RCMC   Preferred Freezer Services - Chicago II                            
8   RCMC   Rox San Medical Office           360,000                
9   JPMCB   Brunswick Portfolio                            
9.01   JPMCB   BZ Lone Tree                            
9.02   JPMCB   BZ Gilbert Consolidated                            
9.03   JPMCB   BZ XL Kennesaw Consolidated                            
9.04   JPMCB   BZ Randall Road Consolidated                            
9.05   JPMCB   BZ Romeoville Consolidated                            
9.06   JPMCB   Cal Oaks Bowl                            
9.07   JPMCB   BZ St Peters Consolidated                            
9.08   JPMCB   Classic Lanes                            
9.09   JPMCB   Premier Lanes                            
9.10   JPMCB   BZ Brooklyn Park Consolidated                            
9.11   JPMCB   BZ Eden Prairie                            
9.12   JPMCB   BZ Lakeville Consolidated                            
9.13   JPMCB   BZ Blaine Consolidated                            
9.14   JPMCB   Brunswick’s Norcross                            
9.15   JPMCB   Majestic Lanes                            
9.16   JPMCB   Bramalea Lanes                            
9.17   JPMCB   BZ Glendale                            
9.18   JPMCB   Brunswick’s Marietta                            
9.19   JPMCB   BZ Watauga Consolidated                            
9.20   JPMCB   BZ Roswell                            
9.21   JPMCB   National Lanes                            
9.22   JPMCB   BZ River Grove                            
9.23   JPMCB   Via Linda Lanes                            
9.24   JPMCB   BZ Upland                            
9.25   JPMCB   Foothill Lanes                            
9.26   JPMCB   Riverview Lanes Consolidated                            
9.27   JPMCB   BZ Heather Ridge                            
9.28   JPMCB   BZ Westminster                            
9.29   JPMCB   Columbia Lanes Consolidated                            
9.30   JPMCB   Brunswick’s Buffalo Grove                            
9.31   JPMCB   Moreno Valley Bowl                            
9.32   JPMCB   Fairlawn Lanes Consolidated                            
9.33   JPMCB   BZ Green Mountain                            
9.34   JPMCB   BZ Mesa                            
9.35   JPMCB   BZ Lilburn                            
9.36   JPMCB   BZ Turnersville                            
9.37   JPMCB   BZ Lakeside                            
9.38   JPMCB   Harbour Lanes                            
9.39   JPMCB   Tri-City Bowl                            
9.40   JPMCB   BZ Normandy Consolidated                            
9.41   JPMCB   Margate Lanes                            
9.42   JPMCB   BZ Austell                            
9.43   JPMCB   BZ Mt Prospect                            
9.44   JPMCB   BZ Deer Park                            
9.45   JPMCB   BZ Denton Consolidated                            
9.46   JPMCB   BZ Woodridge                            
9.47   JPMCB   Vista Lanes                            
9.48   JPMCB   Wekiva Lanes                            
9.49   JPMCB   BZ Roselle                            
9.50   JPMCB   BZ Glendale Heights                            
9.51   JPMCB   BZ Wheat Ridge                            
9.52   JPMCB   BZ Circle Consolidated                            
9.53   JPMCB   BZ Hawthorn Lanes                            
9.54   JPMCB   Camino Seco Bowl                            
9.55   JPMCB   Westcreek Lanes Consolidated                            
9.56   JPMCB   BZ North Ridgeville                            
9.57   JPMCB   BZ Belle Vernon                            
9.58   JPMCB   BZ Fountain Square                            
10   JPMCB   Cumberland Apartments                            
11   JPMCB   Bridgewater Place                            
12   RCMC   ATCAP 35-75 Industrial Portfolio           735,830                
12.01   RCMC   Richardson Business Center                            
12.02   RCMC   Trinity Mills Distribution Center                            
12.03   RCMC   Richardson Distribution Center                            
12.04   RCMC   Innovation Park                            
13   Barclays   1500 Champa Street           450,000                
14   Barclays   Klotz Multifamily Portfolio                            
14.01   Barclays   University Townhomes                            
14.02   Barclays   Brentwood Creek Apartments                            

 

A-1-15
 

                                     
ANNEX A-1                            
                                     
            RESERVE CAPS(18)
                                     
            CapEx   Envir.   TI/LC   RE Tax   Insur.   Debt Service   Other
Loan #   Seller(1)   Property Name    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)    Reserve Cap ($)
14.03   Barclays   Wellington Apartments                            
14.04   Barclays   Cimarron Apartments                            
14.05   Barclays   Brentwood Heights Apartments                            
14.06   Barclays   Candler Apartments                            
14.07   Barclays   Dogwood Apartments                            
14.08   Barclays   Lakewood Forest Apartments                            
14.09   Barclays   Arco Apartments                            
14.10   Barclays   Guidy Lane Apartments                            
15   JPMCB   Central Connecticut Portfolio   100,000       1,000,000                
15.01   JPMCB   Winbrook Business Park                            
15.02   JPMCB   Inwood Business Park                            
16   SMF II   Rock Shadows   75,000                       330,943
17   Barclays   3750 Monroe Avenue           650,000                
18   Barclays   Signature Pavilion Shopping Center                            
19   RAIT   Midway Commons           262,410                
20   SMF II   Comfort Suites and Fairfield Inn Woodbridge                           Comfort Inn Franchise Reserve: 808,000; Fairfield Inn Franchise Reserve: 720,000
20.01   SMF II   Fairfield Inn Woodbridge                            
20.02   SMF II   Comfort Suites Woodbridge                            
21   JPMCB   Dadeland at 9700   30,528       254,280                
22   JPMCB   Dollar General Portfolio                            
22.01   JPMCB   Dollar General - Denver                            
22.02   JPMCB   Dollar General - Beaver Falls                            
22.03   JPMCB   Dollar General - Dover                            
22.04   JPMCB   Dollar General - Wolcott                            
22.05   JPMCB   Dollar General - Waynesboro                            
22.06   JPMCB   Dollar General - Youngstown                            
22.07   JPMCB   Dollar General - Canfield                            
22.08   JPMCB   Dollar General - Chillicothe                            
22.09   JPMCB   Dollar General - New Waterford                            
22.10   JPMCB   Dollar General - Oklahoma City                            
22.11   JPMCB   Dollar General - Box Elder                            
22.12   JPMCB   Dollar General - Beaver                            
23   RCMC   Parkwood I & Willowbrook I & II Portfolio           300,000                
23.01   RCMC   Parkwood I                            
23.02   RCMC   Willowbrook I & II                            
24   SMF II   Center Plaza           250,000                
25   Barclays   3501 East Biddle Street                            
26   SMF II   6th Avenue Mixed Use           300,000                
26.01   SMF II   3731-3739 6th Avenue                            
26.02   SMF II   3785 6th Avenue                            
26.03   SMF II   3715 6th Avenue                            
26.04   SMF II   3795 6th Avenue                            
26.05   SMF II   3725 6th Avenue                            
26.06   SMF II   3751-3757 6th Avenue                            
27   Barclays   Simply Self Storage Portfolio - Memphis MSA II   83,736                        
27.01   Barclays   Simply Self Storage - Olive Branch, MS                            
27.02   Barclays   Simply Self Storage - Collierville, TN                            
27.03   Barclays   Simply Self Storage - Memphis, TN                            
28   SMF II   Lakeview Terrace   200,000       350,000                
29   SMF II   Eastlake Commons           600,000                
30   Barclays   Marquis Parc Apartments                            
31   SMF II   Storage Pros Pembroke Pines                            
32   JPMCB   Doubletree Racine                            
33   Barclays   David’s Bridal Distribution Center           300,000                
34   RCMC   ATCAP Austin & Houston Industrial Portfolio           150,000                
34.01   RCMC   Houston Industrial                            
34.02   RCMC   Austin Industrial                            
35   RAIT   300 Marietta Street   20,615       103,077                
36   Barclays   Holiday Inn Express & Suites - Chicago West                            
37   Barclays   Woodridge Apartments   153,000                        
38   JPMCB   835 Heights                            
39   SMF II   Hampton Inn Cleveland Airport                            
40   Barclays   Burgard Industrial   36,138       96,367               350,000
41   RAIT   Mill Street Lofts                            
42   SMF II   College Park Retail   26,189       130,947                
43   JPMCB   Rayen Townhomes                            
44   SMF II   Circle Mobile Home Park   60,180                        
45   SMF II   Sunshine Plaza                            
46   RCMC   Beachside & Babcock Self Storage Portfolio                            
46.01   RCMC   Beachside Self Storage                            
46.02   RCMC   Babcock Self Storage                            
47   SMF II   Topinka’s Plaza           200,000                
48   Barclays   Trinity Place   21,564       144,000                
49   Barclays   Babies R Us - Miami International Mall                            
50   Barclays   Ramada Houston Airport                            
51   SMF II   Fenton Business Center           39,056                
52   Barclays   University West Shopping Center           200,000                
53   SMF II   La Casa Trail   11,850                        
54   Barclays   Lakeside Industrial Plaza   16,812                        
55   Barclays   Hiram Square Shopping Center           99,828                
56   RAIT   Berkshire Industrial                            
57   SMF II   Quail Run   45,000                       51,358
58   JPMCB   4701 United Drive           0                

A-1-16
 

                                                 
ANNEX A-1                                        
                                                 
                LARGEST TENANT (3), (19), (20), (21)   2nd LARGEST TENANT (3), (19), (20), (21)   3rd LARGEST TENANT (3), (19), (20), (21)
                                                 
            Single           Lease           Lease           Lease
Loan #   Seller(1)   Property Name   Tenant   Largest Tenant   Unit Size   Expiration   2nd Largest Tenant   Unit Size   Expiration   3rd Largest Tenant   Unit Size   Expiration
1   JPMCB   Civic Opera Building   No   Cassiday Schade LLP   63,073   02/28/18   Technexus, LLC   36,431   04/30/25   American Institutes for Research   28,641   11/30/15
2   Barclays   The Roosevelt New Orleans Waldorf Astoria   No                                    
3   JPMCB   Sunbelt Portfolio   No                                    
3.01   JPMCB   Wells Fargo Tower   No   Burr & Forman   138,806   10/31/22   Wells Fargo Bank   90,646   12/31/19   Baker Donelson   71,483   01/31/23
3.02   JPMCB   Inverness Center   No   SunGard Business Systems, LLC   92,278   12/31/17   Southern Company Services   52,966   06/30/18   EPL, Inc.   24,600   06/30/21
3.03   JPMCB   Meridian Building   No   Nelson Mullins Riley   188,203   03/31/24   Morgan Stanley, LLC   14,110   08/31/17   Ogletree Deakins Nash   13,154   02/28/16
4   JPMCB   Coral Ridge Shopping Center   No   Target   122,516   01/31/24   Publix Super Market   47,850   08/31/18   AMC Theatres   36,825   09/30/32
5   JPMCB   Highland Landmark I   No   Advocate Health Care   197,323   04/30/28   Univar   37,779   06/30/24   Advocate Health Care   2,810   11/09/16
6   RCMC   Airport North Portfolio   No                                    
6.01   RCMC   BNA Corporate Center   No   National Distribution & Contracting, Inc.   23,725   04/30/21   C.R. Gibson, LLC   18,725   02/29/16   United States of America - FDA   14,004   07/31/16
6.02   RCMC   Lakeview Ridge III   No   Permanent General Companies, Inc.   78,152   11/30/17   Brasfield & Gorrie, LLC   27,711   02/28/17   Complexcare Solutions, Inc.   13,925   02/28/18
6.03   RCMC   Lakeview Ridge II   No   TLC Corporate Services LLC   23,315   09/30/19   Pennsylvania National Mutual   9,225   08/31/21   PRGX USA, Inc.   5,331   01/31/16
6.04   RCMC   Century City Plaza I   No   Universal Lighting Technologies   14,687   09/30/21   Identity Group, LLC   4,424   02/28/17   CenturyLink Communications, LLC   3,937   05/31/19
7   RCMC   Preferred Freezer Services - Chicago II   Yes   Preferred Freezer Services   174,786   10/31/34                        
8   RCMC   Rox San Medical Office   No   Calvert Enterprises, Inc.   6,341   12/31/23   Radnet Management, Inc.   6,132   06/30/23   Dermatology Associates Medical Group   5,090   03/31/17
9   JPMCB   Brunswick Portfolio   Yes                                    
9.01   JPMCB   BZ Lone Tree   Yes   Bowlmor AMF Corp.   60,016   09/30/34                        
9.02   JPMCB   BZ Gilbert Consolidated   Yes   Bowlmor AMF Corp.   57,741   09/30/34                        
9.03   JPMCB   BZ XL Kennesaw Consolidated   Yes   Bowlmor AMF Corp.   52,287   09/30/34                        
9.04   JPMCB   BZ Randall Road Consolidated   Yes   Bowlmor AMF Corp.   57,527   09/30/34                        
9.05   JPMCB   BZ Romeoville Consolidated   Yes   Bowlmor AMF Corp.   61,192   09/30/34                        
9.06   JPMCB   Cal Oaks Bowl   Yes   Bowlmor AMF Corp.   35,325   09/30/34                        
9.07   JPMCB   BZ St Peters Consolidated   Yes   Bowlmor AMF Corp.   57,085   09/30/34                        
9.08   JPMCB   Classic Lanes   Yes   Bowlmor AMF Corp.   35,325   09/30/34                        
9.09   JPMCB   Premier Lanes   Yes   Bowlmor AMF Corp.   42,700   09/30/34                        
9.10   JPMCB   BZ Brooklyn Park Consolidated   Yes   Bowlmor AMF Corp.   60,944   09/30/34                        
9.11   JPMCB   BZ Eden Prairie   Yes   Bowlmor AMF Corp.   45,285   09/30/34                        
9.12   JPMCB   BZ Lakeville Consolidated   Yes   Bowlmor AMF Corp.   58,656   09/30/34                        
9.13   JPMCB   BZ Blaine Consolidated   Yes   Bowlmor AMF Corp.   57,536   09/30/34                        
9.14   JPMCB   Brunswick’s Norcross   Yes   Bowlmor AMF Corp.   39,924   09/30/34                        
9.15   JPMCB   Majestic Lanes   Yes   Bowlmor AMF Corp.   36,219   09/30/34                        
9.16   JPMCB   Bramalea Lanes   Yes   Bowlmor AMF Corp.   36,263   09/30/34                        
9.17   JPMCB   BZ Glendale   Yes   Bowlmor AMF Corp.   36,575   09/30/34                        
9.18   JPMCB   Brunswick’s Marietta   Yes   Bowlmor AMF Corp.   35,742   09/30/34                        
9.19   JPMCB   BZ Watauga Consolidated   Yes   Bowlmor AMF Corp.   36,062   09/30/34                        
9.20   JPMCB   BZ Roswell   Yes   Bowlmor AMF Corp.   35,369   09/30/34                        
9.21   JPMCB   National Lanes   Yes   Bowlmor AMF Corp.   36,267   09/30/34                        
9.22   JPMCB   BZ River Grove   Yes   Bowlmor AMF Corp.   38,924   09/30/34                        
9.23   JPMCB   Via Linda Lanes   Yes   Bowlmor AMF Corp.   36,235   09/30/34                        
9.24   JPMCB   BZ Upland   Yes   Bowlmor AMF Corp.   35,724   09/30/34                        
9.25   JPMCB   Foothill Lanes   Yes   Bowlmor AMF Corp.   35,724   09/30/34                        
9.26   JPMCB   Riverview Lanes Consolidated   Yes   Bowlmor AMF Corp.   36,636   09/30/34                        
9.27   JPMCB   BZ Heather Ridge   Yes   Bowlmor AMF Corp.   36,124   09/30/34                        
9.28   JPMCB   BZ Westminster   Yes   Bowlmor AMF Corp.   36,242   09/30/34                        
9.29   JPMCB   Columbia Lanes Consolidated   Yes   Bowlmor AMF Corp.   28,920   09/30/34                        
9.30   JPMCB   Brunswick’s Buffalo Grove   Yes   Bowlmor AMF Corp.   56,916   09/30/34                        
9.31   JPMCB   Moreno Valley Bowl   Yes   Bowlmor AMF Corp.   36,150   09/30/34                        
9.32   JPMCB   Fairlawn Lanes Consolidated   Yes   Bowlmor AMF Corp.   25,801   09/30/34                        
9.33   JPMCB   BZ Green Mountain   Yes   Bowlmor AMF Corp.   36,386   09/30/34                        
9.34   JPMCB   BZ Mesa   Yes   Bowlmor AMF Corp.   34,839   09/30/34                        
9.35   JPMCB   BZ Lilburn   Yes   Bowlmor AMF Corp.   36,247   09/30/34                        
9.36   JPMCB   BZ Turnersville   Yes   Bowlmor AMF Corp.   32,000   09/30/34                        
9.37   JPMCB   BZ Lakeside   Yes   Bowlmor AMF Corp.   36,436   09/30/34                        
9.38   JPMCB   Harbour Lanes   Yes   Bowlmor AMF Corp.   35,379   09/30/34                        
9.39   JPMCB   Tri-City Bowl   Yes   Bowlmor AMF Corp.   45,224   09/30/34                        
9.40   JPMCB   BZ Normandy Consolidated   Yes   Bowlmor AMF Corp.   29,104   09/30/34                        
9.41   JPMCB   Margate Lanes   Yes   Bowlmor AMF Corp.   29,388   09/30/34                        
9.42   JPMCB   BZ Austell   Yes   Bowlmor AMF Corp.   35,971   09/30/34                        
9.43   JPMCB   BZ Mt Prospect   Yes   Bowlmor AMF Corp.   32,671   09/30/34                        
9.44   JPMCB   BZ Deer Park   Yes   Bowlmor AMF Corp.   37,282   09/30/34                        
9.45   JPMCB   BZ Denton Consolidated   Yes   Bowlmor AMF Corp.   29,096   09/30/34                        
9.46   JPMCB   BZ Woodridge   Yes   Bowlmor AMF Corp.   39,700   09/30/34                        
9.47   JPMCB   Vista Lanes   Yes   Bowlmor AMF Corp.   35,371   09/30/34                        
9.48   JPMCB   Wekiva Lanes   Yes   Bowlmor AMF Corp.   36,510   09/30/34                        
9.49   JPMCB   BZ Roselle   Yes   Bowlmor AMF Corp.   40,723   09/30/34                        
9.50   JPMCB   BZ Glendale Heights   Yes   Bowlmor AMF Corp.   28,848   09/30/34                        
9.51   JPMCB   BZ Wheat Ridge   Yes   Bowlmor AMF Corp.   36,342   09/30/34                        
9.52   JPMCB   BZ Circle Consolidated   Yes   Bowlmor AMF Corp.   34,856   09/30/34                        
9.53   JPMCB   BZ Hawthorn Lanes   Yes   Bowlmor AMF Corp.   36,521   09/30/34                        
9.54   JPMCB   Camino Seco Bowl   Yes   Bowlmor AMF Corp.   28,049   09/30/34                        
9.55   JPMCB   Westcreek Lanes Consolidated   Yes   Bowlmor AMF Corp.   35,651   09/30/34                        
9.56   JPMCB   BZ North Ridgeville   Yes   Bowlmor AMF Corp.   35,456   09/30/34                        
9.57   JPMCB   BZ Belle Vernon   Yes   Bowlmor AMF Corp.   30,797   09/30/34                        
9.58   JPMCB   BZ Fountain Square   Yes   Bowlmor AMF Corp.   29,010   09/30/34                        
10   JPMCB   Cumberland Apartments   No                                    
11   JPMCB   Bridgewater Place   No   Varnum   86,397   02/28/23   Spectrum Health   70,062   02/16/24   New York Life   20,064   05/31/24
12   RCMC   ATCAP 35-75 Industrial Portfolio   No                                    
12.01   RCMC   Richardson Business Center   No   D4D Technologies, LLC   30,631   04/30/19   DFW Test Incorporated   20,511   01/31/17   Honest Install   14,760   07/31/22
12.02   RCMC   Trinity Mills Distribution Center   No   Austin Foam Plastics, Inc.   80,272   05/31/16   Fagan Logistics Services, LLC   72,121   02/28/18   First Fitness International, Inc.   48,377   12/31/19
12.03   RCMC   Richardson Distribution Center   No   Triad Manufacturing, Inc.   13,669   05/31/18   Equus Computer Systems, Inc.   12,150   10/31/16   D Cables Management, LLC   11,236   01/31/17
12.04   RCMC   Innovation Park   No   WMH SC Operations   26,658   07/31/22   Inogen, Inc.   23,890   03/31/22   Finetechwin, Inc.   20,613   07/31/17
13   Barclays   1500 Champa Street   No   Zayo Collocation, LLC   26,322   05/31/30   ViaWest   20,326   03/31/18   GSA SS Administration   19,853   08/30/18
14   Barclays   Klotz Multifamily Portfolio   No                                    
14.01   Barclays   University Townhomes   No                                    
14.02   Barclays   Brentwood Creek Apartments   No                                    

 

A-1-17
 

                                                 
ANNEX A-1                                        
                                                 
                LARGEST TENANT (3), (19), (20), (21)   2nd LARGEST TENANT (3), (19), (20), (21)   3rd LARGEST TENANT (3), (19), (20), (21)
                                                 
            Single           Lease           Lease           Lease
Loan #   Seller(1)   Property Name   Tenant   Largest Tenant   Unit Size   Expiration   2nd Largest Tenant   Unit Size   Expiration   3rd Largest Tenant   Unit Size   Expiration
14.03   Barclays   Wellington Apartments   No                                    
14.04   Barclays   Cimarron Apartments   No                                    
14.05   Barclays   Brentwood Heights Apartments   No                                    
14.06   Barclays   Candler Apartments   No                                    
14.07   Barclays   Dogwood Apartments   No                                    
14.08   Barclays   Lakewood Forest Apartments   No                                    
14.09   Barclays   Arco Apartments   No                                    
14.10   Barclays   Guidy Lane Apartments   No                                    
15   JPMCB   Central Connecticut Portfolio   No                                    
15.01   JPMCB   Winbrook Business Park   No   Paychex NA   32,351   09/30/18   Trane US   19,412   02/28/18   GSA   14,318   10/31/20
15.02   JPMCB   Inwood Business Park   No   HESCO   34,596   08/31/20   Henkel   25,370   09/30/17   ATG Rehab   23,420   12/31/19
16   SMF II   Rock Shadows   No                                    
17   Barclays   3750 Monroe Avenue   No   Concentrix Corp   111,597   06/30/20   Maximus Inc.   67,874   05/15/17   Volt Delta Resource   20,257   06/30/18
18   Barclays   Signature Pavilion Shopping Center   No   Regal Cinemas   67,852   01/31/24   Classical Academy   2,800   06/30/16   Sprint Spectrum   2,500   05/31/19
19   RAIT   Midway Commons   No   United States Auto Club   42,793   10/31/18   Amtech Systems, LLC   13,783   02/28/16   Firescope, Inc.   13,448   04/30/17
20   SMF II   Comfort Suites and Fairfield Inn Woodbridge   No                                    
20.01   SMF II   Fairfield Inn Woodbridge   No                                    
20.02   SMF II   Comfort Suites Woodbridge   No                                    
21   JPMCB   Dadeland at 9700   No   Eastern National Bank   21,492   03/31/26   YP Yellow Pages   9,575   11/30/17   City First Mortgage   4,425   12/31/18
22   JPMCB   Dollar General Portfolio   Yes                                    
22.01   JPMCB   Dollar General - Denver   Yes   Dollar General   9,100   07/31/29                        
22.02   JPMCB   Dollar General - Beaver Falls   Yes   Dollar General   9,100   11/30/38                        
22.03   JPMCB   Dollar General - Dover   Yes   Dollar General   9,026   10/31/28                        
22.04   JPMCB   Dollar General - Wolcott   Yes   Dollar General   9,026   05/31/29                        
22.05   JPMCB   Dollar General - Waynesboro   Yes   Dollar General   9,100   11/30/28                        
22.06   JPMCB   Dollar General - Youngstown   Yes   Dollar General   9,026   11/30/28                        
22.07   JPMCB   Dollar General - Canfield   Yes   Dollar General   9,026   10/31/28                        
22.08   JPMCB   Dollar General - Chillicothe   Yes   Dollar General   9,026   06/30/29                        
22.09   JPMCB   Dollar General - New Waterford   Yes   Dollar General   9,100   02/28/29                        
22.10   JPMCB   Dollar General - Oklahoma City   Yes   Dollar General   9,026   04/30/29                        
22.11   JPMCB   Dollar General - Box Elder   Yes   Dollar General   9,100   05/31/29                        
22.12   JPMCB   Dollar General - Beaver   Yes   Dollar General   9,100   04/30/29                        
23   RCMC   Parkwood I & Willowbrook I & II Portfolio   No                                    
23.01   RCMC   Parkwood I   No   Emerus Holdings   11,415   04/30/16   K&M Tech   10,665   08/31/19   NST Transload Operating Company, LLC   7,287   10/31/20
23.02   RCMC   Willowbrook I & II   No   RCI   9,232   04/30/16   Anchor Drilling   8,739   12/31/18   Phoenix Health   4,408   12/31/15
24   SMF II   Center Plaza   No   Café Arizona   11,000   11/30/23   Red Lobster   6,084   07/22/17   Mi Tiendita Latina II   4,200   04/30/17
25   Barclays   3501 East Biddle Street   No   SH Bell Company   167,454   01/30/20   GAF   27,633   03/31/19   Tennant Truck Lines   1   12/31/17
26   SMF II   6th Avenue Mixed Use   Various                                    
26.01   SMF II   3731-3739 6th Avenue   No   ACES   8,960   06/30/19   Laser Away   1,255   11/30/19   Tippy Toes (Nails By Tracy)   1,255   12/31/18
26.02   SMF II   3785 6th Avenue   No   Cascade Spa   3,007   04/30/19   Greenwald Company   3,000   06/30/20   Hillcrest Postal   1,600   06/30/17
26.03   SMF II   3715 6th Avenue   Yes   ACES   6,672   06/30/19                        
26.04   SMF II   3795 6th Avenue   Yes   76 Gas Station   7,600   01/31/18                        
26.05   SMF II   3725 6th Avenue   Yes   Parking Lot   4,166   06/30/19                        
26.06   SMF II   3751-3757 6th Avenue   No   Hostel   9,200   09/30/18   Record City   2,022   MTM   Moda Salon   1,920   MTM
27   Barclays   Simply Self Storage Portfolio - Memphis MSA II   No                                    
27.01   Barclays   Simply Self Storage - Olive Branch, MS   No                                    
27.02   Barclays   Simply Self Storage - Collierville, TN   No                                    
27.03   Barclays   Simply Self Storage - Memphis, TN   No                                    
28   SMF II   Lakeview Terrace   No   Lakeview Farmers Market   19,500   05/31/19   AutoZone   8,050   12/31/19   Double Bargain   7,208   03/31/24
29   SMF II   Eastlake Commons   No   Michigan Airtime   27,023   06/30/24   Tilted Kilt Bar   10,422   04/30/24   Aqua Tots   7,500   01/31/24
30   Barclays   Marquis Parc Apartments   No                                    
31   SMF II   Storage Pros Pembroke Pines   No                                    
32   JPMCB   Doubletree Racine   No                                    
33   Barclays   David’s Bridal Distribution Center   Yes   David’s Bridal   174,400   12/31/26                        
34   RCMC   ATCAP Austin & Houston Industrial Portfolio   Various                                    
34.01   RCMC   Houston Industrial   No   Santini Export Packing Corporation   49,010   08/31/19   K & M Tire, Inc   40,800   02/28/17   Interglobal Plastics   31,000   08/15/16
34.02   RCMC   Austin Industrial   Yes   Wesco Aircraft Hardware Corp.   60,878   07/01/25                        
35   RAIT   300 Marietta Street   No   Stats   15,869   12/31/27   Der Biergarten   5,109   10/31/30   Legacy Property Group   4,490   08/31/22
36   Barclays   Holiday Inn Express & Suites - Chicago West   No                                    
37   Barclays   Woodridge Apartments   No                                    
38   JPMCB   835 Heights   No                                    
39   SMF II   Hampton Inn Cleveland Airport   No                                    
40   Barclays   Burgard Industrial   No   Western Machine Works, Inc.   35,951   10/31/22   IRC Aluminium & Stainless, Inc.   23,640   10/31/23   Western Peterbilt   20,715   03/31/17
41   RAIT   Mill Street Lofts   No   Partners & Napier   31,626   12/31/20   Entercom Rochester, LLC   21,300   06/30/25            
42   SMF II   College Park Retail   No   Mitchell’s   9,075   12/31/19   Bravo   8,375   01/31/20   Claddagh Irish Pub   7,139   12/31/19
43   JPMCB   Rayen Townhomes   No                                    
44   SMF II   Circle Mobile Home Park   No                                    
45   SMF II   Sunshine Plaza   No   Winn-Dixie   47,922   04/30/24   Ace Hardware   13,500   03/31/19   Family Dollar   10,200   12/31/17
46   RCMC   Beachside & Babcock Self Storage Portfolio   No                                    
46.01   RCMC   Beachside Self Storage   No                                    
46.02   RCMC   Babcock Self Storage   No                                    
47   SMF II   Topinka’s Plaza   No   Uni Cleaners   8,000   02/28/21   Fifth Third Bank   7,003   10/31/16   Sprint Spectrum   6,633   01/31/21
48   Barclays   Trinity Place   No   Sleep Solutions   5,692   01/31/20   Davita Dialysis   5,195   08/31/20   McAlister’s Deli   4,900   06/30/19
49   Barclays   Babies R Us - Miami International Mall   Yes   Babies R Us   20,255   12/31/28                        
50   Barclays   Ramada Houston Airport   No                                    
51   SMF II   Fenton Business Center   No   Body By Bobbie   6,867   01/31/19   Rhino Marketing   5,420   12/31/15   QB Medical   4,380   04/30/16
52   Barclays   University West Shopping Center   No   Winn-Dixie   51,559   02/02/19   Car Quest   10,000   01/31/16   Rent-A-Center   4,988   12/31/17
53   SMF II   La Casa Trail   No                                    
54   Barclays   Lakeside Industrial Plaza   No   Butler Coring   10,592   10/31/19   Artsonia   10,473   01/31/19   Frosted Baker   6,268   03/31/18
55   Barclays   Hiram Square Shopping Center   No   The School Box, Inc.   5,250   11/30/19   Mellow Mushroom   4,200   02/28/22   Hai Hai Japanese   3,900   03/31/17
56   RAIT   Berkshire Industrial   Yes   Berkshire Corporation   64,000   12/31/23                        
57   SMF II   Quail Run   No                                    
58   JPMCB   4701 United Drive   Yes   Cathedral Energy   35,850   03/31/30                        

A-1-18
 

                                     
ANNEX A-1                            
                                     
            4th LARGEST TENANT (3), (19), (20), (21)   5th LARGEST TENANT (3), (19), (20), (21)    
                                     
                    Lease           Lease   Loan
Loan #   Seller(1)   Property Name   4th Largest Tenant   Unit Size   Expiration   5th Largest Tenant   Unit Size   Expiration   Purpose
1   JPMCB   Civic Opera Building   Hybris (US) Corp.   28,350   07/31/22   Clarity Consulting, Inc.   21,600   06/30/23   Refinance
2   Barclays   The Roosevelt New Orleans Waldorf Astoria                           Refinance
3   JPMCB   Sunbelt Portfolio                           Acquisition
3.01   JPMCB   Wells Fargo Tower   Leitman, Siegal, Payne   20,311   03/31/20   Ogletree Deakins Nash   16,927   05/31/25    
3.02   JPMCB   Inverness Center   Enercon Services, Inc.   22,152   05/31/19   Resource Management Service   15,872   04/30/17    
3.03   JPMCB   Meridian Building   RGN-Columbia I, LLC   12,072   10/31/23   Fisher & Phillips, LLP   11,695   07/31/24    
4   JPMCB   Coral Ridge Shopping Center   TJ Maxx   35,459   01/31/19   Marshalls   27,000   01/31/17   Refinance
5   JPMCB   Highland Landmark I   Management Office   1,463                   Refinance
6   RCMC   Airport North Portfolio                           Acquisition
6.01   RCMC   BNA Corporate Center   Salem Radio Network, Inc.   13,359   02/29/16   Safe Step Walk-In Tub, Co   10,820   05/31/20    
6.02   RCMC   Lakeview Ridge III   Community Education Partners   7,033   07/31/19   Amtemps, Inc.   4,289   08/31/16    
6.03   RCMC   Lakeview Ridge II   Apex Systems, LLC   4,191   03/31/16   Liberty Mutual Insurance Co.   4,174   03/31/16    
6.04   RCMC   Century City Plaza I   First Call Ambulance Service   3,150   03/31/16   First Choice Lending Services   2,470   09/30/20    
7   RCMC   Preferred Freezer Services - Chicago II                           Acquisition
8   RCMC   Rox San Medical Office   Vision Institute, Inc.   3,430   11/30/22   Randal D. Haworth   3,165   04/30/25   Refinance
9   JPMCB   Brunswick Portfolio                           Acquisition
9.01   JPMCB   BZ Lone Tree                            
9.02   JPMCB   BZ Gilbert Consolidated                            
9.03   JPMCB   BZ XL Kennesaw Consolidated                            
9.04   JPMCB   BZ Randall Road Consolidated                            
9.05   JPMCB   BZ Romeoville Consolidated                            
9.06   JPMCB   Cal Oaks Bowl                            
9.07   JPMCB   BZ St Peters Consolidated                            
9.08   JPMCB   Classic Lanes                            
9.09   JPMCB   Premier Lanes                            
9.10   JPMCB   BZ Brooklyn Park Consolidated                            
9.11   JPMCB   BZ Eden Prairie                            
9.12   JPMCB   BZ Lakeville Consolidated                            
9.13   JPMCB   BZ Blaine Consolidated                            
9.14   JPMCB   Brunswick’s Norcross                            
9.15   JPMCB   Majestic Lanes                            
9.16   JPMCB   Bramalea Lanes                            
9.17   JPMCB   BZ Glendale                            
9.18   JPMCB   Brunswick’s Marietta                            
9.19   JPMCB   BZ Watauga Consolidated                            
9.20   JPMCB   BZ Roswell                            
9.21   JPMCB   National Lanes                            
9.22   JPMCB   BZ River Grove                            
9.23   JPMCB   Via Linda Lanes                            
9.24   JPMCB   BZ Upland                            
9.25   JPMCB   Foothill Lanes                            
9.26   JPMCB   Riverview Lanes Consolidated                            
9.27   JPMCB   BZ Heather Ridge                            
9.28   JPMCB   BZ Westminster                            
9.29   JPMCB   Columbia Lanes Consolidated                            
9.30   JPMCB   Brunswick’s Buffalo Grove                            
9.31   JPMCB   Moreno Valley Bowl                            
9.32   JPMCB   Fairlawn Lanes Consolidated                            
9.33   JPMCB   BZ Green Mountain                            
9.34   JPMCB   BZ Mesa                            
9.35   JPMCB   BZ Lilburn                            
9.36   JPMCB   BZ Turnersville                            
9.37   JPMCB   BZ Lakeside                            
9.38   JPMCB   Harbour Lanes                            
9.39   JPMCB   Tri-City Bowl                            
9.40   JPMCB   BZ Normandy Consolidated                            
9.41   JPMCB   Margate Lanes                            
9.42   JPMCB   BZ Austell                            
9.43   JPMCB   BZ Mt Prospect                            
9.44   JPMCB   BZ Deer Park                            
9.45   JPMCB   BZ Denton Consolidated                            
9.46   JPMCB   BZ Woodridge                            
9.47   JPMCB   Vista Lanes                            
9.48   JPMCB   Wekiva Lanes                            
9.49   JPMCB   BZ Roselle                            
9.50   JPMCB   BZ Glendale Heights                            
9.51   JPMCB   BZ Wheat Ridge                            
9.52   JPMCB   BZ Circle Consolidated                            
9.53   JPMCB   BZ Hawthorn Lanes                            
9.54   JPMCB   Camino Seco Bowl                            
9.55   JPMCB   Westcreek Lanes Consolidated                            
9.56   JPMCB   BZ North Ridgeville                            
9.57   JPMCB   BZ Belle Vernon                            
9.58   JPMCB   BZ Fountain Square                            
10   JPMCB   Cumberland Apartments                           Refinance
11   JPMCB   Bridgewater Place   Colliers International   17,598   10/31/25   Law, Weathers & Richardson   17,555   12/31/18   Refinance
12   RCMC   ATCAP 35-75 Industrial Portfolio                           Acquisition
12.01   RCMC   Richardson Business Center   Intelligent Epitaxy Technology, Inc.   14,669   12/31/16   Ta Chen International, Inc.   11,704   07/31/19    
12.02   RCMC   Trinity Mills Distribution Center   Ingram Entertainment Inc.   40,584   07/31/17                
12.03   RCMC   Richardson Distribution Center   Sity Communications   10,350   MTM   Intermec Technologies Corporation   9,612   08/31/17    
12.04   RCMC   Innovation Park   McDowell and Company Inc.   20,073   03/31/21   Alpine Power Systems, Inc.   13,294   MTM    
13   Barclays   1500 Champa Street   ViaWest   14,186   02/28/18   FDC Servers   7,744   01/31/19   Refinance
14   Barclays   Klotz Multifamily Portfolio                           Recapitalization
14.01   Barclays   University Townhomes                            
14.02   Barclays   Brentwood Creek Apartments                            

 

A-1-19
 

                                     
ANNEX A-1                            
                                     
            4th LARGEST TENANT (3), (19), (20), (21)   5th LARGEST TENANT (3), (19), (20), (21)    
                                     
                    Lease           Lease   Loan
Loan #   Seller(1)   Property Name   4th Largest Tenant   Unit Size   Expiration   5th Largest Tenant   Unit Size   Expiration   Purpose
14.03   Barclays   Wellington Apartments                            
14.04   Barclays   Cimarron Apartments                            
14.05   Barclays   Brentwood Heights Apartments                            
14.06   Barclays   Candler Apartments                            
14.07   Barclays   Dogwood Apartments                            
14.08   Barclays   Lakewood Forest Apartments                            
14.09   Barclays   Arco Apartments                            
14.10   Barclays   Guidy Lane Apartments                            
15   JPMCB   Central Connecticut Portfolio                           Acquisition
15.01   JPMCB   Winbrook Business Park   SolarCity   14,131   04/30/18   Precourt & Cherman   12,135   07/31/17    
15.02   JPMCB   Inwood Business Park   New England Mercantile   14,310   11/30/19   Sonitrol   13,884   06/30/20    
16   SMF II   Rock Shadows                           Refinance
17   Barclays   3750 Monroe Avenue   Sluggers, Inc./TurfTime   15,731   10/30/16   Bricklayers   15,000   06/30/18   Refinance
18   Barclays   Signature Pavilion Shopping Center   Fatburger   2,500   12/31/15   Hichizuki Restaurant   2,300   04/30/16   Refinance
19   RAIT   Midway Commons   Septien Entertainment Group   12,836   11/30/18   Alliance Health Sciences   11,882   02/28/18   Refinance
20   SMF II   Comfort Suites and Fairfield Inn Woodbridge                           Refinance
20.01   SMF II   Fairfield Inn Woodbridge                            
20.02   SMF II   Comfort Suites Woodbridge                            
21   JPMCB   Dadeland at 9700   Dutton Law Group   4,117   04/30/19   Sapurstein & Bloch   3,557   03/31/18   Refinance
22   JPMCB   Dollar General Portfolio                           Acquisition
22.01   JPMCB   Dollar General - Denver                            
22.02   JPMCB   Dollar General - Beaver Falls                            
22.03   JPMCB   Dollar General - Dover                            
22.04   JPMCB   Dollar General - Wolcott                            
22.05   JPMCB   Dollar General - Waynesboro                            
22.06   JPMCB   Dollar General - Youngstown                            
22.07   JPMCB   Dollar General - Canfield                            
22.08   JPMCB   Dollar General - Chillicothe                            
22.09   JPMCB   Dollar General - New Waterford                            
22.10   JPMCB   Dollar General - Oklahoma City                            
22.11   JPMCB   Dollar General - Box Elder                            
22.12   JPMCB   Dollar General - Beaver                            
23   RCMC   Parkwood I & Willowbrook I & II Portfolio                           Refinance
23.01   RCMC   Parkwood I   Sinclair Group   6,448   07/31/20   Stuart Petroleum   5,353   02/28/20    
23.02   RCMC   Willowbrook I & II   Flatrock Compression   3,670   02/28/17   Commercial Resource Capital   3,601   02/28/18    
24   SMF II   Center Plaza   Total Vape   4,100   09/30/18   Gracie Barra   2,750   10/31/16   Acquisition
25   Barclays   3501 East Biddle Street   First Student, Inc.   1   08/31/18               Acquisition
26   SMF II   6th Avenue Mixed Use                           Acquisition
26.01   SMF II   3731-3739 6th Avenue   T&S Ramen   1,238   01/31/19   Our Room   1,175   04/30/20    
26.02   SMF II   3785 6th Avenue   AT&T Wireless   0   09/30/18                
26.03   SMF II   3715 6th Avenue                            
26.04   SMF II   3795 6th Avenue                            
26.05   SMF II   3725 6th Avenue                            
26.06   SMF II   3751-3757 6th Avenue                            
27   Barclays   Simply Self Storage Portfolio - Memphis MSA II                           Acquisition
27.01   Barclays   Simply Self Storage - Olive Branch, MS                            
27.02   Barclays   Simply Self Storage - Collierville, TN                            
27.03   Barclays   Simply Self Storage - Memphis, TN                            
28   SMF II   Lakeview Terrace   A&D Liquor Store   3,450   06/20/20   SNK Oceans Car Wash   2,850   02/28/25   Refinance
29   SMF II   Eastlake Commons   Ichiban Japan Steakhouse   6,100   12/31/20   Wellington Pub   4,650   05/31/18   Refinance
30   Barclays   Marquis Parc Apartments                           Refinance
31   SMF II   Storage Pros Pembroke Pines                           Acquisition
32   JPMCB   Doubletree Racine                           Refinance
33   Barclays   David’s Bridal Distribution Center                           Refinance
34   RCMC   ATCAP Austin & Houston Industrial Portfolio                           Acquisition
34.01   RCMC   Houston Industrial                            
34.02   RCMC   Austin Industrial                            
35   RAIT   300 Marietta Street   Twin Smokers BBQ   4,041   09/30/24   Max’s Coal Oven Pizzeria   2,461   12/31/29   Refinance
36   Barclays   Holiday Inn Express & Suites - Chicago West                           Refinance
37   Barclays   Woodridge Apartments                           Acquisition
38   JPMCB   835 Heights                           Refinance
39   SMF II   Hampton Inn Cleveland Airport                           Acquisition
40   Barclays   Burgard Industrial   Northwest Pipe Company   1   06/30/22               Refinance
41   RAIT   Mill Street Lofts                           Refinance
42   SMF II   College Park Retail   Talmer Bank & Trust   4,812   09/30/25   Zoe’s Pancake House   3,249   11/30/22   Refinance
43   JPMCB   Rayen Townhomes                           Acquisition
44   SMF II   Circle Mobile Home Park                           Acquisition
45   SMF II   Sunshine Plaza   Asia Buffet   5,600   12/31/21   Rent-A-Center   4,000   06/30/18   Acquisition
46   RCMC   Beachside & Babcock Self Storage Portfolio                           Refinance
46.01   RCMC   Beachside Self Storage                            
46.02   RCMC   Babcock Self Storage                            
47   SMF II   Topinka’s Plaza   Janes Beauty Supply   3,600   04/30/19   NuWave Fish & Chicken   1,500   11/30/16   Refinance
48   Barclays   Trinity Place   Leader Realty, LLC   3,650   04/30/16   Ultimate Ballroom   2,602   12/31/17   Refinance
49   Barclays   Babies R Us - Miami International Mall                           Refinance
50   Barclays   Ramada Houston Airport                           Refinance
51   SMF II   Fenton Business Center   Comunidad Cristana   4,207   12/31/16   Lolita’s Restaurants, Inc.   3,817   03/31/16   Acquisition
52   Barclays   University West Shopping Center   Lucky   4,050   12/31/16   MJ Fashions   2,880   02/28/17   Acquisition
53   SMF II   La Casa Trail                           Refinance
54   Barclays   Lakeside Industrial Plaza   Hawkeye Engine Services   6,227   08/31/17   TSC Corp.   4,056   06/30/20   Refinance
55   Barclays   Hiram Square Shopping Center   Criterion Designs   2,450   02/28/17   SunKiss Tan   1,750   03/31/17   Refinance
56   RAIT   Berkshire Industrial                           Refinance
57   SMF II   Quail Run                           Recapitalization
58   JPMCB   4701 United Drive                           Acquisition

A-1-20
 

                                         
ANNEX A-1                                
                                         
                        Pari Passu Debt
                            Pari Passu   Pari Passu   Pari Passu   Total Cut-off
                Lockbox   Lockbox   Pari Passu   Note Control   Piece  In Trust   Piece Non Trust   Date Pari
Loan #   Seller(1)   Property Name   Principal / Carveout Guarantor(22)    (Y/N)    Type(23)   (Y/N)   (Y/N)   Cut-Off Balance   Cut-Off Balance   Passu Debt
1   JPMCB   Civic Opera Building   Michael Silberberg   Yes   Hard   Yes   Yes   89,000,000   75,000,000   164,000,000
2   Barclays   The Roosevelt New Orleans Waldorf Astoria   Allan V. Rose   Yes   Springing   Yes   Yes   82,500,000   82,500,000   165,000,000
3   JPMCB   Sunbelt Portfolio   William Z. Hertz, Isaac Hertz, Sarah Hertz   Yes   Hard   Yes   Yes   76,604,802   69,913,118   146,517,920
3.01   JPMCB   Wells Fargo Tower                                
3.02   JPMCB   Inverness Center                                
3.03   JPMCB   Meridian Building                                
4   JPMCB   Coral Ridge Shopping Center   Andrew D. Gumberg   Yes   Hard   No   NAP   NAP   NAP   NAP
5   JPMCB   Highland Landmark I   Prism Office Holdings LLC   Yes   Hard   No   NAP   NAP   NAP   NAP
6   RCMC   Airport North Portfolio   Thomas B. Shell, Jr, Jeremy R. Mclendon, Ted M. Sherman   Yes   CMA   No   NAP   NAP   NAP   NAP
6.01   RCMC   BNA Corporate Center                                
6.02   RCMC   Lakeview Ridge III                                
6.03   RCMC   Lakeview Ridge II                                
6.04   RCMC   Century City Plaza I                                
7   RCMC   Preferred Freezer Services - Chicago II   Arnold Gumowitz   Yes   CMA   No   NAP   NAP   NAP   NAP
8   RCMC   Rox San Medical Office   David Taban, Jerry Illoulian, Michael Pashaie, K. Joseph Shabani   Yes   CMA   No   NAP   NAP   NAP   NAP
9   JPMCB   Brunswick Portfolio   iStar Net Lease I LLC   Yes   Hard   Yes   No   34,944,048   84,864,117   119,808,165
9.01   JPMCB   BZ Lone Tree                                
9.02   JPMCB   BZ Gilbert Consolidated                                
9.03   JPMCB   BZ XL Kennesaw Consolidated                                
9.04   JPMCB   BZ Randall Road Consolidated                                
9.05   JPMCB   BZ Romeoville Consolidated                                
9.06   JPMCB   Cal Oaks Bowl                                
9.07   JPMCB   BZ St Peters Consolidated                                
9.08   JPMCB   Classic Lanes                                
9.09   JPMCB   Premier Lanes                                
9.10   JPMCB   BZ Brooklyn Park Consolidated                                
9.11   JPMCB   BZ Eden Prairie                                
9.12   JPMCB   BZ Lakeville Consolidated                                
9.13   JPMCB   BZ Blaine Consolidated                                
9.14   JPMCB   Brunswick’s Norcross                                
9.15   JPMCB   Majestic Lanes                                
9.16   JPMCB   Bramalea Lanes                                
9.17   JPMCB   BZ Glendale                                
9.18   JPMCB   Brunswick’s Marietta                                
9.19   JPMCB   BZ Watauga Consolidated                                
9.20   JPMCB   BZ Roswell                                
9.21   JPMCB   National Lanes                                
9.22   JPMCB   BZ River Grove                                
9.23   JPMCB   Via Linda Lanes                                
9.24   JPMCB   BZ Upland                                
9.25   JPMCB   Foothill Lanes                                
9.26   JPMCB   Riverview Lanes Consolidated                                
9.27   JPMCB   BZ Heather Ridge                                
9.28   JPMCB   BZ Westminster                                
9.29   JPMCB   Columbia Lanes Consolidated                                
9.30   JPMCB   Brunswick’s Buffalo Grove                                
9.31   JPMCB   Moreno Valley Bowl                                
9.32   JPMCB   Fairlawn Lanes Consolidated                                
9.33   JPMCB   BZ Green Mountain                                
9.34   JPMCB   BZ Mesa                                
9.35   JPMCB   BZ Lilburn                                
9.36   JPMCB   BZ Turnersville                                
9.37   JPMCB   BZ Lakeside                                
9.38   JPMCB   Harbour Lanes                                
9.39   JPMCB   Tri-City Bowl                                
9.40   JPMCB   BZ Normandy Consolidated                                
9.41   JPMCB   Margate Lanes                                
9.42   JPMCB   BZ Austell                                
9.43   JPMCB   BZ Mt Prospect                                
9.44   JPMCB   BZ Deer Park                                
9.45   JPMCB   BZ Denton Consolidated                                
9.46   JPMCB   BZ Woodridge                                
9.47   JPMCB   Vista Lanes                                
9.48   JPMCB   Wekiva Lanes                                
9.49   JPMCB   BZ Roselle                                
9.50   JPMCB   BZ Glendale Heights                                
9.51   JPMCB   BZ Wheat Ridge                                
9.52   JPMCB   BZ Circle Consolidated                                
9.53   JPMCB   BZ Hawthorn Lanes                                
9.54   JPMCB   Camino Seco Bowl                                
9.55   JPMCB   Westcreek Lanes Consolidated                                
9.56   JPMCB   BZ North Ridgeville                                
9.57   JPMCB   BZ Belle Vernon                                
9.58   JPMCB   BZ Fountain Square                                
10   JPMCB   Cumberland Apartments   George R. Walker III   Yes   Springing   No   NAP   NAP   NAP   NAP
11   JPMCB   Bridgewater Place   William Z. Hertz, Isaac Hertz, Sarah Hertz   Yes   CMA   No   NAP   NAP   NAP   NAP
12   RCMC   ATCAP 35-75 Industrial Portfolio   Brad Hannagan, Patrick J. Brady, David Cartwright   Yes   CMA   No   NAP   NAP   NAP   NAP
12.01   RCMC   Richardson Business Center                                
12.02   RCMC   Trinity Mills Distribution Center                                
12.03   RCMC   Richardson Distribution Center                                
12.04   RCMC   Innovation Park                                
13   Barclays   1500 Champa Street   Robert Danial   Yes   CMA   No   NAP   NAP   NAP   NAP
14   Barclays   Klotz Multifamily Portfolio   Jeff Klotz   Yes   CMA   No   NAP   NAP   NAP   NAP
14.01   Barclays   University Townhomes                                
14.02   Barclays   Brentwood Creek Apartments                                

 

A-1-21
 

                                         
ANNEX A-1                                
                                         
                        Pari Passu Debt
                            Pari Passu   Pari Passu   Pari Passu   Total Cut-off
                Lockbox   Lockbox   Pari Passu   Note Control   Piece  In Trust   Piece Non Trust   Date Pari
Loan #   Seller(1)   Property Name   Principal / Carveout Guarantor(22)    (Y/N)    Type(23)   (Y/N)   (Y/N)   Cut-Off Balance   Cut-Off Balance   Passu Debt
14.03   Barclays   Wellington Apartments                                
14.04   Barclays   Cimarron Apartments                                
14.05   Barclays   Brentwood Heights Apartments                                
14.06   Barclays   Candler Apartments                                
14.07   Barclays   Dogwood Apartments                                
14.08   Barclays   Lakewood Forest Apartments                                
14.09   Barclays   Arco Apartments                                
14.10   Barclays   Guidy Lane Apartments                                
15   JPMCB   Central Connecticut Portfolio   Christopher J. Knisley   Yes   CMA   No   NAP   NAP   NAP   NAP
15.01   JPMCB   Winbrook Business Park                                
15.02   JPMCB   Inwood Business Park                                
16   SMF II   Rock Shadows   William Corrigan, Jr., William Corrigan, Sr.   Yes   Springing   No   NAP   NAP   NAP   NAP
17   Barclays   3750 Monroe Avenue   Lewis Norry, Richard Birdoff   Yes   CMA   No   NAP   NAP   NAP   NAP
18   Barclays   Signature Pavilion Shopping Center   Frank M. Goldberg, Herbert J. Solomon   Yes   Springing   No   NAP   NAP   NAP   NAP
19   RAIT   Midway Commons   Harkinson Family Partners, Ltd.   Yes   Springing   No   NAP   NAP   NAP   NAP
20   SMF II   Comfort Suites and Fairfield Inn Woodbridge   Richard Bhojani   Yes   Springing   No   NAP   NAP   NAP   NAP
20.01   SMF II   Fairfield Inn Woodbridge                                
20.02   SMF II   Comfort Suites Woodbridge                                
21   JPMCB   Dadeland at 9700   Isaac K. Fisher, Robert G. Berrin   Yes   Springing   No   NAP   NAP   NAP   NAP
22   JPMCB   Dollar General Portfolio   CF Real Estate Holdings, LLC   Yes   CMA   No   NAP   NAP   NAP   NAP
22.01   JPMCB   Dollar General - Denver                                
22.02   JPMCB   Dollar General - Beaver Falls                                
22.03   JPMCB   Dollar General - Dover                                
22.04   JPMCB   Dollar General - Wolcott                                
22.05   JPMCB   Dollar General - Waynesboro                                
22.06   JPMCB   Dollar General - Youngstown                                
22.07   JPMCB   Dollar General - Canfield                                
22.08   JPMCB   Dollar General - Chillicothe                                
22.09   JPMCB   Dollar General - New Waterford                                
22.10   JPMCB   Dollar General - Oklahoma City                                
22.11   JPMCB   Dollar General - Box Elder                                
22.12   JPMCB   Dollar General - Beaver                                
23   RCMC   Parkwood I & Willowbrook I & II Portfolio   Eupaus Trust U/A/D April 12, 2015, by Stella Herbruger de Gonzalez as Settlor, Adalberto A. Muller, Jesusa Muller, Christine Muller   Yes   CMA   No   NAP   NAP   NAP   NAP
23.01   RCMC   Parkwood I                                
23.02   RCMC   Willowbrook I & II                                
24   SMF II   Center Plaza   Mark S. McDonald   Yes   Springing   No   NAP   NAP   NAP   NAP
25   Barclays   3501 East Biddle Street   Samuel Kirschenbaum, Benjamin Rubin   Yes   Springing   No   NAP   NAP   NAP   NAP
26   SMF II   6th Avenue Mixed Use   Bennet Greenwald   Yes   Springing   No   NAP   NAP   NAP   NAP
26.01   SMF II   3731-3739 6th Avenue                                
26.02   SMF II   3785 6th Avenue                                
26.03   SMF II   3715 6th Avenue                                
26.04   SMF II   3795 6th Avenue                                
26.05   SMF II   3725 6th Avenue                                
26.06   SMF II   3751-3757 6th Avenue                                
27   Barclays   Simply Self Storage Portfolio - Memphis MSA II   Kurt O’Brien   Yes   Springing   No   NAP   NAP   NAP   NAP
27.01   Barclays   Simply Self Storage - Olive Branch, MS                                
27.02   Barclays   Simply Self Storage - Collierville, TN                                
27.03   Barclays   Simply Self Storage - Memphis, TN                                
28   SMF II   Lakeview Terrace   John Kaufman, Dong Jin Sun   Yes   Springing   No   NAP   NAP   NAP   NAP
29   SMF II   Eastlake Commons   Hani Mansour, Clint Mansour, Steven Kalabat, Seanan Elia   Yes   Springing   No   NAP   NAP   NAP   NAP
30   Barclays   Marquis Parc Apartments   Blair G. Schlossberg   Yes   CMA   No   NAP   NAP   NAP   NAP
31   SMF II   Storage Pros Pembroke Pines   Ian Burnstein, David Levenfeld   No   None   No   NAP   NAP   NAP   NAP
32   JPMCB   Doubletree Racine   James Graves   Yes   CMA   No   NAP   NAP   NAP   NAP
33   Barclays   David’s Bridal Distribution Center   Robert L. Burch, Christopher Burch   Yes   CMA   No   NAP   NAP   NAP   NAP
34   RCMC   ATCAP Austin & Houston Industrial Portfolio   Brad Hannagan, Patrick J. Brady, David Cartwright   Yes   CMA   No   NAP   NAP   NAP   NAP
34.01   RCMC   Houston Industrial                                
34.02   RCMC   Austin Industrial                                
35   RAIT   300 Marietta Street   David D. Marvin   Yes   Springing   No   NAP   NAP   NAP   NAP
36   Barclays   Holiday Inn Express & Suites - Chicago West   Bagasra Real Estate, LLC, RSH Real Estate, LLC, RRZ, Real Estate, LLC   Yes   CMA   No   NAP   NAP   NAP   NAP
37   Barclays   Woodridge Apartments   Charles B. Harris   Yes   Springing   No   NAP   NAP   NAP   NAP
38   JPMCB   835 Heights   Scott Leichtenberg   Yes   Springing   No   NAP   NAP   NAP   NAP
39   SMF II   Hampton Inn Cleveland Airport   Ravinder Chopra   Yes   Springing   No   NAP   NAP   NAP   NAP
40   Barclays   Burgard Industrial   Matthew J. Felton   Yes   Springing   No   NAP   NAP   NAP   NAP
41   RAIT   Mill Street Lofts   Elliot C. Norry, Lewis A. Norry   Yes   Springing   No   NAP   NAP   NAP   NAP
42   SMF II   College Park Retail   Douglas M. Etkin, Marvin Walkon   Yes   Springing   No   NAP   NAP   NAP   NAP
43   JPMCB   Rayen Townhomes   George W. Ekins   Yes   Springing   No   NAP   NAP   NAP   NAP
44   SMF II   Circle Mobile Home Park   James L. Bellinson   No   None   No   NAP   NAP   NAP   NAP
45   SMF II   Sunshine Plaza   Wheeler REIT, L.P.   Yes   Springing   No   NAP   NAP   NAP   NAP
46   RCMC   Beachside & Babcock Self Storage Portfolio   Dean La Corte, Daniel Patella   Yes   Springing   No   NAP   NAP   NAP   NAP
46.01   RCMC   Beachside Self Storage                                
46.02   RCMC   Babcock Self Storage                                
47   SMF II   Topinka’s Plaza   Najwa S. Nadhir   Yes   Springing   No   NAP   NAP   NAP   NAP
48   Barclays   Trinity Place   Jonathan M. Larmore   Yes   CMA   No   NAP   NAP   NAP   NAP
49   Barclays   Babies R Us - Miami International Mall   Mr. David Rosen, Mr. Harvey Rosen   Yes   Springing   No   NAP   NAP   NAP   NAP
50   Barclays   Ramada Houston Airport   Aamir Bhai, Ali Bhai, Salma Bhai, Karim Bhai   Yes   CMA   No   NAP   NAP   NAP   NAP
51   SMF II   Fenton Business Center   James Orr, Randyl M. Kirshner, Morton Kirshner, John Liebes, Allen Sackler   Yes   Springing   No   NAP   NAP   NAP   NAP
52   Barclays   University West Shopping Center   Richard Baer, Morwin Schmookler   Yes   Springing   No   NAP   NAP   NAP   NAP
53   SMF II   La Casa Trail   William Corrigan, Jr., William Corrigan, Sr.   Yes   Springing   No   NAP   NAP   NAP   NAP
54   Barclays   Lakeside Industrial Plaza   Jeffrey M. Schnoll, Jeffrey H. Meyer   Yes   CMA   No   NAP   NAP   NAP   NAP
55   Barclays   Hiram Square Shopping Center   Jonathan M. Larmore   Yes   CMA   No   NAP   NAP   NAP   NAP
56   RAIT   Berkshire Industrial   Edward M. Natan, Asher Hyman   Yes   CMA   No   NAP   NAP   NAP   NAP
57   SMF II   Quail Run   William Corrigan, Jr., William Corrigan, Sr.   Yes   Springing   No   NAP   NAP   NAP   NAP
58   JPMCB   4701 United Drive   Four Springs Capital Trust, Four Springs Capital Trust Operating Partnership, L.P.   Yes   Hard   No   NAP   NAP   NAP   NAP

A-1-22
 

                                             
ANNEX A-1                                    
                                             
            Additional Debt(24)   Total Debt
                        Additional           Total Debt       Total Debt
            Addit Debt   Addit Debt   Additional   Debt Cut off   Additional Debt   Total Debt    UW NCF   Total Debt    UW NOI
Loan #   Seller(1)   Property Name   Permitted (Y/N)   Exist (Y/N)(24)   Debt Type(s)   Date Balance   Interest Rate    Cut-off Balance    DSCR   Current LTV %    Debt Yield %
1   JPMCB   Civic Opera Building   No   No   NAP   NAP   NAP   164,000,000   1.28   74.5%   8.9%
2   Barclays   The Roosevelt New Orleans Waldorf Astoria   No   No   NAP   NAP   NAP   165,000,000   1.70   64.5%   10.6%
3   JPMCB   Sunbelt Portfolio   No   Yes   Mezzanine Loan   21,500,000   9.90000   168,017,920   1.36   82.6%   10.0%
3.01   JPMCB   Wells Fargo Tower                           1.36   82.6%   10.0%
3.02   JPMCB   Inverness Center                           1.36   82.6%   10.0%
3.03   JPMCB   Meridian Building                           1.36   82.6%   10.0%
4   JPMCB   Coral Ridge Shopping Center   Yes   No   Permitted Mezzanine   NAP   NAP   NAP   NAP   NAP   NAP
5   JPMCB   Highland Landmark I   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
6   RCMC   Airport North Portfolio   No   Yes   Mezzanine Loan   7,000,000   9.50000   49,000,000   1.17   83.2%   9.6%
6.01   RCMC   BNA Corporate Center                           1.17   83.2%   9.6%
6.02   RCMC   Lakeview Ridge III                           1.17   83.2%   9.6%
6.03   RCMC   Lakeview Ridge II                           1.17   83.2%   9.6%
6.04   RCMC   Century City Plaza I                           1.17   83.2%   9.6%
7   RCMC   Preferred Freezer Services - Chicago II   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
8   RCMC   Rox San Medical Office   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
9   JPMCB   Brunswick Portfolio   No   No   NAP   NAP   NAP   119,808,165   1.47   58.0%   12.3%
9.01   JPMCB   BZ Lone Tree                           1.47   58.0%   12.3%
9.02   JPMCB   BZ Gilbert Consolidated                           1.47   58.0%   12.3%
9.03   JPMCB   BZ XL Kennesaw Consolidated                           1.47   58.0%   12.3%
9.04   JPMCB   BZ Randall Road Consolidated                           1.47   58.0%   12.3%
9.05   JPMCB   BZ Romeoville Consolidated                           1.47   58.0%   12.3%
9.06   JPMCB   Cal Oaks Bowl                           1.47   58.0%   12.3%
9.07   JPMCB   BZ St Peters Consolidated                           1.47   58.0%   12.3%
9.08   JPMCB   Classic Lanes                           1.47   58.0%   12.3%
9.09   JPMCB   Premier Lanes                           1.47   58.0%   12.3%
9.10   JPMCB   BZ Brooklyn Park Consolidated                           1.47   58.0%   12.3%
9.11   JPMCB   BZ Eden Prairie                           1.47   58.0%   12.3%
9.12   JPMCB   BZ Lakeville Consolidated                           1.47   58.0%   12.3%
9.13   JPMCB   BZ Blaine Consolidated                           1.47   58.0%   12.3%
9.14   JPMCB   Brunswick’s Norcross                           1.47   58.0%   12.3%
9.15   JPMCB   Majestic Lanes                           1.47   58.0%   12.3%
9.16   JPMCB   Bramalea Lanes                           1.47   58.0%   12.3%
9.17   JPMCB   BZ Glendale                           1.47   58.0%   12.3%
9.18   JPMCB   Brunswick’s Marietta                           1.47   58.0%   12.3%
9.19   JPMCB   BZ Watauga Consolidated                           1.47   58.0%   12.3%
9.20   JPMCB   BZ Roswell                           1.47   58.0%   12.3%
9.21   JPMCB   National Lanes                           1.47   58.0%   12.3%
9.22   JPMCB   BZ River Grove                           1.47   58.0%   12.3%
9.23   JPMCB   Via Linda Lanes                           1.47   58.0%   12.3%
9.24   JPMCB   BZ Upland                           1.47   58.0%   12.3%
9.25   JPMCB   Foothill Lanes                           1.47   58.0%   12.3%
9.26   JPMCB   Riverview Lanes Consolidated                           1.47   58.0%   12.3%
9.27   JPMCB   BZ Heather Ridge                           1.47   58.0%   12.3%
9.28   JPMCB   BZ Westminster                           1.47   58.0%   12.3%
9.29   JPMCB   Columbia Lanes Consolidated                           1.47   58.0%   12.3%
9.30   JPMCB   Brunswick’s Buffalo Grove                           1.47   58.0%   12.3%
9.31   JPMCB   Moreno Valley Bowl                           1.47   58.0%   12.3%
9.32   JPMCB   Fairlawn Lanes Consolidated                           1.47   58.0%   12.3%
9.33   JPMCB   BZ Green Mountain                           1.47   58.0%   12.3%
9.34   JPMCB   BZ Mesa                           1.47   58.0%   12.3%
9.35   JPMCB   BZ Lilburn                           1.47   58.0%   12.3%
9.36   JPMCB   BZ Turnersville                           1.47   58.0%   12.3%
9.37   JPMCB   BZ Lakeside                           1.47   58.0%   12.3%
9.38   JPMCB   Harbour Lanes                           1.47   58.0%   12.3%
9.39   JPMCB   Tri-City Bowl                           1.47   58.0%   12.3%
9.40   JPMCB   BZ Normandy Consolidated                           1.47   58.0%   12.3%
9.41   JPMCB   Margate Lanes                           1.47   58.0%   12.3%
9.42   JPMCB   BZ Austell                           1.47   58.0%   12.3%
9.43   JPMCB   BZ Mt Prospect                           1.47   58.0%   12.3%
9.44   JPMCB   BZ Deer Park                           1.47   58.0%   12.3%
9.45   JPMCB   BZ Denton Consolidated                           1.47   58.0%   12.3%
9.46   JPMCB   BZ Woodridge                           1.47   58.0%   12.3%
9.47   JPMCB   Vista Lanes                           1.47   58.0%   12.3%
9.48   JPMCB   Wekiva Lanes                           1.47   58.0%   12.3%
9.49   JPMCB   BZ Roselle                           1.47   58.0%   12.3%
9.50   JPMCB   BZ Glendale Heights                           1.47   58.0%   12.3%
9.51   JPMCB   BZ Wheat Ridge                           1.47   58.0%   12.3%
9.52   JPMCB   BZ Circle Consolidated                           1.47   58.0%   12.3%
9.53   JPMCB   BZ Hawthorn Lanes                           1.47   58.0%   12.3%
9.54   JPMCB   Camino Seco Bowl                           1.47   58.0%   12.3%
9.55   JPMCB   Westcreek Lanes Consolidated                           1.47   58.0%   12.3%
9.56   JPMCB   BZ North Ridgeville                           1.47   58.0%   12.3%
9.57   JPMCB   BZ Belle Vernon                           1.47   58.0%   12.3%
9.58   JPMCB   BZ Fountain Square                           1.47   58.0%   12.3%
10   JPMCB   Cumberland Apartments   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
11   JPMCB   Bridgewater Place   No   Yes   B-Note   4,990,080   10.99000   35,928,575   1.27   79.3%   10.1%
12   RCMC   ATCAP 35-75 Industrial Portfolio   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
12.01   RCMC   Richardson Business Center                           NAP   NAP   NAP
12.02   RCMC   Trinity Mills Distribution Center                           NAP   NAP   NAP
12.03   RCMC   Richardson Distribution Center                           NAP   NAP   NAP
12.04   RCMC   Innovation Park                           NAP   NAP   NAP
13   Barclays   1500 Champa Street   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
14   Barclays   Klotz Multifamily Portfolio   Yes   No   Permitted Mezzanine   NAP   NAP   NAP   NAP   NAP   NAP
14.01   Barclays   University Townhomes                           NAP   NAP   NAP
14.02   Barclays   Brentwood Creek Apartments                           NAP   NAP   NAP

 

A-1-23
 

                                             
ANNEX A-1                                    
                                             
            Additional Debt(24)   Total Debt
                        Additional           Total Debt       Total Debt
            Addit Debt   Addit Debt   Additional   Debt Cut off   Additional Debt   Total Debt    UW NCF   Total Debt    UW NOI
Loan #   Seller(1)   Property Name   Permitted (Y/N)   Exist (Y/N)(24)   Debt Type(s)   Date Balance   Interest Rate    Cut-off Balance    DSCR   Current LTV %    Debt Yield %
14.03   Barclays   Wellington Apartments                           NAP   NAP   NAP
14.04   Barclays   Cimarron Apartments                           NAP   NAP   NAP
14.05   Barclays   Brentwood Heights Apartments                           NAP   NAP   NAP
14.06   Barclays   Candler Apartments                           NAP   NAP   NAP
14.07   Barclays   Dogwood Apartments                           NAP   NAP   NAP
14.08   Barclays   Lakewood Forest Apartments                           NAP   NAP   NAP
14.09   Barclays   Arco Apartments                           NAP   NAP   NAP
14.10   Barclays   Guidy Lane Apartments                           NAP   NAP   NAP
15   JPMCB   Central Connecticut Portfolio   Yes   No   Permitted Mezzanine   NAP   NAP   NAP   NAP   NAP   NAP
15.01   JPMCB   Winbrook Business Park                           NAP   NAP   NAP
15.02   JPMCB   Inwood Business Park                           NAP   NAP   NAP
16   SMF II   Rock Shadows   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
17   Barclays   3750 Monroe Avenue   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
18   Barclays   Signature Pavilion Shopping Center   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
19   RAIT   Midway Commons   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
20   SMF II   Comfort Suites and Fairfield Inn Woodbridge   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
20.01   SMF II   Fairfield Inn Woodbridge                           NAP   NAP   NAP
20.02   SMF II   Comfort Suites Woodbridge                           NAP   NAP   NAP
21   JPMCB   Dadeland at 9700   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
22   JPMCB   Dollar General Portfolio   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
22.01   JPMCB   Dollar General - Denver                           NAP   NAP   NAP
22.02   JPMCB   Dollar General - Beaver Falls                           NAP   NAP   NAP
22.03   JPMCB   Dollar General - Dover                           NAP   NAP   NAP
22.04   JPMCB   Dollar General - Wolcott                           NAP   NAP   NAP
22.05   JPMCB   Dollar General - Waynesboro                           NAP   NAP   NAP
22.06   JPMCB   Dollar General - Youngstown                           NAP   NAP   NAP
22.07   JPMCB   Dollar General - Canfield                           NAP   NAP   NAP
22.08   JPMCB   Dollar General - Chillicothe                           NAP   NAP   NAP
22.09   JPMCB   Dollar General - New Waterford                           NAP   NAP   NAP
22.10   JPMCB   Dollar General - Oklahoma City                           NAP   NAP   NAP
22.11   JPMCB   Dollar General - Box Elder                           NAP   NAP   NAP
22.12   JPMCB   Dollar General - Beaver                           NAP   NAP   NAP
23   RCMC   Parkwood I & Willowbrook I & II Portfolio   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
23.01   RCMC   Parkwood I                           NAP   NAP   NAP
23.02   RCMC   Willowbrook I & II                           NAP   NAP   NAP
24   SMF II   Center Plaza   Yes   No   Permitted Mezzanine   NAP   NAP   NAP   NAP   NAP   NAP
25   Barclays   3501 East Biddle Street   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
26   SMF II   6th Avenue Mixed Use   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
26.01   SMF II   3731-3739 6th Avenue                           NAP   NAP   NAP
26.02   SMF II   3785 6th Avenue                           NAP   NAP   NAP
26.03   SMF II   3715 6th Avenue                           NAP   NAP   NAP
26.04   SMF II   3795 6th Avenue                           NAP   NAP   NAP
26.05   SMF II   3725 6th Avenue                           NAP   NAP   NAP
26.06   SMF II   3751-3757 6th Avenue                           NAP   NAP   NAP
27   Barclays   Simply Self Storage Portfolio - Memphis MSA II   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
27.01   Barclays   Simply Self Storage - Olive Branch, MS                           NAP   NAP   NAP
27.02   Barclays   Simply Self Storage - Collierville, TN                           NAP   NAP   NAP
27.03   Barclays   Simply Self Storage - Memphis, TN                           NAP   NAP   NAP
28   SMF II   Lakeview Terrace   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
29   SMF II   Eastlake Commons   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
30   Barclays   Marquis Parc Apartments   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
31   SMF II   Storage Pros Pembroke Pines   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
32   JPMCB   Doubletree Racine   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
33   Barclays   David’s Bridal Distribution Center   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
34   RCMC   ATCAP Austin & Houston Industrial Portfolio   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
34.01   RCMC   Houston Industrial                           NAP   NAP   NAP
34.02   RCMC   Austin Industrial                           NAP   NAP   NAP
35   RAIT   300 Marietta Street   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
36   Barclays   Holiday Inn Express & Suites - Chicago West   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
37   Barclays   Woodridge Apartments   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
38   JPMCB   835 Heights   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
39   SMF II   Hampton Inn Cleveland Airport   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
40   Barclays   Burgard Industrial   Yes   No   Permitted Mezzanine   NAP   NAP   NAP   NAP   NAP   NAP
41   RAIT   Mill Street Lofts   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
42   SMF II   College Park Retail   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
43   JPMCB   Rayen Townhomes   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
44   SMF II   Circle Mobile Home Park   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
45   SMF II   Sunshine Plaza   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
46   RCMC   Beachside & Babcock Self Storage Portfolio   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
46.01   RCMC   Beachside Self Storage                           NAP   NAP   NAP
46.02   RCMC   Babcock Self Storage                           NAP   NAP   NAP
47   SMF II   Topinka’s Plaza   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
48   Barclays   Trinity Place   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
49   Barclays   Babies R Us - Miami International Mall   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
50   Barclays   Ramada Houston Airport   Yes   No   Permitted Mezzanine   NAP   NAP   NAP   NAP   NAP   NAP
51   SMF II   Fenton Business Center   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
52   Barclays   University West Shopping Center   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
53   SMF II   La Casa Trail   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
54   Barclays   Lakeside Industrial Plaza   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
55   Barclays   Hiram Square Shopping Center   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
56   RAIT   Berkshire Industrial   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
57   SMF II   Quail Run   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP
58   JPMCB   4701 United Drive   No   No   NAP   NAP   NAP   NAP   NAP   NAP   NAP

A-1-24
 

                                                                         
ANNEX A-1                                                                
                                                                         
            HOTEL OPERATING STATISTICS    
                                                                         
            2012   2012   2012   2013   2013   2013   2014   2014   2014   Most Recent   Most Recent   Most Recent   UW   UW   UW    
Loan #   Seller(1)   Property Name   Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)   Occupancy %    ADR ($)    RevPAR ($)   Loan #
1   JPMCB   Civic Opera Building                                                               1
2   Barclays   The Roosevelt New Orleans Waldorf Astoria   71.9%   224.05   161.01   71.0%   244.69   173.66   72.6%   250.74   181.94   74.4%   248.52   184.93   74.4%   248.52   184.93   2
3   JPMCB   Sunbelt Portfolio                                                               3
3.01   JPMCB   Wells Fargo Tower                                                               3.01
3.02   JPMCB   Inverness Center                                                               3.02
3.03   JPMCB   Meridian Building                                                               3.03
4   JPMCB   Coral Ridge Shopping Center                                                               4
5   JPMCB   Highland Landmark I                                                               5
6   RCMC   Airport North Portfolio                                                               6
6.01   RCMC   BNA Corporate Center                                                               6.01
6.02   RCMC   Lakeview Ridge III                                                               6.02
6.03   RCMC   Lakeview Ridge II                                                               6.03
6.04   RCMC   Century City Plaza I                                                               6.04
7   RCMC   Preferred Freezer Services - Chicago II                                                               7
8   RCMC   Rox San Medical Office                                                               8
9   JPMCB   Brunswick Portfolio                                                               9
9.01   JPMCB   BZ Lone Tree                                                               9.01
9.02   JPMCB   BZ Gilbert Consolidated                                                               9.02
9.03   JPMCB   BZ XL Kennesaw Consolidated                                                               9.03
9.04   JPMCB   BZ Randall Road Consolidated                                                               9.04
9.05   JPMCB   BZ Romeoville Consolidated                                                               9.05
9.06   JPMCB   Cal Oaks Bowl                                                               9.06
9.07   JPMCB   BZ St Peters Consolidated                                                               9.07
9.08   JPMCB   Classic Lanes                                                               9.08
9.09   JPMCB   Premier Lanes                                                               9.09
9.10   JPMCB   BZ Brooklyn Park Consolidated                                                               9.10
9.11   JPMCB   BZ Eden Prairie                                                               9.11
9.12   JPMCB   BZ Lakeville Consolidated                                                               9.12
9.13   JPMCB   BZ Blaine Consolidated                                                               9.13
9.14   JPMCB   Brunswick’s Norcross                                                               9.14
9.15   JPMCB   Majestic Lanes                                                               9.15
9.16   JPMCB   Bramalea Lanes                                                               9.16
9.17   JPMCB   BZ Glendale                                                               9.17
9.18   JPMCB   Brunswick’s Marietta                                                               9.18
9.19   JPMCB   BZ Watauga Consolidated                                                               9.19
9.20   JPMCB   BZ Roswell                                                               9.20
9.21   JPMCB   National Lanes                                                               9.21
9.22   JPMCB   BZ River Grove                                                               9.22
9.23   JPMCB   Via Linda Lanes                                                               9.23
9.24   JPMCB   BZ Upland                                                               9.24
9.25   JPMCB   Foothill Lanes                                                               9.25
9.26   JPMCB   Riverview Lanes Consolidated                                                               9.26
9.27   JPMCB   BZ Heather Ridge                                                               9.27
9.28   JPMCB   BZ Westminster                                                               9.28
9.29   JPMCB   Columbia Lanes Consolidated                                                               9.29
9.30   JPMCB   Brunswick’s Buffalo Grove                                                               9.30
9.31   JPMCB   Moreno Valley Bowl                                                               9.31
9.32   JPMCB   Fairlawn Lanes Consolidated                                                               9.32
9.33   JPMCB   BZ Green Mountain                                                               9.33
9.34   JPMCB   BZ Mesa                                                               9.34
9.35   JPMCB   BZ Lilburn                                                               9.35
9.36   JPMCB   BZ Turnersville                                                               9.36
9.37   JPMCB   BZ Lakeside                                                               9.37
9.38   JPMCB   Harbour Lanes                                                               9.38
9.39   JPMCB   Tri-City Bowl                                                               9.39
9.40   JPMCB   BZ Normandy Consolidated                                                               9.40
9.41   JPMCB   Margate Lanes                                                               9.41
9.42   JPMCB   BZ Austell                                                               9.42
9.43   JPMCB   BZ Mt Prospect                                                               9.43
9.44   JPMCB   BZ Deer Park                                                               9.44
9.45   JPMCB   BZ Denton Consolidated                                                               9.45
9.46   JPMCB   BZ Woodridge                                                               9.46
9.47   JPMCB   Vista Lanes                                                               9.47
9.48   JPMCB   Wekiva Lanes                                                               9.48
9.49   JPMCB   BZ Roselle                                                               9.49
9.50   JPMCB   BZ Glendale Heights                                                               9.50
9.51   JPMCB   BZ Wheat Ridge                                                               9.51
9.52   JPMCB   BZ Circle Consolidated                                                               9.52
9.53   JPMCB   BZ Hawthorn Lanes                                                               9.53
9.54   JPMCB   Camino Seco Bowl                                                               9.54
9.55   JPMCB   Westcreek Lanes Consolidated                                                               9.55
9.56   JPMCB   BZ North Ridgeville                                                               9.56
9.57   JPMCB   BZ Belle Vernon                                                               9.57
9.58   JPMCB   BZ Fountain Square                                                               9.58
10   JPMCB   Cumberland Apartments                                                               10
11   JPMCB   Bridgewater Place                                                               11
12   RCMC   ATCAP 35-75 Industrial Portfolio                                                               12
12.01   RCMC   Richardson Business Center                                                               12.01
12.02   RCMC   Trinity Mills Distribution Center                                                               12.02
12.03   RCMC   Richardson Distribution Center                                                               12.03
12.04   RCMC   Innovation Park                                                               12.04
13   Barclays   1500 Champa Street                                                               13
14   Barclays   Klotz Multifamily Portfolio                                                               14
14.01   Barclays   University Townhomes                                                               14.01
14.02   Barclays   Brentwood Creek Apartments                                                               14.02

 

A-1-25
 

                                                                         
ANNEX A-1                                                                
                                                                         
            HOTEL OPERATING STATISTICS    
                                                                         
            2012   2012   2012   2013   2013   2013   2014   2014   2014   Most Recent   Most Recent   Most Recent   UW   UW   UW    
Loan #   Seller(1)   Property Name   Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)    Occupancy %    ADR ($)    RevPAR ($)   Occupancy %    ADR ($)    RevPAR ($)   Loan #
14.03   Barclays   Wellington Apartments                                                               14.03
14.04   Barclays   Cimarron Apartments                                                               14.04
14.05   Barclays   Brentwood Heights Apartments                                                               14.05
14.06   Barclays   Candler Apartments                                                               14.06
14.07   Barclays   Dogwood Apartments                                                               14.07
14.08   Barclays   Lakewood Forest Apartments                                                               14.08
14.09   Barclays   Arco Apartments                                                               14.09
14.10   Barclays   Guidy Lane Apartments                                                               14.10
15   JPMCB   Central Connecticut Portfolio                                                               15
15.01   JPMCB   Winbrook Business Park                                                               15.01
15.02   JPMCB   Inwood Business Park                                                               15.02
16   SMF II   Rock Shadows                                                               16
17   Barclays   3750 Monroe Avenue                                                               17
18   Barclays   Signature Pavilion Shopping Center                                                               18
19   RAIT   Midway Commons                                                               19
20   SMF II   Comfort Suites and Fairfield Inn Woodbridge   62.8%   90.84   57.02   63.4%   95.28   60.41   62.8%   92.90   58.34   64.3%   93.93   60.38   64.3%   93.93   60.38   20
20.01   SMF II   Fairfield Inn Woodbridge   68.9%   91.38   62.96   76.2%   99.31   75.67   74.8%   96.34   72.06   74.8%   97.24   72.73   74.8%   97.24   72.73   20.01
20.02   SMF II   Comfort Suites Woodbridge   57.3%   90.27   51.73   52.0%   90.01   46.81   52.1%   88.51   46.11   54.9%   89.91   49.36   54.9%   89.91   49.36   20.02
21   JPMCB   Dadeland at 9700                                                               21
22   JPMCB   Dollar General Portfolio                                                               22
22.01   JPMCB   Dollar General - Denver                                                               22.01
22.02   JPMCB   Dollar General - Beaver Falls                                                               22.02
22.03   JPMCB   Dollar General - Dover                                                               22.03
22.04   JPMCB   Dollar General - Wolcott                                                               22.04
22.05   JPMCB   Dollar General - Waynesboro                                                               22.05
22.06   JPMCB   Dollar General - Youngstown                                                               22.06
22.07   JPMCB   Dollar General - Canfield                                                               22.07
22.08   JPMCB   Dollar General - Chillicothe                                                               22.08
22.09   JPMCB   Dollar General - New Waterford                                                               22.09
22.10   JPMCB   Dollar General - Oklahoma City                                                               22.10
22.11   JPMCB   Dollar General - Box Elder                                                               22.11
22.12   JPMCB   Dollar General - Beaver                                                               22.12
23   RCMC   Parkwood I & Willowbrook I & II Portfolio                                                               23
23.01   RCMC   Parkwood I                                                               23.01
23.02   RCMC   Willowbrook I & II                                                               23.02
24   SMF II   Center Plaza                                                               24
25   Barclays   3501 East Biddle Street                                                               25
26   SMF II   6th Avenue Mixed Use                                                               26
26.01   SMF II   3731-3739 6th Avenue                                                               26.01
26.02   SMF II   3785 6th Avenue                                                               26.02
26.03   SMF II   3715 6th Avenue                                                               26.03
26.04   SMF II   3795 6th Avenue                                                               26.04
26.05   SMF II   3725 6th Avenue                                                               26.05
26.06   SMF II   3751-3757 6th Avenue                                                               26.06
27   Barclays   Simply Self Storage Portfolio - Memphis MSA II                                                               27
27.01   Barclays   Simply Self Storage - Olive Branch, MS                                                               27.01
27.02   Barclays   Simply Self Storage - Collierville, TN                                                               27.02
27.03   Barclays   Simply Self Storage - Memphis, TN                                                               27.03
28   SMF II   Lakeview Terrace                                                               28
29   SMF II   Eastlake Commons                                                               29
30   Barclays   Marquis Parc Apartments                                                               30
31   SMF II   Storage Pros Pembroke Pines                                                               31
32   JPMCB   Doubletree Racine   59.3%   110.50   65.52   53.1%   115.65   61.44   55.0%   115.84   63.66   51.1%   117.07   59.88   59.0%   117.07   69.02   32
33   Barclays   David’s Bridal Distribution Center                                                               33
34   RCMC   ATCAP Austin & Houston Industrial Portfolio                                                               34
34.01   RCMC   Houston Industrial                                                               34.01
34.02   RCMC   Austin Industrial                                                               34.02
35   RAIT   300 Marietta Street                                                               35
36   Barclays   Holiday Inn Express & Suites - Chicago West               56.1%   85.34   47.85   60.6%   88.09   47.85   66.6%   89.29   59.48   66.6%   89.29   59.48   36
37   Barclays   Woodridge Apartments                                                               37
38   JPMCB   835 Heights                                                               38
39   SMF II   Hampton Inn Cleveland Airport   71.6%   106.96   76.59   71.5%   112.17   80.20   68.0%   114.55   77.90   69.1%   116.30   80.40   69.1%   116.30   80.40   39
40   Barclays   Burgard Industrial                                                               40
41   RAIT   Mill Street Lofts                                                               41
42   SMF II   College Park Retail                                                               42
43   JPMCB   Rayen Townhomes                                                               43
44   SMF II   Circle Mobile Home Park                                                               44
45   SMF II   Sunshine Plaza                                                               45
46   RCMC   Beachside & Babcock Self Storage Portfolio                                                               46
46.01   RCMC   Beachside Self Storage                                                               46.01
46.02   RCMC   Babcock Self Storage                                                               46.02
47   SMF II   Topinka’s Plaza                                                               47
48   Barclays   Trinity Place                                                               48
49   Barclays   Babies R Us - Miami International Mall                                                               49
50   Barclays   Ramada Houston Airport               75.8%   60.74   46.04   76.6%   64.37   49.31   76.2%   66.08   50.35   76.6%   65.73   50.35   50
51   SMF II   Fenton Business Center                                                               51
52   Barclays   University West Shopping Center                                                               52
53   SMF II   La Casa Trail                                                               53
54   Barclays   Lakeside Industrial Plaza                                                               54
55   Barclays   Hiram Square Shopping Center                                                               55
56   RAIT   Berkshire Industrial                                                               56
57   SMF II   Quail Run                                                               57
58   JPMCB   4701 United Drive                                                               58

 

A-1-26
 

 

Footnotes to Annex A-1

 

(1) “JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “Barclays” denotes Barclays Bank PLC, as Mortgage Loan Seller; “RCMC” denotes Redwood Commercial Mortgage Corporation; “SMF II” denotes Starwood Mortgage Funding II LLC, as Mortgage Loan Seller; and “RAIT” denotes RAIT Funding, LLC, as Mortgage Loan Seller.
   
(2) Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.
   
  With respect to Loan No. 4, Coral Ridge Shopping Center, the Largest Tenant and the 3rd Largest Tenant, Target and AMC Theatres, respectively, ground lease their parcels and own their own improvements.  
   
  With respect to Loan No. 26, 6th Avenue Mixed Use, the collateral is held in leasehold interest subject to a ground lease with an affiliated ground lessor and the lender has a mortgage on the affiliated entity’s fee interest. As such, the Title Type is presented as Fee.
   
  With respect to Loan No. 46, Beachside & Babcock Self Storage Portfolio – Beachside Self Storage mortgaged property has 320 units comprised of 215 self-storage units, 23 office units, nine business units and 73 parking storage spaces. The Babcock Self Storage mortgaged property has 275 units comprised of 267 self-storage units and eight office units.
   
  With respect to Loan No. 57, Quail Run, the collateral is comprised of 300 pad sites. Of the 300 pads, 190 accommodate park model homes and the remaining 110 units are seasonal RV pads. Occupancy is presented on a blended basis.
   
(3) In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy.
   
  With respect to Loan No. 3.01, Sunbelt Portfolio – Wells Fargo Tower, two of the six total floors leased by the 2nd Largest Tenant, Wells Fargo Bank, are vacant. The vacant floors constitute 34,147 square feet of the total 90,646 square feet of office space.
   
  With respect to Loan No. 5, Highland Landmark I, the Largest Tenant, Advocate Health Care, has executed a lease but is not yet in occupancy or paying rent for a portion of their space totaling 35,441 square feet, which accounts for $650,024 in underwritten base rent.
   
  With respect to Loan No. 11, Bridgewater Place, USI has executed a lease for a portion of its space (3,129 square feet) but is not yet in occupancy or paying rent with respect to such expansion space. Additionally, MPIE has executed a lease for 6,542 square feet but is not yet in occupancy or paying rent.
   
  With respect to Loan No. 21, Dadeland at 9700, the Largest Tenant, Eastern National Bank, has executed a lease but is not yet in occupancy or paying rent.
   
  With respect to Loan No. 26, 6th Avenue Mixed Use, the 2nd Largest Tenant at the 3785 6th Avenue mortgaged property, Greenwald Company, an affiliate of the borrower, has executed a lease but has not completed build out, taken full occupancy of its space or begun paying rent. The borrower was required to reserve $90,000 in connection with the Greenwald Company leased space.
   
(4) With respect to all mortgage loans, with the exceptions of the mortgage loans listed below, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraised Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” or other hypothetical values based on certain criteria being met.
   
  With respect to Loan No. 1, Civic Opera Building, the Appraised Value ($) represents the “hypothetical market value assuming the contractual tenant improvements and free rent abatements are escrowed” of $220,000,000 for the mortgaged property, effective as of June 2, 2015, which assumes that all contractual free rent abatements and outstanding tenant improvements have been paid. The “as-is” value for the property as of June 2, 2015 was $214,000,000, which results in a Current LTV % of 76.6% and a Maturity LTV % of 67.4%.
   
  With respect to Loan No. 3, Sunbelt Portfolio, the Appraised Value ($) for the Wells Fargo Tower mortgaged property represents the “market value as-is (hypothetical condition)” of $78,656,000, effective as of April 24, 2015, which assumes that $2,000,000 in outstanding tenant improvements and leasing commissions and $256,000 in

 

A-1-27
 

 

  free rent/rent abatements have been paid. The “as-is” value for the property as of April 24, 2015 was $76,400,000. In addition, the Appraised Value ($) for the Inverness Center mortgaged property represents the “market value as-is (hypothetical condition)” of $58,650,000, effective as of April 28, 2015, which assumes that a credit of $4,100,000 is applied to cover the cost of tenant improvements, leasing commissions and free rent for new and in-place tenants at the mortgaged property. The “as-is” value for the property as of April 28, 2015 was $54,550,000. The “as-is” values as of April 24, 2015, April 28, 2015 and April 30, 2015, equal the aggregate amount of $196,950,000, which results in a Current LTV % of 74.4% and Maturity LTV % of 59.9%, respectively.
   
  With respect to Loan No. 11, Bridgewater Place, the Appraised Value ($) represents the “hypothetical market value as-is” of $45,300,000 for the mortgaged property, effective as of May 6, 2015, which deducts outstanding tenant improvements, leasing commissions and rent abatements. At closing, all outstanding tenant improvements, leasing commissions and free rent were reserved by the borrower. The “as-is” value for the property as of May 6, 2015 is $44,000,000, which results in a Current LTV % and Maturity LTV % of 70.3% and 65.6%, respectively, for the Bridgewater Place Mortgage Loan (as defined below), and 81.7% and 76.2%, respectively, for the Trust AB Whole Loan (as defined below).
   
  With respect to Loan No. 15, Central Connecticut Portfolio, the Appraised Value ($) represents the “hypothetical market value as-is” of $20,300,000 for the Winbrook Business Park mortgaged property, effective as of May 12, 2015, which assumes that all tenant improvements, capital obligations, leasing commissions and rent abatements related to the Vanguard Direct lease have been paid. The “as-is” value for the property as of May 12, 2015 was $20,000,000, which results in a Current LTV % of 78.2% and a Maturity LTV % of 71.4%.
   
  With respect to Loan No. 20.01, Comfort Suites and Fairfield Inn Woodbridge – Fairfield Inn Woodbridge, the Appraised Value ($) represents the “as-is market value based on a hypothetical condition” value of $10,000,000 (corresponding to a loan-to-value ratio of 68.6%) that assumes a property improvement plan costing $800,000 was completed as of June 1, 2015. The related appraisal also reported an “as-is” value of $9,000,000 (corresponding to a loan-to-value ratio of 72.7%) that assumes the property improvement plan has not yet been completed but makes the extraordinary assumption that it will be completed during the first year of the projection period at a cost of $800,000. While the franchisor has not yet mandated a property improvement plan, it is anticipated that the franchisor will require one within the next three years at an estimated cost of $800,000, which was reserved at origination of the mortgage loan for such anticipated costs.
   
  With respect to Loan No. 21, Dadeland at 9700, the Appraised Value ($) represents the “as-is hypothetical value” of $16,800,000 for the mortgaged property, effective as of April 1, 2015, which assumes that all tenant improvements, leasing commissions, free rent and capital improvements costs have been paid.  The “as-is” value for the property as of April 1, 2015 was $16,100,000, which results in a Current LTV % of 74.3% and a Maturity LTV % of 59.9%.
   
  With respect to Loan No. 32, Doubletree Racine, the Appraised Value ($) represents the “as-is market value based on hypothetical condition” of $11,700,000 for the mortgaged property, effective as of May 1, 2015, which assumes that the property improvement plan has been completed.  The “as-is” value for the property as of May 1, 2015 was $9,500,000, which results in a Current LTV % of 85.3% and a Maturity LTV % of 69.6%.
   
  With respect to Loan No. 38, 835 Heights, the Appraised Value ($) represents the “as stabilized” value of $9,400,000 for the mortgaged property, effective as of June 15, 2015. The “as-is” value for the property as of April 15, 2015 was $9,360,000, which results in a Current LTV % of 75.2% and a Maturity LTV % of 60.9%.
   
  With respect to Loan No. 39, Hampton Inn Cleveland Airport, the Appraised Value ($) represents the “as-is market value based on a hypothetical condition” of $10,000,000 (corresponding to a loan-to-value ratio of 70.0%) that assumes a property improvement plan costing $1,500,000 (inclusive of a $150,000 franchise re-license fee) was completed as of June 1, 2015. The related appraisal also reported an “as-is” value of $8,000,000 (corresponding to a loan-to-value ratio of 87.5%) that assumes the property improvement plan has not yet been completed but makes the extraordinary assumption that it will be completed during the first two years of the projection period at a cost of $1,500,000 (inclusive of a $150,000 franchise re-license fee). The property improvement plan is expected to cost approximately $1,350,000 (as the related borrower has already paid the $150,000 franchise re-license fee) and be completed by February 2016, and $1,350,000 was reserved at origination of the mortgage loan for such costs.
   
(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.

 

A-1-28
 

 

(6) With respect to Loan No. 1, Civic Opera Building, the mortgage loan is part of a $164,000,000 whole loan (the “Civic Opera Building Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “Civic Opera Building Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $89,000,000 and is being contributed to the JPMBB 2015-C31 trust. Note A-2 (the “Civic Opera Building Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $75,000,000 and is expected to be contributed to a future securitization trust. All loan level metrics are based on the Civic Opera Building Whole Loan balance.
   
  With respect to Loan No. 2, The Roosevelt New Orleans Waldorf Astoria, the mortgage loan is part of a $165,000,000 whole loan (“The Roosevelt New Orleans Waldorf Astoria Whole Loan”) which is comprised of three pari passu components (Note A-1, Note A-2 and Note A-3). Note A-1 (“The Roosevelt New Orleans Waldorf Astoria Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $82,500,000 and is being contributed to the JPMBB 2015-C31 trust. Note A-2 and Note A-3 (“The Roosevelt New Orleans Waldorf Astoria Pari Passu Companion Loans”) have an outstanding principal balance as of the Cut-off Date of $42,500,000 and $40,000,000, respectively, and are expected to be contributed to one or more future securitization trusts. All loan level metrics are based on The Roosevelt New Orleans Waldorf Astoria Whole Loan balance.
   
  With respect to Loan No. 3, Sunbelt Portfolio, the mortgage loan is part of a $146,700,000 whole loan (the “Sunbelt Portfolio Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2).  Note A-1 (the “Sunbelt Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $76,604,802 and is being contributed to the JPMBB 2015-C31 trust. Note A-2 (the “Sunbelt Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $69,913,118 and was contributed to the JPMBB 2015-C30 trust.  All loan level metrics are based on the Sunbelt Portfolio Whole Loan balance.
   
  With respect to Loan No. 9, Brunswick Portfolio, the mortgage loan is part of a $120,000,000 whole loan (the “Brunswick Portfolio Whole Loan”) which is comprised of three pari passu components (Note A-1, Note A-2-I and Note A-2-II). Note A-2-I (the “Brunswick Portfolio Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $34,944,048 and is being contributed to the JPMBB 2015-C31 trust. Note A-1 has an outstanding principal balance as of the Cut-off Date of $64,896,089 and was contributed to the JPMBB 2015-C30 trust. Note A-2-II (together, with Note A-1, the “Brunswick Portfolio Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $19,968,027 and is expected to be contributed to a future securitization trust. All loan level metrics are based on the Brunswick Portfolio Whole Loan balance.
   
  With respect to Loan No. 11, Bridgewater Place, the mortgage loan is part of a $36,000,000 whole loan (the “Trust AB Whole Loan”), which is comprised of a senior component and a trust subordinate companion loan. Note A (the “Bridgewater Place Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $30,938,495 and is being contributed to the JPMBB 2015-C31 trust. Note B (the “BWP Trust Subordinate Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $4,990,080 and is also being contributed to the JPMBB 2015-C31 trust. Payments of interest and principal, as applicable, received in respect of the BWP Trust Subordinate Companion Loan will only be available to make distributions in respect of the Class BWP Certificates.  All loan level metrics are based on the Bridgewater Place Mortgage Loan only and exclude the BWP Trust Subordinate Companion Loan.
   
(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. 11, Bridgewater Place, the Interest Rate % is 4.7678064516129% 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) 366/360.
   
(10) With respect to all mortgage loans, except for the mortgage loan(s) listed below, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.
   
  With respect to Loan No. 11, Bridgewater Place, the Annual Debt Service ($) is calculated based on the sum of the first 12 principal and interest payments following the Cut-off Date based on the principal payment schedule set forth on Annex F to this Free Writing Prospectus. As such, the Current Balance ($), Maturity Balance ($), Monthly

 

A-1-29
 

 

  Debt Service ($), UW NOI DSCR and UW NCF DSCR all reflect this principal payment schedule and a fixed interest rate of 4.7678064516129%.
   
(11) With respect to Loan No. 22, Dollar General Portfolio, the mortgage loan has an ARD feature with an anticipated repayment date of August 1, 2025, with an increase in interest rate equal to 3.00000% plus the greater of (i) 4.48800% or (ii) the 10-year swap yield as of the anticipated repayment date, until the Final Mat Date of April 1, 2029. The revised interest rate may not exceed 9.48800%.
   
  With respect to Loan No. 58, 4701 United Drive, the mortgage loan has an ARD feature with an anticipated repayment date of June 1, 2025, with an increase in interest rate equal to 3.00000% plus the greater of (i) 4.02000% or (ii) the 10-year swap yield as of the first business day after the anticipated repayment date, until the Final Mat Date of March 31, 2030. The revised interest rate may not exceed 9.02000%.
   
(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. 2, The Roosevelt New Orleans Waldorf Astoria, the lockout period will be at least 24 payments beginning with and including the first payment date of September 6, 2015. Defeasance of the full $165.0 million The Roosevelt New Orleans Waldorf Astoria Whole Loan is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the pari passu note to last be securitized and (ii) three years from the origination date.
   
  With respect to Loan No. 9, Brunswick Portfolio, in connection with the release of one or more individual properties as the result of a condemnation or determination that such property is unsuitable for business, the related borrowers may prepay a portion of the mortgage loan at any time during the term (including during the lockout period) with the payment of yield maintenance and the payment of the release amount in an amount equal to (a) in the event of a sale as the result of an economic abandonment, the greater of (i) the sum of (A) the allocated loan amount for the property and (B) 85% of the net sales proceeds for the property, and (ii) if the borrowers elect not to accept the sale, 125% of the allocated loan amount for the property, or (b) in the event of a condemnation, the greater of (i) 125% of the allocated loan amount of the property and (ii) 85% of the purchase price received by the borrowers from the master tenants pursuant to the master lease less, in either case, the amount of the award received by the lender in accordance with the loan documents for the condemnation. See “Description of the Mortgage Loans—Certain Terms and Conditions of the Mortgage Loans—Releases of Individual Mortgaged Properties” in this Free Writing Prospectus.
   
(13) With respect to some mortgage loans, historical financial information may not be available due to the when the properties were constructed and/or acquired.
   
  With respect to Loan No. 9, Brunswick Portfolio, historical financials are not available due to Brunswick Corporation’s ownership and occupancy of the properties prior to the sale lease-back transaction.
   
  With respect to Loan No. 11, Bridgewater Place, limited historical financials are available as the mortgaged property was acquired in 2012.
   
  With respect to Loan No. 14.09, Klotz Multifamily Portfolio - Arco Apartments, Most Recent Revenues ($), Most Recent Total Expenses ($) and Most Recent NOI ($) are based on the trailing six months ending May 31, 2015, annualized.  
   
  With respect to Loan No. 18, Signature Pavilion Shopping Center, Most Recent Revenues ($), Most Recent Total Expenses ($) and Most Recent NOI ($) are based on the three months ending March 31, 2015, annualized.
   
  With respect to Loan No. 22, Dollar General Portfolio, limited or no historical financials are available as the mortgaged properties were constructed between 2013 and 2014.
   
  With respect to Loan No. 24, Center Plaza, 2012 Revenues ($), 2012 Total Expenses ($) and 2012 NOI ($) are not available as the seller of the mortgaged property did not provide 2012 financial statements.
   
  With respect to Loan No. 25, 3501 East Biddle Street, Most Recent Revenues ($), Most Recent Total Expenses ($) and Most Recent NOI ($) are based on the five months ending May 31, 2015, annualized.

 

A-1-30
 

 

  With respect to Loan No. 30, Marquis Parc Apartments, 2013 Revenues ($), 2013 Total Expenses ($) and 2013 NOI ($) are based on the six months ending December 31, 2013, annualized.  
   
  With respect to Loan No. 34, ATCAP Austin & Houston Industrial Portfolio, for the Austin Industrial mortgaged property, historical financials are not available as the mortgaged property was acquired in a sale-leaseback transaction.
   
  With respect to Loan No. 36, Holiday Inn Express & Suites - Chicago West, 2013 Revenues ($), 2013 Total Expenses ($) and 2013 NOI ($) are based on the five months ending December 31, 2013, annualized.  
   
  With respect to Loan No. 38, 835 Heights, limited historical financials are available as the mortgaged property was acquired in 2013.  
   
  With respect to Loan No. 44, Circle Mobile Home Park, Most Recent Revenues ($), Most Recent Total Expenses ($) and Most Recent NOI ($) are not available as the mortgaged property was acquired in 2015 and the seller of the mortgaged property only prepared year-end operating statements.
   
  With respect to Loan No. 56, Berkshire Industrial, Most Recent Revenues ($), Most Recent Total Expenses ($) and Most Recent NOI ($) represent annualized trailing five months ending May 22, 2015.
   
  With respect to Loan No. 58, 4701 United Drive, limited or no historical financials are available as the mortgaged property was constructed in 2015.
   
(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.
   
(16) Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.
   
  With respect to Loan No. 1, Civic Opera Building, the borrower was required at origination to deposit $3,711,165 into a free rent reserve and $2,407,592 into an outstanding tenant improvement reserve.
   
  With respect to Loan No. 3, Sunbelt Portfolio, the borrower was required to deposit $250,000 into an environmental reserve for soil sampling and, if dictated by the testing results, remediation, and the related loan documents require such work to be completed by June 5, 2016. The borrower was also required to deposit $6,100,000 for outstanding tenant improvements at the properties ($4,100,000 of which is allocated to the Inverness Center mortgaged property and $2,000,000 of which is allocated to the Wells Fargo Tower mortgaged property) and $3,113,635 for outstanding free rent obligations.
   
  With respect to Loan No. 15, Central Connecticut Portfolio, the borrowers were required to deposit $250,000 into an environmental reserve for any investigation and/or remediation required by the Connecticut Department of Energy & Environmental Protection and/or the Connecticut Transfer Act.  
   
  With respect to Loan No. 32, Doubletree Racine, the borrower was required to deposit $2,508,962 into the Upfront Other Reserve ($) for completion of a property improvement plan.  The borrower was required to deposit $507,393 into the Upfront Debt Service Reserve ($), which may be used to pay for any shortfalls in monthly debt service while the borrower completes the property improvement plan.
   
(17) Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.
   
  With respect to Loan No. 1, Civic Opera Building, commencing on October 1, 2018, the excess cash flow from the property is required to be deposited into a free rent reserve until such reserve reaches a cap of $780,440. Additionally, the borrower deposited $369,695 into the Upfront Other Reserve ($) at closing and is required to deposit $61,616 into the Monthly Other Reserve ($) on each monthly payment date until February 1, 2019 for repairs and maintenance related to the elevators at the mortgaged property.

A-1-31
 

 

  With respect to Loan No. 2, The Roosevelt New Orleans Waldorf Astoria, during the period commencing on the date on which Waldorf=Astoria Management LLC is no longer the manager under the management agreement and the borrower has not entered into a replacement management agreement with a qualified franchise manager, the borrower is required to make monthly deposits into the Monthly Capex Reserve ($) on each monthly payment date an amount equal to the greater of (i) one-twelfth of 5.0% of the gross income from operations or (ii) the amount of the deposit required by the manager for FF&E under the management agreement.
   
  With respect to Loan No. 4, Coral Ridge Shopping Center, during any excess cash flow period caused by (i) the failure of Target to renew its lease prior to the earlier of the date required under its lease or six months prior to the expiration date of the ease, (ii) Target going dark or vacating or abandoning its space or (iii) Target becoming subject to any bankruptcy action, the related loan documents require all excess cash flow after payment of debt service, required repairs and operating expenses to be deposited into the Monthly Other Reserve ($) for tenant improvements and leasing commissions related to the space leased by Target.  The Other Reserve Cap ($) is $2,450,320, an amount equal to $20.00 multiplied by the leasable area at the property that is subject to the Target lease.
   
  With respect to Loan No. 15, Central Connecticut Portfolio, the borrowers are required to make monthly deposits of $5,000 into the Monthly Capex Reserve ($) commencing on the first payment date that the balance in the reserve is less than $50,000 and on each payment date after such date that the balance in the reserve is less than $100,000. In addition, the borrowers are required to make monthly deposits of $20,000 into the Monthly TI/LC Reserve ($) commencing on the first payment date that the balance in the reserve is less than $500,000 and on each payment date after such date that the balance in the reserve is less than $1,000,000.
  With respect to Loan No. 17, 3750 Monroe Avenue, to the extent the balance of the TI/LC reserve is less than $650,000, the borrower is required to make monthly deposits into the TI/LC reserve of $13,014.
  With respect to Loan No. 21, Dadeland at 9700, upon certain tenant trigger events with respect to each of Eastern National Bank and YP Yellow Pages, the borrower is required to deposit all excess cash flow into the Monthly Other Reserve ($).
   
  With respect to Loan No. 22, Dollar General Portfolio, in the event a Dollar General tenant goes dark or vacates or abandons its space (or gives notice of any of the foregoing), the borrower is required to deposit into the Monthly Other Reserve ($) an amount equal to the sum of all rents payable for the then-current month under all Dollar General leases that are then the subject of such trigger events.
   
  With respect to Loan No. 32, Doubletree Racine, the borrower is required to deposit into an FF&E reserve an amount equal to 4% of the gross income from the property for the calendar month two months prior to such payment date. Additionally, the borrower is required to deposit into the Monthly Other Reserve ($) 50% of the excess cash flow from the property until the achievement of a debt yield for one calendar quarter of 11.0% based on the immediately preceding 12-month period.
   
  With respect to Loan No. 36, Holiday Inn Express & Suites - Chicago West, the borrower is required to make deposits into the Monthly Capex Reserve ($) an amount equal to the greater of one-twelfth of (i) 4.0% of the annual gross income from operations of the property or (ii) the amount required to be collected pursuant to the franchise agreement for replacement and repairs.
   
  With respect to Loan No. 39, Hampton Inn Cleveland Airport, the borrower is required to deposit into the Monthly Capex Reserve ($) an amount equal to (x) 2% of gross revenues through July 6, 2017, (y) 3% of gross revenues from August 6, 2017 through July 6, 2028 and (z) 4% of gross revenues on each payment date thereafter.
   
  With respect to Loan No. 40, Burgard Industrial, in the event of a northwest pipe trigger event, which is the date 12 months prior to the expiration date of the Northwest Pipe Company lease, the borrower will deposit all excess cash flow generated by the property into the cash management account until such time as $350,000 has been collected. The borrower has the option to make a deposit of $350,000 into the cash management account in lieu of depositing excess cash flow.
   
  With respect to Loan No. 42, College Park Retail, the collateral is held in leasehold interest subject to a ground lease. The borrowers are required to make monthly deposits into a ground rent reserve in an amount equal to one-third of the ground rent payable under the ground lease for the quarter, which currently equals $17,482. Ground rent escalation of the base rent over the ground lease’s term is 1% annually for the first 17 years, approximately 10% in year 18 (2021) and 0.5% annually thereafter. The lender underwrote the average rent payment over the term of the loan.

 

A-1-32
 

 

  With respect to Loan No. 45, Sunshine Plaza, commencing on the payment date in May 2022 if, as of such date, Winn-Dixie has not entered into a Winn-Dixie lease extension (as defined in the loan documents), or in the event that occupancy at the mortgaged property drops below 85%, the related borrower will make deposits of $4,633 on each payment date thereafter into the Monthly TI/LC Reserve ($).
   
  With respect to Loan No. 50, Ramada Houston Airport, the borrowers are required to make deposits into the Monthly Capex Reserve ($) account an amount equal to the greater of one-twelfth of (i) 4.0% of the annual gross income from operations of the property or (ii) the amount required to be collected pursuant to the franchise agreement for replacement and repairs.
   
  With respect to Loan No. 52, University West Shopping Center, the lender will institute a cash flow sweep commencing the earlier of (i) the date the lease is surrendered, canceled or terminated by Winn-Dixie prior to the expiration date on February 2, 2019 or (ii) February 2, 2018, in the event the Largest Tenant, Winn-Dixie, goes dark, becomes delinquent or fails to renew. In addition, the lender will institute a cash flow sweep commencing the earlier of (i) the date the lease is surrendered, canceled or terminated by Car Quest prior to the expiration date on January 31, 2016 or (ii) September 1, 2015, in the event the 2nd Largest Tenant, Car Quest, goes dark, becomes delinquent or fails to renew. The sweep for both tenants will cease and funds will be disbursed to the borrowers if renewal or extension options are executed at terms and conditions acceptable to the lender.
   
(18) Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.
   
  With respect to Loan No. 6, Airport North Portfolio, so long as (i) no event of default has occurred and (ii) the occupancy at the mortgaged properties is at least 80%, the borrower will only be required to make a Monthly TI/LC Reserve ($) deposit to the extent to the total amount on deposit is less than $3,000,000.
   
  With respect to Loan No. 8, Rox San Medical Office, so long as (i) no event of default has occurred and (ii) the physical and economic occupancy at the mortgaged property is at least 90%, the borrowers will only be required to make a Monthly TI/LC Reserve ($) deposit to the extent to the total amount on deposit is less than $360,000.
   
  With respect to Loan No. 12, ATCAP 35-75 Industrial Portfolio, so long as (i) no event of default has occurred and is then continuing (ii) no trigger event period is continuing and (iii) the occupancy at the mortgaged property is equal to or greater than 80%, the borrower will only be required to make a Monthly TI/LC Reserve ($) deposit to the extent to the total amount on deposit is less than $735,830.
   
  With respect to Loan No. 13, 1500 Champa Street, the borrower is required to make monthly deposits into the Monthly TI/LC Reserve ($) account of $11,998 to the extent the total amount on deposit is less than $450,000. If the 2nd Largest Tenant, ViaWest does not renew its lease on or prior to September 1, 2016 or if the 3rd Largest Tenant, GSA SS Administration does not renew its lease by September 1, 2017, or, if either tenant is in default, declares bankruptcy or terminates its lease for any reason, the borrower will be required to make Monthly TI/LC Reserve ($) deposits up to the maximum amount of $1,600,000.
   
  With respect to Loan No. 23, Parkwood I & Willowbrook I & II Portfolio, so long as (i) the Monthly TI/LC Reserve ($) deposit has been made on all monthly payment dates through and including August 5, 2018, (ii) no event of default has occurred and is continuing and (iii) the occupancy at the property is 85% or greater, the borrowers will be required to make the Monthly TI/LC Reserve ($) deposit from and after the payment date in September 2018 only to the extent that funds on deposit are less than $300,000.
   
  With respect to Loan No. 34, ATCAP Austin & Houston Industrial Portfolio, so long as (i) no event of default has occurred, (ii) no trigger event period (as defined in loan documents) is continuing and (iii) the occupancy at the property is equal to or greater than 80%, the borrower will only be required to make a Monthly TI/LC Reserve ($) deposit to the extent to the total amount on deposit is less than $150,000.
   
(19) With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property.
   
(20) In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates.
   
(21) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In

 

A-1-33
 

 

  addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.
   
  With respect to Loan No. 1, Civic Opera Building, the 2nd Largest Tenant, Technexus, LLC, has the option to terminate its lease as of February 1, 2023 with 12 months’ prior written notice and payment of a termination fee. In addition, the 4th Largest Tenant, Hybris (US) Corp., has the right to terminate its lease with respect to the 39th floor expansion space (totaling 14,005 square feet) as of July 31, 2019, with 15 months’ notice and payment of a termination fee. Finally, the 5th Largest Tenant, Clarity Consulting, Inc., has the option to terminate its lease as of February 1, 2021 with 12 months’ notice and payment of a termination fee.
   
  With respect to Loan No. 3.01, Sunbelt Portfolio – Wells Fargo Tower, the Largest Tenant, Burr & Forman, has the option to terminate its lease beginning on November 1, 2019 with 12 months’ prior written notice and payment of a termination fee. In addition, the 4th Largest Tenant, Leitman, Siegal, Payne, has the option to terminate its lease beginning on March 1, 2017 with 12 months’ prior notice and payment of a termination fee.
   
  With respect to Loan No. 5, Highland Landmark I, the Largest Tenant, Advocate Health Care, has a one time option to terminate its lease effective April 2024 with 11.5 months’ notice and payment of an approximately $9.2 million termination fee to be held by the lender. In addition, the 2nd Largest Tenant, Univar, has the option to terminate its lease effective as of September 1, 2021 with 12 months’ notice and payment of a termination fee.
   
  With respect to Loan No. 6.01, Airport North Portfolio - BNA Corporate Center, the 3rd Largest Tenant, United States of America – FDA by a 60 day written notice, may terminate its lease, in whole or in part, at any time when it is in the Government’s interest and the 5th Largest Tenant, Safe Step Walk-in Tub, Co. will have the one-time right to terminate its lease as of May 31, 2019 by providing written notice to the landlord no later than November 30, 2018. The termination fee will be equal to the unamortized balance of: (i) leasing commissions paid by landlord in connection with the lease and (ii) costs of all improvements by landlord pursuant to the lease amortized over the lease term.
   
  With respect to Loan No. 9, Brunswick Portfolio, the tenants under the master lease have the option to terminate up to 10% of the properties leased pursuant to the master lease on the first day of any extension term of the lease.  In addition, the tenants may terminate the master lease for any property which becomes uneconomical or unsuitable for continued use in the business.  See “Description of the Mortgage Pool—Mortgaged Property Considerations—Tenant Issues—Terminations” and “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Releases of Individual Mortgaged Properties” in this Free Writing Prospectus for additional information.
   
  With respect to Loan No. 11, Bridgewater Place, the Largest Tenant, Varnum, has the right to contract its space with respect to the entire 13th floor (approximately 17,598 square feet) at any time after December 31, 2015 with 12 months’ notice. The 3rd Largest Tenant, New York Life, has the right to terminate its lease as of May 31, 2019 with not less than nine months’ notice. The 4th Largest Tenant, Colliers International, has the right to contract its space by 4,400 square feet as of April 30, 2021 with 270 days’ notice. Additionally, Colliers International has the right to immediately terminate its lease in the event that they are no longer the exclusive leasing agent for the property. The 5th Largest Tenant, Law, Weathers & Richardson, has the right to contract its space by 6,000 square feet at any time with six months’ notice.
   
  With respect to Loan No. 12.01, ATCAP 35-75 Industrial Portfolio - Richardson Business Center, the Largest Tenant, D4D Technologies, LLC, will have a one-time option to terminate its lease effective April 30, 2016.  The tenant may exercise the option by delivering written six months’ notice to the landlord and payment of a termination fee. In addition, the 5th Largest Tenant, Ta Chen International, Inc. will have a one-time option to terminate its lease effective July 31, 2017. The tenant may exercise the option by delivering written six months’ notice to the landlord and payment of a termination fee.
   
  With respect to Loan No. 13, 1500 Champa Street, the Largest Tenant, Zayo Collocation, LLC, subleases 2,100 square feet to Google and 1,650 square feet to Neutral Tandem on the same lease terms through May 2030. In addition, the 5th Largest Tenant, FDC Servers, has the right to terminate the lease at any time in the event the tenant enters into a written lease with the landlord of the building located at 12121 Grant Street, Thornton, Colorado for the same or more rentable square feet as the existing premises. The tenant will have the option to terminate the lease by providing 12 months’ prior written notice and payment of a termination fee equal to $42,293.
   
  With respect to Loan No. 15, Central Connecticut Portfolio, the Largest Tenant at the Inwood Business Park mortgaged property, HESCO, has the right to terminate its lease if it accepts any offer from the borrowers to lease at least 7,000 square feet in the Winbrook Business Park property. The 2nd Largest Tenant at the Winbrook

 

A-1-34
 

 

  Business Park mortgaged property, Trane USA, has the right to terminate its lease effective as of January 31, 2016 with nine months’ notice and payment of a termination fee.  The 3rd Largest Tenant at the Winbrook Business Park property, GSA (Drug Enforcement Agency), has the right to terminate its lease at any time with 180 days’ notice. The 4th Largest Tenant at the Winbrook Business Park mortgaged property, SolarCity, holds a right to terminate its lease effective December 31, 2015, with nine months’ prior notice and payment of a termination fee.
   
  With respect to Loan No. 17, 3750 Monroe Avenue, the Largest Tenant, Concentrix Corp has the right to terminate its lease as of December 31, 2017 by notifying the landlord in writing at any time between November 1, 2016 and February 28, 2017, provided that no default has occurred and provided it pays a termination fee equal to $171,711. In addition, the 2nd Largest Tenant, Maximus Inc. has the right to terminate its lease solely with respect to storage room 2 (2,555 square feet) at any time by providing the landlord 60 days’ written notice, provided that no default exists. The tenant will have the annual right to terminate the lease solely with respect to the supplemental space (8,973 square feet) as of August 15th of each lease year by notifying the landlord in writing on or before June 15 and payment of a termination fee. In addition, with respect to the second expansion space (9,381 square feet), in the event that the tenant’s existing contractual relationship with the United States government is terminated, permitted to expire, not renewed or materially altered such that the conduct of tenant’s business would be materially adversely affected, the tenant will have the right to terminate its lease by providing the landlord 90 days’ prior written notice and a termination fee.
   
  With respect to Loan No. 21, Dadeland at 9700, the 4th Largest Tenant, Dutton Law Group, has the right to terminate a 1,008 square feet portion of its lease at any time upon 180 days’ notice.
   
  With respect to Loan No. 29, Eastlake Commons, the 4th Largest Tenant at the mortgaged property, Ichiban Japan Steakhouse, has the one-time option to terminate its lease with 120 days’ notice and payment of unamortized tenant improvements and all fixed minimum guaranteed rents due and payable as of the date of said termination.
   
  With respect to Loan No. 34.01, ATCAP Austin & Houston Industrial Portfolio - Houston Industrial, the 2nd Largest Tenant, K & M Tire, Inc, is subleasing its space to Cameron Wire and Cable on the same lease terms through February 2017.
   
  With respect to Loan No. 41, Mill Street Lofts, the Largest Tenant, Partners & Napier, has the one-time option to terminate its lease as of January 31, 2018 with nine months’ prior notice.
   
  With respect to Loan No. 54, Lakeside Industrial Plaza, the 2nd Largest Tenant, Artsonia, has the right to terminate its lease, provided that the tenant provides 120 days’ written notice to the landlord and the tenant pays an early termination fee equal to $9,483. In addition, the 5th Largest Tenant, TSC Corp. has the one-time right to terminate its lease as of June 30, 2018, provided that the tenant is not in default. The tenant must provide notice no later than March 31, 2018 and pay a termination fee to the landlord. If the tenant exercises its option to extend the lease an additional five years, then the tenant will have the one-time right to terminate its lease as of June 30, 2023, provided that the tenant is not in default. The tenant must provide notice no later than March 31, 2023 and pay a termination fee to the landlord.
   
(22) In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes.
   
  With respect to Loan Nos. 4 and 22, Coral Ridge Shopping Center and Dollar General Portfolio, respectively, the related loan documents permit the borrower to replace the Carveout Guarantor on certain terms and conditions set forth in the loan documents.
   
(23) The classification of the lockbox types is described in the Free Writing Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.
   
(24) Refers to (a) debt secured by the mortgaged property and (b) mezzanine debt. See “Description of the Mortgage Pool—Additional Debt—Existing Mezzanine Debt,” “—Future Mezzanine Debt” and “Certain Legal Aspects of the Mortgage Loans” in this Free Writing Prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt that permit subordinate, mezzanine or other additional debt in the future.

 

A-1-35