JP Morgan Chase Commercial Mortgage Securities FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-190246-12

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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype	Year Built
1	JPMCB	The Club Row Building	28 West 44th Street	New York	NY	10036	New York	1	Office	CBD	1920
2	SMF II	One Campus Martius	1 Campus Martius	Detroit	MI	48226	Wayne	1	Office	CBD	2003
3	Barclays	The Branson at Fifth	15 West 55th Street	New York	NY	10019	New York	1	Mixed Use	Retail/Multifamily	1915
4	RCMC	717 14th Street	717 14th Street Northwest	Washington	DC	20005	District of Columbia	1	Office	CBD	1928
5	JPMCB	Shaner Hotels Portfolio	Various	Various	Various	Various	Various	4	Hotel	Various	Various
5.01	JPMCB	Newport Harbor Hotel & Marina	49 Americas Cup Avenue	Newport	RI	02840	Newport	1	Hotel	Full Service	1972
5.02	JPMCB	Courtyard - Jacksonville	1617 1st Street North	Jacksonville Beach	FL	32250	Duval	1	Hotel	Limited Service	1969
5.03	JPMCB	Durham Marriott City Center	201 Foster Street	Durham	NC	27701	Durham	1	Hotel	Full Service	1989
5.04	JPMCB	Residence Inn - Edina	3400 Edinborough Way	Edina	MN	55435	Hennepin	1	Hotel	Extended Stay	1989
6	JPMCB	The Outlet Shoppes of the Bluegrass	1155 Buck Creek Road	Simpsonville	KY	40067	Shelby	1	Retail	Outlet Center	2014
7	JPMCB	Plymouth Road Tech Center	28100-28400 Plymouth Road	Livonia	MI	48150	Wayne	1	Industrial	Warehouse/Distribution	1955
8	JPMCB	Legacy Apartments	761 Rice Road	Ridgeland	MS	39157	Madison	1	Multifamily	Garden	2004
9	SMF II	4141 North Scottsdale Road	4141 North Scottsdale Road	Scottsdale	AZ	85251	Maricopa	1	Office	Suburban	1989
10	JPMCB	Hotel Abri	127 Ellis Street	San Francisco	CA	94102	San Francisco	1	Hotel	Full Service	1907
11	Barclays	Prescott Place I & II	Various	Mesquite	TX	75150	Dallas	2	Multifamily	Garden	Various
11.01	Barclays	Prescott Place II	2861 Franklin Drive	Mesquite	TX	75150	Dallas	1	Multifamily	Garden	1983
11.02	Barclays	Prescott Place I	2701 Franklin Drive	Mesquite	TX	75150	Dallas	1	Multifamily	Garden	1982
12	Barclays	Homewood Suites by Hilton Carlsbad	2223 Palomar Airport Road	Carlsbad	CA	92011	San Diego	1	Hotel	Extended Stay	2008
13	Barclays	Hampton Inn & Suites Houston Medical Center	1715 Old Spanish Trail	Houston	TX	77054	Harris	1	Hotel	Limited Service	1997
14	SMF II	AOK Portfolio	Various	Various	Various	Various	Various	29	Various	Various	Various
14.01	SMF II	Palo Alto Office	825 San Antonio Road	Palo Alto	CA	94303	Santa Clara	1	Office	Suburban	1958
14.02	SMF II	Palo Alto Retail	454-460 Cambridge Avenue	Palo Alto	CA	94306	Santa Clara	1	Retail	Unanchored	1951
14.03	SMF II	Kmart Corbin	14662 North US Highway 25 East	Corbin	KY	40701	Knox	1	Retail	Freestanding	1977
14.04	SMF II	Western Dental San Jose	1871 Camden Avenue	San Jose	CA	95124	Santa Clara	1	Retail	Freestanding	1990
14.05	SMF II	Meineke Napa	713 Silverado Trail	Napa	CA	94559	Napa	1	Retail	Freestanding	1993
14.06	SMF II	Arby’s Roswell	10601 Alpharetta Highway	Roswell	GA	30076	Fulton	1	Retail	Freestanding	2000
14.07	SMF II	Oconto Warehouse	206 Charles Street	Oconto	WI	54153	Oconto	1	Industrial	Warehouse	1988
14.08	SMF II	Dollar General Laredo (Mines)	10118 Mines Road	Laredo	TX	78045	Webb	1	Retail	Freestanding	2003
14.09	SMF II	Dollar General Laredo (Zapata)	3800 South Zapata Highway	Laredo	TX	78046	Webb	1	Retail	Freestanding	2003
14.10	SMF II	Arby’s Marietta	2626 Sandy Plains Road	Marietta	GA	30066	Cobb	1	Retail	Freestanding	2000
14.11	SMF II	Chili’s Silsbee	1010 Highway 96 Bypass	Silsbee	TX	77656	Hardin	1	Retail	Freestanding	2006
14.12	SMF II	Danny’s Auto Rancho Cordova	10265 Folsom Boulevard	Rancho Cordova	CA	95670	Sacramento	1	Retail	Freestanding	1987
14.13	SMF II	Dollar General Texarkana	4615 South Lake Drive	Texarkana	TX	75501	Bowie	1	Retail	Freestanding	2004
14.14	SMF II	Family Dollar Tecumseh	700 North Broadway Street	Tecumseh	OK	74873	Pottawatomie	1	Retail	Freestanding	1999
14.15	SMF II	Papa John’s Lakewood	1745 South Wadsworth Boulevard	Lakewood	CO	80232	Jefferson	1	Retail	Freestanding	1998
14.16	SMF II	Fazoli’s Normal	215 Greenbriar Drive	Normal	IL	61761	McLean	1	Retail	Freestanding	1999
14.17	SMF II	Dollar General Cleveland	11801 Statesville Boulevard	Cleveland	NC	27013	Rowan	1	Retail	Freestanding	2005
14.18	SMF II	Dollar General Allen	721 East Main Street	Allen	TX	75002	Collin	1	Retail	Freestanding	1998
14.19	SMF II	Rally’s Seymour	1507 East Tipton Street	Seymour	IN	47274	Jackson	1	Retail	Freestanding	1988
14.20	SMF II	Wendy’s Memphis	3196 Austin Peay Highway	Memphis	TN	38128	Shelby	1	Retail	Freestanding	1974
14.21	SMF II	Kindercare Humble	19151 Timber Forest Drive	Humble	TX	77346	Harris	1	Retail	Freestanding	1978
14.22	SMF II	Family Dollar Oklahoma City	4411 Northwest 10th Street	Oklahoma City	OK	73107	Oklahoma	1	Retail	Freestanding	1999
14.23	SMF II	KFC Bryan	3321 South Texas Avenue	Bryan	TX	77802	Brazos	1	Retail	Freestanding	1986
14.24	SMF II	Burger King Waupaca	1096 West Fulton Street	Waupaca	WI	54981	Waupaca	1	Retail	Freestanding	1985
14.25	SMF II	Pizza Hut Gainesville	1501 & 1505 Browns Bridge Road	Gainesville	GA	30501	Hall	1	Retail	Freestanding	1973
14.26	SMF II	Domino’s Midland	604 North Big Spring Street	Midland	TX	79701	Midland	1	Retail	Freestanding	2002
14.27	SMF II	Captain D’s Montgomery	2386 East South Boulevard	Montgomery	AL	36116	Montgomery	1	Retail	Freestanding	1977
14.28	SMF II	Domino’s San Antonio	9387 Culebra Road	San Antonio	TX	78251	Bexar	1	Retail	Freestanding	2000
14.29	SMF II	Domino’s Belton	323 North Main Street	Belton	TX	76513	Bell	1	Retail	Freestanding	1998
15	SMF II	Blue Lake Center	3500 Blue Lake Drive	Birmingham	AL	35243	Jefferson	1	Office	Suburban	1982
16	JPMCB	Lodge at Tiburon	1651 Tiburon Boulevard	Belvedere Tiburon	CA	94920	Marin	1	Hotel	Full Service	1977
17	RCMC	100 Field Point Road	100 Field Point Road	Greenwich	CT	06830	Fairfield	1	Office	Suburban	1974
18	JPMCB	South Pointe	500 Clinton Center Drive	Clinton	MS	39056	Hinds	1	Office	Suburban	1996
19	RCMC	Village at Castle Pines	856-880 West Happy Canyon Road	Castle Rock	CO	80108	Douglas	1	Mixed Use	Retail/Office	2003-2005
20	Barclays	EZ Storage Pico	11470 Tennessee Avenue	Los Angeles	CA	90064	Los Angeles	1	Self Storage	Self Storage	1960
21	Barclays	Hampton Roads Hotel Portfolio	Various	Various	VA	Various	Various	2	Hotel	Limited Service	Various
21.01	Barclays	SpringHill Suites by Marriott Chesapeake Greenbrier	1446 Crossways Boulevard	Chesapeake	VA	23320	Chesapeake City	1	Hotel	Limited Service	2008
21.02	Barclays	Holiday Inn Express & Suites - Williamsburg	1452 Richmond Road	Williamsburg	VA	23185	Williamsburg City	1	Hotel	Limited Service	2003
22	Barclays	Memphis Self Storage Portfolio	Various	Various	Various	Various	Various	7	Self Storage	Self Storage	Various
22.01	Barclays	Airways Self Storage (Southaven)	7230 Airways Boulevard	Southaven	MS	38671	Desoto	1	Self Storage	Self Storage	1995
22.02	Barclays	Storage Pros Kirby Raines	6504 East Raines Road	Memphis	TN	38115	Shelby	1	Self Storage	Self Storage	1995
22.03	Barclays	Collierville Mini Storage	314 South Mount Pleasant Road	Collierville	TN	38017	Shelby	1	Self Storage	Self Storage	1999
22.04	Barclays	Stateline Self Storage (Southaven)	9085 Ann Road	Southaven	MS	38671	Desoto	1	Self Storage	Self Storage	1998
22.05	Barclays	Getwell & Shelby Mini Storage (Southern)	4720 Getwell Road	Memphis	TN	38118	Shelby	1	Self Storage	Self Storage	1998
22.06	Barclays	Winchester Self Storage	6714 Winchester Point Cove	Memphis	TN	38115	Shelby	1	Self Storage	Self Storage	1997
22.07	Barclays	Frayser Self Storage (Northwest)	3891 Thomas Street	Memphis	TN	38127	Shelby	1	Self Storage	Self Storage	1995
23	SMF II	Victor Plaza	14514 - 14596 7th Street	Victorville	CA	92395	San Bernardino	1	Retail	Anchored	1968
24	JPMCB	Fairfield Inn & Suites - Lexington, KY	2100 Hackney Place	Lexington	KY	40511	Fayette	1	Hotel	Limited Service	2008
25	JPMCB	Hampton Inn & Suites - Union Centre	9266 Schulze Drive	West Chester	OH	45069	Butler	1	Hotel	Limited Service	2005
26	Barclays	North Regency Center	7201-7431 West 91st Street	Overland Park	KS	66212	Johnson	1	Retail	Anchored	2001
27	SMF II	Paragon Office Building	1060 Maitland Center Commons Boulevard	Maitland	FL	32751	Orange	1	Office	Suburban	1986
28	SMF II	AAA Quality Self Storage	2681 Walnut Avenue	Tustin	CA	92780	Orange	1	Self Storage	Self Storage	2001
29	JPMCB	HIEX Philadelphia Midtown	1305 Walnut Street	Philadelphia	PA	19107	Philadelphia	1	Hotel	Limited Service	1964
30	Barclays	Mabley Place	418 Race Street	Cincinnati	OH	45202	Hamilton	1	Mixed Use	Parking/Retail	1990
31	RCMC	Arapahoe Service Center II	6446 South Kenton Street	Centennial	CO	80111	Arapahoe	1	Office	Suburban	1999
32	RAIT	Value Place Hotels Portfolio	Various	Various	Various	Various	Various	3	Hotel	Extended Stay	Various
32.01	RAIT	Value Place Greer Duncan	255 Frontage Road	Duncan	SC	29334	Spartanburg	1	Hotel	Extended Stay	2009
32.02	RAIT	Value Place Riverwatch	2995 Riverwatch Parkway	Augusta	GA	30907	Richmond	1	Hotel	Extended Stay	2008
32.03	RAIT	Value Place Noland	2115 Noland Connector	Augusta	GA	30909	Richmond	1	Hotel	Extended Stay	2007
33	Barclays	Kaufman Financial Center	30833 Northwestern Highway	Farmington Hills	MI	48334	Oakland	1	Office	Suburban	1983
34	RAIT	ZPI Portfolio	Various	Charlotte	NC	28217	Mecklenburg	3	Various	Various	Various
34.01	RAIT	Coffey Creek Business Park	4107-4123 Rose Lake Drive & 1624 Cross Beam Drive	Charlotte	NC	28217	Mecklenburg	1	Industrial	Flex	1985

A-1-1

ANNEX A-1

								Number of	Property	Property
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype	Year Built
34.02	RAIT	Arcade Square	756 Tyvola Road	Charlotte	NC	28217	Mecklenburg	1	Office	Suburban	1980
34.03	RAIT	Rubin Business Center	801 Clanton Road & 920 Blairhill Road	Charlotte	NC	28217	Mecklenburg	1	Industrial	Flex	1985
35	SMF II	Fairfield Inn Horseheads	1600 County Route 64	Horseheads	NY	14845	Chemung	1	Hotel	Limited Service	2013
36	RAIT	New Land Enterprises	Various	Various	WI	Various	Milwaukee	2	Various	Various	Various
36.01	RAIT	306-316 East Silver Spring Drive	306-316 East Silver Spring Drive	Whitefish Bay	WI	53217	Milwaukee	1	Mixed Use	Office/Retail	1948
36.02	RAIT	2216-2230 North Farwell Avenue	2216-2230 North Farwell Avenue	Milwaukee	WI	53202	Milwaukee	1	Retail	Unanchored	1927
37	JPMCB	4302 Westheimer	4302 Westheimer Road	Houston	TX	77027	Harris	1	Retail	Single Tenant	2003
38	Barclays	Karma Retail Portfolio I	Various	Various	Various	Various	Various	4	Retail	Various	Various
38.01	Barclays	CVS Pharmacy - Peoria	8332 West Thunderbird Road	Peoria	AZ	85381	Maricopa	1	Retail	Freestanding	2003
38.02	Barclays	7-Eleven - Fontana	16701 Arrow Boulevard	Fontana	CA	92335	San Bernardino	1	Retail	Unanchored	2013
38.03	Barclays	Burger King - Blythe	379 South Lovekin Boulevard	Blythe	CA	92225	Riverside	1	Retail	Freestanding	1986
38.04	Barclays	Domino’s - Oceanside	2858 Thunder Drive	Oceanside	CA	92056	San Diego	1	Retail	Freestanding	1975
39	Barclays	Winkworth Apartments	3179 Bellevue Avenue	Syracuse	NY	13219	Onondaga	1	Multifamily	Garden	1970
40	RAIT	Row 31 Townhomes	2650 North Humboldt Boulevard	Milwaukee	WI	53212	Milwaukee	1	Multifamily	Garden	2014
41	JPMCB	110 Halsted Street	110 Halsted Street	East Orange	NJ	07018	Essex	1	Multifamily	Mid Rise	2014
42	RAIT	S&T Bank Ground Lease	1077 Freeport Road	Pittsburgh	PA	15238	Allegheny	1	Other	Leased Fee	2007
43	RCMC	Walgreens - Mt. Airy, NC	772 West Independence Boulevard	Mount Airy	NC	27030	Surry	1	Retail	Freestanding	2004
44	SMF II	Colton House & Golfview Apartments	3363 Warrensville Center Road & 20825-20875 Chagrin Boulevard	Shaker Heights	OH	44122	Cuyahoga	1	Multifamily	Garden	1942, 1946

A-1-2

ANNEX A-1

												Original		Current
			Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed
Loan #	Seller(1)	Property Name	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)	per Unit ($)	Balance ($)(5)(6)	per Unit ($)	Pool Balance	Loan
1	JPMCB	The Club Row Building	2014	365,819	Square Feet	96.1%	10/01/14	250,000,000	12/01/14	62.0%	110,000,000	424	110,000,000	424	13.1%	No
2	SMF II	One Campus Martius		965,078	Square Feet	99.9%	01/01/15	188,000,000	11/11/14	66.5%	75,000,000	130	75,000,000	130	9.0%	No
3	Barclays	The Branson at Fifth	2014	59,131	Square Feet	100.0%	12/10/14	119,000,000	12/02/14	61.3%	73,000,000	1,235	73,000,000	1,235	8.7%	No
4	RCMC	717 14th Street	2012	120,215	Square Feet	100.0%	12/16/14	56,000,000	09/17/14	74.1%	41,500,000	345	41,500,000	345	5.0%	No
5	JPMCB	Shaner Hotels Portfolio	Various	605	Rooms	74.4%	10/31/14	112,000,000	09/01/14	68.8%	35,000,000	127,421	35,000,000	127,421	4.2%	No
5.01	JPMCB	Newport Harbor Hotel & Marina		133	Rooms	62.1%	10/31/14	36,000,000	09/01/14		11,250,486		11,250,486		1.3%
5.02	JPMCB	Courtyard - Jacksonville	2013	150	Rooms	81.1%	10/31/14	33,000,000	09/01/14		10,306,136		10,306,136		1.2%
5.03	JPMCB	Durham Marriott City Center	2008	189	Rooms	73.1%	10/31/14	22,000,000	09/01/14		6,878,324		6,878,324		0.8%
5.04	JPMCB	Residence Inn - Edina	2012	133	Rooms	80.9%	10/31/14	21,000,000	09/01/14		6,565,054		6,565,054		0.8%
6	JPMCB	The Outlet Shoppes of the Bluegrass		374,683	Square Feet	97.5%	10/01/14	123,000,000	11/02/14	62.8%	32,500,000	207	32,406,939	206	3.9%	No
7	JPMCB	Plymouth Road Tech Center	2000	1,081,215	Square Feet	98.4%	12/01/14	44,000,000	12/11/14	63.6%	28,000,000	26	28,000,000	26	3.3%	No
8	JPMCB	Legacy Apartments		248	Units	96.4%	12/09/14	37,950,000	12/12/14	72.5%	27,500,000	110,887	27,500,000	110,887	3.3%	No
9	SMF II	4141 North Scottsdale Road	2012	150,892	Square Feet	87.0%	01/13/15	36,100,000	11/20/14	73.4%	26,500,000	176	26,500,000	176	3.2%	No
10	JPMCB	Hotel Abri	2008	91	Rooms	85.8%	11/30/14	44,000,000	12/01/14	52.2%	23,000,000	252,747	22,972,906	252,450	2.7%	No
11	Barclays	Prescott Place I & II		654	Units	86.4%	12/16/14	32,200,000	09/02/14	71.2%	23,000,000	35,168	22,919,771	35,046	2.7%	No
11.01	Barclays	Prescott Place II		336	Units	88.1%	12/16/14	16,925,000	09/02/14		12,089,286		12,047,116		1.4%
11.02	Barclays	Prescott Place I		318	Units	84.6%	12/16/14	15,275,000	09/02/14		10,910,714		10,872,655		1.3%
12	Barclays	Homewood Suites by Hilton Carlsbad	2012	145	Rooms	87.0%	09/30/14	32,000,000	11/03/14	62.3%	19,950,000	137,586	19,950,000	137,586	2.4%	No
13	Barclays	Hampton Inn & Suites Houston Medical Center	2012	120	Rooms	89.7%	09/30/14	27,500,000	11/13/14	66.5%	18,300,000	152,500	18,300,000	152,500	2.2%	No
14	SMF II	AOK Portfolio	Various	269,730	Square Feet	100.0%	Various	24,465,000	Various	74.5%	18,275,000	68	18,233,280	68	2.2%	No
14.01	SMF II	Palo Alto Office	2010	6,013	Square Feet	100.0%	11/25/14	2,540,000	10/10/14		2,032,000		2,027,361		0.2%
14.02	SMF II	Palo Alto Retail	2000	3,340	Square Feet	100.0%	11/25/14	2,260,000	10/10/14		1,582,000		1,578,388		0.2%
14.03	SMF II	Kmart Corbin	1990, 2007	86,851	Square Feet	100.0%	02/06/15	1,740,000	10/05/14		1,305,000		1,302,021		0.2%
14.04	SMF II	Western Dental San Jose		3,885	Square Feet	100.0%	02/06/15	1,550,000	10/09/14		935,000		932,865		0.1%
14.05	SMF II	Meineke Napa		4,500	Square Feet	100.0%	02/06/15	1,050,000	10/03/14		840,000		838,082		0.1%
14.06	SMF II	Arby’s Roswell		3,700	Square Feet	100.0%	02/06/15	1,100,000	10/13/14		825,000		823,117		0.1%
14.07	SMF II	Oconto Warehouse		60,000	Square Feet	100.0%	02/06/15	920,000	10/15/14		736,000		734,320		0.1%
14.08	SMF II	Dollar General Laredo (Mines)		9,100	Square Feet	100.0%	02/06/15	950,000	10/08/14		713,000		711,372		0.1%
14.09	SMF II	Dollar General Laredo (Zapata)		9,100	Square Feet	100.0%	02/06/15	950,000	10/08/14		713,000		711,372		0.1%
14.10	SMF II	Arby’s Marietta		3,700	Square Feet	100.0%	02/06/15	850,000	10/13/14		638,000		636,543		0.1%
14.11	SMF II	Chili’s Silsbee		3,916	Square Feet	100.0%	02/06/15	800,000	10/01/14		560,000		558,722		0.1%
14.12	SMF II	Danny’s Auto Rancho Cordova		3,600	Square Feet	100.0%	02/06/15	720,000	10/14/14		540,000		538,767		0.1%
14.13	SMF II	Dollar General Texarkana		9,100	Square Feet	100.0%	02/06/15	700,000	10/15/14		525,000		523,801		0.1%
14.14	SMF II	Family Dollar Tecumseh		8,000	Square Feet	100.0%	02/06/15	630,000	10/09/14		504,000		502,849		0.1%
14.15	SMF II	Papa John’s Lakewood		1,199	Square Feet	100.0%	02/06/15	650,000	10/06/14		488,000		486,886		0.1%
14.16	SMF II	Fazoli’s Normal		3,193	Square Feet	100.0%	02/06/15	630,000	10/16/14		473,000		471,920		0.1%
14.17	SMF II	Dollar General Cleveland		9,014	Square Feet	100.0%	02/06/15	580,000	10/10/14		464,000		462,941		0.1%
14.18	SMF II	Dollar General Allen		7,550	Square Feet	100.0%	02/06/15	660,000	10/15/14		462,000		460,945		0.1%
14.19	SMF II	Rally’s Seymour		1,794	Square Feet	100.0%	02/06/15	600,000	10/06/14		450,000		448,973		0.1%
14.20	SMF II	Wendy’s Memphis		2,618	Square Feet	100.0%	02/06/15	540,000	10/03/14		405,000		404,075		0.0%
14.21	SMF II	Kindercare Humble	2003	4,700	Square Feet	100.0%	02/06/15	570,000	10/06/14		399,000		398,089		0.0%
14.22	SMF II	Family Dollar Oklahoma City		8,000	Square Feet	100.0%	02/06/15	530,000	10/09/14		398,000		397,091		0.0%
14.23	SMF II	KFC Bryan	2003	3,386	Square Feet	100.0%	02/06/15	530,000	10/06/14		398,000		397,091		0.0%
14.24	SMF II	Burger King Waupaca		3,661	Square Feet	100.0%	02/06/15	485,000	10/08/14		388,000		387,114		0.0%
14.25	SMF II	Pizza Hut Gainesville		2,770	Square Feet	100.0%	02/06/15	450,000	10/13/14		338,000		337,228		0.0%
14.26	SMF II	Domino’s Midland		1,698	Square Feet	100.0%	02/06/15	390,000	10/01/14		312,000		311,288		0.0%
14.27	SMF II	Captain D’s Montgomery		2,330	Square Feet	100.0%	02/06/15	400,000	10/10/14		300,000		299,315		0.0%
14.28	SMF II	Domino’s San Antonio		1,512	Square Feet	100.0%	02/06/15	350,000	09/25/14		280,000		279,361		0.0%
14.29	SMF II	Domino’s Belton		1,500	Square Feet	100.0%	02/06/15	340,000	10/14/14		272,000		271,379		0.0%
15	SMF II	Blue Lake Center		166,779	Square Feet	85.6%	11/01/14	23,000,000	10/01/14	75.0%	17,240,000	103	17,240,000	103	2.1%	No
16	JPMCB	Lodge at Tiburon	2012	103	Rooms	80.8%	11/30/14	29,000,000	12/01/14	58.6%	17,000,000	165,049	16,979,974	164,854	2.0%	No
17	RCMC	100 Field Point Road	2010	25,710	Square Feet	100.0%	01/05/15	24,100,000	11/17/14	67.6%	16,300,000	634	16,280,267	633	1.9%	No
18	JPMCB	South Pointe		395,992	Square Feet	93.3%	09/30/14	21,500,000	11/24/14	67.9%	14,625,000	37	14,604,402	37	1.7%	No
19	RCMC	Village at Castle Pines		108,588	Square Feet	96.0%	11/30/14	19,710,000	11/07/14	71.0%	14,000,000	129	14,000,000	129	1.7%	No
20	Barclays	EZ Storage Pico	2006	1,157	Units	87.4%	12/01/14	21,750,000	12/30/14	58.4%	12,700,000	10,977	12,700,000	10,977	1.5%	No
21	Barclays	Hampton Roads Hotel Portfolio	Various	225	Rooms	65.1%	10/31/14	20,300,000	Various	62.1%	12,620,000	56,089	12,605,787	56,026	1.5%	No
21.01	Barclays	SpringHill Suites by Marriott Chesapeake Greenbrier		132	Rooms	68.6%	10/31/14	13,200,000	09/16/14		8,206,108		8,196,867		1.0%
21.02	Barclays	Holiday Inn Express & Suites - Williamsburg	2013	93	Rooms	60.2%	10/31/14	7,100,000	09/15/14		4,413,892		4,408,921		0.5%
22	Barclays	Memphis Self Storage Portfolio		2,857	Units	84.1%	09/30/14	16,925,000	11/14/14	74.0%	12,525,000	4,384	12,525,000	4,384	1.5%	No
22.01	Barclays	Airways Self Storage (Southaven)		547	Units	81.4%	09/30/14	4,325,000	11/14/14		3,200,000		3,200,000		0.4%
22.02	Barclays	Storage Pros Kirby Raines		365	Units	93.7%	09/30/14	2,550,000	11/14/14		1,887,000		1,887,000		0.2%
22.03	Barclays	Collierville Mini Storage		348	Units	77.3%	09/30/14	2,450,000	11/14/14		1,813,000		1,813,000		0.2%
22.04	Barclays	Stateline Self Storage (Southaven)		377	Units	72.9%	09/30/14	2,000,000	11/14/14		1,480,000		1,480,000		0.2%
22.05	Barclays	Getwell & Shelby Mini Storage (Southern)		351	Units	88.0%	09/30/14	1,900,000	11/14/14		1,406,000		1,406,000		0.2%
22.06	Barclays	Winchester Self Storage		482	Units	85.1%	09/30/14	1,850,000	11/14/14		1,370,000		1,370,000		0.2%
22.07	Barclays	Frayser Self Storage (Northwest)		387	Units	91.0%	09/30/14	1,850,000	11/14/14		1,369,000		1,369,000		0.2%
23	SMF II	Victor Plaza	2003	117,072	Square Feet	80.0%	09/01/14	21,600,000	12/02/14	57.4%	12,400,000	106	12,400,000	106	1.5%	No
24	JPMCB	Fairfield Inn & Suites - Lexington, KY		114	Rooms	74.9%	11/30/14	16,500,000	12/19/14	69.7%	11,500,000	100,877	11,500,000	100,877	1.4%	No
25	JPMCB	Hampton Inn & Suites - Union Centre	2012	100	Rooms	75.2%	09/30/14	16,100,000	12/01/15	69.7%	11,240,000	112,400	11,224,970	112,250	1.3%	No
26	Barclays	North Regency Center		74,085	Square Feet	97.3%	12/02/14	15,900,000	11/25/14	66.0%	10,500,000	142	10,500,000	142	1.3%	No
27	SMF II	Paragon Office Building		128,847	Square Feet	87.8%	11/01/14	14,150,000	10/21/14	74.2%	10,500,000	81	10,500,000	81	1.3%	No
28	SMF II	AAA Quality Self Storage		813	Units	95.9%	12/26/14	14,400,000	12/04/14	71.8%	10,350,000	12,731	10,337,025	12,715	1.2%	No
29	JPMCB	HIEX Philadelphia Midtown	2014	168	Rooms	79.5%	10/31/14	22,000,000	11/01/14	45.4%	10,000,000	59,524	9,987,348	59,449	1.2%	No
30	Barclays	Mabley Place	2014	273,448	Square Feet	97.8%	12/05/14	14,650,000	12/10/14	61.3%	9,000,000	33	8,977,284	33	1.1%	No
31	RCMC	Arapahoe Service Center II		79,023	Square Feet	100.0%	12/18/14	12,100,000	12/08/14	70.2%	8,500,000	108	8,500,000	108	1.0%	No
32	RAIT	Value Place Hotels Portfolio		338	Rooms	73.3%	07/31/14	12,300,000	Various	64.7%	8,000,000	23,669	7,961,428	23,555	1.0%	No
32.01	RAIT	Value Place Greer Duncan		120	Rooms	84.0%	07/31/14	4,900,000	09/04/14		3,186,667		3,171,302		0.4%
32.02	RAIT	Value Place Riverwatch		113	Rooms	69.8%	07/31/14	3,900,000	09/05/14		2,536,667		2,524,436		0.3%
32.03	RAIT	Value Place Noland		105	Rooms	65.0%	07/31/14	3,500,000	09/05/14		2,276,666		2,265,689		0.3%
33	Barclays	Kaufman Financial Center	2014	81,377	Square Feet	100.0%	12/23/14	11,700,000	07/24/14	65.2%	7,650,000	94	7,631,393	94	0.9%	No
34	RAIT	ZPI Portfolio	Various	218,694	Square Feet	91.2%	01/14/15	11,650,000	11/05/14	64.6%	7,525,000	34	7,525,000	34	0.9%	No
34.01	RAIT	Coffey Creek Business Park	1986-1987	94,042	Square Feet	94.1%	01/14/15	4,400,000	11/05/14		2,842,060		2,842,060		0.3%

A-1-3

ANNEX A-1

												Original		Current
			Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed
Loan #	Seller(1)	Property Name	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)	per Unit ($)	Balance ($)(5)(6)	per Unit ($)	Pool Balance	Loan
34.02	RAIT	Arcade Square		60,097	Square Feet	82.6%	01/14/15	3,650,000	11/05/14		2,357,618		2,357,618		0.3%
34.03	RAIT	Rubin Business Center		64,555	Square Feet	94.9%	01/14/15	3,600,000	11/05/14		2,325,322		2,325,322		0.3%
35	SMF II	Fairfield Inn Horseheads		79	Rooms	68.4%	10/31/14	10,000,000	12/03/14	69.9%	7,000,000	88,608	6,988,344	88,460	0.8%	No
36	RAIT	New Land Enterprises		121,216	Square Feet	93.5%	10/01/14	9,650,000	10/20/14	71.3%	6,900,000	57	6,884,516	57	0.8%	No
36.01	RAIT	306-316 East Silver Spring Drive		48,392	Square Feet	87.2%	10/01/14	6,200,000	10/20/14		4,433,161		4,423,212		0.5%
36.02	RAIT	2216-2230 North Farwell Avenue		72,824	Square Feet	97.7%	10/01/14	3,450,000	10/20/14		2,466,839		2,461,304		0.3%
37	JPMCB	4302 Westheimer		11,388	Square Feet	100.0%	02/01/15	9,900,000	12/30/14	60.6%	6,000,000	527	6,000,000	527	0.7%	No
38	Barclays	Karma Retail Portfolio I	Various	22,553	Square Feet	95.6%	Various	10,610,000	Various	56.2%	5,961,000	264	5,961,000	264	0.7%	No
38.01	Barclays	CVS Pharmacy - Peoria		13,813	Square Feet	100.0%	02/01/14	6,000,000	11/12/14		3,370,000		3,370,000		0.4%
38.02	Barclays	7-Eleven - Fontana		3,800	Square Feet	73.7%	12/10/14	2,430,000	11/11/14		1,370,000		1,370,000		0.2%
38.03	Barclays	Burger King - Blythe	2006	3,316	Square Feet	100.0%	02/01/14	1,280,000	11/11/14		721,000		721,000		0.1%
38.04	Barclays	Domino’s - Oceanside	2014	1,624	Square Feet	100.0%	02/01/14	900,000	11/11/14		500,000		500,000		0.1%
39	Barclays	Winkworth Apartments		80	Units	98.8%	01/13/15	7,150,000	12/17/14	74.8%	5,350,000	66,875	5,350,000	66,875	0.6%	No
40	RAIT	Row 31 Townhomes		31	Units	100.0%	11/01/14	7,050,000	10/15/14	70.8%	5,000,000	161,290	4,988,178	160,909	0.6%	No
41	JPMCB	110 Halsted Street		26	Units	100.0%	12/01/14	6,600,000	11/18/14	62.1%	4,100,000	157,692	4,100,000	157,692	0.5%	No
42	RAIT	S&T Bank Ground Lease		46,500	Square Feet	100.0%	10/07/14	5,200,000	09/15/14	72.8%	3,795,000	82	3,786,178	81	0.5%	No
43	RCMC	Walgreens - Mt. Airy, NC		11,562	Square Feet	100.0%	02/05/15	5,210,000	11/04/14	72.0%	3,750,000	324	3,750,000	324	0.4%	No
44	SMF II	Colton House & Golfview Apartments		101	Units	95.0%	12/17/14	4,990,000	12/01/14	69.3%	3,457,500	34,233	3,457,500	34,233	0.4%	No

A-1-4

ANNEX A-1

						Net
			Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.	Rem.
Loan #	Seller(1)	Property Name	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)(10)	Service ($)(10)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term	Amort
1	JPMCB	The Club Row Building	No	4.38181	0.01298	4.36883	Actual/360	407,244.61	4,886,935.32	12/12/14	02/01/15			119	0
2	SMF II	One Campus Martius	No	4.59000	0.06048	4.52952	Actual/360	290,859.38	3,490,312.50	12/31/14	02/06/15			59	0
3	Barclays	The Branson at Fifth	No	4.30000	0.01298	4.28702	Actual/360	361,256.15	4,335,073.80	01/13/15	03/06/15	02/06/20	03/06/20	120	360
4	RCMC	717 14th Street	No	4.19000	0.01298	4.17702	Actual/360	202,699.98	2,432,399.76	12/30/14	02/01/15	07/01/18	08/01/18	119	360
5	JPMCB	Shaner Hotels Portfolio	No	4.52700	0.01298	4.51402	Actual/360	177,901.80	2,134,821.60	10/31/14	12/01/14	11/01/16	12/01/16	117	360
5.01	JPMCB	Newport Harbor Hotel & Marina
5.02	JPMCB	Courtyard - Jacksonville
5.03	JPMCB	Durham Marriott City Center
5.04	JPMCB	Residence Inn - Edina
6	JPMCB	The Outlet Shoppes of the Bluegrass	No	4.04500	0.01298	4.03202	30/360	156,004.30	1,872,051.60	11/24/14	01/01/15			118	358
7	JPMCB	Plymouth Road Tech Center	No	4.28000	0.06048	4.21952	Actual/360	211,063.34	2,532,760.08	01/21/15	03/01/15			180	180
8	JPMCB	Legacy Apartments	No	3.98900	0.01298	3.97602	Actual/360	131,114.87	1,573,378.44	01/21/15	03/01/15	02/01/19	03/01/19	120	360
9	SMF II	4141 North Scottsdale Road	No	4.10500	0.06298	4.04202	Actual/360	128,124.44	1,537,493.28	01/16/15	03/06/15	02/06/19	03/06/19	120	360
10	JPMCB	Hotel Abri	Yes - Group 1	4.55200	0.01298	4.53902	Actual/360	117,249.33	1,406,991.96	12/30/14	02/01/15			59	359
11	Barclays	Prescott Place I & II	No	4.80000	0.01298	4.78702	Actual/360	120,673.03	1,448,076.36	10/31/14	12/06/14			117	357
11.01	Barclays	Prescott Place II
11.02	Barclays	Prescott Place I
12	Barclays	Homewood Suites by Hilton Carlsbad	Yes - Group 2	4.32300	0.01298	4.31002	Actual/360	98,996.47	1,187,957.64	11/25/14	01/06/15	12/06/17	01/06/18	118	360
13	Barclays	Hampton Inn & Suites Houston Medical Center	Yes - Group 2	4.25000	0.01298	4.23702	Actual/360	90,025.00	1,080,300.00	12/17/14	02/06/15	01/06/18	02/06/18	119	360
14	SMF II	AOK Portfolio	No	4.70000	0.01298	4.68702	Actual/360	94,781.06	1,137,372.72	11/26/14	01/06/15			118	358
14.01	SMF II	Palo Alto Office
14.02	SMF II	Palo Alto Retail
14.03	SMF II	Kmart Corbin
14.04	SMF II	Western Dental San Jose
14.05	SMF II	Meineke Napa
14.06	SMF II	Arby’s Roswell
14.07	SMF II	Oconto Warehouse
14.08	SMF II	Dollar General Laredo (Mines)
14.09	SMF II	Dollar General Laredo (Zapata)
14.10	SMF II	Arby’s Marietta
14.11	SMF II	Chili’s Silsbee
14.12	SMF II	Danny’s Auto Rancho Cordova
14.13	SMF II	Dollar General Texarkana
14.14	SMF II	Family Dollar Tecumseh
14.15	SMF II	Papa John’s Lakewood
14.16	SMF II	Fazoli’s Normal
14.17	SMF II	Dollar General Cleveland
14.18	SMF II	Dollar General Allen
14.19	SMF II	Rally’s Seymour
14.20	SMF II	Wendy’s Memphis
14.21	SMF II	Kindercare Humble
14.22	SMF II	Family Dollar Oklahoma City
14.23	SMF II	KFC Bryan
14.24	SMF II	Burger King Waupaca
14.25	SMF II	Pizza Hut Gainesville
14.26	SMF II	Domino’s Midland
14.27	SMF II	Captain D’s Montgomery
14.28	SMF II	Domino’s San Antonio
14.29	SMF II	Domino’s Belton
15	SMF II	Blue Lake Center	No	4.45000	0.06298	4.38702	Actual/360	86,841.11	1,042,093.32	11/20/14	01/06/15	12/06/19	01/06/20	118	360
16	JPMCB	Lodge at Tiburon	Yes - Group 1	4.55200	0.01298	4.53902	Actual/360	86,662.55	1,039,950.60	12/30/14	02/01/15			59	359
17	RCMC	100 Field Point Road	No	4.43000	0.04298	4.38702	Actual/360	81,913.14	982,957.68	12/29/14	02/05/15			119	359
18	JPMCB	South Pointe	No	4.34418	0.01298	4.33120	Actual/360	75,307.70	903,692.40	12/19/14	02/01/15			119	335
19	RCMC	Village at Castle Pines	No	3.85000	0.01298	3.83702	Actual/360	65,633.15	787,597.80	01/08/15	03/05/15	02/05/18	03/05/18	120	360
20	Barclays	EZ Storage Pico	No	3.74000	0.01298	3.72702	Actual/360	40,131.41	481,576.92	01/12/15	03/06/15			120	0
21	Barclays	Hampton Roads Hotel Portfolio	No	4.75000	0.01298	4.73702	Actual/360	65,831.89	789,982.68	12/12/14	02/06/15			59	359
21.01	Barclays	SpringHill Suites by Marriott Chesapeake Greenbrier
21.02	Barclays	Holiday Inn Express & Suites - Williamsburg
22	Barclays	Memphis Self Storage Portfolio	No	4.20300	0.01298	4.19002	Actual/360	61,271.33	735,255.96	12/02/14	01/06/15	12/06/17	01/06/18	58	360
22.01	Barclays	Airways Self Storage (Southaven)
22.02	Barclays	Storage Pros Kirby Raines
22.03	Barclays	Collierville Mini Storage
22.04	Barclays	Stateline Self Storage (Southaven)
22.05	Barclays	Getwell & Shelby Mini Storage (Southern)
22.06	Barclays	Winchester Self Storage
22.07	Barclays	Frayser Self Storage (Northwest)
23	SMF II	Victor Plaza	No	4.25000	0.01298	4.23702	Actual/360	61,000.55	732,006.60	01/23/15	03/06/15			120	360
24	JPMCB	Fairfield Inn & Suites - Lexington, KY	No	4.42000	0.01298	4.40702	Actual/360	63,399.66	760,795.92	01/13/15	03/01/15			120	300
25	JPMCB	Hampton Inn & Suites - Union Centre	No	4.60000	0.01298	4.58702	Actual/360	59,553.25	714,639.00	12/05/14	02/01/15			119	335
26	Barclays	North Regency Center	No	4.33100	0.01298	4.31802	Actual/360	52,152.81	625,833.72	12/17/14	02/06/15	01/06/20	02/06/20	119	360
27	SMF II	Paragon Office Building	No	4.33000	0.01298	4.31702	Actual/360	52,146.63	625,759.56	12/15/14	02/06/15	01/06/18	02/06/18	119	360
28	SMF II	AAA Quality Self Storage	No	4.27200	0.06298	4.20902	Actual/360	51,049.17	612,590.04	12/30/14	02/06/15			119	359
29	JPMCB	HIEX Philadelphia Midtown	No	4.23000	0.01298	4.21702	Actual/360	49,076.97	588,923.64	12/31/14	02/01/15			119	359
30	Barclays	Mabley Place	No	4.25000	0.01298	4.23702	Actual/360	44,274.59	531,295.08	12/09/14	01/06/15			118	358
31	RCMC	Arapahoe Service Center II	No	4.34000	0.07048	4.26952	Actual/360	42,263.96	507,167.52	12/23/14	02/05/15	01/05/17	02/05/17	119	360
32	RAIT	Value Place Hotels Portfolio	No	4.95000	0.01298	4.93702	Actual/360	46,534.45	558,413.40	10/23/14	12/01/14			117	297
32.01	RAIT	Value Place Greer Duncan
32.02	RAIT	Value Place Riverwatch
32.03	RAIT	Value Place Noland
33	Barclays	Kaufman Financial Center	No	4.56000	0.06298	4.49702	Actual/360	48,645.79	583,749.48	12/23/14	02/06/15			119	239
34	RAIT	ZPI Portfolio	No	4.50000	0.01298	4.48702	Actual/360	38,128.07	457,536.84	01/07/15	03/01/15	02/01/17	03/01/17	120	360
34.01	RAIT	Coffey Creek Business Park

A-1-5

ANNEX A-1

						Net
			Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.	Rem.
Loan #	Seller(1)	Property Name	Borrower(7)	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)(9)(10)	Service ($)(10)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term	Amort
34.02	RAIT	Arcade Square
34.03	RAIT	Rubin Business Center
35	SMF II	Fairfield Inn Horseheads	No	4.56200	0.01298	4.54902	Actual/360	39,155.02	469,860.24	12/23/14	02/06/15			119	299
36	RAIT	New Land Enterprises	Yes - Group 3	4.77500	0.01298	4.76202	Actual/360	36,097.71	433,172.52	11/26/14	01/01/15			118	358
36.01	RAIT	306-316 East Silver Spring Drive
36.02	RAIT	2216-2230 North Farwell Avenue
37	JPMCB	4302 Westheimer	No	4.15000	0.05298	4.09702	Actual/360	29,166.20	349,994.40	01/21/15	03/01/15	02/01/17	03/01/17	120	360
38	Barclays	Karma Retail Portfolio I	No	4.67700	0.01298	4.66402	Actual/360	30,833.65	370,003.80	12/23/14	02/06/15	01/06/18	02/06/18	119	360
38.01	Barclays	CVS Pharmacy - Peoria
38.02	Barclays	7-Eleven - Fontana
38.03	Barclays	Burger King - Blythe
38.04	Barclays	Domino’s - Oceanside
39	Barclays	Winkworth Apartments	No	4.10000	0.01298	4.08702	Actual/360	25,851.11	310,213.32	01/22/15	03/06/15	02/06/18	03/06/18	120	360
40	RAIT	Row 31 Townhomes	Yes - Group 3	4.54500	0.01298	4.53202	Actual/360	25,468.13	305,617.56	11/26/14	01/01/15			118	358
41	JPMCB	110 Halsted Street	No	4.45000	0.01298	4.43702	Actual/360	20,652.47	247,829.64	12/11/14	02/01/15	01/01/18	02/01/18	119	360
42	RAIT	S&T Bank Ground Lease	No	4.62000	0.01298	4.60702	Actual/360	19,500.24	234,002.88	11/14/14	01/01/15			118	358
43	RCMC	Walgreens - Mt. Airy, NC	No	4.35000	0.01298	4.33702	Actual/360	18,667.94	224,015.28	01/15/15	03/05/15			120	360
44	SMF II	Colton House & Golfview Apartments	No	4.52600	0.05298	4.47302	Actual/360	17,572.10	210,865.20	12/24/14	02/06/15	07/06/16	08/06/16	119	360

A-1-6

ANNEX A-1
					Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date(11)	ARD Loan(11)	Mat Date(11)	Balance ($)(5)	LTV %(4)	Provision (Payments)(12)
1	JPMCB	The Club Row Building	120	1	1	0	0	01/01/25	No		110,000,000	62.0%	L(24),Grtr1%orYM(92),O(4)
2	SMF II	One Campus Martius	60	1	6	0	0	01/06/20	No		75,000,000	66.5%	L(25),Def(31),O(4)
3	Barclays	The Branson at Fifth	60	0	6	0	0	02/06/25	No		66,589,557	56.0%	L(24),Def(91),O(5)
4	RCMC	717 14th Street	42	1	1	5	5	01/01/25	No		36,517,115	65.2%	L(25),Def(90),O(5)
5	JPMCB	Shaner Hotels Portfolio	24	3	1	0	0	11/01/24	No		29,911,769	58.8%	L(27),Def(89),O(4)
5.01	JPMCB	Newport Harbor Hotel & Marina									9,614,913
5.02	JPMCB	Courtyard - Jacksonville									8,807,850
5.03	JPMCB	Durham Marriott City Center									5,878,367
5.04	JPMCB	Residence Inn - Edina									5,610,639
6	JPMCB	The Outlet Shoppes of the Bluegrass	0	2	1	5	0	12/01/24	No		25,643,666	49.7%	L(25),Grtr1%orYM(91),O(4)
7	JPMCB	Plymouth Road Tech Center	0	0	1	0	5 (1 time per year)	02/01/30	No		217,184	0.5%	L(25),Grtr1%orYM(152),O(3)
8	JPMCB	Legacy Apartments	48	0	1	0	0	02/01/25	No		24,379,195	64.2%	L(25),Grtr1%orYM(92),O(3)
9	SMF II	4141 North Scottsdale Road	48	0	6	0	0	02/06/25	No		23,548,844	65.2%	L(24),Def(91),O(5)
10	JPMCB	Hotel Abri	0	1	1	0	0	01/01/20	No		21,063,759	47.9%	L(25),Grtr1%orYM(32),O(3)
11	Barclays	Prescott Place I & II	0	3	6	0	0	11/06/24	No		18,785,397	58.3%	L(27),Def(89),O(4)
11.01	Barclays	Prescott Place II									9,874,001
11.02	Barclays	Prescott Place I									8,911,395
12	Barclays	Homewood Suites by Hilton Carlsbad	36	2	6	2 (1 time per year)	0	12/06/24	No		17,391,501	54.3%	L(26),Def(90),O(4)
13	Barclays	Hampton Inn & Suites Houston Medical Center	36	1	6	2 (1 time per year)	0	01/06/25	No		15,924,984	57.9%	L(25),Def(91),O(4)
14	SMF II	AOK Portfolio	0	2	6	0	0	12/06/24	No		14,877,112	60.8%	L(26),Def(90),O(4)
14.01	SMF II	Palo Alto Office									1,654,188
14.02	SMF II	Palo Alto Retail									1,287,857
14.03	SMF II	Kmart Corbin									1,062,360
14.04	SMF II	Western Dental San Jose									761,155
14.05	SMF II	Meineke Napa									683,818
14.06	SMF II	Arby’s Roswell									671,607
14.07	SMF II	Oconto Warehouse									599,155
14.08	SMF II	Dollar General Laredo (Mines)									580,431
14.09	SMF II	Dollar General Laredo (Zapata)									580,431
14.10	SMF II	Arby’s Marietta									519,376
14.11	SMF II	Chili’s Silsbee									455,879
14.12	SMF II	Danny’s Auto Rancho Cordova									439,597
14.13	SMF II	Dollar General Texarkana									427,386
14.14	SMF II	Family Dollar Tecumseh									410,291
14.15	SMF II	Papa John’s Lakewood									397,266
14.16	SMF II	Fazoli’s Normal									385,055
14.17	SMF II	Dollar General Cleveland									377,728
14.18	SMF II	Dollar General Allen									376,100
14.19	SMF II	Rally’s Seymour									366,331
14.20	SMF II	Wendy’s Memphis									329,698
14.21	SMF II	Kindercare Humble									324,814
14.22	SMF II	Family Dollar Oklahoma City									323,999
14.23	SMF II	KFC Bryan									323,999
14.24	SMF II	Burger King Waupaca									315,859
14.25	SMF II	Pizza Hut Gainesville									275,155
14.26	SMF II	Domino’s Midland									253,990
14.27	SMF II	Captain D’s Montgomery									244,221
14.28	SMF II	Domino’s San Antonio									227,939
14.29	SMF II	Domino’s Belton									221,427
15	SMF II	Blue Lake Center	60	2	6	0	0	12/06/24	No		15,765,438	68.5%	L(26),Def(89),O(5)
16	JPMCB	Lodge at Tiburon	0	1	1	0	0	01/01/20	No		15,568,865	53.7%	L(25),Grtr1%orYM(32),O(3)
17	RCMC	100 Field Point Road	0	1	5	0	0	01/05/25	No		13,146,605	54.6%	L(25),Def(91),O(4)
18	JPMCB	South Pointe	0	1	1	0	0	01/01/25	No		11,376,360	52.9%	L(24),Grtr1%orYM(93),O(3)
19	RCMC	Village at Castle Pines	36	0	5	0	0	02/05/25	No		12,064,894	61.2%	L(24),Def(92),O(4)
20	Barclays	EZ Storage Pico	120	0	6	0	0	02/06/25	No		12,700,000	58.4%	L(24),Def(89),O(7)
21	Barclays	Hampton Roads Hotel Portfolio	0	1	6	0	0	01/06/20	No		11,593,735	57.1%	L(25),Def(31),O(4)
21.01	Barclays	SpringHill Suites by Marriott Chesapeake Greenbrier									7,538,783
21.02	Barclays	Holiday Inn Express & Suites - Williamsburg									4,054,952
22	Barclays	Memphis Self Storage Portfolio	36	2	6	5 (1 time per year)	0	12/06/19	No		12,105,028	71.5%	L(26),Def(29),O(5)
22.01	Barclays	Airways Self Storage (Southaven)									3,092,702
22.02	Barclays	Storage Pros Kirby Raines									1,823,728
22.03	Barclays	Collierville Mini Storage									1,752,209
22.04	Barclays	Stateline Self Storage (Southaven)									1,430,375
22.05	Barclays	Getwell & Shelby Mini Storage (Southern)									1,358,856
22.06	Barclays	Winchester Self Storage									1,324,063
22.07	Barclays	Frayser Self Storage (Northwest)									1,323,096
23	SMF II	Victor Plaza	0	0	6	0	0	02/06/25	No		9,937,802	46.0%	L(24),Def(92),O(4)
24	JPMCB	Fairfield Inn & Suites - Lexington, KY	0	0	1	0	0	02/01/25	No		8,413,702	51.0%	L(25),Grtr1%orYM(92),O(3)
25	JPMCB	Hampton Inn & Suites - Union Centre	0	1	1	0	0	01/01/25	No		8,823,795	54.8%	L(25),Grtr1%orYM(92),O(3)
26	Barclays	North Regency Center	60	1	6	0	0	01/06/25	No		9,583,065	60.3%	L(25),Def(91),O(4)
27	SMF II	Paragon Office Building	36	1	6	0	0	01/06/25	No		9,154,586	64.7%	L(25),Def(91),O(4)
28	SMF II	AAA Quality Self Storage	0	1	6	0	0	01/06/25	No		8,301,793	57.7%	L(25),Def(91),O(4)
29	JPMCB	HIEX Philadelphia Midtown	0	1	1	0	0	01/01/25	No		8,009,191	36.4%	L(25),Grtr1%orYM(92),O(3)
30	Barclays	Mabley Place	0	2	6	0	0	12/06/24	No		7,213,798	49.2%	L(26),Def(91),O(3)
31	RCMC	Arapahoe Service Center II	24	1	5	0	0	01/05/25	No		7,227,719	59.7%	L(25),Def(90),O(5)
32	RAIT	Value Place Hotels Portfolio	0	3	1	5	5	11/01/24	No		5,970,605	48.5%	L(27),Def(89),O(4)
32.01	RAIT	Value Place Greer Duncan									2,378,291
32.02	RAIT	Value Place Riverwatch									1,893,180
32.03	RAIT	Value Place Noland									1,699,134
33	Barclays	Kaufman Financial Center	0	1	6	0	0	01/06/25	No		4,734,485	40.5%	L(25),Def(90),O(5)
34	RAIT	ZPI Portfolio	24	0	1	5	5	02/01/25	No		6,426,012	55.2%	L(24),Def(92),O(4)
34.01	RAIT	Coffey Creek Business Park									2,426,992

A-1-7

ANNEX A-1
					Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date(11)	ARD Loan(11)	Mat Date(11)	Balance ($)(5)	LTV %(4)	Provision (Payments)(12)
34.02	RAIT	Arcade Square									2,013,300
34.03	RAIT	Rubin Business Center									1,985,721
35	SMF II	Fairfield Inn Horseheads	0	1	6	0	0	01/06/25	No		5,149,427	51.5%	L(25),Def(92),O(3)
36	RAIT	New Land Enterprises	0	2	1	0	5	12/01/24	No		5,631,241	58.4%	L(26),Def(90),O(4)
36.01	RAIT	306-316 East Silver Spring Drive									3,617,999
36.02	RAIT	2216-2230 North Farwell Avenue									2,013,242
37	JPMCB	4302 Westheimer	24	0	1	0	0	02/01/25	No		5,075,131	51.3%	L(25),Grtr1%orYM(92),O(3)
38	Barclays	Karma Retail Portfolio I	36	1	6	0	0	01/06/25	No		5,238,987	49.4%	L(24),Grtr1%orYM(92),O(4)
38.01	Barclays	CVS Pharmacy - Peoria									2,961,816
38.02	Barclays	7-Eleven - Fontana									1,204,062
38.03	Barclays	Burger King - Blythe									633,670
38.04	Barclays	Domino’s - Oceanside									439,439
39	Barclays	Winkworth Apartments	36	0	6	0	0	02/06/25	No		4,638,809	64.9%	L(24),Def(92),O(4)
40	RAIT	Row 31 Townhomes	0	2	1	0	5	12/01/24	No		4,048,968	57.4%	L(26),Def(90),O(4)
41	JPMCB	110 Halsted Street	36	1	1	0	0	01/01/25	No		3,584,691	54.3%	L(25),Def(91),O(4)
42	RAIT	S&T Bank Ground Lease	0	2	1	5	5	12/01/24	No		3,081,039	59.3%	L(26),Def(90),O(4)
43	RCMC	Walgreens - Mt. Airy, NC	0	0	5	0	0	02/05/25	Yes	02/05/45	3,015,937	57.9%	L(24),Def(92),O(4)
44	SMF II	Colton House & Golfview Apartments	18	1	6	0	0	01/06/25	No		2,917,668	58.5%	L(25),Def(91),O(4)

A-1-8

ANNEX A-1
			HISTORICAL FINANCIALS(13)
			2011	2011	2011	2012	2012	2012	2013	2013	2013	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
1	JPMCB	The Club Row Building	10,171,019	4,087,080	6,083,939	17,520,334	7,815,736	9,704,598	18,735,589	7,953,748	10,781,841	20,220,436	8,524,408	11,696,028	10/31/14
2	SMF II	One Campus Martius
3	Barclays	The Branson at Fifth
4	RCMC	717 14th Street	4,819,122	1,925,889	2,893,233	5,233,993	2,311,416	2,922,578	5,793,593	2,135,086	3,658,507
5	JPMCB	Shaner Hotels Portfolio	24,575,983	19,511,939	5,064,044	25,623,700	19,217,957	6,405,743	27,510,501	19,987,732	7,522,769	29,314,833	20,608,706	8,706,127	10/31/14
5.01	JPMCB	Newport Harbor Hotel & Marina	7,417,191	5,576,436	1,840,755	7,708,950	5,547,733	2,161,218	7,925,424	6,029,953	1,895,471	8,966,659	6,469,633	2,497,026	10/31/14
5.02	JPMCB	Courtyard - Jacksonville	6,636,926	4,856,995	1,779,931	6,960,054	4,919,548	2,040,506	7,536,367	5,126,133	2,410,234	8,088,831	5,322,950	2,765,881	10/31/14
5.03	JPMCB	Durham Marriott City Center	6,316,019	6,183,410	132,609	7,038,852	5,960,130	1,078,722	7,427,393	5,828,408	1,598,985	7,422,013	5,723,708	1,698,305	10/31/14
5.04	JPMCB	Residence Inn - Edina	4,205,847	2,895,098	1,310,749	3,915,844	2,790,546	1,125,298	4,621,317	3,003,238	1,618,079	4,837,330	3,092,415	1,744,915	10/31/14
6	JPMCB	The Outlet Shoppes of the Bluegrass
7	JPMCB	Plymouth Road Tech Center				6,687,128	2,988,420	3,698,708	6,540,405	2,880,002	3,660,403	6,621,958	2,790,663	3,831,295	12/31/14
8	JPMCB	Legacy Apartments	3,243,580	1,390,867	1,852,713	3,498,092	1,430,577	2,067,515	3,498,551	1,285,075	2,213,476	3,466,761	1,309,588	2,157,173	11/30/14
9	SMF II	4141 North Scottsdale Road							2,585,386	1,131,006	1,454,380	2,659,426	1,157,915	1,501,511	08/31/14
10	JPMCB	Hotel Abri	5,079,890	3,717,060	1,362,830	5,385,712	3,969,522	1,416,190	6,064,641	4,330,719	1,733,922	9,270,172	7,173,532	2,096,640	11/30/14
11	Barclays	Prescott Place I & II				4,453,964	2,124,452	2,329,512	4,771,899	2,329,896	2,442,003	4,993,009	2,339,003	2,654,006	10/31/14
11.01	Barclays	Prescott Place II				2,323,534	1,021,684	1,301,850	2,478,664	1,143,819	1,334,845	2,565,838	1,101,262	1,464,576	10/31/14
11.02	Barclays	Prescott Place I				2,130,430	1,102,768	1,027,662	2,293,235	1,186,077	1,107,158	2,427,171	1,237,741	1,189,430	10/31/14
12	Barclays	Homewood Suites by Hilton Carlsbad	5,803,635	3,832,733	1,970,902	6,150,013	4,161,231	1,988,782	6,105,820	4,028,833	2,076,987	6,445,505	4,242,374	2,203,131	09/30/14
13	Barclays	Hampton Inn & Suites Houston Medical Center	3,860,344	2,642,647	1,217,697	4,244,130	2,888,696	1,355,434	5,160,777	3,225,856	1,934,921	5,827,006	3,462,208	2,364,798	09/30/14
14	SMF II	AOK Portfolio	689,310	110,527	578,783	948,828	113,577	835,251	1,351,942	146,026	1,205,916	1,864,310	348,414	1,515,896	12/31/14
14.01	SMF II	Palo Alto Office	125,813	43,951	81,862	121,686	45,899	75,787	129,493	43,002	86,491	139,495	52,231	87,264	12/31/14
14.02	SMF II	Palo Alto Retail	115,449	28,739	86,710	121,182	21,185	99,997	136,580	19,811	116,769	98,609	26,540	72,069	12/31/14
14.03	SMF II	Kmart Corbin							126,850	0	126,850	165,000	3,135	161,865	12/31/14
14.04	SMF II	Western Dental San Jose				66,541	0	66,541	66,541	0	66,541	66,541	1,264	65,277	12/31/14
14.05	SMF II	Meineke Napa	92,581	11,393	81,188	77,403	11,988	65,415	77,250	12,025	65,225	76,501	1,468	75,033	12/31/14
14.06	SMF II	Arby’s Roswell				61,653	0	61,653	61,653	0	61,653	83,669	1,188	82,481	12/31/14
14.07	SMF II	Oconto Warehouse										212,844	83,281	129,563	12/31/14
14.08	SMF II	Dollar General Laredo (Mines)							73,550	15,802	57,748	90,596	23,068	67,529	12/31/14
14.09	SMF II	Dollar General Laredo (Zapata)							73,550	6,812	66,738	91,095	25,838	65,257	12/31/14
14.10	SMF II	Arby’s Marietta				53,269	0	53,269	51,000	0	51,000	57,829	969	56,860	12/31/14
14.11	SMF II	Chili’s Silsbee	40,000	0	40,000	40,000	0	40,000	40,000	0	40,000	40,000	760	39,240	12/31/14
14.12	SMF II	Danny’s Auto Rancho Cordova	68,400	0	68,400	62,700	0	62,700	60,000	0	60,000	50,000	1,140	48,860	12/31/14
14.13	SMF II	Dollar General Texarkana	62,816	17,608	45,208	66,116	15,931	50,185	66,416	16,684	49,732	68,416	26,448	41,968	12/31/14
14.14	SMF II	Family Dollar Tecumseh										54,123	12,062	42,061	12/31/14
14.15	SMF II	Papa John’s Lakewood	42,615	0	42,615	43,020	0	43,020	43,953	0	43,953	44,746	983	43,763	12/31/14
14.16	SMF II	Fazoli’s Normal	33,981	0	33,981	33,981	0	33,981	33,981	0	33,981	33,981	646	33,335	12/31/14
14.17	SMF II	Dollar General Cleveland										58,032	19,523	38,509	12/31/14
14.18	SMF II	Dollar General Allen				58,250	2,807	55,443	58,250	22,600	35,650	58,250	28,503	29,747	12/31/14
14.19	SMF II	Rally’s Seymour	37,575	0	37,575	35,622	0	35,622	41,907	0	41,907	34,080	869	33,211	12/31/14
14.20	SMF II	Wendy’s Memphis							39,208	0	39,208	39,140	744	38,397	12/31/14
14.21	SMF II	Kindercare Humble										30,000	570	29,430	12/31/14
14.22	SMF II	Family Dollar Oklahoma City										56,674	23,569	33,105	12/31/14
14.23	SMF II	KFC Bryan				37,325	6,781	30,544	37,325	0	37,325	37,325	709	36,616	12/31/14
14.24	SMF II	Burger King Waupaca										16,008	974	15,034	12/31/14
14.25	SMF II	Pizza Hut Gainesville							32,076	423	31,653	33,396	635	32,761	12/31/14
14.26	SMF II	Domino’s Midland							33,000	0	33,000	33,000	627	32,373	12/31/14
14.27	SMF II	Captain D’s Montgomery										25,000	475	24,525	12/31/14
14.28	SMF II	Domino’s San Antonio	43,080	8,836	34,244	43,080	8,986	34,094	42,360	8,867	33,493	42,360	9,672	32,688	12/31/14
14.29	SMF II	Domino’s Belton	27,000	0	27,000	27,000	0	27,000	27,000	0	27,000	27,600	524	27,076	12/31/14
15	SMF II	Blue Lake Center	2,153,552	925,082	1,228,470	2,289,585	987,155	1,302,431	2,514,481	1,005,959	1,508,522	2,609,438	990,743	1,618,695	08/31/14
16	JPMCB	Lodge at Tiburon	6,164,456	5,410,110	754,346	5,968,689	5,638,806	329,883	8,700,261	7,092,451	1,607,810	9,278,761	7,555,418	1,723,343	11/30/14
17	RCMC	100 Field Point Road	1,917,900	431,303	1,486,597	1,839,669	413,838	1,425,831	1,844,358	397,986	1,446,372	1,879,365	455,309	1,424,056	09/30/14
18	JPMCB	South Pointe	5,010,650	3,127,069	1,883,581	4,897,812	3,008,906	1,888,906	3,123,427	2,869,065	254,362	3,087,854	2,934,510	153,344	09/30/14
19	RCMC	Village at Castle Pines	1,917,748	955,174	962,574	1,966,108	691,298	1,274,810	2,108,129	826,234	1,281,895	2,327,978	803,865	1,524,113	10/31/14
20	Barclays	EZ Storage Pico	1,729,994	388,771	1,341,223	1,703,034	430,092	1,272,942	1,813,769	453,541	1,360,228	1,872,616	435,742	1,436,874	11/30/14
21	Barclays	Hampton Roads Hotel Portfolio	4,971,767	3,573,998	1,397,769	5,192,685	3,730,002	1,462,683	5,139,882	3,666,086	1,473,796	5,271,019	3,710,919	1,560,100	10/31/14
21.01	Barclays	SpringHill Suites by Marriott Chesapeake Greenbrier	2,997,659	2,013,066	984,593	3,316,925	2,219,006	1,097,919	3,065,591	2,071,431	994,160	3,200,762	2,138,661	1,062,101	10/31/14
21.02	Barclays	Holiday Inn Express & Suites - Williamsburg	1,974,108	1,560,932	413,176	1,875,760	1,510,996	364,764	2,074,291	1,594,655	479,636	2,070,257	1,572,258	497,999	10/31/14
22	Barclays	Memphis Self Storage Portfolio				2,168,421	1,250,401	918,020	2,272,704	1,256,836	1,015,868	2,356,673	1,235,817	1,120,856	09/30/14
22.01	Barclays	Airways Self Storage (Southaven)				439,855	190,402	249,454	463,392	198,777	264,615	474,814	194,553	280,260	09/30/14
22.02	Barclays	Storage Pros Kirby Raines				305,485	194,603	110,883	316,488	171,542	144,946	345,641	172,878	172,763	09/30/14
22.03	Barclays	Collierville Mini Storage				337,893	203,318	134,575	340,000	165,309	174,692	322,714	174,878	147,837	09/30/14
22.04	Barclays	Stateline Self Storage (Southaven)				266,319	141,732	124,588	293,137	161,845	131,292	294,623	165,268	129,355	09/30/14
22.05	Barclays	Getwell & Shelby Mini Storage (Southern)				282,812	210,135	72,678	317,778	191,845	125,933	311,874	191,115	120,760	09/30/14
22.06	Barclays	Winchester Self Storage				303,058	193,492	109,566	292,845	206,581	86,263	328,700	181,290	147,409	09/30/14
22.07	Barclays	Frayser Self Storage (Northwest)				232,998	116,721	116,277	249,063	160,937	88,127	278,307	155,835	122,473	09/30/14
23	SMF II	Victor Plaza	1,333,295	404,721	928,574	1,398,272	399,157	999,115	1,530,760	414,741	1,116,019	1,550,332	399,829	1,150,503	11/30/14
24	JPMCB	Fairfield Inn & Suites - Lexington, KY	2,496,519	1,608,739	887,780	2,628,626	1,649,265	979,361	3,030,317	1,782,328	1,247,989	3,253,322	1,895,482	1,357,840	11/30/14
25	JPMCB	Hampton Inn & Suites - Union Centre	3,098,152	1,949,691	1,148,461	3,244,690	2,025,896	1,218,794	3,298,895	2,116,821	1,182,074	3,505,139	2,342,540	1,162,599	09/30/14
26	Barclays	North Regency Center				1,541,354	441,424	1,099,930	1,418,361	433,804	984,557	1,435,815	416,879	1,018,936	10/31/14
27	SMF II	Paragon Office Building	1,892,025	921,425	970,600	1,746,205	927,699	818,506	1,847,481	930,054	917,427	1,825,549	919,546	906,003	10/31/14
28	SMF II	AAA Quality Self Storage	1,227,670	453,331	774,339	1,282,455	413,549	868,906	1,284,656	384,869	899,787	1,358,110	422,184	935,926	10/31/14
29	JPMCB	HIEX Philadelphia Midtown	7,512,907	6,445,402	1,067,505	8,321,183	6,640,752	1,680,431	8,608,089	7,044,326	1,563,763	8,154,857	6,634,168	1,520,689	10/31/14
30	Barclays	Mabley Place
31	RCMC	Arapahoe Service Center II				947,323	111,560	835,763	1,111,484	158,998	952,487	1,257,539	405,309	852,229	11/30/14
32	RAIT	Value Place Hotels Portfolio	2,792,450	1,540,336	1,252,114	2,662,857	1,536,571	1,126,286	2,753,975	1,578,201	1,175,773	2,800,959	1,637,340	1,163,618	07/31/14
32.01	RAIT	Value Place Greer Duncan	911,652	585,120	326,532	1,005,384	617,045	388,339	1,064,872	629,435	435,437	1,087,696	647,828	439,868	07/31/14
32.02	RAIT	Value Place Riverwatch	964,465	473,841	490,624	844,237	457,485	386,752	918,196	480,394	437,802	913,711	502,027	411,684	07/31/14
32.03	RAIT	Value Place Noland	916,333	481,375	434,958	813,236	462,041	351,195	770,906	468,372	302,534	799,552	487,486	312,066	07/31/14
33	Barclays	Kaufman Financial Center	2,245,130	813,503	1,431,627	2,174,419	856,411	1,318,008	2,203,396	927,763	1,275,633	2,198,128	938,332	1,259,796	09/30/14
34	RAIT	ZPI Portfolio	1,436,172	551,650	884,522	1,403,759	504,235	899,524	1,536,441	493,991	1,042,450	1,727,374	539,939	1,187,435	09/30/14
34.01	RAIT	Coffey Creek Business Park

A-1-9

ANNEX A-1
			HISTORICAL FINANCIALS(13)
			2011	2011	2011	2012	2012	2012	2013	2013	2013	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
34.02	RAIT	Arcade Square
34.03	RAIT	Rubin Business Center
35	SMF II	Fairfield Inn Horseheads										2,114,898	1,257,523	857,375	10/31/14
36	RAIT	New Land Enterprises				1,367,931	443,112	924,819	1,159,483	496,874	662,609	1,236,682	595,023	641,659	09/30/14
36.01	RAIT	306-316 East Silver Spring Drive
36.02	RAIT	2216-2230 North Farwell Avenue
37	JPMCB	4302 Westheimer
38	Barclays	Karma Retail Portfolio I
38.01	Barclays	CVS Pharmacy - Peoria
38.02	Barclays	7-Eleven - Fontana
38.03	Barclays	Burger King - Blythe
38.04	Barclays	Domino’s - Oceanside
39	Barclays	Winkworth Apartments	800,110	341,674	458,436	794,422	327,266	467,155	829,520	338,332	491,188	850,581	336,444	514,137	12/31/14
40	RAIT	Row 31 Townhomes										524,352	62,763	461,589	09/30/14
41	JPMCB	110 Halsted Street										515,054	127,234	387,820	11/30/14
42	RAIT	S&T Bank Ground Lease	258,000	0	258,000	266,600	0	266,600	283,800	0	283,800	283,800	0	283,800	09/30/14
43	RCMC	Walgreens - Mt. Airy, NC	312,312	12,763	299,549	312,312	14,245	298,067	312,312	17,956	294,356	327,927	9,838	318,089	11/30/14
44	SMF II	Colton House & Golfview Apartments	864,646	559,637	305,009	886,607	505,920	380,687	924,210	523,893	400,317	942,207	543,398	398,809	09/30/14

A-1-10

ANNEX A-1
			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease
Loan #	Seller(1)	Property Name	Occupancy %	Revenues ($)(3)	Expenses ($)	NOI ($)(3)(14)	Items ($)	NCF ($)(3)(14)	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %	Title Type	Expiration
1	JPMCB	The Club Row Building	95.0%	20,965,896	9,071,371	11,894,525	1,024,293	10,870,232	1.73	1.58	7.7%	7.0%	Fee
2	SMF II	One Campus Martius	92.3%	29,990,438	14,827,686	15,162,751	409,873	14,752,878	2.61	2.54	12.1%	11.8%	Fee
3	Barclays	The Branson at Fifth	96.5%	6,899,433	1,477,979	5,421,454	124,621	5,296,833	1.25	1.22	7.4%	7.3%	Fee
4	RCMC	717 14th Street	94.9%	5,905,836	2,377,264	3,528,571	222,398	3,306,173	1.45	1.36	8.5%	8.0%	Leasehold	03/31/57
5	JPMCB	Shaner Hotels Portfolio	74.8%	29,219,074	20,636,779	8,582,295	0	8,582,295	1.83	1.83	11.1%	11.1%	Fee/Leasehold	10/9/2062 (Civic Center Hotel); 10/9/2017 (Parking Lot)
5.01	JPMCB	Newport Harbor Hotel & Marina	61.2%	8,787,366	6,438,185	2,349,181	0	2,349,181					Fee
5.02	JPMCB	Courtyard - Jacksonville	81.3%	8,018,003	5,293,324	2,724,679	0	2,724,679					Fee
5.03	JPMCB	Durham Marriott City Center	74.5%	7,553,225	5,809,121	1,744,104	0	1,744,104					Leasehold
5.04	JPMCB	Residence Inn - Edina	81.3%	4,860,480	3,096,150	1,764,330	0	1,764,330					Fee
6	JPMCB	The Outlet Shoppes of the Bluegrass	97.5%	12,708,777	3,976,907	8,731,870	562,437	8,169,433	1.96	1.83	11.3%	10.6%	Fee
7	JPMCB	Plymouth Road Tech Center	92.3%	6,835,941	3,023,415	3,812,525	384,628	3,427,897	1.51	1.35	13.6%	12.2%	Fee
8	JPMCB	Legacy Apartments	94.0%	3,511,586	1,312,177	2,199,409	62,000	2,137,409	1.40	1.36	8.0%	7.8%	Fee
9	SMF II	4141 North Scottsdale Road	88.9%	3,439,624	1,149,435	2,290,189	196,160	2,094,030	1.49	1.36	8.6%	7.9%	Fee
10	JPMCB	Hotel Abri	85.8%	11,025,726	9,083,633	1,942,093	0	1,942,093	1.38	1.38	8.5%	8.5%	Fee
11	Barclays	Prescott Place I & II	84.2%	5,185,010	2,357,029	2,827,981	236,720	2,591,261	1.95	1.79	12.3%	11.3%	Fee
11.01	Barclays	Prescott Place II	86.0%	2,709,167	1,111,785	1,597,382	121,618	1,475,764					Fee
11.02	Barclays	Prescott Place I	82.2%	2,475,844	1,245,244	1,230,599	115,103	1,115,497					Fee
12	Barclays	Homewood Suites by Hilton Carlsbad	87.0%	6,445,325	4,256,688	2,188,637	0	2,188,637	1.84	1.84	11.0%	11.0%	Fee
13	Barclays	Hampton Inn & Suites Houston Medical Center	87.4%	5,684,086	3,519,990	2,164,096	0	2,164,096	2.00	2.00	11.8%	11.8%	Fee
14	SMF II	AOK Portfolio	95.0%	1,903,623	348,414	1,555,209	135,459	1,419,750	1.37	1.25	8.5%	7.8%	Fee
14.01	SMF II	Palo Alto Office	95.0%	186,367	52,231	134,136	3,608	130,528					Fee
14.02	SMF II	Palo Alto Retail	95.0%	128,803	26,540	102,263	1,837	100,426					Fee
14.03	SMF II	Kmart Corbin	95.0%	156,750	3,135	153,615	34,740	118,875					Fee
14.04	SMF II	Western Dental San Jose	95.0%	63,214	1,264	61,950	1,554	60,396					Fee
14.05	SMF II	Meineke Napa	95.0%	73,388	1,468	71,920	4,095	67,825					Fee
14.06	SMF II	Arby’s Roswell	95.0%	59,407	1,188	58,219	1,480	56,739					Fee
14.07	SMF II	Oconto Warehouse	95.0%	202,202	83,281	118,921	33,000	85,921					Fee
14.08	SMF II	Dollar General Laredo (Mines)	95.0%	86,067	23,068	62,999	5,005	57,994					Fee
14.09	SMF II	Dollar General Laredo (Zapata)	95.0%	86,540	25,838	60,702	5,005	55,697					Fee
14.10	SMF II	Arby’s Marietta	95.0%	48,450	969	47,481	1,480	46,001					Fee
14.11	SMF II	Chili’s Silsbee	95.0%	38,000	760	37,240	1,566	35,674					Fee
14.12	SMF II	Danny’s Auto Rancho Cordova	95.0%	57,000	1,140	55,860	1,980	53,880					Fee
14.13	SMF II	Dollar General Texarkana	95.0%	65,375	26,448	38,927	5,005	33,922					Fee
14.14	SMF II	Family Dollar Tecumseh	95.0%	61,061	12,062	48,999	6,560	42,439					Fee
14.15	SMF II	Papa John’s Lakewood	95.0%	43,143	983	42,160	480	41,680					Fee
14.16	SMF II	Fazoli’s Normal	95.0%	32,282	646	31,636	2,554	29,082					Fee
14.17	SMF II	Dollar General Cleveland	95.0%	55,130	19,523	35,607	4,958	30,649					Fee
14.18	SMF II	Dollar General Allen	95.0%	60,040	28,503	31,537	4,153	27,384					Fee
14.19	SMF II	Rally’s Seymour	95.0%	43,443	869	42,574	718	41,856					Fee
14.20	SMF II	Wendy’s Memphis	95.0%	37,183	744	36,440	1,047	35,393					Fee
14.21	SMF II	Kindercare Humble	95.0%	28,500	570	27,930	1,880	26,050					Fee
14.22	SMF II	Family Dollar Oklahoma City	95.0%	53,840	23,569	30,271	4,400	25,871					Fee
14.23	SMF II	KFC Bryan	95.0%	35,459	709	34,749	1,354	33,395					Fee
14.24	SMF II	Burger King Waupaca	95.0%	48,691	974	47,717	1,464	46,253					Fee
14.25	SMF II	Pizza Hut Gainesville	95.0%	31,726	635	31,092	1,108	29,984					Fee
14.26	SMF II	Domino’s Midland	95.0%	31,350	627	30,723	934	29,789					Fee
14.27	SMF II	Captain D’s Montgomery	95.0%	23,750	475	23,275	932	22,343					Fee
14.28	SMF II	Domino’s San Antonio	95.0%	40,242	9,672	30,570	1,421	29,149					Fee
14.29	SMF II	Domino’s Belton	95.0%	26,220	524	25,696	1,140	24,556					Fee
15	SMF II	Blue Lake Center	81.6%	2,671,128	1,042,211	1,628,917	168,664	1,460,253	1.56	1.40	9.4%	8.5%	Fee
16	JPMCB	Lodge at Tiburon	80.8%	9,278,761	7,593,700	1,685,061	0	1,685,061	1.62	1.62	9.9%	9.9%	Fee
17	RCMC	100 Field Point Road	90.0%	1,783,853	437,025	1,346,828	30,852	1,315,976	1.37	1.34	8.3%	8.1%	Fee
18	JPMCB	South Pointe	90.0%	4,996,803	3,159,085	1,837,718	338,361	1,499,357	2.03	1.66	12.6%	10.3%	Fee
19	RCMC	Village at Castle Pines	95.0%	2,410,533	828,685	1,581,848	143,337	1,438,511	2.01	1.83	11.3%	10.3%	Fee
20	Barclays	EZ Storage Pico	84.4%	1,888,773	468,899	1,419,874	12,802	1,407,072	2.95	2.92	11.2%	11.1%	Fee
21	Barclays	Hampton Roads Hotel Portfolio	65.1%	5,271,019	3,748,639	1,522,380	0	1,522,380	1.93	1.93	12.1%	12.1%	Fee
21.01	Barclays	SpringHill Suites by Marriott Chesapeake Greenbrier	68.6%	3,200,762	2,150,685	1,050,078	0	1,050,078					Fee
21.02	Barclays	Holiday Inn Express & Suites - Williamsburg	60.2%	2,070,257	1,597,954	472,303	0	472,303					Fee
22	Barclays	Memphis Self Storage Portfolio	82.1%	2,364,988	1,226,137	1,138,850	38,250	1,100,600	1.55	1.50	9.1%	8.8%	Fee
22.01	Barclays	Airways Self Storage (Southaven)	81.8%	474,982	190,839	284,144	7,323	276,820					Fee
22.02	Barclays	Storage Pros Kirby Raines	92.0%	340,155	170,929	169,227	4,887	164,340					Fee
22.03	Barclays	Collierville Mini Storage	72.1%	303,008	166,504	136,503	4,659	131,844					Fee
22.04	Barclays	Stateline Self Storage (Southaven)	71.5%	281,004	161,116	119,888	5,047	114,840					Fee
22.05	Barclays	Getwell & Shelby Mini Storage (Southern)	88.0%	333,195	188,239	144,957	4,699	140,257					Fee
22.06	Barclays	Winchester Self Storage	85.3%	343,623	187,894	155,729	6,453	149,276					Fee
22.07	Barclays	Frayser Self Storage (Northwest)	87.5%	289,020	160,617	128,403	5,181	123,222					Fee
23	SMF II	Victor Plaza	82.5%	1,679,788	429,787	1,250,001	93,658	1,156,344	1.71	1.58	10.1%	9.3%	Fee
24	JPMCB	Fairfield Inn & Suites - Lexington, KY	74.9%	3,253,322	1,936,462	1,316,860	0	1,316,860	1.73	1.73	11.5%	11.5%	Fee
25	JPMCB	Hampton Inn & Suites - Union Centre	72.5%	3,379,609	2,259,167	1,120,442	0	1,120,442	1.57	1.57	10.0%	10.0%	Fee
26	Barclays	North Regency Center	95.0%	1,503,431	447,158	1,056,273	68,635	987,638	1.69	1.58	10.1%	9.4%	Fee
27	SMF II	Paragon Office Building	87.7%	2,084,691	915,683	1,169,008	181,446	987,562	1.87	1.58	11.1%	9.4%	Fee
28	SMF II	AAA Quality Self Storage	87.6%	1,358,110	507,322	850,788	13,622	837,166	1.39	1.37	8.2%	8.1%	Fee
29	JPMCB	HIEX Philadelphia Midtown	79.5%	8,154,859	6,635,227	1,519,632	0	1,519,632	2.58	2.58	15.2%	15.2%	Fee
30	Barclays	Mabley Place	91.8%	1,429,297	439,198	990,099	38,886	951,213	1.86	1.79	11.0%	10.6%	Fee
31	RCMC	Arapahoe Service Center II	90.5%	1,218,567	406,747	811,820	104,351	707,470	1.60	1.39	9.6%	8.3%	Fee
32	RAIT	Value Place Hotels Portfolio	73.3%	2,790,266	1,756,541	1,033,724	0	1,033,724	1.85	1.85	13.0%	13.0%	Fee
32.01	RAIT	Value Place Greer Duncan	84.0%	1,077,003	658,500	418,503	0	418,503					Fee
32.02	RAIT	Value Place Riverwatch	69.8%	913,711	575,931	337,779	0	337,779					Fee
32.03	RAIT	Value Place Noland	65.0%	799,552	522,110	277,442	0	277,442					Fee
33	Barclays	Kaufman Financial Center	90.0%	1,785,780	865,310	920,470	159,499	760,971	1.58	1.30	12.1%	10.0%	Fee
34	RAIT	ZPI Portfolio	86.1%	1,595,791	546,427	1,049,364	153,085	896,279	2.29	1.96	13.9%	11.9%	Fee
34.01	RAIT	Coffey Creek Business Park											Fee

A-1-11

ANNEX A-1
			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease
Loan #	Seller(1)	Property Name	Occupancy %	Revenues ($)(3)	Expenses ($)	NOI ($)(3)(14)	Items ($)	NCF ($)(3)(14)	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %	Title Type	Expiration
34.02	RAIT	Arcade Square											Fee
34.03	RAIT	Rubin Business Center											Fee
35	SMF II	Fairfield Inn Horseheads	68.4%	2,114,898	1,339,253	775,645	0	775,645	1.65	1.65	11.1%	11.1%	Fee
36	RAIT	New Land Enterprises	87.8%	1,406,609	631,909	774,699	139,398	635,301	1.79	1.47	11.3%	9.2%	Fee
36.01	RAIT	306-316 East Silver Spring Drive											Fee
36.02	RAIT	2216-2230 North Farwell Avenue											Fee
37	JPMCB	4302 Westheimer	98.0%	608,576	66,428	542,147	21,851	520,297	1.55	1.49	9.0%	8.7%	Fee
38	Barclays	Karma Retail Portfolio I	95.0%	612,177	26,744	585,434	6,786	578,647	1.58	1.56	9.8%	9.7%	Fee
38.01	Barclays	CVS Pharmacy - Peoria	95.0%	349,303	10,611	338,692	2,072	336,620					Fee
38.02	Barclays	7-Eleven - Fontana	95.0%	137,940	6,384	131,556	570	130,986					Fee
38.03	Barclays	Burger King - Blythe	95.0%	80,394	5,233	75,161	2,731	72,430					Fee
38.04	Barclays	Domino’s - Oceanside	95.0%	44,541	4,516	40,025	1,413	38,611					Fee
39	Barclays	Winkworth Apartments	95.0%	905,859	370,979	534,880	24,488	510,392	1.72	1.65	10.0%	9.5%	Fee
40	RAIT	Row 31 Townhomes	95.0%	629,109	205,905	423,204	7,750	415,454	1.38	1.36	8.5%	8.3%	Fee
41	JPMCB	110 Halsted Street	95.0%	513,705	185,808	327,897	5,486	322,411	1.32	1.30	8.0%	7.9%	Fee
42	RAIT	S&T Bank Ground Lease	100.0%	305,936	3,227	302,709	0	302,709	1.29	1.29	8.0%	8.0%	Fee
43	RCMC	Walgreens - Mt. Airy, NC	100.0%	327,927	9,838	318,089	1,734	316,355	1.42	1.41	8.5%	8.4%	Fee
44	SMF II	Colton House & Golfview Apartments	94.8%	942,207	563,818	378,389	25,250	353,139	1.79	1.67	10.9%	10.2%	Fee

A-1-12

ANNEX A-1
					UPFRONT ESCROW(16)
			Ground Lease		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other
Loan #	Seller(1)	Property Name	Extension Terms	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	JPMCB	The Club Row Building			6,100	0	0	80,000	351,400	0	0	368,419
2	SMF II	One Campus Martius			0	0	0	0	197,941	70,347	0	13,170,000
3	Barclays	The Branson at Fifth			0	73,500	0	0	0	0	0	4,500,000
4	RCMC	717 14th Street	Two ten-year options		0	0	0	0	305,833	13,602	0	1,000,000
5	JPMCB	Shaner Hotels Portfolio	None		133,000	74,910	0	0	572,693	197,014	0	28,983
5.01	JPMCB	Newport Harbor Hotel & Marina
5.02	JPMCB	Courtyard - Jacksonville
5.03	JPMCB	Durham Marriott City Center
5.04	JPMCB	Residence Inn - Edina
6	JPMCB	The Outlet Shoppes of the Bluegrass			0	0	0	0	124,895	0	0	6,958,372
7	JPMCB	Plymouth Road Tech Center			0	0	0	0	0	0	0	0
8	JPMCB	Legacy Apartments			6,200	0	0	0	51,612	0	0	0
9	SMF II	4141 North Scottsdale Road			0	125,156	0	0	81,609	0	0	896,923
10	JPMCB	Hotel Abri		15%	44,819	639,458	0	0	0	0	0	0
11	Barclays	Prescott Place I & II			0	312,050	0	0	0	0	0	0
11.01	Barclays	Prescott Place II
11.02	Barclays	Prescott Place I
12	Barclays	Homewood Suites by Hilton Carlsbad		6%	1,000,000	0	0	0	0	0	0	0
13	Barclays	Hampton Inn & Suites Houston Medical Center			0	0	0	0	0	0	0	0
14	SMF II	AOK Portfolio		Various	29,375	0	0	0	42,242	20,194	0	0
14.01	SMF II	Palo Alto Office		20%
14.02	SMF II	Palo Alto Retail		18%
14.03	SMF II	Kmart Corbin
14.04	SMF II	Western Dental San Jose		12%
14.05	SMF II	Meineke Napa		12%
14.06	SMF II	Arby’s Roswell
14.07	SMF II	Oconto Warehouse
14.08	SMF II	Dollar General Laredo (Mines)
14.09	SMF II	Dollar General Laredo (Zapata)
14.10	SMF II	Arby’s Marietta
14.11	SMF II	Chili’s Silsbee
14.12	SMF II	Danny’s Auto Rancho Cordova		6%
14.13	SMF II	Dollar General Texarkana
14.14	SMF II	Family Dollar Tecumseh
14.15	SMF II	Papa John’s Lakewood
14.16	SMF II	Fazoli’s Normal
14.17	SMF II	Dollar General Cleveland
14.18	SMF II	Dollar General Allen
14.19	SMF II	Rally’s Seymour
14.20	SMF II	Wendy’s Memphis		6%
14.21	SMF II	Kindercare Humble
14.22	SMF II	Family Dollar Oklahoma City
14.23	SMF II	KFC Bryan
14.24	SMF II	Burger King Waupaca
14.25	SMF II	Pizza Hut Gainesville
14.26	SMF II	Domino’s Midland
14.27	SMF II	Captain D’s Montgomery
14.28	SMF II	Domino’s San Antonio
14.29	SMF II	Domino’s Belton
15	SMF II	Blue Lake Center			1,105,000	0	0	800,000	46,790	5,854	0	0
16	JPMCB	Lodge at Tiburon		16%	36,761	0	0	0	0	0	0	0
17	RCMC	100 Field Point Road			0	0	0	0	21,379	2,423	0	0
18	JPMCB	South Pointe			6,600	67,192	0	10,620	0	0	0	282,690
19	RCMC	Village at Castle Pines			0	0	0	18,000	136,827	9,474	0	121,578
20	Barclays	EZ Storage Pico		12%	0	0	0	0	0	0	0	0
21	Barclays	Hampton Roads Hotel Portfolio			0	0	0	0	12,305	0	0	1,100,000
21.01	Barclays	SpringHill Suites by Marriott Chesapeake Greenbrier
21.02	Barclays	Holiday Inn Express & Suites - Williamsburg
22	Barclays	Memphis Self Storage Portfolio		Various	0	167,250	0	0	22,204	0	0	0
22.01	Barclays	Airways Self Storage (Southaven)
22.02	Barclays	Storage Pros Kirby Raines		5%
22.03	Barclays	Collierville Mini Storage		4%
22.04	Barclays	Stateline Self Storage (Southaven)
22.05	Barclays	Getwell & Shelby Mini Storage (Southern)		5%
22.06	Barclays	Winchester Self Storage		5%
22.07	Barclays	Frayser Self Storage (Northwest)		5%
23	SMF II	Victor Plaza		17%	0	306,862	250,000	200,000	0	33,989	0	130,000
24	JPMCB	Fairfield Inn & Suites - Lexington, KY			10,845	0	0	0	34,283	37,540	0	163,205
25	JPMCB	Hampton Inn & Suites - Union Centre			825,000	0	0	0	79,588	0	0	0
26	Barclays	North Regency Center			0	16,400	0	0	0	0	0	53,027
27	SMF II	Paragon Office Building			0	0	0	100,000	40,640	37,817	0	541,589
28	SMF II	AAA Quality Self Storage		13%	0	0	0	0	0	12,339	0	0
29	JPMCB	HIEX Philadelphia Midtown			0	0	0	0	0	0	0	869,375
30	Barclays	Mabley Place			0	0	0	120,000	220,701	0	0	0
31	RCMC	Arapahoe Service Center II			0	0	0	0	190,957	5,186	0	0
32	RAIT	Value Place Hotels Portfolio			0	165,882	0	0	92,092	37,200	0	0
32.01	RAIT	Value Place Greer Duncan
32.02	RAIT	Value Place Riverwatch
32.03	RAIT	Value Place Noland
33	Barclays	Kaufman Financial Center			0	0	0	0	0	0	0	0
34	RAIT	ZPI Portfolio			0	125,000	0	150,000	30,700	31,031	0	0
34.01	RAIT	Coffey Creek Business Park

A-1-13

ANNEX A-1
					UPFRONT ESCROW(16)
			Ground Lease		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other
Loan #	Seller(1)	Property Name	Extension Terms	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
34.02	RAIT	Arcade Square
34.03	RAIT	Rubin Business Center
35	SMF II	Fairfield Inn Horseheads			0	0	0	0	65,247	24,469	0	0
36	RAIT	New Land Enterprises			300,000	57,063	0	0	169,392	11,041	0	0
36.01	RAIT	306-316 East Silver Spring Drive
36.02	RAIT	2216-2230 North Farwell Avenue
37	JPMCB	4302 Westheimer			143	0	0	0	2,620	4,054	0	1,500,000
38	Barclays	Karma Retail Portfolio I		Various	0	0	0	0	0	0	0	0
38.01	Barclays	CVS Pharmacy - Peoria
38.02	Barclays	7-Eleven - Fontana		8%
38.03	Barclays	Burger King - Blythe		5%
38.04	Barclays	Domino’s - Oceanside		9%
39	Barclays	Winkworth Apartments			0	0	15,000	0	11,426	4,274	0	0
40	RAIT	Row 31 Townhomes			0	0	0	0	50,583	10,312	0	0
41	JPMCB	110 Halsted Street			458	0	0	0	17,955	7,648	0	0
42	RAIT	S&T Bank Ground Lease			0	0	0	0	0	0	0	0
43	RCMC	Walgreens - Mt. Airy, NC			0	0	0	0	0	0	0	0
44	SMF II	Colton House & Golfview Apartments			0	134,563	0	0	12,316	23,043	0	0

A-1-14

ANNEX A-1
			MONTHLY ESCROW(17)						RESERVE CAPS(18)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	JPMCB	The Club Row Building	6,100	0	80,000	351,400	Springing	0			2,880,000
2	SMF II	One Campus Martius	11,876	0	8,043	197,941	24,075	0	142,512		200,000
3	Barclays	The Branson at Fifth	833	0	0	66,667	Springing	Springing
4	RCMC	717 14th Street	819	0	17,531	61,167	1,943	Springing	29,484		1,000,000
5	JPMCB	Shaner Hotels Portfolio	4% of Gross Revenues	0	0	108,522	32,838	248,483
5.01	JPMCB	Newport Harbor Hotel & Marina
5.02	JPMCB	Courtyard - Jacksonville
5.03	JPMCB	Durham Marriott City Center
5.04	JPMCB	Residence Inn - Edina
6	JPMCB	The Outlet Shoppes of the Bluegrass	Springing	0	Springing	62,448	Springing	0	150,000
7	JPMCB	Plymouth Road Tech Center	Springing	0	Springing	Springing	Springing	0
8	JPMCB	Legacy Apartments	6,200	0	0	25,806	Springing	0
9	SMF II	4141 North Scottsdale Road	3,772	0	12,574	20,402	Springing	0
10	JPMCB	Hotel Abri	4% of Gross Revenues	0	0	24,450	Springing	0	450,000
11	Barclays	Prescott Place I & II	19,727	0	0	45,209	Springing	0
11.01	Barclays	Prescott Place II
11.02	Barclays	Prescott Place I
12	Barclays	Homewood Suites by Hilton Carlsbad	4% of Gross Revenues	0	0	29,908	Springing	0
13	Barclays	Hampton Inn & Suites Houston Medical Center	4% of Gross Revenues	0	0	30,692	Springing	0
14	SMF II	AOK Portfolio	2,297	0	8,991	10,414	5,389	0			350,000
14.01	SMF II	Palo Alto Office
14.02	SMF II	Palo Alto Retail
14.03	SMF II	Kmart Corbin
14.04	SMF II	Western Dental San Jose
14.05	SMF II	Meineke Napa
14.06	SMF II	Arby’s Roswell
14.07	SMF II	Oconto Warehouse
14.08	SMF II	Dollar General Laredo (Mines)
14.09	SMF II	Dollar General Laredo (Zapata)
14.10	SMF II	Arby’s Marietta
14.11	SMF II	Chili’s Silsbee
14.12	SMF II	Danny’s Auto Rancho Cordova
14.13	SMF II	Dollar General Texarkana
14.14	SMF II	Family Dollar Tecumseh
14.15	SMF II	Papa John’s Lakewood
14.16	SMF II	Fazoli’s Normal
14.17	SMF II	Dollar General Cleveland
14.18	SMF II	Dollar General Allen
14.19	SMF II	Rally’s Seymour
14.20	SMF II	Wendy’s Memphis
14.21	SMF II	Kindercare Humble
14.22	SMF II	Family Dollar Oklahoma City
14.23	SMF II	KFC Bryan
14.24	SMF II	Burger King Waupaca
14.25	SMF II	Pizza Hut Gainesville
14.26	SMF II	Domino’s Midland
14.27	SMF II	Captain D’s Montgomery
14.28	SMF II	Domino’s San Antonio
14.29	SMF II	Domino’s Belton
15	SMF II	Blue Lake Center	Springing	0	Springing	15,597	1,951	0	37,530		400,000
16	JPMCB	Lodge at Tiburon	4% of Gross Revenues	0	0	23,921	Springing	0	375,000
17	RCMC	100 Field Point Road	429	0	2,143	10,690	808	Springing
18	JPMCB	South Pointe	6,600	0	10,620	31,600	Springing	10,539
19	RCMC	Village at Castle Pines	1,539	0	10,407	34,207	3,158	0	100,000		500,000
20	Barclays	EZ Storage Pico	Springing	0	0	Springing	Springing	0
21	Barclays	Hampton Roads Hotel Portfolio	4% of Gross Revenues	0	0	12,305	Springing	0
21.01	Barclays	SpringHill Suites by Marriott Chesapeake Greenbrier
21.02	Barclays	Holiday Inn Express & Suites - Williamsburg
22	Barclays	Memphis Self Storage Portfolio	3,188	0	0	21,508	Springing	0	114,751
22.01	Barclays	Airways Self Storage (Southaven)
22.02	Barclays	Storage Pros Kirby Raines
22.03	Barclays	Collierville Mini Storage
22.04	Barclays	Stateline Self Storage (Southaven)
22.05	Barclays	Getwell & Shelby Mini Storage (Southern)
22.06	Barclays	Winchester Self Storage
22.07	Barclays	Frayser Self Storage (Northwest)
23	SMF II	Victor Plaza	2,927	0	4,878	10,600	3,399	0			300,000
24	JPMCB	Fairfield Inn & Suites - Lexington, KY	4% of Gross Revenues	0	0	8,571	7,508	23,315
25	JPMCB	Hampton Inn & Suites - Union Centre	4% of Gross Revenues	0	0	13,265	0	Springing
26	Barclays	North Regency Center	926	0	4,322	25,686	1,097	0			200,000
27	SMF II	Paragon Office Building	2,029	0	8,053	13,547	3,782	0	73,044		250,000
28	SMF II	AAA Quality Self Storage	1,135	0	0	10,456	1,066	0
29	JPMCB	HIEX Philadelphia Midtown	Springing	0	0	Springing	Springing	Springing
30	Barclays	Mabley Place	3,275	0	0	36,784	1,251	0
31	RCMC	Arapahoe Service Center II	2,111	0	6,585	21,217	576	Springing
32	RAIT	Value Place Hotels Portfolio	4% of Gross Revenues	0	0	13,156	4,650	Springing
32.01	RAIT	Value Place Greer Duncan
32.02	RAIT	Value Place Riverwatch
32.03	RAIT	Value Place Noland
33	Barclays	Kaufman Financial Center	0	0	0	Springing	Springing	0
34	RAIT	ZPI Portfolio	3,645	0	9,112	10,233	3,448	10,474			350,000
34.01	RAIT	Coffey Creek Business Park

A-1-15

ANNEX A-1
			MONTHLY ESCROW(17)						RESERVE CAPS(18)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
34.02	RAIT	Arcade Square
34.03	RAIT	Rubin Business Center
35	SMF II	Fairfield Inn Horseheads	2% of Gross Revenues	0	0	8,838	2,570	0	243,849
36	RAIT	New Land Enterprises	Springing	0	10,101	21,558	1,577	0	69,093		242,426
36.01	RAIT	306-316 East Silver Spring Drive
36.02	RAIT	2216-2230 North Farwell Avenue
37	JPMCB	4302 Westheimer	143	0	0	2,620	2,024	0
38	Barclays	Karma Retail Portfolio I	0	0	0	Springing	Springing	Springing
38.01	Barclays	CVS Pharmacy - Peoria
38.02	Barclays	7-Eleven - Fontana
38.03	Barclays	Burger King - Blythe
38.04	Barclays	Domino’s - Oceanside
39	Barclays	Winkworth Apartments	2,041	0	0	11,426	2,137	0
40	RAIT	Row 31 Townhomes	646	0	0	10,583	1,289	0	15,500
41	JPMCB	110 Halsted Street	457	0	0	8,978	1,912	0	16,460
42	RAIT	S&T Bank Ground Lease	0	0	0	0	0	0
43	RCMC	Walgreens - Mt. Airy, NC	Springing	0	0	Springing	Springing	0
44	SMF II	Colton House & Golfview Apartments	2,103	0	0	12,316	2,169	0	75,708

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

The Club Row Building

No

The City University of New York

59,530

03/31/16

Emerge212

30,905

12/31/17

American National Standards Institute

19,986

07/31/24

2

SMF II

One Campus Martius

No

Quicken Loans, Inc.

346,244

12/31/24

Meridian Health Plan

280,534

12/31/24

Compuware Corporation

134,564

12/31/19

3

Barclays

The Branson at Fifth

No

Domenico Vacca

14,881

11/30/24

4

RCMC

717 14th Street

No

GSA - U.S. Department of the Treasury

67,283

10/27/16

District of Columbia - Office of the Inspector General

34,171

08/31/21

District of Columbia - Office of the Auditor

10,792

07/31/21

5

JPMCB

Shaner Hotels Portfolio

No

5.01

JPMCB

Newport Harbor Hotel & Marina

No

5.02

JPMCB

Courtyard - Jacksonville

No

5.03

JPMCB

Durham Marriott City Center

No

5.04

JPMCB

Residence Inn - Edina

No

6

JPMCB

The Outlet Shoppes of the Bluegrass

No

Saks Fifth Avenue Off 5th

24,558

07/31/24

Nike

14,355

01/31/20

Old Navy

13,266

07/31/19

7

JPMCB

Plymouth Road Tech Center

No

Roush Enterprises

418,451

04/30/19

NYX, Inc.

324,489

12/31/22

Packaging Corp of America

139,314

06/30/18

8

JPMCB

Legacy Apartments

No

9

SMF II

4141 North Scottsdale Road

No

Aetna

107,157

12/31/21

Fresenius

15,317

05/31/27

Keyser

6,000

03/31/21

10

JPMCB

Hotel Abri

No

11

Barclays

Prescott Place I & II

No

11.01

Barclays

Prescott Place II

No

11.02

Barclays

Prescott Place I

No

12

Barclays

Homewood Suites by Hilton Carlsbad

No

13

Barclays

Hampton Inn & Suites Houston Medical Center

No

14

SMF II

AOK Portfolio

Various

14.01

SMF II

Palo Alto Office

No

AOK Capital

1,391

10/15/27

Restlet, Inc

1,000

MTM

Law Offices of Perry Clark

775

MTM

14.02

SMF II

Palo Alto Retail

No

Opus Arcade

1,200

04/27/15

Avalon Salon

900

04/30/18

3G’s Café

680

08/31/19

14.03

SMF II

Kmart Corbin

Yes

Kmart

86,851

10/31/18

14.04

SMF II

Western Dental San Jose

Yes

Western Dental

3,885

12/08/29

14.05

SMF II

Meineke Napa

Yes

Meineke

4,500

04/30/19

14.06

SMF II

Arby’s Roswell

Yes

Arby’s

3,700

07/31/22

14.07

SMF II

Oconto Warehouse

Yes

Graphic Management Specialty Products, Inc.

60,000

07/18/16

14.08

SMF II

Dollar General Laredo (Mines)

Yes

Dollar General

9,100

01/31/18

14.09

SMF II

Dollar General Laredo (Zapata)

Yes

Dollar General

9,100

01/31/18

14.10

SMF II

Arby’s Marietta

Yes

Arby’s

3,700

08/31/22

14.11

SMF II

Chili’s Silsbee

Yes

Chilis

3,916

07/31/17

14.12

SMF II

Danny’s Auto Rancho Cordova

Yes

Danny’s Auto

3,600

11/30/19

14.13

SMF II

Dollar General Texarkana

Yes

Dollar General

9,100

01/31/19

14.14

SMF II

Family Dollar Tecumseh

Yes

Family Dollar

8,000

12/31/19

14.15

SMF II

Papa John’s Lakewood

Yes

Papa Johns

1,199

09/15/19

14.16

SMF II

Fazoli’s Normal

Yes

Fazolis

3,193

07/31/15

14.17

SMF II

Dollar General Cleveland

Yes

Dollar General

9,014

08/31/15

14.18

SMF II

Dollar General Allen

Yes

Dollar General

7,550

01/31/20

14.19

SMF II

Rally’s Seymour

Yes

Rallys

1,794

03/02/19

14.20

SMF II

Wendy’s Memphis

Yes

Wendys

2,618

10/31/19

14.21

SMF II

Kindercare Humble

Yes

Kindercare

4,700

10/07/15

14.22

SMF II

Family Dollar Oklahoma City

Yes

Family Dollar

8,000

12/31/15

14.23

SMF II

KFC Bryan

Yes

KFC

3,386

12/31/20

14.24

SMF II

Burger King Waupaca

Yes

Burger King

3,661

06/30/16

14.25

SMF II

Pizza Hut Gainesville

Yes

Pizza Hut

2,770

10/28/17

14.26

SMF II

Domino’s Midland

Yes

Dominos

1,698

09/30/17

14.27

SMF II

Captain D’s Montgomery

Yes

Captain D’s

2,330

11/30/16

14.28

SMF II

Domino’s San Antonio

Yes

Dominos

1,512

01/31/16

14.29

SMF II

Domino’s Belton

Yes

Dominos

1,500

04/30/21

15

SMF II

Blue Lake Center

No

B.A.S.S., LLC

15,662

06/30/18

SS Nesbitt & Co.

14,430

07/31/18

McKesson Information Solutions LLC

13,629

07/31/17

16

JPMCB

Lodge at Tiburon

No

17

RCMC

100 Field Point Road

No

Field Point Private Bank

16,145

10/15/17

UBS Financial Services, Inc.

9,565

07/14/20

18

JPMCB

South Pointe

No

Mississippi Department of Revenue

210,785

06/30/34

University Physicians, PLLC

61,327

12/31/23

Lockheed Martin Corporation

30,469

08/31/16

19

RCMC

Village at Castle Pines

No

Canyon Fitness

24,671

07/31/19

Health Care Appraisers

7,935

04/30/18

Tony’s Meats

6,905

05/15/18

20

Barclays

EZ Storage Pico

No

21

Barclays

Hampton Roads Hotel Portfolio

No

21.01

Barclays

SpringHill Suites by Marriott Chesapeake Greenbrier

No

21.02

Barclays

Holiday Inn Express & Suites - Williamsburg

No

22

Barclays

Memphis Self Storage Portfolio

No

22.01

Barclays

Airways Self Storage (Southaven)

No

22.02

Barclays

Storage Pros Kirby Raines

No

22.03

Barclays

Collierville Mini Storage

No

22.04

Barclays

Stateline Self Storage (Southaven)

No

22.05

Barclays

Getwell & Shelby Mini Storage (Southern)

No

22.06

Barclays

Winchester Self Storage

No

22.07

Barclays

Frayser Self Storage (Northwest)

No

23

SMF II

Victor Plaza

No

Goodwill

13,320

12/31/18

Dollar General

12,372

03/31/22

Westech College

12,059

11/30/16

24

JPMCB

Fairfield Inn & Suites - Lexington, KY

No

25

JPMCB

Hampton Inn & Suites - Union Centre

No

26

Barclays

North Regency Center

No

Whole Foods

44,276

02/28/22

Cinzetti’s

14,000

01/31/23

Metcalf Liquors

7,000

03/31/20

27

SMF II

Paragon Office Building

No

Univers Workplace Benefits

20,721

03/31/18

Power Engineers, Inc

13,404

05/31/20

The Western and Southern Life Insurance Company

12,838

12/31/19

28

SMF II

AAA Quality Self Storage

No

29

JPMCB

HIEX Philadelphia Midtown

No

30

Barclays

Mabley Place

No

Standard Parking

265,048

09/30/24

Domino’s

2,400

03/31/25

31

RCMC

Arapahoe Service Center II