FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-190246-18

Free Writing Prospectus dated November 6, 2015

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

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

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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

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

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

ANNEX A-1

								Number of	Property	Property
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype
1	JPMCB	32 Avenue of the Americas	32 Avenue of the Americas	New York	NY	10013	New York	1	Office	Data Center
2	JPMCB	DoubleTree Paradise Valley Resort Scottsdale	5401 North Scottsdale Road	Scottsdale	AZ	85250	Maricopa	1	Hotel	Full Service
3	Barclays	Propst Promenade	300 & 600 Colonial Promenade Parkway	Alabaster	AL	35007	Shelby	1	Retail	Anchored
4	JPMCB	DoubleTree Anaheim - Orange County	100 The City Drive South	Orange	CA	92868	Orange	1	Hotel	Full Service
5	JPMCB	Sherwood Acres Apartments	12757 Coursey Boulevard	Baton Rouge	LA	70816	East Baton Rouge	1	Multifamily	Garden
6	Barclays	ExchangeRight Net Leased Portfolio 10	Various	Various	Various	Various	Various	22	Retail	Freestanding
6.01	Barclays	Tractor Supply - West Haven, UT	1985 West 2550 South	West Haven	UT	84401	Weber	1	Retail	Freestanding
6.02	Barclays	PNC Bank, N.A. - Jacksonville, NC	2885 Western Boulevard	Jacksonville	NC	28546	Onslow	1	Retail	Freestanding
6.03	Barclays	CVS Pharmacy - Spartanburg, SC	87 Garner Road	Spartanburg	SC	29303	Spartanburg	1	Retail	Freestanding
6.04	Barclays	Tractor Supply - Johnson City, TN	4534 Bristol Highway	Johnson City	TN	37061	Washington	1	Retail	Freestanding
6.05	Barclays	Advance Auto Parts - Burleson, TX	725 Southwest Wilshire Boulevard	Burleson	TX	76028	Johnson	1	Retail	Freestanding
6.06	Barclays	Advance Auto Parts - Milwaukee, WI	6574 North 76th Street	Milwaukee	WI	53233	Milwaukee	1	Retail	Freestanding
6.07	Barclays	Dollar General - Valdosta, GA	4160 Bemiss Road	Valdosta	GA	31605	Lowndes	1	Retail	Freestanding
6.08	Barclays	Dollar General - Tallahassee, FL	7540 West Tennessee Street	Tallahassee	FL	32304	Leon	1	Retail	Freestanding
6.09	Barclays	Family Dollar - Ruston, LA	601 East Georgia Avenue	Ruston	LA	71270	Lincoln	1	Retail	Freestanding
6.10	Barclays	Family Dollar - West Monroe, LA	5075 Cypress Street	West Monroe	LA	71291	Ouachita	1	Retail	Freestanding
6.11	Barclays	Dollar Tree - Jacksonville, FL	7310 New Kings Road	Jacksonville	FL	32219	Duval	1	Retail	Freestanding
6.12	Barclays	Family Dollar - Myrtle Beach, SC	4226 Socastee Boulevard	Myrtle Beach	SC	29588	Horry	1	Retail	Freestanding
6.13	Barclays	Napa Auto Parts - Janesville, WI	1201 Woodman Road	Janesville	WI	53545	Rock	1	Retail	Freestanding
6.14	Barclays	Dollar General - Lubbock, TX	2705 Clovis Road	Lubbock	TX	79415	Lubbock	1	Retail	Freestanding
6.15	Barclays	Dollar General - Byron, GA	15 Peach Road	Byron	GA	31008	Peach	1	Retail	Freestanding
6.16	Barclays	Family Dollar - Chalmette, LA	8330 West Judge Perez Drive	Chalmette	LA	70043	Saint Bernard	1	Retail	Freestanding
6.17	Barclays	Napa Auto Parts - Beloit, WI	822 4th Street	Beloit	WI	53511	Rock	1	Retail	Freestanding
6.18	Barclays	O’Reilly Auto Parts - Chattanooga, TN	3140 Cummings Highway	Chattanooga	TN	37419	Hamilton	1	Retail	Freestanding
6.19	Barclays	Dollar General - Alexandria, LA	2314 Broadway Avenue	Alexandria	LA	71302	Rapides	1	Retail	Freestanding
6.20	Barclays	AutoZone - Johnson, TN	2904 North Roan Street	Johnson City	TN	37601	Washington	1	Retail	Freestanding
6.21	Barclays	O’Reilly Auto Parts - Slidell, LA	3211 Pontchartrain Drive	Slidell	LA	70458	Saint Tammany	1	Retail	Freestanding
6.22	Barclays	Advance Auto Parts - Greensboro, NC	3101 Randleman Road	Greensboro	NC	27406	Guilford	1	Retail	Freestanding
7	JPMCB	The Villas at Sienna Plantation	8585 Sienna Springs Boulevard	Missouri City	TX	77459	Fort Bend	1	Multifamily	Garden
8	JPMCB	Willowbend Lake Apartments	11070 Mead Road	Baton Rouge	LA	70816	East Baton Rouge	1	Multifamily	Garden
9	JPMCB	New Center One Building	3031 & 2943 West Grand Boulevard	Detroit	MI	48202	Wayne	1	Office	CBD
10	LCF	Hutton Creek Apartments	3525 Country Square Drive	Carrollton	TX	75006	Dallas	1	Multifamily	Garden
11	Barclays	Polo Club at Farmington Hills	39352 Polo Club Drive	Farmington Hills	MI	48335	Oakland	1	Multifamily	Garden
12	JPMCB	Aspen Lodge Apartments	8100 Perry Street	Overland Park	KS	66204	Johnson	1	Multifamily	Garden
13	LCF	Plaza Paseo Del Norte	9227-9331 Coors Boulevard Northwest	Albuquerque	NM	87114	Bernalillo	1	Retail	Anchored
14	Barclays	Town Center II	12001 Avalon Lake Drive	Orlando	FL	32828	Orange	1	Mixed Use	Multifamily/Retail/Office
15	RCMC	Los Altos Ranch Market Center	6702-6762 West Camelback Road	Glendale	AZ	85303	Maricopa	1	Retail	Anchored
16	Barclays	Fullerton Court	8550-8560 Commonwealth Avenue	Buena Park	CA	90621	Orange	1	Multifamily	Garden
17	JPMCB	Holiday Inn Express Ft Lauderdale Air/Cruise Port	1150 West State Road 84	Fort Lauderdale	FL	33315	Broward	1	Hotel	Limited Service
18	JPMCB	Forestwood Apartments	10795 Mead Road	Baton Rouge	LA	70816	East Baton Rouge	1	Multifamily	Garden
19	Barclays	Marquis Estates	1700 Treehouse Parkway	Norcross	GA	30093	Gwinnett	1	Multifamily	Garden
20	Barclays	Holiday Inn - Tewksbury, MA	4 Highwood Drive	Tewksbury	MA	01876	Middlesex	1	Hotel	Full Service
21	LCF	Canyon Ridge	5150 Airport Road	Colorado Springs	CO	80916	El Paso	1	Manufactured Housing	Manufactured Housing
22	Barclays	Mira Bella and San Martin	22910-22921 Imperial Valley Drive & 331 Parramatta Lane	Houston	TX	77073	Harris	1	Multifamily	Garden
23	JPMCB	Buena Vista I Apartments	12100 Park Boulevard	Seminole	FL	33772	Pinellas	1	Multifamily	Garden
24	Barclays	Town Center III	13300 Tanja King Boulevard	Orlando	FL	32828	Orange	1	Multifamily	Garden
25	Barclays	Fort Wayne Retail Portfolio	Various	Various	IN	Various	Various	5	Retail	Various
25.01	Barclays	Lima Road Plaza	6417 Lima Road	Fort Wayne	IN	46818	Allen	1	Retail	Shadow Anchored
25.02	Barclays	Jefferson Plaza	6723 West Jefferson Boulevard	Fort Wayne	IN	46804	Allen	1	Retail	Unanchored
25.03	Barclays	Pine Valley Crossing	1125 East Dupont Road	Fort Wayne	IN	46825	Allen	1	Retail	Unanchored
25.04	Barclays	Max Fitness	1415 West Dupont Road	Fort Wayne	IN	46825	Allen	1	Retail	Freestanding
25.05	Barclays	Portland Commons	1013 West Votaw Street	Portland	IN	47371	Jay	1	Retail	Shadow Anchored
26	JPMCB	Holiday Inn Express & Suites Meadowlands	100 Paterson Plank Road	Carlstadt	NJ	07072	Bergen	1	Hotel	Limited Service
27	JPMCB	Buena Vista II Apartments	12100 Park Boulevard	Seminole	FL	33772	Pinellas	1	Multifamily	Garden
28	Barclays	Residence Inn - Prescott, AZ	3599 Lee Circle	Prescott	AZ	86301	Yavapai	1	Hotel	Extended Stay
29	Barclays	Homewood Suites - Phoenix Airport	4750 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Hotel	Extended Stay
30	Barclays	Cherry Hills Plaza	26802-26946 Cherry Hills Boulevard	Menifee	CA	92586	Riverside	1	Retail	Shadow Anchored
31	RCMC	Crossroads Center	23026-23036 Soledad Canyon Road & 26210-26270 Bouquet Canyon Road	Santa Clarita	CA	91350	Los Angeles	1	Retail	Shadow Anchored
32	LCF	Reasor’s Foods	446 South Elm Street	Jenks	OK	74037	Tulsa	1	Retail	Freestanding
33	Barclays	Storage Etc. Sherman Street	1040 Sherman Street	San Diego	CA	92110	San Diego	1	Self Storage	Self Storage
34	JPMCB	Holiday Inn Express & Suites Dania Beach	205 North Federal Highway	Dania Beach	FL	33004	Broward	1	Hotel	Limited Service
35	Barclays	The Abigail	369 East Gay Street	Columbus	OH	43215	Franklin	1	Multifamily	Student
36	JPMCB	Breckenridge Apartments	3209 Greendale Road	Vestavia	AL	35243	Jefferson	1	Multifamily	Garden
37	Barclays	1106 South Euclid Apartments	1106 Euclid Street	Champaign	IL	61820	Champaign	1	Multifamily	Student
38	Barclays	River Oaks Apartments	6171 Bert Kouns Industrial Loop	Shreveport	LA	71129	Caddo	1	Multifamily	Garden
39	Barclays	Sun Terrace	8437 Cedros Avenue	Panorama City	CA	91402	Los Angeles	1	Multifamily	Garden
40	JPMCB	Omni 2 Covington	74145 Louisiana 25	Covington	LA	70435	Saint Tammany	1	Self Storage	Self Storage
41	RCMC	The Pavilion - Building A	321 School Street	Mansfield	MA	02048	Bristol	1	Retail	Unanchored
42	Barclays	View Pointe	2959 Leeward Avenue	Los Angeles	CA	90005	Los Angeles	1	Multifamily	Garden
43	LCF	Wingate Inn - Durham	5223 Page Road	Durham	NC	27703	Durham	1	Hotel	Limited Service
44	JPMCB	Omni 3 Hammond	19120 U.S. Highway 190 East	Hammond	LA	70401	Tangipahoa	1	Self Storage	Self Storage
45	Barclays	Echelon Building	5252 East 82nd Street	Indianapolis	IN	46250	Marion	1	Mixed Use	Retail/Office
46	JPMCB	Omni 1 Mandeville	69201 Louisiana Highway 59	Mandeville	LA	70471	Saint Tammany	1	Self Storage	Self Storage
47	Barclays	Hesperia Regency	8522 C Avenue	Hesperia	CA	92345	San Bernardino	1	Multifamily	Garden
48	Barclays	Evergreen Apartments	10800 South Main Street	Los Angeles	CA	90061	Los Angeles	1	Multifamily	Garden
49	LCF	Days Inn Charlotte	118 East Woodlawn Road	Charlotte	NC	28217	Mecklenburg	1	Hotel	Limited Service
50	Barclays	Highland Meadows (Fayette)	5708-5712 Fayette Street	Los Angeles	CA	90042	Los Angeles	1	Multifamily	Garden
51	Barclays	South View (Broadway)	7520 South Broadway	Los Angeles	CA	90003	Los Angeles	1	Multifamily	Garden
52	Barclays	Villa De La Rosa	7862 Lankershim Avenue	Highland	CA	92346	San Bernardino	1	Multifamily	Garden
53	Barclays	The Park	6717 Darby Avenue	Reseda	CA	91335	Los Angeles	1	Multifamily	Garden
54	Barclays	Casa Laurel	7934 Laurel Canyon Boulevard	North Hollywood	CA	91605	Los Angeles	1	Multifamily	Garden
55	Barclays	White Sands	13199 Ocotillo Road	Desert Hot Springs	CA	92240	Riverside	1	Multifamily	Garden
56	Barclays	Sunridge	38665 12th Street East	Palmdale	CA	93550	Los Angeles	1	Multifamily	Garden
57	Barclays	Highland Springs (Lincoln)	2339 Lincoln Park Avenue	Los Angeles	CA	90031	Los Angeles	1	Multifamily	Garden
58	Barclays	Sun Pointe	15234 Sunburst Street	North Hills	CA	91343	Los Angeles	1	Multifamily	Garden
59	Barclays	Randall Townhomes	16235 Randall Avenue	Fontana	CA	92335	San Bernardino	1	Multifamily	Garden
60	Barclays	Leeward	2911 Leeward Avenue	Los Angeles	CA	90005	Los Angeles	1	Multifamily	Garden
61	Barclays	York Pointe	11651 & 11652 York Avenue	Hawthorne	CA	90250	Los Angeles	1	Multifamily	Garden
62	Barclays	Village Square II	25847 9th Street	San Bernardino	CA	92410	San Bernardino	1	Multifamily	Garden
63	LCF	Dollar General - Wilmington	1000 South Water Street	Wilmington	IL	60481	Will	1	Retail	Freestanding
64	LCF	Dollar General - Danville	100-198 North North Street	Danville	IL	61832	Vermilion	1	Retail	Freestanding

 A-1-1

ANNEX A-1

													Original		Current
				Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial
Loan #	Seller(1)	Property Name	Year Built	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)	Balance ($)(5)(6)	per Unit ($)	Balance ($)(5)(6)	per Unit ($)	Pool Balance
1	JPMCB	32 Avenue of the Americas	1932	2002	1,163,051	Square Feet	99.6%	08/12/15	770,000,000	08/04/15	55.2%	125,000,000	365	125,000,000	365	16.4%
2	JPMCB	DoubleTree Paradise Valley Resort Scottsdale	1984	2011	378	Rooms	72.4%	07/31/15	68,600,000	07/07/15	69.9%	48,020,000	127,037	47,965,373	126,893	6.3%
3	Barclays	Propst Promenade	2006		292,458	Square Feet	98.9%	09/22/15	53,500,000	08/18/15	72.9%	39,000,000	133	39,000,000	133	5.1%
4	JPMCB	DoubleTree Anaheim - Orange County	1984	2015	461	Rooms	79.8%	08/31/15	83,800,000	09/09/15	59.7%	30,000,000	108,460	30,000,000	108,460	3.9%
5	JPMCB	Sherwood Acres Apartments	1979		604	Units	91.6%	08/25/15	40,500,000	08/27/15	69.8%	28,254,000	46,778	28,254,000	46,778	3.7%
6	Barclays	ExchangeRight Net Leased Portfolio 10	Various	Various	205,575	Square Feet	100.0%	11/06/15	41,372,000	Various	59.0%	24,420,000	119	24,420,000	119	3.2%
6.01	Barclays	Tractor Supply - West Haven, UT	2015		22,205	Square Feet	100.0%	11/06/15	4,600,000	07/07/15		2,625,000		2,625,000		0.3%
6.02	Barclays	PNC Bank, N.A. - Jacksonville, NC	2008		6,061	Square Feet	100.0%	11/06/15	4,100,000	08/12/15		2,550,000		2,550,000		0.3%
6.03	Barclays	CVS Pharmacy - Spartanburg, SC	2006		13,136	Square Feet	100.0%	11/06/15	4,380,000	05/10/15		2,200,000		2,200,000		0.3%
6.04	Barclays	Tractor Supply - Johnson City, TN	2000		18,886	Square Feet	100.0%	11/06/15	3,200,000	08/14/15		1,837,000		1,837,000		0.2%
6.05	Barclays	Advance Auto Parts - Burleson, TX	2015		6,889	Square Feet	100.0%	11/06/15	2,000,000	05/09/15		1,138,000		1,138,000		0.1%
6.06	Barclays	Advance Auto Parts - Milwaukee, WI	2013		6,839	Square Feet	100.0%	11/06/15	2,000,000	05/17/15		1,100,000		1,100,000		0.1%
6.07	Barclays	Dollar General - Valdosta, GA	2011		9,313	Square Feet	100.0%	11/06/15	1,800,000	07/15/15		1,100,000		1,100,000		0.1%
6.08	Barclays	Dollar General - Tallahassee, FL	2011		9,175	Square Feet	100.0%	11/06/15	1,700,000	08/07/15		1,000,000		1,000,000		0.1%
6.09	Barclays	Family Dollar - Ruston, LA	2015		8,546	Square Feet	100.0%	11/06/15	1,580,000	07/28/15		990,000		990,000		0.1%
6.10	Barclays	Family Dollar - West Monroe, LA	2015		8,320	Square Feet	100.0%	11/06/15	1,550,000	07/28/15		950,000		950,000		0.1%
6.11	Barclays	Dollar Tree - Jacksonville, FL	2010		9,217	Square Feet	100.0%	11/06/15	1,450,000	08/14/15		920,000		920,000		0.1%
6.12	Barclays	Family Dollar - Myrtle Beach, SC	2015		8,532	Square Feet	100.0%	11/06/15	1,380,000	08/25/15		900,000		900,000		0.1%
6.13	Barclays	Napa Auto Parts - Janesville, WI	2007		5,985	Square Feet	100.0%	11/06/15	1,380,000	07/25/15		880,000		880,000		0.1%
6.14	Barclays	Dollar General - Lubbock, TX	2015		9,227	Square Feet	100.0%	11/06/15	1,255,000	05/13/15		800,000		800,000		0.1%
6.15	Barclays	Dollar General - Byron, GA	2011		9,120	Square Feet	100.0%	11/06/15	1,200,000	07/15/15		720,000		720,000		0.1%
6.16	Barclays	Family Dollar - Chalmette, LA	2007		9,200	Square Feet	100.0%	11/06/15	1,100,000	06/04/15		720,000		720,000		0.1%
6.17	Barclays	Napa Auto Parts - Beloit, WI	1975		5,809	Square Feet	100.0%	11/06/15	1,110,000	07/25/15		680,000		680,000		0.1%
6.18	Barclays	O’Reilly Auto Parts - Chattanooga, TN	2006		6,821	Square Feet	100.0%	11/06/15	1,200,000	07/23/15		680,000		680,000		0.1%
6.19	Barclays	Dollar General - Alexandria, LA	2009		9,148	Square Feet	100.0%	11/06/15	1,020,000	05/09/15		680,000		680,000		0.1%
6.20	Barclays	AutoZone - Johnson, TN	1987	2007	9,455	Square Feet	100.0%	11/06/15	1,135,000	08/14/15		665,000		665,000		0.1%
6.21	Barclays	O’Reilly Auto Parts - Slidell, LA	2006		6,827	Square Feet	100.0%	11/06/15	1,142,000	08/10/15		655,000		655,000		0.1%
6.22	Barclays	Advance Auto Parts - Greensboro, NC	1998	2015	6,864	Square Feet	100.0%	11/06/15	1,090,000	05/08/15		630,000		630,000		0.1%
7	JPMCB	The Villas at Sienna Plantation	2014		190	Units	95.3%	09/08/15	28,450,000	09/03/15	69.4%	19,740,000	103,895	19,740,000	103,895	2.6%
8	JPMCB	Willowbend Lake Apartments	1983-1986		360	Units	92.2%	08/25/15	29,250,000	08/27/15	67.4%	19,702,000	54,728	19,702,000	54,728	2.6%
9	JPMCB	New Center One Building	1980		507,966	Square Feet	77.1%	07/31/15	56,200,000	07/17/15	67.5%	19,000,000	75	18,954,693	75	2.5%
10	LCF	Hutton Creek Apartments	1978	2015	258	Units	99.6%	09/14/15	24,800,000	08/27/15	74.6%	18,500,000	71,705	18,500,000	71,705	2.4%
11	Barclays	Polo Club at Farmington Hills	1986		281	Units	98.2%	08/30/15	25,900,000	09/01/15	70.5%	18,250,000	64,947	18,250,000	64,947	2.4%
12	JPMCB	Aspen Lodge Apartments	1986		298	Units	97.0%	08/25/15	26,100,000	08/21/15	68.2%	17,813,000	59,775	17,813,000	59,775	2.3%
13	LCF	Plaza Paseo Del Norte	1990		183,718	Square Feet	98.2%	07/17/15	24,600,000	09/03/15	70.5%	17,350,000	94	17,350,000	94	2.3%
14	Barclays	Town Center II	2006		117,227	Square Feet	96.7%	08/18/15	21,000,000	08/11/15	74.9%	15,750,000	134	15,731,667	134	2.1%
15	RCMC	Los Altos Ranch Market Center	1973	2015	106,828	Square Feet	95.1%	10/21/15	20,800,000	10/13/15	74.5%	15,500,000	145	15,500,000	145	2.0%
16	Barclays	Fullerton Court	1960		187	Units	95.2%	08/20/15	22,970,000	06/08/15	66.1%	15,200,000	81,283	15,182,467	81,190	2.0%
17	JPMCB	Holiday Inn Express Ft Lauderdale Air/Cruise Port	2004	2011	100	Rooms	93.5%	08/31/15	22,000,000	09/01/15	68.2%	15,000,000	150,000	15,000,000	150,000	2.0%
18	JPMCB	Forestwood Apartments	1985		272	Units	93.4%	08/25/15	21,400,000	08/27/15	69.1%	14,789,000	54,371	14,789,000	54,371	1.9%
19	Barclays	Marquis Estates	1978		300	Units	91.3%	08/31/15	18,600,000	06/30/15	74.8%	13,950,000	46,500	13,916,325	46,388	1.8%
20	Barclays	Holiday Inn - Tewksbury, MA	1988	2011	227	Rooms	66.8%	06/30/15	18,100,000	07/02/15	68.9%	12,500,000	55,066	12,468,375	54,927	1.6%
21	LCF	Canyon Ridge	1972, 1983		250	Pads	96.4%	08/03/15	17,010,000	08/04/15	69.1%	11,750,000	47,000	11,750,000	47,000	1.5%
22	Barclays	Mira Bella and San Martin	1981-1983	2013	378	Units	91.8%	07/30/15	19,140,000	07/03/15	59.7%	11,430,000	30,238	11,430,000	30,238	1.5%
23	JPMCB	Buena Vista I Apartments	1971		208	Units	92.3%	08/25/15	15,700,000	08/21/15	70.0%	10,990,000	52,837	10,990,000	52,837	1.4%
24	Barclays	Town Center III	2014		95	Units	100.0%	08/18/15	16,000,000	08/11/15	64.3%	10,300,000	108,421	10,287,916	108,294	1.4%
25	Barclays	Fort Wayne Retail Portfolio	Various	Various	78,475	Square Feet	96.4%	Various	13,505,000	Various	74.3%	10,050,000	128	10,038,960	128	1.3%
25.01	Barclays	Lima Road Plaza	2003		15,340	Square Feet	90.9%	09/01/15	3,450,000	08/29/15		2,567,382		2,564,562		0.3%
25.02	Barclays	Jefferson Plaza	2005		16,750	Square Feet	100.0%	09/01/15	3,275,000	08/29/15		2,437,153		2,434,476		0.3%
25.03	Barclays	Pine Valley Crossing	2006		12,415	Square Feet	100.0%	09/01/15	2,500,000	08/28/15		1,860,422		1,858,378		0.2%
25.04	Barclays	Max Fitness	2007	2012	19,200	Square Feet	100.0%	11/06/15	2,350,000	08/28/15		1,748,797		1,746,876		0.2%
25.05	Barclays	Portland Commons	2006		14,770	Square Feet	90.4%	09/01/15	1,930,000	08/28/15		1,436,246		1,434,668		0.2%
26	JPMCB	Holiday Inn Express & Suites Meadowlands	2001	2014	100	Rooms	76.6%	08/31/15	16,500,000	09/01/15	60.6%	10,000,000	100,000	10,000,000	100,000	1.3%
27	JPMCB	Buena Vista II Apartments	1978		206	Units	90.8%	08/25/15	15,200,000	08/21/15	65.0%	9,880,000	47,961	9,880,000	47,961	1.3%
28	Barclays	Residence Inn - Prescott, AZ	2007		92	Rooms	81.9%	08/31/15	14,100,000	07/24/15	66.3%	9,350,000	101,630	9,350,000	101,630	1.2%
29	Barclays	Homewood Suites - Phoenix Airport	2009		125	Rooms	51.6%	08/31/15	14,800,000	08/26/15	62.4%	9,250,000	74,000	9,239,961	73,920	1.2%
30	Barclays	Cherry Hills Plaza	1965		87,004	Square Feet	93.2%	07/13/15	14,000,000	07/28/15	64.2%	9,000,000	103	8,990,346	103	1.2%
31	RCMC	Crossroads Center	1975	2006	35,506	Square Feet	90.7%	09/01/15	13,600,000	08/03/15	64.7%	8,800,000	248	8,800,000	248	1.2%
32	LCF	Reasor’s Foods	2009		80,932	Square Feet	100.0%	11/06/15	12,500,000	09/06/15	70.0%	8,750,000	108	8,750,000	108	1.1%
33	Barclays	Storage Etc. Sherman Street	1969	2003	780	Units	91.9%	08/31/15	13,000,000	08/05/15	65.4%	8,500,000	10,897	8,500,000	10,897	1.1%
34	JPMCB	Holiday Inn Express & Suites Dania Beach	2013		75	Rooms	91.8%	08/31/15	13,000,000	09/01/15	61.5%	8,000,000	106,667	8,000,000	106,667	1.1%
35	Barclays	The Abigail	2011		147	Beds	100.0%	10/09/15	9,600,000	09/08/15	75.0%	7,200,000	48,980	7,200,000	48,980	0.9%
36	JPMCB	Breckenridge Apartments	1979		120	Units	97.5%	08/25/15	10,750,000	08/24/15	64.8%	6,964,000	58,033	6,964,000	58,033	0.9%
37	Barclays	1106 South Euclid Apartments	2010		84	Beds	100.0%	09/01/15	7,900,000	08/04/15	75.9%	6,000,000	71,429	5,992,945	71,345	0.8%
38	Barclays	River Oaks Apartments	1985	2014	188	Units	92.0%	09/16/15	10,100,000	08/17/15	58.4%	5,900,000	31,383	5,900,000	31,383	0.8%
39	Barclays	Sun Terrace	1984		60	Units	98.3%	08/31/15	7,140,000	06/17/15	74.4%	5,320,000	88,667	5,313,863	88,564	0.7%
40	JPMCB	Omni 2 Covington	2004		428	Units	93.0%	07/16/15	7,560,000	07/14/15	67.4%	5,100,000	11,916	5,094,057	11,902	0.7%
41	RCMC	The Pavilion - Building A	2013		15,346	Square Feet	100.0%	08/26/15	6,750,000	08/17/15	73.7%	4,975,000	324	4,975,000	324	0.7%
42	Barclays	View Pointe	1987		46	Units	97.8%	08/31/15	7,600,000	06/11/15	60.1%	4,575,000	99,457	4,569,723	99,342	0.6%
43	LCF	Wingate Inn - Durham	1997	2015	85	Rooms	75.4%	06/30/15	6,700,000	06/10/15	67.2%	4,500,000	52,941	4,500,000	52,941	0.6%
44	JPMCB	Omni 3 Hammond	2005		483	Units	83.0%	08/05/15	7,390,000	07/14/15	60.8%	4,500,000	9,317	4,494,756	9,306	0.6%
45	Barclays	Echelon Building	2003		32,832	Square Feet	96.3%	05/01/15	5,700,000	03/05/15	74.6%	4,275,000	130	4,253,775	130	0.6%
46	JPMCB	Omni 1 Mandeville	2003		465	Units	91.2%	08/05/15	5,940,000	07/14/15	68.1%	4,050,000	8,710	4,045,280	8,700	0.5%
47	Barclays	Hesperia Regency	1989		100	Units	97.0%	08/20/15	5,880,000	06/10/15	62.3%	3,670,000	36,700	3,665,767	36,658	0.5%
48	Barclays	Evergreen Apartments	1992		35	Units	91.4%	08/31/15	4,375,000	06/11/15	74.9%	3,280,000	93,714	3,276,216	93,606	0.4%
49	LCF	Days Inn Charlotte	1972	2015	91	Rooms	73.9%	06/30/15	5,300,000	06/09/15	60.4%	3,200,000	35,165	3,200,000	35,165	0.4%
50	Barclays	Highland Meadows (Fayette)	1990		15	Units	100.0%	08/31/15	3,215,000	06/15/15	58.5%	1,775,000	94,394	1,772,953	94,285	0.2%
51	Barclays	South View (Broadway)	1991		18	Units	94.4%	08/31/15	2,100,000	06/11/15	58.5%	1,340,000	94,394	1,338,454	94,285	0.2%
52	Barclays	Villa De La Rosa	1985		60	Units	98.3%	08/31/15	4,100,000	06/09/15	74.9%	3,075,000	51,250	3,071,453	51,191	0.4%
53	Barclays	The Park	1961		35	Units	97.1%	08/20/15	3,750,000	06/17/15	61.3%	2,300,000	65,714	2,297,347	65,638	0.3%
54	Barclays	Casa Laurel	1983		23	Units	100.0%	08/31/15	4,000,000	06/17/15	57.2%	2,290,000	99,565	2,287,358	99,450	0.3%
55	Barclays	White Sands	1985		88	Units	93.2%	08/20/15	4,050,000	06/17/15	56.5%	2,290,000	26,023	2,287,358	25,993	0.3%
56	Barclays	Sunridge	1985		24	Units	95.8%	08/20/15	1,820,000	06/08/15	56.0%	1,175,000	62,500	1,173,645	62,428	0.2%
57	Barclays	Highland Springs (Lincoln)	1990		12	Units	91.7%	08/31/15	2,195,000	06/15/15	56.0%	1,075,000	62,500	1,073,760	62,428	0.1%
58	Barclays	Sun Pointe	1964		27	Units	96.3%	08/31/15	3,100,000	06/17/15	70.4%	2,185,000	80,926	2,182,480	80,833	0.3%
59	Barclays	Randall Townhomes	1985		28	Units	100.0%	08/20/15	3,200,000	06/09/15	62.4%	2,000,000	71,429	1,997,693	71,346	0.3%
60	Barclays	Leeward	1990		24	Units	95.8%	08/31/15	4,100,000	06/11/15	46.3%	1,900,000	79,167	1,897,808	79,075	0.2%
61	Barclays	York Pointe	1986		16	Units	100.0%	08/31/15	2,120,000	06/10/15	54.7%	1,220,000	52,500	1,218,593	52,439	0.2%
62	Barclays	Village Square II	1985		18	Units	94.4%	08/31/15	1,140,000	06/09/15	54.7%	565,000	52,500	564,348	52,439	0.1%
63	LCF	Dollar General - Wilmington	2015		9,002	Square Feet	100.0%	11/06/15	1,380,000	09/02/15	65.0%	897,000	100	897,000	100	0.1%
64	LCF	Dollar General - Danville	2015		9,100	Square Feet	100.0%	11/06/15	1,130,000	09/02/15	65.0%	734,500	81	734,500	81	0.1%

 A-1-2

ANNEX A-1

							Net
			Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan
Loan #	Seller(1)	Property Name	Loan	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
1	JPMCB	32 Avenue of the Americas	No	No	4.83200	0.01370	4.81830	Actual/360	511,722.22	6,140,666.67	10/05/15	12/01/15
2	JPMCB	DoubleTree Paradise Valley Resort Scottsdale	No	No	4.70600	0.01370	4.69230	Actual/360	249,223.08	2,990,676.96	09/11/15	11/01/15
3	Barclays	Propst Promenade	No	No	4.77000	0.01370	4.75630	Actual/360	203,912.88	2,446,954.56	10/15/15	12/06/15	11/06/20	12/06/20
4	JPMCB	DoubleTree Anaheim - Orange County	No	No	4.55000	0.01370	4.53630	Actual/360	152,898.16	1,834,777.92	10/20/15	12/01/15
5	JPMCB	Sherwood Acres Apartments	No	Yes - Group 1	4.34500	0.01370	4.33130	Actual/360	104,008.08	1,248,096.91	10/07/15	12/01/15
6	Barclays	ExchangeRight Net Leased Portfolio 10	No	Yes - Group 2	4.37900	0.01370	4.36530	Actual/360	90,597.86	1,087,174.32	09/03/15	10/06/15
6.01	Barclays	Tractor Supply - West Haven, UT
6.02	Barclays	PNC Bank, N.A. - Jacksonville, NC
6.03	Barclays	CVS Pharmacy - Spartanburg, SC
6.04	Barclays	Tractor Supply - Johnson City, TN
6.05	Barclays	Advance Auto Parts - Burleson, TX
6.06	Barclays	Advance Auto Parts - Milwaukee, WI
6.07	Barclays	Dollar General - Valdosta, GA
6.08	Barclays	Dollar General - Tallahassee, FL
6.09	Barclays	Family Dollar - Ruston, LA
6.10	Barclays	Family Dollar - West Monroe, LA
6.11	Barclays	Dollar Tree - Jacksonville, FL
6.12	Barclays	Family Dollar - Myrtle Beach, SC
6.13	Barclays	Napa Auto Parts - Janesville, WI
6.14	Barclays	Dollar General - Lubbock, TX
6.15	Barclays	Dollar General - Byron, GA
6.16	Barclays	Family Dollar - Chalmette, LA
6.17	Barclays	Napa Auto Parts - Beloit, WI
6.18	Barclays	O’Reilly Auto Parts - Chattanooga, TN
6.19	Barclays	Dollar General - Alexandria, LA
6.20	Barclays	AutoZone - Johnson, TN
6.21	Barclays	O’Reilly Auto Parts - Slidell, LA
6.22	Barclays	Advance Auto Parts - Greensboro, NC
7	JPMCB	The Villas at Sienna Plantation	No	No	4.44700	0.01370	4.43330	Actual/360	74,372.37	892,468.43	10/16/15	12/01/15
8	JPMCB	Willowbend Lake Apartments	No	Yes - Group 1	4.34500	0.01370	4.33130	Actual/360	72,526.62	870,319.43	10/06/15	12/01/15
9	JPMCB	New Center One Building	No	No	4.76000	0.06120	4.69880	Actual/360	99,227.55	1,190,730.60	08/03/15	10/01/15
10	LCF	Hutton Creek Apartments	No	No	4.65000	0.01370	4.63630	Actual/360	95,392.81	1,144,713.72	10/08/15	12/06/15	11/06/18	12/06/18
11	Barclays	Polo Club at Farmington Hills	No	No	4.46000	0.04370	4.41630	Actual/360	92,036.83	1,104,441.96	10/01/15	11/06/15	10/06/18	11/06/18
12	JPMCB	Aspen Lodge Apartments	No	Yes - Group 1	4.34500	0.01370	4.33130	Actual/360	65,572.87	786,874.43	10/06/15	12/01/15
13	LCF	Plaza Paseo Del Norte	No	No	4.49600	0.01370	4.48230	Actual/360	87,868.67	1,054,424.04	10/15/15	12/06/15	11/06/18	12/06/18
14	Barclays	Town Center II	No	Yes - Group 4	4.60500	0.04370	4.56130	Actual/360	80,788.56	969,462.72	10/05/15	11/06/15
15	RCMC	Los Altos Ranch Market Center	No	No	4.69000	0.04120	4.64880	Actual/360	80,295.72	963,548.64	10/29/15	12/05/15	11/05/18	12/05/18
16	Barclays	Fullerton Court	No	Yes - Group 3	4.64500	0.01370	4.63130	Actual/360	78,331.25	939,975.00	09/11/15	11/06/15
17	JPMCB	Holiday Inn Express Ft Lauderdale Air/Cruise Port	No	Yes - Group 6	4.66000	0.01370	4.64630	Actual/360	77,435.45	929,225.40	10/08/15	12/01/15
18	JPMCB	Forestwood Apartments	No	Yes - Group 1	4.34500	0.01370	4.33130	Actual/360	54,440.98	653,291.75	10/06/15	12/01/15
19	Barclays	Marquis Estates	No	No	4.70000	0.04370	4.65630	Actual/360	72,349.97	868,199.64	08/12/15	10/06/15
20	Barclays	Holiday Inn - Tewksbury, MA	No	No	4.46800	0.01370	4.45430	Actual/360	63,098.21	757,178.52	08/21/15	10/06/15
21	LCF	Canyon Ridge	No	No	4.48000	0.01370	4.46630	Actual/360	44,597.78	535,173.36	09/29/15	11/06/15
22	Barclays	Mira Bella and San Martin	No	Yes - Group 2	4.47600	0.04370	4.43230	Actual/360	43,344.47	520,133.64	07/31/15	09/06/15
23	JPMCB	Buena Vista I Apartments	No	Yes - Group 1	4.34500	0.01370	4.33130	Actual/360	40,456.17	485,474.09	10/06/15	12/01/15
24	Barclays	Town Center III	No	Yes - Group 4	4.57000	0.04370	4.52630	Actual/360	52,617.86	631,414.32	09/29/15	11/06/15
25	Barclays	Fort Wayne Retail Portfolio	No	Yes - Group 7	4.85800	0.01370	4.84430	Actual/360	53,081.77	636,981.24	09/18/15	11/06/15
25.01	Barclays	Lima Road Plaza
25.02	Barclays	Jefferson Plaza
25.03	Barclays	Pine Valley Crossing
25.04	Barclays	Max Fitness
25.05	Barclays	Portland Commons
26	JPMCB	Holiday Inn Express & Suites Meadowlands	No	No	4.60000	0.01370	4.58630	Actual/360	51,264.44	615,173.28	10/23/15	12/01/15
27	JPMCB	Buena Vista II Apartments	No	Yes - Group 1	4.34500	0.01370	4.33130	Actual/360	36,370.06	436,440.77	10/06/15	12/01/15
28	Barclays	Residence Inn - Prescott, AZ	No	No	4.95000	0.01370	4.93630	Actual/360	49,907.49	598,889.88	10/21/15	12/06/15
29	Barclays	Homewood Suites - Phoenix Airport	No	No	4.91000	0.01370	4.89630	Actual/360	49,148.46	589,781.52	09/24/15	11/06/15
30	Barclays	Cherry Hills Plaza	No	No	4.96000	0.01370	4.94630	Actual/360	48,094.17	577,130.04	09/16/15	11/06/15
31	RCMC	Crossroads Center	No	No	4.58000	0.01370	4.56630	Actual/360	45,007.58	540,090.96	10/08/15	12/05/15	11/05/17	12/05/17
32	LCF	Reasor’s Foods	No	Yes - Group 9	5.33000	0.01370	5.31630	Actual/360	39,512.33	474,147.96	10/23/15	12/06/15
33	Barclays	Storage Etc. Sherman Street	No	No	4.76000	0.01370	4.74630	Actual/360	44,391.27	532,695.24	09/18/15	11/06/15	10/06/18	11/06/18
34	JPMCB	Holiday Inn Express & Suites Dania Beach	No	Yes - Group 6	4.66000	0.01370	4.64630	Actual/360	41,298.91	495,586.92	10/08/15	12/01/15
35	Barclays	The Abigail	No	No	4.62000	0.06120	4.55880	Actual/360	36,996.50	443,958.00	10/14/15	12/06/15	11/06/17	12/06/17
36	JPMCB	Breckenridge Apartments	No	Yes - Group 1	4.34500	0.01370	4.33130	Actual/360	25,635.74	307,628.90	10/06/15	12/01/15
37	Barclays	1106 South Euclid Apartments	No	No	4.56000	0.01370	4.54630	Actual/360	30,615.40	367,384.80	10/01/15	11/06/15
38	Barclays	River Oaks Apartments	No	No	4.31500	0.01370	4.30130	Actual/360	21,569.01	258,828.12	09/30/15	11/06/15
39	Barclays	Sun Terrace	No	Yes - Group 5	4.64500	0.01370	4.63130	Actual/360	27,415.94	328,991.28	09/11/15	11/06/15
40	JPMCB	Omni 2 Covington	No	Yes - Group 8	4.60000	0.01370	4.58630	Actual/360	26,144.86	313,738.32	09/04/15	11/01/15
41	RCMC	The Pavilion - Building A	No	No	4.80000	0.01370	4.78630	Actual/360	26,102.10	313,225.20	10/09/15	12/05/15	11/05/17	12/05/17
42	Barclays	View Pointe	No	Yes - Group 5	4.64500	0.01370	4.63130	Actual/360	23,576.68	282,920.16	09/11/15	11/06/15
43	LCF	Wingate Inn - Durham	No	Yes - Group 10	5.04300	0.01370	5.02930	Actual/360	26,419.41	317,032.92	10/08/15	12/06/15
44	JPMCB	Omni 3 Hammond	No	Yes - Group 8	4.60000	0.01370	4.58630	Actual/360	23,069.00	276,828.00	09/04/15	11/01/15
45	Barclays	Echelon Building	No	Yes - Group 7	4.77400	0.01370	4.76030	Actual/360	24,431.57	293,178.84	07/23/15	09/06/15
46	JPMCB	Omni 1 Mandeville	No	Yes - Group 8	4.60000	0.01370	4.58630	Actual/360	20,762.10	249,145.20	09/04/15	11/01/15
47	Barclays	Hesperia Regency	No	Yes - Group 3	4.64500	0.01370	4.63130	Actual/360	18,912.87	226,954.44	09/11/15	11/06/15
48	Barclays	Evergreen Apartments	No	Yes - Group 5	4.64500	0.01370	4.63130	Actual/360	16,903.06	202,836.72	09/11/15	11/06/15
49	LCF	Days Inn Charlotte	No	Yes - Group 10	5.05000	0.01370	5.03630	Actual/360	21,207.07	254,484.84	10/13/15	12/06/15
50	Barclays	Highland Meadows (Fayette)	Group A	Yes - Group 5	4.64500	0.01370	4.63130	Actual/360	9,147.23	109,766.76	09/11/15	11/06/15
51	Barclays	South View (Broadway)	Group A	Yes - Group 5	4.64500	0.01370	4.63130	Actual/360	6,905.52	82,866.24	09/11/15	11/06/15
52	Barclays	Villa De La Rosa	No	Yes - Group 5	4.64500	0.01370	4.63130	Actual/360	15,846.62	190,159.44	09/11/15	11/06/15
53	Barclays	The Park	No	Yes - Group 3	4.64500	0.01370	4.63130	Actual/360	11,852.76	142,233.12	09/11/15	11/06/15
54	Barclays	Casa Laurel	No	Yes - Group 3	4.64500	0.01370	4.63130	Actual/360	11,801.22	141,614.64	09/11/15	11/06/15
55	Barclays	White Sands	No	Yes - Group 5	4.64500	0.01370	4.63130	Actual/360	11,801.22	141,614.64	09/11/15	11/06/15
56	Barclays	Sunridge	Group B	Yes - Group 5	4.64500	0.01370	4.63130	Actual/360	6,055.21	72,662.52	09/11/15	11/06/15
57	Barclays	Highland Springs (Lincoln)	Group B	Yes - Group 5	4.64500	0.01370	4.63130	Actual/360	5,539.87	66,478.44	09/11/15	11/06/15
58	Barclays	Sun Pointe	No	Yes - Group 3	4.64500	0.01370	4.63130	Actual/360	11,260.12	135,121.44	09/11/15	11/06/15
59	Barclays	Randall Townhomes	No	Yes - Group 3	4.64500	0.01370	4.63130	Actual/360	10,306.74	123,680.88	09/11/15	11/06/15
60	Barclays	Leeward	No	Yes - Group 3	4.64500	0.01370	4.63130	Actual/360	9,791.41	117,496.92	09/11/15	11/06/15
61	Barclays	York Pointe	Group C	Yes - Group 5	4.64500	0.01370	4.63130	Actual/360	6,287.11	75,445.32	09/11/15	11/06/15
62	Barclays	Village Square II	Group C	Yes - Group 5	4.64500	0.01370	4.63130	Actual/360	2,911.66	34,939.92	09/11/15	11/06/15
63	LCF	Dollar General - Wilmington	No	Yes - Group 9	5.10000	0.01370	5.08630	Actual/360	3,875.79	46,509.48	10/14/15	12/06/15
64	LCF	Dollar General - Danville	No	Yes - Group 9	5.10000	0.01370	5.08630	Actual/360	3,173.65	38,083.80	10/14/15	12/06/15

 A-1-3

ANNEX A-1

			Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date(11)	ARD Loan(11)	Mat Date(11)	Balance ($)(5)	LTV %(4)	Provision (Payments)(12)
1	JPMCB	32 Avenue of the Americas	120	0	120	0	1	0	0	11/01/25	No		125,000,000	55.2%	L(25),Grtr1%orYM(90),O(5)
2	JPMCB	DoubleTree Paradise Valley Resort Scottsdale	59	359	0	1	1	0	0	10/01/20	No		44,092,698	64.3%	L(25),Grtr1%orYM(31),O(4)
3	Barclays	Propst Promenade	120	360	60	0	6	0	0	11/06/25	No		35,839,161	67.0%	L(24),Def(91),O(5)
4	JPMCB	DoubleTree Anaheim - Orange County	120	360	0	0	1	0	2 (Once per year)	11/01/25	No		24,297,564	48.3%	L(25),Grtr1%orYM(92),O(3)
5	JPMCB	Sherwood Acres Apartments	120	0	120	0	1	0	5 (Twice per year)	11/01/25	No		28,254,000	69.8%	L(25),Grtr1%orYM(91),O(4)
6	Barclays	ExchangeRight Net Leased Portfolio 10	118	0	120	2	6	0	0	09/06/25	No		24,420,000	59.0%	L(26),Def(90),O(4)
6.01	Barclays	Tractor Supply - West Haven, UT											2,625,000
6.02	Barclays	PNC Bank, N.A. - Jacksonville, NC											2,550,000
6.03	Barclays	CVS Pharmacy - Spartanburg, SC											2,200,000
6.04	Barclays	Tractor Supply - Johnson City, TN											1,837,000
6.05	Barclays	Advance Auto Parts - Burleson, TX											1,138,000
6.06	Barclays	Advance Auto Parts - Milwaukee, WI											1,100,000
6.07	Barclays	Dollar General - Valdosta, GA											1,100,000
6.08	Barclays	Dollar General - Tallahassee, FL											1,000,000
6.09	Barclays	Family Dollar - Ruston, LA											990,000
6.10	Barclays	Family Dollar - West Monroe, LA											950,000
6.11	Barclays	Dollar Tree - Jacksonville, FL											920,000
6.12	Barclays	Family Dollar - Myrtle Beach, SC											900,000
6.13	Barclays	Napa Auto Parts - Janesville, WI											880,000
6.14	Barclays	Dollar General - Lubbock, TX											800,000
6.15	Barclays	Dollar General - Byron, GA											720,000
6.16	Barclays	Family Dollar - Chalmette, LA											720,000
6.17	Barclays	Napa Auto Parts - Beloit, WI											680,000
6.18	Barclays	O’Reilly Auto Parts - Chattanooga, TN											680,000
6.19	Barclays	Dollar General - Alexandria, LA											680,000
6.20	Barclays	AutoZone - Johnson, TN											665,000
6.21	Barclays	O’Reilly Auto Parts - Slidell, LA											655,000
6.22	Barclays	Advance Auto Parts - Greensboro, NC											630,000
7	JPMCB	The Villas at Sienna Plantation	120	0	120	0	1	0	0	11/01/25	No		19,740,000	69.4%	L(25),Grtr1%orYM(93),O(2)
8	JPMCB	Willowbend Lake Apartments	120	0	120	0	1	0	5 (Twice per year)	11/01/25	No		19,702,000	67.4%	L(25),Grtr1%orYM(91),O(4)
9	JPMCB	New Center One Building	118	358	0	2	1	0	5 (Once per year)	09/01/25	No		15,498,493	55.2%	L(25),Grtr1%orYM(91),O(4)
10	LCF	Hutton Creek Apartments	120	360	36	0	6	0	0	11/06/25	No		16,249,776	65.5%	L(24),Def(92),O(4)
11	Barclays	Polo Club at Farmington Hills	119	360	36	1	6	0	0	10/06/25	No		15,961,036	61.6%	L(25),Def(91),O(4)
12	JPMCB	Aspen Lodge Apartments	120	0	120	0	1	0	5 (Twice per year)	11/01/25	No		17,813,000	68.2%	L(25),Grtr1%orYM(91),O(4)
13	LCF	Plaza Paseo Del Norte	120	360	36	0	6	0	0	11/06/25	No		15,185,975	61.7%	L(24),Def(92),O(4)
14	Barclays	Town Center II	119	359	0	1	6	0	0	10/06/25	No		12,781,064	60.9%	L(25),Def(91),O(4)
15	RCMC	Los Altos Ranch Market Center	120	360	36	0	5	0	0	11/05/25	No		13,627,025	65.5%	L(24),Def(92),O(4)
16	Barclays	Fullerton Court	119	359	0	1	6	0	0	10/06/25	No		12,351,520	53.8%	L(25),Def(90),O(5)
17	JPMCB	Holiday Inn Express Ft Lauderdale Air/Cruise Port	120	360	0	0	1	0	0	11/01/25	No		12,194,342	55.4%	L(24),Def(93),O(3)
18	JPMCB	Forestwood Apartments	120	0	120	0	1	0	5 (Twice per year)	11/01/25	No		14,789,000	69.1%	L(25),Grtr1%orYM(91),O(4)
19	Barclays	Marquis Estates	118	358	0	2	6	0	0	09/06/25	No		11,356,237	61.1%	L(26),Def(90),O(4)
20	Barclays	Holiday Inn - Tewksbury, MA	118	358	0	2	6	0	0	09/06/25	No		10,095,640	55.8%	L(26),Def(90),O(4)
21	LCF	Canyon Ridge	119	0	120	1	6	0	0	10/06/25	No		11,750,000	69.1%	L(25),Def(91),O(4)
22	Barclays	Mira Bella and San Martin	117	0	120	3	6	0	0	08/06/25	No		11,430,000	59.7%	L(27),Def(89),O(4)
23	JPMCB	Buena Vista I Apartments	120	0	120	0	1	0	5 (Twice per year)	11/01/25	No		10,990,000	70.0%	L(25),Grtr1%orYM(91),O(4)
24	Barclays	Town Center III	119	359	0	1	6	0	0	10/06/25	No		8,348,437	52.2%	L(25),Def(91),O(4)
25	Barclays	Fort Wayne Retail Portfolio	119	359	0	1	6	0	0	10/06/25	No		8,225,200	60.9%	L(25),Grtr1%orYM(91),O(4)
25.01	Barclays	Lima Road Plaza											2,101,217
25.02	Barclays	Jefferson Plaza											1,994,634
25.03	Barclays	Pine Valley Crossing											1,522,621
25.04	Barclays	Max Fitness											1,431,264
25.05	Barclays	Portland Commons											1,175,464
26	JPMCB	Holiday Inn Express & Suites Meadowlands	120	360	0	0	1	0	0	11/01/25	No		8,113,022	49.2%	L(24),Def(93),O(3)
27	JPMCB	Buena Vista II Apartments	120	0	120	0	1	0	5 (Twice per year)	11/01/25	No		9,880,000	65.0%	L(25),Grtr1%orYM(91),O(4)
28	Barclays	Residence Inn - Prescott, AZ	120	360	0	0	6	0	0	11/06/25	No		7,674,996	54.4%	L(24),Def(89),O(7)
29	Barclays	Homewood Suites - Phoenix Airport	119	359	0	1	6	0	0	10/06/25	No		7,583,499	51.2%	L(25),Def(91),O(4)
30	Barclays	Cherry Hills Plaza	119	359	0	1	6	0	0	10/06/25	No		7,390,697	52.8%	L(25),Def(91),O(4)
31	RCMC	Crossroads Center	120	360	24	0	5	0	0	11/05/25	No		7,531,435	55.4%	L(24),Def(91),O(5)
32	LCF	Reasor’s Foods	120	0	120	0	6	0	0	11/06/25	Yes	11/06/30	8,750,000	70.0%	YM(24),DeforYM(89),O(7)
33	Barclays	Storage Etc. Sherman Street	119	360	36	1	6	0	0	10/06/25	No		7,485,002	57.6%	L(25),Def(91),O(4)
34	JPMCB	Holiday Inn Express & Suites Dania Beach	120	360	0	0	1	0	0	11/01/25	No		6,503,648	50.0%	L(24),Def(93),O(3)
35	Barclays	The Abigail	120	360	24	0	6	0	0	11/06/25	No		6,168,607	64.3%	L(24),Grtr1%orYM(92),O(4)
36	JPMCB	Breckenridge Apartments	120	0	120	0	1	0	5 (Twice per year)	11/01/25	No		6,964,000	64.8%	L(25),Grtr1%orYM(91),O(4)
37	Barclays	1106 South Euclid Apartments	119	359	0	1	6	0	0	10/06/25	No		4,861,504	61.5%	L(25),Def(90),O(5)
38	Barclays	River Oaks Apartments	119	0	120	1	6	0	0	10/06/25	No		5,900,000	58.4%	L(25),Def(91),O(4)
39	Barclays	Sun Terrace	119	359	0	1	6	0	0	10/06/25	No		4,323,032	60.5%	L(25),Def(90),O(5)
40	JPMCB	Omni 2 Covington	119	359	0	1	1	0	0	10/01/25	No		4,137,926	54.7%	L(25),Def(91),O(4)
41	RCMC	The Pavilion - Building A	120	360	24	0	5	0	0	11/05/25	No		4,282,434	63.4%	L(24),Def(92),O(4)
42	Barclays	View Pointe	119	359	0	1	6	0	0	10/06/25	No		3,717,644	48.9%	L(25),Def(90),O(5)
43	LCF	Wingate Inn - Durham	120	300	0	0	6	0	0	11/06/25	No		3,370,051	50.3%	L(24),Def(93),O(3)
44	JPMCB	Omni 3 Hammond	119	359	0	1	1	0	0	10/01/25	No		3,651,110	49.4%	L(25),Def(91),O(4)
45	Barclays	Echelon Building	117	297	0	3	6	0	0	08/06/25	No		3,170,405	55.6%	L(25),Grtr1%orYM(91),O(4)
46	JPMCB	Omni 1 Mandeville	119	359	0	1	1	0	0	10/01/25	No		3,285,999	55.3%	L(25),Def(91),O(4)
47	Barclays	Hesperia Regency	119	359	0	1	6	0	0	10/06/25	No		2,982,243	50.7%	L(25),Def(90),O(5)
48	Barclays	Evergreen Apartments	119	359	0	1	6	0	0	10/06/25	No		2,665,328	60.9%	L(25),Def(90),O(5)
49	LCF	Days Inn Charlotte	120	240	0	0	6	0	0	11/06/25	No		2,020,831	38.1%	L(24),Def(93),O(3)
50	Barclays	Highland Meadows (Fayette)	119	359	0	1	6	0	0	10/06/25	No		1,442,366	47.6%	L(25),Def(90),O(5)
51	Barclays	South View (Broadway)	119	359	0	1	6	0	0	10/06/25	No		1,088,884	47.6%	L(25),Def(90),O(5)
52	Barclays	Villa De La Rosa	119	359	0	1	6	0	0	10/06/25	No		2,498,745	60.9%	L(25),Def(90),O(5)
53	Barclays	The Park	119	359	0	1	6	0	0	10/06/25	No		1,868,979	49.8%	L(25),Def(90),O(5)
54	Barclays	Casa Laurel	119	359	0	1	6	0	0	10/06/25	No		1,860,854	46.5%	L(25),Def(90),O(5)
55	Barclays	White Sands	119	359	0	1	6	0	0	10/06/25	No		1,860,854	45.9%	L(25),Def(90),O(5)
56	Barclays	Sunridge	119	359	0	1	6	0	0	10/06/25	No		954,805	45.5%	L(25),Def(90),O(5)
57	Barclays	Highland Springs (Lincoln)	119	359	0	1	6	0	0	10/06/25	No		873,546	45.5%	L(25),Def(90),O(5)
58	Barclays	Sun Pointe	119	359	0	1	6	0	0	10/06/25	No		1,775,531	57.3%	L(25),Def(90),O(5)
59	Barclays	Randall Townhomes	119	359	0	1	6	0	0	10/06/25	No		1,625,200	50.8%	L(25),Def(90),O(5)
60	Barclays	Leeward	119	359	0	1	6	0	0	10/06/25	No		1,543,939	37.7%	L(25),Def(90),O(5)
61	Barclays	York Pointe	119	359	0	1	6	0	0	10/06/25	No		991,373	44.5%	L(25),Def(90),O(5)
62	Barclays	Village Square II	119	359	0	1	6	0	0	10/06/25	No		459,118	44.5%	L(25),Def(90),O(5)
63	LCF	Dollar General - Wilmington	120	0	120	0	6	0	0	11/06/25	Yes	11/06/30	897,000	65.0%	YM(24),DeforYM(89),O(7)
64	LCF	Dollar General - Danville	120	0	120	0	6	0	0	11/06/25	Yes	11/06/30	734,500	65.0%	YM(24),DeforYM(89),O(7)

 A-1-4

ANNEX A-1

			HISTORICAL FINANCIALS(13)
			2012	2012	2012	2013	2013	2013	2014	2014	2014	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
1	JPMCB	32 Avenue of the Americas	58,397,449	20,208,538	38,188,911	63,975,291	21,551,233	42,424,058	61,348,373	21,720,013	39,628,360	62,077,026	21,472,061	40,604,965	06/30/15
2	JPMCB	DoubleTree Paradise Valley Resort Scottsdale	18,985,221	15,352,530	3,632,691	19,516,092	15,544,552	3,971,540	20,659,600	16,028,256	4,631,344	21,685,583	16,252,052	5,433,531	07/31/15
3	Barclays	Propst Promenade				4,113,505	801,653	3,311,852	4,186,633	865,070	3,321,563	4,243,826	882,095	3,361,731	08/31/15
4	JPMCB	DoubleTree Anaheim - Orange County	19,373,016	15,866,840	3,506,176	21,523,984	16,783,547	4,740,437	23,423,737	18,221,811	5,201,926	24,548,253	18,874,230	5,674,023	08/31/15
5	JPMCB	Sherwood Acres Apartments	4,679,552	1,787,827	2,891,725	4,629,401	1,960,449	2,668,952	4,910,912	2,000,408	2,910,504	5,047,496	1,935,923	3,111,573	09/30/15
6	Barclays	ExchangeRight Net Leased Portfolio 10
6.01	Barclays	Tractor Supply - West Haven, UT
6.02	Barclays	PNC Bank, N.A. - Jacksonville, NC
6.03	Barclays	CVS Pharmacy - Spartanburg, SC
6.04	Barclays	Tractor Supply - Johnson City, TN
6.05	Barclays	Advance Auto Parts - Burleson, TX
6.06	Barclays	Advance Auto Parts - Milwaukee, WI
6.07	Barclays	Dollar General - Valdosta, GA
6.08	Barclays	Dollar General - Tallahassee, FL
6.09	Barclays	Family Dollar - Ruston, LA
6.10	Barclays	Family Dollar - West Monroe, LA
6.11	Barclays	Dollar Tree - Jacksonville, FL
6.12	Barclays	Family Dollar - Myrtle Beach, SC
6.13	Barclays	Napa Auto Parts - Janesville, WI
6.14	Barclays	Dollar General - Lubbock, TX
6.15	Barclays	Dollar General - Byron, GA
6.16	Barclays	Family Dollar - Chalmette, LA
6.17	Barclays	Napa Auto Parts - Beloit, WI
6.18	Barclays	O’Reilly Auto Parts - Chattanooga, TN
6.19	Barclays	Dollar General - Alexandria, LA
6.20	Barclays	AutoZone - Johnson, TN
6.21	Barclays	O’Reilly Auto Parts - Slidell, LA
6.22	Barclays	Advance Auto Parts - Greensboro, NC
7	JPMCB	The Villas at Sienna Plantation										1,691,413	1,167,828	523,585	07/31/15
8	JPMCB	Willowbend Lake Apartments	3,056,004	1,070,562	1,985,442	3,290,623	1,049,566	2,241,057	3,323,058	1,069,117	2,253,941	3,257,671	1,067,533	2,190,138	09/30/15
9	JPMCB	New Center One Building	9,091,690	3,735,858	5,355,833	8,070,392	3,788,218	4,282,175	8,118,437	3,837,972	4,280,464	8,048,818	3,696,962	4,351,857	06/30/15
10	LCF	Hutton Creek Apartments				2,181,317	1,138,368	1,042,949	2,252,158	968,802	1,283,356	2,422,322	1,132,412	1,289,910	09/30/15
11	Barclays	Polo Club at Farmington Hills	2,807,730	1,274,831	1,532,898	2,884,623	1,356,475	1,528,148	3,079,627	1,446,891	1,632,736	3,228,178	1,395,626	1,832,552	07/31/15
12	JPMCB	Aspen Lodge Apartments	2,618,240	1,074,805	1,543,435	2,690,894	1,081,883	1,609,011	2,733,647	1,077,777	1,655,870	2,815,822	1,056,856	1,758,966	09/30/15
13	LCF	Plaza Paseo Del Norte	2,093,627	686,207	1,407,419	2,321,306	777,158	1,544,147	2,645,108	764,365	1,880,743	2,798,832	749,856	2,048,976	07/31/15
14	Barclays	Town Center II	1,820,084	630,986	1,189,098	1,760,838	672,644	1,088,194	1,811,881	526,644	1,285,237	2,017,509	420,266	1,597,243	08/31/15
15	RCMC	Los Altos Ranch Market Center	1,744,897	508,494	1,236,403	1,806,797	526,269	1,280,528	1,993,874	511,420	1,482,454	1,917,294	517,598	1,399,696	08/31/15
16	Barclays	Fullerton Court	1,764,346	724,529	1,039,817	1,847,124	743,208	1,103,916	1,919,276	819,584	1,099,692	2,026,271	811,769	1,214,502	08/31/15
17	JPMCB	Holiday Inn Express Ft Lauderdale Air/Cruise Port	3,649,253	2,374,328	1,274,924	4,052,719	2,571,766	1,480,953	4,325,140	2,786,448	1,538,693	4,762,095	3,044,302	1,717,794	08/31/15
18	JPMCB	Forestwood Apartments	2,294,134	848,737	1,445,397	2,409,049	795,616	1,613,433	2,438,754	820,831	1,617,923	2,458,758	809,547	1,649,211	09/30/15
19	Barclays	Marquis Estates				1,861,796	1,201,037	660,759	2,237,909	1,218,799	1,019,109	2,413,314	1,341,463	1,071,851	08/31/15
20	Barclays	Holiday Inn - Tewksbury, MA	5,330,406	4,370,369	960,037	5,671,092	4,566,405	1,104,687	5,999,459	4,811,413	1,188,046	6,195,835	4,865,410	1,330,425	06/30/15
21	LCF	Canyon Ridge	1,362,794	641,972	720,822	1,440,362	667,502	772,860	1,500,082	649,953	850,129	1,547,152	651,438	895,714	07/01/15
22	Barclays	Mira Bella and San Martin	2,009,606	1,428,500	581,106	1,980,048	1,232,160	747,888	2,419,905	1,514,902	905,003	2,711,844	1,487,025	1,224,819	07/31/15
23	JPMCB	Buena Vista I Apartments				1,915,629	883,597	1,032,032	1,993,246	874,241	1,119,005	2,032,532	886,641	1,145,891	08/31/15
24	Barclays	Town Center III							493,536	322,732	170,804	912,668	504,920	407,748	08/31/15
25	Barclays	Fort Wayne Retail Portfolio							1,338,371	362,955	975,416	1,307,340	389,276	918,064	06/30/15
25.01	Barclays	Lima Road Plaza							298,205	70,641	227,564	312,805	66,932	245,873	06/30/15
25.02	Barclays	Jefferson Plaza							362,415	99,791	262,624	328,714	136,964	191,750	06/30/15
25.03	Barclays	Pine Valley Crossing							264,853	67,875	196,978	253,912	65,415	188,496	06/30/15
25.04	Barclays	Max Fitness							227,757	51,093	176,664	228,065	57,499	170,566	06/30/15
25.05	Barclays	Portland Commons							185,141	73,555	111,585	183,845	62,466	121,379	06/30/15
26	JPMCB	Holiday Inn Express & Suites Meadowlands	3,404,534	2,112,437	1,292,097	3,236,563	2,148,695	1,087,868	3,597,795	2,313,586	1,284,209	3,652,791	2,257,153	1,395,638	08/31/15
27	JPMCB	Buena Vista II Apartments				1,833,818	926,514	907,304	1,946,092	917,478	1,028,614	1,966,586	935,867	1,030,719	07/31/15
28	Barclays	Residence Inn - Prescott, AZ	2,475,980	1,728,568	747,412	2,602,302	1,765,875	836,427	2,951,959	1,920,194	1,031,765	3,163,246	1,981,068	1,182,178	08/31/15
29	Barclays	Homewood Suites - Phoenix Airport	3,497,546	2,922,209	575,337	3,435,950	2,812,780	623,170	3,676,600	2,737,808	938,792	3,898,824	2,852,931	1,045,893	08/31/15
30	Barclays	Cherry Hills Plaza	1,326,005	525,315	800,690	1,252,000	554,633	697,367	1,407,206	516,544	890,662	1,448,259	518,416	929,843	06/30/15
31	RCMC	Crossroads Center	918,859	222,589	696,270	868,137	204,262	663,875	911,616	226,242	685,374	940,079	221,313	718,766	06/30/15
32	LCF	Reasor’s Foods
33	Barclays	Storage Etc. Sherman Street	950,392	302,099	648,293	999,376	322,983	676,393	1,049,542	329,556	719,986	1,058,734	329,802	728,932	08/31/15
34	JPMCB	Holiday Inn Express & Suites Dania Beach							2,770,821	2,089,190	681,631	3,053,991	2,252,753	801,238	08/31/15
35	Barclays	The Abigail	665,168	191,641	473,528	759,300	213,980	545,320	787,213	224,164	563,049	841,235	282,941	558,293	08/31/15
36	JPMCB	Breckenridge Apartments	1,028,563	365,641	662,922	1,046,124	348,669	697,455	1,098,758	348,168	750,590	1,113,588	352,760	760,828	07/31/15
37	Barclays	1106 South Euclid Apartments	598,275	176,676	421,599	625,491	157,933	467,559	613,130	159,340	453,790	642,352	156,442	485,910	06/30/15
38	Barclays	River Oaks Apartments	1,395,804	718,430	677,374	1,355,086	758,981	596,105	1,456,618	794,433	662,185	1,556,966	757,523	799,443	08/31/15
39	Barclays	Sun Terrace	565,423	221,203	344,220	597,336	238,141	359,195	645,298	253,125	392,173	684,022	203,926	480,096	08/31/15
40	JPMCB	Omni 2 Covington	646,963	251,059	395,904	681,098	261,901	419,198	709,708	260,925	448,783	737,618	271,230	466,388	07/31/15
41	RCMC	The Pavilion - Building A							449,607	120,097	329,510	557,565	170,259	387,305	07/31/15
42	Barclays	View Pointe	560,814	182,324	378,490	579,227	197,428	381,799	600,233	205,625	394,608	611,086	192,845	418,241	08/31/15
43	LCF	Wingate Inn - Durham				1,400,487	969,366	431,121	1,539,788	988,559	551,229	1,621,845	1,054,989	566,856	06/30/15
44	JPMCB	Omni 3 Hammond	495,551	212,573	282,978	561,170	195,286	365,884	600,717	207,199	393,518	649,514	231,782	417,732	07/31/15
45	Barclays	Echelon Building	443,770	243,609	200,162	521,792	270,109	251,683	545,386	251,686	293,700	574,086	231,008	343,078	07/31/15
46	JPMCB	Omni 1 Mandeville	513,446	217,905	295,541	565,510	225,195	340,315	544,527	223,522	321,005	588,840	222,909	365,932	07/31/15
47	Barclays	Hesperia Regency	460,024	305,823	154,201	438,224	407,557	30,667	742,626	465,899	276,727	803,374	465,952	337,422	08/31/15
48	Barclays	Evergreen Apartments	403,297	145,402	257,895	413,911	170,591	243,320	433,540	173,236	260,304	444,186	144,113	300,074	08/31/15
49	LCF	Days Inn Charlotte				1,087,038	834,135	252,903	1,300,698	875,858	424,841	1,291,560	871,112	420,448	06/30/15
50	Barclays	Highland Meadows (Fayette)	217,349	79,586	137,763	214,423	73,025	141,398	211,717	86,041	125,676	229,242	87,799	141,443	08/31/15
51	Barclays	South View (Broadway)	194,445	80,736	113,709	204,728	87,351	117,377	206,502	87,648	118,854	222,494	106,310	116,184	08/31/15
52	Barclays	Villa De La Rosa	492,829	199,326	293,503	389,331	199,359	189,972	462,930	217,149	245,781	531,215	231,772	299,444	08/31/15
53	Barclays	The Park	367,607	163,977	203,630	380,310	167,226	213,084	392,072	168,789	223,283	390,807	192,883	197,924	08/31/15
54	Barclays	Casa Laurel	302,330	126,038	176,292	339,012	125,674	213,338	340,670	147,577	193,093	350,921	151,583	199,339	08/31/15
55	Barclays	White Sands	355,063	300,352	54,711	368,356	348,486	19,869	580,270	427,797	152,473	654,446	424,437	230,009	08/31/15
56	Barclays	Sunridge	155,822	149,055	6,767	189,787	105,304	84,483	202,515	111,468	91,047	207,721	108,853	98,869	08/31/15
57	Barclays	Highland Springs (Lincoln)	162,456	78,625	83,830	178,739	59,166	119,573	147,149	73,199	73,950	172,560	72,224	100,336	08/31/15
58	Barclays	Sun Pointe	235,886	153,799	82,087	271,445	135,243	136,202	280,418	134,326	146,092	303,432	111,826	191,606	08/31/15
59	Barclays	Randall Townhomes	325,047	169,632	155,415	337,187	157,633	179,554	336,725	163,921	172,805	340,001	166,319	173,682	08/31/15
60	Barclays	Leeward	283,017	91,749	191,268	269,038	124,865	144,173	272,512	129,480	143,032	279,186	121,666	157,520	08/31/15
61	Barclays	York Pointe	167,978	78,494	89,484	187,278	69,275	118,003	168,971	85,983	82,988	180,538	88,487	92,051	08/31/15
62	Barclays	Village Square II	126,871	37,013	89,858	91,091	49,455	41,636	93,165	58,590	34,575	121,243	70,772	50,471	08/31/15
63	LCF	Dollar General - Wilmington
64	LCF	Dollar General - Danville

 A-1-5

ANNEX A-1

			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	Revenues ($)(3)	Expenses ($)	NOI ($)(3)(14)	Items ($)	NCF ($)(3)(14)	NOI DSCR(15)
1	JPMCB	32 Avenue of the Americas	95.0%	64,113,840	22,373,187	41,740,653	2,506,704	39,233,948	2.00
2	JPMCB	DoubleTree Paradise Valley Resort Scottsdale	70.0%	20,721,701	15,761,709	4,959,992	0	4,959,992	1.66
3	Barclays	Propst Promenade	94.9%	4,269,766	857,870	3,411,896	216,829	3,195,067	1.39
4	JPMCB	DoubleTree Anaheim - Orange County	75.0%	21,492,394	16,545,164	4,947,230	0	4,947,230	1.62
5	JPMCB	Sherwood Acres Apartments	91.6%	5,201,547	1,954,586	3,246,961	151,000	3,095,961	2.60
6	Barclays	ExchangeRight Net Leased Portfolio 10	96.8%	2,895,155	411,351	2,483,804	117,383	2,366,421	2.28
6.01	Barclays	Tractor Supply - West Haven, UT	95.0%	263,193	5,264	257,929	17,131	240,798
6.02	Barclays	PNC Bank, N.A. - Jacksonville, NC	95.0%	253,492	5,070	248,422	9,679	238,743
6.03	Barclays	CVS Pharmacy - Spartanburg, SC	100.0%	399,668	150,395	249,273	0	249,273
6.04	Barclays	Tractor Supply - Johnson City, TN	95.0%	182,400	3,648	178,752	13,711	165,041
6.05	Barclays	Advance Auto Parts - Burleson, TX	100.0%	165,473	48,119	117,354	0	117,354
6.06	Barclays	Advance Auto Parts - Milwaukee, WI	100.0%	155,716	39,139	116,577	0	116,577
6.07	Barclays	Dollar General - Valdosta, GA	95.0%	121,759	14,725	107,034	7,185	99,849
6.08	Barclays	Dollar General - Tallahassee, FL	95.0%	116,026	11,455	104,572	7,019	97,553
6.09	Barclays	Family Dollar - Ruston, LA	95.0%	100,779	2,016	98,763	6,593	92,170
6.10	Barclays	Family Dollar - West Monroe, LA	95.0%	97,356	1,947	95,409	6,311	89,098
6.11	Barclays	Dollar Tree - Jacksonville, FL	95.0%	122,012	31,730	90,282	8,901	81,381
6.12	Barclays	Family Dollar - Myrtle Beach, SC	95.0%	100,793	11,114	89,679	7,779	81,900
6.13	Barclays	Napa Auto Parts - Janesville, WI	95.0%	85,500	1,710	83,790	4,968	78,822
6.14	Barclays	Dollar General - Lubbock, TX	100.0%	103,488	22,287	81,201	0	81,201
6.15	Barclays	Dollar General - Byron, GA	100.0%	83,835	8,339	75,495	0	75,495
6.16	Barclays	Family Dollar - Chalmette, LA	95.0%	90,631	13,514	77,117	6,537	70,580
6.17	Barclays	Napa Auto Parts - Beloit, WI	95.0%	68,400	1,368	67,032	4,444	62,588
6.18	Barclays	O’Reilly Auto Parts - Chattanooga, TN	100.0%	71,928	1,439	70,489	0	70,489
6.19	Barclays	Dollar General - Alexandria, LA	95.0%	89,626	16,092	73,534	6,137	67,397
6.20	Barclays	AutoZone - Johnson, TN	95.0%	72,200	6,644	65,556	6,004	59,552
6.21	Barclays	O’Reilly Auto Parts - Slidell, LA	100.0%	68,496	1,370	67,126	0	67,126
6.22	Barclays	Advance Auto Parts - Greensboro, NC	95.0%	82,384	13,968	68,416	4,983	63,433
7	JPMCB	The Villas at Sienna Plantation	94.1%	3,353,804	1,677,282	1,676,522	38,000	1,638,522	1.88
8	JPMCB	Willowbend Lake Apartments	92.2%	3,329,083	1,075,600	2,253,483	90,000	2,163,483	2.59
9	JPMCB	New Center One Building	74.0%	7,823,504	3,508,208	4,315,296	500,947	3,814,349	1.81
10	LCF	Hutton Creek Apartments	93.4%	2,701,252	1,120,608	1,580,644	64,500	1,516,144	1.38
11	Barclays	Polo Club at Farmington Hills	94.8%	3,238,594	1,424,630	1,813,965	84,300	1,729,665	1.64
12	JPMCB	Aspen Lodge Apartments	95.0%	2,836,173	1,080,261	1,755,912	74,500	1,681,412	2.23
13	LCF	Plaza Paseo Del Norte	95.0%	2,948,368	804,305	2,144,063	247,483	1,896,580	2.03
14	Barclays	Town Center II	93.7%	1,994,008	642,658	1,351,349	68,881	1,282,468	1.39
15	RCMC	Los Altos Ranch Market Center	90.0%	1,877,885	540,598	1,337,287	92,703	1,244,584	1.39
16	Barclays	Fullerton Court	94.9%	2,094,288	857,660	1,236,628	46,750	1,189,878	1.32
17	JPMCB	Holiday Inn Express Ft Lauderdale Air/Cruise Port	85.0%	4,327,466	2,847,119	1,480,347	0	1,480,347	1.59
18	JPMCB	Forestwood Apartments	93.0%	2,509,032	822,085	1,686,947	68,000	1,618,947	2.58
19	Barclays	Marquis Estates	86.6%	2,466,189	1,214,890	1,251,299	90,000	1,161,299	1.44
20	Barclays	Holiday Inn - Tewksbury, MA	66.8%	6,195,835	4,883,373	1,312,462	0	1,312,462	1.73
21	LCF	Canyon Ridge	95.0%	1,594,139	594,170	999,969	12,500	987,469	1.87
22	Barclays	Mira Bella and San Martin	92.0%	2,814,555	1,453,920	1,360,635	94,500	1,266,135	2.62
23	JPMCB	Buena Vista I Apartments	92.1%	2,082,309	914,052	1,168,257	52,000	1,116,257	2.41
24	Barclays	Town Center III	94.3%	1,395,849	572,474	823,375	23,750	799,625	1.30
25	Barclays	Fort Wayne Retail Portfolio	92.8%	1,275,037	368,565	906,472	86,005	820,467	1.42
25.01	Barclays	Lima Road Plaza	90.8%	307,562	75,717	231,845	21,433	210,412
25.02	Barclays	Jefferson Plaza	93.0%	320,406	92,189	228,217	20,610	207,608
25.03	Barclays	Pine Valley Crossing	95.0%	242,656	66,057	176,599	17,129	159,470
25.04	Barclays	Max Fitness	95.0%	218,097	56,775	161,321	11,436	149,886
25.05	Barclays	Portland Commons	90.5%	186,317	77,827	108,489	15,398	93,091
26	JPMCB	Holiday Inn Express & Suites Meadowlands	76.0%	3,625,995	2,352,154	1,273,841	0	1,273,841	2.07
27	JPMCB	Buena Vista II Apartments	92.3%	2,005,927	963,140	1,042,787	51,500	991,287	2.39
28	Barclays	Residence Inn - Prescott, AZ	81.9%	3,162,943	2,109,738	1,053,205	0	1,053,205	1.76
29	Barclays	Homewood Suites - Phoenix Airport	57.5%	3,898,824	2,854,509	1,044,315	0	1,044,315	1.77
30	Barclays	Cherry Hills Plaza	92.5%	1,449,583	545,066	904,516	107,699	796,817	1.57
31	RCMC	Crossroads Center	88.7%	1,029,285	228,747	800,538	33,731	766,807	1.48
32	LCF	Reasor’s Foods	95.0%	877,933	36,338	841,595	12,140	829,455	1.77
33	Barclays	Storage Etc. Sherman Street	88.7%	1,105,485	402,958	702,527	12,151	690,375	1.32
34	JPMCB	Holiday Inn Express & Suites Dania Beach	85.0%	2,829,148	2,090,649	738,499	0	738,499	1.49
35	Barclays	The Abigail	94.8%	985,964	322,518	663,446	17,250	646,196	1.49
36	JPMCB	Breckenridge Apartments	95.0%	1,117,730	354,065	763,665	30,000	733,665	2.48
37	Barclays	1106 South Euclid Apartments	94.7%	629,840	152,941	476,898	6,300	470,598	1.30
38	Barclays	River Oaks Apartments	92.3%	1,503,759	777,756	726,003	47,000	679,003	2.80
39	Barclays	Sun Terrace	94.8%	678,241	234,993	443,248	17,640	425,608	1.35
40	JPMCB	Omni 2 Covington	90.4%	737,618	277,995	459,623	7,460	452,163	1.46
41	RCMC	The Pavilion - Building A	95.0%	536,744	118,500	418,244	19,947	398,296	1.34
42	Barclays	View Pointe	94.9%	596,547	219,508	377,038	14,398	362,640	1.33
43	LCF	Wingate Inn - Durham	75.4%	1,621,845	1,054,989	566,856	0	566,856	1.79
44	JPMCB	Omni 3 Hammond	78.7%	649,514	234,847	414,667	10,760	403,908	1.50
45	Barclays	Echelon Building	92.0%	682,628	219,493	463,135	41,807	421,328	1.58
46	JPMCB	Omni 1 Mandeville	85.7%	588,840	229,737	359,103	6,628	352,475	1.44
47	Barclays	Hesperia Regency	86.8%	811,289	471,628	339,661	30,700	308,961	1.50
48	Barclays	Evergreen Apartments	90.2%	437,853	152,018	285,835	8,750	277,085	1.41
49	LCF	Days Inn Charlotte	73.9%	1,291,560	862,394	429,166	0	429,166	1.69
50	Barclays	Highland Meadows (Fayette)	94.8%	248,161	94,978	153,184	3,885	149,299	1.38
51	Barclays	South View (Broadway)	92.2%	223,968	111,204	112,764	5,274	107,490	1.38
52	Barclays	Villa De La Rosa	90.7%	554,520	243,612	310,908	15,000	295,908	1.63
53	Barclays	The Park	94.3%	387,607	197,617	189,990	8,750	181,240	1.34
54	Barclays	Casa Laurel	94.8%	347,458	162,482	184,976	5,750	179,226	1.31
55	Barclays	White Sands	91.1%	650,878	420,142	230,736	31,240	199,496	1.63
56	Barclays	Sunridge	85.9%	208,164	107,167	100,998	6,216	94,782	1.45
57	Barclays	Highland Springs (Lincoln)	92.1%	174,264	73,662	100,603	3,204	97,399	1.45
58	Barclays	Sun Pointe	94.8%	308,412	125,403	183,009	6,750	176,259	1.35
59	Barclays	Randall Townhomes	94.9%	336,725	166,988	169,737	9,772	159,965	1.37
60	Barclays	Leeward	92.6%	288,582	131,272	157,310	6,000	151,310	1.34
61	Barclays	York Pointe	94.8%	193,117	92,202	100,916	4,160	96,756	1.60
62	Barclays	Village Square II	83.8%	148,028	72,564	75,464	5,670	69,794	1.60
63	LCF	Dollar General - Wilmington	95.0%	89,582	2,687	86,895	1,350	85,545	1.87
64	LCF	Dollar General - Danville	95.0%	73,716	2,211	71,504	1,365	70,139	1.88

 A-1-6

ANNEX A-1

			UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	DSCR(15)	Debt Yield %	Debt Yield %	Title Type	Expiration	Extension Terms	PML %
1	JPMCB	32 Avenue of the Americas	1.88	9.8%	9.2%	Fee
2	JPMCB	DoubleTree Paradise Valley Resort Scottsdale	1.66	10.3%	10.3%	Fee
3	Barclays	Propst Promenade	1.31	8.7%	8.2%	Fee
4	JPMCB	DoubleTree Anaheim - Orange County	1.62	9.9%	9.9%	Fee			8%
5	JPMCB	Sherwood Acres Apartments	2.48	11.5%	11.0%	Fee
6	Barclays	ExchangeRight Net Leased Portfolio 10	2.18	10.2%	9.7%	Fee			Various
6.01	Barclays	Tractor Supply - West Haven, UT				Fee			6%
6.02	Barclays	PNC Bank, N.A. - Jacksonville, NC				Fee
6.03	Barclays	CVS Pharmacy - Spartanburg, SC				Fee
6.04	Barclays	Tractor Supply - Johnson City, TN				Fee
6.05	Barclays	Advance Auto Parts - Burleson, TX				Fee
6.06	Barclays	Advance Auto Parts - Milwaukee, WI				Fee
6.07	Barclays	Dollar General - Valdosta, GA				Fee
6.08	Barclays	Dollar General - Tallahassee, FL				Fee
6.09	Barclays	Family Dollar - Ruston, LA				Fee
6.10	Barclays	Family Dollar - West Monroe, LA				Fee
6.11	Barclays	Dollar Tree - Jacksonville, FL				Fee
6.12	Barclays	Family Dollar - Myrtle Beach, SC				Fee
6.13	Barclays	Napa Auto Parts - Janesville, WI				Fee
6.14	Barclays	Dollar General - Lubbock, TX				Fee
6.15	Barclays	Dollar General - Byron, GA				Fee
6.16	Barclays	Family Dollar - Chalmette, LA				Fee
6.17	Barclays	Napa Auto Parts - Beloit, WI				Fee
6.18	Barclays	O’Reilly Auto Parts - Chattanooga, TN				Fee
6.19	Barclays	Dollar General - Alexandria, LA				Fee
6.20	Barclays	AutoZone - Johnson, TN				Fee
6.21	Barclays	O’Reilly Auto Parts - Slidell, LA				Fee
6.22	Barclays	Advance Auto Parts - Greensboro, NC				Fee
7	JPMCB	The Villas at Sienna Plantation	1.84	8.5%	8.3%	Fee
8	JPMCB	Willowbend Lake Apartments	2.49	11.4%	11.0%	Fee
9	JPMCB	New Center One Building	1.60	11.4%	10.1%	Fee
10	LCF	Hutton Creek Apartments	1.32	8.5%	8.2%	Fee
11	Barclays	Polo Club at Farmington Hills	1.57	9.9%	9.5%	Fee
12	JPMCB	Aspen Lodge Apartments	2.14	9.9%	9.4%	Fee
13	LCF	Plaza Paseo Del Norte	1.80	12.4%	10.9%	Fee
14	Barclays	Town Center II	1.32	8.6%	8.2%	Fee
15	RCMC	Los Altos Ranch Market Center	1.29	8.6%	8.0%	Fee
16	Barclays	Fullerton Court	1.27	8.1%	7.8%	Fee			9%
17	JPMCB	Holiday Inn Express Ft Lauderdale Air/Cruise Port	1.59	9.9%	9.9%	Fee
18	JPMCB	Forestwood Apartments	2.48	11.4%	10.9%	Fee
19	Barclays	Marquis Estates	1.34	9.0%	8.3%	Fee
20	Barclays	Holiday Inn - Tewksbury, MA	1.73	10.5%	10.5%	Fee
21	LCF	Canyon Ridge	1.85	8.5%	8.4%	Fee
22	Barclays	Mira Bella and San Martin	2.43	11.9%	11.1%	Fee
23	JPMCB	Buena Vista I Apartments	2.30	10.6%	10.2%	Fee
24	Barclays	Town Center III	1.27	8.0%	7.8%	Fee
25	Barclays	Fort Wayne Retail Portfolio	1.29	9.0%	8.2%	Fee
25.01	Barclays	Lima Road Plaza				Fee
25.02	Barclays	Jefferson Plaza				Fee
25.03	Barclays	Pine Valley Crossing				Fee
25.04	Barclays	Max Fitness				Fee
25.05	Barclays	Portland Commons				Fee
26	JPMCB	Holiday Inn Express & Suites Meadowlands	2.07	12.7%	12.7%	Fee
27	JPMCB	Buena Vista II Apartments	2.27	10.6%	10.0%	Fee
28	Barclays	Residence Inn - Prescott, AZ	1.76	11.3%	11.3%	Fee
29	Barclays	Homewood Suites - Phoenix Airport	1.77	11.3%	11.3%	Fee
30	Barclays	Cherry Hills Plaza	1.38	10.1%	8.9%	Fee			13%
31	RCMC	Crossroads Center	1.42	9.1%	8.7%	Fee			16%
32	LCF	Reasor’s Foods	1.75	9.6%	9.5%	Fee
33	Barclays	Storage Etc. Sherman Street	1.30	8.3%	8.1%	Fee			9%
34	JPMCB	Holiday Inn Express & Suites Dania Beach	1.49	9.2%	9.2%	Fee
35	Barclays	The Abigail	1.46	9.2%	9.0%	Fee
36	JPMCB	Breckenridge Apartments	2.38	11.0%	10.5%	Fee
37	Barclays	1106 South Euclid Apartments	1.28	8.0%	7.9%	Fee
38	Barclays	River Oaks Apartments	2.62	12.3%	11.5%	Fee
39	Barclays	Sun Terrace	1.29	8.3%	8.0%	Fee			17%
40	JPMCB	Omni 2 Covington	1.44	9.0%	8.9%	Fee
41	RCMC	The Pavilion - Building A	1.27	8.4%	8.0%	Fee
42	Barclays	View Pointe	1.28	8.3%	7.9%	Fee			7%
43	LCF	Wingate Inn - Durham	1.79	12.6%	12.6%	Fee
44	JPMCB	Omni 3 Hammond	1.46	9.2%	9.0%	Fee
45	Barclays	Echelon Building	1.44	10.9%	9.9%	Fee
46	JPMCB	Omni 1 Mandeville	1.41	8.9%	8.7%	Fee
47	Barclays	Hesperia Regency	1.36	9.3%	8.4%	Fee			9%
48	Barclays	Evergreen Apartments	1.37	8.7%	8.5%	Fee			14%
49	LCF	Days Inn Charlotte	1.69	13.4%	13.4%	Fee
50	Barclays	Highland Meadows (Fayette)	1.33	8.5%	8.3%	Fee			15%
51	Barclays	South View (Broadway)	1.33	8.5%	8.3%	Fee			14%
52	Barclays	Villa De La Rosa	1.56	10.1%	9.6%	Fee			7%
53	Barclays	The Park	1.27	8.3%	7.9%	Fee			14%
54	Barclays	Casa Laurel	1.27	8.1%	7.8%	Fee			19%
55	Barclays	White Sands	1.41	10.1%	8.7%	Fee			12%
56	Barclays	Sunridge	1.38	9.0%	8.6%	Fee			14%
57	Barclays	Highland Springs (Lincoln)	1.38	9.0%	8.6%	Fee			14%
58	Barclays	Sun Pointe	1.30	8.4%	8.1%	Fee			13%
59	Barclays	Randall Townhomes	1.29	8.5%	8.0%	Fee			13%
60	Barclays	Leeward	1.29	8.3%	8.0%	Fee			11%
61	Barclays	York Pointe	1.51	9.9%	9.3%	Fee			13%
62	Barclays	Village Square II	1.51	9.9%	9.3%	Fee			7%
63	LCF	Dollar General - Wilmington	1.84	9.7%	9.5%	Fee
64	LCF	Dollar General - Danville	1.84	9.7%	9.5%	Fee

 A-1-7

ANNEX A-1

			UPFRONT ESCROW(16)
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	JPMCB	32 Avenue of the Americas	0	0	0	0	0	0	0	5,705,123
2	JPMCB	DoubleTree Paradise Valley Resort Scottsdale	54,214	0	0	0	76,885	6,385	0	9,597,698
3	Barclays	Propst Promenade	0	0	0	300,000	54,103	0	0	0
4	JPMCB	DoubleTree Anaheim - Orange County	83,400	17,141	0	0	0	0	0	1,000,000
5	JPMCB	Sherwood Acres Apartments	29,024	62,392	0	0	182,199	0	0	0
6	Barclays	ExchangeRight Net Leased Portfolio 10	0	8,654	0	0	166,667	3,719	0	0
6.01	Barclays	Tractor Supply - West Haven, UT
6.02	Barclays	PNC Bank, N.A. - Jacksonville, NC
6.03	Barclays	CVS Pharmacy - Spartanburg, SC
6.04	Barclays	Tractor Supply - Johnson City, TN
6.05	Barclays	Advance Auto Parts - Burleson, TX
6.06	Barclays	Advance Auto Parts - Milwaukee, WI
6.07	Barclays	Dollar General - Valdosta, GA
6.08	Barclays	Dollar General - Tallahassee, FL
6.09	Barclays	Family Dollar - Ruston, LA
6.10	Barclays	Family Dollar - West Monroe, LA
6.11	Barclays	Dollar Tree - Jacksonville, FL
6.12	Barclays	Family Dollar - Myrtle Beach, SC
6.13	Barclays	Napa Auto Parts - Janesville, WI
6.14	Barclays	Dollar General - Lubbock, TX
6.15	Barclays	Dollar General - Byron, GA
6.16	Barclays	Family Dollar - Chalmette, LA
6.17	Barclays	Napa Auto Parts - Beloit, WI
6.18	Barclays	O’Reilly Auto Parts - Chattanooga, TN
6.19	Barclays	Dollar General - Alexandria, LA
6.20	Barclays	AutoZone - Johnson, TN
6.21	Barclays	O’Reilly Auto Parts - Slidell, LA
6.22	Barclays	Advance Auto Parts - Greensboro, NC
7	JPMCB	The Villas at Sienna Plantation	3,167	0	0	0	540,687	5,635	0	0
8	JPMCB	Willowbend Lake Apartments	34,595	12,045	0	0	131,916	0	0	0
9	JPMCB	New Center One Building	12,276	0	0	29,632	197,084	0	0	263,171
10	LCF	Hutton Creek Apartments	0	0	0	0	28,595	42,427	0	0
11	Barclays	Polo Club at Farmington Hills	250,000	0	91,000	0	81,168	28,330	0	0
12	JPMCB	Aspen Lodge Apartments	490,305	138,600	0	0	170,386	0	0	0
13	LCF	Plaza Paseo Del Norte	0	300,000	0	37,044	158,306	30,586	0	691,542
14	Barclays	Town Center II	0	0	0	0	173,568	0	0	0
15	RCMC	Los Altos Ranch Market Center	0	9,375	0	0	67,436	10,257	0	103,188
16	Barclays	Fullerton Court	0	3,850	0	0	102,082	20,971	0	0
17	JPMCB	Holiday Inn Express Ft Lauderdale Air/Cruise Port	15,870	0	0	0	177,248	0	0	1,000,000
18	JPMCB	Forestwood Apartments	5,667	19,073	0	0	89,264	0	0	0
19	Barclays	Marquis Estates	0	723,438	0	0	99,381	55,358	0	0
20	Barclays	Holiday Inn - Tewksbury, MA	0	16,813	0	0	0	0	0	1,700,000
21	LCF	Canyon Ridge	0	0	0	0	5,883	0	0	0
22	Barclays	Mira Bella and San Martin	0	0	0	0	128,142	0	0	0
23	JPMCB	Buena Vista I Apartments	107,172	148,661	0	0	210,641	0	0	0
24	Barclays	Town Center III	0	0	0	0	219,580	0	0	0
25	Barclays	Fort Wayne Retail Portfolio	0	14,791	0	0	0	17,726	0	243,000
25.01	Barclays	Lima Road Plaza
25.02	Barclays	Jefferson Plaza
25.03	Barclays	Pine Valley Crossing
25.04	Barclays	Max Fitness
25.05	Barclays	Portland Commons
26	JPMCB	Holiday Inn Express & Suites Meadowlands	0	0	0	0	12,040	0	0	0
27	JPMCB	Buena Vista II Apartments	121,029	50,386	0	0	204,620	0	0	0
28	Barclays	Residence Inn - Prescott, AZ	0	0	0	0	15,127	6,108	0	650,000
29	Barclays	Homewood Suites - Phoenix Airport	0	0	0	0	30,950	0	0	5,291
30	Barclays	Cherry Hills Plaza	0	67,344	59,375	0	36,086	2,554	144,283	0
31	RCMC	Crossroads Center	0	34,731	0	0	49,784	0	0	400,000
32	LCF	Reasor’s Foods	0	0	0	0	0	0	0	0
33	Barclays	Storage Etc. Sherman Street	0	0	0	0	36,713	0	0	0
34	JPMCB	Holiday Inn Express & Suites Dania Beach	10,180	0	0	0	158,541	0	0	0
35	Barclays	The Abigail	0	0	0	0	10,087	0	0	50,000
36	JPMCB	Breckenridge Apartments	31,598	73,580	0	0	46,890	0	0	0
37	Barclays	1106 South Euclid Apartments	0	43,438	0	0	11,407	12,146	0	0
38	Barclays	River Oaks Apartments	0	9,188	0	0	100,000	5,980	0	0
39	Barclays	Sun Terrace	0	8,580	0	0	28,787	13,883	0	0
40	JPMCB	Omni 2 Covington	622	0	0	0	52,969	0	0	0
41	RCMC	The Pavilion - Building A	0	0	0	45,000	3,565	1,254	0	13,125
42	Barclays	View Pointe	0	275	0	0	22,286	10,939	0	0
43	LCF	Wingate Inn - Durham	0	9,000	0	0	17,197	3,441	0	66,928
44	JPMCB	Omni 3 Hammond	897	0	0	0	29,033	0	0	0
45	Barclays	Echelon Building	0	4,407	0	0	23,631	2,032	0	0
46	JPMCB	Omni 1 Mandeville	553	0	0	0	41,705	0	0	0
47	Barclays	Hesperia Regency	0	52,656	0	0	24,632	14,782	0	0
48	Barclays	Evergreen Apartments	0	110	0	0	25,106	8,477	0	0
49	LCF	Days Inn Charlotte	0	20,000	0	0	8,428	20,973	0	8,500
50	Barclays	Highland Meadows (Fayette)	0	10,203	0	0	12,392	3,089	0	0
51	Barclays	South View (Broadway)	0	0	0	0	9,415	3,668	0	0
52	Barclays	Villa De La Rosa	0	2,310	0	0	21,326	9,185	0	0
53	Barclays	The Park	0	9,075	0	0	16,068	5,742	0	0
54	Barclays	Casa Laurel	0	9,240	0	0	13,078	3,680	0	0
55	Barclays	White Sands	0	0	0	0	29,532	13,410	0	0
56	Barclays	Sunridge	0	3,575	0	0	20,652	4,513	0	0
57	Barclays	Highland Springs (Lincoln)	0	10,010	0	0	9,795	2,849	0	0
58	Barclays	Sun Pointe	0	6,930	0	0	9,753	5,268	0	0
59	Barclays	Randall Townhomes	0	9,460	0	0	18,128	8,219	0	0
60	Barclays	Leeward	0	11,491	0	0	10,634	5,062	0	0
61	Barclays	York Pointe	0	3,752	0	0	9,480	2,508	0	0
62	Barclays	Village Square II	0	0	0	0	8,606	2,612	0	0
63	LCF	Dollar General - Wilmington	0	0	0	0	649	0	0	0
64	LCF	Dollar General - Danville	0	0	0	0	649	0	0	0

 A-1-8

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 ($)	Reserve ($)
1	JPMCB	32 Avenue of the Americas	Springing	0	Springing	Springing	Springing	0
2	JPMCB	DoubleTree Paradise Valley Resort Scottsdale	3% of Gross Revenues	0	0	38,443	Springing	Springing
3	Barclays	Propst Promenade	7,311	0	12,186	27,051	Springing	0
4	JPMCB	DoubleTree Anaheim - Orange County	4% of Gross Revenues	0	0	Springing	Springing	Springing
5	JPMCB	Sherwood Acres Apartments	12,583	0	0	19,500	Springing	0
6	Barclays	ExchangeRight Net Leased Portfolio 10	1,175	0	Springing	19,338	4,077	0
6.01	Barclays	Tractor Supply - West Haven, UT
6.02	Barclays	PNC Bank, N.A. - Jacksonville, NC
6.03	Barclays	CVS Pharmacy - Spartanburg, SC
6.04	Barclays	Tractor Supply - Johnson City, TN
6.05	Barclays	Advance Auto Parts - Burleson, TX
6.06	Barclays	Advance Auto Parts - Milwaukee, WI
6.07	Barclays	Dollar General - Valdosta, GA
6.08	Barclays	Dollar General - Tallahassee, FL
6.09	Barclays	Family Dollar - Ruston, LA
6.10	Barclays	Family Dollar - West Monroe, LA
6.11	Barclays	Dollar Tree - Jacksonville, FL
6.12	Barclays	Family Dollar - Myrtle Beach, SC
6.13	Barclays	Napa Auto Parts - Janesville, WI
6.14	Barclays	Dollar General - Lubbock, TX
6.15	Barclays	Dollar General - Byron, GA
6.16	Barclays	Family Dollar - Chalmette, LA
6.17	Barclays	Napa Auto Parts - Beloit, WI
6.18	Barclays	O’Reilly Auto Parts - Chattanooga, TN
6.19	Barclays	Dollar General - Alexandria, LA
6.20	Barclays	AutoZone - Johnson, TN
6.21	Barclays	O’Reilly Auto Parts - Slidell, LA
6.22	Barclays	Advance Auto Parts - Greensboro, NC
7	JPMCB	The Villas at Sienna Plantation	3,167	0	0	69,783	5,635	0
8	JPMCB	Willowbend Lake Apartments	7,500	0	0	14,000	Springing	0
9	JPMCB	New Center One Building	12,276	0	29,632	49,829	Springing	Springing
10	LCF	Hutton Creek Apartments	5,375	0	0	28,595	5,303	0
11	Barclays	Polo Club at Farmington Hills	7,025	0	0	27,056	5,666	0
12	JPMCB	Aspen Lodge Apartments	6,208	0	0	20,381	Springing	0
13	LCF	Plaza Paseo Del Norte	2,296	0	7,656	22,615	2,549	0
14	Barclays	Town Center II	2,244	0	1,314	14,464	Springing	0
15	RCMC	Los Altos Ranch Market Center	1,476	0	6,250	16,859	1,026	0
16	Barclays	Fullerton Court	3,896	0	0	10,208	1,748	0
17	JPMCB	Holiday Inn Express Ft Lauderdale Air/Cruise Port	4% of Gross Revenues	0	0	14,771	Springing	Springing
18	JPMCB	Forestwood Apartments	5,667	0	0	9,250	Springing	0
19	Barclays	Marquis Estates	7,500	0	0	9,035	7,181	0
20	Barclays	Holiday Inn - Tewksbury, MA	4% of Gross Revenues	0	0	16,934	Springing	0
21	LCF	Canyon Ridge	1,042	0	0	1,471	Springing	0
22	Barclays	Mira Bella and San Martin	7,875	0	0	18,306	Springing	0
23	JPMCB	Buena Vista I Apartments	4,333	0	0	18,000	Springing	0
24	Barclays	Town Center III	1,979	0	0	18,298	Springing	0
25	Barclays	Fort Wayne Retail Portfolio	981	0	5,886	12,664	Springing	0
25.01	Barclays	Lima Road Plaza
25.02	Barclays	Jefferson Plaza
25.03	Barclays	Pine Valley Crossing
25.04	Barclays	Max Fitness
25.05	Barclays	Portland Commons
26	JPMCB	Holiday Inn Express & Suites Meadowlands	Springing	0	0	13,192	Springing	Springing
27	JPMCB	Buena Vista II Apartments	4,292	0	0	18,000	Springing	0
28	Barclays	Residence Inn - Prescott, AZ	Springing	0	0	5,042	1,527	25,000
29	Barclays	Homewood Suites - Phoenix Airport	4% of Gross Revenues	0	0	16,957	Springing	0
30	Barclays	Cherry Hills Plaza	1,462	0	5,800	7,217	1,277	0
31	RCMC	Crossroads Center	592	0	2,219	9,957	Springing	0
32	LCF	Reasor’s Foods	0	0	0	Springing	Springing	0
33	Barclays	Storage Etc. Sherman Street	865	0	0	6,119	Springing	0
34	JPMCB	Holiday Inn Express & Suites Dania Beach	4% of Gross Revenues	0	0	13,212	Springing	0
35	Barclays	The Abigail	1,474	0	0	2,017	Springing	0
36	JPMCB	Breckenridge Apartments	2,500	0	0	5,000	Springing	0
37	Barclays	1106 South Euclid Apartments	525	0	0	5,704	1,215	0
38	Barclays	River Oaks Apartments	0	0	0	10,000	5,980	0
39	Barclays	Sun Terrace	1,467	0	0	2,879	1,157	0
40	JPMCB	Omni 2 Covington	622	0	0	4,815	Springing	0
41	RCMC	The Pavilion - Building A	256	0	Springing	3,565	627	0
42	Barclays	View Pointe	1,541	0	0	2,229	912	0
43	LCF	Wingate Inn - Durham	4% of Gross Revenues	0	0	5,732	1,147	Springing
44	JPMCB	Omni 3 Hammond	897	0	0	2,639	Springing	0
45	Barclays	Echelon Building	547	0	2,736	7,877	508	0
46	JPMCB	Omni 1 Mandeville	553	0	0	3,791	Springing	0
47	Barclays	Hesperia Regency	2,556	0	0	2,463	1,232	0
48	Barclays	Evergreen Apartments	729	0	0	2,511	706	0
49	LCF	Days Inn Charlotte	5% of Gross Revenues	0	0	2,107	1,907	Springing
50	Barclays	Highland Meadows (Fayette)	323	0	0	1,239	257	0
51	Barclays	South View (Broadway)	440	0	0	942	306	0
52	Barclays	Villa De La Rosa	1,250	0	0	2,133	765	0
53	Barclays	The Park	729	0	0	1,607	479	0
54	Barclays	Casa Laurel	479	0	0	1,308	307	0
55	Barclays	White Sands	2,600	0	0	2,953	1,118	0
56	Barclays	Sunridge	518	0	0	2,065	376	0
57	Barclays	Highland Springs (Lincoln)	267	0	0	979	237	0
58	Barclays	Sun Pointe	563	0	0	975	439	0
59	Barclays	Randall Townhomes	809	0	0	1,813	685	0
60	Barclays	Leeward	500	0	0	1,063	422	0
61	Barclays	York Pointe	347	0	0	948	209	0
62	Barclays	Village Square II	473	0	0	861	218	0
63	LCF	Dollar General - Wilmington	0	0	0	72	0	0
64	LCF	Dollar General - Danville	0	0	0	72	0	0

 A-1-9

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	32 Avenue of the Americas
2	JPMCB	DoubleTree Paradise Valley Resort Scottsdale
3	Barclays	Propst Promenade	438,660		1,000,000
4	JPMCB	DoubleTree Anaheim - Orange County
5	JPMCB	Sherwood Acres Apartments
6	Barclays	ExchangeRight Net Leased Portfolio 10
6.01	Barclays	Tractor Supply - West Haven, UT
6.02	Barclays	PNC Bank, N.A. - Jacksonville, NC
6.03	Barclays	CVS Pharmacy - Spartanburg, SC
6.04	Barclays	Tractor Supply - Johnson City, TN
6.05	Barclays	Advance Auto Parts - Burleson, TX
6.06	Barclays	Advance Auto Parts - Milwaukee, WI
6.07	Barclays	Dollar General - Valdosta, GA
6.08	Barclays	Dollar General - Tallahassee, FL
6.09	Barclays	Family Dollar - Ruston, LA
6.10	Barclays	Family Dollar - West Monroe, LA
6.11	Barclays	Dollar Tree - Jacksonville, FL
6.12	Barclays	Family Dollar - Myrtle Beach, SC
6.13	Barclays	Napa Auto Parts - Janesville, WI
6.14	Barclays	Dollar General - Lubbock, TX
6.15	Barclays	Dollar General - Byron, GA
6.16	Barclays	Family Dollar - Chalmette, LA
6.17	Barclays	Napa Auto Parts - Beloit, WI
6.18	Barclays	O’Reilly Auto Parts - Chattanooga, TN
6.19	Barclays	Dollar General - Alexandria, LA
6.20	Barclays	AutoZone - Johnson, TN
6.21	Barclays	O’Reilly Auto Parts - Slidell, LA
6.22	Barclays	Advance Auto Parts - Greensboro, NC
7	JPMCB	The Villas at Sienna Plantation
8	JPMCB	Willowbend Lake Apartments
9	JPMCB	New Center One Building			1,066,752				1,208,080
10	LCF	Hutton Creek Apartments
11	Barclays	Polo Club at Farmington Hills
12	JPMCB	Aspen Lodge Apartments
13	LCF	Plaza Paseo Del Norte			275,000
14	Barclays	Town Center II
15	RCMC	Los Altos Ranch Market Center	35,424		300,000
16	Barclays	Fullerton Court
17	JPMCB	Holiday Inn Express Ft Lauderdale Air/Cruise Port
18	JPMCB	Forestwood Apartments
19	Barclays	Marquis Estates
20	Barclays	Holiday Inn - Tewksbury, MA
21	LCF	Canyon Ridge	50,000
22	Barclays	Mira Bella and San Martin
23	JPMCB	Buena Vista I Apartments
24	Barclays	Town Center III
25	Barclays	Fort Wayne Retail Portfolio
25.01	Barclays	Lima Road Plaza
25.02	Barclays	Jefferson Plaza
25.03	Barclays	Pine Valley Crossing
25.04	Barclays	Max Fitness
25.05	Barclays	Portland Commons
26	JPMCB	Holiday Inn Express & Suites Meadowlands
27	JPMCB	Buena Vista II Apartments
28	Barclays	Residence Inn - Prescott, AZ
29	Barclays	Homewood Suites - Phoenix Airport
30	Barclays	Cherry Hills Plaza			278,417			144,283
31	RCMC	Crossroads Center			79,889
32	LCF	Reasor’s Foods
33	Barclays	Storage Etc. Sherman Street
34	JPMCB	Holiday Inn Express & Suites Dania Beach
35	Barclays	The Abigail
36	JPMCB	Breckenridge Apartments
37	Barclays	1106 South Euclid Apartments	120,000
38	Barclays	River Oaks Apartments
39	Barclays	Sun Terrace
40	JPMCB	Omni 2 Covington	22,380
41	RCMC	The Pavilion - Building A	9,206		67,522
42	Barclays	View Pointe
43	LCF	Wingate Inn - Durham							66,928
44	JPMCB	Omni 3 Hammond	32,280
45	Barclays	Echelon Building			131,328
46	JPMCB	Omni 1 Mandeville	19,884
47	Barclays	Hesperia Regency
48	Barclays	Evergreen Apartments
49	LCF	Days Inn Charlotte							8,500
50	Barclays	Highland Meadows (Fayette)
51	Barclays	South View (Broadway)
52	Barclays	Villa De La Rosa
53	Barclays	The Park
54	Barclays	Casa Laurel
55	Barclays	White Sands
56	Barclays	Sunridge
57	Barclays	Highland Springs (Lincoln)
58	Barclays	Sun Pointe
59	Barclays	Randall Townhomes
60	Barclays	Leeward
61	Barclays	York Pointe
62	Barclays	Village Square II
63	LCF	Dollar General - Wilmington
64	LCF	Dollar General - Danville

 A-1-10

ANNEX A-1

				LARGEST TENANT (3), (19), (20), (21)			2nd LARGEST TENANT (3), (19), (20), (21)
			Single			Lease			Lease
Loan #	Seller(1)	Property Name	Tenant	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
1	JPMCB	32 Avenue of the Americas	No	AMFM Operating, Inc.	169,304	09/30/22	CenturyLink Communications, LLC	165,034	08/31/20
2	JPMCB	DoubleTree Paradise Valley Resort Scottsdale	No
3	Barclays	Propst Promenade	No	Belk	73,777	12/31/24	Amstar Cinemas	53,047	05/31/25
4	JPMCB	DoubleTree Anaheim - Orange County	No
5	JPMCB	Sherwood Acres Apartments	No
6	Barclays	ExchangeRight Net Leased Portfolio 10	Yes
6.01	Barclays	Tractor Supply - West Haven, UT	Yes	Tractor Supply	22,205	03/31/30
6.02	Barclays	PNC Bank, N.A. - Jacksonville, NC	Yes	PNC Bank, N.A.	6,061	09/30/23
6.03	Barclays	CVS Pharmacy - Spartanburg, SC	Yes	CVS Pharmacy	13,136	01/31/27
6.04	Barclays	Tractor Supply - Johnson City, TN	Yes	Tractor Supply	18,886	02/28/30
6.05	Barclays	Advance Auto Parts - Burleson, TX	Yes	Advance Auto Parts	6,889	04/30/30
6.06	Barclays	Advance Auto Parts - Milwaukee, WI	Yes	Advance Auto Parts	6,839	09/30/28
6.07	Barclays	Dollar General - Valdosta, GA	Yes	Dollar General	9,313	07/31/26
6.08	Barclays	Dollar General - Tallahassee, FL	Yes	Dollar General	9,175	07/01/26
6.09	Barclays	Family Dollar - Ruston, LA	Yes	Family Dollar	8,546	09/30/30
6.10	Barclays	Family Dollar - West Monroe, LA	Yes	Family Dollar	8,320	06/30/30
6.11	Barclays	Dollar Tree - Jacksonville, FL	Yes	Dollar Tree	9,217	12/31/25
6.12	Barclays	Family Dollar - Myrtle Beach, SC	Yes	Family Dollar	8,532	03/31/25
6.13	Barclays	Napa Auto Parts - Janesville, WI	Yes	Napa Auto Parts	5,985	08/30/35
6.14	Barclays	Dollar General - Lubbock, TX	Yes	Dollar General	9,227	04/30/30
6.15	Barclays	Dollar General - Byron, GA	Yes	Dollar General	9,120	10/31/26
6.16	Barclays	Family Dollar - Chalmette, LA	Yes	Family Dollar	9,200	06/30/25
6.17	Barclays	Napa Auto Parts - Beloit, WI	Yes	Napa Auto Parts	5,809	08/30/35
6.18	Barclays	O’Reilly Auto Parts - Chattanooga, TN	Yes	O’Reilly Auto Parts	6,821	11/30/26
6.19	Barclays	Dollar General - Alexandria, LA	Yes	Dollar General	9,148	11/30/24
6.20	Barclays	AutoZone - Johnson, TN	Yes	AutoZone	9,455	08/31/25
6.21	Barclays	O’Reilly Auto Parts - Slidell, LA	Yes	O’Reilly Auto Parts	6,827	12/31/26
6.22	Barclays	Advance Auto Parts - Greensboro, NC	Yes	Advance Auto Parts	6,864	08/31/25
7	JPMCB	The Villas at Sienna Plantation	No
8	JPMCB	Willowbend Lake Apartments	No
9	JPMCB	New Center One Building	No	Henry Ford Health Systems	159,402	01/31/17	Barbara Ann Karmanos Cancer Institute	26,795	01/31/18
10	LCF	Hutton Creek Apartments	No
11	Barclays	Polo Club at Farmington Hills	No
12	JPMCB	Aspen Lodge Apartments	No
13	LCF	Plaza Paseo Del Norte	No	Cinemark Movies West	27,883	05/31/16	Ross Dress for Less	26,250	01/31/21
14	Barclays	Town Center II	No	Central Florida YMCA	8,709	11/30/21	Casa Mofongo	3,423	04/30/18
15	RCMC	Los Altos Ranch Market Center	No	Los Altos Ranch Market	42,881	09/30/32	Dollar Tree	10,000	01/31/18
16	Barclays	Fullerton Court	No
17	JPMCB	Holiday Inn Express Ft Lauderdale Air/Cruise Port	No
18	JPMCB	Forestwood Apartments	No
19	Barclays	Marquis Estates	No
20	Barclays	Holiday Inn - Tewksbury, MA	No
21	LCF	Canyon Ridge	No
22	Barclays	Mira Bella and San Martin	No
23	JPMCB	Buena Vista I Apartments	No
24	Barclays	Town Center III	No
25	Barclays	Fort Wayne Retail Portfolio	Various
25.01	Barclays	Lima Road Plaza	No	Cali Nails	2,800	05/31/24	American Mattress	2,800	09/30/17
25.02	Barclays	Jefferson Plaza	No	AT&T	3,943	03/31/21	Longe Optical	2,668	12/31/19
25.03	Barclays	Pine Valley Crossing	No	Massage Envy	3,373	09/30/22	American Mattress	3,157	03/31/18
25.04	Barclays	Max Fitness	Yes	Max Fitness	19,200	01/31/22
25.05	Barclays	Portland Commons	No	Rent-A-Center	4,455	12/31/18	Indiana Department of Child Services	2,940	04/30/19
26	JPMCB	Holiday Inn Express & Suites Meadowlands	No
27	JPMCB	Buena Vista II Apartments	No
28	Barclays	Residence Inn - Prescott, AZ	No
29	Barclays	Homewood Suites - Phoenix Airport	No
30	Barclays	Cherry Hills Plaza	No	Dollar Tree	10,750	03/31/19	Menifee Valley Community Cupboard	9,517	03/31/19
31	RCMC	Crossroads Center	No	AutoZone	6,290	09/30/21	Preferred Glass	3,000	03/07/20
32	LCF	Reasor’s Foods	Yes	Reasor’s	80,932	09/24/33
33	Barclays	Storage Etc. Sherman Street	No
34	JPMCB	Holiday Inn Express & Suites Dania Beach	No
35	Barclays	The Abigail	No
36	JPMCB	Breckenridge Apartments	No
37	Barclays	1106 South Euclid Apartments	No
38	Barclays	River Oaks Apartments	No
39	Barclays	Sun Terrace	No
40	JPMCB	Omni 2 Covington	No
41	RCMC	The Pavilion - Building A	No	Buffalo Wild Wings	5,876	12/31/23	Whites Bakery	2,892	03/31/19
42	Barclays	View Pointe	No
43	LCF	Wingate Inn - Durham	No
44	JPMCB	Omni 3 Hammond	No
45	Barclays	Echelon Building	No	Houseworks	8,491	02/28/17	Modern Brides, LLC	7,059	05/31/23
46	JPMCB	Omni 1 Mandeville	No
47	Barclays	Hesperia Regency	No
48	Barclays	Evergreen Apartments	No
49	LCF	Days Inn Charlotte	No
50	Barclays	Highland Meadows (Fayette)	No
51	Barclays	South View (Broadway)	No
52	Barclays	Villa De La Rosa	No
53	Barclays	The Park	No
54	Barclays	Casa Laurel	No
55	Barclays	White Sands	No
56	Barclays	Sunridge	No
57	Barclays	Highland Springs (Lincoln)	No
58	Barclays	Sun Pointe	No
59	Barclays	Randall Townhomes	No
60	Barclays	Leeward	No
61	Barclays	York Pointe	No
62	Barclays	Village Square II	No
63	LCF	Dollar General - Wilmington	Yes	Dollar General	9,002	08/31/30
64	LCF	Dollar General - Danville	Yes	Dollar General	9,100	08/31/30

 A-1-11

ANNEX A-1

			3rd LARGEST TENANT (3), (19), (20), (21)			4th LARGEST TENANT (3), (19), (20), (21)
					Lease			Lease
Loan #	Seller(1)	Property Name	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
1	JPMCB	32 Avenue of the Americas	TelX - New York 6th Ave. LLC	140,002	07/31/33	Dentsu Holdings USA, Inc.	99,184	09/30/21
2	JPMCB	DoubleTree Paradise Valley Resort Scottsdale
3	Barclays	Propst Promenade	Ross Dress for Less	30,187	01/31/21	Bed Bath & Beyond	25,000	01/31/21
4	JPMCB	DoubleTree Anaheim - Orange County
5	JPMCB	Sherwood Acres Apartments
6	Barclays	ExchangeRight Net Leased Portfolio 10
6.01	Barclays	Tractor Supply - West Haven, UT
6.02	Barclays	PNC Bank, N.A. - Jacksonville, NC
6.03	Barclays	CVS Pharmacy - Spartanburg, SC
6.04	Barclays	Tractor Supply - Johnson City, TN
6.05	Barclays	Advance Auto Parts - Burleson, TX
6.06	Barclays	Advance Auto Parts - Milwaukee, WI
6.07	Barclays	Dollar General - Valdosta, GA
6.08	Barclays	Dollar General - Tallahassee, FL
6.09	Barclays	Family Dollar - Ruston, LA
6.10	Barclays	Family Dollar - West Monroe, LA
6.11	Barclays	Dollar Tree - Jacksonville, FL
6.12	Barclays	Family Dollar - Myrtle Beach, SC
6.13	Barclays	Napa Auto Parts - Janesville, WI
6.14	Barclays	Dollar General - Lubbock, TX
6.15	Barclays	Dollar General - Byron, GA
6.16	Barclays	Family Dollar - Chalmette, LA
6.17	Barclays	Napa Auto Parts - Beloit, WI
6.18	Barclays	O’Reilly Auto Parts - Chattanooga, TN
6.19	Barclays	Dollar General - Alexandria, LA
6.20	Barclays	AutoZone - Johnson, TN
6.21	Barclays	O’Reilly Auto Parts - Slidell, LA
6.22	Barclays	Advance Auto Parts - Greensboro, NC
7	JPMCB	The Villas at Sienna Plantation
8	JPMCB	Willowbend Lake Apartments
9	JPMCB	New Center One Building	Vision Information Technology	24,870	04/30/22	Detroit Windsor Dance Academy	20,906	MTM
10	LCF	Hutton Creek Apartments
11	Barclays	Polo Club at Farmington Hills
12	JPMCB	Aspen Lodge Apartments
13	LCF	Plaza Paseo Del Norte	Sears Outlet	25,000	05/31/21	Hancock Fabrics	12,000	06/30/16
14	Barclays	Town Center II	Eastside Bistro	2,770	10/13/17	Avalon Park Kids, LLC	2,706	09/30/16
15	RCMC	Los Altos Ranch Market Center	Audio Express	5,568	08/31/16	Bonita Fashions	4,992	06/30/20
16	Barclays	Fullerton Court
17	JPMCB	Holiday Inn Express Ft Lauderdale Air/Cruise Port
18	JPMCB	Forestwood Apartments
19	Barclays	Marquis Estates
20	Barclays	Holiday Inn - Tewksbury, MA
21	LCF	Canyon Ridge
22	Barclays	Mira Bella and San Martin
23	JPMCB	Buena Vista I Apartments
24	Barclays	Town Center III
25	Barclays	Fort Wayne Retail Portfolio
25.01	Barclays	Lima Road Plaza	Memories of You	2,740	09/30/20	Starbucks	1,400	09/30/18
25.02	Barclays	Jefferson Plaza	Moe’s Southwest Grill	2,500	12/31/22	Bangkok Thai & Sushi Bar (Pho-Shi)	1,849	12/31/20
25.03	Barclays	Pine Valley Crossing	Penn Station	1,713	06/30/19	Q House	1,444	05/31/18
25.04	Barclays	Max Fitness
25.05	Barclays	Portland Commons	Bureau of Motor Vehicles	1,911	05/13/18	Division of Family Resources	1,700	08/15/17
26	JPMCB	Holiday Inn Express & Suites Meadowlands
27	JPMCB	Buena Vista II Apartments
28	Barclays	Residence Inn - Prescott, AZ
29	Barclays	Homewood Suites - Phoenix Airport
30	Barclays	Cherry Hills Plaza	Merna’s Café & Grill, Inc	6,806	12/31/19	Neighborhood Healthcare	4,871	02/28/19
31	RCMC	Crossroads Center	Leslie’s Poolmart Inc.	3,000	12/31/20	Core Bench Fitness	2,600	04/30/17
32	LCF	Reasor’s Foods
33	Barclays	Storage Etc. Sherman Street
34	JPMCB	Holiday Inn Express & Suites Dania Beach
35	Barclays	The Abigail
36	JPMCB	Breckenridge Apartments
37	Barclays	1106 South Euclid Apartments
38	Barclays	River Oaks Apartments
39	Barclays	Sun Terrace
40	JPMCB	Omni 2 Covington
41	RCMC	The Pavilion - Building A	Orange Leaf Frozen Yogurt	2,033	03/16/24	Capriotti’s	1,800	04/14/24
42	Barclays	View Pointe
43	LCF	Wingate Inn - Durham
44	JPMCB	Omni 3 Hammond
45	Barclays	Echelon Building	Scotty’s Brewhouse	6,967	05/31/18	Sushi Kings, LLC	6,267	05/31/22
46	JPMCB	Omni 1 Mandeville
47	Barclays	Hesperia Regency
48	Barclays	Evergreen Apartments
49	LCF	Days Inn Charlotte
50	Barclays	Highland Meadows (Fayette)
51	Barclays	South View (Broadway)
52	Barclays	Villa De La Rosa
53	Barclays	The Park
54	Barclays	Casa Laurel
55	Barclays	White Sands
56	Barclays	Sunridge
57	Barclays	Highland Springs (Lincoln)
58	Barclays	Sun Pointe
59	Barclays	Randall Townhomes
60	Barclays	Leeward
61	Barclays	York Pointe
62	Barclays	Village Square II
63	LCF	Dollar General - Wilmington
64	LCF	Dollar General - Danville

 A-1-12

ANNEX A-1

			5th LARGEST TENANT (3), (19), (20), (21)
					Lease	Loan		Lockbox
Loan #	Seller(1)	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor(22)	(Y/N)
1	JPMCB	32 Avenue of the Americas	Cambridge University Press	64,256	01/31/22	Refinance	Rudin Management Co. Inc.	Yes
2	JPMCB	DoubleTree Paradise Valley Resort Scottsdale				Refinance	CMS/Procaccianti Hospitality Holdings III, L.P.	Yes
3	Barclays	Propst Promenade	Old Navy	18,889	01/31/21	Acquisition	Franklin C. Gatlin, III	Yes
4	JPMCB	DoubleTree Anaheim - Orange County				Refinance	Hotel Resort Properties, LLLP	Yes
5	JPMCB	Sherwood Acres Apartments				Refinance	Craig Koenigsberg, Howard Parnes	Yes
6	Barclays	ExchangeRight Net Leased Portfolio 10				Acquisition	David Fisher, Joshua Ungerecht, Warren Thomas	Yes
6.01	Barclays	Tractor Supply - West Haven, UT
6.02	Barclays	PNC Bank, N.A. - Jacksonville, NC
6.03	Barclays	CVS Pharmacy - Spartanburg, SC
6.04	Barclays	Tractor Supply - Johnson City, TN
6.05	Barclays	Advance Auto Parts - Burleson, TX
6.06	Barclays	Advance Auto Parts - Milwaukee, WI
6.07	Barclays	Dollar General - Valdosta, GA
6.08	Barclays	Dollar General - Tallahassee, FL
6.09	Barclays	Family Dollar - Ruston, LA
6.10	Barclays	Family Dollar - West Monroe, LA
6.11	Barclays	Dollar Tree - Jacksonville, FL
6.12	Barclays	Family Dollar - Myrtle Beach, SC
6.13	Barclays	Napa Auto Parts - Janesville, WI
6.14	Barclays	Dollar General - Lubbock, TX
6.15	Barclays	Dollar General - Byron, GA
6.16	Barclays	Family Dollar - Chalmette, LA
6.17	Barclays	Napa Auto Parts - Beloit, WI
6.18	Barclays	O’Reilly Auto Parts - Chattanooga, TN
6.19	Barclays	Dollar General - Alexandria, LA
6.20	Barclays	AutoZone - Johnson, TN
6.21	Barclays	O’Reilly Auto Parts - Slidell, LA
6.22	Barclays	Advance Auto Parts - Greensboro, NC
7	JPMCB	The Villas at Sienna Plantation				Acquisition	Oren Blatt, Yacob Blatt	Yes
8	JPMCB	Willowbend Lake Apartments				Refinance	Craig Koenigsberg, Howard Parnes	Yes
9	JPMCB	New Center One Building	Wayne County Health Authority	15,128	01/31/19	Refinance	The Farbman Family #2, LLC	Yes
10	LCF	Hutton Creek Apartments				Refinance	Gideon Zeus Friedman	Yes
11	Barclays	Polo Club at Farmington Hills				Refinance	Richard T. Fenton	Yes
12	JPMCB	Aspen Lodge Apartments				Refinance	Craig Koenigsberg, Howard Parnes	Yes
13	LCF	Plaza Paseo Del Norte	Shoes on a Shoestring	11,249	09/30/21	Acquisition	Brian Shirken, Richard A. Margolis	Yes
14	Barclays	Town Center II	Avalon Park Eye Care, LLC	1,960	09/30/19	Refinance	Beat Kahli	Yes
15	RCMC	Los Altos Ranch Market Center	Rent-A-Center	4,576	04/30/20	Acquisition	Michael A. Provenzano, Jr., Michael A. Provenzano, III, Jeffrey P. Branch, The Survivor’s Trust of the Provenzano Family Trust Dated January 28, 1992, Map III 2003 Trust	Yes
16	Barclays	Fullerton Court				Refinance	H.K. Realty, Inc.	Yes
17	JPMCB	Holiday Inn Express Ft Lauderdale Air/Cruise Port				Refinance	Sanjaykumar Patel, Sadhana Patel	Yes
18	JPMCB	Forestwood Apartments				Refinance	Craig Koenigsberg, Howard Parnes	Yes
19	Barclays	Marquis Estates				Refinance	Moshe Manoah	Yes
20	Barclays	Holiday Inn - Tewksbury, MA				Refinance	Satish K. Duggal, Promila Duggal	Yes
21	LCF	Canyon Ridge				Acquisition	Ross H. Partrich	Yes
22	Barclays	Mira Bella and San Martin				Acquisition	David Fisher, Joshua Ungerecht, Warren Thomas	Yes
23	JPMCB	Buena Vista I Apartments				Refinance	Craig Koenigsberg, Lloyd Goldman	Yes
24	Barclays	Town Center III				Refinance	Beat Kahli	Yes
25	Barclays	Fort Wayne Retail Portfolio				Acquisition	Jonathan M. Larmore	Yes
25.01	Barclays	Lima Road Plaza	GameStop	1,400	06/30/17
25.02	Barclays	Jefferson Plaza	Jimmy John’s	1,600	12/31/16
25.03	Barclays	Pine Valley Crossing	Great Clips	1,384	10/31/18
25.04	Barclays	Max Fitness
25.05	Barclays	Portland Commons	Advance America	1,485	10/31/17
26	JPMCB	Holiday Inn Express & Suites Meadowlands				Refinance	Atul Patel	Yes
27	JPMCB	Buena Vista II Apartments				Refinance	Craig Koenigsberg, Lloyd Goldman	Yes
28	Barclays	Residence Inn - Prescott, AZ				Refinance	Bradley E. Christensen	Yes
29	Barclays	Homewood Suites - Phoenix Airport				Refinance	Joseph C. Knudson	Yes
30	Barclays	Cherry Hills Plaza	In-Roads Creative Programs	4,006	05/31/19	Refinance	Stephen M. Tapley	Yes
31	RCMC	Crossroads Center	The One Tae Kwon Do	2,400	04/30/21	Refinance	David Taban	Yes
32	LCF	Reasor’s Foods				Acquisition	Ladder Capital CRE Equity LLC	Yes
33	Barclays	Storage Etc. Sherman Street				Acquisition	Gregory S. Houge, Bruce H. Rothman, Laurent A. Opman, Stephen L. Clark	Yes
34	JPMCB	Holiday Inn Express & Suites Dania Beach				Refinance	Sanjaykumar Patel, Sadhana Patel	Yes
35	Barclays	The Abigail				Acquisition	Ira Mondry, Patrick McBride, Andrew Lallathin, James Harkrider	Yes
36	JPMCB	Breckenridge Apartments				Refinance	Craig Koenigsberg, Howard Parnes	Yes
37	Barclays	1106 South Euclid Apartments				Refinance	Erwin Goldfarb	Yes
38	Barclays	River Oaks Apartments				Refinance	Randy Filasek, Kenneth Dickinson	Yes
39	Barclays	Sun Terrace				Refinance	J.K. Properties, Inc.	Yes
40	JPMCB	Omni 2 Covington				Recapitalization	Walter Thomassie, Gerard Thomassie	Yes
41	RCMC	The Pavilion - Building A	Weight Watchers	1,555	12/08/18	Acquisition	Amir P. Izadpanah	Yes
42	Barclays	View Pointe				Refinance	J.K. Properties, Inc.	Yes
43	LCF	Wingate Inn - Durham				Refinance	Suresh Anandani	Yes
44	JPMCB	Omni 3 Hammond				Recapitalization	Walter Thomassie, Gerard Thomassie	Yes
45	Barclays	Echelon Building	Dental Spa	2,829	02/28/18	Refinance	Jonathan M. Larmore	Yes
46	JPMCB	Omni 1 Mandeville				Recapitalization	Walter Thomassie, Gerard Thomassie	Yes
47	Barclays	Hesperia Regency				Refinance	H.K. Realty, Inc.	Yes
48	Barclays	Evergreen Apartments				Refinance	J.K. Properties, Inc.	Yes
49	LCF	Days Inn Charlotte				Refinance	Suresh Anandani	Yes
50	Barclays	Highland Meadows (Fayette)				Refinance	J.K. Properties, Inc.	Yes
51	Barclays	South View (Broadway)				Refinance	J.K. Properties, Inc.	Yes
52	Barclays	Villa De La Rosa				Refinance	J.K. Properties, Inc.	Yes
53	Barclays	The Park				Refinance	H.K. Realty, Inc.	Yes
54	Barclays	Casa Laurel				Refinance	H.K. Realty, Inc.	Yes
55	Barclays	White Sands				Refinance	J.K. Properties, Inc.	Yes
56	Barclays	Sunridge				Refinance	J.K. Properties, Inc.	Yes
57	Barclays	Highland Springs (Lincoln)				Refinance	J.K. Properties, Inc.	Yes
58	Barclays	Sun Pointe				Refinance	H.K. Realty, Inc.	Yes
59	Barclays	Randall Townhomes				Refinance	H.K. Realty, Inc.	Yes
60	Barclays	Leeward				Refinance	H.K. Realty, Inc.	Yes
61	Barclays	York Pointe				Refinance	J.K. Properties, Inc.	Yes
62	Barclays	Village Square II				Refinance	J.K. Properties, Inc.	Yes
63	LCF	Dollar General - Wilmington				Acquisition	Ladder Capital CRE Equity LLC	Yes
64	LCF	Dollar General - Danville				Acquisition	Ladder Capital CRE Equity LLC	Yes

 A-1-13

ANNEX A-1

Pari Passu Debt

Additional Debt(24)

Pari Passu

Pari Passu

Pari Passu

Total Cut-off

Additional

Lockbox

Pari Passu

Note Control

Piece  In Trust

Piece Non Trust

Date Pari

Addit Debt

Addit Debt

Additional

Debt Cut off

Additional Debt

Loan #

Seller(1)

Property Name

Type(23)

(Y/N)

(Y/N)

Cut-Off Balance

Cut-Off Balance

Passu Debt

Permitted (Y/N)

Exist (Y/N)

Debt Type(s)

Date Balance

Interest Rate

1

JPMCB

32 Avenue of the Americas

CMA

Yes

Yes

125,000,000

300,000,000

425,000,000

Yes

No

Permitted Mezzanine

NAP

NAP

2

JPMCB

DoubleTree Paradise Valley Resort Scottsdale

CMA

No

NAP

NAP

NAP

NAP

No

Yes

Unsecured

NAP

NAP

3

Barclays

Propst Promenade

Hard

No

NAP

NAP

NAP

NAP

No

Yes

Mezzanine Loan

4,000,000

10.50000

4

JPMCB

DoubleTree Anaheim - Orange County

CMA

Yes

Yes

30,000,000

20,000,000

50,000,000

No

No

NAP

NAP

NAP

5

JPMCB

Sherwood Acres Apartments

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

6

Barclays

ExchangeRight Net Leased Portfolio 10

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

6.01

Barclays

Tractor Supply - West Haven, UT

6.02

Barclays

PNC Bank, N.A. - Jacksonville, NC

6.03

Barclays

CVS Pharmacy - Spartanburg, SC

6.04

Barclays

Tractor Supply - Johnson City, TN

6.05

Barclays

Advance Auto Parts - Burleson, TX

6.06

Barclays

Advance Auto Parts - Milwaukee, WI

6.07

Barclays

Dollar General - Valdosta, GA

6.08

Barclays

Dollar General - Tallahassee, FL

6.09

Barclays

Family Dollar - Ruston, LA

6.10

Barclays

Family Dollar - West Monroe, LA

6.11

Barclays

Dollar Tree - Jacksonville, FL

6.12

Barclays

Family Dollar - Myrtle Beach, SC

6.13

Barclays

Napa Auto Parts - Janesville, WI

6.14

Barclays

Dollar General - Lubbock, TX

6.15

Barclays

Dollar General - Byron, GA

6.16

Barclays

Family Dollar - Chalmette, LA

6.17

Barclays

Napa Auto Parts - Beloit, WI

6.18

Barclays

O’Reilly Auto Parts - Chattanooga, TN

6.19

Barclays

Dollar General - Alexandria, LA

6.20

Barclays

AutoZone - Johnson, TN

6.21

Barclays

O’Reilly Auto Parts - Slidell, LA

6.22

Barclays

Advance Auto Parts - Greensboro, NC

7

JPMCB

The Villas at Sienna Plantation

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

8

JPMCB

Willowbend Lake Apartments

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

9

JPMCB

New Center One Building

CMA

Yes

No

18,954,693

18,954,693

37,909,385

No

No

NAP

NAP

NAP

10

LCF

Hutton Creek Apartments

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

11

Barclays

Polo Club at Farmington Hills

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

12

JPMCB

Aspen Lodge Apartments

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

13

LCF

Plaza Paseo Del Norte

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

14

Barclays

Town Center II

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

15

RCMC

Los Altos Ranch Market Center

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

16

Barclays

Fullerton Court

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

17

JPMCB

Holiday Inn Express Ft Lauderdale Air/Cruise Port

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

18

JPMCB

Forestwood Apartments

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

19

Barclays

Marquis Estates

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

20

Barclays

Holiday Inn - Tewksbury, MA

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

21

LCF

Canyon Ridge

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

22

Barclays

Mira Bella and San Martin

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

23

JPMCB

Buena Vista I Apartments

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

24

Barclays

Town Center III

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

25

Barclays

Fort Wayne Retail Portfolio

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

25.01

Barclays

Lima Road Plaza

25.02

Barclays

Jefferson Plaza

25.03

Barclays

Pine Valley Crossing

25.04

Barclays

Max Fitness

25.05

Barclays

Portland Commons

26

JPMCB

Holiday Inn Express & Suites Meadowlands

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

27

JPMCB

Buena Vista II Apartments

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

28

Barclays

Residence Inn - Prescott, AZ

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

29

Barclays

Homewood Suites - Phoenix Airport

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

30

Barclays

Cherry Hills Plaza

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

31

RCMC

Crossroads Center

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

32

LCF

Reasor’s Foods

Hard

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

33

Barclays

Storage Etc. Sherman Street

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

34

JPMCB

Holiday Inn Express & Suites Dania Beach

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

35

Barclays

The Abigail

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

36

JPMCB

Breckenridge Apartments

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

37

Barclays

1106 South Euclid Apartments

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

38

Barclays

River Oaks Apartments

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

39

Barclays

Sun Terrace

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

40

JPMCB

Omni 2 Covington

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

41

RCMC

The Pavilion - Building A

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

42

Barclays

View Pointe

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

43

LCF

Wingate Inn - Durham

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

44

JPMCB

Omni 3 Hammond

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

45

Barclays

Echelon Building

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

46

JPMCB

Omni 1 Mandeville

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

47

Barclays

Hesperia Regency

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

48

Barclays

Evergreen Apartments

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

49

LCF

Days Inn Charlotte

CMA

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

50

Barclays

Highland Meadows (Fayette)

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

51

Barclays

South View (Broadway)

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

52

Barclays

Villa De La Rosa

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

53

Barclays

The Park

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

54

Barclays

Casa Laurel

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

55

Barclays

White Sands

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

56

Barclays

Sunridge

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

57

Barclays

Highland Springs (Lincoln)

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

58

Barclays

Sun Pointe

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

59

Barclays

Randall Townhomes

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

60

Barclays

Leeward

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

61

Barclays

York Pointe

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

62

Barclays

Village Square II

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

63

LCF

Dollar General - Wilmington

Hard

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

64

LCF

Dollar General - Danville

Hard

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

 A-1-14

ANNEX A-1

			Total Debt
				Total Debt		Total Debt
			Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Cut-off Balance	DSCR	Current LTV %	Debt Yield %
1	JPMCB	32 Avenue of the Americas	425,000,000	1.88	55.2%	9.8%
2	JPMCB	DoubleTree Paradise Valley Resort Scottsdale	NAP	NAP	NAP	NAP
3	Barclays	Propst Promenade	43,000,000	1.11	80.4%	7.9%
4	JPMCB	DoubleTree Anaheim - Orange County	50,000,000	1.62	59.7%	9.9%
5	JPMCB	Sherwood Acres Apartments	NAP	NAP	NAP	NAP
6	Barclays	ExchangeRight Net Leased Portfolio 10	NAP	NAP	NAP	NAP
6.01	Barclays	Tractor Supply - West Haven, UT		NAP	NAP	NAP
6.02	Barclays	PNC Bank, N.A. - Jacksonville, NC		NAP	NAP	NAP
6.03	Barclays	CVS Pharmacy - Spartanburg, SC		NAP	NAP	NAP
6.04	Barclays	Tractor Supply - Johnson City, TN		NAP	NAP	NAP
6.05	Barclays	Advance Auto Parts - Burleson, TX		NAP	NAP	NAP
6.06	Barclays	Advance Auto Parts - Milwaukee, WI		NAP	NAP	NAP
6.07	Barclays	Dollar General - Valdosta, GA		NAP	NAP	NAP
6.08	Barclays	Dollar General - Tallahassee, FL		NAP	NAP	NAP
6.09	Barclays	Family Dollar - Ruston, LA		NAP	NAP	NAP
6.10	Barclays	Family Dollar - West Monroe, LA		NAP	NAP	NAP
6.11	Barclays	Dollar Tree - Jacksonville, FL		NAP	NAP	NAP
6.12	Barclays	Family Dollar - Myrtle Beach, SC		NAP	NAP	NAP
6.13	Barclays	Napa Auto Parts - Janesville, WI		NAP	NAP	NAP
6.14	Barclays	Dollar General - Lubbock, TX		NAP	NAP	NAP
6.15	Barclays	Dollar General - Byron, GA		NAP	NAP	NAP
6.16	Barclays	Family Dollar - Chalmette, LA		NAP	NAP	NAP
6.17	Barclays	Napa Auto Parts - Beloit, WI		NAP	NAP	NAP
6.18	Barclays	O’Reilly Auto Parts - Chattanooga, TN		NAP	NAP	NAP
6.19	Barclays	Dollar General - Alexandria, LA		NAP	NAP	NAP
6.20	Barclays	AutoZone - Johnson, TN		NAP	NAP	NAP
6.21	Barclays	O’Reilly Auto Parts - Slidell, LA		NAP	NAP	NAP
6.22	Barclays	Advance Auto Parts - Greensboro, NC		NAP	NAP	NAP
7	JPMCB	The Villas at Sienna Plantation	NAP	NAP	NAP	NAP
8	JPMCB	Willowbend Lake Apartments	NAP	NAP	NAP	NAP
9	JPMCB	New Center One Building	37,909,385	1.60	67.5%	11.4%
10	LCF	Hutton Creek Apartments	NAP	NAP	NAP	NAP
11	Barclays	Polo Club at Farmington Hills	NAP	NAP	NAP	NAP
12	JPMCB	Aspen Lodge Apartments	NAP	NAP	NAP	NAP
13	LCF	Plaza Paseo Del Norte	NAP	NAP	NAP	NAP
14	Barclays	Town Center II	NAP	NAP	NAP	NAP
15	RCMC	Los Altos Ranch Market Center	NAP	NAP	NAP	NAP
16	Barclays	Fullerton Court	NAP	NAP	NAP	NAP
17	JPMCB	Holiday Inn Express Ft Lauderdale Air/Cruise Port	NAP	NAP	NAP	NAP
18	JPMCB	Forestwood Apartments	NAP	NAP	NAP	NAP
19	Barclays	Marquis Estates	NAP	NAP	NAP	NAP
20	Barclays	Holiday Inn - Tewksbury, MA	NAP	NAP	NAP	NAP
21	LCF	Canyon Ridge	NAP	NAP	NAP	NAP
22	Barclays	Mira Bella and San Martin	NAP	NAP	NAP	NAP
23	JPMCB	Buena Vista I Apartments	NAP	NAP	NAP	NAP
24	Barclays	Town Center III	NAP	NAP	NAP	NAP
25	Barclays	Fort Wayne Retail Portfolio	NAP	NAP	NAP	NAP
25.01	Barclays	Lima Road Plaza		NAP	NAP	NAP
25.02	Barclays	Jefferson Plaza		NAP	NAP	NAP
25.03	Barclays	Pine Valley Crossing		NAP	NAP	NAP
25.04	Barclays	Max Fitness		NAP	NAP	NAP
25.05	Barclays	Portland Commons		NAP	NAP	NAP
26	JPMCB	Holiday Inn Express & Suites Meadowlands	NAP	NAP	NAP	NAP
27	JPMCB	Buena Vista II Apartments	NAP	NAP	NAP	NAP
28	Barclays	Residence Inn - Prescott, AZ	NAP	NAP	NAP	NAP
29	Barclays	Homewood Suites - Phoenix Airport	NAP	NAP	NAP	NAP
30	Barclays	Cherry Hills Plaza	NAP	NAP	NAP	NAP
31	RCMC	Crossroads Center	NAP	NAP	NAP	NAP
32	LCF	Reasor’s Foods	NAP	NAP	NAP	NAP
33	Barclays	Storage Etc. Sherman Street	NAP	NAP	NAP	NAP
34	JPMCB	Holiday Inn Express & Suites Dania Beach	NAP	NAP	NAP	NAP
35	Barclays	The Abigail	NAP	NAP	NAP	NAP
36	JPMCB	Breckenridge Apartments	NAP	NAP	NAP	NAP
37	Barclays	1106 South Euclid Apartments	NAP	NAP	NAP	NAP
38	Barclays	River Oaks Apartments	NAP	NAP	NAP	NAP
39	Barclays	Sun Terrace	NAP	NAP	NAP	NAP
40	JPMCB	Omni 2 Covington	NAP	NAP	NAP	NAP
41	RCMC	The Pavilion - Building A	NAP	NAP	NAP	NAP
42	Barclays	View Pointe	NAP	NAP	NAP	NAP
43	LCF	Wingate Inn - Durham	NAP	NAP	NAP	NAP
44	JPMCB	Omni 3 Hammond	NAP	NAP	NAP	NAP
45	Barclays	Echelon Building	NAP	NAP	NAP	NAP
46	JPMCB	Omni 1 Mandeville	NAP	NAP	NAP	NAP
47	Barclays	Hesperia Regency	NAP	NAP	NAP	NAP
48	Barclays	Evergreen Apartments	NAP	NAP	NAP	NAP
49	LCF	Days Inn Charlotte	NAP	NAP	NAP	NAP
50	Barclays	Highland Meadows (Fayette)	NAP	NAP	NAP	NAP
51	Barclays	South View (Broadway)	NAP	NAP	NAP	NAP
52	Barclays	Villa De La Rosa	NAP	NAP	NAP	NAP
53	Barclays	The Park	NAP	NAP	NAP	NAP
54	Barclays	Casa Laurel	NAP	NAP	NAP	NAP
55	Barclays	White Sands	NAP	NAP	NAP	NAP
56	Barclays	Sunridge	NAP	NAP	NAP	NAP
57	Barclays	Highland Springs (Lincoln)	NAP	NAP	NAP	NAP
58	Barclays	Sun Pointe	NAP	NAP	NAP	NAP
59	Barclays	Randall Townhomes	NAP	NAP	NAP	NAP
60	Barclays	Leeward	NAP	NAP	NAP	NAP
61	Barclays	York Pointe	NAP	NAP	NAP	NAP
62	Barclays	Village Square II	NAP	NAP	NAP	NAP
63	LCF	Dollar General - Wilmington	NAP	NAP	NAP	NAP
64	LCF	Dollar General - Danville	NAP	NAP	NAP	NAP

 A-1-15

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	32 Avenue of the Americas																1
2	JPMCB	DoubleTree Paradise Valley Resort Scottsdale	71.9%	115.60	83.09	72.0%	121.14	87.23	72.1%	132.60	95.62	72.4%	143.70	104.01	70.0%	141.99	99.39	2
3	Barclays	Propst Promenade																3
4	JPMCB	DoubleTree Anaheim - Orange County	73.3%	106.70	78.24	79.3%	112.49	89.24	80.7%	121.53	98.06	79.8%	127.71	101.93	75.0%	118.99	89.24	4
5	JPMCB	Sherwood Acres Apartments																5
6	Barclays	ExchangeRight Net Leased Portfolio 10																6
6.01	Barclays	Tractor Supply - West Haven, UT																6.01
6.02	Barclays	PNC Bank, N.A. - Jacksonville, NC																6.02
6.03	Barclays	CVS Pharmacy - Spartanburg, SC																6.03
6.04	Barclays	Tractor Supply - Johnson City, TN																6.04
6.05	Barclays	Advance Auto Parts - Burleson, TX																6.05
6.06	Barclays	Advance Auto Parts - Milwaukee, WI																6.06
6.07	Barclays	Dollar General - Valdosta, GA																6.07
6.08	Barclays	Dollar General - Tallahassee, FL																6.08
6.09	Barclays	Family Dollar - Ruston, LA																6.09
6.10	Barclays	Family Dollar - West Monroe, LA																6.10
6.11	Barclays	Dollar Tree - Jacksonville, FL																6.11
6.12	Barclays	Family Dollar - Myrtle Beach, SC																6.12
6.13	Barclays	Napa Auto Parts - Janesville, WI																6.13
6.14	Barclays	Dollar General - Lubbock, TX																6.14
6.15	Barclays	Dollar General - Byron, GA																6.15
6.16	Barclays	Family Dollar - Chalmette, LA																6.16
6.17	Barclays	Napa Auto Parts - Beloit, WI																6.17
6.18	Barclays	O’Reilly Auto Parts - Chattanooga, TN																6.18
6.19	Barclays	Dollar General - Alexandria, LA																6.19
6.20	Barclays	AutoZone - Johnson, TN																6.20
6.21	Barclays	O’Reilly Auto Parts - Slidell, LA																6.21
6.22	Barclays	Advance Auto Parts - Greensboro, NC																6.22
7	JPMCB	The Villas at Sienna Plantation																7
8	JPMCB	Willowbend Lake Apartments																8
9	JPMCB	New Center One Building																9
10	LCF	Hutton Creek Apartments																10
11	Barclays	Polo Club at Farmington Hills																11
12	JPMCB	Aspen Lodge Apartments																12
13	LCF	Plaza Paseo Del Norte																13
14	Barclays	Town Center II																14
15	RCMC	Los Altos Ranch Market Center																15
16	Barclays	Fullerton Court																16
17	JPMCB	Holiday Inn Express Ft Lauderdale Air/Cruise Port	81.3%	119.06	96.77	86.6%	124.04	107.45	92.8%	124.05	115.10	93.5%	135.54	126.78	85.0%	135.54	115.21	17
18	JPMCB	Forestwood Apartments																18
19	Barclays	Marquis Estates																19
20	Barclays	Holiday Inn - Tewksbury, MA	64.3%	81.14	52.14	67.5%	81.99	55.36	67.0%	88.83	59.51	66.8%	93.17	62.23	66.8%	93.17	62.23	20
21	LCF	Canyon Ridge																21
22	Barclays	Mira Bella and San Martin																22
23	JPMCB	Buena Vista I Apartments																23
24	Barclays	Town Center III																24
25	Barclays	Fort Wayne Retail Portfolio																25
25.01	Barclays	Lima Road Plaza																25.01
25.02	Barclays	Jefferson Plaza																25.02
25.03	Barclays	Pine Valley Crossing																25.03
25.04	Barclays	Max Fitness																25.04
25.05	Barclays	Portland Commons																25.05
26	JPMCB	Holiday Inn Express & Suites Meadowlands	77.8%	119.68	93.12	70.9%	125.29	88.79	74.9%	130.15	97.52	76.6%	129.15	98.88	76.0%	129.15	98.15	26
27	JPMCB	Buena Vista II Apartments																27
28	Barclays	Residence Inn - Prescott, AZ	75.7%	94.35	71.44	77.1%	97.37	75.07	82.3%	103.55	85.17	81.9%	111.67	91.45	81.9%	111.67	91.45	28
29	Barclays	Homewood Suites - Phoenix Airport	57.0%	129.33	73.45	53.9%	134.34	72.11	55.7%	139.66	77.51	51.6%	159.27	82.18	57.5%	143.00	82.18	29
30	Barclays	Cherry Hills Plaza																30
31	RCMC	Crossroads Center																31
32	LCF	Reasor’s Foods																32
33	Barclays	Storage Etc. Sherman Street																33
34	JPMCB	Holiday Inn Express & Suites Dania Beach							90.4%	110.86	100.20	91.8%	120.58	110.64	85.0%	120.58	102.50	34
35	Barclays	The Abigail																35
36	JPMCB	Breckenridge Apartments																36
37	Barclays	1106 South Euclid Apartments																37
38	Barclays	River Oaks Apartments																38
39	Barclays	Sun Terrace																39
40	JPMCB	Omni 2 Covington																40
41	RCMC	The Pavilion - Building A																41
42	Barclays	View Pointe																42
43	LCF	Wingate Inn - Durham				73.5%	60.70	44.61	75.6%	65.46	49.49	75.4%	68.81	51.88	75.4%	68.81	51.88	43
44	JPMCB	Omni 3 Hammond																44
45	Barclays	Echelon Building																45
46	JPMCB	Omni 1 Mandeville																46
47	Barclays	Hesperia Regency																47
48	Barclays	Evergreen Apartments																48
49	LCF	Days Inn Charlotte				65.7%	47.83	31.44	73.9%	52.64	38.89	73.9%	52.42	38.72	73.9%	52.42	38.72	49
50	Barclays	Highland Meadows (Fayette)																50
51	Barclays	South View (Broadway)																51
52	Barclays	Villa De La Rosa																52
53	Barclays	The Park																53
54	Barclays	Casa Laurel																54
55	Barclays	White Sands																55
56	Barclays	Sunridge																56
57	Barclays	Highland Springs (Lincoln)																57
58	Barclays	Sun Pointe																58
59	Barclays	Randall Townhomes																59
60	Barclays	Leeward																60
61	Barclays	York Pointe																61
62	Barclays	Village Square II																62
63	LCF	Dollar General - Wilmington																63
64	LCF	Dollar General - Danville																64

 A-1-16

JPMBB Commercial Mortgage Securities Trust 2015-C33

Annex A-1 Footnotes

Annex A-1 Column Heading(s) - Sellers

(1) “JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “Barclays” denotes Barclays Bank PLC, as Mortgage Loan Seller; “LCF” denotes Ladder Capital Finance LLC, as Mortgage Loan Seller; and “RCMC” denotes Redwood Commercial Mortgage Corporation, as Mortgage Loan Seller.

With respect to Loan No. 1, 32 Avenue of the Americas, German American Capital Corporation was co-originator of the whole loan together with JPMCB.

Annex A-1 Column Heading(s) - Units 

(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. 2, DoubleTree Paradise Valley Resort Scottsdale, the mortgage loan collateral on the origination date included an 11,001 square foot office building on a parcel adjacent to the hotel. The loan documents permit the borrower to release this parcel at any time during the term of the mortgage loan, subject to the satisfaction of conditions set forth in the related loan documents.

With respect to Loan No. 14, Town Center II, the property is comprised of a multifamily portion of 84 units and a retail and commercial portion totaling 31,547 square feet.

With respect to Loan No. 15, Los Altos Ranch Market Center, the Units and Occupancy % include a 4,125 square foot pad ground leased to McDonald’s through February 4, 2019 with three five-year extension options remaining.

Annex A-1 Column Heading(s) - Occupancy %, UW Revenues ($), UW NOI ($), UW NCF ($), Largest Tenant, 2nd Largest Tenant, 3rd Largest Tenant, 4th Largest Tenant, 5th Largest Tenant

(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. 2, DoubleTree Paradise Valley Resort Scottsdale, 32.2% of total UW Revenues ($) are attributable to the food and beverage amenities at the property.

With respect to Loan No. 4, DoubleTree Anaheim – Orange County, 22.8% of total UW Revenues ($) are attributable to the food and beverage amenities at the property and 5.2% of total UW Revenues ($) are attributable to the parking garage and parking deck at the property.

With respect to Loan No. 9, New Center One Building, 17.9% of total UW Revenues ($) are attributable to the parking garage on the related property, which contains 1,712 parking spaces.

With respect to Loan No. 31, Crossroads Center, the 5th Largest Tenant, The One Tae Kwan Do, has executed a lease but has not taken occupancy or commenced paying rent and is required to obtain a minor use permit in order to take occupancy. The rent from the tenant has been underwritten and the borrowers were required to make a deposit of $300,000 with respect to this tenant, which will be released when the tenant is in occupancy and starts paying rent.

Annex A-1 Column Heading(s) - Appraised Value ($), Current LTV%, Maturity LTV %

(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.

 A-1-17

With respect to Loan No. 2, DoubleTree Paradise Valley Resort Scottsdale, the Appraised Value ($) represents the “as complete” hypothetical value of $68,600,000, which assumes that the proposed renovations related to the property improvement plan have been completed. The “as-is” value as of July 7, 2015 was $59,100,000, which results in a Current LTV% of approximately 81.2% and a Maturity LTV% of approximately 74.6%.

With respect to Loan No. 4, DoubleTree Anaheim – Orange County, the Appraised Value ($) represents the “as complete” hypothetical value of $83,800,000, which assumes that the proposed renovations related to the property improvement plan have been completed. At origination, a trust related to the loan sponsor posted a $1,000,000 letter of credit for renovations. If at any time the remaining cost to complete the property improvement plan is equal to or less than $500,000, the borrowers may replace the letter of credit delivered at origination with a new letter of credit in the amount of $500,000. The “as-is” value as of September 9, 2015 was $81,200,000, which results in a Current LTV% and Maturity LTV% of 61.6% and 49.9%, respectively.

With respect to Loan No. 17, Holiday Inn Express Ft Lauderdale Air/Cruise Port, the Appraised Value ($) represents the “as complete” hypothetical value of $22,000,000, based on a hypothetical condition that the proposed renovations related to the property improvement plan were completed. The “as-is” value as of September 1, 2015 was $21,000,000, which results in a Current LTV% of approximately 71.4% and a Maturity LTV% of approximately 58.1%.

With respect to Loan No. 28, Residence Inn – Prescott, AZ, the appraisal assumed implementation of a property improvement plan (“PIP”) in the amount of $300,000 because details regarding the PIP were under negotiation at the time of the appraisal. The actual PIP amount required is approximately $1,050,000. Borrower has reserved $650,000 at origination of the mortgage loan and will reserve an additional (i) $25,000 on each of the payment dates in December 2015 and January 2016; and (ii) $43,000 on each of the payment dates from February 2016 through September 2016 to cover the costs of such PIP.

With respect to Loan No. 34, Holiday Inn Express & Suites Dania Beach, the appraisal includes the following extraordinary assumptions: (i) that there are no renovations or property improvement plans required in the near future and that all future capital repairs and renovations will be covered by the Upfront Capex Reserve ($) and Monthly Capex Reserve ($); (ii) that the property will continue to operate as a Holiday Inn Express & Suites or similar brand-affiliated asset during the projection period; (iii) that the property could be sold unencumbered of the related management agreement; and (iv) that the property will achieve stabilized occupancy and ADR levels in September 2018.

Annex A-1 Column Heading(s) - Original Balance ($), Current Balance ($), Maturity / ARD Balance ($)

(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.

Annex A-1 Column Heading(s) - Original Balance ($), Current Balance

(6) With respect to Loan No. 1, 32 Avenue of the Americas, the mortgage loan is part of a whole loan with an original principal amount of $425,000,000 (the “32 Avenue of the Americas Whole Loan”) which is comprised of five pari passu components (Note A-1, Note A-2, Note A-3, Note A-4 and Note A-5). Note A-1 (the “32 Avenue of the Americas Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $125,000,000 and is being contributed to the JPMBB 2015-C33 Trust. Note A-2, Note A-3, Note A-4 and Note A-5 (collectively, the “32 Avenue of the Americas Pari Passu Companion Loans”) have an aggregate outstanding principal balance as of the Cut-off Date of $300,000,000 and are expected to be contributed to one or more future securitization trusts. All loan metrics are based on the 32 Avenue of the Americas Whole Loan balance.

With respect to Loan No. 4, DoubleTree Anaheim – Orange County, the mortgage loan is part of a whole loan with an original principal balance of $50,000,000 (the “DoubleTree Anaheim – Orange County Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 (the “DoubleTree Anaheim – Orange County Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $30,000,000 and is being contributed to the JPMBB 2015-C33 Trust. Note A-2 (the “DoubleTree Anaheim – Orange County Pari Passu Companion Loan”) has an outstanding principal balance as of the Cut-off Date of $20,000,000 and is expected to be contributed to a future securitization trust. All loan level metrics are based on the DoubleTree Anaheim – Orange County Whole Loan balance.

With respect to Loan No. 9, New Center One Building, the mortgage loan is part of a whole loan with an original principal balance of $38,000,000 (the “New Center One Building Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-2 (the “New Center One Building Mortgage Loan”) has an outstanding principal balance as of the Cut-off Date of $18,954,693 and is being contributed to the JPMBB 2015-C33 Trust. Note A-1 (the “New Center One Building Pari Passu Companion Loan”) has an outstanding

 A-1-18

principal balance as of the Cut-off Date of $18,954,693 and was contributed to the JPMBB 2015-C32 Trust. All loan level metrics are based on the New Center One Building Whole Loan balance.

With respect to Loan Nos. 50 and 51, Highland Meadows (Fayette) and South View (Broadway), respectively, the mortgage loans are cross-collateralized and cross-defaulted. All loan level metrics are based on the outstanding combined balance of $3,111,407. The loan documents permit either borrower to release either property from the lien of the security instrument and the cross-collateralization in connection with a defeasance after the permitted defeasance date, subject to the satisfaction of certain conditions set forth in the loan documents, including: (i) defeasance in an amount equal to 115% of the allocated loan amount for such individual property being released, (ii) the post defeasance loan-to-value ratio for the remaining property must not be greater than the lesser of the combined loan-to-value ratio at closing, or the combined loan-to-value ratio immediately before the defeasance; (iii) the debt service coverage ratio must be greater than the greater of the debt service coverage ratio for the 12 full calendar months immediately prior to loan closing, or the debt service coverage ratio for the 12 full calendar months immediately before defeasance; (iv) the debt yield must be the greater than the greater of the debt yield immediately prior to loan closing, or the debt yield immediately before the defeasance; and (v) and satisfaction of the REMIC requirements.

With respect to Loan Nos. 56 and 57, Sunridge and Highland Springs (Lincoln), respectively, the mortgage loans are cross-collateralized and cross-defaulted. All loan level metrics are based on the outstanding combined balance of $2,247,405. The loan documents permit either borrower to release either property from the lien of the security instrument and the cross-collateralization in connection with a defeasance after the permitted defeasance date, subject to the satisfaction of certain conditions set forth in the loan documents, including: (i) defeasance in an amount equal to 115% of the allocated loan amount for such individual property being released, (ii) the post defeasance loan-to-value ratio for the remaining property must not be greater than the lesser of the combined loan-to-value ratio at loan closing, or the combined loan-to-value ratio immediately before the defeasance; (iii) the debt service coverage ratio must be greater than the greater of the debt service coverage ratio for the 12 full calendar months immediately prior to loan closing, or the debt service coverage ratio for the 12 full calendar months immediately before defeasance; (iv) the debt yield must be the greater than the greater of the debt yield immediately prior to loan closing, or the debt yield immediately before the defeasance; and (v) and satisfaction of the REMIC requirements.

With respect to Loan Nos. 61 and 62, York Pointe and Village Square II, respectively, the mortgage loans are cross-collateralized and cross-defaulted. All loan level metrics are based on the outstanding combined balance of $1,782,941. The loan documents permit either borrower to release either property from the lien of the security instrument and the cross-collateralization in connection with a defeasance after the permitted defeasance date, subject to the satisfaction of certain conditions set forth in the loan documents, including: (i) defeasance in an amount equal to 115% of the allocated loan amount for such individual property being released, (ii) the post defeasance loan-to-value ratio for the remaining property must not be greater than the lesser of the combined loan-to-value ratio at loan closing, or the combined loan-to-value ratio immediately before the defeasance; (iii) the debt service coverage ratio must be greater than the greater of the debt service coverage ratio for the 12 full calendar months immediately prior to loan closing, or the debt service coverage ratio for the 12 full calendar months immediately before defeasance; (iv) the debt yield must be the greater than the greater of the debt yield immediately prior to loan closing, or the debt yield immediately before the defeasance; and (v) and satisfaction of the REMIC requirements.

 A-1-19

Annex A-1 Column Heading(s) - Related Borrower

(7) Each number identifies a group of related borrowers. For additional information on the risks arising from the structure of the borrower, please see the section entitled “Risk Factors – The Borrower’s Form of Entity May Cause Special Risks” in the Free Writing Prospectus.

With respect to Loan Nos. 4, 13, 15 and 31, DoubleTree Anaheim - Orange County, Plaza Paseo Del Norte, Los Altos Ranch Market Center and Crossroads Center, respectively, the borrowers own the related properties as tenants-in-common. Please see the section entitled “Risk Factors – Tenancies-in-Common May Hinder Recovery” in the Free Writing Prospectus for additional information.

Annex A-1 Column Heading(s) - Interest Rate %, Admin. Fee%, Net Mortgage Rate%

(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 %”).

Annex A-1 Column Heading(s) - Monthly Debt Service ($)

(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.

Annex A-1 Column Heading(s) - Monthly Debt Service ($), Annual Debt Service ($)

(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.

Annex A-1 Column Heading(s) - Maturity Date, ARD Loan, Final Mat Date

(11) With respect to Loan No. 32, Reasor’s Foods, the mortgage loan has an ARD feature with an anticipated repayment date of November 6, 2025. From and after the anticipated repayment date, the interest rate will increase to 9.33000% per annum, until the final maturity date of November 6, 2030.

With respect to Loan No. 63, Dollar General - Wilmington, the mortgage loan has an ARD feature with an anticipated repayment date of November 6, 2025. From and after the anticipated repayment date, the interest rate will increase to 9.10000% per annum, until the final maturity date of November 6, 2030.

With respect to Loan No. 64, Dollar General - Danville, the mortgage loan has an ARD feature with an anticipated repayment date of November 6, 2025. From and after the anticipated repayment date, the interest rate will increase to 9.10000% per annum, until the final maturity date of November 6, 2030.

Annex A-1 Column Heading(s) - Prepayment Provision (Payments)

(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.

Annex A-1 Column Heading(s) - Historical Nos.

(13) With respect to some mortgage loans, historical financial information may not be available due to when the properties were constructed and/or acquired.

With respect to Loan No. 6, ExchangeRight Net Leased Portfolio 10, historical financials are not available as the properties were acquired by the borrower between June 2015 and September 2015.

With respect to Loan No. 7, The Villas at Sienna Plantation, limited historical financial information is available due to the recent construction of the property, which was completed in 2014.

 A-1-20

With respect to Loan No. 10, Hutton Creek Apartments, 2014 NOI ($) is based on the trailing six months ended December 31, 2014, annualized. Full-year NOI was not available to the loan sponsor because the property was acquired in June 2014.

With respect to Loan No. 22, Mira Bella and San Martin, 2013 Revenues ($), 2013 Total Expenses ($) and 2013 NOI ($) are based on the nine months ending December 31, 2013, annualized. The previous owner purchased the property in April 2013 and as such was only able to provide partial 2013 historical figures to the borrower.

With respect to Loan No. 24, Town Center III, Most Recent Revenues ($), Most Recent Total Expenses ($) and Most Recent NOI ($) are based on the 11 months ending August 31, 2015, annualized, as the property was built in 2014.

With respect to Loan No. 25, Fort Wayne Retail Portfolio, Most Recent Revenues ($), Most Recent Total Expenses ($) and Most Recent NOI ($) are based on the six months ending June 30, 2015, annualized, as the sponsor acquired the mortgaged properties in 2015.

With respect to Loan No. 34, Holiday Inn Express & Suites Dania Beach, limited historical financial information is available due to the construction of the property in 2013.

With respect to Loan No. 32, Reasor’s Foods, the property was acquired after a sale leaseback was completed in 2013, and the borrower has not provided any historical financials.

With respect to Loan No. 63, Dollar General - Wilmington, the property is newly constructed and historical financials are not available.

With respect to Loan No. 64, Dollar General - Danville, the property is newly constructed and historical financials are not available.

Annex A-1 Column Heading(s) - UW NOI ($), UW NCF ($)

(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.

Annex A-1 Column Heading(s) - UW NOI DSCR, UW NCF DSCR

(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.

Annex A-1 Column Heading(s) - Upfront Escrow

(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, 32 Avenue of the Americas, the borrower was required at origination to deposit $2,841,331 for outstanding tenant improvements, $1,796,381 for free rent reserves and $1,067,412 for outstanding leasing commissions.

With respect to Loan No. 2, DoubleTree Paradise Valley Resort Scottsdale, the borrower was required to escrow $9,597,698 into the Upfront Other Reserve ($), which consists of $9,368,462 for renovations related to a property improvement plan and $229,236 for a seasonality reserve.

With respect to Loan No. 13, Plaza Paseo Del Norte, the borrowers were required to deposit the following into the Upfront Other Reserve ($): (i) $647,625 for a roof repair reserve; (ii) $12,560 for a free rent reserve; (iii) $25,629 for a Sears Outlet common area maintenance reserve; and (iv) $5,728 for a Ross Dress for Less common area maintenance reserve.

With respect to Loan No. 17, Holiday Inn Express Ft Lauderdale Air/Cruise Port, the borrower was required to reserve $1,000,000 at origination for renovations related to a property improvement plan.

With respect to Loan No. 31, Crossroads Center, the borrowers were required to escrow $300,000 into The One Tae Kwon Do reserve. Provided no event of default under the related loan documents has occurred, the lender will release The One Tae Kwon Do reserve to the borrowers upon the lender’s receipt of evidence reasonably satisfactory to lender that The

 A-1-21

One Tae Kwan Do has taken occupancy, is paying full, unabated rent pursuant to the terms of the lease and has obtained a minor use permit (or similar permit or approval) in accordance with applicable zoning ordinances, and that all landlord work obligations have been completed and all leasing commissions owed have been paid and an estoppel certificate acceptable to lender has been provided. The borrowers were also required to escrow $100,000 into the Leslie’s Poolmart Inc. reserve. Provided no event of default under the related loan documents has occurred, the lender will release the Leslie’s Poolmart Inc. reserve to the borrower upon the lender’s receipt of an estoppel certificate acceptable to lender, executed by Leslie’s Poolmart Inc. no earlier than May 1, 2016, stating that the tenant is in occupancy and is paying full unabated rent pursuant to the terms of its lease and that the tenant’s termination option has expired (or that there are no tenant termination options under the lease other than with respect to casualty and condemnation).

Annex A-1 Column Heading(s) - Monthly Escrow

(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, 32 Avenue of the Americas, the obligation for the borrower to make deposits into the Monthly RE Tax Reserve ($), Monthly Capex Reserve ($) and Monthly TI/LC Reserve ($) is waived provided that (i) there is no event of default and (ii) the debt service coverage ratio based upon the trailing three-month period is less than 1.15x for two consecutive calendar quarters.

With respect to Loan No. 2, DoubleTree Paradise Valley Resort Scottsdale, the borrower is required to make deposits into the Monthly Capex Reserve ($) in the amount of 3% of gross income from operations for the period commencing on the origination date through the payment date prior to the second anniversary of the origination date and 4% of gross income from operations thereafter, in each case based on the calendar month which is two months prior to the then current payment date.

With respect to Loan No. 3, Propst Promenade, the borrower is required to make deposits into the Monthly Capex Reserve ($) account on each payment date through and including November 6, 2020 in the amount of $7,311.

With respect to Loan No. 4, DoubleTree Anaheim – Orange County, the obligation for the borrowers to make deposits into the Monthly RE Tax Reserve ($) is waived provided that either (i) the lender receives evidence that the hotel manager has paid all such amounts when due or (ii)(a) there is no event of default and (b) the debt service coverage ratio based on the trailing six-month period is at least 1.45x. In addition to the Monthly Capex Reserve ($), the borrowers are required to reserve any amounts required by a property improvement plan (other than the property improvement plan in place at origination of the mortgage loan).

With respect to Loan No. 6, ExchangeRight Net Leased Portfolio 10, upon an event of default, the borrower is required to make deposits into the Monthly TI/LC Reserve ($) account in an amount equal to $11,918.38 and any payables to the borrower in connection with an amendment or modification of a lease, any reduction in rents, or any shortening or surrender of space related to a tenant at the property.

With respect to Loan No. 13, Plaza Paseo Del Norte, if Ross Dress for Less gives notice to vacate, an additional $30,000 will be collected into the Monthly TI/LC Reserve ($).

With respect to Loan No. 15, Los Altos Ranch Market Center, the borrower will not be required to make deposits of $6,250 into the Monthly TI/LC Reserve ($) as long as (i) no event of default has occurred, (ii) the funds in the reserve are no less than $300,000, and (iii) the property maintains a physical occupancy of at least 80.0%.

With respect to Loan No. 20, Holiday Inn – Tewksbury, MA, the borrower is required to make deposits into the Monthly Capex Reserve ($) account in an amount equal to 1/12th of the greater of (i) 4.0% of the gross income from operations of

 A-1-22

the property from the immediately preceding calendar year or (ii) the amount required to be collected pursuant to the related franchise agreement.

With respect to Loan No. 26, Holiday Inn Express & Suites Meadowlands, the borrower is required to make deposits into the Monthly Capex Reserve ($) account in an amount equal to 4.0% of gross income from operations of the property, commencing on the payment date in December 2020. In addition, the borrower is required to make deposits of $62,500 into the Monthly Capex Reserve ($) commencing on the payment date in August 2023.

With respect to Loan No. 28, Residence Inn - Prescott, AZ, beginning on October 6, 2016, the borrower is required to make deposits into the Monthly Capex Reserve ($) account in an amount equal to $10,543.

With respect to Loan No. 29, Homewood Suites – Phoenix Airport, the borrower is required to make deposits into the Monthly Capex Reserve ($) account in an amount equal to 1/12th of the greater of (i) 4.0% of the gross income from operations of the property or (ii) the amount required to be collected pursuant to the related franchise agreement.

With respect to Loan No. 31, Crossroads Center, the borrower will not be required to make deposits of $2,219 into the Monthly TI/LC Reserve ($) as long as (i) no event of default has occurred, (ii) the funds in the reserve are no less than $79,889, and (iii) the property maintains a physical occupancy of at least 84.0%.

With respect to Loan No. 34, Holiday Inn Express & Suites Dania Beach, in addition to the Monthly Capex Reserve ($) deposit, the borrower is required to make deposits in the amount of $7,600 into the Monthly Capex Reserve ($) commencing on the payment date in September 2018.

With respect to Loan No. 41, The Pavilion - Building A, the borrower will not be required to make deposits of $1,407 into the Monthly TI/LC Reserve ($) until November 2017, after which it will also not be required to make such monthly deposits as long as (i) no event of default has occurred, (ii) the funds in the reserve are no less than $67,522, and (iii) the property maintains a physical and economic occupancy of at least 80.0%.

With respect to Loan No. 43, Wingate Inn - Durham, on the origination date, the borrower deposited $66,928 into a seasonality reserve. Following a disbursement from the seasonality reserve, on each payment date occurring in the months of January through October of each year, the borrower will be required to deposit an amount equal to a percentage of the difference between the then-current balance of the reserve and the cap each month, which can be used to cover debt service payments on the payment dates in November and December of each year.

With respect to Loan No. 49, Days Inn Charlotte, on the origination date, the borrower deposited $8,500 into a seasonality reserve. Following a disbursement from the seasonality reserve, on each payment date occurring in the months of January through November of each year, the borrower will be required to deposit an amount equal to a percentage of the difference between the then-current balance of the reserve and the cap each month, which can be used to cover debt service payments on the payment date in December of each year.

Annex A-1 Column Heading(s) - Monthly Other Reserves

With respect to Loan No. 2, DoubleTree Paradise Valley Resort Scottsdale, the Monthly Other Reserve ($) represents a seasonality reserve, and the borrower is required to make deposits of (i) $358,000 on each payment date occurring in January, February, March and April of 2016 and (ii) for each payment date occurring in January, February, March and April for each year thereafter, an amount equal to one-fourth of the amount which, if added to UW NOI ($), would have caused the debt service coverage ratio during the immediately preceding period between June and December (excluding October) to equal 1.00x, as determined by the lender.

With respect to Loan No. 20, Holiday Inn – Tewksbury, MA, beginning on January 6, 2017 and continuing on every sixth payment date thereafter, if the aggregate sum of funds in the PIP reserve, the FF&E reserve and the excess cash reserve is less than $3,405,000, the borrower will pay the lender an amount equal to $250,000 for deposit into the PIP reserve account. The borrower’s failure to make any of these deposits will not constitute an event of default, but will commence a franchise agreement trigger event period, resulting in in-place cash management.

 A-1-23

With respect to Loan No. 28, Residence Inn - Prescott, AZ, the borrower will deposit into the Monthly Other Reserve ($), for a seasonality reserve, on each payment date in December 2015 and January 2016 an amount equal to $25,000. Beginning on February 6, 2016 and on each payment date through and including September 6, 2016, this amount will be equal to $43,000.

Annex A-1 Column Heading(s) - Reserve Caps

(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. 13, Plaza Paseo Del Norte, upon the occurrence of a significant tenant event, the TI/LC Reserve Cap increases to $455,000 from $275,000.

Annex A-1 Column Heading(s) - Largest Tenant, 2nd Largest Tenant, 3rd Largest Tenant, 4th Largest Tenant, 5th Largest Tenant

(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.

Annex A-1 Column Heading(s) - Largest Tenant, 2nd Largest Tenant, 3rd Largest Tenant, 4th Largest Tenant, 5th Largest Tenant

(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.

Annex A-1 Column Heading(s) - Largest Tenant, 2nd Largest Tenant, 3rd Largest Tenant, 4th Largest Tenant, 5th Largest Tenant

(21) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.

With respect to Loan No. 1, 32 Avenue of the Americas, the 2nd Largest Tenant, CenturyLink Communications, LLC, subleases approximately 44,514 square feet of its leased space to the 4th Largest Tenant, Dentsu Holdings USA, Inc. In addition, Dentsu Holdings USA, Inc. has executed a sublease for an additional 64,256 square feet of space from the 5th Largest Tenant, Cambridge University Press and is expected to take occupancy as of January 1, 2016. The 3rd Largest Tenant, TelX – New York 6th Ave. LLC, subleases 60,759 square feet under a sublease from the sixth largest tenant by net rentable area, Tata Communications, through April 2016. TelX – New York 6th Ave. LLC has executed a lease for this space, which is expected to commence in May 2016.

With respect to Loan No. 9, New Center One Building, the Largest Tenant, Henry Ford Health Systems, has the one-time right to terminate its lease related to its 98,489 square foot space as of February 28, 2018, with 12 months’ notice and the payment of a termination fee. The 5th Largest Tenant, Wayne County Health Authority, has the one-time right to terminate its lease beginning on August 29, 2016 if any grant or government funding is terminated or reduced such that operations by the tenant at the property are no longer feasible, with 90 days’ notice and the payment of a termination fee.

With respect to Loan No. 13, Plaza Paseo Del Norte, the 3rd Largest Tenant, Sears Outlet, has the right to contract its space or terminate its lease starting in March 2019 with 30 days’ notice, and the payment of a $100,000 termination fee.

With respect to Loan No. 14, Town Center II, the 5th Largest Tenant, Avalon Park Eye Care, LLC, may terminate its lease in the event that landlord is unable to cure business disruption from a neighboring tenant’s music or other noise. If music or other noise emanating from the neighboring Suite K tenant exceeds a volume level of 23 on the dial of the current music equipment between the hours of 8:00 a.m. and 6:00 p.m. Monday through Friday, the tenant must notify the landlord. The tenant must deliver written notice to the landlord specifying such breach and the landlord will have 90 days to cure the

 A-1-24

breach of the volume restriction. In the event the landlord receives three such notices and the breach is not cured within a three month period, the tenant has the right to terminate its lease.With respect to Loan No. 25, Fort Wayne Retail Portfolio, for the Portland Commons Mortgaged Property, the 3rd Largest Tenant, Bureau of Motor Vehicles, may terminate its lease upon a one year prior written notice to the landlord. The termination fee will be equal to the unamortized tenant improvements installed in the premises, which will be payable no later than 30 days after the termination of this lease.

With respect to Loan No. 31, Crossroads Center, the 3rd Largest Tenant, Leslie’s Poolmart Inc., will have a one-time right to terminate its lease upon 60 days written notice from January 1, 2016 through April 30, 2016, as long as the tenant is not in default under its lease. With respect to the 5th Largest Tenant, The One Tae Kwan Do, if tenant, through no fault of the tenant or not because of its delay, other than delay beyond the reasonable control of tenant, is unable to obtain a minor use permit within 90 days from the date of full execution of the lease, the landlord will have the sole right to approve an extension to tenant to continue efforts to obtain the minor use permit, or the landlord will have the sole right to the terminate lease.

With respect to Loan Nos. 40, 44 and 46, Omni 2 Covington, Omni 3 Hammond and Omni 1 Mandeville, respectively, the loan documents permit the respective borrowers to lease space to affiliates of the borrowers or the guarantors, as long as such affiliate(s) (i) leases less than 10 individual storage units at the related property and (ii) actually uses such units for storage purposes.

With respect to Loan No. 41, The Pavilion - Building A, the Largest Tenant, Buffalo Wild Wings, may either reduce minimum rent by 50% for a period of no longer than six months after December 31, 2018, or may terminate its lease within 60 days following either (a) December 31, 2018 or (b) the last day of the six month rent reduction period set forth above, if $2.4 million minimum sales is not met in the immediately preceding 12-month period. In addition, at the end of any 120-day period in which the required level of occupancy of 65.0% is not met, minimum rent payable will be reduced by 50% until the 65.0% occupancy is met for at least one full calendar month. If at any time 65.0% occupancy is not met for a period in excess of six months, tenant will have the option to terminate its lease upon 30 days’ written notice. In the event that the tenant does not terminate the lease at the end of such six month period, tenant will resume paying full minimum rent. With respect to the 3rd Largest Tenant, Orange Leaf Frozen Yogurt, beginning on the April 17, 2018, if the tenant’s gross sales during any preceding 12-month period are less than $495,000, the tenant will have the right to terminate its lease upon written notice to the landlord given no later than 60 days after the end of such 12-month period. The 4th Largest Tenant, Capriotti’s, will have the right to terminate its lease (or remain open and pay only 75% of the base rent) with 30 days’ prior notice to the landlord, if at any time the occupancy at the property is less than 50.0% for a period of six months or more. If the tenant elects to pay a reduced rent and does not terminate within 60 days, the tenant will return to full base rent and the tenant’s rights and remedies as to that particular breach of the dependent tenancy requirement in the lease will be extinguished.

Annex A-1 Column Heading(s) – Principal / Carveout Guarantor

(22) In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes.

With respect to Loan No. 1, 32 Avenue of the Americas, as long as the property continues to be wholly owned and controlled by the principals of the loan sponsor, there is no separate nonrecourse carve-out guarantor, and the borrower is the sole party responsible for breaches or violations of the nonrecourse carve-out provisions in the loan documents and the related environmental indemnity agreement.

Annex A-1 Column Heading(s) - Lockbox Type

(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.

Annex A-1 Column Heading(s) – Additional Debt Exists (Y/N)

(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 the 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-1-25

With respect to Loan No. 2, DoubleTree Paradise Valley Resort Scottsdale, the borrower entered into an agreement with the franchisor, HLT Existing Franchise Holding LLC, which is an affiliate of Hilton Worldwide Holdings, Inc., to receive $3.0 million for use in connection with the renovations contemplated by the related property improvement plan. The financing is unsecured, and there is no obligation to repay this financing unless the franchise agreement is terminated prior to its stated expiration date or the borrower fails to complete renovation work on the property in accordance with the franchise agreement. The loan documents include a nonrecourse carve-out against the borrower and guarantor for any losses associated with this financing.

 A-1-26