FWP 1 n912_a1-x7.htm FREE WRITING PROSPECTUS

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-206361-10

Free Writing Prospectus dated May 18, 2017

The depositor has filed a registration statement (including a prospectus) with the SEC for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity 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 (866) 669-7629 or by emailing the ABS Syndicate Desk at abs_synd@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 prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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 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


																					Original
								Number of	Property	Property		Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance
Loan #	Seller⁽¹⁾	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype	Year Built	Renovated	Units⁽²⁾	Measure	Occupancy %⁽³⁾	Date	Value ($)⁽⁴⁾	Date	LTV %⁽⁴⁾	Balance ($)⁽⁵⁾⁽⁶⁾	per Unit ($)
1	JPMCB	245 Park Avenue	245 Park Avenue	New York	NY	10167	New York	1	Office	CBD	1965	2006	1,723,993	Square Feet	91.1%	02/28/17	2,210,000,000	04/01/17	48.9%	98,000,000	626
2	JPMCB	211 Main Street	211 Main Street	San Francisco	CA	94105	San Francisco	1	Office	CBD	1973	1998	417,266	Square Feet	100.0%	06/06/17	294,000,000	03/13/17	57.9%	65,219,000	408
3	JPMCB	Browning Place	1603, 1605 & 1607 Lyndon B. Johnson Freeway	Farmers Branch	TX	75234	Dallas	1	Office	Suburban	1983-1984	2016	442,639	Square Feet	85.5%	03/08/17	61,800,000	02/08/17	69.2%	42,840,000	97
4	JPMCB	740 Madison	740 Madison Avenue	New York	NY	10065	New York	1	Retail	Single Tenant	1920	2017	33,176	Square Feet	100.0%	06/01/17	150,000,000	03/13/17	60.0%	40,000,000	2,713
5	JPMCB	Diamond Hill Denver	2420, 2460, 2480 & 2490 West 26th Avenue	Denver	CO	80211	Denver	1	Office	Suburban	1969-1973	2016	374,137	Square Feet	76.5%	03/03/17	51,800,000	02/24/17	61.8%	32,000,000	86
6	JPMCB	Bingham Office Center	30600-30800 Telegraph Road	Bingham Farms	MI	48025	Oakland	1	Office	Suburban	1974		522,379	Square Feet	84.1%	04/24/17	52,000,000	03/07/17	59.6%	31,000,000	59
7	JPMCB	2950 North Hollywood Way	2950 North Hollywood Way	Burbank	CA	91505	Los Angeles	1	Office	Suburban	2001	2017	162,551	Square Feet	100.0%	04/07/17	64,000,000	12/14/16	48.2%	31,000,000	191
8	JPMCB	Marriott Colorado Springs	5580 Tech Center Drive	Colorado Springs	CO	80919	El Paso	1	Hotel	Full Service	1989	2016	309	Rooms	68.9%	12/31/16	40,800,000	12/13/16	62.8%	25,735,000	83,285
9	JPMCB	Pillsbury Portfolio	Various	Various	VT	Various	Various	4	Multifamily	Senior Housing	Various		245	Units	91.7%	01/31/17	39,900,000	12/12/16	60.6%	24,175,000	98,673
9.01	JPMCB	Allenwood	90 Allen Road	South Burlington	VT	05403	Chittenden	1	Multifamily	Senior Housing	1997, 2011		83	Units	92.1%	01/31/17	13,600,000	12/12/16		8,240,000
9.02	JPMCB	Manor South	20 Harbor View Road	South Burlington	VT	05403	Chittenden	1	Multifamily	Senior Housing	1989		62	Units	95.1%	01/31/17	9,900,000	12/12/16		5,998,000
9.03	JPMCB	Homestead	3 Harbor View Drive	Saint Albans	VT	05478	Franklin	1	Multifamily	Senior Housing	2013		56	Units	94.4%	01/31/17	9,100,000	12/12/16		5,514,000
9.04	JPMCB	Harborview	16 Harbor View Road	South Burlington	VT	05403	Chittenden	1	Multifamily	Senior Housing	1998		44	Units	82.7%	01/31/17	7,300,000	12/12/16		4,423,000
10	BSP	Raytheon – 16800 Centretech	16800 East Centretech Parkway	Aurora	CO	80011	Arapahoe	1	Office	Suburban	1987	2014	216,786	Square Feet	100.0%	06/06/17	41,000,000	10/14/16	56.6%	23,200,000	107
11	JPMCB	Humblewood Center	19623-19908 Highway 59 North	Humble	TX	77338	Harris	1	Retail	Anchored	1979-1988	2016	160,897	Square Feet	88.2%	04/07/17	32,130,000	03/04/17	68.9%	22,150,000	138
12	BSP	Wellington Marketplace	13833-13897 Wellington Trace	Wellington	FL	33414	Palm Beach	1	Retail	Anchored	1989	2014	189,213	Square Feet	92.0%	03/01/17	33,975,000	03/02/17	64.8%	22,000,000	116
13	JPMCB	Diamond Hill Apartments	9411 Westheimer Road	Houston	TX	77063	Harris	1	Multifamily	Garden	1968	2015	301	Units	94.0%	03/08/17	29,000,000	03/23/17	74.5%	21,750,000	72,259
14	BSP	Apex Fort Washington	600-602 Office Center Drive	Fort Washington	PA	19034	Montgomery	1	Office	Suburban	1988	2015	388,318	Square Feet	91.9%	02/28/17	84,600,000	01/01/18	64.4%	21,000,000	140
15	JPMCB	Moffett Gateway	1225-1265 Crossman Avenue	Sunnyvale	CA	94089	Santa Clara	1	Office	Suburban	2016		612,691	Square Feet	100.0%	06/01/17	525,000,000	07/20/16	46.3%	20,000,000	397
16	BSP	Walgreens / Rite Aid / Eckerd Portfolio	Various	Various	Various	Various	Various	5	Retail	Freestanding	Various		67,474	Square Feet	100.0%	06/06/17	28,250,000	Various	70.7%	20,000,000	296
16.01	BSP	Walgreens - Carolina	State Road Number 190 & Campo Rico Road	Carolina	PR	00979	NAP	1	Retail	Freestanding	2006		15,660	Square Feet	100.0%	06/06/17	9,125,000	01/24/17		6,460,177
16.02	BSP	Walgreens - Catano	State Road Number 24 & State Road Number 165	Guaynabo	PR	00965	NAP	1	Retail	Freestanding	2005		15,750	Square Feet	100.0%	06/06/17	8,625,000	01/24/17		6,106,195
16.03	BSP	Eckerd (La-Z-Boy)	1825 Jonesboro Road	McDonough	GA	30253	Henry	1	Retail	Freestanding	2004		13,824	Square Feet	100.0%	06/06/17	3,850,000	02/10/17		2,725,664
16.04	BSP	Rite Aid - Shelby	51037 Van Dyke Avenue	Shelby Township	MI	48316	Macomb	1	Retail	Freestanding	1999		11,180	Square Feet	100.0%	06/06/17	3,625,000	02/06/17		2,566,372
16.05	BSP	Rite Aid - Coldwater	450 East Chicago Street	Coldwater	MI	49036	Branch	1	Retail	Freestanding	1998		11,060	Square Feet	100.0%	06/06/17	3,025,000	01/25/17		2,141,593
17	SMF VI	Fireside Self Storage Portfolio	Various	Various	Various	Various	Various	5	Self Storage	Self Storage	Various		1,986	Units	88.2%	03/24/17	22,180,000	02/24/17	68.5%	15,187,500	7,647
17.01	SMF VI	Castleton Self Storage	8525 Castleton Square Drive	Indianapolis	IN	46250	Marion	1	Self Storage	Self Storage	2007		624	Units	88.8%	03/24/17	8,000,000	02/24/17		5,925,000
17.02	SMF VI	Raytown Storage	9624 East 350 Highway	Raytown	MO	64133	Jackson	1	Self Storage	Self Storage	1978		399	Units	84.5%	03/24/17	3,880,000	02/24/17		2,850,000
17.03	SMF VI	State Street Storage	5500 State Avenue	Kansas City	KS	66102	Wyandotte	1	Self Storage	Self Storage	1986		368	Units	87.2%	03/24/17	3,930,000	02/24/17		2,700,000
17.04	SMF VI	Beachway Self Storage	749 Beachway Drive	Indianapolis	IN	46224	Marion	1	Self Storage	Self Storage	1995		348	Units	89.7%	03/24/17	3,450,000	02/24/17		1,950,000
17.05	SMF VI	Delaware Storage	1201 North 130th Street	Kansas City	KS	66109	Wyandotte	1	Self Storage	Self Storage	2007		247	Units	91.9%	03/24/17	2,920,000	02/24/17		1,762,500
18	BSP	Island View Crossing	1414 Radcliffe Street	Bristol	PA	19007	Bucks	1	Office	Suburban	1919	2004	180,187	Square Feet	94.0%	03/29/17	20,000,000	12/16/16	71.5%	14,300,000	79
19	JPMCB	Modesto Springhill Suites	1901 West Orangeburg Avenue	Modesto	CA	95350	Stanislaus	1	Hotel	Limited Service	2007	2015	111	Rooms	84.2%	01/31/17	22,000,000	12/01/16	64.5%	14,200,000	127,928
20	BSP	Home Depot - Bridgeport	656 Reservoir Avenue	Bridgeport	CT	06606	Fairfield	1	Retail	Freestanding	1994		107,000	Square Feet	100.0%	06/06/17	20,750,000	01/31/17	66.5%	13,800,000	129
21	BSP	Romulus Airport Park	9300 Harrison Road	Romulus	MI	48174	Wayne	1	Industrial	Flex	1978, 1987		649,472	Square Feet	85.8%	03/03/17	25,100,000	02/10/17	53.0%	13,300,000	20
22	JPMCB	Courtyard Marriott Clemson	201 Canoy Lane	Clemson	SC	29631	Pickens	1	Hotel	Limited Service	2009		110	Rooms	70.9%	03/31/17	19,400,000	11/03/16	66.2%	12,940,000	117,636
23	SMF VI	Knights Road Shopping Center	4000 Woodhaven Road	Philadelphia	PA	19154	Philadelphia	1	Retail	Anchored	1961	2010	75,201	Square Feet	91.2%	04/01/17	18,900,000	01/04/17	66.1%	12,500,000	166
24	SMF VI	Monroe Park Tower	101 North Monroe Street	Tallahassee	FL	32301	Leon	1	Office	CBD	1984	2015	112,003	Square Feet	87.9%	02/21/17	18,000,000	01/27/17	68.4%	12,360,000	110
25	JPMCB	Elk Grove Hampton Inn	2305 Longport Court	Elk Grove	CA	95758	Sacramento	1	Hotel	Limited Service	2007		110	Rooms	77.1%	01/31/17	16,500,000	12/01/16	63.6%	10,500,000	95,455
26	SMF VI	Atrium Office	5001 East Commercenter Drive	Bakersfield	CA	93309	Kern	1	Office	Suburban	1984		76,579	Square Feet	82.9%	12/01/16	15,700,000	09/15/16	66.2%	10,390,000	136
27	JPMCB	Quail Creek	7835 Grow Lane	Houston	TX	77040	Harris	1	Multifamily	Garden	1977	2016	192	Units	94.3%	03/27/17	13,700,000	03/03/17	71.1%	9,750,000	50,781
28	SMF VI	Holiday Inn Express - Augusta	444 Broad Street	Augusta	GA	30901	Richmond	1	Hotel	Limited Service	1965	2013	117	Rooms	66.4%	01/31/17	16,200,000	03/13/17	58.0%	9,400,000	80,342
29	SMF VI	Romeo Commons	18309-18517 Hall Road	Macomb Township	MI	48044	Macomb	1	Retail	Shadow Anchored	1986	2007	76,636	Square Feet	97.5%	03/01/17	14,300,000	01/13/17	65.4%	9,375,000	122
30	SMF VI	106th South Office Building	10421 South Jordan Gateway	South Jordan	UT	84095	Salt Lake	1	Office	Suburban	1998		67,689	Square Feet	100.0%	03/30/17	12,700,000	02/22/17	72.4%	9,200,000	136
31	SMF VI	Barrington Town Center	70-130 Barrington Town Square Drive	Aurora	OH	44202	Portage	1	Retail	Anchored	1996-2003		112,631	Square Feet	94.9%	03/24/17	13,550,000	12/16/16	67.7%	9,170,000	81
32	SMF VI	Pangea 16	Various	Various	IL	Various	Cook	18	Multifamily	Garden	Various	2016	212	Units	98.1%	03/27/17	15,575,000	02/17/17	57.8%	9,000,000	42,453
32.01	SMF VI	7752 South Cornell Avenue	7752 South Cornell Avenue	Chicago	IL	60649	Cook	1	Multifamily	Garden	1927	2016	21	Units	100.0%	03/27/17	1,450,000	02/17/17		837,881
32.02	SMF VI	7120-7132 South Wabash Avenue	7120-7132 South Wabash Avenue	Chicago	IL	60619	Cook	1	Multifamily	Garden	1913	2016	18	Units	94.4%	03/27/17	1,250,000	02/17/17		722,311
32.03	SMF VI	6832 South Crandon Avenue	6832 South Crandon Avenue	Chicago	IL	60649	Cook	1	Multifamily	Garden	1961	2016	20	Units	100.0%	03/27/17	1,150,000	02/17/17		664,526
32.04	SMF VI	14015 South Tracy Avenue	14015 South Tracy Avenue	Riverdale	IL	60827	Cook	1	Multifamily	Garden	1964	2016	18	Units	100.0%	03/27/17	1,150,000	02/17/17		664,526
32.05	SMF VI	14021 South Tracy Avenue	14021 South Tracy Avenue	Riverdale	IL	60827	Cook	1	Multifamily	Garden	1964	2016	18	Units	100.0%	03/27/17	1,150,000	02/17/17		664,526
32.06	SMF VI	3560 West Cermak Road	3560 West Cermak Road	Chicago	IL	60623	Cook	1	Multifamily	Garden	1905	2016	12	Units	91.7%	03/27/17	1,100,000	02/17/17		635,634
32.07	SMF VI	7654 South Marshfield Avenue	7654 South Marshfield Avenue	Chicago	IL	60620	Cook	1	Multifamily	Garden	1918	2016	12	Units	100.0%	03/27/17	950,000	02/17/17		548,957
32.08	SMF VI	708 South Karlov Avenue	708 South Karlov Avenue	Chicago	IL	60624	Cook	1	Multifamily	Garden	1915	2016	10	Units	100.0%	03/27/17	850,000	02/17/17		491,172
32.09	SMF VI	14119 South Tracy Avenue	14119 South Tracy Avenue	Riverdale	IL	60827	Cook	1	Multifamily	Garden	1964	2016	12	Units	100.0%	03/27/17	800,000	02/17/17		462,279
32.10	SMF VI	701 North Lotus Avenue	701 North Lotus Avenue	Chicago	IL	60644	Cook	1	Multifamily	Garden	1925	2016	8	Units	100.0%	03/27/17	800,000	02/17/17		462,279
32.11	SMF VI	404 South 4th Avenue	404 South 4th Avenue	Maywood	IL	60153	Cook	1	Multifamily	Garden	1929	2016	7	Units	100.0%	03/27/17	725,000	02/17/17		418,941
32.12	SMF VI	7254 South University Avenue	7254 South University Avenue	Chicago	IL	60619	Cook	1	Multifamily	Garden	1916	2016	10	Units	100.0%	03/27/17	700,000	02/17/17		404,494
32.13	SMF VI	464 Gordon Avenue	464 Gordon Avenue	Calumet City	IL	60409	Cook	1	Multifamily	Garden	1963	2016	9	Units	100.0%	03/27/17	650,000	02/17/17		375,602
32.14	SMF VI	470 Gordon Avenue	470 Gordon Avenue	Calumet City	IL	60409	Cook	1	Multifamily	Garden	1963	2016	9	Units	100.0%	03/27/17	650,000	02/17/17		375,602
32.15	SMF VI	7210 South Yates Boulevard	7210 South Yates Boulevard	Chicago	IL	60649	Cook	1	Multifamily	Garden	1915	2016	6	Units	100.0%	03/27/17	650,000	02/17/17		375,602
32.16	SMF VI	7236 South Yates Boulevard	7236 South Yates Boulevard	Chicago	IL	60649	Cook	1	Multifamily	Garden	1914	2016	6	Units	83.3%	03/27/17	600,000	02/17/17		346,709
32.17	SMF VI	7249-7153 South Blackstone Avenue	7249-7153 South Blackstone Avenue	Chicago	IL	60619	Cook	1	Multifamily	Garden	1915	2016	10	Units	90.0%	03/27/17	550,000	02/17/17		317,817
32.18	SMF VI	14100 South Tracy Avenue	14100 South Tracy Avenue	Riverdale	IL	60827	Cook	1	Multifamily	Garden	1964	2016	6	Units	100.0%	03/27/17	400,000	02/17/17		231,140
33	SMF VI	Village Center Plaza	23930 Westheimer Parkway	Katy	TX	77494	Fort Bend	1	Retail	Shadow Anchored	2005		36,124	Square Feet	100.0%	04/06/17	11,700,000	03/03/17	70.9%	8,300,000	230
34	JPMCB	1201 Oak Lawn	1201 Oak Lawn Avenue	Dallas	TX	75207	Dallas	1	Industrial	Flex	1963	2015	39,650	Square Feet	100.0%	04/03/17	12,450,000	03/14/17	66.3%	8,250,000	208
35	BSP	Chancellor Square Orlando	2400 West Sand Lake Road	Orlando	FL	32809	Orange	1	Industrial	Flex	1982	2013	141,778	Square Feet	91.2%	03/07/17	12,100,000	02/24/17	63.0%	7,625,000	54
36	SMF VI	Paradise Victoria Village	1145 & 1171 South Victoria Avenue	Ventura	CA	93003	Ventura	1	Retail	Shadow Anchored	2003		18,177	Square Feet	100.0%	03/27/17	11,300,000	01/31/17	56.6%	6,400,000	352
37	BSP	Rio Bravo Square	3211-3231 Coors Boulevard Southwest	Albuquerque	NM	87121	Bernalillo	1	Retail	Anchored	1989	1998	92,626	Square Feet	79.0%	04/01/17	10,300,000	01/11/17	60.6%	6,250,000	67
38	SMF VI	Green River Promenade	4300 Green River Road	Corona	CA	92880	Riverside	1	Retail	Unanchored	1993		40,756	Square Feet	97.2%	03/21/17	8,900,000	02/26/17	62.8%	5,600,000	137
39	BSP	Sleep Inn Charlotte	8525 North Tryon Street	Charlotte	NC	28262	Mecklenburg	1	Hotel	Limited Service	1997		120	Rooms	65.7%	02/28/17	11,000,000	02/10/17	49.8%	5,500,000	45,833
40	BSP	NW Florida Apartment Portfolio	Various	Various	FL	Various	Various	3	Multifamily	Garden	Various		175	Units	90.3%	04/01/17	9,040,000	10/03/16	59.8%	5,450,000	31,143
40.01	BSP	Southern Gardens	500 Kelly Mill Road	Valparaiso	FL	32580	Okaloosa	1	Multifamily	Garden	1987		84	Units	89.3%	04/01/17	4,600,000	10/03/16		2,826,089
40.02	BSP	Southern Breeze	4600 Range Road	Niceville	FL	32578	Okaloosa	1	Multifamily	Garden	1984		36	Units	91.7%	04/01/17	2,260,000	10/03/16		1,388,871
40.03	BSP	Southern Springs	125 North Davis Lane	Defuniak Springs	FL	32435	Walton	1	Multifamily	Garden	1984, 2006		55	Units	90.9%	04/01/17	2,180,000	10/03/16		1,235,040
41	SMF VI	Airport Center Warehouses	3750 Northwest 28th Street	Miami	FL	33142	Miami-Dade	1	Industrial	Flex	1978		50,800	Square Feet	100.0%	03/13/17	6,800,000	02/21/17	68.4%	4,650,000	92
42	SMF VI	9600 Perry Highway	9600 Perry Highway	Pittsburgh	PA	15237	Allegheny	1	Mixed Use	Office/Retail	1972	1998	44,396	Square Feet	95.4%	03/24/17	5,500,000	02/24/17	72.1%	3,975,000	90

A-1-1

ANNEX A-1


				Current						Net						Partial IO	Partial IO Loan
			Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Last IO	First P&I	Rem.	Rem.			Payment	Grace Period	Grace Period	Maturity
Loan #	Seller⁽¹⁾	Property Name	Balance ($)⁽⁵⁾⁽⁶⁾	per Unit ($)	Pool Balance	Loan	Borrower⁽⁷⁾	Rate %⁽⁸⁾	Fee %⁽⁸⁾	Rate %⁽⁸⁾	Accrual Type	Service ($)^(9)(10)	Service ($)⁽¹⁰⁾	Note Date	Payment Date	Payment	Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Date⁽¹¹⁾
1	JPMCB	245 Park Avenue	98,000,000	626	12.5%	No	No	3.66940	0.01315	3.65625	Actual/360	303,829.72	3,645,956.61	05/05/17	07/01/17			120	0	120	0	1	0	0	06/01/27
2	JPMCB	211 Main Street	65,219,000	408	8.3%	No	No	3.55470	0.01440	3.54030	Actual/360	195,878.25	2,350,538.96	03/28/17	05/06/17			82	0	84	2	6	0	0	04/06/24
3	JPMCB	Browning Place	42,749,531	97	5.4%	No	No	5.34200	0.01880	5.32320	Actual/360	239,011.09	2,868,133.08	03/31/17	05/01/17			58	358	0	2	1	0	0	04/01/22
4	JPMCB	740 Madison	40,000,000	2,713	5.1%	No	No	4.00000	0.01440	3.98560	Actual/360	135,185.19	1,622,222.22	04/05/17	06/01/17			119	0	120	1	1	0	0	05/01/27
5	JPMCB	Diamond Hill Denver	32,000,000	86	4.1%	No	No	5.14800	0.01880	5.12920	Actual/360	174,688.96	2,096,267.52	03/20/17	05/01/17	04/01/19	05/01/19	58	360	24	2	1	0	0	04/01/22
6	JPMCB	Bingham Office Center	31,000,000	59	3.9%	No	No	4.25387	0.06630	4.18757	Actual/360	152,571.63	1,830,859.56	05/01/17	06/01/17	05/01/18	06/01/18	119	360	12	1	1	0	5 (Once per year)	05/01/27
7	JPMCB	2950 North Hollywood Way	30,842,460	190	3.9%	No	No	4.73200	0.01880	4.71320	Actual/360	161,374.51	1,936,494.12	01/27/17	03/01/17			116	356	0	4	1	5	5	02/01/27
8	JPMCB	Marriott Colorado Springs	25,611,823	82,886	3.3%	No	No	5.06000	0.03880	5.02120	Actual/360	139,096.27	1,669,155.24	01/31/17	03/01/17			116	356	0	4	1	0	5 (Once per year)	02/01/27
9	JPMCB	Pillsbury Portfolio	24,175,000	98,673	3.1%	No	No	5.23800	0.01880	5.21920	Actual/360	133,315.62	1,599,787.44	05/05/17	07/01/17			84	360	0	0	1	0	0	06/01/24
9.01	JPMCB	Allenwood	8,240,000		1.0%
9.02	JPMCB	Manor South	5,998,000		0.8%
9.03	JPMCB	Homestead	5,514,000		0.7%
9.04	JPMCB	Harborview	4,423,000		0.6%
10	BSP	Raytheon – 16800 Centretech	23,200,000	107	2.9%	No	No	5.30000	0.01880	5.28120	Actual/360	103,889.81	1,246,677.72	12/16/16	02/06/17			115	0	120	5	6	0	0	01/06/27
11	JPMCB	Humblewood Center	22,150,000	138	2.8%	No	No	4.57400	0.04880	4.52520	Actual/360	113,206.81	1,358,481.72	04/07/17	06/01/17	05/01/19	06/01/19	59	360	24	1	1	0	0	05/01/22
12	BSP	Wellington Marketplace	22,000,000	116	2.8%	No	No	5.12000	0.01880	5.10120	Actual/360	119,719.46	1,436,633.52	03/30/17	05/06/17	04/06/21	05/06/21	118	360	48	2	6	0	0	04/06/27
13	JPMCB	Diamond Hill Apartments	21,600,521	71,763	2.7%	No	Yes - Group 1	5.09600	0.04880	5.04720	Actual/360	118,038.12	1,416,457.44	11/02/16	01/01/17			54	354	0	6	1	0	0	12/01/21
14	BSP	Apex Fort Washington	21,000,000	140	2.7%	No	No	5.28000	0.01880	5.26120	Actual/360	116,353.29	1,396,239.52	02/17/17	04/06/17	03/06/19	04/06/19	117	360	24	3	6	0	0	03/06/27
15	JPMCB	Moffett Gateway	20,000,000	397	2.5%	No	No	3.31940	0.01440	3.30500	Actual/360	97,202.66	1,166,431.89	09/22/16	11/01/16	10/01/21	11/01/21	118	360	60	8	1	0	0	04/01/27
16	BSP	Walgreens / Rite Aid / Eckerd Portfolio	19,976,173	296	2.5%	No	No	5.15000	0.01880	5.13120	Actual/360	112,521.83	1,350,261.96	04/07/17	06/06/17			119	335	0	1	6	0	0	05/06/27
16.01	BSP	Walgreens - Carolina	6,452,481		0.8%
16.02	BSP	Walgreens - Catano	6,098,920		0.8%
16.03	BSP	Eckerd (La-Z-Boy)	2,722,416		0.3%
16.04	BSP	Rite Aid - Shelby	2,563,314		0.3%
16.05	BSP	Rite Aid - Coldwater	2,139,041		0.3%
17	SMF VI	Fireside Self Storage Portfolio	15,187,500	7,647	1.9%	No	No	4.88000	0.01880	4.86120	Actual/360	80,419.60	965,035.20	03/29/17	05/06/17	10/06/18	11/06/18	118	360	18	2	6	0	0	04/06/27
17.01	SMF VI	Castleton Self Storage	5,925,000		0.8%
17.02	SMF VI	Raytown Storage	2,850,000		0.4%
17.03	SMF VI	State Street Storage	2,700,000		0.3%
17.04	SMF VI	Beachway Self Storage	1,950,000		0.2%
17.05	SMF VI	Delaware Storage	1,762,500		0.2%
18	BSP	Island View Crossing	14,300,000	79	1.8%	No	No	5.40000	0.01880	5.38120	Actual/360	80,298.90	963,586.80	02/06/17	03/06/17	02/06/19	03/06/19	116	360	24	4	6	0	0	02/06/27
19	JPMCB	Modesto Springhill Suites	14,200,000	127,928	1.8%	No	Yes - Group 2	5.32000	0.01880	5.30120	Actual/360	79,029.72	948,356.64	12/22/16	02/01/17	01/01/20	02/01/20	115	360	36	5	1	0	0	01/01/27
20	BSP	Home Depot - Bridgeport	13,800,000	129	1.8%	No	No	5.15000	0.01880	5.13120	Actual/360	60,047.57	720,570.84	02/27/17	04/06/17			117	0	120	3	6	0	0	03/06/27
21	BSP	Romulus Airport Park	13,300,000	20	1.7%	No	No	4.16000	0.01880	4.14120	Actual/360	46,747.04	560,964.48	03/22/17	05/06/17			118	0	120	2	6	0	0	04/06/27
22	JPMCB	Courtyard Marriott Clemson	12,842,665	116,752	1.6%	No	No	4.63700	0.01880	4.61820	Actual/360	66,622.62	799,471.44	11/29/16	01/01/17			114	354	0	6	1	0	0	12/01/26
23	SMF VI	Knights Road Shopping Center	12,500,000	166	1.6%	No	No	4.96200	0.01880	4.94320	Actual/360	66,812.70	801,752.40	04/06/17	05/06/17	04/06/19	05/06/19	118	360	24	2	6	0	0	04/06/27
24	SMF VI	Monroe Park Tower	12,318,265	110	1.6%	No	No	4.95100	0.01880	4.93220	Actual/360	65,981.51	791,778.12	02/28/17	04/06/17			117	357	0	3	6	0	0	03/06/27
25	JPMCB	Elk Grove Hampton Inn	10,500,000	95,455	1.3%	No	Yes - Group 2	5.20600	0.01880	5.18720	Actual/360	57,695.57	692,346.84	12/28/16	02/01/17	01/01/20	02/01/20	115	360	36	5	1	0	0	01/01/27
26	SMF VI	Atrium Office	10,390,000	136	1.3%	No	No	5.11600	0.01880	5.09720	Actual/360	56,514.67	678,176.04	12/15/16	02/06/17	01/06/20	02/06/20	115	360	36	5	6	0	0	01/06/27
27	JPMCB	Quail Creek	9,739,799	50,728	1.2%	No	Yes - Group 1	5.06600	0.05880	5.00720	Actual/360	52,734.09	632,809.08	04/07/17	06/01/17			59	359	0	1	1	0	0	05/01/22
28	SMF VI	Holiday Inn Express - Augusta	9,389,964	80,256	1.2%	No	No	4.98000	0.01880	4.96120	Actual/360	50,346.40	604,156.80	04/10/17	06/06/17			119	359	0	1	6	0	0	05/06/27
29	SMF VI	Romeo Commons	9,345,453	122	1.2%	No	No	5.26700	0.06630	5.20070	Actual/360	51,867.85	622,414.20	03/03/17	04/06/17			117	357	0	3	6	0	0	03/06/27
30	SMF VI	106th South Office Building	9,200,000	136	1.2%	No	No	5.00500	0.01880	4.98620	Actual/360	49,415.71	592,988.52	03/31/17	05/06/17	04/06/21	05/06/21	118	360	48	2	6	0	0	04/06/27
31	SMF VI	Barrington Town Center	9,170,000	81	1.2%	No	No	4.91000	0.05880	4.85120	Actual/360	48,723.39	584,680.68	03/28/17	05/06/17	04/06/19	05/06/19	118	360	24	2	6	0	0	04/06/27
32	SMF VI	Pangea 16	9,000,000	42,453	1.1%	No	No	4.71500	0.01880	4.69620	Actual/360	35,853.65	430,243.75	03/30/17	05/06/17			118	0	120	2	6	0	0	04/06/27
32.01	SMF VI	7752 South Cornell Avenue	837,881		0.1%
32.02	SMF VI	7120-7132 South Wabash Avenue	722,311		0.1%
32.03	SMF VI	6832 South Crandon Avenue	664,526		0.1%
32.04	SMF VI	14015 South Tracy Avenue	664,526		0.1%
32.05	SMF VI	14021 South Tracy Avenue	664,526		0.1%
32.06	SMF VI	3560 West Cermak Road	635,634		0.1%
32.07	SMF VI	7654 South Marshfield Avenue	548,957		0.1%
32.08	SMF VI	708 South Karlov Avenue	491,172		0.1%
32.09	SMF VI	14119 South Tracy Avenue	462,279		0.1%
32.10	SMF VI	701 North Lotus Avenue	462,279		0.1%
32.11	SMF VI	404 South 4th Avenue	418,941		0.1%
32.12	SMF VI	7254 South University Avenue	404,494		0.1%
32.13	SMF VI	464 Gordon Avenue	375,602		0.0%
32.14	SMF VI	470 Gordon Avenue	375,602		0.0%
32.15	SMF VI	7210 South Yates Boulevard	375,602		0.0%
32.16	SMF VI	7236 South Yates Boulevard	346,709		0.0%
32.17	SMF VI	7249-7153 South Blackstone Avenue	317,817		0.0%
32.18	SMF VI	14100 South Tracy Avenue	231,140		0.0%
33	SMF VI	Village Center Plaza	8,300,000	230	1.1%	No	No	5.02000	0.01880	5.00120	Actual/360	44,657.70	535,892.40	03/31/17	05/06/17	04/06/19	05/06/19	118	360	24	2	6	0	0	04/06/27
34	JPMCB	1201 Oak Lawn	8,250,000	208	1.0%	No	No	4.75000	0.01880	4.73120	Actual/360	43,035.91	516,430.92	04/07/17	06/01/17	05/01/20	06/01/20	119	360	36	1	1	0	0	05/01/27
35	BSP	Chancellor Square Orlando	7,625,000	54	1.0%	No	No	4.81000	0.01880	4.79120	Actual/360	40,051.84	480,622.08	03/17/17	05/06/17	04/06/22	05/06/22	118	360	60	2	6	0	0	04/06/27
36	SMF VI	Paradise Victoria Village	6,400,000	352	0.8%	No	No	4.81300	0.01880	4.79420	Actual/360	26,025.85	312,310.22	03/29/17	05/06/17			118	0	120	2	6	0	0	04/06/27
37	BSP	Rio Bravo Square	6,243,606	67	0.8%	No	No	5.16000	0.01880	5.14120	Actual/360	34,165.16	409,981.92	04/25/17	06/06/17			119	359	0	1	6	0	0	05/06/27
38	SMF VI	Green River Promenade	5,587,020	137	0.7%	No	No	4.89800	0.01880	4.87920	Actual/360	29,713.89	356,566.68	03/23/17	05/06/17			118	358	0	2	6	0	0	04/06/27
39	BSP	Sleep Inn Charlotte	5,483,026	45,692	0.7%	No	No	5.27000	0.01880	5.25120	Actual/360	33,023.55	396,282.60	03/31/17	05/06/17			118	298	0	2	6	0	0	04/06/27
40	BSP	NW Florida Apartment Portfolio	5,408,983	30,908	0.7%	No	No	5.53300	0.01880	5.51420	Actual/360	32,590.63	391,087.60	12/22/16	02/06/17			115	295	0	5	6	0	0	01/06/27
40.01	BSP	Southern Gardens	2,804,819		0.4%
40.02	BSP	Southern Breeze	1,378,418		0.2%
40.03	BSP	Southern Springs	1,225,745		0.2%
41	SMF VI	Airport Center Warehouses	4,650,000	92	0.6%	No	No	5.11300	0.01880	5.09420	Actual/360	25,284.32	303,411.84	03/14/17	05/06/17	04/06/20	05/06/20	118	360	36	2	6	0	0	04/06/27
42	SMF VI	9600 Perry Highway	3,966,378	89	0.5%	No	No	5.21600	0.05880	5.15720	Actual/360	21,866.46	262,397.52	03/23/17	05/06/17			118	358	0	2	6	0	0	04/06/27

A-1-2

ANNEX A-1

								HISTORICAL FINANCIALS⁽¹³⁾

				Final	Maturity/ARD	Maturity	Prepayment	2014	2014	2014	2015	2015	2015	2016	2016	2016	Most Recent	Most Recent	Most Recent
Loan #	Seller⁽¹⁾	Property Name	ARD Loan⁽¹¹⁾	Mat Date⁽¹¹⁾	Balance ($)⁽⁵⁾	LTV %⁽⁴⁾	Provision (Payments)⁽¹²⁾	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
1	JPMCB	245 Park Avenue	No		98,000,000	48.9%	L(24),Def(92),O(4)	150,892,259	52,333,954	98,558,305	160,661,057	57,993,351	102,667,706	167,638,950	60,922,988	106,715,962	168,887,445	61,210,770	107,676,675	03/31/17
2	JPMCB	211 Main Street	No		65,219,000	57.9%	Grtr1%orYM(26),DeforGrtr1%orYM(51),O(7)	11,835,263	2,081,659	9,753,604	11,986,057	2,163,738	9,822,319	12,007,034	2,236,172	9,770,862
3	JPMCB	Browning Place	No		39,710,047	64.3%	L(25),Grtr1%orYM(11),O(24)	6,144,019	3,194,602	2,949,417	7,435,852	3,261,721	4,174,131	8,300,907	3,417,243	4,883,664	8,406,717	3,212,096	5,194,621	03/31/17
4	JPMCB	740 Madison	Yes	05/01/29	40,000,000	60.0%	L(25),Grtr1%orYM(92),O(3)
5	JPMCB	Diamond Hill Denver	No		30,625,136	59.1%	L(24),Grtr1%orYM(11),O(25)	5,854,668	2,937,952	2,916,716	5,790,661	2,995,682	2,794,979	6,304,497	3,025,349	3,279,149	6,391,274	3,071,486	3,319,789	02/28/17
6	JPMCB	Bingham Office Center	No		25,591,842	49.2%	L(25),Grtr1%orYM(91),O(4)	6,722,025	3,177,278	3,544,747	6,576,486	2,943,902	3,632,584	6,734,658	2,982,522	3,752,136	6,895,740	3,016,212	3,879,529	03/31/17
7	JPMCB	2950 North Hollywood Way	No		25,254,754	39.5%	L(28),Def(88),O(4)	5,105,150	1,700,492	3,404,658	5,029,262	1,780,780	3,248,482	4,017,945	1,620,021	2,397,924
8	JPMCB	Marriott Colorado Springs	No		21,193,253	51.9%	L(25),Grtr1%orYM(93),O(2)	10,369,468	8,398,943	1,970,525	11,971,052	8,933,127	3,037,925	13,297,687	9,761,080	3,536,607
9	JPMCB	Pillsbury Portfolio	No		21,511,582	53.9%	L(24),Grtr1%orYM(57),O(3)	10,393,960	7,933,460	2,460,500	10,574,861	8,061,459	2,513,402	10,862,145	7,744,898	3,117,248	10,971,262	7,798,216	3,173,046	03/31/17
9.01	JPMCB	Allenwood			7,332,179			3,494,785	2,443,772	1,051,013	3,563,341	2,660,684	902,657	3,685,333	2,524,650	1,160,683	3,698,163	2,519,596	1,178,566	03/31/17
9.02	JPMCB	Manor South			5,337,186			3,269,247	2,894,629	374,618	3,227,028	2,671,221	555,808	3,377,593	2,563,128	814,465	3,460,224	2,639,418	820,807	03/31/17
9.03	JPMCB	Homestead			4,906,509			2,489,705	1,959,318	530,387	2,693,039	2,026,090	666,949	2,632,022	1,978,345	653,677	2,668,438	1,973,089	695,350	03/31/17
9.04	JPMCB	Harborview			3,935,707			1,140,223	635,741	504,482	1,091,454	703,465	387,989	1,167,198	678,774	488,423	1,144,436	666,113	478,323	03/31/17
10	BSP	Raytheon – 16800 Centretech	No		23,200,000	56.6%	L(29),Def(87),O(4)				3,523,078	0	3,523,078	2,745,860	0	2,745,860	2,669,002	0	2,669,002	02/28/17
11	JPMCB	Humblewood Center	No		21,089,495	65.6%	L(25),Def(32),O(3)	3,716,067	966,919	2,749,148	3,398,817	1,048,936	2,349,881	3,826,363	1,146,252	2,680,111
12	BSP	Wellington Marketplace	No		19,935,614	58.7%	L(26),Def(90),O(4)	2,722,227	992,122	1,730,105	2,824,577	992,742	1,831,835	2,966,717	1,055,813	1,910,904	3,028,863	1,063,730	1,965,133	02/28/17
13	JPMCB	Diamond Hill Apartments	No		20,087,203	69.3%	L(25),Grtr1%orYM(32),O(3)	2,757,589	1,421,015	1,336,574	2,943,177	1,507,361	1,435,816	3,256,468	1,692,018	1,564,450	3,282,796	1,705,508	1,577,288	01/31/17
14	BSP	Apex Fort Washington	No		18,300,643	56.1%	L(27),Def(89),O(4)				6,620,651	3,686,902	2,933,749	5,049,485	3,355,461	1,694,024	5,108,224	3,202,404	1,905,820	02/28/17
15	JPMCB	Moffett Gateway	No		16,990,665	39.3%	L(32),Def(87),O(7)
16	BSP	Walgreens / Rite Aid / Eckerd Portfolio	No		16,002,700	56.6%	L(25),Def(91),O(4)	2,030,539	0	2,030,539	2,030,539	0	2,030,539	2,030,539	0	2,030,539
16.01	BSP	Walgreens - Carolina			5,169,014
16.02	BSP	Walgreens - Catano			4,885,780
16.03	BSP	Eckerd (La-Z-Boy)			2,180,899
16.04	BSP	Rite Aid - Shelby			2,053,444
16.05	BSP	Rite Aid - Coldwater			1,713,563
17	SMF VI	Fireside Self Storage Portfolio	No		12,940,365	58.3%	L(26),DeforGrtr1%orYM(89),O(5)	2,249,788	1,003,890	1,245,898	2,378,039	972,246	1,405,793	2,455,820	1,030,602	1,425,218	2,469,220	1,052,335	1,416,885	01/31/17
17.01	SMF VI	Castleton Self Storage			5,048,340			723,707	281,181	442,526	728,101	272,682	455,419	741,157	293,850	447,307	748,288	296,436	451,852	01/31/17
17.02	SMF VI	Raytown Storage			2,428,315			421,636	170,489	251,147	421,126	162,213	258,913	448,434	171,147	277,287	452,880	179,844	273,036	01/31/17
17.03	SMF VI	State Street Storage			2,300,509			457,739	223,294	234,445	523,410	218,662	304,748	524,172	238,765	285,407	523,873	242,756	281,117	01/31/17
17.04	SMF VI	Beachway Self Storage			1,661,479			345,650	158,162	187,488	363,236	155,123	208,114	381,900	165,346	216,554	382,821	168,128	214,693	01/31/17
17.05	SMF VI	Delaware Storage			1,501,722			301,057	170,765	130,292	342,165	163,567	178,599	360,157	161,495	198,662	361,357	165,171	196,187	01/31/17
18	BSP	Island View Crossing	No		12,494,943	62.5%	L(28),Def(88),O(4)	1,786,583	931,921	854,662	2,673,250	1,275,719	1,397,531	2,733,785	1,456,919	1,276,866	2,795,622	1,507,966	1,287,656	01/31/17
19	JPMCB	Modesto Springhill Suites	No		12,657,070	57.5%	L(25),Grtr1%orYM(88),O(7)	3,695,589	2,344,967	1,350,622	3,870,915	2,473,499	1,397,416	4,498,013	2,723,747	1,774,266	4,537,027	2,746,636	1,790,391	01/31/17
20	BSP	Home Depot - Bridgeport	Yes	03/06/37	13,800,000	66.5%	L(27),Def(89),O(4)
21	BSP	Romulus Airport Park	No		13,300,000	53.0%	L(26),Def(90),O(4)				2,885,618	1,210,984	1,674,634	3,304,299	1,122,398	2,181,901	3,294,785	1,179,748	2,115,037	01/31/17
22	JPMCB	Courtyard Marriott Clemson	No		10,509,659	54.2%	L(25),Grtr1%orYM(92),O(3)	3,537,865	2,156,679	1,381,186	3,846,602	2,296,895	1,549,707	4,161,037	2,480,556	1,680,481	4,105,462	2,446,769	1,658,693	03/31/17
23	SMF VI	Knights Road Shopping Center	No		10,806,241	57.2%	L(26),Def(88),O(6)	1,591,676	468,339	1,123,337	1,664,898	403,325	1,261,573	1,957,104	475,259	1,481,845
24	SMF VI	Monroe Park Tower	No		10,146,047	56.4%	L(27),Def(89),O(4)	1,833,622	1,037,601	796,021	2,393,776	1,079,589	1,314,188	2,409,964	968,478	1,441,486
25	JPMCB	Elk Grove Hampton Inn	No		9,336,537	56.6%	L(25),Grtr1%orYM(88),O(7)	2,833,594	2,040,940	792,654	3,546,351	2,337,904	1,208,447	3,887,731	2,526,114	1,361,617	3,898,322	2,523,980	1,374,342	01/31/17
26	SMF VI	Atrium Office	No		9,220,928	58.7%	L(29),Def(87),O(4)	1,281,508	527,128	754,381	1,344,299	499,002	845,297	1,531,542	502,152	1,029,390
27	JPMCB	Quail Creek	No		9,001,155	65.7%	L(25),Grtr1%orYM(32),O(3)				1,346,973	788,466	558,507	1,595,011	794,099	800,912	1,613,635	804,659	808,976	01/31/17
28	SMF VI	Holiday Inn Express - Augusta	No		7,723,458	47.7%	L(25),Def(91),O(4)				2,265,427	1,565,397	700,030	3,330,348	1,997,836	1,332,512	3,421,554	2,017,678	1,403,876	01/31/17
29	SMF VI	Romeo Commons	No		7,774,773	54.4%	L(27),Def(89),O(4)	1,479,332	535,982	943,350	1,407,676	550,858	856,818	1,465,092	497,532	967,560
30	SMF VI	106th South Office Building	No		8,319,201	65.5%	L(26),Def(90),O(4)	1,574,524	484,374	1,090,150	1,391,319	461,789	929,530	1,270,241	395,115	875,126
31	SMF VI	Barrington Town Center	No		7,916,938	58.4%	L(26),Def(90),O(4)	1,611,985	598,907	1,013,078	1,618,162	597,045	1,021,116	1,653,289	543,190	1,110,099
32	SMF VI	Pangea 16	No		9,000,000	57.8%	L(26),Def(88),O(6)										1,234,001	837,615	396,386	01/31/17
32.01	SMF VI	7752 South Cornell Avenue			837,881
32.02	SMF VI	7120-7132 South Wabash Avenue			722,311
32.03	SMF VI	6832 South Crandon Avenue			664,526
32.04	SMF VI	14015 South Tracy Avenue			664,526
32.05	SMF VI	14021 South Tracy Avenue			664,526
32.06	SMF VI	3560 West Cermak Road			635,634
32.07	SMF VI	7654 South Marshfield Avenue			548,957
32.08	SMF VI	708 South Karlov Avenue			491,172
32.09	SMF VI	14119 South Tracy Avenue			462,279
32.10	SMF VI	701 North Lotus Avenue			462,279
32.11	SMF VI	404 South 4th Avenue			418,941
32.12	SMF VI	7254 South University Avenue			404,494
32.13	SMF VI	464 Gordon Avenue			375,602
32.14	SMF VI	470 Gordon Avenue			375,602
32.15	SMF VI	7210 South Yates Boulevard			375,602
32.16	SMF VI	7236 South Yates Boulevard			346,709
32.17	SMF VI	7249-7153 South Blackstone Avenue			317,817
32.18	SMF VI	14100 South Tracy Avenue			231,140
33	SMF VI	Village Center Plaza	No		7,185,915	61.4%	L(26),Def(90),O(4)	1,151,319	338,422	812,898	1,120,402	365,169	755,233	1,173,786	378,211	795,574
34	JPMCB	1201 Oak Lawn	No		7,262,463	58.3%	L(25),Grtr1%orYM(88),O(7)
35	BSP	Chancellor Square Orlando	No		7,011,853	57.9%	L(26),Def(90),O(4)	941,209	293,338	647,870	701,732	299,948	401,784	1,074,338	307,211	767,128
36	SMF VI	Paradise Victoria Village	No		6,400,000	56.6%	L(26),Grtr1%orYM(90),O(4)	755,546	223,759	531,787	801,120	205,396	595,724	831,782	196,840	634,942
37	BSP	Rio Bravo Square	No		5,165,372	50.1%	L(25),Def(91),O(4)	900,355	299,995	600,360	947,630	293,879	653,751	965,762	295,113	670,649	979,524	290,165	689,359	03/31/17
38	SMF VI	Green River Promenade	No		4,588,541	51.6%	L(26),Def(89),O(5)	360,413	213,865	146,548	512,634	220,805	291,829	720,275	234,503	485,772
39	BSP	Sleep Inn Charlotte	No		4,152,470	37.7%	L(26),Def(90),O(4)	2,128,297	1,359,831	768,466	2,244,234	1,239,041	1,005,193	2,512,526	1,353,912	1,158,614	2,437,252	1,372,124	1,065,128	02/28/17
40	BSP	NW Florida Apartment Portfolio	No		4,260,932	47.1%	L(29),Def(87),O(4)	1,130,012	389,082	740,930	1,157,198	346,452	810,746	1,207,127	382,643	824,484	1,216,201	381,352	834,849	03/31/17
40.01	BSP	Southern Gardens			2,209,499			560,712	191,541	369,171	547,907	161,334	386,572	588,513	181,464	407,050	599,643	177,720	421,923	03/31/17
40.02	BSP	Southern Breeze			1,085,850			287,980	105,568	182,413	308,708	91,495	217,213	331,263	101,149	230,114	327,590	99,985	227,605	03/31/17
40.03	BSP	Southern Springs			965,582			281,320	91,974	189,346	300,584	93,623	206,961	287,351	100,031	187,321	288,968	103,647	185,320	03/31/17
41	SMF VI	Airport Center Warehouses	No		4,126,044	60.7%	L(26),Def(90),O(4)	508,996	102,464	406,532	538,670	96,941	441,729	610,358	107,078	503,280	593,796	103,264	490,532	01/31/17
42	SMF VI	9600 Perry Highway	No		3,290,864	59.8%	L(26),Def(90),O(4)	772,636	336,233	436,403	771,009	341,498	429,511	796,387	338,323	458,064	793,951	343,759	450,192	02/28/17

A-1-3

ANNEX A-1


			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF	Title	Ground Lease	Ground Lease
Loan #	Seller⁽¹⁾	Property Name	Occupancy %	Revenues ($)⁽³⁾	Expenses ($)	NOI ($)^(3)(14)	Items ($)	NCF ($)^(3)(14)	NOI DSCR⁽¹⁵⁾	DSCR⁽¹⁵⁾	Debt Yield %	Debt Yield %	Type⁽¹⁸⁾	Expiration	Extension Terms	PML %
1	JPMCB	245 Park Avenue	91.5%	177,756,680	62,448,738	115,307,942	5,743,040	109,564,903	2.87	2.73	10.7%	10.1%	Fee
2	JPMCB	211 Main Street	98.0%	19,906,520	4,533,300	15,373,221	83,453	15,289,768	2.51	2.49	9.0%	9.0%	Fee			18%
3	JPMCB	Browning Place	85.0%	8,090,202	3,443,212	4,646,990	789,530	3,857,461	1.62	1.34	10.9%	9.0%	Fee
4	JPMCB	740 Madison	96.5%	8,850,115	1,681,076	7,169,038	4,976	7,164,062	1.96	1.96	8.0%	8.0%	Fee
5	JPMCB	Diamond Hill Denver	74.2%	6,444,581	3,056,508	3,388,073	511,930	2,876,143	1.62	1.37	10.6%	9.0%	Fee
6	JPMCB	Bingham Office Center	83.6%	7,251,878	3,017,488	4,234,390	589,209	3,645,181	2.31	1.99	13.7%	11.8%	Fee
7	JPMCB	2950 North Hollywood Way	95.0%	5,627,133	1,839,907	3,787,226	377,434	3,409,792	1.96	1.76	12.3%	11.1%	Fee			15%
8	JPMCB	Marriott Colorado Springs	68.9%	13,298,302	9,835,601	3,462,701	0	3,462,701	2.07	2.07	13.5%	13.5%	Fee
9	JPMCB	Pillsbury Portfolio	88.1%	10,816,423	8,252,740	2,563,683	85,750	2,477,933	1.60	1.55	10.6%	10.2%	Fee
9.01	JPMCB	Allenwood	88.0%	3,660,416	2,668,654	991,762	29,050	962,712					Fee
9.02	JPMCB	Manor South	93.0%	3,497,260	2,786,643	710,617	21,700	688,917					Fee
9.03	JPMCB	Homestead	93.0%	2,550,658	2,109,434	441,224	19,600	421,624					Fee
9.04	JPMCB	Harborview	75.0%	1,108,089	688,009	420,080	15,400	404,680					Fee
10	BSP	Raytheon – 16800 Centretech	95.0%	2,462,368	50,000	2,412,368	151,750	2,260,618	1.94	1.81	10.4%	9.7%	Fee
11	JPMCB	Humblewood Center	88.8%	3,719,654	1,041,724	2,677,930	211,299	2,466,630	1.97	1.82	12.1%	11.1%	Fee
12	BSP	Wellington Marketplace	92.9%	3,212,027	1,078,158	2,133,868	126,909	2,006,959	1.49	1.40	9.7%	9.1%	Fee
13	JPMCB	Diamond Hill Apartments	91.8%	3,493,364	1,569,455	1,923,909	75,250	1,848,659	1.36	1.31	8.9%	8.6%	Fee
14	BSP	Apex Fort Washington	89.1%	9,066,246	3,535,452	5,530,794	464,463	5,066,331	1.53	1.40	10.1%	9.3%	Fee
15	JPMCB	Moffett Gateway	95.0%	35,097,235	6,170,971	28,926,265	1,294,985	27,631,280	2.04	1.95	11.9%	11.4%	Fee			15%
16	BSP	Walgreens / Rite Aid / Eckerd Portfolio	95.8%	1,832,785	61,607	1,771,178	37,169	1,734,009	1.31	1.28	8.9%	8.7%	Fee			Various
16.01	BSP	Walgreens - Carolina											Fee			10%
16.02	BSP	Walgreens - Catano											Fee			10%
16.03	BSP	Eckerd (La-Z-Boy)											Fee
16.04	BSP	Rite Aid - Shelby											Fee
16.05	BSP	Rite Aid - Coldwater											Fee
17	SMF VI	Fireside Self Storage Portfolio	83.2%	2,469,220	1,045,785	1,423,435	26,695	1,396,740	1.48	1.45	9.4%	9.2%	Fee
17.01	SMF VI	Castleton Self Storage	86.1%	748,288	294,643	453,645	8,361	445,284					Fee
17.02	SMF VI	Raytown Storage	78.5%	452,880	178,353	274,527	6,126	268,401					Fee
17.03	SMF VI	State Street Storage	79.9%	523,873	241,374	282,499	6,012	276,487					Fee
17.04	SMF VI	Beachway Self Storage	83.2%	382,821	167,350	215,471	3,938	211,533					Fee
17.05	SMF VI	Delaware Storage	88.2%	361,357	164,065	197,292	2,258	195,034					Fee
18	BSP	Island View Crossing	89.0%	3,171,290	1,566,040	1,605,250	132,979	1,472,271	1.67	1.53	11.2%	10.3%	Fee
19	JPMCB	Modesto Springhill Suites	84.2%	4,524,936	2,750,147	1,774,790	0	1,774,790	1.87	1.87	12.5%	12.5%	Fee			11%
20	BSP	Home Depot - Bridgeport	97.5%	1,173,725	54,647	1,119,077	16,050	1,103,027	1.55	1.53	8.1%	8.0%	Fee
21	BSP	Romulus Airport Park	86.2%	3,313,693	1,254,428	2,059,265	206,071	1,853,194	3.67	3.30	15.5%	13.9%	Fee
22	JPMCB	Courtyard Marriott Clemson	70.7%	4,105,462	2,417,006	1,688,456	0	1,688,456	2.11	2.11	13.1%	13.1%	Fee
23	SMF VI	Knights Road Shopping Center	92.7%	1,839,042	444,564	1,394,477	79,930	1,314,548	1.74	1.64	11.2%	10.5%	Fee
24	SMF VI	Monroe Park Tower	89.1%	2,843,070	969,481	1,873,589	151,204	1,722,385	2.37	2.18	15.2%	14.0%	Fee
25	JPMCB	Elk Grove Hampton Inn	76.7%	3,657,121	2,424,227	1,232,894	0	1,232,894	1.78	1.78	11.7%	11.7%	Fee			10%
26	SMF VI	Atrium Office	84.0%	1,484,137	501,362	982,775	99,547	883,228	1.45	1.30	9.5%	8.5%	Fee			8%
27	JPMCB	Quail Creek	91.4%	1,713,610	750,529	963,081	48,000	915,081	1.52	1.45	9.9%	9.4%	Fee
28	SMF VI	Holiday Inn Express - Augusta	66.4%	3,412,426	2,050,072	1,362,354	0	1,362,354	2.25	2.25	14.5%	14.5%	Fee
29	SMF VI	Romeo Commons	95.0%	1,476,618	486,121	990,496	85,438	905,058	1.59	1.45	10.6%	9.7%	Fee
30	SMF VI	106th South Office Building	95.0%	1,403,877	424,958	978,918	41,290	937,628	1.65	1.58	10.6%	10.2%	Fee			8%
31	SMF VI	Barrington Town Center	93.3%	1,589,123	518,244	1,070,879	95,354	975,525	1.83	1.67	11.7%	10.6%	Fee
32	SMF VI	Pangea 16	90.1%	1,991,263	836,164	1,155,099	53,000	1,102,099	2.68	2.56	12.8%	12.2%	Fee
32.01	SMF VI	7752 South Cornell Avenue											Fee
32.02	SMF VI	7120-7132 South Wabash Avenue											Fee
32.03	SMF VI	6832 South Crandon Avenue											Fee
32.04	SMF VI	14015 South Tracy Avenue											Fee
32.05	SMF VI	14021 South Tracy Avenue											Fee
32.06	SMF VI	3560 West Cermak Road											Fee
32.07	SMF VI	7654 South Marshfield Avenue											Fee
32.08	SMF VI	708 South Karlov Avenue											Fee
32.09	SMF VI	14119 South Tracy Avenue											Fee
32.10	SMF VI	701 North Lotus Avenue											Fee
32.11	SMF VI	404 South 4th Avenue											Fee
32.12	SMF VI	7254 South University Avenue											Fee
32.13	SMF VI	464 Gordon Avenue											Fee
32.14	SMF VI	470 Gordon Avenue											Fee
32.15	SMF VI	7210 South Yates Boulevard											Fee
32.16	SMF VI	7236 South Yates Boulevard											Fee
32.17	SMF VI	7249-7153 South Blackstone Avenue											Fee
32.18	SMF VI	14100 South Tracy Avenue											Fee
33	SMF VI	Village Center Plaza	94.2%	1,160,903	389,300	771,603	55,975	715,627	1.44	1.34	9.3%	8.6%	Fee
34	JPMCB	1201 Oak Lawn	95.0%	909,470	182,662	726,808	57,157	669,650	1.41	1.30	8.8%	8.1%	Fee
35	BSP	Chancellor Square Orlando	90.0%	1,489,544	385,913	1,103,632	127,601	976,031	2.30	2.03	14.5%	12.8%	Fee
36	SMF VI	Paradise Victoria Village	95.0%	859,721	217,325	642,396	32,407	609,989	2.06	1.95	10.0%	9.5%	Fee			11%
37	BSP	Rio Bravo Square	74.6%	948,368	269,942	678,425	50,207	628,218	1.65	1.53	10.9%	10.1%	Fee
38	SMF VI	Green River Promenade	92.6%	818,293	251,530	566,763	42,695	524,067	1.59	1.47	10.1%	9.4%	Fee			12%
39	BSP	Sleep Inn Charlotte	65.7%	2,437,252	1,374,125	1,063,127	0	1,063,127	2.68	2.68	19.4%	19.4%	Fee
40	BSP	NW Florida Apartment Portfolio	90.3%	1,259,691	490,954	768,736	57,750	710,986	1.97	1.82	14.2%	13.1%	Fee
40.01	BSP	Southern Gardens	89.0%	607,887	223,202	384,685	27,720	356,965					Fee
40.02	BSP	Southern Breeze	92.1%	315,795	128,691	187,104	11,880	175,224					Fee
40.03	BSP	Southern Springs	91.1%	336,009	139,061	196,947	18,150	178,797					Fee
41	SMF VI	Airport Center Warehouses	95.0%	587,661	118,823	468,839	22,860	445,979	1.55	1.47	10.1%	9.6%	Fee
42	SMF VI	9600 Perry Highway	93.1%	769,500	339,329	430,171	45,388	384,783	1.64	1.47	10.8%	9.7%	Fee

A-1-4

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	Other Upfront
Loan #	Seller⁽¹⁾	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)⁽¹⁸⁾	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)⁽²¹⁾
1	JPMCB	245 Park Avenue	47,738	0	0	0	0	227,000	0	11,431,608	Outstanding Rollover/Free Rent Reserve
2	JPMCB	211 Main Street	0	0	0	0	0	0	0	0
3	JPMCB	Browning Place	14,017	0	0	3,000,000	408,036	0	0	82,765	Outstanding TI/LC Reserve
4	JPMCB	740 Madison	0	0	0	0	2,595,218	0	5,190,000	2,000,000	Rent Credit Reserve
5	JPMCB	Diamond Hill Denver	6,236	376,875	0	546,767	0	0	0	238,645	Outstanding TI/LC Reserve: 188,558; Free Rent Reserve: 50,087
6	JPMCB	Bingham Office Center	200,000	0	0	800,000	469,845	0	0	305,292	Outstanding TI/LC Reserve: 176,839; Free Rent Reserve: 128,453
7	JPMCB	2950 North Hollywood Way	0	0	0	0	227,454	0	0	12,569,711	Outstanding TI/LC Reserve: 9,314,933; Free Rent Reserve: 3,254,778
8	JPMCB	Marriott Colorado Springs	32,612	0	0	0	0	0	0	8,023,640	PIP Reserve
9	JPMCB	Pillsbury Portfolio	7,146	0	0	0	83,197	0	0	0
9.01	JPMCB	Allenwood
9.02	JPMCB	Manor South
9.03	JPMCB	Homestead
9.04	JPMCB	Harborview
10	BSP	Raytheon – 16800 Centretech	0	0	0	0	0	0	0	0
11	JPMCB	Humblewood Center	5,527	145,976	0	12,500	247,149	0	0	458,874	Roof Reserve: 275,124.35; Outstanding TI/LC Reserve: 183,750
12	BSP	Wellington Marketplace	0	11,838	0	0	252,213	128,781	0	524,193	Rocky’s Ace Hardware Reserve: 500,000; Once Upon a Child Reserve: 24,193
13	JPMCB	Diamond Hill Apartments	500,000	0	0	0	330,620	0	0	0
14	BSP	Apex Fort Washington	0	125,581	0	704,651	349,538	14,782	0	6,693,098	Concessions Reserve: 2,736,408.23; Outstanding TI/LC Reserve: 2,206,689.39; AstraZeneca TI/LC Reserve: 1,750,000
15	JPMCB	Moffett Gateway	0	0	0	0	180,864	0	0	86,961,915	Outstanding TI/LC Reserve: 49,386,882; Free Rent Reserve: 37,575,033
16	BSP	Walgreens / Rite Aid / Eckerd Portfolio	0	0	0	0	0	5,519	0	0
16.01	BSP	Walgreens - Carolina
16.02	BSP	Walgreens - Catano
16.03	BSP	Eckerd (La-Z-Boy)
16.04	BSP	Rite Aid - Shelby
16.05	BSP	Rite Aid - Coldwater
17	SMF VI	Fireside Self Storage Portfolio	0	0	0	0	80,564	4,975	0	0
17.01	SMF VI	Castleton Self Storage
17.02	SMF VI	Raytown Storage
17.03	SMF VI	State Street Storage
17.04	SMF VI	Beachway Self Storage
17.05	SMF VI	Delaware Storage
18	BSP	Island View Crossing	0	0	0	400,000	282,191	20,567	0	0
19	JPMCB	Modesto Springhill Suites	20,226	0	0	0	48,848	0	0	0
20	BSP	Home Depot - Bridgeport	0	0	0	0	0	18,184	0	0
21	BSP	Romulus Airport Park	0	169,750	0	250,000	0	0	0	0
22	JPMCB	Courtyard Marriott Clemson	13,825	0	0	0	10,165	1,000	0	1,024,686	PIP Reserve
23	SMF VI	Knights Road Shopping Center	0	38,250	0	50,000	38,334	5,176	0	0
24	SMF VI	Monroe Park Tower	0	0	0	200,000	89,738	39,140	0	229,100	Elevator Renovation Reserve
25	JPMCB	Elk Grove Hampton Inn	16,039	0	0	0	37,787	0	0	0
26	SMF VI	Atrium Office	0	25,200	0	240,000	48,117	17,846	0	0
27	JPMCB	Quail Creek	4,000	18,000	0	0	56,667	0	0	0
28	SMF VI	Holiday Inn Express - Augusta	250,000	0	0	0	43,194	16,323	50,346	0
29	SMF VI	Romeo Commons	0	78,108	0	100,000	84,432	8,673	0	370,447	Major Tenant TI/LC Reserve: 303,327.53; Free Rent Reserve: 67,119.06
30	SMF VI	106th South Office Building	0	0	0	365,000	71,989	4,561	0	31,682	Outstanding TI/LC Reserve
31	SMF VI	Barrington Town Center	0	24,375	0	500,000	76,649	5,341	0	75,244	Cinemark Reserve
32	SMF VI	Pangea 16	0	0	0	0	48,433	46,094	0	0
32.01	SMF VI	7752 South Cornell Avenue
32.02	SMF VI	7120-7132 South Wabash Avenue
32.03	SMF VI	6832 South Crandon Avenue
32.04	SMF VI	14015 South Tracy Avenue
32.05	SMF VI	14021 South Tracy Avenue
32.06	SMF VI	3560 West Cermak Road
32.07	SMF VI	7654 South Marshfield Avenue
32.08	SMF VI	708 South Karlov Avenue
32.09	SMF VI	14119 South Tracy Avenue
32.10	SMF VI	701 North Lotus Avenue
32.11	SMF VI	404 South 4th Avenue
32.12	SMF VI	7254 South University Avenue
32.13	SMF VI	464 Gordon Avenue
32.14	SMF VI	470 Gordon Avenue
32.15	SMF VI	7210 South Yates Boulevard
32.16	SMF VI	7236 South Yates Boulevard
32.17	SMF VI	7249-7153 South Blackstone Avenue
32.18	SMF VI	14100 South Tracy Avenue
33	SMF VI	Village Center Plaza	0	0	0	0	61,004	48,827	0	500,000	StarTex Reserve
34	JPMCB	1201 Oak Lawn	496	0	0	4,130	34,069	0	0	1,140,241	Outstanding TI/LC Reserve: 806,078; Free Rent Reserve: 334,163
35	BSP	Chancellor Square Orlando	0	0	0	0	75,247	7,981	0	231,537	Occupancy Reserve
36	SMF VI	Paradise Victoria Village	0	0	0	0	5,340	8,165	0	9,263	Wingstop Allowance Reserve
37	BSP	Rio Bravo Square	66,262	0	0	100,000	9,842	15,000	0	1,256,492	dd’s Termination Reserve: 1,250,000; Unfunded Potential Obligation Reserve: 6,491.52
38	SMF VI	Green River Promenade	0	0	0	0	18,734	5,807	0	0
39	BSP	Sleep Inn Charlotte	0	0	0	0	34,125	7,296	0	21,875	PIP Reserve
40	BSP	NW Florida Apartment Portfolio	0	118,283	0	0	16,083	57,287	0	0
40.01	BSP	Southern Gardens
40.02	BSP	Southern Breeze
40.03	BSP	Southern Springs
41	SMF VI	Airport Center Warehouses	0	14,688	0	100,000	24,786	7,710	0	0
42	SMF VI	9600 Perry Highway	0	0	0	100,000	48,799	8,591	0	0

A-1-5

ANNEX A-1

			MONTHLY ESCROW⁽¹⁷⁾							RESERVE CAPS⁽¹⁸⁾

			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly	CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller⁽¹⁾	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)⁽²¹⁾	Description ($)⁽²¹⁾	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	JPMCB	245 Park Avenue	47,738	0	Springing	3,878,518	113,500	0
2	JPMCB	211 Main Street	Springing	0	Springing	Springing	Springing	0		183,597		1,251,798
3	JPMCB	Browning Place	14,017	0	Springing	102,009	Springing	0		504,605		1,991,862
4	JPMCB	740 Madison	0	0	0	Springing	Springing	0
5	JPMCB	Diamond Hill Denver	6,236	0	46,767	78,939	Springing	0
6	JPMCB	Bingham Office Center	8,706	0	65,297	58,731	Springing	0				2,500,000
7	JPMCB	2950 North Hollywood Way	2,083	0	Springing	45,491	Springing	0
8	JPMCB	Marriott Colorado Springs	3% of Gross Revenues	0	0	23,000	Springing	Springing	PIP Reserve
9	JPMCB	Pillsbury Portfolio	7,146	0	0	23,865	Springing	0
9.01	JPMCB	Allenwood
9.02	JPMCB	Manor South
9.03	JPMCB	Homestead
9.04	JPMCB	Harborview
10	BSP	Raytheon – 16800 Centretech	Springing	0	13,549	Springing	Springing	0
11	JPMCB	Humblewood Center	5,527	0	12,500	49,430	Springing	0				675,000
12	BSP	Wellington Marketplace	2,365	0	9,461	42,036	9,199	0				400,000
13	JPMCB	Diamond Hill Apartments	8,750	0	0	27,643	Springing	0
14	BSP	Apex Fort Washington	6,472	0	32,360	69,908	7,391	0
15	JPMCB	Moffett Gateway	0	0	0	180,864	Springing	0
16	BSP	Walgreens / Rite Aid / Eckerd Portfolio	843	0	2,811	Springing	552	0
16.01	BSP	Walgreens - Carolina
16.02	BSP	Walgreens - Catano
16.03	BSP	Eckerd (La-Z-Boy)
16.04	BSP	Rite Aid - Shelby
16.05	BSP	Rite Aid - Coldwater
17	SMF VI	Fireside Self Storage Portfolio	2,225	0	0	25,229	1,658	672	Castleton Access Maintenance Reserve: 671.96; Property Improvements Reserve: Springing
17.01	SMF VI	Castleton Self Storage
17.02	SMF VI	Raytown Storage
17.03	SMF VI	State Street Storage
17.04	SMF VI	Beachway Self Storage
17.05	SMF VI	Delaware Storage
18	BSP	Island View Crossing	3,153	0	11,262	47,032	2,571	0				600,000
19	JPMCB	Modesto Springhill Suites	4% of Gross Revenues	0	0	8,142	Springing	Springing	PIP Reserve
20	BSP	Home Depot - Bridgeport	Springing	0	0	Springing	2,598	0
21	BSP	Romulus Airport Park	8,118	0	0	Springing	Springing	Springing	Condo Reserve
22	JPMCB	Courtyard Marriott Clemson	4% of Gross Revenues	0	0	10,165	Springing	Springing	PIP Reserve
23	SMF VI	Knights Road Shopping Center	1,254	0	4,700	12,778	2,588	0				165,000
24	SMF VI	Monroe Park Tower	933	0	11,667	17,948	6,523	0
25	JPMCB	Elk Grove Hampton Inn	4% of Gross Revenues	0	0	9,447	Springing	Springing	PIP Reserve
26	SMF VI	Atrium Office	1,914	0	6,382	9,624	1,373	10,742	Significant Tenant Reserve			390,000
27	JPMCB	Quail Creek	4,000	0	0	11,333	Springing	0
28	SMF VI	Holiday Inn Express - Augusta	5% of Gross Revenues	0	0	6,171	2,332	Springing	PIP Reserve; Hotel Tax Reserve						50,346
29	SMF VI	Romeo Commons	1,320	0	4,790	11,441	1,239	0				250,000
30	SMF VI	106th South Office Building	620	0	Springing	11,998	1,520	0				365,000
31	SMF VI	Barrington Town Center	1,878	0	Springing	19,162	2,670	0		112,500		500,000
32	SMF VI	Pangea 16	4,417	0	0	16,144	3,841	0		159,000
32.01	SMF VI	7752 South Cornell Avenue
32.02	SMF VI	7120-7132 South Wabash Avenue
32.03	SMF VI	6832 South Crandon Avenue
32.04	SMF VI	14015 South Tracy Avenue
32.05	SMF VI	14021 South Tracy Avenue
32.06	SMF VI	3560 West Cermak Road
32.07	SMF VI	7654 South Marshfield Avenue
32.08	SMF VI	708 South Karlov Avenue
32.09	SMF VI	14119 South Tracy Avenue
32.10	SMF VI	701 North Lotus Avenue
32.11	SMF VI	404 South 4th Avenue
32.12	SMF VI	7254 South University Avenue
32.13	SMF VI	464 Gordon Avenue
32.14	SMF VI	470 Gordon Avenue
32.15	SMF VI	7210 South Yates Boulevard
32.16	SMF VI	7236 South Yates Boulevard
32.17	SMF VI	7249-7153 South Blackstone Avenue
32.18	SMF VI	14100 South Tracy Avenue
33	SMF VI	Village Center Plaza	649	0	2,500	15,251	3,488	0		23,364		125,000
34	JPMCB	1201 Oak Lawn	496	0	4,130	8,517	Springing	0		17,843		247,813
35	BSP	Chancellor Square Orlando	1,772	0	8,861	12,541	3,991	Springing	Specified Tenant Reserve
36	SMF VI	Paradise Victoria Village	500	0	1,515	5,340	742	0				150,000
37	BSP	Rio Bravo Square	1,158	0	3,859	4,921	1,111	0				235,000
38	SMF VI	Green River Promenade	504	0	2,547	6,245	645	0				150,000
39	BSP	Sleep Inn Charlotte	5% of Gross Revenues	0	0	4,266	1,459	Springing	PIP Reserve
40	BSP	NW Florida Apartment Portfolio	4,813	0	0	5,361	5,729	0
40.01	BSP	Southern Gardens
40.02	BSP	Southern Breeze
40.03	BSP	Southern Springs
41	SMF VI	Airport Center Warehouses	0	0	Springing	4,131	1,464	0				100,000
42	SMF VI	9600 Perry Highway	740	0	3,700	7,156	1,432	0

A-1-6

ANNEX A-1

LARGEST TENANT ^{(3), (19), (20), (21)}

2nd LARGEST TENANT ^{(3), (19), (20), (21)}

3rd LARGEST TENANT ^{(3), (19), (20), (21)}

4th LARGEST TENANT ^{(3), (19), (20), (21)}

5th LARGEST TENANT ^{(3), (19), (20), (21)}

Single

Lease

Loan #

Seller⁽¹⁾

Property Name

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

4th Largest Tenant

Unit Size

Expiration

5th Largest Tenant

Unit Size

Expiration

JPMCB

245 Park Avenue

Société Générale

562,347

10/31/32

JPMorgan Chase Bank, National Association

225,438

10/31/22

Major League Baseball

220,565

10/31/22

Angelo Gordon

113,405

05/31/26

Rabobank

109,657

09/30/26

JPMCB

211 Main Street

Yes

Charles Schwab

417,266

04/30/28

JPMCB

Browning Place

Pacific Union Financial, LLC

88,220

11/30/18

Telvista, Inc.

72,192

04/30/21

NTT Data Consulting, Inc.

62,044

11/30/19

Medestar

25,113

05/31/22

GSA

24,204

04/16/24

JPMCB

740 Madison

Yes

Bottega Veneta

27,753

09/30/38

HNA Group

5,423

03/31/22

JPMCB

Diamond Hill Denver

Midtown Occupational Health

21,662

03/31/28

Urban Drainage & Flood Control District

15,418

05/31/18

Wright Water Engineers

13,107

08/31/19

Concentra Medical Centers

12,642

03/31/21

CHER, LLC

12,011

04/30/22

JPMCB

Bingham Office Center

Comcast

72,053

08/31/19

Group Associates Inc.

21,940

01/31/18

United Physicians Inc

20,391

10/31/24

Jacobs Engineering Group, Inc.

18,972

07/31/21

Concentra Health Services, Inc.

17,193

11/30/17

JPMCB

2950 North Hollywood Way

Entertainment Partners

150,035

03/31/29

Starbucks

8,297

02/28/19

Giant Interactive LLC

4,219

05/31/20

JPMCB

Marriott Colorado Springs

JPMCB

Pillsbury Portfolio

9.01

JPMCB

Allenwood

9.02

JPMCB

Manor South

9.03

JPMCB

Homestead

9.04

JPMCB

Harborview

BSP

Raytheon – 16800 Centretech

Yes

Raytheon

216,786

09/30/26

JPMCB

Humblewood Center

Conn’s

55,322

09/30/26

Petco

12,500

01/31/27

Walgreens

10,575

01/31/21

Skechers

10,250

02/28/27

IHOP

5,170

12/31/19

BSP

Wellington Marketplace

Rocky’s Ace Hardware

23,411

07/31/18

Beall’s Outlet

22,888

11/01/18

Movies at Wellington

20,490

11/30/20

Walgreens

13,386

02/28/33

You Fit Health Clubs

10,350

04/30/22

JPMCB

Diamond Hill Apartments

BSP

Apex Fort Washington

Nutrisystem

119,767

07/31/22

Lincoln Investment Planning

52,767

06/30/27

Impax Laboratories, Inc.

47,379

08/31/27

AstraZeneca Pharmaceuticals

45,484

08/31/24

Citizens Bank of Pennsylvania

37,860

12/31/24

JPMCB

Moffett Gateway

Yes

Google

612,691

03/31/27

BSP

Walgreens / Rite Aid / Eckerd Portfolio

Yes

16.01

BSP

Walgreens - Carolina

Yes

Walgreens

15,660

09/30/31

16.02

BSP

Walgreens - Catano

Yes

Walgreens

15,750

09/30/30

16.03

BSP

Eckerd (La-Z-Boy)

Yes

La-Z-Boy

13,824

04/21/24

16.04

BSP

Rite Aid - Shelby

Yes

Rite Aid

11,180

07/31/29

16.05

BSP

Rite Aid - Coldwater

Yes

Rite Aid

11,060

11/30/28

SMF VI

Fireside Self Storage Portfolio

17.01

SMF VI

Castleton Self Storage

17.02

SMF VI

Raytown Storage

17.03

SMF VI

State Street Storage

17.04

SMF VI

Beachway Self Storage

17.05

SMF VI

Delaware Storage

BSP

Island View Crossing

Lenox Corporation

100,927

04/01/25

Strategic Distribution, Inc.

31,000

12/31/23

Staples Contract and Commercial, Inc.

16,884

12/31/18

Allied Electronics

10,572

05/31/27

1SEO.com

9,939

12/31/22

JPMCB

Modesto Springhill Suites

BSP

Home Depot - Bridgeport

Yes

The Home Depot

107,000

01/31/37

BSP

Romulus Airport Park

Roadrunner Transportation

61,944

03/31/18

Central States Trucking Co.

46,387

02/28/18

UPS Supply Chain Solutions

37,966

06/30/17

Joseph Cory Holdings, LLC

36,658

07/31/18

U.S. Quality, Inc.

35,044

01/31/19

JPMCB

Courtyard Marriott Clemson

SMF VI

Knights Road Shopping Center

Save-A-Lot

16,824

05/31/25

Rite Aid

15,162

02/28/30

Empire Beauty School

13,812

09/30/18

Santucci’s Square Pizza

5,038

11/30/24

BB&T

4,546

06/30/25

SMF VI

Monroe Park Tower

HCA Realty, Inc

35,821

03/31/22

Fowler White Boggs, PA

13,018

11/30/18

Bryant Miller Olive PA

12,130

05/31/20

Enterprise Florida, Inc.

10,689

12/31/21

Baker, Donelson, Bearman, Caldwell & Berkowitz

8,185

09/30/21

JPMCB

Elk Grove Hampton Inn

SMF VI

Atrium Office

Lebeau - Thelen

18,735

12/31/18

Barbich Hooper King Dill Hoffman Accountancy Corporation

13,314

11/15/19

AECOM

12,722

11/30/18

Gentiva Health Services

5,007

08/31/18

Lockheed Martin Corporation

1,858

02/28/21

JPMCB

Quail Creek

SMF VI

Holiday Inn Express - Augusta

SMF VI

Romeo Commons

Duluth Trading Post

16,474

01/31/28

Dollar Tree

10,685

01/31/21

Goldfish Swim School

10,357

03/31/24

Trek Bicycle Store

9,916

08/31/24

Dragon Phoenix Chinese

6,930

12/31/24

SMF VI

106th South Office Building

Saygus

25,990

05/31/20

UBIC

11,476

10/31/20

4Life Research

9,956

03/31/21

Towers Property Management

4,549

11/30/19

Momentum Development Group

4,387

05/31/20

SMF VI

Barrington Town Center

Cinemark

37,983

03/31/21

Doogan’s of Aurora

11,000

12/31/18

Dollar Tree

10,722

02/28/21

Howard Hanna

10,000

03/31/25

University Health Center

7,488

02/28/22

SMF VI

Pangea 16

32.01

SMF VI

7752 South Cornell Avenue

32.02

SMF VI

7120-7132 South Wabash Avenue

32.03

SMF VI

6832 South Crandon Avenue

32.04

SMF VI

14015 South Tracy Avenue

32.05

SMF VI

14021 South Tracy Avenue

32.06

SMF VI

3560 West Cermak Road

32.07

SMF VI

7654 South Marshfield Avenue

32.08

SMF VI

708 South Karlov Avenue

32.09

SMF VI

14119 South Tracy Avenue

32.10

SMF VI

701 North Lotus Avenue

32.11

SMF VI

404 South 4th Avenue

32.12

SMF VI

7254 South University Avenue

32.13

SMF VI

464 Gordon Avenue

32.14

SMF VI

470 Gordon Avenue

32.15

SMF VI

7210 South Yates Boulevard

32.16

SMF VI

7236 South Yates Boulevard

32.17

SMF VI

7249-7153 South Blackstone Avenue

32.18

SMF VI

14100 South Tracy Avenue

SMF VI

Village Center Plaza

La Finca Restaurant

6,000

05/31/21

Sola Salon Studios

5,065

08/31/23

Katy ATA

4,743

11/30/22

StarTex Title Agency

3,580

09/30/17

Dr. Katie To DDS

2,500

05/31/20

JPMCB

1201 Oak Lawn

Haas

15,620

12/31/27

Tile Shop

10,300

06/30/26

Bungalow 5

6,480

07/31/20

GR Home

4,000

03/31/20

El Bolero

3,250

04/30/25

BSP

Chancellor Square Orlando

Quest Diagnostics Clinical Laboratories

29,722

06/30/20

Oasis Pharmacy East, Inc.

16,893

02/28/22

Southern Technical Institute, LLC

10,329

04/30/27

Digital Consulting & Software Services Inc

9,544

01/31/18

UniWorld International, Inc.

8,549

12/31/20

SMF VI

Paradise Victoria Village

Rabobank

4,138

01/29/22

Chipotle Mexican Grill

2,475

07/17/18

Jasmine Thai Fusion

2,460

01/31/18

Peet’s Coffee & Tea

1,800

11/30/18

Jersey Mike’s Subs

1,524

07/31/19

BSP

Rio Bravo Square

dd’s Discounts

22,433

01/31/23

Goodwill Industries

11,530

08/31/20

Aaron’s Rental

8,300

07/31/20

Dollar Tree

8,030

12/31/21

New Mexico Motor Vehicle Department

5,675

12/31/19

SMF VI

Green River Promenade

Romp-O-Rama

9,998

03/31/27

Corona Hills Fitness

5,776

09/30/23

J. Sushi Restaurant

3,000

09/30/19

Big Al’s Pizza

2,755

01/31/21

Pivot Charter School Riverside

2,222

10/31/20

BSP

Sleep Inn Charlotte

BSP

NW Florida Apartment Portfolio

40.01

BSP

Southern Gardens

40.02

BSP

Southern Breeze

40.03

BSP

Southern Springs

SMF VI

Airport Center Warehouses

Magna Medical Equipment Corp.

3,335

10/31/17

Ramon Ortiz

1,870

06/30/17

Miami Events Group, LLC

1,870

06/30/17

G & E Logistic, Inc.

1,805

03/31/18

American Mechanical and Hydraulic, Inc.

1,500

01/31/20

SMF VI

9600 Perry Highway

Coldwell Banker

22,303

12/31/22

Perry Park Lanes

11,997

12/31/21

First National Bank

2,346

09/30/24

Soccer Source

1,951

07/31/18

Brusters Ice Cream

1,900

12/31/19

A-1-7

ANNEX A-1

Pari Passu Debt

Pari Passu

Total Cut-off

Loan

Lockbox

Cash

Pari Passu

Note Control

Piece In Trust

Piece Non Trust

Date Pari

Loan #

Seller⁽¹⁾

Property Name

Purpose

Principal / Carveout Guarantor⁽²²⁾

(Y/N)

Type⁽²³⁾

Management⁽²³⁾

(Y/N)

Cut-Off Balance

Passu Debt

JPMCB

245 Park Avenue

Acquisition

181 West Madison Holding LLC

Yes

Hard

Springing

Yes

98,000,000

982,000,000

1,080,000,000

JPMCB

211 Main Street

Acquisition

Blackstone Property Partners Lower Fund 1 L.P.

Yes

Hard

Springing

Yes

65,219,000

105,000,000

170,219,000

JPMCB

Browning Place

Refinance

Transcontinental Realty Investors, Inc.

Yes

Hard

In Place

NAP

JPMCB

740 Madison

Refinance

Wildenstein & Co. Inc.

Yes

Springing

Yes

40,000,000

50,000,000

90,000,000

JPMCB

Diamond Hill Denver

Refinance

Gemini-Rosemont Realty LLC

Yes

Hard

In Place

NAP

JPMCB

Bingham Office Center

Refinance

The Farbman Family #2, LLC

Yes

Hard

Springing

NAP

JPMCB

2950 North Hollywood Way

Recapitalization

Treeview Income Properties Holdco LLC

Yes

Hard

Springing

NAP

JPMCB

Marriott Colorado Springs

Acquisition

Julie A. Dumon, Trustee of the Julie A. Dumon Trust dated March 24, 2006, Julie A. Dumon, Graham Hershman, Michael S. Payne

Yes

Hard

Springing

NAP

JPMCB

Pillsbury Portfolio

Acquisition

ELCM HCRE Operating Entity I LLC

Yes

Soft

Springing

NAP

9.01

JPMCB

Allenwood

9.02

JPMCB

Manor South

9.03

JPMCB

Homestead

9.04

JPMCB

Harborview

BSP

Raytheon – 16800 Centretech

Refinance

Villanova Equities, LLC, Travis King, Corey Eagle

Yes

Hard

Springing

NAP

JPMCB

Humblewood Center

Acquisition

Forge Real Estate Partners III, LP

Yes

Springing

NAP

BSP

Wellington Marketplace

Refinance

Thomas J. Cannon

Yes

Springing

NAP

JPMCB

Diamond Hill Apartments

Refinance

Swapnil Agarwal

Yes

Springing

NAP

BSP

Apex Fort Washington

Acquisition

Edward N. Antoian

Yes

Hard

Springing

Yes

21,000,000

33,500,000

54,500,000

JPMCB

Moffett Gateway

Refinance

Joseph K. Paul, Jay Paul Revocable Living Trust Dated November 9, 1999, as Amended and Restated on March 19, 2010, Paul Guarantor LLC

Yes

Hard

In Place

Yes

20,000,000

223,000,000

243,000,000

BSP

Walgreens / Rite Aid / Eckerd Portfolio

Refinance

Yehuda Cohen

Yes

Hard

In Place

NAP

16.01

BSP

Walgreens - Carolina

16.02

BSP

Walgreens - Catano

16.03

BSP

Eckerd (La-Z-Boy)

16.04

BSP

Rite Aid - Shelby

16.05

BSP

Rite Aid - Coldwater

SMF VI

Fireside Self Storage Portfolio

Acquisition

Kristie L. Bailey, Michael Bailey

None

NAP

17.01

SMF VI

Castleton Self Storage

17.02

SMF VI

Raytown Storage

17.03

SMF VI

State Street Storage

17.04

SMF VI

Beachway Self Storage

17.05

SMF VI

Delaware Storage

BSP

Island View Crossing

Acquisition

Ephraim Hasenfeld

Yes

Hard

Springing

NAP

JPMCB

Modesto Springhill Suites

Refinance

Atrium Leveraged Loan Fund, LLC

Yes

Hard

Springing

NAP

BSP

Home Depot - Bridgeport

Refinance

Virginia Lee Paul, Anderson/Paul Family Trust Dated August 25, 1993

Yes

Hard

Springing

NAP

BSP

Romulus Airport Park

Refinance

Francis Greenburger

Yes

Springing

NAP

JPMCB

Courtyard Marriott Clemson

Refinance

Matthew A. Mills, J.T. Norville, David Robert

Yes

Springing

NAP

SMF VI

Knights Road Shopping Center

Acquisition

Norman Cahan

Yes

Springing

NAP

SMF VI

Monroe Park Tower

Acquisition

Bart C. Warner, Bart C. Warner Revocable Trust

Yes

Springing

NAP

JPMCB

Elk Grove Hampton Inn

Refinance

Atrium Leveraged Loan Fund, LLC

Yes

Hard

Springing

NAP

SMF VI

Atrium Office

Refinance

Jeffrey A. Wohler, Robert J. Fena

Yes

Springing

NAP

JPMCB

Quail Creek

Refinance

Swapnil Agarwal

Yes

Springing

NAP

SMF VI

Holiday Inn Express - Augusta

Refinance

Subhash Patel, Vijay Patel

Yes

Springing

NAP

SMF VI

Romeo Commons

Refinance

Redico Properties LLC

Yes

Hard

Springing

NAP

SMF VI

106th South Office Building

Refinance

Morris R. Sterrett

Yes

Springing

NAP

SMF VI

Barrington Town Center

Acquisition

Robert A. Kantor

Yes

Soft

Springing

NAP

SMF VI

Pangea 16

Recapitalization

Pangea Properties

None

NAP

32.01

SMF VI

7752 South Cornell Avenue

32.02

SMF VI

7120-7132 South Wabash Avenue

32.03

SMF VI

6832 South Crandon Avenue

32.04

SMF VI

14015 South Tracy Avenue

32.05

SMF VI

14021 South Tracy Avenue

32.06

SMF VI

3560 West Cermak Road

32.07

SMF VI

7654 South Marshfield Avenue

32.08

SMF VI

708 South Karlov Avenue

32.09

SMF VI

14119 South Tracy Avenue

32.10

SMF VI

701 North Lotus Avenue

32.11

SMF VI

404 South 4th Avenue

32.12

SMF VI

7254 South University Avenue

32.13

SMF VI

464 Gordon Avenue

32.14

SMF VI

470 Gordon Avenue

32.15

SMF VI

7210 South Yates Boulevard

32.16

SMF VI

7236 South Yates Boulevard

32.17

SMF VI

7249-7153 South Blackstone Avenue

32.18

SMF VI

14100 South Tracy Avenue

SMF VI

Village Center Plaza

Refinance

Kenneth Howard Boone

Yes

Springing

NAP

JPMCB

1201 Oak Lawn

Acquisition

William L. Hutchinson

Yes

Hard

In Place

NAP

BSP

Chancellor Square Orlando

Acquisition

Sebastian Barbagallo

Yes

Springing

NAP

SMF VI

Paradise Victoria Village

Refinance

Edwin Flint Moore

Yes

Hard

In Place

NAP

BSP

Rio Bravo Square

Refinance

Gary D. Goodman

Yes

Springing

NAP

SMF VI

Green River Promenade

Refinance

Steven E. Wise

Yes

Springing

NAP

BSP

Sleep Inn Charlotte

Refinance

Nitin Shah, Neil Amin

Yes

Springing

NAP

BSP

NW Florida Apartment Portfolio

Refinance

Gordon C. MacLean

Yes

Springing

NAP

40.01

BSP

Southern Gardens

40.02

BSP

Southern Breeze

40.03

BSP

Southern Springs

SMF VI

Airport Center Warehouses

Refinance

Jeffrey D. Cornfeld

Yes

Springing

NAP

SMF VI

9600 Perry Highway

Refinance

William C. Rudolph, James A. Rudolph

Yes

Springing

NAP

A-1-8

ANNEX A-1

Additional Debt⁽²⁴⁾

Total Debt

Additional

Total Debt

Addit Debt

Additional

Debt Cut off

Additional Debt

Total Debt

UW NCF

Total Debt

UW NOI

Loan #

Seller⁽¹⁾

Property Name

Permitted (Y/N)

Exist (Y/N)

Debt Type(s)

Date Balance

Interest Rate

Cut-off Balance

DSCR

Current LTV %

Debt Yield %

JPMCB

245 Park Avenue

Yes

Subordinate Debt (120,000,000)/Mezzanine Loans (568,000,000)

688,000,000

5.28990

1,768,000,000

1.42

80.0%

6.5%

JPMCB

211 Main Street

Yes

B-Note

25,000,000

4.90000

195,219,000

2.07

66.4%

7.9%

JPMCB

Browning Place

NAP

JPMCB

740 Madison

NAP

90,000,000

1.96

60.0%

8.0%

JPMCB

Diamond Hill Denver

NAP

JPMCB

Bingham Office Center

Yes

Mezzanine Loan

8,000,000

9.50000

39,000,000

1.40

75.0%

10.9%

JPMCB

2950 North Hollywood Way

NAP

JPMCB

Marriott Colorado Springs

NAP

JPMCB

Pillsbury Portfolio

NAP

9.01

JPMCB

Allenwood

NAP

9.02

JPMCB

Manor South

NAP

9.03

JPMCB

Homestead

NAP

9.04

JPMCB

Harborview

NAP

BSP

Raytheon – 16800 Centretech

NAP

JPMCB

Humblewood Center

NAP

BSP

Wellington Marketplace

NAP

JPMCB

Diamond Hill Apartments

NAP

BSP

Apex Fort Washington

NAP

54,500,000

1.40

64.4%

10.1%

JPMCB

Moffett Gateway

Yes

B-Note (102,000,000)/Mezzanine Loan (50,000,000)

152,000,000

5.44408

395,000,000

1.22

75.2%

7.3%

BSP

Walgreens / Rite Aid / Eckerd Portfolio

NAP

16.01

BSP

Walgreens - Carolina

NAP

16.02

BSP

Walgreens - Catano

NAP

16.03

BSP

Eckerd (La-Z-Boy)

NAP

16.04

BSP

Rite Aid - Shelby

NAP

16.05

BSP

Rite Aid - Coldwater

NAP

SMF VI

Fireside Self Storage Portfolio

NAP

17.01

SMF VI

Castleton Self Storage

NAP

17.02

SMF VI

Raytown Storage

NAP

17.03

SMF VI

State Street Storage

NAP

17.04

SMF VI

Beachway Self Storage

NAP

17.05

SMF VI

Delaware Storage

NAP

BSP

Island View Crossing

NAP

JPMCB

Modesto Springhill Suites

NAP

BSP

Home Depot - Bridgeport

NAP

BSP

Romulus Airport Park

NAP

JPMCB

Courtyard Marriott Clemson

NAP

SMF VI

Knights Road Shopping Center

NAP

SMF VI

Monroe Park Tower

NAP

JPMCB

Elk Grove Hampton Inn

NAP

SMF VI

Atrium Office

NAP

JPMCB

Quail Creek

NAP

SMF VI

Holiday Inn Express - Augusta

NAP

SMF VI

Romeo Commons

NAP

SMF VI

106th South Office Building

NAP

SMF VI

Barrington Town Center

Yes

Permitted Mezzanine

NAP

SMF VI

Pangea 16

Yes

Permitted Mezzanine

NAP

32.01

SMF VI

7752 South Cornell Avenue

NAP

32.02

SMF VI

7120-7132 South Wabash Avenue

NAP

32.03

SMF VI

6832 South Crandon Avenue

NAP

32.04

SMF VI

14015 South Tracy Avenue

NAP

32.05

SMF VI

14021 South Tracy Avenue

NAP

32.06

SMF VI

3560 West Cermak Road

NAP

32.07

SMF VI

7654 South Marshfield Avenue

NAP

32.08

SMF VI

708 South Karlov Avenue

NAP

32.09

SMF VI

14119 South Tracy Avenue

NAP

32.10

SMF VI

701 North Lotus Avenue

NAP

32.11

SMF VI

404 South 4th Avenue

NAP

32.12

SMF VI

7254 South University Avenue

NAP

32.13

SMF VI

464 Gordon Avenue

NAP

32.14

SMF VI

470 Gordon Avenue

NAP

32.15

SMF VI

7210 South Yates Boulevard

NAP

32.16

SMF VI

7236 South Yates Boulevard

NAP

32.17

SMF VI

7249-7153 South Blackstone Avenue

NAP

32.18

SMF VI

14100 South Tracy Avenue

NAP

SMF VI

Village Center Plaza

NAP

JPMCB

1201 Oak Lawn

NAP

BSP

Chancellor Square Orlando

NAP

SMF VI

Paradise Victoria Village

NAP

BSP

Rio Bravo Square

NAP

SMF VI

Green River Promenade

NAP

BSP

Sleep Inn Charlotte

NAP

BSP

NW Florida Apartment Portfolio

Yes

Mezzanine Loan

749,074

12.00284

6,158,057

1.44

68.1%

12.5%

40.01

BSP

Southern Gardens

1.44

68.1%

12.5%

40.02

BSP

Southern Breeze

1.44

68.1%

12.5%

40.03

BSP

Southern Springs

1.44

68.1%

12.5%

SMF VI

Airport Center Warehouses

NAP

SMF VI

9600 Perry Highway

NAP

A-1-9

ANNEX A-1

			HOTEL OPERATING STATISTICS

			2014	2014	2014	2015	2015	2015	2016	2016	2016	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	245 Park Avenue																1
2	JPMCB	211 Main Street																2
3	JPMCB	Browning Place																3
4	JPMCB	740 Madison																4
5	JPMCB	Diamond Hill Denver																5
6	JPMCB	Bingham Office Center																6
7	JPMCB	2950 North Hollywood Way																7
8	JPMCB	Marriott Colorado Springs	57.9%	110.95	64.25	61.1%	119.29	72.86	68.9%	123.61	85.12				68.9%	123.61	85.12	8
9	JPMCB	Pillsbury Portfolio																9
9.01	JPMCB	Allenwood																9.01
9.02	JPMCB	Manor South																9.02
9.03	JPMCB	Homestead																9.03
9.04	JPMCB	Harborview																9.04
10	BSP	Raytheon – 16800 Centretech																10
11	JPMCB	Humblewood Center																11
12	BSP	Wellington Marketplace																12
13	JPMCB	Diamond Hill Apartments																13
14	BSP	Apex Fort Washington																14
15	JPMCB	Moffett Gateway																15
16	BSP	Walgreens / Rite Aid / Eckerd Portfolio																16
16.01	BSP	Walgreens - Carolina																16.01
16.02	BSP	Walgreens - Catano																16.02
16.03	BSP	Eckerd (La-Z-Boy)																16.03
16.04	BSP	Rite Aid - Shelby																16.04
16.05	BSP	Rite Aid - Coldwater																16.05
17	SMF VI	Fireside Self Storage Portfolio																17
17.01	SMF VI	Castleton Self Storage																17.01
17.02	SMF VI	Raytown Storage																17.02
17.03	SMF VI	State Street Storage																17.03
17.04	SMF VI	Beachway Self Storage																17.04
17.05	SMF VI	Delaware Storage																17.05
18	BSP	Island View Crossing																18
19	JPMCB	Modesto Springhill Suites	74.4%	120.03	89.31	74.7%	125.36	93.66	83.9%	128.73	108.00	84.2%	129.31	108.92	84.2%	129.31	108.92	19
20	BSP	Home Depot - Bridgeport																20
21	BSP	Romulus Airport Park																21
22	JPMCB	Courtyard Marriott Clemson	68.4%	119.38	81.61	69.5%	127.82	88.77	72.3%	132.18	95.62	70.9%	133.37	94.58	70.7%	133.37	94.32	22
23	SMF VI	Knights Road Shopping Center																23
24	SMF VI	Monroe Park Tower																24
25	JPMCB	Elk Grove Hampton Inn	69.9%	98.76	69.08	76.7%	112.19	86.05	77.3%	121.50	93.95	77.1%	122.16	94.14	76.7%	115.51	88.60	25
26	SMF VI	Atrium Office																26
27	JPMCB	Quail Creek																27
28	SMF VI	Holiday Inn Express - Augusta				56.2%	111.64	62.74	64.5%	117.75	75.90	66.4%	117.49	78.02	66.4%	117.49	78.02	28
29	SMF VI	Romeo Commons																29
30	SMF VI	106th South Office Building																30
31	SMF VI	Barrington Town Center																31
32	SMF VI	Pangea 16																32
32.01	SMF VI	7752 South Cornell Avenue																32.01
32.02	SMF VI	7120-7132 South Wabash Avenue																32.02
32.03	SMF VI	6832 South Crandon Avenue																32.03
32.04	SMF VI	14015 South Tracy Avenue																32.04
32.05	SMF VI	14021 South Tracy Avenue																32.05
32.06	SMF VI	3560 West Cermak Road																32.06
32.07	SMF VI	7654 South Marshfield Avenue																32.07
32.08	SMF VI	708 South Karlov Avenue																32.08
32.09	SMF VI	14119 South Tracy Avenue																32.09
32.10	SMF VI	701 North Lotus Avenue																32.10
32.11	SMF VI	404 South 4th Avenue																32.11
32.12	SMF VI	7254 South University Avenue																32.12
32.13	SMF VI	464 Gordon Avenue																32.13
32.14	SMF VI	470 Gordon Avenue																32.14
32.15	SMF VI	7210 South Yates Boulevard																32.15
32.16	SMF VI	7236 South Yates Boulevard																32.16
32.17	SMF VI	7249-7153 South Blackstone Avenue																32.17
32.18	SMF VI	14100 South Tracy Avenue																32.18
33	SMF VI	Village Center Plaza																33
34	JPMCB	1201 Oak Lawn																34
35	BSP	Chancellor Square Orlando																35
36	SMF VI	Paradise Victoria Village																36
37	BSP	Rio Bravo Square																37
38	SMF VI	Green River Promenade																38
39	BSP	Sleep Inn Charlotte	63.8%	76.14	48.59	62.2%	82.37	51.24	67.4%	83.13	56.00	65.7%	82.93	54.48	65.7%	82.93	54.48	39
40	BSP	NW Florida Apartment Portfolio																40
40.01	BSP	Southern Gardens																40.01
40.02	BSP	Southern Breeze																40.02
40.03	BSP	Southern Springs																40.03
41	SMF VI	Airport Center Warehouses																41
42	SMF VI	9600 Perry Highway																42

A-1-10

JPMCC Commercial Mortgage Securities 2017-JP6

Footnotes to Annex A-1

(1)

“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “BSP” denotes Benefit Street Partners CRE Finance LLC, as Mortgage Loan Seller; and “SMF VI” denotes Starwood Mortgage Funding VI LLC, as Mortgage Loan Seller.

With respect to Loan No. 1, 245 Park Avenue, the whole loan was co-originated by JPMCB, Natixis Real Estate Capital LLC, Barclays Bank PLC, Deutsche Bank AG, New York Branch and Société Générale.”

(2)

Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.

With respect to Loan No. 11, Humblewood Center, Units is inclusive of square footage associated with Burger King, Chick-fil-A and Pappas BBQ, for which the tenants own their respective improvements but not the related land, which is ground leased from the borrower. Burger King ground leases its premises through May 2019 and pays annual ground rent of $60,500. Chick-fil-A ground leases its premises through October 2025 and pays annual ground rent of $121,000. Pappas BBQ ground leases its premises through August 2021 and pays annual ground rent of $138,656. In addition, the borrower is permitted to release the parcels ground leased to Pappas BBQ and Chick-fil-A (together, the “Release Parcels”) without any prepayment of the mortgage loan upon satisfaction of certain conditions set forth in the mortgage loan documents. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” for additional information.

With respect to Loan No. 12, Wellington Marketplace, Units is inclusive of square footage associated with Walgreens, for which the tenant owns its improvements but not the related land, which is ground leased from the borrower. Walgreens originally constructed its outparcel in 2014 and is in the fifth year of its initial 20-year ground lease term. The fully extended lease term expires in February 2088.

(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. 1, 245 Park Avenue, UW Revenues ($), UW NOI ($) and UW NCF ($) are calculated using (i) for non-investment grade tenants, rent steps through April 2018 and (ii) for investment-grade tenants, the average base rent over the lesser of the 245 Park Avenue Whole Loan term and the applicable lease term.

With respect to Loan No. 1, 245 Park Avenue, the Largest Tenant, Société Générale, subleases a portion of its space to Brunswick Group and MIO Partners. The 2nd Largest Tenant, JPMCB, subleases a portion of its space to Société Générale, the Largest Tenant at the property. Additionally, the 2nd Largest Tenant subleases a portion of its space to Houlihan Lokey Inc., The Nemec Agency, Pierpont Capital Holdings LLC and JLL. The 3rd Largest Tenant, Major League Baseball (“MLB”), subleases a portion of its space to National Bank of Australia, Houlihan Lokey Inc. and Anthos USA Inc. MLB has announced that it plans to vacate its space at the end of its lease term in October 2022 and that it has executed a lease at another location and intends to move in to such location in 2019. If MLB does not renew its lease 12 months before its lease expiration date or if MLB vacates or abandons all or substantially all of its premises, a cash sweep event will occur. Additionally, Occupancy % includes HNA Capital USA LLC (an affiliate of the loan sponsor) and MIO Partners, together representing approximately 2.7% of the remeasured net rentable square feet, which have executed leases but have not yet taken occupancy.

With respect to Loan No. 2, 211 Main Street, UW Revenues ($), UW NOI ($) and UW NCF ($) are calculated using the straight-line average rent of the sole tenant, Charles Schwab, over the term of the loan, due to the investment grade credit rating of the tenant.

A-1-11

With respect to Loan No. 4, 740 Madison, UW Revenues ($), UW NOI ($) and UW NCF ($) are calculated using the average annual rent of the Largest Tenant, Bottega Veneta, over the first 10 years of the loan term, due to the investment grade credit rating of the lease guarantor and duration of the lease term.

With respect to Loan No. 4, 740 Madison, the Largest Tenant, Bottega Veneta, has signed a lease but has not yet taken occupancy or commenced paying rent. The tenant is currently building-out its space at its own expense at an estimated cost of reportedly in excess of $20.0 million. Bottega Veneta is expected to take occupancy in February 2018 and is required to commence paying rent in November 2018. The Bottega Veneta lease requires an approximately 21-month free rent period extending through October 2018, as well as an additional $2.0 million rent credit to be applied as a monthly credit of $100,000 against the first 20 rent payments.

With respect to Loan No. 7, 2950 North Hollywood Way, Occupancy %, UW Revenues ($), UW NOI ($) and UW NCF ($) include the Largest Tenant, Entertainment Partners, which leases 150,035 square feet (92.3% of the net rentable area) through March 2029. With respect to 132,727 square feet (the “Directly Leased Space”), Entertainment Partners took possession of its space upon lease commencement in April 2017, but is not yet in occupancy or paying rent. With respect to 17,308 square feet (the “Assigned Space”), Entertainment Partners has taken possession of its space pursuant to an assignment and assumption agreement with the prior tenant, PSI, and is required to pay rent under the assigned lease (the “PSI Lease”) through June 2020. Upon expiration of the PSI Lease in June 2020, Entertainment Partners will continue to lease the Assigned Space pursuant to its lease executed in September 2016 through March 2029. With respect only to the Assigned Space, Entertainment Partners will have a free rent period from July 2020 through February 2021, which free rent was not reserved for at origination. According to the loan sponsor, Entertainment Partners is currently completing a tenant specific customization and buildout of its entire space, including both the Directly Leased Space and the Assigned Space, at an estimated cost of approximately $18.8 million ($126 per square foot). Of this amount, the loan sponsor has committed to pay approximately $7.9 million ($53 per square foot) in the form of a tenant improvement allowance, with the tenant coming out-of-pocket for the remaining budgeted amount. Entertainment Partners has a free rent period with respect to the Directly Leased Space extending through October 2017, after which it is required to commence paying its full unabated contractual base rent of approximately $4.6 million annually ($34.80 per square foot) with annual rent increases of approximately 3.0%. At origination, the borrower reserved approximately $12.6 million for outstanding tenant improvement, leasing commission and free rent obligations through October 2017 associated with the Entertainment Partners lease.

With respect to Loan No. 8, Marriott Colorado Springs, approximately 25.8% of UW Revenues ($) is attributable to the food and beverage outlets at the mortgaged property.

With respect to Loan No. 9, Pillsbury Portfolio, Occupancy (%) is calculated based on the trailing 12-month period as of January 31, 2017.

With respect to Loan No. 11, Humblewood Center, UW Revenues ($), UW NOI ($) and UW NCF ($) do not include ground rents from Chick-fil-A and Pappas BBQ, as the parcels ground leased to those tenants are permitted to be released without a related prepayment premium or defeasance of the mortgage loan.

A-1-12

With respect to Loan No. 14, Apex Fort Washington, Occupancy %, UW Revenues ($), UW NOI ($) and UW NCF ($) includes four tenants, Lincoln Investment Planning (52,767 square feet), Impax Laboratories, Inc. (47,379 square feet), Citizens Bank of Pennsylvania (37,860 square feet) and Connexin Software, Inc. (3,028 square feet of existing space and 18,473 square feet of expansion space) that have signed leases but have not yet taken occupancy or commenced paying rent. Lincoln Investment Planning is required to commence paying full rent in September 2017 (and pay partial rent in August 2017), Impax Laboratories, Inc. is required to commence paying rent in September 2017; Citizens Bank of Pennsylvania is expected to take occupancy by July 2017 and is required to commence paying rent in February 2018; Connexin Software, Inc. (i) as to its existing space is in occupancy and is required to commence paying rent in October 2017, and (ii) as to its expansion space, is expected to take occupancy in March 2018 and is required to commence paying rent in October 2018. Additionally, AstraZeneca Pharmaceuticals is currently dark but paying rent.

With respect to Loan No. 15, Moffett Gateway, Occupancy %, UW Revenues ($), UW NOI ($) and UW NCF ($) include the sole tenant, Google, which has executed two leases but not yet taken occupancy or commenced paying rent under either lease. Google leases the mortgaged property under two separate leases: (1) 1225 Crossman Avenue (“Building One”) and (2) 1265 Crossman Avenue (“Building Two”). According to the loan sponsor, Google is expected to take occupancy of both spaces in September 2017 and is required to commence paying rent under each lease as follows: Building One in July 2018 and Building Two in July 2017. In addition, UW Revenues ($), UW NOI ($) and UW NCF ($) are calculated using the average rent of the sole tenant, Google, over the term of the related leases inclusive of the free rent reserve due to the investment grade credit rating of the tenant.

With respect to Loan No. 34, 1201 Oak Lawn, the Largest Tenant, Haas, has signed a lease but has not yet taken occupancy or commenced paying rent. The tenant is expected to take occupancy on July 1, 2017.

(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 appraisal provided “as-stabilized” values based on certain criteria being met.

With respect to Loan No. 5, Diamond Hill Denver, the Appraised Value ($) represents the “Hypothetical As-Is” appraised value of $51,800,000, which assumes that deferred maintenance expenses and lease up costs for recently signed leases (free rent/downtime, tenant improvements and leasing commissions) have been escrowed and/or expended. At origination, the borrower reserved $376,875 for deferred maintenance, $188,558 for outstanding tenant improvements and leasing commissions and $50,087 for outstanding free rent obligations. The “as-is” value as of February 24, 2017 is $51,200,000, which results in a Current LTV % and Maturity LTV % of 62.5% and 59.8%, respectively.

With respect to Loan No. 7, 2950 North Hollywood Way, the Appraised Value ($) represents the “Hypothetical - As If Stabilized” appraised value of $64,000,000, which assumes that all lease-up costs have been incurred, including tenant improvements, leasing commissions and free rent. At origination, the borrower reserved $9,314,933 for outstanding tenant improvements and leasing commissions and $3,254,778 for outstanding free rent associated with the lease for Entertainment Partners in the Upfront Other Reserve ($). The “as-is” value as of December 14, 2016 is $51,000,000, which results in a Current LTV % and Maturity LTV % of 60.5% and 49.5%, respectively.

With respect to Loan No. 8, Marriott Colorado Springs, the Appraised Value ($) represents the “As If Complete” appraised value of $40,800,000, which assumes that all upgrades and capital improvements pertaining to the property improvement plan (“PIP”) required by the franchise agreement have been completed. At origination, the borrower was required to reserve $8,023,640 into the Upfront Other Reserve ($) in connection with the PIP. The “as-is” value as of December 13, 2016 is $32,500,000, which results in a Current LTV % and Maturity LTV % of 78.8% and 65.2%, respectively.

A-1-13

With respect to Loan No. 11, Humblewood Center, the Appraised Value ($) of $32,130,000 represents the appraised value less the value attributable to two ground lease parcels, Chick-fil-A and Pappas BBQ, to which the appraisal attributed approximately $4.5 million of aggregate value. Inclusive of the two ground lease parcels, the appraised value is $36,590,000, which results in a Current LTV % and Maturity LTV % of 60.5% and 57.6%, respectively. The borrower is permitted to release the parcels ground leased to Chick-fil-A and Pappas BBQ from the lien of the mortgage loan without any related prepayment premium or defeasance of the mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in the Preliminary Prospectus for additional information.

With respect to Loan No. 13, Diamond Hill Apartments, the Appraised Value ($) represents the “Prospective As-Stabilized” appraised value of $29,000,000, which assumes that the remaining renovations of the property will be completed within six months of the appraisal date of September 23, 2016 and that the mortgaged property is 93.0% occupied as of March 23, 2017. As of March 8, 2017, the actual occupancy reported at the property was approximately 94.0%. At origination, the borrower was required to reserve $500,000 into the Upfront Capex Reserve ($) for the remaining renovations. The “as-is” value as of September 23, 2016 is $28,700,000, which results in a Current LTV % and Maturity LTV % of 75.3% and 70.0%, respectively.

With respect to Loan No. 14, Apex Fort Washington, the Appraised Value ($) represents the “Prospective Value Upon Stabilization” appraised value of $84,600,000 with an anticipated date of January 1, 2018, which assumes the burn-off of approximately $4.5 million of lease-up costs (including tenant improvements, leasing commissions, free rent, rent loss and expense carry) associated with tenants already in place and which have been reserved for at loan closing and also includes the appraisal’s projections of property cash flows as of such date. At origination, the borrower was required to reserve $6,818,679 into the Upfront Other Reserve ($) for outstanding tenant improvements and leasing commissions and immediate repairs. The “as-is” value as of December 5, 2016 is $78.8 million, which results in a Current LTV % and Maturity LTV % of 69.2% and 60.3%, respectively.

With respect to Loan No. 15, Moffett Gateway, the Appraised Value ($) represents the “Hypothetical Value As-Stabilized” of $525,000,000, which assumes that all tenant improvement construction is complete and all contractual free rent obligations have burned off as of the stabilized value date of July 20, 2016. At origination, the borrower was required to reserve $43,642,904 into the Upfront Other Reserve ($) for outstanding tenant improvements, $5,743,978 for outstanding leasing commissions and $37,575,033 for outstanding free rent. The “as-is” value as of July 20, 2016 was $430,000,000, which results in a Current LTV % and Maturity LTV % of 56.5% and 48.0%, respectively.

With respect to Loan No. 22, Courtyard Marriott Clemson, the Appraised Value ($) represents the “Hypothetical Market Value As-Is” of $19,400,000, which assumes that there was no PIP required by the franchise agreement. The “as-is” value as of November 3, 2016 is $18,500,000, which results in a Current LTV % and Maturity LTV % of 69.4% and 56.8%, respectively. According to the sponsor, work on the PIP has been completed.

(5)

For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($) and Maturity/ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.

A-1-14

(6)

With respect to Loan No. 1, 245 Park Avenue, the mortgage loan is part of a whole loan with an original principal balance of $1,200,000,000 (the “245 Park Avenue Whole Loan”) which is comprised of 19 pari passu components and five subordinate companion loans. Note A-2-A-1, with an aggregate outstanding principal balance as of the Cut-off Date of $98,000,000, is being contributed to the JPMCC 2017-JP6 Trust. Notes A-1-A, A-1-B, A-1-C, A-1-D, A-1-E, with an aggregate outstanding principal balance as of the Cut-off Date of $380,000,000, and the subordinate companion loans, with an aggregate outstanding principal balance as of the Cut-off Date of $120,000,000, are being contributed to a private securitization trust. The remaining 13 pari passu components, with an aggregate outstanding principal balance as of the Cut-off Date of $602,000,000 are expected to be contributed to one or more future securitization trusts. All loan level metrics are based on the 245 Park Avenue Street Whole Loan balance excluding the subordinate companion loans.

With respect to Loan No. 2, 211 Main Street, the mortgage loan is part of a whole loan with an original principal balance of $195,219,000 (the “211 Main Street Whole Loan”) which is comprised of three pari passu components (Note A-1, Note A-2 and Note A-3) and three subordinate companion loans (Note B-1, Note B-2 and Note B-3). Note A-3 has an outstanding principal balance as of the Cut-off Date of $65,219,000 and is being contributed to the JPMCC 2017-JP6 Trust. Note A-1 and Note A-2 have an aggregate outstanding principal balance as of the Cut-off Date of $105,000,000 and are expected to be contributed to one or more future securitization trusts. Note B-1, Note B-2 and Note B-3 have an aggregate outstanding principal balance as of the Cut-off Date of $25,000,000 and have been sold to one or more third-party investors. All loan level metrics are based on the 211 Main Street Whole Loan balance excluding the subordinate companion loans.

With respect to Loan No. 4, 740 Madison, the mortgage loan is part of a whole loan with an original principal balance of $90,000,000 (the “740 Madison Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 has an outstanding principal balance as of the Cut-off Date of $40,000,000 and is being contributed to the JPMCC 2017-JP6 Trust. Note A-2 has an outstanding principal balance as of the Cut-off Date of $50,000,000 and is expected to be contributed to one or more future securitization trusts. All loan level metrics are based on the 740 Madison Whole Loan balance.

With respect to Loan No. 14, Apex Fort Washington, the mortgage loan is part of a whole loan with an original principal balance of $54,500,000 (the “Apex Fort Washington Whole Loan”) which is comprised of three pari passu components (Note A-1, Note A-2 and Note A-3). Note A-1 has an outstanding principal balance as of the Cut-off Date of $21,000,000 and is being contributed to the JPMCC 2017-JP6 Trust. Note A-2 and Note A-3 have an aggregate outstanding principal balance as of the Cut-off Date of $33,500,000 and are expected to be contributed to one or more future securitization trusts.

With respect to Loan No. 15, Moffett Gateway, the mortgage loan is part of a whole loan with an original principal balance of $345,000,000 (the “Moffett Gateway 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) and one subordinate companion loan (Note B-1). Note A-4 has an outstanding principal balance as of the Cut-off Date of $20,000,000 and is being contributed to the JPMCC 2017-JP6 Trust. Note A-1 has an outstanding principal balance as of the Cut-off Date of $80,000,000 and was contributed to the JPMCC 2017-JP5 trust. Note A-2 has an outstanding principal balance as of the Cut-off Date of $60,000,000 and was contributed to the JPMCC 2016-JP4 trust. Note A-3 has an outstanding principal balance as of the Cut-off Date of $40,000,000 and was contributed to the JPMDB 2017-C5 trust. Note A-5 has an outstanding principal balance as of the Cut-off Date of $43,000,000 and was contributed to the JPMDB 2016-C4 trust. Note B-1 has an outstanding balance as of the Cut-off Date of $102,000,000 and was sold to a third-party investor. All loan level metrics are based on the Moffett Gateway Whole Loan balance excluding the subordinate companion loan.

A-1-15

(7)

Each number identifies a group of related borrowers.

With respect to Loan No. 31, Barrington Town Center, the borrowers own the mortgaged property as tenants-in-common.

(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 Operating Advisor and Asset Representations Reviewer Fee and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).

(9)

For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360. For the mortgage loans that are interest-only for a partial term, the Monthly Debt Service ($) was calculated after the expiration of the interest-only period.

(10)

With respect to all mortgage loans, except for the mortgage loan(s) listed below, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.

With respect to Loan No. 15, Moffett Gateway, the Annual Debt Service ($) is calculated based on the sum of the first 12 principal and interest payments after the expiration of the interest-only period based on the assumed principal payment schedule set forth on Annex F to this Preliminary Prospectus. As such, the Current Balance ($), Maturity/ARD Balance ($), Monthly Debt Service ($), UW NOI DSCR and UW NCF DSCR all reflect this principal payment schedule and a fixed interest rate of 3.319403%.

With respect to Loan No. 40, NW Florida Apartment Portfolio, the Annual Debt Service ($) is calculated based on the sum of the first 12 principal and interest payments based on the assumed principal payment schedule set forth on Annex G to the Preliminary Prospectus. As such, the Current Balance ($), Maturity/ARD Balance ($), Monthly Debt Service ($), UW NOI DSCR and UW NCF DSCR all reflect this principal payment schedule and a fixed interest rate of 5.53300%.

(11)

With respect to Loan No. 4, 740 Madison, the mortgage loan has an ARD feature with an anticipated repayment date of May 1, 2027, with the interest rate after the ARD date increasing to a rate equal to the greater of (x) 7.00000% and (y) 3.00000% plus the 10-year swap yield as of the first business day after the anticipated repayment date, as determined by the lender, until the Final Mat Date of May 1, 2029. The loan documents provide that the revised interest rate may not exceed 9.00000% per annum. On and after the anticipated repayment date, the 740 Madison Whole Loan requires a constant monthly payment equal to approximately $429,674, which is required to be applied to interest accruing at the initial interest rate, and then to principal. Interest accrued at the revised rate in excess of the interest accrued at the initial rate is not required to be paid monthly and will be deferred.

With respect to Loan No. 20, Home Depot – Bridgeport, the mortgage loan has an ARD feature with an anticipated repayment date of March 6, 2027, with the interest rate after the ARD date increasing to a rate equal to the greater of (x) 9.15000% per annum and (y) the 10-year treasury rate plus 400 basis points, until the Final Mat Date of March 6, 2037.

(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.

A-1-16

With respect to Loan No. 1, 245 Park Avenue, the lockout period is required to be at least 24 payments beginning with and including the first payment on July 1, 2017. Defeasance of the full $1.2 billion 245 Park Avenue Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the final securitization that includes the last note to be securitized and (ii) July 1, 2020. The assumed lockout period of 24 months is based on the expected JPMCC 2017-JP6 securitization closing date in June 2017. The actual lockout period may be longer.

With respect to Loan No. 2, 211 Main Street, the lockout period with respect to a defeasance of the 211 Main Street Whole Loan is required to be at least 26 payments beginning with and including the first payment on May 6, 2017. Defeasance of the full $195.219 million 211 Main Street Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the final securitization that includes the last note to be securitized and (ii) May 6, 2020. The borrower is also permitted to prepay the 211 Main Street Whole Loan in whole or in part at any time during the term of the loan with the payment of a yield maintenance premium, if such prepayment occurs prior to the open period. The assumed lockout period of 26 months for a defeasance of the 211 Main Street Whole Loan is based on the expected JPMCC 2017-JP6 securitization closing date in June 2017. The actual lockout period may be longer. The related whole loan documents provide that any prepayment of the 211 Main Street Whole Loan is required to be applied by the lender first to the reduction of the outstanding principal balance of each of the senior component notes on a pro rata and pari passu basis, until the balance of such notes has been reduced to zero, and then to the reduction of the related subordinate companion loans.

With respect to Loan No. 14, Apex Fort Washington, the lockout period is required to be at least 27 payments beginning with and including the first payment on April 6, 2017. Defeasance of the full $54.5 million Apex Fort Washington Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the final securitization that includes the last note to be securitized and (ii) April 6, 2021. The assumed lockout period of 27 months is based on the expected JPMCC 2017-JP6 securitization closing date in June 2017. The actual lockout period may be longer.

(13)

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

With respect to Loan No. 2, 211 Main Street, the borrower’s Most Recent NOI ($) financial information is as of year-end 2016.

With respect to Loan No. 4, 740 Madison, limited historical financial information is available as the mortgaged property underwent a major renovation that was completed in January 2017.

With respect to Loan No. 8, Marriott Colorado Springs, Most Recent Revenues ($), Most Recent Total Expenses ($) and Most Recent NOI ($) are not available due to the timing of the acquisition of the mortgaged property.

With respect to Loan No. 10, Raytheon – 16800 Centretech, the mortgaged property was acquired in December 2014 and historical financial information is not available.

With respect to Loan No. 14, Apex Fort Washington, the mortgaged property was acquired in January 2015 and historical financial information is not available.

With respect to Loan No. 15, Moffett Gateway, limited historical financial information is available as the mortgaged property was constructed in 2016.

With respect to Loan No. 16, Walgreens / Rite Aid / Eckerd Portfolio, the Most Recent NOI ($) financial information is as of year-end 2016.

A-1-17

With respect to Loan No. 20, Home Depot – Bridgeport, the mortgaged property was acquired by the borrower in December 2016 in a sale-leaseback transaction and historical financial information is not available.

With respect to Loan No. 21, Romulus Airport Park, the loan sponsor acquired the mortgaged property in December 2015 and historical financial information prior to 2015 is not available.

With respect to Loan No. 26, Atrium Office, Most Recent NOI ($) financial information is based on the trailing 12 months ending September 30, 2016.

With respect to Loan No. 27, Quail Creek, the mortgaged property was acquired in October 2015 and 2014 historical financial information is not available.

With respect to Loan No. 28, Holiday Inn Express – Augusta, the mortgaged property was opened in March 2014 and full year 2014 financial information is not available.

With respect to Loan No. 32, Pangea 16, the mortgaged properties were purchased via several transactions between 2013 and 2016, and recently renovated in 2016. As a result, full year 2014, 2015 and 2016 financial information is not available.

With respect to Loan No. 34, 1201 Oak Lawn, the sponsor did not provide historical financials due to the fact that the loan was an acquisition loan and the previous owner historically occupied 100% of the mortgaged property.

(14)

With respect to all hotel properties, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same.

(15)

“The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan.

With respect to Loan No. 15, Moffett Gateway, UW NOI DSCR and UW NCF DSCR were calculated based on the sum of the first 12 payments after the expiration of the interest-only period as set forth in the assumed principal payment schedule set forth on Annex F to the Preliminary Prospectus.

With respect to Loan No. 40, NW Florida Apartment Portfolio, UW NOI DSCR and UW NCF DSCR were calculated using the sum of principal and interest payments over the first 12 payments allocable to the mortgage loan following the Cut-off Date as set forth in the assumed principal payment schedule set forth on Annex G to the Preliminary Prospectus.

(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. 2, 211 Main Street, the nonrecourse carve-out guarantor delivered a guaranty for certain outstanding tenant improvements and leasing commissions obligations related to the sole tenant, Charles Schwab, in lieu of a cash reserve. The guaranty is capped at $12,191,209, which is required to be decreased on a dollar-for-dollar basis by any amounts on deposit in the excess cash flow reserve account as of the date of determination (provided that during the continuance of an event of default, the date of determination is required to be the date that is immediately prior to the event of default).

A-1-18

With respect to Loan No. 4, 740 Madison, the Upfront Debt Service Reserve ($) consists of a $5,190,000 reserve for debt service payments on the 740 Madison Whole Loan from the origination date through and including October 31, 2018. The Largest Tenant, Bottega Veneta, is the sole tenant at the property and has an approximately 21-month free rent period under its lease through October 2018. The Upfront Other Reserve ($) consists of a $2,000,000 reserve for rent credits that are due to Bottega Veneta following the expiration of the free rent period. The lease requires that the rent credits be applied beginning on the first rent payment date following the free rent period, and the related reserve is required to be disbursed in $100,000 increments to the tenant on a monthly basis beginning November 2018 through June 2020. In addition, in the event the rating of the guarantor under the lease for Bottega Veneta is downgraded below investment grade (i.e., below “Baa3” for Moody’s, “BBB-” for S&P and “BBB-” for Fitch), the borrower is required to deposit within five business days of such downgrade additional funds equal to all free rent or rent credits remaining under the lease.

With respect to Loan No. 12, Wellington Marketplace, the borrower was required to deposit a $500,000 upfront Rocky’s Ace Hardware renewal reserve. Upon the renewal of Rocky’s Ace Hardware’s lease, $150,000 of the reserve is required to be deposited into the general tenant improvements and leasing commissions reserve account for future re-tenanting costs and the remaining balance of the reserve is required to be returned to the borrower after payment of any tenant improvements and leasing commissions costs associated with the Rocky’s Ace Hardware renewal.

With respect to Loan No. 35, Chancellor Square Orlando, the borrower was required at origination to deposit $231,537 for an occupancy reserve for Oasis Pharmacy East, Inc. The tenant is in possession but is not yet operating in the space. The lender will retain the occupancy reserve as additional collateral for the loan if the occupancy reserve release conditions set forth in the loan documents have not been satisfied on or before March 17, 2018.

(17)

Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents.

With respect to Loan No. 1, 245 Park Avenue, the deposits for the Monthly TI/LC Reserve ($) are required to commence on May 1, 2025 in the amount of $446,775. In addition, the loan documents require that the borrower deposit all sums payable to the borrower with respect to any modification or action taken under any lease, any settlement of claims related to a lease, any lease termination or contraction penalties or lease buy-out or surrender payment, holdover rents and occupancy and use fees from any current or former tenants. The borrower is permitted to deliver a letter of credit in accordance with the loan documents in lieu of any cash reserve.

With respect to Loan No. 2, 211 Main Street, the Monthly RE Tax Reserve ($), Monthly Ins. Reserve ($), Monthly Capex Reserve ($) and Monthly TI/LC Reserve ($) are waived to the extent (i) no event of default has occurred and (ii) the debt yield (as calculated in the loan documents) equals or exceeds (A) 4.5% for any date of determination prior to June 30, 2018, or (B) 7.0% for any date of determination on or after July 1, 2018.

A-1-19

With respect to Loan No. 3, Browning Place, on each payment date after the amount on deposit in the Monthly TI/LC Reserve ($) falls below the TI/LC Reserve Cap ($) of $1,991,862 (without giving effect to any termination fees deposited in the reserve), the borrower is required to deposit $55,330 into the Monthly TI/LC Reserve ($). In addition, the lender is required to release $250,000 (or such lesser amount to the extent that funds have been previously disbursed) from the Monthly TI/LC Reserve ($) at such time that the following conditions have been satisfied: (i) the 3rd Largest Tenant, NTT Data Consulting, Inc., renews its lease through an expiration date of no earlier than November 30, 2019 on terms and conditions acceptable to the lender in accordance with the loan documents and (ii) the borrower delivers evidence satisfactory to the lender that all tenant improvements and leasing commissions costs have been paid and are less than $250,000.

With respect to Loan No. 4, 740 Madison, the borrower is required to make monthly deposits into the Monthly RE Tax Reserve ($) and Monthly Ins. Reserve ($) commencing on November 1, 2018 provided that such deposits are waived if (i) with respect to the Monthly RE Tax Reserve ($), (a) no cash sweep event has occurred and is continuing and (b) the lender receives reasonably satisfactory evidence that the taxes are paid by the borrower no later than the date that is 10 days prior to the date such taxes would be delinquent, and (ii) with respect to the Monthly Ins. Reserve ($) (a) no event of default has occurred and is continuing, and (b) the borrower provides satisfactory evidence that either (x) the property is insured under a blanket insurance policy in accordance with the loan documents or (y) the property is insured in accordance with the loan documents by one or more insurance policies provided by Bottega Veneta.

With respect to Loan No. 6, Bingham Office Center, the loan documents provide that, during a cash sweep event caused by the borrower failing, 12 months prior to the expiration of the lease of the Largest Tenant, Comcast, to either (i) renew 100% of the space demised by Comcast as of the origination date in accordance with the loan documents or (ii) renew at least 50% of the space demised to Comcast in accordance with the loan documents, provided that the debt service coverage ratio is greater than 1.25x based on the trailing three-month period, all excess cash flow after debt service, required reserves and operating expenses, together with any termination deposits received in connection with the Comcast lease, are required to be deposited into the Monthly TI/LC Reserve ($).

With respect to Loan No. 7, 2950 North Hollywood Way, the loan documents provide that during a cash sweep period caused by (i) following its initial occupancy, the Largest Tenant, Entertainment Partners, going dark, vacating or abandoning more than 50% of its space for a period of 120 consecutive days (except in connection with a casualty or condemnation if the borrower is undertaking a restoration of the mortgaged property in accordance with the loan documents) or a bankruptcy or insolvency action of Entertainment Partners, or (ii) after April 1, 2018, the debt service coverage ratio (as calculated in the loan documents) based on the trailing three-month period falling below 1.10x, all excess cash flow after debt service, required reserves and operating expenses are required to be deposited into the Monthly TI/LC Reserve ($).

With respect to Loan No. 8, Marriott Colorado Springs, the borrower is required to deposit into the Monthly Capex Reserve ($), on a monthly basis to fund the cost of replacements, an amount equal to the sum of (i) (a) for the period commencing on the January 31, 2017 through and including the payment date of January 1, 2018, 3.0% of gross income from operations for the month that is two calendar months prior to the date on which the borrower is required make such deposit, (b) for the period commencing on February 1, 2018 and continuing through and including the payment date of January 1, 2019, 4.0% of gross income from operations for the month that is two calendar months prior to the date on which the borrower is required make such deposit and (c) thereafter, 5.0% of gross income from operations for the month that is two calendar months prior to the date on which the borrower is required make such deposit and (ii) any amounts required to complete all work described in any property improvement plan required by franchisor.

A-1-20

With respect to Loan No. 10, Raytheon – 16800 Centretech, the Monthly RE Tax Reserve ($), Monthly Ins. Reserve ($) and Monthly Capex Reserve ($) are waived until the occurrence of certain events set forth in the loan documents. The Monthly RE Tax Reserve ($) will commence upon the occurrence of any of the following: (i) an event of default, (ii) the sole tenant failing to timely direct tax payment to the taxing authority, (iii) the lender failing to receive satisfactory evidence that the tax has been paid timely or (iv) on or prior to the monthly payment date occurring in August 2025, the sole tenant not having extended or renewed its lease for a term not less than five years beyond its scheduled expiration date of September 30, 2026. Monthly Ins. Reserve ($) will commence upon the occurrence of any of the following: (i) an event of default, (ii) the sole tenant failing to maintain insurance pursuant the lease, (iii) the lender failing to receive satisfactory evidence that the insurance payments have been paid timely or (iv) on or prior to the monthly payment date occurring in August 2025, the sole tenant not having extended or renewed its lease for a term not less than five years beyond its scheduled expiration date of September 30, 2026. The Monthly Capex Reserve ($) will commence upon the occurrence of any of the following: (i) an event of default, (ii) the sole tenant fails to maintain the entire property in good condition and repair or (iii) on or prior to the monthly payment date occurring in August 2025, the sole tenant has not extended or renewed its lease for a term not less than five years beyond its scheduled expiration date of September 30, 2026.

With respect to Loan No. 11, Humblewood Center, the borrower is required to deposit any lease termination fees into the Monthly TI/LC Reserve ($). In addition, on the date (if any) that the escrow agent under the escrow agreement signed at origination of the loan in connection with the acquisition of the mortgaged property releases funds in the amount of $300,000 related to certain vacant space at the mortgaged property, the borrower is required to deposit such amount into the Monthly TI/LC Reserve ($).

With respect to Loan No. 17, Fireside Self Storage Portfolio, the loan documents provide that the borrowers are required to deposit $672 monthly into a Castleton Access Maintenance Reserve, which amount will increase by 3% each November during the term of the loan.

With respect to Loan No. 19, Modesto Springhill Suites, the borrower is required to deposit into the Monthly Capex Reserve ($) (i) an amount equal to the greater of (a) the aggregate amount of all deposits for replacements required to be deposited pursuant to any franchise or management agreement and (b) 4.0% of gross income from operations for the calendar month that is two calendar months prior to the applicable payment date and (ii) commencing on January 1, 2026 and on each payment date thereafter, an amount equal to $32,600. To the extent no event of default exists, the loan documents provide that the borrower will receive a credit against each monthly deposit on a dollar for dollar basis to the extent borrower makes deposits into a reserve maintained with franchisor in an eligible account on a monthly basis for replacements and to the extent that such franchise agreement will require franchisor to maintain such reserve for replacements.

With respect to Loan No. 21, Romulus Airport Park, the Monthly RE Tax Reserve ($) and Monthly Ins. Reserve ($) are waived until the occurrence of certain events set forth in the loan documents. The Monthly RE Tax Reserve ($) is required to commence upon the occurrence of either of the following: (i) the initially-named guarantor is no longer the guarantor set forth in the loan documents or (ii) an event of default. The borrower is also required to make an initial condominium reserve deposit with the lender upon the occurrence of an event of default in an amount equal to one-quarter of an amount which would be sufficient to pay the assessments payable (or estimated to be payable) during the ensuing 12 months. In addition, following the deposit of the initial condominium reserve deposit, if the amount in the condominium reserve account ever falls below the initial condominium reserve deposit, the borrower will thereafter be required to make monthly payments to the lender of 1/12 of an amount sufficient to pay the assessments payable (or estimated to be payable) during the ensuing 12 months.

A-1-21

With respect to Loan No. 25, Elk Grove Hampton Inn, the related borrower is required to deposit into the Monthly Capex Reserve ($) (a) an amount equal to the greater of (i) the aggregate amount of all deposits for replacements required to be deposited pursuant to any franchise or management agreement and (ii) 4.0% of gross income from operations for the two calendar months prior to the applicable payment date and (b) commencing on January 1, 2026 and on each payment date thereafter, an amount equal to $33,500. To the extent no event of default exists, the loan documents provide that the borrower will receive a credit against each monthly deposit on a dollar for dollar basis to the extent the borrower makes deposits into a reserve maintained with the franchisor in an eligible account on a monthly basis for replacements and to the extent that such franchise agreement will require the franchisor to maintain such reserve for replacements.

With respect to Loan No. 26, Atrium Office, the Monthly Other Reserve ($) consists of a significant tenant reserve, which requires monthly deposits up to and including the payment date in January 2019 in an amount equal to the difference between the actual interest-only debt service payments payable under the mortgage loan and an assumed debt service payment based on a 360-month amortization.

With respect to Loan No. 28, Holiday Inn Express – Augusta, the borrower deposited $250,000 into the Upfront Capex Reserve ($) and is required to deposit 1/12 of 5% of gross revenues at the mortgaged property into the Monthly Capex Reserve ($). On October 1, 2022, the borrower is required to deposit into the Monthly Capex Reserve ($) an amount that, together with funds then on deposit in the Monthly Capex Reserve ($) and PIP Reserve, will be equal to $1,463,000. If the borrower fails to deposit such amounts, the Monthly Capex Reserve ($) is required to be increased for the following 18 payments by an amount equal to the quotient resulting from (i) the difference between $1,463,000 less the balance then on deposit in the Monthly Capex Reserve ($) and the PIP Reserve divided by (ii) 18.

With respect to Loan No. 30, 106th South Office Building, the borrower deposited $365,000 into the Upfront TI/LC Reserve ($) at origination. In the event that funds fall below the TI/LC Reserve Cap ($), the borrower is required to make monthly deposits into the Monthly TI/LC Reserve ($) equal to (i) the difference between the actual interest-only debt service payments and an assumed debt service payment (based on a 360-month amortization schedule) up to and including the payment date in April 2020, and (ii) $5,641 per month thereafter subject to the TI/LC Reserve Cap ($).

With respect to Loan No. 31, Barrington Town Center, the borrowers deposited $500,000 into the Upfront TI/LC Reserve ($) at origination. In the event that funds fall below the TI/LC Reserve Cap ($), the borrowers are required to make monthly deposits into the Monthly TI/LC Reserve ($) equal to $9,386 per month, subject to the TI/LC Reserve Cap ($). Notwithstanding the foregoing, upon (a)(i) the lender’s receipt of satisfactory evidence that Cinemark has extended or renewed its lease through at least March 31, 2026, or any tenant that becomes the lessee of the space currently leased by Cinemark has a lease term that expires no earlier than such date, or (ii) partial defeasance of the Cinemark parcel and (b) all outstanding landlord obligations having been satisfied, so long as no trigger event (as defined in the related loan documents) then exists under the mortgage loan, (x) any funds held in the Monthly TI/LC Reserve ($) in excess of $400,000 will be released to the borrowers and (y) the TI/LC Reserve Cap ($) will be reduced to $400,000.

With respect to Loan No. 35, Chancellor Square Orlando, the borrower is required to deposit an amount equal to $20,306 on each monthly payment date for tenant improvements and leasing commissions for Quest Diagnostics Clinical Laboratories during the period commencing upon the date which is one year prior to the expiration of Quest Diagnostics Clinical Laboratories and expiring upon the earlier of (i) the specified tenant deposit termination described in the loan documents or (ii) 12 months following the commencement of such period.

A-1-22

With respect to Loan No. 41, Airport Center Warehouses, the borrower was required at origination to fund a $100,000 joint tenant improvements and leasing commissions and replacements reserve. Upon the balance in the tenant improvements and leasing commissions and replacements reserve falling below $100,000, the borrower is required to deposit $2,117 monthly into the tenant improvements and leasing commissions and replacements reserve. The tenant improvements and leasing commissions and replacements reserve is capped at $100,000. For presentation purposes, the tenant improvements and leasing commissions and replacements reserve is shown in the Upfront TI/LC Reserve ($) and Monthly TI/LC Reserve ($) fields and the related cap is shown in the TI/LC Reserve Cap ($).

(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. 3, Browning Place, the borrower is required to deposit any lease termination fees received regardless of whether the amount in the Monthly TI/LC Reserve ($) is equal to or exceeds the TI/LC Reserve Cap ($).

With respect to Loan No. 11, Humblewood Center, the TI/LC Reserve Cap ($) is required to be reduced to $375,000 after, among other conditions, a tenant approved by the lender has accepted the vacant space of 11,569 square feet at the mortgaged property and is paying full contractual rent.

(19)

With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property.

(20)

In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates.

With respect to Loan No. 1, 245 Park Avenue, the leased area for the 2nd Largest Tenant, JPMCB, includes 17,813 contractual square feet of retail space leased at the mortgaged property.

With respect to Loan No. 3, Browning Place, the 3rd Largest Tenant, NTT Data Consulting, Inc., leases 13,636 square feet through March 31, 2018, in addition to 48,408 square feet through November 30, 2019.

With respect to Loan No. 18, Island View Crossing, the Largest Tenant, Lenox Corporation, leases 96,927 square feet through April 1, 2025, in addition to 4,000 square feet of storage space expiring on April 30, 2025.

With respect to Loan No. 21, Romulus Airport Park, the 5th Largest Tenant, U.S. Quality, Inc., leases 23,707 square feet through January 2019, in addition to 11,337 square feet expiring in November 2018.

(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.

A-1-23

With respect to Loan No. 1, 245 Park Avenue, the Largest Tenant, Société Générale, subleases 36,425 contractual square feet to Brunswick Group and 36,425 contractual square feet to MIO Partners. The 2nd Largest Tenant, JPMCB, subleases 562,347 contractual square feet to Société Générale through October 31, 2022. In addition, JPMCB also subleases 90,556 contractual square feet to Houlihan Lokey Inc., 49,133 contractual square feet to The Nemec Agency, 34,058 contractual square feet to Pierpont Capital Holdings LLC and 15,939 contractual square feet to JLL. The square footage for JPMCB does not include the space subleased to Société Générale, and the terms shown for Société Générale are based on JPMCB’s prime lease. The 3rd Largest Tenant, MLB, subleases 37,385 contractual square feet to the National Bank of Australia, 24,840 contractual square feet to Houlihan Lokey Inc. and 10,525 contractual square feet to Anthos USA Inc. MLB has announced that it plans to vacate its space at the end of its lease term in October 2022 and that it has executed a lease at another location and intends to move in to such location in 2019. If MLB does not renew its lease 12 months before its lease expiration date or if MLB vacates or abandons all or substantially all of its premises, a cash sweep event will occur.

With respect to Loan No. 1, 245 Park Avenue, the Largest Tenant, Société Générale, has the right to terminate either the highest full floor leased to the tenant or the highest two full floors (if such floors are contiguous) under either the related sublease described above or under its direct lease with the borrower, with notice by May 1, 2021.

With respect to Loan No. 3, Browning Place, four tenants at the mortgaged property, comprising approximately 12.2% of the net rentable area and 15.4% of underwritten rents, are affiliated with the sponsor. Each of such affiliated tenants has the right either to terminate its lease at any time or to terminate its lease if there is a change of ownership of the building. Additionally, the 2nd Largest Tenant, Telvista, Inc., has the right to terminate its lease as of April 30, 2019 with notice by April 30, 2018 and the payment of a termination fee. In addition, the 5th Largest Tenant, the GSA, has the right to terminate its lease at any time with 90 days’ notice.

With respect to Loan No. 5, Diamond Hill Denver, the 3rd Largest Tenant, Wright Water Engineers, occupies two spaces at the property consisting of 12,750 square feet and 357 square feet. With respect to the 357 square foot occupied space, the lease may be terminated by the landlord or the tenant at any point in time with 30 days’ written notice. Additionally, the 4th Largest Tenant, Concentra Medical Centers, occupies 381 square feet (out of a total of 12,642 square feet) on a month-to-month basis.

With respect to Loan No. 6, Bingham Office Center, the 3rd Largest Tenant, United Physicians Inc., has the right to terminate its lease at any time after March 31, 2019 with 12-months’ notice and the payment of a termination fee. In addition, the 4th Largest Tenant, Jacobs Engineering Group, Inc., has the right to terminate its lease at any time after July 31, 2019 but prior to October 31, 2020, with nine-months’ notice and the payment of a termination fee.

With respect to Loan No. 11, Humblewood Center, the 4th Largest Tenant, Skechers, has the right to terminate its lease if, within 60 days following August 31, 2021, the tenant delivers a written statement showing the tenant’s aggregate gross sales for September 2020 through August 2021 were less than $1,500,000, such termination to be effective as of February 28, 2022.

With respect to Loan No. 14, Apex Fort Washington, the 4th Largest Tenant, AstraZeneca Pharmaceuticals, has the right to terminate its lease effective August 2021 with nine-months’ notice (November 2020) and a payment of a termination fee of $734,526. AstraZeneca Pharmaceuticals has ceased to operate at the Mortgaged Property, but continues to pay rent.

With respect to Loan No. 21, Romulus Airport Park, the 3rd Largest Tenant, UPS Supply Chain Solutions, has the right to terminate its lease at any time with 30 days’ written notice.

A-1-24

With respect to Loan No. 26, Atrium Office, the 5th Largest Tenant, Lockheed Martin Corporation, has the one-time right to terminate its lease effective December 31, 2018 with 120 days’ prior written notice and payment of an early termination fee equal to the total unamortized sum of landlord’s work, the abated rent and leasing commissions.

With respect to Loan No. 31, Barrington Town Center, the Largest Tenant, Cinemark, has the one-time right to terminate its lease in the event that (i) it fails to meet its sales target of $1.8 million and (ii) another movie theater opens within a seven-mile radius.

With respect to Loan No. 37, Rio Bravo Square, the 5th Largest Tenant, New Mexico Motor Vehicle Department, has the right to terminate its lease with 90 days’ written notice upon the occurrence of any of the following events: (i) the New Mexico Legislature fails to grant sufficient authority and appropriations to the tenant to carry out the terms and conditions of the lease, (ii) the Governor of New Mexico, pursuant to Executive Order, or the New Mexico Legislature, pursuant to statute, eliminates or transfers employees or functions of the tenant or (iii) the State of New Mexico builds a new building, purchases or otherwise acquires an existing building and includes space in such new or existing building for the tenant.

With respect to Loan No. 37, Rio Bravo Square, the Largest Tenant, dd’s Discounts, has the right to terminate its lease through July 2018 if the tenant’s gross sales during the third full lease year do not exceed $6,500,000.

With respect to Loan No. 41, Airport Center Warehouses, the 2nd Largest Tenant, Ramon Ortiz, has the ongoing right to terminate its lease with 60 days’ prior written notice.

(22)

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

With respect to Loan No. 2, 211 Main Street, the aggregate liability of the Principal / Carveout Guarantor with respect to all full recourse carveouts in the loan documents may not exceed an amount equal to 15.0% of the principal balance of the 211 Main Street Whole Loan outstanding at the time of the occurrence of such event, plus any and all reasonable third-party collection costs actually incurred by the lender (including reasonable attorneys’ fees and costs reasonably incurred). In addition, the Principal / Carveout Guarantor is not a party to the environmental indemnity, and the borrower is the sole party liable for any breaches or violations of the indemnity. The borrower was required to obtain an environmental insurance policy in accordance with the loan documents at origination.

With respect to Loan No. 15, Moffett Gateway, the borrower is permitted to obtain the release of Joseph K. Paul and Jay Paul Revocable Living Trust Dated November 9, 1999, as Amended and Restated on March 19, 2010, on certain terms and conditions in the loan documents, which include, without limitation (i) no event of default has occurred and is then continuing, (ii) such release is permitted by then applicable REMIC requirements and (iii) Paul Guarantor LLC has a net worth of not less than $300,000,000 and liquidity of not less than $20,000,000.

(23)

The classification of the lockbox and cash management types is described in the preliminary prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.

With respect to Loan No. 2, 211 Main Street, the borrower may prepay a portion of the 211 Main Street Whole Loan in an amount necessary to achieve the required debt yield for purposes curing a cash sweep period caused by a low debt yield.

A-1-25

With respect to Loan No. 4, 740 Madison, upon the earlier to occur of (i) September 1, 2018 and (ii) 10 business days following the occurrence of a cash sweep event (the “Lockbox Account Opening Date”), the borrower will be required to establish and maintain the lender controlled lockbox account. Given the Largest Tenant, Bottega Veneta, has a free rent period through October 31, 2018, the terms of the loan documents provide that a hard lockbox is required to be in-place prior to the rent commencement date of Bottega Veneta’s lease at the mortgaged property. On or prior to the Lockbox Account Opening Date the borrower will be required to send tenant direction letters instructing all tenants to deposit all rents and payments directly into the lender controlled lockbox account. All funds in the lockbox account will be required to be swept each business day into the borrower’s operating account, unless a cash sweep event has occurred and is continuing, in which case such funds are required to be swept each business day into a lender controlled cash management account and disbursed on each payment date in accordance with the loan documents. Upon the occurrence and during the continuance of a cash sweep event, all funds deposited in the cash management account after payment of debt service, required reserves and budgeted operating expenses are required to be deposited into the excess cash flow subaccount and held as additional security for the loan. The lender has been granted a first priority security interest in the cash management account.

With respect to Loan Nos. 19 and 25, Modesto Springhill Suites and Elk Grove Hampton Inn, respectively, if the amount on deposit in the excess cash flow account (after the application or disbursement of amounts pursuant to the related mortgage loan documents) equals or exceeds the amount that if applied to prepay a portion of the outstanding principal balance of the related mortgage loan in accordance with the mortgage loan documents, would result in a debt service coverage ratio that equals or exceeds 1.40x based on the trailing 12 months immediately proceeding the payment date, then a cash sweep event caused by the debt service coverage ratio trigger event will be deemed to be cured.

(24)

Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Mezzanine Indebtedness,” “—Future Mezzanine Debt” and “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the preliminary prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.

(25)

With respect to Loan Nos. 2 and 4, 211 Main Street and 740 Madison, respectively, the related whole loans will initially be serviced by the master servicer and the special servicer pursuant to the pooling and servicing agreement for this transaction. From and after the date on which the related lead servicing companion loan is securitized, it is anticipated that the related whole loans will be serviced under and by the master servicer and special servicer designated in the related pooling and servicing agreement entered into in connection with the related securitization.

A-1-26