FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-206361-11

Free Writing Prospectus dated [July 11, 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype	Year Built	Renovated	Units	Measure	Occupancy %	Date	Value ($)	Date	LTV %	Balance ($)	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%	75,000,000	626
2	JPMCB	Gateway Net Lease Portfolio	Various	Various	Various	Various	Various	41	Various	Various	Various	Various	5,296,943	Square Feet	100.0%	07/05/17	785,215,000	Various	45.0%	70,000,000	67
2.01	JPMCB	BAE Facility	4300 Airport Expressway	Fort Wayne	IN	46809	Allen	1	Industrial	Warehouse	2015		333,750	Square Feet	100.0%	07/05/17	65,400,000	02/22/17		5,830,210
2.02	JPMCB	FedEx Ground (Stratford)	825 Lordship Boulevard	Stratford	CT	06615	Fairfield	1	Industrial	Warehouse/Distribution	2016		225,198	Square Feet	100.0%	07/05/17	63,000,000	02/24/17		5,616,061
2.03	JPMCB	FedEx (Baltimore)	6021 Bethlehem Boulevard	Edgemere	MD	21219	Baltimore	1	Industrial	Warehouse/Distribution	2016		306,016	Square Feet	100.0%	07/05/17	58,000,000	02/27/17		5,170,363
2.04	JPMCB	Harman Becker	30001 Cabot Drive	Novi	MI	48377	Oakland	1	Office	Suburban	2015		188,042	Square Feet	100.0%	07/05/17	46,200,000	03/02/17		4,118,356
2.05	JPMCB	GE Aviation (Lafayette)	3720 US Highway 52 South	Lafayette	IN	47905	Tippecanoe	1	Industrial	Warehouse	2015		306,406	Square Feet	100.0%	07/05/17	44,000,000	02/22/17		3,922,945
2.06	JPMCB	GoDaddy	2155 East GoDaddy Way	Tempe	AZ	85284	Maricopa	1	Office	Suburban	2014		150,000	Square Feet	100.0%	07/05/17	39,000,000	02/24/17		3,477,247
2.07	JPMCB	Carrier	16011 Applewhite Road	San Antonio	TX	78264	Bexar	1	Industrial	Warehouse/Distribution	2014		517,000	Square Feet	100.0%	07/05/17	38,500,000	02/23/17		3,431,740
2.08	JPMCB	Emerus	8686 New Trails Drive	The Woodlands	TX	77381	Montgomery	1	Office	Suburban	2000		95,640	Square Feet	100.0%	07/05/17	31,300,000	02/24/17		2,790,631
2.09	JPMCB	Cardinal Health	6000 Rosa Parks Boulevard	Detroit	MI	48208	Wayne	1	Industrial	Warehouse/Distribution	2015		275,951	Square Feet	100.0%	07/05/17	30,450,000	02/21/17		2,714,340
2.10	JPMCB	Tyco Electronics	501 Shenandoah Drive	Shakopee	MN	55379	Scott	1	Industrial	Flex	2014		176,648	Square Feet	100.0%	07/05/17	30,150,000	02/27/17		2,687,572
2.11	JPMCB	FCA/Caterpillar	2348 FM 464	Seguin	TX	78155	Guadalupe	1	Industrial	Warehouse/Distribution	2012		300,000	Square Feet	100.0%	07/05/17	28,400,000	02/22/17		2,532,314
2.12	JPMCB	FedEx Ground (Staunton)	7 Industry Way	Staunton	VA	24401	Staunton City	1	Industrial	Warehouse/Distribution	2016		225,198	Square Feet	100.0%	07/05/17	23,900,000	03/02/17		2,130,784
2.13	JPMCB	Quad Packaging (Proteus) - Franklin Business Park	1 & 3 World Packaging Circle	Franklin	WI	53132	Milwaukee	1	Industrial	Warehouse	2006		205,000	Square Feet	100.0%	07/05/17	20,000,000	02/24/17		1,782,792
2.14	JPMCB	Quad Packaging (Transpak) - Franklin Business Park	2 & 4 World Packaging Circle	Franklin	WI	53132	Milwaukee	1	Industrial	Warehouse	2006		218,000	Square Feet	100.0%	07/05/17	19,800,000	02/24/17		1,765,392
2.15	JPMCB	T-Mobile Call Center	820 Tom Martin Drive	Birmingham	AL	35211	Jefferson	1	Office	Suburban	1996	2014	66,500	Square Feet	100.0%	07/05/17	18,475,000	02/23/17		1,647,610
2.16	JPMCB	Sikorsky Aircraft R&D Facility	1727 South Main Street	Dallas	TX	75261	Dallas	1	Industrial	Flex	2008		150,975	Square Feet	100.0%	07/05/17	17,900,000	02/17/17		1,595,411
2.17	JPMCB	Vatterott College	8580 Evans Avenue	Berkeley	MO	63134	Saint Louis	1	Office	Suburban	2007		90,000	Square Feet	100.0%	07/05/17	16,600,000	02/15/17		1,480,306
2.18	JPMCB	Comcast	12645 Corporate Lakes Drive	Fort Myers	FL	33913	Lee	1	Office	Suburban	2008		57,260	Square Feet	100.0%	07/05/17	14,900,000	02/24/17		1,327,725
2.19	JPMCB	Alfa Laval Plant	5400 International Trade Drive	Richmond	VA	23231	Henrico	1	Industrial	Warehouse	1990	2005	180,252	Square Feet	100.0%	07/05/17	13,600,000	02/24/17		1,211,281
2.20	JPMCB	LKQ (New Braunfels)	5545 Goodwin Lane	New Braunfels	TX	78130	Guadalupe	1	Industrial	Warehouse/Distribution	2016		98,771	Square Feet	100.0%	07/05/17	13,400,000	02/22/17		1,195,220
2.21	JPMCB	Hitachi	1375 North 28th Avenue	Irving	TX	75063	Dallas	1	Office	Suburban	2000	2012	72,056	Square Feet	100.0%	07/05/17	12,800,000	02/22/17		1,141,683
2.22	JPMCB	Cameron International	2503 South Main Street	Mansfield	PA	16933	Tioga	1	Industrial	Warehouse	2013		75,000	Square Feet	100.0%	07/05/17	12,175,000	02/21/17		1,085,468
2.23	JPMCB	Alliance Data Systems Office	220 West Schrock Road	Westerville	OH	43081	Franklin	1	Office	Suburban	1990	2005	100,800	Square Feet	100.0%	07/05/17	11,550,000	02/17/17		1,029,254
2.24	JPMCB	Synchrony Financial	140 Wekiva Springs Road	Longwood	FL	32779	Seminole	1	Industrial	Flex	1983		67,775	Square Feet	100.0%	07/05/17	10,750,000	02/22/17		958,317
2.25	JPMCB	Baxalta (Barry Pointe)	9500 Northeast 82nd Terrace	Kansas City	MO	64158	Clay	1	Office	Medical	2017		16,686	Square Feet	100.0%	07/05/17	8,250,000	08/08/17		734,799
2.26	JPMCB	Baxalta (Casselberry)	1385 State Road 436	Casselberry	FL	32707	Seminole	1	Office	Medical	2017		16,694	Square Feet	100.0%	07/05/17	7,850,000	10/09/17		700,000
2.27	JPMCB	Baxalta (Mounds View)	2325 County Road 10	Mounds View	MN	55112	Ramsey	1	Office	Medical	2015		16,694	Square Feet	100.0%	07/05/17	7,420,000	02/27/17		661,185
2.28	JPMCB	Baxalta (Grand Rapids)	2670 East Paris Avenue Southeast	Grand Rapids	MI	49546	Kent	1	Office	Medical	2014		16,694	Square Feet	100.0%	07/05/17	7,400,000	02/20/17		659,847
2.29	JPMCB	Gerdau	4265 West Tompkins Avenue	Las Vegas	NV	89103	Clark	1	Industrial	Flex	1986	2015	46,976	Square Feet	100.0%	07/05/17	7,400,000	03/01/17		659,847
2.30	JPMCB	Baxalta (Wausau)	3201 Rib Mountain Drive	Wausau	WI	54401	Marathon	1	Office	Medical	2015		16,694	Square Feet	100.0%	07/05/17	7,200,000	02/17/17		642,447
2.31	JPMCB	Baxalta (Springfield)	1815 McCurry Road	Springfield	MO	65807	Greene	1	Office	Medical	2015		16,694	Square Feet	100.0%	07/05/17	7,000,000	02/27/17		623,709
2.32	JPMCB	LKQ (Salisbury)	1001 Carrier Drive	Charlotte	NC	28216	Mecklenburg	1	Industrial	Warehouse	1960	2005	205,100	Square Feet	100.0%	07/05/17	7,000,000	02/23/17		623,709
2.33	JPMCB	Baxalta (Ankeny)	725 Southeast Oralabor Road	Ankeny	IA	50021	Polk	1	Office	Medical	2015		16,694	Square Feet	100.0%	07/05/17	6,600,000	03/01/17		588,910
2.34	JPMCB	H&E Equipment Services (San Antonio)	5327 & 5423 Tex-Con Road	San Antonio	TX	78220	Bexar	1	Industrial	Warehouse/Distribution	2015		26,535	Square Feet	100.0%	07/05/17	5,800,000	02/23/17		516,635
2.35	JPMCB	H&E Equipment Services (New Orleans)	4202 Almonaster Avenue	New Orleans	LA	70126	Orleans	1	Industrial	Warehouse/Distribution	2015		18,808	Square Feet	100.0%	07/05/17	5,450,000	02/27/17		485,851
2.36	JPMCB	GE Aviation (Pompano)	2705 Gateway Drive	Pompano Beach	FL	33069	Broward	1	Industrial	Flex	1985	2012	30,892	Square Feet	100.0%	07/05/17	5,100,000	02/22/17		455,067
2.37	JPMCB	Saint-Gobain Warehouse	30 Sibley Drive	Russellville	AL	35654	Franklin	1	Industrial	Warehouse/Distribution	2009, 2014		102,950	Square Feet	100.0%	07/05/17	4,600,000	02/17/17		409,560
2.38	JPMCB	H&E Equipment Services (Columbia)	1031 Buckner Park Drive	Columbia	SC	29203	Richland	1	Industrial	Warehouse/Distribution	2015		19,380	Square Feet	100.0%	07/05/17	4,550,000	02/20/17		405,545
2.39	JPMCB	H&E Equipment Services (Yukon)	10700 Northwest 4th Street	Yukon	OK	73099	Canadian	1	Industrial	Warehouse/Distribution	2015		19,608	Square Feet	100.0%	07/05/17	4,490,000	02/20/17		400,191
2.40	JPMCB	LKQ (Toledo)	6180 Hagman Road	Toledo	OH	43612	Lucas	1	Industrial	Warehouse	1975, 2012	2013	207,998	Square Feet	100.0%	07/05/17	4,475,000	02/22/17		398,853
2.41	JPMCB	H&E Equipment Services (Greer)	585 Brookshire Road	Greer	SC	29651	Spartanburg	1	Industrial	Warehouse/Distribution	2015		19,608	Square Feet	100.0%	07/05/17	4,380,000	02/17/17		390,822
3	JPMCB	Treeview Industrial Portfolio	Various	Various	Various	Various	Various	14	Industrial	Warehouse/Distribution	Various		3,168,642	Square Feet	96.0%	Various	193,670,000	Various	64.5%	65,000,000	39
3.01	JPMCB	Eastgate	9999 Olson Drive	San Diego	CA	92121	San Diego	1	Industrial	Warehouse/Distribution	1995		200,000	Square Feet	100.0%	04/30/17	31,450,000	05/22/17		10,555,326
3.02	JPMCB	1405 Worldwide	1405 Worldwide Boulevard	Hebron	KY	41048	Boone	1	Industrial	Warehouse/Distribution	2000		525,000	Square Feet	100.0%	07/01/17	26,200,000	05/25/17		8,793,309
3.03	JPMCB	1200 Worldwide	1200 Worldwide Boulevard	Hebron	KY	41048	Boone	1	Industrial	Warehouse/Distribution	1998		520,000	Square Feet	100.0%	07/01/17	25,200,000	05/25/17		8,457,686
3.04	JPMCB	Landmark	1790 South 5200 West	Salt Lake City	UT	84104	Salt Lake	1	Industrial	Warehouse/Distribution	1999		328,717	Square Feet	100.0%	04/30/17	22,000,000	05/26/17		7,383,694
3.05	JPMCB	100 Corporate Lakes	1100 Laval Boulevard	Lawrenceville	GA	30043	Gwinnett	1	Industrial	Warehouse/Distribution	1996		346,614	Square Feet	100.0%	07/01/17	14,500,000	05/25/17		4,866,526
3.06	JPMCB	Design Road	2101 Design Road	Arlington	TX	76014	Tarrant	1	Industrial	Warehouse/Distribution	1999		201,600	Square Feet	100.0%	07/01/17	12,750,000	05/30/17		4,279,186
3.07	JPMCB	2055 Global Way	2055 Global Way	Hebron	KY	41048	Boone	1	Industrial	Warehouse/Distribution	2000		207,222	Square Feet	100.0%	04/30/17	11,100,000	05/25/17		3,725,409
3.08	JPMCB	Sabre Street	1942 Sabre Street	Hayward	CA	94545	Alameda	1	Industrial	Warehouse/Distribution	1974		83,854	Square Feet	100.0%	04/30/17	10,520,000	05/19/17		3,530,748
3.09	JPMCB	2205 Global Way	2205 Global Way	Hebron	KY	41048	Boone	1	Industrial	Warehouse/Distribution	1998		184,800	Square Feet	100.0%	04/30/17	10,000,000	05/25/17		3,356,225
3.10	JPMCB	1280 Corporate Lakes	1280 Lakes Parkway	Lawrenceville	GA	30043	Gwinnett	1	Industrial	Warehouse/Distribution	1997		164,383	Square Feet	50.1%	04/30/17	8,000,000	05/25/17		2,684,979
3.11	JPMCB	11 Boulden Circle	11 Boulden Circle	New Castle	DE	19720	New Castle	1	Industrial	Warehouse/Distribution	1989		122,516	Square Feet	100.0%	04/30/17	7,800,000	05/26/17		2,617,855
3.12	JPMCB	1300 Corporate Lakes	1300 Lakes Parkway	Lawrenceville	GA	30043	Gwinnett	1	Industrial	Warehouse/Distribution	1997		139,980	Square Feet	67.0%	04/30/17	7,000,000	05/25/17		2,349,357
3.13	JPMCB	7 Boulden Circle	7 Boulden Circle	New Castle	DE	19720	New Castle	1	Industrial	Warehouse/Distribution	1989		82,118	Square Feet	100.0%	07/01/17	3,650,000	05/26/17		1,225,022
3.14	JPMCB	2 Boulden Circle	2 Boulden Circle	New Castle	DE	19720	New Castle	1	Industrial	Warehouse/Distribution	1989		61,838	Square Feet	100.0%	04/30/17	3,500,000	05/26/17		1,174,678
4	JPMCB/SMF VI	Starwood Capital Group Hotel Portfolio	Various	Various	Various	Various	Various	65	Hotel	Various	Various	Various	6,366	Rooms	74.6%	03/31/17	956,000,000	04/23/17	60.4%	60,000,000	90,680
4.01	JPMCB/SMF VI	Larkspur Landing Sunnyvale	748 North Mathilda Avenue	Sunnyvale	CA	94085	Santa Clara	1	Hotel	Extended Stay	2000		126	Rooms	83.8%	03/31/17	52,100,000	04/23/17		3,540,949
4.02	JPMCB/SMF VI	Larkspur Landing Milpitas	40 Ranch Drive	Milpitas	CA	95035	Santa Clara	1	Hotel	Extended Stay	1998		124	Rooms	85.7%	03/31/17	43,900,000	04/23/17		2,983,641
4.03	JPMCB/SMF VI	Larkspur Landing Campbell	550 West Hamilton Avenue	Campbell	CA	95008	Santa Clara	1	Hotel	Extended Stay	2000		117	Rooms	84.3%	03/31/17	38,600,000	04/23/17		2,623,429
4.04	JPMCB/SMF VI	Larkspur Landing San Francisco	690 Gateway Boulevard	South San Francisco	CA	94080	San Mateo	1	Hotel	Extended Stay	1999		111	Rooms	84.9%	03/31/17	31,800,000	04/23/17		2,161,270
4.05	JPMCB/SMF VI	Larkspur Landing Pleasanton	5535 Johnson Drive	Pleasanton	CA	94588	Alameda	1	Hotel	Extended Stay	1997		124	Rooms	82.9%	03/31/17	31,100,000	04/23/17		2,113,695
4.06	JPMCB/SMF VI	Larkspur Landing Bellevue	15805 Southeast 37th Street	Bellevue	WA	98006	King	1	Hotel	Extended Stay	1998		126	Rooms	78.8%	03/31/17	27,700,000	04/23/17		1,882,616
4.07	JPMCB/SMF VI	Larkspur Landing Sacramento	555 Howe Avenue	Sacramento	CA	95825	Sacramento	1	Hotel	Extended Stay	1998		124	Rooms	83.0%	03/31/17	20,700,000	04/23/17		1,406,865
4.08	JPMCB/SMF VI	Hampton Inn Ann Arbor North	2300 Green Road	Ann Arbor	MI	48105	Washtenaw	1	Hotel	Limited Service	1988	2015	129	Rooms	73.9%	03/31/17	20,200,000	04/23/17		1,372,882
4.09	JPMCB/SMF VI	Larkspur Landing Hillsboro	3133 Northeast Shute Road	Hillsboro	OR	97124	Washington	1	Hotel	Extended Stay	1997		124	Rooms	74.1%	03/31/17	20,200,000	04/23/17		1,372,882
4.10	JPMCB/SMF VI	Larkspur Landing Renton	1701 East Valley Road	Renton	WA	98057	King	1	Hotel	Extended Stay	1998		127	Rooms	80.3%	03/31/17	20,000,000	04/23/17		1,359,290
4.11	JPMCB/SMF VI	Holiday Inn Arlington Northeast Rangers Ballpark	1311 Wet N Wild Way	Arlington	TX	76011	Tarrant	1	Hotel	Full Service	2008	2013	147	Rooms	78.3%	03/31/17	19,200,000	04/23/17		1,304,918
4.12	JPMCB/SMF VI	Residence Inn Toledo Maumee	1370 Arrowhead Drive	Maumee	OH	43537	Lucas	1	Hotel	Extended Stay	2008	2016	108	Rooms	81.7%	03/31/17	19,000,000	04/23/17		1,291,325
4.13	JPMCB/SMF VI	Residence Inn Williamsburg	1648 Richmond Road	Williamsburg	VA	23185	Williamsburg City	1	Hotel	Extended Stay	1999	2012	108	Rooms	73.0%	03/31/17	18,200,000	04/23/17		1,236,954
4.14	JPMCB/SMF VI	Hampton Inn Suites Waco South	2501 Marketplace Drive	Waco	TX	76711	McLennan	1	Hotel	Limited Service	2008	2013	123	Rooms	77.7%	03/31/17	16,800,000	04/23/17		1,141,803
4.15	JPMCB/SMF VI	Holiday Inn Louisville Airport Fair Expo	447 Farmington Avenue	Louisville	KY	40209	Jefferson	1	Hotel	Full Service	2008		106	Rooms	72.9%	03/31/17	16,500,000	04/23/17		1,121,414
4.16	JPMCB/SMF VI	Courtyard Tyler	7424 South Broadway Avenue	Tyler	TX	75703	Smith	1	Hotel	Limited Service	2010	2016	121	Rooms	58.8%	03/31/17	16,200,000	04/23/17		1,101,025
4.17	JPMCB/SMF VI	Hilton Garden Inn Edison Raritan Center	50 Raritan Center Parkway	Edison	NJ	08837	Middlesex	1	Hotel	Limited Service	2002	2014	132	Rooms	78.1%	03/31/17	16,200,000	04/23/17		1,101,025
4.18	JPMCB/SMF VI	Hilton Garden Inn St Paul Oakdale	420 Inwood Avenue North	Oakdale	MN	55128	Washington	1	Hotel	Limited Service	2005	2013	116	Rooms	80.0%	03/31/17	16,000,000	04/23/17		1,087,432
4.19	JPMCB/SMF VI	Residence Inn Grand Rapids West	3451 Rivertown Point Court Southwest	Grandville	MI	49418	Kent	1	Hotel	Extended Stay	2000	2017	90	Rooms	72.6%	03/31/17	15,800,000	04/23/17		1,073,839
4.20	JPMCB/SMF VI	Peoria, AZ Residence Inn	8435 West Paradise Lane	Peoria	AZ	85382	Maricopa	1	Hotel	Extended Stay	1998	2013	90	Rooms	80.8%	03/31/17	15,700,000	04/23/17		1,067,042
4.21	JPMCB/SMF VI	Hampton Inn Suites Bloomington Normal	320 South Towanda Avenue	Normal	IL	61761	McLean	1	Hotel	Limited Service	2007	2015	128	Rooms	70.8%	03/31/17	15,600,000	04/23/17		1,060,246
4.22	JPMCB/SMF VI	Courtyard Chico	2481 Carmichael Drive	Chico	CA	95928	Butte	1	Hotel	Limited Service	2005	2015	90	Rooms	84.6%	03/31/17	15,300,000	04/23/17		1,039,857
4.23	JPMCB/SMF VI	Hampton Inn Suites Kokomo	2920 South Reed Road	Kokomo	IN	46902	Howard	1	Hotel	Limited Service	1997	2013	105	Rooms	77.9%	03/31/17	14,800,000	04/23/17		1,005,874
4.24	JPMCB/SMF VI	Hampton Inn Suites South Bend	52709 State Road 933	South Bend	IN	46637	Saint Joseph	1	Hotel	Limited Service	1997	2014	117	Rooms	69.9%	03/31/17	14,800,000	04/23/17		1,005,874
4.25	JPMCB/SMF VI	Courtyard Wichita Falls	3800 Tarry Street	Wichita Falls	TX	76308	Wichita	1	Hotel	Limited Service	2009	2017	93	Rooms	77.4%	03/31/17	14,100,000	04/23/17		958,299
4.26	JPMCB/SMF VI	Hampton Inn Morehead	4035 Arendell Street	Morehead City	NC	28557	Carteret	1	Hotel	Limited Service	1991	2017	118	Rooms	66.6%	03/31/17	13,700,000	04/23/17		931,113
4.27	JPMCB/SMF VI	Residence Inn Chico	2485 Carmichael Drive	Chico	CA	95928	Butte	1	Hotel	Extended Stay	2005	2014	78	Rooms	88.0%	03/31/17	13,300,000	04/23/17		903,928
4.28	JPMCB/SMF VI	Courtyard Lufkin	2130 South First Street	Lufkin	TX	75901	Angelina	1	Hotel	Limited Service	2009	2017	101	Rooms	64.9%	03/31/17	12,700,000	04/23/17		863,149
4.29	JPMCB/SMF VI	Hampton Inn Carlisle	1164 Harrisburg Pike	Carlisle	PA	17013	Cumberland	1	Hotel	Limited Service	1997	2014	97	Rooms	76.1%	03/31/17	12,600,000	04/23/17		856,352
4.30	JPMCB/SMF VI	Springhill Suites Williamsburg	1644 Richmond Road	Williamsburg	VA	23185	Williamsburg City	1	Hotel	Limited Service	2002	2012	120	Rooms	71.7%	03/31/17	12,600,000	04/23/17		856,352
4.31	JPMCB/SMF VI	Fairfield Inn Bloomington	120 South Fairfield Drive	Bloomington	IN	47404	Monroe	1	Hotel	Limited Service	1995	2015	105	Rooms	87.1%	03/31/17	12,500,000	04/23/17		849,556
4.32	JPMCB/SMF VI	Waco Residence Inn	501 South University	Waco	TX	76706	McLennan	1	Hotel	Extended Stay	1997	2012	78	Rooms	82.0%	03/31/17	12,200,000	04/23/17		829,167
4.33	JPMCB/SMF VI	Holiday Inn Express Fishers	9791 North by Northeast Boulevard	Fishers	IN	46037	Hamilton	1	Hotel	Limited Service	2000	2012	115	Rooms	67.1%	03/31/17	11,400,000	04/23/17		774,795
4.34	JPMCB/SMF VI	Larkspur Landing Folsom	121 Iron Point Road	Folsom	CA	95630	Sacramento	1	Hotel	Extended Stay	2000		84	Rooms	86.4%	03/31/17	11,100,000	04/23/17		754,406
4.35	JPMCB/SMF VI	Springhill Suites Chicago Naperville Warrenville	4305 Weaver Parkway	Warrenville	IL	60555	DuPage	1	Hotel	Limited Service	1997	2013	128	Rooms	67.1%	03/31/17	10,500,000	04/23/17		713,627
4.36	JPMCB/SMF VI	Holiday Inn Express & Suites Paris	3025 Northeast Loop 286	Paris	TX	75460	Lamar	1	Hotel	Limited Service	2009		84	Rooms	72.6%	03/31/17	10,400,000	04/23/17		706,831
4.37	JPMCB/SMF VI	Toledo Homewood Suites	1410 Arrowhead Drive	Maumee	OH	43537	Lucas	1	Hotel	Extended Stay	1997	2014	78	Rooms	82.2%	03/31/17	10,400,000	04/23/17		706,831
4.38	JPMCB/SMF VI	Grand Rapids Homewood Suites	3920 Stahl Drive	Grand Rapids	MI	49546	Kent	1	Hotel	Extended Stay	1997	2013	78	Rooms	84.1%	03/31/17	10,100,000	04/23/17		686,441
4.39	JPMCB/SMF VI	Cheyenne Fairfield Inn and Suites	1415 Stillwater Avenue	Cheyenne	WY	82009	Laramie	1	Hotel	Limited Service	1994	2013	60	Rooms	74.6%	03/31/17	9,400,000	04/23/17		638,866
4.40	JPMCB/SMF VI	Fairfield Inn Laurel	13700 Baltimore Avenue	Laurel	MD	20707	Prince Georges	1	Hotel	Limited Service	1988	2013	109	Rooms	79.9%	03/31/17	9,400,000	04/23/17		638,866
4.41	JPMCB/SMF VI	Courtyard Akron Stow	4047 Bridgewater Parkway	Stow	OH	44224	Summit	1	Hotel	Limited Service	2005	2014	101	Rooms	65.9%	03/31/17	9,200,000	04/23/17		625,273

ANNEX A-1

																					Original
								Number of	Property	Property		Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance
Loan #	Seller	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype	Year Built	Renovated	Units	Measure	Occupancy %	Date	Value ($)	Date	LTV %	Balance ($)	per Unit ($)
4.42	JPMCB/SMF VI	Larkspur Landing Roseville	1931 Taylor Road	Roseville	CA	95661	Placer	1	Hotel	Extended Stay	1999		90	Rooms	79.5%	03/31/17	8,700,000	04/23/17		591,291
4.43	JPMCB/SMF VI	Towneplace Suites Bloomington	105 South Franklin Road	Bloomington	IN	47404	Monroe	1	Hotel	Extended Stay	2000	2013	83	Rooms	89.1%	03/31/17	8,700,000	04/23/17		591,291
4.44	JPMCB/SMF VI	Hampton Inn Danville	97 Old Valley School Road	Danville	PA	17821	Montour	1	Hotel	Limited Service	1998	2013	71	Rooms	80.0%	03/31/17	8,600,000	04/23/17		584,494
4.45	JPMCB/SMF VI	Holiday Inn Norwich	10 Laura Boulevard	Norwich	CT	06360	New London	1	Hotel	Full Service	1975	2013	135	Rooms	56.7%	03/31/17	8,500,000	04/23/17		577,698
4.46	JPMCB/SMF VI	Hampton Inn Suites Longview North	3044 North Eastman Road	Longview	TX	75605	Gregg	1	Hotel	Limited Service	2008	2013	91	Rooms	63.8%	03/31/17	8,400,000	04/23/17		570,902
4.47	JPMCB/SMF VI	Springhill Suites Peoria Westlake	2701 West Lake Avenue	Peoria	IL	61615	Peoria	1	Hotel	Limited Service	2000	2013	124	Rooms	63.3%	03/31/17	8,400,000	04/23/17		570,902
4.48	JPMCB/SMF VI	Hampton Inn Suites Buda	1201 Cabelas Drive	Buda	TX	78610	Hays	1	Hotel	Limited Service	2008		74	Rooms	74.5%	03/31/17	8,300,000	04/23/17		564,105
4.49	JPMCB/SMF VI	Shawnee Hampton Inn	4851 North Kickapoo	Shawnee	OK	74804	Pottawatomie	1	Hotel	Limited Service	1996	2013	63	Rooms	77.6%	03/31/17	8,300,000	04/23/17		564,105
4.50	JPMCB/SMF VI	Racine Fairfield Inn	6421 Washington Avenue	Racine	WI	53406	Racine	1	Hotel	Limited Service	1991	2016	62	Rooms	68.6%	03/31/17	8,100,000	04/23/17		550,512
4.51	JPMCB/SMF VI	Hampton Inn Selinsgrove Shamokin Dam	3 Stetler Avenue	Shamokin Dam	PA	17876	Snyder	1	Hotel	Limited Service	1996	2013	75	Rooms	75.6%	03/31/17	7,900,000	04/23/17		536,919
4.52	JPMCB/SMF VI	Holiday Inn Express & Suites Terrell	300 Tanger Drive	Terrell	TX	75160	Kaufman	1	Hotel	Limited Service	2007	2013	68	Rooms	84.0%	03/31/17	7,500,000	04/23/17		509,734
4.53	JPMCB/SMF VI	Westchase Homewood Suites	2424 Rogerdale Road	Houston	TX	77042	Harris	1	Hotel	Extended Stay	1998	2016	96	Rooms	63.4%	03/31/17	9,800,000	04/23/17		493,368
4.54	JPMCB/SMF VI	Holiday Inn Express & Suites Tyler South	2421 East Southeast Loop 323	Tyler	TX	75701	Smith	1	Hotel	Limited Service	2000	2015	88	Rooms	65.9%	03/31/17	7,200,000	04/23/17		489,344
4.55	JPMCB/SMF VI	Holiday Inn Express & Suites Huntsville	148 Interstate 45 South	Huntsville	TX	77340	Walker	1	Hotel	Limited Service	2008	2013	87	Rooms	65.5%	03/31/17	6,900,000	04/23/17		468,955
4.56	JPMCB/SMF VI	Hampton Inn Sweetwater	302 Southeast Georgia Avenue	Sweetwater	TX	79556	Nolan	1	Hotel	Limited Service	2009		72	Rooms	62.9%	03/31/17	6,300,000	04/23/17		428,176
4.57	JPMCB/SMF VI	Comfort Suites Buda Austin South	15295 South Interstate 35 Building 800	Buda	TX	78610	Hays	1	Hotel	Limited Service	2009		72	Rooms	76.8%	03/31/17	5,300,000	04/23/17		360,212
4.58	JPMCB/SMF VI	Fairfield Inn & Suites Weatherford	175 Alford Drive	Weatherford	TX	76087	Parker	1	Hotel	Limited Service	2009	2016	86	Rooms	63.4%	03/31/17	5,000,000	04/23/17		339,822
4.59	JPMCB/SMF VI	Holiday Inn Express & Suites Altus	2812 East Broadway	Altus	OK	73521	Jackson	1	Hotel	Limited Service	2008	2013	68	Rooms	67.4%	03/31/17	4,600,000	04/23/17		275,367
4.60	JPMCB/SMF VI	Comfort Inn & Suites Paris	3035 Northeast Loop 286	Paris	TX	75460	Lamar	1	Hotel	Limited Service	2009		56	Rooms	67.4%	03/31/17	3,600,000	04/23/17		244,672
4.61	JPMCB/SMF VI	Hampton Inn Suites Decatur	110 South Highway 81/287	Decatur	TX	76234	Wise	1	Hotel	Limited Service	2008	2013	74	Rooms	64.6%	03/31/17	3,600,000	04/23/17		234,134
4.62	JPMCB/SMF VI	Holiday Inn Express & Suites Texarkana East	5210 Crossroads Parkway	Texarkana	AR	71854	Miller	1	Hotel	Limited Service	2009		88	Rooms	66.5%	03/31/17	4,100,000	04/23/17		216,817
4.63	JPMCB/SMF VI	Mankato Fairfield Inn	141 Apache Place	Mankato	MN	56001	Blue Earth	1	Hotel	Limited Service	1997	2016	61	Rooms	58.0%	03/31/17	3,600,000	04/23/17		194,296
4.64	JPMCB/SMF VI	Candlewood Suites Texarkana	2901 South Cowhorn Creek Loop	Texarkana	TX	75503	Bowie	1	Hotel	Extended Stay	2009	2014	80	Rooms	75.0%	03/31/17	2,600,000	04/23/17		150,221
4.65	JPMCB/SMF VI	Country Inn & Suites Houston Intercontinental Airport East	20611 Highway 59	Humble	TX	77338	Harris	1	Hotel	Limited Service	2001	2017	62	Rooms	54.1%	03/31/17	3,200,000	04/23/17		142,664
5	JPMCB	First Stamford Place	100-300 First Stamford Place	Stamford	CT	06902	Fairfield	1	Office	CBD	1986	2015	810,471	Square Feet	90.8%	05/01/17	285,000,000	05/03/17	57.5%	60,000,000	202
6	JPMCB	211 Main Street	211 Main Street	San Francisco	CA	94105	San Francisco	1	Office	CBD	1973	1998	417,266	Square Feet	100.0%	07/06/17	294,000,000	03/13/17	57.9%	45,000,000	408
7	JPMCB	West Town Mall	7600 Kingston Pike	Knoxville	TN	37919	Knox	1	Retail	Super Regional Mall	1972	2013	772,503	Square Feet	93.1%	05/31/17	375,000,000	05/24/17	33.0%	30,000,000	160
8	SMF VI	Texas Retail Portfolio	Various	Various	TX	Various	Various	6	Retail	Various	Various	Various	241,788	Square Feet	95.2%	06/28/17	42,775,000	Various	69.0%	29,500,000	122
8.01	SMF VI	Crossroads Center	2018 East 42nd Street	Odessa	TX	79762	Ector	1	Retail	Anchored	1973	2006	101,299	Square Feet	100.0%	06/28/17	12,400,000	01/14/17		8,560,000
8.02	SMF VI	Parkwood Shopping Center	2235 Thousand Oaks Drive	San Antonio	TX	78232	Bexar	1	Retail	Unanchored	1983		51,881	Square Feet	77.9%	06/28/17	7,125,000	01/13/17		4,900,000
8.03	SMF VI	Live Oak Shopping Center	7903 Pat Booker Road	Live Oak	TX	78233	Bexar	1	Retail	Unanchored	2005		18,747	Square Feet	100.0%	06/28/17	6,700,000	01/13/17		4,620,000
8.04	SMF VI	Gateway Center	2306-2410 Rankin Highway	Midland	TX	79701	Midland	1	Retail	Unanchored	2005	2006	27,683	Square Feet	100.0%	06/28/17	6,200,000	01/14/17		4,280,000
8.05	SMF VI	Sunburst Center	5107-5109 West Wadley Avenue	Midland	TX	79707	Midland	1	Retail	Unanchored	2006		16,900	Square Feet	100.0%	06/28/17	5,750,000	01/14/17		3,970,000
8.06	SMF VI	Eastridge Center	6012-6132 Eastridge Road	Odessa	TX	79762	Ector	1	Retail	Unanchored	2002		25,278	Square Feet	100.0%	06/28/17	4,600,000	01/14/17		3,170,000
9	JPMCB	Torre Plaza	10201 Torre Avenue	Cupertino	CA	95014	Santa Clara	1	Office	Suburban	1983	2011	88,580	Square Feet	100.0%	07/01/17	67,700,000	05/05/17	66.5%	25,000,000	508
10	JPMCB	Crystal Corporate Center	2500 North Military Trail	Boca Raton	FL	33431	Palm Beach	1	Office	Suburban	1986	2016	128,411	Square Feet	89.3%	05/31/17	30,700,000	04/14/17	74.9%	23,000,000	179
11	SMF VI	Marriott Park City	1895 Sidewinder Drive	Park City	UT	84060	Summit	1	Hotel	Full Service	1985	2015	199	Rooms	65.5%	04/30/17	35,600,000	05/01/17	61.5%	21,900,000	110,050
12	SMF VI	Porter’s Vale Shopping Center	100-710 Porters Vale Boulevard	Valparaiso	IN	46383	Porter	1	Retail	Anchored	2007, 2008, 2013, 2015, 2017		277,059	Square Feet	97.5%	06/28/17	30,200,000	05/12/17	66.2%	20,000,000	72
13	BSP	Springhill Suites Newark Airport	652 US Highway 1 and 9 South	Newark	NJ	07114	Essex	1	Hotel	Limited Service	2004	2013	200	Rooms	92.9%	04/30/17	28,600,000	05/01/17	69.2%	19,800,000	99,000
14	BSP	St. Luke’s Office	1110 American Parkway Northeast	Allentown	PA	18109	Lehigh	1	Office	Suburban	2001	2015	566,622	Square Feet	91.1%	03/01/17	92,000,000	12/05/16	55.4%	17,000,000	90
15	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%	04/30/17	84,600,000	01/01/18	64.4%	16,750,000	140
16	SMF VI	Depot Marketplace	100-186 East Sheldon Street and 351 & 377 North Montezuma Street	Prescott	AZ	86301	Yavapai	1	Retail	Anchored	1990, 1992, 1996, 1998	2016	136,084	Square Feet	99.1%	06/01/17	24,710,000	03/29/17	67.2%	16,600,000	122
17	BSP	Carolina Hotel Portfolio	Various	Various	Various	Various	Various	5	Hotel	Limited Service	Various	Various	511	Rooms	72.7%	02/28/17	55,350,000	Various	65.9%	16,500,000	71,429
17.01	BSP	Holiday Inn Express & Suites Wilmington-University Ctr.	160 Van Campen Boulevard	Wilmington	NC	28403	New Hanover	1	Hotel	Limited Service	1996	2014	131	Rooms	73.4%	02/28/17	14,550,000	05/07/17		4,023,288
17.02	BSP	Fairfield Inn Charlotte Northlake	9230 Harris Corners Parkway	Charlotte	NC	28269	Mecklenburg	1	Hotel	Limited Service	1999	2015	93	Rooms	73.1%	02/28/17	11,100,000	05/05/17		3,300,000
17.03	BSP	Holiday Inn Express & Suites Goldsboro Base Area	1003 Sunburst Drive	Goldsboro	NC	27534	Wayne	1	Hotel	Limited Service	2014		92	Rooms	81.9%	02/28/17	10,400,000	05/08/17		3,300,000
17.04	BSP	Comfort Suites Gastonia	1874 Remount Road	Gastonia	NC	28054	Gaston	1	Hotel	Limited Service	1996	2016	109	Rooms	75.1%	02/28/17	11,000,000	05/05/17		3,254,795
17.05	BSP	Fairfield Inn Myrtle Beach North	10231 North Kings Highway	Myrtle Beach	SC	29572	Horry	1	Hotel	Limited Service	1997	2015	86	Rooms	60.2%	02/28/17	8,300,000	05/07/17		2,621,918
18	SMF VI	Waxahachie Towne Center	1316-1440 North Highway 77	Waxahachie	TX	75165	Ellis	1	Retail	Shadow Anchored	2005		46,241	Square Feet	95.4%	06/05/17	26,700,000	05/04/17	61.0%	16,300,000	353
19	SMF VI	Flowserve Pumps	4015 Flowserve Way	Pasadena	TX	77503	Harris	1	Mixed Use	Industrial/Office	2016		110,102	Square Feet	100.0%	07/06/17	23,400,000	04/18/17	68.3%	16,000,000	145
20	BSP	Columbus Office Portfolio I	Various	Dublin	OH	43017	Franklin	4	Office	Suburban	Various	Various	651,596	Square Feet	84.3%	02/28/17	64,800,000	Various	69.9%	15,300,000	70
20.01	BSP	Atrium II	5455-5475 Rings Road	Dublin	OH	43017	Franklin	1	Office	Suburban	1999	2016	293,452	Square Feet	82.6%	02/28/17	30,500,000	11/29/16		7,201,389
20.02	BSP	Blazer I & II	5550 & 5600 Blazer Parkway	Dublin	OH	43017	Franklin	1	Office	Suburban	1999		156,848	Square Feet	86.8%	02/28/17	16,900,000	11/29/16		3,990,278
20.03	BSP	5515 Parkcenter	5515 Parkcenter Circle	Dublin	OH	43017	Franklin	1	Office	Suburban	1996, 2000		117,003	Square Feet	100.0%	02/28/17	11,500,000	12/02/16		2,715,278
20.04	BSP	5555 Parkcenter	5555 Parkcenter Circle	Dublin	OH	43017	Franklin	1	Office	Suburban	1991	2012	84,293	Square Feet	63.5%	02/28/17	5,900,000	11/29/16		1,393,056
21	SMF VI	Lohmans Crossing	2300 Lohman’s Spur	Lakeway	TX	78734	Travis	1	Retail	Unanchored	1986-1987		101,121	Square Feet	95.0%	04/01/17	20,750,000	04/12/17	72.2%	15,000,000	148
22	SMF VI	Chartwell Court	15100 Ella Boulevard	Houston	TX	77090	Harris	1	Multifamily	Garden	1995		243	Units	95.9%	06/08/17	22,600,000	04/28/17	65.7%	14,850,000	61,111
23	BSP	Alexandria Corporate Park	6315 Bren Mar Drive	Alexandria	VA	22312	Fairfax	1	Industrial	Flex	1962	2002	259,272	Square Feet	100.0%	05/23/17	53,000,000	01/19/17	65.0%	14,500,000	133
24	SMF VI	Marcel Commons	2400 FM 1488 Road	The Woodlands	TX	77384	Montgomery	1	Retail	Unanchored	2016		54,583	Square Feet	100.0%	05/01/17	18,100,000	04/20/17	71.7%	13,000,000	238
25	SMF VI	Professional Centre at Gardens Mall	11601-11641 Kew Gardens Avenue	Palm Beach Gardens	FL	33410	Palm Beach	1	Office	Suburban	2000-2002		87,894	Square Feet	96.3%	05/16/17	18,900,000	04/14/17	58.2%	11,000,000	125
26	SMF VI	Greenville Retail Center	Various	Greenville	MI	48838	Montcalm	3	Retail	Various	Various	Various	173,945	Square Feet	96.2%	06/16/17	15,300,000	05/04/17	65.4%	10,000,000	57
26.01	SMF VI	Greenville West	300 South Greenville West Drive	Greenville	MI	48838	Montcalm	1	Retail	Anchored	1985	2006	100,752	Square Feet	100.0%	06/16/17	7,950,000	05/04/17		5,196,078
26.02	SMF VI	Greenville Marketplace	701 South Greenville West Drive	Greenville	MI	48838	Montcalm	1	Retail	Unanchored	2001-2002		65,161	Square Feet	89.8%	06/16/17	6,100,000	05/04/17		3,986,928
26.03	SMF VI	Hathaway Circle	1935 West Washington Street	Greenville	MI	48838	Montcalm	1	Retail	Unanchored	2006		8,032	Square Feet	100.0%	06/16/17	1,250,000	05/04/17		816,993
27	SMF VI	The Shoppes at Fort Wayne	4610-4810 Coldwater Road	Fort Wayne	IN	46825	Allen	1	Retail	Anchored	1960	2016	81,406	Square Feet	92.9%	05/01/17	12,600,000	06/07/17	69.0%	8,700,000	107
28	JPMCB	Main Street Court	236 East Delaware Avenue	Newark	DE	19711	New Castle	1	Mixed Use	Student/Retail	2000		55	Units	96.4%	04/30/17	13,600,000	04/28/17	58.8%	8,000,000	145,455
29	SMF VI	Edison Park Center	808-908 West Maple Street	Hartville	OH	44632	Stark	1	Retail	Anchored	1974		135,429	Square Feet	91.4%	05/30/17	11,200,000	04/03/17	67.0%	7,500,000	55
30	SMF VI	Towneplace Suites Aiken	1008 Monterey Drive	Aiken	SC	29803	Aiken	1	Hotel	Extended Stay	2013		85	Rooms	68.1%	03/31/17	11,400,000	04/19/17	64.9%	7,400,000	87,059
31	SMF VI	478 Third Avenue	478 Third Avenue	New York	NY	10016	New York	1	Mixed Use	Multifamily/Retail	1910		10,850	Square Feet	100.0%	05/30/17	13,200,000	03/10/17	52.3%	6,900,000	636
32	SMF VI	Village Square Apartments	100 Tonto Trail	Lafayette	IN	47905	Tippecanoe	1	Multifamily	Garden	1973		204	Units	95.1%	06/28/17	10,500,000	04/24/17	64.6%	6,787,500	33,272
33	SMF VI	Georgetown South Apartments	1855 Shoshone Drive	Lafayette	IN	47909	Tippecanoe	1	Multifamily	Garden	1963		216	Units	94.9%	06/26/17	9,300,000	04/05/17	69.0%	6,412,500	29,688
34	SMF VI	Siete Square I	3737 North 7th Street	Phoenix	AZ	85014	Maricopa	1	Office	Suburban	1982		57,933	Square Feet	96.3%	05/31/17	9,260,000	04/20/17	64.0%	5,925,000	102
35	SMF VI	Coral Springs Business Warehouse Center	12201 Northwest 35th Street	Coral Springs	FL	33065	Broward	1	Industrial	Flex	1975		85,850	Square Feet	92.3%	06/01/17	9,500,000	04/03/17	61.7%	5,860,000	68
36	BSP	Courtyard San Antonio Lackland	6738 Northwest Loop 410	San Antonio	TX	78238	Bexar	1	Hotel	Select Service	2007	2016	96	Rooms	76.7%	03/31/17	8,900,000	04/06/17	63.9%	5,687,000	59,240
37	SMF VI	South Haven Village	1542 Citrin Place	Indianapolis	IN	46227	Marion	1	Multifamily	Garden	2001		85	Units	96.5%	06/22/17	7,360,000	05/26/17	66.6%	4,900,000	57,647

ANNEX A-1

				Current						Net
			Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan
Loan #	Seller	Property Name	Balance ($)	per Unit ($)	Pool Balance	Loan	Borrower	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)	Service ($)	Note Date	Payment Date	Last IO Payment	First P&I Payment
1	JPMCB	245 Park Avenue	75,000,000	626	9.2%	No	No	3.66940	0.01325	3.65615	Actual/360	232,522.74	2,790,272.92	05/05/17	07/01/17
2	JPMCB	Gateway Net Lease Portfolio	70,000,000	67	8.6%	No	No	3.56283	0.01450	3.54833	Actual/360	210,718.30	2,528,619.63	05/19/17	07/05/17
2.01	JPMCB	BAE Facility	5,830,210		0.7%
2.02	JPMCB	FedEx Ground (Stratford)	5,616,061		0.7%
2.03	JPMCB	FedEx (Baltimore)	5,170,363		0.6%
2.04	JPMCB	Harman Becker	4,118,356		0.5%
2.05	JPMCB	GE Aviation (Lafayette)	3,922,945		0.5%
2.06	JPMCB	GoDaddy	3,477,247		0.4%
2.07	JPMCB	Carrier	3,431,740		0.4%
2.08	JPMCB	Emerus	2,790,631		0.3%
2.09	JPMCB	Cardinal Health	2,714,340		0.3%
2.10	JPMCB	Tyco Electronics	2,687,572		0.3%
2.11	JPMCB	FCA/Caterpillar	2,532,314		0.3%
2.12	JPMCB	FedEx Ground (Staunton)	2,130,784		0.3%
2.13	JPMCB	Quad Packaging (Proteus) - Franklin Business Park	1,782,792		0.2%
2.14	JPMCB	Quad Packaging (Transpak) - Franklin Business Park	1,765,392		0.2%
2.15	JPMCB	T-Mobile Call Center	1,647,610		0.2%
2.16	JPMCB	Sikorsky Aircraft R&D Facility	1,595,411		0.2%
2.17	JPMCB	Vatterott College	1,480,306		0.2%
2.18	JPMCB	Comcast	1,327,725		0.2%
2.19	JPMCB	Alfa Laval Plant	1,211,281		0.1%
2.20	JPMCB	LKQ (New Braunfels)	1,195,220		0.1%
2.21	JPMCB	Hitachi	1,141,683		0.1%
2.22	JPMCB	Cameron International	1,085,468		0.1%
2.23	JPMCB	Alliance Data Systems Office	1,029,254		0.1%
2.24	JPMCB	Synchrony Financial	958,317		0.1%
2.25	JPMCB	Baxalta (Barry Pointe)	734,799		0.1%
2.26	JPMCB	Baxalta (Casselberry)	700,000		0.1%
2.27	JPMCB	Baxalta (Mounds View)	661,185		0.1%
2.28	JPMCB	Baxalta (Grand Rapids)	659,847		0.1%
2.29	JPMCB	Gerdau	659,847		0.1%
2.30	JPMCB	Baxalta (Wausau)	642,447		0.1%
2.31	JPMCB	Baxalta (Springfield)	623,709		0.1%
2.32	JPMCB	LKQ (Salisbury)	623,709		0.1%
2.33	JPMCB	Baxalta (Ankeny)	588,910		0.1%
2.34	JPMCB	H&E Equipment Services (San Antonio)	516,635		0.1%
2.35	JPMCB	H&E Equipment Services (New Orleans)	485,851		0.1%
2.36	JPMCB	GE Aviation (Pompano)	455,067		0.1%
2.37	JPMCB	Saint-Gobain Warehouse	409,560		0.1%
2.38	JPMCB	H&E Equipment Services (Columbia)	405,545		0.1%
2.39	JPMCB	H&E Equipment Services (Yukon)	400,191		0.0%
2.40	JPMCB	LKQ (Toledo)	398,853		0.0%
2.41	JPMCB	H&E Equipment Services (Greer)	390,822		0.0%
3	JPMCB	Treeview Industrial Portfolio	65,000,000	39	8.0%	No	No	4.24400	0.01845	4.22555	Actual/360	233,076.16	2,796,913.89	07/06/17	08/01/17
3.01	JPMCB	Eastgate	10,555,326		1.3%
3.02	JPMCB	1405 Worldwide	8,793,309		1.1%
3.03	JPMCB	1200 Worldwide	8,457,686		1.0%
3.04	JPMCB	Landmark	7,383,694		0.9%
3.05	JPMCB	100 Corporate Lakes	4,866,526		0.6%
3.06	JPMCB	Design Road	4,279,186		0.5%
3.07	JPMCB	2055 Global Way	3,725,409		0.5%
3.08	JPMCB	Sabre Street	3,530,748		0.4%
3.09	JPMCB	2205 Global Way	3,356,225		0.4%
3.10	JPMCB	1280 Corporate Lakes	2,684,979		0.3%
3.11	JPMCB	11 Boulden Circle	2,617,855		0.3%
3.12	JPMCB	1300 Corporate Lakes	2,349,357		0.3%
3.13	JPMCB	7 Boulden Circle	1,225,022		0.2%
3.14	JPMCB	2 Boulden Circle	1,174,678		0.1%
4	JPMCB/SMF VI	Starwood Capital Group Hotel Portfolio	60,000,000	90,680	7.4%	No	No	4.48600	0.01450	4.47150	Actual/360	227,415.28	2,728,983.33	05/24/17	07/01/17
4.01	JPMCB/SMF VI	Larkspur Landing Sunnyvale	3,540,949		0.4%
4.02	JPMCB/SMF VI	Larkspur Landing Milpitas	2,983,641		0.4%
4.03	JPMCB/SMF VI	Larkspur Landing Campbell	2,623,429		0.3%
4.04	JPMCB/SMF VI	Larkspur Landing San Francisco	2,161,270		0.3%
4.05	JPMCB/SMF VI	Larkspur Landing Pleasanton	2,113,695		0.3%
4.06	JPMCB/SMF VI	Larkspur Landing Bellevue	1,882,616		0.2%
4.07	JPMCB/SMF VI	Larkspur Landing Sacramento	1,406,865		0.2%
4.08	JPMCB/SMF VI	Hampton Inn Ann Arbor North	1,372,882		0.2%
4.09	JPMCB/SMF VI	Larkspur Landing Hillsboro	1,372,882		0.2%
4.10	JPMCB/SMF VI	Larkspur Landing Renton	1,359,290		0.2%
4.11	JPMCB/SMF VI	Holiday Inn Arlington Northeast Rangers Ballpark	1,304,918		0.2%
4.12	JPMCB/SMF VI	Residence Inn Toledo Maumee	1,291,325		0.2%
4.13	JPMCB/SMF VI	Residence Inn Williamsburg	1,236,954		0.2%
4.14	JPMCB/SMF VI	Hampton Inn Suites Waco South	1,141,803		0.1%
4.15	JPMCB/SMF VI	Holiday Inn Louisville Airport Fair Expo	1,121,414		0.1%
4.16	JPMCB/SMF VI	Courtyard Tyler	1,101,025		0.1%
4.17	JPMCB/SMF VI	Hilton Garden Inn Edison Raritan Center	1,101,025		0.1%
4.18	JPMCB/SMF VI	Hilton Garden Inn St Paul Oakdale	1,087,432		0.1%
4.19	JPMCB/SMF VI	Residence Inn Grand Rapids West	1,073,839		0.1%
4.20	JPMCB/SMF VI	Peoria, AZ Residence Inn	1,067,042		0.1%
4.21	JPMCB/SMF VI	Hampton Inn Suites Bloomington Normal	1,060,246		0.1%
4.22	JPMCB/SMF VI	Courtyard Chico	1,039,857		0.1%
4.23	JPMCB/SMF VI	Hampton Inn Suites Kokomo	1,005,874		0.1%
4.24	JPMCB/SMF VI	Hampton Inn Suites South Bend	1,005,874		0.1%
4.25	JPMCB/SMF VI	Courtyard Wichita Falls	958,299		0.1%
4.26	JPMCB/SMF VI	Hampton Inn Morehead	931,113		0.1%
4.27	JPMCB/SMF VI	Residence Inn Chico	903,928		0.1%
4.28	JPMCB/SMF VI	Courtyard Lufkin	863,149		0.1%
4.29	JPMCB/SMF VI	Hampton Inn Carlisle	856,352		0.1%
4.30	JPMCB/SMF VI	Springhill Suites Williamsburg	856,352		0.1%
4.31	JPMCB/SMF VI	Fairfield Inn Bloomington	849,556		0.1%
4.32	JPMCB/SMF VI	Waco Residence Inn	829,167		0.1%
4.33	JPMCB/SMF VI	Holiday Inn Express Fishers	774,795		0.1%
4.34	JPMCB/SMF VI	Larkspur Landing Folsom	754,406		0.1%
4.35	JPMCB/SMF VI	Springhill Suites Chicago Naperville Warrenville	713,627		0.1%
4.36	JPMCB/SMF VI	Holiday Inn Express & Suites Paris	706,831		0.1%
4.37	JPMCB/SMF VI	Toledo Homewood Suites	706,831		0.1%
4.38	JPMCB/SMF VI	Grand Rapids Homewood Suites	686,441		0.1%
4.39	JPMCB/SMF VI	Cheyenne Fairfield Inn and Suites	638,866		0.1%
4.40	JPMCB/SMF VI	Fairfield Inn Laurel	638,866		0.1%
4.41	JPMCB/SMF VI	Courtyard Akron Stow	625,273		0.1%

ANNEX A-1

				Current						Net
			Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan
Loan #	Seller	Property Name	Balance ($)	per Unit ($)	Pool Balance	Loan	Borrower	Rate %(8)	Fee %(8)	Rate %(8)	Accrual Type	Service ($)	Service ($)	Note Date	Payment Date	Last IO Payment	First P&I Payment
4.42	JPMCB/SMF VI	Larkspur Landing Roseville	591,291		0.1%
4.43	JPMCB/SMF VI	Towneplace Suites Bloomington	591,291		0.1%
4.44	JPMCB/SMF VI	Hampton Inn Danville	584,494		0.1%
4.45	JPMCB/SMF VI	Holiday Inn Norwich	577,698		0.1%
4.46	JPMCB/SMF VI	Hampton Inn Suites Longview North	570,902		0.1%
4.47	JPMCB/SMF VI	Springhill Suites Peoria Westlake	570,902		0.1%
4.48	JPMCB/SMF VI	Hampton Inn Suites Buda	564,105		0.1%
4.49	JPMCB/SMF VI	Shawnee Hampton Inn	564,105		0.1%
4.50	JPMCB/SMF VI	Racine Fairfield Inn	550,512		0.1%
4.51	JPMCB/SMF VI	Hampton Inn Selinsgrove Shamokin Dam	536,919		0.1%
4.52	JPMCB/SMF VI	Holiday Inn Express & Suites Terrell	509,734		0.1%
4.53	JPMCB/SMF VI	Westchase Homewood Suites	493,368		0.1%
4.54	JPMCB/SMF VI	Holiday Inn Express & Suites Tyler South	489,344		0.1%
4.55	JPMCB/SMF VI	Holiday Inn Express & Suites Huntsville	468,955		0.1%
4.56	JPMCB/SMF VI	Hampton Inn Sweetwater	428,176		0.1%
4.57	JPMCB/SMF VI	Comfort Suites Buda Austin South	360,212		0.0%
4.58	JPMCB/SMF VI	Fairfield Inn & Suites Weatherford	339,822		0.0%
4.59	JPMCB/SMF VI	Holiday Inn Express & Suites Altus	275,367		0.0%
4.60	JPMCB/SMF VI	Comfort Inn & Suites Paris	244,672		0.0%
4.61	JPMCB/SMF VI	Hampton Inn Suites Decatur	234,134		0.0%
4.62	JPMCB/SMF VI	Holiday Inn Express & Suites Texarkana East	216,817		0.0%
4.63	JPMCB/SMF VI	Mankato Fairfield Inn	194,296		0.0%
4.64	JPMCB/SMF VI	Candlewood Suites Texarkana	150,221		0.0%
4.65	JPMCB/SMF VI	Country Inn & Suites Houston Intercontinental Airport East	142,664		0.0%
5	JPMCB	First Stamford Place	60,000,000	202	7.4%	No	No	4.08780	0.01845	4.06935	Actual/360	207,228.75	2,486,745.00	06/05/17	08/01/17
6	JPMCB	211 Main Street	45,000,000	408	5.5%	No	No	3.55470	0.01450	3.54020	Actual/360	135,152.66	1,621,831.88	03/28/17	05/06/17
7	JPMCB	West Town Mall	30,000,000	160	3.7%	No	No	4.37000	0.01450	4.35550	Actual/360	176,539.11	2,118,469.33	06/29/17	08/01/17	01/01/20	02/01/20
8	SMF VI	Texas Retail Portfolio	29,500,000	122	3.6%	No	No	5.46000	0.01845	5.44155	Actual/360	166,758.16	2,001,097.92	06/29/17	08/06/17	07/06/18	08/06/18
8.01	SMF VI	Crossroads Center	8,560,000		1.1%
8.02	SMF VI	Parkwood Shopping Center	4,900,000		0.6%
8.03	SMF VI	Live Oak Shopping Center	4,620,000		0.6%
8.04	SMF VI	Gateway Center	4,280,000		0.5%
8.05	SMF VI	Sunburst Center	3,970,000		0.5%
8.06	SMF VI	Eastridge Center	3,170,000		0.4%
9	JPMCB	Torre Plaza	25,000,000	508	3.1%	No	No	3.86100	0.02595	3.83505	Actual/360	81,554.69	978,656.25	05/25/17	07/01/17
10	JPMCB	Crystal Corporate Center	23,000,000	179	2.8%	No	No	4.97000	0.01845	4.95155	Actual/360	123,047.62	1,476,571.44	06/08/17	08/01/17
11	SMF VI	Marriott Park City	21,900,000	110,050	2.7%	No	No	4.74500	0.01845	4.72655	Actual/360	114,174.77	1,370,097.24	06/14/17	08/06/17
12	SMF VI	Porter’s Vale Shopping Center	20,000,000	72	2.5%	No	No	4.64500	0.01845	4.62655	Actual/360	103,067.44	1,236,809.28	07/06/17	08/06/17	07/06/20	08/06/20
13	BSP	Springhill Suites Newark Airport	19,800,000	99,000	2.4%	No	No	5.29000	0.01845	5.27155	Actual/360	119,118.76	1,429,425.12	06/29/17	08/06/17
14	BSP	St. Luke’s Office	17,000,000	90	2.1%	No	No	4.69000	0.01450	4.67550	Actual/360	88,066.28	1,056,795.32	04/18/17	06/06/17	05/06/18	06/06/18
15	BSP	Apex Fort Washington	16,750,000	140	2.1%	No	No	5.28000	0.01450	5.26550	Actual/360	92,805.60	1,113,667.24	02/17/17	04/06/17	03/06/19	04/06/19
16	SMF VI	Depot Marketplace	16,600,000	122	2.0%	No	No	4.56500	0.01845	4.54655	Actual/360	84,752.09	1,017,025.08	06/12/17	08/06/17	07/06/22	08/06/22
17	BSP	Carolina Hotel Portfolio	16,500,000	71,429	2.0%	No	No	5.68000	0.01450	5.66550	Actual/360	103,105.73	1,237,268.76	06/21/17	08/06/17	01/06/19	02/06/19
17.01	BSP	Holiday Inn Express & Suites Wilmington-University Ctr.	4,023,288		0.5%
17.02	BSP	Fairfield Inn Charlotte Northlake	3,300,000		0.4%
17.03	BSP	Holiday Inn Express & Suites Goldsboro Base Area	3,300,000		0.4%
17.04	BSP	Comfort Suites Gastonia	3,254,795		0.4%
17.05	BSP	Fairfield Inn Myrtle Beach North	2,621,918		0.3%
18	SMF VI	Waxahachie Towne Center	16,300,000	353	2.0%	No	Yes - Group 1	4.87000	0.01845	4.85155	Actual/360	86,211.48	1,034,537.76	06/08/17	08/06/17
19	SMF VI	Flowserve Pumps	15,980,399	145	2.0%	No	No	4.89500	0.04845	4.84655	Actual/360	84,867.66	1,018,411.92	05/10/17	07/06/17
20	BSP	Columbus Office Portfolio I	15,300,000	70	1.9%	No	No	5.15000	0.01450	5.13550	Actual/360	83,542.01	1,002,504.12	02/22/17	04/06/17	03/06/19	04/06/19
20.01	BSP	Atrium II	7,201,389		0.9%
20.02	BSP	Blazer I & II	3,990,278		0.5%
20.03	BSP	5515 Parkcenter	2,715,278		0.3%
20.04	BSP	5555 Parkcenter	1,393,056		0.2%
21	SMF VI	Lohmans Crossing	14,981,742	148	1.8%	No	Yes - Group 1	4.93000	0.01845	4.91155	Actual/360	79,882.75	958,593.00	05/19/17	07/06/17
22	SMF VI	Chartwell Court	14,850,000	61,111	1.8%	No	No	4.75000	0.01845	4.73155	Actual/360	77,464.63	929,575.56	06/09/17	08/06/17	07/06/18	08/06/18
23	BSP	Alexandria Corporate Park	14,485,287	133	1.8%	No	No	5.90000	0.01450	5.88550	Actual/360	86,004.79	1,032,057.48	05/22/17	07/06/17
24	SMF VI	Marcel Commons	12,983,524	238	1.6%	No	No	4.71000	0.01845	4.69155	Actual/360	67,501.07	810,012.84	05/30/17	07/06/17
25	SMF VI	Professional Centre at Gardens Mall	11,000,000	125	1.4%	No	No	4.72500	0.01845	4.70655	Actual/360	57,215.57	686,586.84	05/16/17	07/06/17	06/06/21	07/06/21
26	SMF VI	Greenville Retail Center	10,000,000	57	1.2%	No	No	4.53000	0.01845	4.51155	Actual/360	50,846.94	610,163.28	06/21/17	08/06/17	07/06/19	08/06/19
26.01	SMF VI	Greenville West	5,196,078		0.6%
26.02	SMF VI	Greenville Marketplace	3,986,928		0.5%
26.03	SMF VI	Hathaway Circle	816,993		0.1%
27	SMF VI	The Shoppes at Fort Wayne	8,700,000	107	1.1%	No	No	4.67000	0.05845	4.61155	Actual/360	44,964.75	539,577.00	06/27/17	08/06/17	07/06/18	08/06/18
28	JPMCB	Main Street Court	8,000,000	145,455	1.0%	No	No	4.98000	0.01845	4.96155	Actual/360	42,848.00	514,176.00	06/01/17	07/01/17	06/01/19	07/01/19
29	SMF VI	Edison Park Center	7,500,000	55	0.9%	No	No	4.95000	0.05595	4.89405	Actual/360	40,032.75	480,393.00	06/01/17	07/06/17	06/06/19	07/06/19
30	SMF VI	Towneplace Suites Aiken	7,400,000	87,059	0.9%	No	No	4.80000	0.01845	4.78155	Actual/360	42,401.78	508,821.36	06/12/17	08/06/17
31	SMF VI	478 Third Avenue	6,900,000	636	0.9%	No	No	4.41800	0.01845	4.39955	Actual/360	25,756.33	309,075.92	06/08/17	08/06/17
32	SMF VI	Village Square Apartments	6,787,500	33,272	0.8%	No	Yes - Group 2	4.79500	0.05845	4.73655	Actual/360	35,591.15	427,093.80	06/30/17	08/06/17	07/06/18	08/06/18
33	SMF VI	Georgetown South Apartments	6,412,500	29,688	0.8%	No	Yes - Group 2	4.73000	0.05845	4.67155	Actual/360	33,373.38	400,480.56	06/28/17	08/06/17	07/06/18	08/06/18
34	SMF VI	Siete Square I	5,925,000	102	0.7%	No	No	4.47000	0.06595	4.40405	Actual/360	29,915.58	358,986.96	06/02/17	07/06/17	06/06/19	07/06/19
35	SMF VI	Coral Springs Business Warehouse Center	5,860,000	68	0.7%	No	No	4.55000	0.01845	4.53155	Actual/360	29,866.11	358,393.32	06/07/17	08/06/17	07/06/19	08/06/19
36	BSP	Courtyard San Antonio Lackland	5,687,000	59,240	0.7%	No	No	4.91000	0.01845	4.89155	Actual/360	32,948.11	395,377.32	06/22/17	08/06/17
37	SMF VI	South Haven Village	4,900,000	57,647	0.6%	No	Yes - Group 2	4.66000	0.05845	4.60155	Actual/360	25,295.58	303,546.96	06/26/17	08/06/17	07/06/18	08/06/18

ANNEX A-1

			Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller	Property Name	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date	ARD Loan	Mat Date	Balance ($)	LTV %	Provision (Payments)
1	JPMCB	245 Park Avenue	119	0	120	1	1	0	0	06/01/27	No		75,000,000	48.9%	L(25),Def(91),O(4)
2	JPMCB	Gateway Net Lease Portfolio	83	0	84	1	5	0	0	06/05/24	No		70,000,000	45.0%	L(24),Grtr1%orYM(1),DeforGrtr1%orYM(55),O(4)
2.01	JPMCB	BAE Facility											5,830,210
2.02	JPMCB	FedEx Ground (Stratford)											5,616,061
2.03	JPMCB	FedEx (Baltimore)											5,170,363
2.04	JPMCB	Harman Becker											4,118,356
2.05	JPMCB	GE Aviation (Lafayette)											3,922,945
2.06	JPMCB	GoDaddy											3,477,247
2.07	JPMCB	Carrier											3,431,740
2.08	JPMCB	Emerus											2,790,631
2.09	JPMCB	Cardinal Health											2,714,340
2.10	JPMCB	Tyco Electronics											2,687,572
2.11	JPMCB	FCA/Caterpillar											2,532,314
2.12	JPMCB	FedEx Ground (Staunton)											2,130,784
2.13	JPMCB	Quad Packaging (Proteus) - Franklin Business Park											1,782,792
2.14	JPMCB	Quad Packaging (Transpak) - Franklin Business Park											1,765,392
2.15	JPMCB	T-Mobile Call Center											1,647,610
2.16	JPMCB	Sikorsky Aircraft R&D Facility											1,595,411
2.17	JPMCB	Vatterott College											1,480,306
2.18	JPMCB	Comcast											1,327,725
2.19	JPMCB	Alfa Laval Plant											1,211,281
2.20	JPMCB	LKQ (New Braunfels)											1,195,220
2.21	JPMCB	Hitachi											1,141,683
2.22	JPMCB	Cameron International											1,085,468
2.23	JPMCB	Alliance Data Systems Office											1,029,254
2.24	JPMCB	Synchrony Financial											958,317
2.25	JPMCB	Baxalta (Barry Pointe)											734,799
2.26	JPMCB	Baxalta (Casselberry)											700,000
2.27	JPMCB	Baxalta (Mounds View)											661,185
2.28	JPMCB	Baxalta (Grand Rapids)											659,847
2.29	JPMCB	Gerdau											659,847
2.30	JPMCB	Baxalta (Wausau)											642,447
2.31	JPMCB	Baxalta (Springfield)											623,709
2.32	JPMCB	LKQ (Salisbury)											623,709
2.33	JPMCB	Baxalta (Ankeny)											588,910
2.34	JPMCB	H&E Equipment Services (San Antonio)											516,635
2.35	JPMCB	H&E Equipment Services (New Orleans)											485,851
2.36	JPMCB	GE Aviation (Pompano)											455,067
2.37	JPMCB	Saint-Gobain Warehouse											409,560
2.38	JPMCB	H&E Equipment Services (Columbia)											405,545
2.39	JPMCB	H&E Equipment Services (Yukon)											400,191
2.40	JPMCB	LKQ (Toledo)											398,853
2.41	JPMCB	H&E Equipment Services (Greer)											390,822
3	JPMCB	Treeview Industrial Portfolio	121	0	121	0	1	5	5	08/01/27	No		65,000,000	64.5%	L(24),Def(93),O(4)
3.01	JPMCB	Eastgate											10,555,326
3.02	JPMCB	1405 Worldwide											8,793,309
3.03	JPMCB	1200 Worldwide											8,457,686
3.04	JPMCB	Landmark											7,383,694
3.05	JPMCB	100 Corporate Lakes											4,866,526
3.06	JPMCB	Design Road											4,279,186
3.07	JPMCB	2055 Global Way											3,725,409
3.08	JPMCB	Sabre Street											3,530,748
3.09	JPMCB	2205 Global Way											3,356,225
3.10	JPMCB	1280 Corporate Lakes											2,684,979
3.11	JPMCB	11 Boulden Circle											2,617,855
3.12	JPMCB	1300 Corporate Lakes											2,349,357
3.13	JPMCB	7 Boulden Circle											1,225,022
3.14	JPMCB	2 Boulden Circle											1,174,678
4	JPMCB/SMF VI	Starwood Capital Group Hotel Portfolio	119	0	120	1	1	0	0	06/01/27	No		60,000,000	60.4%	L(12),Grtr1%orYM(105),O(3)
4.01	JPMCB/SMF VI	Larkspur Landing Sunnyvale											3,540,949
4.02	JPMCB/SMF VI	Larkspur Landing Milpitas											2,983,641
4.03	JPMCB/SMF VI	Larkspur Landing Campbell											2,623,429
4.04	JPMCB/SMF VI	Larkspur Landing San Francisco											2,161,270
4.05	JPMCB/SMF VI	Larkspur Landing Pleasanton											2,113,695
4.06	JPMCB/SMF VI	Larkspur Landing Bellevue											1,882,616
4.07	JPMCB/SMF VI	Larkspur Landing Sacramento											1,406,865
4.08	JPMCB/SMF VI	Hampton Inn Ann Arbor North											1,372,882
4.09	JPMCB/SMF VI	Larkspur Landing Hillsboro											1,372,882
4.10	JPMCB/SMF VI	Larkspur Landing Renton											1,359,290
4.11	JPMCB/SMF VI	Holiday Inn Arlington Northeast Rangers Ballpark											1,304,918
4.12	JPMCB/SMF VI	Residence Inn Toledo Maumee											1,291,325
4.13	JPMCB/SMF VI	Residence Inn Williamsburg											1,236,954
4.14	JPMCB/SMF VI	Hampton Inn Suites Waco South											1,141,803
4.15	JPMCB/SMF VI	Holiday Inn Louisville Airport Fair Expo											1,121,414
4.16	JPMCB/SMF VI	Courtyard Tyler											1,101,025
4.17	JPMCB/SMF VI	Hilton Garden Inn Edison Raritan Center											1,101,025
4.18	JPMCB/SMF VI	Hilton Garden Inn St Paul Oakdale											1,087,432
4.19	JPMCB/SMF VI	Residence Inn Grand Rapids West											1,073,839
4.20	JPMCB/SMF VI	Peoria, AZ Residence Inn											1,067,042
4.21	JPMCB/SMF VI	Hampton Inn Suites Bloomington Normal											1,060,246
4.22	JPMCB/SMF VI	Courtyard Chico											1,039,857
4.23	JPMCB/SMF VI	Hampton Inn Suites Kokomo											1,005,874
4.24	JPMCB/SMF VI	Hampton Inn Suites South Bend											1,005,874
4.25	JPMCB/SMF VI	Courtyard Wichita Falls											958,299
4.26	JPMCB/SMF VI	Hampton Inn Morehead											931,113
4.27	JPMCB/SMF VI	Residence Inn Chico											903,928
4.28	JPMCB/SMF VI	Courtyard Lufkin											863,149
4.29	JPMCB/SMF VI	Hampton Inn Carlisle											856,352
4.30	JPMCB/SMF VI	Springhill Suites Williamsburg											856,352
4.31	JPMCB/SMF VI	Fairfield Inn Bloomington											849,556
4.32	JPMCB/SMF VI	Waco Residence Inn											829,167
4.33	JPMCB/SMF VI	Holiday Inn Express Fishers											774,795
4.34	JPMCB/SMF VI	Larkspur Landing Folsom											754,406
4.35	JPMCB/SMF VI	Springhill Suites Chicago Naperville Warrenville											713,627
4.36	JPMCB/SMF VI	Holiday Inn Express & Suites Paris											706,831
4.37	JPMCB/SMF VI	Toledo Homewood Suites											706,831
4.38	JPMCB/SMF VI	Grand Rapids Homewood Suites											686,441
4.39	JPMCB/SMF VI	Cheyenne Fairfield Inn and Suites											638,866
4.40	JPMCB/SMF VI	Fairfield Inn Laurel											638,866
4.41	JPMCB/SMF VI	Courtyard Akron Stow											625,273

ANNEX A-1

			Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller	Property Name	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date	ARD Loan	Mat Date	Balance ($)	LTV %	Provision (Payments)
4.42	JPMCB/SMF VI	Larkspur Landing Roseville											591,291
4.43	JPMCB/SMF VI	Towneplace Suites Bloomington											591,291
4.44	JPMCB/SMF VI	Hampton Inn Danville											584,494
4.45	JPMCB/SMF VI	Holiday Inn Norwich											577,698
4.46	JPMCB/SMF VI	Hampton Inn Suites Longview North											570,902
4.47	JPMCB/SMF VI	Springhill Suites Peoria Westlake											570,902
4.48	JPMCB/SMF VI	Hampton Inn Suites Buda											564,105
4.49	JPMCB/SMF VI	Shawnee Hampton Inn											564,105
4.50	JPMCB/SMF VI	Racine Fairfield Inn											550,512
4.51	JPMCB/SMF VI	Hampton Inn Selinsgrove Shamokin Dam											536,919
4.52	JPMCB/SMF VI	Holiday Inn Express & Suites Terrell											509,734
4.53	JPMCB/SMF VI	Westchase Homewood Suites											493,368
4.54	JPMCB/SMF VI	Holiday Inn Express & Suites Tyler South											489,344
4.55	JPMCB/SMF VI	Holiday Inn Express & Suites Huntsville											468,955
4.56	JPMCB/SMF VI	Hampton Inn Sweetwater											428,176
4.57	JPMCB/SMF VI	Comfort Suites Buda Austin South											360,212
4.58	JPMCB/SMF VI	Fairfield Inn & Suites Weatherford											339,822
4.59	JPMCB/SMF VI	Holiday Inn Express & Suites Altus											275,367
4.60	JPMCB/SMF VI	Comfort Inn & Suites Paris											244,672
4.61	JPMCB/SMF VI	Hampton Inn Suites Decatur											234,134
4.62	JPMCB/SMF VI	Holiday Inn Express & Suites Texarkana East											216,817
4.63	JPMCB/SMF VI	Mankato Fairfield Inn											194,296
4.64	JPMCB/SMF VI	Candlewood Suites Texarkana											150,221
4.65	JPMCB/SMF VI	Country Inn & Suites Houston Intercontinental Airport East											142,664
5	JPMCB	First Stamford Place	120	0	120	0	1	5	0	07/01/27	No		60,000,000	57.5%	L(24),Def(92),O(4)
6	JPMCB	211 Main Street	81	0	84	3	6	0	0	04/06/24	No		45,000,000	57.9%	Grtr1%orYM(27),DeforGrtr1%orYM(50),O(7)
7	JPMCB	West Town Mall	60	360	30	0	1	0	0	07/01/22	No		27,907,947	30.7%	L(24),Def(29),O(7)
8	SMF VI	Texas Retail Portfolio	120	360	12	0	6	0	0	07/06/27	No		25,233,202	59.0%	L(24),Def(92),O(4)
8.01	SMF VI	Crossroads Center											7,321,905
8.02	SMF VI	Parkwood Shopping Center											4,191,278
8.03	SMF VI	Live Oak Shopping Center											3,951,776
8.04	SMF VI	Gateway Center											3,660,953
8.05	SMF VI	Sunburst Center											3,395,790
8.06	SMF VI	Eastridge Center											2,711,500
9	JPMCB	Torre Plaza	119	0	120	1	1	0	0	06/01/27	No		25,000,000	66.5%	L(25),Def(91),O(4)
10	JPMCB	Crystal Corporate Center	120	360	0	0	1	0	0	07/01/27	No		18,891,292	61.5%	L(25),Grtr1%orYM(89),O(6)
11	SMF VI	Marriott Park City	120	360	0	0	6	0	0	07/06/27	No		17,854,054	50.2%	L(24),DeforGrtr1%orYM(91),O(5)
12	SMF VI	Porter’s Vale Shopping Center	120	360	36	0	6	5 (Two times only)	0	07/06/27	No		17,564,082	58.2%	L(24),Def(92),O(4)
13	BSP	Springhill Suites Newark Airport	120	300	0	0	6	0	0	07/06/27	No		14,960,416	52.3%	L(24),Grtr1%orYM(92),O(4)
14	BSP	St. Luke’s Office	118	360	12	2	6	0	0	05/06/27	No		14,223,028	46.4%	L(26),Def(89),O(5)
15	BSP	Apex Fort Washington	116	360	24	4	6	0	0	03/06/27	No		14,596,942	56.1%	L(28),Def(88),O(4)
16	SMF VI	Depot Marketplace	120	360	60	0	6	0	0	07/06/27	No		15,206,702	61.5%	L(24),Grtr1%orYM(90),O(6)
17	BSP	Carolina Hotel Portfolio	84	300	18	0	6	0	0	07/06/24	No		14,648,902	58.5%	L(24),Def(56),O(4)
17.01	BSP	Holiday Inn Express & Suites Wilmington-University Ctr.											3,571,924
17.02	BSP	Fairfield Inn Charlotte Northlake											2,929,780
17.03	BSP	Holiday Inn Express & Suites Goldsboro Base Area											2,929,780
17.04	BSP	Comfort Suites Gastonia											2,889,646
17.05	BSP	Fairfield Inn Myrtle Beach North											2,327,771
18	SMF VI	Waxahachie Towne Center	120	360	0	0	6	0	0	07/06/27	No		13,344,126	50.0%	L(24),Def(92),O(4)
19	SMF VI	Flowserve Pumps	59	359	0	1	6	0	0	06/06/22	No		14,732,417	63.0%	L(25),Def(29),O(6)
20	BSP	Columbus Office Portfolio I	116	360	24	4	6	0	0	03/06/27	No		13,290,445	60.7%	L(28),Def(85),O(7)
20.01	BSP	Atrium II											6,255,533
20.02	BSP	Blazer I & II											3,466,181
20.03	BSP	5515 Parkcenter											2,358,644
20.04	BSP	5555 Parkcenter											1,210,087
21	SMF VI	Lohmans Crossing	119	359	0	1	6	0	0	06/06/27	No		12,303,489	59.3%	L(25),Def(90),O(5)
22	SMF VI	Chartwell Court	120	360	12	0	6	0	0	07/06/27	No		12,446,334	55.1%	L(24),Def(92),O(4)
23	BSP	Alexandria Corporate Park	119	359	0	1	6	0	0	06/06/27	No		12,260,108	55.0%	L(25),Def(91),O(4)
24	SMF VI	Marcel Commons	119	359	0	1	6	0	0	06/06/27	No		10,585,248	58.5%	L(25),Def(91),O(4)
25	SMF VI	Professional Centre at Gardens Mall	119	360	48	1	6	0	0	06/06/27	No		9,894,794	52.4%	L(25),Def(91),O(4)
26	SMF VI	Greenville Retail Center	120	360	24	0	6	0	0	07/06/27	No		8,548,383	55.9%	L(24),Def(91),O(5)
26.01	SMF VI	Greenville West											4,441,807
26.02	SMF VI	Greenville Marketplace											3,408,179
26.03	SMF VI	Hathaway Circle											698,397
27	SMF VI	The Shoppes at Fort Wayne	120	360	12	0	6	0	0	07/06/27	No		7,274,384	57.7%	L(24),Def(92),O(4)
28	JPMCB	Main Street Court	119	360	24	1	1	0	5 (Once per year)	06/01/27	No		6,919,080	50.9%	L(25),Def(91),O(4)
29	SMF VI	Edison Park Center	119	360	24	1	6	0	0	06/06/27	No		6,481,686	57.9%	L(25),Def(91),O(4)
30	SMF VI	Towneplace Suites Aiken	120	300	0	0	6	0	0	07/06/27	No		5,492,536	48.2%	L(24),Def(92),O(4)
31	SMF VI	478 Third Avenue	120	0	120	0	6	0	0	07/06/27	No		6,900,000	52.3%	L(24),Def(91),O(5)
32	SMF VI	Village Square Apartments	120	360	12	0	6	0	0	07/06/27	No		5,696,458	54.3%	L(24),Def(92),O(4)
33	SMF VI	Georgetown South Apartments	120	360	12	0	6	0	0	07/06/27	No		5,371,352	57.8%	L(24),Def(92),O(4)
34	SMF VI	Siete Square I	119	360	24	1	6	0	0	06/06/27	No		5,056,592	54.6%	L(25),Def(89),O(6)
35	SMF VI	Coral Springs Business Warehouse Center	120	360	24	0	6	0	0	07/06/27	No		5,012,026	52.8%	L(35),Grtr1%orYM(81),O(4)
36	BSP	Courtyard San Antonio Lackland	120	300	0	0	6	0	0	07/06/27	No		4,238,253	47.6%	L(24),Def(92),O(4)
37	SMF VI	South Haven Village	120	360	12	0	6	0	0	07/06/27	No		4,095,837	55.6%	L(24),Def(92),O(4)

ANNEX A-1

			HISTORICAL FINANCIALS
																UW
			2014	2014	2014	2015	2015	2015	2016	2016	2016	Most Recent	Most Recent	Most Recent		Economic	UW	UW Total	UW	UW Capital
Loan #	Seller	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of	Occupancy %	Revenues ($)	Expenses ($)	NOI ($)	Items ($)
1	JPMCB	245 Park Avenue	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	91.5%	177,756,680	62,448,738	115,307,942	5,743,040
2	JPMCB	Gateway Net Lease Portfolio														95.0%	79,004,104	29,231,519	49,772,586	4,691,424
2.01	JPMCB	BAE Facility														95.0%	6,796,684	2,514,773	4,281,911	300,375
2.02	JPMCB	FedEx Ground (Stratford)														95.0%	5,379,160	1,990,289	3,388,871	202,678
2.03	JPMCB	FedEx (Baltimore)														95.0%	5,375,273	1,988,851	3,386,422	275,414
2.04	JPMCB	Harman Becker														95.0%	5,387,147	1,993,244	3,393,902	169,238
2.05	JPMCB	GE Aviation (Lafayette)														95.0%	4,259,069	1,575,856	2,683,213	275,765
2.06	JPMCB	GoDaddy														95.0%	3,876,583	1,434,336	2,442,247	135,000
2.07	JPMCB	Carrier														95.0%	3,465,588	1,282,268	2,183,320	461,277
2.08	JPMCB	Emerus														95.0%	3,397,543	1,257,091	2,140,452	86,076
2.09	JPMCB	Cardinal Health														95.0%	2,790,425	1,032,457	1,757,968	248,356
2.10	JPMCB	Tyco Electronics														95.0%	2,932,121	1,084,885	1,847,237	158,983
2.11	JPMCB	FCA/Caterpillar														95.0%	2,747,456	1,016,559	1,730,897	270,000
2.12	JPMCB	FedEx Ground (Staunton)														95.0%	2,190,820	810,603	1,380,217	202,678
2.13	JPMCB	Quad Packaging (Proteus) - Franklin Business Park														95.0%	1,815,035	671,563	1,143,472	189,000
2.14	JPMCB	Quad Packaging (Transpak) - Franklin Business Park														95.0%	1,797,749	665,167	1,132,582	187,200
2.15	JPMCB	T-Mobile Call Center														95.0%	1,801,998	666,739	1,135,259	59,850
2.16	JPMCB	Sikorsky Aircraft R&D Facility														95.0%	1,858,180	687,527	1,170,653	135,878
2.17	JPMCB	Vatterott College														95.0%	2,127,329	787,112	1,340,217	81,000
2.18	JPMCB	Comcast														95.0%	1,666,826	616,725	1,050,100	51,534
2.19	JPMCB	Alfa Laval Plant														95.0%	1,711,602	633,293	1,078,309	162,227
2.20	JPMCB	LKQ (New Braunfels)														95.0%	1,447,775	535,677	912,098	90,321
2.21	JPMCB	Hitachi														95.0%	1,371,194	507,342	863,852	64,850
2.22	JPMCB	Cameron International														95.0%	1,619,001	599,030	1,019,971	67,365
2.23	JPMCB	Alliance Data Systems Office														95.0%	1,395,792	516,443	879,349	90,720
2.24	JPMCB	Synchrony Financial														95.0%	1,093,022	404,418	688,604	60,998
2.25	JPMCB	Baxalta (Barry Pointe)														95.0%	725,110	268,291	456,819	15,012
2.26	JPMCB	Baxalta (Casselberry)														95.0%	730,164	270,161	460,003	15,025
2.27	JPMCB	Baxalta (Mounds View)														95.0%	705,097	260,886	444,211	15,012
2.28	JPMCB	Baxalta (Grand Rapids)														95.0%	706,976	261,581	445,395	15,023
2.29	JPMCB	Gerdau														95.0%	915,967	338,908	577,059	42,278
2.30	JPMCB	Baxalta (Wausau)														95.0%	655,724	242,618	413,106	15,014
2.31	JPMCB	Baxalta (Springfield)														95.0%	660,942	244,548	416,393	15,025
2.32	JPMCB	LKQ (Salisbury)														95.0%	700,201	259,074	441,127	156,109
2.33	JPMCB	Baxalta (Ankeny)														95.0%	621,471	229,944	391,527	15,095
2.34	JPMCB	H&E Equipment Services (San Antonio)														95.0%	614,375	227,319	387,056	23,882
2.35	JPMCB	H&E Equipment Services (New Orleans)														95.0%	617,481	228,468	389,013	16,927
2.36	JPMCB	GE Aviation (Pompano)														95.0%	559,537	207,029	352,508	27,803
2.37	JPMCB	Saint-Gobain Warehouse														95.0%	562,737	208,213	354,525	92,655
2.38	JPMCB	H&E Equipment Services (Columbia)														95.0%	485,579	179,664	305,915	17,442
2.39	JPMCB	H&E Equipment Services (Yukon)														95.0%	474,788	175,672	299,117	17,647
2.40	JPMCB	LKQ (Toledo)														95.0%	474,634	175,614	299,019	147,046
2.41	JPMCB	H&E Equipment Services (Greer)														95.0%	489,950	181,281	308,668	17,647
3	JPMCB	Treeview Industrial Portfolio	12,894,974	3,433,457	9,461,517	13,547,158	3,526,180	10,020,978	14,429,983	3,640,239	10,789,744	14,201,326	3,637,144	10,564,182	03/31/17	92.5%	15,191,065	3,705,973	11,485,092	1,667,402
3.01	JPMCB	Eastgate	2,214,256	392,144	1,822,112	2,039,167	480,350	1,558,817	2,199,962	517,961	1,682,001	2,224,915	517,935	1,706,980	03/31/17	92.5%	2,146,750	475,002	1,671,748	148,937
3.02	JPMCB	1405 Worldwide	1,895,954	426,261	1,469,693	1,926,391	440,471	1,485,920	2,067,384	418,106	1,649,278	2,036,400	407,026	1,629,374	03/31/17	92.5%	1,970,058	450,922	1,519,136	308,722
3.03	JPMCB	1200 Worldwide	1,779,141	408,092	1,371,049	1,826,262	393,520	1,432,742	1,727,908	376,564	1,351,344	1,710,781	376,543	1,334,238	03/31/17	92.5%	1,878,270	565,893	1,312,377	289,596
3.04	JPMCB	Landmark	1,411,090	400,046	1,011,044	1,774,946	409,774	1,365,172	1,823,596	474,030	1,349,566	1,840,310	505,239	1,335,071	03/31/17	92.5%	1,776,925	401,991	1,374,935	192,714
3.05	JPMCB	100 Corporate Lakes	1,183,149	247,912	935,237	1,198,884	232,189	966,695	1,184,513	249,904	934,609	1,215,177	257,137	958,040	03/31/17	92.5%	1,213,378	318,335	895,042	100,780
3.06	JPMCB	Design Road	770,463	173,189	597,274	853,987	258,081	595,906	841,526	259,980	581,546	762,457	267,215	495,242	03/31/17	92.5%	912,738	242,264	670,474	54,908
3.07	JPMCB	2055 Global Way	527,740	181,605	346,135	688,752	209,971	478,781	922,062	202,764	719,298	861,334	200,785	660,549	03/31/17	92.5%	911,395	230,062	681,333	76,212
3.08	JPMCB	Sabre Street	619,480	266,318	353,162	600,057	162,410	437,647	678,562	168,766	509,796	686,137	173,804	512,333	03/31/17	92.5%	690,540	162,837	527,703	57,232
3.09	JPMCB	2205 Global Way	910,564	196,730	713,834	916,536	196,223	720,313	854,900	211,849	643,051	861,653	204,960	656,693	03/31/17	92.5%	864,640	239,356	625,284	122,958
3.10	JPMCB	1280 Corporate Lakes	332,359	127,652	204,707	375,575	113,414	262,161	372,517	163,737	208,780	349,376	169,257	180,119	03/31/17	92.5%	690,172	120,740	569,432	80,315
3.11	JPMCB	11 Boulden Circle	796,350	208,646	587,704	768,826	225,284	543,542	866,105	166,452	699,653	843,657	162,794	680,863	03/31/17	92.5%	816,280	180,351	635,929	77,406
3.12	JPMCB	1300 Corporate Lakes	0	104,275	-104,275	170,985	101,442	69,543	352,820	195,279	157,541	303,187	173,654	129,533	03/31/17	92.5%	569,797	99,429	470,368	78,391
3.13	JPMCB	7 Boulden Circle	32,400	160,367	-127,967	12,774	170,666	-157,892	117,932	113,083	4,849	77,941	107,150	-29,209	03/31/17	92.5%	377,029	104,882	272,147	33,584
3.14	JPMCB	2 Boulden Circle	422,028	140,220	281,808	394,016	132,385	261,631	420,196	121,764	298,432	428,001	113,645	314,356	03/31/17	92.5%	373,093	113,908	259,185	45,647
4	JPMCB/SMF VI	Starwood Capital Group Hotel Portfolio	199,508,945	130,957,182	68,551,763	210,181,276	136,174,637	74,006,639	214,236,030	139,766,633	74,469,397	212,650,616	140,075,692	72,574,924	03/31/17	74.6%	213,600,210	142,270,818	71,329,392	0
4.01	JPMCB/SMF VI	Larkspur Landing Sunnyvale	6,608,753	3,073,832	3,534,921	7,402,221	3,043,842	4,358,379	7,817,367	3,196,232	4,621,136	7,774,225	3,182,596	4,591,630	03/31/17	83.8%	7,774,225	3,602,265	4,171,961	0
4.02	JPMCB/SMF VI	Larkspur Landing Milpitas	5,504,663	2,690,698	2,813,965	6,284,848	2,765,694	3,519,154	6,748,863	2,919,223	3,829,640	6,764,028	2,934,998	3,829,030	03/31/17	85.7%	6,764,028	3,201,871	3,562,157	0
4.03	JPMCB/SMF VI	Larkspur Landing Campbell	5,133,573	2,668,455	2,465,118	5,892,933	2,614,126	3,278,807	6,251,271	2,837,671	3,413,600	6,059,570	2,757,497	3,302,074	03/31/17	84.3%	6,059,570	2,860,144	3,199,426	0
4.04	JPMCB/SMF VI	Larkspur Landing San Francisco	5,192,191	2,909,101	2,283,090	5,806,373	3,043,071	2,763,303	5,905,601	3,162,141	2,743,461	5,697,514	3,243,028	2,454,486	03/31/17	84.9%	5,697,514	3,270,929	2,426,585	0
4.05	JPMCB/SMF VI	Larkspur Landing Pleasanton	4,117,383	2,453,217	1,664,166	4,880,674	2,567,319	2,313,355	5,319,602	2,764,545	2,555,057	5,193,352	2,729,274	2,464,078	03/31/17	82.9%	5,193,352	2,754,991	2,438,362	0
4.06	JPMCB/SMF VI	Larkspur Landing Bellevue	4,273,587	2,480,220	1,793,367	4,615,653	2,539,918	2,075,735	4,726,484	2,501,374	2,225,110	4,692,425	2,495,573	2,196,852	03/31/17	78.8%	4,692,425	2,518,899	2,173,526	0
4.07	JPMCB/SMF VI	Larkspur Landing Sacramento	3,984,358	2,294,927	1,689,431	4,176,563	2,318,331	1,858,232	4,200,451	2,369,171	1,831,280	4,214,257	2,376,584	1,837,673	03/31/17	83.0%	4,214,257	2,397,345	1,816,912	0
4.08	JPMCB/SMF VI	Hampton Inn Ann Arbor North	4,700,775	2,808,878	1,891,897	4,678,954	2,774,233	1,904,721	4,956,425	2,996,409	1,960,016	4,826,301	2,931,510	1,894,791	03/31/17	73.9%	4,826,301	2,990,175	1,836,126	0
4.09	JPMCB/SMF VI	Larkspur Landing Hillsboro	3,448,822	1,914,290	1,534,532	3,915,128	2,027,124	1,888,005	4,016,848	2,189,946	1,826,902	3,941,272	2,212,809	1,728,463	03/31/17	74.1%	3,941,272	2,232,510	1,708,763	0
4.10	JPMCB/SMF VI	Larkspur Landing Renton	3,999,841	2,413,164	1,586,677	4,324,596	2,570,888	1,753,708	4,349,218	2,659,463	1,689,754	4,423,020	2,707,102	1,715,917	03/31/17	80.3%	4,423,020	2,728,888	1,694,132	0
4.11	JPMCB/SMF VI	Holiday Inn Arlington Northeast Rangers Ballpark	4,874,914	3,718,834	1,156,080	5,424,474	3,999,092	1,425,382	5,505,741	3,984,588	1,521,153	5,568,856	4,003,041	1,565,815	03/31/17	78.3%	5,568,856	4,031,609	1,537,247	0
4.12	JPMCB/SMF VI	Residence Inn Toledo Maumee	4,003,862	2,564,200	1,439,662	3,874,115	2,579,170	1,294,945	3,998,051	2,569,850	1,428,201	4,066,425	2,577,284	1,489,141	03/31/17	81.7%	4,066,425	2,597,554	1,468,871	0
4.13	JPMCB/SMF VI	Residence Inn Williamsburg	3,581,095	2,275,698	1,305,397	3,685,293	2,398,382	1,286,911	4,098,296	2,645,877	1,452,419	3,955,706	2,577,258	1,378,448	03/31/17	73.0%	3,955,706	2,596,962	1,358,744	0
4.14	JPMCB/SMF VI	Hampton Inn Suites Waco South	4,009,619	2,643,304	1,366,315	4,247,264	2,754,599	1,492,665	4,293,352	2,832,923	1,460,429	4,293,844	2,857,582	1,436,261	03/31/17	77.7%	4,293,844	2,879,053	1,414,791	0
4.15	JPMCB/SMF VI	Holiday Inn Louisville Airport Fair Expo	3,717,449	2,440,750	1,276,699	4,124,662	2,659,301	1,465,361	4,308,290	2,810,936	1,497,354	4,185,314	2,774,983	1,410,331	03/31/17	72.9%	4,185,314	2,796,547	1,388,767	0
4.16	JPMCB/SMF VI	Courtyard Tyler	4,244,716	2,365,038	1,879,678	3,919,126	2,220,154	1,698,971	3,429,564	2,089,629	1,339,935	3,341,364	2,071,232	1,270,131	03/31/17	58.8%	3,341,364	2,088,004	1,253,360	0
4.17	JPMCB/SMF VI	Hilton Garden Inn Edison Raritan Center	4,655,669	4,086,111	569,558	5,493,273	4,439,380	1,053,893	5,761,789	4,454,017	1,307,772	5,848,958	4,501,494	1,347,464	03/31/17	78.1%	5,848,958	4,531,561	1,317,397	0
4.18	JPMCB/SMF VI	Hilton Garden Inn St Paul Oakdale	4,485,815	3,001,859	1,483,956	4,711,861	3,108,429	1,603,432	4,983,720	3,192,469	1,791,252	4,891,094	3,176,826	1,714,268	03/31/17	80.0%	4,891,094	3,201,247	1,689,847	0
4.19	JPMCB/SMF VI	Residence Inn Grand Rapids West	2,956,313	1,855,403	1,100,910	3,062,200	1,923,049	1,139,151	3,310,952	2,018,261	1,292,691	3,115,120	1,993,563	1,121,557	03/31/17	72.6%	3,115,120	2,008,993	1,106,127	0
4.20	JPMCB/SMF VI	Peoria, AZ Residence Inn	2,997,859	1,957,633	1,040,225	3,187,787	2,012,469	1,175,318	3,292,301	2,053,732	1,238,569	3,248,248	2,073,979	1,174,268	03/31/17	80.8%	3,248,248	2,090,221	1,158,027	0
4.21	JPMCB/SMF VI	Hampton Inn Suites Bloomington Normal	3,843,366	2,312,487	1,530,879	4,022,171	2,458,126	1,564,044	3,759,689	2,340,772	1,418,917	3,738,690	2,323,067	1,415,623	03/31/17	70.8%	3,738,690	2,341,747	1,396,943	0
4.22	JPMCB/SMF VI	Courtyard Chico	3,125,974	1,950,325	1,175,650	3,178,650	2,087,242	1,091,408	3,812,434	2,381,258	1,431,176	3,850,184	2,409,784	1,440,399	03/31/17	84.6%	3,850,184	2,410,998	1,439,185	0
4.23	JPMCB/SMF VI	Hampton Inn Suites Kokomo	3,425,666	2,271,260	1,154,406	3,524,349	2,357,841	1,166,508	3,744,550	2,431,095	1,313,454	3,680,915	2,406,941	1,273,974	03/31/17	77.9%	3,680,915	2,425,349	1,255,566	0
4.24	JPMCB/SMF VI	Hampton Inn Suites South Bend	3,504,356	2,229,207	1,275,149	3,424,014	2,329,908	1,094,106	3,779,982	2,535,257	1,244,725	3,810,167	2,560,292	1,249,874	03/31/17	69.9%	3,810,167	2,577,957	1,232,210	0
4.25	JPMCB/SMF VI	Courtyard Wichita Falls	2,758,978	1,835,874	923,104	2,944,157	1,949,071	995,086	3,055,163	1,967,538	1,087,624	3,121,444	2,010,030	1,111,414	03/31/17	77.4%	3,121,444	2,025,834	1,095,610	0
4.26	JPMCB/SMF VI	Hampton Inn Morehead	2,984,270	1,980,045	1,004,225	2,908,105	1,894,889	1,013,216	3,140,885	2,029,198	1,111,688	3,154,358	2,044,468	1,109,890	03/31/17	66.6%	3,154,358	2,060,293	1,094,065	0
4.27	JPMCB/SMF VI	Residence Inn Chico	2,509,076	1,719,671	789,406	3,017,201	1,895,739	1,121,462	3,230,070	2,003,854	1,226,216	3,273,835	2,069,989	1,203,846	03/31/17	88.0%	3,273,835	2,065,656	1,208,180	0
4.28	JPMCB/SMF VI	Courtyard Lufkin	3,169,981	2,035,590	1,134,391	3,391,091	2,179,605	1,211,486	2,938,698	2,065,448	873,250	2,752,597	2,000,258	752,338	03/31/17	64.9%	2,752,597	2,014,311	738,285	0
4.29	JPMCB/SMF VI	Hampton Inn Carlisle	3,236,926	2,125,745	1,111,181	3,477,412	2,258,369	1,219,043	3,524,239	2,363,148	1,161,091	3,439,196	2,305,135	1,134,061	03/31/17	76.1%	3,439,196	2,322,290	1,116,905	0
4.30	JPMCB/SMF VI	Springhill Suites Williamsburg	3,095,757	2,224,448	871,309	3,204,858	2,304,606	900,252	3,440,078	2,462,690	977,388	3,361,902	2,469,058	892,843	03/31/17	71.7%	3,361,902	2,485,794	876,108	0
4.31	JPMCB/SMF VI	Fairfield Inn Bloomington	2,355,657	1,600,067	755,590	2,237,500	1,653,149	584,352	2,956,451	1,695,639	1,260,812	3,018,966	1,711,211	1,307,756	03/31/17	87.1%	3,018,966	1,747,736	1,271,230	0
4.32	JPMCB/SMF VI	Waco Residence Inn	2,623,950	1,810,638	813,312	2,926,457	2,041,322	885,135	3,115,712	2,129,416	986,296	3,136,682	2,208,764	927,918	03/31/17	82.0%	3,136,682	2,224,447	912,234	0
4.33	JPMCB/SMF VI	Holiday Inn Express Fishers	2,713,002	1,794,045	918,957	2,880,638	1,935,320	945,318	3,132,794	2,184,957	947,837	3,176,451	2,209,137	967,314	03/31/17	67.1%	3,176,451	2,225,023	951,428	0
4.34	JPMCB/SMF VI	Larkspur Landing Folsom	2,606,539	1,849,168	757,371	2,842,366	1,914,516	927,850	2,893,984	2,022,130	871,854	2,902,483	2,029,275	873,208	03/31/17	86.4%	2,902,483	2,043,619	858,864	0
4.35	JPMCB/SMF VI	Springhill Suites Chicago Naperville Warrenville	3,165,239	2,374,083	791,156	3,334,536	2,615,422	719,114	3,229,904	2,567,803	662,101	3,321,573	2,613,848	707,725	03/31/17	66.9%	3,321,573	2,653,751	667,822	0
4.36	JPMCB/SMF VI	Holiday Inn Express & Suites Paris	2,149,076	1,400,691	748,385	2,256,662	1,456,462	800,200	2,339,461	1,515,400	824,061	2,343,673	1,533,494	810,179	03/31/17	72.6%	2,343,673	1,545,193	798,480	0
4.37	JPMCB/SMF VI	Toledo Homewood Suites	2,557,430	1,823,541	733,889	2,585,574	1,880,413	705,161	2,879,994	1,999,558	880,436	2,929,714	1,970,860	958,854	03/31/17	82.2%	2,929,714	1,985,509	944,205	0
4.38	JPMCB/SMF VI	Grand Rapids Homewood Suites	2,620,644	2,044,411	576,232	3,044,043	2,141,853	902,190	3,082,919	2,206,236	876,683	3,009,146	2,254,528	754,618	03/31/17	84.1%	3,009,146	2,269,574	739,572	0
4.39	JPMCB/SMF VI	Cheyenne Fairfield Inn and Suites	2,274,705	1,287,233	987,472	2,184,113	1,274,027	910,086	2,069,004	1,233,313	835,692	1,961,942	1,198,541	763,401	03/31/17	74.6%	1,961,942	1,208,351	753,591	0
4.40	JPMCB/SMF VI	Fairfield Inn Laurel	2,755,702	2,163,407	592,295	2,980,035	2,319,285	660,749	3,060,436	2,430,414	630,022	3,127,939	2,454,865	673,074	03/31/17	79.9%	3,127,939	2,470,469	657,471	0
4.41	JPMCB/SMF VI	Courtyard Akron Stow	3,380,278	2,161,570	1,218,708	3,378,668	2,167,968	1,210,700	3,339,430	2,310,440	1,028,990	3,168,035	2,265,448	902,586	03/31/17	65.9%	3,168,035	2,281,919	886,115	0

ANNEX A-1

			HISTORICAL FINANCIALS
																UW
			2014	2014	2014	2015	2015	2015	2016	2016	2016	Most Recent	Most Recent	Most Recent		Economic	UW	UW Total	UW	UW Capital
Loan #	Seller	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of	Occupancy %	Revenues ($)	Expenses ($)	NOI ($)	Items ($)
4.42	JPMCB/SMF VI	Larkspur Landing Roseville	2,482,915	1,808,482	674,433	2,792,081	1,987,238	804,842	2,791,909	2,028,202	763,707	2,851,065	2,050,973	800,092	03/31/17	79.5%	2,851,065	2,064,916	786,149	0
4.43	JPMCB/SMF VI	Towneplace Suites Bloomington	2,038,255	1,288,867	749,388	1,990,897	1,378,491	612,406	2,355,692	1,515,451	840,241	2,441,633	1,579,332	862,300	03/31/17	89.1%	2,441,633	1,591,528	850,105	0
4.44	JPMCB/SMF VI	Hampton Inn Danville	2,316,666	1,641,895	674,771	2,301,578	1,688,631	612,946	2,521,595	1,800,163	721,433	2,591,371	1,849,816	741,555	03/31/17	80.0%	2,591,371	1,862,762	728,609	0
4.45	JPMCB/SMF VI	Holiday Inn Norwich	4,128,595	3,536,651	591,944	4,347,308	3,741,178	606,130	4,825,972	4,034,355	791,617	4,801,904	4,023,218	778,687	03/31/17	56.7%	4,801,904	4,049,772	752,132	0
4.46	JPMCB/SMF VI	Hampton Inn Suites Longview North	3,173,968	1,973,506	1,200,462	3,058,158	1,867,316	1,190,842	2,373,357	1,694,366	678,991	2,322,688	1,660,639	662,049	03/31/17	63.8%	2,322,688	1,672,245	650,443	0
4.47	JPMCB/SMF VI	Springhill Suites Peoria Westlake	3,283,596	2,336,146	947,450	3,126,977	2,492,033	634,944	2,854,364	2,384,615	469,749	2,918,586	2,421,747	496,839	03/31/17	63.3%	2,918,586	2,448,540	470,046	0
4.48	JPMCB/SMF VI	Hampton Inn Suites Buda	2,511,825	1,646,792	865,033	2,802,930	1,805,221	997,709	2,680,752	1,780,820	899,932	2,627,746	1,761,027	866,719	03/31/17	74.5%	2,627,746	1,774,143	853,603	0
4.49	JPMCB/SMF VI	Shawnee Hampton Inn	1,875,580	1,299,223	576,358	1,834,041	1,262,710	571,331	1,890,630	1,254,672	635,957	1,892,474	1,264,237	628,237	03/31/17	77.6%	1,892,474	1,273,699	618,775	0
4.50	JPMCB/SMF VI	Racine Fairfield Inn	1,631,962	1,147,234	484,727	1,757,437	1,159,991	597,446	1,800,048	1,203,878	596,170	1,812,261	1,199,377	612,885	03/31/17	68.6%	1,812,261	1,208,438	603,823	0
4.51	JPMCB/SMF VI	Hampton Inn Selinsgrove Shamokin Dam	2,121,296	1,508,354	612,942	2,166,585	1,511,366	655,218	2,342,011	1,691,679	650,333	2,433,055	1,733,654	699,401	03/31/17	75.6%	2,433,055	1,745,776	687,279	0
4.52	JPMCB/SMF VI	Holiday Inn Express & Suites Terrell	1,886,591	1,334,882	551,709	2,004,889	1,411,915	592,974	2,116,706	1,494,300	622,406	2,149,392	1,533,271	616,121	03/31/17	84.0%	2,149,392	1,543,906	605,485	0
4.53	JPMCB/SMF VI	Westchase Homewood Suites	4,386,217	2,873,106	1,513,111	4,364,744	3,053,944	1,310,801	3,210,256	2,668,409	541,847	2,958,058	2,563,519	394,540	03/31/17	63.6%	2,958,058	2,578,316	379,742	0
4.54	JPMCB/SMF VI	Holiday Inn Express & Suites Tyler South	2,682,517	1,734,857	947,660	2,201,486	1,542,169	659,318	2,077,217	1,500,505	576,713	2,128,673	1,518,165	610,507	03/31/17	65.9%	2,128,673	1,528,792	599,880	0
4.55	JPMCB/SMF VI	Holiday Inn Express & Suites Huntsville	3,514,797	1,922,911	1,591,886	3,196,798	1,860,283	1,336,515	2,407,786	1,674,172	733,614	2,360,887	1,659,727	701,160	03/31/17	65.5%	2,360,887	1,671,501	689,387	0
4.56	JPMCB/SMF VI	Hampton Inn Sweetwater	2,293,276	1,415,816	877,460	2,002,056	1,401,720	600,336	1,725,603	1,225,261	500,342	1,585,686	1,177,401	408,284	03/31/17	62.9%	1,585,686	1,185,317	400,369	0
4.57	JPMCB/SMF VI	Comfort Suites Buda Austin South	1,824,072	1,257,596	566,476	2,032,396	1,501,547	530,849	2,074,254	1,519,552	554,702	2,082,208	1,530,153	552,056	03/31/17	76.8%	2,082,208	1,540,640	541,569	0
4.58	JPMCB/SMF VI	Fairfield Inn & Suites Weatherford	1,302,002	1,167,839	134,163	1,465,030	1,177,226	287,804	1,543,315	1,276,569	266,746	1,659,116	1,339,100	320,016	03/31/17	63.4%	1,659,116	1,347,398	311,718	0
4.59	JPMCB/SMF VI	Holiday Inn Express & Suites Altus	1,339,184	1,044,575	294,609	1,322,219	1,123,647	198,572	1,422,396	1,182,112	240,285	1,417,147	1,198,163	218,984	03/31/17	67.4%	1,417,147	1,205,199	211,948	0
4.60	JPMCB/SMF VI	Comfort Inn & Suites Paris	1,011,199	778,183	233,016	1,058,458	812,594	245,864	1,161,068	884,258	276,810	1,157,262	900,440	256,821	03/31/17	67.4%	1,157,262	906,202	251,060	0
4.61	JPMCB/SMF VI	Hampton Inn Suites Decatur	1,753,131	1,348,043	405,088	1,669,635	1,341,281	328,354	1,547,032	1,330,723	216,309	1,550,317	1,362,365	187,952	03/31/17	64.6%	1,550,317	1,370,105	180,212	0
4.62	JPMCB/SMF VI	Holiday Inn Express & Suites Texarkana East	1,260,628	1,302,651	-42,023	1,496,353	1,347,419	148,934	1,621,549	1,440,815	180,734	1,638,961	1,463,932	175,029	03/31/17	66.5%	1,638,961	1,472,078	166,883	0
4.63	JPMCB/SMF VI	Mankato Fairfield Inn	1,132,998	946,465	186,533	1,247,365	1,021,766	225,599	1,222,539	1,043,308	179,231	1,236,472	1,080,742	155,731	03/31/17	58.0%	1,236,472	1,086,924	149,548	0
4.64	JPMCB/SMF VI	Candlewood Suites Texarkana	872,326	880,371	-8,045	1,127,933	964,547	163,386	1,270,187	1,104,763	165,424	1,239,140	1,117,335	121,805	03/31/17	75.0%	1,239,140	1,123,516	115,624	0
4.65	JPMCB/SMF VI	Country Inn & Suites Houston Intercontinental Airport East	1,337,520	1,153,624	183,896	1,363,324	1,246,696	116,629	599,729	909,669	-309,940	413,730	860,149	-446,419	03/31/17	70.6%	1,363,324	1,253,517	109,807	0
5	JPMCB	First Stamford Place	31,960,702	13,963,230	17,997,472	33,529,688	14,178,960	19,350,728	35,445,624	14,004,568	21,441,056	34,549,458	14,107,046	20,442,412	03/31/17	91.6%	34,742,601	13,991,349	20,751,251	2,304,691
6	JPMCB	211 Main Street	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					98.0%	19,906,520	4,533,300	15,373,221	83,453
7	JPMCB	West Town Mall	30,284,314	6,830,693	23,453,621	30,419,997	6,663,708	23,756,289	30,411,650	6,989,951	23,421,699	30,110,438	6,782,789	23,327,649	05/31/17	92.6%	29,380,915	6,799,826	22,581,089	1,548,160
8	SMF VI	Texas Retail Portfolio	4,033,970	1,067,287	2,966,683	4,117,382	1,138,883	2,978,499	4,281,954	1,222,895	3,059,059	4,388,328	1,237,915	3,150,413	03/31/17	92.2%	4,288,185	1,199,208	3,088,977	184,348
8.01	SMF VI	Crossroads Center	1,104,935	231,523	873,412	1,199,779	243,786	955,993	1,231,243	263,179	968,064	1,246,793	264,207	982,586	03/31/17	95.0%	1,180,043	254,399	925,644	55,443
8.02	SMF VI	Parkwood Shopping Center	777,238	242,281	534,957	727,482	271,436	456,046	791,171	290,017	501,154	819,612	294,844	524,768	03/31/17	82.4%	858,045	285,610	572,434	41,575
8.03	SMF VI	Live Oak Shopping Center	605,731	185,867	419,864	612,600	212,110	400,490	671,882	235,138	436,744	694,254	238,873	455,381	03/31/17	95.0%	649,832	230,800	419,032	24,353
8.04	SMF VI	Gateway Center	515,058	149,579	365,479	547,586	141,420	406,166	540,922	153,191	387,731	545,795	157,282	388,513	03/31/17	95.0%	557,162	152,662	404,500	20,668
8.05	SMF VI	Sunburst Center	595,244	150,074	445,170	586,166	151,404	434,762	593,854	155,068	438,786	611,924	150,501	461,423	03/31/17	95.0%	578,565	147,865	430,700	21,623
8.06	SMF VI	Eastridge Center	435,764	107,963	327,801	443,769	118,727	325,042	452,882	126,302	326,580	469,950	132,208	337,742	03/31/17	95.0%	464,538	127,871	336,667	20,687
9	JPMCB	Torre Plaza	3,545,073	882,682	2,662,391	3,537,768	964,636	2,573,132	3,534,027	850,120	2,683,907	3,494,010	790,002	2,704,008	03/31/17	95.0%	5,292,628	1,268,500	4,024,128	146,157
10	JPMCB	Crystal Corporate Center	3,114,961	1,463,760	1,651,202	3,003,550	1,459,671	1,543,879	3,274,627	1,473,078	1,801,550	3,263,757	1,453,677	1,810,079	03/31/17	89.6%	3,629,052	1,547,612	2,081,440	205,285
11	SMF VI	Marriott Park City	9,450,558	7,745,296	1,705,262	9,611,163	7,643,818	1,967,345	10,632,341	8,299,657	2,332,685	11,493,350	8,631,500	2,861,850	04/30/17	65.5%	11,826,043	8,738,665	3,087,378	0
12	SMF VI	Porter’s Vale Shopping Center	2,317,369	661,893	1,655,476	2,494,432	1,021,375	1,473,057	3,524,905	1,201,822	2,323,083	3,666,068	1,200,536	2,465,532	05/31/17	93.0%	3,592,721	1,198,881	2,393,841	213,149
13	BSP	Springhill Suites Newark Airport	8,480,771	5,921,223	2,559,548	8,500,865	5,930,959	2,569,906	8,423,241	6,135,615	2,287,626	8,542,892	6,286,293	2,256,599	04/30/17	91.1%	8,500,969	6,241,738	2,259,231	0
14	BSP	St. Luke’s Office				7,350,766	4,904,270	2,446,496	9,787,606	5,013,917	4,773,689	10,414,059	4,974,710	5,439,349	03/31/17	90.0%	11,394,613	5,356,662	6,037,950	599,946
15	BSP	Apex Fort Washington				6,620,651	3,686,902	2,933,749	5,049,485	3,355,461	1,694,024	5,198,481	3,247,015	1,951,466	05/31/17	90.0%	9,282,042	3,520,926	5,761,116	639,463
16	SMF VI	Depot Marketplace	1,648,585	476,956	1,171,629	1,649,651	466,503	1,183,148	1,686,943	497,088	1,189,854	1,724,807	501,972	1,222,835	03/31/17	93.6%	2,085,391	530,074	1,555,317	78,070
17	BSP	Carolina Hotel Portfolio	8,876,538	6,559,694	2,316,844	11,992,637	7,844,169	4,148,468	13,872,100	8,576,096	5,296,004	13,715,170	8,574,724	5,140,446	02/28/17	72.7%	13,715,170	8,589,981	5,125,189	0
17.01	BSP	Holiday Inn Express & Suites Wilmington-University Ctr.	2,958,510	2,092,443	866,068	3,326,255	2,288,845	1,037,410	3,509,864	2,363,450	1,146,414	3,403,989	2,347,643	1,056,346	02/28/17	73.4%	3,403,989	2,326,723	1,077,266	0
17.02	BSP	Fairfield Inn Charlotte Northlake	2,192,846	1,518,669	674,177	2,388,903	1,464,732	924,171	2,664,635	1,587,659	1,076,976	2,622,062	1,563,224	1,058,838	02/28/17	73.1%	2,622,062	1,577,470	1,044,592	0
17.03	BSP	Holiday Inn Express & Suites Goldsboro Base Area				2,035,903	1,306,270	729,633	2,819,029	1,789,283	1,029,746	2,869,293	1,814,086	1,055,207	02/28/17	81.9%	2,869,293	1,801,234	1,068,059	0
17.04	BSP	Comfort Suites Gastonia	2,111,698	1,493,869	617,829	2,520,140	1,568,255	951,885	2,735,717	1,641,044	1,094,673	2,694,542	1,655,990	1,038,552	02/28/17	75.1%	2,694,542	1,673,665	1,020,877	0
17.05	BSP	Fairfield Inn Myrtle Beach North	1,613,484	1,454,713	158,771	1,721,436	1,216,067	505,369	2,142,855	1,194,659	948,196	2,125,284	1,193,780	931,504	02/28/17	60.2%	2,125,284	1,210,889	914,395	0
18	SMF VI	Waxahachie Towne Center	1,890,091	557,389	1,332,702	1,917,663	356,537	1,561,127	2,058,669	614,915	1,443,755	2,032,009	612,408	1,419,601	02/28/17	95.0%	2,058,241	593,462	1,464,779	55,489
19	SMF VI	Flowserve Pumps										1,581,317	170,726	1,410,591	04/30/17	97.0%	1,863,460	493,268	1,370,192	14,410
20	BSP	Columbus Office Portfolio I	7,667,219	5,825,091	1,842,128	9,845,501	6,030,371	3,815,130	11,726,726	6,085,161	5,641,565	12,037,047	6,083,570	5,953,477	02/28/17	84.9%	12,204,238	6,710,527	5,493,711	712,235
20.01	BSP	Atrium II	4,175,002	3,056,800	1,118,202	4,642,730	2,907,715	1,735,015	5,191,629	2,859,757	2,331,872	5,614,179	2,837,071	2,777,108	02/28/17	82.6%	5,414,808	3,032,004	2,382,804	320,761
20.02	BSP	Blazer I & II	2,730,594	1,374,746	1,355,848	2,863,857	1,518,186	1,345,671	3,047,861	1,440,542	1,607,319	2,938,582	1,457,355	1,481,227	02/28/17	87.8%	3,228,033	1,615,947	1,612,086	171,444
20.03	BSP	5515 Parkcenter	202,334	750,908	-548,574	1,266,856	896,003	370,853	2,241,279	1,094,527	1,146,752	2,254,251	1,105,883	1,148,368	02/28/17	100.0%	2,598,234	1,343,034	1,255,201	127,891
20.04	BSP	5555 Parkcenter	559,289	642,637	-83,348	1,072,058	708,467	363,591	1,245,957	690,335	555,622	1,230,035	683,261	546,774	02/28/17	62.8%	963,162	719,543	243,620	92,137
21	SMF VI	Lohmans Crossing	1,740,583	455,995	1,284,588	1,781,111	514,391	1,266,720	1,962,658	612,406	1,350,252	1,931,702	565,639	1,366,063	03/31/17	94.8%	1,954,186	568,243	1,385,943	121,345
22	SMF VI	Chartwell Court	2,617,646	1,412,750	1,204,896	2,758,803	1,430,249	1,328,554	2,751,423	1,447,662	1,303,761	2,781,837	1,479,195	1,302,642	04/30/17	83.8%	2,781,837	1,500,993	1,280,843	72,900
23	BSP	Alexandria Corporate Park	3,748,257	1,257,932	2,490,325	3,069,622	1,360,365	1,709,257	3,866,596	1,664,067	2,202,529	4,225,225	1,562,343	2,662,882	04/30/17	93.0%	5,257,034	1,638,571	3,618,463	365,574
24	SMF VI	Marcel Commons														90.8%	1,558,494	394,556	1,163,939	65,115
25	SMF VI	Professional Centre at Gardens Mall				1,333,952	609,944	724,008	1,422,272	699,084	723,188	1,592,199	664,860	927,339	04/30/17	93.3%	2,073,347	671,332	1,402,016	101,078
26	SMF VI	Greenville Retail Center	1,716,378	654,061	1,062,317	1,893,027	597,442	1,295,585				1,925,547	592,309	1,333,238	05/31/17	93.5%	1,893,103	569,917	1,323,186	168,670
26.01	SMF VI	Greenville West	873,417	351,026	522,391	961,679	289,295	672,384				1,015,461	304,855	710,606	05/31/17	95.0%	988,792	295,108	693,685	79,459
26.02	SMF VI	Greenville Marketplace	690,339	251,460	438,878	767,061	257,422	509,639				747,600	231,741	515,859	05/31/17	91.2%	743,764	221,200	522,564	79,063
26.03	SMF VI	Hathaway Circle	152,622	51,574	101,048	164,287	50,725	113,562				162,486	55,713	106,773	05/31/17	95.0%	160,547	53,609	106,938	10,148
27	SMF VI	The Shoppes at Fort Wayne	1,131,312	404,255	727,057	1,132,911	410,565	722,346	1,055,222	365,509	689,714					94.5%	1,293,467	362,465	931,002	51,382
28	JPMCB	Main Street Court	1,009,844	290,275	719,569	998,543	273,311	725,233	1,127,779	354,126	773,653	1,186,485	360,622	825,864	04/30/17	94.1%	1,154,556	387,172	767,384	41,925
29	SMF VI	Edison Park Center	1,017,612	343,473	674,139	1,075,421	398,195	677,226	1,052,075	331,917	720,158	1,056,990	346,391	710,599	03/31/17	89.6%	1,060,539	332,805	727,734	77,311
30	SMF VI	Towneplace Suites Aiken	2,532,767	1,233,235	1,299,532	2,055,105	1,216,339	838,766	2,235,102	1,250,248	984,854	2,202,757	1,240,607	962,150	03/31/17	68.1%	2,202,757	1,339,985	862,772	0
31	SMF VI	478 Third Avenue	328,853	120,551	208,301	507,112	112,153	394,959	589,719	84,025	505,694	578,802	81,287	497,515	05/31/17	95.1%	630,667	130,954	499,713	8,109
32	SMF VI	Village Square Apartments	1,509,923	846,426	663,497	1,499,947	796,651	703,296	1,514,885	831,705	683,180	1,550,526	818,064	732,463	04/30/17	93.8%	1,550,526	823,065	727,461	61,200
33	SMF VI	Georgetown South Apartments	1,342,474	766,382	576,092	1,451,620	796,201	655,419	1,465,211	820,575	644,636	1,476,388	836,950	639,437	04/30/17	88.9%	1,476,388	839,302	637,086	62,424
34	SMF VI	Siete Square I				950,022	402,337	547,685	1,093,778	446,133	647,645	1,144,205	455,516	688,689	03/31/17	89.8%	1,146,930	468,128	678,802	71,837
35	SMF VI	Coral Springs Business Warehouse Center	595,335	315,428	279,907	725,979	320,458	405,521	857,563	324,421	533,142	937,763	314,944	622,819	04/30/17	88.6%	1,083,372	317,372	766,000	70,916
36	BSP	Courtyard San Antonio Lackland	2,172,710	1,697,700	475,010	2,390,539	1,883,857	506,682	2,669,763	1,972,636	697,127	2,683,562	1,990,509	693,053	03/31/17	76.7%	2,683,562	2,028,767	654,795	0
37	SMF VI	South Haven Village	847,374	420,409	426,965	885,261	421,458	463,803	909,577	487,570	422,007	927,671	487,952	439,719	04/30/17	91.5%	927,671	488,823	438,848	29,410

ANNEX A-1

												UPFRONT ESCROW
			UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other	Other Upfront
Loan #	Seller	Property Name	NCF ($)	NOI DSCR	DSCR	Debt Yield %	Debt Yield %	Title Type	Expiration	Extension Terms	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)(18)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
1	JPMCB	245 Park Avenue	109,564,903	2.87	2.73	10.7%	10.1%	Fee				47,738	0	0	0	0	227,000	0	11,431,608	Outstanding Rollover/Free Rent Reserve
2	JPMCB	Gateway Net Lease Portfolio	45,081,162	3.90	3.54	14.1%	12.8%	Fee/Leasehold				0	0	0	0	0	0	0	10,720,000	Earnout Reserve
2.01	JPMCB	BAE Facility	3,981,536					Fee
2.02	JPMCB	FedEx Ground (Stratford)	3,186,193					Fee
2.03	JPMCB	FedEx (Baltimore)	3,111,008					Leasehold	08/31/21	17, five-year options
2.04	JPMCB	Harman Becker	3,224,665					Fee
2.05	JPMCB	GE Aviation (Lafayette)	2,407,448					Fee
2.06	JPMCB	GoDaddy	2,307,247					Leasehold	12/31/01	None
2.07	JPMCB	Carrier	1,722,043					Fee
2.08	JPMCB	Emerus	2,054,376					Fee
2.09	JPMCB	Cardinal Health	1,509,612					Fee
2.10	JPMCB	Tyco Electronics	1,688,253					Fee
2.11	JPMCB	FCA/Caterpillar	1,460,897					Fee
2.12	JPMCB	FedEx Ground (Staunton)	1,177,538					Fee
2.13	JPMCB	Quad Packaging (Proteus) - Franklin Business Park	954,472					Fee
2.14	JPMCB	Quad Packaging (Transpak) - Franklin Business Park	945,382					Fee
2.15	JPMCB	T-Mobile Call Center	1,075,409					Fee
2.16	JPMCB	Sikorsky Aircraft R&D Facility	1,034,776					Leasehold	02/21/49	None
2.17	JPMCB	Vatterott College	1,259,217					Fee
2.18	JPMCB	Comcast	998,566					Fee
2.19	JPMCB	Alfa Laval Plant	916,082					Fee
2.20	JPMCB	LKQ (New Braunfels)	821,777					Fee
2.21	JPMCB	Hitachi	799,002					Leasehold	04/13/40	None
2.22	JPMCB	Cameron International	952,606					Fee
2.23	JPMCB	Alliance Data Systems Office	788,629					Fee
2.24	JPMCB	Synchrony Financial	627,606					Fee
2.25	JPMCB	Baxalta (Barry Pointe)	441,807					Fee
2.26	JPMCB	Baxalta (Casselberry)	444,979					Fee
2.27	JPMCB	Baxalta (Mounds View)	429,199					Fee
2.28	JPMCB	Baxalta (Grand Rapids)	430,372					Fee
2.29	JPMCB	Gerdau	534,781					Fee
2.30	JPMCB	Baxalta (Wausau)	398,093					Fee
2.31	JPMCB	Baxalta (Springfield)	401,369					Fee
2.32	JPMCB	LKQ (Salisbury)	285,018					Fee
2.33	JPMCB	Baxalta (Ankeny)	376,432					Fee
2.34	JPMCB	H&E Equipment Services (San Antonio)	363,174					Fee
2.35	JPMCB	H&E Equipment Services (New Orleans)	372,086					Fee
2.36	JPMCB	GE Aviation (Pompano)	324,706					Fee
2.37	JPMCB	Saint-Gobain Warehouse	261,870					Fee
2.38	JPMCB	H&E Equipment Services (Columbia)	288,473					Fee
2.39	JPMCB	H&E Equipment Services (Yukon)	281,469					Fee
2.40	JPMCB	LKQ (Toledo)	151,974					Fee
2.41	JPMCB	H&E Equipment Services (Greer)	291,021					Fee
3	JPMCB	Treeview Industrial Portfolio	9,817,690	2.14	1.83	9.2%	7.9%	Fee			Various	71,924	0	0	66,013	735,171	0	0	764,981	Outstanding TI/LC Reserve: 620,455; Free Rent Reserve: 144,525
3.01	JPMCB	Eastgate	1,522,811					Fee			7%
3.02	JPMCB	1405 Worldwide	1,210,414					Fee
3.03	JPMCB	1200 Worldwide	1,022,781					Fee
3.04	JPMCB	Landmark	1,182,221					Fee			8%
3.05	JPMCB	100 Corporate Lakes	794,262					Fee
3.06	JPMCB	Design Road	615,566					Fee
3.07	JPMCB	2055 Global Way	605,121					Fee
3.08	JPMCB	Sabre Street	470,470					Fee			18%
3.09	JPMCB	2205 Global Way	502,326					Fee
3.10	JPMCB	1280 Corporate Lakes	489,117					Fee
3.11	JPMCB	11 Boulden Circle	558,522					Fee
3.12	JPMCB	1300 Corporate Lakes	391,977					Fee
3.13	JPMCB	7 Boulden Circle	238,563					Fee
3.14	JPMCB	2 Boulden Circle	213,538					Fee
4	JPMCB/SMF VI	Starwood Capital Group Hotel Portfolio	71,329,392	2.72	2.72	12.4%	12.4%	Fee/Leasehold			Various	0	0	0	0	0	0	0	12,268,991	Larkspur Capital Work Reserve: 6,385,000; Capital Work Reserve: 5,883,911
4.01	JPMCB/SMF VI	Larkspur Landing Sunnyvale	4,171,961					Fee			5%
4.02	JPMCB/SMF VI	Larkspur Landing Milpitas	3,562,157					Fee			13%
4.03	JPMCB/SMF VI	Larkspur Landing Campbell	3,199,426					Fee			4%
4.04	JPMCB/SMF VI	Larkspur Landing San Francisco	2,426,585					Fee			7%
4.05	JPMCB/SMF VI	Larkspur Landing Pleasanton	2,438,362					Fee			13%
4.06	JPMCB/SMF VI	Larkspur Landing Bellevue	2,173,526					Fee			7%
4.07	JPMCB/SMF VI	Larkspur Landing Sacramento	1,816,912					Fee			2%
4.08	JPMCB/SMF VI	Hampton Inn Ann Arbor North	1,836,126					Fee
4.09	JPMCB/SMF VI	Larkspur Landing Hillsboro	1,708,763					Fee			3%
4.10	JPMCB/SMF VI	Larkspur Landing Renton	1,694,132					Fee			5%
4.11	JPMCB/SMF VI	Holiday Inn Arlington Northeast Rangers Ballpark	1,537,247					Fee
4.12	JPMCB/SMF VI	Residence Inn Toledo Maumee	1,468,871					Fee
4.13	JPMCB/SMF VI	Residence Inn Williamsburg	1,358,744					Fee
4.14	JPMCB/SMF VI	Hampton Inn Suites Waco South	1,414,791					Fee
4.15	JPMCB/SMF VI	Holiday Inn Louisville Airport Fair Expo	1,388,767					Fee
4.16	JPMCB/SMF VI	Courtyard Tyler	1,253,360					Fee
4.17	JPMCB/SMF VI	Hilton Garden Inn Edison Raritan Center	1,317,397					Leasehold	09/30/76	None
4.18	JPMCB/SMF VI	Hilton Garden Inn St Paul Oakdale	1,689,847					Fee
4.19	JPMCB/SMF VI	Residence Inn Grand Rapids West	1,106,127					Fee
4.20	JPMCB/SMF VI	Peoria, AZ Residence Inn	1,158,027					Fee
4.21	JPMCB/SMF VI	Hampton Inn Suites Bloomington Normal	1,396,943					Fee
4.22	JPMCB/SMF VI	Courtyard Chico	1,439,185					Fee			5%
4.23	JPMCB/SMF VI	Hampton Inn Suites Kokomo	1,255,566					Fee
4.24	JPMCB/SMF VI	Hampton Inn Suites South Bend	1,232,210					Fee
4.25	JPMCB/SMF VI	Courtyard Wichita Falls	1,095,610					Fee
4.26	JPMCB/SMF VI	Hampton Inn Morehead	1,094,065					Fee
4.27	JPMCB/SMF VI	Residence Inn Chico	1,208,180					Fee			5%
4.28	JPMCB/SMF VI	Courtyard Lufkin	738,285					Fee
4.29	JPMCB/SMF VI	Hampton Inn Carlisle	1,116,905					Fee
4.30	JPMCB/SMF VI	Springhill Suites Williamsburg	876,108					Fee
4.31	JPMCB/SMF VI	Fairfield Inn Bloomington	1,271,230					Fee
4.32	JPMCB/SMF VI	Waco Residence Inn	912,234					Fee
4.33	JPMCB/SMF VI	Holiday Inn Express Fishers	951,428					Fee
4.34	JPMCB/SMF VI	Larkspur Landing Folsom	858,864					Fee			5%
4.35	JPMCB/SMF VI	Springhill Suites Chicago Naperville Warrenville	667,822					Fee
4.36	JPMCB/SMF VI	Holiday Inn Express & Suites Paris	798,480					Fee
4.37	JPMCB/SMF VI	Toledo Homewood Suites	944,205					Fee
4.38	JPMCB/SMF VI	Grand Rapids Homewood Suites	739,572					Fee
4.39	JPMCB/SMF VI	Cheyenne Fairfield Inn and Suites	753,591					Fee
4.40	JPMCB/SMF VI	Fairfield Inn Laurel	657,471					Fee
4.41	JPMCB/SMF VI	Courtyard Akron Stow	886,115					Fee

ANNEX A-1

												UPFRONT ESCROW
			UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other	Other Upfront
Loan #	Seller	Property Name	NCF ($)	NOI DSCR	DSCR	Debt Yield %	Debt Yield %	Title Type	Expiration	Extension Terms	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)(18)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
4.42	JPMCB/SMF VI	Larkspur Landing Roseville	786,149					Fee			5%
4.43	JPMCB/SMF VI	Towneplace Suites Bloomington	850,105					Fee
4.44	JPMCB/SMF VI	Hampton Inn Danville	728,609					Fee
4.45	JPMCB/SMF VI	Holiday Inn Norwich	752,132					Fee
4.46	JPMCB/SMF VI	Hampton Inn Suites Longview North	650,443					Fee
4.47	JPMCB/SMF VI	Springhill Suites Peoria Westlake	470,046					Fee
4.48	JPMCB/SMF VI	Hampton Inn Suites Buda	853,603					Fee
4.49	JPMCB/SMF VI	Shawnee Hampton Inn	618,775					Fee
4.50	JPMCB/SMF VI	Racine Fairfield Inn	603,823					Fee
4.51	JPMCB/SMF VI	Hampton Inn Selinsgrove Shamokin Dam	687,279					Fee
4.52	JPMCB/SMF VI	Holiday Inn Express & Suites Terrell	605,485					Fee
4.53	JPMCB/SMF VI	Westchase Homewood Suites	379,742					Fee
4.54	JPMCB/SMF VI	Holiday Inn Express & Suites Tyler South	599,880					Fee
4.55	JPMCB/SMF VI	Holiday Inn Express & Suites Huntsville	689,387					Fee
4.56	JPMCB/SMF VI	Hampton Inn Sweetwater	400,369					Fee
4.57	JPMCB/SMF VI	Comfort Suites Buda Austin South	541,569					Fee
4.58	JPMCB/SMF VI	Fairfield Inn & Suites Weatherford	311,718					Fee
4.59	JPMCB/SMF VI	Holiday Inn Express & Suites Altus	211,948					Fee
4.60	JPMCB/SMF VI	Comfort Inn & Suites Paris	251,060					Fee
4.61	JPMCB/SMF VI	Hampton Inn Suites Decatur	180,212					Fee
4.62	JPMCB/SMF VI	Holiday Inn Express & Suites Texarkana East	166,883					Fee
4.63	JPMCB/SMF VI	Mankato Fairfield Inn	149,548					Fee
4.64	JPMCB/SMF VI	Candlewood Suites Texarkana	115,624					Fee
4.65	JPMCB/SMF VI	Country Inn & Suites Houston Intercontinental Airport East	109,807					Fee
5	JPMCB	First Stamford Place	18,446,561	3.05	2.71	12.7%	11.2%	Fee				0	0	0	0	2,486,098	0	0	9,387,178	Outstanding TI/LC Reserve: 5,248,949; Free Rent Reserve: 4,138,229
6	JPMCB	211 Main Street	15,289,768	2.51	2.49	9.0%	9.0%	Fee			18%	0	0	0	0	0	0	0	0
7	JPMCB	West Town Mall	21,032,929	2.58	2.40	18.2%	17.0%	Fee/Leasehold	04/30/42	None		0	0	0	80,469	0	0	0	0
8	SMF VI	Texas Retail Portfolio	2,904,629	1.54	1.45	10.5%	9.8%	Fee				0	249,123	0	200,000	202,181	28,869	0	0
8.01	SMF VI	Crossroads Center	870,201					Fee
8.02	SMF VI	Parkwood Shopping Center	530,859					Fee
8.03	SMF VI	Live Oak Shopping Center	394,680					Fee
8.04	SMF VI	Gateway Center	383,832					Fee
8.05	SMF VI	Sunburst Center	409,077					Fee
8.06	SMF VI	Eastridge Center	315,980					Fee
9	JPMCB	Torre Plaza	3,877,971	2.28	2.20	8.9%	8.6%	Fee			12%	1,107	0	0	0	141,459	0	0	2,812,415	Free Rent Reserve: 1,705,165; Outstanding TI/LC Reserve: 1,107,250
10	JPMCB	Crystal Corporate Center	1,876,155	1.41	1.27	9.0%	8.2%	Fee				1,605	83,842	0	13,376	218,211	15,375	0	518,721	HVAC/Elevator Repair Reserve: 300,000; Outstanding TI/LC Reserve: 160,978.82; Free Rent Reserve: 57,741.78
11	SMF VI	Marriott Park City	3,087,378	2.25	2.25	14.1%	14.1%	Fee			12%	0	0	0	0	84,465	55,382	0	4,687,000	PIP Reserve: 4,187,000; Seasonality Reserve: 500,000
12	SMF VI	Porter’s Vale Shopping Center	2,180,691	1.94	1.76	12.0%	10.9%	Fee				0	0	0	0	163,463	5,804	0	0
13	BSP	Springhill Suites Newark Airport	2,259,231	1.58	1.58	11.4%	11.4%	Fee				0	37,800	37,500	0	188,971	31,301	0	1,700,000	PIP Reserve
14	BSP	St. Luke’s Office	5,438,004	1.90	1.72	11.8%	10.7%	Fee				0	0	0	800,000	214,607	101,597	0	136,780	Free Rent Reserve
15	BSP	Apex Fort Washington	5,121,653	1.59	1.41	10.6%	9.4%	Fee				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
16	SMF VI	Depot Marketplace	1,477,247	1.53	1.45	9.4%	8.9%	Fee				0	0	0	0	42,090	11,525	0	26,862	Outstanding TI Reserve
17	BSP	Carolina Hotel Portfolio	5,125,189	1.87	1.87	14.0%	14.0%	Fee				0	48,679	0	0	308,655	21,261	0	5,149,037	PIP Reserve: 5,115,704; Seasonality Reserve: 33,333
17.01	BSP	Holiday Inn Express & Suites Wilmington-University Ctr.	1,077,266					Fee
17.02	BSP	Fairfield Inn Charlotte Northlake	1,044,592					Fee
17.03	BSP	Holiday Inn Express & Suites Goldsboro Base Area	1,068,059					Fee
17.04	BSP	Comfort Suites Gastonia	1,020,877					Fee
17.05	BSP	Fairfield Inn Myrtle Beach North	914,395					Fee
18	SMF VI	Waxahachie Towne Center	1,409,290	1.42	1.36	9.0%	8.6%	Fee				0	3,750	0	0	176,238	27,634	0	0
19	SMF VI	Flowserve Pumps	1,355,781	1.35	1.33	8.6%	8.5%	Fee				0	0	0	0	152,175	52,102	0	0
20	BSP	Columbus Office Portfolio I	4,781,476	1.85	1.61	12.1%	10.6%	Fee				0	33,500	0	2,000,000	1,567,266	71,885	0	536,395	Free Rent Reserve: 247,905.01; Unfunded Obligations Reserve: 182,568; Prepaid Rent Reserve 105,921.67
20.01	BSP	Atrium II	2,062,043					Fee
20.02	BSP	Blazer I & II	1,440,642					Fee
20.03	BSP	5515 Parkcenter	1,127,309					Fee
20.04	BSP	5555 Parkcenter	151,482					Fee
21	SMF VI	Lohmans Crossing	1,264,598	1.45	1.32	9.3%	8.4%	Fee				0	4,125	0	250,000	165,378	28,761	0	0
22	SMF VI	Chartwell Court	1,207,943	1.38	1.30	8.6%	8.1%	Fee				302,000	4,375	0	0	226,373	130,196	0	0
23	BSP	Alexandria Corporate Park	3,252,889	1.47	1.32	10.5%	9.4%	Fee				0	159,531	0	0	297,821	11,398	0	962,908	Gap Rent Reserve: 375,000; Astor Furnace TI Reserve: 338,548; Unfunded Obligations Reserve: 249,360
24	SMF VI	Marcel Commons	1,098,823	1.44	1.36	9.0%	8.5%	Fee				0	0	0	0	71,442	14,281	0	137,000	Keepers TI Reserve: 93,000; Bivi Med Spa TI Reserve: 30,000; Tejas TI Reserve: 14,000
25	SMF VI	Professional Centre at Gardens Mall	1,300,937	2.04	1.89	12.7%	11.8%	Fee				0	0	0	250,000	173,217	9,543	0	0
26	SMF VI	Greenville Retail Center	1,154,516	2.17	1.89	13.2%	11.5%	Fee				0	22,531	0	0	127,366	26,104	0	0
26.01	SMF VI	Greenville West	614,226					Fee
26.02	SMF VI	Greenville Marketplace	443,501					Fee
26.03	SMF VI	Hathaway Circle	96,790					Fee
27	SMF VI	The Shoppes at Fort Wayne	879,621	1.73	1.63	10.7%	10.1%	Fee				0	171,550	0	0	32,798	14,376	0	0
28	JPMCB	Main Street Court	725,459	1.49	1.41	9.6%	9.1%	Fee				1,535	23,938	138,000	1,958	52,604	2,922	0	486,042	Settlement Reserve
29	SMF VI	Edison Park Center	650,423	1.51	1.35	9.7%	8.7%	Fee				0	0	0	0	0	26,000	0	0
30	SMF VI	Towneplace Suites Aiken	862,772	1.70	1.70	11.7%	11.7%	Fee				0	0	0	0	101,017	6,998	0	0
31	SMF VI	478 Third Avenue	491,604	1.62	1.59	7.2%	7.1%	Fee				0	31,250	0	0	7,072	2,333	0	318,620	Performance Reserve: 200,000; Rent Reserve: 118,620
32	SMF VI	Village Square Apartments	666,261	1.70	1.56	10.7%	9.8%	Fee				0	28,475	0	0	32,617	17,766	0	0
33	SMF VI	Georgetown South Apartments	574,662	1.59	1.43	9.9%	9.0%	Fee				0	12,125	0	0	34,739	17,441	0	0
34	SMF VI	Siete Square I	606,965	1.89	1.69	11.5%	10.2%	Fee				0	0	0	0	27,415	2,231	0	53,100	Free Rent Reserve
35	SMF VI	Coral Springs Business Warehouse Center	695,085	2.14	1.94	13.1%	11.9%	Fee				0	0	94,375	100,000	73,258	8,060	0	0
36	BSP	Courtyard San Antonio Lackland	654,795	1.66	1.66	11.5%	11.5%	Fee				0	0	0	0	156,450	8,384	0	253,750	PIP Reserve: 168,750; Seasonality Reserve: 85,000
37	SMF VI	South Haven Village	409,438	1.45	1.35	9.0%	8.4%	Fee				0	12,500	0	0	34,202	9,138	0	0

ANNEX A-1

MONTHLY ESCROW

RESERVE CAPS

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

Single

Loan #

Seller

Property Name

Reserve ($)

Reserve ($)

Reserve ($)

Reserve ($)

Reserve ($)

Reserve ($)

Description ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Tenant

1

JPMCB

245 Park Avenue

47,738

0

Springing

3,878,518

113,500

0

No

2

JPMCB

Gateway Net Lease Portfolio

Springing

0

Springing

Springing

Springing

Springing

Ground Lease Reserve

2,648,472

7,945,415

Yes

2.01

JPMCB

BAE Facility

Yes

2.02

JPMCB

FedEx Ground (Stratford)

Yes

2.03

JPMCB

FedEx (Baltimore)

Yes

2.04

JPMCB

Harman Becker

Yes

2.05

JPMCB

GE Aviation (Lafayette)

Yes

2.06

JPMCB

GoDaddy

Yes

2.07

JPMCB

Carrier

Yes

2.08

JPMCB

Emerus

Yes

2.09

JPMCB

Cardinal Health

Yes

2.10

JPMCB

Tyco Electronics

Yes

2.11

JPMCB

FCA/Caterpillar

Yes

2.12

JPMCB

FedEx Ground (Staunton)

Yes

2.13

JPMCB

Quad Packaging (Proteus) - Franklin Business Park

Yes

2.14

JPMCB

Quad Packaging (Transpak) - Franklin Business Park

Yes

2.15

JPMCB

T-Mobile Call Center

Yes

2.16

JPMCB

Sikorsky Aircraft R&D Facility

Yes

2.17

JPMCB

Vatterott College

Yes

2.18

JPMCB

Comcast

Yes

2.19

JPMCB

Alfa Laval Plant

Yes

2.20

JPMCB

LKQ (New Braunfels)

Yes

2.21

JPMCB

Hitachi

Yes

2.22

JPMCB

Cameron International

Yes

2.23

JPMCB

Alliance Data Systems Office

Yes

2.24

JPMCB

Synchrony Financial

Yes

2.25

JPMCB

Baxalta (Barry Pointe)

Yes

2.26

JPMCB

Baxalta (Casselberry)

Yes

2.27

JPMCB

Baxalta (Mounds View)

Yes

2.28

JPMCB

Baxalta (Grand Rapids)

Yes

2.29

JPMCB

Gerdau

Yes

2.30

JPMCB

Baxalta (Wausau)

Yes

2.31

JPMCB

Baxalta (Springfield)

Yes

2.32

JPMCB

LKQ (Salisbury)

Yes

2.33

JPMCB

Baxalta (Ankeny)

Yes

2.34

JPMCB

H&E Equipment Services (San Antonio)

Yes

2.35

JPMCB

H&E Equipment Services (New Orleans)

Yes

2.36

JPMCB

GE Aviation (Pompano)

Yes

2.37

JPMCB

Saint-Gobain Warehouse

Yes

2.38

JPMCB

H&E Equipment Services (Columbia)

Yes

2.39

JPMCB

H&E Equipment Services (Yukon)

Yes

2.40

JPMCB

LKQ (Toledo)

Yes

2.41

JPMCB

H&E Equipment Services (Greer)

Yes

3

JPMCB

Treeview Industrial Portfolio

71,924

0

66,013

136,297

Springing

0

2,589,264

2,376,468

Various

3.01

JPMCB

Eastgate

No

3.02

JPMCB

1405 Worldwide

Yes

3.03

JPMCB

1200 Worldwide

Yes

3.04

JPMCB

Landmark

No

3.05

JPMCB

100 Corporate Lakes

Yes

3.06

JPMCB

Design Road

Yes

3.07

JPMCB

2055 Global Way

No

3.08

JPMCB

Sabre Street

No

3.09

JPMCB

2205 Global Way

No

3.10

JPMCB

1280 Corporate Lakes

No

3.11

JPMCB

11 Boulden Circle

No

3.12

JPMCB

1300 Corporate Lakes

No

3.13

JPMCB

7 Boulden Circle

Yes

3.14

JPMCB

2 Boulden Circle

No

4

JPMCB/SMF VI

Starwood Capital Group Hotel Portfolio

4% of Gross Revenues

0

0

Springing

Springing

Springing

Ground Rent Reserve, Capital Work Reserve

No

4.01

JPMCB/SMF VI

Larkspur Landing Sunnyvale

No

4.02

JPMCB/SMF VI

Larkspur Landing Milpitas

No

4.03

JPMCB/SMF VI

Larkspur Landing Campbell

No

4.04

JPMCB/SMF VI

Larkspur Landing San Francisco

No

4.05

JPMCB/SMF VI

Larkspur Landing Pleasanton

No

4.06

JPMCB/SMF VI

Larkspur Landing Bellevue

No

4.07

JPMCB/SMF VI

Larkspur Landing Sacramento

No

4.08

JPMCB/SMF VI

Hampton Inn Ann Arbor North

No

4.09

JPMCB/SMF VI

Larkspur Landing Hillsboro

No

4.10

JPMCB/SMF VI

Larkspur Landing Renton

No

4.11

JPMCB/SMF VI

Holiday Inn Arlington Northeast Rangers Ballpark

No

4.12

JPMCB/SMF VI

Residence Inn Toledo Maumee

No

4.13

JPMCB/SMF VI

Residence Inn Williamsburg

No

4.14

JPMCB/SMF VI

Hampton Inn Suites Waco South

No

4.15

JPMCB/SMF VI

Holiday Inn Louisville Airport Fair Expo

No

4.16

JPMCB/SMF VI

Courtyard Tyler

No

4.17

JPMCB/SMF VI

Hilton Garden Inn Edison Raritan Center

No

4.18

JPMCB/SMF VI

Hilton Garden Inn St Paul Oakdale

No

4.19

JPMCB/SMF VI

Residence Inn Grand Rapids West

No

4.20

JPMCB/SMF VI

Peoria, AZ Residence Inn

No

4.21

JPMCB/SMF VI

Hampton Inn Suites Bloomington Normal

No

4.22

JPMCB/SMF VI

Courtyard Chico

No

4.23

JPMCB/SMF VI

Hampton Inn Suites Kokomo

No

4.24

JPMCB/SMF VI

Hampton Inn Suites South Bend

No

4.25

JPMCB/SMF VI

Courtyard Wichita Falls

No

4.26

JPMCB/SMF VI

Hampton Inn Morehead

No

4.27

JPMCB/SMF VI

Residence Inn Chico

No

4.28

JPMCB/SMF VI

Courtyard Lufkin

No

4.29

JPMCB/SMF VI

Hampton Inn Carlisle

No

4.30

JPMCB/SMF VI

Springhill Suites Williamsburg

No

4.31

JPMCB/SMF VI

Fairfield Inn Bloomington

No

4.32

JPMCB/SMF VI

Waco Residence Inn

No

4.33

JPMCB/SMF VI

Holiday Inn Express Fishers

No

4.34

JPMCB/SMF VI

Larkspur Landing Folsom

No

4.35

JPMCB/SMF VI

Springhill Suites Chicago Naperville Warrenville

No

4.36

JPMCB/SMF VI

Holiday Inn Express & Suites Paris

No

4.37

JPMCB/SMF VI

Toledo Homewood Suites

No

4.38

JPMCB/SMF VI

Grand Rapids Homewood Suites

No

4.39

JPMCB/SMF VI

Cheyenne Fairfield Inn and Suites

No

4.40

JPMCB/SMF VI

Fairfield Inn Laurel

No

4.41

JPMCB/SMF VI

Courtyard Akron Stow

No

ANNEX A-1

			MONTHLY ESCROW							RESERVE CAPS
			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	Single
Loan #	Seller	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Tenant
4.42	JPMCB/SMF VI	Larkspur Landing Roseville															No
4.43	JPMCB/SMF VI	Towneplace Suites Bloomington															No
4.44	JPMCB/SMF VI	Hampton Inn Danville															No
4.45	JPMCB/SMF VI	Holiday Inn Norwich															No
4.46	JPMCB/SMF VI	Hampton Inn Suites Longview North															No
4.47	JPMCB/SMF VI	Springhill Suites Peoria Westlake															No
4.48	JPMCB/SMF VI	Hampton Inn Suites Buda															No
4.49	JPMCB/SMF VI	Shawnee Hampton Inn															No
4.50	JPMCB/SMF VI	Racine Fairfield Inn															No
4.51	JPMCB/SMF VI	Hampton Inn Selinsgrove Shamokin Dam															No
4.52	JPMCB/SMF VI	Holiday Inn Express & Suites Terrell															No
4.53	JPMCB/SMF VI	Westchase Homewood Suites															No
4.54	JPMCB/SMF VI	Holiday Inn Express & Suites Tyler South															No
4.55	JPMCB/SMF VI	Holiday Inn Express & Suites Huntsville															No
4.56	JPMCB/SMF VI	Hampton Inn Sweetwater															No
4.57	JPMCB/SMF VI	Comfort Suites Buda Austin South															No
4.58	JPMCB/SMF VI	Fairfield Inn & Suites Weatherford															No
4.59	JPMCB/SMF VI	Holiday Inn Express & Suites Altus															No
4.60	JPMCB/SMF VI	Comfort Inn & Suites Paris															No
4.61	JPMCB/SMF VI	Hampton Inn Suites Decatur															No
4.62	JPMCB/SMF VI	Holiday Inn Express & Suites Texarkana East															No
4.63	JPMCB/SMF VI	Mankato Fairfield Inn															No
4.64	JPMCB/SMF VI	Candlewood Suites Texarkana															No
4.65	JPMCB/SMF VI	Country Inn & Suites Houston Intercontinental Airport East															No
5	JPMCB	First Stamford Place	15,458	0	168,848	334,939	Springing	0		556,493							No
6	JPMCB	211 Main Street	Springing	0	Springing	Springing	Springing	0		183,597		1,251,798					Yes
7	JPMCB	West Town Mall	Springing	0	80,469	Springing	Springing	0		463,503		3,862,515					No
8	SMF VI	Texas Retail Portfolio	4,178	0	28,059	50,424	7,217	0				1,500,000					No
8.01	SMF VI	Crossroads Center															No
8.02	SMF VI	Parkwood Shopping Center															No
8.03	SMF VI	Live Oak Shopping Center															No
8.04	SMF VI	Gateway Center															No
8.05	SMF VI	Sunburst Center															No
8.06	SMF VI	Eastridge Center															No
9	JPMCB	Torre Plaza	1,107	0	0	70,730	Springing	0									Yes
10	JPMCB	Crystal Corporate Center	1,605	0	13,376	31,173	Springing	0		58,000		482,000					No
11	SMF VI	Marriott Park City	4% of Gross Revenues	0	0	9,385	9,230	Springing	Seasonality Reserve							500,000	No
12	SMF VI	Porter’s Vale Shopping Center	4,387	0	27,083	54,488	2,902	0				650,000					No
13	BSP	Springhill Suites Newark Airport	2% of Gross Revenues	1,401	0	47,243	3,478	11,667	PIP Reserve: 11,667; Seasonality Reserve: Springing								No
14	BSP	St. Luke’s Office	9,444	0	23,750	71,536	10,160	0									No
15	BSP	Apex Fort Washington	6,472	0	32,360	69,908	7,391	0									No
16	SMF VI	Depot Marketplace	1,148	0	5,358	8,418	2,969	0		41,331		192,000					No
17	BSP	Carolina Hotel Portfolio	4% of Gross Revenues	0	0	30,865	10,631	Springing	PIP Reserve; Seasonality Reserve							Seasonality Reserve: 100,000	No
17.01	BSP	Holiday Inn Express & Suites Wilmington-University Ctr.															No
17.02	BSP	Fairfield Inn Charlotte Northlake															No
17.03	BSP	Holiday Inn Express & Suites Goldsboro Base Area															No
17.04	BSP	Comfort Suites Gastonia															No
17.05	BSP	Fairfield Inn Myrtle Beach North															No
18	SMF VI	Waxahachie Towne Center	771	0	5,958	25,177	2,122	0				350,000					No
19	SMF VI	Flowserve Pumps	1,201	0	5,834	25,363	5,244	0									Yes
20	BSP	Columbus Office Portfolio I	10,860	0	48,870	191,499	Springing	0				3,000,000					No
20.01	BSP	Atrium II															No
20.02	BSP	Blazer I & II															No
20.03	BSP	5515 Parkcenter															No
20.04	BSP	5555 Parkcenter															No
21	SMF VI	Lohmans Crossing	1,685	0	8,427	27,563	3,595	0				500,000					No
22	SMF VI	Chartwell Court	6,075	0	0	32,339	11,396	0									No
23	BSP	Alexandria Corporate Park	3,457	0	27,008	42,546	5,699	0									No
24	SMF VI	Marcel Commons	683	0	5,000	11,907	1,785	0		40,980		200,000					No
25	SMF VI	Professional Centre at Gardens Mall	1,099	0	7,325	21,652	3,181	0				475,000					No
26	SMF VI	Greenville Retail Center	6,083	0	7,978	21,228	2,900	0				383,000					No
26.01	SMF VI	Greenville West															No
26.02	SMF VI	Greenville Marketplace															No
26.03	SMF VI	Hathaway Circle															No
27	SMF VI	The Shoppes at Fort Wayne	507	0	17,358	10,933	1,797	0				375,000					No
28	JPMCB	Main Street Court	1,535	0	1,958	5,260	1,461	0									No
29	SMF VI	Edison Park Center	1,693	0	13,933	13,251	2,000	0				250,000					No
30	SMF VI	Towneplace Suites Aiken	4% of Gross Revenues	0	0	10,784	2,333	0									No
31	SMF VI	478 Third Avenue	584	0	0	7,072	433	0		17,727							No
32	SMF VI	Village Square Apartments	5,100	0	0	10,872	4,442	0									No
33	SMF VI	Georgetown South Apartments	5,202	0	0	11,580	4,360	0									No
34	SMF VI	Siete Square I	1,159	0	7,242	6,854	1,115	7,845	Major Tenant Rollover Reserve			347,598					No
35	SMF VI	Coral Springs Business Warehouse Center	1,418	0	Springing	8,140	2,687	0				100,000					No
36	BSP	Courtyard San Antonio Lackland	4% of Gross Revenues	0	0	15,645	2,795	Springing	PIP Reserve; Seasonality Reserve								No
37	SMF VI	South Haven Village	2,451	0	0	11,401	2,284	0									No

ANNEX A-1

LARGEST TENANT

2nd LARGEST TENANT

3rd LARGEST TENANT

4th LARGEST TENANT

5th LARGEST TENANT

Lease

Lease

Lease

Lease

Lease

Loan #

Seller

Property Name

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

1

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

2

JPMCB

Gateway Net Lease Portfolio

2.01

JPMCB

BAE Facility

BAE Systems

333,750

08/31/25

2.02

JPMCB

FedEx Ground (Stratford)

FedEx

225,198

06/30/26

2.03

JPMCB

FedEx (Baltimore)

FedEx

306,016

12/31/31

2.04

JPMCB

Harman Becker

Harman

188,042

10/31/30

2.05

JPMCB

GE Aviation (Lafayette)

GE Aviation

306,406

09/13/30

2.06

JPMCB

GoDaddy

GoDaddy

150,000

05/31/25

2.07

JPMCB

Carrier

Carrier

517,000

09/30/26

2.08

JPMCB

Emerus

Emerus

95,640

12/31/26

2.09

JPMCB

Cardinal Health

Cardinal Health

275,951

04/30/30

2.10

JPMCB

Tyco Electronics

TE Connectivity

176,648

04/30/24

2.11

JPMCB

FCA/Caterpillar

FCA LLC

300,000

08/31/22

2.12

JPMCB

FedEx Ground (Staunton)

FedEx

225,198

03/31/26

2.13

JPMCB

Quad Packaging (Proteus) - Franklin Business Park

QuadPackaging

205,000

12/16/21

2.14

JPMCB

Quad Packaging (Transpak) - Franklin Business Park

QuadPackaging

218,000

12/16/21

2.15

JPMCB

T-Mobile Call Center

T-Mobile

66,500

02/28/25

2.16

JPMCB

Sikorsky Aircraft R&D Facility

Sikorsky Aircraft

150,975

01/31/19

2.17

JPMCB

Vatterott College

Vatterott College

90,000

12/31/24

2.18

JPMCB

Comcast

Comcast

57,260

06/30/20

2.19

JPMCB

Alfa Laval Plant

Alfa Laval

180,252

12/31/21

2.20

JPMCB

LKQ (New Braunfels)

LKQ Corporation

98,771

01/31/34

2.21

JPMCB

Hitachi

Hitachi

72,056

04/30/22

2.22

JPMCB

Cameron International

Cameron

75,000

12/14/23

2.23

JPMCB

Alliance Data Systems Office

Alliance Data

100,800

07/31/24

2.24

JPMCB

Synchrony Financial

Synchrony Financial

67,775

05/31/25

2.25

JPMCB

Baxalta (Barry Pointe)

Baxalta

16,686

08/31/32

2.26

JPMCB

Baxalta (Casselberry)

Baxalta

16,694

10/31/32

2.27

JPMCB

Baxalta (Mounds View)

Baxalta

16,694

11/30/30

2.28

JPMCB

Baxalta (Grand Rapids)

Baxalta

16,694

11/30/30

2.29

JPMCB

Gerdau

Gerdau

46,976

03/31/25

2.30

JPMCB

Baxalta (Wausau)

Baxalta

16,694

10/31/30

2.31

JPMCB

Baxalta (Springfield)

Baxalta

16,694

11/30/30

2.32

JPMCB

LKQ (Salisbury)

LKQ Corporation

205,100

08/06/30

2.33

JPMCB

Baxalta (Ankeny)

Baxalta

16,694

11/30/30

2.34

JPMCB

H&E Equipment Services (San Antonio)

H&E Equipment Services

26,535

11/30/30

2.35

JPMCB

H&E Equipment Services (New Orleans)

H&E Equipment Services

18,808

12/31/30

2.36

JPMCB

GE Aviation (Pompano)

GE Aviation

30,892

08/14/22

2.37

JPMCB

Saint-Gobain Warehouse

Saint-Gobain

102,950

09/01/24

2.38

JPMCB

H&E Equipment Services (Columbia)

H&E Equipment Services

19,380

12/31/30

2.39

JPMCB

H&E Equipment Services (Yukon)

H&E Equipment Services

19,608

06/30/30

2.40

JPMCB

LKQ (Toledo)

LKQ Corporation

207,998

06/17/27

2.41

JPMCB

H&E Equipment Services (Greer)

H&E Equipment Services

19,608

11/30/30

3

JPMCB

Treeview Industrial Portfolio

3.01

JPMCB

Eastgate

FedEx Ground

150,980

10/31/20

FedEx Express

49,020

08/31/21

3.02

JPMCB

1405 Worldwide

Wayfair

525,000

03/31/19

3.03

JPMCB

1200 Worldwide

NEWGISTICS, INC.

520,000

10/31/18

3.04

JPMCB

Landmark

Medline Industries, Inc.

190,000

06/30/19

The Martin-Brower Company, LLC

88,504

08/31/22

Patriot Supply Store, Inc.

50,213

01/31/18

3.05

JPMCB

100 Corporate Lakes

DSV Solutions, LLC

346,614

09/30/18

3.06

JPMCB

Design Road

K & M Tire. Inc.

201,600

11/30/21

3.07

JPMCB

2055 Global Way

Monoprice, Inc.

103,690

07/31/18

Answers in Genesis, Inc.

103,532

06/30/19

3.08

JPMCB

Sabre Street

Reeds Home Delivery, Inc.

30,421

08/31/20

Pan American Ceramics Inc.

24,083

04/30/21

U’SAgain, LLC

15,789

11/30/17

Ly Brothers Corporation

13,561

02/28/21

3.09

JPMCB

2205 Global Way

Cascades Paperboard Int’l, Inc.

114,400

12/31/18

Airway Technologies, Inc.

70,400

01/31/20

3.10

JPMCB

1280 Corporate Lakes

Tower Sales, Inc.

54,187

04/30/21

First Atlanta Flooring, LLC

28,120

08/31/24

3.11

JPMCB

11 Boulden Circle

Business Move Solutions

52,295

09/30/19

Christiana Care Health Service

43,200

03/31/20

Mishimoto

27,021

10/31/18

3.12

JPMCB

1300 Corporate Lakes

Grand Import

93,746

02/28/25

3.13

JPMCB

7 Boulden Circle

RESOURCE INT’L INC.

82,118

02/28/24

3.14

JPMCB

2 Boulden Circle

Accredo Health Group, Inc.

34,950

10/31/19

Qualicon Diagnostics LLC

26,888

11/30/17

4

JPMCB/SMF VI

Starwood Capital Group Hotel Portfolio

4.01

JPMCB/SMF VI

Larkspur Landing Sunnyvale

4.02

JPMCB/SMF VI

Larkspur Landing Milpitas

4.03

JPMCB/SMF VI

Larkspur Landing Campbell

4.04

JPMCB/SMF VI

Larkspur Landing San Francisco

4.05

JPMCB/SMF VI

Larkspur Landing Pleasanton

4.06

JPMCB/SMF VI

Larkspur Landing Bellevue

4.07

JPMCB/SMF VI

Larkspur Landing Sacramento

4.08

JPMCB/SMF VI

Hampton Inn Ann Arbor North

4.09

JPMCB/SMF VI

Larkspur Landing Hillsboro

4.10

JPMCB/SMF VI

Larkspur Landing Renton

4.11

JPMCB/SMF VI

Holiday Inn Arlington Northeast Rangers Ballpark

4.12

JPMCB/SMF VI

Residence Inn Toledo Maumee

4.13

JPMCB/SMF VI

Residence Inn Williamsburg

4.14

JPMCB/SMF VI

Hampton Inn Suites Waco South

4.15

JPMCB/SMF VI

Holiday Inn Louisville Airport Fair Expo

4.16

JPMCB/SMF VI

Courtyard Tyler

4.17

JPMCB/SMF VI

Hilton Garden Inn Edison Raritan Center

4.18

JPMCB/SMF VI

Hilton Garden Inn St Paul Oakdale

4.19

JPMCB/SMF VI

Residence Inn Grand Rapids West

4.20

JPMCB/SMF VI

Peoria, AZ Residence Inn

4.21

JPMCB/SMF VI

Hampton Inn Suites Bloomington Normal

4.22

JPMCB/SMF VI

Courtyard Chico

4.23

JPMCB/SMF VI

Hampton Inn Suites Kokomo

4.24

JPMCB/SMF VI

Hampton Inn Suites South Bend

4.25

JPMCB/SMF VI

Courtyard Wichita Falls

4.26

JPMCB/SMF VI

Hampton Inn Morehead

4.27

JPMCB/SMF VI

Residence Inn Chico

4.28

JPMCB/SMF VI

Courtyard Lufkin

4.29

JPMCB/SMF VI

Hampton Inn Carlisle

4.30

JPMCB/SMF VI

Springhill Suites Williamsburg

4.31

JPMCB/SMF VI

Fairfield Inn Bloomington

4.32

JPMCB/SMF VI

Waco Residence Inn

4.33

JPMCB/SMF VI

Holiday Inn Express Fishers

4.34

JPMCB/SMF VI

Larkspur Landing Folsom

4.35

JPMCB/SMF VI

Springhill Suites Chicago Naperville Warrenville

4.36

JPMCB/SMF VI

Holiday Inn Express & Suites Paris

4.37

JPMCB/SMF VI

Toledo Homewood Suites

4.38

JPMCB/SMF VI

Grand Rapids Homewood Suites

4.39

JPMCB/SMF VI

Cheyenne Fairfield Inn and Suites

4.40

JPMCB/SMF VI

Fairfield Inn Laurel

4.41

JPMCB/SMF VI

Courtyard Akron Stow

ANNEX A-1

LARGEST TENANT

2nd LARGEST TENANT

3rd LARGEST TENANT

4th LARGEST TENANT

5th LARGEST TENANT

Lease

Lease

Lease

Lease

Lease

Loan #

Seller

Property Name

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

4.42

JPMCB/SMF VI

Larkspur Landing Roseville

4.43

JPMCB/SMF VI

Towneplace Suites Bloomington

4.44

JPMCB/SMF VI

Hampton Inn Danville

4.45

JPMCB/SMF VI

Holiday Inn Norwich

4.46

JPMCB/SMF VI

Hampton Inn Suites Longview North

4.47

JPMCB/SMF VI

Springhill Suites Peoria Westlake

4.48

JPMCB/SMF VI

Hampton Inn Suites Buda

4.49

JPMCB/SMF VI

Shawnee Hampton Inn

4.50

JPMCB/SMF VI

Racine Fairfield Inn

4.51

JPMCB/SMF VI

Hampton Inn Selinsgrove Shamokin Dam

4.52

JPMCB/SMF VI

Holiday Inn Express & Suites Terrell

4.53

JPMCB/SMF VI

Westchase Homewood Suites

4.54

JPMCB/SMF VI

Holiday Inn Express & Suites Tyler South

4.55

JPMCB/SMF VI

Holiday Inn Express & Suites Huntsville

4.56

JPMCB/SMF VI

Hampton Inn Sweetwater

4.57

JPMCB/SMF VI

Comfort Suites Buda Austin South

4.58

JPMCB/SMF VI

Fairfield Inn & Suites Weatherford

4.59

JPMCB/SMF VI

Holiday Inn Express & Suites Altus

4.60

JPMCB/SMF VI

Comfort Inn & Suites Paris

4.61

JPMCB/SMF VI

Hampton Inn Suites Decatur

4.62

JPMCB/SMF VI

Holiday Inn Express & Suites Texarkana East

4.63

JPMCB/SMF VI

Mankato Fairfield Inn

4.64

JPMCB/SMF VI

Candlewood Suites Texarkana

4.65

JPMCB/SMF VI

Country Inn & Suites Houston Intercontinental Airport East

5

JPMCB

First Stamford Place

Legg Mason & Co., LLC

137,583

09/30/24

Odyssey Reinsurance Company

101,619

09/30/22

Partner Reinsurance Company of The U.S.

56,690

01/31/29

Elizabeth Arden, Inc.

39,775

10/31/21

Ernst & Young U.S. LLP

35,661

05/31/20

6

JPMCB

211 Main Street

Charles Schwab

417,266

04/30/28

7

JPMCB

West Town Mall

Belk Women’s Store

162,501

01/31/33

Belk Men Home & Kids

143,278

01/31/33

Regal Cinema

76,580

11/30/28

Victoria’s Secret

15,181

01/31/18

Shoe Dept. Encore

12,081

06/30/23

8

SMF VI

Texas Retail Portfolio

8.01

SMF VI

Crossroads Center

Bob Mills Furniture

50,480

09/30/23

Bealls

26,871

01/31/20

Rack Room Shoes

5,992

01/31/20

McAlister’s Deli

4,500

02/28/25

rue21

4,000

01/31/19

8.02

SMF VI

Parkwood Shopping Center

Foundation School For Autism

8,894

06/30/20

Concentra Health Services

5,478

06/30/19

Club Humidor

3,033

11/30/17

Dance Plus

2,700

07/31/19

United Chiropractic

2,671

07/31/18

8.03

SMF VI

Live Oak Shopping Center

Buffalo Wild Wings

6,000

03/31/21

United States of America

4,902

05/31/21

Momentum

3,595

01/31/18

Cold Stone Creamery

1,574

09/30/20

Fit For Life

1,464

03/31/20

8.04

SMF VI

Gateway Center

Dollar Tree

10,000

01/31/19

McAlister’s Deli

4,500

01/31/25

CATO

4,000

01/31/21

Western Beverage

2,400

11/30/20

Starbucks

1,633

02/28/21

8.05

SMF VI

Sunburst Center

Buffalo Wild Wings

6,400

12/31/20

Western Beverages

2,800

11/30/21

Gala Nails

1,700

05/31/18

Prime West Mortgage

1,500

11/30/17

Total Nutrition

1,500

04/30/18

8.06

SMF VI

Eastridge Center

Pacific Tan

4,470

12/31/18

Glitz Salon

3,000

07/31/21

Odessa Strength and Conditioning

3,000

10/31/17

Maria Cole, FNP-BC, PC

2,258

06/30/18

Compass Pediatrics

2,050

02/28/18

9

JPMCB

Torre Plaza

Amazon

88,580

02/28/25

10

JPMCB

Crystal Corporate Center

BFW Advertising

9,081

06/30/18

Aero Equity

8,572

12/31/22

Berman Law

7,858

08/31/18

Veritas Finance

5,874

11/30/20

Watermark Realty

5,139

01/31/21

11

SMF VI

Marriott Park City

12

SMF VI

Porter’s Vale Shopping Center

Hobby Lobby

56,900

10/31/28

Gordman’s

49,579

09/30/23

Dick’s Sporting Goods

40,000

01/31/26

Cinemark

39,081

05/31/23

HomeGoods

22,404

05/31/27

13

BSP

Springhill Suites Newark Airport

14

BSP

St. Luke’s Office

St. Luke’s University Health Network

248,770

12/31/26

Intel

136,134

03/12/20

LSI

104,690

03/31/25

United Way

13,634

12/01/23

Agile Datasites

10,575

08/01/26

15

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

16

SMF VI

Depot Marketplace

Sprouts

44,237

03/31/31

Staples

24,500

10/31/21

Walgreens

13,500

02/28/42

Manzanita Outdoor

7,467

05/31/18

Realty One-Mountain Desert Living

4,928

07/31/21

17

BSP

Carolina Hotel Portfolio

17.01

BSP

Holiday Inn Express & Suites Wilmington-University Ctr.

17.02

BSP

Fairfield Inn Charlotte Northlake

17.03

BSP

Holiday Inn Express & Suites Goldsboro Base Area

17.04

BSP

Comfort Suites Gastonia

17.05

BSP

Fairfield Inn Myrtle Beach North

18

SMF VI

Waxahachie Towne Center

Cici’s Pizza

4,810

08/31/20

Mattress Firm

4,000

01/31/19

Children’s Health

3,000

07/31/18

Leslie’s Poolmart

2,719

12/31/18

Picasso Dental, PLLC

2,696

06/30/20

19

SMF VI

Flowserve Pumps

Flowserve

110,102

04/30/29

20

BSP

Columbus Office Portfolio I

20.01

BSP

Atrium II

Alcatel-Lucent USA Inc.

90,503

12/31/18

Hewlett Packard Enterprise Co

30,477

07/31/19

Cardinal Health, Inc.

30,352

07/31/18

Exact Software North America

20,848

10/31/22

Netsmart Technologies, Inc.

17,871

05/31/22

20.02

BSP

Blazer I & II

The Sygma Network, Inc.

44,858

12/31/17

Navidea Biopharmaceuticals, Inc.

24,710

10/31/22

Lima Refining Company

14,813

11/30/21

Principal Life Insurance Company

14,034

04/30/23

Massachusetts Mutual Life Insurance

10,967

05/31/19

20.03

BSP

5515 Parkcenter

Cardinal Health, Inc.

99,346

12/31/19

Sedgwick Claims Management Services

17,657

03/31/21

20.04

BSP

5555 Parkcenter

Management and Network Services

28,838

09/30/21

Signature, Inc.

16,397

11/30/20

ManPowerGroup US Inc

4,897

07/31/21

Quant U.S. Corp

3,387

06/30/21

21

SMF VI

Lohmans Crossing

The Chair King

29,586

02/29/20

Tuesday Morning

10,484

07/15/22

TexArts

10,300

01/31/18

Ferguson Enterprises

4,822

10/31/17

Kane Furniture Brokers

4,787

MTM

22

SMF VI

Chartwell Court

23

BSP

Alexandria Corporate Park

GSA

143,454

04/14/25

Astor Enterprises, Inc.

49,194

09/30/27

CACI, Inc.

41,424

09/30/21

Action Chapel Virginia, Inc.

22,500

04/30/18

MJJP Construction, Inc.

2,700

07/01/18

24

SMF VI

Marcel Commons

Signature Smiles

6,002

12/31/26

Woodson’s

5,541

04/30/26

Adventure Kids

5,500

10/31/21

Driven Enterprises

4,905

08/31/22

Brozozwski Veterinary Services

4,039

03/31/26

25

SMF VI

Professional Centre at Gardens Mall

Florida True Health

22,994

06/30/19

National Dentex Corp

14,071

01/31/22

FirstService Residential Florida, Inc.

11,881

06/30/24

The Spine Center & North Palm MRI

9,133

03/31/20

Bobo, Ciotoli, White & Russell, P.A.

5,429

06/30/21

26

SMF VI

Greenville Retail Center

26.01

SMF VI

Greenville West

JCPenney

22,668

07/31/20

Daily Deals Food Outlet

10,500

12/31/26

Dollar General

9,100

09/30/19

Dollar Tree

9,000

05/31/20

GW Self Storage

8,060

06/30/21

26.02

SMF VI

Greenville Marketplace

True Value

13,783

08/31/25

Spectrum Health

13,738

11/30/20

Chinese Buffet

4,730

01/31/23

Snap Fitness

4,445

09/30/21

State of Michigan

3,010

11/30/20

26.03

SMF VI

Hathaway Circle

Gold & Silver

1,768

01/31/19

Verizon

1,716

03/31/21

Great Clips

1,516

02/28/19

Advance America

1,516

01/31/18

Jet’s Pizza

1,516

09/30/22

27

SMF VI

The Shoppes at Fort Wayne

JoAnn Fabrics

35,400

01/31/21

Pets Supplies Plus

9,997

11/30/24

Plato’s Closet

9,008

09/30/21

Tuesday Morning

8,000

07/31/19

Clothes Mentor

4,800

06/30/21

28

JPMCB

Main Street Court

29

SMF VI

Edison Park Center

Marc’s

44,902

11/30/24

Big Lots

30,592

01/31/23

Goodwill

9,000

04/30/19

Concorde Therapy

6,000

11/30/23

Baby Thyme

4,520

09/30/21

30

SMF VI

Towneplace Suites Aiken

31

SMF VI

478 Third Avenue

7-Eleven

2,200

11/01/24

32

SMF VI

Village Square Apartments

33

SMF VI

Georgetown South Apartments

34

SMF VI

Siete Square I

GSA

17,834

06/14/25

Home Assist Healthy, Inc.

10,486

08/31/22

Castle Biosciences

8,946

07/31/23

Marc Community Resources

5,904

07/31/22

The Slepian Law Office

5,494

10/31/18

35

SMF VI

Coral Springs Business Warehouse Center

Praktek, Inc.

8,100

12/31/18

Premier Mechanical Solutions

3,000

07/31/20

TVIG Enterprises

2,550

06/30/23

Luxam, Inc.

2,400

05/31/18

Tile & Stone Design

2,400

02/28/18

36

BSP

Courtyard San Antonio Lackland

37

SMF VI

South Haven Village

ANNEX A-1

								Pari Passu Debt					Additional Debt					Total Debt
							Cash Management		Pari Passu	Pari Passu	Pari Passu	Total Cut-off				Additional			Total Debt		Total Debt
			Loan		Lockbox	Lockbox		Pari Passu	Note Control	Piece  In Trust	Piece Non Trust	Date Pari	Addit Debt	Addit Debt	Additional	Debt Cut off	Additional Debt	Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller	Property Name	Purpose	Principal / Carveout Guarantor	(Y/N)	Type		(Y/N)	(Y/N)	Cut-Off Balance	Cut-Off Balance	Passu Debt	Permitted (Y/N)	Exist (Y/N)	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %	Debt Yield %
1	JPMCB	245 Park Avenue	Acquisition	181 West Madison Holding LLC	Yes	Hard	Springing	Yes	No	75,000,000	1,005,000,000	1,080,000,000	No	Yes	Mezzanine Loans (568,000,000)/Subordinate Debt (120,000,000)	688,000,000	5.28990	1,768,000,000	1.42	80.0%	6.5%
2	JPMCB	Gateway Net Lease Portfolio	Acquisition	ETCL Venture LP	Yes	Hard	Springing	Yes	No	70,000,000	283,000,000	353,000,000	No	Yes	B-Note	170,000,000	5.40000	523,000,000	2.04	66.6%	9.5%
2.01	JPMCB	BAE Facility																	2.04	66.6%	9.5%
2.02	JPMCB	FedEx Ground (Stratford)																	2.04	66.6%	9.5%
2.03	JPMCB	FedEx (Baltimore)																	2.04	66.6%	9.5%
2.04	JPMCB	Harman Becker																	2.04	66.6%	9.5%
2.05	JPMCB	GE Aviation (Lafayette)																	2.04	66.6%	9.5%
2.06	JPMCB	GoDaddy																	2.04	66.6%	9.5%
2.07	JPMCB	Carrier																	2.04	66.6%	9.5%
2.08	JPMCB	Emerus																	2.04	66.6%	9.5%
2.09	JPMCB	Cardinal Health																	2.04	66.6%	9.5%
2.10	JPMCB	Tyco Electronics																	2.04	66.6%	9.5%
2.11	JPMCB	FCA/Caterpillar																	2.04	66.6%	9.5%
2.12	JPMCB	FedEx Ground (Staunton)																	2.04	66.6%	9.5%
2.13	JPMCB	Quad Packaging (Proteus) - Franklin Business Park																	2.04	66.6%	9.5%
2.14	JPMCB	Quad Packaging (Transpak) - Franklin Business Park																	2.04	66.6%	9.5%
2.15	JPMCB	T-Mobile Call Center																	2.04	66.6%	9.5%
2.16	JPMCB	Sikorsky Aircraft R&D Facility																	2.04	66.6%	9.5%
2.17	JPMCB	Vatterott College																	2.04	66.6%	9.5%
2.18	JPMCB	Comcast																	2.04	66.6%	9.5%
2.19	JPMCB	Alfa Laval Plant																	2.04	66.6%	9.5%
2.20	JPMCB	LKQ (New Braunfels)																	2.04	66.6%	9.5%
2.21	JPMCB	Hitachi																	2.04	66.6%	9.5%
2.22	JPMCB	Cameron International																	2.04	66.6%	9.5%
2.23	JPMCB	Alliance Data Systems Office																	2.04	66.6%	9.5%
2.24	JPMCB	Synchrony Financial																	2.04	66.6%	9.5%
2.25	JPMCB	Baxalta (Barry Pointe)																	2.04	66.6%	9.5%
2.26	JPMCB	Baxalta (Casselberry)																	2.04	66.6%	9.5%
2.27	JPMCB	Baxalta (Mounds View)																	2.04	66.6%	9.5%
2.28	JPMCB	Baxalta (Grand Rapids)																	2.04	66.6%	9.5%
2.29	JPMCB	Gerdau																	2.04	66.6%	9.5%
2.30	JPMCB	Baxalta (Wausau)																	2.04	66.6%	9.5%
2.31	JPMCB	Baxalta (Springfield)																	2.04	66.6%	9.5%
2.32	JPMCB	LKQ (Salisbury)																	2.04	66.6%	9.5%
2.33	JPMCB	Baxalta (Ankeny)																	2.04	66.6%	9.5%
2.34	JPMCB	H&E Equipment Services (San Antonio)																	2.04	66.6%	9.5%
2.35	JPMCB	H&E Equipment Services (New Orleans)																	2.04	66.6%	9.5%
2.36	JPMCB	GE Aviation (Pompano)																	2.04	66.6%	9.5%
2.37	JPMCB	Saint-Gobain Warehouse																	2.04	66.6%	9.5%
2.38	JPMCB	H&E Equipment Services (Columbia)																	2.04	66.6%	9.5%
2.39	JPMCB	H&E Equipment Services (Yukon)																	2.04	66.6%	9.5%
2.40	JPMCB	LKQ (Toledo)																	2.04	66.6%	9.5%
2.41	JPMCB	H&E Equipment Services (Greer)																	2.04	66.6%	9.5%
3	JPMCB	Treeview Industrial Portfolio	Refinance	Treeview Income Properties Holdco LLC	Yes	Hard	Springing	Yes	Yes	65,000,000	60,000,000	125,000,000	No	No	NAP	NAP	NAP	125,000,000	1.83	64.5%	9.2%
3.01	JPMCB	Eastgate																	1.83	64.5%	9.2%
3.02	JPMCB	1405 Worldwide																	1.83	64.5%	9.2%
3.03	JPMCB	1200 Worldwide																	1.83	64.5%	9.2%
3.04	JPMCB	Landmark																	1.83	64.5%	9.2%
3.05	JPMCB	100 Corporate Lakes																	1.83	64.5%	9.2%
3.06	JPMCB	Design Road																	1.83	64.5%	9.2%
3.07	JPMCB	2055 Global Way																	1.83	64.5%	9.2%
3.08	JPMCB	Sabre Street																	1.83	64.5%	9.2%
3.09	JPMCB	2205 Global Way																	1.83	64.5%	9.2%
3.10	JPMCB	1280 Corporate Lakes																	1.83	64.5%	9.2%
3.11	JPMCB	11 Boulden Circle																	1.83	64.5%	9.2%
3.12	JPMCB	1300 Corporate Lakes																	1.83	64.5%	9.2%
3.13	JPMCB	7 Boulden Circle																	1.83	64.5%	9.2%
3.14	JPMCB	2 Boulden Circle																	1.83	64.5%	9.2%
4	JPMCB/SMF VI	Starwood Capital Group Hotel Portfolio	Refinance	SCG Hotel Investors Holdings, L.P.	Yes	Soft Springing	Springing	Yes	No	60,000,000	517,270,000	577,270,000	Yes	No	Permitted Mezzanine	NAP	NAP	577,270,000	2.72	60.4%	12.4%
4.01	JPMCB/SMF VI	Larkspur Landing Sunnyvale																	2.72	60.4%	12.4%
4.02	JPMCB/SMF VI	Larkspur Landing Milpitas																	2.72	60.4%	12.4%
4.03	JPMCB/SMF VI	Larkspur Landing Campbell																	2.72	60.4%	12.4%
4.04	JPMCB/SMF VI	Larkspur Landing San Francisco																	2.72	60.4%	12.4%
4.05	JPMCB/SMF VI	Larkspur Landing Pleasanton																	2.72	60.4%	12.4%
4.06	JPMCB/SMF VI	Larkspur Landing Bellevue																	2.72	60.4%	12.4%
4.07	JPMCB/SMF VI	Larkspur Landing Sacramento																	2.72	60.4%	12.4%
4.08	JPMCB/SMF VI	Hampton Inn Ann Arbor North																	2.72	60.4%	12.4%
4.09	JPMCB/SMF VI	Larkspur Landing Hillsboro																	2.72	60.4%	12.4%
4.10	JPMCB/SMF VI	Larkspur Landing Renton																	2.72	60.4%	12.4%
4.11	JPMCB/SMF VI	Holiday Inn Arlington Northeast Rangers Ballpark																	2.72	60.4%	12.4%
4.12	JPMCB/SMF VI	Residence Inn Toledo Maumee																	2.72	60.4%	12.4%
4.13	JPMCB/SMF VI	Residence Inn Williamsburg																	2.72	60.4%	12.4%
4.14	JPMCB/SMF VI	Hampton Inn Suites Waco South																	2.72	60.4%	12.4%
4.15	JPMCB/SMF VI	Holiday Inn Louisville Airport Fair Expo																	2.72	60.4%	12.4%
4.16	JPMCB/SMF VI	Courtyard Tyler																	2.72	60.4%	12.4%
4.17	JPMCB/SMF VI	Hilton Garden Inn Edison Raritan Center																	2.72	60.4%	12.4%
4.18	JPMCB/SMF VI	Hilton Garden Inn St Paul Oakdale																	2.72	60.4%	12.4%
4.19	JPMCB/SMF VI	Residence Inn Grand Rapids West																	2.72	60.4%	12.4%
4.20	JPMCB/SMF VI	Peoria, AZ Residence Inn																	2.72	60.4%	12.4%
4.21	JPMCB/SMF VI	Hampton Inn Suites Bloomington Normal																	2.72	60.4%	12.4%
4.22	JPMCB/SMF VI	Courtyard Chico																	2.72	60.4%	12.4%
4.23	JPMCB/SMF VI	Hampton Inn Suites Kokomo																	2.72	60.4%	12.4%
4.24	JPMCB/SMF VI	Hampton Inn Suites South Bend																	2.72	60.4%	12.4%
4.25	JPMCB/SMF VI	Courtyard Wichita Falls																	2.72	60.4%	12.4%
4.26	JPMCB/SMF VI	Hampton Inn Morehead																	2.72	60.4%	12.4%
4.27	JPMCB/SMF VI	Residence Inn Chico																	2.72	60.4%	12.4%
4.28	JPMCB/SMF VI	Courtyard Lufkin																	2.72	60.4%	12.4%
4.29	JPMCB/SMF VI	Hampton Inn Carlisle																	2.72	60.4%	12.4%
4.30	JPMCB/SMF VI	Springhill Suites Williamsburg																	2.72	60.4%	12.4%
4.31	JPMCB/SMF VI	Fairfield Inn Bloomington																	2.72	60.4%	12.4%
4.32	JPMCB/SMF VI	Waco Residence Inn																	2.72	60.4%	12.4%
4.33	JPMCB/SMF VI	Holiday Inn Express Fishers																	2.72	60.4%	12.4%
4.34	JPMCB/SMF VI	Larkspur Landing Folsom																	2.72	60.4%	12.4%
4.35	JPMCB/SMF VI	Springhill Suites Chicago Naperville Warrenville																	2.72	60.4%	12.4%
4.36	JPMCB/SMF VI	Holiday Inn Express & Suites Paris																	2.72	60.4%	12.4%
4.37	JPMCB/SMF VI	Toledo Homewood Suites																	2.72	60.4%	12.4%
4.38	JPMCB/SMF VI	Grand Rapids Homewood Suites																	2.72	60.4%	12.4%
4.39	JPMCB/SMF VI	Cheyenne Fairfield Inn and Suites																	2.72	60.4%	12.4%
4.40	JPMCB/SMF VI	Fairfield Inn Laurel																	2.72	60.4%	12.4%
4.41	JPMCB/SMF VI	Courtyard Akron Stow																	2.72	60.4%	12.4%

ANNEX A-1

Pari Passu Debt

Additional Debt

Total Debt

Cash Management

Pari Passu

Pari Passu

Pari Passu

Total Cut-off

Additional

Total Debt

Total Debt

Loan

Lockbox

Lockbox

Pari Passu

Note Control

Piece  In Trust

Piece Non Trust

Date Pari

Addit Debt

Addit Debt

Additional

Debt Cut off

Additional Debt

Total Debt

UW NCF

Total Debt

UW NOI

Loan #

Seller

Property Name

Purpose

Principal / Carveout Guarantor

(Y/N)

Type

(Y/N)

(Y/N)

Cut-Off Balance

Cut-Off Balance

Passu Debt

Permitted (Y/N)

Exist (Y/N)

Debt Type(s)

Date Balance

Interest Rate

Cut-off Balance

DSCR

Current LTV %

Debt Yield %

4.42

JPMCB/SMF VI

Larkspur Landing Roseville

2.72

60.4%

12.4%

4.43

JPMCB/SMF VI

Towneplace Suites Bloomington

2.72

60.4%

12.4%

4.44

JPMCB/SMF VI

Hampton Inn Danville

2.72

60.4%

12.4%

4.45

JPMCB/SMF VI

Holiday Inn Norwich

2.72

60.4%

12.4%

4.46

JPMCB/SMF VI

Hampton Inn Suites Longview North

2.72

60.4%

12.4%

4.47

JPMCB/SMF VI

Springhill Suites Peoria Westlake

2.72

60.4%

12.4%

4.48

JPMCB/SMF VI

Hampton Inn Suites Buda

2.72

60.4%

12.4%

4.49

JPMCB/SMF VI

Shawnee Hampton Inn

2.72

60.4%

12.4%

4.50

JPMCB/SMF VI

Racine Fairfield Inn

2.72

60.4%

12.4%

4.51

JPMCB/SMF VI

Hampton Inn Selinsgrove Shamokin Dam

2.72

60.4%

12.4%

4.52

JPMCB/SMF VI

Holiday Inn Express & Suites Terrell

2.72

60.4%

12.4%

4.53

JPMCB/SMF VI

Westchase Homewood Suites

2.72

60.4%

12.4%

4.54

JPMCB/SMF VI

Holiday Inn Express & Suites Tyler South

2.72

60.4%

12.4%

4.55

JPMCB/SMF VI

Holiday Inn Express & Suites Huntsville

2.72

60.4%

12.4%

4.56

JPMCB/SMF VI

Hampton Inn Sweetwater

2.72

60.4%

12.4%

4.57

JPMCB/SMF VI

Comfort Suites Buda Austin South

2.72

60.4%

12.4%

4.58

JPMCB/SMF VI

Fairfield Inn & Suites Weatherford

2.72

60.4%

12.4%

4.59

JPMCB/SMF VI

Holiday Inn Express & Suites Altus

2.72

60.4%

12.4%

4.60

JPMCB/SMF VI

Comfort Inn & Suites Paris

2.72

60.4%

12.4%

4.61

JPMCB/SMF VI

Hampton Inn Suites Decatur

2.72

60.4%

12.4%

4.62

JPMCB/SMF VI

Holiday Inn Express & Suites Texarkana East

2.72

60.4%

12.4%

4.63

JPMCB/SMF VI

Mankato Fairfield Inn

2.72

60.4%

12.4%

4.64

JPMCB/SMF VI

Candlewood Suites Texarkana

2.72

60.4%

12.4%

4.65

JPMCB/SMF VI

Country Inn & Suites Houston Intercontinental Airport East

2.72

60.4%

12.4%

5

JPMCB

First Stamford Place

Refinance

Empire State Realty OP, L.P.

Yes

Hard

Springing

Yes

Yes

60,000,000

104,000,000

164,000,000

No

Yes

Mezzanine Loan

16,000,000

6.25000

180,000,000

1.73

63.2%

11.5%

6

JPMCB

211 Main Street

Acquisition

Blackstone Property Partners Lower Fund 1 L.P.

Yes

Hard

Springing

Yes

No

45,000,000

125,219,000

170,219,000

No

Yes

B-Note

25,000,000

4.90000

195,219,000

2.07

66.4%

7.9%

7

JPMCB

West Town Mall

Refinance

Simon Property Group, L.P.

Yes

Hard

Springing

Yes

No

30,000,000

93,900,000

123,900,000

No

Yes

Subordinate Debt

86,100,000

4.37000

210,000,000

1.67

56.0%

10.8%

8

SMF VI

Texas Retail Portfolio

Refinance

Mark Kaufman

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

Yes

Preferred Equity

3,325,000

NAP

NAP

NAP

NAP

NAP

8.01

SMF VI

Crossroads Center

NAP

NAP

NAP

8.02

SMF VI

Parkwood Shopping Center

NAP

NAP

NAP

8.03

SMF VI

Live Oak Shopping Center

NAP

NAP

NAP

8.04

SMF VI

Gateway Center

NAP

NAP

NAP

8.05

SMF VI

Sunburst Center

NAP

NAP

NAP

8.06

SMF VI

Eastridge Center

NAP

NAP

NAP

9

JPMCB

Torre Plaza

Acquisition

HGGP Capital VIII, LLC, HGGP Capital IX, LLC, HGGP Capital XI, LLC

Yes

Hard

In Place

Yes

Yes

25,000,000

20,000,000

45,000,000

No

No

NAP

NAP

NAP

45,000,000

2.20

66.5%

8.9%

10

JPMCB

Crystal Corporate Center

Refinance

Dominion Realty, LLC

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11

SMF VI

Marriott Park City

Acquisition

Driftwood Acquisition & Development L.P., Carlos J. Rodriguez, David Buddemeyer

Yes

Soft

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

NAP

NAP

NAP

NAP

12

SMF VI

Porter’s Vale Shopping Center

Acquisition

Stephen Marcus

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13

BSP

Springhill Suites Newark Airport

Acquisition

Leslie Ng, Paul A. Nussbaum

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14

BSP

St. Luke’s Office

Refinance

Erik Kolar, Alan Werther, Michael Kolar, Geoffrey Gardner

Yes

Hard

Springing

Yes

No

17,000,000

34,000,000

51,000,000

No

Yes

Mezzanine Loan

14,000,000

11.85000

65,000,000

1.12

70.7%

9.3%

15

BSP

Apex Fort Washington

Acquisition

Edward N. Antoian

Yes

Hard

Springing

Yes

No

16,750,000

37,750,000

54,500,000

No

No

NAP

NAP

NAP

54,500,000

1.41

64.4%

10.6%

16

SMF VI

Depot Marketplace

Refinance/Acquisition

Anthony F. Buono

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

17

BSP

Carolina Hotel Portfolio

Acquisition

Evan Weiss; Daniel Lesser; Gary Isenberg

Yes

Hard

Springing

Yes

No

16,500,000

20,000,000

36,500,000

No

Yes

Preferred Equity

8,230,000

NAP

36,500,000

1.87

65.9%

14.0%

17.01

BSP

Holiday Inn Express & Suites Wilmington-University Ctr.

1.87

65.9%

14.0%

17.02

BSP

Fairfield Inn Charlotte Northlake

1.87

65.9%

14.0%

17.03

BSP

Holiday Inn Express & Suites Goldsboro Base Area

1.87

65.9%

14.0%

17.04

BSP

Comfort Suites Gastonia

1.87

65.9%

14.0%

17.05

BSP

Fairfield Inn Myrtle Beach North

1.87

65.9%

14.0%

18

SMF VI

Waxahachie Towne Center

Refinance

Richard Caldwell, Richard & Shinmei Caldwell Trust Dated March 20, 2006 and Amended on May 11, 2017, James C. Provost, The James C. Provost Revocable Trust, Dated November 7, 2006

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19

SMF VI

Flowserve Pumps

Refinance

Donald Tyndall Yaap, Jr., Jarrad Ean Coulter, Timothy Clark Harrington

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

NAP

NAP

NAP

NAP

20

BSP

Columbus Office Portfolio I

Acquisition

Raymond Massa

Yes

Hard

Springing

Yes

No

15,300,000

30,000,000

45,300,000

No

No

NAP

NAP

NAP

45,300,000

1.61

69.9%

12.1%

20.01

BSP

Atrium II

1.61

69.9%

12.1%

20.02

BSP

Blazer I & II

1.61

69.9%

12.1%

20.03

BSP

5515 Parkcenter

1.61

69.9%

12.1%

20.04

BSP

5555 Parkcenter

1.61

69.9%

12.1%

21

SMF VI

Lohmans Crossing

Refinance

James C. Provost, Gregory J. Moore, The James C. Provost Revocable Trust, The Gregory J. Moore Revocable Trust

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

22

SMF VI

Chartwell Court

Refinance

Ralph Farinas, Paul Scribner, Paul Balas, The Linda G. Griegorian Revocable Trust dated February 18,2003, Charles G. Rother Trust dated December 22, 2000, Marilyn J. Rother Trust dated December 22, 2000, Raynard N. Rother, Mary Ann Rother Trust under Agreement dated July 28, 2009, Robert Michael Anderson, Robert H. Anderson, Ocampo Family Revocable Trust, dated September 18, 1990, Robert J. Kumpfbeck, James Heilman, April Heilman, The Living Trust of Wayne C. Meyers and Audrey J. Meyers, dated November 22, 1989, Elizabeth L. Mallory-Miller, Charlene A. Leatherman, The Living Trust of Marguerite F. Nielsen, dated December 18, 1998, The Wilson Family Trust dated September 7, 1989, Robert W. Halprin

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

23

BSP

Alexandria Corporate Park

Refinance

Evan Gentry

Yes

Hard

In Place

Yes

No

14,485,287

19,979,706

34,464,993

No

No

NAP

NAP

NAP

34,464,993

1.32

65.0%

10.5%

24

SMF VI

Marcel Commons

Refinance

Charles Veldekens, Vernon M. Veldekens

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

25

SMF VI

Professional Centre at Gardens Mall

Acquisition

W. C. and A. N. Miller Development Company

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26

SMF VI

Greenville Retail Center

Refinance

Carnegie Properties, Inc.

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.01

SMF VI

Greenville West

NAP

NAP

NAP

26.02

SMF VI

Greenville Marketplace

NAP

NAP

NAP

26.03

SMF VI

Hathaway Circle

NAP

NAP

NAP

27

SMF VI

The Shoppes at Fort Wayne

Refinance

George P. Broadbent

Yes

Hard

In Place

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28

JPMCB

Main Street Court

Refinance

Stephen J. Mottola, Lisa Ward

Yes

Soft

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

29

SMF VI

Edison Park Center

Refinance

George Papaioannides, Chris Papaioannides, Andreas Papaioannides, Argyro Diamantis

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30

SMF VI

Towneplace Suites Aiken

Refinance

Neel Shah, Aashay Patel

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31

SMF VI

478 Third Avenue

Refinance

Alan Jamnik

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

32

SMF VI

Village Square Apartments

Refinance

W. Michael James, Nehemiah Sagi

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

33

SMF VI

Georgetown South Apartments

Refinance

W. Michael James, Nehemiah Sagi

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

34

SMF VI

Siete Square I

Acquisition

Blake Hansen, Alturas Real Estate Fund, LLC

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

35

SMF VI

Coral Springs Business Warehouse Center

Acquisition

Jeremy Jackson

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

36

BSP

Courtyard San Antonio Lackland

Acquisition

Ram Khatter

Yes

Hard

In Place

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

37

SMF VI

South Haven Village

Refinance

W. Michael James, Nehemiah Sagi

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

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	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	Gateway Net Lease Portfolio																2
2.01	JPMCB	BAE Facility																2.01
2.02	JPMCB	FedEx Ground (Stratford)																2.02
2.03	JPMCB	FedEx (Baltimore)																2.03
2.04	JPMCB	Harman Becker																2.04
2.05	JPMCB	GE Aviation (Lafayette)																2.05
2.06	JPMCB	GoDaddy																2.06
2.07	JPMCB	Carrier																2.07
2.08	JPMCB	Emerus																2.08
2.09	JPMCB	Cardinal Health																2.09
2.10	JPMCB	Tyco Electronics																2.10
2.11	JPMCB	FCA/Caterpillar																2.11
2.12	JPMCB	FedEx Ground (Staunton)																2.12
2.13	JPMCB	Quad Packaging (Proteus) - Franklin Business Park																2.13
2.14	JPMCB	Quad Packaging (Transpak) - Franklin Business Park																2.14
2.15	JPMCB	T-Mobile Call Center																2.15
2.16	JPMCB	Sikorsky Aircraft R&D Facility																2.16
2.17	JPMCB	Vatterott College																2.17
2.18	JPMCB	Comcast																2.18
2.19	JPMCB	Alfa Laval Plant																2.19
2.20	JPMCB	LKQ (New Braunfels)																2.20
2.21	JPMCB	Hitachi																2.21
2.22	JPMCB	Cameron International																2.22
2.23	JPMCB	Alliance Data Systems Office																2.23
2.24	JPMCB	Synchrony Financial																2.24
2.25	JPMCB	Baxalta (Barry Pointe)																2.25
2.26	JPMCB	Baxalta (Casselberry)																2.26
2.27	JPMCB	Baxalta (Mounds View)																2.27
2.28	JPMCB	Baxalta (Grand Rapids)																2.28
2.29	JPMCB	Gerdau																2.29
2.30	JPMCB	Baxalta (Wausau)																2.30
2.31	JPMCB	Baxalta (Springfield)																2.31
2.32	JPMCB	LKQ (Salisbury)																2.32
2.33	JPMCB	Baxalta (Ankeny)																2.33
2.34	JPMCB	H&E Equipment Services (San Antonio)																2.34
2.35	JPMCB	H&E Equipment Services (New Orleans)																2.35
2.36	JPMCB	GE Aviation (Pompano)																2.36
2.37	JPMCB	Saint-Gobain Warehouse																2.37
2.38	JPMCB	H&E Equipment Services (Columbia)																2.38
2.39	JPMCB	H&E Equipment Services (Yukon)																2.39
2.40	JPMCB	LKQ (Toledo)																2.40
2.41	JPMCB	H&E Equipment Services (Greer)																2.41
3	JPMCB	Treeview Industrial Portfolio																3
3.01	JPMCB	Eastgate																3.01
3.02	JPMCB	1405 Worldwide																3.02
3.03	JPMCB	1200 Worldwide																3.03
3.04	JPMCB	Landmark																3.04
3.05	JPMCB	100 Corporate Lakes																3.05
3.06	JPMCB	Design Road																3.06
3.07	JPMCB	2055 Global Way																3.07
3.08	JPMCB	Sabre Street																3.08
3.09	JPMCB	2205 Global Way																3.09
3.10	JPMCB	1280 Corporate Lakes																3.10
3.11	JPMCB	11 Boulden Circle																3.11
3.12	JPMCB	1300 Corporate Lakes																3.12
3.13	JPMCB	7 Boulden Circle																3.13
3.14	JPMCB	2 Boulden Circle																3.14
4	JPMCB/SMF VI	Starwood Capital Group Hotel Portfolio	73.7%	112.28	82.80	74.8%	116.76	87.29	74.7%	119.48	89.23	74.6%	119.07	88.81	74.6%	118.83	88.67	4
4.01	JPMCB/SMF VI	Larkspur Landing Sunnyvale	87.2%	162.16	141.34	88.5%	179.70	158.96	84.9%	197.69	167.79	83.8%	199.55	167.27	83.8%	199.55	167.27	4.01
4.02	JPMCB/SMF VI	Larkspur Landing Milpitas	88.9%	135.66	120.55	87.7%	157.13	137.80	86.2%	171.70	148.04	85.7%	172.92	148.13	85.7%	172.92	148.13	4.02
4.03	JPMCB/SMF VI	Larkspur Landing Campbell	85.6%	139.34	119.29	88.3%	154.90	136.80	86.5%	167.19	144.58	84.3%	166.46	140.39	84.3%	166.46	140.39	4.03
4.04	JPMCB/SMF VI	Larkspur Landing San Francisco	83.2%	152.77	127.14	89.5%	159.49	142.80	86.6%	166.87	144.45	84.9%	164.49	139.70	84.9%	164.49	139.70	4.04
4.05	JPMCB/SMF VI	Larkspur Landing Pleasanton	83.4%	108.10	90.12	85.4%	125.20	106.98	84.3%	137.65	116.11	82.9%	137.21	113.71	82.9%	137.21	113.71	4.05
4.06	JPMCB/SMF VI	Larkspur Landing Bellevue	80.6%	114.57	92.37	81.8%	122.12	99.93	78.5%	129.69	101.77	78.8%	128.35	101.18	78.8%	128.35	101.18	4.06
4.07	JPMCB/SMF VI	Larkspur Landing Sacramento	81.3%	107.26	87.15	82.1%	111.13	91.25	82.7%	110.53	91.41	83.0%	110.73	91.90	83.0%	110.73	91.90	4.07
4.08	JPMCB/SMF VI	Hampton Inn Ann Arbor North	78.4%	125.10	98.08	75.0%	130.36	97.72	75.9%	136.29	103.44	73.9%	136.53	100.96	73.9%	136.53	100.96	4.08
4.09	JPMCB/SMF VI	Larkspur Landing Hillsboro	70.6%	105.54	74.53	77.5%	109.87	85.10	76.2%	114.55	87.32	74.1%	115.72	85.79	74.1%	115.72	85.79	4.09
4.10	JPMCB/SMF VI	Larkspur Landing Renton	81.9%	103.92	85.11	80.4%	114.37	91.99	79.4%	116.22	92.30	80.3%	117.03	93.97	80.3%	117.03	93.97	4.10
4.11	JPMCB/SMF VI	Holiday Inn Arlington Northeast Rangers Ballpark	69.8%	111.45	77.85	75.0%	115.49	86.64	76.4%	116.90	89.34	78.3%	115.33	90.31	78.3%	115.33	90.31	4.11
4.12	JPMCB/SMF VI	Residence Inn Toledo Maumee	84.4%	117.89	99.44	79.9%	120.41	96.24	80.4%	122.83	98.78	81.7%	123.56	101.00	81.7%	123.56	101.00	4.12
4.13	JPMCB/SMF VI	Residence Inn Williamsburg	69.6%	126.36	87.99	71.4%	127.00	90.74	74.8%	134.93	100.88	73.0%	133.55	97.54	73.0%	133.55	97.54	4.13
4.14	JPMCB/SMF VI	Hampton Inn Suites Waco South	77.1%	113.39	87.39	79.3%	116.45	92.40	78.5%	119.42	93.74	77.7%	120.72	93.84	77.7%	120.72	93.84	4.14
4.15	JPMCB/SMF VI	Holiday Inn Louisville Airport Fair Expo	73.1%	118.24	86.42	77.6%	126.05	97.86	74.5%	136.79	101.84	72.9%	135.94	99.11	72.9%	135.94	99.11	4.15
4.16	JPMCB/SMF VI	Courtyard Tyler	71.0%	117.53	83.49	64.3%	119.42	76.74	60.2%	107.94	65.03	58.8%	107.32	63.11	58.8%	107.32	63.11	4.16
4.17	JPMCB/SMF VI	Hilton Garden Inn Edison Raritan Center	69.9%	115.60	80.78	76.7%	121.63	93.29	76.0%	128.01	97.32	78.1%	126.40	98.76	78.1%	126.40	98.76	4.17
4.18	JPMCB/SMF VI	Hilton Garden Inn St Paul Oakdale	78.5%	124.15	97.41	80.7%	127.55	102.97	80.8%	134.69	108.78	80.0%	134.01	107.19	80.0%	134.01	107.19	4.18
4.19	JPMCB/SMF VI	Residence Inn Grand Rapids West	77.8%	114.12	88.82	75.6%	122.15	92.29	77.9%	127.84	99.60	72.6%	129.34	93.96	72.6%	129.34	93.96	4.19
4.20	JPMCB/SMF VI	Peoria, AZ Residence Inn	86.3%	104.20	89.89	84.6%	112.87	95.52	81.2%	121.31	98.45	80.8%	120.72	97.54	80.8%	120.72	97.54	4.20
4.21	JPMCB/SMF VI	Hampton Inn Suites Bloomington Normal	67.4%	120.58	81.28	73.8%	115.52	85.27	70.9%	111.80	79.30	70.8%	111.57	78.95	70.8%	111.57	78.95	4.21
4.22	JPMCB/SMF VI	Courtyard Chico	81.3%	108.81	88.47	75.4%	121.67	91.71	84.8%	127.41	108.09	84.6%	129.64	109.64	84.6%	129.64	109.64	4.22
4.23	JPMCB/SMF VI	Hampton Inn Suites Kokomo	79.3%	111.70	88.60	77.8%	116.99	91.02	78.9%	121.85	96.18	77.9%	121.77	94.88	77.9%	121.77	94.88	4.23
4.24	JPMCB/SMF VI	Hampton Inn Suites South Bend	65.6%	123.96	81.34	63.8%	124.82	79.64	69.1%	126.33	87.25	69.9%	126.11	88.19	69.9%	126.11	88.19	4.24
4.25	JPMCB/SMF VI	Courtyard Wichita Falls	70.7%	104.36	73.80	72.4%	108.93	78.89	73.9%	111.24	82.18	77.4%	109.53	84.74	77.4%	109.53	84.74	4.25
4.26	JPMCB/SMF VI	Hampton Inn Morehead	64.4%	105.89	68.20	60.7%	111.29	67.53	65.2%	109.84	71.60	66.6%	108.23	72.10	66.6%	108.23	72.10	4.26
4.27	JPMCB/SMF VI	Residence Inn Chico	81.6%	106.47	86.84	86.6%	120.75	104.58	86.6%	129.06	111.80	88.0%	129.19	113.64	88.0%	129.19	113.64	4.27
4.28	JPMCB/SMF VI	Courtyard Lufkin	72.8%	105.10	76.47	74.8%	111.11	83.10	67.7%	106.19	71.94	64.9%	104.79	68.01	64.9%	104.79	68.01	4.28
4.29	JPMCB/SMF VI	Hampton Inn Carlisle	72.5%	125.07	90.63	77.5%	124.63	96.57	77.7%	126.65	98.42	76.1%	126.65	96.34	76.1%	126.65	96.34	4.29
4.30	JPMCB/SMF VI	Springhill Suites Williamsburg	68.2%	102.55	69.89	69.5%	104.07	72.32	71.9%	107.72	77.49	71.7%	105.82	75.89	71.7%	105.82	75.89	4.30
4.31	JPMCB/SMF VI	Fairfield Inn Bloomington	60.5%	100.40	60.74	61.3%	94.16	57.69	84.4%	90.65	76.55	87.1%	89.99	78.38	87.1%	89.99	78.38	4.31
4.32	JPMCB/SMF VI	Waco Residence Inn	78.5%	116.05	91.07	84.9%	119.31	101.24	82.7%	130.33	107.73	82.0%	132.95	108.98	82.0%	132.95	108.98	4.32
4.33	JPMCB/SMF VI	Holiday Inn Express Fishers	59.3%	106.29	63.05	61.5%	109.46	67.36	65.7%	112.09	73.61	67.1%	111.18	74.59	67.1%	111.18	74.59	4.33
4.34	JPMCB/SMF VI	Larkspur Landing Folsom	78.5%	107.46	84.41	85.0%	108.44	92.17	85.4%	108.82	92.96	86.4%	107.99	93.35	86.4%	107.99	93.35	4.34
4.35	JPMCB/SMF VI	Springhill Suites Chicago Naperville Warrenville	67.2%	99.41	66.77	69.1%	101.39	70.07	66.0%	101.84	67.21	67.1%	102.88	69.04	66.9%	102.88	68.85	4.35
4.36	JPMCB/SMF VI	Holiday Inn Express & Suites Paris	69.6%	99.50	69.21	69.6%	104.51	72.69	72.5%	103.96	75.34	72.6%	104.27	75.65	72.6%	104.27	75.65	4.36
4.37	JPMCB/SMF VI	Toledo Homewood Suites	78.3%	113.34	88.78	80.3%	111.83	89.76	82.0%	120.93	99.14	82.2%	123.31	101.33	82.2%	123.31	101.33	4.37
4.38	JPMCB/SMF VI	Grand Rapids Homewood Suites	84.2%	108.27	91.17	88.6%	119.59	105.93	86.9%	123.19	107.09	84.1%	124.56	104.80	84.1%	124.56	104.80	4.38
4.39	JPMCB/SMF VI	Cheyenne Fairfield Inn and Suites	86.1%	119.16	102.65	80.1%	123.44	98.83	77.3%	120.66	93.31	74.6%	118.88	88.74	74.6%	118.88	88.74	4.39
4.40	JPMCB/SMF VI	Fairfield Inn Laurel	71.0%	96.49	68.52	76.0%	97.56	74.15	78.2%	97.20	76.01	79.9%	97.48	77.87	79.9%	97.48	77.87	4.40
4.41	JPMCB/SMF VI	Courtyard Akron Stow	75.7%	115.07	87.06	72.8%	116.95	85.16	69.2%	118.60	82.05	65.9%	118.14	77.88	65.9%	118.14	77.88	4.41

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	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
4.42	JPMCB/SMF VI	Larkspur Landing Roseville	79.1%	94.06	74.39	80.6%	103.26	83.26	78.2%	105.46	82.44	79.5%	106.46	84.60	79.5%	106.46	84.60	4.42
4.43	JPMCB/SMF VI	Towneplace Suites Bloomington	70.9%	93.84	66.52	72.6%	89.93	65.27	85.8%	89.97	77.20	89.1%	90.13	80.30	89.1%	90.13	80.30	4.43
4.44	JPMCB/SMF VI	Hampton Inn Danville	73.1%	121.35	88.66	72.0%	122.36	88.07	77.7%	124.08	96.44	80.0%	124.27	99.39	80.0%	124.27	99.39	4.44
4.45	JPMCB/SMF VI	Holiday Inn Norwich	50.5%	122.68	61.92	53.1%	123.41	65.50	57.2%	130.53	74.61	56.7%	131.41	74.49	56.7%	131.41	74.49	4.45
4.46	JPMCB/SMF VI	Hampton Inn Suites Longview North	77.9%	119.20	92.84	73.8%	121.91	90.02	63.1%	109.81	69.28	63.8%	106.52	67.99	63.8%	106.52	67.99	4.46
4.47	JPMCB/SMF VI	Springhill Suites Peoria Westlake	68.4%	104.98	71.84	64.6%	105.89	68.38	60.5%	102.23	61.81	63.3%	100.19	63.47	63.3%	100.19	63.47	4.47
4.48	JPMCB/SMF VI	Hampton Inn Suites Buda	80.5%	113.92	91.76	81.1%	126.29	102.38	74.3%	131.43	97.64	74.5%	128.83	95.97	74.5%	128.83	95.97	4.48
4.49	JPMCB/SMF VI	Shawnee Hampton Inn	76.0%	106.65	81.08	75.6%	104.80	79.21	76.7%	106.41	81.65	77.6%	105.70	81.98	77.6%	105.70	81.98	4.49
4.50	JPMCB/SMF VI	Racine Fairfield Inn	69.4%	101.79	70.63	72.1%	105.40	76.02	67.9%	115.33	78.36	68.6%	115.68	79.34	68.6%	115.68	79.34	4.50
4.51	JPMCB/SMF VI	Hampton Inn Selinsgrove Shamokin Dam	68.7%	112.08	76.96	69.1%	113.85	78.65	73.4%	115.75	84.98	75.6%	117.11	88.57	75.6%	117.11	88.57	4.51
4.52	JPMCB/SMF VI	Holiday Inn Express & Suites Terrell	75.2%	99.87	75.06	81.7%	97.79	79.93	82.1%	102.53	84.22	84.0%	102.02	85.71	84.0%	102.02	85.71	4.52
4.53	JPMCB/SMF VI	Westchase Homewood Suites	80.1%	154.38	123.61	82.1%	149.62	122.91	68.0%	132.38	90.03	63.4%	131.07	83.14	63.6%	131.07	83.37	4.53
4.54	JPMCB/SMF VI	Holiday Inn Express & Suites Tyler South	75.1%	108.96	81.78	62.2%	107.69	66.96	62.8%	100.00	62.82	65.9%	98.22	64.70	65.9%	98.22	64.70	4.54
4.55	JPMCB/SMF VI	Holiday Inn Express & Suites Huntsville	89.2%	122.71	109.46	77.0%	129.06	99.34	64.7%	115.31	74.55	65.5%	111.81	73.27	65.5%	111.81	73.27	4.55
4.56	JPMCB/SMF VI	Hampton Inn Sweetwater	81.2%	106.34	86.30	74.2%	101.47	75.33	67.3%	96.20	64.79	62.9%	94.90	59.73	62.9%	94.90	59.73	4.56
4.57	JPMCB/SMF VI	Comfort Suites Buda Austin South	70.3%	95.32	66.97	77.5%	95.88	74.31	75.6%	99.48	75.24	76.8%	98.28	75.46	76.8%	98.28	75.46	4.57
4.58	JPMCB/SMF VI	Fairfield Inn & Suites Weatherford	54.3%	74.72	40.57	58.3%	78.26	45.61	58.8%	81.60	47.96	63.4%	81.60	51.72	63.4%	81.60	51.72	4.58
4.59	JPMCB/SMF VI	Holiday Inn Express & Suites Altus	63.2%	84.59	53.44	66.5%	79.17	52.65	68.0%	83.13	56.57	67.4%	83.76	56.47	67.4%	83.76	56.47	4.59
4.60	JPMCB/SMF VI	Comfort Inn & Suites Paris	64.1%	76.85	49.30	62.9%	82.16	51.64	67.6%	83.44	56.45	67.4%	83.63	56.40	67.4%	83.63	56.40	4.60
4.61	JPMCB/SMF VI	Hampton Inn Suites Decatur	69.8%	91.92	64.19	68.5%	89.41	61.28	63.9%	88.62	56.64	64.6%	88.11	56.94	64.6%	88.11	56.94	4.61
4.62	JPMCB/SMF VI	Holiday Inn Express & Suites Texarkana East	55.5%	69.55	38.59	64.0%	71.83	45.94	66.1%	75.07	49.60	66.5%	75.50	50.18	66.5%	75.50	50.18	4.62
4.63	JPMCB/SMF VI	Mankato Fairfield Inn	60.4%	80.09	48.35	63.7%	83.54	53.19	57.9%	91.78	53.16	58.0%	93.96	54.49	58.0%	93.96	54.49	4.63
4.64	JPMCB/SMF VI	Candlewood Suites Texarkana	55.3%	53.79	29.73	66.0%	57.72	38.11	77.7%	54.39	42.25	75.0%	54.70	41.04	75.0%	54.70	41.04	4.64
4.65	JPMCB/SMF VI	Country Inn & Suites Houston Intercontinental Airport East	71.5%	80.42	57.50	70.6%	83.51	59.00	70.5%	92.01	64.84	54.1%	87.69	47.48	70.6%	83.51	59.00	4.65
5	JPMCB	First Stamford Place																5
6	JPMCB	211 Main Street																6
7	JPMCB	West Town Mall																7
8	SMF VI	Texas Retail Portfolio																8
8.01	SMF VI	Crossroads Center																8.01
8.02	SMF VI	Parkwood Shopping Center																8.02
8.03	SMF VI	Live Oak Shopping Center																8.03
8.04	SMF VI	Gateway Center																8.04
8.05	SMF VI	Sunburst Center																8.05
8.06	SMF VI	Eastridge Center																8.06
9	JPMCB	Torre Plaza																9
10	JPMCB	Crystal Corporate Center																10
11	SMF VI	Marriott Park City	62.2%	154.77	96.26	75.0%	169.16	126.92	65.1%	168.76	109.87	65.5%	177.57	116.29	65.5%	177.57	116.29	11
12	SMF VI	Porter’s Vale Shopping Center																12
13	BSP	Springhill Suites Newark Airport	90.3%	122.30	110.47	89.6%	120.96	108.34	91.6%	117.06	107.22	92.9%	117.65	109.27	91.1%	119.49	108.85	13
14	BSP	St. Luke’s Office																14
15	BSP	Apex Fort Washington																15
16	SMF VI	Depot Marketplace																16
17	BSP	Carolina Hotel Portfolio	63.6%	90.77	57.40	69.1%	92.15	63.42	73.9%	99.57	73.28	72.7%	99.88	72.66	72.7%	99.88	72.66	17
17.01	BSP	Holiday Inn Express & Suites Wilmington-University Ctr.	64.4%	95.08	61.25	74.3%	92.57	68.80	75.1%	96.66	72.63	73.4%	96.32	70.67	73.4%	96.32	70.67	17.01
17.02	BSP	Fairfield Inn Charlotte Northlake	67.0%	96.72	64.76	69.1%	100.75	69.63	74.4%	104.27	77.62	73.1%	104.81	76.58	73.1%	104.81	76.58	17.02
17.03	BSP	Holiday Inn Express & Suites Goldsboro Base Area				68.1%	87.12	59.34	81.2%	101.10	82.08	81.9%	102.38	83.82	81.9%	102.38	83.82	17.03
17.04	BSP	Comfort Suites Gastonia	68.8%	75.81	52.14	75.3%	82.98	62.45	76.1%	89.00	67.73	75.1%	89.01	66.85	75.1%	89.01	66.85	17.04
17.05	BSP	Fairfield Inn Myrtle Beach North	51.9%	96.75	50.23	54.6%	99.21	54.13	60.7%	110.66	67.18	60.2%	111.09	66.90	60.2%	111.09	66.90	17.05
18	SMF VI	Waxahachie Towne Center																18
19	SMF VI	Flowserve Pumps																19
20	BSP	Columbus Office Portfolio I																20
20.01	BSP	Atrium II																20.01
20.02	BSP	Blazer I & II																20.02
20.03	BSP	5515 Parkcenter																20.03
20.04	BSP	5555 Parkcenter																20.04
21	SMF VI	Lohmans Crossing																21
22	SMF VI	Chartwell Court																22
23	BSP	Alexandria Corporate Park																23
24	SMF VI	Marcel Commons																24
25	SMF VI	Professional Centre at Gardens Mall																25
26	SMF VI	Greenville Retail Center																26
26.01	SMF VI	Greenville West																26.01
26.02	SMF VI	Greenville Marketplace																26.02
26.03	SMF VI	Hathaway Circle																26.03
27	SMF VI	The Shoppes at Fort Wayne																27
28	JPMCB	Main Street Court																28
29	SMF VI	Edison Park Center																29
30	SMF VI	Towneplace Suites Aiken	77.2%	104.11	80.37	62.8%	103.28	64.86	68.3%	102.55	70.04	68.1%	101.94	69.42	68.1%	101.94	69.42	30
31	SMF VI	478 Third Avenue																31
32	SMF VI	Village Square Apartments																32
33	SMF VI	Georgetown South Apartments																33
34	SMF VI	Siete Square I																34
35	SMF VI	Coral Springs Business Warehouse Center																35
36	BSP	Courtyard San Antonio Lackland	65.3%	90.98	59.36	66.8%	92.99	62.12	76.4%	92.58	70.74	76.7%	92.99	71.33	76.7%	92.99	71.33	36
37	SMF VI	South Haven Village																37