FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-206361-04

Free Writing Prospectus dated July 5, 2016

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-206361) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing trust and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-400-7834 or emailing cmbs-prospectus@jpmorgan.com.

The information in this file (the “File”) is an electronic copy of the information set forth in the Appendix titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the 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File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

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

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

ANNEX A-1

								Number of
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties
1	JPMCB	Opry Mills	433 Opry Mills Drive	Nashville	TN	37214	Davidson	1
2	JPMCB	Center 21	2150 Franklin Street and 2101 Webster Street	Oakland	CA	94612	Alameda	1
3	JPMCB	693 Fifth Avenue	693 Fifth Avenue	New York	NY	10022	New York	1
4	JPMCB	Marriott Atlanta Buckhead	3405 Lenox Road Northeast	Atlanta	GA	30326	Fulton	1
5	JPMCB	100 East Pratt	100 East Pratt Street	Baltimore	MD	21202	Baltimore City	1
6	JPMCB	The Shops at Crystals	3720 South Las Vegas Boulevard	Las Vegas	NV	89158	Clark	1
7	BSP	Renaissance Center	8705 Henderson Road	Tampa	FL	33634	Hillsborough	1
8	JPMCB	650 Poydras	650 Poydras Street	New Orleans	LA	70130	Orleans	1
9	GACC	Hagerstown Premium Outlets	495 Premium Outlets Boulevard	Hagerstown	MD	21740	Washington	1
10	JPMCB	1000 Parkwood	1000 Parkwood Circle Southeast	Atlanta	GA	30339	Cobb	1
11	JPMCB	7083 Hollywood Boulevard	7083 Hollywood Boulevard	Hollywood	CA	90028	Los Angeles	1
12	BSP	700 17th Street	700 17th Street	Denver	CO	80202	Denver	1
13	JPMCB	Four Penn Center	1600 John F. Kennedy Boulevard	Philadelphia	PA	19103	Philadelphia	1
14	BSP	Aloft Milwaukee	1230 North Old World Third Street	Milwaukee	WI	53212	Milwaukee	1
15	JPMCB	Renaissance Providence Downtown Hotel	5 Avenue of the Arts	Providence	RI	02903	Providence	1
16	BSP	Springhill Suites Norfolk & Residence Inn Chesapeake	Various	Various	VA	Various	Various	2
16.01	BSP	Residence Inn Chesapeake	1500 Crossways Boulevard	Chesapeake	VA	23320	Chesapeake	1
16.02	BSP	Springhill Suites Norfolk	6350 Newtown Road	Norfolk	VA	23502	Norfolk	1
17	BSP	RC Shoppes	1750-1790 North Congress Avenue	Boynton Beach	FL	33426	Palm Beach	1
18	SMF VI	Hotel Tybee	1401 Strand Avenue	Tybee Island	GA	31328	Chatham	1
19	BSP	K&G Marketplace	30451, 30461 & 30465 Avenida De Las Flores	Rancho Santa Margarita	CA	92688	Orange	1
20	BSP	2000 Glades Road	2000 Glades Road	Boca Raton	FL	33431	Palm Beach	1
21	GACC	Waltonwood at University	3250 East Walton Boulevard	Rochester Hills	MI	48309	Oakland	1
22	SMF VI	Grass Valley Shopping Center	111 West McNight Way	Grass Valley	CA	95949	Nevada	1
23	BSP	Gateway of Grand Blanc	5220 Baldwin Road	Holly	MI	48442	Genesee	1
24	SMF VI	TBC Place	4021 & 4025 Stirrup Creek Drive	Durham	NC	27703	Durham	1
25	SMF VI	Dollar General Portfolio	Various	Various	Various	Various	Various	27
25.01	SMF VI	4180 State Route 133	4180 State Route 133	Batavia	OH	45103	Clermont	1
25.02	SMF VI	1345 1st Street	1345 1st Street	Moundsville	WV	26041	Marshall	1
25.03	SMF VI	125 East Main Street	125 East Main Street	Orwell	OH	44076	Ashtabula	1
25.04	SMF VI	835 7th Street	835 7th Street	Parkersburg	WV	26101	Wood	1
25.05	SMF VI	747 Wooster Road North	747 Wooster Road North	Barberton	OH	44203	Summit	1
25.06	SMF VI	1350 Grandview Road	1350 Grandview Road	Lake Milton	OH	44429	Mahoning	1
25.07	SMF VI	3626 Cleveland Avenue South	3626 Cleveland Avenue South	Canton	OH	44707	Stark	1
25.08	SMF VI	10787 Ensley Drive Northeast	10787 Ensley Drive Northeast	Bolivar	OH	44612	Tuscarawas	1
25.09	SMF VI	1622 Cleveland Road	1622 Cleveland Road	Sandusky	OH	44870	Erie	1
25.10	SMF VI	120 Plum Street North	120 Plum Street North	East Canton	OH	44730	Stark	1
25.11	SMF VI	477 Oberlin Elyria Road	477 Oberlin Elyria Road	Elyria	OH	44035	Lorain	1
25.12	SMF VI	5626 US Route 6	5626 US Route 6	Andover	OH	44003	Ashtabula	1
25.13	SMF VI	18005 State Route 78	18005 State Route 78	Caldwell	OH	43724	Noble	1
25.14	SMF VI	8990 United Lane	8990 United Lane	Athens	OH	45701	Athens	1
25.15	SMF VI	11180 Chardon Road	11180 Chardon Road	Chardon	OH	44024	Geauga	1
25.16	SMF VI	3274 Winfield Road	3274 Winfield Road	Winfield	WV	25213	Putnam	1
25.17	SMF VI	1016 East State Street	1016 East State Street	Athens	OH	45701	Athens	1
25.18	SMF VI	3881 Columbus Road	3881 Columbus Road	Centerburg	OH	43011	Knox	1
25.19	SMF VI	555 South Street Southeast	555 South Street Southeast	Warren	OH	44483	Trumbull	1
25.20	SMF VI	223 East Kiracofe Avenue	223 East Kiracofe Avenue	Elida	OH	45807	Allen	1
25.21	SMF VI	10891 West Main Street	10891 West Main Street	South Webster	OH	45682	Scioto	1
25.22	SMF VI	25 West Buckeye Street	25 West Buckeye Street	West Salem	OH	44287	Wayne	1
25.23	SMF VI	115 Citizens Parkway	115 Citizens Parkway	Bluffton	OH	45817	Allen	1
25.24	SMF VI	662 West Main Street	662 West Main Street	Blanchester	OH	45107	Clinton	1
25.25	SMF VI	330 East Main Street	330 East Main Street	Xenia	OH	45385	Greene	1
25.26	SMF VI	707 West Emmitt Avenue	707 West Emmitt Avenue	Waverly	OH	45690	Pike	1
25.27	SMF VI	6711 Gilead Street	6711 Gilead Street	Whitehouse	OH	43571	Lucas	1
26	GACC	Autumn Park Apartments	4405 North Navarro Street	Victoria	TX	77904	Victoria	1
27	BSP	Decatur Crossing	4675 & 4775 West Teco Avenue	Las Vegas	NV	89118	Clark	1
28	BSP	Hillside Flex Portfolio	Various	Various	MI	Various	Various	2
28.01	BSP	Hills Tech Research Park	37408 Hills Tech Drive	Farmington Hills	MI	48331	Oakland	1
28.02	BSP	Andover Business Park	47119 Five Mile Road	Plymouth	MI	48170	Wayne	1
29	BSP	Camelback Crossing	5115 North Dysart Road	Litchfield Park	AZ	85340	Maricopa	1
30	JPMCB	417-425 North Eighth Street	417-425 North 8th Street	Philadelphia	PA	19123	Philadelphia	1
31	GACC	Sierra Forest	6660 Mableton Parkway	Mableton	GA	30126	Cobb	1
32	SMF VI	Centre at Culpeper	15161 Montanus Drive	Culpeper	VA	22701	Culpeper	1
33	BSP	Broomfield Corporate Center	11525 Main Street	Broomfield	CO	80020	Broomfield	1
34	SMF VI	Abdo Retail Portfolio	Various	Various	Various	Various	Various	3
34.01	SMF VI	Six Quebec	601 Marquette Avenue	Minneapolis	MN	55402	Hennepin	1
34.02	SMF VI	136th & Colorado	13691 Colorado Boulevard	Thornton	CO	80602	Adams	1
34.03	SMF VI	Shadowglen Shopping Center	4747-4783 Flintridge Drive	Colorado Springs	CO	80918	El Paso	1
35	GACC	Somerset Apartments San Antonio	5335 Northwest Loop 410	San Antonio	TX	78229	Bexar	1
36	JPMCB	Best Western Plus Austin Central	919 East Koenig Lane	Austin	TX	78751	Travis	1
37	SMF VI	Kohl’s Wichita Falls	3712 Call Field Road	Wichita Falls	TX	76308	Wichita	1
38	JPMCB	Hampton Inn & Suites Adairsville	101 Travelers Path	Adairsville	GA	30103	Bartow	1
39	GACC	Space Coast Portfolio	Various	Various	FL	Various	Brevard	2
39.01	GACC	Galleria Executive Plaza	801-829 North Atlantic Avenue	Cocoa Beach	FL	32931	Brevard	1
39.02	GACC	Satellite Arms Apartments	1166 South Patrick Drive	Satellite Beach	FL	32937	Brevard	1
40	JPMCB	Starkville	301-329 and 331-509 Mallory Lane, 300-307 Abernathy Drive, 104-125 John Calvin Street, 101-123 Rutledge Street and 100-218 John Wesley Drive	Starkville	MS	39759	Oktibbeha	1
41	GACC	Holiday Inn Express Kanab	217 South 100 East	Kanab	UT	84741	Kane	1
42	SMF VI	Hampton Inn – Beaumont	3795 Interstate 10 South	Beaumont	TX	77705	Jefferson	1
43	GACC	6627 Maple	6627 Maple Avenue	Dallas	TX	75235	Dallas	1
44	SMF VI	Destiny Phoenix West	416 North Citrus Road	Goodyear	AZ	85338	Maricopa	1
45	BSP	11264 Corliss Avenue	11264 Corliss Avenue	Chicago	IL	60628	Cook	1
46	GACC	Holiday Inn Express Clermont	1810 South Highway 27	Clermont	FL	34711	Lake	1
47	SMF VI	North Kent Shopping Center	4311 Plainfield Avenue Northeast	Grand Rapids	MI	49525	Kent	1

ANNEX A-1 

															Original
			Property	Property		Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance
Loan #	Seller(1)	Property Name	Type	Subtype	Year Built	Renovated	Units(2)	Measure	Occupancy %(3)	Date	Value ($)(4)	Date	LTV %(4)(5)	Balance ($)(6)(7)	per Unit ($)
1	JPMCB	Opry Mills	Retail	Super Regional Mall	2000	2012	1,169,633	Square Feet	98.6%	03/14/16	738,000,000	05/10/16	50.8%	80,000,000	321
2	JPMCB	Center 21	Office	CBD	1986, 2008		689,302	Square Feet	98.8%	03/01/16	275,100,000	05/19/16	59.3%	80,000,000	236
3	JPMCB	693 Fifth Avenue	Mixed Use	Retail/Office	1993	2015	96,514	Square Feet	57.1%	04/01/16	525,000,000	05/24/16	47.6%	65,000,000	2,590
4	JPMCB	Marriott Atlanta Buckhead	Hotel	Full Service	1975	2008	349	Rooms	79.7%	04/30/16	78,000,000	04/01/16	64.7%	50,500,000	144,699
5	JPMCB	100 East Pratt	Office	CBD	1975, 1991	2015	662,708	Square Feet	99.4%	02/26/16	187,800,000	03/02/16	58.8%	50,400,000	167
6	JPMCB	The Shops at Crystals	Retail	Anchored	2009		262,327	Square Feet	87.6%	04/21/16	1,100,000,000	04/26/16	34.8%	50,000,000	1,459
7	BSP	Renaissance Center	Office	Suburban	1997-2001		573,053	Square Feet	100.0%	04/30/16	110,500,000	12/16/15	63.9%	40,360,000	123
8	JPMCB	650 Poydras	Office	CBD	1983	2005	453,255	Square Feet	86.0%	03/15/16	53,400,000	03/24/16	71.7%	38,300,000	84
9	GACC	Hagerstown Premium Outlets	Retail	Anchored	1988-2000		484,994	Square Feet	90.4%	04/01/16	150,000,000	11/30/15	51.3%	31,000,000	159
10	JPMCB	1000 Parkwood	Office	Suburban	1985	2007	212,705	Square Feet	94.3%	05/01/16	39,200,000	04/13/16	64.5%	25,285,000	119
11	JPMCB	7083 Hollywood Boulevard	Office	CBD	1985	2012	82,180	Square Feet	97.3%	03/31/16	42,200,000	05/19/16	51.4%	21,700,000	264
12	BSP	700 17th Street	Office	CBD	1960	1999	182,505	Square Feet	89.8%	05/01/16	39,800,000	04/21/16	52.8%	21,000,000	115
13	JPMCB	Four Penn Center	Office	CBD	1964	2001	522,600	Square Feet	78.7%	03/31/16	91,900,000	03/07/16	75.0%	20,925,000	132
14	BSP	Aloft Milwaukee	Hotel	Select Service	2009		160	Rooms	80.0%	03/31/16	31,400,000	03/29/17	63.6%	20,000,000	125,000
15	JPMCB	Renaissance Providence Downtown Hotel	Hotel	Full Service	2007	2016	272	Rooms	73.6%	04/30/16	73,000,000	12/01/16	61.4%	20,000,000	165,441
16	BSP	Springhill Suites Norfolk & Residence Inn Chesapeake	Hotel	Various	Various	Various	252	Rooms	77.2%	04/30/16	36,000,000	Various	54.8%	19,750,000	78,373
16.01	BSP	Residence Inn Chesapeake	Hotel	Extended Stay	2005	2015	121	Rooms	85.5%	04/30/16	20,600,000	04/13/16		11,382,796
16.02	BSP	Springhill Suites Norfolk	Hotel	Limited Service	2004	2014	131	Rooms	69.6%	04/30/16	15,400,000	04/01/16		8,367,204
17	BSP	RC Shoppes	Mixed Use	Retail/Multifamily	2006		43,664	Square Feet	96.7%	05/03/16	22,500,000	04/01/16	72.2%	16,250,000	372
18	SMF VI	Hotel Tybee	Hotel	Full Service	1989, 1993	2015	208	Rooms	51.0%	03/31/16	23,000,000	04/01/16	69.5%	16,000,000	76,923
19	BSP	K&G Marketplace	Retail	Shadow Anchored	2000	2016	29,432	Square Feet	90.6%	01/16/16	25,700,000	10/01/16	60.9%	15,650,000	532
20	BSP	2000 Glades Road	Office	Suburban	1980		59,371	Square Feet	85.9%	05/11/16	18,900,000	03/16/16	74.9%	15,000,000	253
21	GACC	Waltonwood at University	Multifamily	Senior	1988	2016	122	Beds	92.4%	05/31/16	23,500,000	12/02/15	63.4%	15,000,000	122,951
22	SMF VI	Grass Valley Shopping Center	Retail	Anchored	1981-1982		153,502	Square Feet	95.5%	06/09/16	20,500,000	04/11/16	72.0%	14,750,000	96
23	BSP	Gateway of Grand Blanc	Multifamily	Garden	2003		220	Units	97.3%	05/27/16	21,000,000	05/04/16	69.3%	14,550,000	66,136
24	SMF VI	TBC Place	Office	Suburban	1999-2000		177,743	Square Feet	87.0%	05/17/16	21,000,000	05/01/16	66.4%	13,950,000	78
25	SMF VI	Dollar General Portfolio	Retail	Freestanding	Various		216,739	Square Feet	93.4%	07/06/16	17,710,000	Various	74.5%	13,200,000	61
25.01	SMF VI	4180 State Route 133	Retail	Freestanding	2004		8,125	Square Feet	100.0%	07/06/16	860,000	05/20/16		640,994
25.02	SMF VI	1345 1st Street	Retail	Freestanding	2004		8,125	Square Feet	100.0%	07/06/16	770,000	05/19/16		573,913
25.03	SMF VI	125 East Main Street	Retail	Freestanding	2004		8,125	Square Feet	100.0%	07/06/16	770,000	05/19/16		573,913
25.04	SMF VI	835 7th Street	Retail	Freestanding	2004		8,125	Square Feet	100.0%	07/06/16	750,000	05/19/16		559,006
25.05	SMF VI	747 Wooster Road North	Retail	Freestanding	2003		8,125	Square Feet	100.0%	07/06/16	740,000	05/19/16		551,553
25.06	SMF VI	1350 Grandview Road	Retail	Freestanding	2003		8,125	Square Feet	100.0%	07/06/16	740,000	05/19/16		551,553
25.07	SMF VI	3626 Cleveland Avenue South	Retail	Freestanding	2004		8,125	Square Feet	100.0%	07/06/16	740,000	05/19/16		551,553
25.08	SMF VI	10787 Ensley Drive Northeast	Retail	Freestanding	2004		8,125	Square Feet	100.0%	07/06/16	660,000	05/19/16		537,716
25.09	SMF VI	1622 Cleveland Road	Retail	Freestanding	2003		8,125	Square Feet	100.0%	07/06/16	720,000	05/19/16		536,646
25.10	SMF VI	120 Plum Street North	Retail	Freestanding	2003		8,125	Square Feet	100.0%	07/06/16	710,000	05/19/16		529,193
25.11	SMF VI	477 Oberlin Elyria Road	Retail	Freestanding	2003		8,125	Square Feet	100.0%	07/06/16	710,000	05/19/16		529,193
25.12	SMF VI	5626 US Route 6	Retail	Freestanding	2004		8,125	Square Feet	100.0%	07/06/16	690,000	05/19/16		514,286
25.13	SMF VI	18005 State Route 78	Retail	Freestanding	2002		8,000	Square Feet	100.0%	07/06/16	690,000	05/23/16		514,286
25.14	SMF VI	8990 United Lane	Retail	Freestanding	2003		8,000	Square Feet	100.0%	07/06/16	670,000	05/23/16		499,379
25.15	SMF VI	11180 Chardon Road	Retail	Freestanding	2004		8,125	Square Feet	100.0%	07/06/16	670,000	05/19/16		499,379
25.16	SMF VI	3274 Winfield Road	Retail	Freestanding	2004		8,125	Square Feet	100.0%	07/06/16	670,000	05/19/16		499,379
25.17	SMF VI	1016 East State Street	Retail	Freestanding	2002		8,000	Square Feet	100.0%	07/06/16	650,000	05/23/16		484,472
25.18	SMF VI	3881 Columbus Road	Retail	Freestanding	2004		8,125	Square Feet	100.0%	07/06/16	640,000	05/20/16		481,034
25.19	SMF VI	555 South Street Southeast	Retail	Freestanding	2004		9,014	Square Feet	100.0%	07/06/16	710,000	05/19/16		479,387
25.20	SMF VI	223 East Kiracofe Avenue	Retail	Freestanding	2004		8,125	Square Feet	100.0%	07/06/16	640,000	05/20/16		477,019
25.21	SMF VI	10891 West Main Street	Retail	Freestanding	2003		8,000	Square Feet	100.0%	07/06/16	630,000	05/25/16		469,565
25.22	SMF VI	25 West Buckeye Street	Retail	Freestanding	2002		7,200	Square Feet	100.0%	07/06/16	630,000	05/19/16		469,565
25.23	SMF VI	115 Citizens Parkway	Retail	Freestanding	2004		8,125	Square Feet	100.0%	07/06/16	620,000	05/20/16		462,112
25.24	SMF VI	662 West Main Street	Retail	Freestanding	2002		8,000	Square Feet	100.0%	07/06/16	500,000	05/20/16		372,671
25.25	SMF VI	330 East Main Street	Retail	Freestanding	2003		7,200	Square Feet	0.0%	07/06/16	400,000	05/20/16		298,137
25.26	SMF VI	707 West Emmitt Avenue	Retail	Freestanding	2003		8,000	Square Feet	100.0%	07/06/16	390,000	05/25/16		290,683
25.27	SMF VI	6711 Gilead Street	Retail	Freestanding	2003		7,200	Square Feet	0.0%	07/06/16	340,000	05/20/16		253,416
26	GACC	Autumn Park Apartments	Multifamily	Garden	1982	2015	288	Units	80.9%	06/07/16	16,650,000	10/15/15	75.0%	12,487,500	43,359
27	BSP	Decatur Crossing	Mixed Use	Office/Industrial	2007		112,299	Square Feet	99.0%	03/31/16	17,285,000	08/01/15	71.4%	12,500,000	111
28	BSP	Hillside Flex Portfolio	Industrial	Flex	Various		194,201	Square Feet	88.4%	04/07/16	16,500,000	12/21/15	72.3%	12,000,000	62
28.01	BSP	Hills Tech Research Park	Industrial	Flex	1984-1986		133,401	Square Feet	86.7%	04/07/16	8,400,000	12/21/15		6,109,091
28.02	BSP	Andover Business Park	Industrial	Flex	2002		60,800	Square Feet	92.1%	04/07/16	8,100,000	12/21/15		5,890,909
29	BSP	Camelback Crossing	Retail	Anchored	2003		94,156	Square Feet	93.0%	03/31/16	14,650,000	09/21/15	71.4%	10,459,200	111
30	JPMCB	417-425 North Eighth Street	Office	CBD	1908	2014	101,284	Square Feet	90.9%	01/05/16	13,575,000	12/10/15	73.5%	10,045,000	99
31	GACC	Sierra Forest	Multifamily	Garden	1970-1971	2010	272	Units	93.4%	05/26/16	13,300,000	02/05/16	73.7%	9,842,000	36,184
32	SMF VI	Centre at Culpeper	Retail	Anchored	2006		72,878	Square Feet	84.3%	05/18/16	13,700,000	05/10/16	71.2%	9,750,000	134
33	BSP	Broomfield Corporate Center	Office	Data Center	2002	2007	92,800	Square Feet	100.0%	07/06/16	17,800,000	02/12/16	49.2%	8,750,000	94
34	SMF VI	Abdo Retail Portfolio	Various	Various	Various	Various	49,136	Square Feet	95.7%	06/09/16	11,720,000	Various	74.2%	8,700,000	177
34.01	SMF VI	Six Quebec	Mixed Use	Retail/Office	1949	2006	20,904	Square Feet	100.0%	06/09/16	5,820,000	05/12/16		4,320,307
34.02	SMF VI	136th & Colorado	Retail	Shadow Anchored	2009		15,032	Square Feet	93.9%	06/09/16	4,200,000	05/10/16		3,117,747
34.03	SMF VI	Shadowglen Shopping Center	Retail	Shadow Anchored	1972		13,200	Square Feet	90.9%	06/09/16	1,700,000	05/23/16		1,261,945
35	GACC	Somerset Apartments San Antonio	Multifamily	Garden	1968	2015	241	Units	93.4%	03/15/16	12,300,000	12/04/15	69.1%	8,500,000	35,270
36	JPMCB	Best Western Plus Austin Central	Hotel	Limited Service	1981	2002	137	Rooms	67.1%	09/30/15	13,000,000	11/01/15	63.8%	8,350,000	60,949
37	SMF VI	Kohl’s Wichita Falls	Retail	Freestanding	1992	2005	110,763	Square Feet	100.0%	07/06/16	11,880,000	02/23/16	67.3%	8,000,000	72
38	JPMCB	Hampton Inn & Suites Adairsville	Hotel	Limited Service	2013		79	Rooms	76.4%	12/31/15	10,300,000	11/10/15	68.4%	7,100,000	89,873
39	GACC	Space Coast Portfolio	Various	Various	Various	Various	42,534 Square Feet / 36 Units	Square Feet/Units	100.0%	03/31/16	9,000,000	Various	74.5%	6,750,000	Various
39.01	GACC	Galleria Executive Plaza	Office	Suburban	1986	2006	42,534	Square Feet	100.0%	03/31/16	5,700,000	09/22/15		4,275,000
39.02	GACC	Satellite Arms Apartments	Multifamily	Garden	1965	2013	36	Units	100.0%	03/31/16	3,300,000	09/21/15		2,475,000
40	JPMCB	Starkville	Multifamily	Garden	2004-2005		306	Units	99.0%	02/01/16	9,600,000	01/22/16	68.5%	6,600,000	21,569
41	GACC	Holiday Inn Express Kanab	Hotel	Limited Service	2008	2015	79	Rooms	82.8%	03/31/16	11,000,000	02/01/16	59.0%	6,500,000	82,278
42	SMF VI	Hampton Inn – Beaumont	Hotel	Limited Service	1999	2016	121	Rooms	72.1%	02/29/16	7,800,000	04/13/16	69.9%	5,450,000	45,041
43	GACC	6627 Maple	Industrial	Warehouse/Distribution	1956	2015	43,635	Square Feet	100.0%	07/06/16	7,000,000	10/09/15	64.3%	4,500,000	103
44	SMF VI	Destiny Phoenix West	Manufactured Housing	Manufactured Housing	1986		284	Pads	70.0%	03/01/16	6,550,000	05/13/16	66.8%	4,375,000	15,405
45	BSP	11264 Corliss Avenue	Industrial	Warehouse	1977	2015	145,000	Square Feet	100.0%	07/06/16	5,800,000	10/12/15	69.9%	4,100,000	28
46	GACC	Holiday Inn Express Clermont	Hotel	Limited Service	1999	2013	69	Rooms	65.5%	03/31/16	6,400,000	01/01/17	62.2%	4,000,000	57,971
47	SMF VI	North Kent Shopping Center	Retail	Anchored	1969	2003	94,400	Square Feet	89.4%	04/01/16	4,320,000	04/28/16	63.0%	2,725,000	29

ANNEX A-1 

				Current						Net
			Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO
Loan #	Seller(1)	Property Name	Balance ($)(6)(7)	per Unit ($)	Pool Balance	Loan	Borrower(8)	Rate %(9)	Fee %(9)	Rate %(9)	Accrual Type	Service ($)(10)(11)	Service ($)(11)	Note Date	Payment Date	Last IO Payment
1	JPMCB	Opry Mills	80,000,000	321	8.5%	No	Yes - Group 1	4.09200	0.01582	4.07619	Actual/360	276,588.89	3,319,066.67	06/02/16	08/01/16
2	JPMCB	Center 21	80,000,000	236	8.5%	No	Yes - Group 3	4.14000	0.01190	4.12810	Actual/360	279,833.33	3,358,000.00	06/24/16	08/01/16
3	JPMCB	693 Fifth Avenue	65,000,000	2,590	6.9%	No	No	3.96600	0.01190	3.95410	Actual/360	341,874.86	4,102,498.32	06/10/16	08/01/16	07/01/18
4	JPMCB	Marriott Atlanta Buckhead	50,500,000	144,699	5.4%	No	No	4.30000	0.01582	4.28419	Actual/360	249,910.08	2,998,920.96	06/24/16	08/01/16	07/01/19
5	JPMCB	100 East Pratt	50,400,000	167	5.4%	No	Yes - Group 2	4.67000	0.01190	4.65810	Actual/360	260,485.44	3,125,825.28	03/31/16	05/06/16	04/06/21
6	JPMCB	The Shops at Crystals	50,000,000	1,459	5.3%	No	Yes - Group 1	3.74400	0.01190	3.73210	Actual/360	158,166.67	1,898,000.00	06/09/16	08/01/16
7	BSP	Renaissance Center	40,360,000	123	4.3%	No	Yes - Group 2	5.02000	0.01582	5.00419	Actual/360	217,154.80	2,605,857.60	02/11/16	04/06/16	03/06/21
8	JPMCB	650 Poydras	38,300,000	84	4.1%	No	No	4.59752	0.01582	4.58171	Actual/360	196,286.03	2,355,432.36	06/07/16	08/01/16
9	GACC	Hagerstown Premium Outlets	31,000,000	159	3.3%	No	Yes - Group 1	4.25900	0.01582	4.24319	Actual/360	152,664.75	1,831,977.00	01/07/16	03/06/16	02/06/18
10	JPMCB	1000 Parkwood	25,285,000	119	2.7%	No	No	4.55000	0.01582	4.53419	Actual/360	128,867.66	1,546,411.92	05/12/16	07/01/16	06/01/19
11	JPMCB	7083 Hollywood Boulevard	21,700,000	264	2.3%	No	Yes - Group 3	4.14000	0.01582	4.12419	Actual/360	75,904.79	910,857.50	06/24/16	08/01/16
12	BSP	700 17th Street	21,000,000	115	2.2%	No	No	4.89000	0.01582	4.87419	Actual/360	111,325.00	1,335,900.00	06/06/16	07/06/16	06/06/18
13	JPMCB	Four Penn Center	20,925,000	132	2.2%	No	No	4.67500	0.01190	4.66310	Actual/360	108,210.76	1,298,529.12	04/08/16	06/01/16	05/01/21
14	BSP	Aloft Milwaukee	19,977,568	124,860	2.1%	No	No	5.37000	0.01582	5.35419	Actual/360	111,931.91	1,343,182.92	05/18/16	07/06/16
15	JPMCB	Renaissance Providence Downtown Hotel	19,908,869	164,687	2.1%	No	No	5.00000	0.02190	4.97810	Actual/360	107,364.32	1,288,371.84	02/09/16	04/01/16
16	BSP	Springhill Suites Norfolk & Residence Inn Chesapeake	19,717,217	78,243	2.1%	No	No	5.80000	0.01582	5.78419	Actual/360	127,972.50	1,535,670.03	05/10/16	07/06/16
16.01	BSP	Residence Inn Chesapeake	11,363,901		1.2%
16.02	BSP	Springhill Suites Norfolk	8,353,316		0.9%
17	BSP	RC Shoppes	16,250,000	372	1.7%	No	No	5.10000	0.01582	5.08419	Actual/360	88,229.34	1,058,752.08	05/10/16	07/06/16	06/06/19
18	SMF VI	Hotel Tybee	15,973,539	76,796	1.7%	No	No	5.10200	0.04582	5.05619	Actual/360	94,487.71	1,133,852.52	05/16/16	07/06/16
19	BSP	K&G Marketplace	15,650,000	532	1.7%	No	No	5.07000	0.01582	5.05419	Actual/360	84,683.38	1,016,200.56	12/16/15	02/06/16	01/06/19
20	BSP	2000 Glades Road	15,000,000	253	1.6%	No	No	5.10000	0.01582	5.08419	Actual/360	81,442.47	977,309.64	05/26/16	07/06/16	12/06/17
21	GACC	Waltonwood at University	14,904,718	122,170	1.6%	No	No	4.63000	0.01582	4.61419	Actual/360	77,165.82	925,989.84	01/29/16	03/06/16
22	SMF VI	Grass Valley Shopping Center	14,750,000	96	1.6%	No	No	4.52000	0.01582	4.50419	Actual/360	74,911.47	898,937.64	06/10/16	08/06/16
23	BSP	Gateway of Grand Blanc	14,550,000	66,136	1.5%	No	No	4.74000	0.06332	4.67669	Actual/360	75,812.01	909,744.12	06/02/16	07/06/16	06/06/17
24	SMF VI	TBC Place	13,950,000	78	1.5%	No	Yes - Group 4	4.58800	0.01582	4.57219	Actual/360	71,413.88	856,966.56	05/26/16	07/06/16	06/06/21
25	SMF VI	Dollar General Portfolio	13,200,000	61	1.4%	No	No	4.97000	0.01582	4.95419	Actual/360	70,618.63	847,423.56	06/21/16	08/06/16
25.01	SMF VI	4180 State Route 133	640,994		0.1%
25.02	SMF VI	1345 1st Street	573,913		0.1%
25.03	SMF VI	125 East Main Street	573,913		0.1%
25.04	SMF VI	835 7th Street	559,006		0.1%
25.05	SMF VI	747 Wooster Road North	551,553		0.1%
25.06	SMF VI	1350 Grandview Road	551,553		0.1%
25.07	SMF VI	3626 Cleveland Avenue South	551,553		0.1%
25.08	SMF VI	10787 Ensley Drive Northeast	537,716		0.1%
25.09	SMF VI	1622 Cleveland Road	536,646		0.1%
25.10	SMF VI	120 Plum Street North	529,193		0.1%
25.11	SMF VI	477 Oberlin Elyria Road	529,193		0.1%
25.12	SMF VI	5626 US Route 6	514,286		0.1%
25.13	SMF VI	18005 State Route 78	514,286		0.1%
25.14	SMF VI	8990 United Lane	499,379		0.1%
25.15	SMF VI	11180 Chardon Road	499,379		0.1%
25.16	SMF VI	3274 Winfield Road	499,379		0.1%
25.17	SMF VI	1016 East State Street	484,472		0.1%
25.18	SMF VI	3881 Columbus Road	481,034		0.1%
25.19	SMF VI	555 South Street Southeast	479,387		0.1%
25.20	SMF VI	223 East Kiracofe Avenue	477,019		0.1%
25.21	SMF VI	10891 West Main Street	469,565		0.0%
25.22	SMF VI	25 West Buckeye Street	469,565		0.0%
25.23	SMF VI	115 Citizens Parkway	462,112		0.0%
25.24	SMF VI	662 West Main Street	372,671		0.0%
25.25	SMF VI	330 East Main Street	298,137		0.0%
25.26	SMF VI	707 West Emmitt Avenue	290,683		0.0%
25.27	SMF VI	6711 Gilead Street	253,416		0.0%
26	GACC	Autumn Park Apartments	12,487,500	43,359	1.3%	No	No	4.71000	0.07332	4.63669	Actual/360	64,839.97	778,079.64	12/18/15	02/06/16	01/06/19
27	BSP	Decatur Crossing	12,345,985	110	1.3%	No	Yes - Group 2	4.73000	0.01582	4.71419	Actual/360	65,055.31	780,663.72	09/03/15	10/06/15
28	BSP	Hillside Flex Portfolio	11,930,318	61	1.3%	No	No	5.10000	0.01582	5.08419	Actual/360	65,153.97	781,847.64	01/08/16	03/06/16
28.01	BSP	Hills Tech Research Park	6,073,616		0.6%
28.02	BSP	Andover Business Park	5,856,701		0.6%
29	BSP	Camelback Crossing	10,459,200	111	1.1%	No	No	4.84000	0.01582	4.82419	Actual/360	55,128.96	661,547.52	10/27/15	12/06/15	11/06/20
30	JPMCB	417-425 North Eighth Street	9,984,268	99	1.1%	No	No	4.89000	0.05582	4.83419	Actual/360	53,250.46	639,005.52	01/11/16	03/01/16
31	GACC	Sierra Forest	9,808,626	36,061	1.0%	No	No	5.13000	0.08332	5.04669	Actual/360	53,618.69	643,424.28	03/09/16	05/06/16
32	SMF VI	Centre at Culpeper	9,750,000	134	1.0%	No	Yes - Group 4	4.51800	0.01582	4.50219	Actual/360	49,506.15	594,073.80	05/26/16	07/06/16	06/06/21
33	BSP	Broomfield Corporate Center	8,750,000	94	0.9%	No	No	4.37340	0.01582	4.35759	Actual/360	32,332.28	387,987.36	03/10/16	05/06/16
34	SMF VI	Abdo Retail Portfolio	8,700,000	177	0.9%	No	No	4.90000	0.01582	4.88419	Actual/360	46,173.22	554,078.64	06/13/16	08/06/16	07/06/17
34.01	SMF VI	Six Quebec	4,320,307		0.5%
34.02	SMF VI	136th & Colorado	3,117,747		0.3%
34.03	SMF VI	Shadowglen Shopping Center	1,261,945		0.1%
35	GACC	Somerset Apartments San Antonio	8,500,000	35,270	0.9%	No	No	4.66000	0.01582	4.64419	Actual/360	43,880.09	526,561.08	12/23/15	02/06/16	01/06/21
36	JPMCB	Best Western Plus Austin Central	8,290,153	60,512	0.9%	No	No	4.88400	0.01582	4.86819	Actual/360	44,234.51	530,814.12	12/11/15	02/01/16
37	SMF VI	Kohl’s Wichita Falls	7,990,473	72	0.9%	No	No	5.04800	0.01582	5.03219	Actual/360	43,180.72	518,168.64	05/19/16	07/06/16
38	JPMCB	Hampton Inn & Suites Adairsville	7,049,770	89,238	0.8%	No	No	4.95000	0.01582	4.93419	Actual/360	37,897.67	454,772.04	12/30/15	02/01/16
39	GACC	Space Coast Portfolio	6,702,057	Various	0.7%	No	No	4.93000	0.08332	4.84669	Actual/360	35,947.24	431,366.88	12/07/15	02/06/16
39.01	GACC	Galleria Executive Plaza	4,244,636		0.5%
39.02	GACC	Satellite Arms Apartments	2,457,421		0.3%
40	JPMCB	Starkville	6,577,484	21,495	0.7%	No	No	5.10000	0.01582	5.08419	Actual/360	35,834.69	430,016.28	03/03/16	05/01/16
41	GACC	Holiday Inn Express Kanab	6,485,100	82,090	0.7%	No	No	4.95000	0.08332	4.86669	Actual/360	34,695.05	416,340.60	05/02/16	06/06/16
42	SMF VI	Hampton Inn – Beaumont	5,450,000	45,041	0.6%	No	No	6.30500	0.01582	6.28919	Actual/360	33,751.78	405,021.36	05/17/16	07/06/16	12/06/18
43	GACC	6627 Maple	4,500,000	103	0.5%	No	No	4.45000	0.01582	4.43419	Actual/360	22,667.34	272,008.08	04/11/16	06/06/16	05/06/17
44	SMF VI	Destiny Phoenix West	4,375,000	15,405	0.5%	No	No	4.79000	0.06582	4.72419	Actual/360	25,043.39	300,520.68	06/09/16	08/06/16
45	BSP	11264 Corliss Avenue	4,054,781	28	0.4%	No	No	5.25000	0.01582	5.23419	Actual/360	24,569.16	294,829.92	11/23/15	01/06/16
46	GACC	Holiday Inn Express Clermont	3,983,351	57,730	0.4%	No	No	5.43000	0.01582	5.41419	Actual/360	22,536.20	270,434.40	02/23/16	04/06/16
47	SMF VI	North Kent Shopping Center	2,720,733	29	0.3%	No	No	5.46500	0.01582	5.44919	Actual/360	16,676.97	200,123.64	06/01/16	07/06/16

ANNEX A-1 

			Partial IO Loan	Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity	Maturity	Prepayment
Loan #	Seller(1)	Property Name	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date	ARD Loan	Mat Date	Balance ($)(6)	LTV %(4)	Provision (Payments)(12)
1	JPMCB	Opry Mills		120	0	120	0	1	0	0	07/01/26	No		80,000,000	50.8%	L(24),Def(89),O(7)
2	JPMCB	Center 21		120	0	120	0	1	0	5 (Twice per year)	07/01/26	No		80,000,000	59.3%	L(24),Def(92),O(4)
3	JPMCB	693 Fifth Avenue	08/01/18	120	300	24	0	1	0	0	07/01/26	No		50,996,968	37.4%	L(25),Grtr1%orYM(91),O(4)
4	JPMCB	Marriott Atlanta Buckhead	08/01/19	120	360	36	0	1	0	0	07/01/26	No		44,003,720	56.4%	L(25),Grtr1%orYM(88),O(7)
5	JPMCB	100 East Pratt	05/06/21	117	360	60	3	6	0	0	04/06/26	No		46,245,517	53.9%	L(27),Def(89),O(4)
6	JPMCB	The Shops at Crystals		120	0	120	0	1	0	0	07/01/26	No		50,000,000	34.8%	L(24),Def(89),O(7)
7	BSP	Renaissance Center	04/06/21	116	360	60	4	6	0	0	03/06/26	No		37,234,637	58.9%	L(28),Def(88),O(4)
8	JPMCB	650 Poydras		120	360	0	0	1	0	0	07/01/26	No		31,068,184	58.2%	L(24),Def(93),O(3)
9	GACC	Hagerstown Premium Outlets	03/06/18	115	360	24	5	6	5	0	02/06/26	No		26,300,979	43.6%	L(29),Def(84),O(7)
10	JPMCB	1000 Parkwood	07/01/19	119	360	36	1	1	0	0	06/01/26	No		22,160,564	56.5%	L(25),Def(92),O(3)
11	JPMCB	7083 Hollywood Boulevard		120	0	120	0	1	0	5 (Twice per year)	07/01/26	No		21,700,000	51.4%	L(24),Def(92),O(4)
12	BSP	700 17th Street	07/06/18	119	360	24	1	6	0	0	06/06/26	No		18,120,429	45.5%	L(25),Def(91),O(4)
13	JPMCB	Four Penn Center	06/01/21	118	360	60	2	1	5	5	05/01/26	No		19,202,072	68.8%	L(26),Def(90),O(4)
14	BSP	Aloft Milwaukee		119	359	0	1	6	0	0	06/06/26	No		16,637,984	53.0%	L(25),Def(91),O(4)
15	JPMCB	Renaissance Providence Downtown Hotel		116	356	0	4	1	0	0	03/01/26	No		16,443,496	50.7%	L(25),Grtr1%orYM(91),O(4)
16	BSP	Springhill Suites Norfolk & Residence Inn Chesapeake		119	299	0	1	6	0	0	06/06/26	No		14,593,623	40.5%	L(25),Def(91),O(4)
16.01	BSP	Residence Inn Chesapeake												8,410,948
16.02	BSP	Springhill Suites Norfolk												6,182,675
17	BSP	RC Shoppes	07/06/19	119	360	36	1	6	0	0	06/06/26	No		14,417,739	64.1%	L(25),Def(91),O(4)
18	SMF VI	Hotel Tybee		119	299	0	1	6	0	0	06/06/26	No		12,006,500	52.2%	L(25),Def(90),O(5)
19	BSP	K&G Marketplace	02/06/19	114	360	36	6	6	0	0	01/06/26	No		13,874,928	54.0%	Grtr1%orYM(35),Def(81),O(4)
20	BSP	2000 Glades Road	01/06/18	119	360	18	1	6	0	0	06/06/26	No		12,856,587	68.0%	L(25),DeforGrtr1%orYM(91),O(4)
21	GACC	Waltonwood at University		115	355	0	5	6	0	0	02/06/26	No		12,180,921	51.8%	L(29),Def(87),O(4)
22	SMF VI	Grass Valley Shopping Center		120	360	0	0	6	0	0	07/06/26	No		11,933,238	58.2%	L(5),Grtr1%orYM(111),O(4)
23	BSP	Gateway of Grand Blanc	07/06/17	119	360	12	1	6	0	0	06/06/26	No		12,190,374	58.0%	L(25),Def(91),O(4)
24	SMF VI	TBC Place	07/06/21	119	360	60	1	6	0	0	06/06/26	No		12,783,420	60.9%	L(25),DeforGrtr1%orYM(89),O(6)
25	SMF VI	Dollar General Portfolio		120	360	0	0	6	0	0	07/06/26	No		10,841,660	61.2%	L(12),Grtr1%orYM(104),O(4)
25.01	SMF VI	4180 State Route 133												526,472
25.02	SMF VI	1345 1st Street												471,377
25.03	SMF VI	125 East Main Street												471,377
25.04	SMF VI	835 7th Street												459,133
25.05	SMF VI	747 Wooster Road North												453,011
25.06	SMF VI	1350 Grandview Road												453,011
25.07	SMF VI	3626 Cleveland Avenue South												453,011
25.08	SMF VI	10787 Ensley Drive Northeast												441,646
25.09	SMF VI	1622 Cleveland Road												440,768
25.10	SMF VI	120 Plum Street North												434,646
25.11	SMF VI	477 Oberlin Elyria Road												434,646
25.12	SMF VI	5626 US Route 6												422,402
25.13	SMF VI	18005 State Route 78												422,402
25.14	SMF VI	8990 United Lane												410,159
25.15	SMF VI	11180 Chardon Road												410,159
25.16	SMF VI	3274 Winfield Road												410,159
25.17	SMF VI	1016 East State Street												397,915
25.18	SMF VI	3881 Columbus Road												395,091
25.19	SMF VI	555 South Street Southeast												393,738
25.20	SMF VI	223 East Kiracofe Avenue												391,793
25.21	SMF VI	10891 West Main Street												385,672
25.22	SMF VI	25 West Buckeye Street												385,672
25.23	SMF VI	115 Citizens Parkway												379,550
25.24	SMF VI	662 West Main Street												306,089
25.25	SMF VI	330 East Main Street												244,871
25.26	SMF VI	707 West Emmitt Avenue												238,749
25.27	SMF VI	6711 Gilead Street												208,140
26	GACC	Autumn Park Apartments	02/06/19	114	360	36	6	6	0	0	01/06/26	No		10,983,404	66.0%	L(24),Grtr2%orYM(92),O(4)
27	BSP	Decatur Crossing		110	350	0	10	6	0	0	09/06/25	No		10,186,119	58.9%	L(34),Def(84),O(2)
28	BSP	Hillside Flex Portfolio		115	355	0	5	6	5	0	02/06/26	No		9,897,565	60.0%	L(29),Def(84),O(7)
28.01	BSP	Hills Tech Research Park												5,038,760
28.02	BSP	Andover Business Park												4,858,805
29	BSP	Camelback Crossing	12/06/20	112	360	60	8	6	0	0	11/06/25	No		9,621,927	65.7%	L(32),Def(84),O(4)
30	JPMCB	417-425 North Eighth Street		115	355	0	5	1	0	0	02/01/26	No		8,228,443	60.6%	L(25),Grtr1%orYM(93),O(2)
31	GACC	Sierra Forest		117	357	0	3	6	0	0	04/06/26	No		8,125,402	61.1%	L(27),Def(89),O(4)
32	SMF VI	Centre at Culpeper	07/06/21	119	360	60	1	6	0	0	06/06/26	No		8,924,666	65.1%	L(25),DeforGrtr1%orYM(89),O(6)
33	BSP	Broomfield Corporate Center		117	0	120	3	6	5	0	04/06/26	No		8,750,000	49.2%	L(27),Def(88),O(5)
34	SMF VI	Abdo Retail Portfolio	08/06/17	120	360	12	0	6	0	0	07/06/26	No		7,323,954	62.5%	L(24),Def(92),O(4)
34.01	SMF VI	Six Quebec												3,636,981
34.02	SMF VI	136th & Colorado												2,624,625
34.03	SMF VI	Shadowglen Shopping Center												1,062,348
35	GACC	Somerset Apartments San Antonio	02/06/21	114	360	60	6	6	0	0	01/06/26	No		7,797,618	63.4%	L(30),Def(85),O(5)
36	JPMCB	Best Western Plus Austin Central		114	354	0	6	1	0	0	01/01/26	No		6,839,136	52.6%	L(25),Grtr1%orYM(92),O(3)
37	SMF VI	Kohl’s Wichita Falls		127	359	0	1	6	0	0	02/06/27	No		6,466,074	54.4%	L(25),Def(99),O(4)
38	JPMCB	Hampton Inn & Suites Adairsville		114	354	0	6	1	0	0	01/01/26	No		5,827,976	56.6%	L(30),Def(87),O(3)
39	GACC	Space Coast Portfolio		54	354	0	6	6	0	0	01/06/21	No		6,219,287	69.1%	L(30),Def(26),O(4)
39.01	GACC	Galleria Executive Plaza												3,938,882
39.02	GACC	Satellite Arms Apartments												2,280,405
40	JPMCB	Starkville		117	357	0	3	1	0	0	04/01/26	No		5,443,582	56.7%	L(27),Def(90),O(3)
41	GACC	Holiday Inn Express Kanab		118	358	0	2	6	0	0	05/06/26	No		5,335,290	48.5%	L(26),Def(90),O(4)
42	SMF VI	Hampton Inn – Beaumont	01/06/19	59	360	30	1	6	0	0	06/06/21	No		5,297,450	67.9%	L(25),Def(31),O(4)
43	GACC	6627 Maple	06/06/17	118	360	12	2	6	0	0	05/06/26	No		3,737,535	53.4%	L(26),Def(89),O(5)
44	SMF VI	Destiny Phoenix West		120	300	0	0	6	0	0	07/06/26	No		3,245,973	49.6%	L(24),Def(92),O(4)
45	BSP	11264 Corliss Avenue		113	293	0	7	6	0	0	12/06/25	No		3,093,746	53.3%	L(31),Def(83),O(6)
46	GACC	Holiday Inn Express Clermont		116	356	0	4	6	0	0	03/06/26	No		3,334,234	52.1%	L(28),Def(88),O(4)
47	SMF VI	North Kent Shopping Center		119	299	0	1	6	0	0	06/06/26	No		2,071,499	48.0%	L(25),Def(90),O(5)

ANNEX A-1 

			HISTORICAL FINANCIALS(13)
			2013	2013	2013	2014	2014	2014	2015	2015	2015	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
1	JPMCB	Opry Mills	49,127,199	14,625,041	34,502,158	50,063,915	15,076,680	34,987,235	51,734,040	15,026,181	36,707,859	51,765,862	14,870,712	36,895,150	01/31/16
2	JPMCB	Center 21	19,177,341	8,183,102	10,994,239	20,721,990	8,551,773	12,170,217	20,216,275	8,817,110	11,399,165	20,515,971	9,039,124	11,476,847	03/31/16
3	JPMCB	693 Fifth Avenue				8,701,285	3,798,967	4,902,318	18,736,883	4,528,682	14,208,201	19,303,224	4,712,493	14,590,731	03/31/16
4	JPMCB	Marriott Atlanta Buckhead	20,684,367	16,534,329	4,150,038	21,873,461	17,047,231	4,826,230	23,520,950	17,906,640	5,614,309	24,358,209	18,471,815	5,886,394	04/30/16
5	JPMCB	100 East Pratt	27,309,331	11,839,424	15,469,907	26,090,048	12,093,106	13,996,942	26,954,931	12,004,504	14,950,426	26,764,228	11,827,676	14,936,552	02/29/16
6	JPMCB	The Shops at Crystals	58,100,295	18,045,943	40,054,352	62,646,345	19,004,031	43,642,314	65,203,201	18,826,390	46,376,811
7	BSP	Renaissance Center	14,162,783	5,920,493	8,242,290	14,244,265	5,722,803	8,521,462	14,708,853	5,958,563	8,750,290	14,253,513	5,739,365	8,514,148	04/30/16
8	JPMCB	650 Poydras	8,261,242	3,859,944	4,401,298	8,713,510	4,034,726	4,678,784	8,502,897	3,875,053	4,627,844	8,516,844	3,923,876	4,592,968	02/29/16
9	GACC	Hagerstown Premium Outlets	15,029,875	4,737,140	10,292,735	15,977,634	4,932,414	11,045,220	15,740,295	4,539,055	11,201,240	15,662,335	4,625,296	11,037,039	05/31/16
10	JPMCB	1000 Parkwood	3,052,524	1,448,398	1,604,126	3,866,604	1,723,552	2,143,052	4,160,933	1,760,862	2,400,071	4,172,838	1,702,552	2,470,286	05/31/16
11	JPMCB	7083 Hollywood Boulevard	2,766,600	1,221,100	1,545,500	3,323,400	1,249,300	2,074,100	3,711,100	1,449,600	2,261,500	3,806,860	1,409,805	2,397,055	03/31/16
12	BSP	700 17th Street	2,805,627	1,894,199	911,428	2,976,282	1,875,834	1,100,448	3,552,381	2,002,879	1,549,502	3,711,493	1,999,148	1,712,345	04/30/16
13	JPMCB	Four Penn Center	12,477,029	6,021,206	6,455,823	12,465,807	5,257,582	7,208,225	12,428,480	5,182,952	7,245,528	12,440,422	5,201,264	7,239,158	02/29/16
14	BSP	Aloft Milwaukee	6,986,465	5,191,288	1,795,177	7,289,437	5,334,142	1,955,295	7,745,166	5,704,884	2,040,282	7,883,793	5,719,450	2,164,343	03/31/16
15	JPMCB	Renaissance Providence Downtown Hotel	14,083,687	10,293,062	3,790,625	15,145,356	10,731,925	4,413,431	15,473,325	10,958,909	4,514,416	15,884,844	11,149,780	4,735,064	04/30/16
16	BSP	Springhill Suites Norfolk & Residence Inn Chesapeake	6,448,450	4,564,700	1,883,750	7,091,491	4,854,123	2,237,368	7,396,474	4,865,694	2,530,780	7,790,719	4,936,106	2,854,613	04/30/16
16.01	BSP	Residence Inn Chesapeake	3,326,944	2,191,828	1,135,116	3,834,819	2,446,452	1,388,367	3,781,101	2,359,419	1,421,682	4,093,007	2,416,595	1,676,412	04/30/16
16.02	BSP	Springhill Suites Norfolk	3,121,506	2,372,872	748,634	3,256,672	2,407,671	849,001	3,615,373	2,506,275	1,109,098	3,697,712	2,519,510	1,178,202	04/30/16
17	BSP	RC Shoppes	2,151,236	708,733	1,442,503	2,114,933	714,325	1,400,608	1,957,428	779,986	1,177,442	1,947,005	688,996	1,258,009	02/29/16
18	SMF VI	Hotel Tybee	5,964,083	4,559,259	1,404,824				5,632,228	2,971,559	2,660,669	5,933,210	3,111,331	2,821,879	03/31/16
19	BSP	K&G Marketplace	1,280,697	215,826	1,064,872	1,309,312	231,821	1,077,490	1,322,982	241,146	1,081,836	1,396,371	241,037	1,155,334	04/30/16
20	BSP	2000 Glades Road	2,055,162	825,063	1,230,099	2,014,857	775,574	1,239,283	2,017,316	816,561	1,200,755	1,953,129	794,337	1,158,792	03/31/16
21	GACC	Waltonwood at University	3,046,305	1,408,836	1,637,469	3,033,790	1,487,254	1,546,536	3,112,543	1,583,115	1,529,428	3,285,772	1,627,840	1,657,932	05/31/16
22	SMF VI	Grass Valley Shopping Center	1,676,259	408,068	1,268,191	1,724,283	421,233	1,303,050	1,761,699	425,388	1,336,311	1,839,479	418,274	1,421,205	02/29/16
23	BSP	Gateway of Grand Blanc	2,342,326	1,057,604	1,284,722	2,451,257	1,043,890	1,407,367	2,483,262	1,027,475	1,455,787	2,552,824	1,058,412	1,494,412	04/30/16
24	SMF VI	TBC Place	1,507,271	677,716	829,555	1,467,575	681,170	786,405
25	SMF VI	Dollar General Portfolio				1,765,991	430,371	1,335,620	1,928,921	541,189	1,387,732
25.01	SMF VI	4180 State Route 133
25.02	SMF VI	1345 1st Street
25.03	SMF VI	125 East Main Street
25.04	SMF VI	835 7th Street
25.05	SMF VI	747 Wooster Road North
25.06	SMF VI	1350 Grandview Road
25.07	SMF VI	3626 Cleveland Avenue South
25.08	SMF VI	10787 Ensley Drive Northeast
25.09	SMF VI	1622 Cleveland Road
25.10	SMF VI	120 Plum Street North
25.11	SMF VI	477 Oberlin Elyria Road
25.12	SMF VI	5626 US Route 6
25.13	SMF VI	18005 State Route 78
25.14	SMF VI	8990 United Lane
25.15	SMF VI	11180 Chardon Road
25.16	SMF VI	3274 Winfield Road
25.17	SMF VI	1016 East State Street
25.18	SMF VI	3881 Columbus Road
25.19	SMF VI	555 South Street Southeast
25.20	SMF VI	223 East Kiracofe Avenue
25.21	SMF VI	10891 West Main Street
25.22	SMF VI	25 West Buckeye Street
25.23	SMF VI	115 Citizens Parkway
25.24	SMF VI	662 West Main Street
25.25	SMF VI	330 East Main Street
25.26	SMF VI	707 West Emmitt Avenue
25.27	SMF VI	6711 Gilead Street
26	GACC	Autumn Park Apartments	2,578,444	1,241,897	1,336,547	2,332,036	1,248,154	1,083,882	2,461,091	1,143,321	1,317,770	2,422,265	1,135,770	1,286,496	03/31/16
27	BSP	Decatur Crossing	883,256	274,517	608,739	1,201,260	342,551	858,709	1,364,380	372,335	992,045	1,462,995	371,956	1,091,039	02/29/16
28	BSP	Hillside Flex Portfolio	1,689,837	551,422	1,138,415	1,604,872	577,055	1,027,817	1,799,045	466,658	1,332,387	1,729,897	459,665	1,270,232	03/31/16
28.01	BSP	Hills Tech Research Park	957,787	321,188	636,599	1,016,442	321,599	694,843	1,052,079	306,420	745,659	984,177	288,408	695,769	03/31/16
28.02	BSP	Andover Business Park	732,050	230,234	501,816	588,430	255,456	332,974	746,966	160,238	586,728	745,720	171,257	574,463	03/31/16
29	BSP	Camelback Crossing	1,481,578	472,559	1,009,019	1,486,818	469,988	1,016,830	1,388,468	478,285	910,183	1,433,160	467,717	965,443	04/30/16
30	JPMCB	417-425 North Eighth Street	1,309,878	624,234	685,644	1,345,221	662,258	682,963				1,268,963	649,645	619,318	03/31/16
31	GACC	Sierra Forest	1,812,105	703,128	1,108,977	1,725,414	599,140	1,126,274	1,917,564	689,043	1,228,521
32	SMF VI	Centre at Culpeper	1,291,277	234,170	1,057,107	1,256,091	255,212	1,000,879	1,323,993	244,585	1,079,408	1,346,812	256,247	1,090,565	03/31/16
33	BSP	Broomfield Corporate Center	1,585,038	465,582	1,119,455	1,583,714	460,965	1,122,749	1,521,986	420,357	1,101,629
34	SMF VI	Abdo Retail Portfolio	1,147,998	475,765	672,233	1,303,577	547,259	756,318	1,415,667	562,939	852,728
34.01	SMF VI	Six Quebec	678,283	318,089	360,194	762,189	376,970	385,220	824,887	377,503	447,384
34.02	SMF VI	136th & Colorado	269,857	99,239	170,618	345,733	101,135	244,598	416,086	116,073	300,013
34.03	SMF VI	Shadowglen Shopping Center	199,858	58,437	141,421	195,655	69,154	126,501	174,694	69,363	105,331
35	GACC	Somerset Apartments San Antonio							1,918,245	1,273,462	644,783	2,034,545	1,305,487	729,058	03/31/16
36	JPMCB	Best Western Plus Austin Central	2,225,512	1,400,365	825,147	2,443,169	1,429,082	1,014,087	2,986,501	1,646,021	1,340,480
37	SMF VI	Kohl’s Wichita Falls
38	JPMCB	Hampton Inn & Suites Adairsville				2,190,229	1,329,301	860,929	2,370,462	1,408,134	962,327
39	GACC	Space Coast Portfolio				910,368	297,118	613,250	965,385	304,222	661,163	978,732	308,400	670,332	03/31/16
39.01	GACC	Galleria Executive Plaza	519,562	205,930	313,632	614,707	201,927	412,780	633,889	193,528	440,361	636,155	186,638	449,517	03/31/16
39.02	GACC	Satellite Arms Apartments				295,661	95,191	200,470	331,496	110,695	220,801	342,577	121,762	220,815	03/31/16
40	JPMCB	Starkville	1,022,778	345,020	677,758	933,285	324,153	609,132	947,601	325,150	622,450
41	GACC	Holiday Inn Express Kanab	2,257,334	1,415,498	841,836	2,544,949	1,609,257	935,692	3,010,512	1,822,957	1,187,555	3,078,248	1,847,349	1,230,899	03/31/16
42	SMF VI	Hampton Inn – Beaumont	2,406,239	1,915,219	491,020	2,590,967	2,034,542	556,425	2,900,188	2,191,332	708,856	2,902,797	2,169,756	733,041	02/29/16
43	GACC	6627 Maple
44	SMF VI	Destiny Phoenix West	1,050,721	657,972	392,749	1,138,822	721,001	417,822	1,146,387	722,108	424,279	1,160,354	719,751	440,604	02/29/16
45	BSP	11264 Corliss Avenue	557,600	195,535	362,066	567,518	198,211	369,307	515,103	202,235	312,868	621,211	202,235	418,976	03/31/16
46	GACC	Holiday Inn Express Clermont	1,379,103	1,074,880	304,223	1,648,806	1,150,961	497,845	1,822,821	1,241,975	580,846	1,807,845	1,224,946	582,899	03/31/16
47	SMF VI	North Kent Shopping Center	738,733	338,643	400,090	737,285	368,133	369,152	782,866	373,642	409,224	762,466	395,092	367,374	04/30/16

ANNEX A-1 

			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	Occupancy %	Revenues ($)(3)	Expenses ($)	NOI ($)(3)(14)	Items ($)(14)	NCF ($)(3)(14)	NOI DSCR(15)	DSCR(15)	Debt Yield %	Debt Yield %	Title Type	Expiration	Extension Terms	PML %
1	JPMCB	Opry Mills	95.0%	52,975,528	15,212,634	37,762,894	1,488,609	36,274,285	2.43	2.33	10.1%	9.7%	Fee
2	JPMCB	Center 21	95.0%	25,123,345	9,339,732	15,783,613	2,037,050	13,746,563	2.31	2.01	9.7%	8.4%	Fee			15%
3	JPMCB	693 Fifth Avenue	86.9%	20,153,750	4,235,787	15,917,963	206,811	15,711,152	1.01	1.00	6.4%	6.3%	Fee
4	JPMCB	Marriott Atlanta Buckhead	79.7%	24,358,209	18,498,314	5,859,895	0	5,859,895	1.95	1.95	11.6%	11.6%	Fee
5	JPMCB	100 East Pratt	91.7%	25,662,031	11,861,769	13,800,262	1,148,545	12,651,717	2.02	1.85	12.5%	11.5%	Fee
6	JPMCB	The Shops at Crystals	91.9%	64,805,737	15,337,877	49,467,860	1,857,629	47,610,231	3.41	3.28	12.9%	12.4%	Fee
7	BSP	Renaissance Center	92.0%	13,700,053	6,412,398	7,287,656	738,909	7,098,746	1.60	1.56	10.3%	10.1%	Fee
8	JPMCB	650 Poydras	88.2%	8,531,901	3,916,164	4,615,737	748,654	3,867,083	1.96	1.64	12.1%	10.1%	Fee
9	GACC	Hagerstown Premium Outlets	95.3%	16,370,416	4,999,235	11,371,181	730,254	10,640,926	2.50	2.34	14.8%	13.8%	Fee
10	JPMCB	1000 Parkwood	90.0%	4,516,815	1,886,789	2,630,025	297,402	2,332,623	1.70	1.51	10.4%	9.2%	Fee
11	JPMCB	7083 Hollywood Boulevard	91.8%	3,608,890	1,401,776	2,207,115	172,484	2,034,631	2.42	2.23	10.2%	9.4%	Fee			18%
12	BSP	700 17th Street	91.4%	4,111,590	2,021,615	2,089,975	228,131	1,861,844	1.56	1.39	10.0%	8.9%	Fee
13	JPMCB	Four Penn Center	80.5%	12,208,168	5,247,672	6,960,497	1,193,164	5,767,333	1.63	1.35	10.1%	8.4%	Fee
14	BSP	Aloft Milwaukee	80.0%	7,883,793	5,723,317	2,160,476	0	2,160,476	1.61	1.61	10.8%	10.8%	Fee
15	JPMCB	Renaissance Providence Downtown Hotel	73.6%	15,884,844	11,514,817	4,370,027	0	4,370,027	1.51	1.51	9.8%	9.8%	Fee
16	BSP	Springhill Suites Norfolk & Residence Inn Chesapeake	77.2%	7,770,554	4,933,271	2,837,283	0	2,837,283	1.85	1.85	14.4%	14.4%	Fee
16.01	BSP	Residence Inn Chesapeake	85.5%	4,082,113	2,415,879	1,666,234	0	1,666,234					Fee
16.02	BSP	Springhill Suites Norfolk	69.6%	3,688,441	2,517,393	1,171,048	0	1,171,048					Fee
17	BSP	RC Shoppes	94.0%	2,222,439	818,903	1,403,536	54,214	1,349,322	1.33	1.27	8.6%	8.3%	Fee
18	SMF VI	Hotel Tybee	51.0%	5,984,399	3,905,357	2,079,042	0	2,079,042	1.83	1.83	13.0%	13.0%	Fee
19	BSP	K&G Marketplace	90.7%	1,512,056	246,367	1,265,689	35,318	1,230,371	1.25	1.21	8.1%	7.9%	Fee			8%
20	BSP	2000 Glades Road	89.7%	2,096,066	752,838	1,343,228	146,244	1,271,164	1.37	1.30	9.0%	8.5%	Fee
21	GACC	Waltonwood at University	87.5%	3,530,115	1,573,175	1,956,940	33,184	1,923,756	2.11	2.08	13.1%	12.9%	Fee
22	SMF VI	Grass Valley Shopping Center	92.8%	1,795,150	424,187	1,370,963	123,561	1,247,402	1.53	1.39	9.3%	8.5%	Fee			7%
23	BSP	Gateway of Grand Blanc	95.0%	2,556,693	1,050,257	1,506,436	76,780	1,429,656	1.66	1.57	10.4%	9.8%	Fee
24	SMF VI	TBC Place	89.4%	2,441,854	713,533	1,728,321	115,533	1,612,788	2.02	1.88	12.4%	11.6%	Fee
25	SMF VI	Dollar General Portfolio	94.5%	1,739,855	524,798	1,215,057	108,370	1,106,687	1.43	1.31	9.2%	8.4%	Fee
25.01	SMF VI	4180 State Route 133											Fee
25.02	SMF VI	1345 1st Street											Fee
25.03	SMF VI	125 East Main Street											Fee
25.04	SMF VI	835 7th Street											Fee
25.05	SMF VI	747 Wooster Road North											Fee
25.06	SMF VI	1350 Grandview Road											Fee
25.07	SMF VI	3626 Cleveland Avenue South											Fee
25.08	SMF VI	10787 Ensley Drive Northeast											Fee
25.09	SMF VI	1622 Cleveland Road											Fee
25.10	SMF VI	120 Plum Street North											Fee
25.11	SMF VI	477 Oberlin Elyria Road											Fee
25.12	SMF VI	5626 US Route 6											Fee
25.13	SMF VI	18005 State Route 78											Fee
25.14	SMF VI	8990 United Lane											Fee
25.15	SMF VI	11180 Chardon Road											Fee
25.16	SMF VI	3274 Winfield Road											Fee
25.17	SMF VI	1016 East State Street											Fee
25.18	SMF VI	3881 Columbus Road											Fee
25.19	SMF VI	555 South Street Southeast											Fee
25.20	SMF VI	223 East Kiracofe Avenue											Fee
25.21	SMF VI	10891 West Main Street											Fee
25.22	SMF VI	25 West Buckeye Street											Fee
25.23	SMF VI	115 Citizens Parkway											Fee
25.24	SMF VI	662 West Main Street											Fee
25.25	SMF VI	330 East Main Street											Fee
25.26	SMF VI	707 West Emmitt Avenue											Fee
25.27	SMF VI	6711 Gilead Street											Fee
26	GACC	Autumn Park Apartments	77.6%	2,267,401	1,190,125	1,077,277	79,200	998,077	1.38	1.28	8.6%	8.0%	Fee
27	BSP	Decatur Crossing	92.0%	1,547,588	345,954	1,201,634	102,952	1,108,682	1.54	1.42	9.7%	9.0%	Fee
28	BSP	Hillside Flex Portfolio	89.5%	1,828,497	447,522	1,380,975	135,940	1,245,034	1.77	1.59	11.6%	10.4%	Fee
28.01	BSP	Hills Tech Research Park	87.3%	1,038,871	274,821	764,051	93,380	670,671					Fee
28.02	BSP	Andover Business Park	92.5%	789,626	172,701	616,925	42,560	574,364					Fee
29	BSP	Camelback Crossing	93.3%	1,490,884	560,783	930,101	78,722	851,380	1.41	1.29	8.9%	8.1%	Fee
30	JPMCB	417-425 North Eighth Street	94.4%	1,737,972	683,636	1,054,336	192,239	862,097	1.65	1.35	10.6%	8.6%	Fee
31	GACC	Sierra Forest	85.0%	1,976,934	814,637	1,162,296	79,968	1,082,328	1.81	1.68	11.8%	11.0%	Fee
32	SMF VI	Centre at Culpeper	86.3%	1,333,823	251,396	1,082,427	47,371	1,035,056	1.82	1.74	11.1%	10.6%	Fee
33	BSP	Broomfield Corporate Center	95.0%	1,582,476	418,900	1,163,577	9,280	1,154,297	3.00	2.98	13.3%	13.2%	Fee
34	SMF VI	Abdo Retail Portfolio	93.5%	1,392,847	593,128	799,720	68,348	731,372	1.44	1.32	9.2%	8.4%	Fee
34.01	SMF VI	Six Quebec	93.9%	770,436	397,945	372,491	30,879	341,612					Fee
34.02	SMF VI	136th & Colorado	93.1%	419,058	129,799	289,259	21,209	268,050					Fee
34.03	SMF VI	Shadowglen Shopping Center	92.7%	203,353	65,384	137,969	16,260	121,710					Fee
35	GACC	Somerset Apartments San Antonio	85.5%	2,059,994	1,315,668	744,326	57,120	687,206	1.41	1.31	8.8%	8.1%	Fee
36	JPMCB	Best Western Plus Austin Central	67.1%	2,986,501	1,848,574	1,137,927	0	1,137,927	2.14	2.14	13.7%	13.7%	Fee
37	SMF VI	Kohl’s Wichita Falls	98.0%	727,590	21,009	706,581	10,920	695,661	1.36	1.34	8.8%	8.7%	Fee
38	JPMCB	Hampton Inn & Suites Adairsville	76.4%	2,370,462	1,469,422	901,039	0	901,039	1.98	1.98	12.8%	12.8%	Fee
39	GACC	Space Coast Portfolio	91.7%	983,104	306,102	677,002	69,011	607,991	1.57	1.41	10.1%	9.1%	Fee
39.01	GACC	Galleria Executive Plaza	90.5%	638,218	184,340	453,878	58,211	395,667					Fee
39.02	GACC	Satellite Arms Apartments	94.0%	344,886	121,762	223,124	10,800	212,324					Fee
40	JPMCB	Starkville	92.2%	1,048,013	440,672	607,341	43,230	564,111	1.41	1.31	9.2%	8.6%	Fee
41	GACC	Holiday Inn Express Kanab	77.0%	2,951,215	1,778,920	1,172,295	118,049	1,054,246	2.82	2.53	18.1%	16.3%	Fee
42	SMF VI	Hampton Inn – Beaumont	72.1%	2,884,899	2,220,630	664,269	0	664,269	1.64	1.64	12.2%	12.2%	Fee
43	GACC	6627 Maple	97.5%	734,884	237,716	497,169	26,181	470,988	1.83	1.73	11.0%	10.5%	Fee
44	SMF VI	Destiny Phoenix West	68.8%	1,160,354	700,128	460,227	14,200	446,027	1.53	1.48	10.5%	10.2%	Fee
45	BSP	11264 Corliss Avenue	95.0%	648,052	215,196	432,855	41,982	390,873	1.47	1.33	10.7%	9.6%	Fee
46	GACC	Holiday Inn Express Clermont	65.5%	1,807,750	1,206,846	600,904	72,310	528,594	2.22	1.95	15.1%	13.3%	Fee
47	SMF VI	North Kent Shopping Center	87.1%	733,964	359,287	374,678	68,484	306,194	1.87	1.53	13.8%	11.3%	Fee

ANNEX A-1

			UPFRONT ESCROW(16)
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other	Other Upfront
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)(5)
1	JPMCB	Opry Mills	0	0	0	0	0	0	0	3,943,000	Outstanding TI/LC Reserve
2	JPMCB	Center 21	0	1,500,000	0	0	0	0	0	14,202,311	Outstanding TI/LC Reserve: 11,893,677; Free Rent Reserve: 2,308,634.15
3	JPMCB	693 Fifth Avenue	0	0	0	0	0	0	0	3,327,853	Outstanding TI Reserve: 3,022,059.98; Free Rent Reserve: 305,792.73
4	JPMCB	Marriott Atlanta Buckhead	0	0	0	0	714,632	0	0	1,000,000	REA Holdback
5	JPMCB	100 East Pratt	1,201,053	0	0	0	3,571,156	44,100	0	17,552,053	Outstanding TI/LC Reserve: 13,769,268; Free Rent Reserve: 3,782,785.36
6	JPMCB	The Shops at Crystals	0	0	0	185,000	0	0	0	0
7	BSP	Renaissance Center	0	0	10,000	5,500,000	595,833	35,000	0	1,861,784	Unfunded Obligations Reserve
8	JPMCB	650 Poydras	7,555	0	0	54,833	402,577	0	0	301,729	Outstanding TI Reserve: 249,234; Free Rent Reserve: 52,495.30
9	GACC	Hagerstown Premium Outlets	0	0	0	0	0	0	0	0
10	JPMCB	1000 Parkwood	3,545	0	0	17,725	306,131	0	0	311,456	Outstanding TI Reserve: 259,770; Free Rent Reserve: 51,686
11	JPMCB	7083 Hollywood Boulevard	0	0	0	0	0	0	0	101,221	Free Rent Reserve: 101,221.31
12	BSP	700 17th Street	0	0	0	450,000	122,251	21,353	0	212,150	Free Rent Reserve
13	JPMCB	Four Penn Center	8,710	0	0	0	292,298	0	0	0
14	BSP	Aloft Milwaukee	0	0	2,313	0	0	19,055	0	1,401,113	PIP Reserve: 1,253,030.10; Seasonality Reserve: 148,083.36
15	JPMCB	Renaissance Providence Downtown Hotel	0	0	25,000	0	88,149	0	0	705,504	PIP Reserve
16	BSP	Springhill Suites Norfolk & Residence Inn Chesapeake	0	10,500	0	0	28,690	39,614	0	0
16.01	BSP	Residence Inn Chesapeake
16.02	BSP	Springhill Suites Norfolk
17	BSP	RC Shoppes	0	0	0	150,000	212,865	11,150	0	50,000	Unfunded Obligations Reserve
18	SMF VI	Hotel Tybee	0	0	0	0	39,905	80,310	0	1,600,000	Earnout Reserve: 1,000,000; Seasonality Reserve: 600,000
19	BSP	K&G Marketplace	88,500	4,950	0	340,274	29,430	0	0	1,496,208	Tenant Refitting Reserve: 540,859; Specific Leasing Reserve: 443,704; Gap Rent Reserve: 292,305; Landlord Work Reserve: 219,340
20	BSP	2000 Glades Road	157,000	0	0	0	152,972	63,782	0	2,197,710	Credit Reserve: 842,430; Bank of America Renovation Reserve: 600,000; Accretive Leasing Reserve: 741,800; Rent Abatement Reserve: 13,479.63
21	GACC	Waltonwood at University	0	0	0	0	22,824	0	0	0
22	SMF VI	Grass Valley Shopping Center	0	0	0	200,000	90,674	5,306	0	0
23	BSP	Gateway of Grand Blanc	0	0	0	0	137,368	44,109	0	0
24	SMF VI	TBC Place	0	0	0	250,000	135,133	6,510	0	1,232,604	Roof Reserve: 1,000,000; DaVita TI/LC Reserve: 189,583.96; AMEC Foster Wheeler TI Reserve: 43,020
25	SMF VI	Dollar General Portfolio	0	163,912	8,250	500,000	25,230	20,403	0	0
25.01	SMF VI	4180 State Route 133
25.02	SMF VI	1345 1st Street
25.03	SMF VI	125 East Main Street
25.04	SMF VI	835 7th Street
25.05	SMF VI	747 Wooster Road North
25.06	SMF VI	1350 Grandview Road
25.07	SMF VI	3626 Cleveland Avenue South
25.08	SMF VI	10787 Ensley Drive Northeast
25.09	SMF VI	1622 Cleveland Road
25.10	SMF VI	120 Plum Street North
25.11	SMF VI	477 Oberlin Elyria Road
25.12	SMF VI	5626 US Route 6
25.13	SMF VI	18005 State Route 78
25.14	SMF VI	8990 United Lane
25.15	SMF VI	11180 Chardon Road
25.16	SMF VI	3274 Winfield Road
25.17	SMF VI	1016 East State Street
25.18	SMF VI	3881 Columbus Road
25.19	SMF VI	555 South Street Southeast
25.20	SMF VI	223 East Kiracofe Avenue
25.21	SMF VI	10891 West Main Street
25.22	SMF VI	25 West Buckeye Street
25.23	SMF VI	115 Citizens Parkway
25.24	SMF VI	662 West Main Street
25.25	SMF VI	330 East Main Street
25.26	SMF VI	707 West Emmitt Avenue
25.27	SMF VI	6711 Gilead Street
26	GACC	Autumn Park Apartments	0	24,738	0	0	0	79,049	0	0
27	BSP	Decatur Crossing	0	0	0	100,000	13,811	13,175	0	124,484	Free Rent Reserve: 92,102.37; Unfunded Obligations: 32,381.50
28	BSP	Hillside Flex Portfolio	0	0	0	150,000	38,482	10,597	0	0
28.01	BSP	Hills Tech Research Park
28.02	BSP	Andover Business Park
29	BSP	Camelback Crossing	0	7,500	0	0	57,693	3,461	0	0
30	JPMCB	417-425 North Eighth Street	3,183	13,650	0	12,661	11,200	0	0	1,304,000	Outstanding TI/LC Reserve: 828,693; Free Rent Reserve: 475,307
31	GACC	Sierra Forest	0	5,875	7,500	0	49,553	31,109	0	0
32	SMF VI	Centre at Culpeper	0	0	0	250,000	37,879	3,192	0	500,000	Suite 15177 Reserve
33	BSP	Broomfield Corporate Center	0	0	0	0	344,411	18,668	0	0
34	SMF VI	Abdo Retail Portfolio	0	21,000	0	0	61,612	4,742	46,173	0
34.01	SMF VI	Six Quebec
34.02	SMF VI	136th & Colorado
34.03	SMF VI	Shadowglen Shopping Center
35	GACC	Somerset Apartments San Antonio	0	345,661	0	0	83,891	0	0	0
36	JPMCB	Best Western Plus Austin Central	0	0	0	0	0	0	530,814	1,770,434	Upflag PIP Reserve
37	SMF VI	Kohl’s Wichita Falls	0	0	0	0	0	3,767	0	0
38	JPMCB	Hampton Inn & Suites Adairsville	7,897	0	0	0	6,120	0	0	0
39	GACC	Space Coast Portfolio	0	7,188	0	0	0	20,000	0	0
39.01	GACC	Galleria Executive Plaza
39.02	GACC	Satellite Arms Apartments
40	JPMCB	Starkville	4,463	21,563	0	0	69,356	15,374	0	0
41	GACC	Holiday Inn Express Kanab	0	0	0	0	25,121	0	0	48,000	Seasonality Reserve
42	SMF VI	Hampton Inn – Beaumont	0	0	0	0	82,360	12,982	0	1,396,560	PIP Reserve
43	GACC	6627 Maple	0	0	0	150,000	35,000	0	0	0
44	SMF VI	Destiny Phoenix West	0	33,708	0	0	19,146	3,834	0	150,260	Seasonality Reserve
45	BSP	11264 Corliss Avenue	550,000	0	0	75,000	86,793	0	0	889,943	Tenant Improvement Reserve: 530,000; Free Rent Reserve: 359,943.39
46	GACC	Holiday Inn Express Clermont	0	0	0	0	17,577	7,436	0	700,000	PIP Reserve: 600,000; Seasonality Working Capital Reserve: 100,000
47	SMF VI	North Kent Shopping Center	0	0	0	150,000	27,162	0	0	0

ANNEX A-1

			MONTHLY ESCROW(17)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
1	JPMCB	Opry Mills	Springing	0	Springing	Springing	Springing	0
2	JPMCB	Center 21	0	0	Springing	Springing	Springing	0
3	JPMCB	693 Fifth Avenue	0	0	0	Springing	Springing	0
4	JPMCB	Marriott Atlanta Buckhead	Springing	0	0	59,553	Springing	Springing	PIP Reserve
5	JPMCB	100 East Pratt	11,045	0	69,032	357,116	22,050	Springing	Lease Sweep Reserve: Springing; Lease Contraction Reserve: Springing
6	JPMCB	The Shops at Crystals	Springing	0	Springing	Springing	Springing	0
7	BSP	Renaissance Center	9,551	0	59,693	119,167	11,667	0
8	JPMCB	650 Poydras	7,555	0	54,833	57,600	Springing	Springing	GSA Reserve
9	GACC	Hagerstown Premium Outlets	Springing	0	Springing	Springing	Springing	0
10	JPMCB	1000 Parkwood	3,545	0	17,725	34,015	Springing	Springing	Free Rent Reserve
11	JPMCB	7083 Hollywood Boulevard	0	0	Springing	Springing	Springing	0
12	BSP	700 17th Street	3,802	0	15,209	40,750	2,669	0
13	JPMCB	Four Penn Center	8,710	0	Springing	97,433	Springing	0
14	BSP	Aloft Milwaukee	4% of Gross Revenues	0	0	52,624	3,811	Springing	Seasonality Reserve: Springing; PIP Reserve: Springing
15	JPMCB	Renaissance Providence Downtown Hotel	4% of Gross Revenues	0	0	35,081	Springing	Springing	PIP Reserve
16	BSP	Springhill Suites Norfolk & Residence Inn Chesapeake	4% of Gross Revenues	0	0	28,690	4,993	35,310	Seasonality Reserve: 35,310; PIP Reserve: Springing
16.01	BSP	Residence Inn Chesapeake
16.02	BSP	Springhill Suites Norfolk
17	BSP	RC Shoppes	879	0	Springing	26,608	5,575	0
18	SMF VI	Hotel Tybee	4% of Gross Revenues	0	0	19,953	23,804	Springing	Seasonality Reserve
19	BSP	K&G Marketplace	368	0	2,575	7,357	Springing	0
20	BSP	2000 Glades Road	990	0	4,997	19,122	9,112	0
21	GACC	Waltonwood at University	3,050	0	0	3,532	Springing	0
22	SMF VI	Grass Valley Shopping Center	3,061	0	6,396	15,113	1,769	0
23	BSP	Gateway of Grand Blanc	6,398	0	0	19,624	6,301	0
24	SMF VI	TBC Place	2,222	0	7,406	22,523	1,628	0
25	SMF VI	Dollar General Portfolio	3,612	0	10,417	22,123	4,261	0
25.01	SMF VI	4180 State Route 133
25.02	SMF VI	1345 1st Street
25.03	SMF VI	125 East Main Street
25.04	SMF VI	835 7th Street
25.05	SMF VI	747 Wooster Road North
25.06	SMF VI	1350 Grandview Road
25.07	SMF VI	3626 Cleveland Avenue South
25.08	SMF VI	10787 Ensley Drive Northeast
25.09	SMF VI	1622 Cleveland Road
25.10	SMF VI	120 Plum Street North
25.11	SMF VI	477 Oberlin Elyria Road
25.12	SMF VI	5626 US Route 6
25.13	SMF VI	18005 State Route 78
25.14	SMF VI	8990 United Lane
25.15	SMF VI	11180 Chardon Road
25.16	SMF VI	3274 Winfield Road
25.17	SMF VI	1016 East State Street
25.18	SMF VI	3881 Columbus Road
25.19	SMF VI	555 South Street Southeast
25.20	SMF VI	223 East Kiracofe Avenue
25.21	SMF VI	10891 West Main Street
25.22	SMF VI	25 West Buckeye Street
25.23	SMF VI	115 Citizens Parkway
25.24	SMF VI	662 West Main Street
25.25	SMF VI	330 East Main Street
25.26	SMF VI	707 West Emmitt Avenue
25.27	SMF VI	6711 Gilead Street
26	GACC	Autumn Park Apartments	6,600	0	0	13,776	7,905	0
27	BSP	Decatur Crossing	936	0	7,019	4,604	1,318	0
28	BSP	Hillside Flex Portfolio	2,428	0	8,902	12,827	1,514	0
28.01	BSP	Hills Tech Research Park
28.02	BSP	Andover Business Park
29	BSP	Camelback Crossing	1,569	0	4,237	19,231	1,731	0
30	JPMCB	417-425 North Eighth Street	3,183	0	12,661	11,200	Springing	0
31	GACC	Sierra Forest	6,664	0	0	7,451	4,444	0
32	SMF VI	Centre at Culpeper	911	0	3,037	5,515	798	0
33	BSP	Broomfield Corporate Center	773	0	0	28,701	1,556	0
34	SMF VI	Abdo Retail Portfolio	833	0	4,095	15,403	1,581	0
34.01	SMF VI	Six Quebec
34.02	SMF VI	136th & Colorado
34.03	SMF VI	Shadowglen Shopping Center
35	GACC	Somerset Apartments San Antonio	4,780	0	0	20,048	Springing	0
36	JPMCB	Best Western Plus Austin Central	Springing	0	0	14,191	Springing	Springing	PIP Reserve
37	SMF VI	Kohl’s Wichita Falls	910	0	0	Springing	538	0
38	JPMCB	Hampton Inn & Suites Adairsville	4% of Gross Revenues	0	0	3,060	Springing	Springing	PIP Reserve
39	GACC	Space Coast Portfolio	1,786	0	4,142	7,086	5,876	0
39.01	GACC	Galleria Executive Plaza
39.02	GACC	Satellite Arms Apartments
40	JPMCB	Starkville	4,463	0	0	17,339	5,125	0
41	GACC	Holiday Inn Express Kanab	4% of Gross Revenues	0	0	4,187	Springing	24,000	Seasonality Reserve: 24,000; PIP Reserve: Springing
42	SMF VI	Hampton Inn – Beaumont	5% of Gross Revenues	0	0	13,727	4,328	0
43	GACC	6627 Maple	545	0	Springing	Springing	Springing	Springing
44	SMF VI	Destiny Phoenix West	1,183	0	0	3,830	1,278	Springing	Seasonality Reserve
45	BSP	11264 Corliss Avenue	0	0	3,147	17,359	Springing	0
46	GACC	Holiday Inn Express Clermont	4% of Gross Revenues	0	0	4,394	3,718	Springing	PIP Reserve: Springing; Seasonality Working Capital Reserve: Springing
47	SMF VI	North Kent Shopping Center	2,681	0	5,114	5,125	Springing	0

ANNEX A-1

RESERVE CAPS(18)

LARGEST TENANT (3), (19), (20), (21)

CapEx

Envir.

TI/LC

RE Tax

Insur.

Debt Service

Other

Single

Lease

Loan #

Seller(1)

Property Name

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Tenant

Largest Tenant

Unit Size

Expiration

1

JPMCB

Opry Mills

701,780

5,789,683

No

Bass Pro Shops

130,131

04/30/20

2

JPMCB

Center 21

5,500,000

No

Pandora Media, Inc.

183,783

09/30/20

3

JPMCB

693 Fifth Avenue

No

Valentino

14,425

07/31/29

4

JPMCB

Marriott Atlanta Buckhead

No

5

JPMCB

100 East Pratt

No

T. Rowe Price Associates, Inc.

443,235

12/31/27

6

JPMCB

The Shops at Crystals

104,931

4,440,000

No

Louis Vuitton

22,745

12/31/19

7

BSP

Renaissance Center

6,500,000

No

WellCare Health Plans, Inc.

378,412

02/28/23

8

JPMCB

650 Poydras

No

GSA/DOJ

63,615

02/26/26

9

GACC

Hagerstown Premium Outlets

242,497

1,197,390

No

Wolf Furniture and Outlet

66,829

05/31/19

10

JPMCB

1000 Parkwood

212,700

425,400

No

Kemira Chemicals

45,950

03/31/24

11

JPMCB

7083 Hollywood Boulevard

1,400,000

No

WeWork

35,792

11/30/24

12

BSP

700 17th Street

No

Machol & Johannes, LLC

24,018

03/31/21

13

JPMCB

Four Penn Center

No

Elsevier, Inc.

135,468

06/30/18

14

BSP

Aloft Milwaukee

Seasonality Reserve: 148,083.36

No

15

JPMCB

Renaissance Providence Downtown Hotel

No

16

BSP

Springhill Suites Norfolk & Residence Inn Chesapeake

PIP Reserve: 2,520,000

No

16.01

BSP

Residence Inn Chesapeake

No

16.02

BSP

Springhill Suites Norfolk

No

17

BSP

RC Shoppes

31,650

150,000

No

Alesandra Salon & Spa

5,937

07/31/19

18

SMF VI

Hotel Tybee

600,000

No

19

BSP

K&G Marketplace

No

Selma’s Chicago Pizzeria

4,732

11/30/20

20

BSP

2000 Glades Road

No

Bank of America

8,678

06/30/25

21

GACC

Waltonwood at University

No

22

SMF VI

Grass Valley Shopping Center

No

Kmart

87,276

11/30/21

23

BSP

Gateway of Grand Blanc

300,000

No

24

SMF VI

TBC Place

500,000

No

BD Tripath Oncology, Inc.

35,129

06/30/19

25

SMF VI

Dollar General Portfolio

1,000,000

Yes

25.01

SMF VI

4180 State Route 133

Yes

Dollar General

8,125

05/31/24

25.02

SMF VI

1345 1st Street

Yes

Dollar General

8,125

06/30/20

25.03

SMF VI

125 East Main Street

Yes

Dollar General

8,125

03/31/24

25.04

SMF VI

835 7th Street

Yes

Dollar General

8,125

04/30/24

25.05

SMF VI

747 Wooster Road North

Yes

Dollar General

8,125

06/30/20

25.06

SMF VI

1350 Grandview Road

Yes

Dollar General

8,125

06/30/20

25.07

SMF VI

3626 Cleveland Avenue South

Yes

Dollar General

8,125

06/30/20

25.08

SMF VI

10787 Ensley Drive Northeast

Yes

Dollar General

8,125

01/31/20

25.09

SMF VI

1622 Cleveland Road

Yes

Dollar General

8,125

07/31/20

25.10

SMF VI

120 Plum Street North

Yes

Dollar General

8,125

06/30/20

25.11

SMF VI

477 Oberlin Elyria Road

Yes

Dollar General

8,125

06/30/20

25.12

SMF VI

5626 US Route 6

Yes

Dollar General

8,125

02/29/24

25.13

SMF VI

18005 State Route 78

Yes

Dollar General

8,000

11/30/17

25.14

SMF VI

8990 United Lane

Yes

Dollar General

8,000

06/30/20

25.15

SMF VI

11180 Chardon Road

Yes

Dollar General

8,125

06/30/20

25.16

SMF VI

3274 Winfield Road

Yes

Dollar General

8,125

09/30/20

25.17

SMF VI

1016 East State Street

Yes

Dollar General

8,000

04/30/22

25.18

SMF VI

3881 Columbus Road

Yes

Dollar General

8,125

08/31/19

25.19

SMF VI

555 South Street Southeast

Yes

Dollar General

9,014

01/31/20

25.20

SMF VI

223 East Kiracofe Avenue

Yes

Dollar General

8,125

06/30/20

25.21

SMF VI

10891 West Main Street

Yes

Dollar General

8,000

05/31/20

25.22

SMF VI

25 West Buckeye Street

Yes

Dollar General

7,200

08/31/17

25.23

SMF VI

115 Citizens Parkway

Yes

Dollar General

8,125

04/30/19

25.24

SMF VI

662 West Main Street

Yes

Dollar General

8,000

11/30/17

25.25

SMF VI

330 East Main Street

Yes

25.26

SMF VI

707 West Emmitt Avenue

Yes

Dollar General

8,000

10/31/17

25.27

SMF VI

6711 Gilead Street

Yes

26

GACC

Autumn Park Apartments

No

27

BSP

Decatur Crossing

No

Pardee Homes of Nevada

16,130

08/31/20

28

BSP

Hillside Flex Portfolio

350,000

No

28.01

BSP

Hills Tech Research Park

No

Master Millwork LLC

15,172

11/30/17

28.02

BSP

Andover Business Park

No

Pi Innovo

12,135

09/30/19

29

BSP

Camelback Crossing

94,156

254,221

No

Bashas’

54,408

05/31/23

30

JPMCB

417-425 North Eighth Street

No

Bio-Medical Application

11,611

04/30/19

31

GACC

Sierra Forest

No

32

SMF VI

Centre at Culpeper

300,000

No

Aldi

19,844

06/30/27

33

BSP

Broomfield Corporate Center

Yes

TIAA-CREF

92,800

02/28/22

34

SMF VI

Abdo Retail Portfolio

No

34.01

SMF VI

Six Quebec

No

Crown Bank

5,626

12/31/19

34.02

SMF VI

136th & Colorado

No

Muttz Pet Goods & Gifts

3,536

07/31/21

34.03

SMF VI

Shadowglen Shopping Center

No

Joe’s Neighborhood Bar

3,200

05/31/21

35

GACC

Somerset Apartments San Antonio

No

36

JPMCB

Best Western Plus Austin Central

No

37

SMF VI

Kohl’s Wichita Falls

Yes

Kohl’s

110,763

01/31/27

38

JPMCB

Hampton Inn & Suites Adairsville

No

39

GACC

Space Coast Portfolio

No

39.01

GACC

Galleria Executive Plaza

No

PHACIL

8,008

01/31/19

39.02

GACC

Satellite Arms Apartments

No

40

JPMCB

Starkville

No

41

GACC

Holiday Inn Express Kanab

Seasonality Reserve: 168,000

No

42

SMF VI

Hampton Inn – Beaumont

No

43

GACC

6627 Maple

32,725

109,088

Yes

Amazon.com, Inc.

43,635

12/31/20

44

SMF VI

Destiny Phoenix West

150,260

No

45

BSP

11264 Corliss Avenue

Yes

Polyair Corporation

145,000

03/31/26

46

GACC

Holiday Inn Express Clermont

Seasonality Reserve: 100,000

No

47

SMF VI

North Kent Shopping Center

300,000

No

Family Farm & Home

40,000

01/02/21

ANNEX A-1

2nd LARGEST TENANT (3), (19), (20), (21)

3rd LARGEST TENANT (3), (19), (20), (21)

4th LARGEST TENANT (3), (19), (20), (21)

5th LARGEST TENANT (3), (19), (20), (21)

Lease

Lease

Lease

Lease

Loan #

Seller(1)

Property Name

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

Opry Mills

Regal Cinema

100,056

05/31/20

Dave & Buster’s

56,886

11/30/21

Forever 21

53,244

01/31/19

Bed Bath & Beyond

30,966

03/31/22

2

JPMCB

Center 21

Kaiser Foundation Health Plan, Inc.

96,002

12/31/22

Federal Bureau of Investigation

76,737

10/04/26

Cerexa, Inc.

49,311

05/31/20

iParadigms, LLC

48,912

06/30/25

3

JPMCB

693 Fifth Avenue

JDS Development Group

11,635

04/30/20

Pierson Capital

9,629

08/31/20

Carpenters Workshop Gallery

5,075

02/28/31

Louis Licari

4,847

05/31/25

4

JPMCB

Marriott Atlanta Buckhead

5

JPMCB

100 East Pratt

Tydings & Rosenberg, LLP

37,539

07/31/17

Merrill Lynch

31,942

02/28/18

PricewaterhouseCoopers, LLP

31,942

06/30/17

Jones Lang LaSalle

23,956

04/30/20

6

JPMCB

The Shops at Crystals

Prada

15,525

12/31/19

Gucci

10,952

12/31/25

Tiffany & Co.

10,000

01/31/24

Ermenegildo Zegna

9,926

12/31/20

7

BSP

Renaissance Center

Capital One Services, LLC

153,812

08/31/24

Regions Bank

147

06/30/17

8

JPMCB

650 Poydras

Zehnder Communications

16,443

09/30/18

Regus Group

14,043

07/31/20

Shields Mott, LLP

11,100

06/30/18

Proskauer Rose LLP

10,978

12/31/19

9

GACC

Hagerstown Premium Outlets

Nike Factory Store

13,425

07/31/19

Reebok Outlet

9,911

07/31/18

Under Armour

9,532

07/31/23

Dress Barn

8,978

12/31/18

10

JPMCB

1000 Parkwood

Central Garden & Pet Co.

26,171

04/30/19

PIC Group

22,975

06/30/18

Primary Capital

22,975

08/31/20

Johnson Service Group

12,914

03/31/23

11

JPMCB

7083 Hollywood Boulevard

Live Nation

28,151

01/31/18

CJ 4Dplex

6,872

02/28/19

Roland & Pennington

4,510

09/30/16

Surkus

3,047

09/30/18

12

BSP

700 17th Street

TGS Management

19,119

10/31/19

First Citizens Bank & Trust

12,640

08/31/19

Colorado National Bank

11,777

09/30/19

Toma West Management Corp

6,876

06/30/28

13

JPMCB

Four Penn Center

Post & Schell

80,479

09/30/18

Federal Insurance Company

58,860

03/31/18

Bank of America

34,124

07/31/17

Ansa Assuncao

13,002

09/30/22

14

BSP

Aloft Milwaukee

15

JPMCB

Renaissance Providence Downtown Hotel

16

BSP

Springhill Suites Norfolk & Residence Inn Chesapeake

16.01

BSP

Residence Inn Chesapeake

16.02

BSP

Springhill Suites Norfolk

17

BSP

RC Shoppes

Verizon Wireless

4,205

01/31/21

Coppertan

3,889

02/29/20

Mattress 1 One

3,828

12/31/20

Sage Dental

3,601

07/31/24

18

SMF VI

Hotel Tybee

19

BSP

K&G Marketplace

Verizon Wireless

4,556

07/31/18

Luna Grill

2,408

08/31/26

Rubios Restaurant, Inc.

2,216

11/30/20

Starbucks

2,000

02/28/21

20

BSP

2000 Glades Road

Nomet Management Corp

7,276

05/31/31

Wells Fargo Home Mortgage

4,920

09/30/19

Flagstar Bank, NA

4,489

02/28/21

Biener, Inkeles and Horvitz, PA

2,818

09/30/18

21

GACC

Waltonwood at University

22

SMF VI

Grass Valley Shopping Center

SPD Market

25,153

01/31/18

Big 5 Sporting Goods

9,686

01/31/18

Mountain Mike’s Pizza

3,337

01/31/17

All Seasons Pools & Spas

3,009

03/31/19

23

BSP

Gateway of Grand Blanc

24

SMF VI

TBC Place

AMEC Foster Wheeler

32,057

05/31/19

ITT Educational Services

24,334

01/31/21

Charles River Laboratory

12,239

06/20/19

DaVita

10,753

08/31/28

25

SMF VI

Dollar General Portfolio

25.01

SMF VI

4180 State Route 133

25.02

SMF VI

1345 1st Street

25.03

SMF VI

125 East Main Street

25.04

SMF VI

835 7th Street

25.05

SMF VI

747 Wooster Road North

25.06

SMF VI

1350 Grandview Road

25.07

SMF VI

3626 Cleveland Avenue South

25.08

SMF VI

10787 Ensley Drive Northeast

25.09

SMF VI

1622 Cleveland Road

25.10

SMF VI

120 Plum Street North

25.11

SMF VI

477 Oberlin Elyria Road

25.12

SMF VI

5626 US Route 6

25.13

SMF VI

18005 State Route 78

25.14

SMF VI

8990 United Lane

25.15

SMF VI

11180 Chardon Road

25.16

SMF VI

3274 Winfield Road

25.17

SMF VI

1016 East State Street

25.18

SMF VI

3881 Columbus Road

25.19

SMF VI

555 South Street Southeast

25.20

SMF VI

223 East Kiracofe Avenue

25.21

SMF VI

10891 West Main Street

25.22

SMF VI

25 West Buckeye Street

25.23

SMF VI

115 Citizens Parkway

25.24

SMF VI

662 West Main Street

25.25

SMF VI

330 East Main Street

25.26

SMF VI

707 West Emmitt Avenue

25.27

SMF VI

6711 Gilead Street

26

GACC

Autumn Park Apartments

27

BSP

Decatur Crossing

Elan Marketing, Inc.

14,419

11/30/16

RMI Management, LLC

13,818

09/30/18

Blue Heron Companies, LLC

8,225

05/15/19

Smart Software Solutions, Inc

6,725

05/31/20

28

BSP

Hillside Flex Portfolio

28.01

BSP

Hills Tech Research Park

Global Technology Ventures, Inc.

9,696

09/30/18

St. Claire Inc

9,253

05/31/20

SEI Inc

7,325

10/31/19

Porter One Design LLC

6,740

09/30/19

28.02

BSP

Andover Business Park

SaarGummi Tennessee, Inc

6,300

09/30/16

Havis

6,000

01/31/20

Verita Telecommunications Corporation

4,950

06/30/21

Accellos, Inc.

4,950

12/31/20

29

BSP

Camelback Crossing

Walgreens

14,560

11/30/78

Barro’s Pizza

3,145

12/31/25

Complete Pet Animal Hospital

2,200

08/31/17

Tasty Asian Kitchen

2,066

05/31/19

30

JPMCB

417-425 North Eighth Street

Penn Lighting

10,800

02/28/23

ARC

10,800

01/31/24

Venturef0rth, LLC

10,800

11/30/20

Replica Global

7,687

02/28/21

31

GACC

Sierra Forest

32

SMF VI

Centre at Culpeper

Rent-A-Center

5,000

09/30/18

Mattress Warehouse

3,800

04/30/17

China Garden Buffet

3,800

08/31/17

Neibauer Dental Care

2,889

05/31/21

33

BSP

Broomfield Corporate Center

34

SMF VI

Abdo Retail Portfolio

34.01

SMF VI

Six Quebec

Abdo Markethouse

3,335

03/31/21

Indian Kitchen

2,557

04/30/17

Taco Johns

1,346

10/31/19

My Burger

1,004

12/03/22

34.02

SMF VI

136th & Colorado

Comfort Dental

3,460

05/15/21

Pho 9 Asian Restaurant & Grill

2,192

03/31/21

Papa Murphys

1,330

12/31/20

Edward Jones

1,210

03/31/20

34.03

SMF VI

Shadowglen Shopping Center

Preferred Vacuum

2,400

06/30/17

Bimbo Bakeries USA, Inc.

1,800

02/05/18

Flintridge House of Spirits

1,600

06/30/22

London’s Soul Food

1,600

04/30/18

35

GACC

Somerset Apartments San Antonio

36

JPMCB

Best Western Plus Austin Central

37

SMF VI

Kohl’s Wichita Falls

38

JPMCB

Hampton Inn & Suites Adairsville

39

GACC

Space Coast Portfolio

39.01

GACC

Galleria Executive Plaza

ASRC Aerospace

5,715

11/30/19

Lighting Science

5,586

10/31/16

SunTrust

4,590

01/31/17

ManTech

4,442

01/01/20

39.02

GACC

Satellite Arms Apartments

40

JPMCB

Starkville

41

GACC

Holiday Inn Express Kanab

42

SMF VI

Hampton Inn – Beaumont

43

GACC

6627 Maple

44

SMF VI

Destiny Phoenix West

45

BSP

11264 Corliss Avenue

46

GACC

Holiday Inn Express Clermont

47

SMF VI

North Kent Shopping Center

Dunham’s Sports

30,000

01/31/19

Dollar Tree

14,400

08/31/23

ANNEX A-1

							Pari Passu Debt
								Pari Passu	Pari Passu	Pari Passu	Total Cut-off
			Loan		Lockbox	Lockbox	Pari Passu	Note Control	Piece  In Trust	Piece Non Trust	Date Pari
Loan #	Seller(1)	Property Name	Purpose	Principal / Carveout Guarantor(22)	(Y/N)	Type(23)	(Y/N)	(Y/N)	Cut-Off Balance	Cut-Off Balance	Passu Debt
1	JPMCB	Opry Mills	Refinance	Simon Property Group, L.P.	Yes	CMA	Yes	Yes	80,000,000	295,000,000	375,000,000
2	JPMCB	Center 21	Recapitalization	CIM Commercial Trust Corporation	Yes	CMA	Yes	No	80,000,000	83,000,000	163,000,000
3	JPMCB	693 Fifth Avenue	Acquisition	Marc de Lacharrière	Yes	Hard	Yes	No	65,000,000	185,000,000	250,000,000
4	JPMCB	Marriott Atlanta Buckhead	Refinance	HRO Funding LLC, Atrium Leveraged Loan Fund, LLC	Yes	Hard	No	NAP	NAP	NAP	NAP
5	JPMCB	100 East Pratt	Acquisition	Dennis Troesh	Yes	CMA	Yes	No	50,400,000	60,000,000	110,400,000
6	JPMCB	The Shops at Crystals	Recapitalization	Simon Property Group, L.P., ICRE REIT Holdings	Yes	CMA	Yes	No	50,000,000	332,700,000	382,700,000
7	BSP	Renaissance Center	Acquisition	Dennis Troesh	Yes	CMA	Yes	Yes	40,360,000	30,240,000	70,600,000
8	JPMCB	650 Poydras	Refinance	William Z. Hertz, Isaac Hertz, Sarah Hertz	Yes	Hard	No	NAP	NAP	NAP	NAP
9	GACC	Hagerstown Premium Outlets	Refinance	Simon Property Group, L.P.	Yes	CMA	Yes	Yes	31,000,000	46,000,000	77,000,000
10	JPMCB	1000 Parkwood	Acquisition	Adventus Holdings LP	Yes	CMA	No	NAP	NAP	NAP	NAP
11	JPMCB	7083 Hollywood Boulevard	Recapitalization	CIM Commercial Trust Corporation	Yes	CMA	No	NAP	NAP	NAP	NAP
12	BSP	700 17th Street	Refinance	Kenneth Grant	Yes	CMA	No	NAP	NAP	NAP	NAP
13	JPMCB	Four Penn Center	Refinance	Prism Office Holdings LLC	Yes	Hard	Yes	No	20,925,000	48,000,000	68,925,000
14	BSP	Aloft Milwaukee	Refinance	Randall G. Erkert, Mark Flaherty, Edward G. Carow, Kyle Strigenz, David Florsheim	Yes	CMA	No	NAP	NAP	NAP	NAP
15	JPMCB	Renaissance Providence Downtown Hotel	Refinance	TH Investment Holdings II, LLC	Yes	CMA	Yes	No	19,908,869	24,886,087	44,794,956
16	BSP	Springhill Suites Norfolk & Residence Inn Chesapeake	Refinance	Malay H. Thakkar, Neel D. Desai	Yes	Hard	No	NAP	NAP	NAP	NAP
16.01	BSP	Residence Inn Chesapeake
16.02	BSP	Springhill Suites Norfolk
17	BSP	RC Shoppes	Refinance	James A. Comparato, Carl E. Klepper, Jr	Yes	Springing	No	NAP	NAP	NAP	NAP
18	SMF VI	Hotel Tybee	Refinance	Glenn Gistis, Christopher Gistis, Michael Sullivan, Lawrence Kasser	Yes	Springing	No	NAP	NAP	NAP	NAP
19	BSP	K&G Marketplace	Refinance	Joseph Goveia, Bruce Kahl	Yes	Springing	No	NAP	NAP	NAP	NAP
20	BSP	2000 Glades Road	Refinance	Sylvia Kanoff, Michael Kanoff	Yes	CMA	No	NAP	NAP	NAP	NAP
21	GACC	Waltonwood at University	Refinance	Gurmale S. Grewal, Jeat S. Grewal, Lushman S. Grewal	Yes	Springing	No	NAP	NAP	NAP	NAP
22	SMF VI	Grass Valley Shopping Center	Refinance	James C. Gianulias	Yes	Springing	No	NAP	NAP	NAP	NAP
23	BSP	Gateway of Grand Blanc	Refinance	Richard B. Broder, Todd A. Sachse	Yes	Springing	No	NAP	NAP	NAP	NAP
24	SMF VI	TBC Place	Acquisition	SPT CRE Property Holdings 2015, LLC	Yes	Springing	No	NAP	NAP	NAP	NAP
25	SMF VI	Dollar General Portfolio	Refinance	Ravinder Thota	Yes	Hard	No	NAP	NAP	NAP	NAP
25.01	SMF VI	4180 State Route 133
25.02	SMF VI	1345 1st Street
25.03	SMF VI	125 East Main Street
25.04	SMF VI	835 7th Street
25.05	SMF VI	747 Wooster Road North
25.06	SMF VI	1350 Grandview Road
25.07	SMF VI	3626 Cleveland Avenue South
25.08	SMF VI	10787 Ensley Drive Northeast
25.09	SMF VI	1622 Cleveland Road
25.10	SMF VI	120 Plum Street North
25.11	SMF VI	477 Oberlin Elyria Road
25.12	SMF VI	5626 US Route 6
25.13	SMF VI	18005 State Route 78
25.14	SMF VI	8990 United Lane
25.15	SMF VI	11180 Chardon Road
25.16	SMF VI	3274 Winfield Road
25.17	SMF VI	1016 East State Street
25.18	SMF VI	3881 Columbus Road
25.19	SMF VI	555 South Street Southeast
25.20	SMF VI	223 East Kiracofe Avenue
25.21	SMF VI	10891 West Main Street
25.22	SMF VI	25 West Buckeye Street
25.23	SMF VI	115 Citizens Parkway
25.24	SMF VI	662 West Main Street
25.25	SMF VI	330 East Main Street
25.26	SMF VI	707 West Emmitt Avenue
25.27	SMF VI	6711 Gilead Street
26	GACC	Autumn Park Apartments	Refinance	Howard Yates, Mary Joan Yates	Yes	Springing	No	NAP	NAP	NAP	NAP
27	BSP	Decatur Crossing	Refinance	DT GRAT CS, LLC	Yes	Springing	No	NAP	NAP	NAP	NAP
28	BSP	Hillside Flex Portfolio	Acquisition/Refinance	Jaimey Roth, Jason Anstandig, Jason Biber	Yes	Springing	No	NAP	NAP	NAP	NAP
28.01	BSP	Hills Tech Research Park
28.02	BSP	Andover Business Park
29	BSP	Camelback Crossing	Acquisition	Maryam Arjmand	Yes	Springing	No	NAP	NAP	NAP	NAP
30	JPMCB	417-425 North Eighth Street	Refinance	Jeffrey M. Fish	Yes	Hard	No	NAP	NAP	NAP	NAP
31	GACC	Sierra Forest	Refinance	Ranjodh Singh Pannu, Gursharan Singh Pannu, Navreet Pannu	Yes	Springing	No	NAP	NAP	NAP	NAP
32	SMF VI	Centre at Culpeper	Acquisition	SPT CRE Property Holdings 2015, LLC	Yes	Springing	No	NAP	NAP	NAP	NAP
33	BSP	Broomfield Corporate Center	Acquisition	TechCore, LLC	Yes	CMA	No	NAP	NAP	NAP	NAP
34	SMF VI	Abdo Retail Portfolio	Refinance	Lawrence W. Abdo	Yes	Springing	No	NAP	NAP	NAP	NAP
34.01	SMF VI	Six Quebec
34.02	SMF VI	136th & Colorado
34.03	SMF VI	Shadowglen Shopping Center
35	GACC	Somerset Apartments San Antonio	Refinance	Benjamin Nazarian, Neil Kadisha	Yes	CMA	No	NAP	NAP	NAP	NAP
36	JPMCB	Best Western Plus Austin Central	Acquisition	Bart Baum, Alan Mindel	Yes	CMA	No	NAP	NAP	NAP	NAP
37	SMF VI	Kohl’s Wichita Falls	Acquisition	Martin Elias	Yes	Hard	No	NAP	NAP	NAP	NAP
38	JPMCB	Hampton Inn & Suites Adairsville	Refinance	Kantilal Patel, Narendra Patel, Sanmukh Patel, Balvant Patel, Gordhanbhai Patel	Yes	Springing	No	NAP	NAP	NAP	NAP
39	GACC	Space Coast Portfolio	Refinance	Ori Tal	Yes	Hard	No	NAP	NAP	NAP	NAP
39.01	GACC	Galleria Executive Plaza
39.02	GACC	Satellite Arms Apartments
40	JPMCB	Starkville	Refinance	Charles E. Morgan	Yes	Soft	No	NAP	NAP	NAP	NAP
41	GACC	Holiday Inn Express Kanab	Refinance	PEG Development, LLC	Yes	CMA	No	NAP	NAP	NAP	NAP
42	SMF VI	Hampton Inn – Beaumont	Acquisition	Abbas Hemani, Shiraz Virani, Aamir Bhai, Salim Charolia	Yes	Springing	No	NAP	NAP	NAP	NAP
43	GACC	6627 Maple	Recapitalization	Richard M. Boyd	Yes	Hard	No	NAP	NAP	NAP	NAP
44	SMF VI	Destiny Phoenix West	Acquisition	James Watson	Yes	Springing	No	NAP	NAP	NAP	NAP
45	BSP	11264 Corliss Avenue	Refinance	Chet Balder	Yes	CMA	No	NAP	NAP	NAP	NAP
46	GACC	Holiday Inn Express Clermont	Acquisition	Dipak K. Patidar, Bharat Patel	Yes	Springing	No	NAP	NAP	NAP	NAP
47	SMF VI	North Kent Shopping Center	Refinance	Daniel L. Stern, Christopher G. Brochert, Arie Leibovitz, Sills Enterprises, LLC	Yes	Springing	No	NAP	NAP	NAP	NAP

ANNEX A-1

			Additional Debt(24)					Total Debt
						Additional			Total Debt		Total Debt
			Addit Debt	Addit Debt	Additional	Debt Cut off	Additional Debt	Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Permitted (Y/N)	Exist (Y/N)	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %	Debt Yield %
1	JPMCB	Opry Mills	No	No	NAP	NAP	NAP	375,000,000	2.33	50.8%	10.1%
2	JPMCB	Center 21	Yes	No	Permitted Mezzanine/Permitted Preferred Equity	NAP	NAP	163,000,000	2.01	59.3%	9.7%
3	JPMCB	693 Fifth Avenue	No	No	NAP	NAP	NAP	250,000,000	1.00	47.6%	6.4%
4	JPMCB	Marriott Atlanta Buckhead	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
5	JPMCB	100 East Pratt	No	No	NAP	NAP	NAP	110,400,000	1.85	58.8%	12.5%
6	JPMCB	The Shops at Crystals	No	Yes	Subordinate Debt	167,300,000	3.74400	550,000,000	2.28	50.0%	9.0%
7	BSP	Renaissance Center	No	No	NAP	NAP	NAP	70,600,000	1.56	63.9%	10.3%
8	JPMCB	650 Poydras	No	Yes	Mezzanine Loan	4,400,000	11.90000	42,700,000	1.34	80.0%	10.8%
9	GACC	Hagerstown Premium Outlets	No	No	NAP	NAP	NAP	77,000,000	2.34	51.3%	14.8%
10	JPMCB	1000 Parkwood	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
11	JPMCB	7083 Hollywood Boulevard	Yes	No	Permitted Mezzanine/Permitted Preferred Equity	NAP	NAP	NAP	NAP	NAP	NAP
12	BSP	700 17th Street	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13	JPMCB	Four Penn Center	No	No	NAP	NAP	NAP	68,925,000	1.35	75.0%	10.1%
14	BSP	Aloft Milwaukee	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15	JPMCB	Renaissance Providence Downtown Hotel	No	No	NAP	NAP	NAP	44,794,956	1.51	61.4%	9.8%
16	BSP	Springhill Suites Norfolk & Residence Inn Chesapeake	No	Yes	Mezzanine Loan	3,500,000	8.10457	23,217,217	1.56	64.5%	12.2%
16.01	BSP	Residence Inn Chesapeake							1.56	64.5%	12.2%
16.02	BSP	Springhill Suites Norfolk							1.56	64.5%	12.2%
17	BSP	RC Shoppes	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18	SMF VI	Hotel Tybee	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19	BSP	K&G Marketplace	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
20	BSP	2000 Glades Road	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
21	GACC	Waltonwood at University	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
22	SMF VI	Grass Valley Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23	BSP	Gateway of Grand Blanc	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24	SMF VI	TBC Place	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
25	SMF VI	Dollar General Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
25.01	SMF VI	4180 State Route 133							NAP	NAP	NAP
25.02	SMF VI	1345 1st Street							NAP	NAP	NAP
25.03	SMF VI	125 East Main Street							NAP	NAP	NAP
25.04	SMF VI	835 7th Street							NAP	NAP	NAP
25.05	SMF VI	747 Wooster Road North							NAP	NAP	NAP
25.06	SMF VI	1350 Grandview Road							NAP	NAP	NAP
25.07	SMF VI	3626 Cleveland Avenue South							NAP	NAP	NAP
25.08	SMF VI	10787 Ensley Drive Northeast							NAP	NAP	NAP
25.09	SMF VI	1622 Cleveland Road							NAP	NAP	NAP
25.10	SMF VI	120 Plum Street North							NAP	NAP	NAP
25.11	SMF VI	477 Oberlin Elyria Road							NAP	NAP	NAP
25.12	SMF VI	5626 US Route 6							NAP	NAP	NAP
25.13	SMF VI	18005 State Route 78							NAP	NAP	NAP
25.14	SMF VI	8990 United Lane							NAP	NAP	NAP
25.15	SMF VI	11180 Chardon Road							NAP	NAP	NAP
25.16	SMF VI	3274 Winfield Road							NAP	NAP	NAP
25.17	SMF VI	1016 East State Street							NAP	NAP	NAP
25.18	SMF VI	3881 Columbus Road							NAP	NAP	NAP
25.19	SMF VI	555 South Street Southeast							NAP	NAP	NAP
25.20	SMF VI	223 East Kiracofe Avenue							NAP	NAP	NAP
25.21	SMF VI	10891 West Main Street							NAP	NAP	NAP
25.22	SMF VI	25 West Buckeye Street							NAP	NAP	NAP
25.23	SMF VI	115 Citizens Parkway							NAP	NAP	NAP
25.24	SMF VI	662 West Main Street							NAP	NAP	NAP
25.25	SMF VI	330 East Main Street							NAP	NAP	NAP
25.26	SMF VI	707 West Emmitt Avenue							NAP	NAP	NAP
25.27	SMF VI	6711 Gilead Street							NAP	NAP	NAP
26	GACC	Autumn Park Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27	BSP	Decatur Crossing	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
28	BSP	Hillside Flex Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
28.01	BSP	Hills Tech Research Park							NAP	NAP	NAP
28.02	BSP	Andover Business Park							NAP	NAP	NAP
29	BSP	Camelback Crossing	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
30	JPMCB	417-425 North Eighth Street	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
31	GACC	Sierra Forest	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
32	SMF VI	Centre at Culpeper	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
33	BSP	Broomfield Corporate Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34	SMF VI	Abdo Retail Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34.01	SMF VI	Six Quebec							NAP	NAP	NAP
34.02	SMF VI	136th & Colorado							NAP	NAP	NAP
34.03	SMF VI	Shadowglen Shopping Center							NAP	NAP	NAP
35	GACC	Somerset Apartments San Antonio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
36	JPMCB	Best Western Plus Austin Central	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
37	SMF VI	Kohl’s Wichita Falls	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
38	JPMCB	Hampton Inn & Suites Adairsville	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
39	GACC	Space Coast Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
39.01	GACC	Galleria Executive Plaza							NAP	NAP	NAP
39.02	GACC	Satellite Arms Apartments							NAP	NAP	NAP
40	JPMCB	Starkville	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
41	GACC	Holiday Inn Express Kanab	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
42	SMF VI	Hampton Inn – Beaumont	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
43	GACC	6627 Maple	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
44	SMF VI	Destiny Phoenix West	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
45	BSP	11264 Corliss Avenue	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
46	GACC	Holiday Inn Express Clermont	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
47	SMF VI	North Kent Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP

ANNEX A-1

			HOTEL OPERATING STATISTICS
			2013	2013	2013	2014	2014	2014	2015	2015	2015	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	JPMCB	Opry Mills																1
2	JPMCB	Center 21																2
3	JPMCB	693 Fifth Avenue																3
4	JPMCB	Marriott Atlanta Buckhead	76.2%	133.42	101.71	75.1%	143.64	107.94	78.8%	146.77	115.66	79.7%	149.05	118.73	79.7%	149.05	118.73	4
5	JPMCB	100 East Pratt																5
6	JPMCB	The Shops at Crystals																6
7	BSP	Renaissance Center																7
8	JPMCB	650 Poydras																8
9	GACC	Hagerstown Premium Outlets																9
10	JPMCB	1000 Parkwood																10
11	JPMCB	7083 Hollywood Boulevard																11
12	BSP	700 17th Street																12
13	JPMCB	Four Penn Center																13
14	BSP	Aloft Milwaukee	80.0%	121.68	97.33	79.0%	126.79	100.10	78.5%	135.91	106.67	80.0%	135.98	108.74	80.0%	135.98	108.74	14
15	JPMCB	Renaissance Providence Downtown Hotel	73.1%	162.82	119.09	74.3%	170.14	126.37	72.2%	180.15	130.09	73.6%	182.17	134.07	73.6%	182.17	134.07	15
16	BSP	Springhill Suites Norfolk & Residence Inn Chesapeake	69.8%	95.02	66.33	75.4%	96.93	73.11	75.1%	101.50	76.21	77.2%	103.60	80.02	77.2%	103.60	80.02	16
16.01	BSP	Residence Inn Chesapeake	75.8%	96.27	72.97	85.8%	98.38	84.45	80.6%	103.20	83.20	85.5%	105.25	90.03	85.5%	105.25	90.03	16.01
16.02	BSP	Springhill Suites Norfolk	64.3%	93.65	60.19	65.8%	95.19	62.63	70.0%	99.70	69.75	69.6%	101.72	70.77	69.6%	101.72	70.77	16.02
17	BSP	RC Shoppes																17
18	SMF VI	Hotel Tybee	45.3%	143.16	64.82				49.0%	145.06	71.08	51.0%	146.43	74.68	51.0%	146.43	74.68	18
19	BSP	K&G Marketplace																19
20	BSP	2000 Glades Road																20
21	GACC	Waltonwood at University																21
22	SMF VI	Grass Valley Shopping Center																22
23	BSP	Gateway of Grand Blanc																23
24	SMF VI	TBC Place																24
25	SMF VI	Dollar General Portfolio																25
25.01	SMF VI	4180 State Route 133																25.01
25.02	SMF VI	1345 1st Street																25.02
25.03	SMF VI	125 East Main Street																25.03
25.04	SMF VI	835 7th Street																25.04
25.05	SMF VI	747 Wooster Road North																25.05
25.06	SMF VI	1350 Grandview Road																25.06
25.07	SMF VI	3626 Cleveland Avenue South																25.07
25.08	SMF VI	10787 Ensley Drive Northeast																25.08
25.09	SMF VI	1622 Cleveland Road																25.09
25.10	SMF VI	120 Plum Street North																25.10
25.11	SMF VI	477 Oberlin Elyria Road																25.11
25.12	SMF VI	5626 US Route 6																25.12
25.13	SMF VI	18005 State Route 78																25.13
25.14	SMF VI	8990 United Lane																25.14
25.15	SMF VI	11180 Chardon Road																25.15
25.16	SMF VI	3274 Winfield Road																25.16
25.17	SMF VI	1016 East State Street																25.17
25.18	SMF VI	3881 Columbus Road																25.18
25.19	SMF VI	555 South Street Southeast																25.19
25.20	SMF VI	223 East Kiracofe Avenue																25.20
25.21	SMF VI	10891 West Main Street																25.21
25.22	SMF VI	25 West Buckeye Street																25.22
25.23	SMF VI	115 Citizens Parkway																25.23
25.24	SMF VI	662 West Main Street																25.24
25.25	SMF VI	330 East Main Street																25.25
25.26	SMF VI	707 West Emmitt Avenue																25.26
25.27	SMF VI	6711 Gilead Street																25.27
26	GACC	Autumn Park Apartments																26
27	BSP	Decatur Crossing																27
28	BSP	Hillside Flex Portfolio																28
28.01	BSP	Hills Tech Research Park																28.01
28.02	BSP	Andover Business Park																28.02
29	BSP	Camelback Crossing																29
30	JPMCB	417-425 North Eighth Street																30
31	GACC	Sierra Forest																31
32	SMF VI	Centre at Culpeper																32
33	BSP	Broomfield Corporate Center																33
34	SMF VI	Abdo Retail Portfolio																34
34.01	SMF VI	Six Quebec																34.01
34.02	SMF VI	136th & Colorado																34.02
34.03	SMF VI	Shadowglen Shopping Center																34.03
35	GACC	Somerset Apartments San Antonio																35
36	JPMCB	Best Western Plus Austin Central	53.5%	82.05	43.90	56.8%	84.56	48.00	67.1%	87.84	58.94				67.1%	87.84	58.94	36
37	SMF VI	Kohl’s Wichita Falls																37
38	JPMCB	Hampton Inn & Suites Adairsville				74.6%	99.69	74.42	76.4%	105.03	80.24				76.4%	105.03	80.24	38
39	GACC	Space Coast Portfolio																39
39.01	GACC	Galleria Executive Plaza																39.01
39.02	GACC	Satellite Arms Apartments																39.02
40	JPMCB	Starkville																40
41	GACC	Holiday Inn Express Kanab	75.1%	102.49	76.93	75.9%	113.78	86.33	80.8%	127.46	103.00	82.8%	126.15	105.72	77.0%	131.96	101.61	41
42	SMF VI	Hampton Inn – Beaumont	65.0%	82.80	53.82	66.0%	87.44	57.71	72.1%	90.03	64.93	72.1%	89.98	64.89	72.1%	89.98	64.89	42
43	GACC	6627 Maple																43
44	SMF VI	Destiny Phoenix West																44
45	BSP	11264 Corliss Avenue																45
46	GACC	Holiday Inn Express Clermont	59.8%	90.23	53.97	66.0%	98.04	64.68				65.5%	105.17	71.80	68.3%	105.17	71.80	46
47	SMF VI	North Kent Shopping Center																47

Footnotes to Annex A-1
(1)	“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “BSP” denotes Benefits Street Partners CRE Finance LLC, as Mortgage Loan Seller; “GACC” denotes German American Capital Corporation, as Mortgage Loan Seller and “SMF VI” denotes Starwood Mortgage Funding VI LLC, as Mortgage Loan Seller. With respect to Loan No. 1, Opry Mills, the Opry Mills Whole Loan (as defined below) was co-originated by JPMCB and Citigroup Global Markets Realty Corp.   With respect to Loan No. 5, 100 East Pratt, the 100 East Pratt Whole Loan (as defined below) was co-originated by JPMCB and BSP. With respect to Loan No. 6, The Shops at Crystals, The Shops at Crystals Whole Loan (as defined below) was co-originated by JPMCB, Wells Fargo Bank, National Association and Bank of America, N.A. With respect to Loan No. 41, Holiday Inn Express Kanab, the mortgage loan was originated by Deutsche Bank AG, New York Branch (an affiliate of GACC) and acquired by GACC. With respect to Loan No. 43, 6627 Maple, the mortgage loan was originated by Deutsche Bank AG, New York Branch (an affiliate of GACC) and acquired by GACC.
(2)	Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property. With respect to Loan No. 3, 693 Fifth Avenue, Total SF/Units consists of 82,089 square feet (85.1% of the net rentable area at the mortgaged property) of office space and 14,425 square feet (14.9% of the net rentable area at the mortgaged property) of retail space. With respect to Loan No. 7, Renaissance Center, an affiliate of the borrower ground leases an approximately 4.2 acre parcel (out of a total of approximately 71.4 acres at the mortgaged property) from the borrower under a 99-year ground lease entered into at loan origination, whereby the affiliate (as ground tenant) is required to pay the borrower (as ground landlord) $10,000 per month in ground rent payments. Additionally, the loan sponsor is permitted to enter into a second ground lease for an approximately 1.26 acres parcel (whereby the affiliate (as ground tenant thereunder) will pay the borrower (as ground landlord thereunder) the greater of (x) $2,000.00 per month or (y) market rate at the time of execution, in ground rent payments) in order to accommodate the development of a daycare center, office space or amenity center for Capital One Services, LLC, WellCare Health Plans, Inc. and/or such other tenant as may be approved in writing by the lender, not to exceed 15,000 square feet. The Renaissance Center Whole Loan is structured with anti-poaching provisions to prevent the sponsor from moving tenants from the Renaissance Center property to the new expansion buildings. With respect to Loan No. 15, Renaissance Providence Downtown Hotel, the mortgaged property is subject to a condominium regime. The borrower owns one unit out of a two-unit condominium regime used for operation of a hotel ballroom and meeting space appurtenant to the operation of a hotel and related commercial and recreational activities. The borrower owns a 50% interest in the common elements and does not control the board.    With respect to Loan No. 21, Waltonwood at University, the Occupancy % and UW Economic Occupancy figures exclude the four model units at the property in its denominator. With respect to Loan No. 39, Space Coast Portfolio, the Original Balance per Unit ($) and Current Balance per Unit ($) for Galleria Executive Plaza are approximately $101 per square foot and approximately $100 per square foot, respectively based on 42,534 square feet. The Original Balance per Unit ($) and Current Balance per Unit ($) for Satellite Arms Apartments are approximately $68,750 per unit and approximately $68,262 per unit, respectively based on 36 units. With respect to Loan No. 44, Destiny Phoenix West, Occupancy % reflects the trailing 12 months due to the seasonality of the mortgaged property. As of June 8, 2016, the property was approximately 51.8% occupied. The trailing three-month occupancy ending on March 31, 2016 was approximately 94.7%.
(3)	In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy. With respect to Loan No. 1, Opry Mills, four tenants, including the 8th largest tenant by net rentable area, Madame Tussauds, have executed their leases but have not yet taken occupancy and/or commenced paying rent. With respect to Loan No. 2, Center 21, Occupancy % and UW Revenues ($) include four suites which have recently been leased by the Largest Tenant, Pandora Media, Inc., totaling approximately 99,871 square feet. The

tenant has not yet taken occupancy of the new suites or commenced paying rent for such spaces. In addition, four tenants, including the 5th Largest Tenant, iParadigms, LLC, are entitled to abated or free rent periods. At origination, the borrower reserved $2,308,634 for the abated and free rent periods.

With respect to Loan No. 4, Marriott Atlanta Buckhead, approximately 31.2% of total UW Revenues ($) is attributable to the three food and beverage amenities at the related mortgaged property.

With respect to Loan No. 5, 100 East Pratt, two tenants, including the Largest Tenant, T. Rowe Price Associates, Inc., are entitled to abated or free rent periods. At origination, the borrower reserved $3,782,785 for the abated and free rent periods. In addition, approximately 9.3% of UW Revenues ($) is attributable to the parking garage at the mortgaged property.

With respect to Loan No. 6, The Shops at Crystals, three tenants, including the 18th largest tenant by net rentable area (3rd largest tenant upon expansion in December 2017), Hermès, have executed their leases but have not yet taken occupancy and/or commenced paying rent.

With respect to Loan No. 8, 650 Poydras, there are two tenants that are entitled to abated rent periods, including the 5th Largest Tenant, Proskauer Rose LLP. At origination, the borrower reserved $52,495 for the abated rent periods.

With respect to Loan Nos. 8 and 11, 650 Poydras and 7083 Hollywood Boulevard, approximately 11.4% and 14.8% of UW Revenues ($), respectively, is attributable to the related parking garages at the mortgaged properties.

With respect to Loan No. 10, 1000 Parkwood, the 12th largest tenant by net rentable area, ITOrizons, has executed its lease but has not yet taken occupancy and/or commenced paying rent and is entitled to abated or free rent periods. At origination, the borrower reserved $51,686 for the abated and free rent periods.

With respect to Loan No. 11, 7083 Hollywood Boulevard, the 2nd Largest Tenant, Live Nation, is entitled to two months of free rent. At origination, the borrower reserved $101,221 for the free rent periods.   

With respect to Loan No. 12, 700 17th Street, Occupancy % and UW Revenues ($) include the 5th Largest Tenant, Toma West Management Corp (accounting for approximately 3.8% of net rentable area), which has a signed lease, but is not yet in occupancy and/or paying rent under its lease. In addition there are nine tenants that are entitled to abated or free rent periods. At origination, $212,150 was reserved for the abated and free rent periods.

With respect to Loan No. 15, Renaissance Providence Downtown Hotel, Occupancy % represents the trailing 12 months ending April 30, 2016. Occupancy % was adjusted for the months of June, August and December 2015, which were impacted by room displacement as a result of guestroom work performed during those months as part of the property improvement plan (“PIP”) required by the related franchise agreement. The months of June, August and December 2015 were supplemented with 2014 performance for those calendar months in the adjusted analysis.

With respect to Loan No. 19, K&G Marketplace, Occupancy % and UW Revenues ($) include the 3rd Largest Tenant, Luna Grill, Dickey’s Barbecue Pit, Pink My Nails and Tropical Smoothie (collectively accounting for approximately 22.6% of net rentable area), which have signed leases but are not yet in occupancy and/or paying rent under their respective leases. At origination, $292,305 was reserved to account for the total underwritten rent in the period between the first payment date and the respective expected occupancy dates for each of the tenants.  

With respect to Loan No. 20, 2000 Glades Road, the 3rd Largest Tenant, Wells Fargo Home Mortgage, and the 5th Largest Tenant, Biener, Inkeles and Horvitz, PA, are entitled to free rent periods. At origination, the borrower reserved $13,480 for the free rent periods.

With respect to Loan No. 25, Dollar General Portfolio, the mortgaged properties identified as Dollar General Portfolio - 330 East Main Street and Dollar General Portfolio - 6711 Gilead Street are currently vacant and are underwritten as such.

With respect to Loan No. 26, Autumn Park Apartments, there are six tenants at the mortgaged property that receive Section 8 vouchers.

With respect to Loan No. 27, Decatur Crossing, the Largest Tenant, Pardee Homes of Nevada, the 2nd Largest Tenant, Elan Marketing, Inc., the 4th Largest Tenant, Blue Heron Companies, LLC, and six other tenants are entitled to free rent periods. At origination, the borrower reserved $92,102 for the free rent periods.

With respect to Loan No. 30, 417-425 North Eighth Street, the 5th Largest Tenant, 6th largest tenant by net rentable area and 7th largest tenant by net rentable area, Replica Global, NPower Pennsylvania and Jean

	Madeline, Inc., respectively, have executed their leases but have not yet taken occupancy and/or commenced paying rent. In addition, four tenants, including the 3rd Largest Tenant and the 5th Largest Tenant, ARC and Replica Global, respectively, are entitled to abated or free rent periods. At origination, the borrower reserved $475,307 for the abated and free rent periods. With respect to Loan No. 32, Centre at Culpeper, Occupancy % and UW Revenues ($) include 19,844 square feet leased to the Largest Tenant, Aldi. Aldi currently occupies 16,180 square feet at the mortgaged property and is in negotiation to expand into Suite 15177 (3,664 square feet), but has not yet executed a lease, taken occupancy or begun paying rent on this additional space. At origination, the borrower deposited $500,000 into a Suite 15177 reserve related to the expansion space. With respect to Loan No. 40, Starkville, there are four tenants at the mortgaged property that receive Section 8 vouchers.
	With respect to Loan No. 45, 11264 Corliss Avenue, the Largest Tenant and sole tenant, Polyair Corporation, is entitled to free rent periods. At origination, the borrower reserved $359,943 for the free rent periods.
(4)	With respect to all mortgage loans, with the exceptions of the mortgage loans listed below, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraisal Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met. With respect to Loan No. 14, Aloft Milwaukee, the Appraised Value ($) represents the “upon completion” value of $31,400,000, which assumes that the PIP outstanding at origination will be completed by March 29, 2017. At origination, the borrower reserved $1,253,030 for the PIP, which represents 105% of the budgeted remaining cost to complete the PIP. The “as-is” value as of March 29, 2016 was $29,000,000, which results in a Current LTV % and Maturity LTV % of 68.9% and 57.4%, respectively. With respect to Loan No. 15, Renaissance Providence Downtown Hotel, the Appraised Value ($) represents the “as-complete” value of $73,000,000, which assumes that the PIP outstanding at origination is complete. At origination, the borrower was required to reserve $705,504 for the PIP, which represents the full estimated remaining cost to complete the PIP. The “as-is” value as of December 1, 2015 was $70,000,000, which results in a Current LTV % and Maturity LTV % of 64.0% and 52.9%, respectively. With respect to Loan No. 19, K&G Marketplace, the Appraised Value ($) represents the “prospective as repositioned” value of $25,700,000 which assumes that the pad site is successfully repositioned with four tenants, which have already executed leases (Luna Grill, Dickey’s Barbecue Pit, Pink My Nails and Tropical Smoothie), taking occupancy at the property. At origination, $1,203,903 was reserved in escrow, representing all outstanding tenant improvements and leasing commissions, all required landlord work and 110% of the budgeted tenant refitting costs to demise the existing pad site into five spaces. The “as-is” value as of August 29, 2015 was $22,800,000, which results in a Current LTV % and Maturity LTV % of 68.6% and 60.9%, respectively. With respect to Loan No. 30, 417-425 North Eighth Street, the Appraised Value ($) represents the “hypothetical as-is” value of $13,575,000, which assumes that all outstanding tenant improvements, leasing commissions and rent abatements have been paid. At origination, the borrower was required reserve $828,693 for outstanding tenant improvements and leasing commissions and $475,307 for outstanding free or abated rent periods related to tenants at the mortgaged property. The “as-is” value as of December 10, 2015 was $12,800,000, which results in a Current LTV % and Maturity LTV % of 78.0% and 64.3%, respectively.
	With respect to Loan No. 36, Best Western Plus Austin Central, the Appraised Value ($) represents the “hypothetical as complete” value of $13,000,000, which assumes that the PIP outstanding at origination is complete. At origination, the borrower was required reserve $1,770,434, which represents the full estimated remaining cost to complete the PIP. The “as-is” value as of November 1, 2015 was $11,000,000, which results in a Current LTV % and Maturity LTV % of 75.4% and 62.2%, respectively. With respect to Loan No. 46, Holiday Inn Express Clermont, the Appraised Value ($) represents the hypothetical “prospective market value – upon completion/stabilization” value of $6,400,000 as of January 1, 2017, which assumes that the PIP outstanding at origination is complete. At origination, the borrower escrowed $600,000 (approximately 110% of the $543,151 estimated cost of the required PIP). The “as-is” value as of January 1, 2016 was $5,600,000, which results in a Current LTV % and Maturity LTV % of 71.1% and 59.5%, respectively.
(5)	With respect to Loan No. 20, 2000 Glades Road, the Current LTV % is calculated using the outstanding principal balance as of the Cut-off date minus a credit reserve in the amount of $842,430 which was collected at origination. The credit reserve will be held in escrow as additional collateral, until the following conditions are met: (i) the debt service coverage ratio and debt yield, calculated by annualizing the underwritten cash flow for the two consecutive calendar quarters immediately preceding the date when the reserve is requested to be released, are at least 1.25x and 8.25%, respectively and (ii) the annualized gross rents, based on the gross rents

	for the two consecutive calendar quarters immediately preceding the date when the reserve is requested to be released, are not less than $2,180,000. The Current LTV % based on the full outstanding principal balance as of the Cut-off Date is 79.4%.
(6)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.
(7)	With respect to Loan No. 1, Opry Mills, the mortgage loan is part of a whole loan with an original principal balance of $375,000,000 (the “Opry Mills Whole Loan”) which is comprised of five pari passu components (Note A-1, Note A-2, Note A-3, Note A-4 and Note A-5). Note A-1 has an outstanding principal balance as of the Cut-off Date of $80,000,000 and is being contributed to the JPMCC 2016-JP2 Trust. Note A-2, Note A-3, Note A-4 and Note A-5 have an aggregate outstanding principal balance as of the Cut-off Date of $295,000,000 and are expected to be contributed to one or more future trusts. All loan level metrics are based on the Opry Mills Whole Loan balance. With respect to Loan No. 2, Center 21, the mortgage loan is part of a whole loan with an original principal balance of $163,000,000 (the “Center 21 Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-1 has an outstanding principal balance as of the Cut-off Date of $80,000,000 and is being contributed to the JPMCC 2016-JP2 Trust. Note A-2, has an aggregate outstanding principal balance as of the Cut-off Date of $83,000,000 and is expected to be contributed to one or more future trusts. All loan level metrics are based on the Center 21 Whole Loan balance. With respect to Loan No. 3, 693 Fifth Avenue, the mortgage loan is part of a whole loan with an original principal balance of $250,000,000 (the “693 Fifth Avenue Whole Loan”) which is comprised of four pari passu components (Note A-1, Note A-2, Note A-3 and Note A-4). Note A-1 has an outstanding principal balance as of the Cut-off Date of $65,000,000 and is being contributed to the JPMCC 2016-JP2 Trust. Note A-2, Note A-3 and Note A-4 have an aggregate outstanding principal balance as of the Cut-off Date of $185,000,000 and are expected to be contributed to one or more future trusts. All loan level metrics are based on the 693 Fifth Avenue Whole Loan balance. With respect to Loan No. 5, 100 East Pratt, the mortgage loan is part of a whole loan with an original principal balance of $110,400,000 (the “100 East Pratt Whole Loan”) which is comprised of six pari passu components (Note A-1, Note A-2, Note A-3, Note A-4, Note A-5 and Note A-6). Note A-2, Note A-3, Note A-5 and Note A-6 have an aggregate outstanding principal balance as of the Cut-off Date of $50,400,000 and are being contributed to the JPMCC 2016-JP2 Trust. Note A-1 and Note A-4 have an aggregate outstanding principal balance as of the Cut-off Date of $60,000,000 and were contributed to the JPMDB 2016-C2 trust. All loan level metrics are based on the 100 East Pratt Whole Loan balance. With respect to Loan No. 6, The Shops at Crystals, the mortgage loan is part of a whole loan with an original principal balance of $550,000,000 (“The Shops at Crystals Whole Loan”), which is comprised of (i) two tranches of companion loans, each comprised of 11 pari passu notes (the A Notes consisting of Note A-1-A, Note A-2-A, Note A-3-A, Note A-1-B-1, Note A-1-B-2, Note A-2-B-1, Note A-2-B-2, Note A-2-B-3, Note A-3-B-1, Note A-3-B-2 and Note A-3-B-3; and the B Notes consisting of Note B-1-A, Note B-2-A, Note B-3-A, Note B-1-B-1, Note B-1-B-2, Note B-2-B-1, Note B-2-B-2, Note B-2-B-3, Note B-3-B-1, Note B-3-B-2 and Note B-3-B-3), and (ii) three subordinate companion loans, each comprised of three pari passu notes (the C Notes consisting of Note C-1, Note C-2 and Note C-3; the D Notes consisting of Note D-1, Note D-2 and Note D-3; and the E Notes consisting of Note E-1, Note E-2 and Note E-3).  Note A-1-B-1 and Note B-1-B-1 collectively have an outstanding principal balance as of the Cut-off Date of $50,000,000 (“The Shops at Crystals Mortgage Loan”) and are being contributed to the JPMCC 2016-JP2 Trust. The remaining A Notes and the B Notes collectively have an outstanding principal balance as of the Cut-off Date of $332,700,000 (“The Shops at Crystals Pari Passu Companion Loans”) and are expected to be contributed to a separate private CMBS securitization and one or more future securitization trusts. The C Notes, the D Notes and the E Notes collectively have an outstanding principal balance as of the Cut-off Date of $167,300,000 (“The Shops at Crystals Subordinate Companion Loans”) and are expected to be contributed to one or more future securitization trusts. All loan level metrics are based on The Shops at Crystals Whole Loan balance excluding The Shops at Crystals Subordinate Companion Loans.
	With respect to Loan No. 7, Renaissance Center, the mortgage loan is part of a whole loan with an original principal balance of $75,600,000 (the “Renaissance Center Whole Loan”) which is comprised of three pari passu components (Note A-1, Note A-2 and Note A-3). Note A-1 was paid down by $5,000,000 prior to securitization and the Renaissance Center Whole Loan has an outstanding principal balance as of the Cut-off Date of $70,600,000. Note A-1 and Note A-2, in aggregate, have an outstanding principal balance as of the Cut-off Date

	of $40,360,000 and are being contributed to the JPMCC 2016-JP2 Trust. Note A-3 has outstanding principal balance as of the Cut-off Date of $30,240,000 and is expected to be contributed to the SGCMS 2016-C5 trust. All loan level metrics are based on the Renaissance Center Whole Loan balance. With respect to Loan No. 9, Hagerstown Premium Outlets, the mortgage loan is part of a whole loan with an original principal balance of $77,000,000 (the “Hagerstown Premium Outlets Whole Loan”) which is comprised of five pari passu components (Note A-1, Note A-2, Note A-3-A, Note A-3-B and Note A-4). Note A-2 and Note A-3-A (the “Hagerstown Premium Outlets Mortgage Loan”) have an aggregate outstanding principal balance as of the Cut-off Date of $31,000,000 and are being contributed to the JPMCC 2016-JP2 Trust. Note A-1 has an outstanding principal balance as of the Cut-off Date of $30,000,000 and was contributed to the DBJPM 2016-C1 trust. Note A-3-B and Note A-4 have an aggregate outstanding principal balance as of the Cut-off Date of $16,000,000 and are expected to be contributed to one or more future securitization trusts. All loan level metrics are based on the Hagerstown Premium Outlets Whole Loan balance. With respect to Loan No. 13, Four Penn Center, the mortgage loan is part of a whole loan with an original principal balance of $68,925,000 (the “Four Penn Center Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-2 has an outstanding principal balance as of the Cut-off Date of $20,925,000 and is being contributed to the JPMCC 2016-JP2 Trust. Note A-1 has an outstanding principal balance as of the Cut-off Date of $48,000,000 and was contributed to the JPMDB 2016-C2 trust. All loan level metrics are based on the Four Penn Center Whole Loan balance. With respect to Loan No. 15, Renaissance Providence Downtown Hotel, the mortgage loan is part of a whole loan with an original principal balance of $45,000,000 (the “Renaissance Providence Downtown Hotel Whole Loan”) which is comprised of two pari passu components (Note A-1 and Note A-2). Note A-2 has an outstanding principal balance as of the Cut-off Date of $19,908,869 and is being contributed to the JPMCC 2016-JP2 Trust. Note A-1 has an outstanding principal balance as of the Cut-off Date of $24,886,087 and was contributed to the DBJPM 2016-C1 trust. All loan level metrics are based on the Renaissance Providence Downtown Hotel Whole Loan balance.
(8)	Each number identifies a group of related borrowers. With respect to Loan Nos. 5 and 18, 100 East Pratt and Hotel Tybee, the borrowers own the mortgaged property as tenants-in-common. Please see the section entitled “Risk Factors—Tenancies-in-Common May Hinder Recovery” for additional information.
(9)	For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator fee rate), the Operating Advisor Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).
(10)	For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
(11)	With respect to all mortgage loans, except for the mortgage loan(s) listed below, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12. With respect to Loan No. 16, Springhill Suites Norfolk & Residence Inn Chesapeake, the Annual Debt Service ($) is calculated based on the sum of the first 12 principal and interest payments based on the assumed principal payment schedule set forth on Annex G to this prospectus supplement. As such, the Current Balance ($), Maturity Balance ($), Monthly Debt Service ($), UW NOI DSCR and UW NCF DSCR all reflect this principal payment schedule and a fixed interest rate of 5.80000%.
(12)	The “L” component of the prepayment provision represents lockout payments. The “Def” component of the prepayment provision represents defeasance payments. The “YM” component of the prepayment provision represents yield maintenance payments. The “O” Component of the prepayment provision represents the free payments including the Maturity Date. With respect to Loan No. 1, Opry Mills, the lockout period will be at least 24 payments beginning with and including the first payment on August 1, 2016. Defeasance of the full $375.0 million Opry Mills Whole Loan is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized (the “Opry Mills Defeasance Date”) and (ii) August 1, 2019. If the Opry Mills Defeasance Date has not occurred by August 1, 2019, the borrower is permitted to prepay the Opry Mills Whole Loan with the payment of a yield maintenance premium, except that any portion of the Opry Mills Whole Loan that has been securitized for more than two years from the closing date of such securitization must be

defeased. The assumed lockout period is based on the expected JPMCC 2016-JP2 securitization closing date in July 2016. The actual lockout period may be longer.

With respect to Loan No. 2, Center 21, the lockout period will be at least 24 payments beginning with and including the first payment on August 1, 2016. Defeasance of the full $163.0 million Center 21 Whole Loan is permitted after the date that is the earlier of two years from the closing date of the securitization that includes the last pari passu note to be securitized (the “Center 21 Defeasance Date”). If the Center 21 Defeasance Date has not occurred by August 1, 2019, the borrower is permitted to prepay the Center 21 Whole Loan with the payment of a yield maintenance premium. The assumed lockout period is based on the expected JPMCC 2016-JP2 securitization closing date in July 2016. The actual lockout period may be longer.

With respect to Loan No. 6, The Shops at Crystals, the lockout period will be at least 24 payments beginning with and including the first payment on August 1, 2016. Defeasance of the full $550.0 million The Shops at Crystals Whole Loan is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized (“The Shops at Crystals Defeasance Date”) and (ii) August 1, 2019. If The Shops at Crystals Defeasance Date has not occurred by August 1, 2019, the borrower is permitted to prepay The Shops at Crystals Whole Loan with the payment of a yield maintenance premium, except that any portion of The Shops at Crystals Whole Loan that has been securitized for more than two years from the closing date of such securitization must be defeased. The assumed lockout period is based on the expected JPMCC 2016-JP2 securitization closing date in July 2016. The actual lockout period may be longer.

With respect to Loan No. 9, Hagerstown Premium Outlets, the lockout period will be at least 29 payments beginning with and including the first payment on March 6, 2016. Defeasance of the full $77.0 million Hagerstown Premium Outlets Whole Loan is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) March 6, 2019. The assumed lockout period of 29 payments is based on the expected JPMCC 2016-JP2 securitization closing date in July 2016. The actual lockout period may be longer.

With respect to Loan No. 16, Springhill Suites Norfolk & Residence Inn Chesapeake, after the date that is 36 months following the First Payment Date and prior to the open period start date, the borrowers may partially defease the loan if the following conditions, among others, are satisfied: (i) a release price of 125% of the allocated loan amount for such release property, (ii) in connection with the release of either property, the borrowers will deposit into the PIP reserve sufficient funds such that the total amount on deposit in the PIP reserve with respect to the remaining property is at least $10,000 per room, (iii) the post-defeasance debt service coverage ratio for the undefeased note will be not less than the greatest of (a) 1.77x, (b) the debt service coverage ratio as of the origination date and (c) the debt service coverage ratio as of the partial defeasance date based on income from both the release property and the remaining property and (iv) the post-defeasance loan-to-value ratio for the remaining property will not exceed the least of (a) 60%, (b) the loan-to-value ratio as of the origination date and (c) the loan-to-value ratio for both the release property and the remaining property as of the partial defeasance date.

With respect to Loan No. 25, Dollar General Portfolio, if a lessee to any oil and gas lease on any of the mortgaged properties identified as Dollar General Portfolio - 10787 Ensley Drive Northeast, Dollar General Portfolio - 18005 State Route 78, Dollar General Portfolio - 1016 East State Street and Dollar General Portfolio - 3881 Columbus Road has delivered notice of its intent to or has commenced drilling on such mortgaged property or otherwise disturbs the surface of the mortgaged property in any manner that causes a disruption to the operation of the mortgaged property, at the option of the lender, the borrower will be required to release the mortgaged property from the collateral for the mortgage loan and satisfy certain conditions, including (a) the borrower is required to prepay the mortgage loan in an amount equal to the greatest of (i) 120% of the allocated loan amount for such mortgaged property, (ii) an amount which would result in the debt service coverage ratio on the then remaining balance of the mortgage loan for the property remaining after giving effect to the release being not less than 1.31x, as determined by the lender in its sole discretion, (iii) an amount which would result in the Current LTV % on the then remaining balance of the mortgage loan for the mortgaged property remaining after giving effect to the release being not greater than 74.5%, as determined by the lender in its sole discretion and (iv) an amount which would result in the debt yield on the then remaining balance of the mortgage loan for the mortgaged property remaining after giving effect to the release being not less than 9.2%, as determined by the lender in its sole discretion, plus the yield maintenance amount; and (b) title to the released mortgaged property must be transferred to a person or entity other than the borrower.

With respect to Loan No. 39, Space Coast Portfolio, the borrower may release either the Galleria Executive Plaza mortgaged property or the Satellite Arms Apartments mortgaged property from the collateral after the expiration of a lockout period in connection with a third-party, arms-length sale of the release parcel subject to the following conditions, among others: (i) no event of default has occurred and is continuing, (ii) after giving effect to the release, the loan-to-value ratio for the undefeased note is no greater than the lesser of (a) 75%, and

	(b) the loan-to-value ratio in place immediately prior to the release, (iii) after giving effect to the release, the debt service coverage ratio for the undefeased note is no less than the greater of (a) 1.35x, and (b) the debt service coverage ratio in place immediately prior to the release, (iv) payment of defeasance in an amount equal to the greater of (x) 90% of the net sales proceeds with respect to such mortgaged property and (y) 120% of the allocated loan amount of such release parcel, (v) if required by the lender, the borrower delivers to the lender a rating agency confirmation, and (vi) satisfaction of customary REMIC requirements.
(13)	With respect to some mortgage loans, historical financial information may not be available due to the when the properties were constructed and/or acquired. With respect to loan No. 7, Renaissance Center, Most Recent Revenues ($), Most Recent Total Expenses ($) and Most Recent NOI ($) are based on the annualized 11 months financial data from May 2015 through April 2016, excluding January 2016. Due to acquisition timing, January 2016 financials were not available. With respect to Loan No. 18, Hotel Tybee, the mortgaged property was acquired in July 2014 and full-year 2014 financials were not available. With respect to Loan No. 24, TBC Place, the mortgaged property was recently acquired. The mortgaged property was previously encumbered by a loan that defaulted in June 2015, was placed into receivership and subsequently foreclosed upon in December 2015. As such, historical financial information for 2015 is not available. With respect to Loan No. 25, Dollar General Portfolio, the mortgaged properties were acquired in 2014 and the seller did not provide historical financial information for 2013. With respect to Loan No. 29, Camelback Crossing, Most Recent Revenues ($), Most Recent Total Expenses ($), Most Recent NOI ($), 2015 Revenues ($), 2015 Total Expenses ($) and 2015 NOI ($) are based on the annualized 11 months financial data from May 2015 through April 2016 and January 2015 through December 2015, respectively, excluding October 2015. Due to acquisition timing, October 2015 financials were not available. With respect to Loan No. 35, Somerset Apartments San Antonio, limited historical financial information is available because the 241-unit mortgaged property was split from a 733-unit apartment complex after sponsor acquisition in April 2013 and individual performance is not available prior to 2015. With respect to Loan No. 37, Kohl’s Wichita Falls, the single tenant, triple-net lease mortgaged property was recently acquired and the seller did not provide historical financial information. With respect to Loan No. 38, Hampton Inn & Suites Adairsville, limited historical financial information is available due to the recent construction of the property, which was completed in 2013. With respect to Loan No. 43, 6627 Maple, historical financial information is not available as the property was vacant prior to commencement of the Amazon.com, Inc. lease in October 2015.
(14)	With respect to all hotel properties, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same. With respect to Loan No. 7, Renaissance Center, a non-recurring item of $550,000 has been underwritten which represents a credit for the general tenant improvements and leasing commissions reserve of $5,500,000 collected at loan origination, averaged over the 10-year loan term. The UW NCF ($) is calculated as UW NOI ($) minus the recurring capital items, plus the non-recurring item. With respect to Loan No. 15, Renaissance Providence Downtown Hotel, the mortgaged property is subject to a tax stabilization agreement with the City of Providence. The agreement provides that the mortgaged property will be assessed for the value of the land only during the first five years of the agreement (which commenced in 2006). For years six through 14 under the agreement, the mortgaged property is assessed for the value of the land plus a percentage of the value of the improvements, which was 10% starting in year six and is increased by 10% each year. For the final five years of the agreement, which expires in December 2025, the full value of the land and improvements are used to calculate the assessed value of the mortgaged property at an increasing rate. Taxes were underwritten based on the 10 year average tax amount due over the term of the mortgage loan. With respect to Loan No. 20, 2000 Glades Road, a non-recurring item of $74,180 has been underwritten which represents a credit for the accretive leasing reserve of $741,800 collected at loan origination, averaged over the 10-year loan term. The UW NCF ($) is calculated as UW NOI ($) minus the recurring capital items, plus the non-recurring item. With respect to Loan No. 27, Decatur Crossing, a non-recurring item of $10,000 has been underwritten which represents a credit for the general tenant improvements and leasing commissions reserve of $100,000 collected

	at loan origination, averaged over the 10-year loan term. The UW NCF ($) is calculated as UW NOI ($) minus the recurring capital items, plus the non-recurring item. With respect to Loan No. 36, Best Western Plus Austin Central, the City of Austin filed a lawsuit against the Travis County Appraisal District (Cause No. D-1-GN-15-003492), affecting all properties designated with a State Tax Code of either F1 or C1.  The mortgaged property is designated F1.  If the City of Austin is successful in the lawsuit, the City may have the right to require a new appraisal for the mortgaged property, which could result in a higher tax liability for the year 2015 and subsequent years.  Real estate taxes were underwritten based on the actual 2015 tax rates and a 20% increase to the latest 2015 assessed value to account for a projected increase in the mortgaged property’s assessment following the renovation and rebranding of the hotel. With respect to Loan Nos. 41 and 46, Holiday Inn Express Kanab and Holiday Inn Express Clermont, the FF&E reserves were included in UW Capital Items ($).
(15)	The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan.
(16)	Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents. With respect to Loan No. 1, Opry Mills, the Upfront Other Reserve ($) represents a reserve for outstanding tenant improvements and leasing commissions for four tenants at the mortgaged property in the amount of $3,943,000. The borrower was permitted at origination to deliver a guaranty from the guarantor in lieu of a cash reserve. With respect to Loan No. 3, 693 Fifth Avenue, the Upfront Other Reserve ($) represents (i) a reserve for outstanding tenant improvements and leasing commissions for two tenants at the mortgaged property in the amount of $3,022,060, including the Largest Tenant, Valentino U.S.A., Inc. ($3,000,000), and the 4th Largest Tenant, Carpenter’s Workshop Gallery LLC ($22,060), and (ii) a reserve for outstanding free rent/rent abatements for the 6th largest tenant at the mortgaged property, New York Smile Institute, in the amount of $305,793. With respect to Loan No. 4, Marriott Atlanta Buckhead, the Upfront Other Reserve ($) represents a holdback related to a pending arbitration proceeding over a reciprocal easement agreement with the adjacent property owner. The lender is required to release the holdback upon delivery of reasonably satisfactory evidence to the lender that (a) the new proposed reciprocal easement agreement attached as a form to the loan agreement has been executed and recorded and the arbitration has been dismissed, or (b) a new pool (of substantially similar quality to the existing pool) has been constructed on the mortgaged property. Furthermore, the pool is removed and the borrower constructs a new pool (of substantially similar quality to the existing pool), the lender is required to make disbursements from holdback to the borrower for the costs of building a new pool. With respect to Loan No. 5, 100 East Pratt, the Upfront Other Reserve ($) represents (i) a reserve for outstanding tenant improvements and leasing commissions for four tenants at the mortgaged property in the amount of $13,769,268, including the Largest Tenant, T. Rowe Price Associates, Inc. ($13,385,150 is allocated to tenant improvements and leasing commissions associated with the Largest Tenant) and (ii) a reserve for outstanding free rent/rent abatements for two tenants at the mortgaged property in the amount of $3,782,785, including the Largest Tenant ($3,773,621 is allocated to free rent for the Largest Tenant). With respect to Loan No. 15, Renaissance Providence Downtown Hotel, in the event any franchise agreement requires a property improvement plan, the borrower may post a letter of credit for the same amount as the applicable deposit required by the mortgage loan documents. In addition, the mortgage loan documents permit the borrower to cure a cash sweep period caused by a DSCR trigger event by delivering cash or a letter of credit in an amount, which, if applied to the principal balance of the mortgage loan, would result in the achievement of a DSCR of 1.30x for two consecutive quarters. The lender is required to hold such cash or letter of credit in the Monthly Other Reserve ($) as a DSCR cure reserve fund, which may be released when the mortgaged property achieves a DSCR sufficient to cure the cash sweep event without taking into consideration the cash or letter of credit delivered by the borrower.
	With respect to Loan No. 18, Hotel Tybee, the borrowers were required at origination to fund a $1,000,000 earnout reserve. So long as no event of default has occurred and is continuing, the earnout reserve will be released upon (i) the mortgaged property achieving a debt yield on NOI of at least 14.0% for the trailing 12 months, for at least two consecutive quarterly debt yield tests, or (ii) so long as no Sweep Event Period (as defined in the loan documents) is occurring, at any time after the payment date in June 2019, the debt yield on NOI is equal to or greater than 13.0% for the trailing 12 months, for at least two consecutive quarterly debt yield tests.

	With respect to Loan No. 31, Sierra Forest, the borrower was required at origination to deposit $7,500 for remediation of radon identified at the property by the environmental consultant, into the Upfront Environmental Reserve ($). With respect to Loan No. 36, Best Western Plus Austin Central, the borrower was required to escrow $1,770,434 into the Upfront Other Reserve ($), for a property improvement plan required by the Best Western Plus membership application executed by the borrower.  The borrower is in the process of converting the flag from a Ramada Inn to a Best Western Plus. The borrower is operating under the Ramada Inn flag under an interim license agreement which expires on December 31, 2016. In addition, the borrower was required to escrow $530,814 into the Upfront Debt Service Reserve ($), which may be used by the borrower for payment of debt service during the year after origination in the case of shortfalls in operating revenue during completion of the property improvement plan. With respect to Loan No. 41, Holiday Inn Express Kanab, the borrower was required to deposit $48,000 into the Upfront Other Reserve ($) for seasonality reserve. With respect to Loan No. 46, Holiday Inn Express Clermont, the borrower was required to deposit $700,000 into the Upfront Other Reserve ($), which included $600,000 for a PIP reserve and $100,000 for seasonality working capital reserve.
(17)	Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents. With respect to Loan No. 1, Opry Mills, upon (i) an event of default under the mortgage loan documents or (ii) the occurrence of the debt service coverage ratio based on the trailing four calendar quarter period immediately preceding the date of such determination being less than 1.75x for two consecutive calendar quarters (an “Opry Mills DSCR Reserve Trigger Event”), the borrower is required to deposit into the (x) Monthly Capex Reserve ($) $19,494 (capped at $701,780) and (y) Monthly TI/LC Reserve ($) $160,825 (capped at $5,789,683). In addition, the Monthly RE Tax Reserve ($) is waived provided that (a) no event of default has occurred, (b) no Opry Mills DSCR Reserve Trigger Event exists and (c) the borrower pays all taxes prior to the date of delinquency and provides satisfactory evidence of the same. With respect to Loan Nos. 2 and 11, Center 21 and 7083 Hollywood Boulevard, the Monthly RE Tax Reserve ($) is waived provided that no event of default has occurred and is continuing and the related borrower provides satisfactory evidence that all taxes have been paid on or prior to their due date. In addition, so long as the related guarantor maintains a net worth of at least $450,000,000, the guarantor’s may deliver a guaranty in lieu of the related borrower’s requirement to make deposits to the Monthly TI/LC Reserve ($), subject to the following terms: (i) if the guarantor’s net worth is at least $600,000,000, any amount on reserve will be released to the borrower and the borrower’s requirement to make monthly deposits will be waived; and (ii) if the guarantor’s net worth is equal to or greater than $450,000,000 but less than $600,000,000, 50% of the amount on reserve will be released to the borrower and the borrower will be required to deposit 50% of the amount required to be deposited monthly. The borrower may also deliver a letter of credit in the amount of the reserve cap in lieu of monthly deposits. At origination, each borrower related to Center 21 and 7083 Hollywood Boulevard delivered a guaranty satisfying the foregoing conditions, and the borrower’s requirement to make deposits to the Monthly TI/LC Reserve ($) was waived. With respect to Loan No. 3, 693 Fifth Avenue, the Monthly RE Tax Reserve ($) is waived provided that no event of default has occurred and is continuing and the borrower provides satisfactory evidence that all taxes have been paid on or prior to their due date. With respect to Loan No. 4, Marriott Atlanta Buckhead, Monthly Capex Reserve ($) is waived to the extent the borrower makes deposits with the franchisor on a monthly basis for capital repairs and replacements or any PIP. If the borrower is required to make monthly deposits into the Monthly Capex Reserve ($), the loan documents require monthly deposits in the amount equal to the greater of (i) all amounts required to be deposited under the franchise agreement or management agreement (without duplication) and (ii) 4.0% of the gross income from the mortgaged property for the calendar month occurring two calendar months prior to such payment date. In lieu of the full amount required to be deposited in the reserve, the borrower is permitted to deliver a letter of credit in the amount not less than the aggregate amount required to be deposited at any time.
	With respect to Loan No. 5, 100 East Pratt, the borrowers are required to deposit into the Monthly Other Reserve ($) all excess cash flow after the payment of debt service, required reserves and operating expenses, which will be held as additional collateral for the loan in the event that the Largest Tenant, T. Rowe Price Associates, Inc.

(or any tenant which leases more than 66,270 square feet at the property or any replacement tenant thereof) (a “Specified Tenant”) (i) defaults (other than with respect to immaterial non-monetary terms) (ii) vacates, abandons, ceases ordinary business operations or otherwise “goes dark” or gives notice of its intent to do any of the foregoing, (iii) gives notice of its intention to cancel or terminate its lease; (iv) becomes subject to any bankruptcy or insolvency proceeding, or (v) fails to provide notice to extend its lease prior to the earlier of (x) the date that is 12 months prior to the scheduled expiration date of such Specified Tenant’s lease or (y) the date under such Specified Tenant’s lease by which such Specified Tenant is required to give notice of its exercise of a renewal option thereunder (and such renewal has not been so exercised). In addition, the borrowers are required to deposit an amount equal to the aggregate total of all rent associated with any lease for which a tenant has exercised a contraction or termination option under the applicable lease (a “Lease Contraction Event”). The borrowers are required to deposit any early lease termination or contraction fee in connection with a Lease Contraction Event within three business days of receipt.

With respect to Loan No. 6, The Shops at Crystals, the borrower is required to deposit into the Monthly TI/LC Reserve ($) $185,000, in lieu of which, to the extent that there is no event of default under the mortgage loan documents, the borrower is permitted to deliver (i) a guaranty from the guarantors in the amount of all required deposits into the reserve not to exceed the amount of the reserve cap of $4,440,000 (the “Reserve Cap”) or (ii) a letter of credit in the amount of the Reserve Cap. At origination, the borrower delivered a guaranty satisfying the foregoing conditions, and the borrower’s requirement to make deposits to the Monthly TI/LC Reserve ($) was waived. In addition, the Monthly Capex Reserve ($) and Monthly RE Tax Reserve ($) are waived provided that (i) there is no event of default, (ii) the debt service coverage ratio based on the trailing four calendar quarter period immediately preceding the date of such determination is at least 1.60x for two consecutive calendar quarters and (iii) solely with respect to the Monthly RE Tax Reserve ($), the borrower pays all taxes prior to the date of delinquency and provides satisfactory evidence of the same.

With respect to Loan No. 7, Renaissance Center, the borrower is required to deposit into the Monthly TI/LC Reserve ($) all excess cash flow after the payment of debt service, required reserves and operating expenses, which will be held as additional collateral for the loan in the event that (i) WellCare Health Plans, Inc. (“WellCare”). does not renew or give notice to renew its 105,110 square foot lease on or prior to October 31, 2018 and its 111,012 square foot lease on or prior to March 1, 2022, (ii) WellCare’s parent credit rating is downgraded two or more notches from its rating as of origination by either S&P or Moody’s, (iii) WellCare vacates, abandons, ceases ordinary business operations or otherwise “goes dark” or gives notice of its intent to do any of the foregoing or (iv) WellCare becomes subject to any bankruptcy or insolvency proceedings. The excess cash flow sweep is capped at $4.0 million. In addition, the borrower is required to deposit into the Monthly TI/LC Reserve ($) all gross rent associated with the Capital One Services, LLC (“Capital One”) lease in the event that Capital One’s parent credit rating is downgraded two or more notches from its rating as of origination by either S&P or Moody’s. On or after the monthly payment date in April 2021, the borrower will not be required to make Monthly TI/LC Reserve ($) payments if the TI/LC reserve balance is $6.5 million or greater. Should the TI/LC reserve fall below $6.5 million, Monthly TI/LC Reserve ($) payments will recommence.

With respect to Loan No. 8, 650 Poydras, if the lease for the Largest Tenant, GSA/DOJ, is not renewed prior to the date that is nine months prior to the current expiration date, the loan documents provide that the lender will apply excess cash flow after payment of debt service and required reserves to the Monthly Other Reserve ($) for the purpose of paying tenant improvements and leasing commissions associated with re-leasing the space leased by the Largest Tenant. The borrower is no longer required to reserve such amounts upon the occurrence of the earliest of the following: (i) the lease for the Largest Tenant is renewed in accordance with its terms, (ii) the amount on deposit in the reserve equals or exceeds $1,272,300 or (iii) the space demised by the Largest Tenant is fully leased to replacement tenants as evidenced by a tenant estoppel.

With respect to Loan No. 13, Four Penn Center, there is a cash sweep period in effect as of the origination date of the mortgage loan, and all excess cash flow after payment of monthly debt service, required reserves and operating expenses is required to be deposited into the Monthly TI/LC Reserve ($). On a monthly basis commencing after the occurrence of either of the following (a “2018 Rollover Cure”): (i) the balance of funds in the Monthly TI/LC Reserve ($) is equal to or greater than $50.00 per square foot with respect to the office square footage for any portion of the leases for the Largest Tenant, Elsevier, Inc., the 2nd Largest Tenant, Post & Schell, and the 3rd Largest Tenant, Federal Insurance Company, that has not been renewed or released beyond its current 2018 expiration date in accordance with the mortgage loan documents or (ii) the achievement of a debt service coverage ratio (excluding rent from any of the foregoing tenants under any portion of a related lease that is not renewed or re-leased) of at least 1.10x for one quarter, based on the trailing three-month period, the cash sweep period will expire and the borrower will be required to escrow $74,035 ($1.70 per square foot annually) for tenant improvements and leasing commissions into the Monthly TI/LC Reserve ($). In addition, to the extent there is a cash sweep period as a result of (a) the occurrence of the date on which the debt service coverage ratio, based on trailing three-months of gross income from operations, is less than 1.10x, at any time after

January 1, 2019, or (b) to the extent more than 25.0% of the square footage is leased to two or fewer tenants and such leases are scheduled to expire in the 2023 calendar year, the occurrence of the date that is the latest of (1) the date on which the preceding lease concentration first occurs, (2) the occurrence of any 2018 Rollover Cure or (3) January 1, 2019, all excess cash flow is required to be deposited into the Monthly TI/LC Reserve ($).

With respect to Loan No. 14, Aloft Milwaukee, a sum of $148,083 was deposited in the seasonality reserve at origination. In addition, beginning in calendar year 2017, monthly seasonality reserve payments in the amount of $37,021 will be collected in the months of July, August, September and October of each year of the loan term, subject to a cap of $148,083.

With respect to Loan No. 15, Renaissance Providence Downtown Hotel, the borrower is required to deposit any amount required to complete any future property improvement plan required by a franchisor, as estimated by the lender, into the Monthly Capex Reserve ($) for FF&E.

With respect to Loan No. 16, Springhill Suites Norfolk & Residence Inn Chesapeake, on each payment date during the months of May through August 2016, the borrowers are required to deposit a monthly seasonality reserve payment of $35,310. Commencing in April 2017, and in each April of each year thereafter until the Maturity Date, the monthly seasonality reserve payment amount, to be collected on the seasonality reserve deposit months of May through August, will be revised in accordance with the conditions set forth in the loan documents. Additionally, beginning on the monthly payment date occurring in August 2021, the borrowers will be required to deposit all cash flow after the payment of reserves, debt service and operating expenses, which will be utilized for any PIP with respect to Springhill Suites Norfolk or Residence Inn Chesapeake, until the amount on deposit in the PIP reserve account is at least $2,520,000 (which represents at least $10,000 per room for the aggregate number of rooms at both hotels). The PIP reserve will be utilized for PIPs at either of the mortgaged properties and will not be released to the related borrower until such PIPs are completed. Furthermore, in connection with a partial defeasance event whereby either the Springhill Suites Norfolk property or the Residence Inn Chesapeake property is released, the borrowers will be required to deposit into the PIP reserve sufficient funds such that the total amount on deposit and available in the PIP reserve with respect to the remaining property equals at least $10,000 per room.

With respect to Loan No. 17, RC Shoppes, a sum of $150,000 was deposited in Upfront TI/LC Reserve ($) at origination. In addition, Monthly TI/LC Reserve ($) payments will be collected in the amount of $3,639, subject to a cap of $150,000.

With respect to Loan No. 18, Hotel Tybee, on the payment dates occurring in each June, July and August, the borrowers are required to deposit into the Monthly Other Reserve ($) one-third of the amount, if any, by which the balance on deposit in the seasonality reserve as of June 1 is less than $600,000.

With respect to Loan No. 25, Dollar General Portfolio, all excess cash flow will be swept into the Other Reserve ($) until the earlier to occur of (i) the short-term repairs reserve equaling to $110,330 or (ii) the completion of all short term repairs by the borrower.

With respect to Loan No. 28, Hillside Flex Portfolio, the loan is structured with an Upfront TI/LC Reserve ($) of $150,000 and ongoing Monthly TI/LC Reserve ($) of $8,902 ($0.55 per square foot annually). The TI/LC reserve balance is capped at $350,000. If the balance falls below $275,000, ongoing Monthly TI/LC Reserve ($) collections will resume until the cap of $350,000 is reached.

With respect to Loan No. 36, Best Western Plus Austin Central, commencing on February 1, 2017, the borrower is required to make deposits into the Monthly Capex Reserve ($) account in an amount equal to (i) 4.0% of the gross income from operations of the mortgaged property; or (ii) 5.0% of the gross income from operations of the mortgaged property for the calendar month two months prior to such payment date, if the borrower has not expended funds from the Monthly Capex Reserve ($) in an aggregate amount equal to or greater than (1) $137,000 prior to the payment date occurring in February 2020, (2) $205,500 during the period commencing after the payment date in February 2020 and prior to the payment date in February 2022 and (3) $274,000 during the period commencing after the payment date in February 2022 and prior to the payment date in February 2024.

With respect to Loan No. 30, 417-425 North Eighth Street, in addition to the deposits to the Monthly TI/LC Reserve ($), the borrower is also required to deposit any lease termination fees or payments into the Monthly TI/LC Reserve ($).

With respect to Loan No. 41, Holiday Inn Express Kanab, at any time that the seasonal working capital reserve is below $168,000 the borrowers are required to deposit into the Monthly Other Reserve ($) $24,000 on the payment dates occurring in each month beginning April through and including October for a seasonality reserve.

With respect to Loan No. 43, 6627 Maple, at any time that the TI/LC Reserve ($) is below $109,088 (not including the $150,000 upfront deposit) during the period from and after the Amazon.com, Inc. lease renewal date,

	provided no event of default has occurred or continuing under the Amazon.com, Inc. lease, deposits into the TI/LC Reserve ($) will be suspended. With respect to Loan No. 44, Destiny Phoenix West, on the payment dates occurring in each November, December, January, February, March and April, the borrower is required to deposit into the Monthly Other Reserve ($) one-sixth of the amount, if any, by which the balance on deposit in the seasonality reserve as of November 6 is less than $150,260.34. With respect to Loan No. 45, 11264 Corliss Avenue, the Monthly Ins. Reserve ($) was waived at origination and may commence in the future upon (i) all required insurance premiums are not being timely paid by the sole tenant at the mortgaged property, Polyair Corporation, and lender does not receive prompt evidence of such payment, (ii) the property is not insured by a policy meeting the standard insurance requirements set forth in the loan documents, (iii) an event of default, (iv) the debt service coverage ratio being less than 1.10x, (v) a default by Polyair Corporation under its lease, (vi) Polyair Corporation goes dark, (vii) Polyair Corporation files bankruptcy, (viii) Polyair Corporation terminates its lease, (ix) Polyair Corporation does not provide notice of renewal or does not renew its lease 12 months prior to its scheduled lease expiration or (x) the monthly payment date that is 24 months prior to the Maturity Date.
(18)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, the caps may be altered or terminated during the term of the mortgage loan, subject to conditions of the respective mortgage loan documents. With respect to Loan No. 2, Center 21, the loan documents provide that the TI/LC Reserve Cap of $5,500,000 must be reduced by the amount attributed under the loan documents to the Largest Tenant, Pandora Media, Inc. ($4,336,500 attributed), and the 4th Largest Tenant, Cerexa, Inc. ($1,163,500 attributed), when either (i) such tenant has either renewed or extended its lease or (ii) the space occupied by such tenant has been re-let to a replacement tenant, provided that, in either case, all tenant improvement and leasing commission obligations have been satisfied and either (x) such tenant or replacement tenant is either paying full contractual rent, (y) the borrower has deposited the amount of any abated rent with the lender, or (z) such tenant has a long term unsecured credit rating of Baa3 or higher from Moody’s or BBB- or higher from S&P and has no right to terminate its lease prior to the expiration of the free rent period under the lease.
(19)	With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property.
(20)	In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates. With respect to Loan No. 7, Renaissance Center, the Largest Tenant, WellCare Health Plans, Inc. (378,412 square feet), representing 66.0% of net rentable area, has staggered lease expirations as follows: 105,110 square feet expires October 31, 2019; 105,165 square feet expires December 31, 2020; 111,012 square feet expires February 28, 2023; and 57,125 square feet expires February 29, 2024. With respect to Loan No. 12, 700 17th Street, the 2nd Largest Tenant, TGS Management, has multiple leases expiring as follows: 5,415 square feet expiring on December 31, 2016 and 13,704 square feet expiring on October 31, 2019. The 3rd Largest Tenant, First Citizens Bank & Trust, has multiple leases expiring as follows: 5,848 square feet expiring on October 31, 2016 and 6,792 square feet expiring on August 31, 2019.
(21)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. With respect to Loan No. 1, Opry Mills, the 2nd Largest Tenant, Regal Cinema, has the right to terminate its lease if the occupancy rate in the shopping center, not including the premises of Regal Cinema, falls below 50% of the leasable area and such occupancy rate continues for 12 months. With respect to Loan No. 2, Center 21, the Largest Tenant, Pandora Media, Inc., has the right to contract its space with respect the sixth or 16th floors as of March 1, 2018, with notice and the payment of a termination fee. The 2nd Largest Tenant, Kaiser Foundation Health Plan, Inc., has the right (i) to contract its space at any time by up to two full floors with 12 months’ notice and the payment of a contraction fee, and (ii) to terminate its lease any time after (A) with respect to Suite 900, December 31, 2020, (B) with respect to Suite 1100, March 2, 2020, (C) with respect to Suite 1400, December 31, 2019, (D) with respect to Suite 1700, November 30, 2020, and (E) with respect to Suite 2000, October 31, 2018, in each case with 9 months’ notice and the payment of a termination fee. The 3rd Largest Tenant, the Federal Bureau of Investigation, has the right to terminate its lease any time on or after October 4, 2021 with 120 days’ notice. The 5th Largest Tenant, iParadigms, LLC, has the right to

	terminate its lease as of April 1, 2024, with 15 months’ notice and the payment of a termination fee. Additionally, the Largest Tenant is currently subleasing 49,311 square feet of additional space (7.2% of the net rentable area) under a sublease from the 3rd Largest Tenant, Cerexa, Inc.
	With respect to Loan No. 5, 100 East Pratt, the Largest Tenant, T. Rowe Price Associates, Inc., has the right to contract its space with respect to one or more of the 13th, 14th or 16th floors as of December 31, 2024, with 18 months’ notice and the payment of a termination fee of $486,007 per floor. In addition, the tenant has the right to contract its space with respect to the investor center space any time after June 30, 2017, with 18 months’ notice and the payment of a termination fee. If the 15th floor expansion space is not delivered to the borrower by October 1, 2016 (the “Outside Date”), the tenant has the option to terminate its lease with respect to the 15th floor expansion space with written notice provided at least 15 days after the Outside Date, with such termination to be effective as of July 1, 2024. The tenant is required to deliver the notice of termination with 18 months’ notice and the payment of a termination fee of $20,381,060. Additionally, the 5th Largest Tenant, Jones Lang LaSalle, has the right to terminate its lease effective as of April 30, 2017, with 12 months’ notice and the payment of a termination fee. With respect to Loan No. 6, The Shops at Crystals, in the event the 4th Largest Tenant, Tiffany & Co., does not achieve gross sales of at least $30,000,000 during the seventh lease year, the tenant has the right to terminate its lease (which right must be exercised during the period that is 60 days after the date on which the tenant is obligated to furnish its written report of the gross sales of the applicable year), with 182 days’ notice and the payment of a termination fee.
	With respect to Loan No. 7, Renaissance Center, the 2nd Largest Tenant, Capital One Services, LLC (153,812 square feet), representing approximately 26.8% of net rentable area, has a one-time contraction option on August 31, 2019 for 10,931 square feet with at least nine months’ notice and a termination fee of $191,104. If the contraction is exercised, the lender will collect the termination fee as additional leasing reserves. With respect to Loan No. 10, 1000 Parkwood, the Largest Tenant, Kemira Chemicals, has the right to terminate its lease as of March 31, 2019, with 12 months’ notice and the payment of a termination fee. With respect to Loan No. 11, 7083 Hollywood Boulevard, the 2nd Largest Tenant, Live Nation, has the right to contract its space by the entire second floor as of October 31, 2016 with the payment of a contraction fee. With respect to Loan No. 13, Four Penn Center, the 3rd Largest Tenant, Federal Insurance Company, is subleasing approximately 21,832 square feet of its space to Internet Order, LLC, which has assigned the sublease to TD Bank, N.A. The prime lease and sublease have the same expiration date. With respect to Loan No. 20, 2000 Glades Road, the 4th Largest Tenant, Flagstar Bank, NA (4,489 square feet), representing 7.6% of net rentable area, has the right to terminate its lease for all or a portion of its leased space effective February 28, 2019 with notice by August 31, 2018 and the payment of a termination fee. In addition, the borrower sponsor master leases 7,276 square feet (12.3% of net rentable area) of one of the two buildings located at the mortgaged property for $20 per square feet NNN for a 15-year term.  The master lease will be incrementally released as the borrower enters into accretive arms’ length leases with new tenants at minimum rent of $20 per square feet NNN rent for a term of at least 3 years. With respect to Loan No. 37, Kohl’s Wichita Falls, the Largest Tenant, Kohl’s, subleases 11,328 square feet to five tenants, of which one 2,012 square foot space is dark but leased through 2018. Additionally, there is one 2,288 square foot vacant space which is being marketed for sublease. With respect to Loan No. 39, Space Coast Portfolio, the 5th Largest Tenant at the Galleria Executive Plaza mortgaged property, ManTech, is has the right to terminate its lease at any time with 180 days’ written notice after January 1, 2018. If the lease is terminated, the tenant will be required to pay a penalty equal to present value of landlord’s unamortized commissions as of the termination date, capitalized at a rate of 8% from the termination date to the expiration date. With respect to Loan No. 45, 11264 Corliss Avenue, the Largest Tenant and sole tenant, Polyair Corporation, has termination options on October 31, 2021 and October 31, 2023 by providing nine months’ notice. If Polyair Corporation executes on either option, a full cash flow sweep would commence and the tenant would be required to pay a fee of $1,525,264 to terminate its lease on October 31, 2021 and $1,176,396 to terminate its lease on October 31, 2023.
(22)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes. With respect to Loan Nos. 1 and 6, Opry Mills and The Shops at Crystals, the obligations and liabilities of the Principal / Carveout Guarantors under the non-recourse carveout provisions in the loan documents are capped at $75,000,000 and $110,000,000, respectively.

	With respect to Loan No. 3 693 Fifth Avenue, there is no separate Carveout Guarantor, and the borrower is the sole party responsible for any breaches or violations of the non-recourse carveout provisions in the mortgage loan documents or the environmental indemnity.
(23)	The classification of the lockbox types is described in the Preliminary Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.
(24)	Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool— Additional Indebtedness— Mezzanine Indebtedness”, “—Other Secured Indebtedness”, “—Other Unsecured Indebtedness” and “Certain Legal Aspects of the Mortgage Loans” in the preliminary prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future. With respect to Loan No. 4, Marriott Atlanta Buckhead, the borrower entered into an agreement with the franchisor to receive $2,000,000 in “key money” financing for use in connection with the renovations required by the franchise agreement PIP, which was completed in 2009. The “key money” financing is unsecured, and there is no obligation to repay the financing unless the franchise agreement is terminated prior to its expiration date.  In the event the franchise agreement is terminated prior to its expiration date, the borrower is required to pay an amount equal to $5,555 (which represents $2,000,000 amortized without interest on a straight-line, monthly basis over the term of the franchise agreement) times the number of full months remaining until the expiration date. The loan documents include a carve-out for any losses resulting from the “key money” financing. With respect to Loan No. 6, The Shops at Crystals, additional debt includes The Shops at Crystals Subordinate Companion Loans with an outstanding principal balance as of the Cut-off Date of $167,300,000. In addition, the mortgage loan documents permit the borrower to enter into a property assessed clean energy (PACE) loan that is repaid through multi-year assessments against the mortgaged property for an amount not to exceed $7,000,000. With respect to Loan No. 8, 650 Poydras, additional debt includes a mezzanine loan with an outstanding principal balance as of the Cut-off Date of $4,400,000. With respect to Loan No. 12, 700 17th Street, the borrower has approximately $1,500,000 of borrower affiliated debt as a result of tax credits associated with the property. The affiliated debt is unsecured and is subject to a full subordination and standstill agreement among the lender, borrower and the holder of the unsecured debt so that no payments will be due, and the unsecured affiliated the lender is prohibited from exercising any remedies in connection with the debt until one year and one day after the repayment in full of the loan. The loan is recourse to the guarantor (i) for any losses suffered in connection with the existence of the unsecured loan and (ii) fully, in the event of any violation of the subordination and standstill agreement by the borrower or the holder of the unsecured note. With respect to Loan No. 16, Springhill Suites Norfolk & Residence Inn Chesapeake, additional debt includes a mezzanine loan with an outstanding principal balance as of the Cut-off Date of $3,500,000. Additionally, the Additional Debt Interest Rate is the weighted average interest rate for the first 12 payments on the mezzanine loan after the Cut-off Date.