JP Morgan Chase Commercial Mortgage Securities FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-206361-14

Free Writing Prospectus dated May 15, 2018

The depositor has filed a registration statement (including a prospectus) with the SEC for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (800) 408-1016 or by emailing the ABS Syndicate Desk atabs_synd@jpmorgan.com.

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

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

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

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

ANNEX A-1 

								Number of	Property	Property
Loan #	Seller	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype
1	GACC	Marina Heights State Farm	300-600 East Rio Salado Parkway	Tempe	AZ	85281	Maricopa	1	Office	Suburban
2	SMF VI	1875 Atlantic Avenue	1875 Atlantic Avenue	Brooklyn	NY	11233	Kings	1	Multifamily	Mid-Rise
3	JPMCB	Atlantic Times Square	500 North Atlantic Boulevard	Monterey Park	CA	91754	Los Angeles	1	Mixed Use	Retail/Multifamily
4	JPMCB	Embassy Suites Glendale	800 North Central Avenue	Glendale	CA	91203	Los Angeles	1	Hotel	Full Service
5	GACC	Sheraton Hotel Arlington	1500 Convention Center Drive	Arlington	TX	76011	Tarrant	1	Hotel	Full Service
6	SMF VI	Southland Shopping Center	600 Clairton Boulevard	Pittsburgh	PA	15236	Allegheny	1	Retail	Anchored
7	BSP	The Metropolitan at Wilton Manors	1220 Northeast 24th Street	Wilton Manors	FL	33305	Broward	1	Multifamily	Mid-Rise
8	GACC	DreamWorks Campus	1000 Flower Street	Glendale	CA	91201	Los Angeles	1	Office	Suburban
9	JPMCB	Meridian Corporate Center	Various	Durham	NC	27713	Durham	10	Office	Suburban
9.01	JPMCB	2520 Meridian Parkway	2520 Meridian Parkway	Durham	NC	27713	Durham	1	Office	Suburban
9.02	JPMCB	2525 Meridian Parkway	2525 Meridian Parkway	Durham	NC	27713	Durham	1	Office	Suburban
9.03	JPMCB	2605 Meridian Parkway	2605 Meridian Parkway	Durham	NC	27713	Durham	1	Office	Suburban
9.04	JPMCB	2810 Meridian Parkway	2810 Meridian Parkway	Durham	NC	27713	Durham	1	Office	Suburban
9.05	JPMCB	2510 Meridian Parkway	2510 Meridian Parkway	Durham	NC	27713	Durham	1	Office	Suburban
9.06	JPMCB	2600 Meridian Parkway	2600 Meridian Parkway	Durham	NC	27713	Durham	1	Office	Suburban
9.07	JPMCB	2700 Meridian Parkway	2700 Meridian Parkway	Durham	NC	27713	Durham	1	Office	Suburban
9.08	JPMCB	2800 Meridian Parkway	2800 Meridian Parkway	Durham	NC	27713	Durham	1	Office	Suburban
9.09	JPMCB	2505 Meridian Parkway	2505 Meridian Parkway	Durham	NC	27713	Durham	1	Office	Suburban
9.10	JPMCB	2500 Meridian Parkway	2500 Meridian Parkway	Durham	NC	27713	Durham	1	Office	Suburban
10	GACC	Steelyard Commons	3447 Steelyard Drive	Cleveland	OH	44109	Cuyahoga	1	Retail	Anchored
11	BSP	Constitution Plaza	1, 10, 100, 248, 250 & 260 Constitution Plaza	Hartford	CT	06103	Hartford	1	Office	CBD
12	JPMCB	U-Haul AREC 27 Portfolio	Various	Various	Various	Various	Various	8	Self Storage	Self Storage
12.01	JPMCB	U-Haul Moving & Storage Of Goodyear	1126 North Citrus Road	Goodyear	AZ	85338	Maricopa	1	Self Storage	Self Storage
12.02	JPMCB	U-Haul Moving & Storage Of New Center	899 West Baltimore Street	Detroit	MI	48202	Wayne	1	Self Storage	Self Storage
12.03	JPMCB	U-Haul Moving & Storage Of South Vineland	2290 South Delsea Drive	Vineland	NJ	08360	Cumberland	1	Self Storage	Self Storage
12.04	JPMCB	U-Haul Moving & Storage At Eakin Road	2189 Eakin Road	Columbus	OH	43223	Franklin	1	Self Storage	Self Storage
12.05	JPMCB	U-Haul Storage At Sharon Lane	211 Sharon Lane	Lake Charles	LA	70615	Calcasieu	1	Self Storage	Self Storage
12.06	JPMCB	U-Haul Storage Of Scranton	210 South 7th Avenue	Scranton	PA	18505	Lackawanna	1	Self Storage	Self Storage
12.07	JPMCB	U-Haul Moving & Storage Of Prattville	1221 South Memorial Drive	Prattville	AL	36067	Autauga	1	Self Storage	Self Storage
12.08	JPMCB	U-Haul Moving & Storage Of Nampa	2112 Caldwell Boulevard	Nampa	ID	83651	Canyon	1	Self Storage	Self Storage
13	SMF VI	Northwest Business Center	1335 & 1337-1351 Capital Circle Southeast and 2130, 2150, 2152, 2242, 2244, 2252, 2256, 2260, 2270 & 2275 Northwest Parkway Southeast	Marietta	GA	30067	Cobb	1	Industrial	Flex
14	SMF VI	Texas Hotel Portfolio	Various	Various	TX	Various	Various	2	Hotel	Various
14.01	SMF VI	Holiday Inn & Suites Beaumont	3950 Interstate 10 South	Beaumont	TX	77705	Jefferson	1	Hotel	Full Service
14.02	SMF VI	Holiday Inn Express Van Horn	1805 Southeast Frontage Road	Van Horn	TX	79855	Culberson	1	Hotel	Limited Service
15	BSP	Troy Hotel Portfolio	Various	Troy	MI	48083	Oakland	2	Hotel	Various
15.01	BSP	TownePlace Suites by Marriott Troy	325 Stephenson Highway	Troy	MI	48083	Oakland	1	Hotel	Extended Stay
15.02	BSP	Fairfield Inn & Suites by Marriott Troy	225 Stephenson Highway	Troy	MI	48083	Oakland	1	Hotel	Limited Service
16	JPMCB	Twelve Oaks Mall	27500 Novi Road	Novi	MI	48377	Oakland	1	Retail	Super Regional Mall
17	JPMCB	Lakewood Forest Plaza	21147 State Highway 249	Houston	TX	77070	Harris	1	Retail	Anchored
18	SMF VI	5805 Sepulveda Boulevard	5805 Sepulveda Boulevard	Sherman Oaks	CA	91411	Los Angeles	1	Office	Suburban
19	GACC	Lehigh Valley Mall	250 Lehigh Valley Mall	Whitehall	PA	18052	Lehigh	1	Retail	Super Regional Mall
20	SMF VI	800 South Barranca	800 South Barranca Avenue	Covina	CA	91723	Los Angeles	1	Office	Suburban
21	JPMCB	The Market at Cross Creek Ranch	FM 1463 and Fulshear Bend Drive	Fulshear	TX	77494	Fort Bend	1	Retail	Shadow Anchored
22	GACC	Weslaco Shopping Center	1901 West Expressway 83	Weslaco	TX	78596	Hidalgo	1	Retail	Anchored
23	JPMCB	Guardian Self Storage 2-Pack	Various	Various	PA	Various	Various	2	Self Storage	Self Storage
23.01	JPMCB	Brush Creek	922 Brush Creek Road	Warrendale	PA	15086	Allegheny	1	Self Storage	Self Storage
23.02	JPMCB	North Huntingdon	14200 Route 30	North Huntingdon	PA	15642	Westmoreland	1	Self Storage	Self Storage
24	GACC	Greenmark at Andrews	200 Northwest Avenue M	Andrews	TX	79714	Andrews	1	Multifamily	Garden
25	GACC	Northridge Medical Tower	18250 Roscoe Boulevard	Northridge	CA	91325	Los Angeles	1	Office	Medical
26	BSP	Dam Neck Shopping Center	1630-1650 General Booth Boulevard	Virginia Beach	VA	23454	Virginia Beach City	1	Retail	Anchored
27	SMF VI	Fort Knox Executive Park	2727 Mahan Drive and 2728, 2737 & 2747 Fort Knox Boulevard	Tallahassee	FL	32308	Leon	1	Office	Suburban
28	SMF VI	8851 Santa Monica Boulevard	801-805 Larrabee Street and 8851-8853 Santa Monica Boulevard	West Hollywood	CA	90069	Los Angeles	1	Mixed Use	Retail/Office
29	SMF VI	Holiday Inn Express Albany	300 Broadway	Albany	NY	12207	Albany	1	Hotel	Limited Service
30	GACC	Mezz 42	881 3rd Avenue Southwest and 5 Center Green	Carmel	IN	46032	Hamilton	1	Mixed Use	Multifamily/Office
31	SMF VI	Adams Portfolio	Various	Las Vegas	NV	Various	Clark	3	Retail	Various
31.01	SMF VI	4626 Maryland	4626 South Maryland Parkway	Las Vegas	NV	89119	Clark	1	Retail	Single Tenant
31.02	SMF VI	4680 Maryland	4680 South Maryland Parkway	Las Vegas	NV	89119	Clark	1	Retail	Unanchored
31.03	SMF VI	Sunset Property	4850 West Sunset Road	Las Vegas	NV	89118	Clark	1	Retail	Unanchored
32	SMF VI	City View Farms	1037 West Jefferson Street	Franklin	IN	46131	Johnson	1	Multifamily	Garden
33	GACC	JHMR Powderhorn	605, 655 & 685 Powderhorn Lane	Jackson	WY	83001	Teton	1	Multifamily	Garden
34	SMF VI	Fireside IL Storage Portfolio	Various	Bourbonnais	IL	60914	Kankakee	2	Self Storage	Self Storage
34.01	SMF VI	Larry Power Storage	575 Larry Power Road	Bourbonnais	IL	60914	Kankakee	1	Self Storage	Self Storage
34.02	SMF VI	Armour Road Storage	1847 Armour Road	Bourbonnais	IL	60914	Kankakee	1	Self Storage	Self Storage
35	BSP	Aaron’s Rent Portfolio	Various	Various	Various	Various	Various	7	Retail	Freestanding
35.01	BSP	Aaron’s Rent - Charlotte, NC	6411 North Tryon Street	Charlotte	NC	28213	Mecklenburg	1	Retail	Freestanding
35.02	BSP	Aaron’s Rent - Lower Burrell, PA	3219 Leechburg Road	Lower Burrell	PA	15068	Westmoreland	1	Retail	Freestanding
35.03	BSP	Aaron’s Rent - Houston, TX	9839 North Freeway	Houston	TX	77037	Harris	1	Retail	Freestanding
35.04	BSP	Aaron’s Rent - Pleasanton, TX	1825 West Oaklawn Road	Pleasanton	TX	78064	Atascosa	1	Retail	Freestanding
35.05	BSP	Aaron’s Rent - Zanesville, OH	2620 Maysville Pike	Zanesville	OH	43701	Muskingum	1	Retail	Freestanding
35.06	BSP	Aaron’s Rent - Pearland, TX	5430 Broadway Street	Pearland	TX	77581	Brazoria	1	Retail	Freestanding
35.07	BSP	Aaron’s Rent - Demopolis, AL	1201 Osgood Loop	Demopolis	AL	36732	Marengo	1	Retail	Freestanding
36	GACC	Fountaingrove Executive Center	3700 Old Redwood Highway	Santa Rosa	CA	95403	Sonoma	1	Office	Suburban
37	SMF VI	Shoppes at Schoolhouse Crossing	150 Onix Drive	Kennett Square	PA	19348	Chester	1	Mixed Use	Retail/Office
38	SMF VI	1-21 Export Drive	21 Export Drive	Sterling	VA	20164	Loudoun	1	Industrial	Flex
39	BSP	Taylor Industrial	21740 Trolley Industrial Drive	Taylor	MI	48180	Wayne	1	Industrial	Warehouse
40	SMF VI	Sunrise Pass Estates MHC	1000 Windy Pass	Barstow	CA	92311	San Bernardino	1	Manufactured Housing	Manufactured Housing
41	SMF VI	Springfield Storage	1215 North Belmont Avenue	Springfield	OH	45503	Clark	1	Self Storage	Self Storage

ANNEX A-1

													Original		Current
				Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial
Loan #	Seller	Property Name	Year Built	Renovated	Units	Measure	Occupancy %	Date	Value ($)	Date	LTV %	Balance ($)	per Unit ($)	Balance ($)	per Unit ($)	Pool Balance
1	GACC	Marina Heights State Farm	2015-2017		2,031,293	Square Feet	99.5%	12/07/17	960,000,000	11/20/17	58.3%	50,000,000	276	50,000,000	276	7.0%
2	SMF VI	1875 Atlantic Avenue	2018		118	Units	95.8%	04/26/18	69,200,000	03/05/18	60.7%	42,000,000	355,932	42,000,000	355,932	5.9%
3	JPMCB	Atlantic Times Square	2010		379,376	Square Feet	96.9%	03/01/18	163,800,000	02/01/18	59.8%	40,000,000	258	40,000,000	258	5.6%
4	JPMCB	Embassy Suites Glendale	2008	2017	272	Rooms	88.1%	02/28/18	114,000,000	03/29/18	59.6%	37,000,000	250,000	37,000,000	250,000	5.2%
5	GACC	Sheraton Hotel Arlington	1985	2016	311	Rooms	72.6%	12/31/17	59,500,000	10/01/18	60.8%	36,400,000	117,042	36,193,886	116,379	5.1%
6	SMF VI	Southland Shopping Center	1955	2018	260,862	Square Feet	94.0%	04/01/18	58,200,000	01/26/18	58.4%	34,000,000	130	34,000,000	130	4.8%
7	BSP	The Metropolitan at Wilton Manors	2016		179	Units	96.1%	04/18/18	54,000,000	03/15/18	62.0%	33,500,000	187,151	33,500,000	187,151	4.7%
8	GACC	DreamWorks Campus	1997	2010	497,404	Square Feet	100.0%	06/06/18	297,000,000	08/03/17	31.0%	30,000,000	185	30,000,000	185	4.2%
9	JPMCB	Meridian Corporate Center	Various		691,705	Square Feet	90.6%	02/20/18	108,250,000	02/13/18	69.9%	30,000,000	109	30,000,000	109	4.2%
9.01	JPMCB	2520 Meridian Parkway	1997		115,283	Square Feet	100.0%	02/20/18	22,400,000	02/13/18		6,236,388		6,236,388		0.9%
9.02	JPMCB	2525 Meridian Parkway	1985		99,332	Square Feet	71.6%	02/20/18	16,300,000	02/13/18		4,538,086		4,538,086		0.6%
9.03	JPMCB	2605 Meridian Parkway	1995		74,071	Square Feet	89.2%	02/20/18	12,850,000	02/13/18		3,439,667		3,439,667		0.5%
9.04	JPMCB	2810 Meridian Parkway	1986		100,878	Square Feet	88.8%	02/20/18	12,300,000	02/13/18		3,424,445		3,424,445		0.5%
9.05	JPMCB	2510 Meridian Parkway	1990		64,454	Square Feet	83.6%	02/20/18	11,500,000	02/13/18		3,201,717		3,201,717		0.4%
9.06	JPMCB	2600 Meridian Parkway	1998		65,599	Square Feet	99.1%	02/20/18	10,000,000	02/13/18		2,784,102		2,784,102		0.4%
9.07	JPMCB	2700 Meridian Parkway	1997		51,637	Square Feet	100.0%	02/20/18	7,200,000	02/13/18		2,004,554		2,004,554		0.3%
9.08	JPMCB	2800 Meridian Parkway	1997		51,066	Square Feet	100.0%	02/20/18	6,500,000	02/13/18		1,809,666		1,809,666		0.3%
9.09	JPMCB	2505 Meridian Parkway	1989		42,705	Square Feet	100.0%	02/20/18	6,400,000	02/13/18		1,781,825		1,781,825		0.2%
9.10	JPMCB	2500 Meridian Parkway	1991		26,680	Square Feet	75.8%	02/20/18	2,800,000	02/13/18		779,549		779,549		0.1%
10	GACC	Steelyard Commons	2007-2014		265,386	Square Feet	94.0%	05/09/18	59,400,000	02/09/18	74.5%	30,000,000	167	30,000,000	167	4.2%
11	BSP	Constitution Plaza	1962-1963	2004	659,315	Square Feet	82.8%	04/01/18	94,400,000	02/01/18	58.2%	30,000,000	83	29,975,491	83	4.2%
12	JPMCB	U-Haul AREC 27 Portfolio	Various	Various	4,445	Units	91.1%	03/31/18	45,220,000	Various	62.8%	28,500,000	6,412	28,397,637	6,389	4.0%
12.01	JPMCB	U-Haul Moving & Storage Of Goodyear	2015		1,056	Units	92.0%	03/31/18	15,000,000	02/19/18		9,450,000		9,416,059		1.3%
12.02	JPMCB	U-Haul Moving & Storage Of New Center	1920	2013	843	Units	93.6%	03/31/18	9,720,000	02/15/18		6,130,000		6,107,983		0.9%
12.03	JPMCB	U-Haul Moving & Storage Of South Vineland	1990		550	Units	90.7%	03/31/18	5,120,000	02/19/18		3,230,000		3,218,399		0.5%
12.04	JPMCB	U-Haul Moving & Storage At Eakin Road	2000	2014	494	Units	99.0%	03/31/18	3,670,000	02/20/18		2,310,000		2,301,703		0.3%
12.05	JPMCB	U-Haul Storage At Sharon Lane	1980		548	Units	78.6%	03/31/18	2,990,000	02/12/18		1,880,000		1,873,248		0.3%
12.06	JPMCB	U-Haul Storage Of Scranton	1986		265	Units	90.2%	03/31/18	2,920,000	02/20/18		1,840,000		1,833,391		0.3%
12.07	JPMCB	U-Haul Moving & Storage Of Prattville	2008		302	Units	93.7%	03/31/18	2,900,000	02/19/18		1,830,000		1,823,427		0.3%
12.08	JPMCB	U-Haul Moving & Storage Of Nampa	1978, 2016		387	Units	89.9%	03/31/18	2,900,000	02/16/18		1,830,000		1,823,427		0.3%
13	SMF VI	Northwest Business Center	1982-1988		470,971	Square Feet	90.6%	04/01/18	34,200,000	02/07/18	66.5%	22,750,000	48	22,750,000	48	3.2%
14	SMF VI	Texas Hotel Portfolio	Various	Various	327	Rooms	75.8%	02/28/18	39,000,000	Various	53.1%	20,725,000	63,379	20,693,565	63,283	2.9%
14.01	SMF VI	Holiday Inn & Suites Beaumont	1984	2016	253	Rooms	76.8%	02/28/18	30,000,000	03/23/18		14,725,000		14,702,665		2.1%
14.02	SMF VI	Holiday Inn Express Van Horn	2016		74	Rooms	72.4%	02/28/18	9,000,000	03/26/18		6,000,000		5,990,899		0.8%
15	BSP	Troy Hotel Portfolio	2016		177	Rooms	77.4%	03/31/18	29,800,000	04/13/18	57.0%	17,000,000	96,045	17,000,000	96,045	2.4%
15.01	BSP	TownePlace Suites by Marriott Troy	2016		87	Rooms	76.9%	03/31/18	15,200,000	04/13/18		8,574,092		8,574,092		1.2%
15.02	BSP	Fairfield Inn & Suites by Marriott Troy	2016		90	Rooms	77.9%	03/31/18	14,600,000	04/13/18		8,425,908		8,425,908		1.2%
16	JPMCB	Twelve Oaks Mall	1977	2007	716,771	Square Feet	91.9%	02/01/18	552,900,000	12/14/17	36.0%	16,666,666	279	16,609,145	278	2.3%
17	JPMCB	Lakewood Forest Plaza	1984	2011	108,016	Square Feet	88.7%	03/22/18	25,500,000	03/21/18	65.0%	16,575,000	153	16,575,000	153	2.3%
18	SMF VI	5805 Sepulveda Boulevard	1990		87,691	Square Feet	100.0%	04/11/18	26,000,000	03/23/18	60.8%	15,800,000	180	15,800,000	180	2.2%
19	GACC	Lehigh Valley Mall	1976	2006	545,233	Square Feet	83.9%	10/12/17	445,000,000	09/04/17	44.5%	15,000,000	367	14,852,082	363	2.1%
20	SMF VI	800 South Barranca	1981	2007	89,937	Square Feet	97.5%	03/15/18	23,900,000	01/29/18	60.7%	14,500,000	161	14,500,000	161	2.0%
21	JPMCB	The Market at Cross Creek Ranch	2018		41,160	Square Feet	87.3%	03/01/18	20,300,000	02/09/18	65.6%	13,310,000	323	13,310,000	323	1.9%
22	GACC	Weslaco Shopping Center	1996	2005	141,335	Square Feet	100.0%	04/09/18	18,900,000	12/02/17	69.3%	13,100,000	93	13,100,000	93	1.8%
23	JPMCB	Guardian Self Storage 2-Pack	Various	Various	1,262	Units	84.2%	02/08/18	20,950,000	02/13/18	58.7%	12,300,000	9,746	12,300,000	9,746	1.7%
23.01	JPMCB	Brush Creek	2000	2016	692	Units	86.1%	02/08/18	13,830,000	02/13/18		8,119,761		8,119,761		1.1%
23.02	JPMCB	North Huntingdon	2008		570	Units	81.9%	02/08/18	7,120,000	02/13/18		4,180,239		4,180,239		0.6%
24	GACC	Greenmark at Andrews	2012, 2016		144	Units	96.5%	04/23/18	17,290,000	02/23/18	65.8%	11,375,000	78,993	11,375,000	78,993	1.6%
25	GACC	Northridge Medical Tower	1961	2004	33,196	Square Feet	85.3%	03/19/18	13,150,000	03/08/18	63.5%	8,350,000	252	8,350,000	252	1.2%
26	BSP	Dam Neck Shopping Center	1991		131,100	Square Feet	85.6%	04/05/18	13,800,000	12/13/17	57.8%	8,000,000	61	7,982,882	61	1.1%
27	SMF VI	Fort Knox Executive Park	1979, 1986, 1988, 1995	2017	300,419	Square Feet	83.5%	02/01/18	56,800,000	01/16/18	61.3%	8,000,000	117	7,962,419	116	1.1%
28	SMF VI	8851 Santa Monica Boulevard	1926	2016	9,948	Square Feet	99.2%	05/01/18	13,840,000	04/02/18	52.7%	7,300,000	734	7,300,000	734	1.0%
29	SMF VI	Holiday Inn Express Albany	1962	2017	135	Rooms	70.4%	02/28/18	11,200,000	02/01/18	64.2%	7,200,000	53,333	7,185,396	53,225	1.0%
30	GACC	Mezz 42	2016		45	Units	95.6%	05/10/18	9,500,000	10/23/17	66.3%	6,300,000	140,000	6,300,000	140,000	0.9%
31	SMF VI	Adams Portfolio	Various		22,522	Square Feet	100.0%	Various	9,180,000	11/15/17	67.5%	6,200,000	275	6,200,000	275	0.9%
31.01	SMF VI	4626 Maryland	1980		6,000	Square Feet	100.0%	06/06/18	2,750,000	11/15/17		2,294,492		2,294,492		0.3%
31.02	SMF VI	4680 Maryland	2010		5,800	Square Feet	100.0%	12/01/17	3,930,000	11/15/17		2,218,008		2,218,008		0.3%
31.03	SMF VI	Sunset Property	2007		10,722	Square Feet	100.0%	12/01/17	2,500,000	11/15/17		1,687,500		1,687,500		0.2%
32	SMF VI	City View Farms	2004		84	Units	97.6%	05/02/18	9,000,000	03/30/18	66.7%	6,000,000	71,429	6,000,000	71,429	0.8%
33	GACC	JHMR Powderhorn	2014		25	Units	100.0%	05/09/18	8,800,000	03/02/18	68.2%	6,000,000	240,000	6,000,000	240,000	0.8%
34	SMF VI	Fireside IL Storage Portfolio	Various		830	Units	84.1%	01/31/18	9,420,000	03/16/18	62.1%	5,850,000	7,048	5,850,000	7,048	0.8%
34.01	SMF VI	Larry Power Storage	2006		482	Units	84.4%	01/31/18	6,670,000	03/16/18		3,825,000		3,825,000		0.5%
34.02	SMF VI	Armour Road Storage	2001		348	Units	83.6%	01/31/18	2,750,000	03/16/18		2,025,000		2,025,000		0.3%
35	BSP	Aaron’s Rent Portfolio	Various		63,519	Square Feet	100.0%	06/06/18	11,650,000	Various	50.0%	5,830,000	92	5,830,000	92	0.8%
35.01	BSP	Aaron’s Rent - Charlotte, NC	2008		8,000	Square Feet	100.0%	06/06/18	1,900,000	02/21/18		971,390		971,390		0.1%
35.02	BSP	Aaron’s Rent - Lower Burrell, PA	1993		11,519	Square Feet	100.0%	06/06/18	1,900,000	02/14/18		944,260		944,260		0.1%
35.03	BSP	Aaron’s Rent - Houston, TX	2009		10,000	Square Feet	100.0%	06/06/18	1,730,000	02/20/18		861,620		861,620		0.1%
35.04	BSP	Aaron’s Rent - Pleasanton, TX	2007		10,000	Square Feet	100.0%	06/06/18	1,720,000	02/16/18		857,010		857,010		0.1%
35.05	BSP	Aaron’s Rent - Zanesville, OH	2008		8,000	Square Feet	100.0%	06/06/18	1,670,000	02/15/18		832,430		832,430		0.1%
35.06	BSP	Aaron’s Rent - Pearland, TX	2009		8,000	Square Feet	100.0%	06/06/18	1,380,000	02/15/18		689,320		689,320		0.1%
35.07	BSP	Aaron’s Rent - Demopolis, AL	2009		8,000	Square Feet	100.0%	06/06/18	1,350,000	02/17/18		673,970		673,970		0.1%
36	GACC	Fountaingrove Executive Center	2004		37,428	Square Feet	100.0%	03/06/18	8,120,000	01/26/18	69.0%	5,600,000	150	5,600,000	150	0.8%
37	SMF VI	Shoppes at Schoolhouse Crossing	2007		37,000	Square Feet	93.5%	02/28/18	8,000,000	01/23/18	70.0%	5,600,000	151	5,600,000	151	0.8%
38	SMF VI	1-21 Export Drive	1985	2016	74,729	Square Feet	100.0%	04/27/18	8,700,000	03/01/18	60.3%	5,250,000	70	5,250,000	70	0.7%
39	BSP	Taylor Industrial	1971	2016	240,120	Square Feet	100.0%	05/01/18	7,600,000	03/14/18	62.4%	4,750,000	20	4,745,152	20	0.7%
40	SMF VI	Sunrise Pass Estates MHC	1972-1973		161	Pads	96.3%	05/02/18	8,100,000	03/30/18	58.0%	4,700,000	29,193	4,700,000	29,193	0.7%
41	SMF VI	Springfield Storage	2002		509	Units	99.8%	02/28/18	3,720,000	03/21/18	63.2%	2,350,000	4,617	2,350,000	4,617	0.3%

ANNEX A-1

Net

Crossed

Related

Interest

Admin.

Mortgage

Monthly Debt

Annual Debt

First

Partial IO

Partial IO Loan

Loan #

Seller

Property Name

Loan

Borrower

Rate %

Fee %

Rate %

Accrual Type

Service ($)

Service ($)

Note Date

Payment Date

Last IO Payment

First P&I Payment

1

GACC

Marina Heights State Farm

No

No

3.55950

0.01475

3.54475

Actual/360

150,372.40

1,804,468.80

12/07/17

02/06/18

2

SMF VI

1875 Atlantic Avenue

No

No

4.86700

0.01975

4.84725

Actual/360

172,710.90

2,072,530.83

04/27/18

06/06/18

3

JPMCB

Atlantic Times Square

No

Yes - Group 1

4.84500

0.01975

4.82525

Actual/360

163,743.06

1,964,916.67

03/20/18

05/01/18

4

JPMCB

Embassy Suites Glendale

No

Yes - Group 1

5.44800

0.01975

5.42825

Actual/360

170,313.06

2,043,756.67

05/08/18

07/01/18

5

GACC

Sheraton Hotel Arlington

No

No

5.23000

0.03975

5.19025

Actual/360

200,551.48

2,406,617.76

12/20/17

02/06/18

6

SMF VI

Southland Shopping Center

No

No

4.92500

0.01975

4.90525

Actual/360

180,964.09

2,171,569.08

04/20/18

06/06/18

05/06/22

06/06/22

7

BSP

The Metropolitan at Wilton Manors

No

No

5.12000

0.03725

5.08275

Actual/360

144,918.52

1,739,022.24

05/01/18

06/06/18

8

GACC

DreamWorks Campus

No

No

2.29783

0.01600

2.28183

Actual/360

58,243.51

698,922.12

11/20/17

01/06/18

9

JPMCB

Meridian Corporate Center

No

No

4.57460

0.02600

4.54860

Actual/360

153,338.25

1,840,059.00

03/20/18

05/01/18

04/01/23

05/01/23

9.01

JPMCB

2520 Meridian Parkway

9.02

JPMCB

2525 Meridian Parkway

9.03

JPMCB

2605 Meridian Parkway

9.04

JPMCB

2810 Meridian Parkway

9.05

JPMCB

2510 Meridian Parkway

9.06

JPMCB

2600 Meridian Parkway

9.07

JPMCB

2700 Meridian Parkway

9.08

JPMCB

2800 Meridian Parkway

9.09

JPMCB

2505 Meridian Parkway

9.10

JPMCB

2500 Meridian Parkway

10

GACC

Steelyard Commons

No

No

4.85500

0.03725

4.81775

Actual/360

158,398.48

1,900,781.76

04/03/18

05/06/18

04/06/20

05/06/20

11

BSP

Constitution Plaza

No

No

5.99000

0.01975

5.97025

Actual/360

180,164.63

2,161,975.56

04/18/18

06/06/18

12

JPMCB

U-Haul AREC 27 Portfolio

No

No

4.33500

0.01975

4.31525

Actual/360

155,754.97

1,869,059.64

03/29/18

05/01/18

12.01

JPMCB

U-Haul Moving & Storage Of Goodyear

12.02

JPMCB

U-Haul Moving & Storage Of New Center

12.03

JPMCB

U-Haul Moving & Storage Of South Vineland

12.04

JPMCB

U-Haul Moving & Storage At Eakin Road

12.05

JPMCB

U-Haul Storage At Sharon Lane

12.06

JPMCB

U-Haul Storage Of Scranton

12.07

JPMCB

U-Haul Moving & Storage Of Prattville

12.08

JPMCB

U-Haul Moving & Storage Of Nampa

13

SMF VI

Northwest Business Center

No

No

5.23000

0.01975

5.21025

Actual/360

125,344.67

1,504,136.04

04/23/18

06/06/18

05/06/22

06/06/22

14

SMF VI

Texas Hotel Portfolio

No

No

5.08500

0.01975

5.06525

Actual/360

122,184.87

1,466,218.44

05/01/18

06/06/18

14.01

SMF VI

Holiday Inn & Suites Beaumont

14.02

SMF VI

Holiday Inn Express Van Horn

15

BSP

Troy Hotel Portfolio

No

No

5.22000

0.01975

5.20025

Actual/360

101,571.45

1,218,857.40

05/08/18

07/06/18

15.01

BSP

TownePlace Suites by Marriott Troy

15.02

BSP

Fairfield Inn & Suites by Marriott Troy

16

JPMCB

Twelve Oaks Mall

No

No

4.39850

0.01600

4.38250

Actual/360

81,658.48

979,901.76

02/28/18

04/06/18

17

JPMCB

Lakewood Forest Plaza

No

No

4.65000

0.01975

4.63025

Actual/360

85,466.80

1,025,601.60

04/06/18

06/01/18

05/01/21

06/01/21

18

SMF VI

5805 Sepulveda Boulevard

No

No

4.78500

0.01975

4.76525

Actual/360

82,753.93

993,047.16

04/13/18

06/06/18

11/06/19

12/06/19

19

GACC

Lehigh Valley Mall

No

No

4.05600

0.01600

4.04000

Actual/360

72,097.41

865,168.92

10/13/17

12/01/17

20

SMF VI

800 South Barranca

No

No

4.89500

0.01975

4.87525

Actual/360

76,911.31

922,935.72

03/16/18

05/06/18

04/06/21

05/06/21

21

JPMCB

The Market at Cross Creek Ranch

No

No

4.78500

0.05975

4.72525

Actual/360

69,712.33

836,547.96

04/10/18

06/01/18

05/01/23

06/01/23

22

GACC

Weslaco Shopping Center

No

No

5.53000

0.01975

5.51025

Actual/360

74,627.12

895,525.44

04/10/18

06/06/18

05/06/19

06/06/19

23

JPMCB

Guardian Self Storage 2-Pack

No

No

4.46000

0.05975

4.40025

Actual/360

46,349.93

556,199.17

03/15/18

05/01/18

23.01

JPMCB

Brush Creek

23.02

JPMCB

North Huntingdon

24

GACC

Greenmark at Andrews

No

No

5.24500

0.01975

5.22525

Actual/360

62,777.95

753,335.40

04/25/18

06/06/18

05/06/21

06/06/21

25

GACC

Northridge Medical Tower

No

No

4.92500

0.04975

4.87525

Actual/360

34,745.76

416,949.12

03/29/18

05/06/18

26

BSP

Dam Neck Shopping Center

No

No

5.28000

0.01975

5.26025

Actual/360

44,325.06

531,900.72

04/05/18

05/06/18

27

SMF VI

Fort Knox Executive Park

No

No

5.10300

0.01600

5.08700

Actual/360

47,248.54

566,982.48

02/12/18

04/06/18

28

SMF VI

8851 Santa Monica Boulevard

No

No

4.94000

0.01975

4.92025

Actual/360

30,469.05

365,628.61

05/09/18

07/06/18

29

SMF VI

Holiday Inn Express Albany

No

No

5.53000

0.01975

5.51025

Actual/360

41,016.43

492,197.16

03/15/18

05/06/18

30

GACC

Mezz 42

No

No

5.20000

0.01975

5.18025

Actual/360

34,593.99

415,127.88

05/11/18

07/06/18

06/06/21

07/06/21

31

SMF VI

Adams Portfolio

No

No

4.78700

0.05975

4.72725

Actual/360

32,480.55

389,766.60

12/11/17

02/06/18

01/06/20

02/06/20

31.01

SMF VI

4626 Maryland

31.02

SMF VI

4680 Maryland

31.03

SMF VI

Sunset Property

32

SMF VI

City View Farms

No

No

5.08600

0.05975

5.02625

Actual/360

32,525.39

390,304.68

05/04/18

06/06/18

05/06/20

06/06/20

33

GACC

JHMR Powderhorn

No

No

5.00500

0.01975

4.98525

Actual/360

32,227.63

386,731.56

05/09/18

07/06/18

06/06/23

07/06/23

34

SMF VI

Fireside IL Storage Portfolio

No

No

4.89500

0.01975

4.87525

Actual/360

31,029.74

372,356.88

03/29/18

05/06/18

04/06/23

05/06/23

34.01

SMF VI

Larry Power Storage

34.02

SMF VI

Armour Road Storage

35

BSP

Aaron’s Rent Portfolio

No

No

4.90000

0.01975

4.88025

Actual/360

24,136.47

289,637.64

03/23/18

05/06/18

35.01

BSP

Aaron’s Rent - Charlotte, NC

35.02

BSP

Aaron’s Rent - Lower Burrell, PA

35.03

BSP

Aaron’s Rent - Houston, TX

35.04

BSP

Aaron’s Rent - Pleasanton, TX

35.05

BSP

Aaron’s Rent - Zanesville, OH

35.06

BSP

Aaron’s Rent - Pearland, TX

35.07

BSP

Aaron’s Rent - Demopolis, AL

36

GACC

Fountaingrove Executive Center

No

No

4.60000

0.05975

4.54025

Actual/360

28,708.08

344,496.96

03/08/18

05/06/18

04/06/22

05/06/22

37

SMF VI

Shoppes at Schoolhouse Crossing

No

No

5.24000

0.01975

5.22025

Actual/360

30,888.73

370,664.76

03/02/18

04/06/18

03/06/21

04/06/21

38

SMF VI

1-21 Export Drive

No

No

5.05000

0.01975

5.03025

Actual/360

28,343.78

340,125.36

05/04/18

06/06/18

05/06/23

06/06/23

39

BSP

Taylor Industrial

No

No

5.17000

0.01975

5.15025

Actual/360

25,994.81

311,937.72

05/01/18

06/06/18

40

SMF VI

Sunrise Pass Estates MHC

No

No

4.99000

0.01975

4.97025

Actual/360

25,201.90

302,422.80

05/04/18

06/06/18

05/06/20

06/06/20

41

SMF VI

Springfield Storage

No

No

4.87000

0.01975

4.85025

Actual/360

12,429.26

149,151.12

04/12/18

06/06/18

05/06/21

06/06/21

ANNEX A-1

			Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller	Property Name	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date	ARD Loan	Mat Date	Balance ($)	LTV %	Provision (Payments)
1	GACC	Marina Heights State Farm	115	0	120	5	6	0	0	01/06/28	Yes	01/06/33	50,000,000	58.3%	L(11),Grtr1%orYM(102),O(7)
2	SMF VI	1875 Atlantic Avenue	119	0	120	1	6	0	0	05/06/28	No		42,000,000	60.7%	L(25),Def(89),O(6)
3	JPMCB	Atlantic Times Square	118	0	120	2	1	0	0	04/01/28	No		40,000,000	59.8%	L(26),Def(90),O(4)
4	JPMCB	Embassy Suites Glendale	60	0	60	0	1	0	0	06/01/23	No		37,000,000	59.6%	L(24),Def(32),O(4)
5	GACC	Sheraton Hotel Arlington	55	355	0	5	6	0	0	01/06/23	No		33,683,249	56.6%	L(29),Def(27),O(4)
6	SMF VI	Southland Shopping Center	119	360	48	1	6	0	0	05/06/28	No		30,704,927	52.8%	L(25),Def(89),O(6)
7	BSP	The Metropolitan at Wilton Manors	119	0	120	1	6	0	0	05/06/28	No		33,500,000	62.0%	L(25),Def(91),O(4)
8	GACC	DreamWorks Campus	54	0	60	6	6	0	0	12/06/22	Yes	12/06/24	30,000,000	31.0%	L(30),Def(25),O(5)
9	JPMCB	Meridian Corporate Center	118	360	60	2	1	0	0	04/01/28	No		27,489,590	64.1%	L(25),Grtr1%orYM(91),O(4)
9.01	JPMCB	2520 Meridian Parkway											5,714,525
9.02	JPMCB	2525 Meridian Parkway											4,158,338
9.03	JPMCB	2605 Meridian Parkway											3,151,835
9.04	JPMCB	2810 Meridian Parkway											3,137,887
9.05	JPMCB	2510 Meridian Parkway											2,933,796
9.06	JPMCB	2600 Meridian Parkway											2,551,127
9.07	JPMCB	2700 Meridian Parkway											1,836,812
9.08	JPMCB	2800 Meridian Parkway											1,658,233
9.09	JPMCB	2505 Meridian Parkway											1,632,722
9.10	JPMCB	2500 Meridian Parkway											714,316
10	GACC	Steelyard Commons	118	360	24	2	6	0	0	04/06/28	No		25,862,150	64.2%	L(26),Def(90),O(4)
11	BSP	Constitution Plaza	59	356	0	1	6	0	0	05/06/23	No		28,029,464	54.4%	L(25),Def(31),O(4)
12	JPMCB	U-Haul AREC 27 Portfolio	118	298	0	2	1	0	0	04/01/28	Yes	04/01/38	20,788,220	46.0%	L(26),Def(91),O(3)
12.01	JPMCB	U-Haul Moving & Storage Of Goodyear											6,892,936
12.02	JPMCB	U-Haul Moving & Storage Of New Center											4,471,291
12.03	JPMCB	U-Haul Moving & Storage Of South Vineland											2,355,998
12.04	JPMCB	U-Haul Moving & Storage At Eakin Road											1,684,940
12.05	JPMCB	U-Haul Storage At Sharon Lane											1,371,293
12.06	JPMCB	U-Haul Storage Of Scranton											1,342,117
12.07	JPMCB	U-Haul Moving & Storage Of Prattville											1,334,823
12.08	JPMCB	U-Haul Moving & Storage Of Nampa											1,334,823
13	SMF VI	Northwest Business Center	119	360	48	1	6	0	0	05/06/28	No		20,660,158	60.4%	L(12),Grtr1%orYM(104),O(4)
14	SMF VI	Texas Hotel Portfolio	119	299	0	1	6	0	0	05/06/28	No		15,547,452	39.9%	L(25),Def(91),O(4)
14.01	SMF VI	Holiday Inn & Suites Beaumont											11,046,380
14.02	SMF VI	Holiday Inn Express Van Horn											4,501,072
15	BSP	Troy Hotel Portfolio	120	300	0	0	6	0	5 (One time only)	06/06/28	No		12,814,057	43.0%	L(24),Def(92),O(4)
15.01	BSP	TownePlace Suites by Marriott Troy											6,462,877
15.02	BSP	Fairfield Inn & Suites by Marriott Troy											6,351,181
16	JPMCB	Twelve Oaks Mall	117	357	0	3	6	0	0	03/06/28	No		13,637,485	29.6%	L(27),Def(89),O(4)
17	JPMCB	Lakewood Forest Plaza	119	360	36	1	1	5	5	05/01/28	No		14,560,102	57.1%	L(25),Grtr1%orYM(92),O(3)
18	SMF VI	5805 Sepulveda Boulevard	119	360	18	1	6	0	0	05/06/28	No		13,426,561	51.6%	L(25),Def(91),O(4)
19	GACC	Lehigh Valley Mall	113	353	0	7	1	0	0	11/01/27	No		11,938,009	35.8%	L(31),Def(82),O(7)
20	SMF VI	800 South Barranca	118	360	36	2	6	0	0	04/06/28	No		12,807,068	53.6%	L(26),Def(89),O(5)
21	JPMCB	The Market at Cross Creek Ranch	119	360	60	1	1	0	0	05/01/28	No		12,237,017	60.3%	L(25),Grtr1%orYM(92),O(3)
22	GACC	Weslaco Shopping Center	119	360	12	1	6	0	0	05/06/28	No		11,229,151	59.4%	L(25),Def(91),O(4)
23	JPMCB	Guardian Self Storage 2-Pack	118	0	120	2	1	0	0	04/01/28	No		12,300,000	58.7%	L(25),Grtr1%orYM(92),O(3)
23.01	JPMCB	Brush Creek											8,119,761
23.02	JPMCB	North Huntingdon											4,180,239
24	GACC	Greenmark at Andrews	119	360	36	1	6	0	0	05/06/28	No		10,123,811	58.6%	L(25),Def(91),O(4)
25	GACC	Northridge Medical Tower	118	0	120	2	6	0	0	04/06/28	No		8,350,000	63.5%	L(12),Grtr2%orYM(103),O(5)
26	BSP	Dam Neck Shopping Center	118	358	0	2	6	0	0	04/06/28	No		6,637,830	48.1%	L(26),Def(90),O(4)
27	SMF VI	Fort Knox Executive Park	117	297	0	3	6	0	0	03/06/28	No		6,005,466	46.3%	L(27),Def(89),O(4)
28	SMF VI	8851 Santa Monica Boulevard	120	0	120	0	6	0	0	06/06/28	No		7,300,000	52.7%	L(24),DeforGrtr1%orYM(91),O(5)
29	SMF VI	Holiday Inn Express Albany	118	358	0	2	6	0	0	04/06/28	No		6,021,093	53.8%	L(26),Def(89),O(5)
30	GACC	Mezz 42	120	360	36	0	6	0	0	06/06/28	No		5,601,379	59.0%	L(23),Grtr2%orYM(93),O(4)
31	SMF VI	Adams Portfolio	115	360	24	5	6	0	0	01/06/28	No		5,335,305	58.1%	L(29),Def(87),O(4)
31.01	SMF VI	4626 Maryland											1,974,486
31.02	SMF VI	4680 Maryland											1,908,669
31.03	SMF VI	Sunset Property											1,452,150
32	SMF VI	City View Farms	119	360	24	1	6	0	0	05/06/28	No		5,203,126	57.8%	L(25),Def(91),O(4)
33	GACC	JHMR Powderhorn	120	360	60	0	6	0	0	06/06/28	No		5,534,823	62.9%	L(24),Def(92),O(4)
34	SMF VI	Fireside IL Storage Portfolio	118	360	60	2	6	0	0	04/06/28	No		5,387,433	57.2%	L(26),DeforGrtr1%orYM(89),O(5)
34.01	SMF VI	Larry Power Storage											3,522,553
34.02	SMF VI	Armour Road Storage											1,864,881
35	BSP	Aaron’s Rent Portfolio	118	0	120	2	6	0	0	04/06/28	No		5,830,000	50.0%	L(26),Def(90),O(4)
35.01	BSP	Aaron’s Rent - Charlotte, NC											971,390
35.02	BSP	Aaron’s Rent - Lower Burrell, PA											944,260
35.03	BSP	Aaron’s Rent - Houston, TX											861,620
35.04	BSP	Aaron’s Rent - Pleasanton, TX											857,010
35.05	BSP	Aaron’s Rent - Zanesville, OH											832,430
35.06	BSP	Aaron’s Rent - Pearland, TX											689,320
35.07	BSP	Aaron’s Rent - Demopolis, AL											673,970
36	GACC	Fountaingrove Executive Center	118	360	48	2	6	0	0	04/06/28	No		5,026,036	61.9%	L(24),Grtr1%orYM(91),O(5)
37	SMF VI	Shoppes at Schoolhouse Crossing	117	360	36	3	6	0	0	03/06/28	No		4,983,554	62.3%	L(27),Def(89),O(4)
38	SMF VI	1-21 Export Drive	119	360	60	1	6	0	0	05/06/28	No		4,846,412	55.7%	L(25),Def(91),O(4)
39	BSP	Taylor Industrial	119	359	0	1	6	0	0	05/06/28	No		3,927,638	51.7%	L(25),Def(91),O(4)
40	SMF VI	Sunrise Pass Estates MHC	119	360	24	1	6	0	0	05/06/28	No		4,065,918	50.2%	L(25),Def(91),O(4)
41	SMF VI	Springfield Storage	119	360	36	1	6	0	0	05/06/28	No		2,074,554	55.8%	L(25),Def(90),O(5)

ANNEX A-1

			HISTORICAL FINANCIALS
			2015	2015	2015	2016	2016	2016	2017	2017	2017	Most Recent	Most Recent	Most Recent
Loan #	Seller	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
1	GACC	Marina Heights State Farm
2	SMF VI	1875 Atlantic Avenue
3	JPMCB	Atlantic Times Square	12,065,407	4,022,677	8,042,730	13,515,561	4,235,008	9,280,553	14,417,336	4,498,174	9,919,162	14,504,628	4,526,659	9,977,969	02/28/18
4	JPMCB	Embassy Suites Glendale	19,096,354	11,376,614	7,719,740	21,001,005	12,555,856	8,445,149	19,976,380	12,503,441	7,472,939	19,903,033	12,519,358	7,383,675	02/28/18
5	GACC	Sheraton Hotel Arlington	16,907,203	11,948,727	4,958,476	16,532,297	11,894,644	4,637,653	17,359,843	12,158,450	5,201,393
6	SMF VI	Southland Shopping Center	4,586,017	1,886,472	2,699,545	4,560,958	1,659,064	2,901,894	4,430,581	1,610,619	2,819,962
7	BSP	The Metropolitan at Wilton Manors							3,906,974	2,011,267	1,895,707	4,288,283	1,919,880	2,368,403	03/30/18
8	GACC	DreamWorks Campus				13,334,684	157,172	13,177,512				13,484,575	151,213	13,333,362	09/30/17
9	JPMCB	Meridian Corporate Center	12,316,834	5,210,481	7,106,354	12,596,797	5,368,484	7,228,314	13,036,744	5,582,846	7,453,899
9.01	JPMCB	2520 Meridian Parkway
9.02	JPMCB	2525 Meridian Parkway
9.03	JPMCB	2605 Meridian Parkway
9.04	JPMCB	2810 Meridian Parkway
9.05	JPMCB	2510 Meridian Parkway
9.06	JPMCB	2600 Meridian Parkway
9.07	JPMCB	2700 Meridian Parkway
9.08	JPMCB	2800 Meridian Parkway
9.09	JPMCB	2505 Meridian Parkway
9.10	JPMCB	2500 Meridian Parkway
10	GACC	Steelyard Commons	8,692,570	4,775,181	3,917,389	8,715,286	4,903,097	3,812,189	8,437,125	5,011,181	3,425,944
11	BSP	Constitution Plaza	15,539,538	8,871,307	6,668,231	15,128,531	8,229,542	6,898,989	13,314,816	8,242,540	5,072,276
12	JPMCB	U-Haul AREC 27 Portfolio							3,955,933	1,291,879	2,664,054	4,155,186	1,330,949	2,824,239	03/31/18
12.01	JPMCB	U-Haul Moving & Storage Of Goodyear							1,106,619	277,435	829,184	1,187,518	307,127	880,391	03/31/18
12.02	JPMCB	U-Haul Moving & Storage Of New Center							900,951	292,784	608,167	915,208	298,464	616,745	03/31/18
12.03	JPMCB	U-Haul Moving & Storage Of South Vineland							440,172	157,603	282,569	473,793	160,392	313,401	03/31/18
12.04	JPMCB	U-Haul Moving & Storage At Eakin Road							395,559	179,317	216,242	418,556	181,880	236,676	03/31/18
12.05	JPMCB	U-Haul Storage At Sharon Lane							328,831	85,058	243,772	338,770	83,832	254,938	03/31/18
12.06	JPMCB	U-Haul Storage Of Scranton							231,770	59,118	172,652	247,990	57,017	190,973	03/31/18
12.07	JPMCB	U-Haul Moving & Storage Of Prattville							238,698	109,378	129,321	252,906	111,876	141,031	03/31/18
12.08	JPMCB	U-Haul Moving & Storage Of Nampa							313,333	131,186	182,147	320,445	130,361	190,084	03/31/18
13	SMF VI	Northwest Business Center	2,784,537	1,108,827	1,675,710	3,097,440	1,040,182	2,057,258	3,419,196	1,077,387	2,341,809	3,473,402	1,076,883	2,396,519	02/28/18
14	SMF VI	Texas Hotel Portfolio	7,046,667	5,966,297	1,080,370	6,954,305	5,601,804	1,352,501	9,933,047	6,785,936	3,147,111	10,772,643	7,106,034	3,666,610	02/28/18
14.01	SMF VI	Holiday Inn & Suites Beaumont	7,046,667	5,966,297	1,080,370	6,954,305	5,601,804	1,352,501	8,053,669	5,613,453	2,440,217	8,652,479	5,805,838	2,846,641	02/28/18
14.02	SMF VI	Holiday Inn Express Van Horn							1,879,378	1,172,484	706,895	2,120,164	1,300,195	819,968	02/28/18
15	BSP	Troy Hotel Portfolio							6,038,123	2,837,535	3,200,588	6,203,742	2,864,645	3,339,098	03/31/18
15.01	BSP	TownePlace Suites by Marriott Troy							3,104,077	1,390,349	1,713,728	3,132,190	1,379,364	1,752,826	03/31/18
15.02	BSP	Fairfield Inn & Suites by Marriott Troy							2,934,046	1,447,186	1,486,860	3,071,552	1,485,281	1,586,272	03/31/18
16	JPMCB	Twelve Oaks Mall	48,945,558	13,248,393	35,697,165	49,470,075	13,200,966	36,269,109				47,095,819	12,959,706	34,136,114	11/30/17
17	JPMCB	Lakewood Forest Plaza	2,451,106	558,047	1,893,059	2,461,121	604,490	1,856,631	2,598,346	632,393	1,965,953
18	SMF VI	5805 Sepulveda Boulevard	2,153,779	966,462	1,187,317	2,649,211	1,066,555	1,582,656	1,649,479	756,513	892,966
19	GACC	Lehigh Valley Mall	36,151,146	9,508,909	26,642,237	36,598,789	9,104,230	27,494,559				35,447,338	9,071,090	26,376,248	08/31/17
20	SMF VI	800 South Barranca	2,073,017	751,714	1,321,302	2,293,763	750,507	1,543,256	2,224,175	808,983	1,415,192
21	JPMCB	The Market at Cross Creek Ranch
22	GACC	Weslaco Shopping Center	2,097,629	816,634	1,280,995	2,058,166	761,889	1,296,277				2,048,089	760,428	1,287,661	11/30/17
23	JPMCB	Guardian Self Storage 2-Pack	1,555,176	719,197	835,979	1,685,646	743,484	942,162	1,965,362	825,586	1,139,776	1,982,216	817,822	1,164,394	01/31/18
23.01	JPMCB	Brush Creek	928,244	400,407	527,837	1,017,702	413,283	604,419	1,256,047	471,472	784,575	1,270,875	464,991	805,884	01/31/18
23.02	JPMCB	North Huntingdon	626,932	318,790	308,142	667,944	330,201	337,743	709,315	354,114	355,201	711,341	352,831	358,510	01/31/18
24	GACC	Greenmark at Andrews	501,429	216,685	284,744	1,158,039	417,021	741,018	1,955,781	588,608	1,367,173	2,069,353	599,777	1,469,576	02/28/18
25	GACC	Northridge Medical Tower				1,166,314	426,726	739,588	1,247,703	432,354	815,349
26	BSP	Dam Neck Shopping Center	1,051,422	306,749	744,673	638,479	288,943	349,536	248,300	237,579	10,721
27	SMF VI	Fort Knox Executive Park										6,051,070	1,693,712	4,357,358	11/30/17
28	SMF VI	8851 Santa Monica Boulevard	577,960	175,128	402,832	635,445	153,041	482,404	776,248	157,344	618,904	803,486	160,531	642,955	03/31/18
29	SMF VI	Holiday Inn Express Albany	2,887,442	2,457,206	430,236	2,842,809	2,476,219	366,590	3,593,498	2,599,950	993,548	3,611,015	2,628,893	982,123	02/28/18
30	GACC	Mezz 42										823,347	282,125	541,222	02/28/18
31	SMF VI	Adams Portfolio	625,907	143,451	482,456	667,284	141,111	526,173				726,026	124,529	601,497	10/31/17
31.01	SMF VI	4626 Maryland	188,073	25,074	162,999	209,110	26,889	182,220				217,942	31,287	186,654	10/31/17
31.02	SMF VI	4680 Maryland	293,372	60,030	233,342	252,141	36,409	215,732				277,371	36,105	241,266	10/31/17
31.03	SMF VI	Sunset Property	144,462	58,347	86,115	206,033	77,812	128,221				230,713	57,136	173,577	10/31/17
32	SMF VI	City View Farms				791,947	478,970	312,978	960,578	495,764	464,814	937,751	430,580	507,171	01/31/18
33	GACC	JHMR Powderhorn				637,601	143,822	493,779	659,294	191,714	467,580
34	SMF VI	Fireside IL Storage Portfolio	1,012,204	330,451	681,753	1,016,597	364,699	651,898	1,022,396	348,391	674,005	1,022,206	349,757	672,449	01/31/18
34.01	SMF VI	Larry Power Storage	628,073	186,364	441,709	626,341	201,968	424,373	628,467	183,416	445,051	628,256	183,995	444,261	01/31/18
34.02	SMF VI	Armour Road Storage	384,131	144,087	240,044	390,256	162,732	227,525	393,929	164,974	228,954	393,950	165,763	228,187	01/31/18
35	BSP	Aaron’s Rent Portfolio
35.01	BSP	Aaron’s Rent - Charlotte, NC
35.02	BSP	Aaron’s Rent - Lower Burrell, PA
35.03	BSP	Aaron’s Rent - Houston, TX
35.04	BSP	Aaron’s Rent - Pleasanton, TX
35.05	BSP	Aaron’s Rent - Zanesville, OH
35.06	BSP	Aaron’s Rent - Pearland, TX
35.07	BSP	Aaron’s Rent - Demopolis, AL
36	GACC	Fountaingrove Executive Center	646,101	279,547	366,554	551,377	295,591	255,786	792,477	331,375	461,102
37	SMF VI	Shoppes at Schoolhouse Crossing	1,052,149	314,508	737,641	1,067,085	314,751	752,334	1,088,225	315,181	773,044
38	SMF VI	1-21 Export Drive	562,727	179,522	383,205	713,102	179,571	533,530	717,670	162,612	555,058	726,485	160,673	565,812	03/31/18
39	BSP	Taylor Industrial	766,558	255,829	510,729	772,776	281,956	490,820	877,292	482,374	394,918	1,031,128	545,033	486,095	03/31/18
40	SMF VI	Sunrise Pass Estates MHC	842,880	414,414	428,466	851,709	435,329	416,380	933,909	439,692	494,217	927,920	411,504	516,416	03/31/18
41	SMF VI	Springfield Storage	364,318	167,583	196,735	384,678	183,475	201,203	402,661	159,824	242,838	420,585	160,982	259,603	02/28/18

ANNEX A-1

			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease	Franchise
Loan #	Seller	Property Name	Occupancy %	Revenues ($)	Expenses ($)	NOI ($)	Items ($)	NCF ($)	NOI DSCR	DSCR	Debt Yield %	Debt Yield %	Title Type	Expiration	Extension Terms	Expiration Date	PML %
1	GACC	Marina Heights State Farm	98.7%	83,160,015	19,826,859	63,333,156	195,923	63,137,233	3.13	3.12	11.3%	11.3%	Leasehold	08/16/2112	One, min 25 - max 99 year option
2	SMF VI	1875 Atlantic Avenue	95.8%	3,454,388	460,421	2,993,967	23,600	2,970,367	1.44	1.43	7.1%	7.1%	Fee
3	JPMCB	Atlantic Times Square	95.0%	14,250,504	4,913,493	9,337,011	369,775	8,967,236	1.94	1.86	9.5%	9.2%	Fee				11%
4	JPMCB	Embassy Suites Glendale	88.1%	19,903,033	12,222,381	7,680,652	0	7,680,652	2.04	2.04	11.3%	11.3%	Fee			06/30/2028	11%
5	GACC	Sheraton Hotel Arlington	72.6%	17,359,843	12,273,814	5,086,029	694,394	4,391,636	2.11	1.82	14.1%	12.1%	Leasehold	09/30/2033	Three, 15-year options	10/31/2034
6	SMF VI	Southland Shopping Center	95.9%	5,148,868	1,652,585	3,496,283	299,991	3,196,292	1.61	1.47	10.3%	9.4%	Fee
7	BSP	The Metropolitan at Wilton Manors	95.0%	4,475,265	1,869,810	2,605,455	35,800	2,569,655	1.50	1.48	7.8%	7.7%	Fee
8	GACC	DreamWorks Campus	98.0%	13,855,836	239,684	13,616,152	99,481	13,516,671	6.35	6.31	14.8%	14.7%	Fee				10%
9	JPMCB	Meridian Corporate Center	91.0%	13,496,059	5,134,415	8,361,644	796,056	7,565,588	1.80	1.63	11.0%	10.0%	Fee
9.01	JPMCB	2520 Meridian Parkway											Fee
9.02	JPMCB	2525 Meridian Parkway											Fee
9.03	JPMCB	2605 Meridian Parkway											Fee
9.04	JPMCB	2810 Meridian Parkway											Fee
9.05	JPMCB	2510 Meridian Parkway											Fee
9.06	JPMCB	2600 Meridian Parkway											Fee
9.07	JPMCB	2700 Meridian Parkway											Fee
9.08	JPMCB	2800 Meridian Parkway											Fee
9.09	JPMCB	2505 Meridian Parkway											Fee
9.10	JPMCB	2500 Meridian Parkway											Fee
10	GACC	Steelyard Commons	94.5%	9,313,853	5,157,557	4,156,296	253,077	3,903,219	1.48	1.39	9.4%	8.8%	Fee
11	BSP	Constitution Plaza	87.6%	15,719,218	9,170,725	6,548,493	882,886	5,665,607	1.65	1.43	11.9%	10.3%	Fee
12	JPMCB	U-Haul AREC 27 Portfolio	93.2%	4,542,028	1,363,455	3,178,571	91,836	3,086,734	1.70	1.65	11.2%	10.9%	Fee
12.01	JPMCB	U-Haul Moving & Storage Of Goodyear	94.6%	1,257,312	310,199	947,113	8,163	938,950					Fee
12.02	JPMCB	U-Haul Moving & Storage Of New Center	96.2%	911,298	297,033	614,264	4,501	609,764					Fee
12.03	JPMCB	U-Haul Moving & Storage Of South Vineland	90.6%	556,401	166,615	389,786	12,850	376,936					Fee
12.04	JPMCB	U-Haul Moving & Storage At Eakin Road	99.3%	481,913	186,644	295,269	37,849	257,420					Fee
12.05	JPMCB	U-Haul Storage At Sharon Lane	80.1%	344,447	87,756	256,691	13,400	243,291					Fee
12.06	JPMCB	U-Haul Storage Of Scranton	88.6%	290,977	63,148	227,829	1,727	226,101					Fee
12.07	JPMCB	U-Haul Moving & Storage Of Prattville	96.2%	363,715	119,641	244,074	6,569	237,504					Fee
12.08	JPMCB	U-Haul Moving & Storage Of Nampa	93.6%	335,965	132,419	203,545	6,777	196,768					Fee
13	SMF VI	Northwest Business Center	91.3%	3,906,890	1,064,403	2,842,487	353,217	2,489,270	1.89	1.65	12.5%	10.9%	Fee
14	SMF VI	Texas Hotel Portfolio	75.8%	10,772,643	7,705,043	3,067,600	0	3,067,600	2.09	2.09	14.8%	14.8%	Fee
14.01	SMF VI	Holiday Inn & Suites Beaumont	76.8%	8,652,479	6,262,486	2,389,993	0	2,389,993					Fee			01/09/2030
14.02	SMF VI	Holiday Inn Express Van Horn	72.4%	2,120,164	1,442,557	677,607	0	677,607					Fee			12/29/2036
15	BSP	Troy Hotel Portfolio	77.4%	6,203,742	3,243,660	2,960,082	248,150	2,711,933	2.43	2.22	17.4%	16.0%	Fee
15.01	BSP	TownePlace Suites by Marriott Troy	76.9%	3,132,190	1,639,116	1,493,073	125,288	1,367,786					Fee			08/15/2036
15.02	BSP	Fairfield Inn & Suites by Marriott Troy	77.9%	3,071,552	1,604,544	1,467,009	122,862	1,344,147					Fee			11/21/2036
16	JPMCB	Twelve Oaks Mall	90.1%	42,899,192	12,304,366	30,594,826	583,717	30,011,109	2.60	2.55	15.4%	15.1%	Fee
17	JPMCB	Lakewood Forest Plaza	92.9%	2,429,732	642,250	1,787,483	140,421	1,647,062	1.74	1.61	10.8%	9.9%	Fee
18	SMF VI	5805 Sepulveda Boulevard	90.0%	2,493,644	860,458	1,633,186	86,814	1,546,372	1.64	1.56	10.3%	9.8%	Fee				8%
19	GACC	Lehigh Valley Mall	92.3%	33,855,087	8,922,902	24,932,185	1,005,356	23,926,829	2.16	2.07	12.6%	12.1%	Fee
20	SMF VI	800 South Barranca	90.1%	2,340,702	818,411	1,522,291	114,398	1,407,893	1.65	1.53	10.5%	9.7%	Fee				13%
21	JPMCB	The Market at Cross Creek Ranch	88.1%	1,570,764	348,372	1,222,391	47,828	1,174,563	1.46	1.40	9.2%	8.8%	Fee
22	GACC	Weslaco Shopping Center	95.0%	1,936,125	588,083	1,348,041	71,868	1,276,174	1.51	1.43	10.3%	9.7%	Fee
23	JPMCB	Guardian Self Storage 2-Pack	84.0%	2,030,452	791,996	1,238,456	15,579	1,222,878	2.23	2.20	10.1%	9.9%	Fee
23.01	JPMCB	Brush Creek	86.8%	1,342,212	436,776	905,436	8,452	896,984					Fee
23.02	JPMCB	North Huntingdon	79.0%	688,240	355,220	333,020	7,127	325,894					Fee
24	GACC	Greenmark at Andrews	94.2%	2,230,042	832,662	1,397,380	36,000	1,361,380	1.85	1.81	12.3%	12.0%	Fee
25	GACC	Northridge Medical Tower	88.3%	1,312,122	533,213	778,909	53,093	725,816	1.87	1.74	9.3%	8.7%	Fee				10%
26	BSP	Dam Neck Shopping Center	78.0%	1,075,345	274,602	800,743	85,215	715,528	1.51	1.35	10.0%	9.0%	Fee
27	SMF VI	Fort Knox Executive Park	83.3%	5,908,027	1,795,684	4,112,344	196,986	3,915,358	1.66	1.58	11.8%	11.2%	Fee
28	SMF VI	8851 Santa Monica Boulevard	95.0%	841,971	152,801	689,170	11,938	677,232	1.88	1.85	9.4%	9.3%	Fee				19%
29	SMF VI	Holiday Inn Express Albany	70.4%	3,611,015	2,785,036	825,979	0	825,979	1.68	1.68	11.5%	11.5%	Fee			04/10/2025
30	GACC	Mezz 42	94.0%	854,788	326,417	528,372	11,793	516,578	1.27	1.24	8.4%	8.2%	Fee
31	SMF VI	Adams Portfolio	95.0%	758,636	129,977	628,658	16,892	611,767	1.61	1.57	10.1%	9.9%	Fee
31.01	SMF VI	4626 Maryland	95.0%	212,574	31,180	181,394	4,500	176,894					Fee
31.02	SMF VI	4680 Maryland	95.0%	296,439	36,798	259,642	4,350	255,292					Fee
31.03	SMF VI	Sunset Property	95.0%	249,622	61,999	187,623	8,042	179,582					Fee
32	SMF VI	City View Farms	95.0%	931,109	372,022	559,087	25,225	533,862	1.43	1.37	9.3%	8.9%	Fee
33	GACC	JHMR Powderhorn	95.0%	611,325	90,434	520,891	1,812	519,079	1.35	1.34	8.7%	8.7%	Fee				6%
34	SMF VI	Fireside IL Storage Portfolio	85.8%	959,469	345,260	614,209	10,125	604,083	1.65	1.62	10.5%	10.3%	Fee/Leasehold
34.01	SMF VI	Larry Power Storage	85.8%	628,256	183,322	444,934	4,976	439,958					Fee
34.02	SMF VI	Armour Road Storage	85.6%	331,213	161,938	169,275	5,149	164,125					Fee/Leasehold	01/31/2020	Two, five-year options
35	BSP	Aaron’s Rent Portfolio	90.0%	984,254	242,831	741,422	15,991	725,431	2.56	2.50	12.7%	12.4%	Fee
35.01	BSP	Aaron’s Rent - Charlotte, NC											Fee
35.02	BSP	Aaron’s Rent - Lower Burrell, PA											Fee
35.03	BSP	Aaron’s Rent - Houston, TX											Fee
35.04	BSP	Aaron’s Rent - Pleasanton, TX											Fee
35.05	BSP	Aaron’s Rent - Zanesville, OH											Fee
35.06	BSP	Aaron’s Rent - Pearland, TX											Fee
35.07	BSP	Aaron’s Rent - Demopolis, AL											Fee
36	GACC	Fountaingrove Executive Center	94.1%	1,026,177	401,618	624,559	47,159	577,399	1.81	1.68	11.2%	10.3%	Fee				8%
37	SMF VI	Shoppes at Schoolhouse Crossing	93.5%	1,005,372	340,723	664,649	44,400	620,249	1.79	1.67	11.9%	11.1%	Fee/Leasehold	03/01/2047	None
38	SMF VI	1-21 Export Drive	95.0%	705,121	158,005	547,115	44,837	502,278	1.61	1.48	10.4%	9.6%	Fee
39	BSP	Taylor Industrial	86.4%	1,168,728	594,350	574,378	49,042	525,336	1.84	1.68	12.1%	11.1%	Fee
40	SMF VI	Sunrise Pass Estates MHC	80.3%	927,920	460,784	467,136	8,855	458,281	1.54	1.52	9.9%	9.8%	Fee				9%
41	SMF VI	Springfield Storage	96.2%	420,585	165,098	255,487	6,928	248,559	1.71	1.67	10.9%	10.6%	Fee

ANNEX A-1

			UPFRONT ESCROW
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other	Other Upfront
Loan #	Seller	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
1	GACC	Marina Heights State Farm	0	0	0	0	0	0	0	0
2	SMF VI	1875 Atlantic Avenue	0	0	0	0	19,197	18,888	0	0
3	JPMCB	Atlantic Times Square	4,744	0	0	11,487	483,974	140,595	0	0
4	JPMCB	Embassy Suites Glendale	69,500	0	0	0	347,034	0	0	0
5	GACC	Sheraton Hotel Arlington	0	0	0	0	0	0	0	2,253,991	Capital Improvement Reserve: 1,310,000; PIP Reserve: 892,160; Ground Rent Reserve: 51,831
6	SMF VI	Southland Shopping Center	0	24,375	0	0	693,791	56,824	0	1,243,059	Outstanding TI/LC: 1,046,899.35; Rent Concession: 196,159.82
7	BSP	The Metropolitan at Wilton Manors	107,400	1,563	0	0	477,167	18,000	0	0
8	GACC	DreamWorks Campus	0	0	0	0	0	53,091	0	562,887	Payment Reserve
9	JPMCB	Meridian Corporate Center	12,681	0	0	2,350,000	435,013	0	0	3,903,855	Outstanding TI/LC Reserve: 3,125,744; Free Rent Reserve: 778,111
9.01	JPMCB	2520 Meridian Parkway
9.02	JPMCB	2525 Meridian Parkway
9.03	JPMCB	2605 Meridian Parkway
9.04	JPMCB	2810 Meridian Parkway
9.05	JPMCB	2510 Meridian Parkway
9.06	JPMCB	2600 Meridian Parkway
9.07	JPMCB	2700 Meridian Parkway
9.08	JPMCB	2800 Meridian Parkway
9.09	JPMCB	2505 Meridian Parkway
9.10	JPMCB	2500 Meridian Parkway
10	GACC	Steelyard Commons	0	0	0	0	427,774	0	0	1,062,594	Aspire Reserve: 901,140; Aspire LC Reserve: 161,454.25
11	BSP	Constitution Plaza	0	152,500	0	0	927,676	0	0	3,869,702	Landlord Obligations Reserve: 2,528,403; Free Rent Reserve: 1,299,538.62; Hartford BID Reserve: 41,760
12	JPMCB	U-Haul AREC 27 Portfolio	45,918	134,663	0	0	189,510	0	0	0
12.01	JPMCB	U-Haul Moving & Storage Of Goodyear
12.02	JPMCB	U-Haul Moving & Storage Of New Center
12.03	JPMCB	U-Haul Moving & Storage Of South Vineland
12.04	JPMCB	U-Haul Moving & Storage At Eakin Road
12.05	JPMCB	U-Haul Storage At Sharon Lane
12.06	JPMCB	U-Haul Storage Of Scranton
12.07	JPMCB	U-Haul Moving & Storage Of Prattville
12.08	JPMCB	U-Haul Moving & Storage Of Nampa
13	SMF VI	Northwest Business Center	533,597	2,743,895	0	154,677	190,192	0	0	612,178	Vacant Unit Improvements Reserve
14	SMF VI	Texas Hotel Portfolio	0	14,063	0	0	156,228	139,066	0	0
14.01	SMF VI	Holiday Inn & Suites Beaumont
14.02	SMF VI	Holiday Inn Express Van Horn
15	BSP	Troy Hotel Portfolio	0	0	0	0	175,083	0	0	0
15.01	BSP	TownePlace Suites by Marriott Troy
15.02	BSP	Fairfield Inn & Suites by Marriott Troy
16	JPMCB	Twelve Oaks Mall	0	0	0	0	0	0	0	4,627,403	Unfunded Obligations Reserve
17	JPMCB	Lakewood Forest Plaza	1,350	10,469	0	10,352	90,134	0	0	0
18	SMF VI	5805 Sepulveda Boulevard	0	0	0	250,000	61,478	17,385	0	330,904	Rent Concession Reserve
19	GACC	Lehigh Valley Mall	0	0	0	0	0	0	0	651,533	Outstanding TI/LC Reserve: 443,000; Tenant Rent Holdback Reserve: 208,533
20	SMF VI	800 South Barranca	0	9,625	0	500,000	53,354	16,623	0	0
21	JPMCB	The Market at Cross Creek Ranch	465	0	0	0	62,258	0	0	1,558,813	Accretive Leasing Reserve: 750,000; Outstanding TI/LC Reserve: 589,731; Free Rent Reserve: 219,082
22	GACC	Weslaco Shopping Center	0	0	0	200,000	161,721	0	0	0
23	JPMCB	Guardian Self Storage 2-Pack	0	0	0	0	53,000	0	0	0
23.01	JPMCB	Brush Creek
23.02	JPMCB	North Huntingdon
24	GACC	Greenmark at Andrews	0	875	0	0	58,665	0	0	0
25	GACC	Northridge Medical Tower	0	0	0	50,000	12,783	0	0	107,034	Approved Leasing Expenses: 65,000; Free Rent Reserve: 42,034.15
26	BSP	Dam Neck Shopping Center	0	10,000	0	0	42,534	16,472	0	303,839	Free Rent Reserve
27	SMF VI	Fort Knox Executive Park	170,000	0	0	1,000,000	128,130	121,337	0	4,115,078	Outstanding TI/LC Reserve: 2,812,378; AHCA Gap Rent Reserve: 1,302,300; Association Reserve: 400
28	SMF VI	8851 Santa Monica Boulevard	0	19,050	0	0	3,026	0	0	0
29	SMF VI	Holiday Inn Express Albany	0	0	0	0	88,213	88,013	0	300,000	Performance Reserve
30	GACC	Mezz 42	0	0	0	0	22,893	3,695	0	0
31	SMF VI	Adams Portfolio	0	0	0	125,000	0	7,702	0	0
31.01	SMF VI	4626 Maryland
31.02	SMF VI	4680 Maryland
31.03	SMF VI	Sunset Property
32	SMF VI	City View Farms	0	0	0	0	6,083	4,302	0	0
33	GACC	JHMR Powderhorn	0	0	0	0	7,941	5,734	0	0
34	SMF VI	Fireside IL Storage Portfolio	0	0	0	0	48,870	2,366	0	0
34.01	SMF VI	Larry Power Storage
34.02	SMF VI	Armour Road Storage
35	BSP	Aaron’s Rent Portfolio	80,000	0	0	300,000	0	0	0	0
35.01	BSP	Aaron’s Rent - Charlotte, NC
35.02	BSP	Aaron’s Rent - Lower Burrell, PA
35.03	BSP	Aaron’s Rent - Houston, TX
35.04	BSP	Aaron’s Rent - Pleasanton, TX
35.05	BSP	Aaron’s Rent - Zanesville, OH
35.06	BSP	Aaron’s Rent - Pearland, TX
35.07	BSP	Aaron’s Rent - Demopolis, AL
36	GACC	Fountaingrove Executive Center	0	0	0	0	0	0	0	255,034	In Home Health Reserves
37	SMF VI	Shoppes at Schoolhouse Crossing	0	21,350	10,500	0	62,493	3,643	0	0
38	SMF VI	1-21 Export Drive	214,000	11,500	0	0	0	9,393	0	0
39	BSP	Taylor Industrial	0	12,000	0	350,000	95,250	16,928	0	76,800	Roof Repair Reserve
40	SMF VI	Sunrise Pass Estates MHC	0	0	0	0	4,446	2,890	0	0
41	SMF VI	Springfield Storage	0	0	0	0	0	1,421	0	0

ANNEX A-1

			MONTHLY ESCROW
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly
Loan #	Seller	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
1	GACC	Marina Heights State Farm	Springing	0	Springing	Springing	Springing	Springing	Ground Rent Reserve
2	SMF VI	1875 Atlantic Avenue	1,967	0	0	3,839	3,778	0
3	JPMCB	Atlantic Times Square	4,744	0	11,487	161,325	15,622	Springing (Excess Cash)	AMC Reserve Fund
4	JPMCB	Embassy Suites Glendale	4% of Gross Revenues	0	0	69,407	Springing	0
5	GACC	Sheraton Hotel Arlington	4% of Gross Revenues	0	0	48,723	Springing	Springing	Ground Rent Reserve: Springing; PIP Reserve: Springing
6	SMF VI	Southland Shopping Center	3,261	0	16,304	78,656	4,735	0
7	BSP	The Metropolitan at Wilton Manors	Springing	0	0	68,167	9,000	0
8	GACC	DreamWorks Campus	Springing	0	Springing	Springing	8,849	0
9	JPMCB	Meridian Corporate Center	12,681	0	Springing	108,753	Springing	5,492	Avaya Reserve: $5,492; Parata Reserve: Springing
9.01	JPMCB	2520 Meridian Parkway
9.02	JPMCB	2525 Meridian Parkway
9.03	JPMCB	2605 Meridian Parkway
9.04	JPMCB	2810 Meridian Parkway
9.05	JPMCB	2510 Meridian Parkway
9.06	JPMCB	2600 Meridian Parkway
9.07	JPMCB	2700 Meridian Parkway
9.08	JPMCB	2800 Meridian Parkway
9.09	JPMCB	2505 Meridian Parkway
9.10	JPMCB	2500 Meridian Parkway
10	GACC	Steelyard Commons	4,423	0	16,667	106,943	Springing	0
11	BSP	Constitution Plaza	10,989	0	68,679	309,225	19,223	3,797	Hartford BID Reserve
12	JPMCB	U-Haul AREC 27 Portfolio	Springing	0	0	Springing	Springing	0
12.01	JPMCB	U-Haul Moving & Storage Of Goodyear
12.02	JPMCB	U-Haul Moving & Storage Of New Center
12.03	JPMCB	U-Haul Moving & Storage Of South Vineland
12.04	JPMCB	U-Haul Moving & Storage At Eakin Road
12.05	JPMCB	U-Haul Storage At Sharon Lane
12.06	JPMCB	U-Haul Storage Of Scranton
12.07	JPMCB	U-Haul Moving & Storage Of Prattville
12.08	JPMCB	U-Haul Moving & Storage Of Nampa
13	SMF VI	Northwest Business Center	3,925	0	25,510	23,774	Springing	0
14	SMF VI	Texas Hotel Portfolio	2% of Gross Revenues	0	0	27,037	13,907	0
14.01	SMF VI	Holiday Inn & Suites Beaumont
14.02	SMF VI	Holiday Inn Express Van Horn
15	BSP	Troy Hotel Portfolio	4% of Gross Revenues	0	0	15,917	5,177	Springing	PIP Reserve
15.01	BSP	TownePlace Suites by Marriott Troy
15.02	BSP	Fairfield Inn & Suites by Marriott Troy
16	JPMCB	Twelve Oaks Mall	Springing	0	Springing	Springing	Springing	0
17	JPMCB	Lakewood Forest Plaza	1,350	0	10,352	30,045	Springing	0
18	SMF VI	5805 Sepulveda Boulevard	1,754	0	7,308	15,370	1,449	0
19	GACC	Lehigh Valley Mall	Springing	0	81,785	Springing	Springing	Springing	Release Parcel Reserve
20	SMF VI	800 South Barranca	1,199	0	20,000	17,785	1,662	0
21	JPMCB	The Market at Cross Creek Ranch	465	0	Springing	15,565	Springing	0
22	GACC	Weslaco Shopping Center	1,767	0	5,889	32,344	Springing	0
23	JPMCB	Guardian Self Storage 2-Pack	Springing	0	0	9,370	Springing	0
23.01	JPMCB	Brush Creek
23.02	JPMCB	North Huntingdon
24	GACC	Greenmark at Andrews	3,000	0	0	7,333	Springing	0
25	GACC	Northridge Medical Tower	692	0	4,146	4,261	Springing	0
26	BSP	Dam Neck Shopping Center	1,639	0	5,463	7,089	5,491	0
27	SMF VI	Fort Knox Executive Park	5,394	0	Springing	32,033	12,421	Springing	AHCA TI Reserve: Springing; Association Reserve: Springing
28	SMF VI	8851 Santa Monica Boulevard	166	0	Springing	6,005	Springing	0
29	SMF VI	Holiday Inn Express Albany	4% of Gross Revenues	0	0	14,086	10,311	Springing	PIP Reserve
30	GACC	Mezz 42	875	0	0	11,447	Springing	0
31	SMF VI	Adams Portfolio	282	0	3,754	1,916	963	0
31.01	SMF VI	4626 Maryland
31.02	SMF VI	4680 Maryland
31.03	SMF VI	Sunset Property
32	SMF VI	City View Farms	2,100	0	0	6,083	2,151	0
33	GACC	JHMR Powderhorn	151	0	0	3,970	1,911	0
34	SMF VI	Fireside IL Storage Portfolio	844	0	0	6,109	789	Springing	Property Improvement Reserve
34.01	SMF VI	Larry Power Storage
34.02	SMF VI	Armour Road Storage
35	BSP	Aaron’s Rent Portfolio	Springing	0	Springing	Springing	Springing	0
35.01	BSP	Aaron’s Rent - Charlotte, NC
35.02	BSP	Aaron’s Rent - Lower Burrell, PA
35.03	BSP	Aaron’s Rent - Houston, TX
35.04	BSP	Aaron’s Rent - Pleasanton, TX
35.05	BSP	Aaron’s Rent - Zanesville, OH
35.06	BSP	Aaron’s Rent - Pearland, TX
35.07	BSP	Aaron’s Rent - Demopolis, AL
36	GACC	Fountaingrove Executive Center	811	0	3,119	4,402	Springing	0
37	SMF VI	Shoppes at Schoolhouse Crossing	617	0	3,083	9,354	729	0
38	SMF VI	1-21 Export Drive	1,245	0	2,491	6,054	783	0
39	BSP	Taylor Industrial	2,001	0	Springing	13,607	2,116	Springing	Lease Sweep Reserve
40	SMF VI	Sunrise Pass Estates MHC	671	0	0	2,223	1,445	0
41	SMF VI	Springfield Storage	577	0	0	3,329	710	0

ANNEX A-1

RESERVE CAPS

LARGEST TENANT

CapEx

Envir.

TI/LC

RE Tax

Insur.

Debt Service

Other

Single

Lease

Loan #

Seller

Property Name

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Tenant

Largest Tenant

Unit Size

Expiration

1

GACC

Marina Heights State Farm

No

State Farm

1,973,248

12/31/42

2

SMF VI

1875 Atlantic Avenue

118,000

No

3

JPMCB

Atlantic Times Square

344,595

2,000,000

No

AMC Theater

75,000

08/31/30

4

JPMCB

Embassy Suites Glendale

No

5

GACC

Sheraton Hotel Arlington

No

6

SMF VI

Southland Shopping Center

587,000

No

LA Fitness

45,000

12/31/23

7

BSP

The Metropolitan at Wilton Manors

No

8

GACC

DreamWorks Campus

Yes

DreamWorks

497,404

02/28/35

9

JPMCB

Meridian Corporate Center

304,350

2,075,115

Parata Reserve: 800,000

No

9.01

JPMCB

2520 Meridian Parkway

No

Parexel International, LLC

103,899

12/31/26

9.02

JPMCB

2525 Meridian Parkway

No

Merritt, Webb, Wilson & Caruso PLLC

17,500

11/30/21

9.03

JPMCB

2605 Meridian Parkway

No

Avaya, Inc.

49,387

05/31/27

9.04

JPMCB

2810 Meridian Parkway

No

Spoonflower, Inc.

44,384

02/28/25

9.05

JPMCB

2510 Meridian Parkway

No

BASF Corporation

21,226

09/30/21

9.06

JPMCB

2600 Meridian Parkway

No

Parata Systems, LLC

65,000

12/31/21

9.07

JPMCB

2700 Meridian Parkway

No

NVIDIA Corporation

33,226

12/31/24

9.08

JPMCB

2800 Meridian Parkway

No

EBSCO Publishing, Inc.

27,368

10/31/21

9.09

JPMCB

2505 Meridian Parkway

No

Chimerix, Inc.

24,862

02/28/21

9.10

JPMCB

2500 Meridian Parkway

No

CrossFit 919

5,953

02/28/21

10

GACC

Steelyard Commons

1,000,000

No

Aspire Fitness

30,038

10/31/32

11

BSP

Constitution Plaza

No

XL America, Inc

126,183

12/31/27

12

JPMCB

U-Haul AREC 27 Portfolio

45,918

No

12.01

JPMCB

U-Haul Moving & Storage Of Goodyear

No

12.02

JPMCB

U-Haul Moving & Storage Of New Center

No

12.03

JPMCB

U-Haul Moving & Storage Of South Vineland

No

12.04

JPMCB

U-Haul Moving & Storage At Eakin Road

No

12.05

JPMCB

U-Haul Storage At Sharon Lane

No

12.06

JPMCB

U-Haul Storage Of Scranton

No

12.07

JPMCB

U-Haul Moving & Storage Of Prattville

No

12.08

JPMCB

U-Haul Moving & Storage Of Nampa

No

13

SMF VI

Northwest Business Center

141,300

918,396

No

The Original Mattress Factory

56,616

07/31/20

14

SMF VI

Texas Hotel Portfolio

No

14.01

SMF VI

Holiday Inn & Suites Beaumont

No

14.02

SMF VI

Holiday Inn Express Van Horn

No

15

BSP

Troy Hotel Portfolio

No

15.01

BSP

TownePlace Suites by Marriott Troy

No

15.02

BSP

Fairfield Inn & Suites by Marriott Troy

No

16

JPMCB

Twelve Oaks Mall

274,500

1,647,000

No

Nordstrom

167,000

02/28/23

17

JPMCB

Lakewood Forest Plaza

No

Stein Mart

30,658

03/31/24

18

SMF VI

5805 Sepulveda Boulevard

300,000

575,000

No

Caine & Weiner

16,791

03/31/25

19

GACC

Lehigh Valley Mall

327,140

2,994,258

No

Bob’s Discount Furniture

30,204

03/31/28

20

SMF VI

800 South Barranca

850,000

No

State of California Department of General Services

30,475

07/31/22

21

JPMCB

The Market at Cross Creek Ranch

16,722

139,350

No

Venetian Nails

4,173

08/31/28

22

GACC

Weslaco Shopping Center

No

Beall’s

39,990

01/31/21

23

JPMCB

Guardian Self Storage 2-Pack

No

23.01

JPMCB

Brush Creek

No

23.02

JPMCB

North Huntingdon

No

24

GACC

Greenmark at Andrews

No

25

GACC

Northridge Medical Tower

24,897

350,000

No

El Proyecto Del Barrio, Inc.

4,589

11/30/22

26

BSP

Dam Neck Shopping Center

78,660

327,750

No

One Life Fitness

61,760

12/01/32

27

SMF VI

Fort Knox Executive Park

1,000,000

Association Reserve: 400

No

Florida Agency for Healthcare Administration

226,931

02/28/35

28

SMF VI

8851 Santa Monica Boulevard

5,976

No

Revolver Bar

2,874

06/30/23

29

SMF VI

Holiday Inn Express Albany

No

30

GACC

Mezz 42

No

31

SMF VI

Adams Portfolio

35,000

350,000

Various

31.01

SMF VI

4626 Maryland

Yes

Einstein Bros Bagels

6,000

02/17/21

31.02

SMF VI

4680 Maryland

No

Café Rio

2,800

03/31/19

31.03

SMF VI

Sunset Property

No

Medizin

4,750

10/31/25

32

SMF VI

City View Farms

84,000

No

33

GACC

JHMR Powderhorn

No

34

SMF VI

Fireside IL Storage Portfolio

No

34.01

SMF VI

Larry Power Storage

No

34.02

SMF VI

Armour Road Storage

No

35

BSP

Aaron’s Rent Portfolio

80,000

300,000

Yes

35.01

BSP

Aaron’s Rent - Charlotte, NC

Yes

Aaron’s

8,000

11/22/25

35.02

BSP

Aaron’s Rent - Lower Burrell, PA

Yes

Aaron’s

11,519

11/22/25

35.03

BSP

Aaron’s Rent - Houston, TX

Yes

Aaron’s

10,000

11/22/25

35.04

BSP

Aaron’s Rent - Pleasanton, TX

Yes

Aaron’s

10,000

11/22/25

35.05

BSP

Aaron’s Rent - Zanesville, OH

Yes

Aaron’s

8,000

11/22/25

35.06

BSP

Aaron’s Rent - Pearland, TX

Yes

Aaron’s

8,000

11/22/25

35.07

BSP

Aaron’s Rent - Demopolis, AL

Yes

Aaron’s

8,000

11/22/25

36

GACC

Fountaingrove Executive Center

19,463

112,284

No

Wells Fargo

7,911

05/31/21

37

SMF VI

Shoppes at Schoolhouse Crossing

150,000

No

ONIX Group, LLC

15,000

04/30/31

38

SMF VI

1-21 Export Drive

No

Avitecture

29,960

07/31/25

39

BSP

Taylor Industrial

350,000

No

Freezer & Dry Storage LLC

103,500

12/31/23

40

SMF VI

Sunrise Pass Estates MHC

60,000

No

41

SMF VI

Springfield Storage

No

ANNEX A-1

			2nd LARGEST TENANT			3rd LARGEST TENANT			4th LARGEST TENANT
					Lease			Lease			Lease
Loan #	Seller	Property Name	2nd Largest Tenant	Unit Size	Expiration	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
1	GACC	Marina Heights State Farm	Mountainside Fitness	17,485	03/31/27	Compass	16,800	12/31/31	Honor Health	5,736	07/31/27
2	SMF VI	1875 Atlantic Avenue
3	JPMCB	Atlantic Times Square	24 Hour Fitness	30,842	08/31/25	Atlantic Seafood and Dim Sum Restaurant	12,000	03/20/22	Teletron	6,205	01/31/26
4	JPMCB	Embassy Suites Glendale
5	GACC	Sheraton Hotel Arlington
6	SMF VI	Southland Shopping Center	Fresh Thyme	28,709	07/31/28	Jo-Ann Fabrics	18,960	01/31/23	Harbor Freight	15,975	08/31/19
7	BSP	The Metropolitan at Wilton Manors
8	GACC	DreamWorks Campus
9	JPMCB	Meridian Corporate Center
9.01	JPMCB	2520 Meridian Parkway	Pappas Capital, LLC	7,817	10/31/21	NCS Pearson, Inc.	2,047	01/31/22	Chordoma Foundation	1,520	03/31/20
9.02	JPMCB	2525 Meridian Parkway	Nuventra, Inc.	15,151	08/31/23	MDB, Inc.	5,575	02/28/23	Gary Gaulden LLC	5,371	08/31/24
9.03	JPMCB	2605 Meridian Parkway	Leidos Innovations Corporation	6,430	03/31/22	Piedmont Investment Advisors, LLC	6,003	11/30/20	Scriptorium Publishing SE	2,516	02/29/20
9.04	JPMCB	2810 Meridian Parkway	Tergus Pharma, LLC	19,489	04/30/21	Family Health International	16,083	04/30/24	Qualyst Transporter Solutions, LLC	6,096	06/30/18
9.05	JPMCB	2510 Meridian Parkway	Health Decisions	20,445	06/30/23	Cerner Corporation	12,190	09/30/24
9.06	JPMCB	2600 Meridian Parkway
9.07	JPMCB	2700 Meridian Parkway	Professional Recover	18,411	05/31/20
9.08	JPMCB	2800 Meridian Parkway	Connections Education	10,876	08/31/24	Parion Sciences, Inc.	9,248	11/30/20	Nuance Communications, Inc.	3,574	07/31/18
9.09	JPMCB	2505 Meridian Parkway	Unicorn HRO, LLC	11,393	12/31/22	Camargo Pharmaceutical Services, LLC	6,450	09/30/22
9.10	JPMCB	2500 Meridian Parkway	Polarean, Inc.	4,177	09/30/21	Café Meridian	3,153	08/31/19	Gentiva Health Services	1,900	05/31/19
10	GACC	Steelyard Commons	Marshall’s	28,608	05/31/27	K&G	22,410	08/31/23	Party City	20,388	12/31/25
11	BSP	Constitution Plaza	Shipman & Goodwin, LLP	110,145	07/31/26	UCONN School of Business	63,241	06/30/27	The City of Hartford	47,954	06/30/28
12	JPMCB	U-Haul AREC 27 Portfolio
12.01	JPMCB	U-Haul Moving & Storage Of Goodyear
12.02	JPMCB	U-Haul Moving & Storage Of New Center
12.03	JPMCB	U-Haul Moving & Storage Of South Vineland
12.04	JPMCB	U-Haul Moving & Storage At Eakin Road
12.05	JPMCB	U-Haul Storage At Sharon Lane
12.06	JPMCB	U-Haul Storage Of Scranton
12.07	JPMCB	U-Haul Moving & Storage Of Prattville
12.08	JPMCB	U-Haul Moving & Storage Of Nampa
13	SMF VI	Northwest Business Center	Commissions, Inc	38,073	01/31/22	Engineered Solutions	22,320	04/30/23	JSJ Partners/Prosource	16,740	09/30/23
14	SMF VI	Texas Hotel Portfolio
14.01	SMF VI	Holiday Inn & Suites Beaumont
14.02	SMF VI	Holiday Inn Express Van Horn
15	BSP	Troy Hotel Portfolio
15.01	BSP	TownePlace Suites by Marriott Troy
15.02	BSP	Fairfield Inn & Suites by Marriott Troy
16	JPMCB	Twelve Oaks Mall	H&M	24,440	01/31/29	XXI Forever	22,996	01/31/25	Victoria’s Secret	14,798	01/31/25
17	JPMCB	Lakewood Forest Plaza	Goodwill	15,206	11/30/19	El Palenque	5,585	12/31/18	The Egg & I	3,795	05/31/22
18	SMF VI	5805 Sepulveda Boulevard	Enterprise Fleet Management, Inc.	7,136	06/30/26	JSI Acquisitions Inc.	6,643	04/30/23	Power Brands Consulting, LLC	6,357	04/30/27
19	GACC	Lehigh Valley Mall	Barnes & Noble	29,874	01/31/23	Modell’s Sporting Goods	13,882	01/31/22	Pottery Barn	13,011	01/31/20
20	SMF VI	800 South Barranca	Regal Medical Group, Inc.	18,285	12/31/21	Think Together	9,033	02/29/24	Finance of America Mortgage, LLC	6,861	11/30/20
21	JPMCB	The Market at Cross Creek Ranch	Regions Bank	4,000	07/07/37	Twin Liquors	3,405	06/30/28	MOD Pizza	3,092	03/31/27
22	GACC	Weslaco Shopping Center	Ross Dress For Less	30,000	01/31/22	Planet Fitness	19,413	06/30/27	Dollar Tree	15,120	01/31/26
23	JPMCB	Guardian Self Storage 2-Pack
23.01	JPMCB	Brush Creek
23.02	JPMCB	North Huntingdon
24	GACC	Greenmark at Andrews
25	GACC	Northridge Medical Tower	United Imaging, LLC	3,989	12/31/27	Quest Diagnostics	3,406	11/30/18	Afshin Mazdeyasnan	1,745	10/31/22
26	BSP	Dam Neck Shopping Center	Big Lots	35,000	01/31/27	Warriors Brewing Co.	3,120	11/30/21	Windy City Pizza	2,000	01/14/20
27	SMF VI	Fort Knox Executive Park	Florida Department of Law Enforcement	23,993	04/30/22
28	SMF VI	8851 Santa Monica Boulevard	Blanks2Go, Inc.	1,800	02/28/23	Barber Surgeons’ Guild, PC	1,600	01/31/22	JQ International	850	02/28/20
29	SMF VI	Holiday Inn Express Albany
30	GACC	Mezz 42
31	SMF VI	Adams Portfolio
31.01	SMF VI	4626 Maryland
31.02	SMF VI	4680 Maryland	Heavenly Bowl	1,500	08/31/21	Sweet Poke	1,500	07/31/20
31.03	SMF VI	Sunset Property	Café Berlin	2,492	11/30/21	Smoke Shop	1,160	07/31/20	Sin City Thai	1,160	09/30/22
32	SMF VI	City View Farms
33	GACC	JHMR Powderhorn
34	SMF VI	Fireside IL Storage Portfolio
34.01	SMF VI	Larry Power Storage
34.02	SMF VI	Armour Road Storage
35	BSP	Aaron’s Rent Portfolio
35.01	BSP	Aaron’s Rent - Charlotte, NC
35.02	BSP	Aaron’s Rent - Lower Burrell, PA
35.03	BSP	Aaron’s Rent - Houston, TX
35.04	BSP	Aaron’s Rent - Pleasanton, TX
35.05	BSP	Aaron’s Rent - Zanesville, OH
35.06	BSP	Aaron’s Rent - Pearland, TX
35.07	BSP	Aaron’s Rent - Demopolis, AL
36	GACC	Fountaingrove Executive Center	In Home Health LLC	7,140	08/31/23	Mendocino Forest	6,785	11/30/23	Silicon Valley Bank	5,592	08/31/21
37	SMF VI	Shoppes at Schoolhouse Crossing	Plaza Azteca	4,400	04/30/19	Snap Fitness	3,800	01/31/21	Kennett Square Cleaners	2,800	07/31/24
38	SMF VI	1-21 Export Drive	Mil-Tek	15,094	11/30/19	Largo Marble & Granite	13,137	04/30/21	Women Giving Back	13,044	12/31/20
39	BSP	Taylor Industrial	Chrysler Group LLC	44,800	06/30/21	Great Lakes HPP Detroit	43,720	08/31/22	Palmer Moving	33,400	12/31/23
40	SMF VI	Sunrise Pass Estates MHC
41	SMF VI	Springfield Storage

ANNEX A-1

			5th LARGEST TENANT
					Lease	Loan		Lockbox
Loan #	Seller	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor(26)	(Y/N)
1	GACC	Marina Heights State Farm				Acquisition	Transwestern Investment Group, Corporate Properties Trust III, L.P.	Yes
2	SMF VI	1875 Atlantic Avenue				Refinance	Joseph Brunner, Abraham Mandel, Solomon Feder	No
3	JPMCB	Atlantic Times Square	Tokyo Wako	5,977	06/30/20	Refinance	Ronnie Lam	Yes
4	JPMCB	Embassy Suites Glendale				Refinance	Ronnie Lam	Yes
5	GACC	Sheraton Hotel Arlington				Refinance	Allan Gutierrez	Yes
6	SMF VI	Southland Shopping Center	PetSmart	15,471	09/30/22	Refinance	David Pearson, Paul Pearson	Yes
7	BSP	The Metropolitan at Wilton Manors				Refinance	Dean Jeremy Borg, Michael David Wohl, Richard Marti Finkelstein	Yes
8	GACC	DreamWorks Campus				Acquisition	Hana Asset Management Co., LTD	Yes
9	JPMCB	Meridian Corporate Center				Acquisition	Accesso Investment Properties VI (US), LLLP, Accesso Investment Properties VI, LLLP	Yes
9.01	JPMCB	2520 Meridian Parkway
9.02	JPMCB	2525 Meridian Parkway	Spoonflower, Inc.	5,110	03/31/19
9.03	JPMCB	2605 Meridian Parkway	Emerginmed.Com	1,730	10/31/19
9.04	JPMCB	2810 Meridian Parkway	Orkin, LLC	3,532	11/30/20
9.05	JPMCB	2510 Meridian Parkway
9.06	JPMCB	2600 Meridian Parkway
9.07	JPMCB	2700 Meridian Parkway
9.08	JPMCB	2800 Meridian Parkway
9.09	JPMCB	2505 Meridian Parkway
9.10	JPMCB	2500 Meridian Parkway	SSOE, Inc.	1,900	08/31/18
10	GACC	Steelyard Commons	Old Navy	19,000	07/31/22	Refinance	Mitchell C. Schneider	Yes
11	BSP	Constitution Plaza	State of Connecticut Department of Banking	30,144	12/31/20	Refinance	Aaron Berger	Yes
12	JPMCB	U-Haul AREC 27 Portfolio				Recapitalization	AMERCO	Yes
12.01	JPMCB	U-Haul Moving & Storage Of Goodyear
12.02	JPMCB	U-Haul Moving & Storage Of New Center
12.03	JPMCB	U-Haul Moving & Storage Of South Vineland
12.04	JPMCB	U-Haul Moving & Storage At Eakin Road
12.05	JPMCB	U-Haul Storage At Sharon Lane
12.06	JPMCB	U-Haul Storage Of Scranton
12.07	JPMCB	U-Haul Moving & Storage Of Prattville
12.08	JPMCB	U-Haul Moving & Storage Of Nampa
13	SMF VI	Northwest Business Center	Sierra Wireless America, Inc.	13,924	01/31/22	Acquisition	Jeffrey J. Katke, Daniel P. Culler, Richard M. Kent	Yes
14	SMF VI	Texas Hotel Portfolio				Refinance	Bharat Bhakta	Yes
14.01	SMF VI	Holiday Inn & Suites Beaumont
14.02	SMF VI	Holiday Inn Express Van Horn
15	BSP	Troy Hotel Portfolio				Refinance	Malik Abdi Abdulnoor	Yes
15.01	BSP	TownePlace Suites by Marriott Troy
15.02	BSP	Fairfield Inn & Suites by Marriott Troy
16	JPMCB	Twelve Oaks Mall	Pottery Barn	10,299	01/31/20	Recapitalization	The Taubman Realty Group Limited Partnership	Yes
17	JPMCB	Lakewood Forest Plaza	Dragon’s Lair Comics and Fantasy	3,789	03/31/22	Refinance	Alan C. Fox	Yes
18	SMF VI	5805 Sepulveda Boulevard	Landmark Network Inc.	5,786	07/31/19	Refinance	David B. Weiner	Yes
19	GACC	Lehigh Valley Mall	New York & Company	11,306	03/31/19	Refinance	Simon Property Group, L.P., Pennsylvania Real Estate Investment Trust	Yes
20	SMF VI	800 South Barranca	Deok Song & Xiaojie Meng	2,968	01/31/19	Refinance	John Davenport, Jeffrey K. Nickell, Mark Valentine	Yes
21	JPMCB	The Market at Cross Creek Ranch	Memorial Herman	3,044	01/31/27	Refinance	Jeffrey A. Read, C. Ewing King	Yes
22	GACC	Weslaco Shopping Center	Melrose	12,000	12/31/20	Refinance	Michael D. Starcher, James Nix, Jr.	Yes
23	JPMCB	Guardian Self Storage 2-Pack				Refinance	Steven H. Cohen	Yes
23.01	JPMCB	Brush Creek
23.02	JPMCB	North Huntingdon
24	GACC	Greenmark at Andrews				Acquisition	Bruce Woodward, James McCabe	Yes
25	GACC	Northridge Medical Tower	David Velkoff, MD	1,710	02/29/20	Refinance	Edward G. Hudson	Yes
26	BSP	Dam Neck Shopping Center	Michael Ari Miller	1,800	02/28/23	Refinance	Robert Raphael	Yes
27	SMF VI	Fort Knox Executive Park				Refinance	Eightfold Opportunity Fund II, L.P., John Thomas Burnette	Yes
28	SMF VI	8851 Santa Monica Boulevard	Blades Hair Salon	650	02/29/20	Refinance	Michael Pashaie, Albert Taban	Yes
29	SMF VI	Holiday Inn Express Albany				Refinance	Mahavirsinh Chudasama	Yes
30	GACC	Mezz 42				Refinance	Anthony W. Birkla, David B. Anderson	Yes
31	SMF VI	Adams Portfolio				Refinance	Lee Adams, Bert Adams	Yes
31.01	SMF VI	4626 Maryland
31.02	SMF VI	4680 Maryland
31.03	SMF VI	Sunset Property	Phat Phranks	1,160	MTM
32	SMF VI	City View Farms				Refinance	Robert L. Richardson, Jr.	Yes
33	GACC	JHMR Powderhorn				Acquisition	James Gildea, Lane LaMure, Collin Vaughn	Yes
34	SMF VI	Fireside IL Storage Portfolio				Acquisition	Kristie L. Bailey, Michael Bailey	No
34.01	SMF VI	Larry Power Storage
34.02	SMF VI	Armour Road Storage
35	BSP	Aaron’s Rent Portfolio				Refinance	Donald Knapp, Dale Lenington	Yes
35.01	BSP	Aaron’s Rent - Charlotte, NC
35.02	BSP	Aaron’s Rent - Lower Burrell, PA
35.03	BSP	Aaron’s Rent - Houston, TX
35.04	BSP	Aaron’s Rent - Pleasanton, TX
35.05	BSP	Aaron’s Rent - Zanesville, OH
35.06	BSP	Aaron’s Rent - Pearland, TX
35.07	BSP	Aaron’s Rent - Demopolis, AL
36	GACC	Fountaingrove Executive Center	Vista Broadband Networks Inc	3,889	02/28/22	Refinance	Matthew T. White, Bruce Cardinal	Yes
37	SMF VI	Shoppes at Schoolhouse Crossing	Hand & Stone	2,400	09/30/18	Refinance	Stephen Silver, Ronald Schafer	Yes
38	SMF VI	1-21 Export Drive	World Outreach Church	3,494	09/30/20	Acquisition	Richard S. Cohen, Richard S. Cohen Revocable Trust U/A Dated June 21, 2007, as Amended	Yes
39	BSP	Taylor Industrial	American Pulse Processing	14,700	04/30/19	Acquisition	Paul K. Ross, Erik S. Stamell	Yes
40	SMF VI	Sunrise Pass Estates MHC				Refinance	Jerome Fink, John Walsh	Yes
41	SMF VI	Springfield Storage				Acquisition	Laurence S. Levy	No

ANNEX A-1

Pari Passu Debt

Additional Debt

Pari Passu

Pari Passu

Pari Passu

Total Cut-off

Additional

Lockbox

Cash

Pari Passu

Note Control

Piece  In Trust

Piece Non Trust

Date Pari

Addit Debt

Addit Debt

Additional

Debt Cut off

Additional Debt

Loan #

Seller

Property Name

Type

Management

(Y/N)

(Y/N)

Cut-Off Balance

Cut-Off Balance

Passu Debt

Permitted (Y/N)

Exist (Y/N)

Debt Type(s)

Date Balance

Interest Rate

1

GACC

Marina Heights State Farm

Hard

Springing

Yes

No

50,000,000

510,000,000

560,000,000

No

No

NAP

NAP

NAP

2

SMF VI

1875 Atlantic Avenue

None

None

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

3

JPMCB

Atlantic Times Square

Springing

Springing

Yes

Yes

40,000,000

58,000,000

98,000,000

No

No

NAP

NAP

NAP

4

JPMCB

Embassy Suites Glendale

Springing

Springing

Yes

Yes

37,000,000

31,000,000

68,000,000

No

No

NAP

NAP

NAP

5

GACC

Sheraton Hotel Arlington

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

6

SMF VI

Southland Shopping Center

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

7

BSP

The Metropolitan at Wilton Manors

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

8

GACC

DreamWorks Campus

Hard

In Place

Yes

No

30,000,000

62,000,000

92,000,000

No

Yes

Subordinate Debt

108,000,000

4.00000

9

JPMCB

Meridian Corporate Center

Hard

In Place

Yes

No

30,000,000

45,705,000

75,705,000

Yes

No

Permitted Mezzanine

NAP

NAP

9.01

JPMCB

2520 Meridian Parkway

9.02

JPMCB

2525 Meridian Parkway

9.03

JPMCB

2605 Meridian Parkway

9.04

JPMCB

2810 Meridian Parkway

9.05

JPMCB

2510 Meridian Parkway

9.06

JPMCB

2600 Meridian Parkway

9.07

JPMCB

2700 Meridian Parkway

9.08

JPMCB

2800 Meridian Parkway

9.09

JPMCB

2505 Meridian Parkway

9.10

JPMCB

2500 Meridian Parkway

10

GACC

Steelyard Commons

Hard

Springing

Yes

Yes

30,000,000

14,250,000

44,250,000

No

No

NAP

NAP

NAP

11

BSP

Constitution Plaza

Hard

Springing

Yes

Yes

29,975,491

24,979,576

54,955,068

Yes

Yes

Mezzanine Loan (10,000,000)/Permitted Mezzanine

10,000,000

10.34500

12

JPMCB

U-Haul AREC 27 Portfolio

Soft

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

12.01

JPMCB

U-Haul Moving & Storage Of Goodyear

12.02

JPMCB

U-Haul Moving & Storage Of New Center

12.03

JPMCB

U-Haul Moving & Storage Of South Vineland

12.04

JPMCB

U-Haul Moving & Storage At Eakin Road

12.05

JPMCB

U-Haul Storage At Sharon Lane

12.06

JPMCB

U-Haul Storage Of Scranton

12.07

JPMCB

U-Haul Moving & Storage Of Prattville

12.08

JPMCB

U-Haul Moving & Storage Of Nampa

13

SMF VI

Northwest Business Center

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

14

SMF VI

Texas Hotel Portfolio

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

14.01

SMF VI

Holiday Inn & Suites Beaumont

14.02

SMF VI

Holiday Inn Express Van Horn

15

BSP

Troy Hotel Portfolio

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

15.01

BSP

TownePlace Suites by Marriott Troy

15.02

BSP

Fairfield Inn & Suites by Marriott Troy

16

JPMCB

Twelve Oaks Mall

Hard

Springing

Yes

No

16,609,145

182,700,601

199,309,746

No

Yes

Subordinate Debt

99,654,873

5.75000

17

JPMCB

Lakewood Forest Plaza

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

18

SMF VI

5805 Sepulveda Boulevard

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

19

GACC

Lehigh Valley Mall

Hard

Springing

Yes

No

14,852,082

183,175,679

198,027,762

No

No

NAP

NAP

NAP

20

SMF VI

800 South Barranca

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

21

JPMCB

The Market at Cross Creek Ranch

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

22

GACC

Weslaco Shopping Center

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

23

JPMCB

Guardian Self Storage 2-Pack

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

23.01

JPMCB

Brush Creek

23.02

JPMCB

North Huntingdon

24

GACC

Greenmark at Andrews

Soft

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

25

GACC

Northridge Medical Tower

Springing

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

26

BSP

Dam Neck Shopping Center

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

27

SMF VI

Fort Knox Executive Park

Hard

In Place

Yes

No

7,962,419

26,873,166

34,835,585

No

No

NAP

NAP

NAP

28

SMF VI

8851 Santa Monica Boulevard

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

29

SMF VI

Holiday Inn Express Albany

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

30

GACC

Mezz 42

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

31

SMF VI

Adams Portfolio

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

31.01

SMF VI

4626 Maryland

31.02

SMF VI

4680 Maryland

31.03

SMF VI

Sunset Property

32

SMF VI

City View Farms

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

33

GACC

JHMR Powderhorn

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

34

SMF VI

Fireside IL Storage Portfolio

None

None

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

34.01

SMF VI

Larry Power Storage

34.02

SMF VI

Armour Road Storage

35

BSP

Aaron’s Rent Portfolio

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

35.01

BSP

Aaron’s Rent - Charlotte, NC

35.02

BSP

Aaron’s Rent - Lower Burrell, PA

35.03

BSP

Aaron’s Rent - Houston, TX

35.04

BSP

Aaron’s Rent - Pleasanton, TX

35.05

BSP

Aaron’s Rent - Zanesville, OH

35.06

BSP

Aaron’s Rent - Pearland, TX

35.07

BSP

Aaron’s Rent - Demopolis, AL

36

GACC

Fountaingrove Executive Center

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

37

SMF VI

Shoppes at Schoolhouse Crossing

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

38

SMF VI

1-21 Export Drive

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

39

BSP

Taylor Industrial

Springing

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Future Affiliate Debt

NAP

NAP

40

SMF VI

Sunrise Pass Estates MHC

Springing

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

41

SMF VI

Springfield Storage

None

None

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

ANNEX A-1

			Total Debt				HOTEL OPERATING STATISTICS
				Total Debt		Total Debt
			Total Debt	UW NCF	Total Debt	UW NOI	2015	2015	2015	2016	2016	2016	2017	2017	2017	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller	Property Name	Cut-off Balance	DSCR	Current LTV %	Debt Yield %	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	GACC	Marina Heights State Farm	560,000,000	3.12	58.3%	11.3%																1
2	SMF VI	1875 Atlantic Avenue	NAP	NAP	NAP	NAP																2
3	JPMCB	Atlantic Times Square	98,000,000	1.86	59.8%	9.5%																3
4	JPMCB	Embassy Suites Glendale	68,000,000	2.04	59.6%	11.3%	85.9%	187.47	161.07	88.4%	202.51	178.99	88.7%	193.12	171.30	88.1%	193.86	170.73	88.1%	193.86	170.73	4
5	GACC	Sheraton Hotel Arlington	NAP	NAP	NAP	NAP	75.2%	133.80	100.63	73.4%	137.57	100.92	72.6%	144.18	104.69				72.6%	144.18	104.69	5
6	SMF VI	Southland Shopping Center	NAP	NAP	NAP	NAP																6
7	BSP	The Metropolitan at Wilton Manors	NAP	NAP	NAP	NAP																7
8	GACC	DreamWorks Campus	200,000,000	2.07	67.3%	6.8%																8
9	JPMCB	Meridian Corporate Center	75,705,000	1.63	69.9%	11.0%																9
9.01	JPMCB	2520 Meridian Parkway		1.63	69.9%	11.0%																9.01
9.02	JPMCB	2525 Meridian Parkway		1.63	69.9%	11.0%																9.02
9.03	JPMCB	2605 Meridian Parkway		1.63	69.9%	11.0%																9.03
9.04	JPMCB	2810 Meridian Parkway		1.63	69.9%	11.0%																9.04
9.05	JPMCB	2510 Meridian Parkway		1.63	69.9%	11.0%																9.05
9.06	JPMCB	2600 Meridian Parkway		1.63	69.9%	11.0%																9.06
9.07	JPMCB	2700 Meridian Parkway		1.63	69.9%	11.0%																9.07
9.08	JPMCB	2800 Meridian Parkway		1.63	69.9%	11.0%																9.08
9.09	JPMCB	2505 Meridian Parkway		1.63	69.9%	11.0%																9.09
9.10	JPMCB	2500 Meridian Parkway		1.63	69.9%	11.0%																9.10
10	GACC	Steelyard Commons	44,250,000	1.39	74.5%	9.4%																10
11	BSP	Constitution Plaza	64,955,068	1.13	68.8%	10.1%																11
12	JPMCB	U-Haul AREC 27 Portfolio	NAP	NAP	NAP	NAP																12
12.01	JPMCB	U-Haul Moving & Storage Of Goodyear		NAP	NAP	NAP																12.01
12.02	JPMCB	U-Haul Moving & Storage Of New Center		NAP	NAP	NAP																12.02
12.03	JPMCB	U-Haul Moving & Storage Of South Vineland		NAP	NAP	NAP																12.03
12.04	JPMCB	U-Haul Moving & Storage At Eakin Road		NAP	NAP	NAP																12.04
12.05	JPMCB	U-Haul Storage At Sharon Lane		NAP	NAP	NAP																12.05
12.06	JPMCB	U-Haul Storage Of Scranton		NAP	NAP	NAP																12.06
12.07	JPMCB	U-Haul Moving & Storage Of Prattville		NAP	NAP	NAP																12.07
12.08	JPMCB	U-Haul Moving & Storage Of Nampa		NAP	NAP	NAP																12.08
13	SMF VI	Northwest Business Center	NAP	NAP	NAP	NAP																13
14	SMF VI	Texas Hotel Portfolio	NAP	NAP	NAP	NAP	67.4%	79.97	53.90	61.3%	86.62	53.10	70.6%	100.05	70.60	75.8%	102.32	77.56	75.8%	102.32	77.56	14
14.01	SMF VI	Holiday Inn & Suites Beaumont		NAP	NAP	NAP	67.4%	79.97	53.90	61.3%	86.62	53.10	72.4%	98.27	71.15	76.8%	101.01	77.58	76.8%	101.01	77.58	14.01
14.02	SMF VI	Holiday Inn Express Van Horn		NAP	NAP	NAP							64.3%	106.92	68.75	72.4%	107.06	77.51	72.4%	107.06	77.51	14.02
15	BSP	Troy Hotel Portfolio	NAP	NAP	NAP	NAP							75.7%	121.74	92.10	77.4%	122.21	94.62	77.4%	122.21	94.62	15
15.01	BSP	TownePlace Suites by Marriott Troy		NAP	NAP	NAP							77.8%	123.82	96.37	76.9%	126.49	97.26	76.9%	126.49	97.26	15.01
15.02	BSP	Fairfield Inn & Suites by Marriott Troy		NAP	NAP	NAP							73.6%	119.61	87.98	77.9%	118.13	92.07	77.9%	118.13	92.07	15.02
16	JPMCB	Twelve Oaks Mall	298,964,619	1.58	54.1%	10.2%																16
17	JPMCB	Lakewood Forest Plaza	NAP	NAP	NAP	NAP																17
18	SMF VI	5805 Sepulveda Boulevard	NAP	NAP	NAP	NAP																18
19	GACC	Lehigh Valley Mall	198,027,762	2.07	44.5%	12.6%																19
20	SMF VI	800 South Barranca	NAP	NAP	NAP	NAP																20
21	JPMCB	The Market at Cross Creek Ranch	NAP	NAP	NAP	NAP																21
22	GACC	Weslaco Shopping Center	NAP	NAP	NAP	NAP																22
23	JPMCB	Guardian Self Storage 2-Pack	NAP	NAP	NAP	NAP																23
23.01	JPMCB	Brush Creek		NAP	NAP	NAP																23.01
23.02	JPMCB	North Huntingdon		NAP	NAP	NAP																23.02
24	GACC	Greenmark at Andrews	NAP	NAP	NAP	NAP																24
25	GACC	Northridge Medical Tower	NAP	NAP	NAP	NAP																25
26	BSP	Dam Neck Shopping Center	NAP	NAP	NAP	NAP																26
27	SMF VI	Fort Knox Executive Park	34,835,585	1.58	61.3%	11.8%																27
28	SMF VI	8851 Santa Monica Boulevard	NAP	NAP	NAP	NAP																28
29	SMF VI	Holiday Inn Express Albany	NAP	NAP	NAP	NAP	64.3%	91.13	58.60	54.3%	105.05	57.04	68.7%	104.91	72.07	70.4%	102.64	72.26	70.4%	102.64	72.26	29
30	GACC	Mezz 42	NAP	NAP	NAP	NAP																30
31	SMF VI	Adams Portfolio	NAP	NAP	NAP	NAP																31
31.01	SMF VI	4626 Maryland		NAP	NAP	NAP																31.01
31.02	SMF VI	4680 Maryland		NAP	NAP	NAP																31.02
31.03	SMF VI	Sunset Property		NAP	NAP	NAP																31.03
32	SMF VI	City View Farms	NAP	NAP	NAP	NAP																32
33	GACC	JHMR Powderhorn	NAP	NAP	NAP	NAP																33
34	SMF VI	Fireside IL Storage Portfolio	NAP	NAP	NAP	NAP																34
34.01	SMF VI	Larry Power Storage		NAP	NAP	NAP																34.01
34.02	SMF VI	Armour Road Storage		NAP	NAP	NAP																34.02
35	BSP	Aaron’s Rent Portfolio	NAP	NAP	NAP	NAP																35
35.01	BSP	Aaron’s Rent - Charlotte, NC		NAP	NAP	NAP																35.01
35.02	BSP	Aaron’s Rent - Lower Burrell, PA		NAP	NAP	NAP																35.02
35.03	BSP	Aaron’s Rent - Houston, TX		NAP	NAP	NAP																35.03
35.04	BSP	Aaron’s Rent - Pleasanton, TX		NAP	NAP	NAP													��			35.04
35.05	BSP	Aaron’s Rent - Zanesville, OH		NAP	NAP	NAP																35.05
35.06	BSP	Aaron’s Rent - Pearland, TX		NAP	NAP	NAP																35.06
35.07	BSP	Aaron’s Rent - Demopolis, AL		NAP	NAP	NAP																35.07
36	GACC	Fountaingrove Executive Center	NAP	NAP	NAP	NAP																36
37	SMF VI	Shoppes at Schoolhouse Crossing	NAP	NAP	NAP	NAP																37
38	SMF VI	1-21 Export Drive	NAP	NAP	NAP	NAP																38
39	BSP	Taylor Industrial	NAP	NAP	NAP	NAP																39
40	SMF VI	Sunrise Pass Estates MHC	NAP	NAP	NAP	NAP																40
41	SMF VI	Springfield Storage	NAP	NAP	NAP	NAP																41