JP Morgan Chase Commercial Mortgage Securities FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-206361-12

Free Writing Prospectus dated October 10, 2017

The depositor has filed a registration statement (including a prospectus) with the SEC for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (866) 669-7629 or by emailing the ABS Syndicate Desk 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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

Year

Loan #

Seller⁽¹⁾

Property Name

Street Address

City

State

Zip Code

County

Properties

Type

Subtype

Year Built

Renovated

GACC

Moffett Place Building 4

1190 Bordeaux Drive

Sunnyvale

94089

Santa Clara

Office

Suburban

2017

GACC

U-Haul SAC Portfolios 14, 15, 17

Various

Self Storage

Various

2.01

GACC

U-Haul of Medford

600 Mystic Valley Parkway

Somerville

02144

Middlesex

Self Storage

1910

2001

2.02

GACC

U-Haul Center of Salisbury

1 Merrill Street

Salisbury

01952

Essex

Self Storage

1954, 1965, 1972, 1978

2.03

GACC

U-Haul Center North Rancho

3969 North Rancho Drive

Las Vegas

89130

Clark

Self Storage

1997

2.04

GACC

U-Haul Lincoln Park

1200 West Fullerton Avenue

Chicago

60614

Cook

Self Storage

1937

2001

2.05

GACC

U-Haul of Inwood

20A Sheridan Boulevard

Inwood

11096

Nassau

Self Storage

1969

1978

2.06

GACC

U-Haul Ctr Albany

139 Broadway

Albany

12202

Albany

Self Storage

1935

1990

2.07

GACC

U-Haul Storage Black Rock

3029 Fairfield Avenue

Bridgeport

06605

Fairfield

Self Storage

1951

1993

2.08

GACC

U-Haul Center of Rockville

230-240 Maple Avenue

Rockville Centre

11570

Nassau

Self Storage

1966

1977

2.09

GACC

U-Haul Storage Ivar Avenue

3527 Ivar Avenue

Rosemead

91770

Los Angeles

Self Storage

1987

2.10

GACC

U-Haul Center of Round Rock

1535 Round Rock Avenue

Round Rock

78681

Williamson

Self Storage

1995

2.11

GACC

U-Haul Storage Glendora

1301 East Route 66

Glendora

91740

Los Angeles

Self Storage

1986

2.12

GACC

U-Haul Center Texas Avenue

2813 Texas Avenue South

College Station

77845

Brazos

Self Storage

1996

2.13

GACC

U-Haul Storage Tarrant Road

2455 West Tarrant Road

Grand Prairie

75050

Tarrant

Self Storage

1994

2.14

GACC

U-Haul Storage Hulen

7225 South Hulen Street

Fort Worth

76133

Tarrant

Self Storage

1985

2.15

GACC

U-Haul Ctr Beaumont

3885 Milam Street

Beaumont

77701

Jefferson

Self Storage

1980

2.16

GACC

U-Haul Storage Waxahachie

1103 West Highway 287 Bypass

Waxahachie

75165

Ellis

Self Storage

1994

2.17

GACC

U-Haul Center of Olathe

12540 South Rogers Road

Olathe

66062

Johnson

Self Storage

1995

2.18

GACC

U-Haul Kings Highway

1641 South Kingshighway Boulevard

Saint Louis

63110

Saint Louis City

Self Storage

1947

1977

2.19

GACC

U-Haul Storage I-30

9302 Interstate 30

Little Rock

72209

Pulaski

Self Storage

1990

2.20

GACC

U-Haul Storage Laurelwood

611 Blackwood Clementon Road

Lindenwold

08021

Camden

Self Storage

1988

2.21

GACC

U-Haul Ctr Downtown

1301 Monticello Avenue

Norfolk

23510

Norfolk City

Self Storage

1924

1950

2.22

GACC

U-Haul Storage Business Avenue

5600 Business Avenue

Cicero

13039

Onondaga

Self Storage

1977-1989

JPMCB

Station Place III

700 2nd Street Northeast

Washington

20002

District of Columbia

Office

CBD

2009

JPMCB

Treeview Industrial Portfolio

Various

Industrial

Warehouse/Distribution

Various

4.01

JPMCB

Eastgate

9999 Olson Drive

San Diego

92121

San Diego

Industrial

Warehouse/Distribution

1995

4.02

JPMCB

1405 Worldwide

1405 Worldwide Boulevard

Hebron

41048

Boone

Industrial

Warehouse/Distribution

2000

4.03

JPMCB

1200 Worldwide

1200 Worldwide Boulevard

Hebron

41048

Boone

Industrial

Warehouse/Distribution

1998

4.04

JPMCB

Landmark

1790 South 5200 West

Salt Lake City

84104

Salt Lake

Industrial

Warehouse/Distribution

1999

4.05

JPMCB

100 Corporate Lakes

1100 Laval Boulevard

Lawrenceville

30043

Gwinnett

Industrial

Warehouse/Distribution

1996

4.06

JPMCB

Design Road

2101 Design Road

Arlington

76014

Tarrant

Industrial

Warehouse/Distribution

1999

4.07

JPMCB

2055 Global Way

Hebron

41048

Boone

Industrial

Warehouse/Distribution

2000

4.08

JPMCB

Sabre Street

1942 Sabre Street

Hayward

94545

Alameda

Industrial

Warehouse/Distribution

1974

4.09

JPMCB

2205 Global Way

Hebron

41048

Boone

Industrial

Warehouse/Distribution

1998

4.10

JPMCB

1280 Corporate Lakes

1280 Lakes Parkway

Lawrenceville

30043

Gwinnett

Industrial

Warehouse/Distribution

1997

4.11

JPMCB

11 Boulden Circle

New Castle

19720

New Castle

Industrial

Warehouse/Distribution

1989

4.12

JPMCB

1300 Corporate Lakes

1300 Lakes Parkway

Lawrenceville

30043

Gwinnett

Industrial

Warehouse/Distribution

1997

4.13

JPMCB

7 Boulden Circle

New Castle

19720

New Castle

Industrial

Warehouse/Distribution

1989

4.14

JPMCB

2 Boulden Circle

New Castle

19720

New Castle

Industrial

Warehouse/Distribution

1989

GACC

AHIP Northeast Portfolio I

Various

Hotel

Various

5.01

GACC

Hilton Garden Inn - Baltimore White Marsh

5015 Campbell Boulevard

Baltimore

21236

Baltimore

Hotel

Select Service

1999

2014

5.02

GACC

Homewood Suites - Allentown West Fogelsville

7686 Industrial Boulevard

Allentown

18106

Lehigh

Hotel

Extended Stay

2010

5.03

GACC

Courtyard by Marriott - Wall at Monmouth Shores

1302 Campus Parkway

Wall Township

07753

Monmouth

Hotel

Select Service

2007

2014

5.04

GACC

SpringHill Suites - Arundel Mills BWI Airport

7544 Teague Road

Hanover

21076

Anne Arundel

Hotel

Limited Service

2006

2014

5.05

GACC

Homewood Suites - Dover Rockaway

2 Commerce Center Drive

Dover

07801

Morris

Hotel

Extended Stay

2009

2016

JPMCB

First Stamford Place

100-300 First Stamford Place

Stamford

06902

Fairfield

Office

CBD

1986

2015

JPMCB

521-523 East 72nd Street

New York

10021

New York

Mixed Use

Office/Multifamily

1920

1991

JPMCB

Gateway Net Lease Portfolio

Various

8.01

JPMCB

BAE Facility

4300 Airport Expressway

Fort Wayne

46809

Allen

Industrial

Warehouse

2015

8.02

JPMCB

FedEx Ground (Stratford)

825 Lordship Boulevard

Stratford

06615

Fairfield

Industrial

Warehouse/Distribution

2016

8.03

JPMCB

FedEx (Baltimore)

6021 Bethlehem Boulevard

Edgemere

21219

Baltimore

Industrial

Warehouse/Distribution

2016

8.04

JPMCB

Harman Becker

30001 Cabot Drive

Novi

48377

Oakland

Office

Suburban

2015

8.05

JPMCB

GE Aviation (Lafayette)

3720 US Highway 52 South

Lafayette

47905

Tippecanoe

Industrial

Warehouse

2015

8.06

JPMCB

GoDaddy

2155 East GoDaddy Way

Tempe

85284

Maricopa

Office

Suburban

2014

8.07

JPMCB

Carrier

16011 Applewhite Road

San Antonio

78264

Bexar

Industrial

Warehouse/Distribution

2014

8.08

JPMCB

Emerus

8686 New Trails Drive

The Woodlands

77381

Montgomery

Office

Suburban

2000

8.09

JPMCB

Cardinal Health

6000 Rosa Parks Boulevard

Detroit

48208

Wayne

Industrial

Warehouse/Distribution

2015

8.10

JPMCB

Tyco Electronics

501 Shenandoah Drive

Shakopee

55379

Scott

Industrial

Flex

2014

8.11

JPMCB

FCA/Caterpillar

2348 FM 464

Seguin

78155

Guadalupe

Industrial

Warehouse/Distribution

2012

8.12

JPMCB

FedEx Ground (Staunton)

7 Industry Way

Staunton

24401

Staunton City

Industrial

Warehouse/Distribution

2016

8.13

JPMCB

Quad Packaging (Proteus) - Franklin Business Park

1 & 3 World Packaging Circle

Franklin

53132

Milwaukee

Industrial

Warehouse

2006

8.14

JPMCB

Quad Packaging (Transpak) - Franklin Business Park

2 & 4 World Packaging Circle

Franklin

53132

Milwaukee

Industrial

Warehouse

2006

8.15

JPMCB

T-Mobile Call Center

820 Tom Martin Drive

Birmingham

35211

Jefferson

Office

Suburban

1996

2014

8.16

JPMCB

Sikorsky Aircraft R&D Facility

1727 South Main Street

Dallas

75261

Dallas

Industrial

Flex

2008

8.17

JPMCB

Vatterott College

8580 Evans Avenue

Berkeley

63134

Saint Louis

Office

Suburban

2007

8.18

JPMCB

Comcast

12645 Corporate Lakes Drive

Fort Myers

33913

Lee

Office

Suburban

2008

8.19

JPMCB

Alfa Laval Plant

5400 International Trade Drive

Richmond

23231

Henrico

Industrial

Warehouse

1990

2005

8.20

JPMCB

LKQ (New Braunfels)

5545 Goodwin Lane

New Braunfels

78130

Guadalupe

Industrial

Warehouse/Distribution

2016

8.21

JPMCB

Hitachi

1375 North 28th Avenue

Irving

75063

Dallas

Office

Suburban

2000

2012

8.22

JPMCB

Cameron International

2503 South Main Street

Mansfield

16933

Tioga

Industrial

Warehouse

2013

8.23

JPMCB

Alliance Data Systems Office

220 West Schrock Road

Westerville

43081

Franklin

Office

Suburban

1990

2005

8.24

JPMCB

Synchrony Financial

140 Wekiva Springs Road

Longwood

32779

Seminole

Industrial

Flex

1983

8.25

JPMCB

Baxalta (Barry Pointe)

9500 Northeast 82nd Terrace

Kansas City

64158

Clay

Office

Medical

2017

8.26

JPMCB

Baxalta (Casselberry)

1385 State Road 436

Casselberry

32707

Seminole

Office

Medical

2017

8.27

JPMCB

Baxalta (Mounds View)

2325 County Road 10

Mounds View

55112

Ramsey

Office

Medical

2015

8.28

JPMCB

Baxalta (Grand Rapids)

2670 East Paris Avenue Southeast

Grand Rapids

49546

Kent

Office

Medical

2014

8.29

JPMCB

Gerdau

4265 West Tompkins Avenue

Las Vegas

89103

Clark

Industrial

Flex

1986

2015

8.30

JPMCB

Baxalta (Wausau)

3201 Rib Mountain Drive

Wausau

54401

Marathon

Office

Medical

2015

8.31

JPMCB

Baxalta (Springfield)

1815 McCurry Road

Springfield

65807

Greene

Office

Medical

2015

8.32

JPMCB

LKQ (Salisbury)

1001 Carrier Drive

Charlotte

28216

Mecklenburg

Industrial

Warehouse

1960

2005

8.33

JPMCB

Baxalta (Ankeny)

725 Southeast Oralabor Road

Ankeny

50021

Polk

Office

Medical

2015

8.34

JPMCB

H&E Equipment Services (San Antonio)

5327 & 5423 Tex-Con Road

San Antonio

78220

Bexar

Industrial

Warehouse/Distribution

2015

8.35

JPMCB

H&E Equipment Services (New Orleans)

4202 Almonaster Avenue

New Orleans

70126

Orleans

Industrial

Warehouse/Distribution

2015

8.36

JPMCB

GE Aviation (Pompano)

2705 Gateway Drive

Pompano Beach

33069

Broward

Industrial

Flex

1985

2012

8.37

JPMCB

Saint-Gobain Warehouse

30 Sibley Drive

Russellville

35654

Franklin

Industrial

Warehouse/Distribution

2009, 2014

8.38

JPMCB

H&E Equipment Services (Columbia)

1031 Buckner Park Drive

Columbia

29203

Richland

Industrial

Warehouse/Distribution

2015

8.39

JPMCB

H&E Equipment Services (Yukon)

10700 Northwest 4th Street

Yukon

73099

Canadian

Industrial

Warehouse/Distribution

2015

8.40

JPMCB

LKQ (Toledo)

6180 Hagman Road

Toledo

43612

Lucas

Industrial

Warehouse

1975, 2012

2013

8.41

JPMCB

H&E Equipment Services (Greer)

585 Brookshire Road

Greer

29651

Spartanburg

Industrial

Warehouse/Distribution

2015

JPMCB

Starwood Capital Group Hotel Portfolio

Various

Hotel

Various

9.01

JPMCB

Larkspur Landing Sunnyvale

748 North Mathilda Avenue

Sunnyvale

94085

Santa Clara

Hotel

Extended Stay

2000

9.02

JPMCB

Larkspur Landing Milpitas

40 Ranch Drive

Milpitas

95035

Santa Clara

Hotel

Extended Stay

1998

9.03

JPMCB

Larkspur Landing Campbell

550 West Hamilton Avenue

Campbell

95008

Santa Clara

Hotel

Extended Stay

2000

9.04

JPMCB

Larkspur Landing San Francisco

690 Gateway Boulevard

South San Francisco

94080

San Mateo

Hotel

Extended Stay

1999

A-1-1

ANNEX A-1

Number of

Property

Year

Loan #

Seller⁽¹⁾

Property Name

Street Address

City

State

Zip Code

County

Properties

Type

Subtype

Year Built

Renovated

9.05

JPMCB

Larkspur Landing Pleasanton

5535 Johnson Drive

Pleasanton

94588

Alameda

Hotel

Extended Stay

1997

9.06

JPMCB

Larkspur Landing Bellevue

15805 Southeast 37th Street

Bellevue

98006

King

Hotel

Extended Stay

1998

9.07

JPMCB

Larkspur Landing Sacramento

555 Howe Avenue

Sacramento

95825

Sacramento

Hotel

Extended Stay

1998

9.08

JPMCB

Hampton Inn Ann Arbor North

2300 Green Road

Ann Arbor

48105

Washtenaw

Hotel

Limited Service

1988

2015

9.09

JPMCB

Larkspur Landing Hillsboro

3133 Northeast Shute Road

Hillsboro

97124

Washington

Hotel

Extended Stay

1997

9.10

JPMCB

Larkspur Landing Renton

1701 East Valley Road

Renton

98057

King

Hotel

Extended Stay

1998

9.11

JPMCB

Holiday Inn Arlington Northeast Rangers Ballpark

1311 Wet N Wild Way

Arlington

76011

Tarrant

Hotel

Full Service

2008

2013

9.12

JPMCB

Residence Inn Toledo Maumee

1370 Arrowhead Drive

Maumee

43537

Lucas

Hotel

Extended Stay

2008

2016

9.13

JPMCB

Residence Inn Williamsburg

1648 Richmond Road

Williamsburg

23185

Williamsburg City

Hotel

Extended Stay

1999

2012

9.14

JPMCB

Hampton Inn Suites Waco South

2501 Marketplace Drive

Waco

76711

McLennan

Hotel

Limited Service

2008

2013

9.15

JPMCB

Holiday Inn Louisville Airport Fair Expo

447 Farmington Avenue

Louisville

40209

Jefferson

Hotel

Full Service

2008

9.16

JPMCB

Courtyard Tyler

7424 South Broadway Avenue

Tyler

75703

Smith

Hotel

Limited Service

2010

2016

9.17

JPMCB

Hilton Garden Inn Edison Raritan Center

50 Raritan Center Parkway

Edison

08837

Middlesex

Hotel

Limited Service

2002

2014

9.18

JPMCB

Hilton Garden Inn St Paul Oakdale

420 Inwood Avenue North

Oakdale

55128

Washington

Hotel

Limited Service

2005

2013

9.19

JPMCB

Residence Inn Grand Rapids West

3451 Rivertown Point Court Southwest

Grandville

49418

Kent

Hotel

Extended Stay

2000

2017

9.20

JPMCB

Peoria, AZ Residence Inn

8435 West Paradise Lane

Peoria

85382

Maricopa

Hotel

Extended Stay

1998

2013

9.21

JPMCB

Hampton Inn Suites Bloomington Normal

320 South Towanda Avenue

Normal

61761

McLean

Hotel

Limited Service

2007

2015

9.22

JPMCB

Courtyard Chico

2481 Carmichael Drive

Chico

95928

Butte

Hotel

Limited Service

2005

2015

9.23

JPMCB

Hampton Inn Suites Kokomo

2920 South Reed Road

Kokomo

46902

Howard

Hotel

Limited Service

1997

2013

9.24

JPMCB

Hampton Inn Suites South Bend

52709 State Road 933

South Bend

46637

Saint Joseph

Hotel

Limited Service

1997

2014

9.25

JPMCB

Courtyard Wichita Falls

3800 Tarry Street

Wichita Falls

76308

Wichita

Hotel

Limited Service

2009

2017

9.26

JPMCB

Hampton Inn Morehead

4035 Arendell Street

Morehead City

28557

Carteret

Hotel

Limited Service

1991

2017

9.27

JPMCB

Residence Inn Chico

2485 Carmichael Drive

Chico

95928

Butte

Hotel

Extended Stay

2005

2014

9.28

JPMCB

Courtyard Lufkin

2130 South First Street

Lufkin

75901

Angelina

Hotel

Limited Service

2009

2017

9.29

JPMCB

Hampton Inn Carlisle

1164 Harrisburg Pike

Carlisle

17013

Cumberland

Hotel

Limited Service

1997

2014

9.30

JPMCB

Springhill Suites Williamsburg

1644 Richmond Road

Williamsburg

23185

Williamsburg City

Hotel

Limited Service

2002

2012

9.31

JPMCB

Fairfield Inn Bloomington

120 South Fairfield Drive

Bloomington

47404

Monroe

Hotel

Limited Service

1995

2015

9.32

JPMCB

Waco Residence Inn

501 South University

Waco

76706

McLennan

Hotel

Extended Stay

1997

2012

9.33

JPMCB

Holiday Inn Express Fishers

9791 North by Northeast Boulevard

Fishers

46037

Hamilton

Hotel

Limited Service

2000

2012

9.34

JPMCB

Larkspur Landing Folsom

121 Iron Point Road

Folsom

95630

Sacramento

Hotel

Extended Stay

2000

9.35

JPMCB

Springhill Suites Chicago Naperville Warrenville

4305 Weaver Parkway

Warrenville

60555

DuPage

Hotel

Limited Service

1997

2013

9.36

JPMCB

Holiday Inn Express & Suites Paris

3025 Northeast Loop 286

Paris

75460

Lamar

Hotel

Limited Service

2009

9.37

JPMCB

Toledo Homewood Suites

1410 Arrowhead Drive

Maumee

43537

Lucas

Hotel

Extended Stay

1997

2014

9.38

JPMCB

Grand Rapids Homewood Suites

3920 Stahl Drive

Grand Rapids

49546

Kent

Hotel

Extended Stay

1997

2013

9.39

JPMCB

Cheyenne Fairfield Inn and Suites

1415 Stillwater Avenue

Cheyenne

82009

Laramie

Hotel

Limited Service

1994

2013

9.40

JPMCB

Fairfield Inn Laurel

13700 Baltimore Avenue

Laurel

20707

Prince Georges

Hotel

Limited Service

1988

2013

9.41

JPMCB

Courtyard Akron Stow

4047 Bridgewater Parkway

Stow

44224

Summit

Hotel

Limited Service

2005

2014

9.42

JPMCB

Larkspur Landing Roseville

1931 Taylor Road

Roseville

95661

Placer

Hotel

Extended Stay

1999

9.43

JPMCB

Towneplace Suites Bloomington

105 South Franklin Road

Bloomington

47404

Monroe

Hotel

Extended Stay

2000

2013

9.44

JPMCB

Hampton Inn Danville

97 Old Valley School Road

Danville

17821

Montour

Hotel

Limited Service

1998

2013

9.45

JPMCB

Holiday Inn Norwich

10 Laura Boulevard

Norwich

06360

New London

Hotel

Full Service

1975

2013

9.46

JPMCB

Hampton Inn Suites Longview North

3044 North Eastman Road

Longview

75605

Gregg

Hotel

Limited Service

2008

2013

9.47

JPMCB

Springhill Suites Peoria Westlake

2701 West Lake Avenue

Peoria

61615

Peoria

Hotel

Limited Service

2000

2013

9.48

JPMCB

Hampton Inn Suites Buda

1201 Cabelas Drive

Buda

78610

Hays

Hotel

Limited Service

2008

9.49

JPMCB

Shawnee Hampton Inn

4851 North Kickapoo

Shawnee

74804

Pottawatomie

Hotel

Limited Service

1996

2013

9.50

JPMCB

Racine Fairfield Inn

6421 Washington Avenue

Racine

53406

Racine

Hotel

Limited Service

1991

2016

9.51

JPMCB

Hampton Inn Selinsgrove Shamokin Dam

3 Stetler Avenue

Shamokin Dam

17876

Snyder

Hotel

Limited Service

1996

2013

9.52

JPMCB

Holiday Inn Express & Suites Terrell

300 Tanger Drive

Terrell

75160

Kaufman

Hotel

Limited Service

2007

2013

9.53

JPMCB

Westchase Homewood Suites

2424 Rogerdale Road

Houston

77042

Harris

Hotel

Extended Stay

1998

2016

9.54

JPMCB

Holiday Inn Express & Suites Tyler South

2421 East Southeast Loop 323

Tyler

75701

Smith

Hotel

Limited Service

2000

2015

9.55

JPMCB

Holiday Inn Express & Suites Huntsville

148 Interstate 45 South

Huntsville

77340

Walker

Hotel

Limited Service

2008

2013

9.56

JPMCB

Hampton Inn Sweetwater

302 Southeast Georgia Avenue

Sweetwater

79556

Nolan

Hotel

Limited Service

2009

9.57

JPMCB

Comfort Suites Buda Austin South

15295 South Interstate 35 Building 800

Buda

78610

Hays

Hotel

Limited Service

2009

9.58

JPMCB

Fairfield Inn & Suites Weatherford

175 Alford Drive

Weatherford

76087

Parker

Hotel

Limited Service

2009

2016

9.59

JPMCB

Holiday Inn Express & Suites Altus

2812 East Broadway

Altus

73521

Jackson

Hotel

Limited Service

2008

2013

9.60

JPMCB

Comfort Inn & Suites Paris

3035 Northeast Loop 286

Paris

75460

Lamar

Hotel

Limited Service

2009

9.61

JPMCB

Hampton Inn Suites Decatur

110 South Highway 81/287

Decatur

76234

Wise

Hotel

Limited Service

2008

2013

9.62

JPMCB

Holiday Inn Express & Suites Texarkana East

5210 Crossroads Parkway

Texarkana

71854

Miller

Hotel

Limited Service

2009

9.63

JPMCB

Mankato Fairfield Inn

141 Apache Place

Mankato

56001

Blue Earth

Hotel

Limited Service

1997

2016

9.64

JPMCB

Candlewood Suites Texarkana

2901 South Cowhorn Creek Loop

Texarkana

75503

Bowie

Hotel

Extended Stay

2009

2014

9.65

JPMCB

Country Inn & Suites Houston Intercontinental Airport East

20611 Highway 59

Humble

77338

Harris

Hotel

Limited Service

2001

2017

GACC

General Motors Building

767 Fifth Avenue

New York

10153

New York

Mixed Use

Office/Retail

1968

2017

GACC

IRG Portfolio

Various

Industrial

Various

11.01

GACC

HBP Euclid

23555 Euclid Avenue

Euclid

44117

Cuyahoga

Industrial

Flex

1940-1956

11.02

GACC

LMA Massillon & Building E

1204-1210 Massillon Road

Akron

44306

Summit

Industrial

Flex

1941-1952

1983

11.03

GACC

LMA Building D

1204-1210 Massillon Road

Akron

44306

Summit

Industrial

Flex

1941-1952

1983

11.04

GACC

NRR Commerce

655 North River Road Northwest

Warren

44483

Trumbull

Industrial

Warehouse/Distribution

1986

11.05

GACC

Rockside Commerce

16485 Rockside Road

Maple Heights

44137

Cuyahoga

Industrial

Flex

1969

2010

JPMCB

Villas at San Gabriel

2414 San Gabriel Street

Austin

78705

Travis

Multifamily

Student

2017

JPMCB

150 Blackstone River Road

Worcester

01607

Worcester

Industrial

Warehouse/Distribution

2017

GACC

Sheraton DFW

4440 West John Carpenter Freeway

Irving

75063

Dallas

Hotel

Full Service

1982

2014

JPMCB

245 Park Avenue

New York

10167

New York

Office

CBD

1965

2006

GACC

Walgreens Witkoff Portfolio

Various

Retail

Various

2007

16.01

GACC

Worcester

220 Grafton Street

Worcester

01604

Worcester

Retail

Freestanding

2007

16.02

GACC

New Bedford

2968 Acushnet Avenue

New Bedford

02745

Bristol

Retail

Freestanding

2007

16.03

GACC

Staten Island

1579 Forest Avenue

Staten Island

10302

Richmond

Retail

Single Tenant

2007

16.04

GACC

Windham

741 Roosevelt Trail

Windham

04062

Cumberland

Retail

Unanchored

2007

16.05

GACC

Yarmouth

1041 Route 28

South Yarmouth

02664

Barnstable

Retail

Freestanding

2007

16.06

GACC

Hampstead

288 Sandown Road

East Hampstead

03826

Rockingham

Retail

Freestanding

2007

16.07

GACC

Woodbury

343 South Broad Street

Woodbury

08096

Gloucester

Retail

Freestanding

2007

GACC

Preston Plaza

17950 Preston Road

Dallas

75252

Collin

Office

Suburban

1986

2015

GACC

Capital Centers II & III

Various

Rancho Cordova

95670

Sacramento

Office

Suburban

1984, 1985

18.01

GACC

Capital Center II

11040, 11050, 11060, 11070, 11080 & 11090 White Rock Road

Rancho Cordova

95670

Sacramento

Office

Suburban

1984, 1985

18.02

GACC

Capital Center III

11000, 11010, 11020 & 11030 White Rock Road

Rancho Cordova

95670

Sacramento

Office

Suburban

1984, 1985

GACC

Lightstone Portfolio

Various

Hotel

Various

19.01

GACC

Hampton Inn & Suites Ft. Myers Beach

11281 Summerlin Square Drive

Fort Myers Beach

33931

Lee

Hotel

Limited Service

2001

2017

19.02

GACC

aloft Rogers Bentonville

1103 South 52nd Street

Rogers

72758

Benton

Hotel

Select Service

2008

2015

19.03

GACC

Residence Inn Baton Rouge Siegen Lane

10333 North Mall Drive

Baton Rouge

70809

East Baton Rouge

Hotel

Extended Stay

2000

2014

19.04

GACC

Courtyard Baton Rouge Siegen Lane

10307 North Mall Drive

Baton Rouge

70809

East Baton Rouge

Hotel

Select Service

1997

2010

19.05

GACC

TownePlace Suites New Orleans Metairie

5424 Citrus Boulevard

Harahan

70123

Jefferson

Hotel

Extended Stay

2000

2013

19.06

GACC

Fairfield Inn & Suites Jonesboro

3408 Access Road

Jonesboro

72401

Craighead

Hotel

Limited Service

2009

2015

19.07

GACC

TownePlace Suites Fayetteville North Springdale

5437 South 48th Street

Springdale

72762

Washington

Hotel

Extended Stay

2009

2015

GACC

18301 Von Karman

18301 Von Karman Avenue

Irvine

92612

Orange

Office

CBD

1989

2012

JPMCB

Fullerton Plaza

1755-1829 West Fullerton Avenue

Chicago

60614

Cook

Retail

Anchored

1997

JPMCB

Torre Plaza

10201 Torre Avenue

Cupertino

95014

Santa Clara

Office

Suburban

1983

2011

A-1-2

ANNEX A-1

Number of

Property

Year

Loan #

Seller⁽¹⁾

Property Name

Street Address

City

State

Zip Code

County

Properties

Type

Subtype

Year Built

Renovated

GACC

Covance Business Center

8211 Scicor Drive

Indianapolis

46214

Marion

Mixed Use

Office/Industrial

1990, 1997, 2000, 2005

NAP

GACC

Best Western Plus Truckee

11331 Brockway Road

Truckee

96161

Nevada

Hotel

Limited Service

1984

2016

GACC

18401 Von Karman

18401 Von Karman Avenue

Irvine

92612

Orange

Office

Suburban

1983

2015

JPMCB

Staybridge Suites St. Petersburg

940 Fifth Avenue South

St. Petersburg

33705

Pinellas

Hotel

Extended Stay

2014

JPMCB

Mural Lofts

523-525 North Broad Street

Philadelphia

19123

Philadelphia

Multifamily

Mid-Rise

1900

2015

GACC

EIP Logistics Portfolio

Various

Industrial

Warehouse/Distribution

Various

28.01

GACC

Mercury Paper, Inc.

495 Radio Station Road

Strasburg

22657

Shenandoah

Industrial

Warehouse/Distribution

2008

28.02

GACC

Precision Park

200 Frenchtown Road

North Kingstown

02852

Washington

Industrial

Warehouse/Distribution

1960

2004

GACC

Haggen Food & Pharmacy

1313 Cooper Point Road Southwest

Olympia

98502

Thurston

Retail

Freestanding

1987

2012

JPMCB

Home2 Suites Amarillo

8251 West Amarillo Boulevard

Amarillo

79124

Potter

Hotel

Extended Stay

2015

JPMCB

Hampton Inn & Suites Rome

875 West 1st Street

Rome

30161

Floyd

Hotel

Limited Service

2016

JPMCB

Preston Trail Atrium

17330 Preston Road

Dallas

75235

Collin

Office

Suburban

1983

2017

GACC

CVS New Orleans

500 North Carrollton Avenue

New Orleans

70119

Orleans

Retail

Freestanding

2016

GACC

Bay Bridge Industrial Center

2201 Poplar Street

Oakland

94607

Alameda

Industrial

Warehouse

1956

2001

JPMCB

Bank of America Building

9-11 Raymond Avenue

Poughkeepsie

12603

Dutchess

Mixed Use

Office/Retail

1986, 2013

GACC

Wells Fargo Financial Center

631 South Orlando Avenue & 1220, 1230 and 1234 West Fairbanks Avenue

Winter Park

32789

Orange

Mixed Use

Office/Retail

1953-1964

2017

GACC

1250 Mockingbird

1250 West Mockingbird Lane

Dallas

75247

Dallas

Office

Suburban

1978

2015

JPMCB

The Grove at 43rd Apartments

2006 West 43rd Street

Houston

77018

Harris

Multifamily

Garden

1972

2015

GACC

Brittmoore Industrial Park

2121 Brittmoore Road

Houston

77043

Harris

Industrial

Flex

1999

2003

GACC

11th & Kissling

238-254A 11th Street & 107-119 Kissling Street

San Francisco

94103

San Francisco

Multifamily

Garden

1907

2016

GACC

PPHC Manufacturing Facility

162 Gene East Stewart Boulevard

Sylacauga

35151

Talladega

Industrial

Warehouse

2005

2009

A-1-3

ANNEX A-1

											Original		Current
				Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed	Related
Loan #	Seller⁽¹⁾	Property Name	Units⁽²⁾	Measure	Occupancy %⁽³⁾	Date	Value ($)⁽⁴⁾	Date	LTV %⁽⁴⁾	Balance ($)⁽⁵⁾⁽⁶⁾	per Unit ($)	Balance ($)⁽⁵⁾⁽⁶⁾	per Unit ($)	Pool Balance	Loan	Borrower⁽⁷⁾
1	GACC	Moffett Place Building 4	314,352	Square Feet	100.0%	10/06/17	309,500,000	11/01/18	41.0%	70,000,000	404	70,000,000	404	6.3%	No	No
2	GACC	U-Haul SAC Portfolios 14, 15, 17	1,149,651	Square Feet	94.0%	07/31/17	212,670,000	Various	60.5%	69,000,000	112	68,859,925	112	6.2%	No	No
2.01	GACC	U-Haul of Medford	127,736	Square Feet	94.7%	07/31/17	38,700,000	06/22/17		12,556,073		12,530,583		1.1%
2.02	GACC	U-Haul Center of Salisbury	68,050	Square Feet	97.0%	07/31/17	18,440,000	06/20/17		5,982,790		5,970,645		0.5%
2.03	GACC	U-Haul Center North Rancho	79,795	Square Feet	96.2%	07/31/17	17,780,000	06/20/17		5,768,656		5,756,945		0.5%
2.04	GACC	U-Haul Lincoln Park	57,282	Square Feet	93.6%	07/31/17	16,580,000	06/20/17		5,379,320		5,368,400		0.5%
2.05	GACC	U-Haul of Inwood	48,292	Square Feet	99.0%	07/31/17	14,600,000	06/19/17		4,736,916		4,727,300		0.4%
2.06	GACC	U-Haul Ctr Albany	73,544	Square Feet	98.3%	07/31/17	12,080,000	06/21/17		3,919,312		3,911,355		0.4%
2.07	GACC	U-Haul Storage Black Rock	36,258	Square Feet	93.4%	07/31/17	9,950,000	06/23/17		3,228,241		3,221,687		0.3%
2.08	GACC	U-Haul Center of Rockville	28,426	Square Feet	98.5%	07/31/17	8,680,000	06/19/17		2,816,194		2,810,477		0.3%
2.09	GACC	U-Haul Storage Ivar Avenue	38,519	Square Feet	95.4%	07/31/17	8,230,000	06/20/17		2,670,193		2,664,772		0.2%
2.10	GACC	U-Haul Center of Round Rock	42,775	Square Feet	90.7%	07/31/17	7,660,000	06/21/17		2,485,259		2,480,214		0.2%
2.11	GACC	U-Haul Storage Glendora	33,513	Square Feet	97.8%	07/31/17	7,540,000	06/20/17		2,446,325		2,441,359		0.2%
2.12	GACC	U-Haul Center Texas Avenue	45,050	Square Feet	98.2%	07/31/17	7,490,000	06/21/17		2,430,103		2,425,170		0.2%
2.13	GACC	U-Haul Storage Tarrant Road	66,560	Square Feet	91.8%	07/31/17	6,370,000	06/21/17		2,066,723		2,062,528		0.2%
2.14	GACC	U-Haul Storage Hulen	82,689	Square Feet	92.5%	07/31/17	5,860,000	06/21/17		1,901,255		1,897,395		0.2%
2.15	GACC	U-Haul Ctr Beaumont	45,619	Square Feet	94.8%	07/31/17	5,340,000	06/22/17		1,732,543		1,729,026		0.2%
2.16	GACC	U-Haul Storage Waxahachie	52,065	Square Feet	98.8%	07/31/17	5,280,000	06/21/17		1,713,076		1,709,599		0.2%
2.17	GACC	U-Haul Center of Olathe	38,025	Square Feet	95.8%	07/31/17	5,040,000	06/26/17		1,635,209		1,631,889		0.1%
2.18	GACC	U-Haul Kings Highway	23,445	Square Feet	98.3%	07/31/17	3,790,000	06/21/17		1,229,652		1,227,155		0.1%
2.19	GACC	U-Haul Storage I-30	56,763	Square Feet	82.6%	07/31/17	3,650,000	06/26/17		1,184,229		1,181,825		0.1%
2.20	GACC	U-Haul Storage Laurelwood	33,150	Square Feet	94.9%	07/31/17	3,640,000	06/20/17		1,180,985		1,178,587		0.1%
2.21	GACC	U-Haul Ctr Downtown	30,995	Square Feet	71.9%	07/31/17	3,030,000	06/20/17		983,072		981,077		0.1%
2.22	GACC	U-Haul Storage Business Avenue	41,100	Square Feet	89.0%	07/31/17	2,940,000	06/21/17		953,872		951,935		0.1%
3	JPMCB	Station Place III	517,653	Square Feet	98.6%	09/01/17	399,000,000	08/22/17	47.6%	64,000,000	367	64,000,000	367	5.8%	No	No
4	JPMCB	Treeview Industrial Portfolio	3,168,642	Square Feet	96.0%	04/30/17	193,670,000	Various	64.5%	60,000,000	39	60,000,000	39	5.4%	No	No
4.01	JPMCB	Eastgate	200,000	Square Feet	100.0%	04/30/17	31,450,000	05/22/17		9,743,378		9,743,378		0.9%
4.02	JPMCB	1405 Worldwide	525,000	Square Feet	100.0%	04/30/17	26,200,000	05/25/17		8,116,901		8,116,901		0.7%
4.03	JPMCB	1200 Worldwide	520,000	Square Feet	100.0%	04/30/17	25,200,000	05/25/17		7,807,094		7,807,094		0.7%
4.04	JPMCB	Landmark	328,717	Square Feet	100.0%	04/30/17	22,000,000	05/26/17		6,815,717		6,815,717		0.6%
4.05	JPMCB	100 Corporate Lakes	346,614	Square Feet	100.0%	04/30/17	14,500,000	05/25/17		4,492,177		4,492,177		0.4%
4.06	JPMCB	Design Road	201,600	Square Feet	100.0%	04/30/17	12,750,000	05/30/17		3,950,018		3,950,018		0.4%
4.07	JPMCB	2055 Global Way	207,222	Square Feet	100.0%	04/30/17	11,100,000	05/25/17		3,438,839		3,438,839		0.3%
4.08	JPMCB	Sabre Street	83,854	Square Feet	100.0%	04/30/17	10,520,000	05/19/17		3,259,152		3,259,152		0.3%
4.09	JPMCB	2205 Global Way	184,800	Square Feet	100.0%	04/30/17	10,000,000	05/25/17		3,098,053		3,098,053		0.3%
4.10	JPMCB	1280 Corporate Lakes	164,383	Square Feet	50.1%	04/30/17	8,000,000	05/25/17		2,478,443		2,478,443		0.2%
4.11	JPMCB	11 Boulden Circle	122,516	Square Feet	100.0%	04/30/17	7,800,000	05/26/17		2,416,482		2,416,482		0.2%
4.12	JPMCB	1300 Corporate Lakes	139,980	Square Feet	67.0%	04/30/17	7,000,000	05/25/17		2,168,638		2,168,638		0.2%
4.13	JPMCB	7 Boulden Circle	82,118	Square Feet	100.0%	04/30/17	3,650,000	05/26/17		1,130,789		1,130,789		0.1%
4.14	JPMCB	2 Boulden Circle	61,838	Square Feet	100.0%	04/30/17	3,500,000	05/26/17		1,084,319		1,084,319		0.1%
5	GACC	AHIP Northeast Portfolio I	612	Rooms	84.0%	03/31/17	124,000,000	Various	56.1%	55,000,000	113,725	55,000,000	113,725	5.0%	No	No
5.01	GACC	Hilton Garden Inn - Baltimore White Marsh	155	Rooms	82.2%	03/31/17	35,500,000	06/01/18		15,745,967		15,745,967		1.4%
5.02	GACC	Homewood Suites - Allentown West Fogelsville	108	Rooms	89.1%	03/31/17	24,000,000	06/01/19		10,645,161		10,645,161		1.0%
5.03	GACC	Courtyard by Marriott - Wall at Monmouth Shores	113	Rooms	78.7%	03/31/17	23,500,000	06/01/20		10,423,387		10,423,387		0.9%
5.04	GACC	SpringHill Suites - Arundel Mills BWI Airport	128	Rooms	85.9%	03/31/17	23,000,000	06/01/18		10,201,613		10,201,613		0.9%
5.05	GACC	Homewood Suites - Dover Rockaway	108	Rooms	84.5%	03/31/17	18,000,000	06/01/19		7,983,871		7,983,871		0.7%
6	JPMCB	First Stamford Place	810,471	Square Feet	90.8%	05/01/17	285,000,000	05/03/17	57.5%	54,800,000	202	54,800,000	202	5.0%	No	No
7	JPMCB	521-523 East 72nd Street	99,316	Square Feet	98.8%	05/03/17	144,100,000	05/11/17	59.0%	50,000,000	856	50,000,000	856	4.5%	No	No
8	JPMCB	Gateway Net Lease Portfolio	5,296,943	Square Feet	100.0%	10/05/17	785,215,000	Various	45.0%	50,000,000	67	50,000,000	67	4.5%	No	No
8.01	JPMCB	BAE Facility	333,750	Square Feet	100.0%	10/05/17	65,400,000	02/22/17		4,164,436		4,164,436		0.4%
8.02	JPMCB	FedEx Ground (Stratford)	225,198	Square Feet	100.0%	10/05/17	63,000,000	02/24/17		4,011,472		4,011,472		0.4%
8.03	JPMCB	FedEx (Baltimore)	306,016	Square Feet	100.0%	10/05/17	58,000,000	02/27/17		3,693,117		3,693,117		0.3%
8.04	JPMCB	Harman Becker	188,042	Square Feet	100.0%	10/05/17	46,200,000	03/02/17		2,941,683		2,941,683		0.3%
8.05	JPMCB	GE Aviation (Lafayette)	306,406	Square Feet	100.0%	10/05/17	44,000,000	02/22/17		2,802,103		2,802,103		0.3%
8.06	JPMCB	GoDaddy	150,000	Square Feet	100.0%	10/05/17	39,000,000	02/24/17		2,483,748		2,483,748		0.2%
8.07	JPMCB	Carrier	517,000	Square Feet	100.0%	10/05/17	38,500,000	02/23/17		2,451,243		2,451,243		0.2%
8.08	JPMCB	Emerus	95,640	Square Feet	100.0%	10/05/17	31,300,000	02/24/17		1,993,308		1,993,308		0.2%
8.09	JPMCB	Cardinal Health	275,951	Square Feet	100.0%	10/05/17	30,450,000	02/21/17		1,938,815		1,938,815		0.2%
8.10	JPMCB	Tyco Electronics	176,648	Square Feet	100.0%	10/05/17	30,150,000	02/27/17		1,919,694		1,919,694		0.2%
8.11	JPMCB	FCA/Caterpillar	300,000	Square Feet	100.0%	10/05/17	28,400,000	02/22/17		1,808,795		1,808,795		0.2%
8.12	JPMCB	FedEx Ground (Staunton)	225,198	Square Feet	100.0%	10/05/17	23,900,000	03/02/17		1,521,989		1,521,989		0.1%
8.13	JPMCB	Quad Packaging (Proteus) - Franklin Business Park	205,000	Square Feet	100.0%	10/05/17	20,000,000	02/24/17		1,273,423		1,273,423		0.1%
8.14	JPMCB	Quad Packaging (Transpak) - Franklin Business Park	218,000	Square Feet	100.0%	10/05/17	19,800,000	02/24/17		1,260,994		1,260,994		0.1%
8.15	JPMCB	T-Mobile Call Center	66,500	Square Feet	100.0%	10/05/17	18,475,000	02/23/17		1,176,864		1,176,864		0.1%
8.16	JPMCB	Sikorsky Aircraft R&D Facility	150,975	Square Feet	100.0%	10/05/17	17,900,000	02/17/17		1,139,579		1,139,579		0.1%
8.17	JPMCB	Vatterott College	90,000	Square Feet	100.0%	10/05/17	16,600,000	02/15/17		1,057,361		1,057,361		0.1%
8.18	JPMCB	Comcast	57,260	Square Feet	100.0%	10/05/17	14,900,000	02/24/17		948,375		948,375		0.1%
8.19	JPMCB	Alfa Laval Plant	180,252	Square Feet	100.0%	10/05/17	13,600,000	02/24/17		865,201		865,201		0.1%
8.20	JPMCB	LKQ (New Braunfels)	98,771	Square Feet	100.0%	10/05/17	13,400,000	02/22/17		853,728		853,728		0.1%
8.21	JPMCB	Hitachi	72,056	Square Feet	100.0%	10/05/17	12,800,000	02/22/17		815,488		815,488		0.1%
8.22	JPMCB	Cameron International	75,000	Square Feet	100.0%	10/05/17	12,175,000	02/21/17		775,335		775,335		0.1%
8.23	JPMCB	Alliance Data Systems Office	100,800	Square Feet	100.0%	10/05/17	11,550,000	02/17/17		735,182		735,182		0.1%
8.24	JPMCB	Synchrony Financial	67,775	Square Feet	100.0%	10/05/17	10,750,000	02/22/17		684,512		684,512		0.1%
8.25	JPMCB	Baxalta (Barry Pointe)	16,686	Square Feet	100.0%	10/05/17	8,250,000	08/08/17		524,857		524,857		0.0%
8.26	JPMCB	Baxalta (Casselberry)	16,694	Square Feet	100.0%	10/05/17	7,850,000	10/09/17		500,000		500,000		0.0%
8.27	JPMCB	Baxalta (Mounds View)	16,694	Square Feet	100.0%	10/05/17	7,420,000	02/27/17		472,275		472,275		0.0%
8.28	JPMCB	Baxalta (Grand Rapids)	16,694	Square Feet	100.0%	10/05/17	7,400,000	02/20/17		471,319		471,319		0.0%
8.29	JPMCB	Gerdau	46,976	Square Feet	100.0%	10/05/17	7,400,000	03/01/17		471,319		471,319		0.0%
8.30	JPMCB	Baxalta (Wausau)	16,694	Square Feet	100.0%	10/05/17	7,200,000	02/17/17		458,891		458,891		0.0%
8.31	JPMCB	Baxalta (Springfield)	16,694	Square Feet	100.0%	10/05/17	7,000,000	02/27/17		445,507		445,507		0.0%
8.32	JPMCB	LKQ (Salisbury)	205,100	Square Feet	100.0%	10/05/17	7,000,000	02/23/17		445,507		445,507		0.0%
8.33	JPMCB	Baxalta (Ankeny)	16,694	Square Feet	100.0%	10/05/17	6,600,000	03/01/17		420,650		420,650		0.0%
8.34	JPMCB	H&E Equipment Services (San Antonio)	26,535	Square Feet	100.0%	10/05/17	5,800,000	02/23/17		369,025		369,025		0.0%
8.35	JPMCB	H&E Equipment Services (New Orleans)	18,808	Square Feet	100.0%	10/05/17	5,450,000	02/27/17		347,036		347,036		0.0%
8.36	JPMCB	GE Aviation (Pompano)	30,892	Square Feet	100.0%	10/05/17	5,100,000	02/22/17		325,048		325,048		0.0%
8.37	JPMCB	Saint-Gobain Warehouse	102,950	Square Feet	100.0%	10/05/17	4,600,000	02/17/17		292,543		292,543		0.0%
8.38	JPMCB	H&E Equipment Services (Columbia)	19,380	Square Feet	100.0%	10/05/17	4,550,000	02/20/17		289,675		289,675		0.0%
8.39	JPMCB	H&E Equipment Services (Yukon)	19,608	Square Feet	100.0%	10/05/17	4,490,000	02/20/17		285,851		285,851		0.0%
8.40	JPMCB	LKQ (Toledo)	207,998	Square Feet	100.0%	10/05/17	4,475,000	02/22/17		284,895		284,895		0.0%
8.41	JPMCB	H&E Equipment Services (Greer)	19,608	Square Feet	100.0%	10/05/17	4,380,000	02/17/17		279,159		279,159		0.0%
9	JPMCB	Starwood Capital Group Hotel Portfolio	6,366	Rooms	74.6%	03/31/17	956,000,000	04/23/17	60.4%	46,817,500	90,680	46,817,500	90,680	4.2%	No	No
9.01	JPMCB	Larkspur Landing Sunnyvale	126	Rooms	83.8%	03/31/17	52,100,000	04/23/17		2,762,973		2,762,973		0.2%
9.02	JPMCB	Larkspur Landing Milpitas	124	Rooms	85.7%	03/31/17	43,900,000	04/23/17		2,328,110		2,328,110		0.2%
9.03	JPMCB	Larkspur Landing Campbell	117	Rooms	84.3%	03/31/17	38,600,000	04/23/17		2,047,040		2,047,040		0.2%
9.04	JPMCB	Larkspur Landing San Francisco	111	Rooms	84.9%	03/31/17	31,800,000	04/23/17		1,686,421		1,686,421		0.2%

A-1-4

ANNEX A-1

											Original		Current
				Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed	Related
Loan #	Seller⁽¹⁾	Property Name	Units⁽²⁾	Measure	Occupancy %⁽³⁾	Date	Value ($)⁽⁴⁾	Date	LTV %⁽⁴⁾	Balance ($)⁽⁵⁾⁽⁶⁾	per Unit ($)	Balance ($)⁽⁵⁾⁽⁶⁾	per Unit ($)	Pool Balance	Loan	Borrower⁽⁷⁾
9.05	JPMCB	Larkspur Landing Pleasanton	124	Rooms	82.9%	03/31/17	31,100,000	04/23/17		1,649,299		1,649,299		0.1%
9.06	JPMCB	Larkspur Landing Bellevue	126	Rooms	78.8%	03/31/17	27,700,000	04/23/17		1,468,990		1,468,990		0.1%
9.07	JPMCB	Larkspur Landing Sacramento	124	Rooms	83.0%	03/31/17	20,700,000	04/23/17		1,097,765		1,097,765		0.1%
9.08	JPMCB	Hampton Inn Ann Arbor North	129	Rooms	73.9%	03/31/17	20,200,000	04/23/17		1,071,249		1,071,249		0.1%
9.09	JPMCB	Larkspur Landing Hillsboro	124	Rooms	74.1%	03/31/17	20,200,000	04/23/17		1,071,249		1,071,249		0.1%
9.10	JPMCB	Larkspur Landing Renton	127	Rooms	80.3%	03/31/17	20,000,000	04/23/17		1,060,642		1,060,642		0.1%
9.11	JPMCB	Holiday Inn Arlington Northeast Rangers Ballpark	147	Rooms	78.3%	03/31/17	19,200,000	04/23/17		1,018,217		1,018,217		0.1%
9.12	JPMCB	Residence Inn Toledo Maumee	108	Rooms	81.7%	03/31/17	19,000,000	04/23/17		1,007,610		1,007,610		0.1%
9.13	JPMCB	Residence Inn Williamsburg	108	Rooms	73.0%	03/31/17	18,200,000	04/23/17		965,185		965,185		0.1%
9.14	JPMCB	Hampton Inn Suites Waco South	123	Rooms	77.7%	03/31/17	16,800,000	04/23/17		890,940		890,940		0.1%
9.15	JPMCB	Holiday Inn Louisville Airport Fair Expo	106	Rooms	72.9%	03/31/17	16,500,000	04/23/17		875,030		875,030		0.1%
9.16	JPMCB	Courtyard Tyler	121	Rooms	58.8%	03/31/17	16,200,000	04/23/17		859,120		859,120		0.1%
9.17	JPMCB	Hilton Garden Inn Edison Raritan Center	132	Rooms	78.1%	03/31/17	16,200,000	04/23/17		859,120		859,120		0.1%
9.18	JPMCB	Hilton Garden Inn St Paul Oakdale	116	Rooms	80.0%	03/31/17	16,000,000	04/23/17		848,514		848,514		0.1%
9.19	JPMCB	Residence Inn Grand Rapids West	90	Rooms	72.6%	03/31/17	15,800,000	04/23/17		837,907		837,907		0.1%
9.20	JPMCB	Peoria, AZ Residence Inn	90	Rooms	80.8%	03/31/17	15,700,000	04/23/17		832,604		832,604		0.1%
9.21	JPMCB	Hampton Inn Suites Bloomington Normal	128	Rooms	70.8%	03/31/17	15,600,000	04/23/17		827,301		827,301		0.1%
9.22	JPMCB	Courtyard Chico	90	Rooms	84.6%	03/31/17	15,300,000	04/23/17		811,391		811,391		0.1%
9.23	JPMCB	Hampton Inn Suites Kokomo	105	Rooms	77.9%	03/31/17	14,800,000	04/23/17		784,875		784,875		0.1%
9.24	JPMCB	Hampton Inn Suites South Bend	117	Rooms	69.9%	03/31/17	14,800,000	04/23/17		784,875		784,875		0.1%
9.25	JPMCB	Courtyard Wichita Falls	93	Rooms	77.4%	03/31/17	14,100,000	04/23/17		747,753		747,753		0.1%
9.26	JPMCB	Hampton Inn Morehead	118	Rooms	66.6%	03/31/17	13,700,000	04/23/17		726,540		726,540		0.1%
9.27	JPMCB	Residence Inn Chico	78	Rooms	88.0%	03/31/17	13,300,000	04/23/17		705,327		705,327		0.1%
9.28	JPMCB	Courtyard Lufkin	101	Rooms	64.9%	03/31/17	12,700,000	04/23/17		673,508		673,508		0.1%
9.29	JPMCB	Hampton Inn Carlisle	97	Rooms	76.1%	03/31/17	12,600,000	04/23/17		668,205		668,205		0.1%
9.30	JPMCB	Springhill Suites Williamsburg	120	Rooms	71.7%	03/31/17	12,600,000	04/23/17		668,205		668,205		0.1%
9.31	JPMCB	Fairfield Inn Bloomington	105	Rooms	87.1%	03/31/17	12,500,000	04/23/17		662,901		662,901		0.1%
9.32	JPMCB	Waco Residence Inn	78	Rooms	82.0%	03/31/17	12,200,000	04/23/17		646,992		646,992		0.1%
9.33	JPMCB	Holiday Inn Express Fishers	115	Rooms	67.1%	03/31/17	11,400,000	04/23/17		604,566		604,566		0.1%
9.34	JPMCB	Larkspur Landing Folsom	84	Rooms	86.4%	03/31/17	11,100,000	04/23/17		588,656		588,656		0.1%
9.35	JPMCB	Springhill Suites Chicago Naperville Warrenville	128	Rooms	67.1%	03/31/17	10,500,000	04/23/17		556,837		556,837		0.1%
9.36	JPMCB	Holiday Inn Express & Suites Paris	84	Rooms	72.6%	03/31/17	10,400,000	04/23/17		551,534		551,534		0.0%
9.37	JPMCB	Toledo Homewood Suites	78	Rooms	82.2%	03/31/17	10,400,000	04/23/17		551,534		551,534		0.0%
9.38	JPMCB	Grand Rapids Homewood Suites	78	Rooms	84.1%	03/31/17	10,100,000	04/23/17		535,624		535,624		0.0%
9.39	JPMCB	Cheyenne Fairfield Inn and Suites	60	Rooms	74.6%	03/31/17	9,400,000	04/23/17		498,502		498,502		0.0%
9.40	JPMCB	Fairfield Inn Laurel	109	Rooms	79.9%	03/31/17	9,400,000	04/23/17		498,502		498,502		0.0%
9.41	JPMCB	Courtyard Akron Stow	101	Rooms	65.9%	03/31/17	9,200,000	04/23/17		487,895		487,895		0.0%
9.42	JPMCB	Larkspur Landing Roseville	90	Rooms	79.5%	03/31/17	8,700,000	04/23/17		461,379		461,379		0.0%
9.43	JPMCB	Towneplace Suites Bloomington	83	Rooms	89.1%	03/31/17	8,700,000	04/23/17		461,379		461,379		0.0%
9.44	JPMCB	Hampton Inn Danville	71	Rooms	80.0%	03/31/17	8,600,000	04/23/17		456,076		456,076		0.0%
9.45	JPMCB	Holiday Inn Norwich	135	Rooms	56.7%	03/31/17	8,500,000	04/23/17		450,773		450,773		0.0%
9.46	JPMCB	Hampton Inn Suites Longview North	91	Rooms	63.8%	03/31/17	8,400,000	04/23/17		445,470		445,470		0.0%
9.47	JPMCB	Springhill Suites Peoria Westlake	124	Rooms	63.3%	03/31/17	8,400,000	04/23/17		445,470		445,470		0.0%
9.48	JPMCB	Hampton Inn Suites Buda	74	Rooms	74.5%	03/31/17	8,300,000	04/23/17		440,167		440,167		0.0%
9.49	JPMCB	Shawnee Hampton Inn	63	Rooms	77.6%	03/31/17	8,300,000	04/23/17		440,167		440,167		0.0%
9.50	JPMCB	Racine Fairfield Inn	62	Rooms	68.6%	03/31/17	8,100,000	04/23/17		429,560		429,560		0.0%
9.51	JPMCB	Hampton Inn Selinsgrove Shamokin Dam	75	Rooms	75.6%	03/31/17	7,900,000	04/23/17		418,954		418,954		0.0%
9.52	JPMCB	Holiday Inn Express & Suites Terrell	68	Rooms	84.0%	03/31/17	7,500,000	04/23/17		397,741		397,741		0.0%
9.53	JPMCB	Westchase Homewood Suites	96	Rooms	63.4%	03/31/17	9,800,000	04/23/17		384,971		384,971		0.0%
9.54	JPMCB	Holiday Inn Express & Suites Tyler South	88	Rooms	65.9%	03/31/17	7,200,000	04/23/17		381,831		381,831		0.0%
9.55	JPMCB	Holiday Inn Express & Suites Huntsville	87	Rooms	65.5%	03/31/17	6,900,000	04/23/17		365,922		365,922		0.0%
9.56	JPMCB	Hampton Inn Sweetwater	72	Rooms	62.9%	03/31/17	6,300,000	04/23/17		334,102		334,102		0.0%
9.57	JPMCB	Comfort Suites Buda Austin South	72	Rooms	76.8%	03/31/17	5,300,000	04/23/17		281,070		281,070		0.0%
9.58	JPMCB	Fairfield Inn & Suites Weatherford	86	Rooms	63.4%	03/31/17	5,000,000	04/23/17		265,161		265,161		0.0%
9.59	JPMCB	Holiday Inn Express & Suites Altus	68	Rooms	67.4%	03/31/17	4,600,000	04/23/17		214,867		214,867		0.0%
9.60	JPMCB	Comfort Inn & Suites Paris	56	Rooms	67.4%	03/31/17	3,600,000	04/23/17		190,916		190,916		0.0%
9.61	JPMCB	Hampton Inn Suites Decatur	74	Rooms	64.6%	03/31/17	3,600,000	04/23/17		182,693		182,693		0.0%
9.62	JPMCB	Holiday Inn Express & Suites Texarkana East	88	Rooms	66.5%	03/31/17	4,100,000	04/23/17		169,181		169,181		0.0%
9.63	JPMCB	Mankato Fairfield Inn	61	Rooms	58.0%	03/31/17	3,600,000	04/23/17		151,608		151,608		0.0%
9.64	JPMCB	Candlewood Suites Texarkana	80	Rooms	75.0%	03/31/17	2,600,000	04/23/17		117,216		117,216		0.0%
9.65	JPMCB	Country Inn & Suites Houston Intercontinental Airport East	62	Rooms	54.1%	03/31/17	3,200,000	04/23/17		111,319		111,319		0.0%
10	GACC	General Motors Building	1,989,983	Square Feet	95.0%	06/01/17	4,800,000,000	05/08/17	30.6%	45,200,000	739	45,200,000	739	4.1%	No	No
11	GACC	IRG Portfolio	3,882,864	Square Feet	83.6%	06/27/17	105,000,000	06/02/17	68.9%	45,000,000	19	44,890,511	19	4.1%	No	No
11.01	GACC	HBP Euclid	1,600,000	Square Feet	78.2%	06/27/17	35,450,000	06/02/17		15,192,857		15,155,892		1.4%
11.02	GACC	LMA Massillon & Building E	879,582	Square Feet	100.0%	06/27/17	26,200,000	06/02/17		11,228,571		11,201,251		1.0%
11.03	GACC	LMA Building D	773,483	Square Feet	65.6%	06/27/17	22,300,000	06/02/17		9,557,143		9,533,890		0.9%
11.04	GACC	NRR Commerce	256,000	Square Feet	100.0%	06/27/17	11,600,000	06/02/17		4,971,429		4,959,333		0.4%
11.05	GACC	Rockside Commerce	373,799	Square Feet	94.0%	06/27/17	9,450,000	06/02/17		4,050,000		4,040,146		0.4%
12	JPMCB	Villas at San Gabriel	396	Beds	100.0%	08/01/17	64,700,000	08/28/17	66.5%	43,000,000	108,586	43,000,000	108,586	3.9%	No	No
13	JPMCB	150 Blackstone River Road	619,669	Square Feet	100.0%	07/01/17	60,000,000	05/09/17	58.3%	35,000,000	56	35,000,000	56	3.2%	No	No
14	GACC	Sheraton DFW	302	Rooms	78.4%	03/31/17	46,000,000	06/07/17	73.7%	34,000,000	112,583	33,915,785	112,304	3.1%	No	No
15	JPMCB	245 Park Avenue	1,723,993	Square Feet	91.1%	02/28/17	2,210,000,000	04/01/17	48.9%	32,000,000	626	32,000,000	626	2.9%	No	No
16	GACC	Walgreens Witkoff Portfolio	93,694	Square Feet	100.0%	Various	61,500,000	Various	78.3%	32,000,000	514	32,000,000	514	2.9%	No	No
16.01	GACC	Worcester	13,354	Square Feet	100.0%	10/08/17	11,350,000	06/30/17		5,905,691		5,905,691		0.5%
16.02	GACC	New Bedford	15,272	Square Feet	100.0%	10/08/17	9,350,000	07/09/17		4,865,041		4,865,041		0.4%
16.03	GACC	Staten Island	11,056	Square Feet	100.0%	10/08/17	9,100,000	06/30/17		4,734,959		4,734,959		0.4%
16.04	GACC	Windham	15,331	Square Feet	100.0%	08/30/17	8,400,000	07/11/17		4,370,731		4,370,731		0.4%
16.05	GACC	Yarmouth	9,996	Square Feet	100.0%	10/08/17	8,250,000	07/07/17		4,292,683		4,292,683		0.4%
16.06	GACC	Hampstead	15,035	Square Feet	100.0%	10/08/17	7,550,000	06/30/17		3,928,456		3,928,456		0.4%
16.07	GACC	Woodbury	13,650	Square Feet	100.0%	10/08/17	7,500,000	07/06/17		3,902,439		3,902,439		0.4%
17	GACC	Preston Plaza	259,009	Square Feet	90.9%	08/01/17	41,800,000	07/11/17	66.3%	27,700,000	107	27,700,000	107	2.5%	No	No
18	GACC	Capital Centers II & III	530,365	Square Feet	89.6%	06/30/17	70,300,000	06/01/17	68.8%	27,000,000	91	26,928,867	91	2.4%	No	No
18.01	GACC	Capital Center II	313,266	Square Feet	86.9%	06/30/17	39,800,000	06/01/17		15,253,608		15,213,422		1.4%
18.02	GACC	Capital Center III	217,099	Square Feet	93.6%	06/30/17	30,500,000	06/01/17		11,746,392		11,715,445		1.1%
19	GACC	Lightstone Portfolio	778	Rooms	77.5%	04/30/17	105,500,000	Various	61.6%	25,000,000	83,548	25,000,000	83,548	2.3%	No	No
19.01	GACC	Hampton Inn & Suites Ft. Myers Beach	120	Rooms	78.4%	04/30/17	17,000,000	06/01/17		4,028,462		4,028,462		0.4%
19.02	GACC	aloft Rogers Bentonville	130	Rooms	58.2%	04/30/17	17,000,000	06/01/18		4,028,462		4,028,462		0.4%
19.03	GACC	Residence Inn Baton Rouge Siegen Lane	108	Rooms	89.6%	04/30/17	16,500,000	06/01/18		3,910,000		3,910,000		0.4%
19.04	GACC	Courtyard Baton Rouge Siegen Lane	121	Rooms	82.6%	04/30/17	16,000,000	06/01/18		3,791,538		3,791,538		0.3%
19.05	GACC	TownePlace Suites New Orleans Metairie	124	Rooms	81.6%	04/30/17	14,500,000	06/01/18		3,436,154		3,436,154		0.3%
19.06	GACC	Fairfield Inn & Suites Jonesboro	83	Rooms	82.3%	04/30/17	13,000,000	06/01/18		3,080,385		3,080,385		0.3%
19.07	GACC	TownePlace Suites Fayetteville North Springdale	92	Rooms	72.6%	04/30/17	11,500,000	06/01/18		2,725,000		2,725,000		0.2%
20	GACC	18301 Von Karman	228,121	Square Feet	84.4%	07/11/17	86,300,000	06/06/17	29.0%	25,000,000	110	25,000,000	110	2.3%	No	Yes - Group 1
21	JPMCB	Fullerton Plaza	125,729	Square Feet	96.5%	08/18/16	38,600,000	04/25/17	54.4%	21,000,000	167	21,000,000	167	1.9%	No	No
22	JPMCB	Torre Plaza	88,580	Square Feet	100.0%	10/01/17	67,700,000	05/05/17	66.5%	20,000,000	508	20,000,000	508	1.8%	No	No

A-1-5

ANNEX A-1

											Original		Current
				Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed	Related
Loan #	Seller⁽¹⁾	Property Name	Units⁽²⁾	Measure	Occupancy %⁽³⁾	Date	Value ($)⁽⁴⁾	Date	LTV %⁽⁴⁾	Balance ($)⁽⁵⁾⁽⁶⁾	per Unit ($)	Balance ($)⁽⁵⁾⁽⁶⁾	per Unit ($)	Pool Balance	Loan	Borrower⁽⁷⁾
23	GACC	Covance Business Center	333,600	Square Feet	100.0%	10/06/17	34,500,000	07/05/17	73.0%	15,185,000	75	15,185,000	75	1.4%	No	No
24	GACC	Best Western Plus Truckee	100	Rooms	65.1%	03/31/17	23,100,000	04/28/17	64.6%	15,000,000	150,000	14,924,307	149,243	1.4%	No	No
25	GACC	18401 Von Karman	114,724	Square Feet	79.6%	07/11/17	40,800,000	06/06/17	33.1%	13,500,000	118	13,500,000	118	1.2%	No	Yes - Group 1
26	JPMCB	Staybridge Suites St. Petersburg	119	Rooms	77.3%	05/31/17	20,500,000	04/01/17	65.0%	13,325,000	111,975	13,325,000	111,975	1.2%	No	No
27	JPMCB	Mural Lofts	59	Units	98.3%	06/29/17	21,300,000	04/18/17	58.7%	12,500,000	211,864	12,500,000	211,864	1.1%	No	No
28	GACC	EIP Logistics Portfolio	1,084,470	Square Feet	86.9%	Various	57,900,000	Various	70.8%	12,000,000	38	12,000,000	38	1.1%	No	No
28.01	GACC	Mercury Paper, Inc.	407,248	Square Feet	100.0%	10/06/17	33,000,000	03/16/17		7,024,390		7,024,390		0.6%
28.02	GACC	Precision Park	677,222	Square Feet	79.1%	02/23/17	24,900,000	01/11/17		4,975,610		4,975,610		0.5%
29	GACC	Haggen Food & Pharmacy	74,607	Square Feet	100.0%	10/06/17	16,500,000	05/26/17	63.3%	10,450,000	140	10,450,000	140	0.9%	No	No
30	JPMCB	Home2 Suites Amarillo	92	Rooms	89.4%	06/30/17	15,500,000	08/01/17	65.0%	10,080,000	109,565	10,080,000	109,565	0.9%	No	No
31	JPMCB	Hampton Inn & Suites Rome	90	Rooms	76.5%	06/30/17	14,600,000	07/18/17	65.0%	9,500,000	105,556	9,487,490	105,417	0.9%	No	No
32	JPMCB	Preston Trail Atrium	124,586	Square Feet	83.6%	06/30/17	14,900,000	06/12/17	61.9%	9,250,000	74	9,227,795	74	0.8%	No	No
33	GACC	CVS New Orleans	13,600	Square Feet	100.0%	10/06/17	11,400,000	05/06/17	68.0%	7,750,000	570	7,750,000	570	0.7%	No	No
34	GACC	Bay Bridge Industrial Center	199,291	Square Feet	97.0%	07/27/17	20,660,000	06/30/17	36.3%	7,500,000	38	7,500,000	38	0.7%	No	No
35	JPMCB	Bank of America Building	35,083	Square Feet	100.0%	08/01/17	10,700,000	08/16/17	65.6%	7,020,000	200	7,020,000	200	0.6%	No	No
36	GACC	Wells Fargo Financial Center	40,549	Square Feet	100.0%	07/12/17	9,500,000	06/01/17	72.3%	6,887,500	170	6,870,364	169	0.6%	No	No
37	GACC	1250 Mockingbird	117,314	Square Feet	83.1%	06/01/17	9,700,000	07/03/17	61.8%	6,000,000	51	5,992,099	51	0.5%	No	No
38	JPMCB	The Grove at 43rd Apartments	80	Units	93.8%	06/26/17	8,600,000	05/31/17	69.6%	6,000,000	75,000	5,987,084	74,839	0.5%	No	No
39	GACC	Brittmoore Industrial Park	72,000	Square Feet	100.0%	08/01/17	6,600,000	06/19/17	72.6%	4,800,000	67	4,793,668	67	0.4%	No	No
40	GACC	11th & Kissling	24	Units	95.8%	05/18/17	10,100,000	04/27/17	46.8%	4,750,000	197,917	4,727,901	196,996	0.4%	No	No
41	GACC	PPHC Manufacturing Facility	114,000	Square Feet	100.0%	10/06/17	4,550,000	04/25/17	63.7%	2,900,000	25	2,900,000	25	0.3%	No	No

A-1-6

ANNEX A-1

					Net
			Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.	Rem.
Loan #	Seller⁽¹⁾	Property Name	Rate %⁽⁸⁾	Fee %⁽⁸⁾	Rate %⁽⁸⁾	Accrual Type	Service ($)^(9)(10)	Service ($)⁽¹⁰⁾	Note Date	Payment Date⁽¹¹⁾	Last IO Payment	First P&I Payment	Term⁽¹¹⁾	Amort	I/O Period⁽¹¹⁾
1	GACC	Moffett Place Building 4	3.63650	0.01540	3.62110	Actual/360	311,325.45	3,735,905.40	08/03/17	09/06/17	08/06/22	09/06/22	118	360	60
2	GACC	U-Haul SAC Portfolios 14, 15, 17	3.70250	0.01540	3.68710	Actual/360	352,969.11	4,235,629.32	08/09/17	10/06/17			119	299	0
2.01	GACC	U-Haul of Medford
2.02	GACC	U-Haul Center of Salisbury
2.03	GACC	U-Haul Center North Rancho
2.04	GACC	U-Haul Lincoln Park
2.05	GACC	U-Haul of Inwood
2.06	GACC	U-Haul Ctr Albany
2.07	GACC	U-Haul Storage Black Rock
2.08	GACC	U-Haul Center of Rockville
2.09	GACC	U-Haul Storage Ivar Avenue
2.10	GACC	U-Haul Center of Round Rock
2.11	GACC	U-Haul Storage Glendora
2.12	GACC	U-Haul Center Texas Avenue
2.13	GACC	U-Haul Storage Tarrant Road
2.14	GACC	U-Haul Storage Hulen
2.15	GACC	U-Haul Ctr Beaumont
2.16	GACC	U-Haul Storage Waxahachie
2.17	GACC	U-Haul Center of Olathe
2.18	GACC	U-Haul Kings Highway
2.19	GACC	U-Haul Storage I-30
2.20	GACC	U-Haul Storage Laurelwood
2.21	GACC	U-Haul Ctr Downtown
2.22	GACC	U-Haul Storage Business Avenue
3	JPMCB	Station Place III	3.60000	0.01540	3.58460	Actual/360	194,666.67	2,336,000.00	10/03/17	11/01/17			121	0	121
4	JPMCB	Treeview Industrial Portfolio	4.24400	0.01230	4.23170	Actual/360	215,147.22	2,581,766.67	07/06/17	09/01/17			118	0	120
4.01	JPMCB	Eastgate
4.02	JPMCB	1405 Worldwide
4.03	JPMCB	1200 Worldwide
4.04	JPMCB	Landmark
4.05	JPMCB	100 Corporate Lakes
4.06	JPMCB	Design Road
4.07	JPMCB	2055 Global Way
4.08	JPMCB	Sabre Street
4.09	JPMCB	2205 Global Way
4.10	JPMCB	1280 Corporate Lakes
4.11	JPMCB	11 Boulden Circle
4.12	JPMCB	1300 Corporate Lakes
4.13	JPMCB	7 Boulden Circle
4.14	JPMCB	2 Boulden Circle
5	GACC	AHIP Northeast Portfolio I	4.53000	0.01540	4.51460	Actual/360	279,658.17	3,355,898.04	06/22/17	08/06/17	07/06/22	08/06/22	117	360	60
5.01	GACC	Hilton Garden Inn - Baltimore White Marsh
5.02	GACC	Homewood Suites - Allentown West Fogelsville
5.03	GACC	Courtyard by Marriott - Wall at Monmouth Shores
5.04	GACC	SpringHill Suites - Arundel Mills BWI Airport
5.05	GACC	Homewood Suites - Dover Rockaway
6	JPMCB	First Stamford Place	4.08780	0.01230	4.07550	Actual/360	189,268.93	2,271,227.10	06/05/17	08/01/17			117	0	120
7	JPMCB	521-523 East 72nd Street	3.95000	0.01540	3.93460	Actual/360	166,869.21	2,002,430.56	07/06/17	09/01/17			118	0	120
8	JPMCB	Gateway Net Lease Portfolio	3.56283	0.01230	3.55053	Actual/360	150,513.07	1,806,156.88	05/19/17	07/05/17			80	0	84
8.01	JPMCB	BAE Facility
8.02	JPMCB	FedEx Ground (Stratford)
8.03	JPMCB	FedEx (Baltimore)
8.04	JPMCB	Harman Becker
8.05	JPMCB	GE Aviation (Lafayette)
8.06	JPMCB	GoDaddy
8.07	JPMCB	Carrier
8.08	JPMCB	Emerus
8.09	JPMCB	Cardinal Health
8.10	JPMCB	Tyco Electronics
8.11	JPMCB	FCA/Caterpillar
8.12	JPMCB	FedEx Ground (Staunton)
8.13	JPMCB	Quad Packaging (Proteus) - Franklin Business Park
8.14	JPMCB	Quad Packaging (Transpak) - Franklin Business Park
8.15	JPMCB	T-Mobile Call Center
8.16	JPMCB	Sikorsky Aircraft R&D Facility
8.17	JPMCB	Vatterott College
8.18	JPMCB	Comcast
8.19	JPMCB	Alfa Laval Plant
8.20	JPMCB	LKQ (New Braunfels)
8.21	JPMCB	Hitachi
8.22	JPMCB	Cameron International
8.23	JPMCB	Alliance Data Systems Office
8.24	JPMCB	Synchrony Financial
8.25	JPMCB	Baxalta (Barry Pointe)
8.26	JPMCB	Baxalta (Casselberry)
8.27	JPMCB	Baxalta (Mounds View)
8.28	JPMCB	Baxalta (Grand Rapids)
8.29	JPMCB	Gerdau
8.30	JPMCB	Baxalta (Wausau)
8.31	JPMCB	Baxalta (Springfield)
8.32	JPMCB	LKQ (Salisbury)
8.33	JPMCB	Baxalta (Ankeny)
8.34	JPMCB	H&E Equipment Services (San Antonio)
8.35	JPMCB	H&E Equipment Services (New Orleans)
8.36	JPMCB	GE Aviation (Pompano)
8.37	JPMCB	Saint-Gobain Warehouse
8.38	JPMCB	H&E Equipment Services (Columbia)
8.39	JPMCB	H&E Equipment Services (Yukon)
8.40	JPMCB	LKQ (Toledo)
8.41	JPMCB	H&E Equipment Services (Greer)
9	JPMCB	Starwood Capital Group Hotel Portfolio	4.48600	0.01230	4.47370	Actual/360	177,450.25	2,129,402.95	05/24/17	07/01/17			116	0	120
9.01	JPMCB	Larkspur Landing Sunnyvale
9.02	JPMCB	Larkspur Landing Milpitas
9.03	JPMCB	Larkspur Landing Campbell
9.04	JPMCB	Larkspur Landing San Francisco

A-1-7

ANNEX A-1

					Net
			Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.	Rem.
Loan #	Seller⁽¹⁾	Property Name	Rate %⁽⁸⁾	Fee %⁽⁸⁾	Rate %⁽⁸⁾	Accrual Type	Service ($)^(9)(10)	Service ($)⁽¹⁰⁾	Note Date	Payment Date⁽¹¹⁾	Last IO Payment	First P&I Payment	Term⁽¹¹⁾	Amort	I/O Period⁽¹¹⁾
9.05	JPMCB	Larkspur Landing Pleasanton
9.06	JPMCB	Larkspur Landing Bellevue
9.07	JPMCB	Larkspur Landing Sacramento
9.08	JPMCB	Hampton Inn Ann Arbor North
9.09	JPMCB	Larkspur Landing Hillsboro
9.10	JPMCB	Larkspur Landing Renton
9.11	JPMCB	Holiday Inn Arlington Northeast Rangers Ballpark
9.12	JPMCB	Residence Inn Toledo Maumee
9.13	JPMCB	Residence Inn Williamsburg
9.14	JPMCB	Hampton Inn Suites Waco South
9.15	JPMCB	Holiday Inn Louisville Airport Fair Expo
9.16	JPMCB	Courtyard Tyler
9.17	JPMCB	Hilton Garden Inn Edison Raritan Center
9.18	JPMCB	Hilton Garden Inn St Paul Oakdale
9.19	JPMCB	Residence Inn Grand Rapids West
9.20	JPMCB	Peoria, AZ Residence Inn
9.21	JPMCB	Hampton Inn Suites Bloomington Normal
9.22	JPMCB	Courtyard Chico
9.23	JPMCB	Hampton Inn Suites Kokomo
9.24	JPMCB	Hampton Inn Suites South Bend
9.25	JPMCB	Courtyard Wichita Falls
9.26	JPMCB	Hampton Inn Morehead
9.27	JPMCB	Residence Inn Chico
9.28	JPMCB	Courtyard Lufkin
9.29	JPMCB	Hampton Inn Carlisle
9.30	JPMCB	Springhill Suites Williamsburg
9.31	JPMCB	Fairfield Inn Bloomington
9.32	JPMCB	Waco Residence Inn
9.33	JPMCB	Holiday Inn Express Fishers
9.34	JPMCB	Larkspur Landing Folsom
9.35	JPMCB	Springhill Suites Chicago Naperville Warrenville
9.36	JPMCB	Holiday Inn Express & Suites Paris
9.37	JPMCB	Toledo Homewood Suites
9.38	JPMCB	Grand Rapids Homewood Suites
9.39	JPMCB	Cheyenne Fairfield Inn and Suites
9.40	JPMCB	Fairfield Inn Laurel
9.41	JPMCB	Courtyard Akron Stow
9.42	JPMCB	Larkspur Landing Roseville
9.43	JPMCB	Towneplace Suites Bloomington
9.44	JPMCB	Hampton Inn Danville
9.45	JPMCB	Holiday Inn Norwich
9.46	JPMCB	Hampton Inn Suites Longview North
9.47	JPMCB	Springhill Suites Peoria Westlake
9.48	JPMCB	Hampton Inn Suites Buda
9.49	JPMCB	Shawnee Hampton Inn
9.50	JPMCB	Racine Fairfield Inn
9.51	JPMCB	Hampton Inn Selinsgrove Shamokin Dam
9.52	JPMCB	Holiday Inn Express & Suites Terrell
9.53	JPMCB	Westchase Homewood Suites
9.54	JPMCB	Holiday Inn Express & Suites Tyler South
9.55	JPMCB	Holiday Inn Express & Suites Huntsville
9.56	JPMCB	Hampton Inn Sweetwater
9.57	JPMCB	Comfort Suites Buda Austin South
9.58	JPMCB	Fairfield Inn & Suites Weatherford
9.59	JPMCB	Holiday Inn Express & Suites Altus
9.60	JPMCB	Comfort Inn & Suites Paris
9.61	JPMCB	Hampton Inn Suites Decatur
9.62	JPMCB	Holiday Inn Express & Suites Texarkana East
9.63	JPMCB	Mankato Fairfield Inn
9.64	JPMCB	Candlewood Suites Texarkana
9.65	JPMCB	Country Inn & Suites Houston Intercontinental Airport East
10	GACC	General Motors Building	3.43000	0.01105	3.41895	Actual/360	130,991.06	1,571,892.72	06/07/17	07/09/17			116	0	120
11	GACC	IRG Portfolio	4.66000	0.01390	4.64610	Actual/360	232,306.35	2,787,676.20	07/21/17	09/06/17			118	358	0
11.01	GACC	HBP Euclid
11.02	GACC	LMA Massillon & Building E
11.03	GACC	LMA Building D
11.04	GACC	NRR Commerce
11.05	GACC	Rockside Commerce
12	JPMCB	Villas at San Gabriel	4.88600	0.02540	4.86060	Actual/360	227,846.72	2,734,160.64	09/19/17	11/01/17	10/01/22	11/01/22	120	360	60
13	JPMCB	150 Blackstone River Road	4.90000	0.01540	4.88460	Actual/360	144,901.62	1,738,819.44	08/10/17	10/06/17			119	0	120
14	GACC	Sheraton DFW	4.57200	0.01540	4.55660	Actual/360	173,730.60	2,084,767.20	07/12/17	09/06/17			118	358	0
15	JPMCB	245 Park Avenue	3.66940	0.01105	3.65835	Actual/360	99,209.70	1,190,516.44	05/05/17	07/01/17			116	0	120
16	GACC	Walgreens Witkoff Portfolio	5.04000	0.01540	5.02460	Actual/360	172,566.05	2,070,792.60	09/08/17	10/08/17	09/08/23	10/08/23	119	360	72
16.01	GACC	Worcester
16.02	GACC	New Bedford
16.03	GACC	Staten Island
16.04	GACC	Windham
16.05	GACC	Yarmouth
16.06	GACC	Hampstead
16.07	GACC	Woodbury
17	GACC	Preston Plaza	4.14300	0.01540	4.12760	Actual/360	134,537.82	1,614,453.84	08/03/17	09/06/17	08/06/20	09/06/20	118	360	36
18	GACC	Capital Centers II & III	4.26400	0.01540	4.24860	Actual/360	133,045.16	1,596,541.92	07/11/17	09/06/17			118	358	0
18.01	GACC	Capital Center II
18.02	GACC	Capital Center III
19	GACC	Lightstone Portfolio	4.71000	0.01230	4.69770	Actual/360	129,809.76	1,557,717.12	07/14/17	09/06/17	08/06/20	09/06/20	118	360	36
19.01	GACC	Hampton Inn & Suites Ft. Myers Beach
19.02	GACC	aloft Rogers Bentonville
19.03	GACC	Residence Inn Baton Rouge Siegen Lane
19.04	GACC	Courtyard Baton Rouge Siegen Lane
19.05	GACC	TownePlace Suites New Orleans Metairie
19.06	GACC	Fairfield Inn & Suites Jonesboro
19.07	GACC	TownePlace Suites Fayetteville North Springdale
20	GACC	18301 Von Karman	3.61600	0.01540	3.60060	Actual/360	76,379.63	916,555.56	07/19/17	09/01/17			118	0	120
21	JPMCB	Fullerton Plaza	4.45000	0.04540	4.40460	Actual/360	78,956.60	947,479.17	09/06/17	11/01/17			60	0	60
22	JPMCB	Torre Plaza	3.86100	0.01980	3.84120	Actual/360	65,243.75	782,925.00	05/25/17	07/01/17			116	0	120

A-1-8

ANNEX A-1

					Net
			Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.	Rem.
Loan #	Seller⁽¹⁾	Property Name	Rate %⁽⁸⁾	Fee %⁽⁸⁾	Rate %⁽⁸⁾	Accrual Type	Service ($)^(9)(10)	Service ($)⁽¹⁰⁾	Note Date	Payment Date⁽¹¹⁾	Last IO Payment	First P&I Payment	Term⁽¹¹⁾	Amort	I/O Period⁽¹¹⁾
23	GACC	Covance Business Center	4.45000	0.01540	4.43460	Actual/360	79,850.22	958,202.64	09/08/17	11/06/17			120	330	0
24	GACC	Best Western Plus Truckee	4.50000	0.01540	4.48460	Actual/360	76,002.80	912,033.60	05/18/17	07/06/17			116	356	0
25	GACC	18401 Von Karman	3.61600	0.01540	3.60060	Actual/360	41,245.00	494,940.00	07/19/17	09/01/17			118	0	120
26	JPMCB	Staybridge Suites St. Petersburg	4.34000	0.05540	4.28460	Actual/360	66,254.97	795,059.64	06/29/17	08/01/17	07/01/20	08/01/20	81	360	36
27	JPMCB	Mural Lofts	5.04280	0.01540	5.02740	Actual/360	53,258.74	639,104.86	07/14/17	09/01/17			58	0	60
28	GACC	EIP Logistics Portfolio	5.30600	0.03230	5.27370	Actual/360	69,764.17	837,170.04	03/08/17	05/06/17	04/06/19	05/06/19	114	324	24
28.01	GACC	Mercury Paper, Inc.
28.02	GACC	Precision Park
29	GACC	Haggen Food & Pharmacy	4.52000	0.01540	4.50460	Actual/360	39,908.36	478,900.32	08/11/17	10/06/17			119	0	120
30	JPMCB	Home2 Suites Amarillo	5.35200	0.01540	5.33660	Actual/360	61,012.28	732,147.36	09/26/17	11/01/17			120	300	0
31	JPMCB	Hampton Inn & Suites Rome	4.50000	0.01540	4.48460	Actual/360	48,135.10	577,621.20	08/22/17	10/01/17			119	359	0
32	JPMCB	Preston Trail Atrium	4.72600	0.01540	4.71060	Actual/360	48,118.66	577,423.92	07/26/17	09/01/17			58	358	0
33	GACC	CVS New Orleans	4.70800	0.01540	4.69260	Actual/360	40,231.70	482,780.40	06/07/17	08/06/17	07/06/22	08/06/22	117	360	60
34	GACC	Bay Bridge Industrial Center	3.59700	0.01540	3.58160	Actual/360	22,793.49	273,521.88	07/31/17	09/06/17			118	0	120
35	JPMCB	Bank of America Building	5.15000	0.01540	5.13460	Actual/360	38,331.04	459,972.48	09/22/17	11/01/17			60	360	0
36	GACC	Wells Fargo Financial Center	4.55000	0.01540	4.53460	Actual/360	35,102.87	421,234.44	07/12/17	09/06/17			118	358	0
37	GACC	1250 Mockingbird	4.50000	0.01540	4.48460	Actual/360	30,401.12	364,813.44	09/01/17	10/06/17			119	359	0
38	JPMCB	The Grove at 43rd Apartments	5.25000	0.01540	5.23460	Actual/360	33,132.22	397,586.64	07/14/17	09/01/17			58	358	0
39	GACC	Brittmoore Industrial Park	4.49000	0.01540	4.47460	Actual/360	24,292.38	291,508.56	08/09/17	10/06/17			119	359	0
40	GACC	11th & Kissling	4.90000	0.01540	4.88460	Actual/360	25,209.52	302,514.24	05/25/17	07/06/17			116	356	0
41	GACC	PPHC Manufacturing Facility	4.55000	0.01580	4.53420	Actual/360	14,780.16	177,361.92	08/10/17	10/06/17	09/06/20	10/06/20	119	360	36

A-1-9

ANNEX A-1

				Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity
Loan #	Seller⁽¹⁾	Property Name	Seasoning⁽¹¹⁾	Due Date	(Late Payment)	(Default)	Maturity Date⁽¹²⁾	ARD Loan⁽¹²⁾	Mat Date⁽¹²⁾	Balance ($)⁽⁵⁾	LTV %⁽⁴⁾
1	GACC	Moffett Place Building 4	2	6	0	0	08/06/27	No		63,618,618	37.3%
2	GACC	U-Haul SAC Portfolios 14, 15, 17	1	6	0	0	09/06/27	Yes	09/06/37	49,082,234	43.1%
2.01	GACC	U-Haul of Medford								8,931,596
2.02	GACC	U-Haul Center of Salisbury								4,255,779
2.03	GACC	U-Haul Center North Rancho								4,103,457
2.04	GACC	U-Haul Lincoln Park								3,826,508
2.05	GACC	U-Haul of Inwood								3,369,543
2.06	GACC	U-Haul Ctr Albany								2,787,950
2.07	GACC	U-Haul Storage Black Rock								2,296,366
2.08	GACC	U-Haul Center of Rockville								2,003,262
2.09	GACC	U-Haul Storage Ivar Avenue								1,899,406
2.10	GACC	U-Haul Center of Round Rock								1,767,856
2.11	GACC	U-Haul Storage Glendora								1,740,161
2.12	GACC	U-Haul Center Texas Avenue								1,728,622
2.13	GACC	U-Haul Storage Tarrant Road								1,470,136
2.14	GACC	U-Haul Storage Hulen								1,352,432
2.15	GACC	U-Haul Ctr Beaumont								1,232,422
2.16	GACC	U-Haul Storage Waxahachie								1,218,574
2.17	GACC	U-Haul Center of Olathe								1,163,184
2.18	GACC	U-Haul Kings Highway								874,696
2.19	GACC	U-Haul Storage I-30								842,386
2.20	GACC	U-Haul Storage Laurelwood								840,078
2.21	GACC	U-Haul Ctr Downtown								699,296
2.22	GACC	U-Haul Storage Business Avenue								678,524
3	JPMCB	Station Place III	0	1	5	5	11/01/27	No		64,000,000	47.6%
4	JPMCB	Treeview Industrial Portfolio	2	1	5	5	08/01/27	No		60,000,000	64.5%
4.01	JPMCB	Eastgate								9,743,378
4.02	JPMCB	1405 Worldwide								8,116,901
4.03	JPMCB	1200 Worldwide								7,807,094
4.04	JPMCB	Landmark								6,815,717
4.05	JPMCB	100 Corporate Lakes								4,492,177
4.06	JPMCB	Design Road								3,950,018
4.07	JPMCB	2055 Global Way								3,438,839
4.08	JPMCB	Sabre Street								3,259,152
4.09	JPMCB	2205 Global Way								3,098,053
4.10	JPMCB	1280 Corporate Lakes								2,478,443
4.11	JPMCB	11 Boulden Circle								2,416,482
4.12	JPMCB	1300 Corporate Lakes								2,168,638
4.13	JPMCB	7 Boulden Circle								1,130,789
4.14	JPMCB	2 Boulden Circle								1,084,319
5	GACC	AHIP Northeast Portfolio I	3	6	0	0	07/06/27	No		50,355,462	51.4%
5.01	GACC	Hilton Garden Inn - Baltimore White Marsh								14,416,281
5.02	GACC	Homewood Suites - Allentown West Fogelsville								9,746,219
5.03	GACC	Courtyard by Marriott - Wall at Monmouth Shores								9,543,173
5.04	GACC	SpringHill Suites - Arundel Mills BWI Airport								9,340,126
5.05	GACC	Homewood Suites - Dover Rockaway								7,309,664
6	JPMCB	First Stamford Place	3	1	5	0	07/01/27	No		54,800,000	57.5%
7	JPMCB	521-523 East 72nd Street	2	1	1	0	08/01/27	No		50,000,000	59.0%
8	JPMCB	Gateway Net Lease Portfolio	4	5	0	0	06/05/24	No		50,000,000	45.0%
8.01	JPMCB	BAE Facility								4,164,436
8.02	JPMCB	FedEx Ground (Stratford)								4,011,472
8.03	JPMCB	FedEx (Baltimore)								3,693,117
8.04	JPMCB	Harman Becker								2,941,683
8.05	JPMCB	GE Aviation (Lafayette)								2,802,103
8.06	JPMCB	GoDaddy								2,483,748
8.07	JPMCB	Carrier								2,451,243
8.08	JPMCB	Emerus								1,993,308
8.09	JPMCB	Cardinal Health								1,938,815
8.10	JPMCB	Tyco Electronics								1,919,694
8.11	JPMCB	FCA/Caterpillar								1,808,795
8.12	JPMCB	FedEx Ground (Staunton)								1,521,989
8.13	JPMCB	Quad Packaging (Proteus) - Franklin Business Park								1,273,423
8.14	JPMCB	Quad Packaging (Transpak) - Franklin Business Park								1,260,994
8.15	JPMCB	T-Mobile Call Center								1,176,864
8.16	JPMCB	Sikorsky Aircraft R&D Facility								1,139,579
8.17	JPMCB	Vatterott College								1,057,361
8.18	JPMCB	Comcast								948,375
8.19	JPMCB	Alfa Laval Plant								865,201
8.20	JPMCB	LKQ (New Braunfels)								853,728
8.21	JPMCB	Hitachi								815,488
8.22	JPMCB	Cameron International								775,335
8.23	JPMCB	Alliance Data Systems Office								735,182
8.24	JPMCB	Synchrony Financial								684,512
8.25	JPMCB	Baxalta (Barry Pointe)								524,857
8.26	JPMCB	Baxalta (Casselberry)								500,000
8.27	JPMCB	Baxalta (Mounds View)								472,275
8.28	JPMCB	Baxalta (Grand Rapids)								471,319
8.29	JPMCB	Gerdau								471,319
8.30	JPMCB	Baxalta (Wausau)								458,891
8.31	JPMCB	Baxalta (Springfield)								445,507
8.32	JPMCB	LKQ (Salisbury)								445,507
8.33	JPMCB	Baxalta (Ankeny)								420,650
8.34	JPMCB	H&E Equipment Services (San Antonio)								369,025
8.35	JPMCB	H&E Equipment Services (New Orleans)								347,036
8.36	JPMCB	GE Aviation (Pompano)								325,048
8.37	JPMCB	Saint-Gobain Warehouse								292,543
8.38	JPMCB	H&E Equipment Services (Columbia)								289,675
8.39	JPMCB	H&E Equipment Services (Yukon)								285,851
8.40	JPMCB	LKQ (Toledo)								284,895
8.41	JPMCB	H&E Equipment Services (Greer)								279,159
9	JPMCB	Starwood Capital Group Hotel Portfolio	4	1	0	0	06/01/27	No		46,817,500	60.4%
9.01	JPMCB	Larkspur Landing Sunnyvale								2,762,973
9.02	JPMCB	Larkspur Landing Milpitas								2,328,110
9.03	JPMCB	Larkspur Landing Campbell								2,047,040
9.04	JPMCB	Larkspur Landing San Francisco								1,686,421

A-1-10

ANNEX A-1

				Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity
Loan #	Seller⁽¹⁾	Property Name	Seasoning⁽¹¹⁾	Due Date	(Late Payment)	(Default)	Maturity Date⁽¹²⁾	ARD Loan⁽¹²⁾	Mat Date⁽¹²⁾	Balance ($)⁽⁵⁾	LTV %⁽⁴⁾
9.05	JPMCB	Larkspur Landing Pleasanton								1,649,299
9.06	JPMCB	Larkspur Landing Bellevue								1,468,990
9.07	JPMCB	Larkspur Landing Sacramento								1,097,765
9.08	JPMCB	Hampton Inn Ann Arbor North								1,071,249
9.09	JPMCB	Larkspur Landing Hillsboro								1,071,249
9.10	JPMCB	Larkspur Landing Renton								1,060,642
9.11	JPMCB	Holiday Inn Arlington Northeast Rangers Ballpark								1,018,217
9.12	JPMCB	Residence Inn Toledo Maumee								1,007,610
9.13	JPMCB	Residence Inn Williamsburg								965,185
9.14	JPMCB	Hampton Inn Suites Waco South								890,940
9.15	JPMCB	Holiday Inn Louisville Airport Fair Expo								875,030
9.16	JPMCB	Courtyard Tyler								859,120
9.17	JPMCB	Hilton Garden Inn Edison Raritan Center								859,120
9.18	JPMCB	Hilton Garden Inn St Paul Oakdale								848,514
9.19	JPMCB	Residence Inn Grand Rapids West								837,907
9.20	JPMCB	Peoria, AZ Residence Inn								832,604
9.21	JPMCB	Hampton Inn Suites Bloomington Normal								827,301
9.22	JPMCB	Courtyard Chico								811,391
9.23	JPMCB	Hampton Inn Suites Kokomo								784,875
9.24	JPMCB	Hampton Inn Suites South Bend								784,875
9.25	JPMCB	Courtyard Wichita Falls								747,753
9.26	JPMCB	Hampton Inn Morehead								726,540
9.27	JPMCB	Residence Inn Chico								705,327
9.28	JPMCB	Courtyard Lufkin								673,508
9.29	JPMCB	Hampton Inn Carlisle								668,205
9.30	JPMCB	Springhill Suites Williamsburg								668,205
9.31	JPMCB	Fairfield Inn Bloomington								662,901
9.32	JPMCB	Waco Residence Inn								646,992
9.33	JPMCB	Holiday Inn Express Fishers								604,566
9.34	JPMCB	Larkspur Landing Folsom								588,656
9.35	JPMCB	Springhill Suites Chicago Naperville Warrenville								556,837
9.36	JPMCB	Holiday Inn Express & Suites Paris								551,534
9.37	JPMCB	Toledo Homewood Suites								551,534
9.38	JPMCB	Grand Rapids Homewood Suites								535,624
9.39	JPMCB	Cheyenne Fairfield Inn and Suites								498,502
9.40	JPMCB	Fairfield Inn Laurel								498,502
9.41	JPMCB	Courtyard Akron Stow								487,895
9.42	JPMCB	Larkspur Landing Roseville								461,379
9.43	JPMCB	Towneplace Suites Bloomington								461,379
9.44	JPMCB	Hampton Inn Danville								456,076
9.45	JPMCB	Holiday Inn Norwich								450,773
9.46	JPMCB	Hampton Inn Suites Longview North								445,470
9.47	JPMCB	Springhill Suites Peoria Westlake								445,470
9.48	JPMCB	Hampton Inn Suites Buda								440,167
9.49	JPMCB	Shawnee Hampton Inn								440,167
9.50	JPMCB	Racine Fairfield Inn								429,560
9.51	JPMCB	Hampton Inn Selinsgrove Shamokin Dam								418,954
9.52	JPMCB	Holiday Inn Express & Suites Terrell								397,741
9.53	JPMCB	Westchase Homewood Suites								384,971
9.54	JPMCB	Holiday Inn Express & Suites Tyler South								381,831
9.55	JPMCB	Holiday Inn Express & Suites Huntsville								365,922
9.56	JPMCB	Hampton Inn Sweetwater								334,102
9.57	JPMCB	Comfort Suites Buda Austin South								281,070
9.58	JPMCB	Fairfield Inn & Suites Weatherford								265,161
9.59	JPMCB	Holiday Inn Express & Suites Altus								214,867
9.60	JPMCB	Comfort Inn & Suites Paris								190,916
9.61	JPMCB	Hampton Inn Suites Decatur								182,693
9.62	JPMCB	Holiday Inn Express & Suites Texarkana East								169,181
9.63	JPMCB	Mankato Fairfield Inn								151,608
9.64	JPMCB	Candlewood Suites Texarkana								117,216
9.65	JPMCB	Country Inn & Suites Houston Intercontinental Airport East								111,319
10	GACC	General Motors Building	4	9	0	0	06/09/27	No		45,200,000	30.6%
11	GACC	IRG Portfolio	2	6	0	0	08/06/27	No		36,578,893	56.1%
11.01	GACC	HBP Euclid								12,349,731
11.02	GACC	LMA Massillon & Building E								9,127,305
11.03	GACC	LMA Building D								7,768,660
11.04	GACC	NRR Commerce								4,041,097
11.05	GACC	Rockside Commerce								3,292,100
12	JPMCB	Villas at San Gabriel	0	1	0	0	10/01/27	No		39,587,787	61.2%
13	JPMCB	150 Blackstone River Road	1	6	0	5 (Once per year)	09/06/27	No		35,000,000	58.3%
14	GACC	Sheraton DFW	2	6	0	0	08/06/27	No		27,554,896	59.9%
15	JPMCB	245 Park Avenue	4	1	0	0	06/01/27	No		32,000,000	48.9%
16	GACC	Walgreens Witkoff Portfolio	1	8	0	0	09/08/27	Yes	09/08/31	30,076,051	73.6%
16.01	GACC	Worcester								5,550,621
16.02	GACC	New Bedford								4,572,538
16.03	GACC	Staten Island								4,450,277
16.04	GACC	Windham								4,107,948
16.05	GACC	Yarmouth								4,034,592
16.06	GACC	Hampstead								3,692,263
16.07	GACC	Woodbury								3,667,811
17	GACC	Preston Plaza	2	6	0	0	08/06/27	No		24,041,632	57.5%
18	GACC	Capital Centers II & III	2	6	0	0	08/06/27	No		21,649,498	55.3%
18.01	GACC	Capital Center II								12,230,851
18.02	GACC	Capital Center III								9,418,648
19	GACC	Lightstone Portfolio	2	6	0	0	08/06/27	No		21,986,468	54.2%
19.01	GACC	Hampton Inn & Suites Ft. Myers Beach								3,542,866
19.02	GACC	aloft Rogers Bentonville								3,542,866
19.03	GACC	Residence Inn Baton Rouge Siegen Lane								3,438,684
19.04	GACC	Courtyard Baton Rouge Siegen Lane								3,334,502
19.05	GACC	TownePlace Suites New Orleans Metairie								3,021,955
19.06	GACC	Fairfield Inn & Suites Jonesboro								2,709,071
19.07	GACC	TownePlace Suites Fayetteville North Springdale								2,396,525
20	GACC	18301 Von Karman	2	1	0	5	08/01/27	No		25,000,000	29.0%
21	JPMCB	Fullerton Plaza	0	1	0	5 (Once per year)	10/01/22	No		21,000,000	54.4%
22	JPMCB	Torre Plaza	4	1	0	0	06/01/27	No		20,000,000	66.5%

A-1-11

ANNEX A-1

				Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity
Loan #	Seller⁽¹⁾	Property Name	Seasoning⁽¹¹⁾	Due Date	(Late Payment)	(Default)	Maturity Date⁽¹²⁾	ARD Loan⁽¹²⁾	Mat Date⁽¹²⁾	Balance ($)⁽⁵⁾	LTV %⁽⁴⁾
23	GACC	Covance Business Center	0	6	0	0	10/06/27	No		11,746,387	56.5%
24	GACC	Best Western Plus Truckee	4	6	0	0	06/06/27	No		12,126,821	52.5%
25	GACC	18401 Von Karman	2	1	0	5	08/01/27	No		13,500,000	33.1%
26	JPMCB	Staybridge Suites St. Petersburg	3	1	0	0	07/01/24	No		12,415,773	60.6%
27	JPMCB	Mural Lofts	2	1	0	0	08/01/22	No		12,500,000	58.7%
28	GACC	EIP Logistics Portfolio	6	6	0	0	04/06/27	No		10,094,682	59.6%
28.01	GACC	Mercury Paper, Inc.								5,909,082
28.02	GACC	Precision Park								4,185,600
29	GACC	Haggen Food & Pharmacy	1	6	0	0	09/06/27	No		10,450,000	63.3%
30	JPMCB	Home2 Suites Amarillo	0	1	0	0	10/01/27	No		7,632,031	49.2%
31	JPMCB	Hampton Inn & Suites Rome	1	1	0	0	09/01/27	No		7,679,686	52.6%
32	JPMCB	Preston Trail Atrium	2	1	0	0	08/01/22	No		8,494,873	57.0%
33	GACC	CVS New Orleans	3	6	0	0	07/06/27	No		7,115,594	62.4%
34	GACC	Bay Bridge Industrial Center	2	6	0	0	08/06/27	No		7,500,000	36.3%
35	JPMCB	Bank of America Building	0	1	0	0	10/01/22	No		6,488,656	60.6%
36	GACC	Wells Fargo Financial Center	2	6	0	0	08/06/27	No		5,577,699	58.7%
37	GACC	1250 Mockingbird	1	6	0	0	09/06/27	No		4,850,327	50.0%
38	JPMCB	The Grove at 43rd Apartments	2	1	0	0	08/01/22	No		5,554,090	64.6%
39	GACC	Brittmoore Industrial Park	1	6	0	0	09/06/27	No		3,878,929	58.8%
40	GACC	11th & Kissling	4	6	0	0	06/06/27	No		3,892,255	38.5%
41	GACC	PPHC Manufacturing Facility	1	6	0	0	09/06/27	Yes	09/06/35	2,541,060	55.8%

A-1-12

ANNEX A-1

				HISTORICAL FINANCIALS⁽¹⁴⁾

			Prepayment	2014	2014	2014	2015	2015	2015	2016	2016	2016	Most Recent
Loan #	Seller⁽¹⁾	Property Name	Provision (Payments)^(11)(13)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)
1	GACC	Moffett Place Building 4	L(26),Def(87),O(7)
2	GACC	U-Haul SAC Portfolios 14, 15, 17	L(25),Def(91),O(4)	16,666,800	5,220,009	11,446,791	17,723,792	5,285,273	12,438,519	18,647,183	5,406,647	13,240,536	18,742,353
2.01	GACC	U-Haul of Medford
2.02	GACC	U-Haul Center of Salisbury
2.03	GACC	U-Haul Center North Rancho
2.04	GACC	U-Haul Lincoln Park
2.05	GACC	U-Haul of Inwood
2.06	GACC	U-Haul Ctr Albany
2.07	GACC	U-Haul Storage Black Rock
2.08	GACC	U-Haul Center of Rockville
2.09	GACC	U-Haul Storage Ivar Avenue
2.10	GACC	U-Haul Center of Round Rock
2.11	GACC	U-Haul Storage Glendora
2.12	GACC	U-Haul Center Texas Avenue
2.13	GACC	U-Haul Storage Tarrant Road
2.14	GACC	U-Haul Storage Hulen
2.15	GACC	U-Haul Ctr Beaumont
2.16	GACC	U-Haul Storage Waxahachie
2.17	GACC	U-Haul Center of Olathe
2.18	GACC	U-Haul Kings Highway
2.19	GACC	U-Haul Storage I-30
2.20	GACC	U-Haul Storage Laurelwood
2.21	GACC	U-Haul Ctr Downtown
2.22	GACC	U-Haul Storage Business Avenue
3	JPMCB	Station Place III	L(24),Def(1),DeforGrtr1%orYM(92),O(4)	32,530,019	11,361,302	21,168,717	34,131,273	12,060,025	22,071,248	34,493,689	12,164,603	22,329,086	35,079,513
4	JPMCB	Treeview Industrial Portfolio	L(26),Def(90),O(4)	12,894,974	3,433,457	9,461,517	13,547,158	3,526,180	10,020,978	14,429,983	3,640,239	10,789,744	14,201,326
4.01	JPMCB	Eastgate		2,214,256	392,144	1,822,112	2,039,167	480,350	1,558,817	2,199,962	517,961	1,682,001	2,224,915
4.02	JPMCB	1405 Worldwide		1,895,954	426,261	1,469,693	1,926,391	440,471	1,485,920	2,067,384	418,106	1,649,278	2,036,400
4.03	JPMCB	1200 Worldwide		1,779,141	408,092	1,371,049	1,826,262	393,520	1,432,742	1,727,908	376,564	1,351,344	1,710,781
4.04	JPMCB	Landmark		1,411,090	400,046	1,011,044	1,774,946	409,774	1,365,172	1,823,596	474,030	1,349,566	1,840,310
4.05	JPMCB	100 Corporate Lakes		1,183,149	247,912	935,237	1,198,884	232,189	966,695	1,184,513	249,904	934,609	1,215,177
4.06	JPMCB	Design Road		770,463	173,189	597,274	853,987	258,081	595,906	841,526	259,980	581,546	762,457
4.07	JPMCB	2055 Global Way		527,740	181,605	346,135	688,752	209,971	478,781	922,062	202,764	719,298	861,334
4.08	JPMCB	Sabre Street		619,480	266,318	353,162	600,057	162,410	437,647	678,562	168,766	509,796	686,137
4.09	JPMCB	2205 Global Way		910,564	196,730	713,834	916,536	196,223	720,313	854,900	211,849	643,051	861,653
4.10	JPMCB	1280 Corporate Lakes		332,359	127,652	204,707	375,575	113,414	262,161	372,517	163,737	208,780	349,376
4.11	JPMCB	11 Boulden Circle		796,350	208,646	587,704	768,826	225,284	543,542	866,105	166,452	699,653	843,657
4.12	JPMCB	1300 Corporate Lakes		0	104,275	-104,275	170,985	101,442	69,543	352,820	195,279	157,541	303,187
4.13	JPMCB	7 Boulden Circle		32,400	160,367	-127,967	12,774	170,666	-157,892	117,932	113,083	4,849	77,941
4.14	JPMCB	2 Boulden Circle		422,028	140,220	281,808	394,016	132,385	261,631	420,196	121,764	298,432	428,001
5	GACC	AHIP Northeast Portfolio I	L(27),Def(89),O(4)	23,214,021	14,904,204	8,309,817	25,152,598	15,575,629	9,576,969	26,482,713	16,070,837	10,411,876	26,397,207
5.01	GACC	Hilton Garden Inn - Baltimore White Marsh		6,489,305	4,539,955	1,949,350	7,351,051	4,768,631	2,582,420	7,744,783	4,745,652	2,999,131	7,679,911
5.02	GACC	Homewood Suites - Allentown West Fogelsville		4,115,232	2,464,104	1,651,128	4,448,769	2,599,909	1,848,860	4,804,471	2,748,708	2,055,763	4,789,228
5.03	GACC	Courtyard by Marriott - Wall at Monmouth Shores		4,133,568	2,583,120	1,550,448	4,525,569	2,720,516	1,805,053	4,818,338	2,933,888	1,884,450	4,789,159
5.04	GACC	SpringHill Suites - Arundel Mills BWI Airport		4,664,461	2,845,884	1,818,577	4,869,945	2,828,410	2,041,535	4,897,407	2,915,050	1,982,357	4,844,284
5.05	GACC	Homewood Suites - Dover Rockaway		3,811,455	2,471,141	1,340,314	3,957,264	2,658,163	1,299,101	4,217,714	2,727,539	1,490,175	4,294,625
6	JPMCB	First Stamford Place	L(27),Def(89),O(4)	31,960,702	13,963,230	17,997,472	33,529,688	14,178,960	19,350,728	35,445,624	14,004,568	21,441,056	34,549,458
7	JPMCB	521-523 East 72nd Street	L(26),Def(88),O(6)	9,502,456	3,289,250	6,213,206	9,228,677	3,434,856	5,793,821	9,358,583	3,495,553	5,863,030	9,378,321
8	JPMCB	Gateway Net Lease Portfolio	L(24),Grtr1%orYM(4),DeforGrtr1%orYM(52),O(4)
8.01	JPMCB	BAE Facility
8.02	JPMCB	FedEx Ground (Stratford)
8.03	JPMCB	FedEx (Baltimore)
8.04	JPMCB	Harman Becker
8.05	JPMCB	GE Aviation (Lafayette)
8.06	JPMCB	GoDaddy
8.07	JPMCB	Carrier
8.08	JPMCB	Emerus
8.09	JPMCB	Cardinal Health
8.10	JPMCB	Tyco Electronics
8.11	JPMCB	FCA/Caterpillar
8.12	JPMCB	FedEx Ground (Staunton)
8.13	JPMCB	Quad Packaging (Proteus) - Franklin Business Park
8.14	JPMCB	Quad Packaging (Transpak) - Franklin Business Park
8.15	JPMCB	T-Mobile Call Center
8.16	JPMCB	Sikorsky Aircraft R&D Facility
8.17	JPMCB	Vatterott College
8.18	JPMCB	Comcast
8.19	JPMCB	Alfa Laval Plant
8.20	JPMCB	LKQ (New Braunfels)
8.21	JPMCB	Hitachi
8.22	JPMCB	Cameron International
8.23	JPMCB	Alliance Data Systems Office
8.24	JPMCB	Synchrony Financial
8.25	JPMCB	Baxalta (Barry Pointe)
8.26	JPMCB	Baxalta (Casselberry)
8.27	JPMCB	Baxalta (Mounds View)
8.28	JPMCB	Baxalta (Grand Rapids)
8.29	JPMCB	Gerdau
8.30	JPMCB	Baxalta (Wausau)
8.31	JPMCB	Baxalta (Springfield)
8.32	JPMCB	LKQ (Salisbury)
8.33	JPMCB	Baxalta (Ankeny)
8.34	JPMCB	H&E Equipment Services (San Antonio)
8.35	JPMCB	H&E Equipment Services (New Orleans)
8.36	JPMCB	GE Aviation (Pompano)
8.37	JPMCB	Saint-Gobain Warehouse
8.38	JPMCB	H&E Equipment Services (Columbia)
8.39	JPMCB	H&E Equipment Services (Yukon)
8.40	JPMCB	LKQ (Toledo)
8.41	JPMCB	H&E Equipment Services (Greer)
9	JPMCB	Starwood Capital Group Hotel Portfolio	L(12),Grtr1%orYM(105),O(3)	199,508,945	130,957,182	68,551,763	210,181,276	136,174,637	74,006,639	214,236,030	139,766,633	74,469,397	212,650,616
9.01	JPMCB	Larkspur Landing Sunnyvale		6,608,753	3,073,832	3,534,921	7,402,221	3,043,842	4,358,379	7,817,367	3,196,232	4,621,136	7,774,225
9.02	JPMCB	Larkspur Landing Milpitas		5,504,663	2,690,698	2,813,965	6,284,848	2,765,694	3,519,154	6,748,863	2,919,223	3,829,640	6,764,028
9.03	JPMCB	Larkspur Landing Campbell		5,133,573	2,668,455	2,465,118	5,892,933	2,614,126	3,278,807	6,251,271	2,837,671	3,413,600	6,059,570
9.04	JPMCB	Larkspur Landing San Francisco		5,192,191	2,909,101	2,283,090	5,806,373	3,043,071	2,763,303	5,905,601	3,162,141	2,743,461	5,697,514

A-1-13

ANNEX A-1

				HISTORICAL FINANCIALS⁽¹⁴⁾

			Prepayment	2014	2014	2014	2015	2015	2015	2016	2016	2016	Most Recent
Loan #	Seller⁽¹⁾	Property Name	Provision (Payments)^(11)(13)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)
9.05	JPMCB	Larkspur Landing Pleasanton		4,117,383	2,453,217	1,664,166	4,880,674	2,567,319	2,313,355	5,319,602	2,764,545	2,555,057	5,193,352
9.06	JPMCB	Larkspur Landing Bellevue		4,273,587	2,480,220	1,793,367	4,615,653	2,539,918	2,075,735	4,726,484	2,501,374	2,225,110	4,692,425
9.07	JPMCB	Larkspur Landing Sacramento		3,984,358	2,294,927	1,689,431	4,176,563	2,318,331	1,858,232	4,200,451	2,369,171	1,831,280	4,214,257
9.08	JPMCB	Hampton Inn Ann Arbor North		4,700,775	2,808,878	1,891,897	4,678,954	2,774,233	1,904,721	4,956,425	2,996,409	1,960,016	4,826,301
9.09	JPMCB	Larkspur Landing Hillsboro		3,448,822	1,914,290	1,534,532	3,915,128	2,027,124	1,888,005	4,016,848	2,189,946	1,826,902	3,941,272
9.10	JPMCB	Larkspur Landing Renton		3,999,841	2,413,164	1,586,677	4,324,596	2,570,888	1,753,708	4,349,218	2,659,463	1,689,754	4,423,020
9.11	JPMCB	Holiday Inn Arlington Northeast Rangers Ballpark		4,874,914	3,718,834	1,156,080	5,424,474	3,999,092	1,425,382	5,505,741	3,984,588	1,521,153	5,568,856
9.12	JPMCB	Residence Inn Toledo Maumee		4,003,862	2,564,200	1,439,662	3,874,115	2,579,170	1,294,945	3,998,051	2,569,850	1,428,201	4,066,425
9.13	JPMCB	Residence Inn Williamsburg		3,581,095	2,275,698	1,305,397	3,685,293	2,398,382	1,286,911	4,098,296	2,645,877	1,452,419	3,955,706
9.14	JPMCB	Hampton Inn Suites Waco South		4,009,619	2,643,304	1,366,315	4,247,264	2,754,599	1,492,665	4,293,352	2,832,923	1,460,429	4,293,844
9.15	JPMCB	Holiday Inn Louisville Airport Fair Expo		3,717,449	2,440,750	1,276,699	4,124,662	2,659,301	1,465,361	4,308,290	2,810,936	1,497,354	4,185,314
9.16	JPMCB	Courtyard Tyler		4,244,716	2,365,038	1,879,678	3,919,126	2,220,154	1,698,972	3,429,564	2,089,629	1,339,935	3,341,364
9.17	JPMCB	Hilton Garden Inn Edison Raritan Center		4,655,669	4,086,111	569,558	5,493,273	4,439,380	1,053,893	5,761,789	4,454,017	1,307,772	5,848,958
9.18	JPMCB	Hilton Garden Inn St Paul Oakdale		4,485,815	3,001,859	1,483,956	4,711,861	3,108,429	1,603,432	4,983,720	3,192,469	1,791,252	4,891,094
9.19	JPMCB	Residence Inn Grand Rapids West		2,956,313	1,855,403	1,100,910	3,062,200	1,923,049	1,139,151	3,310,952	2,018,261	1,292,691	3,115,120
9.20	JPMCB	Peoria, AZ Residence Inn		2,997,859	1,957,633	1,040,225	3,187,787	2,012,469	1,175,318	3,292,301	2,053,732	1,238,569	3,248,248
9.21	JPMCB	Hampton Inn Suites Bloomington Normal		3,843,366	2,312,487	1,530,879	4,022,171	2,458,126	1,564,044	3,759,689	2,340,772	1,418,917	3,738,690
9.22	JPMCB	Courtyard Chico		3,125,974	1,950,325	1,175,650	3,178,650	2,087,242	1,091,408	3,812,434	2,381,258	1,431,176	3,850,184
9.23	JPMCB	Hampton Inn Suites Kokomo		3,425,666	2,271,260	1,154,406	3,524,349	2,357,841	1,166,508	3,744,550	2,431,095	1,313,454	3,680,915
9.24	JPMCB	Hampton Inn Suites South Bend		3,504,356	2,229,207	1,275,149	3,424,014	2,329,908	1,094,106	3,779,982	2,535,257	1,244,725	3,810,167
9.25	JPMCB	Courtyard Wichita Falls		2,758,978	1,835,874	923,104	2,944,157	1,949,071	995,086	3,055,163	1,967,538	1,087,624	3,121,444
9.26	JPMCB	Hampton Inn Morehead		2,984,270	1,980,045	1,004,225	2,908,105	1,894,889	1,013,216	3,140,885	2,029,198	1,111,688	3,154,358
9.27	JPMCB	Residence Inn Chico		2,509,076	1,719,671	789,406	3,017,201	1,895,739	1,121,462	3,230,070	2,003,854	1,226,216	3,273,835
9.28	JPMCB	Courtyard Lufkin		3,169,981	2,035,590	1,134,391	3,391,091	2,179,605	1,211,486	2,938,698	2,065,448	873,250	2,752,597
9.29	JPMCB	Hampton Inn Carlisle		3,236,926	2,125,745	1,111,181	3,477,412	2,258,369	1,219,043	3,524,239	2,363,148	1,161,091	3,439,196
9.30	JPMCB	Springhill Suites Williamsburg		3,095,757	2,224,448	871,309	3,204,858	2,304,606	900,252	3,440,078	2,462,690	977,388	3,361,902
9.31	JPMCB	Fairfield Inn Bloomington		2,355,657	1,600,067	755,590	2,237,500	1,653,149	584,352	2,956,451	1,695,639	1,260,812	3,018,966
9.32	JPMCB	Waco Residence Inn		2,623,950	1,810,638	813,312	2,926,457	2,041,322	885,135	3,115,712	2,129,416	986,296	3,136,682
9.33	JPMCB	Holiday Inn Express Fishers		2,713,002	1,794,045	918,957	2,880,638	1,935,320	945,318	3,132,794	2,184,957	947,837	3,176,451
9.34	JPMCB	Larkspur Landing Folsom		2,606,539	1,849,168	757,371	2,842,366	1,914,516	927,850	2,893,984	2,022,130	871,854	2,902,483
9.35	JPMCB	Springhill Suites Chicago Naperville Warrenville		3,165,239	2,374,083	791,156	3,334,536	2,615,422	719,114	3,229,904	2,567,803	662,101	3,321,573
9.36	JPMCB	Holiday Inn Express & Suites Paris		2,149,076	1,400,691	748,385	2,256,662	1,456,462	800,200	2,339,461	1,515,400	824,061	2,343,673
9.37	JPMCB	Toledo Homewood Suites		2,557,430	1,823,541	733,889	2,585,574	1,880,413	705,161	2,879,994	1,999,558	880,436	2,929,714
9.38	JPMCB	Grand Rapids Homewood Suites		2,620,644	2,044,411	576,232	3,044,043	2,141,853	902,190	3,082,919	2,206,236	876,683	3,009,146
9.39	JPMCB	Cheyenne Fairfield Inn and Suites		2,274,705	1,287,233	987,472	2,184,113	1,274,027	910,086	2,069,004	1,233,313	835,692	1,961,942
9.40	JPMCB	Fairfield Inn Laurel		2,755,702	2,163,407	592,295	2,980,035	2,319,285	660,749	3,060,436	2,430,414	630,022	3,127,939
9.41	JPMCB	Courtyard Akron Stow		3,380,278	2,161,570	1,218,708	3,378,668	2,167,968	1,210,700	3,339,430	2,310,440	1,028,990	3,168,035
9.42	JPMCB	Larkspur Landing Roseville		2,482,915	1,808,482	674,433	2,792,081	1,987,238	804,842	2,791,909	2,028,202	763,707	2,851,065
9.43	JPMCB	Towneplace Suites Bloomington		2,038,255	1,288,867	749,388	1,990,897	1,378,491	612,406	2,355,692	1,515,451	840,241	2,441,633
9.44	JPMCB	Hampton Inn Danville		2,316,666	1,641,895	674,771	2,301,578	1,688,631	612,946	2,521,595	1,800,163	721,433	2,591,371
9.45	JPMCB	Holiday Inn Norwich		4,128,595	3,536,651	591,944	4,347,308	3,741,178	606,130	4,825,972	4,034,355	791,617	4,801,904
9.46	JPMCB	Hampton Inn Suites Longview North		3,173,968	1,973,506	1,200,462	3,058,158	1,867,316	1,190,842	2,373,357	1,694,366	678,991	2,322,688
9.47	JPMCB	Springhill Suites Peoria Westlake		3,283,596	2,336,146	947,450	3,126,977	2,492,033	634,944	2,854,364	2,384,615	469,749	2,918,586
9.48	JPMCB	Hampton Inn Suites Buda		2,511,825	1,646,792	865,033	2,802,930	1,805,221	997,709	2,680,752	1,780,820	899,932	2,627,746
9.49	JPMCB	Shawnee Hampton Inn		1,875,580	1,299,223	576,358	1,834,041	1,262,710	571,331	1,890,630	1,254,672	635,957	1,892,474
9.50	JPMCB	Racine Fairfield Inn		1,631,962	1,147,234	484,727	1,757,437	1,159,991	597,446	1,800,048	1,203,878	596,170	1,812,261
9.51	JPMCB	Hampton Inn Selinsgrove Shamokin Dam		2,121,296	1,508,354	612,942	2,166,585	1,511,366	655,218	2,342,011	1,691,679	650,333	2,433,055
9.52	JPMCB	Holiday Inn Express & Suites Terrell		1,886,591	1,334,882	551,709	2,004,889	1,411,915	592,974	2,116,706	1,494,300	622,406	2,149,392
9.53	JPMCB	Westchase Homewood Suites		4,386,217	2,873,106	1,513,111	4,364,744	3,053,944	1,310,801	3,210,256	2,668,409	541,847	2,958,058
9.54	JPMCB	Holiday Inn Express & Suites Tyler South		2,682,517	1,734,857	947,660	2,201,486	1,542,169	659,318	2,077,217	1,500,505	576,713	2,128,673
9.55	JPMCB	Holiday Inn Express & Suites Huntsville		3,514,797	1,922,911	1,591,886	3,196,798	1,860,283	1,336,515	2,407,786	1,674,172	733,614	2,360,887
9.56	JPMCB	Hampton Inn Sweetwater		2,293,276	1,415,816	877,460	2,002,056	1,401,720	600,336	1,725,603	1,225,261	500,342	1,585,686
9.57	JPMCB	Comfort Suites Buda Austin South		1,824,072	1,257,596	566,476	2,032,396	1,501,547	530,849	2,074,254	1,519,552	554,702	2,082,208
9.58	JPMCB	Fairfield Inn & Suites Weatherford		1,302,002	1,167,839	134,163	1,465,030	1,177,226	287,804	1,543,315	1,276,569	266,746	1,659,116
9.59	JPMCB	Holiday Inn Express & Suites Altus		1,339,184	1,044,575	294,609	1,322,219	1,123,647	198,572	1,422,396	1,182,112	240,285	1,417,147
9.60	JPMCB	Comfort Inn & Suites Paris		1,011,199	778,183	233,016	1,058,458	812,594	245,864	1,161,068	884,258	276,810	1,157,262
9.61	JPMCB	Hampton Inn Suites Decatur		1,753,131	1,348,043	405,088	1,669,635	1,341,281	328,354	1,547,032	1,330,723	216,309	1,550,317
9.62	JPMCB	Holiday Inn Express & Suites Texarkana East		1,260,628	1,302,651	-42,023	1,496,353	1,347,419	148,934	1,621,549	1,440,815	180,734	1,638,961
9.63	JPMCB	Mankato Fairfield Inn		1,132,998	946,465	186,533	1,247,365	1,021,766	225,599	1,222,539	1,043,308	179,231	1,236,472
9.64	JPMCB	Candlewood Suites Texarkana		872,326	880,371	-8,045	1,127,933	964,547	163,386	1,270,187	1,104,763	165,424	1,239,140
9.65	JPMCB	Country Inn & Suites Houston Intercontinental Airport East		1,337,520	1,153,624	183,896	1,363,324	1,246,696	116,629	599,729	909,669	-309,940	413,730
10	GACC	General Motors Building	L(28),Def(85),O(7)	257,318,784	92,003,166	165,315,617	249,768,162	99,256,499	150,511,664	256,349,455	104,924,109	151,425,346
11	GACC	IRG Portfolio	L(26),Def(90),O(4)	23,104,301	14,401,997	8,702,304	23,461,095	14,927,748	8,533,347	22,995,739	13,944,372	9,051,367	22,450,713
11.01	GACC	HBP Euclid		10,057,912	7,720,721	2,337,191	10,396,642	7,557,072	2,839,570	10,390,791	7,185,517	3,205,274	10,063,905
11.02	GACC	LMA Massillon & Building E		6,090,832	3,980,802	2,110,030	6,568,299	4,394,087	2,174,212	6,322,758	4,073,307	2,249,451	6,607,485
11.03	GACC	LMA Building D		4,538,515	1,666,760	2,871,755	3,654,783	1,807,766	1,847,017	3,394,554	1,625,823	1,768,731	2,713,767
11.04	GACC	NRR Commerce		1,081,570	429,475	652,095	1,468,305	464,742	1,003,563	1,459,862	479,515	980,347	1,536,162
11.05	GACC	Rockside Commerce		1,335,472	604,239	731,233	1,373,066	704,081	668,985	1,427,774	580,210	847,564	1,529,394
12	JPMCB	Villas at San Gabriel	L(25),Grtr1%orYM(92),O(3)
13	JPMCB	150 Blackstone River Road	L(25),Def(89),O(6)
14	GACC	Sheraton DFW	L(26),Def(89),O(5)				15,493,000	11,952,790	3,540,210	17,725,954	13,118,166	4,607,788	18,060,683
15	JPMCB	245 Park Avenue	L(28),Def(88),O(4)	150,892,259	52,333,954	98,558,305	160,661,057	57,993,351	102,667,706	167,638,950	60,922,988	106,715,962	168,887,445
16	GACC	Walgreens Witkoff Portfolio	L(25),Def(88),O(7)	3,474,289	0	3,474,289	3,475,228	0	3,475,228	3,469,786	0	3,469,786	3,469,786
16.01	GACC	Worcester
16.02	GACC	New Bedford
16.03	GACC	Staten Island
16.04	GACC	Windham
16.05	GACC	Yarmouth
16.06	GACC	Hampstead
16.07	GACC	Woodbury
17	GACC	Preston Plaza	L(26),Def(90),O(4)	4,028,463	2,207,595	1,820,868	4,181,099	2,369,369	1,811,730	4,664,897	2,164,278	2,500,619	4,705,340
18	GACC	Capital Centers II & III	L(26),Def(89),O(5)	6,393,603	2,891,914	3,501,689	6,423,033	2,893,552	3,529,481	8,046,203	2,920,959	5,125,244	8,167,359
18.01	GACC	Capital Center II
18.02	GACC	Capital Center III
19	GACC	Lightstone Portfolio	L(17),Grtr1%orYM(96),O(7)	21,040,480	13,937,237	7,103,243	22,876,673	14,893,393	7,983,280	25,500,020	15,339,447	10,160,573	26,131,026
19.01	GACC	Hampton Inn & Suites Ft. Myers Beach		3,654,100	2,525,804	1,128,296	4,302,536	2,713,708	1,588,828	4,482,967	2,721,178	1,761,789	4,372,203
19.02	GACC	aloft Rogers Bentonville		3,691,756	2,206,456	1,485,300	3,540,527	2,260,515	1,280,012	3,772,894	2,193,940	1,578,954	3,750,158
19.03	GACC	Residence Inn Baton Rouge Siegen Lane		2,674,610	2,014,009	660,601	3,016,912	2,013,140	1,003,772	3,923,753	2,255,151	1,668,602	4,258,962
19.04	GACC	Courtyard Baton Rouge Siegen Lane		3,457,274	2,770,564	686,710	3,633,436	2,816,825	816,611	4,139,260	2,751,308	1,387,952	4,346,909
19.05	GACC	TownePlace Suites New Orleans Metairie		3,498,472	1,863,662	1,634,810	3,747,905	2,230,501	1,517,404	3,988,592	2,366,153	1,622,439	3,913,940
19.06	GACC	Fairfield Inn & Suites Jonesboro		2,200,336	1,365,186	835,150	2,419,548	1,542,233	877,315	2,759,969	1,661,972	1,097,997	2,929,183
19.07	GACC	TownePlace Suites Fayetteville North Springdale		1,863,932	1,191,556	672,376	2,215,809	1,316,471	899,338	2,432,585	1,389,745	1,042,840	2,559,671
20	GACC	18301 Von Karman	L(26),DeforGrtr1%orYM(89),O(5)	5,377,037	2,770,921	2,606,116	6,345,833	3,165,207	3,180,625	7,026,814	2,994,049	4,032,764
21	JPMCB	Fullerton Plaza	L(25),Grtr1%orYM(32),O(3)	3,555,718	1,176,468	2,379,250	3,588,839	1,243,702	2,345,137	3,559,105	1,245,459	2,313,647	3,500,478
22	JPMCB	Torre Plaza	L(28),Def(88),O(4)	3,545,073	882,682	2,662,391	3,537,768	964,636	2,573,132	3,534,027	850,120	2,683,907	3,494,010

A-1-14

ANNEX A-1

				HISTORICAL FINANCIALS⁽¹⁴⁾

			Prepayment	2014	2014	2014	2015	2015	2015	2016	2016	2016	Most Recent
Loan #	Seller⁽¹⁾	Property Name	Provision (Payments)^(11)(13)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)
23	GACC	Covance Business Center	L(24),Def(91),O(5)	2,583,853	41,262	2,542,591	2,584,321	36,055	2,548,266	3,169,584	511,139	2,658,445
24	GACC	Best Western Plus Truckee	L(28),Def(88),O(4)	1,996,931	1,325,725	671,205	2,523,737	1,663,999	859,738	3,449,056	1,830,451	1,618,604	3,703,712
25	GACC	18401 Von Karman	L(26),DeforGrtr1%orYM(89),O(5)	2,912,346	1,335,420	1,576,926	3,464,238	1,386,599	2,077,639	3,280,733	1,444,829	1,835,904	2,973,382
26	JPMCB	Staybridge Suites St. Petersburg	L(25),Grtr1%orYM(53),O(6)				4,334,852	2,838,301	1,496,551	4,996,797	3,114,451	1,882,346	4,939,949
27	JPMCB	Mural Lofts	L(26),Def(30),O(4)										1,306,960
28	GACC	EIP Logistics Portfolio	L(30),Def(87),O(3)	5,187,710	1,272,746	3,914,964	5,233,624	1,260,109	3,973,515	5,197,244	1,090,454	4,106,789
28.01	GACC	Mercury Paper, Inc.		2,785,031	218,305	2,566,726	2,858,760	219,042	2,639,718	2,937,453	231,537	2,705,916
28.02	GACC	Precision Park		2,402,679	1,054,441	1,348,238	2,374,864	1,041,067	1,333,797	2,259,790	858,917	1,400,873
29	GACC	Haggen Food & Pharmacy	L(25),Def(91),O(4)							877,500	0	877,500	877,500
30	JPMCB	Home2 Suites Amarillo	L(24),Def(93),O(3)							3,231,789	1,736,492	1,495,297	3,383,243
31	JPMCB	Hampton Inn & Suites Rome	L(25),Grtr1%orYM(92),O(3)										3,241,679
32	JPMCB	Preston Trail Atrium	L(25),Grtr1%orYM(11),O(24)	1,986,543	921,304	1,065,239	2,091,167	1,001,085	1,090,083	2,260,962	981,936	1,279,026	2,141,086
33	GACC	CVS New Orleans	L(23),Grtr1%orYM(93),O(4)
34	GACC	Bay Bridge Industrial Center	L(26),Def(89),O(5)	1,314,029	646,758	667,271	1,291,537	591,934	699,603	1,373,606	600,755	772,851	1,425,550
35	JPMCB	Bank of America Building	L(25),Grtr1%orYM(32),O(3)	726,337	173,641	552,696	706,801	177,596	529,205	815,360	175,964	639,396	946,128
36	GACC	Wells Fargo Financial Center	L(26),Def(90),O(4)	749,725	207,433	542,292	697,331	258,898	438,433	669,384	224,797	444,587	733,318
37	GACC	1250 Mockingbird	L(25),Def(91),O(4)	1,328,595	716,044	612,551	1,521,714	780,344	741,370	1,757,093	792,654	964,439	1,624,160
38	JPMCB	The Grove at 43rd Apartments	L(25),Grtr1%orYM(32),O(3)										710,605
39	GACC	Brittmoore Industrial Park	L(36),Grtr1%orYM(79),O(5)				573,266	135,197	438,069				676,014
40	GACC	11th & Kissling	L(28),Def(88),O(4)	449,285	113,700	335,586	489,996	126,933	363,063	528,345	109,071	419,274	532,305
41	GACC	PPHC Manufacturing Facility	L(25),Grtr1%orYM(89),O(6)

A-1-15

ANNEX A-1

			HISTORICAL FINANCIALS⁽¹⁴⁾
						UW
			Most Recent	Most Recent		Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller⁽¹⁾	Property Name	Total Expenses ($)	NOI ($)	As of	Occupancy %	Revenues ($)⁽³⁾	Expenses ($)	NOI ($)^(3)(15)	Items ($)	NCF ($)^(3)(15)	NOI DSCR⁽¹⁶⁾	DSCR⁽¹⁶⁾	Debt Yield %	Debt Yield %	Title Type⁽¹⁷⁾	Expiration	Extension Terms	PML %
1	GACC	Moffett Place Building 4				95.0%	17,794,328	2,240,410	15,553,919	62,870	15,491,048	2.29	2.29	12.2%	12.2%	Fee			10%
2	GACC	U-Haul SAC Portfolios 14, 15, 17	5,500,720	13,241,633	06/30/17	88.6%	18,742,353	5,626,088	13,116,265	233,421	12,882,844	1.66	1.63	10.2%	10.0%	Fee
2.01	GACC	U-Haul of Medford														Fee
2.02	GACC	U-Haul Center of Salisbury														Fee
2.03	GACC	U-Haul Center North Rancho														Fee
2.04	GACC	U-Haul Lincoln Park														Fee
2.05	GACC	U-Haul of Inwood														Fee
2.06	GACC	U-Haul Ctr Albany														Fee
2.07	GACC	U-Haul Storage Black Rock														Fee
2.08	GACC	U-Haul Center of Rockville														Fee
2.09	GACC	U-Haul Storage Ivar Avenue														Fee			16%
2.10	GACC	U-Haul Center of Round Rock														Fee
2.11	GACC	U-Haul Storage Glendora														Fee			15%
2.12	GACC	U-Haul Center Texas Avenue														Fee
2.13	GACC	U-Haul Storage Tarrant Road														Fee
2.14	GACC	U-Haul Storage Hulen														Fee
2.15	GACC	U-Haul Ctr Beaumont														Fee
2.16	GACC	U-Haul Storage Waxahachie														Fee
2.17	GACC	U-Haul Center of Olathe														Fee
2.18	GACC	U-Haul Kings Highway														Fee
2.19	GACC	U-Haul Storage I-30														Fee
2.20	GACC	U-Haul Storage Laurelwood														Fee
2.21	GACC	U-Haul Ctr Downtown														Fee
2.22	GACC	U-Haul Storage Business Avenue														Fee
3	JPMCB	Station Place III	12,710,332	22,369,181	07/31/17	95.0%	35,992,988	13,463,618	22,529,370	1,722,748	20,806,621	3.25	3.00	11.9%	11.0%	Fee
4	JPMCB	Treeview Industrial Portfolio	3,637,144	10,564,182	03/31/17	92.5%	15,191,065	3,705,973	11,485,092	1,667,402	9,817,690	2.14	1.83	9.2%	7.9%	Fee			Various
4.01	JPMCB	Eastgate	517,935	1,706,980	03/31/17	92.5%	2,146,750	475,002	1,671,748	148,937	1,522,811					Fee			7%
4.02	JPMCB	1405 Worldwide	407,026	1,629,374	03/31/17	92.5%	1,970,058	450,922	1,519,136	308,722	1,210,414					Fee
4.03	JPMCB	1200 Worldwide	376,543	1,334,238	03/31/17	92.5%	1,878,270	565,893	1,312,377	289,596	1,022,781					Fee
4.04	JPMCB	Landmark	505,239	1,335,071	03/31/17	92.5%	1,776,925	401,991	1,374,935	192,714	1,182,221					Fee			8%
4.05	JPMCB	100 Corporate Lakes	257,137	958,040	03/31/17	92.5%	1,213,378	318,335	895,042	100,780	794,262					Fee
4.06	JPMCB	Design Road	267,215	495,242	03/31/17	92.5%	912,738	242,264	670,474	54,908	615,566					Fee
4.07	JPMCB	2055 Global Way	200,785	660,549	03/31/17	92.5%	911,395	230,062	681,333	76,212	605,121					Fee
4.08	JPMCB	Sabre Street	173,804	512,333	03/31/17	92.5%	690,540	162,837	527,703	57,232	470,470					Fee			18%
4.09	JPMCB	2205 Global Way	204,960	656,693	03/31/17	92.5%	864,640	239,356	625,284	122,958	502,326					Fee
4.10	JPMCB	1280 Corporate Lakes	169,257	180,119	03/31/17	92.5%	690,172	120,740	569,432	80,315	489,117					Fee
4.11	JPMCB	11 Boulden Circle	162,794	680,863	03/31/17	92.5%	816,280	180,351	635,929	77,406	558,522					Fee
4.12	JPMCB	1300 Corporate Lakes	173,654	129,533	03/31/17	92.5%	569,797	99,429	470,368	78,391	391,977					Fee
4.13	JPMCB	7 Boulden Circle	107,150	-29,209	03/31/17	92.5%	377,029	104,882	272,147	33,584	238,563					Fee
4.14	JPMCB	2 Boulden Circle	113,645	314,356	03/31/17	92.5%	373,093	113,908	259,185	45,647	213,538					Fee
5	GACC	AHIP Northeast Portfolio I	16,084,718	10,312,489	03/31/17	82.4%	25,731,586	15,974,234	9,757,352	1,029,263	8,728,088	2.30	2.06	14.0%	12.5%	Fee
5.01	GACC	Hilton Garden Inn - Baltimore White Marsh	4,749,871	2,930,040	03/31/17	80.1%	7,460,708	4,706,709	2,753,999	298,428	2,455,571					Fee
5.02	GACC	Homewood Suites - Allentown West Fogelsville	2,748,018	2,041,210	03/31/17	88.4%	4,618,063	2,722,893	1,895,170	184,723	1,710,447					Fee
5.03	GACC	Courtyard by Marriott - Wall at Monmouth Shores	2,967,446	1,821,713	03/31/17	77.4%	4,652,185	2,944,685	1,707,500	186,087	1,521,413					Fee
5.04	GACC	SpringHill Suites - Arundel Mills BWI Airport	2,898,830	1,945,454	03/31/17	84.5%	4,872,320	2,924,609	1,947,710	194,893	1,752,817					Fee
5.05	GACC	Homewood Suites - Dover Rockaway	2,720,553	1,574,072	03/31/17	82.3%	4,128,310	2,675,338	1,452,972	165,132	1,287,840					Fee
6	JPMCB	First Stamford Place	14,107,046	20,442,412	03/31/17	91.6%	34,742,601	13,991,349	20,751,251	2,304,691	18,446,561	3.05	2.71	12.7%	11.2%	Fee
7	JPMCB	521-523 East 72nd Street	3,466,478	5,911,843	03/31/17	98.8%	10,210,206	3,538,075	6,672,131	95,614	6,576,517	1.96	1.93	7.8%	7.7%	Fee
8	JPMCB	Gateway Net Lease Portfolio				95.0%	79,004,104	29,231,519	49,772,586	4,691,424	45,081,162	3.90	3.54	14.1%	12.8%	Fee/Leasehold
8.01	JPMCB	BAE Facility				95.0%	6,796,684	2,514,773	4,281,911	300,375	3,981,536					Fee
8.02	JPMCB	FedEx Ground (Stratford)				95.0%	5,379,160	1,990,289	3,388,871	202,678	3,186,193					Fee
8.03	JPMCB	FedEx (Baltimore)				95.0%	5,375,273	1,988,851	3,386,422	275,414	3,111,008					Leasehold	08/31/21	17, five-year options
8.04	JPMCB	Harman Becker				95.0%	5,387,147	1,993,244	3,393,902	169,238	3,224,665					Fee
8.05	JPMCB	GE Aviation (Lafayette)				95.0%	4,259,069	1,575,856	2,683,213	275,765	2,407,448					Fee
8.06	JPMCB	GoDaddy				95.0%	3,876,583	1,434,336	2,442,247	135,000	2,307,247					Leasehold	12/31/01	None
8.07	JPMCB	Carrier				95.0%	3,465,588	1,282,268	2,183,320	461,277	1,722,043					Fee
8.08	JPMCB	Emerus				95.0%	3,397,543	1,257,091	2,140,452	86,076	2,054,376					Fee
8.09	JPMCB	Cardinal Health				95.0%	2,790,425	1,032,457	1,757,968	248,356	1,509,612					Fee
8.10	JPMCB	Tyco Electronics				95.0%	2,932,121	1,084,885	1,847,237	158,983	1,688,253					Fee
8.11	JPMCB	FCA/Caterpillar				95.0%	2,747,456	1,016,559	1,730,897	270,000	1,460,897					Fee
8.12	JPMCB	FedEx Ground (Staunton)				95.0%	2,190,820	810,603	1,380,217	202,678	1,177,538					Fee
8.13	JPMCB	Quad Packaging (Proteus) - Franklin Business Park				95.0%	1,815,035	671,563	1,143,472	189,000	954,472					Fee
8.14	JPMCB	Quad Packaging (Transpak) - Franklin Business Park				95.0%	1,797,749	665,167	1,132,582	187,200	945,382					Fee
8.15	JPMCB	T-Mobile Call Center				95.0%	1,801,998	666,739	1,135,259	59,850	1,075,409					Fee
8.16	JPMCB	Sikorsky Aircraft R&D Facility				95.0%	1,858,180	687,527	1,170,653	135,878	1,034,776					Leasehold	02/21/49	None
8.17	JPMCB	Vatterott College				95.0%	2,127,329	787,112	1,340,217	81,000	1,259,217					Fee
8.18	JPMCB	Comcast				95.0%	1,666,826	616,725	1,050,100	51,534	998,566					Fee
8.19	JPMCB	Alfa Laval Plant				95.0%	1,711,602	633,293	1,078,309	162,227	916,082					Fee
8.20	JPMCB	LKQ (New Braunfels)				95.0%	1,447,775	535,677	912,098	90,321	821,777					Fee
8.21	JPMCB	Hitachi				95.0%	1,371,194	507,342	863,852	64,850	799,002					Leasehold	04/13/40	None
8.22	JPMCB	Cameron International				95.0%	1,619,001	599,030	1,019,971	67,365	952,606					Fee
8.23	JPMCB	Alliance Data Systems Office				95.0%	1,395,792	516,443	879,349	90,720	788,629					Fee
8.24	JPMCB	Synchrony Financial				95.0%	1,093,022	404,418	688,604	60,998	627,606					Fee
8.25	JPMCB	Baxalta (Barry Pointe)				95.0%	725,110	268,291	456,819	15,012	441,807					Fee
8.26	JPMCB	Baxalta (Casselberry)				95.0%	730,164	270,161	460,003	15,025	444,979					Fee
8.27	JPMCB	Baxalta (Mounds View)				95.0%	705,097	260,886	444,211	15,012	429,199					Fee
8.28	JPMCB	Baxalta (Grand Rapids)				95.0%	706,976	261,581	445,395	15,023	430,372					Fee
8.29	JPMCB	Gerdau				95.0%	915,967	338,908	577,059	42,278	534,781					Fee
8.30	JPMCB	Baxalta (Wausau)				95.0%	655,724	242,618	413,106	15,014	398,093					Fee
8.31	JPMCB	Baxalta (Springfield)				95.0%	660,942	244,548	416,393	15,025	401,369					Fee
8.32	JPMCB	LKQ (Salisbury)				95.0%	700,201	259,074	441,127	156,109	285,018					Fee
8.33	JPMCB	Baxalta (Ankeny)				95.0%	621,471	229,944	391,527	15,095	376,432					Fee
8.34	JPMCB	H&E Equipment Services (San Antonio)				95.0%	614,375	227,319	387,056	23,882	363,174					Fee
8.35	JPMCB	H&E Equipment Services (New Orleans)				95.0%	617,481	228,468	389,013	16,927	372,086					Fee
8.36	JPMCB	GE Aviation (Pompano)				95.0%	559,537	207,029	352,508	27,803	324,706					Fee
8.37	JPMCB	Saint-Gobain Warehouse				95.0%	562,737	208,213	354,525	92,655	261,870					Fee
8.38	JPMCB	H&E Equipment Services (Columbia)				95.0%	485,579	179,664	305,915	17,442	288,473					Fee
8.39	JPMCB	H&E Equipment Services (Yukon)				95.0%	474,788	175,672	299,117	17,647	281,469					Fee
8.40	JPMCB	LKQ (Toledo)				95.0%	474,634	175,614	299,019	147,046	151,974					Fee
8.41	JPMCB	H&E Equipment Services (Greer)				95.0%	489,950	181,281	308,668	17,647	291,021					Fee
9	JPMCB	Starwood Capital Group Hotel Portfolio	140,075,692	72,574,924	03/31/17	74.6%	213,600,210	142,270,818	71,329,392	0	71,329,392	2.72	2.72	12.4%	12.4%	Fee/Leasehold			Various
9.01	JPMCB	Larkspur Landing Sunnyvale	3,182,596	4,591,630	03/31/17	83.8%	7,774,225	3,602,265	4,171,961	0	4,171,961					Fee			5%
9.02	JPMCB	Larkspur Landing Milpitas	2,934,998	3,829,030	03/31/17	85.7%	6,764,028	3,201,871	3,562,157	0	3,562,157					Fee			13%
9.03	JPMCB	Larkspur Landing Campbell	2,757,497	3,302,074	03/31/17	84.3%	6,059,570	2,860,144	3,199,426	0	3,199,426					Fee			4%
9.04	JPMCB	Larkspur Landing San Francisco	3,243,028	2,454,486	03/31/17	84.9%	5,697,514	3,270,929	2,426,585	0	2,426,585					Fee			7%

A-1-16

ANNEX A-1

			HISTORICAL FINANCIALS⁽¹⁴⁾
						UW
			Most Recent	Most Recent		Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller⁽¹⁾	Property Name	Total Expenses ($)	NOI ($)	As of	Occupancy %	Revenues ($)⁽³⁾	Expenses ($)	NOI ($)^(3)(15)	Items ($)	NCF ($)^(3)(15)	NOI DSCR⁽¹⁶⁾	DSCR⁽¹⁶⁾	Debt Yield %	Debt Yield %	Title Type⁽¹⁷⁾	Expiration	Extension Terms	PML %
9.05	JPMCB	Larkspur Landing Pleasanton	2,729,274	2,464,078	03/31/17	82.9%	5,193,352	2,754,991	2,438,362	0	2,438,362					Fee			13%
9.06	JPMCB	Larkspur Landing Bellevue	2,495,573	2,196,852	03/31/17	78.8%	4,692,425	2,518,899	2,173,526	0	2,173,526					Fee			7%
9.07	JPMCB	Larkspur Landing Sacramento	2,376,584	1,837,673	03/31/17	83.0%	4,214,257	2,397,345	1,816,912	0	1,816,912					Fee			2%
9.08	JPMCB	Hampton Inn Ann Arbor North	2,931,510	1,894,791	03/31/17	73.9%	4,826,301	2,990,175	1,836,126	0	1,836,126					Fee
9.09	JPMCB	Larkspur Landing Hillsboro	2,212,809	1,728,463	03/31/17	74.1%	3,941,272	2,232,510	1,708,763	0	1,708,763					Fee			3%
9.10	JPMCB	Larkspur Landing Renton	2,707,102	1,715,917	03/31/17	80.3%	4,423,020	2,728,888	1,694,132	0	1,694,132					Fee			5%
9.11	JPMCB	Holiday Inn Arlington Northeast Rangers Ballpark	4,003,041	1,565,815	03/31/17	78.3%	5,568,856	4,031,609	1,537,247	0	1,537,247					Fee
9.12	JPMCB	Residence Inn Toledo Maumee	2,577,284	1,489,141	03/31/17	81.7%	4,066,425	2,597,554	1,468,871	0	1,468,871					Fee
9.13	JPMCB	Residence Inn Williamsburg	2,577,258	1,378,448	03/31/17	73.0%	3,955,706	2,596,962	1,358,744	0	1,358,744					Fee
9.14	JPMCB	Hampton Inn Suites Waco South	2,857,582	1,436,261	03/31/17	77.7%	4,293,844	2,879,053	1,414,791	0	1,414,791					Fee
9.15	JPMCB	Holiday Inn Louisville Airport Fair Expo	2,774,983	1,410,331	03/31/17	72.9%	4,185,314	2,796,547	1,388,767	0	1,388,767					Fee
9.16	JPMCB	Courtyard Tyler	2,071,232	1,270,131	03/31/17	58.8%	3,341,364	2,088,004	1,253,360	0	1,253,360					Fee
9.17	JPMCB	Hilton Garden Inn Edison Raritan Center	4,501,494	1,347,464	03/31/17	78.1%	5,848,958	4,531,561	1,317,397	0	1,317,397					Leasehold	09/30/76	None
9.18	JPMCB	Hilton Garden Inn St Paul Oakdale	3,176,826	1,714,268	03/31/17	80.0%	4,891,094	3,201,247	1,689,847	0	1,689,847					Fee
9.19	JPMCB	Residence Inn Grand Rapids West	1,993,563	1,121,557	03/31/17	72.6%	3,115,120	2,008,993	1,106,127	0	1,106,127					Fee
9.20	JPMCB	Peoria, AZ Residence Inn	2,073,979	1,174,268	03/31/17	80.8%	3,248,248	2,090,221	1,158,027	0	1,158,027					Fee
9.21	JPMCB	Hampton Inn Suites Bloomington Normal	2,323,067	1,415,623	03/31/17	70.8%	3,738,690	2,341,747	1,396,943	0	1,396,943					Fee
9.22	JPMCB	Courtyard Chico	2,409,784	1,440,399	03/31/17	84.6%	3,850,184	2,410,998	1,439,185	0	1,439,185					Fee			5%
9.23	JPMCB	Hampton Inn Suites Kokomo	2,406,941	1,273,974	03/31/17	77.9%	3,680,915	2,425,349	1,255,566	0	1,255,566					Fee
9.24	JPMCB	Hampton Inn Suites South Bend	2,560,292	1,249,874	03/31/17	69.9%	3,810,167	2,577,957	1,232,210	0	1,232,210					Fee
9.25	JPMCB	Courtyard Wichita Falls	2,010,030	1,111,414	03/31/17	77.4%	3,121,444	2,025,834	1,095,610	0	1,095,610					Fee
9.26	JPMCB	Hampton Inn Morehead	2,044,468	1,109,890	03/31/17	66.6%	3,154,358	2,060,293	1,094,065	0	1,094,065					Fee
9.27	JPMCB	Residence Inn Chico	2,069,989	1,203,846	03/31/17	88.0%	3,273,835	2,065,656	1,208,180	0	1,208,180					Fee			5%
9.28	JPMCB	Courtyard Lufkin	2,000,258	752,338	03/31/17	64.9%	2,752,597	2,014,311	738,285	0	738,285					Fee
9.29	JPMCB	Hampton Inn Carlisle	2,305,135	1,134,061	03/31/17	76.1%	3,439,196	2,322,290	1,116,905	0	1,116,905					Fee
9.30	JPMCB	Springhill Suites Williamsburg	2,469,058	892,843	03/31/17	71.7%	3,361,902	2,485,794	876,108	0	876,108					Fee
9.31	JPMCB	Fairfield Inn Bloomington	1,711,211	1,307,756	03/31/17	87.1%	3,018,966	1,747,736	1,271,230	0	1,271,230					Fee
9.32	JPMCB	Waco Residence Inn	2,208,764	927,918	03/31/17	82.0%	3,136,682	2,224,447	912,234	0	912,234					Fee
9.33	JPMCB	Holiday Inn Express Fishers	2,209,137	967,314	03/31/17	67.1%	3,176,451	2,225,023	951,428	0	951,428					Fee
9.34	JPMCB	Larkspur Landing Folsom	2,029,275	873,208	03/31/17	86.4%	2,902,483	2,043,619	858,864	0	858,864					Fee			5%
9.35	JPMCB	Springhill Suites Chicago Naperville Warrenville	2,613,848	707,725	03/31/17	66.9%	3,321,573	2,653,751	667,822	0	667,822					Fee
9.36	JPMCB	Holiday Inn Express & Suites Paris	1,533,494	810,179	03/31/17	72.6%	2,343,673	1,545,193	798,480	0	798,480					Fee
9.37	JPMCB	Toledo Homewood Suites	1,970,860	958,854	03/31/17	82.2%	2,929,714	1,985,509	944,205	0	944,205					Fee
9.38	JPMCB	Grand Rapids Homewood Suites	2,254,528	754,618	03/31/17	84.1%	3,009,146	2,269,574	739,572	0	739,572					Fee
9.39	JPMCB	Cheyenne Fairfield Inn and Suites	1,198,541	763,401	03/31/17	74.6%	1,961,942	1,208,351	753,591	0	753,591					Fee
9.40	JPMCB	Fairfield Inn Laurel	2,454,865	673,074	03/31/17	79.9%	3,127,939	2,470,469	657,471	0	657,471					Fee
9.41	JPMCB	Courtyard Akron Stow	2,265,448	902,586	03/31/17	65.9%	3,168,035	2,281,919	886,115	0	886,115					Fee
9.42	JPMCB	Larkspur Landing Roseville	2,050,973	800,092	03/31/17	79.5%	2,851,065	2,064,916	786,149	0	786,149					Fee			5%
9.43	JPMCB	Towneplace Suites Bloomington	1,579,332	862,300	03/31/17	89.1%	2,441,633	1,591,528	850,105	0	850,105					Fee
9.44	JPMCB	Hampton Inn Danville	1,849,816	741,555	03/31/17	80.0%	2,591,371	1,862,762	728,609	0	728,609					Fee
9.45	JPMCB	Holiday Inn Norwich	4,023,218	778,687	03/31/17	56.7%	4,801,904	4,049,772	752,132	0	752,132					Fee
9.46	JPMCB	Hampton Inn Suites Longview North	1,660,639	662,049	03/31/17	63.8%	2,322,688	1,672,245	650,443	0	650,443					Fee
9.47	JPMCB	Springhill Suites Peoria Westlake	2,421,747	496,839	03/31/17	63.3%	2,918,586	2,448,540	470,046	0	470,046					Fee
9.48	JPMCB	Hampton Inn Suites Buda	1,761,027	866,719	03/31/17	74.5%	2,627,746	1,774,143	853,603	0	853,603					Fee
9.49	JPMCB	Shawnee Hampton Inn	1,264,237	628,237	03/31/17	77.6%	1,892,474	1,273,699	618,775	0	618,775					Fee
9.50	JPMCB	Racine Fairfield Inn	1,199,377	612,885	03/31/17	68.6%	1,812,261	1,208,438	603,823	0	603,823					Fee
9.51	JPMCB	Hampton Inn Selinsgrove Shamokin Dam	1,733,654	699,401	03/31/17	75.6%	2,433,055	1,745,776	687,279	0	687,279					Fee
9.52	JPMCB	Holiday Inn Express & Suites Terrell	1,533,271	616,121	03/31/17	84.0%	2,149,392	1,543,906	605,485	0	605,485					Fee
9.53	JPMCB	Westchase Homewood Suites	2,563,519	394,540	03/31/17	63.6%	2,958,058	2,578,316	379,742	0	379,742					Fee
9.54	JPMCB	Holiday Inn Express & Suites Tyler South	1,518,165	610,507	03/31/17	65.9%	2,128,673	1,528,792	599,880	0	599,880					Fee
9.55	JPMCB	Holiday Inn Express & Suites Huntsville	1,659,727	701,160	03/31/17	65.5%	2,360,887	1,671,501	689,387	0	689,387					Fee
9.56	JPMCB	Hampton Inn Sweetwater	1,177,401	408,284	03/31/17	62.9%	1,585,686	1,185,317	400,369	0	400,369					Fee
9.57	JPMCB	Comfort Suites Buda Austin South	1,530,153	552,056	03/31/17	76.8%	2,082,208	1,540,640	541,569	0	541,569					Fee
9.58	JPMCB	Fairfield Inn & Suites Weatherford	1,339,100	320,016	03/31/17	63.4%	1,659,116	1,347,398	311,718	0	311,718					Fee
9.59	JPMCB	Holiday Inn Express & Suites Altus	1,198,163	218,984	03/31/17	67.4%	1,417,147	1,205,199	211,948	0	211,948					Fee
9.60	JPMCB	Comfort Inn & Suites Paris	900,440	256,821	03/31/17	67.4%	1,157,262	906,202	251,060	0	251,060					Fee
9.61	JPMCB	Hampton Inn Suites Decatur	1,362,365	187,952	03/31/17	64.6%	1,550,317	1,370,105	180,212	0	180,212					Fee
9.62	JPMCB	Holiday Inn Express & Suites Texarkana East	1,463,932	175,029	03/31/17	66.5%	1,638,961	1,472,078	166,883	0	166,883					Fee
9.63	JPMCB	Mankato Fairfield Inn	1,080,742	155,731	03/31/17	58.0%	1,236,472	1,086,924	149,548	0	149,548					Fee
9.64	JPMCB	Candlewood Suites Texarkana	1,117,335	121,805	03/31/17	75.0%	1,239,140	1,123,516	115,624	0	115,624					Fee
9.65	JPMCB	Country Inn & Suites Houston Intercontinental Airport East	860,149	-446,419	03/31/17	70.6%	1,363,324	1,253,517	109,807	0	109,807					Fee
10	GACC	General Motors Building				95.1%	334,764,418	107,458,009	227,306,409	5,761,615	221,544,794	4.45	4.33	15.5%	15.1%	Fee
11	GACC	IRG Portfolio	15,696,522	6,754,191	04/30/17	91.0%	22,205,025	14,219,233	7,985,792	1,415,824	6,569,969	1.78	1.46	11.0%	9.1%	Fee
11.01	GACC	HBP Euclid	8,248,047	1,815,858	04/30/17	91.3%	9,975,483	7,021,838	2,953,646	679,416	2,274,230					Fee
11.02	GACC	LMA Massillon & Building E	4,433,085	2,174,400	04/30/17	94.5%	6,610,698	4,388,060	2,222,638	264,698	1,957,941					Fee
11.03	GACC	LMA Building D	1,759,425	954,342	04/30/17	77.0%	2,578,437	1,601,494	976,942	169,806	807,136					Fee
11.04	GACC	NRR Commerce	554,073	982,089	04/30/17	98.0%	1,496,643	497,010	999,633	155,381	844,251					Fee
11.05	GACC	Rockside Commerce	701,892	827,502	04/30/17	94.7%	1,543,764	710,831	832,933	146,522	686,411					Fee
12	JPMCB	Villas at San Gabriel				95.0%	5,664,164	2,038,073	3,626,091	39,600	3,586,491	1.33	1.31	8.4%	8.3%	Fee
13	JPMCB	150 Blackstone River Road				98.0%	4,362,924	1,052,370	3,310,554	92,950	3,217,604	1.90	1.85	9.5%	9.2%	Fee
14	GACC	Sheraton DFW	13,230,272	4,830,411	03/31/17	78.4%	18,195,622	12,896,870	5,298,752	727,825	4,570,927	2.54	2.19	15.6%	13.5%	Fee
15	JPMCB	245 Park Avenue	61,210,770	107,676,675	03/31/17	91.5%	177,756,680	62,448,738	115,307,942	5,743,040	109,564,903	2.87	2.73	10.7%	10.1%	Fee
16	GACC	Walgreens Witkoff Portfolio	0	3,469,786	08/30/17	98.0%	3,501,595	73,332	3,428,263	12,055	3,416,208	1.10	1.10	7.1%	7.1%	Fee/Leasehold
16.01	GACC	Worcester														Fee
16.02	GACC	New Bedford														Fee/Leasehold	07/01/82	None
16.03	GACC	Staten Island														Fee
16.04	GACC	Windham														Fee
16.05	GACC	Yarmouth														Fee
16.06	GACC	Hampstead														Fee
16.07	GACC	Woodbury														Fee
17	GACC	Preston Plaza	2,252,558	2,452,782	05/31/17	90.0%	5,748,321	2,554,074	3,194,247	518,018	2,676,229	1.98	1.66	11.5%	9.7%	Fee
18	GACC	Capital Centers II & III	2,886,247	5,281,112	05/31/17	89.6%	9,251,293	3,297,272	5,954,022	954,657	4,999,365	2.08	1.74	12.3%	10.3%	Fee			5%
18.01	GACC	Capital Center II														Fee			5%
18.02	GACC	Capital Center III														Fee			5%
19	GACC	Lightstone Portfolio	15,505,290	10,625,736	04/30/17	73.9%	24,632,063	15,034,235	9,597,828	985,283	8,612,545	2.37	2.13	14.8%	13.3%	Fee
19.01	GACC	Hampton Inn & Suites Ft. Myers Beach	2,749,242	1,622,961	04/30/17	78.0%	4,343,382	2,767,017	1,576,365	173,735	1,402,630					Fee
19.02	GACC	aloft Rogers Bentonville	2,145,983	1,604,175	04/30/17	58.2%	3,724,051	2,181,263	1,542,788	148,962	1,393,826					Fee
19.03	GACC	Residence Inn Baton Rouge Siegen Lane	2,394,005	1,864,957	04/30/17	79.0%	3,614,955	2,136,459	1,478,496	144,598	1,333,898					Fee
19.04	GACC	Courtyard Baton Rouge Siegen Lane	2,808,805	1,538,104	04/30/17	78.0%	4,013,992	2,700,191	1,313,801	160,560	1,153,241					Fee
19.05	GACC	TownePlace Suites New Orleans Metairie	2,392,893	1,521,047	04/30/17	78.0%	3,746,122	2,340,413	1,405,709	149,845	1,255,864					Fee
19.06	GACC	Fairfield Inn & Suites Jonesboro	1,660,116	1,269,067	04/30/17	78.5%	2,765,807	1,610,676	1,155,131	110,632	1,044,499					Fee
19.07	GACC	TownePlace Suites Fayetteville North Springdale	1,354,247	1,205,424	04/30/17	70.0%	2,423,755	1,298,217	1,125,538	96,950	1,028,588					Fee
20	GACC	18301 Von Karman				87.3%	6,827,083	3,238,419	3,588,663	491,851	3,096,812	3.92	3.38	14.4%	12.4%	Fee			12%
21	JPMCB	Fullerton Plaza	1,274,054	2,226,424	05/31/17	95.0%	3,495,307	1,281,716	2,213,590	213,500	2,000,090	2.34	2.11	10.5%	9.5%	Fee
22	JPMCB	Torre Plaza	790,002	2,704,008	03/31/17	95.0%	5,292,628	1,268,500	4,024,128	146,157	3,877,971	2.28	2.20	8.9%	8.6%	Fee			12%

A-1-17

ANNEX A-1

			HISTORICAL FINANCIALS⁽¹⁴⁾
						UW
			Most Recent	Most Recent		Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller⁽¹⁾	Property Name	Total Expenses ($)	NOI ($)	As of	Occupancy %	Revenues ($)⁽³⁾	Expenses ($)	NOI ($)^(3)(15)	Items ($)	NCF ($)^(3)(15)	NOI DSCR⁽¹⁶⁾	DSCR⁽¹⁶⁾	Debt Yield %	Debt Yield %	Title Type⁽¹⁷⁾	Expiration	Extension Terms	PML %
23	GACC	Covance Business Center				95.0%	3,078,007	575,389	2,502,619	23,660	2,478,959	1.57	1.56	9.9%	9.8%	Fee
24	GACC	Best Western Plus Truckee	1,875,988	1,827,724	03/31/17	65.1%	3,703,712	1,827,471	1,876,241	148,148	1,728,092	2.06	1.89	12.6%	11.6%	Fee			4%
25	GACC	18401 Von Karman	1,387,692	1,585,691	06/30/17	92.5%	3,484,321	1,469,892	2,014,429	240,526	1,773,903	4.07	3.58	14.9%	13.1%	Fee			11%
26	JPMCB	Staybridge Suites St. Petersburg	3,081,961	1,857,988	05/31/17	77.3%	4,939,949	3,102,166	1,837,783	0	1,837,783	2.31	2.31	13.8%	13.8%	Fee
27	JPMCB	Mural Lofts	377,121	929,839	06/30/17	95.0%	1,445,520	330,562	1,114,958	11,800	1,103,158	1.74	1.73	8.9%	8.8%	Fee
28	GACC	EIP Logistics Portfolio				89.2%	5,707,390	1,415,568	4,291,822	360,000	3,931,822	1.50	1.37	10.5%	9.6%	Fee
28.01	GACC	Mercury Paper, Inc.				95.0%	3,025,885	375,058	2,650,827	135,189	2,515,638					Fee
28.02	GACC	Precision Park				83.5%	2,681,505	1,040,510	1,640,995	224,811	1,416,184					Fee
29	GACC	Haggen Food & Pharmacy	0	877,500	05/31/17	95.0%	858,080	25,742	832,338	0	832,338	1.74	1.74	8.0%	8.0%	Fee			8%
30	JPMCB	Home2 Suites Amarillo	1,807,372	1,575,871	06/30/17	89.4%	3,383,243	2,005,553	1,377,690	0	1,377,690	1.88	1.88	13.7%	13.7%	Fee
31	JPMCB	Hampton Inn & Suites Rome	1,831,266	1,410,413	06/30/17	76.5%	3,241,679	1,977,208	1,264,472	0	1,264,472	2.19	2.19	13.3%	13.3%	Fee
32	JPMCB	Preston Trail Atrium	988,756	1,152,330	07/31/17	81.4%	2,136,984	1,076,222	1,060,763	150,231	910,532	1.84	1.58	11.5%	9.9%	Fee
33	GACC	CVS New Orleans				99.0%	605,611	6,056	599,555	2,040	597,515	1.24	1.24	7.7%	7.7%	Fee
34	GACC	Bay Bridge Industrial Center	618,461	807,089	05/31/17	92.8%	1,974,348	659,852	1,314,496	92,810	1,221,686	4.81	4.47	17.5%	16.3%	Fee			17%
35	JPMCB	Bank of America Building	188,127	758,001	07/31/17	95.0%	926,766	204,366	722,400	66,347	656,053	1.57	1.43	10.3%	9.3%	Fee
36	GACC	Wells Fargo Financial Center	238,365	494,953	05/31/17	91.5%	983,276	322,708	660,568	23,049	637,519	1.57	1.51	9.6%	9.3%	Fee
37	GACC	1250 Mockingbird	794,954	829,207	05/31/17	83.2%	1,572,877	850,067	722,809	81,505	641,304	1.98	1.76	12.1%	10.7%	Fee
38	JPMCB	The Grove at 43rd Apartments	395,886	314,720	05/31/17	94.0%	886,966	338,717	548,249	20,000	528,249	1.38	1.33	9.2%	8.8%	Fee
39	GACC	Brittmoore Industrial Park	151,385	524,629	04/30/17	94.0%	694,040	150,752	543,288	21,686	521,602	1.86	1.79	11.3%	10.9%	Fee
40	GACC	11th & Kissling	113,645	418,660	02/28/17	93.6%	588,001	158,140	429,861	7,200	422,661	1.42	1.40	9.1%	8.9%	Fee			18%
41	GACC	PPHC Manufacturing Facility				94.7%	396,679	11,900	384,779	0	384,779	2.17	2.17	13.3%	13.3%	Fee

A-1-18

ANNEX A-1

			UPFRONT ESCROW⁽¹⁸⁾									MONTHLY ESCROW⁽¹⁹⁾

			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other	Other Upfront	Monthly Capex	Monthly Envir.	Monthly TI/LC
Loan #	Seller⁽¹⁾	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	GACC	Moffett Place Building 4	0	0	0	0	499,913	0	0	30,293,713	Free Rent Reserve: 17,046,036; Outstanding TI/LC Reserve: 13,247,677	0	0	0
2	GACC	U-Haul SAC Portfolios 14, 15, 17	116,711	333,269	0	0	985,823	0	0	0		Springing	0	0
2.01	GACC	U-Haul of Medford
2.02	GACC	U-Haul Center of Salisbury
2.03	GACC	U-Haul Center North Rancho
2.04	GACC	U-Haul Lincoln Park
2.05	GACC	U-Haul of Inwood
2.06	GACC	U-Haul Ctr Albany
2.07	GACC	U-Haul Storage Black Rock
2.08	GACC	U-Haul Center of Rockville
2.09	GACC	U-Haul Storage Ivar Avenue
2.10	GACC	U-Haul Center of Round Rock
2.11	GACC	U-Haul Storage Glendora
2.12	GACC	U-Haul Center Texas Avenue
2.13	GACC	U-Haul Storage Tarrant Road
2.14	GACC	U-Haul Storage Hulen
2.15	GACC	U-Haul Ctr Beaumont
2.16	GACC	U-Haul Storage Waxahachie
2.17	GACC	U-Haul Center of Olathe
2.18	GACC	U-Haul Kings Highway
2.19	GACC	U-Haul Storage I-30
2.20	GACC	U-Haul Storage Laurelwood
2.21	GACC	U-Haul Ctr Downtown
2.22	GACC	U-Haul Storage Business Avenue
3	JPMCB	Station Place III	8,628	0	0	0	0	0	0	415,973	Service Reserve: 300,000; Outstanding TI/LC Reserve: 115,972.94	8,628	0	0
4	JPMCB	Treeview Industrial Portfolio	71,924	0	0	66,013	735,171	0	0	764,981	Outstanding TI/LC Reserve: 620,455; Free Rent Reserve: 144,525	71,924	0	66,013
4.01	JPMCB	Eastgate
4.02	JPMCB	1405 Worldwide
4.03	JPMCB	1200 Worldwide
4.04	JPMCB	Landmark
4.05	JPMCB	100 Corporate Lakes
4.06	JPMCB	Design Road
4.07	JPMCB	2055 Global Way
4.08	JPMCB	Sabre Street
4.09	JPMCB	2205 Global Way
4.10	JPMCB	1280 Corporate Lakes
4.11	JPMCB	11 Boulden Circle
4.12	JPMCB	1300 Corporate Lakes
4.13	JPMCB	7 Boulden Circle
4.14	JPMCB	2 Boulden Circle
5	GACC	AHIP Northeast Portfolio I	0	34,800	0	0	404,271	0	0	4,519,224	PIP Reserve	Springing	0	0
5.01	GACC	Hilton Garden Inn - Baltimore White Marsh
5.02	GACC	Homewood Suites - Allentown West Fogelsville
5.03	GACC	Courtyard by Marriott - Wall at Monmouth Shores
5.04	GACC	SpringHill Suites - Arundel Mills BWI Airport
5.05	GACC	Homewood Suites - Dover Rockaway
6	JPMCB	First Stamford Place	0	0	0	0	2,486,098	0	0	9,387,178	Outstanding TI/LC Reserve: 5,248,949; Free Rent Reserve: 4,138,229	15,458	0	168,848
7	JPMCB	521-523 East 72nd Street	0	0	0	0	380,472	9,647	0	1,231,285	Outstanding TI/LC Reserve	Springing	0	Springing
8	JPMCB	Gateway Net Lease Portfolio	0	0	0	0	0	0	0	10,720,000	Earnout Reserve	Springing	0	Springing
8.01	JPMCB	BAE Facility
8.02	JPMCB	FedEx Ground (Stratford)
8.03	JPMCB	FedEx (Baltimore)
8.04	JPMCB	Harman Becker
8.05	JPMCB	GE Aviation (Lafayette)
8.06	JPMCB	GoDaddy
8.07	JPMCB	Carrier
8.08	JPMCB	Emerus
8.09	JPMCB	Cardinal Health
8.10	JPMCB	Tyco Electronics
8.11	JPMCB	FCA/Caterpillar
8.12	JPMCB	FedEx Ground (Staunton)
8.13	JPMCB	Quad Packaging (Proteus) - Franklin Business Park
8.14	JPMCB	Quad Packaging (Transpak) - Franklin Business Park
8.15	JPMCB	T-Mobile Call Center
8.16	JPMCB	Sikorsky Aircraft R&D Facility
8.17	JPMCB	Vatterott College
8.18	JPMCB	Comcast
8.19	JPMCB	Alfa Laval Plant
8.20	JPMCB	LKQ (New Braunfels)
8.21	JPMCB	Hitachi
8.22	JPMCB	Cameron International
8.23	JPMCB	Alliance Data Systems Office
8.24	JPMCB	Synchrony Financial
8.25	JPMCB	Baxalta (Barry Pointe)
8.26	JPMCB	Baxalta (Casselberry)
8.27	JPMCB	Baxalta (Mounds View)
8.28	JPMCB	Baxalta (Grand Rapids)
8.29	JPMCB	Gerdau
8.30	JPMCB	Baxalta (Wausau)
8.31	JPMCB	Baxalta (Springfield)
8.32	JPMCB	LKQ (Salisbury)
8.33	JPMCB	Baxalta (Ankeny)
8.34	JPMCB	H&E Equipment Services (San Antonio)
8.35	JPMCB	H&E Equipment Services (New Orleans)
8.36	JPMCB	GE Aviation (Pompano)
8.37	JPMCB	Saint-Gobain Warehouse
8.38	JPMCB	H&E Equipment Services (Columbia)
8.39	JPMCB	H&E Equipment Services (Yukon)
8.40	JPMCB	LKQ (Toledo)
8.41	JPMCB	H&E Equipment Services (Greer)
9	JPMCB	Starwood Capital Group Hotel Portfolio	0	0	0	0	0	0	0	12,268,991	Larkspur Capital Work Reserve: 6,385,000; Capital Work Reserve: 5,883,911	4% of Gross Revenues	0	0
9.01	JPMCB	Larkspur Landing Sunnyvale
9.02	JPMCB	Larkspur Landing Milpitas
9.03	JPMCB	Larkspur Landing Campbell
9.04	JPMCB	Larkspur Landing San Francisco

A-1-19

ANNEX A-1

			UPFRONT ESCROW⁽¹⁸⁾									MONTHLY ESCROW⁽¹⁹⁾

			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other	Other Upfront	Monthly Capex	Monthly Envir.	Monthly TI/LC
Loan #	Seller⁽¹⁾	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)	Reserve ($)	Reserve ($)	Reserve ($)
9.05	JPMCB	Larkspur Landing Pleasanton
9.06	JPMCB	Larkspur Landing Bellevue
9.07	JPMCB	Larkspur Landing Sacramento
9.08	JPMCB	Hampton Inn Ann Arbor North
9.09	JPMCB	Larkspur Landing Hillsboro
9.10	JPMCB	Larkspur Landing Renton
9.11	JPMCB	Holiday Inn Arlington Northeast Rangers Ballpark
9.12	JPMCB	Residence Inn Toledo Maumee
9.13	JPMCB	Residence Inn Williamsburg
9.14	JPMCB	Hampton Inn Suites Waco South
9.15	JPMCB	Holiday Inn Louisville Airport Fair Expo
9.16	JPMCB	Courtyard Tyler
9.17	JPMCB	Hilton Garden Inn Edison Raritan Center
9.18	JPMCB	Hilton Garden Inn St Paul Oakdale
9.19	JPMCB	Residence Inn Grand Rapids West
9.20	JPMCB	Peoria, AZ Residence Inn
9.21	JPMCB	Hampton Inn Suites Bloomington Normal
9.22	JPMCB	Courtyard Chico
9.23	JPMCB	Hampton Inn Suites Kokomo
9.24	JPMCB	Hampton Inn Suites South Bend
9.25	JPMCB	Courtyard Wichita Falls
9.26	JPMCB	Hampton Inn Morehead
9.27	JPMCB	Residence Inn Chico
9.28	JPMCB	Courtyard Lufkin
9.29	JPMCB	Hampton Inn Carlisle
9.30	JPMCB	Springhill Suites Williamsburg
9.31	JPMCB	Fairfield Inn Bloomington
9.32	JPMCB	Waco Residence Inn
9.33	JPMCB	Holiday Inn Express Fishers
9.34	JPMCB	Larkspur Landing Folsom
9.35	JPMCB	Springhill Suites Chicago Naperville Warrenville
9.36	JPMCB	Holiday Inn Express & Suites Paris
9.37	JPMCB	Toledo Homewood Suites
9.38	JPMCB	Grand Rapids Homewood Suites
9.39	JPMCB	Cheyenne Fairfield Inn and Suites
9.40	JPMCB	Fairfield Inn Laurel
9.41	JPMCB	Courtyard Akron Stow
9.42	JPMCB	Larkspur Landing Roseville
9.43	JPMCB	Towneplace Suites Bloomington
9.44	JPMCB	Hampton Inn Danville
9.45	JPMCB	Holiday Inn Norwich
9.46	JPMCB	Hampton Inn Suites Longview North
9.47	JPMCB	Springhill Suites Peoria Westlake
9.48	JPMCB	Hampton Inn Suites Buda
9.49	JPMCB	Shawnee Hampton Inn
9.50	JPMCB	Racine Fairfield Inn
9.51	JPMCB	Hampton Inn Selinsgrove Shamokin Dam
9.52	JPMCB	Holiday Inn Express & Suites Terrell
9.53	JPMCB	Westchase Homewood Suites
9.54	JPMCB	Holiday Inn Express & Suites Tyler South
9.55	JPMCB	Holiday Inn Express & Suites Huntsville
9.56	JPMCB	Hampton Inn Sweetwater
9.57	JPMCB	Comfort Suites Buda Austin South
9.58	JPMCB	Fairfield Inn & Suites Weatherford
9.59	JPMCB	Holiday Inn Express & Suites Altus
9.60	JPMCB	Comfort Inn & Suites Paris
9.61	JPMCB	Hampton Inn Suites Decatur
9.62	JPMCB	Holiday Inn Express & Suites Texarkana East
9.63	JPMCB	Mankato Fairfield Inn
9.64	JPMCB	Candlewood Suites Texarkana
9.65	JPMCB	Country Inn & Suites Houston Intercontinental Airport East
10	GACC	General Motors Building	0	0	0	107,946,183	0	0	0	161,161,013	Free Rent Reserve	0	0	0
11	GACC	IRG Portfolio	0	1,235,564	0	500,000	100,625	0	0	0		32,301	0	44,583
11.01	GACC	HBP Euclid
11.02	GACC	LMA Massillon & Building E
11.03	GACC	LMA Building D
11.04	GACC	NRR Commerce
11.05	GACC	Rockside Commerce
12	JPMCB	Villas at San Gabriel	4,950	0	0	0	267,689	9,557	0	0		4,950	0	0
13	JPMCB	150 Blackstone River Road	32,500	0	0	0	108,000	39,700	0	898,831	Free Rent Reserve: 577,991; Existing TI/LC Reserve: 220,840; Mezzanine Loan Fee Reserve: 100,000	5,165	0	Springing
14	GACC	Sheraton DFW	0	83,444	0	0	263,550	0	0	1,914,000	PIP Reserve	4% of Gross Revenues	0	0
15	JPMCB	245 Park Avenue	47,738	0	0	0	0	227,000	0	11,431,608	Outstanding Rollover/Free Rent Reserve	47,738	0	Springing
16	GACC	Walgreens Witkoff Portfolio	0	0	0	0	0	0	0	0		Springing	0	0
16.01	GACC	Worcester
16.02	GACC	New Bedford
16.03	GACC	Staten Island
16.04	GACC	Windham
16.05	GACC	Yarmouth
16.06	GACC	Hampstead
16.07	GACC	Woodbury
17	GACC	Preston Plaza	0	25,013	0	0	431,365	0	0	358,318	Approved Leasing Expenses Reserve: 228,345; Free Rent Reserve: 129,972.98	4,317	0	37,772
18	GACC	Capital Centers II & III	496,762	0	0	2,730,693	326,287	0	0	620,811	Free Rent Reserve	13,259	0	66,296
18.01	GACC	Capital Center II
18.02	GACC	Capital Center III
19	GACC	Lightstone Portfolio	0	0	0	0	125,000	208,517	0	2,408,000	PIP Reserve	1% of Gross Revenues	0	0
19.01	GACC	Hampton Inn & Suites Ft. Myers Beach
19.02	GACC	aloft Rogers Bentonville
19.03	GACC	Residence Inn Baton Rouge Siegen Lane
19.04	GACC	Courtyard Baton Rouge Siegen Lane
19.05	GACC	TownePlace Suites New Orleans Metairie
19.06	GACC	Fairfield Inn & Suites Jonesboro
19.07	GACC	TownePlace Suites Fayetteville North Springdale
20	GACC	18301 Von Karman	0	0	0	39,933	0	0	0	0		Springing	0	Springing
21	JPMCB	Fullerton Plaza	5,371	13,750	0	8,130	42,979	0	0	0		5,371	0	8,130
22	JPMCB	Torre Plaza	1,107	0	0	0	141,459	0	0	2,812,415	Free Rent Reserve: 1,705,165; Outstanding TI/LC Reserve: 1,107,250	1,107	0	0

A-1-20

ANNEX A-1

			UPFRONT ESCROW⁽¹⁸⁾									MONTHLY ESCROW⁽¹⁹⁾

			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other	Other Upfront	Monthly Capex	Monthly Envir.	Monthly TI/LC
Loan #	Seller⁽¹⁾	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)	Reserve ($)	Reserve ($)	Reserve ($)
23	GACC	Covance Business Center	0	0	0	0	0	0	0	0		8,739	0	Springing
24	GACC	Best Western Plus Truckee	0	5,000	0	0	37,784	40,900	0	155,000	Seasonality Reserve	4% of Gross Revenues	0	0
25	GACC	18401 Von Karman	0	0	0	220,503	0	0	0	0		Springing	0	Springing
26	JPMCB	Staybridge Suites St. Petersburg	16,396	0	0	0	152,507	0	0	157,474	PIP Reserve	4% of Gross Revenues	0	0
27	JPMCB	Mural Lofts	1,000	0	0	0	30,340	0	0	500,000	Accretive Reserve	1,000	0	0
28	GACC	EIP Logistics Portfolio	1,946,981	762,775	0	1,000,000	114,604	139,040	0	0		Springing	0	20,000
28.01	GACC	Mercury Paper, Inc.
28.02	GACC	Precision Park
29	GACC	Haggen Food & Pharmacy	0	0	0	0	0	0	0	0		Springing	0	0
30	JPMCB	Home2 Suites Amarillo	11,280	0	0	0	86,495	4,580	0	0		4% of Gross Revenues	0	0
31	JPMCB	Hampton Inn & Suites Rome	10,806	0	0	0	115,373	13,443	0	0		4% of Gross Revenues	0	0
32	JPMCB	Preston Trail Atrium	2,076	0	0	900,000	221,009	0	0	434,381	Spec Reserve: 300,000; Outstanding TI/LC Reserve: 76,132; Free Rent Reserve: 58,249	2,076	0	Springing
33	GACC	CVS New Orleans	0	0	0	0	0	0	0	0		Springing	0	Springing
34	GACC	Bay Bridge Industrial Center	0	25,875	0	92,567	0	0	0	28,483	Free Rent Reserve	Springing	0	0
35	JPMCB	Bank of America Building	585	0	0	3,654	31,821	14,041	0	0		585	0	3,654
36	GACC	Wells Fargo Financial Center	0	24,553	0	175,000	59,181	0	0	39,100	Free Rent Reserve	680	0	2,720
37	GACC	1250 Mockingbird	0	0	0	100,000	116,248	2,083	0	0		1,760	0	8,310
38	JPMCB	The Grove at 43rd Apartments	1,667	0	0	0	94,715	0	0	0		1,667	0	0
39	GACC	Brittmoore Industrial Park	43,200	9,900	0	200,000	51,149	0	0	0		Springing	0	Springing
40	GACC	11th & Kissling	100,000	5,625	0	0	16,670	5,250	0	250,000	Collateral Reserve	600	0	0
41	GACC	PPHC Manufacturing Facility	0	0	0	0	0	0	0	0		Springing	0	0

A-1-21

ANNEX A-1

MONTHLY ESCROW⁽¹⁹⁾

RESERVE CAPS⁽²⁰⁾

Monthly RE Tax

Monthly Ins.

Monthly Other

Other Monthly

CapEx

Envir.

TI/LC

RE Tax

Insur.

Debt Service

Loan #

Seller⁽¹⁾

Property Name

Reserve ($)

Description ($)

Reserve Cap ($)

GACC

Moffett Place Building 4

71,416

Springing

GACC

U-Haul SAC Portfolios 14, 15, 17

Springing

116,711

2.01

GACC

U-Haul of Medford

2.02

GACC

U-Haul Center of Salisbury

2.03

GACC

U-Haul Center North Rancho

2.04

GACC

U-Haul Lincoln Park

2.05

GACC

U-Haul of Inwood

2.06

GACC

U-Haul Ctr Albany

2.07

GACC

U-Haul Storage Black Rock

2.08

GACC

U-Haul Center of Rockville

2.09

GACC

U-Haul Storage Ivar Avenue

2.10

GACC

U-Haul Center of Round Rock

2.11

GACC

U-Haul Storage Glendora

2.12

GACC

U-Haul Center Texas Avenue

2.13

GACC

U-Haul Storage Tarrant Road

2.14

GACC

U-Haul Storage Hulen

2.15

GACC

U-Haul Ctr Beaumont

2.16

GACC

U-Haul Storage Waxahachie

2.17

GACC

U-Haul Center of Olathe

2.18

GACC

U-Haul Kings Highway

2.19

GACC

U-Haul Storage I-30

2.20

GACC

U-Haul Storage Laurelwood

2.21

GACC

U-Haul Ctr Downtown

2.22

GACC

U-Haul Storage Business Avenue

JPMCB

Station Place III

Springing

Rollover Reserve

310,592

JPMCB

Treeview Industrial Portfolio

136,297

Springing

2,589,264

2,376,468

4.01

JPMCB

Eastgate

4.02

JPMCB

1405 Worldwide

4.03

JPMCB

1200 Worldwide

��

4.04

JPMCB

Landmark

4.05

JPMCB

100 Corporate Lakes

4.06

JPMCB

Design Road

4.07

JPMCB

2055 Global Way

4.08

JPMCB

Sabre Street

4.09

JPMCB

2205 Global Way

4.10

JPMCB

1280 Corporate Lakes

4.11

JPMCB

11 Boulden Circle

4.12

JPMCB

1300 Corporate Lakes

4.13

JPMCB

7 Boulden Circle

4.14

JPMCB

2 Boulden Circle

GACC

AHIP Northeast Portfolio I

45,000

Springing

5.01

GACC

Hilton Garden Inn - Baltimore White Marsh

5.02

GACC

Homewood Suites - Allentown West Fogelsville

5.03

GACC

Courtyard by Marriott - Wall at Monmouth Shores

5.04

GACC

SpringHill Suites - Arundel Mills BWI Airport

5.05

GACC

Homewood Suites - Dover Rockaway

JPMCB

First Stamford Place

334,939

Springing

556,493

JPMCB

521-523 East 72nd Street

190,236

4,823

JPMCB

Gateway Net Lease Portfolio

Springing

Ground Lease Reserve

2,648,472

7,945,415

8.01

JPMCB

BAE Facility

8.02

JPMCB

FedEx Ground (Stratford)

8.03

JPMCB

FedEx (Baltimore)

8.04

JPMCB

Harman Becker

8.05

JPMCB

GE Aviation (Lafayette)

8.06

JPMCB

GoDaddy

8.07

JPMCB

Carrier

8.08

JPMCB

Emerus

8.09

JPMCB

Cardinal Health

8.10

JPMCB

Tyco Electronics

8.11

JPMCB

FCA/Caterpillar

8.12

JPMCB

FedEx Ground (Staunton)

8.13

JPMCB

Quad Packaging (Proteus) - Franklin Business Park

8.14

JPMCB

Quad Packaging (Transpak) - Franklin Business Park

8.15

JPMCB

T-Mobile Call Center

8.16

JPMCB

Sikorsky Aircraft R&D Facility

8.17

JPMCB

Vatterott College

8.18

JPMCB

Comcast

8.19

JPMCB

Alfa Laval Plant

8.20

JPMCB

LKQ (New Braunfels)

8.21

JPMCB

Hitachi

8.22

JPMCB

Cameron International

8.23

JPMCB

Alliance Data Systems Office

8.24

JPMCB

Synchrony Financial

8.25

JPMCB

Baxalta (Barry Pointe)

8.26

JPMCB

Baxalta (Casselberry)

8.27

JPMCB

Baxalta (Mounds View)

8.28

JPMCB

Baxalta (Grand Rapids)

8.29

JPMCB

Gerdau

8.30

JPMCB

Baxalta (Wausau)

8.31

JPMCB

Baxalta (Springfield)

8.32

JPMCB

LKQ (Salisbury)

8.33

JPMCB

Baxalta (Ankeny)

8.34

JPMCB

H&E Equipment Services (San Antonio)

8.35

JPMCB

H&E Equipment Services (New Orleans)

8.36

JPMCB

GE Aviation (Pompano)

8.37

JPMCB

Saint-Gobain Warehouse

8.38

JPMCB

H&E Equipment Services (Columbia)

8.39

JPMCB

H&E Equipment Services (Yukon)

8.40

JPMCB

LKQ (Toledo)

8.41

JPMCB

H&E Equipment Services (Greer)

JPMCB

Starwood Capital Group Hotel Portfolio

Springing

Ground Rent Reserve; Capital Work Reserve

9.01

JPMCB

Larkspur Landing Sunnyvale

9.02

JPMCB

Larkspur Landing Milpitas

9.03

JPMCB

Larkspur Landing Campbell

9.04

JPMCB

Larkspur Landing San Francisco

A-1-22

ANNEX A-1

MONTHLY ESCROW⁽¹⁹⁾

RESERVE CAPS⁽²⁰⁾

Monthly RE Tax

Monthly Ins.

Monthly Other

Other Monthly

CapEx

Envir.

TI/LC

RE Tax

Insur.

Debt Service

Loan #

Seller⁽¹⁾

Property Name

Reserve ($)

Description ($)

Reserve Cap ($)

9.05

JPMCB

Larkspur Landing Pleasanton

9.06

JPMCB

Larkspur Landing Bellevue

9.07

JPMCB

Larkspur Landing Sacramento

9.08

JPMCB

Hampton Inn Ann Arbor North

9.09

JPMCB

Larkspur Landing Hillsboro

9.10

JPMCB

Larkspur Landing Renton

9.11

JPMCB

Holiday Inn Arlington Northeast Rangers Ballpark

9.12

JPMCB

Residence Inn Toledo Maumee

9.13

JPMCB

Residence Inn Williamsburg

9.14

JPMCB

Hampton Inn Suites Waco South

9.15

JPMCB

Holiday Inn Louisville Airport Fair Expo

9.16

JPMCB

Courtyard Tyler

9.17

JPMCB

Hilton Garden Inn Edison Raritan Center

9.18

JPMCB

Hilton Garden Inn St Paul Oakdale

9.19

JPMCB

Residence Inn Grand Rapids West

9.20

JPMCB

Peoria, AZ Residence Inn

9.21

JPMCB

Hampton Inn Suites Bloomington Normal

9.22

JPMCB

Courtyard Chico

9.23

JPMCB

Hampton Inn Suites Kokomo

9.24

JPMCB

Hampton Inn Suites South Bend

9.25

JPMCB

Courtyard Wichita Falls

9.26

JPMCB

Hampton Inn Morehead

9.27

JPMCB

Residence Inn Chico

9.28

JPMCB

Courtyard Lufkin

9.29

JPMCB

Hampton Inn Carlisle

9.30

JPMCB

Springhill Suites Williamsburg

9.31

JPMCB

Fairfield Inn Bloomington

9.32

JPMCB

Waco Residence Inn

9.33

JPMCB

Holiday Inn Express Fishers

9.34

JPMCB

Larkspur Landing Folsom

9.35

JPMCB

Springhill Suites Chicago Naperville Warrenville

9.36

JPMCB

Holiday Inn Express & Suites Paris

9.37

JPMCB

Toledo Homewood Suites

9.38

JPMCB

Grand Rapids Homewood Suites

9.39

JPMCB

Cheyenne Fairfield Inn and Suites

9.40

JPMCB

Fairfield Inn Laurel

9.41

JPMCB

Courtyard Akron Stow

9.42

JPMCB

Larkspur Landing Roseville

9.43

JPMCB

Towneplace Suites Bloomington

9.44

JPMCB

Hampton Inn Danville

9.45

JPMCB

Holiday Inn Norwich

9.46

JPMCB

Hampton Inn Suites Longview North

9.47

JPMCB

Springhill Suites Peoria Westlake

9.48

JPMCB

Hampton Inn Suites Buda

9.49

JPMCB

Shawnee Hampton Inn

9.50

JPMCB

Racine Fairfield Inn

9.51

JPMCB

Hampton Inn Selinsgrove Shamokin Dam

9.52

JPMCB

Holiday Inn Express & Suites Terrell

9.53

JPMCB

Westchase Homewood Suites

9.54

JPMCB

Holiday Inn Express & Suites Tyler South

9.55

JPMCB

Holiday Inn Express & Suites Huntsville

9.56

JPMCB

Hampton Inn Sweetwater

9.57

JPMCB

Comfort Suites Buda Austin South

9.58

JPMCB

Fairfield Inn & Suites Weatherford

9.59

JPMCB

Holiday Inn Express & Suites Altus

9.60

JPMCB

Comfort Inn & Suites Paris

9.61

JPMCB

Hampton Inn Suites Decatur

9.62

JPMCB

Holiday Inn Express & Suites Texarkana East

9.63

JPMCB

Mankato Fairfield Inn

9.64

JPMCB

Candlewood Suites Texarkana

9.65

JPMCB

Country Inn & Suites Houston Intercontinental Airport East

GACC

General Motors Building

Springing

GACC

IRG Portfolio

100,625

Springing

1,000,000

2,000,000

11.01

GACC

HBP Euclid

11.02

GACC

LMA Massillon & Building E

11.03

GACC

LMA Building D

11.04

GACC

NRR Commerce

11.05

GACC

Rockside Commerce

JPMCB

Villas at San Gabriel

81,046

4,779

Springing

Prepaid Rent Reserve

158,400

JPMCB

150 Blackstone River Road

54,000

9,910

Springing

G3 Tenant Reserve

GACC

Sheraton DFW

37,650

Springing

JPMCB

245 Park Avenue

3,878,518

113,500

GACC

Walgreens Witkoff Portfolio

Springing

16.01

GACC

Worcester

16.02

GACC

New Bedford

16.03

GACC

Staten Island

16.04

GACC

Windham

16.05

GACC

Yarmouth

16.06

GACC

Hampstead

16.07

GACC

Woodbury

GACC

Preston Plaza

61,624

Springing

155,405

GACC

Capital Centers II & III

65,257

Springing

18.01

GACC

Capital Center II

18.02

GACC

Capital Center III

GACC

Lightstone Portfolio

59,532

Springing

PIP Reserve

19.01

GACC

Hampton Inn & Suites Ft. Myers Beach

19.02

GACC

aloft Rogers Bentonville

19.03

GACC

Residence Inn Baton Rouge Siegen Lane

19.04

GACC

Courtyard Baton Rouge Siegen Lane

19.05

GACC

TownePlace Suites New Orleans Metairie

19.06

GACC

Fairfield Inn & Suites Jonesboro

19.07

GACC

TownePlace Suites Fayetteville North Springdale

GACC

18301 Von Karman

Springing

JPMCB

Fullerton Plaza

42,978

Springing

350,000

JPMCB

Torre Plaza

70,730

Springing

A-1-23

ANNEX A-1

MONTHLY ESCROW⁽¹⁹⁾

RESERVE CAPS⁽²⁰⁾

Monthly RE Tax

Monthly Ins.

Monthly Other

Other Monthly

CapEx

Envir.

TI/LC

RE Tax

Insur.

Debt Service

Loan #

Seller⁽¹⁾

Property Name

Reserve ($)

Description ($)

Reserve Cap ($)

GACC

Covance Business Center

Springing

GACC

Best Western Plus Truckee

7,557

Springing

Seasonality Reserve

GACC

18401 Von Karman

Springing

Above Standard Tenant Improvement Obligations Reserve

JPMCB

Staybridge Suites St. Petersburg

19,063

Springing

PIP Reserve; DSCR Cure Deposit Reserve

JPMCB

Mural Lofts

4,334

Springing

Condominium Assessments Reserve

GACC

EIP Logistics Portfolio

25,421

11,587

Springing

Occupancy Reserve

350,000

2,000,000

28.01

GACC

Mercury Paper, Inc.

28.02

GACC

Precision Park

GACC

Haggen Food & Pharmacy

Springing

Repavement Reserve

JPMCB

Home2 Suites Amarillo

8,650

4,580

Springing

PIP Reserve

270,720

JPMCB

Hampton Inn & Suites Rome

11,537

2,241

Springing

PIP Reserve

JPMCB

Preston Trail Atrium

27,626

Springing

74,752

750,000

GACC

CVS New Orleans

Springing

GACC

Bay Bridge Industrial Center

Springing

Roof Replacement Reserve

JPMCB

Bank of America Building

10,607

2,808

GACC

Wells Fargo Financial Center

6,576

Springing

300,000

GACC

1250 Mockingbird

14,531

2,083

350,000

JPMCB

The Grove at 43rd Apartments

11,839

Springing

GACC

Brittmoore Industrial Park

6,394

Springing

43,200

200,000

GACC

11th & Kissling

3,334

583

GACC

PPHC Manufacturing Facility

Springing

A-1-24

ANNEX A-1

RESERVE CAPS⁽²⁰⁾

LARGEST TENANT^{(3), (21), (22), (23)}

2nd LARGEST TENANT^{(21), (22), (23)}

3rd LARGEST TENANT^{(3), (21), (23)}

Other

Single

Lease

Loan #

Seller⁽¹⁾

Property Name

Reserve Cap ($)

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

GACC

Moffett Place Building 4

Yes

Google

314,352

11/30/28

GACC

U-Haul SAC Portfolios 14, 15, 17

2.01

GACC

U-Haul of Medford

2.02

GACC

U-Haul Center of Salisbury

2.03

GACC

U-Haul Center North Rancho

2.04

GACC

U-Haul Lincoln Park

2.05

GACC

U-Haul of Inwood

2.06

GACC

U-Haul Ctr Albany

2.07

GACC

U-Haul Storage Black Rock

2.08

GACC

U-Haul Center of Rockville

2.09

GACC

U-Haul Storage Ivar Avenue

2.10

GACC

U-Haul Center of Round Rock

2.11

GACC

U-Haul Storage Glendora

2.12

GACC

U-Haul Center Texas Avenue

2.13

GACC

U-Haul Storage Tarrant Road

2.14

GACC

U-Haul Storage Hulen

2.15

GACC

U-Haul Ctr Beaumont

2.16

GACC

U-Haul Storage Waxahachie

2.17

GACC

U-Haul Center of Olathe

2.18

GACC

U-Haul Kings Highway

2.19

GACC

U-Haul Storage I-30

2.20

GACC

U-Haul Storage Laurelwood

2.21

GACC

U-Haul Ctr Downtown

2.22

GACC

U-Haul Storage Business Avenue

JPMCB

Station Place III

Rollover Reserve: 12,571,800; Service Reserve: 300,000

U.S. Securities and Exchange Commission

209,530

02/28/21

Kaiser Foundation Health Plan, Inc.

206,875

06/30/24

American Chemistry Council

93,168

12/31/25

JPMCB

Treeview Industrial Portfolio

Various

4.01

JPMCB

Eastgate

FedEx Ground

150,980

10/31/20

FedEx Express

49,020

08/31/21

4.02

JPMCB

1405 Worldwide

Yes

Wayfair

525,000

03/31/19

4.03

JPMCB

1200 Worldwide

Yes

Newgistics, Inc.

520,000

10/31/18

4.04

JPMCB

Landmark

Medline Industries, Inc.

190,000

06/30/19

The Martin-Brower Company, LLC

88,504

08/31/22

Patriot Supply Store, Inc.

50,213

01/31/18

4.05

JPMCB

100 Corporate Lakes

Yes

DSV Solutions, LLC

346,614

09/30/18

4.06

JPMCB

Design Road

Yes

K & M Tire. Inc.

201,600

11/30/21

4.07

JPMCB

2055 Global Way

Monoprice, Inc.

103,690

07/31/18

Answers in Genesis, Inc.

103,532

06/30/19

4.08

JPMCB

Sabre Street

Reeds Home Delivery, Inc.

30,421

08/31/20

Pan American Ceramics Inc.

24,083

04/30/21

U’SAgain, LLC

15,789

11/30/17

4.09

JPMCB

2205 Global Way

Cascades Paperboard Int’l, Inc.

114,400

12/31/18

Airway Technologies, Inc.

70,400

01/31/20

4.10

JPMCB

1280 Corporate Lakes

Tower Sales, Inc.

54,187

04/30/21

First Atlanta Flooring, LLC

28,120

08/31/24

4.11

JPMCB

11 Boulden Circle

Business Move Solutions

52,295

09/30/19

Christiana Care Health Service

43,200

03/31/20

Mishimoto

27,021

10/31/18

4.12

JPMCB

1300 Corporate Lakes

Grand Import

93,746

02/28/25

4.13

JPMCB

7 Boulden Circle

Yes

RESOURCE INT’L INC.

82,118

02/28/24

4.14

JPMCB

2 Boulden Circle

Accredo Health Group, Inc.

34,950

10/31/19

Qualicon Diagnostics LLC

26,888

11/30/17

GACC

AHIP Northeast Portfolio I

5.01

GACC

Hilton Garden Inn - Baltimore White Marsh

5.02

GACC

Homewood Suites - Allentown West Fogelsville

5.03

GACC

Courtyard by Marriott - Wall at Monmouth Shores

5.04

GACC

SpringHill Suites - Arundel Mills BWI Airport

5.05

GACC

Homewood Suites - Dover Rockaway

JPMCB

First Stamford Place

Legg Mason & Co., LLC

137,583

09/30/24

Odyssey Reinsurance Company

101,619

09/30/22

Partner Reinsurance Company of The U.S.

56,690

01/31/29

JPMCB

521-523 East 72nd Street

HSS Properties Corporation

78,999

05/31/31

East River Medical Imaging

11,610

05/31/31

East River David Cleaners

500

11/14/21

JPMCB

Gateway Net Lease Portfolio

Yes

8.01

JPMCB

BAE Facility

Yes

BAE Systems

333,750

08/31/25

8.02

JPMCB

FedEx Ground (Stratford)

Yes

FedEx

225,198

06/30/26

8.03

JPMCB

FedEx (Baltimore)

Yes

FedEx

306,016

12/31/31

8.04

JPMCB

Harman Becker

Yes

Harman

188,042

10/31/30

8.05

JPMCB

GE Aviation (Lafayette)

Yes

GE Aviation

306,406

09/13/30

8.06

JPMCB

GoDaddy

Yes

GoDaddy

150,000

05/31/25

8.07

JPMCB

Carrier

Yes

Carrier

517,000

09/30/26

8.08

JPMCB

Emerus

Yes

Emerus

95,640

12/31/26

8.09

JPMCB

Cardinal Health

Yes

Cardinal Health

275,951

04/30/30

8.10

JPMCB

Tyco Electronics

Yes

TE Connectivity

176,648

04/30/24

8.11

JPMCB

FCA/Caterpillar

Yes

FCA LLC

300,000

08/31/22

8.12

JPMCB

FedEx Ground (Staunton)

Yes

FedEx

225,198

03/31/26

8.13

JPMCB

Quad Packaging (Proteus) - Franklin Business Park

Yes

QuadPackaging

205,000

12/16/21

8.14

JPMCB

Quad Packaging (Transpak) - Franklin Business Park

Yes

QuadPackaging

218,000

12/16/21

8.15

JPMCB

T-Mobile Call Center

Yes

T-Mobile

66,500

02/28/25

8.16

JPMCB

Sikorsky Aircraft R&D Facility

Yes

Sikorsky Aircraft

150,975

01/31/19

8.17

JPMCB

Vatterott College

Yes

Vatterott College

90,000

12/31/24

8.18

JPMCB

Comcast

Yes

Comcast

57,260

06/30/20

8.19

JPMCB

Alfa Laval Plant

Yes

Alfa Laval

180,252

12/31/21

8.20

JPMCB

LKQ (New Braunfels)

Yes

LKQ Corporation

98,771

01/31/34

8.21

JPMCB

Hitachi

Yes

Hitachi

72,056

04/30/22

8.22

JPMCB

Cameron International

Yes

Cameron

75,000

12/14/23

8.23

JPMCB

Alliance Data Systems Office

Yes

Alliance Data

100,800

07/31/24

8.24

JPMCB

Synchrony Financial

Yes

Synchrony Financial

67,775

05/31/25

8.25

JPMCB

Baxalta (Barry Pointe)

Yes

Baxalta

16,686

08/31/32

8.26

JPMCB

Baxalta (Casselberry)

Yes

Baxalta

16,694

10/31/32

8.27

JPMCB

Baxalta (Mounds View)

Yes

Baxalta

16,694

11/30/30

8.28

JPMCB

Baxalta (Grand Rapids)

Yes

Baxalta

16,694

11/30/30

8.29

JPMCB

Gerdau

Yes

Gerdau

46,976

03/31/25

8.30

JPMCB

Baxalta (Wausau)

Yes

Baxalta

16,694

10/31/30

8.31

JPMCB

Baxalta (Springfield)

Yes

Baxalta

16,694

11/30/30

8.32

JPMCB

LKQ (Salisbury)

Yes

LKQ Corporation

205,100

08/06/30

8.33

JPMCB

Baxalta (Ankeny)

Yes

Baxalta

16,694

11/30/30

8.34

JPMCB

H&E Equipment Services (San Antonio)

Yes

H&E Equipment Services

26,535

11/30/30

8.35

JPMCB

H&E Equipment Services (New Orleans)

Yes

H&E Equipment Services

18,808

12/31/30

8.36

JPMCB

GE Aviation (Pompano)

Yes

GE Aviation

30,892

08/14/22

8.37

JPMCB

Saint-Gobain Warehouse

Yes

Saint-Gobain

102,950

09/01/24

8.38

JPMCB

H&E Equipment Services (Columbia)

Yes

H&E Equipment Services

19,380

12/31/30

8.39

JPMCB

H&E Equipment Services (Yukon)

Yes

H&E Equipment Services

19,608

06/30/30

8.40

JPMCB

LKQ (Toledo)

Yes

LKQ Corporation

207,998

06/17/27

8.41

JPMCB

H&E Equipment Services (Greer)

Yes

H&E Equipment Services

19,608

11/30/30

JPMCB

Starwood Capital Group Hotel Portfolio

9.01

JPMCB

Larkspur Landing Sunnyvale

9.02

JPMCB

Larkspur Landing Milpitas

9.03

JPMCB

Larkspur Landing Campbell

9.04

JPMCB

Larkspur Landing San Francisco

A-1-25

ANNEX A-1

RESERVE CAPS⁽²⁰⁾

LARGEST TENANT^{(3), (21), (22), (23)}

2nd LARGEST TENANT^{(21), (22), (23)}

3rd LARGEST TENANT^{(3), (21), (23)}

Other

Single

Lease

Loan #

Seller⁽¹⁾

Property Name

Reserve Cap ($)

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

9.05

JPMCB

Larkspur Landing Pleasanton

9.06

JPMCB

Larkspur Landing Bellevue

9.07

JPMCB

Larkspur Landing Sacramento

9.08

JPMCB

Hampton Inn Ann Arbor North

9.09

JPMCB

Larkspur Landing Hillsboro

9.10

JPMCB

Larkspur Landing Renton

9.11

JPMCB

Holiday Inn Arlington Northeast Rangers Ballpark

9.12

JPMCB

Residence Inn Toledo Maumee

9.13

JPMCB

Residence Inn Williamsburg

9.14

JPMCB

Hampton Inn Suites Waco South

9.15

JPMCB

Holiday Inn Louisville Airport Fair Expo

9.16

JPMCB

Courtyard Tyler

9.17

JPMCB

Hilton Garden Inn Edison Raritan Center

9.18

JPMCB

Hilton Garden Inn St Paul Oakdale

9.19

JPMCB

Residence Inn Grand Rapids West

9.20

JPMCB

Peoria, AZ Residence Inn

9.21

JPMCB

Hampton Inn Suites Bloomington Normal

9.22

JPMCB

Courtyard Chico

9.23

JPMCB

Hampton Inn Suites Kokomo

9.24

JPMCB

Hampton Inn Suites South Bend

9.25

JPMCB

Courtyard Wichita Falls

9.26

JPMCB

Hampton Inn Morehead

9.27

JPMCB

Residence Inn Chico

9.28

JPMCB

Courtyard Lufkin

9.29

JPMCB

Hampton Inn Carlisle

9.30

JPMCB

Springhill Suites Williamsburg

9.31

JPMCB

Fairfield Inn Bloomington

9.32

JPMCB

Waco Residence Inn

9.33

JPMCB

Holiday Inn Express Fishers

9.34

JPMCB

Larkspur Landing Folsom

9.35

JPMCB

Springhill Suites Chicago Naperville Warrenville

9.36

JPMCB

Holiday Inn Express & Suites Paris

9.37

JPMCB

Toledo Homewood Suites

9.38

JPMCB

Grand Rapids Homewood Suites

9.39

JPMCB

Cheyenne Fairfield Inn and Suites

9.40

JPMCB

Fairfield Inn Laurel

9.41

JPMCB

Courtyard Akron Stow

9.42

JPMCB

Larkspur Landing Roseville

9.43

JPMCB

Towneplace Suites Bloomington

9.44

JPMCB

Hampton Inn Danville

9.45

JPMCB

Holiday Inn Norwich

9.46

JPMCB

Hampton Inn Suites Longview North

9.47

JPMCB

Springhill Suites Peoria Westlake

9.48

JPMCB

Hampton Inn Suites Buda

9.49

JPMCB

Shawnee Hampton Inn

9.50

JPMCB

Racine Fairfield Inn

9.51

JPMCB

Hampton Inn Selinsgrove Shamokin Dam

9.52

JPMCB

Holiday Inn Express & Suites Terrell

9.53

JPMCB

Westchase Homewood Suites

9.54

JPMCB

Holiday Inn Express & Suites Tyler South

9.55

JPMCB

Holiday Inn Express & Suites Huntsville

9.56

JPMCB

Hampton Inn Sweetwater

9.57

JPMCB

Comfort Suites Buda Austin South

9.58

JPMCB

Fairfield Inn & Suites Weatherford

9.59

JPMCB

Holiday Inn Express & Suites Altus

9.60

JPMCB

Comfort Inn & Suites Paris

9.61

JPMCB

Hampton Inn Suites Decatur

9.62

JPMCB

Holiday Inn Express & Suites Texarkana East

9.63

JPMCB

Mankato Fairfield Inn

9.64

JPMCB

Candlewood Suites Texarkana

9.65

JPMCB

Country Inn & Suites Houston Intercontinental Airport East

GACC

General Motors Building

Weil, Gotshal & Manges

489,867

08/31/34

Aramis

299,895

03/31/20

Perella Weinberg

130,155

01/31/22

GACC

IRG Portfolio

11.01

GACC

HBP Euclid

Eaton Corporation

458,638

02/28/31

Tremco Incorporated

298,175

11/30/27

Turbine Engine Components

219,474

11/30/20

11.02

GACC

LMA Massillon & Building E

Meggitt Aircraft Braking

462,726

12/31/30

Step2 Company

224,856

05/19/23

Greenstar Mid-America

192,000

05/14/22

11.03

GACC

LMA Building D

Trelleborg Wheel Systems

219,382

10/31/23

Imperial Electric

126,925

12/31/20

Huntington National Bank

67,600

12/31/17

11.04

GACC

NRR Commerce

Kellogg Sales Company

173,711

05/31/19

Cattron-Theimeg, Inc.

82,289

10/31/24

11.05

GACC

Rockside Commerce

Keystone Automotive

151,796

05/31/20

Wellsville Carpet Town

70,627

01/31/18

DAR-TECH, Inc.

69,516

06/23/20

JPMCB

Villas at San Gabriel

JPMCB

150 Blackstone River Road

Imperial Distribution

325,323

01/31/33

G3 Enterprises Inc.

228,009

09/30/24

Mid-States Packaging, Inc.

66,337

06/14/27

GACC

Sheraton DFW

JPMCB

245 Park Avenue

Société Générale

562,347

10/31/32

JPMorgan Chase Bank, National Association

225,438

10/31/22

Major League Baseball

220,565

10/31/22

GACC

Walgreens Witkoff Portfolio

Various

16.01

GACC

Worcester

Yes

Walgreens

13,354

04/30/32

16.02

GACC

New Bedford

Yes

Walgreens

15,272

04/30/32

16.03

GACC

Staten Island

Yes

Walgreens

11,056

08/31/31

16.04

GACC

Windham

Walgreens

13,987

08/31/32

Little Caesars

1,344

04/30/22

16.05

GACC

Yarmouth

Yes

Walgreens

9,996

06/30/32

16.06

GACC

Hampstead

Yes

Walgreens

15,035

05/30/32

16.07

GACC

Woodbury

Yes

Walgreens

13,650

09/30/32

GACC

Preston Plaza

Sovereign Bank

27,428

02/28/21

Slater & Matsil LLP

26,640

04/30/24

The Ayco Company

25,741

12/31/24

GACC

Capital Centers II & III

18.01

GACC

Capital Center II

Travelers Insurance

72,588

12/31/21

Verizon

40,285

03/31/18

Institute For Business & Tech

31,360

07/31/19

18.02

GACC

Capital Center III

BlueCross BlueShield

54,161

12/31/20

Wells Fargo

53,742

09/30/19

Corelogic Real Estate Solution

28,180

08/31/19

GACC

Lightstone Portfolio

19.01

GACC

Hampton Inn & Suites Ft. Myers Beach

19.02

GACC

aloft Rogers Bentonville

19.03

GACC

Residence Inn Baton Rouge Siegen Lane

19.04

GACC

Courtyard Baton Rouge Siegen Lane

19.05

GACC

TownePlace Suites New Orleans Metairie

19.06

GACC

Fairfield Inn & Suites Jonesboro

19.07

GACC

TownePlace Suites Fayetteville North Springdale

GACC

18301 Von Karman

Golden State Foods

54,370

02/28/25

Faris Lee Investments

17,495

03/31/22

Caladrius Biosciences

16,111

05/17/21

JPMCB

Fullerton Plaza

Bob’s Discount Furniture

36,513

03/31/23

TJ Maxx

35,676

07/31/21

OfficeMax

29,962

04/30/23

JPMCB

Torre Plaza

Yes

Amazon

88,580

02/28/25

A-1-26

ANNEX A-1

RESERVE CAPS⁽²⁰⁾

LARGEST TENANT^{(3), (21), (22), (23)}

2nd LARGEST TENANT^{(21), (22), (23)}

3rd LARGEST TENANT^{(3), (21), (23)}

Other

Single

Lease

Loan #

Seller⁽¹⁾

Property Name

Reserve Cap ($)

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

GACC

Covance Business Center

Yes

Covance

333,600

12/31/25

GACC

Best Western Plus Truckee

155,000

GACC

18401 Von Karman

RSM McGladrey

27,879

08/31/21

IBI Group

10,781

07/31/18

Fragomen, Del Rey, Bernsen

10,503

08/31/23

JPMCB

Staybridge Suites St. Petersburg

JPMCB

Mural Lofts

GACC

EIP Logistics Portfolio

Various

28.01

GACC

Mercury Paper, Inc.

Yes

Mercury Paper, Inc.

407,248

07/31/24

28.02

GACC

Precision Park

Amtrol

228,088

04/30/20

Anvil International

204,868

03/31/22

Regency Transportation

60,000

02/01/22

GACC

Haggen Food & Pharmacy

Yes

Haggen Food & Pharmacy

74,607

12/31/29

JPMCB

Home2 Suites Amarillo

JPMCB

Hampton Inn & Suites Rome

JPMCB

Preston Trail Atrium

PrimeLending

17,284

07/31/18

Executive Workspace-Preston Trail, LLC

14,762

08/31/21

Suntex Ventures,LLC

14,419

10/31/21

GACC

CVS New Orleans

Yes

CVS

13,600

01/01/42

GACC

Bay Bridge Industrial Center

WYSE Logistics, Inc.

32,620

12/31/18

Antique & Art Exchange

23,026

05/31/20

Sports Basement, Inc.

21,741

05/31/22

JPMCB

Bank of America Building

Associa Property Management

6,426

07/31/21

Bank of America

4,506

08/01/21

Hurricane Grill & Wings

4,500

12/31/32

GACC

Wells Fargo Financial Center

Frontline Tech

19,300

12/31/21

Wells Fargo

5,140

06/30/19

LRS Restaurants

3,437

06/30/27

GACC

1250 Mockingbird

WellMed Medical Management, Inc.

29,275

07/31/22

Genesis 10

16,077

02/29/20

State of Texas (Attn. General)

14,135

03/31/22

JPMCB

The Grove at 43rd Apartments

GACC

Brittmoore Industrial Park

Chris Ransome and Associates

9,600

05/31/22

Eurocharged Performance

8,400

08/31/21

The Shop Houston, LLC

6,000

03/31/22

GACC

11th & Kissling

GACC

PPHC Manufacturing Facility

Yes

Fleetwood Metal Industries, LLC

114,000

02/28/37

A-1-27

ANNEX A-1

4th LARGEST TENANT^{(3),(21), (23)}

5th LARGEST TENANT^{(21), (23)}

Lease

Loan

Lockbox

Loan #

Seller⁽¹⁾

Property Name

4th Largest Tenant

Unit Size

Expiration

5th Largest Tenant

Unit Size

Expiration

Purpose

Principal / Carveout Guarantor⁽²⁴⁾

(Y/N)

Type⁽²⁵⁾

GACC

Moffett Place Building 4

Refinance

Paul Guarantor LLC

Yes

Hard

GACC

U-Haul SAC Portfolios 14, 15, 17

Refinance

Blackwater Investments, Inc.

Yes

Soft

2.01

GACC

U-Haul of Medford

2.02

GACC

U-Haul Center of Salisbury

2.03

GACC

U-Haul Center North Rancho

2.04

GACC

U-Haul Lincoln Park

2.05

GACC

U-Haul of Inwood

2.06

GACC

U-Haul Ctr Albany

2.07

GACC

U-Haul Storage Black Rock

2.08

GACC

U-Haul Center of Rockville

2.09

GACC

U-Haul Storage Ivar Avenue

2.10

GACC

U-Haul Center of Round Rock

2.11

GACC

U-Haul Storage Glendora

2.12

GACC

U-Haul Center Texas Avenue

2.13

GACC

U-Haul Storage Tarrant Road

2.14

GACC

U-Haul Storage Hulen

2.15

GACC

U-Haul Ctr Beaumont

2.16

GACC

U-Haul Storage Waxahachie

2.17

GACC

U-Haul Center of Olathe

2.18

GACC

U-Haul Kings Highway

2.19

GACC

U-Haul Storage I-30

2.20

GACC

U-Haul Storage Laurelwood

2.21

GACC

U-Haul Ctr Downtown

2.22

GACC

U-Haul Storage Business Avenue

JPMCB

Station Place III

Pritchard Industries, Inc.

833

12/31/18

Refinance

Seven Hundred 2nd Street Holdings Mezz LLC

Yes

Hard

JPMCB

Treeview Industrial Portfolio

Refinance

Treeview Income Properties Holdco LLC

Yes

Hard

4.01

JPMCB

Eastgate

4.02

JPMCB

1405 Worldwide

4.03

JPMCB

1200 Worldwide

4.04

JPMCB

Landmark

4.05

JPMCB

100 Corporate Lakes

4.06

JPMCB

Design Road

4.07

JPMCB

2055 Global Way

4.08

JPMCB

Sabre Street

Ly Brothers Corporation

13,561

02/28/21

4.09

JPMCB

2205 Global Way

4.10

JPMCB

1280 Corporate Lakes

4.11

JPMCB

11 Boulden Circle

4.12

JPMCB

1300 Corporate Lakes

4.13

JPMCB

7 Boulden Circle

4.14

JPMCB

2 Boulden Circle

GACC

AHIP Northeast Portfolio I

Acquisition

American Hotel Income Properties REIT Inc.

Yes

Hard

5.01

GACC

Hilton Garden Inn - Baltimore White Marsh

5.02

GACC

Homewood Suites - Allentown West Fogelsville

5.03

GACC

Courtyard by Marriott - Wall at Monmouth Shores

5.04

GACC

SpringHill Suites - Arundel Mills BWI Airport

5.05

GACC

Homewood Suites - Dover Rockaway

JPMCB

First Stamford Place

Elizabeth Arden, Inc.

39,775

10/31/21

Ernst & Young U.S. LLP

35,661

05/31/20

Refinance

Empire State Realty OP, L.P.

Yes

Hard

JPMCB

521-523 East 72nd Street

Refinance

Sheldon H. Solow

Yes

Hard

JPMCB

Gateway Net Lease Portfolio

Acquisition

ETCL Venture LP

Yes

Hard

8.01

JPMCB

BAE Facility

8.02

JPMCB

FedEx Ground (Stratford)

8.03

JPMCB

FedEx (Baltimore)

8.04

JPMCB

Harman Becker

8.05

JPMCB

GE Aviation (Lafayette)

8.06

JPMCB

GoDaddy

8.07

JPMCB

Carrier

8.08

JPMCB

Emerus

8.09

JPMCB

Cardinal Health

8.10

JPMCB

Tyco Electronics

8.11

JPMCB

FCA/Caterpillar

8.12

JPMCB

FedEx Ground (Staunton)

8.13

JPMCB

Quad Packaging (Proteus) - Franklin Business Park

8.14

JPMCB

Quad Packaging (Transpak) - Franklin Business Park

8.15

JPMCB

T-Mobile Call Center

8.16

JPMCB

Sikorsky Aircraft R&D Facility

8.17

JPMCB

Vatterott College

8.18

JPMCB

Comcast

8.19

JPMCB

Alfa Laval Plant

8.20

JPMCB

LKQ (New Braunfels)

8.21

JPMCB

Hitachi

8.22

JPMCB

Cameron International

8.23

JPMCB

Alliance Data Systems Office

8.24

JPMCB

Synchrony Financial

8.25

JPMCB

Baxalta (Barry Pointe)

8.26

JPMCB

Baxalta (Casselberry)

8.27

JPMCB

Baxalta (Mounds View)

8.28

JPMCB

Baxalta (Grand Rapids)

8.29

JPMCB

Gerdau

8.30

JPMCB

Baxalta (Wausau)

8.31

JPMCB

Baxalta (Springfield)

8.32

JPMCB

LKQ (Salisbury)

8.33

JPMCB

Baxalta (Ankeny)

8.34

JPMCB

H&E Equipment Services (San Antonio)

8.35

JPMCB

H&E Equipment Services (New Orleans)

8.36

JPMCB

GE Aviation (Pompano)

8.37

JPMCB

Saint-Gobain Warehouse

8.38

JPMCB

H&E Equipment Services (Columbia)

8.39

JPMCB

H&E Equipment Services (Yukon)

8.40

JPMCB

LKQ (Toledo)

8.41

JPMCB

H&E Equipment Services (Greer)

JPMCB

Starwood Capital Group Hotel Portfolio

Refinance

SCG Hotel Investors Holdings, L.P.

Yes

Soft Springing

9.01

JPMCB

Larkspur Landing Sunnyvale

9.02

JPMCB

Larkspur Landing Milpitas

9.03

JPMCB

Larkspur Landing Campbell

9.04

JPMCB

Larkspur Landing San Francisco

A-1-28

ANNEX A-1

4th LARGEST TENANT^{(3),(21), (23)}

5th LARGEST TENANT^{(21), (23)}

Lease

Loan

Lockbox

Loan #

Seller⁽¹⁾

Property Name

4th Largest Tenant

Unit Size

Expiration

5th Largest Tenant

Unit Size

Expiration

Purpose

Principal / Carveout Guarantor⁽²⁴⁾

(Y/N)

Type⁽²⁵⁾

9.05

JPMCB

Larkspur Landing Pleasanton

9.06

JPMCB

Larkspur Landing Bellevue

9.07

JPMCB

Larkspur Landing Sacramento

9.08

JPMCB

Hampton Inn Ann Arbor North

9.09

JPMCB

Larkspur Landing Hillsboro

9.10

JPMCB

Larkspur Landing Renton

9.11

JPMCB

Holiday Inn Arlington Northeast Rangers Ballpark

9.12

JPMCB

Residence Inn Toledo Maumee

9.13

JPMCB

Residence Inn Williamsburg

9.14

JPMCB

Hampton Inn Suites Waco South

9.15

JPMCB

Holiday Inn Louisville Airport Fair Expo

9.16

JPMCB

Courtyard Tyler

9.17

JPMCB

Hilton Garden Inn Edison Raritan Center

9.18

JPMCB

Hilton Garden Inn St Paul Oakdale

9.19

JPMCB

Residence Inn Grand Rapids West

9.20

JPMCB

Peoria, AZ Residence Inn

9.21

JPMCB

Hampton Inn Suites Bloomington Normal

9.22

JPMCB

Courtyard Chico

9.23

JPMCB

Hampton Inn Suites Kokomo

9.24

JPMCB

Hampton Inn Suites South Bend

9.25

JPMCB

Courtyard Wichita Falls

9.26

JPMCB

Hampton Inn Morehead

9.27

JPMCB

Residence Inn Chico

9.28

JPMCB

Courtyard Lufkin

9.29

JPMCB

Hampton Inn Carlisle

9.30

JPMCB

Springhill Suites Williamsburg

9.31

JPMCB

Fairfield Inn Bloomington

9.32

JPMCB

Waco Residence Inn

9.33

JPMCB

Holiday Inn Express Fishers

9.34

JPMCB

Larkspur Landing Folsom

9.35

JPMCB

Springhill Suites Chicago Naperville Warrenville

9.36

JPMCB

Holiday Inn Express & Suites Paris

9.37

JPMCB

Toledo Homewood Suites

9.38

JPMCB

Grand Rapids Homewood Suites

9.39

JPMCB

Cheyenne Fairfield Inn and Suites

9.40

JPMCB

Fairfield Inn Laurel

9.41

JPMCB

Courtyard Akron Stow

9.42

JPMCB

Larkspur Landing Roseville

9.43

JPMCB

Towneplace Suites Bloomington

9.44

JPMCB

Hampton Inn Danville

9.45

JPMCB

Holiday Inn Norwich

9.46

JPMCB

Hampton Inn Suites Longview North

9.47

JPMCB

Springhill Suites Peoria Westlake

9.48

JPMCB

Hampton Inn Suites Buda

9.49

JPMCB

Shawnee Hampton Inn

9.50

JPMCB

Racine Fairfield Inn

9.51

JPMCB

Hampton Inn Selinsgrove Shamokin Dam

9.52

JPMCB

Holiday Inn Express & Suites Terrell

9.53

JPMCB

Westchase Homewood Suites

9.54

JPMCB

Holiday Inn Express & Suites Tyler South

9.55

JPMCB

Holiday Inn Express & Suites Huntsville

9.56

JPMCB

Hampton Inn Sweetwater

9.57

JPMCB

Comfort Suites Buda Austin South

9.58

JPMCB

Fairfield Inn & Suites Weatherford

9.59

JPMCB

Holiday Inn Express & Suites Altus

9.60

JPMCB

Comfort Inn & Suites Paris

9.61

JPMCB

Hampton Inn Suites Decatur

9.62

JPMCB

Holiday Inn Express & Suites Texarkana East

9.63

JPMCB

Mankato Fairfield Inn

9.64

JPMCB

Candlewood Suites Texarkana

9.65

JPMCB

Country Inn & Suites Houston Intercontinental Airport East

GACC

General Motors Building

Apple

105,748

01/31/34

BAMCO

105,579

05/31/35

Refinance

Boston Properties Limited Partnership, 767 LLC, Sungate Fifth Avenue LLC

Yes

Hard

GACC

IRG Portfolio

Refinance

Stuart Lichter, Christopher Semarjian

Yes

Hard

11.01

GACC

HBP Euclid

Premium Steel Sales

100,000

12/31/17

North American Plastics

70,097

06/30/22

11.02

GACC

LMA Massillon & Building E

11.03

GACC

LMA Building D

Simply Canvas, Inc.

43,621

12/31/19

Prospect Mold & Die

22,350

01/31/19

11.04

GACC

NRR Commerce

11.05

GACC

Rockside Commerce

HSN Catalog Services

30,000

05/31/20

Suntwist Corp.

29,602

11/30/18

JPMCB

Villas at San Gabriel

Refinance

Brad J. Zucker

Yes

Springing

JPMCB

150 Blackstone River Road

Refinance

Tracy Harpin, Charles S. Giroux, Tracy P. Goodman

Yes

Hard

GACC

Sheraton DFW

Acquisition

Robert E. Buccini, Christopher F. Buccini, David B. Pollin

Yes

Hard

JPMCB

245 Park Avenue

Angelo Gordon

113,405

05/31/26

Rabobank

109,657

09/30/26

Acquisition

181 West Madison Holding LLC

Yes

Hard

GACC

Walgreens Witkoff Portfolio

Refinance

Steven C. Witkoff

Yes

Hard

16.01

GACC

Worcester

16.02

GACC

New Bedford

16.03

GACC

Staten Island

16.04

GACC

Windham

16.05

GACC

Yarmouth

16.06

GACC

Hampstead

16.07

GACC

Woodbury

GACC

Preston Plaza

Texas Health Surgery Center

13,831

07/31/27

Progressive

11,932

02/28/22

Acquisition

Gulf United Investments Corporation

Yes

Hard

GACC

Capital Centers II & III

Refinance

Gracie Investing, LLC

Yes

Hard

18.01

GACC

Capital Center II

Superior Vision Services

28,091

08/31/28

California Student Aid Commission

26,273

03/31/21

18.02

GACC

Capital Center III

Renaissance Food Group, LLC

26,528

06/30/19

Exam Works Inc

15,326

04/30/20

GACC

Lightstone Portfolio

Acquisition

Phoenix American Hospitality, LLC, American Hospitality Properties Fund I, LLC, American Hospitality Properties Fund III, LLC, W.L. Nelson

Yes

Hard

19.01

GACC

Hampton Inn & Suites Ft. Myers Beach

19.02

GACC

aloft Rogers Bentonville

19.03

GACC

Residence Inn Baton Rouge Siegen Lane

19.04

GACC

Courtyard Baton Rouge Siegen Lane

19.05

GACC

TownePlace Suites New Orleans Metairie

19.06

GACC

Fairfield Inn & Suites Jonesboro

19.07

GACC

TownePlace Suites Fayetteville North Springdale

GACC

18301 Von Karman

Greenlaw Management

10,595

04/30/19

ArcBest

6,689

11/30/21

Recapitalization

RSFC Holdings, LLC, HSFC Holdings, LLC

Yes

Hard

JPMCB

Fullerton Plaza

Party City

11,569

01/31/19

Lane Bryant

4,000

01/31/22

Refinance

Somerset Eagle Corp.

Yes

Hard

JPMCB

Torre Plaza

Acquisition

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

Yes

Hard

A-1-29

ANNEX A-1

4th LARGEST TENANT^{(3),(21), (23)}

5th LARGEST TENANT^{(21), (23)}

Lease

Loan

Lockbox

Loan #

Seller⁽¹⁾

Property Name

4th Largest Tenant

Unit Size

Expiration

5th Largest Tenant

Unit Size

Expiration

Purpose

Principal / Carveout Guarantor⁽²⁴⁾

(Y/N)

Type⁽²⁵⁾

GACC

Covance Business Center

Refinance

NRFC NNN Holdings LLC

Yes

Hard

GACC

Best Western Plus Truckee

Refinance

Juan Llaca

Yes

Hard

GACC

18401 Von Karman

Envisage Consulting, LLC

7,464

08/31/22

Harbottle Law Group

7,335

12/31/19

Recapitalization

RSFC Holdings, LLC, HSFC Holdings, LLC

Yes

Hard

JPMCB

Staybridge Suites St. Petersburg

Acquisition

TH Investment Holdings II, LLC

Yes

Hard

JPMCB

Mural Lofts

Refinance

Eric Blumenfeld

Yes

Soft

GACC

EIP Logistics Portfolio

Acquisition/Refinance

Bruce Levine, Donald A. Levine, Lewis Heafitz

Yes

Hard

28.01

GACC

Mercury Paper, Inc.

28.02

GACC

Precision Park

BSM Pump Corp.

42,607

09/30/21

GACC

Haggen Food & Pharmacy

Refinance

Myles P. Friel

Yes

Springing

JPMCB

Home2 Suites Amarillo

Refinance

Mansukhbhai Patel, Bradresh Desai

Yes

Hard

JPMCB

Hampton Inn & Suites Rome

Refinance

Narendra V. Patel, Babubhai G. Patel

Yes

Springing

JPMCB

Preston Trail Atrium

Mode Transportation, LLC

13,632

06/30/18

SearchDex, Inc.

10,143

05/31/21

Refinance

Byron C. Cook

Yes

Hard

GACC

CVS New Orleans

Acquisition

Persis Corporation

Yes

Springing

GACC

Bay Bridge Industrial Center

Cuyana

17,291

07/31/22

Dish Co. SF

12,206

10/31/18

Refinance

Peter Sullivan Associates, Inc.

Yes

Springing

JPMCB

Bank of America Building

OTB NYS Off Track Betting

4,153

07/31/33

Gilman and Ciocia

3,600

07/31/20

Refinance

Angelo Balbo

Yes

Springing

GACC

Wells Fargo Financial Center

J&M Associates

3,200

12/31/19

Medi Winter Park, LLC

2,989

08/31/20

Acquisition

Israel Lewin, Spencer Enslein

Yes

Springing

GACC

1250 Mockingbird

Dallas County Community College District

10,357

06/30/21

Comerica Bank

9,760

10/31/21

Refinance

Ben A. Dalby, Ben A. Dalby and Karen I. Dalby, as trustees of the Dalby Family Trust, dated February 17, 1988, as Amended

Yes

Springing

JPMCB

The Grove at 43rd Apartments

Refinance

Scott Leichtenberg

Yes

Springing

GACC

Brittmoore Industrial Park

2R Millwork

3,000

05/31/18

D&D Tech Systems

3,000

02/28/18

Refinance

John Able

Yes

Springing

GACC

11th & Kissling

Refinance

Ray K. Shahani

Yes

Springing

GACC

PPHC Manufacturing Facility

Recapitalization

AG Net Lease III Corp., AG Net Lease III (SO) Corp.

Yes

Hard

A-1-30

ANNEX A-1

				Pari Passu Debt					Additional Debt⁽²⁷⁾					Total Debt
			Cash Management⁽²⁵⁾		Pari Passu	Pari Passu	Pari Passu	Total Cut-off				Additional			Total Debt
				Pari Passu	Note Control	Piece In Trust	Piece Non Trust	Date Pari	Addit Debt	Addit Debt	Additional	Debt Cut off	Additional Debt	Total Debt	UW NCF	Total Debt
Loan #	Seller⁽¹⁾	Property Name		(Y/N)	(Y/N)⁽²⁶⁾	Cut-Off Balance	Cut-Off Balance	Passu Debt	Permitted (Y/N)	Exist (Y/N)	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %
1	GACC	Moffett Place Building 4	In Place	Yes	Yes	70,000,000	57,000,000	127,000,000	No	Yes	Mezzanine Loan	98,000,000	5.65000	225,000,000	1.16	72.7%
2	GACC	U-Haul SAC Portfolios 14, 15, 17	Springing	Yes	Yes	68,859,925	59,878,195	128,738,120	No	No	NAP	NAP	NAP	128,738,120	1.63	60.5%
2.01	GACC	U-Haul of Medford													1.63	60.5%
2.02	GACC	U-Haul Center of Salisbury													1.63	60.5%
2.03	GACC	U-Haul Center North Rancho													1.63	60.5%
2.04	GACC	U-Haul Lincoln Park													1.63	60.5%
2.05	GACC	U-Haul of Inwood													1.63	60.5%
2.06	GACC	U-Haul Ctr Albany													1.63	60.5%
2.07	GACC	U-Haul Storage Black Rock													1.63	60.5%
2.08	GACC	U-Haul Center of Rockville													1.63	60.5%
2.09	GACC	U-Haul Storage Ivar Avenue													1.63	60.5%
2.10	GACC	U-Haul Center of Round Rock													1.63	60.5%
2.11	GACC	U-Haul Storage Glendora													1.63	60.5%
2.12	GACC	U-Haul Center Texas Avenue													1.63	60.5%
2.13	GACC	U-Haul Storage Tarrant Road													1.63	60.5%
2.14	GACC	U-Haul Storage Hulen													1.63	60.5%
2.15	GACC	U-Haul Ctr Beaumont													1.63	60.5%
2.16	GACC	U-Haul Storage Waxahachie													1.63	60.5%
2.17	GACC	U-Haul Center of Olathe													1.63	60.5%
2.18	GACC	U-Haul Kings Highway													1.63	60.5%
2.19	GACC	U-Haul Storage I-30													1.63	60.5%
2.20	GACC	U-Haul Storage Laurelwood													1.63	60.5%
2.21	GACC	U-Haul Ctr Downtown													1.63	60.5%
2.22	GACC	U-Haul Storage Business Avenue													1.63	60.5%
3	JPMCB	Station Place III	Springing	Yes	Yes	64,000,000	126,000,000	190,000,000	Yes	No	Permitted Mezzanine	NAP	NAP	190,000,000	3.00	47.6%
4	JPMCB	Treeview Industrial Portfolio	Springing	Yes	No	60,000,000	65,000,000	125,000,000	No	No	NAP	NAP	NAP	125,000,000	1.83	64.5%
4.01	JPMCB	Eastgate													1.83	64.5%
4.02	JPMCB	1405 Worldwide													1.83	64.5%
4.03	JPMCB	1200 Worldwide													1.83	64.5%
4.04	JPMCB	Landmark													1.83	64.5%
4.05	JPMCB	100 Corporate Lakes													1.83	64.5%
4.06	JPMCB	Design Road													1.83	64.5%
4.07	JPMCB	2055 Global Way													1.83	64.5%
4.08	JPMCB	Sabre Street													1.83	64.5%
4.09	JPMCB	2205 Global Way													1.83	64.5%
4.10	JPMCB	1280 Corporate Lakes													1.83	64.5%
4.11	JPMCB	11 Boulden Circle													1.83	64.5%
4.12	JPMCB	1300 Corporate Lakes													1.83	64.5%
4.13	JPMCB	7 Boulden Circle													1.83	64.5%
4.14	JPMCB	2 Boulden Circle													1.83	64.5%
5	GACC	AHIP Northeast Portfolio I	Springing	Yes	Yes	55,000,000	14,600,000	69,600,000	No	No	NAP	NAP	NAP	69,600,000	2.06	56.1%
5.01	GACC	Hilton Garden Inn - Baltimore White Marsh													2.06	56.1%
5.02	GACC	Homewood Suites - Allentown West Fogelsville													2.06	56.1%
5.03	GACC	Courtyard by Marriott - Wall at Monmouth Shores													2.06	56.1%
5.04	GACC	SpringHill Suites - Arundel Mills BWI Airport													2.06	56.1%
5.05	GACC	Homewood Suites - Dover Rockaway													2.06	56.1%
6	JPMCB	First Stamford Place	Springing	Yes	No	54,800,000	109,200,000	164,000,000	No	Yes	Mezzanine Loan	16,000,000	6.25000	180,000,000	1.73	63.2%
7	JPMCB	521-523 East 72nd Street	Springing	Yes	Yes	50,000,000	35,000,000	85,000,000	Yes	No	Permitted Mezzanine	NAP	NAP	85,000,000	1.93	59.0%
8	JPMCB	Gateway Net Lease Portfolio	Springing	Yes	No	50,000,000	303,000,000	353,000,000	No	Yes	B-Note	170,000,000	5.40000	523,000,000	2.04	66.6%
8.01	JPMCB	BAE Facility													2.04	66.6%
8.02	JPMCB	FedEx Ground (Stratford)													2.04	66.6%
8.03	JPMCB	FedEx (Baltimore)													2.04	66.6%
8.04	JPMCB	Harman Becker													2.04	66.6%
8.05	JPMCB	GE Aviation (Lafayette)													2.04	66.6%
8.06	JPMCB	GoDaddy													2.04	66.6%
8.07	JPMCB	Carrier													2.04	66.6%
8.08	JPMCB	Emerus													2.04	66.6%
8.09	JPMCB	Cardinal Health													2.04	66.6%
8.10	JPMCB	Tyco Electronics													2.04	66.6%
8.11	JPMCB	FCA/Caterpillar													2.04	66.6%
8.12	JPMCB	FedEx Ground (Staunton)													2.04	66.6%
8.13	JPMCB	Quad Packaging (Proteus) - Franklin Business Park													2.04	66.6%
8.14	JPMCB	Quad Packaging (Transpak) - Franklin Business Park													2.04	66.6%
8.15	JPMCB	T-Mobile Call Center													2.04	66.6%
8.16	JPMCB	Sikorsky Aircraft R&D Facility													2.04	66.6%
8.17	JPMCB	Vatterott College													2.04	66.6%
8.18	JPMCB	Comcast													2.04	66.6%
8.19	JPMCB	Alfa Laval Plant													2.04	66.6%
8.20	JPMCB	LKQ (New Braunfels)													2.04	66.6%
8.21	JPMCB	Hitachi													2.04	66.6%
8.22	JPMCB	Cameron International													2.04	66.6%
8.23	JPMCB	Alliance Data Systems Office													2.04	66.6%
8.24	JPMCB	Synchrony Financial													2.04	66.6%
8.25	JPMCB	Baxalta (Barry Pointe)													2.04	66.6%
8.26	JPMCB	Baxalta (Casselberry)													2.04	66.6%
8.27	JPMCB	Baxalta (Mounds View)													2.04	66.6%
8.28	JPMCB	Baxalta (Grand Rapids)													2.04	66.6%
8.29	JPMCB	Gerdau													2.04	66.6%
8.30	JPMCB	Baxalta (Wausau)													2.04	66.6%
8.31	JPMCB	Baxalta (Springfield)													2.04	66.6%
8.32	JPMCB	LKQ (Salisbury)													2.04	66.6%
8.33	JPMCB	Baxalta (Ankeny)													2.04	66.6%
8.34	JPMCB	H&E Equipment Services (San Antonio)													2.04	66.6%
8.35	JPMCB	H&E Equipment Services (New Orleans)													2.04	66.6%
8.36	JPMCB	GE Aviation (Pompano)													2.04	66.6%
8.37	JPMCB	Saint-Gobain Warehouse													2.04	66.6%
8.38	JPMCB	H&E Equipment Services (Columbia)													2.04	66.6%
8.39	JPMCB	H&E Equipment Services (Yukon)													2.04	66.6%
8.40	JPMCB	LKQ (Toledo)													2.04	66.6%
8.41	JPMCB	H&E Equipment Services (Greer)													2.04	66.6%
9	JPMCB	Starwood Capital Group Hotel Portfolio	Springing	Yes	No	46,817,500	530,452,500	577,270,000	Yes	No	Permitted Mezzanine	NAP	NAP	577,270,000	2.72	60.4%
9.01	JPMCB	Larkspur Landing Sunnyvale													2.72	60.4%
9.02	JPMCB	Larkspur Landing Milpitas													2.72	60.4%
9.03	JPMCB	Larkspur Landing Campbell													2.72	60.4%
9.04	JPMCB	Larkspur Landing San Francisco													2.72	60.4%

A-1-31

ANNEX A-1

				Pari Passu Debt					Additional Debt⁽²⁷⁾					Total Debt
			Cash Management⁽²⁵⁾		Pari Passu	Pari Passu	Pari Passu	Total Cut-off				Additional			Total Debt
				Pari Passu	Note Control	Piece In Trust	Piece Non Trust	Date Pari	Addit Debt	Addit Debt	Additional	Debt Cut off	Additional Debt	Total Debt	UW NCF	Total Debt
Loan #	Seller⁽¹⁾	Property Name		(Y/N)	(Y/N)⁽²⁶⁾	Cut-Off Balance	Cut-Off Balance	Passu Debt	Permitted (Y/N)	Exist (Y/N)	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %
9.05	JPMCB	Larkspur Landing Pleasanton													2.72	60.4%
9.06	JPMCB	Larkspur Landing Bellevue													2.72	60.4%
9.07	JPMCB	Larkspur Landing Sacramento													2.72	60.4%
9.08	JPMCB	Hampton Inn Ann Arbor North													2.72	60.4%
9.09	JPMCB	Larkspur Landing Hillsboro													2.72	60.4%
9.10	JPMCB	Larkspur Landing Renton													2.72	60.4%
9.11	JPMCB	Holiday Inn Arlington Northeast Rangers Ballpark													2.72	60.4%
9.12	JPMCB	Residence Inn Toledo Maumee													2.72	60.4%
9.13	JPMCB	Residence Inn Williamsburg													2.72	60.4%
9.14	JPMCB	Hampton Inn Suites Waco South													2.72	60.4%
9.15	JPMCB	Holiday Inn Louisville Airport Fair Expo													2.72	60.4%
9.16	JPMCB	Courtyard Tyler													2.72	60.4%
9.17	JPMCB	Hilton Garden Inn Edison Raritan Center													2.72	60.4%
9.18	JPMCB	Hilton Garden Inn St Paul Oakdale													2.72	60.4%
9.19	JPMCB	Residence Inn Grand Rapids West													2.72	60.4%
9.20	JPMCB	Peoria, AZ Residence Inn													2.72	60.4%
9.21	JPMCB	Hampton Inn Suites Bloomington Normal													2.72	60.4%
9.22	JPMCB	Courtyard Chico													2.72	60.4%
9.23	JPMCB	Hampton Inn Suites Kokomo													2.72	60.4%
9.24	JPMCB	Hampton Inn Suites South Bend													2.72	60.4%
9.25	JPMCB	Courtyard Wichita Falls													2.72	60.4%
9.26	JPMCB	Hampton Inn Morehead													2.72	60.4%
9.27	JPMCB	Residence Inn Chico													2.72	60.4%
9.28	JPMCB	Courtyard Lufkin													2.72	60.4%
9.29	JPMCB	Hampton Inn Carlisle													2.72	60.4%
9.30	JPMCB	Springhill Suites Williamsburg													2.72	60.4%
9.31	JPMCB	Fairfield Inn Bloomington													2.72	60.4%
9.32	JPMCB	Waco Residence Inn													2.72	60.4%
9.33	JPMCB	Holiday Inn Express Fishers													2.72	60.4%
9.34	JPMCB	Larkspur Landing Folsom													2.72	60.4%
9.35	JPMCB	Springhill Suites Chicago Naperville Warrenville													2.72	60.4%
9.36	JPMCB	Holiday Inn Express & Suites Paris													2.72	60.4%
9.37	JPMCB	Toledo Homewood Suites													2.72	60.4%
9.38	JPMCB	Grand Rapids Homewood Suites													2.72	60.4%
9.39	JPMCB	Cheyenne Fairfield Inn and Suites													2.72	60.4%
9.40	JPMCB	Fairfield Inn Laurel													2.72	60.4%
9.41	JPMCB	Courtyard Akron Stow													2.72	60.4%
9.42	JPMCB	Larkspur Landing Roseville													2.72	60.4%
9.43	JPMCB	Towneplace Suites Bloomington													2.72	60.4%
9.44	JPMCB	Hampton Inn Danville													2.72	60.4%
9.45	JPMCB	Holiday Inn Norwich													2.72	60.4%
9.46	JPMCB	Hampton Inn Suites Longview North													2.72	60.4%
9.47	JPMCB	Springhill Suites Peoria Westlake													2.72	60.4%
9.48	JPMCB	Hampton Inn Suites Buda													2.72	60.4%
9.49	JPMCB	Shawnee Hampton Inn													2.72	60.4%
9.50	JPMCB	Racine Fairfield Inn													2.72	60.4%
9.51	JPMCB	Hampton Inn Selinsgrove Shamokin Dam													2.72	60.4%
9.52	JPMCB	Holiday Inn Express & Suites Terrell													2.72	60.4%
9.53	JPMCB	Westchase Homewood Suites													2.72	60.4%
9.54	JPMCB	Holiday Inn Express & Suites Tyler South													2.72	60.4%
9.55	JPMCB	Holiday Inn Express & Suites Huntsville													2.72	60.4%
9.56	JPMCB	Hampton Inn Sweetwater													2.72	60.4%
9.57	JPMCB	Comfort Suites Buda Austin South													2.72	60.4%
9.58	JPMCB	Fairfield Inn & Suites Weatherford													2.72	60.4%
9.59	JPMCB	Holiday Inn Express & Suites Altus													2.72	60.4%
9.60	JPMCB	Comfort Inn & Suites Paris													2.72	60.4%
9.61	JPMCB	Hampton Inn Suites Decatur													2.72	60.4%
9.62	JPMCB	Holiday Inn Express & Suites Texarkana East													2.72	60.4%
9.63	JPMCB	Mankato Fairfield Inn													2.72	60.4%
9.64	JPMCB	Candlewood Suites Texarkana													2.72	60.4%
9.65	JPMCB	Country Inn & Suites Houston Intercontinental Airport East													2.72	60.4%
10	GACC	General Motors Building	Springing	Yes	No	45,200,000	1,424,800,000	1,470,000,000	No	Yes	B-Note	830,000,000	3.43000	2,300,000,000	2.77	47.9%
11	GACC	IRG Portfolio	Springing	Yes	Yes	44,890,511	27,433,090	72,323,602	No	No	NAP	NAP	NAP	72,323,602	1.46	68.9%
11.01	GACC	HBP Euclid													1.46	68.9%
11.02	GACC	LMA Massillon & Building E													1.46	68.9%
11.03	GACC	LMA Building D													1.46	68.9%
11.04	GACC	NRR Commerce													1.46	68.9%
11.05	GACC	Rockside Commerce													1.46	68.9%
12	JPMCB	Villas at San Gabriel	Springing	No	NAP	NAP	NAP	NAP	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP
13	JPMCB	150 Blackstone River Road	In Place	No	NAP	NAP	NAP	NAP	No	Yes	Mezzanine Loan	7,000,000	8.50000	42,000,000	1.37	70.0%
14	GACC	Sheraton DFW	Springing	No	NAP	NAP	NAP	NAP	No	Yes	Mezzanine Loan	4,500,000	11.00000	38,415,785	1.77	83.5%
15	JPMCB	245 Park Avenue	Springing	Yes	No	32,000,000	1,048,000,000	1,080,000,000	No	Yes	Mezzanine Loans (568,000,000)/Subordinate Debt (120,000,000)	688,000,000	5.28990	1,768,000,000	1.42	80.0%
16	GACC	Walgreens Witkoff Portfolio	In Place	Yes	Yes	32,000,000	16,150,000	48,150,000	No	No	NAP	NAP	NAP	48,150,000	1.10	78.3%
16.01	GACC	Worcester													1.10	78.3%
16.02	GACC	New Bedford													1.10	78.3%
16.03	GACC	Staten Island													1.10	78.3%
16.04	GACC	Windham													1.10	78.3%
16.05	GACC	Yarmouth													1.10	78.3%
16.06	GACC	Hampstead													1.10	78.3%
16.07	GACC	Woodbury													1.10	78.3%
17	GACC	Preston Plaza	Springing	No	NAP	NAP	NAP	NAP	No	No	NAP	NAP	NAP	NAP	NAP	NAP
18	GACC	Capital Centers II & III	Springing	Yes	Yes	26,928,867	21,443,357	48,372,224	No	No	NAP	NAP	NAP	48,372,224	1.74	68.8%
18.01	GACC	Capital Center II													1.74	68.8%
18.02	GACC	Capital Center III													1.74	68.8%
19	GACC	Lightstone Portfolio	Springing	Yes	No	25,000,000	40,000,000	65,000,000	No	No	NAP	NAP	NAP	65,000,000	2.13	61.6%
19.01	GACC	Hampton Inn & Suites Ft. Myers Beach													2.13	61.6%
19.02	GACC	aloft Rogers Bentonville													2.13	61.6%
19.03	GACC	Residence Inn Baton Rouge Siegen Lane													2.13	61.6%
19.04	GACC	Courtyard Baton Rouge Siegen Lane													2.13	61.6%
19.05	GACC	TownePlace Suites New Orleans Metairie													2.13	61.6%
19.06	GACC	Fairfield Inn & Suites Jonesboro													2.13	61.6%
19.07	GACC	TownePlace Suites Fayetteville North Springdale													2.13	61.6%
20	GACC	18301 Von Karman	Springing	No	NAP	NAP	NAP	NAP	No	No	NAP	NAP	NAP	NAP	NAP	NAP
21	JPMCB	Fullerton Plaza	Springing	No	NAP	NAP	NAP	NAP	No	No	NAP	NAP	NAP	NAP	NAP	NAP
22	JPMCB	Torre Plaza	In Place	Yes	No	20,000,000	25,000,000	45,000,000	No	No	NAP	NAP	NAP	45,000,000	2.20	66.5%

A-1-32

ANNEX A-1

Pari Passu Debt

Additional Debt⁽²⁷⁾

Total Debt

Cash Management⁽²⁵⁾

Pari Passu

Total Cut-off

Additional

Total Debt

Pari Passu

Note Control

Piece In Trust

Piece Non Trust

Date Pari

Addit Debt

Additional

Debt Cut off

Additional Debt

Total Debt

UW NCF

Total Debt

Loan #

Seller⁽¹⁾

Property Name

(Y/N)

(Y/N)⁽²⁶⁾

Cut-Off Balance

Passu Debt

Permitted (Y/N)

Exist (Y/N)

Debt Type(s)

Date Balance

Interest Rate

Cut-off Balance

DSCR

Current LTV %

GACC

Covance Business Center

Springing

Yes

15,185,000

10,000,000

25,185,000

NAP

25,185,000

1.56

73.0%

GACC

Best Western Plus Truckee

Springing

NAP

GACC

18401 Von Karman

Springing

NAP

JPMCB

Staybridge Suites St. Petersburg

Springing

NAP

JPMCB

Mural Lofts

Springing

NAP

Yes

B-Note

4,000,000

8.95000

16,500,000

1.10

77.5%

GACC

EIP Logistics Portfolio

Springing

Yes

12,000,000

29,000,000

41,000,000

NAP

41,000,000

1.37

70.8%

28.01

GACC

Mercury Paper, Inc.

1.37

70.8%

28.02

GACC

Precision Park

1.37

70.8%

GACC

Haggen Food & Pharmacy

Springing

NAP

JPMCB

Home2 Suites Amarillo

Springing

NAP

JPMCB

Hampton Inn & Suites Rome

Springing

NAP

JPMCB

Preston Trail Atrium

Springing

NAP

GACC

CVS New Orleans

Springing

NAP

GACC

Bay Bridge Industrial Center

Springing

NAP

JPMCB

Bank of America Building

Springing

NAP

GACC

Wells Fargo Financial Center

Springing

NAP

GACC

1250 Mockingbird

Springing

NAP

JPMCB

The Grove at 43rd Apartments

Springing

NAP

GACC

Brittmoore Industrial Park

Springing

NAP

GACC

11th & Kissling

Springing

NAP

GACC

PPHC Manufacturing Facility

In Place

NAP

Yes

Permitted Mezzanine

NAP

A-1-33

ANNEX A-1

			Total Debt	HOTEL OPERATING STATISTICS
			Total Debt
			UW NOI	2014	2014	2014	2015	2015	2015	2016	2016	2016	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller⁽¹⁾	Property Name	Debt Yield %	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	GACC	Moffett Place Building 4	6.9%																1
2	GACC	U-Haul SAC Portfolios 14, 15, 17	10.2%																2
2.01	GACC	U-Haul of Medford	10.2%																2.01
2.02	GACC	U-Haul Center of Salisbury	10.2%																2.02
2.03	GACC	U-Haul Center North Rancho	10.2%																2.03
2.04	GACC	U-Haul Lincoln Park	10.2%																2.04
2.05	GACC	U-Haul of Inwood	10.2%																2.05
2.06	GACC	U-Haul Ctr Albany	10.2%																2.06
2.07	GACC	U-Haul Storage Black Rock	10.2%																2.07
2.08	GACC	U-Haul Center of Rockville	10.2%																2.08
2.09	GACC	U-Haul Storage Ivar Avenue	10.2%																2.09
2.10	GACC	U-Haul Center of Round Rock	10.2%																2.10
2.11	GACC	U-Haul Storage Glendora	10.2%																2.11
2.12	GACC	U-Haul Center Texas Avenue	10.2%																2.12
2.13	GACC	U-Haul Storage Tarrant Road	10.2%																2.13
2.14	GACC	U-Haul Storage Hulen	10.2%																2.14
2.15	GACC	U-Haul Ctr Beaumont	10.2%																2.15
2.16	GACC	U-Haul Storage Waxahachie	10.2%																2.16
2.17	GACC	U-Haul Center of Olathe	10.2%																2.17
2.18	GACC	U-Haul Kings Highway	10.2%																2.18
2.19	GACC	U-Haul Storage I-30	10.2%																2.19
2.20	GACC	U-Haul Storage Laurelwood	10.2%																2.20
2.21	GACC	U-Haul Ctr Downtown	10.2%																2.21
2.22	GACC	U-Haul Storage Business Avenue	10.2%																2.22
3	JPMCB	Station Place III	11.9%																3
4	JPMCB	Treeview Industrial Portfolio	9.2%																4
4.01	JPMCB	Eastgate	9.2%																4.01
4.02	JPMCB	1405 Worldwide	9.2%																4.02
4.03	JPMCB	1200 Worldwide	9.2%																4.03
4.04	JPMCB	Landmark	9.2%																4.04
4.05	JPMCB	100 Corporate Lakes	9.2%																4.05
4.06	JPMCB	Design Road	9.2%																4.06
4.07	JPMCB	2055 Global Way	9.2%																4.07
4.08	JPMCB	Sabre Street	9.2%																4.08
4.09	JPMCB	2205 Global Way	9.2%																4.09
4.10	JPMCB	1280 Corporate Lakes	9.2%																4.10
4.11	JPMCB	11 Boulden Circle	9.2%																4.11
4.12	JPMCB	1300 Corporate Lakes	9.2%																4.12
4.13	JPMCB	7 Boulden Circle	9.2%																4.13
4.14	JPMCB	2 Boulden Circle	9.2%																4.14
5	GACC	AHIP Northeast Portfolio I	14.0%	77.1%	121.55	93.73	80.8%	125.84	101.67	84.0%	127.16	106.80	84.0%	127.47	107.02	82.4%	126.66	104.34	5
5.01	GACC	Hilton Garden Inn - Baltimore White Marsh	14.0%	71.3%	123.70	88.14	78.0%	130.77	101.97	81.4%	132.73	108.10	82.2%	131.53	108.13	80.1%	131.14	105.04	5.01
5.02	GACC	Homewood Suites - Allentown West Fogelsville	14.0%	85.8%	118.92	102.04	87.7%	126.15	110.64	90.3%	132.12	119.25	89.1%	133.67	119.10	88.4%	129.91	114.84	5.02
5.03	GACC	Courtyard by Marriott - Wall at Monmouth Shores	14.0%	71.9%	123.67	88.91	76.1%	127.49	97.00	79.1%	130.33	103.06	78.7%	130.61	102.84	77.4%	129.05	99.90	5.03
5.04	GACC	SpringHill Suites - Arundel Mills BWI Airport	14.0%	80.8%	119.49	96.55	83.1%	120.93	100.53	86.2%	116.05	100.03	85.9%	115.75	99.45	84.5%	118.35	100.03	5.04
5.05	GACC	Homewood Suites - Dover Rockaway	14.0%	77.9%	122.10	95.15	80.1%	122.98	98.51	83.9%	124.46	104.42	84.5%	126.35	106.70	82.3%	124.67	102.57	5.05
6	JPMCB	First Stamford Place	11.5%																6
7	JPMCB	521-523 East 72nd Street	7.8%																7
8	JPMCB	Gateway Net Lease Portfolio	9.5%																8
8.01	JPMCB	BAE Facility	9.5%																8.01
8.02	JPMCB	FedEx Ground (Stratford)	9.5%																8.02
8.03	JPMCB	FedEx (Baltimore)	9.5%																8.03
8.04	JPMCB	Harman Becker	9.5%																8.04
8.05	JPMCB	GE Aviation (Lafayette)	9.5%																8.05
8.06	JPMCB	GoDaddy	9.5%																8.06
8.07	JPMCB	Carrier	9.5%																8.07
8.08	JPMCB	Emerus	9.5%																8.08
8.09	JPMCB	Cardinal Health	9.5%																8.09
8.10	JPMCB	Tyco Electronics	9.5%																8.10
8.11	JPMCB	FCA/Caterpillar	9.5%																8.11
8.12	JPMCB	FedEx Ground (Staunton)	9.5%																8.12
8.13	JPMCB	Quad Packaging (Proteus) - Franklin Business Park	9.5%																8.13
8.14	JPMCB	Quad Packaging (Transpak) - Franklin Business Park	9.5%																8.14
8.15	JPMCB	T-Mobile Call Center	9.5%																8.15
8.16	JPMCB	Sikorsky Aircraft R&D Facility	9.5%																8.16
8.17	JPMCB	Vatterott College	9.5%																8.17
8.18	JPMCB	Comcast	9.5%																8.18
8.19	JPMCB	Alfa Laval Plant	9.5%																8.19
8.20	JPMCB	LKQ (New Braunfels)	9.5%																8.20
8.21	JPMCB	Hitachi	9.5%																8.21
8.22	JPMCB	Cameron International	9.5%																8.22
8.23	JPMCB	Alliance Data Systems Office	9.5%																8.23
8.24	JPMCB	Synchrony Financial	9.5%																8.24
8.25	JPMCB	Baxalta (Barry Pointe)	9.5%																8.25
8.26	JPMCB	Baxalta (Casselberry)	9.5%																8.26
8.27	JPMCB	Baxalta (Mounds View)	9.5%																8.27
8.28	JPMCB	Baxalta (Grand Rapids)	9.5%																8.28
8.29	JPMCB	Gerdau	9.5%																8.29
8.30	JPMCB	Baxalta (Wausau)	9.5%																8.30
8.31	JPMCB	Baxalta (Springfield)	9.5%																8.31
8.32	JPMCB	LKQ (Salisbury)	9.5%																8.32
8.33	JPMCB	Baxalta (Ankeny)	9.5%																8.33
8.34	JPMCB	H&E Equipment Services (San Antonio)	9.5%																8.34
8.35	JPMCB	H&E Equipment Services (New Orleans)	9.5%																8.35
8.36	JPMCB	GE Aviation (Pompano)	9.5%																8.36
8.37	JPMCB	Saint-Gobain Warehouse	9.5%																8.37
8.38	JPMCB	H&E Equipment Services (Columbia)	9.5%																8.38
8.39	JPMCB	H&E Equipment Services (Yukon)	9.5%																8.39
8.40	JPMCB	LKQ (Toledo)	9.5%																8.40
8.41	JPMCB	H&E Equipment Services (Greer)	9.5%																8.41
9	JPMCB	Starwood Capital Group Hotel Portfolio	12.4%	73.7%	112.28	82.80	74.8%	116.76	87.29	74.7%	119.48	89.23	74.6%	119.07	88.81	74.6%	118.83	88.67	9
9.01	JPMCB	Larkspur Landing Sunnyvale	12.4%	87.2%	162.16	141.34	88.5%	179.70	158.96	84.9%	197.69	167.79	83.8%	199.55	167.27	83.8%	199.55	167.27	9.01
9.02	JPMCB	Larkspur Landing Milpitas	12.4%	88.9%	135.66	120.55	87.7%	157.13	137.80	86.2%	171.70	148.04	85.7%	172.92	148.13	85.7%	172.92	148.13	9.02
9.03	JPMCB	Larkspur Landing Campbell	12.4%	85.6%	139.34	119.29	88.3%	154.90	136.80	86.5%	167.19	144.58	84.3%	166.46	140.39	84.3%	166.46	140.39	9.03
9.04	JPMCB	Larkspur Landing San Francisco	12.4%	83.2%	152.77	127.14	89.5%	159.49	142.80	86.6%	166.87	144.45	84.9%	164.49	139.70	84.9%	164.49	139.70	9.04

A-1-34

ANNEX A-1

			Total Debt	HOTEL OPERATING STATISTICS
			Total Debt
			UW NOI	2014	2014	2014	2015	2015	2015	2016	2016	2016	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller⁽¹⁾	Property Name	Debt Yield %	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
9.05	JPMCB	Larkspur Landing Pleasanton	12.4%	83.4%	108.10	90.12	85.4%	125.20	106.98	84.3%	137.65	116.11	82.9%	137.21	113.71	82.9%	137.21	113.71	9.05
9.06	JPMCB	Larkspur Landing Bellevue	12.4%	80.6%	114.57	92.37	81.8%	122.12	99.93	78.5%	129.69	101.77	78.8%	128.35	101.18	78.8%	128.35	101.18	9.06
9.07	JPMCB	Larkspur Landing Sacramento	12.4%	81.3%	107.26	87.15	82.1%	111.13	91.25	82.7%	110.53	91.41	83.0%	110.73	91.90	83.0%	110.73	91.90	9.07
9.08	JPMCB	Hampton Inn Ann Arbor North	12.4%	78.4%	125.10	98.08	75.0%	130.36	97.72	75.9%	136.29	103.44	73.9%	136.53	100.96	73.9%	136.53	100.96	9.08
9.09	JPMCB	Larkspur Landing Hillsboro	12.4%	70.6%	105.54	74.53	77.5%	109.87	85.10	76.2%	114.55	87.32	74.1%	115.72	85.79	74.1%	115.72	85.79	9.09
9.10	JPMCB	Larkspur Landing Renton	12.4%	81.9%	103.92	85.11	80.4%	114.37	91.99	79.4%	116.22	92.30	80.3%	117.03	93.97	80.3%	117.03	93.97	9.10
9.11	JPMCB	Holiday Inn Arlington Northeast Rangers Ballpark	12.4%	69.8%	111.45	77.85	75.0%	115.49	86.64	76.4%	116.90	89.34	78.3%	115.33	90.31	78.3%	115.33	90.31	9.11
9.12	JPMCB	Residence Inn Toledo Maumee	12.4%	84.4%	117.89	99.44	79.9%	120.41	96.24	80.4%	122.83	98.78	81.7%	123.56	101.00	81.7%	123.56	101.00	9.12
9.13	JPMCB	Residence Inn Williamsburg	12.4%	69.6%	126.36	87.99	71.4%	127.00	90.74	74.8%	134.93	100.88	73.0%	133.55	97.54	73.0%	133.55	97.54	9.13
9.14	JPMCB	Hampton Inn Suites Waco South	12.4%	77.1%	113.39	87.39	79.3%	116.45	92.40	78.5%	119.42	93.74	77.7%	120.72	93.84	77.7%	120.72	93.84	9.14
9.15	JPMCB	Holiday Inn Louisville Airport Fair Expo	12.4%	73.1%	118.24	86.42	77.6%	126.05	97.86	74.5%	136.79	101.84	72.9%	135.94	99.11	72.9%	135.94	99.11	9.15
9.16	JPMCB	Courtyard Tyler	12.4%	71.0%	117.53	83.49	64.3%	119.42	76.74	60.2%	107.94	65.03	58.8%	107.32	63.11	58.8%	107.32	63.11	9.16
9.17	JPMCB	Hilton Garden Inn Edison Raritan Center	12.4%	69.9%	115.60	80.78	76.7%	121.63	93.29	76.0%	128.01	97.32	78.1%	126.40	98.76	78.1%	126.40	98.76	9.17
9.18	JPMCB	Hilton Garden Inn St Paul Oakdale	12.4%	78.5%	124.15	97.41	80.7%	127.55	102.97	80.8%	134.69	108.78	80.0%	134.01	107.19	80.0%	134.01	107.19	9.18
9.19	JPMCB	Residence Inn Grand Rapids West	12.4%	77.8%	114.12	88.82	75.6%	122.15	92.29	77.9%	127.84	99.60	72.6%	129.34	93.96	72.6%	129.34	93.96	9.19
9.20	JPMCB	Peoria, AZ Residence Inn	12.4%	86.3%	104.20	89.89	84.6%	112.87	95.52	81.2%	121.31	98.45	80.8%	120.72	97.54	80.8%	120.72	97.54	9.20
9.21	JPMCB	Hampton Inn Suites Bloomington Normal	12.4%	67.4%	120.58	81.28	73.8%	115.52	85.27	70.9%	111.80	79.30	70.8%	111.57	78.95	70.8%	111.57	78.95	9.21
9.22	JPMCB	Courtyard Chico	12.4%	81.3%	108.81	88.47	75.4%	121.67	91.71	84.8%	127.41	108.09	84.6%	129.64	109.64	84.6%	129.64	109.64	9.22
9.23	JPMCB	Hampton Inn Suites Kokomo	12.4%	79.3%	111.70	88.60	77.8%	116.99	91.02	78.9%	121.85	96.18	77.9%	121.77	94.88	77.9%	121.77	94.88	9.23
9.24	JPMCB	Hampton Inn Suites South Bend	12.4%	65.6%	123.96	81.34	63.8%	124.82	79.64	69.1%	126.33	87.25	69.9%	126.11	88.19	69.9%	126.11	88.19	9.24
9.25	JPMCB	Courtyard Wichita Falls	12.4%	70.7%	104.36	73.80	72.4%	108.93	78.89	73.9%	111.24	82.18	77.4%	109.53	84.74	77.4%	109.53	84.74	9.25
9.26	JPMCB	Hampton Inn Morehead	12.4%	64.4%	105.89	68.20	60.7%	111.29	67.53	65.2%	109.84	71.60	66.6%	108.23	72.10	66.6%	108.23	72.10	9.26
9.27	JPMCB	Residence Inn Chico	12.4%	81.6%	106.47	86.84	86.6%	120.75	104.58	86.6%	129.06	111.80	88.0%	129.19	113.64	88.0%	129.19	113.64	9.27
9.28	JPMCB	Courtyard Lufkin	12.4%	72.8%	105.10	76.47	74.8%	111.11	83.10	67.7%	106.19	71.94	64.9%	104.79	68.01	64.9%	104.79	68.01	9.28
9.29	JPMCB	Hampton Inn Carlisle	12.4%	72.5%	125.07	90.63	77.5%	124.63	96.57	77.7%	126.65	98.42	76.1%	126.65	96.34	76.1%	126.65	96.34	9.29
9.30	JPMCB	Springhill Suites Williamsburg	12.4%	68.2%	102.55	69.89	69.5%	104.07	72.32	71.9%	107.72	77.49	71.7%	105.82	75.89	71.7%	105.82	75.89	9.30
9.31	JPMCB	Fairfield Inn Bloomington	12.4%	60.5%	100.40	60.74	61.3%	94.16	57.69	84.4%	90.65	76.55	87.1%	89.99	78.38	87.1%	89.99	78.38	9.31
9.32	JPMCB	Waco Residence Inn	12.4%	78.5%	116.05	91.07	84.9%	119.31	101.24	82.7%	130.33	107.73	82.0%	132.95	108.98	82.0%	132.95	108.98	9.32
9.33	JPMCB	Holiday Inn Express Fishers	12.4%	59.3%	106.29	63.05	61.5%	109.46	67.36	65.7%	112.09	73.61	67.1%	111.18	74.59	67.1%	111.18	74.59	9.33
9.34	JPMCB	Larkspur Landing Folsom	12.4%	78.5%	107.46	84.41	85.0%	108.44	92.17	85.4%	108.82	92.96	86.4%	107.99	93.35	86.4%	107.99	93.35	9.34
9.35	JPMCB	Springhill Suites Chicago Naperville Warrenville	12.4%	67.2%	99.41	66.77	69.1%	101.39	70.07	66.0%	101.84	67.21	67.1%	102.88	69.04	66.9%	102.88	68.85	9.35
9.36	JPMCB	Holiday Inn Express & Suites Paris	12.4%	69.6%	99.50	69.21	69.6%	104.51	72.69	72.5%	103.96	75.34	72.6%	104.27	75.65	72.6%	104.27	75.65	9.36
9.37	JPMCB	Toledo Homewood Suites	12.4%	78.3%	113.34	88.78	80.3%	111.83	89.76	82.0%	120.93	99.14	82.2%	123.31	101.33	82.2%	123.31	101.33	9.37
9.38	JPMCB	Grand Rapids Homewood Suites	12.4%	84.2%	108.27	91.17	88.6%	119.59	105.93	86.9%	123.19	107.09	84.1%	124.56	104.80	84.1%	124.56	104.80	9.38
9.39	JPMCB	Cheyenne Fairfield Inn and Suites	12.4%	86.1%	119.16	102.65	80.1%	123.44	98.83	77.3%	120.66	93.31	74.6%	118.88	88.74	74.6%	118.88	88.74	9.39
9.40	JPMCB	Fairfield Inn Laurel	12.4%	71.0%	96.49	68.52	76.0%	97.56	74.15	78.2%	97.20	76.01	79.9%	97.48	77.87	79.9%	97.48	77.87	9.40
9.41	JPMCB	Courtyard Akron Stow	12.4%	75.7%	115.07	87.06	72.8%	116.95	85.16	69.2%	118.60	82.05	65.9%	118.14	77.88	65.9%	118.14	77.88	9.41
9.42	JPMCB	Larkspur Landing Roseville	12.4%	79.1%	94.06	74.39	80.6%	103.26	83.26	78.2%	105.46	82.44	79.5%	106.46	84.60	79.5%	106.46	84.60	9.42
9.43	JPMCB	Towneplace Suites Bloomington	12.4%	70.9%	93.84	66.52	72.6%	89.93	65.27	85.8%	89.97	77.20	89.1%	90.13	80.30	89.1%	90.13	80.30	9.43
9.44	JPMCB	Hampton Inn Danville	12.4%	73.1%	121.35	88.66	72.0%	122.36	88.07	77.7%	124.08	96.44	80.0%	124.27	99.39	80.0%	124.27	99.39	9.44
9.45	JPMCB	Holiday Inn Norwich	12.4%	50.5%	122.68	61.92	53.1%	123.41	65.50	57.2%	130.53	74.61	56.7%	131.41	74.49	56.7%	131.41	74.49	9.45
9.46	JPMCB	Hampton Inn Suites Longview North	12.4%	77.9%	119.20	92.84	73.8%	121.91	90.02	63.1%	109.81	69.28	63.8%	106.52	67.99	63.8%	106.52	67.99	9.46
9.47	JPMCB	Springhill Suites Peoria Westlake	12.4%	68.4%	104.98	71.84	64.6%	105.89	68.38	60.5%	102.23	61.81	63.3%	100.19	63.47	63.3%	100.19	63.47	9.47
9.48	JPMCB	Hampton Inn Suites Buda	12.4%	80.5%	113.92	91.76	81.1%	126.29	102.38	74.3%	131.43	97.64	74.5%	128.83	95.97	74.5%	128.83	95.97	9.48
9.49	JPMCB	Shawnee Hampton Inn	12.4%	76.0%	106.65	81.08	75.6%	104.80	79.21	76.7%	106.41	81.65	77.6%	105.70	81.98	77.6%	105.70	81.98	9.49
9.50	JPMCB	Racine Fairfield Inn	12.4%	69.4%	101.79	70.63	72.1%	105.40	76.02	67.9%	115.33	78.36	68.6%	115.68	79.34	68.6%	115.68	79.34	9.50
9.51	JPMCB	Hampton Inn Selinsgrove Shamokin Dam	12.4%	68.7%	112.08	76.96	69.1%	113.85	78.65	73.4%	115.75	84.98	75.6%	117.11	88.57	75.6%	117.11	88.57	9.51
9.52	JPMCB	Holiday Inn Express & Suites Terrell	12.4%	75.2%	99.87	75.06	81.7%	97.79	79.93	82.1%	102.53	84.22	84.0%	102.02	85.71	84.0%	102.02	85.71	9.52
9.53	JPMCB	Westchase Homewood Suites	12.4%	80.1%	154.38	123.61	82.1%	149.62	122.91	68.0%	132.38	90.03	63.4%	131.07	83.14	63.6%	131.07	83.37	9.53
9.54	JPMCB	Holiday Inn Express & Suites Tyler South	12.4%	75.1%	108.96	81.78	62.2%	107.69	66.96	62.8%	100.00	62.82	65.9%	98.22	64.70	65.9%	98.22	64.70	9.54
9.55	JPMCB	Holiday Inn Express & Suites Huntsville	12.4%	89.2%	122.71	109.46	77.0%	129.06	99.34	64.7%	115.31	74.55	65.5%	111.81	73.27	65.5%	111.81	73.27	9.55
9.56	JPMCB	Hampton Inn Sweetwater	12.4%	81.2%	106.34	86.30	74.2%	101.47	75.33	67.3%	96.20	64.79	62.9%	94.90	59.73	62.9%	94.90	59.73	9.56
9.57	JPMCB	Comfort Suites Buda Austin South	12.4%	70.3%	95.32	66.97	77.5%	95.88	74.31	75.6%	99.48	75.24	76.8%	98.28	75.46	76.8%	98.28	75.46	9.57
9.58	JPMCB	Fairfield Inn & Suites Weatherford	12.4%	54.3%	74.72	40.57	58.3%	78.26	45.61	58.8%	81.60	47.96	63.4%	81.60	51.72	63.4%	81.60	51.72	9.58
9.59	JPMCB	Holiday Inn Express & Suites Altus	12.4%	63.2%	84.59	53.44	66.5%	79.17	52.65	68.0%	83.13	56.57	67.4%	83.76	56.47	67.4%	83.76	56.47	9.59
9.60	JPMCB	Comfort Inn & Suites Paris	12.4%	64.1%	76.85	49.30	62.9%	82.16	51.64	67.6%	83.44	56.45	67.4%	83.63	56.40	67.4%	83.63	56.40	9.60
9.61	JPMCB	Hampton Inn Suites Decatur	12.4%	69.8%	91.92	64.19	68.5%	89.41	61.28	63.9%	88.62	56.64	64.6%	88.11	56.94	64.6%	88.11	56.94	9.61
9.62	JPMCB	Holiday Inn Express & Suites Texarkana East	12.4%	55.5%	69.55	38.59	64.0%	71.83	45.94	66.1%	75.07	49.60	66.5%	75.50	50.18	66.5%	75.50	50.18	9.62
9.63	JPMCB	Mankato Fairfield Inn	12.4%	60.4%	80.09	48.35	63.7%	83.54	53.19	57.9%	91.78	53.16	58.0%	93.96	54.49	58.0%	93.96	54.49	9.63
9.64	JPMCB	Candlewood Suites Texarkana	12.4%	55.3%	53.79	29.73	66.0%	57.72	38.11	77.7%	54.39	42.25	75.0%	54.70	41.04	75.0%	54.70	41.04	9.64
9.65	JPMCB	Country Inn & Suites Houston Intercontinental Airport East	12.4%	71.5%	80.42	57.50	70.6%	83.51	59.00	70.5%	92.01	64.84	54.1%	87.69	47.48	70.6%	83.51	59.00	9.65
10	GACC	General Motors Building	9.9%																10
11	GACC	IRG Portfolio	11.0%																11
11.01	GACC	HBP Euclid	11.0%																11.01
11.02	GACC	LMA Massillon & Building E	11.0%																11.02
11.03	GACC	LMA Building D	11.0%																11.03
11.04	GACC	NRR Commerce	11.0%																11.04
11.05	GACC	Rockside Commerce	11.0%																11.05
12	JPMCB	Villas at San Gabriel	NAP																12
13	JPMCB	150 Blackstone River Road	7.9%																13
14	GACC	Sheraton DFW	13.8%				72.8%	122.49	89.11	78.8%	127.59	100.52	78.4%	129.29	101.38	78.4%	129.29	101.38	14
15	JPMCB	245 Park Avenue	6.5%																15
16	GACC	Walgreens Witkoff Portfolio	7.1%																16
16.01	GACC	Worcester	7.1%																16.01
16.02	GACC	New Bedford	7.1%																16.02
16.03	GACC	Staten Island	7.1%																16.03
16.04	GACC	Windham	7.1%																16.04
16.05	GACC	Yarmouth	7.1%																16.05
16.06	GACC	Hampstead	7.1%																16.06
16.07	GACC	Woodbury	7.1%																16.07
17	GACC	Preston Plaza	NAP																17
18	GACC	Capital Centers II & III	12.3%																18
18.01	GACC	Capital Center II	12.3%																18.01
18.02	GACC	Capital Center III	12.3%																18.02
19	GACC	Lightstone Portfolio	14.8%	68.0%	104.88	71.31	71.8%	108.66	77.98	76.0%	114.56	87.12	77.5%	115.84	89.74	73.9%	114.32	84.52	19
19.01	GACC	Hampton Inn & Suites Ft. Myers Beach	14.8%	75.8%	108.46	82.16	81.0%	119.48	96.79	78.6%	127.91	100.58	78.4%	125.72	98.55	78.0%	125.50	97.89	19.01
19.02	GACC	aloft Rogers Bentonville	14.8%	61.2%	117.23	71.79	56.4%	124.94	70.41	58.5%	128.18	75.02	58.2%	129.42	75.27	58.2%	128.51	74.74	19.02
19.03	GACC	Residence Inn Baton Rouge Siegen Lane	14.8%	62.7%	106.53	66.75	75.0%	100.28	75.22	85.7%	114.75	98.29	89.6%	119.58	107.19	79.0%	115.00	90.85	19.03
19.04	GACC	Courtyard Baton Rouge Siegen Lane	14.8%	68.5%	104.73	71.70	71.6%	105.96	75.83	80.3%	109.58	88.01	82.6%	112.56	93.01	78.0%	110.00	85.80	19.04
19.05	GACC	TownePlace Suites New Orleans Metairie	14.8%	70.9%	107.24	76.07	74.5%	109.31	81.47	81.3%	106.54	86.59	81.6%	104.42	85.15	78.0%	104.42	81.45	19.05
19.06	GACC	Fairfield Inn & Suites Jonesboro	14.8%	74.8%	96.01	71.77	76.9%	102.72	79.03	80.3%	111.67	89.67	82.3%	116.30	95.67	78.5%	115.00	90.28	19.06
19.07	GACC	TownePlace Suites Fayetteville North Springdale	14.8%	63.0%	86.50	54.48	69.5%	92.84	64.53	69.7%	101.67	70.81	72.6%	102.93	74.75	70.0%	101.00	70.70	19.07
20	GACC	18301 Von Karman	NAP																20
21	JPMCB	Fullerton Plaza	NAP																21
22	JPMCB	Torre Plaza	8.9%																22

A-1-35

ANNEX A-1

			Total Debt	HOTEL OPERATING STATISTICS
			Total Debt
			UW NOI	2014	2014	2014	2015	2015	2015	2016	2016	2016	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller⁽¹⁾	Property Name	Debt Yield %	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
23	GACC	Covance Business Center	9.9%																23
24	GACC	Best Western Plus Truckee	NAP	40.3%	132.99	53.59	44.7%	153.40	68.57	60.6%	155.08	93.99	65.1%	155.20	100.99	65.1%	155.20	100.99	24
25	GACC	18401 Von Karman	NAP																25
26	JPMCB	Staybridge Suites St. Petersburg	NAP				80.7%	117.55	94.86	78.6%	136.82	107.61	77.3%	137.13	105.95	77.3%	137.13	105.95	26
27	JPMCB	Mural Lofts	6.8%																27
28	GACC	EIP Logistics Portfolio	10.5%																28
28.01	GACC	Mercury Paper, Inc.	10.5%																28.01
28.02	GACC	Precision Park	10.5%																28.02
29	GACC	Haggen Food & Pharmacy	NAP																29
30	JPMCB	Home2 Suites Amarillo	NAP							89.0%	108.13	96.24	89.4%	112.70	100.75	89.4%	112.70	100.75	30
31	JPMCB	Hampton Inn & Suites Rome	NAP										76.5%	128.48	98.34	76.5%	128.48	98.34	31
32	JPMCB	Preston Trail Atrium	NAP																32
33	GACC	CVS New Orleans	NAP																33
34	GACC	Bay Bridge Industrial Center	NAP																34
35	JPMCB	Bank of America Building	NAP																35
36	GACC	Wells Fargo Financial Center	NAP																36
37	GACC	1250 Mockingbird	NAP																37
38	JPMCB	The Grove at 43rd Apartments	NAP																38
39	GACC	Brittmoore Industrial Park	NAP																39
40	GACC	11th & Kissling	NAP																40
41	GACC	PPHC Manufacturing Facility	NAP																41

A-1-36

	JPMDB Commercial Mortgage Securities 2017-C7

	Footnotes to Annex A-1

(1)	“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; and “GACC” denotes German American Capital Corporation, as Mortgage Loan Seller. With respect to Loan No. 1, Moffett Place Building 4, the whole loan was co-originated by Deutsche Bank AG, acting through its New York Branch and Wells Fargo Bank, National Association. With respect to Loan No. 3, Station Place III, the whole loan was co-originated by JPMCB and Citi Real Estate Funding Inc. With respect to Loan No. 6, First Stamford Place, the whole loan was co-originated by JPMCB and Wells Fargo Bank, National Association. With respect to Loan No. 8, Gateway Net Lease Portfolio, the whole loan was co-originated by JPMCB and Bank of America, N.A. With respect to Loan No. 9, Starwood Capital Group Hotel Portfolio, the whole loan was co-originated by JPMCB, Barclays Bank PLC, Bank of America, N.A. and Deutsche Bank AG, acting through its New York Branch. With respect to Loan No. 10, General Motors Building, the whole loan was co-originated by Morgan Stanley Bank, N.A., Citigroup Global Markets Realty Corp., Deutsche Bank AG, acting through its New York Branch and Wells Fargo Bank, National Association.
	With respect to Loan No. 15, 245 Park Avenue, the whole loan was co-originated by JPMCB, Natixis Real Estate Capital LLC, Société Générale, Deutsche Bank AG, acting through its New York Branch and Barclays Bank PLC. With respect to Loan No. 28, EIP Logistics Portfolio, such mortgage loan was originated by and acquired from Cantor Commercial Real Estate Lending, L.P. With respect to Loan No. 33, CVS New Orleans, such mortgage loan was originated by and acquired from Cantor Commercial Real Estate Lending, L.P. With respect to Loan No. 40, 11th & Kissling, such mortgage loan was originated by and acquired from Cantor Commercial Real Estate Lending, L.P.

(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. 7, 521-523 East 72nd Street, the mortgaged property includes a total of 99,316 square feet of rentable area, which consists of 90,609 square feet of medical office space, 8,207 square feet of multifamily space (consisting of 10 units) and 500 square feet of retail space. The square footage shown in Units above excludes the multifamily units. With respect to Loan No. 21, Fullerton Plaza, McDonald’s Corporation owns its improvements but not the underlying land, which is ground leased from the borrower.

(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. UW Revenues ($), UW NOI ($) and UW NCF ($) are generally calculated by the Mortgage Loan Seller in accordance with its underwriting guidelines. UW NOI ($) and UW NCF ($) may include contractual or market rent escalations and, in the case of certain tenants, may be based on the average rent paid by the tenant through either the term of the related lease or the mortgage loan. Please see“Description of the Mortgage Pool—Certain Calculations and Definitions”for additional information. With respect to Loan No. 1, Moffett Place Building 4, the sole tenant at the mortgaged property, Google, is leasing the mortgaged property under a lease that commenced on August 1, 2017, but is currently building out its space and has free rent through October 2018. At origination, the borrower reserved $17,046,036 with

A-1-37

	respect to the free rent in a rent concession reserve and $13,247,677 in an outstanding tenant improvements and leasing commissions reserve. With respect to Loan No. 3, Station Place III, the Largest Tenant, the U.S. Securities and Exchange Commission, has issued a request for proposal to lease 1,274,000 square feet of space with offers due in November 2017. If the (a) tenant does not either (i) exercise its renewal option or (ii) enter into a new lease or an amendment of the existing lease that is on substantially the same terms as those set forth in the renewal provisions in the current lease, in each case prior to 12 months prior to the expiration date of the current lease or (b) if the tenant “goes dark”, vacates or abandons 75% or more of its premises, a cash sweep event will be triggered under the loan documents. With respect to Loan No. 6, First Stamford Place, the 3rd Largest Tenant, Partner Reinsurance Company of The U.S., has taken possession of its space but has not commenced paying rent.

	With respect to Loan Nos. 8.25 and 8.26, Gateway Net Lease Portfolio – Baxalta (Barry Pointe) and Gateway Net Lease Portfolio – Baxalta (Casselberry), at origination, the borrowers were required to deposit $10,720,000 into a reserve account to be disbursed in accordance with certain conditions provided in the loan documents. The sole tenant at each such mortgaged property, Baxalta, has a signed lease but has not taken occupancy or commenced paying rent. The tenants are currently constructing their improvements and are expected to open for business in the fourth quarter of 2017. With respect to Loan No. 10, General Motors Building, the Largest Tenant, Weil, Gotshal & Manges, has a lease for 1,890 square feet that begins in April 2018. The 4th Largest Tenant, Apple, is temporarily occupying the space expected to be occupied by Under Armour once its lease commences while the Apple cube space and expansion is under construction. Apple is obligated to vacate its temporary space by December 31, 2018 and has the right to terminate its entire lease if its space is not delivered by February 3, 2020, subject to force majeure. Apple leases 2,754 square feet of storage space through December 31, 2018 and 102,994 square feet through January 1, 2034. Apple has 17 months of free rent, equal to $9,562,500, on its 21,907 square feet of expansion space that commenced in August 2017. Under Armour has entered into a lease for approximately 2.5% of net rentable square footage at the mortgaged property, and is the 2nd largest tenant by underwritten rent (approximately 11.3% of underwritten rent), but is not yet in occupancy or required to pay rent. Under Armour’s lease commences upon the substantial completion of the landlord’s work, which is projected to be January 1, 2019. Under Armour has the right to terminate its lease if its space is not delivered by July 1, 2019; provided that the failure to deliver the space is not due to tenant caused delays or force majeure. Under Armour has a free rent period, equal to $30,000,000, beginning July 2018 through June 2020. In lieu of depositing the free rent reserves for Apple and Under Armour at origination, the borrower delivered to the lender a guaranty (a “BPLP Guaranty”) under which a borrower sponsor, Boston Properties Limited Partnership, provided a payment guaranty, that in part, guarantees the amount of free rent for Apple and Under Armour. In addition, the BPLP Guaranty guarantees the gap rent between the rent that Apple is currently paying to occupy the space that is expected to be occupied by Under Armour, and the rent Under Armour will be required to pay once its lease commences. With respect to Loan No. 13, 150 Blackstone River Road, the Largest Tenant, Imperial Distribution, has taken possession of its space but has not commenced paying rent. With respect to Loan No. 14, Sheraton DFW, approximately 36.2% of UW Revenues ($) is attributable to the food and beverage revenues at the mortgaged property.

	With respect to Loan No. 15, 245 Park Avenue, the 3rd Largest Tenant, Major League Baseball (“MLB”), has announced that it plans to vacate its space at the end of its lease term in October 2022 and that it has executed a lease at another location and intends to move in to such location in 2019. If MLB does not renew its lease 12 months before its lease expiration date or if MLB vacates or abandons all or substantially all of its premises, a cash sweep event will be triggered under the loan documents. Additionally, Occupancy % includes HNA Capital USA LLC (an affiliate of the loan sponsor) and MIO Partners, together representing approximately 2.7% of the remeasured net rentable square feet, which have executed leases but have not yet taken occupancy.

(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.

A-1-38

	With respect to Loan No. 1, Moffett Place Building 4, the appraisal’s “as-stabilized” value of $309,500,000 for the mortgaged property, effective November 1, 2018, was used, which assumes proposed improvements have been completed and that the mortgaged property is fully leased to stabilized occupancy. At loan origination, the borrower reserved approximately $30.3 million in outstanding tenant improvements and free rent associated with the lease of the sole tenant, Google. The “as-is” appraised value for the mortgaged property is $269,100,000, which results in a Current LTV % of 47.2% and a Maturity LTV % of 42.9%. With respect to Loan No. 5, AHIP Northeast Portfolio I, the Appraised Value ($) represents the “as complete” value of $124,000,000 for the mortgaged properties, effective on various dates, which assumes the completion of the required property improvement plan (“PIP”) at each mortgaged property. At loan origination, the borrower reserved $4,519,224.31, the estimated aggregate cost of the PIPs. The “as-is” appraised value for all of the mortgaged properties is $113,000,000, which results in a Current LTV % of 61.6% and a Maturity LTV % of 56.4%. With respect to Loan Nos. 8.25 and 8.26, Gateway Net Lease Portfolio – Baxalta (Barry Pointe) and Gateway Net Lease Portfolio – Baxalta (Casselberry), the property’s Appraised Value ($) represents the “As Complete” value of $8,250,000 and $7,850,000, respectively, which assumes the mortgaged property is 100% leased upon completion of the construction. The Baxalta (Barry Pointe) property’s “as-is” appraised value as of February 27, 2017 is $1,375,000. The Baxalta (Casselberry) Property’s “as-is” appraised value as of February 22, 2017 is $1,850,000. According to the borrower sponsor, each mortgaged property is expected to open for business in the fourth quarter of 2017. The aggregate “as-is” appraised value of the portfolio as of February and March 2017, is $769,115,000, which does not include the two properties under construction, which results in a Current LTV % and Maturity LTV % of 45.9% and 45.9%, respectively.

	With respect to Loan No. 9, Starwood Capital Group Hotel Portfolio, the Appraised Value ($), reflects the value attributed to the aggregate value of the Starwood Capital Group Hotel Portfolio as a whole. The sum of the value of each of the individual mortgaged properties on an individual basis is $889.2 million, and the value of the portfolio as a whole is $956.0 million. The sum of the value of each individual property of $889.2 million is based on the “As-Renovated” value for the mortgaged properties identified as Residence Inn Grand Rapids West, Hampton Inn Morehead, Courtyard Lufkin, Waco Residence Inn, Toledo Homewood Suites, Grand Rapids Homewood Suites, Westchase Homewood Suites, Shawnee Hampton Inn and Racine Fairfield Inn. The “As-Renovated” value assumes that a potential buyer would need to undertake a renovation following an acquisition in order to meet current brand standards and/or maintain the mortgaged property in competitive condition. The sum of the value of each of individual mortgaged property’s ‘as-is” appraised value as of April 23, 2017 is $884.7 million, which results in a Current LTV % and Maturity LTV % of 65.3% and 65.3%, respectively. With respect to Loan No. 12, Villas at San Gabriel, the property’s Appraised Value ($) represents the “As Complete” value of $64,700,000, which assumes the mortgaged property is 100% leased upon completion of construction. The “as-is” appraised value as of July 28, 2017, for the mortgaged property is $62,400,000, which results in a Current LTV % of 68.9% and a Maturity LTV % of 63.4%. With respect to Loan No. 19, Lightstone Portfolio, the Appraised Value ($) represents the “As Complete” value for each mortgaged property other than the Hampton Inn & Suites Ft. Myers Beach mortgaged property, effective on June 1, 2018, which assumes the completion of the required PIP at each mortgaged property. At loan origination, the borrowers reserved $2,408,000, the aggregate estimated cost of the PIPs, in full. The sum of the “as-is” appraised value for all of the mortgaged properties is $101,000,000, which results in a Current LTV % of 64.4% and a Maturity LTV % of 56.6%.

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

(6)	With respect to Loan Nos. 1, 2, 3, 4, 5, 6, 7, 8, 9, 10, 11, 15, 16, 18, 19, 22, 23, 27 and 28, Moffett Place Building 4, U-Haul SAC Portfolios 14, 15, 17, Station Place III, Treeview Industrial Portfolio, AHIP Northeast Portfolio I, First Stamford Place, 521-523 East 72nd Street, Gateway Net Lease Portfolio, Starwood Capital Group Hotel Portfolio, General Motors Building, IRG Portfolio, 245 Park Avenue, Walgreens Witkoff Portfolio, Capital Centers II and III, Lightstone Portfolio, Torre Plaza, Covance Business Center, Mural Lofts and EIP Logistics Portfolio, the mortgage loans are part of larger split whole loans, which consist of the mortgage loan and one or more pari passu and/or subordinate components. Please see“Description of the Mortgage Pool—The Whole Loans”for additional information.

A-1-39

(7)	Each number identifies a group of related borrowers. With respect to Loan No. 8, Gateway Net Lease Portfolio, the loan has 42 borrowers, each of which is a single purpose bankruptcy remote Delaware limited liability company. With respect to Loan No. 9, Starwood Capital Group Hotel Portfolio, the loan has 128 borrowers, 92 of which are single purpose Delaware limited liability companies and 36 single purpose limited partnerships, each structured to be bankruptcy remote. With respect to Loan No. 38, The Grove at 43rd Apartments, the borrowers own the mortgaged property as tenants-in-common.

(8)	For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator Fee Rate), the Senior Trust Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).

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

(10)	With respect to all mortgage loans, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.

(11)	With respect to Loan No. 3, Station Place III, the first payment date for the mortgage loan is December 1, 2017. On the Closing Date, JPMCB will deposit sufficient funds to pay the interest associated with the interest due for the November payment for the related mortgage loan. First Payment Date, Seasoning, Prepayment Provision (Payments), Rem. Term and IO Period are inclusive of the additional November payment funded by JPMCB on the Closing Date.

(12)	With respect to Loan No. 2, U-Haul SAC Portfolios 14, 15, 17, the mortgage loan has an ARD feature with an anticipated repayment date of September 6, 2027, with an increase in the interest rate equal to the greater of (i) 6.7025% per annum and (ii) the 10-year treasury yield as of the Anticipated Repayment Date plus 4.520%, until the Final Mat Date of September 6, 2037. With respect to Loan No. 16, Walgreens Witkoff Portfolio, the mortgage loan has an ARD feature with an anticipated repayment date of September 8, 2027, with an increase in the interest rate equal to the greater of (i) 8.04000% per annum and (ii) the 10-year swap yield as of the ARD plus 5.95000%, until the Final Mat. Date of September 8, 2031. With respect to Loan No. 41, PPHC Manufacturing Facility, the mortgage loan has an ARD feature with an anticipated repayment date of September 6, 2027, with an increase in the interest rate equal to the greater of (i) 6.55000% per annum and (ii) the sum of (x) the bid side yield to maturity for the “on the run” US Treasury note with a 10-year maturity plus (y) the mid-market 10-year swap spread plus 2.30000%, until the Final Mat. Date of September 6, 2035.

(13)	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. In the case of certain mortgage loans, the loan documents permit the related borrower to prepay a portion of the mortgage loan in connection with partial releases of collateral, to cure a cash sweep period triggered by certain events or circumstances or to meet certain financial metrics contained in the related loan documents. With respect to Loan No. 1, Moffett Place Building 4, the lockout period is required to be at least 26 payments beginning with and including the first payment date of September 6, 2017. Defeasance of the full $127.0 million Moffett Place Building 4 Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) August 3, 2020. The assumed lockout period of 26 months is based on the expected closing date of the JPMDB 2017-C7 securitization in October 2017. The actual lockout period may be longer.

A-1-40

	With respect to Loan No. 2, U-Haul SAC Portfolios 14, 15, 17, the lockout period is required to be at least 25 payments beginning with and including the first payment date of October 6, 2017. Defeasance of the full $129.0 million U-Haul SAC Portfolios 14, 15, 17 Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) October 6, 2021. The assumed lockout period of 25 months is based on the expected closing date of the JPMDB 2017-C7 securitization in October 2017. The actual lockout period may be longer. In addition, provided no event of default has occurred and is continuing, the borrower has the option to prepay the whole loan in whole but not in part with payment of a yield maintenance premium if the defeasance period has not expired by October 6, 2021.

	With respect to Loan No. 3, Station Place III, inclusive of the interest to be deposited by JPMCB for the November 2017 payment date, the defeasance lockout period will be at least 24 payments beginning with and including November 1, 2017. Defeasance of the full $190.0 million Station Place III Whole Loan is permitted at any time prior to the open period and after the earlier to occur of (i) the date that is two years after the closing date of the securitization that includes the last note to be securitized and (ii) December 1, 2021. The assumed lockout period of 24 months is based on the expected closing date of the JPMDB 2017-C7 securitization in October 2017. The actual lockout period may be longer. The borrower is also permitted to prepay the Station Place III Whole Loan on or after December 1, 2019 with the payment of a yield maintenance premium. With respect to Loan No. 5, AHIP Northeast Portfolio I, the lockout period is required to be at least 27 payments beginning with and including the first payment date of August 6, 2017. Defeasance of the full $69.6 million AHIP Northeast Portfolio I Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) June 22, 2020. The assumed lockout period of 27 months is based on the expected closing date of the JPMDB 2017-C7 securitization in October 2017. The actual lockout period may be longer. With respect to Loan No. 7, 521-523 East 72nd Street, the lockout period will be at least 26 payments beginning with and including the first payment date of September 1, 2017. Defeasance of the full $85.0 million 521-523 East 72nd Street Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of any securitization that holds any promissory note evidencing all or a portion of the 521-523 East 72nd Street Whole Loan and (ii) July 6, 2020. With respect to Loan No. 8, Gateway Net Lease Portfolio, the lockout period will be at least 24 payments beginning with and including the first payment date of July 5, 2017. Defeasance of the full $523.0 million Gateway Net Lease Portfolio Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the final securitization that includes the last note to be securitized and (ii) May 19, 2020. The assumed lockout period of 24 months is based on the expected JPMDB 2017-C7 securitization closing date in October 2017. The actual lockout period may be longer.

	With respect to Loan No. 10, General Motors Building, the lockout period will be at least 28 payment dates beginning with and including the first payment date of July 9, 2017. Defeasance of the full $2.3 billion General Motors Building Whole Loan is permitted after the date that is the earlier of (i) June 7, 2020 and (ii) two years from the closing date of the securitization that includes the last note to be securitized. The assumed lockout period of 28 payments is based on the expected JPMDB 2017-C7 securitization closing date in October 2017. The actual lockout period may be longer. With respect to Loan No. 11, IRG Portfolio, the lockout period is required to be at least 26 payments beginning with and including the first payment date of September 6, 2017. Defeasance of the full $72.5 million IRG Portfolio Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) July 21, 2020. The assumed lockout period of 26 months is based on the expected closing date of the JPMDB 2017-C7 securitization in October 2017. The actual lockout period may be longer. With respect to Loan No. 15, 245 Park Avenue, the lockout period is required to be at least 28 payments beginning with and including the first payment on July 1, 2017. Defeasance of the full $1.2 billion 245 Park Avenue Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the final securitization that includes the last note to be securitized and (ii) July 1, 2020. The assumed lockout period of 28 months is based on the expected JPMDB 2017-C7 securitization closing date in October 2017. The actual lockout period may be longer. With respect to Loan No. 16, Walgreens Witkoff Portfolio, the lockout period is required to be at least 25 payments beginning with and including the first payment date of October 8, 2017. Defeasance of the full $48.15

A-1-41

	million Walgreens Witkoff Portfolio Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) September 8, 2020. The assumed lockout period of 25 months is based on the expected closing date of the JPMDB 2017-C7 securitization in October 2017. The actual lockout period may be longer. With respect to Loan No. 18, Capital Centers II & III, the lockout period is required to be at least 26 payments beginning with and including the first payment date of September 6, 2017. Defeasance of the full $48.5 million Capital Centers II & III Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) July 11, 2020. The assumed lockout period of 26 months is based on the expected closing date of the JPMDB 2017-C7 securitization in October 2017. The actual lockout period may be longer. With respect to Loan No. 23, Covance Business Center, the lockout period is required to be at least 24 payments beginning with and including the first payment date of November 6, 2017. Defeasance of the full $25.185 million Covance Business Center Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) September 8, 2020. The assumed lockout period of 24 months is based on the expected closing date of the JPMDB 2017-C7 securitization in October 2017. The actual lockout period may be longer. With respect to Loan No. 27, Mural Lofts, the lockout period is required to be at least 26 payments beginning with and including the Closing Date. Defeasance of the full $16.5 million Mural Lofts Whole Loan is permitted at any time after the date that is two years after the closing date of the securitization that includes the last note to be securitized (the “Mural Lofts REMIC Prohibition Period”). If the Mural Lofts REMIC Prohibition Period has not expired by September 1, 2021, the borrower is also permitted prepay the Mural Lofts Whole Loan with the payment of a yield maintenance premium. The assumed lockout period of 26 months for defeasance is based on the expected JPMDB 2017-C7 securitization closing date in October 2017. The actual lockout period may be longer.

(14)	With respect to some mortgage loans, historical financial information may not be available due to the when the properties were constructed, renovated and/or acquired. With respect to Loan No. 1, Moffett Place Building 4, the mortgaged property was constructed in 2017 and there are no Historical Financials. With respect to Loan No. 8, Gateway Net Lease Portfolio, each of the mortgaged properties are leased to single tenants under triple net leases and/or are recently constructed and there are no Historical Financials. With respect to Loan No. 12, Villas at San Gabriel, the mortgaged property was constructed in 2017 and there are no Historical Financials. With respect to Loan No. 13, 150 Blackstone River Road, the mortgaged property was constructed in 2017 and there are no Historical Financials. With respect to Loan No. 14, Sheraton DFW, the mortgaged property underwent a substantial renovation in 2014 and there are no Historical Financials for 2014. With respect to Loan No. 27, Mural Lofts, the mortgaged property was stabilized in February 2017 and limited Historical Financials were provided to the mortgage loan seller.

	With respect to Loan No. 29, Haggen Food & Pharmacy, the mortgaged property was acquired by the borrower in December 2014, and no Historical Financials were provided to the mortgage loan seller before 2016. With respect to Loan No. 30, Home2 Suites Amarillo, the mortgaged property was constructed in 2015 and limited Historical Financials were provided to the mortgage loan seller. With respect to Loan No. 31, Hampton Inn & Suites Rome, the mortgaged property was constructed in 2016 and limited Historical Financials were provided to the mortgage loan seller. With respect to Loan No. 33, CVS New Orleans, the mortgaged property was constructed in 2016, and no Historical Financials were provided to the mortgage loan seller.

A-1-42

	With respect to Loan No. 38, The Grove at 43rd Apartments, the mortgaged property was acquired by the borrower in 2014 and renovated during 2015, and no Historical Financials were provided to the mortgage loan seller. With respect to Loan No. 39, Brittmoore Industrial Park, the mortgaged property was acquired by the borrower in 2016 and full 2016 Historical Financials and 2014 Historical Financials were not provided. With respect to Loan No. 41, PPHC Manufacturing Facility, the mortgaged property has been occupied by the sole tenant, Fleetwood Metal Industries, LLC, since 2005 under an absolute triple net lease, and Historical Financials are therefore not available.

(15)	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. 1, Moffett Place Building 4, the common areas from the larger Moffett Place complex, which are not part of the mortgaged property, are currently included within the mortgaged property’s tax parcel. No separate tax parcel endorsement was obtained at origination, but the title insurer is committed to issue the endorsement when a separate assessor parcel number is issued for the mortgaged property. The tax reserve was sized on the basis of a future, separate tax parcel (excluding the common areas). With respect to Loan No. 7, 521-523 East 72nd Street, the mortgaged property includes five multifamily units that are subject to rent control laws. With respect to Loan No. 13, 150 Blackstone River Road, the mortgaged property benefits from a Tax Increment Financing Agreement between the City of Worcester, Massachusetts, and the borrower, pursuant to which the borrower pledged to make a capital investment of approximately $26,000,000 and create a minimum of 300 jobs between the years 2017 and 2020, among other covenants, and in exchange the City will grant the borrower a 15-year tax exemption (the “TIF Plan”), effective from July 1, 2017 through June 30, 2032, on the anticipated difference in value between the 2015 assessed value of $10,240,400 and the new assessed property value due to significant property improvements estimated to be $31,450,400, for an estimated difference of $21,210,000. The TIF Plan provides for an exemption of 50% commencing in 2018 through and including 2028, an exemption of 40% for the years 2029 and 2030 and an exemption of 30% in the year 2031. The mortgage loan was underwritten based on the full tax exemption. Please see“Description of the Mortgage Pool—Real Estate and Other Tax Considerations”in the Prospectus for additional information.

	With respect to Loan No. 27, Mural Lofts, the mortgaged property was rehabilitated in a manner that qualifies it for certain historic tax credits (the “Historic Tax Credits”) pursuant to the Internal Revenue Code of 1986 and applicable treasury regulations, and the mortgaged property was “placed in service” for purposes of the Historic Tax Credits on October 30, 2015. The Historic Tax Credits were approved in the original amount of $2,880,706 and were claimed by the borrower for the year ended December 31, 2015. The Historic Tax Credits may become subject to recapture through October 30, 2020. In addition, the mortgaged property also benefits from a real estate tax abatement program provided by the City of Philadelphia. The tax abatement program has a term of 10 years and expires on December 31, 2025. Under the tax abatement program, the annual real estate tax assessment for the remaining abatement period has been fixed at $51,490. The projected unabated real estate tax assessment for the year 2018 is $114,708, which is expected to increase by 3% annually. The projected unabated tax amount for the final year of the tax abatement is expected to be $141,077. The aggregate projected tax abatement for the remaining eight years of the program equals $608,105. Real estate taxes were underwritten based on the ten-year average of the abated tax amount. Please see“Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Prospectus for additional information. With respect to Loan No. 40, 11th & Kissling, the mortgaged property is subject to rent control ordinances of the City of San Francisco, California, that limit annual rent increases on current tenants at the mortgaged property to 60% of the annual increase in CPI but in no event shall the annual increase be greater than 7% of current rent.

(16)	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.

(17)	In the case of certain mortgage loans, all or a portion of the Title Type consists of a leasehold interest. With respect to Loan No. 6, First Stamford Place, the mortgaged property consists of 100% of the units in a condominium regime. Please see“Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests”for additional information.

A-1-43

	With respect to Loan No. 8.18, Gateway Net Lease Portfolio – Comcast, the mortgaged property consists of one unit in a condominium with a total of three units. Please see“Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests”for additional information. With respect to Loan No. 27, Mural Lofts, the mortgaged property consists of one unit in a condominium with a total of two units. Please see“Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests”for additional information.

(18)	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. 8, Gateway Net Lease Portfolio, at origination the borrowers were required to deposit $10,720,000 into the Upfront Other Reserve ($) in connection with the two mortgaged properties under construction, Baxalta (Barry Pointe) and Baxalta (Casselberry). Please see“Description of the Mortgage Pool—Redevelopment, Renovation and Expansion”in the Prospectus for further details. With respect to Loan No. 10, General Motors Building, in lieu of certain required reserve deposits, one of the borrower sponsors, Boston Properties Limited Partnership, provided lender with a guaranty of the payment of (i) $107,946,183 in lieu of borrower making a deposit into the outstanding TI/LC reserve and (ii) $161,161,013 in lieu of borrower making a deposit in such amount into a reserve for gap and/or free rent. With respect to Loan No. 26, Staybridge Suites St. Petersburg, the borrower is permitted to deliver a letter of credit in lieu of a cash deposit into the Upfront Capex Reserve ($). With respect to Loan No. 27, Mural Lofts, at origination the borrower was required to deposit $500,000 into the Upfront Other Reserve ($) in connection with the construction of the penthouse apartment at the mortgaged property. The reserve is required to be released upon satisfaction of the following conditions, among others: (i) there is no uncured default or event of default existing; (ii) the lender receives evidence that the construction has been completed and the penthouse has been leased to one or more tenant(s) in occupancy, without any rent inducements; and (iii) the debt service coverage ratio (as calculated in the loan documents) based on the trailing three-month period is equal to or greater than 1.15x.

(19)	Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents. With respect to Loan No. 4, Treeview Industrial Portfolio, upon a release of an individual property pursuant to the loan documents, the Monthly Capex Reserve ($) and Monthly TI/LC Reserve ($) are required to be reduced by an amount equal to 1/12 of the product of the square footage for the applicable individual property multiplied by (i) with respect to the Monthly Capex Reserve ($), $0.29 and (ii) with respect to the Monthly TI/LC Reserve ($), $0.25. With respect to Loan No. 5, AHIP Northeast Portfolio I, unless the borrowers deliver a letter of credit, beginning on July 6, 2019, the borrowers are required to deposit an amount equal to the greater of (i) the aggregate of 1/12 of 4.0% of estimated annual rents for each mortgaged property and (ii) the aggregate of the then-current amount required by the franchise agreements. With respect to Loan No. 9, Starwood Capital Group Hotel Portfolio, the borrowers are required each month to deposit an amount equal to the greater of (i) 4% of the gross income from operations for the calendar month which is two months prior to the applicable payment date and (ii) the amount of the deposit, if any, then required by franchisor on account of FF&E under the franchise agreement for the applicable individual mortgaged property into the Monthly Other Reserve ($). In the event that at any time during the term of the loan any franchisor requires new capital work, as defined in the loan documents, and borrowers do not elect to provide a capital work guaranty, borrowers are required to deposit within five business days of such election an amount reasonably determined by the lender and equal to (x) 100% of the total costs of such new capital work for FF&E into the Monthly Other Reserve ($) or (y) provide a letter of credit in an amount equal to 100% of the estimated cost of such new capital work less any amounts then on deposit in the Monthly Other Reserve ($) for FF&E, which does not include any amount on deposit relating to capital work at the Larkspur Landing properties.

A-1-44

	With respect to Loan No. 12, Villas at San Gabriel, on each date on which the borrower delivers an updated prepaid rent schedule, if such schedule indicates that the aggregate amount of prepaid rents is in excess of 5.0% of the annual rents due under leases at the property, the borrower is required to reserve into the Monthly Other Reserve ($) an amount equal to such excess with the lender. With respect to Loan No. 13, 150 Blackstone River Road, on each payment date commencing on the payment date occurring in October 2022 and terminating upon the occurrence of either (i) with respect to an extension of the lease for the Second Largest Tenant, G3 Enterprises Inc., in accordance with the loan documents, the delivery of a renewal agreement, and (ii) with respect to a re-tenanting of the G3 Enterprises space in accordance with the loan documents, the replacement tenant(s) being in occupancy and open for business in the entire space (a “G3 Tenant Reserve Deposit Termination Event”), the borrower is required to deposit the sum of approximately $38,729 into the Monthly Other Reserve ($) for tenant improvements and leasing commissions obligations that may be incurred by the borrower in connection with the renewal of the G3 Enterprises lease or the replacement of G3 Enterprises, in each case in accordance with the loan documents. The lender has the right, from time to time, to (i) increase the amount of the deposit and/or (ii) require the borrower to make a payment into the reserve in an amount reasonably determined by the lender, such that amounts on deposit in the reserve are sufficient to pay for tenant improvements and leasing commissions obligations that may be incurred by the borrower in connection with the foregoing. With respect to Loan No. 15, 245 Park Avenue, the deposits into the Monthly TI/LC Reserve ($) are required to commence on May 1, 2025 in the amount of $446,775. In addition, the loan documents permit the borrower to deliver a letter of credit in accordance with the loan documents in lieu of any cash reserve. With respect to Loan No. 19.01, Lightstone Portfolio - Hampton Inn & Suites Ft. Myers Beach, the borrower is required to initiate a cash sweep of all available cash into a PIP reserve commencing on the date which is 18 months prior to the date the PIP work is scheduled to commence at the mortgaged property if there are not sufficient funds in the FF&E reserve to pay for the PIP costs.

	With respect to Loan No. 20, 18301 Von Karman, the borrower is required to deposit $27,831 into the TI/LC Reserve ($) on each payment date beginning on January 1, 2019 through and including December 1, 2019. After such date, the borrower is not required to deposit any amount into the TI/LC Reserve unless during a trigger period. With respect to Loan No. 21, Fullerton Plaza, following the occurrence of any of the following events related to Bob’s Discount Furniture, OfficeMax, Party City or TJ Maxx, the borrower is also required to deposit all excess cash flow after payment of debt service, required reserves and operating expenses into the Monthly TI/LC Reserve ($), to be held by the lender for tenant improvement and leasing commission obligations incurred following the origination date: (i) any failure to satisfy the lease renewal criteria set forth in the loan documents on or before the date that is six months (or, with respect to TJ Maxx, nine months) prior to expiration of the related lease; (ii) the borrower receives any notice of intent not to renew or to terminate the related lease; (iii) the related tenant terminates the applicable lease; (iv) the tenant goes dark, vacates or abandons the leased premises; or (v) the bankruptcy or insolvency of the related tenant (each, a “Fullerton Plaza Tenant Trigger Event”). With respect to Loan No. 24, Best Western Plus Truckee, at loan origination, the borrower deposited $155,000 and on each payment date occurring in June through September and on each payment date occurring in December through March, the borrower is required to deposit $37,500 per month (subject to adjustment from time to time by the lender), subject to a cap of $155,000, into the seasonal working capital reserve account. Amounts on deposit in the seasonal working capital reserve account may be used for the payment of debt service, reserve funds and operating expenses on payment dates in April through May and October through November if insufficient funds exist from operations to cover such items.

	With respect to Loan No. 29, Haggen Food & Pharmacy, the borrower is required to pay $75,000 to the tenant (i) if the tenant commences the replacement or improvement of the asphalt surfaces or (ii) if the borrower initiates a sale or transfer of the mortgaged property. With respect to Loan No. 34, Bay Bridge Industrial Center, the borrower is required under the loan documents to replace the roof of the mortgaged property by August 6, 2020, which repair work was estimated in the property condition assessment to cost approximately $310,000. In the event the borrower fails to provide evidence reasonably satisfactory to the lender of commencement of the roof replacement by August 1, 2019, the lender will be required to sweep all available funds into a reserve account until the earlier to occur of (i) the date on

A-1-45

	which funds on deposit in the reserve account equal $400,000 or (ii) the date on which the lender receives evidence reasonably acceptable to it that such roof work has been completed in accordance with the loan documents.

(20)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents. With respect to Loan No. 3, Station Place III, in the event Kaiser Permanente and/or SEC (x) fails to enter into a renewal or amendment of the existing lease or a new lease or (y) “goes dark” on 75% or more of its premises (the “Kaiser Permanente Trigger Event” and the “SEC Trigger Event”, respectively), triggering the requirement for the borrower to commence making monthly deposits into the Monthly TI/LC Reserve ($) of all amounts remaining in the lockbox account and/or the cash management account after payment of all required monthly payments, the aggregate amount in the Monthly TI/LC Reserve ($) may not exceed (i) with respect to Kaiser Permanente Trigger Event, $60.00 per square foot of the unrenewed, “dark”, vacated or abandoned space currently leased by Kaiser Permanente, and (ii) with respect to SEC Trigger Event, $60.00 per square foot of the unrenewed, “dark”, vacated or abandoned space currently leased by SEC. With respect to Loan No. 4, Treeview Industrial Portfolio, (i) the Monthly Capex Reserve ($) is subject to a cap of 36 times the then-current Monthly Capex Reserve ($) for all individual properties, and (ii) the Monthly TI/LC Reserve ($) at any given time (exclusive of lease termination fees) is subject to a cap of the sum of (x) 36 times the then-current Monthly TI/LC Reserve ($) and (y) if a cash sweep period then exists, the amount of excess cash flow deposited in the Monthly TI/LC Reserve ($) during such cash sweep period pursuant to the cash management agreement. With respect to Loan No. 17, Preston Plaza, beginning on the payment date in September 2020, funds in the TI/LC Reserve will be subject to a TI/LC Reserve Cap ($) of $900,000.

	With respect to Loan No. 21, Fullerton Plaza, the Reserve Cap ($) for the Monthly TI/LC Reserve ($) excludes any excess cash flow deposited into the reserve following a Fullerton Plaza Tenant Trigger Event. A Fullerton Plaza Tenant Trigger Event may be cured by the borrower in accordance with the loan documents, which includes depositing an amount equal to the following individual caps on the excess cash flow funds required to be deposited into the Monthly TI/LC Reserve ($): (i) with respect to Bob’s Discount Furniture, $730,260; (ii) with respect to OfficeMax, $599,240; (iii) with respect to Party City, $231,380; and (iv) with respect to TJ Maxx, $891,900. With respect to Loan No. 30, Home2 Suites Amarillo, the Monthly CapEx Reserve ($) is subject to a cap of the greater of (i) $270,720 and (ii) an amount equal to two (2) years of FF&E Monthly Deposits (which equals 4.0% of the gross income from operations of the mortgaged property) based on the most recent trailing 12-month period.

(21)	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. 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. 6, First Stamford Place, the Largest Tenant, Legg Mason & Co., LLC, subleases 47,015 square feet of its space to United Rentals, Inc. and 10,884 square feet of its space to Northern Fund, each through September 2024. The 2nd Largest Tenant, Odyssey Reinsurance Company, subleases 3,259 square feet of its space to Fresh Nation LLC through May 2018. With respect to Loan No. 10, General Motors Building, the 2nd Largest Tenant, Aramis, subleases 9,725 square feet to GF Capital Management. The 4th Largest Tenant, Apple, is temporarily occupying the space expected to be occupied by Under Armour once its lease commences in January 2019. Contractual rent has been underwritten for Under Armour based on the rent due date as of January 2019 when the lease is expected to commence. BPLP provided a payment guaranty for the gap rent between the rent Apple is currently paying to occupy its temporary space and the rent that will be due under Under Armour’s lease once such lease commences. With respect to Loan No. 15, 245 Park Avenue, the Largest Tenant, Société Générale, subleases a portion of its space to Brunswick Group and MIO Partners. The 2nd Largest Tenant, JPMCB, subleases a portion of its space

A-1-46

	to Société Générale. Additionally, the 2nd Largest Tenant subleases a portion of its space to Houlihan Lokey Inc., The Nemec Agency, Pierpont Capital Holdings LLC and JLL. The 3rd Largest Tenant, MLB, subleases a portion of its space to National Bank of Australia, Houlihan Lokey Inc. and Anthos USA Inc. With respect to Loan No. 16.03, Walgreens Witkoff Portfolio – Staten Island, the sole tenant at the mortgaged property, Walgreens, has gone “dark” and subleases the mortgaged property on a short term basis. Walgreens is required to continue paying rent under its lease with the borrower for 100% of the NRA at the Mortgaged Property. With respect to Loan No. 16.07, Walgreens Witkoff Portfolio – Woodbury, the mortgaged property is subleased by the sole tenant, Walgreens to RiteAid pursuant to a sublease. With respect to Loan No. 18.01, Capital Centers II & III – Capital Center II, the 5th Largest Tenant, Institute for Business & Tech, has gone “dark”. The tenant is continuing to pay rent, and its lease expires in July 2019. With respect to Loan No. 29, Haggen Food & Pharmacy, the sole tenant, Haggen Food & Pharmacy, is permitted to sublease up to (less than approximately 5,000 square feet) without the lender’s consent. Haggen Food & Pharmacy currently subleases portions of the mortgaged property to Starbucks and Alaska USA Bank. Haggen Food & Pharmacy is responsible for paying rent under its lease with the borrower for 100% for the NRA at the Mortgaged Property. With respect to Loan No. 32, Preston Trail Atrium, the Largest Tenant, PrimeLending, is currently marketing its space for sublease. The tenant is still in occupancy of its space and paying rent under its lease as of the Cut-off Date. With respect to Loan No. 37, 1250 Mockingbird, Career Education Corp., a tenant that previously occupied 44,292 square feet of space at the Mortgaged Property, has gone “dark,” and subleases 10,357 square feet of the premises to Dallas County Community College District. In addition, 19,990 square feet of the premises was severed from the prior lease and leased to the Largest Tenant, WellMed Medical Management,Inc., and the remaining approximately 13,945 square feet is currently vacant. Career Education Corp. is required to continue paying rent under its lease on the “dark” space and for the sub-leased space. The “dark” space was underwritten as vacant.

(22)	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. 10, General Motors Building, the Largest Tenant, Weil, Gotshal & Manges, leases 389,843 square feet of space that expire on August 31, 2034 and 100,024 square feet of space that expire on August 31, 2019. The 4th Largest Tenant, Apple, leases 2,754 square feet of storage space through December 31, 2018 and 102,994 square feet through January 1, 2034. With respect to Loan No. 11, IRG Portfolio, the Largest Tenant at the LMA Massillon & Building E mortgaged property, Meggitt Aircraft Braking, leases 456,726 square feet of space that expire on December 31, 2030 and 6,000 square feet of space that expire on December 31, 2021. With respect to Loan No. 15, 245 Park Avenue, the leased area for the 2nd Largest Tenant, JPMCB, includes 17,813 contractual square feet of retail space. With respect to Loan No. 16, Walgreens Witkoff Portfolio, the expiration date for Walgreens, the Largest Tenant at the Hampstead, Windham, Worcester, New Bedford, Woodbury, Staten Island and Yarmouth mortgaged properties, reflects the date of the tenant’s option to terminate the lease. The Largest Tenant at the Worcester mortgaged property has an actual lease expiration date of April 30, 2082; the Largest Tenant at the New Bedford mortgaged property has an actual lease expiration date of June 30, 2082; the Largest Tenant at the Staten Island mortgaged property has an actual lease expiration date of August 31, 2055; the Largest Tenant at the Windham mortgaged property has an actual lease expiration date of August 31, 2082; the Largest Tenant at the Yarmouth mortgaged property has an actual lease expiration date of July 31, 2082; the Largest Tenant at the Hampstead mortgaged property has an actual lease expiration date of May 31, 2082 and the Largest Tenant at the Woodbury mortgaged property has an actual lease expiration date of September 30, 2082.

	With respect to Loan No. 17, Preston Plaza, the Largest Tenant, Sovereign Bank, leases 22,292 square feet of space that expire on February 28, 2021 and 5,136 square feet of space that expires on February 28, 2020. The

A-1-47

	5th Largest Tenant, Progressive, leases 8,988 square feet that expire February 28, 2022 and 2,944 square feet on December 31, 2020. With respect to Loan No. 37, 1250 Mockingbird, the Largest Tenant, WellMed Medical Management, Inc., leases 19,990 square feet of space that expires on July 31, 2022 and 9,285 square feet of space that expires on July 31, 2019.

(23)	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. Certain tenants may have the right to reduce or abate rent or terminate all or a portion of their leased spaces for a breach or violation of co-tenancy provisions in the related leases. With respect to Loan No. 6, First Stamford Place, Largest Tenant, Legg Mason & Co., LLC, has the right to contract its space by not less than 20,000 square feet and up to 30,000 square feet by February 28, 2019 with 19 months’ notice and payment of a termination fee equal to unamortized leasing costs plus brokerage fee to re-lease the space. The 3rd Largest Tenant, Partner Reinsurance Company of The U.S., has the right terminate its lease on January 31, 2027, with 12 months’ notice and payment of a termination fee. With respect to Loan No. 8.07, Gateway Net Lease Portfolio—Carrier, the Largest Tenant, Carrier, has the right to terminate its lease on October 1, 2019 or October 1, 2021, with six months’ notice. With respect to Loan No. 8.11, Gateway Net Lease Portfolio—FCA/Caterpillar, the Largest Tenant, FCA LLC, has the right to terminate its lease if the related service agreement for the property is terminated and not assumed by a transferee permitted under the related lease, with the payment of a termination fee. With respect to Loan No. 8.16, Gateway Net Lease Portfolio—Sikorsky Aircraft R&D Facility, the Largest Tenant, Sikorsky Aircraft, has the right to terminate its lease with 12 months’ notice and the payment of a termination fee. With respect to Loan No. 8.37, Gateway Net Lease Portfolio—Saint-Gobain Warehouse, the Largest Tenant, Saint-Gobain, has the right to terminate its lease at any time if the tenant’s annual sales have fallen by at least 20.0% compared to the annual sales for the first 12 months of the lease term.

	With respect to the Loan No. 10, General Motors Building, the Largest Tenant, Weil, Gotshal & Manges, has the right to terminate (a) its 20,791 square feet of below grade storage space, at any time, by providing at least 12 months’ prior written notice and payment of the landlord’s unamortized costs, and (b) either (i) its 38,900 square feet of space on the 22nd floor or (ii) its 39,900 square feet of space on the 32nd floor, on or after August 31, 2022, by providing at least 12 months’ prior written notice and payment of the landlord’s unamortized costs. Additionally, the 4th Largest Tenant, Apple, may terminate its lease if its renovated space is not delivered by February 3, 2020, subject to force majeure. With respect to Loan No. 11.01, IRG Portfolio – HBP Euclid, the Largest Tenant, Eaton Corporation, has the right to terminate its lease on either March 1, 2022 or March 1, 2024 with one year’s notice and payment of a termination fee. With respect to Loan No. 15, 245 Park Avenue, the Largest Tenant, Société Générale, has the right to terminate either the highest full floor leased to the tenant or the highest two full floors (if such floors are contiguous) under either the related sublease described above or under its direct lease with the borrower, with notice by May 1, 2021. With respect to Loan No. 17, Preston Plaza, the Largest Tenant, Sovereign Bank, has the right to terminate its lease on April 30, 2019 with notice no later than July 31, 2018 and the payment of a termination fee. The 3rd Largest Tenant, The Ayco Company, has a one-time right to terminate its lease on June 30, 2021 with 12 months’ notice and payment of a termination fee. The 5th Largest Tenant, Progressive, has a one-time right to terminate 8,988 square feet of its space on March 13, 2020 with nine months’ notice and payment of a termination fee. The 5th Largest Tenant, Progressive, has a one-time right to terminate 2,944 square feet of its space with nine months’ notice and the payment of a termination fee. With respect to Loan No. 18.01, Capital Centers II & III – Capital Center II, the Largest Tenant, Travelers Insurance, has a one-time option to reduce its leased premises by up to 20% in no more than two blocks of space, by providing at least 9 months’ prior written notice to the borrower and upon payment of a contraction fee. In addition, the Largest Tenant at the Capital Center III, BlueCross BlueShield, has the right to terminate its lease on December 31, 2018 with nine months’ notice and the payment of a termination fee.

A-1-48

	With respect to Loan No. 20, 18301 Von Karman, the Largest Tenant, Golden State Foods, has the right to terminate its lease on December 31, 2023 with nine months’ notice and the payment of a termination fee. With respect to Loan No. 22, Torre Plaza, the Largest Tenant, Amazon, has the right to terminate its lease if the tenant receives rent abatements for more than 180 days because more than 75 parking spaces available to the tenant in the adjacent parking facility and under a parking easement located on a nearby property become unavailable for the tenant’s use, resulting in a material portion of the premises becoming unusable or not reasonably accessible. With respect to Loan No. 23, Covance Business Center, the sole tenant, Covance, has the right to terminate its lease on December 31, 2021 with 12 months’ notice and the payment of a termination fee. With respect to Loan No. 25, 18401 Von Karman, the 4th Largest Tenant, Envisage Consulting, LLC, has the right to terminate its lease on May 1, 2020 with nine months’ notice and the payment of a termination fee.

	With respect to Loan No. 35, Bank of America Building, the 4th Largest Tenant, OTB NYS Off Track Betting, has the right to terminate the lease at any time with a 90 days’ prior written notice. With respect to Loan No. 36, Wells Fargo Financial Center, the Largest Tenant, Frontline Tech, has the right to terminate its lease at any time after July 31, 2020 with six months’ notice. With respect to Loan No. 37, 1250 Mockingbird, the 2nd Largest Tenant, Genesis 10, has the right to terminate its lease on October 31, 2018 with 120 days’ notice.

(24)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes or due to the number of parties serving as the Principal / Carveout Guarantor. In the case of certain mortgage loans, the loan documents permit the borrower to replace the Principal / Carveout Guarantor upon satisfaction of certain terms and conditions in the related loan documents. With respect to Loan No. 3, Station Place III, there is no Principal / Carveout Guarantor for the mortgage loan and the borrower is the sole party liable for breaches or violations of the nonrecourse carveout provisions in the loan documents and the environmental indemnity. In addition, the borrower has provided an environmental insurance policy. With respect to Loan No. 8, Gateway Net Lease Portfolio, there is no Principal / Carveout Guarantor for the mortgage loan, and the borrowers are the sole parties liable for breaches or violations of the nonrecourse carve-out provisions in the loan documents and the environmental indemnity. In addition, upon a distribution of the $10,720,000 held escrow in connection with the two mortgaged properties under construction, Baxalta (Barry Pointe) and Baxalta (Casselberry), both ETCL Barry Pointe Plasma, LLC and ETCL Casselberry Plasma, LLC, each a Delaware limited liability company are required to deliver a joinder agreement, which will provide that such entity is added to, and bound by the loan documents as a borrower. With respect to Loan No. 9, Starwood Capital Group Hotel Portfolio, the liability of the Principal / Carveout Guarantor with respect to breaches or violations of the full recourse carve-out provisions in the loan documents related to bankruptcy or insolvency actions is capped at 20% of the Starwood Capital Group Hotel Portfolio Whole Loan at the time of the occurrence of such action plus reasonable third party costs and expenses actually incurred by the lender in connection with the enforcement of any rights under the guaranty or the loan documents.

	With respect to Loan No. 10, General Motors Building, the loan documents do not require a nonrecourse Principal Carveout Guarantor or environmental indemnitor. Only the single purpose entity borrower, 767 Fifth Partners LLC, is liable for customary nonrecourse carve-outs. The mortgaged property is covered against certain environmental matters by a pollution legal liability-type environmental insurance policy issued by Chartis Specialty Insurance Company (a member company of American International Group Inc.) with limits of $20 million per incident and $40 million in the aggregate, subject to a $50,000 deductible. American International Group Inc. has an S&P rating of “BBB+”. The policy period ends September 15, 2018. Upon expiration of the existing policy, the loan documents require the borrower to provide a replacement policy, issued by an insurer having an minimum A.M. Best’s rating of “A-/VIII” that is maintained and renewed annually with a combined single limit of $5 million and a deductible no greater than $100,000. With respect to Loan No. 20, 18301 Von Karman, there is no Principal Carveout Guarantor. Only the related borrower is liable for customary nonrecourse carve-outs.

A-1-49


	With respect to Loan No. 21, Fullerton Plaza, the liability of the Principal / Carveout Guarantor is limited to (i) any losses arising from the borrower’s failure to comply with a “No Further Remediation Letter” provided by the Illinois Environmental Protection Agency and any costs and expenses related to such compliance, and (ii) the full amount of the mortgage loan for certain bankruptcy and insolvency actions. In addition, the Principal / Carveout Guarantor is not a party to the environmental indemnity, and the borrower has provided an environmental insurance policy. With respect to Loan No. 25, 18401 Von Karman, there is no Principal / Carveout Guarantor. Only the related borrower is liable for customary nonrecourse carve-outs. With respect to Loan No. 38, The Grove at 43rd Apartments, James E. Mahoney is liable under his guaranty solely for certain bankruptcy and insolvency actions of P&C Scottino LLC or its single purpose entity principal (if any) (individually and collectively, the “Mahoney Borrower”) or actions to partition the mortgaged property by the Mahoney Borrower.

(25)	The classification of the lockbox and cash management types is described in the Preliminary Prospectus. See“Description of the Mortgage Pool—Lockbox Accounts” for further details.

(26)	With respect to Loan No. 19, Lightstone Portfolio, the related whole loan will initially be serviced by the master servicer and special servicer pursuant to the pooling and servicing agreement for this transaction. From and after the date on which the related lead servicing Companion Loan is securitized, it is anticipated that the related Whole Loan will be serviced under and by the master servicer and special servicer designated in the related pooling and servicing agreement entered into in connection with such securitization.

(27)	Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See“Description of the Mortgage Pool—Additional Debt—Existing Mezzanine Debt,” “—Future Mezzanine Debt” and “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the 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. 26, Staybridge Suites St. Petersburg, in connection with the borrower’s acquisition of the mortgaged property, Six Continents Hotels, Inc., an affiliate of the franchisor, committed $750,000 in unsecured “key money” (the “Key Money Debt”) for renovations required by the franchise agreement. Please see“Description of the Mortgage Pool—Additional Indebtedness—Other Indebtedness” for additional information regarding the Key Money Debt.

A-1-50

JP Morgan Chase Commercial Mortgage Securities FWPFree writing prospectus