JP Morgan Chase Commercial Mortgage Securities FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-206361-14


	Free Writing Prospectus dated May 18, 2018

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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

Units⁽²⁾

GACC

Marina Heights State Farm

300-600 East Rio Salado Parkway

Tempe

85281

Maricopa

Office

Suburban

2015-2017

2,031,293

SMF VI

1875 Atlantic Avenue

Brooklyn

11233

Kings

Multifamily

Mid-Rise

2018

118

JPMCB

Atlantic Times Square

500 North Atlantic Boulevard

Monterey Park

91754

Los Angeles

Mixed Use

Retail/Multifamily

2010

379,376

JPMCB

Embassy Suites Glendale

800 North Central Avenue

Glendale

91203

Los Angeles

Hotel

Full Service

2008

2017

272

GACC

Sheraton Hotel Arlington

1500 Convention Center Drive

Arlington

76011

Tarrant

Hotel

Full Service

1985

2016

311

SMF VI

Southland Shopping Center

600 Clairton Boulevard

Pittsburgh

15236

Allegheny

Retail

Anchored

1955

2018

260,862

BSP

The Metropolitan at Wilton Manors

1220 Northeast 24th Street

Wilton Manors

33305

Broward

Multifamily

Mid-Rise

2016

179

GACC

DreamWorks Campus

1000 Flower Street

Glendale

91201

Los Angeles

Office

Suburban

1997

2010

497,404

JPMCB

Meridian Corporate Center

Various

Durham

27713

Durham

Office

Suburban

Various

691,705

9.01

JPMCB

2520 Meridian Parkway

Durham

27713

Durham

Office

Suburban

1997

115,283

9.02

JPMCB

2525 Meridian Parkway

Durham

27713

Durham

Office

Suburban

1985

99,332

9.03

JPMCB

2605 Meridian Parkway

Durham

27713

Durham

Office

Suburban

1995

74,071

9.04

JPMCB

2810 Meridian Parkway

Durham

27713

Durham

Office

Suburban

1986

100,878

9.05

JPMCB

2510 Meridian Parkway

Durham

27713

Durham

Office

Suburban

1990

64,454

9.06

JPMCB

2600 Meridian Parkway

Durham

27713

Durham

Office

Suburban

1998

65,599

9.07

JPMCB

2700 Meridian Parkway

Durham

27713

Durham

Office

Suburban

1997

51,637

9.08

JPMCB

2800 Meridian Parkway

Durham

27713

Durham

Office

Suburban

1997

51,066

9.09

JPMCB

2505 Meridian Parkway

Durham

27713

Durham

Office

Suburban

1989

42,705

9.10

JPMCB

2500 Meridian Parkway

Durham

27713

Durham

Office

Suburban

1991

26,680

GACC

Steelyard Commons

3447 Steelyard Drive

Cleveland

44109

Cuyahoga

Retail

Anchored

2007-2014

265,386

BSP

Constitution Plaza

1, 10, 100, 248, 250 & 260 Constitution Plaza

Hartford

06103

Hartford

Office

CBD

1962-1963

2004

659,315

JPMCB

U-Haul AREC 27 Portfolio

Various

Self Storage

Various

4,445

12.01

JPMCB

U-Haul Moving & Storage Of Goodyear

1126 North Citrus Road

Goodyear

85338

Maricopa

Self Storage

2015

1,056

12.02

JPMCB

U-Haul Moving & Storage Of New Center

899 West Baltimore Street

Detroit

48202

Wayne

Self Storage

1920

2013

843

12.03

JPMCB

U-Haul Moving & Storage Of South Vineland

2290 South Delsea Drive

Vineland

08360

Cumberland

Self Storage

1990

550

12.04

JPMCB

U-Haul Moving & Storage At Eakin Road

2189 Eakin Road

Columbus

43223

Franklin

Self Storage

2000

2014

494

12.05

JPMCB

U-Haul Storage At Sharon Lane

211 Sharon Lane

Lake Charles

70615

Calcasieu

Self Storage

1980

548

12.06

JPMCB

U-Haul Storage Of Scranton

210 South 7th Avenue

Scranton

18505

Lackawanna

Self Storage

1986

265

12.07

JPMCB

U-Haul Moving & Storage Of Prattville

1221 South Memorial Drive

Prattville

36067

Autauga

Self Storage

2008

302

12.08

JPMCB

U-Haul Moving & Storage Of Nampa

2112 Caldwell Boulevard

Nampa

83651

Canyon

Self Storage

1978, 2016

387

SMF VI

Northwest Business Center

1335 & 1337-1351 Capital Circle Southeast and 2130, 2150, 2152, 2242, 2244, 2252, 2256, 2260, 2270 & 2275 Northwest Parkway Southeast

Marietta

30067

Cobb

Industrial

Flex

1982-1988

470,971

SMF VI

Texas Hotel Portfolio

Various

Hotel

Various

327

14.01

SMF VI

Holiday Inn & Suites Beaumont

3950 Interstate 10 South

Beaumont

77705

Jefferson

Hotel

Full Service

1984

2016

253

14.02

SMF VI

Holiday Inn Express Van Horn

1805 Southeast Frontage Road

Van Horn

79855

Culberson

Hotel

Limited Service

2016

BSP

Troy Hotel Portfolio

Various

Troy

48083

Oakland

Hotel

Various

2016

177

15.01

BSP

TownePlace Suites by Marriott Troy

325 Stephenson Highway

Troy

48083

Oakland

Hotel

Extended Stay

2016

15.02

BSP

Fairfield Inn & Suites by Marriott Troy

225 Stephenson Highway

Troy

48083

Oakland

Hotel

Limited Service

2016

JPMCB

Twelve Oaks Mall

27500 Novi Road

Novi

48377

Oakland

Retail

Super Regional Mall

1977

2007

716,771

JPMCB

Lakewood Forest Plaza

21147 State Highway 249

Houston

77070

Harris

Retail

Anchored

1984

2011

108,016

SMF VI

5805 Sepulveda Boulevard

Sherman Oaks

91411

Los Angeles

Office

Suburban

1990

87,691

GACC

Lehigh Valley Mall

250 Lehigh Valley Mall

Whitehall

18052

Lehigh

Retail

Super Regional Mall

1976

2006

545,233

SMF VI

800 South Barranca

800 South Barranca Avenue

Covina

91723

Los Angeles

Office

Suburban

1981

2007

89,937

JPMCB

The Market at Cross Creek Ranch

FM 1463 and Fulshear Bend Drive

Fulshear

77494

Fort Bend

Retail

Shadow Anchored

2018

41,160

GACC

Weslaco Shopping Center

1901 West Expressway 83

Weslaco

78596

Hidalgo

Retail

Anchored

1996

2005

141,335

JPMCB

Guardian Self Storage 2-Pack

Various

Self Storage

Various

1,262

23.01

JPMCB

Brush Creek

922 Brush Creek Road

Warrendale

15086

Allegheny

Self Storage

2000

2016

692

23.02

JPMCB

North Huntingdon

14200 Route 30

North Huntingdon

15642

Westmoreland

Self Storage

2008

570

GACC

Greenmark at Andrews

200 Northwest Avenue M

Andrews

79714

Andrews

Multifamily

Garden

2012, 2016

144

GACC

Northridge Medical Tower

18250 Roscoe Boulevard

Northridge

91325

Los Angeles

Office

Medical

1961

2004

33,196

BSP

Dam Neck Shopping Center

1630-1650 General Booth Boulevard

Virginia Beach

23454

Virginia Beach City

Retail

Anchored

1991

131,100

SMF VI

Fort Knox Executive Park

2727 Mahan Drive and 2728, 2737 & 2747 Fort Knox Boulevard

Tallahassee

32308

Leon

Office

Suburban

1979, 1986, 1988, 1995

2017

300,419

SMF VI

8851 Santa Monica Boulevard

801-805 Larrabee Street and 8851-8853 Santa Monica Boulevard

West Hollywood

90069

Los Angeles

Mixed Use

Retail/Office

1926

2016

9,948

SMF VI

Holiday Inn Express Albany

300 Broadway

Albany

12207

Albany

Hotel

Limited Service

1962

2017

135

GACC

Mezz 42

881 3rd Avenue Southwest and 5 Center Green

Carmel

46032

Hamilton

Mixed Use

Multifamily/Office

2016

SMF VI

Adams Portfolio

Various

Las Vegas

Various

Clark

Retail

Various

22,522

31.01

SMF VI

4626 Maryland

4626 South Maryland Parkway

Las Vegas

89119

Clark

Retail

Single Tenant

1980

6,000

31.02

SMF VI

4680 Maryland

4680 South Maryland Parkway

Las Vegas

89119

Clark

Retail

Unanchored

2010

5,800

31.03

SMF VI

Sunset Property

4850 West Sunset Road

Las Vegas

89118

Clark

Retail

Unanchored

2007

10,722

SMF VI

City View Farms

1037 West Jefferson Street

Franklin

46131

Johnson

Multifamily

Garden

2004

GACC

JHMR Powderhorn

605, 655 & 685 Powderhorn Lane

Jackson

83001

Teton

Multifamily

Garden

2014

SMF VI

Fireside IL Storage Portfolio

Various

Bourbonnais

60914

Kankakee

Self Storage

Various

830

34.01

SMF VI

Larry Power Storage

575 Larry Power Road

Bourbonnais

60914

Kankakee

Self Storage

2006

482

34.02

SMF VI

Armour Road Storage

1847 Armour Road

Bourbonnais

60914

Kankakee

Self Storage

2001

348

BSP

Aaron’s Rent Portfolio

Various

Retail

Freestanding

Various

63,519

35.01

BSP

Aaron’s Rent - Charlotte, NC

6411 North Tryon Street

Charlotte

28213

Mecklenburg

Retail

Freestanding

2008

8,000

35.02

BSP

Aaron’s Rent - Lower Burrell, PA

3219 Leechburg Road

Lower Burrell

15068

Westmoreland

Retail

Freestanding

1993

11,519

35.03

BSP

Aaron’s Rent - Houston, TX

9839 North Freeway

Houston

77037

Harris

Retail

Freestanding

2009

10,000

35.04

BSP

Aaron’s Rent - Pleasanton, TX

1825 West Oaklawn Road

Pleasanton

78064

Atascosa

Retail

Freestanding

2007

10,000

35.05

BSP

Aaron’s Rent - Zanesville, OH

2620 Maysville Pike

Zanesville

43701

Muskingum

Retail

Freestanding

2008

8,000

35.06

BSP

Aaron’s Rent - Pearland, TX

5430 Broadway Street

Pearland

77581

Brazoria

Retail

Freestanding

2009

8,000

35.07

BSP

Aaron’s Rent - Demopolis, AL

1201 Osgood Loop

Demopolis

36732

Marengo

Retail

Freestanding

2009

8,000

GACC

Fountaingrove Executive Center

3700 Old Redwood Highway

Santa Rosa

95403

Sonoma

Office

Suburban

2004

37,428

SMF VI

Shoppes at Schoolhouse Crossing

150 Onix Drive

Kennett Square

19348

Chester

Mixed Use

Retail/Office

2007

37,000

SMF VI

1-21 Export Drive

21 Export Drive

Sterling

20164

Loudoun

Industrial

Flex

1985

2016

74,729

BSP

Taylor Industrial

21740 Trolley Industrial Drive

Taylor

48180

Wayne

Industrial

Warehouse

1971

2016

240,120

SMF VI

Sunrise Pass Estates MHC

1000 Windy Pass

Barstow

92311

San Bernardino

Manufactured Housing

1972-1973

161

SMF VI

Springfield Storage

1215 North Belmont Avenue

Springfield

45503

Clark

Self Storage

2002

509

A-1-1

ANNEX A-1

										Original		Current						Net
			Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt
Loan #	Seller⁽¹⁾	Property Name	Measure	Occupancy %⁽³⁾	Date	Value ($)⁽⁴⁾	Date	LTV %⁽⁴⁾	Balance ($)⁽⁵⁾⁽⁶⁾	per Unit ($)	Balance ($)⁽⁵⁾⁽⁶⁾	per Unit ($)	Pool Balance	Loan	Borrower⁽⁷⁾	Rate %⁽⁸⁾	Fee %⁽⁸⁾	Rate %⁽⁸⁾	Accrual Type	Service ($)^(9)(10)	Service ($)⁽¹⁰⁾
1	GACC	Marina Heights State Farm	Square Feet	99.5%	12/07/17	960,000,000	11/20/17	58.3%	50,000,000	276	50,000,000	276	7.0%	No	No	3.55950	0.01475	3.54475	Actual/360	150,372.40	1,804,468.80
2	SMF VI	1875 Atlantic Avenue	Units	95.8%	04/26/18	69,200,000	03/05/18	60.7%	42,000,000	355,932	42,000,000	355,932	5.9%	No	No	4.86700	0.01975	4.84725	Actual/360	172,710.90	2,072,530.83
3	JPMCB	Atlantic Times Square	Square Feet	96.9%	03/01/18	163,800,000	02/01/18	59.8%	40,000,000	258	40,000,000	258	5.6%	No	Yes - Group 1	4.84500	0.01975	4.82525	Actual/360	163,743.06	1,964,916.67
4	JPMCB	Embassy Suites Glendale	Rooms	88.1%	02/28/18	114,000,000	03/29/18	59.6%	37,000,000	250,000	37,000,000	250,000	5.2%	No	Yes - Group 1	5.44800	0.01975	5.42825	Actual/360	170,313.06	2,043,756.67
5	GACC	Sheraton Hotel Arlington	Rooms	72.6%	12/31/17	59,500,000	10/01/18	60.8%	36,400,000	117,042	36,193,886	116,379	5.1%	No	No	5.23000	0.03975	5.19025	Actual/360	200,551.48	2,406,617.76
6	SMF VI	Southland Shopping Center	Square Feet	94.0%	04/01/18	58,200,000	01/26/18	58.4%	34,000,000	130	34,000,000	130	4.8%	No	No	4.92500	0.01975	4.90525	Actual/360	180,964.09	2,171,569.08
7	BSP	The Metropolitan at Wilton Manors	Units	96.1%	04/18/18	54,000,000	03/15/18	62.0%	33,500,000	187,151	33,500,000	187,151	4.7%	No	No	5.12000	0.03725	5.08275	Actual/360	144,918.52	1,739,022.24
8	GACC	DreamWorks Campus	Square Feet	100.0%	06/06/18	297,000,000	08/03/17	31.0%	30,000,000	185	30,000,000	185	4.2%	No	No	2.29783	0.01600	2.28183	Actual/360	58,243.51	698,922.12
9	JPMCB	Meridian Corporate Center	Square Feet	90.6%	02/20/18	108,250,000	02/13/18	69.9%	30,000,000	109	30,000,000	109	4.2%	No	No	4.57460	0.02600	4.54860	Actual/360	153,338.25	1,840,059.00
9.01	JPMCB	2520 Meridian Parkway	Square Feet	100.0%	02/20/18	22,400,000	02/13/18		6,236,388		6,236,388		0.9%
9.02	JPMCB	2525 Meridian Parkway	Square Feet	71.6%	02/20/18	16,300,000	02/13/18		4,538,086		4,538,086		0.6%
9.03	JPMCB	2605 Meridian Parkway	Square Feet	89.2%	02/20/18	12,850,000	02/13/18		3,439,667		3,439,667		0.5%
9.04	JPMCB	2810 Meridian Parkway	Square Feet	88.8%	02/20/18	12,300,000	02/13/18		3,424,445		3,424,445		0.5%
9.05	JPMCB	2510 Meridian Parkway	Square Feet	83.6%	02/20/18	11,500,000	02/13/18		3,201,717		3,201,717		0.4%
9.06	JPMCB	2600 Meridian Parkway	Square Feet	99.1%	02/20/18	10,000,000	02/13/18		2,784,102		2,784,102		0.4%
9.07	JPMCB	2700 Meridian Parkway	Square Feet	100.0%	02/20/18	7,200,000	02/13/18		2,004,554		2,004,554		0.3%
9.08	JPMCB	2800 Meridian Parkway	Square Feet	100.0%	02/20/18	6,500,000	02/13/18		1,809,666		1,809,666		0.3%
9.09	JPMCB	2505 Meridian Parkway	Square Feet	100.0%	02/20/18	6,400,000	02/13/18		1,781,825		1,781,825		0.2%
9.10	JPMCB	2500 Meridian Parkway	Square Feet	75.8%	02/20/18	2,800,000	02/13/18		779,549		779,549		0.1%
10	GACC	Steelyard Commons	Square Feet	94.0%	05/09/18	59,400,000	02/09/18	74.5%	30,000,000	167	30,000,000	167	4.2%	No	No	4.85500	0.03725	4.81775	Actual/360	158,398.48	1,900,781.76
11	BSP	Constitution Plaza	Square Feet	82.8%	04/01/18	94,400,000	02/01/18	58.2%	30,000,000	83	29,975,491	83	4.2%	No	No	5.99000	0.01975	5.97025	Actual/360	180,164.63	2,161,975.56
12	JPMCB	U-Haul AREC 27 Portfolio	Units	91.1%	03/31/18	45,220,000	Various	62.8%	28,500,000	6,412	28,397,637	6,389	4.0%	No	No	4.33500	0.01975	4.31525	Actual/360	155,754.97	1,869,059.64
12.01	JPMCB	U-Haul Moving & Storage Of Goodyear	Units	92.0%	03/31/18	15,000,000	02/19/18		9,450,000		9,416,059		1.3%
12.02	JPMCB	U-Haul Moving & Storage Of New Center	Units	93.6%	03/31/18	9,720,000	02/15/18		6,130,000		6,107,983		0.9%
12.03	JPMCB	U-Haul Moving & Storage Of South Vineland	Units	90.7%	03/31/18	5,120,000	02/19/18		3,230,000		3,218,399		0.5%
12.04	JPMCB	U-Haul Moving & Storage At Eakin Road	Units	99.0%	03/31/18	3,670,000	02/20/18		2,310,000		2,301,703		0.3%
12.05	JPMCB	U-Haul Storage At Sharon Lane	Units	78.6%	03/31/18	2,990,000	02/12/18		1,880,000		1,873,248		0.3%
12.06	JPMCB	U-Haul Storage Of Scranton	Units	90.2%	03/31/18	2,920,000	02/20/18		1,840,000		1,833,391		0.3%
12.07	JPMCB	U-Haul Moving & Storage Of Prattville	Units	93.7%	03/31/18	2,900,000	02/19/18		1,830,000		1,823,427		0.3%
12.08	JPMCB	U-Haul Moving & Storage Of Nampa	Units	89.9%	03/31/18	2,900,000	02/16/18		1,830,000		1,823,427		0.3%
13	SMF VI	Northwest Business Center	Square Feet	90.6%	04/01/18	34,200,000	02/07/18	66.5%	22,750,000	48	22,750,000	48	3.2%	No	No	5.23000	0.01975	5.21025	Actual/360	125,344.67	1,504,136.04
14	SMF VI	Texas Hotel Portfolio	Rooms	75.8%	02/28/18	39,000,000	Various	53.1%	20,725,000	63,379	20,693,565	63,283	2.9%	No	No	5.08500	0.01975	5.06525	Actual/360	122,184.87	1,466,218.44
14.01	SMF VI	Holiday Inn & Suites Beaumont	Rooms	76.8%	02/28/18	30,000,000	03/23/18		14,725,000		14,702,665		2.1%		��
14.02	SMF VI	Holiday Inn Express Van Horn	Rooms	72.4%	02/28/18	9,000,000	03/26/18		6,000,000		5,990,899		0.8%
15	BSP	Troy Hotel Portfolio	Rooms	77.4%	03/31/18	29,800,000	04/13/18	57.0%	17,000,000	96,045	17,000,000	96,045	2.4%	No	No	5.22000	0.01975	5.20025	Actual/360	101,571.45	1,218,857.40
15.01	BSP	TownePlace Suites by Marriott Troy	Rooms	76.9%	03/31/18	15,200,000	04/13/18		8,574,092		8,574,092		1.2%
15.02	BSP	Fairfield Inn & Suites by Marriott Troy	Rooms	77.9%	03/31/18	14,600,000	04/13/18		8,425,908		8,425,908		1.2%
16	JPMCB	Twelve Oaks Mall	Square Feet	91.9%	02/01/18	552,900,000	12/14/17	36.0%	16,666,666	279	16,609,145	278	2.3%	No	No	4.39850	0.01600	4.38250	Actual/360	81,658.48	979,901.76
17	JPMCB	Lakewood Forest Plaza	Square Feet	88.7%	03/22/18	25,500,000	03/21/18	65.0%	16,575,000	153	16,575,000	153	2.3%	No	No	4.65000	0.01975	4.63025	Actual/360	85,466.80	1,025,601.60
18	SMF VI	5805 Sepulveda Boulevard	Square Feet	100.0%	04/11/18	26,000,000	03/23/18	60.8%	15,800,000	180	15,800,000	180	2.2%	No	No	4.78500	0.01975	4.76525	Actual/360	82,753.93	993,047.16
19	GACC	Lehigh Valley Mall	Square Feet	83.9%	10/12/17	445,000,000	09/04/17	44.5%	15,000,000	367	14,852,082	363	2.1%	No	No	4.05600	0.01600	4.04000	Actual/360	72,097.41	865,168.92
20	SMF VI	800 South Barranca	Square Feet	97.5%	03/15/18	23,900,000	01/29/18	60.7%	14,500,000	161	14,500,000	161	2.0%	No	No	4.89500	0.01975	4.87525	Actual/360	76,911.31	922,935.72
21	JPMCB	The Market at Cross Creek Ranch	Square Feet	87.3%	03/01/18	20,300,000	02/09/18	65.6%	13,310,000	323	13,310,000	323	1.9%	No	No	4.78500	0.05975	4.72525	Actual/360	69,712.33	836,547.96
22	GACC	Weslaco Shopping Center	Square Feet	100.0%	04/09/18	18,900,000	12/02/17	69.3%	13,100,000	93	13,100,000	93	1.8%	No	No	5.53000	0.01975	5.51025	Actual/360	74,627.12	895,525.44
23	JPMCB	Guardian Self Storage 2-Pack	Units	84.2%	02/08/18	20,950,000	02/13/18	58.7%	12,300,000	9,746	12,300,000	9,746	1.7%	No	No	4.46000	0.05975	4.40025	Actual/360	46,349.93	556,199.17
23.01	JPMCB	Brush Creek	Units	86.1%	02/08/18	13,830,000	02/13/18		8,119,761		8,119,761		1.1%
23.02	JPMCB	North Huntingdon	Units	81.9%	02/08/18	7,120,000	02/13/18		4,180,239		4,180,239		0.6%
24	GACC	Greenmark at Andrews	Units	96.5%	04/23/18	17,290,000	02/23/18	65.8%	11,375,000	78,993	11,375,000	78,993	1.6%	No	No	5.24500	0.01975	5.22525	Actual/360	62,777.95	753,335.40
25	GACC	Northridge Medical Tower	Square Feet	85.3%	03/19/18	13,150,000	03/08/18	63.5%	8,350,000	252	8,350,000	252	1.2%	No	No	4.92500	0.04975	4.87525	Actual/360	34,745.76	416,949.12
26	BSP	Dam Neck Shopping Center	Square Feet	85.6%	04/05/18	13,800,000	12/13/17	57.8%	8,000,000	61	7,982,882	61	1.1%	No	No	5.28000	0.01975	5.26025	Actual/360	44,325.06	531,900.72
27	SMF VI	Fort Knox Executive Park	Square Feet	83.5%	02/01/18	56,800,000	01/16/18	61.3%	8,000,000	117	7,962,419	116	1.1%	No	No	5.10300	0.01600	5.08700	Actual/360	47,248.54	566,982.48
28	SMF VI	8851 Santa Monica Boulevard	Square Feet	99.2%	05/01/18	13,840,000	04/02/18	52.7%	7,300,000	734	7,300,000	734	1.0%	No	No	4.94000	0.01975	4.92025	Actual/360	30,469.05	365,628.61
29	SMF VI	Holiday Inn Express Albany	Rooms	70.4%	02/28/18	11,200,000	02/01/18	64.2%	7,200,000	53,333	7,185,396	53,225	1.0%	No	No	5.53000	0.01975	5.51025	Actual/360	41,016.43	492,197.16
30	GACC	Mezz 42	Units	95.6%	05/10/18	9,500,000	10/23/17	66.3%	6,300,000	140,000	6,300,000	140,000	0.9%	No	No	5.20000	0.01975	5.18025	Actual/360	34,593.99	415,127.88
31	SMF VI	Adams Portfolio	Square Feet	100.0%	Various	9,180,000	11/15/17	67.5%	6,200,000	275	6,200,000	275	0.9%	No	No	4.78700	0.05975	4.72725	Actual/360	32,480.55	389,766.60
31.01	SMF VI	4626 Maryland	Square Feet	100.0%	06/06/18	2,750,000	11/15/17		2,294,492		2,294,492		0.3%
31.02	SMF VI	4680 Maryland	Square Feet	100.0%	12/01/17	3,930,000	11/15/17		2,218,008		2,218,008		0.3%
31.03	SMF VI	Sunset Property	Square Feet	100.0%	12/01/17	2,500,000	11/15/17		1,687,500		1,687,500		0.2%
32	SMF VI	City View Farms	Units	97.6%	05/02/18	9,000,000	03/30/18	66.7%	6,000,000	71,429	6,000,000	71,429	0.8%	No	No	5.08600	0.05975	5.02625	Actual/360	32,525.39	390,304.68
33	GACC	JHMR Powderhorn	Units	100.0%	05/09/18	8,800,000	03/02/18	68.2%	6,000,000	240,000	6,000,000	240,000	0.8%	No	No	5.00500	0.01975	4.98525	Actual/360	32,227.63	386,731.56
34	SMF VI	Fireside IL Storage Portfolio	Units	84.1%	01/31/18	9,420,000	03/16/18	62.1%	5,850,000	7,048	5,850,000	7,048	0.8%	No	No	4.89500	0.01975	4.87525	Actual/360	31,029.74	372,356.88
34.01	SMF VI	Larry Power Storage	Units	84.4%	01/31/18	6,670,000	03/16/18		3,825,000		3,825,000		0.5%
34.02	SMF VI	Armour Road Storage	Units	83.6%	01/31/18	2,750,000	03/16/18		2,025,000		2,025,000		0.3%
35	BSP	Aaron’s Rent Portfolio	Square Feet	100.0%	06/06/18	11,650,000	Various	50.0%	5,830,000	92	5,830,000	92	0.8%	No	No	4.90000	0.01975	4.88025	Actual/360	24,136.47	289,637.64
35.01	BSP	Aaron’s Rent - Charlotte, NC	Square Feet	100.0%	06/06/18	1,900,000	02/21/18		971,390		971,390		0.1%
35.02	BSP	Aaron’s Rent - Lower Burrell, PA	Square Feet	100.0%	06/06/18	1,900,000	02/14/18		944,260		944,260		0.1%
35.03	BSP	Aaron’s Rent - Houston, TX	Square Feet	100.0%	06/06/18	1,730,000	02/20/18		861,620		861,620		0.1%
35.04	BSP	Aaron’s Rent - Pleasanton, TX	Square Feet	100.0%	06/06/18	1,720,000	02/16/18		857,010		857,010		0.1%
35.05	BSP	Aaron’s Rent - Zanesville, OH	Square Feet	100.0%	06/06/18	1,670,000	02/15/18		832,430		832,430		0.1%
35.06	BSP	Aaron’s Rent - Pearland, TX	Square Feet	100.0%	06/06/18	1,380,000	02/15/18		689,320		689,320		0.1%
35.07	BSP	Aaron’s Rent - Demopolis, AL	Square Feet	100.0%	06/06/18	1,350,000	02/17/18		673,970		673,970		0.1%
36	GACC	Fountaingrove Executive Center	Square Feet	100.0%	03/06/18	8,120,000	01/26/18	69.0%	5,600,000	150	5,600,000	150	0.8%	No	No	4.60000	0.05975	4.54025	Actual/360	28,708.08	344,496.96
37	SMF VI	Shoppes at Schoolhouse Crossing	Square Feet	93.5%	02/28/18	8,000,000	01/23/18	70.0%	5,600,000	151	5,600,000	151	0.8%	No	No	5.24000	0.01975	5.22025	Actual/360	30,888.73	370,664.76
38	SMF VI	1-21 Export Drive	Square Feet	100.0%	04/27/18	8,700,000	03/01/18	60.3%	5,250,000	70	5,250,000	70	0.7%	No	No	5.05000	0.01975	5.03025	Actual/360	28,343.78	340,125.36
39	BSP	Taylor Industrial	Square Feet	100.0%	05/01/18	7,600,000	03/14/18	62.4%	4,750,000	20	4,745,152	20	0.7%	No	No	5.17000	0.01975	5.15025	Actual/360	25,994.81	311,937.72
40	SMF VI	Sunrise Pass Estates MHC	Pads	96.3%	05/02/18	8,100,000	03/30/18	58.0%	4,700,000	29,193	4,700,000	29,193	0.7%	No	No	4.99000	0.01975	4.97025	Actual/360	25,201.90	302,422.80
41	SMF VI	Springfield Storage	Units	99.8%	02/28/18	3,720,000	03/21/18	63.2%	2,350,000	4,617	2,350,000	4,617	0.3%	No	No	4.87000	0.01975	4.85025	Actual/360	12,429.26	149,151.12

A-1-2

ANNEX A-1

				First	Partial IO	Partial IO Loan	Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller⁽¹⁾	Property Name	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date⁽¹¹⁾	ARD Loan⁽¹¹⁾	Mat Date⁽¹¹⁾	Balance ($)⁽⁵⁾	LTV %⁽⁴⁾	Provision (Payments)⁽¹²⁾
1	GACC	Marina Heights State Farm	12/07/17	02/06/18			115	0	120	5	6	0	0	01/06/28	Yes	01/06/33	50,000,000	58.3%	L(11),Grtr1%orYM(102),O(7)
2	SMF VI	1875 Atlantic Avenue	04/27/18	06/06/18			119	0	120	1	6	0	0	05/06/28	No		42,000,000	60.7%	L(25),Def(89),O(6)
3	JPMCB	Atlantic Times Square	03/20/18	05/01/18			118	0	120	2	1	0	0	04/01/28	No		40,000,000	59.8%	L(26),Def(90),O(4)
4	JPMCB	Embassy Suites Glendale	05/08/18	07/01/18			60	0	60	0	1	0	0	06/01/23	No		37,000,000	59.6%	L(24),Def(32),O(4)
5	GACC	Sheraton Hotel Arlington	12/20/17	02/06/18			55	355	0	5	6	0	0	01/06/23	No		33,683,249	56.6%	L(29),Def(27),O(4)
6	SMF VI	Southland Shopping Center	04/20/18	06/06/18	05/06/22	06/06/22	119	360	48	1	6	0	0	05/06/28	No		30,704,927	52.8%	L(25),Def(89),O(6)
7	BSP	The Metropolitan at Wilton Manors	05/01/18	06/06/18			119	0	120	1	6	0	0	05/06/28	No		33,500,000	62.0%	L(25),Def(91),O(4)
8	GACC	DreamWorks Campus	11/20/17	01/06/18			54	0	60	6	6	0	0	12/06/22	Yes	12/06/24	30,000,000	31.0%	L(30),Def(25),O(5)
9	JPMCB	Meridian Corporate Center	03/20/18	05/01/18	04/01/23	05/01/23	118	360	60	2	1	0	0	04/01/28	No		27,489,590	64.1%	L(25),Grtr1%orYM(91),O(4)
9.01	JPMCB	2520 Meridian Parkway															5,714,525
9.02	JPMCB	2525 Meridian Parkway															4,158,338
9.03	JPMCB	2605 Meridian Parkway															3,151,835
9.04	JPMCB	2810 Meridian Parkway															3,137,887
9.05	JPMCB	2510 Meridian Parkway															2,933,796
9.06	JPMCB	2600 Meridian Parkway															2,551,127
9.07	JPMCB	2700 Meridian Parkway															1,836,812
9.08	JPMCB	2800 Meridian Parkway															1,658,233
9.09	JPMCB	2505 Meridian Parkway															1,632,722
9.10	JPMCB	2500 Meridian Parkway															714,316
10	GACC	Steelyard Commons	04/03/18	05/06/18	04/06/20	05/06/20	118	360	24	2	6	0	0	04/06/28	No		25,862,150	64.2%	L(26),Def(90),O(4)
11	BSP	Constitution Plaza	04/18/18	06/06/18			59	356	0	1	6	0	0	05/06/23	No		28,029,464	54.4%	L(25),Def(31),O(4)
12	JPMCB	U-Haul AREC 27 Portfolio	03/29/18	05/01/18			118	298	0	2	1	0	0	04/01/28	Yes	04/01/38	20,788,220	46.0%	L(26),Def(91),O(3)
12.01	JPMCB	U-Haul Moving & Storage Of Goodyear															6,892,936
12.02	JPMCB	U-Haul Moving & Storage Of New Center															4,471,291
12.03	JPMCB	U-Haul Moving & Storage Of South Vineland															2,355,998
12.04	JPMCB	U-Haul Moving & Storage At Eakin Road															1,684,940
12.05	JPMCB	U-Haul Storage At Sharon Lane															1,371,293
12.06	JPMCB	U-Haul Storage Of Scranton															1,342,117
12.07	JPMCB	U-Haul Moving & Storage Of Prattville															1,334,823
12.08	JPMCB	U-Haul Moving & Storage Of Nampa															1,334,823
13	SMF VI	Northwest Business Center	04/23/18	06/06/18	05/06/22	06/06/22	119	360	48	1	6	0	0	05/06/28	No		20,660,158	60.4%	L(12),Grtr1%orYM(104),O(4)
14	SMF VI	Texas Hotel Portfolio	05/01/18	06/06/18			119	299	0	1	6	0	0	05/06/28	No		15,547,452	39.9%	L(25),Def(91),O(4)
14.01	SMF VI	Holiday Inn & Suites Beaumont															11,046,380
14.02	SMF VI	Holiday Inn Express Van Horn															4,501,072
15	BSP	Troy Hotel Portfolio	05/08/18	07/06/18			120	300	0	0	6	0	5 (One time only)	06/06/28	No		12,814,057	43.0%	L(24),Def(92),O(4)
15.01	BSP	TownePlace Suites by Marriott Troy															6,462,877
15.02	BSP	Fairfield Inn & Suites by Marriott Troy															6,351,181
16	JPMCB	Twelve Oaks Mall	02/28/18	04/06/18			117	357	0	3	6	0	0	03/06/28	No		13,637,485	29.6%	L(27),Def(89),O(4)
17	JPMCB	Lakewood Forest Plaza	04/06/18	06/01/18	05/01/21	06/01/21	119	360	36	1	1	5	5	05/01/28	No		14,560,102	57.1%	L(25),Grtr1%orYM(92),O(3)
18	SMF VI	5805 Sepulveda Boulevard	04/13/18	06/06/18	11/06/19	12/06/19	119	360	18	1	6	0	0	05/06/28	No		13,426,561	51.6%	L(25),Def(91),O(4)
19	GACC	Lehigh Valley Mall	10/13/17	12/01/17			113	353	0	7	1	0	0	11/01/27	No		11,938,009	35.8%	L(31),Def(82),O(7)
20	SMF VI	800 South Barranca	03/16/18	05/06/18	04/06/21	05/06/21	118	360	36	2	6	0	0	04/06/28	No		12,807,068	53.6%	L(26),Def(89),O(5)
21	JPMCB	The Market at Cross Creek Ranch	04/10/18	06/01/18	05/01/23	06/01/23	119	360	60	1	1	0	0	05/01/28	No		12,237,017	60.3%	L(25),Grtr1%orYM(92),O(3)
22	GACC	Weslaco Shopping Center	04/10/18	06/06/18	05/06/19	06/06/19	119	360	12	1	6	0	0	05/06/28	No		11,229,151	59.4%	L(25),Def(91),O(4)
23	JPMCB	Guardian Self Storage 2-Pack	03/15/18	05/01/18			118	0	120	2	1	0	0	04/01/28	No		12,300,000	58.7%	L(25),Grtr1%orYM(92),O(3)
23.01	JPMCB	Brush Creek															8,119,761
23.02	JPMCB	North Huntingdon															4,180,239
24	GACC	Greenmark at Andrews	04/25/18	06/06/18	05/06/21	06/06/21	119	360	36	1	6	0	0	05/06/28	No		10,123,811	58.6%	L(25),Def(91),O(4)
25	GACC	Northridge Medical Tower	03/29/18	05/06/18			118	0	120	2	6	0	0	04/06/28	No		8,350,000	63.5%	L(12),Grtr2%orYM(103),O(5)
26	BSP	Dam Neck Shopping Center	04/05/18	05/06/18			118	358	0	2	6	0	0	04/06/28	No		6,637,830	48.1%	L(26),Def(90),O(4)
27	SMF VI	Fort Knox Executive Park	02/12/18	04/06/18			117	297	0	3	6	0	0	03/06/28	No		6,005,466	46.3%	L(27),Def(89),O(4)
28	SMF VI	8851 Santa Monica Boulevard	05/09/18	07/06/18			120	0	120	0	6	0	0	06/06/28	No		7,300,000	52.7%	L(24),DeforGrtr1%orYM(91),O(5)
29	SMF VI	Holiday Inn Express Albany	03/15/18	05/06/18			118	358	0	2	6	0	0	04/06/28	No		6,021,093	53.8%	L(26),Def(89),O(5)
30	GACC	Mezz 42	05/11/18	07/06/18	06/06/21	07/06/21	120	360	36	0	6	0	0	06/06/28	No		5,601,379	59.0%	L(23),Grtr2%orYM(93),O(4)
31	SMF VI	Adams Portfolio	12/11/17	02/06/18	01/06/20	02/06/20	115	360	24	5	6	0	0	01/06/28	No		5,335,305	58.1%	L(29),Def(87),O(4)
31.01	SMF VI	4626 Maryland															1,974,486
31.02	SMF VI	4680 Maryland															1,908,669
31.03	SMF VI	Sunset Property															1,452,150
32	SMF VI	City View Farms	05/04/18	06/06/18	05/06/20	06/06/20	119	360	24	1	6	0	0	05/06/28	No		5,203,126	57.8%	L(25),Def(91),O(4)
33	GACC	JHMR Powderhorn	05/09/18	07/06/18	06/06/23	07/06/23	120	360	60	0	6	0	0	06/06/28	No		5,534,823	62.9%	L(24),Def(92),O(4)
34	SMF VI	Fireside IL Storage Portfolio	03/29/18	05/06/18	04/06/23	05/06/23	118	360	60	2	6	0	0	04/06/28	No		5,387,433	57.2%	L(26),DeforGrtr1%orYM(89),O(5)
34.01	SMF VI	Larry Power Storage															3,522,553
34.02	SMF VI	Armour Road Storage															1,864,881
35	BSP	Aaron’s Rent Portfolio	03/23/18	05/06/18			118	0	120	2	6	0	0	04/06/28	No		5,830,000	50.0%	L(26),Def(90),O(4)
35.01	BSP	Aaron’s Rent - Charlotte, NC															971,390
35.02	BSP	Aaron’s Rent - Lower Burrell, PA															944,260
35.03	BSP	Aaron’s Rent - Houston, TX															861,620
35.04	BSP	Aaron’s Rent - Pleasanton, TX															857,010
35.05	BSP	Aaron’s Rent - Zanesville, OH															832,430
35.06	BSP	Aaron’s Rent - Pearland, TX															689,320
35.07	BSP	Aaron’s Rent - Demopolis, AL															673,970
36	GACC	Fountaingrove Executive Center	03/08/18	05/06/18	04/06/22	05/06/22	118	360	48	2	6	0	0	04/06/28	No		5,026,036	61.9%	L(24),Grtr1%orYM(91),O(5)
37	SMF VI	Shoppes at Schoolhouse Crossing	03/02/18	04/06/18	03/06/21	04/06/21	117	360	36	3	6	0	0	03/06/28	No		4,983,554	62.3%	L(27),Def(89),O(4)
38	SMF VI	1-21 Export Drive	05/04/18	06/06/18	05/06/23	06/06/23	119	360	60	1	6	0	0	05/06/28	No		4,846,412	55.7%	L(25),Def(91),O(4)
39	BSP	Taylor Industrial	05/01/18	06/06/18			119	359	0	1	6	0	0	05/06/28	No		3,927,638	51.7%	L(25),Def(91),O(4)
40	SMF VI	Sunrise Pass Estates MHC	05/04/18	06/06/18	05/06/20	06/06/20	119	360	24	1	6	0	0	05/06/28	No		4,065,918	50.2%	L(25),Def(91),O(4)
41	SMF VI	Springfield Storage	04/12/18	06/06/18	05/06/21	06/06/21	119	360	36	1	6	0	0	05/06/28	No		2,074,554	55.8%	L(25),Def(90),O(5)

A-1-3

ANNEX A-1

			HISTORICAL FINANCIALS⁽¹³⁾
																UW
			2015	2015	2015	2016	2016	2016	2017	2017	2017	Most Recent	Most Recent	Most Recent		Economic
Loan #	Seller⁽¹⁾	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)⁽¹⁴⁾	As of	Occupancy %
1	GACC	Marina Heights State Farm														98.7%
2	SMF VI	1875 Atlantic Avenue														95.8%
3	JPMCB	Atlantic Times Square	12,065,407	4,022,677	8,042,730	13,515,561	4,235,008	9,280,553	14,417,336	4,498,174	9,919,162	14,504,628	4,526,659	9,977,969	02/28/18	95.0%
4	JPMCB	Embassy Suites Glendale	19,096,354	11,376,614	7,719,740	21,001,005	12,555,856	8,445,149	19,976,380	12,503,441	7,472,939	19,903,033	12,519,358	7,383,675	02/28/18	88.1%
5	GACC	Sheraton Hotel Arlington	16,907,203	11,948,727	4,958,476	16,532,297	11,894,644	4,637,653	17,359,843	12,158,450	5,201,393					72.6%
6	SMF VI	Southland Shopping Center	4,586,017	1,886,472	2,699,545	4,560,958	1,659,064	2,901,894	4,430,581	1,610,619	2,819,962					95.9%
7	BSP	The Metropolitan at Wilton Manors							3,906,974	2,011,267	1,895,707	4,288,283	1,919,880	2,368,403	03/30/18	95.0%
8	GACC	DreamWorks Campus				13,334,684	157,172	13,177,512				13,484,575	151,213	13,333,362	09/30/17	98.0%
9	JPMCB	Meridian Corporate Center	12,316,834	5,210,481	7,106,354	12,596,797	5,368,484	7,228,314	13,036,744	5,582,846	7,453,899					91.0%
9.01	JPMCB	2520 Meridian Parkway
9.02	JPMCB	2525 Meridian Parkway
9.03	JPMCB	2605 Meridian Parkway
9.04	JPMCB	2810 Meridian Parkway
9.05	JPMCB	2510 Meridian Parkway
9.06	JPMCB	2600 Meridian Parkway
9.07	JPMCB	2700 Meridian Parkway
9.08	JPMCB	2800 Meridian Parkway
9.09	JPMCB	2505 Meridian Parkway
9.10	JPMCB	2500 Meridian Parkway
10	GACC	Steelyard Commons	8,692,570	4,775,181	3,917,389	8,715,286	4,903,097	3,812,189	8,437,125	5,011,181	3,425,944					94.5%
11	BSP	Constitution Plaza	15,539,538	8,871,307	6,668,231	15,128,531	8,229,542	6,898,989	13,314,816	8,242,540	5,072,276					87.6%
12	JPMCB	U-Haul AREC 27 Portfolio							3,955,933	1,291,879	2,664,054	4,155,186	1,330,949	2,824,239	03/31/18	93.2%
12.01	JPMCB	U-Haul Moving & Storage Of Goodyear							1,106,619	277,435	829,184	1,187,518	307,127	880,391	03/31/18	94.6%
12.02	JPMCB	U-Haul Moving & Storage Of New Center							900,951	292,784	608,167	915,208	298,464	616,745	03/31/18	96.2%
12.03	JPMCB	U-Haul Moving & Storage Of South Vineland							440,172	157,603	282,569	473,793	160,392	313,401	03/31/18	90.6%
12.04	JPMCB	U-Haul Moving & Storage At Eakin Road							395,559	179,317	216,242	418,556	181,880	236,676	03/31/18	99.3%
12.05	JPMCB	U-Haul Storage At Sharon Lane							328,831	85,058	243,772	338,770	83,832	254,938	03/31/18	80.1%
12.06	JPMCB	U-Haul Storage Of Scranton							231,770	59,118	172,652	247,990	57,017	190,973	03/31/18	88.6%
12.07	JPMCB	U-Haul Moving & Storage Of Prattville							238,698	109,378	129,321	252,906	111,876	141,031	03/31/18	96.2%
12.08	JPMCB	U-Haul Moving & Storage Of Nampa							313,333	131,186	182,147	320,445	130,361	190,084	03/31/18	93.6%
13	SMF VI	Northwest Business Center	2,784,537	1,108,827	1,675,710	3,097,440	1,040,182	2,057,258	3,419,196	1,077,387	2,341,809	3,473,402	1,076,883	2,396,519	02/28/18	91.3%
14	SMF VI	Texas Hotel Portfolio	7,046,667	5,966,297	1,080,370	6,954,305	5,601,804	1,352,501	9,933,047	6,785,936	3,147,111	10,772,643	7,106,034	3,666,610	02/28/18	75.8%
14.01	SMF VI	Holiday Inn & Suites Beaumont	7,046,667	5,966,297	1,080,370	6,954,305	5,601,804	1,352,501	8,053,669	5,613,453	2,440,217	8,652,479	5,805,838	2,846,641	02/28/18	76.8%
14.02	SMF VI	Holiday Inn Express Van Horn							1,879,378	1,172,484	706,895	2,120,164	1,300,195	819,968	02/28/18	72.4%
15	BSP	Troy Hotel Portfolio							6,038,123	2,837,535	3,200,588	6,203,742	2,864,645	3,339,098	03/31/18	77.4%
15.01	BSP	TownePlace Suites by Marriott Troy							3,104,077	1,390,349	1,713,728	3,132,190	1,379,364	1,752,826	03/31/18	76.9%
15.02	BSP	Fairfield Inn & Suites by Marriott Troy							2,934,046	1,447,186	1,486,860	3,071,552	1,485,281	1,586,272	03/31/18	77.9%
16	JPMCB	Twelve Oaks Mall	48,945,558	13,248,393	35,697,165	49,470,075	13,200,966	36,269,109				47,095,819	12,959,706	34,136,114	11/30/17	90.1%
17	JPMCB	Lakewood Forest Plaza	2,451,106	558,047	1,893,059	2,461,121	604,490	1,856,631	2,598,346	632,393	1,965,953					92.9%
18	SMF VI	5805 Sepulveda Boulevard	2,153,779	966,462	1,187,317	2,649,211	1,066,555	1,582,656	1,649,479	756,513	892,966					90.0%
19	GACC	Lehigh Valley Mall	36,151,146	9,508,909	26,642,237	36,598,789	9,104,230	27,494,559				35,447,338	9,071,090	26,376,248	08/31/17	92.3%
20	SMF VI	800 South Barranca	2,073,017	751,714	1,321,302	2,293,763	750,507	1,543,256	2,224,175	808,983	1,415,192					90.1%
21	JPMCB	The Market at Cross Creek Ranch														88.1%
22	GACC	Weslaco Shopping Center	2,097,629	816,634	1,280,995	2,058,166	761,889	1,296,277				2,048,089	760,428	1,287,661	11/30/17	95.0%
23	JPMCB	Guardian Self Storage 2-Pack	1,555,176	719,197	835,979	1,685,646	743,484	942,162	1,965,362	825,586	1,139,776	1,982,216	817,822	1,164,394	01/31/18	84.0%
23.01	JPMCB	Brush Creek	928,244	400,407	527,837	1,017,702	413,283	604,419	1,256,047	471,472	784,575	1,270,875	464,991	805,884	01/31/18	86.8%
23.02	JPMCB	North Huntingdon	626,932	318,790	308,142	667,944	330,201	337,743	709,315	354,114	355,201	711,341	352,831	358,510	01/31/18	79.0%
24	GACC	Greenmark at Andrews	501,429	216,685	284,744	1,158,039	417,021	741,018	1,955,781	588,608	1,367,173	2,069,353	599,777	1,469,576	02/28/18	94.2%
25	GACC	Northridge Medical Tower				1,166,314	426,726	739,588	1,247,703	432,354	815,349					88.3%
26	BSP	Dam Neck Shopping Center	1,051,422	306,749	744,673	638,479	288,943	349,536	248,300	237,579	10,721					78.0%
27	SMF VI	Fort Knox Executive Park										6,051,070	1,693,712	4,357,358	11/30/17	83.3%
28	SMF VI	8851 Santa Monica Boulevard	577,960	175,128	402,832	635,445	153,041	482,404	776,248	157,344	618,904	803,486	160,531	642,955	03/31/18	95.0%
29	SMF VI	Holiday Inn Express Albany	2,887,442	2,457,206	430,236	2,842,809	2,476,219	366,590	3,593,498	2,599,950	993,548	3,611,015	2,628,893	982,123	02/28/18	70.4%
30	GACC	Mezz 42										823,347	282,125	541,222	02/28/18	94.0%
31	SMF VI	Adams Portfolio	625,907	143,451	482,456	667,284	141,111	526,173				726,026	124,529	601,497	10/31/17	95.0%
31.01	SMF VI	4626 Maryland	188,073	25,074	162,999	209,110	26,889	182,220				217,942	31,287	186,654	10/31/17	95.0%
31.02	SMF VI	4680 Maryland	293,372	60,030	233,342	252,141	36,409	215,732				277,371	36,105	241,266	10/31/17	95.0%
31.03	SMF VI	Sunset Property	144,462	58,347	86,115	206,033	77,812	128,221				230,713	57,136	173,577	10/31/17	95.0%
32	SMF VI	City View Farms				791,947	478,970	312,978	960,578	495,764	464,814	937,751	430,580	507,171	01/31/18	95.0%
33	GACC	JHMR Powderhorn				637,601	143,822	493,779	659,294	191,714	467,580					95.0%
34	SMF VI	Fireside IL Storage Portfolio	1,012,204	330,451	681,753	1,016,597	364,699	651,898	1,022,396	348,391	674,005	1,022,206	349,757	672,449	01/31/18	85.8%
34.01	SMF VI	Larry Power Storage	628,073	186,364	441,709	626,341	201,968	424,373	628,467	183,416	445,051	628,256	183,995	444,261	01/31/18	85.8%
34.02	SMF VI	Armour Road Storage	384,131	144,087	240,044	390,256	162,732	227,525	393,929	164,974	228,954	393,950	165,763	228,187	01/31/18	85.6%
35	BSP	Aaron’s Rent Portfolio														90.0%
35.01	BSP	Aaron’s Rent - Charlotte, NC
35.02	BSP	Aaron’s Rent - Lower Burrell, PA
35.03	BSP	Aaron’s Rent - Houston, TX
35.04	BSP	Aaron’s Rent - Pleasanton, TX
35.05	BSP	Aaron’s Rent - Zanesville, OH
35.06	BSP	Aaron’s Rent - Pearland, TX
35.07	BSP	Aaron’s Rent - Demopolis, AL
36	GACC	Fountaingrove Executive Center	646,101	279,547	366,554	551,377	295,591	255,786	792,477	331,375	461,102					94.1%
37	SMF VI	Shoppes at Schoolhouse Crossing	1,052,149	314,508	737,641	1,067,085	314,751	752,334	1,088,225	315,181	773,044					93.5%
38	SMF VI	1-21 Export Drive	562,727	179,522	383,205	713,102	179,571	533,530	717,670	162,612	555,058	726,485	160,673	565,812	03/31/18	95.0%
39	BSP	Taylor Industrial	766,558	255,829	510,729	772,776	281,956	490,820	877,292	482,374	394,918	1,031,128	545,033	486,095	03/31/18	86.4%
40	SMF VI	Sunrise Pass Estates MHC	842,880	414,414	428,466	851,709	435,329	416,380	933,909	439,692	494,217	927,920	411,504	516,416	03/31/18	80.3%
41	SMF VI	Springfield Storage	364,318	167,583	196,735	384,678	183,475	201,203	402,661	159,824	242,838	420,585	160,982	259,603	02/28/18	96.2%

A-1-4

ANNEX A-1

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

A-1-5

ANNEX A-1

				UPFRONT ESCROW⁽¹⁹⁾

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

A-1-6

ANNEX A-1

			MONTHLY ESCROW⁽²⁰⁾							RESERVE CAPS⁽²¹⁾

			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly	CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller⁽¹⁾	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	GACC	Marina Heights State Farm	Springing	0	Springing	Springing	Springing	Springing	Ground Rent Reserve
2	SMF VI	1875 Atlantic Avenue	1,967	0	0	3,839	3,778	0		118,000
3	JPMCB	Atlantic Times Square	4,744	0	11,487	161,325	15,622	Springing (Excess Cash)	AMC Reserve Fund			344,595				2,000,000
4	JPMCB	Embassy Suites Glendale	4% of Gross Revenues	0	0	69,407	Springing	0
5	GACC	Sheraton Hotel Arlington	4% of Gross Revenues	0	0	48,723	Springing	Springing	Ground Rent Reserve: Springing; PIP Reserve: Springing
6	SMF VI	Southland Shopping Center	3,261	0	16,304	78,656	4,735	0				587,000
7	BSP	The Metropolitan at Wilton Manors	Springing	0	0	68,167	9,000	0
8	GACC	DreamWorks Campus	Springing	0	Springing	Springing	8,849	0
9	JPMCB	Meridian Corporate Center	12,681	0	Springing	108,753	Springing	5,492	Avaya Reserve: $5,492; Parata Reserve: Springing	304,350		2,075,115				Parata Reserve: 800,000
9.01	JPMCB	2520 Meridian Parkway
9.02	JPMCB	2525 Meridian Parkway
9.03	JPMCB	2605 Meridian Parkway
9.04	JPMCB	2810 Meridian Parkway
9.05	JPMCB	2510 Meridian Parkway
9.06	JPMCB	2600 Meridian Parkway
9.07	JPMCB	2700 Meridian Parkway
9.08	JPMCB	2800 Meridian Parkway
9.09	JPMCB	2505 Meridian Parkway
9.10	JPMCB	2500 Meridian Parkway
10	GACC	Steelyard Commons	4,423	0	16,667	106,943	Springing	0				1,000,000
11	BSP	Constitution Plaza	10,989	0	68,679	309,225	19,223	3,797	Hartford BID Reserve
12	JPMCB	U-Haul AREC 27 Portfolio	Springing	0	0	Springing	Springing	0		45,918
12.01	JPMCB	U-Haul Moving & Storage Of Goodyear
12.02	JPMCB	U-Haul Moving & Storage Of New Center
12.03	JPMCB	U-Haul Moving & Storage Of South Vineland
12.04	JPMCB	U-Haul Moving & Storage At Eakin Road
12.05	JPMCB	U-Haul Storage At Sharon Lane
12.06	JPMCB	U-Haul Storage Of Scranton
12.07	JPMCB	U-Haul Moving & Storage Of Prattville
12.08	JPMCB	U-Haul Moving & Storage Of Nampa
13	SMF VI	Northwest Business Center	3,925	0	25,510	23,774	Springing	0		141,300		918,396
14	SMF VI	Texas Hotel Portfolio	2% of Gross Revenues	0	0	27,037	13,907	0
14.01	SMF VI	Holiday Inn & Suites Beaumont
14.02	SMF VI	Holiday Inn Express Van Horn
15	BSP	Troy Hotel Portfolio	4% of Gross Revenues	0	0	15,917	5,177	Springing	PIP Reserve
15.01	BSP	TownePlace Suites by Marriott Troy
15.02	BSP	Fairfield Inn & Suites by Marriott Troy
16	JPMCB	Twelve Oaks Mall	Springing	0	Springing	Springing	Springing	0		274,500		1,647,000
17	JPMCB	Lakewood Forest Plaza	1,350	0	10,352	30,045	Springing	0
18	SMF VI	5805 Sepulveda Boulevard	1,754	0	7,308	15,370	1,449	0		300,000		575,000
19	GACC	Lehigh Valley Mall	Springing	0	81,785	Springing	Springing	Springing	Release Parcel Reserve	327,140		2,994,258
20	SMF VI	800 South Barranca	1,199	0	20,000	17,785	1,662	0				850,000
21	JPMCB	The Market at Cross Creek Ranch	465	0	Springing	15,565	Springing	0		16,722		139,350
22	GACC	Weslaco Shopping Center	1,767	0	5,889	32,344	Springing	0
23	JPMCB	Guardian Self Storage 2-Pack	Springing	0	0	9,370	Springing	0
23.01	JPMCB	Brush Creek
23.02	JPMCB	North Huntingdon
24	GACC	Greenmark at Andrews	3,000	0	0	7,333	Springing	0
25	GACC	Northridge Medical Tower	692	0	4,146	4,261	Springing	0		24,897		350,000
26	BSP	Dam Neck Shopping Center	1,639	0	5,463	7,089	5,491	0		78,660		327,750
27	SMF VI	Fort Knox Executive Park	5,394	0	Springing	32,033	12,421	Springing	AHCA TI Reserve: Springing; Association Reserve: Springing			1,000,000				Association Reserve: 400
28	SMF VI	8851 Santa Monica Boulevard	166	0	Springing	6,005	Springing	0		5,976
29	SMF VI	Holiday Inn Express Albany	4% of Gross Revenues	0	0	14,086	10,311	Springing	PIP Reserve
30	GACC	Mezz 42	875	0	0	11,447	Springing	0
31	SMF VI	Adams Portfolio	282	0	3,754	1,916	963	0		35,000		350,000
31.01	SMF VI	4626 Maryland
31.02	SMF VI	4680 Maryland
31.03	SMF VI	Sunset Property
32	SMF VI	City View Farms	2,100	0	0	6,083	2,151	0		84,000
33	GACC	JHMR Powderhorn	151	0	0	3,970	1,911	0
34	SMF VI	Fireside IL Storage Portfolio	844	0	0	6,109	789	Springing	Property Improvement Reserve
34.01	SMF VI	Larry Power Storage
34.02	SMF VI	Armour Road Storage
35	BSP	Aaron’s Rent Portfolio	Springing	0	Springing	Springing	Springing	0		80,000		300,000
35.01	BSP	Aaron’s Rent - Charlotte, NC
35.02	BSP	Aaron’s Rent - Lower Burrell, PA
35.03	BSP	Aaron’s Rent - Houston, TX
35.04	BSP	Aaron’s Rent - Pleasanton, TX
35.05	BSP	Aaron’s Rent - Zanesville, OH
35.06	BSP	Aaron’s Rent - Pearland, TX
35.07	BSP	Aaron’s Rent - Demopolis, AL
36	GACC	Fountaingrove Executive Center	811	0	3,119	4,402	Springing	0		19,463		112,284
37	SMF VI	Shoppes at Schoolhouse Crossing	617	0	3,083	9,354	729	0				150,000
38	SMF VI	1-21 Export Drive	1,245	0	2,491	6,054	783	0
39	BSP	Taylor Industrial	2,001	0	Springing	13,607	2,116	Springing	Lease Sweep Reserve			350,000
40	SMF VI	Sunrise Pass Estates MHC	671	0	0	2,223	1,445	0		60,000
41	SMF VI	Springfield Storage	577	0	0	3,329	710	0

A-1-7

ANNEX A-1

LARGEST TENANT^{(3), (22), (23), (24)}

2nd LARGEST TENANT^{(3), (23), (24)}

3rd LARGEST TENANT^{(3), (24)}

4th LARGEST TENANT^{(3), (24)}

Single

Lease

Loan #

Seller⁽¹⁾

Property Name

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

4th Largest Tenant

Unit Size

Expiration

GACC

Marina Heights State Farm

State Farm

1,973,248

12/31/42

Mountainside Fitness

17,485

03/31/27

Compass

16,800

12/31/31

Honor Health

5,736

07/31/27

SMF VI

1875 Atlantic Avenue

JPMCB

Atlantic Times Square

AMC Theater

75,000

08/31/30

24 Hour Fitness

30,842

08/31/25

Atlantic Seafood and Dim Sum Restaurant

12,000

03/20/22

Teletron

6,205

01/31/26

JPMCB

Embassy Suites Glendale

GACC

Sheraton Hotel Arlington

SMF VI

Southland Shopping Center

LA Fitness

45,000

12/31/23

Fresh Thyme

28,709

07/31/28

Jo-Ann Fabrics

18,960

01/31/23

Harbor Freight

15,975

08/31/19

BSP

The Metropolitan at Wilton Manors

GACC

DreamWorks Campus

Yes

DreamWorks

497,404

02/28/35

JPMCB

Meridian Corporate Center

9.01

JPMCB

2520 Meridian Parkway

Parexel International, LLC

103,899

12/31/26

Pappas Capital, LLC

7,817

10/31/21

NCS Pearson, Inc.

2,047

01/31/22

Chordoma Foundation

1,520

03/31/20

9.02

JPMCB

2525 Meridian Parkway

Merritt, Webb, Wilson & Caruso PLLC

17,500

11/30/21

Nuventra, Inc.

15,151

08/31/23

MDB, Inc.

5,575

02/28/23

Gary Gaulden LLC

5,371

08/31/24

9.03

JPMCB

2605 Meridian Parkway

Avaya, Inc.

49,387

05/31/27

Leidos Innovations Corporation

6,430

03/31/22

Piedmont Investment Advisors, LLC

6,003

11/30/20

Scriptorium Publishing SE

2,516

02/29/20

9.04

JPMCB

2810 Meridian Parkway

Spoonflower, Inc.

44,384

02/28/25

Tergus Pharma, LLC

19,489

04/30/21

Family Health International

16,083

04/30/24

Qualyst Transporter Solutions, LLC

6,096

06/30/18

9.05

JPMCB

2510 Meridian Parkway

BASF Corporation

21,226

09/30/21

Health Decisions

20,445

06/30/23

Cerner Corporation

12,190

09/30/24

9.06

JPMCB

2600 Meridian Parkway

Parata Systems, LLC

65,000

12/31/21

9.07

JPMCB

2700 Meridian Parkway

NVIDIA Corporation

33,226

12/31/24

Professional Recover

18,411

05/31/20

9.08

JPMCB

2800 Meridian Parkway

EBSCO Publishing, Inc.

27,368

10/31/21

Connections Education

10,876

08/31/24

Parion Sciences, Inc.

9,248

11/30/20

Nuance Communications, Inc.

3,574

07/31/18

9.09

JPMCB

2505 Meridian Parkway

Chimerix, Inc.

24,862

02/28/21

Unicorn HRO, LLC

11,393

12/31/22

Camargo Pharmaceutical Services, LLC

6,450

09/30/22

9.10

JPMCB

2500 Meridian Parkway

CrossFit 919

5,953

02/28/21

Polarean, Inc.

4,177

09/30/21

Café Meridian

3,153

08/31/19

Gentiva Health Services

1,900

05/31/19

GACC

Steelyard Commons

Aspire Fitness

30,038

10/31/32

Marshall’s

28,608

05/31/27

K&G

22,410

08/31/23

Party City

20,388

12/31/25

BSP

Constitution Plaza

XL America, Inc

126,183

12/31/27

Shipman & Goodwin, LLP

110,145

07/31/26

UCONN School of Business

63,241

06/30/27

The City of Hartford

47,954

06/30/28

JPMCB

U-Haul AREC 27 Portfolio

12.01

JPMCB

U-Haul Moving & Storage Of Goodyear

12.02

JPMCB

U-Haul Moving & Storage Of New Center

12.03

JPMCB

U-Haul Moving & Storage Of South Vineland

12.04

JPMCB

U-Haul Moving & Storage At Eakin Road

12.05

JPMCB

U-Haul Storage At Sharon Lane

12.06

JPMCB

U-Haul Storage Of Scranton

12.07

JPMCB

U-Haul Moving & Storage Of Prattville

12.08

JPMCB

U-Haul Moving & Storage Of Nampa

SMF VI

Northwest Business Center

The Original Mattress Factory

56,616

07/31/20

Commissions, Inc

38,073

01/31/22

Engineered Solutions

22,320

04/30/23

JSJ Partners/Prosource

16,740

09/30/23

SMF VI

Texas Hotel Portfolio

14.01

SMF VI

Holiday Inn & Suites Beaumont

14.02

SMF VI

Holiday Inn Express Van Horn

BSP

Troy Hotel Portfolio

15.01

BSP

TownePlace Suites by Marriott Troy

15.02

BSP

Fairfield Inn & Suites by Marriott Troy

JPMCB

Twelve Oaks Mall

Nordstrom

167,000

02/28/23

H&M

24,440

01/31/29

XXI Forever

22,996

01/31/25

Victoria’s Secret

14,798

01/31/25

JPMCB

Lakewood Forest Plaza

Stein Mart

30,658

03/31/24

Goodwill

15,206

11/30/19

El Palenque

5,585

12/31/18

The Egg & I

3,795

05/31/22

SMF VI

5805 Sepulveda Boulevard

Caine & Weiner

16,791

03/31/25

Enterprise Fleet Management, Inc.

7,136

06/30/26

JSI Acquisitions Inc.

6,643

04/30/23

Power Brands Consulting, LLC

6,357

04/30/27

GACC

Lehigh Valley Mall

Bob’s Discount Furniture

30,204

03/31/28

Barnes & Noble

29,874

01/31/23

Modell’s Sporting Goods

13,882

01/31/22

Pottery Barn

13,011

01/31/20

SMF VI

800 South Barranca

State of California Department of General Services

30,475

07/31/22

Regal Medical Group, Inc.

18,285

12/31/21

Think Together

9,033

02/29/24

Finance of America Mortgage, LLC

6,861

11/30/20

JPMCB

The Market at Cross Creek Ranch

Venetian Nails

4,173

08/31/28

Regions Bank

4,000

07/07/37

Twin Liquors

3,405

06/30/28

MOD Pizza

3,092

03/31/27

GACC

Weslaco Shopping Center

Beall’s

39,990

01/31/21

Ross Dress For Less

30,000

01/31/22

Planet Fitness

19,413

06/30/27

Dollar Tree

15,120

01/31/26

JPMCB

Guardian Self Storage 2-Pack

23.01

JPMCB

Brush Creek

23.02

JPMCB

North Huntingdon

GACC

Greenmark at Andrews

GACC

Northridge Medical Tower

El Proyecto Del Barrio, Inc.

4,589

11/30/22

United Imaging, LLC

3,989

12/31/27

Quest Diagnostics

3,406

11/30/18

Afshin Mazdeyasnan

1,745

10/31/22

BSP

Dam Neck Shopping Center

One Life Fitness

61,760

12/01/32

Big Lots

35,000

01/31/27

Warriors Brewing Co.

3,120

11/30/21

Windy City Pizza

2,000

01/14/20

SMF VI

Fort Knox Executive Park

Florida Agency for Healthcare Administration

226,931

02/28/35

Florida Department of Law Enforcement

23,993

04/30/22

SMF VI

8851 Santa Monica Boulevard

Revolver Bar

2,874

06/30/23

Blanks2Go, Inc.

1,800

02/28/23

Barber Surgeons’ Guild, PC

1,600

01/31/22

JQ International

850

02/28/20

SMF VI

Holiday Inn Express Albany

GACC

Mezz 42

SMF VI

Adams Portfolio

Various

31.01

SMF VI

4626 Maryland

Yes

Einstein Bros Bagels

6,000

02/17/21

31.02

SMF VI

4680 Maryland

Café Rio

2,800

03/31/19

Heavenly Bowl

1,500

08/31/21

Sweet Poke

1,500

07/31/20

31.03

SMF VI

Sunset Property

Medizin

4,750

10/31/25

Café Berlin

2,492

11/30/21

Smoke Shop

1,160

07/31/20

Sin City Thai

1,160

09/30/22

SMF VI

City View Farms

GACC

JHMR Powderhorn

SMF VI

Fireside IL Storage Portfolio

34.01

SMF VI

Larry Power Storage

34.02

SMF VI

Armour Road Storage

BSP

Aaron’s Rent Portfolio

Yes

35.01

BSP

Aaron’s Rent - Charlotte, NC

Yes

Aaron’s

8,000

11/22/25

35.02

BSP

Aaron’s Rent - Lower Burrell, PA

Yes

Aaron’s

11,519

11/22/25

35.03

BSP

Aaron’s Rent - Houston, TX

Yes

Aaron’s

10,000

11/22/25

35.04

BSP

Aaron’s Rent - Pleasanton, TX

Yes

Aaron’s

10,000

11/22/25

35.05

BSP

Aaron’s Rent - Zanesville, OH

Yes

Aaron’s

8,000

11/22/25

35.06

BSP

Aaron’s Rent - Pearland, TX

Yes

Aaron’s

8,000

11/22/25

35.07

BSP

Aaron’s Rent - Demopolis, AL

Yes

Aaron’s

8,000

11/22/25

GACC

Fountaingrove Executive Center

Wells Fargo

7,911

05/31/21

In Home Health LLC

7,140

08/31/23

Mendocino Forest

6,785

11/30/23

Silicon Valley Bank

5,592

08/31/21

SMF VI

Shoppes at Schoolhouse Crossing

ONIX Group, LLC

15,000

04/30/31

Plaza Azteca

4,400

04/30/19

Snap Fitness

3,800

01/31/21

Kennett Square Cleaners

2,800

07/31/24

SMF VI

1-21 Export Drive

Avitecture

29,960

07/31/25

Mil-Tek

15,094

11/30/19

Largo Marble & Granite

13,137

04/30/21

Women Giving Back

13,044

12/31/20

BSP

Taylor Industrial

Freezer & Dry Storage LLC

103,500

12/31/23

Chrysler Group LLC

44,800

06/30/21

Great Lakes HPP Detroit

43,720

08/31/22

Palmer Moving

33,400

12/31/23

SMF VI

Sunrise Pass Estates MHC

SMF VI

Springfield Storage

A-1-8

ANNEX A-1

5th LARGEST TENANT⁽²⁴⁾

Pari Passu Debt

Pari Passu

Total Cut-off

Lease

Loan

Lockbox

Cash

Pari Passu

Note Control

Piece In Trust

Piece Non Trust

Date Pari

Loan #

Seller⁽¹⁾

Property Name

5th Largest Tenant

Unit Size

Expiration

Purpose

Principal / Carveout Guarantor⁽²⁵⁾

(Y/N)

Type⁽²⁶⁾

Management⁽²⁶⁾

(Y/N)

(Y/N)⁽²⁷⁾

Cut-Off Balance

Passu Debt

GACC

Marina Heights State Farm

Acquisition

Transwestern Investment Group, Corporate Properties Trust III, L.P.

Yes

Hard

Springing

Yes

50,000,000

510,000,000

560,000,000

SMF VI

1875 Atlantic Avenue

Refinance

Joseph Brunner, Abraham Mandel, Solomon Feder

None

NAP

JPMCB

Atlantic Times Square

Tokyo Wako

5,977

06/30/20

Refinance

Ronnie Lam

Yes

Springing

Yes

40,000,000

58,000,000

98,000,000

JPMCB

Embassy Suites Glendale

Refinance

Ronnie Lam

Yes

Springing

Yes

37,000,000

31,000,000

68,000,000

GACC

Sheraton Hotel Arlington

Refinance

Allan Gutierrez

Yes

Hard

Springing

NAP

SMF VI

Southland Shopping Center

PetSmart

15,471

09/30/22

Refinance

David Pearson, Paul Pearson

Yes

Springing

NAP

BSP

The Metropolitan at Wilton Manors

Refinance

Dean Jeremy Borg, Michael David Wohl, Richard Marti Finkelstein

Yes

Springing

NAP

GACC

DreamWorks Campus

Acquisition

Hana Asset Management Co., LTD

Yes

Hard

In Place

Yes

30,000,000

62,000,000

92,000,000

JPMCB

Meridian Corporate Center

Acquisition

Accesso Investment Properties VI (US), LLLP, Accesso Investment Properties VI, LLLP

Yes

Hard

In Place

Yes

30,000,000

45,705,000

75,705,000

9.01

JPMCB

2520 Meridian Parkway

9.02

JPMCB

2525 Meridian Parkway

Spoonflower, Inc.

5,110

03/31/19

9.03

JPMCB

2605 Meridian Parkway

Emerginmed.Com

1,730

10/31/19

9.04

JPMCB

2810 Meridian Parkway

Orkin, LLC

3,532

11/30/20

9.05

JPMCB

2510 Meridian Parkway

9.06

JPMCB

2600 Meridian Parkway

9.07

JPMCB

2700 Meridian Parkway

9.08

JPMCB

2800 Meridian Parkway

9.09

JPMCB

2505 Meridian Parkway

9.10

JPMCB

2500 Meridian Parkway

SSOE, Inc.

1,900

08/31/18

GACC

Steelyard Commons

Old Navy

19,000

07/31/22

Refinance

Mitchell C. Schneider

Yes

Hard

Springing

Yes

30,000,000

14,250,000

44,250,000

BSP

Constitution Plaza

State of Connecticut Department of Banking

30,144

12/31/20

Refinance

Aaron Berger

Yes

Hard

Springing

Yes

29,975,491

24,979,576

54,955,068

JPMCB

U-Haul AREC 27 Portfolio

Recapitalization

AMERCO

Yes

Soft

Springing

NAP

12.01

JPMCB

U-Haul Moving & Storage Of Goodyear

12.02

JPMCB

U-Haul Moving & Storage Of New Center

12.03

JPMCB

U-Haul Moving & Storage Of South Vineland

12.04

JPMCB

U-Haul Moving & Storage At Eakin Road

12.05

JPMCB

U-Haul Storage At Sharon Lane

12.06

JPMCB

U-Haul Storage Of Scranton

12.07

JPMCB

U-Haul Moving & Storage Of Prattville

12.08

JPMCB

U-Haul Moving & Storage Of Nampa

SMF VI

Northwest Business Center

Sierra Wireless America, Inc.

13,924

01/31/22

Acquisition

Jeffrey J. Katke, Daniel P. Culler, Richard M. Kent

Yes

Springing

NAP

SMF VI

Texas Hotel Portfolio

Refinance

Bharat Bhakta

Yes

Springing

NAP

14.01

SMF VI

Holiday Inn & Suites Beaumont

14.02

SMF VI

Holiday Inn Express Van Horn

BSP

Troy Hotel Portfolio

Refinance

Malik Abdi Abdulnoor

Yes

Springing

NAP

15.01

BSP

TownePlace Suites by Marriott Troy

15.02

BSP

Fairfield Inn & Suites by Marriott Troy

JPMCB

Twelve Oaks Mall

Pottery Barn

10,299

01/31/20

Recapitalization

The Taubman Realty Group Limited Partnership

Yes

Hard

Springing

Yes

16,609,145

182,700,601

199,309,746

JPMCB

Lakewood Forest Plaza

Dragon’s Lair Comics and Fantasy

3,789

03/31/22

Refinance

Alan C. Fox

Yes

Springing

NAP

SMF VI

5805 Sepulveda Boulevard

Landmark Network Inc.

5,786

07/31/19

Refinance

David B. Weiner

Yes

Springing

NAP

GACC

Lehigh Valley Mall

New York & Company

11,306

03/31/19

Refinance

Simon Property Group, L.P., Pennsylvania Real Estate Investment Trust

Yes

Hard

Springing

Yes

14,852,082

183,175,679

198,027,762

SMF VI

800 South Barranca

Deok Song & Xiaojie Meng

2,968

01/31/19

Refinance

John Davenport, Jeffrey K. Nickell, Mark Valentine

Yes

Springing

NAP

JPMCB

The Market at Cross Creek Ranch

Memorial Herman

3,044

01/31/27

Refinance

Jeffrey A. Read, C. Ewing King

Yes

Hard

Springing

NAP

GACC

Weslaco Shopping Center

Melrose

12,000

12/31/20

Refinance

Michael D. Starcher, James Nix, Jr.

Yes

Springing

NAP

JPMCB

Guardian Self Storage 2-Pack

Refinance

Steven H. Cohen

Yes

Springing

NAP

23.01

JPMCB

Brush Creek

23.02

JPMCB

North Huntingdon

GACC

Greenmark at Andrews

Acquisition

Bruce Woodward, James McCabe

Yes

Soft

Springing

NAP

GACC

Northridge Medical Tower

David Velkoff, MD

1,710

02/29/20

Refinance

Edward G. Hudson

Yes

Springing

NAP

BSP

Dam Neck Shopping Center

Michael Ari Miller

1,800

02/28/23

Refinance

Robert Raphael

Yes

Springing

NAP

SMF VI

Fort Knox Executive Park

Refinance

Eightfold Opportunity Fund II, L.P., John Thomas Burnette

Yes

Hard

In Place

Yes

7,962,419

26,873,166

34,835,585

SMF VI

8851 Santa Monica Boulevard

Blades Hair Salon

650

02/29/20

Refinance

Michael Pashaie, Albert Taban

Yes

Springing

NAP

SMF VI

Holiday Inn Express Albany

Refinance

Mahavirsinh Chudasama

Yes

Springing

NAP

GACC

Mezz 42

Refinance

Anthony W. Birkla, David B. Anderson

Yes

Springing

NAP

SMF VI

Adams Portfolio

Refinance

Lee Adams, Bert Adams

Yes

Springing

NAP

31.01

SMF VI

4626 Maryland

31.02

SMF VI

4680 Maryland

31.03

SMF VI

Sunset Property

Phat Phranks

1,160

MTM

SMF VI

City View Farms

Refinance

Robert L. Richardson, Jr.

Yes

Springing

NAP

GACC

JHMR Powderhorn

Acquisition

James Gildea, Lane LaMure, Collin Vaughn

Yes

Springing

NAP

SMF VI

Fireside IL Storage Portfolio

Acquisition

Kristie L. Bailey, Michael Bailey

None

NAP

34.01

SMF VI

Larry Power Storage

34.02

SMF VI

Armour Road Storage

BSP

Aaron’s Rent Portfolio

Refinance

Donald Knapp, Dale Lenington

Yes

Hard

Springing

NAP

35.01

BSP

Aaron’s Rent - Charlotte, NC

35.02

BSP

Aaron’s Rent - Lower Burrell, PA

35.03

BSP

Aaron’s Rent - Houston, TX

35.04

BSP

Aaron’s Rent - Pleasanton, TX

35.05

BSP

Aaron’s Rent - Zanesville, OH

35.06

BSP

Aaron’s Rent - Pearland, TX

35.07

BSP

Aaron’s Rent - Demopolis, AL

GACC

Fountaingrove Executive Center

Vista Broadband Networks Inc

3,889

02/28/22

Refinance

Matthew T. White, Bruce Cardinal

Yes

Springing

NAP

SMF VI

Shoppes at Schoolhouse Crossing

Hand & Stone

2,400

09/30/18

Refinance

Stephen Silver, Ronald Schafer

Yes

Springing

NAP

SMF VI

1-21 Export Drive

World Outreach Church

3,494

09/30/20

Acquisition

Richard S. Cohen, Richard S. Cohen Revocable Trust U/A Dated June 21, 2007, as Amended

Yes

Springing

NAP

BSP

Taylor Industrial

American Pulse Processing

14,700

04/30/19

Acquisition

Paul K. Ross, Erik S. Stamell

Yes

Springing

NAP

SMF VI

Sunrise Pass Estates MHC

Refinance

Jerome Fink, John Walsh

Yes

Springing

NAP

SMF VI

Springfield Storage

Acquisition

Laurence S. Levy

None

NAP

A-1-9

ANNEX A-1

Additional Debt

Total Debt

Additional

Total Debt

Addit Debt

Additional

Debt Cut-off

Additional Debt

Total Debt

UW NCF

Total Debt

UW NOI

Loan #

Seller⁽¹⁾

Property Name

Permitted (Y/N)

Exist (Y/N)⁽²⁸⁾

Debt Type(s)

Date Balance

Interest Rate

Cut-off Balance

DSCR

Current LTV %

Debt Yield %

GACC

Marina Heights State Farm

NAP

560,000,000

3.12

58.3%

11.3%

SMF VI

1875 Atlantic Avenue

Yes

Permitted Mezzanine

NAP

JPMCB

Atlantic Times Square

NAP

98,000,000

1.86

59.8%

9.5%

JPMCB

Embassy Suites Glendale

NAP

68,000,000

2.04

59.6%

11.3%

GACC

Sheraton Hotel Arlington

NAP

SMF VI

Southland Shopping Center

NAP

BSP

The Metropolitan at Wilton Manors

NAP

GACC

DreamWorks Campus

Yes

Subordinate Debt

108,000,000

4.00000

200,000,000

2.07

67.3%

6.8%

JPMCB

Meridian Corporate Center

Yes

Permitted Mezzanine

NAP

75,705,000

1.63

69.9%

11.0%

9.01

JPMCB

2520 Meridian Parkway

1.63

69.9%

11.0%

9.02

JPMCB

2525 Meridian Parkway

1.63

69.9%

11.0%

9.03

JPMCB

2605 Meridian Parkway

1.63

69.9%

11.0%

9.04

JPMCB

2810 Meridian Parkway

1.63

69.9%

11.0%

9.05

JPMCB

2510 Meridian Parkway

1.63

69.9%

11.0%

9.06

JPMCB

2600 Meridian Parkway

1.63

69.9%

11.0%

9.07

JPMCB

2700 Meridian Parkway

1.63

69.9%

11.0%

9.08

JPMCB

2800 Meridian Parkway

1.63

69.9%

11.0%

9.09

JPMCB

2505 Meridian Parkway

1.63

69.9%

11.0%

9.10

JPMCB

2500 Meridian Parkway

1.63

69.9%

11.0%

GACC

Steelyard Commons

NAP

44,250,000

1.39

74.5%

9.4%

BSP

Constitution Plaza

Yes

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

10,000,000

10.34500

64,955,068

1.13

68.8%

10.1%

JPMCB

U-Haul AREC 27 Portfolio

NAP

12.01

JPMCB

U-Haul Moving & Storage Of Goodyear

NAP

12.02

JPMCB

U-Haul Moving & Storage Of New Center

NAP

12.03

JPMCB

U-Haul Moving & Storage Of South Vineland

NAP

12.04

JPMCB

U-Haul Moving & Storage At Eakin Road

NAP

12.05

JPMCB

U-Haul Storage At Sharon Lane

NAP

12.06

JPMCB

U-Haul Storage Of Scranton

NAP

12.07

JPMCB

U-Haul Moving & Storage Of Prattville

NAP

12.08

JPMCB

U-Haul Moving & Storage Of Nampa

NAP

SMF VI

Northwest Business Center

NAP

SMF VI

Texas Hotel Portfolio

NAP

14.01

SMF VI

Holiday Inn & Suites Beaumont

NAP

14.02

SMF VI

Holiday Inn Express Van Horn

NAP

BSP

Troy Hotel Portfolio

NAP

15.01

BSP

TownePlace Suites by Marriott Troy

NAP

15.02

BSP

Fairfield Inn & Suites by Marriott Troy

NAP

JPMCB

Twelve Oaks Mall

Yes

Subordinate Debt

99,654,873

5.75000

298,964,619

1.58

54.1%

10.2%

JPMCB

Lakewood Forest Plaza

NAP

SMF VI

5805 Sepulveda Boulevard

NAP

GACC

Lehigh Valley Mall

NAP

198,027,762

2.07

44.5%

12.6%

SMF VI

800 South Barranca

NAP

JPMCB

The Market at Cross Creek Ranch

NAP

GACC

Weslaco Shopping Center

NAP

JPMCB

Guardian Self Storage 2-Pack

NAP

23.01

JPMCB

Brush Creek

NAP

23.02

JPMCB

North Huntingdon

NAP

GACC

Greenmark at Andrews

NAP

GACC

Northridge Medical Tower

Yes

Permitted Mezzanine

NAP

BSP

Dam Neck Shopping Center

NAP

SMF VI

Fort Knox Executive Park

NAP

34,835,585

1.58

61.3%

11.8%

SMF VI

8851 Santa Monica Boulevard

NAP

SMF VI

Holiday Inn Express Albany

NAP

GACC

Mezz 42

NAP

SMF VI

Adams Portfolio

NAP

31.01

SMF VI

4626 Maryland

NAP

31.02

SMF VI

4680 Maryland

NAP

31.03

SMF VI

Sunset Property

NAP

SMF VI

City View Farms

NAP

GACC

JHMR Powderhorn

NAP

SMF VI

Fireside IL Storage Portfolio

NAP

34.01

SMF VI

Larry Power Storage

NAP

34.02

SMF VI

Armour Road Storage

NAP

BSP

Aaron’s Rent Portfolio

NAP

35.01

BSP

Aaron’s Rent - Charlotte, NC

NAP

35.02

BSP

Aaron’s Rent - Lower Burrell, PA

NAP

35.03

BSP

Aaron’s Rent - Houston, TX

NAP

35.04

BSP

Aaron’s Rent - Pleasanton, TX

NAP

35.05

BSP

Aaron’s Rent - Zanesville, OH

NAP

35.06

BSP

Aaron’s Rent - Pearland, TX

NAP

35.07

BSP

Aaron’s Rent - Demopolis, AL

NAP

GACC

Fountaingrove Executive Center

NAP

SMF VI

Shoppes at Schoolhouse Crossing

NAP

SMF VI

1-21 Export Drive

NAP

BSP

Taylor Industrial

Yes

Permitted Future Affiliate Debt

NAP

SMF VI

Sunrise Pass Estates MHC

Yes

Permitted Mezzanine

NAP

SMF VI

Springfield Storage

NAP

A-1-10

ANNEX A-1

			HOTEL OPERATING STATISTICS

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

A-1-11

Footnotes to Annex A-1

(1)	With respect to Loan No. 1, Marina Heights State Farm, the whole loan was acquired from Goldman Sachs Mortgage Company. With respect to Loan No. 8, DreamWorks Campus, the mortgage loan was acquired from Cantor Commercial Real Estate Lending, L.P. With respect to Loan No. 16, Twelve Oaks Mall, the whole loan was co-originated by JPMCB, Goldman Sachs Mortgage Company and Wells Fargo Bank, National Association. With respect to Loan No. 19, Lehigh Valley Mall, the mortgage loan was 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. 3, Atlantic Times Square, Units and Occupancy % shown represent the aggregate of the retail and multifamily components of the property with 212,838 square feet of retail space and 166,538 square feet attributable to 100 multifamily units. With respect to Loan No. 10, Steelyard Commons, Applebee’s, Burger King, Chipotle, Guthries, IHOP, KeyBank, Steak ‘n Shake and Taco Bell, ground lease their respective premises from the borrower. With respect to Loan No. 16, Twelve Oaks Mall, the mortgaged property is anchored by Macy’s, Sears, Nordstrom, JC Penney and Lord & Taylor. Nordstrom ground leases its pad from the borrower, and the borrower’s fee interest in the land is included as collateral for the whole loan. The remaining anchor tenants own their land and improvements. With respect to Loan No. 19, Lehigh Valley Mall, Macy’s, which is an anchor tenant at the property, ground leases its premises from the borrower. With respect to Loan No. 21, The Market at Cross Creek Ranch, the 2nd Largest Tenant, Regions Bank, ground leases its pad site from the borrower. With respect to Loan No. 30, Mezz 42, the property includes 42 residential units and 3 commercial office units totaling 8,728 square feet. With respect to Loan No. 33, JHMR Powderhorn, the property is a 25-unit multifamily employee housing development, with 24 of the units master leased to Jackson Hole Mountain Resort Corporation.

(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 ($) may include contractual or market rent escalations and, in the case of certain tenants, may be based on the average rent paid by the tenant through either the term of the related lease or the mortgage loan. Please see “Description of the Mortgage Pool—Certain Calculations and Definitions” for additional information. With respect to Loan No. 1, Marina Heights State Farm, the UW NOI ($) and UW NCF ($) are based on the adjusted underwritten net operating income and net cash flow, as detailed in the preliminary prospectus. With respect to Loan No. 5, Sheraton Hotel Arlington, approximately 29.0% of UW Revenues ($) are comprised of food and beverage revenues. With respect to Loan No. 6, Southland Shopping Center, Fresh Thyme, the 2nd Largest Tenant is currently building out its space. Fresh Thyme is expected to open for business in July 2018 and to begin paying rent in September 2018. All rental amounts through Fresh Thyme’s rent commencement date were escrowed at closing, along with unpaid tenant improvements. Additionally, the space has been delivered by the borrower to Fresh Thyme and Fresh Thyme does not have the right to terminate its lease in connection with the delivery of its space.

A-1-12

	With respect to Loan No. 10, Steelyard Commons, the Largest Tenant, Aspire Fitness, representing approximately 11.3% of the net rentable area, has commenced paying rent on its space but is not yet open for business; Aspire Fitness is anticipated to open for business by June 2018. With respect to Loan No. 16, Twelve Oaks Mall, the 2nd Largest Tenant, H&M, has executed a lease to relocate to a new suite at the mortgaged property and is anticipated to take occupancy and begin paying rent for the new suite in November 2018. H&M has the right to terminate its lease if the landlord does not deliver the new suite by March 2019. With respect to Loan No. 21, The Market at Cross Creek Ranch, the 3rd Largest Tenant, Twin Liquors, has executed a lease and taken occupancy but has not yet commenced paying rent. With respect to Loan No. 25, Northridge Medical Tower, three tenants at the mortgaged property that account for approximately 20.0% of net rentable area, have free rent periods of no more than one month per year in select years. These include United Imaging, LLC, the 2nd Largest Tenant, which accounts for 12.0% of net rentable area and has $5,549 in free rent in December 2024, December 2025 and December 2026. All free rent, in the aggregate amount of $42,034, was reserved at loan origination. With respect to Loan No. 26, Dam Neck Shopping Center, the Largest Tenant, One Life Fitness, and the 2nd Largest Tenant, Big Lots, have each recently executed leases and taken occupancy, but have not yet commenced paying rent. At origination, the lender reserved $303,839 in a free rent reserve, which equals three months of free rent for One Life Fitness ($114,256) and two months of free rent and 16 additional months of half-abated rent for Big Lots ($189,583). With respect to Loan No. 27, Fort Knox Executive Park, the property is currently 89.9% occupied. The Largest Tenant, Florida Agency for Healthcare Administration, currently leases 246,163 square feet at a rent of $19.14 per square foot. In connection with a 15-year lease renewal which commences in March 2020, the tenant will downsize to 226,931 square feet and the rent will reset to $23.90 per square foot. Following the downsizing, the related property will be 83.5% occupied.

	With respect to Loan No. 36, Fountaingrove Executive Center, the 2nd Largest Tenant, In Home Health LLC, which leases approximately 19.1% of the net rentable area, is not yet in occupancy of its space. In Home Health LLC is anticipated to take possession of their space in July 2018 and begin paying rent in August 2018. The In Home Health LLC will have an a free rent period for the first 24 months following the date they begin paying rent, all of which has been reserved for. In addition, In Home Health LLC is entitled to a $128,444 tenant improvement allowance, which has been reserved for. With respect to Loan No. 39, Taylor Industrial, Occupancy % includes the 4th Largest Tenant, Palmer Moving. Palmer Moving’s lease expires in December 2023 and may be terminated if either the tenant or the landlord gives 90 days’ prior notice. The space leased to Palmer Moving was underwritten as vacant. The Occupancy % excluding Palmer Moving is 86.1%.

(4)	With respect to all mortgage loans, with the exceptions of the mortgage loans listed below, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraisal Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met. With respect to Loan No. 5, Sheraton Hotel Arlington, the Appraised Value ($) represents the “Prospective Market Value Upon Completion of the Renovation and Stabilization” value of $59.5 million for the mortgaged properties, effective October 1, 2018, which assumes the completion of the required property improvement plan (“PIP”) at the mortgaged property. At loan origination, the borrower reserved $892,160, which represents 100% of the estimated aggregate cost of the PIPs. The “as-is” appraised value for the Sheraton Hotel Arlington mortgaged property is $53.0 million, which results in a Current LTV % of 68.3% and a Maturity/ARD LTV % of 63.6%. With respect to Loan No. 9, Meridian Corporate Center, the Appraised Value ($) for certain portions of the mortgaged property (composed of buildings 2500, 2510, 2525, 2700, 2800, 2810 and 2605) represents the “as-is hypothetical” value, effective February 13, 2018, which assumes tenant improvement costs and leasing commissions being incurred for the first year of the loan term would not be incurred by a hypothetical buyer in the event that such portion of the property were sold. At origination, the borrower was required to reserve $3,125,744 for outstanding tenant improvements and leasing commissions related to nine tenants at the mortgaged property.

A-1-13

	The aggregate of the “as-is” appraised values for the mortgaged property equals $106,100,000, which results in a Current LTV % of 71.4% and a Maturity LTV % of 65.4%. With respect to Loan No. 13, Northwest Business Center, the Appraised Value ($) represents the “hypothetical as-is” value of $34,200,000, which assumes planned renovations and capital expenditures at a cost of $4,083,000 were completed at the property as of February 7, 2018. At origination, the borrower deposited $3,889,670 for the planned renovations and capital expenditures. The “as-is” value as of February 7, 2018 is $30,100,000, which results in a Current LTV % and Maturity LTV % of 75.6% and 68.6%, respectively. With respect to Loan No. 21, The Market at Cross Creek Ranch, the Appraised Value ($) represents the hypothetical “as complete” value of $16,800,000 plus the “as-is” value of $3,500,000 of the pad site ground leased to Regions Bank by the borrower. The hypothetical “as complete” value assumes that all tenant improvements and leasing commissions have been completed and funded as of the origination date. At origination, the borrower was required to reserve $589,731 for tenant improvements and leasing commissions in connection with seven tenants. The “as-is” appraised value of the mortgaged property as of February 9, 2018 is $16,050,000 plus the “as-is” value of $3,500,000 of the pad site, which results in a Current LTV % of 68.1% and a Maturity LTV % of 62.6%. With respect to Loan No. 27, Fort Knox Executive Park, the Appraised Value ($) represents the “hypothetical as-is” value of $56,800,000, which assumes Florida Agency for Healthcare Administration’s new lease has commenced and that all tenant improvements and capital expenditures have been paid as of January 16, 2018. At origination, the borrower deposited $4,114,678 for outstanding tenant improvements and leasing commissions and AHCA gap rent. The “as-is” value as of January 16, 2018 is $54,400,000, which results in a Current LTV % and Maturity LTV % of 64.0% and 48.3%, respectively.

(5)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity/ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation. With respect to Loan No. 15, Troy Hotel Portfolio, the allocated Original Balance ($) is based on the pro-rata allocation of the respective underwriting net cash flows.

(6)	With respect to Loan Nos. 1, 3, 4, 8, 9, 10, 11, 16, 19 and 27, Marina Heights State Farm, Atlantic Times Square, Embassy Suites Glendale, DreamWorks Campus, Meridian Corporate Center, Steelyard Commons, Constitution Plaza, Twelve Oaks Mall, Lehigh Valley Mall and Fort Knox Executive Park, in each case, the mortgage loan is part of a larger split whole loan, which consists 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.

(7)	Each number identifies a group of related borrowers. With respect to Loan Nos. 13, 17 and 36 Northwest Business Center, Lakewood Forest Plaza and Fountaingrove Executive Center the borrowers own the mortgaged property as tenants-in-common.

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

(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.

A-1-14

(10)	With respect to all mortgage loans, except for the mortgage loans listed below, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12. With respect to Loan No. 11, Constitution Plaza, Monthly Debt Service ($) and Annual Debt Service ($) is based on the sum of the first 12 principal and interest payments after the Cut-off Date based on schedule set forth on Annex F to this Prospectus. Accordingly, Current Balance ($), Maturity Balance ($), Monthly Debt Service ($), UW NOI DSCR and UW NCF DSCR all reflect this payment schedule. With respect to Loan No. 16, Twelve Oaks Mall, Annual Debt Service ($) is calculated based on the sum of the first 12 principal and interest payments after the cut-off date based on the assumed principal payment schedule set forth in Annex G to this Preliminary Prospectus. Accordingly, Current Balance ($), Maturity Balance ($), Monthly Debt Service ($), UW NOI DSCR and UW NCF DSCR all reflect this payment schedule.

(11)	With respect to Loan No. 1, Marina Heights State Farm, the whole loan has an ARD feature with an anticipated repayment date of January 6, 2028, with an increased interest rate equal to the sum of (x) the greater of (i) 3.55950% per annum and (ii) the 10-year swap rate as of the anticipated repayment date plus (y) 3.00000%, until the Final Mat Date of January 6, 2033. From the first payment date after the ARD until the final maturity date, the Marina Heights State Farm whole loan requires amortization based on a 30-year schedule (assuming the initial interest rate). Please see “Risk Factors—Risks Relating to the Mortgage Loans—Risks of Anticipated Repayment Date Loans” in the Preliminary Prospectus for additional details. With respect to Loan No. 8, DreamWorks Campus, the whole loan has an ARD feature with an anticipated repayment date of December 6, 2022, with an increased interest rate equal to the greater of (i) 2.2978260% (with respect to promissory notes A-1, A-2, A-3, A-4 and A-5) or 4.00000% (with respect to promissory note B), as applicable, plus 3.00000% or (ii) the five-year swap yield as of the anticipated repayment date plus 3.00000%. From the first payment date after the ARD until the Final Mat Date, the DreamWorks Campus borrower is required to make principal payments in an amount equal to excess cash flow. Please see “Risk Factors—Risks Relating to the Mortgage Loans—Risks of Anticipated Repayment Date Loans” in the Preliminary Prospectus for additional details. With respect to Loan No. 12, U-Haul AREC 27 Portfolio, the mortgage loan has an ARD feature with an anticipated repayment date of April 1, 2028. From and after the anticipated repayment date, the loan documents provide for an increase in the interest rate (the “Extension Term Interest Rate”) equal to 300 basis points in excess of the greater of (a) the initial term interest rate of 4.335% (the “Initial Term Interest Rate”) and (b) the 10-year swap yield as of the ARD plus 135 basis points; provided that the Extension Term Interest Rate may not exceed the Initial Term Interest Rate plus 5.0%. The Final Mat Date is April 1, 2038. Please see “Risk Factors—Risks Relating to the Mortgage Loans—Risks of Anticipated Repayment Date Loans” in the Preliminary Prospectus for additional details.

(12)	The “L” component of the prepayment provision represents lockout payments. The “Def” component of the prepayment provision represents defeasance payments. The “YM” component of the prepayment provision represents yield maintenance payments. The “O” Component of the prepayment provision represents the free payments including the Maturity Date. 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. 3, Atlantic Times Square, the lockout period will be at least 26 payment dates beginning with and including the first payment date of May 1, 2018. The actual lockout period may be longer. Defeasance of the $98.0 million Atlantic Times Square 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 “Permitted Defeasance Date”). The borrower is also permitted to prepay the Atlantic Times Square Whole Loan with the payment of a yield maintenance premium if the Permitted Defeasance Date has not occurred prior to May 1, 2021 (such earlier date, the “Permitted Release Date”). With respect to Loan No. 4, Embassy Suites Glendale, the lockout period for defeasance will be at least 24 payments beginning with and including the first payment date of July 1, 2018. Defeasance of the full $68.0 million Embassy Suites Glendale Whole Loan is permitted at any time after the date that is two years from the closing date of the securitization that includes the note to be last securitized (the “REMIC Prohibition Period”). If the

A-1-15

	REMIC Prohibition Period has not expired prior to July 1, 2021, the borrower is permitted to prepay the Embassy Suites Glendale Whole Loan with a yield maintenance premium. The assumed lockout period of 24 payments is based on the expected JPMDB 2018-C8 securitization closing date in June 2018. The actual lockout period may be longer. With respect to Loan No. 7, The Metropolitan at Wilton Manors, the borrower may voluntarily prepay the mortgage loan in an amount equal to $333,333 on each payment date in June and December commencing June 2023 each time without penalty. With respect to Loan No. 8, DreamWorks Campus, the lockout period will be at least 30 payment dates beginning with and including the first payment date of January 6, 2018. Defeasance of the full $200.0 million DreamWorks Campus whole loan is permitted after the date that is the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized; or (ii) January 6, 2021. The actual lockout period may be longer. With respect to Loan No. 10, Steelyard Commons, the lockout period for defeasance will be at least 26 payment dates beginning with and including the first payment date of May 6, 2018. Defeasance of the full Steelyard Commons Whole Loan is permitted at any time after the earlier to occur of (i) April 3, 2021 and (ii) two years after the closing date of the final securitization that holds a promissory note evidencing all or a portion of the Steelyard Commons Whole Loan based on the expected JPMDB 2018-C8 securitization closing. The actual lockout period may be longer. With respect to Loan No. 11, Constitution Plaza, the lockout period will be at least 25 payments beginning with and including the first payment on June 6, 2018. Defeasance of the full $55.0 million Constitution Plaza Whole Loan is permitted at any time beginning two years after the closing date of the final securitization that includes the last note to be securitized. The assumed lockout period of 25 months is based on the expected JPMDB 2018-C8 securitization closing date in June 2018. The actual lockout period may be longer.

	With respect to Loan No. 27, Fort Knox Executive Park, the lockout period is required to be at least 27 payments beginning with and including the first payment date of April 6, 2018. Defeasance of the full $35.0 million 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 promissory note to be securitized and (ii) February 12, 2021. The assumed lockout period of 27 payments is based on the expected closing date of the JPMDB 2018-C8 securitization in June 2018. The actual lockout period may be longer. With respect to Loan No. 27, Fort Knox Executive Park, in connection with a partial release, the borrower may partially prepay, on no more than two occasions, the underlying mortgage loan before the related lockout date in an amount equal to (x) the greatest of (A) $750,000, (B) an amount which would result in a DSCR following such release of no less than the greater of (i) 1.55x or (ii) the DSCR immediately prior to such release, (C) an amount which would be necessary to maintain a consistent LTV ratio for the remaining property once the release has been completed and (D) an amount which would result in a debt yield no less than the greater of 11.2% or the debt yield immediately prior to such release, plus (y) the greater of (A) the present value of the remaining payments of principal and interest applicable to the amount prepaid until maturity of the underlying whole loan or (B) 1.0% of the amount prepaid.

(13)	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 Nos. 1, 2, 7, 9, 15, 21, 22, 24, 30 and 33, Marina Heights State Farm, 1875 Atlantic Avenue, The Metropolitan at Wilton Manors, Meridian Corporate Center, Troy Hotel Portfolio, The Market at Cross Creek Ranch, Weslaco Shopping Center, Greenmark at Andrews, Mezz 42 and JHMR Powderhorn, in each case, the related property is newly or recently acquired, renovated or built and some historical financials may not be available. With respect to Loan No. 8, DreamWorks Campus, the related property was owned by DreamWorks prior to executing a sale-leaseback transaction in 2015 and some historical financials may not be available. With respect to Loan No. 9, Meridian Corporate Center, the property level historical financials are unavailable as property level expense reporting was not provided by the sponsor. In addition, historical occupancy was reported at the portfolio level as the buildings were treated as a single business park by the seller.

A-1-16

	With respect to Loan No. 12, U-Haul AREC 27 Portfolio, certain of the mortgaged properties are newly acquired and, therefore, some historical financials may not be available. In addition, 2015 Occupancy % for some of the individual properties are unavailable because such individual properties were not yet owned by the borrowers at that time. With respect to Loan No. 14, Texas Hotel Portfolio, the Holiday Inn Express Van Horn mortgaged property was developed in 2016 and opened for business in December 2016. As such, 2015 and 2016 financials represent operations from only the Holiday Inn & Suites Beaumont mortgaged property. With respect to Loan No. 25, Northridge Medical Tower, 2015 historical financials were not available. However publically available DBUBS 2011-LC3 securitization reports captured key financial metrics including effective gross income, expenses and net operating income used in analysis. With respect to Loan No. 27, Fort Knox Executive Park, 2015 and 2016 historical cash flow information is not available due to a previous sponsor’s default on a prior loan secured by the related property. The current sponsors acquired the property following foreclosure in April 2017. Historical financials were not provided by the prior owner. Additionally, the most recent financials represent trailing six months annualized ending in November 2017. With respect to Loan No. 32, City View Farms, the loan sponsor bought out the majority equity partner and converted the property manager. As such, 2015 financials are not available and the remaining historical financials are based on a trailing 12 month period ending in January of each respective year. With respect to Loan No. 35, Aaron’s Rent Portfolio, historical financials are not presented as the single tenant at each mortgaged property operates under a net lease.

(14)	In the case of certain mortgage loans, the UW NOI ($) exceeds Most Recent NOI ($) by 10%. With respect to Loan No. 6, Southland Shopping Center, the UW NOI ($) is over 10% higher than 2017 NOI ($), primarily driven by Fresh Thyme and Texas Roadhouse which have not yet opened for business. Both tenants have taken possession of their respective spaces, and rental amounts through the tenants’ respective rent commencement dates have been escrowed at closing, along with unpaid tenant improvements. Fresh Thyme is expected to open for business in July 2018 and to begin paying rent in September 2018. Texas Roadhouse is expected to begin paying rent in July 2018 and to open for business in August 2018. Additionally, both spaces have been delivered by the borrower to the respective tenants and neither tenant has the right to terminate its lease in connection with the delivery of its space. With respect to Loan No. 10, Steelyard Commons, UW NOI ($) is over 10% higher than Most Recent NOI ($), because UW NOI ($) reflects rents from newly signed leases in 2017 and 2018 accounting for $438,816 in annual rent and $253,763 in recoveries, which include the new lease for the Largest Tenant, Aspire Fitness, accounting for 8.0% of gross potential rent. With respect to Loan No. 11, Constitution Plaza, the UW NOI ($) is over 10% higher than Most Recent NOI ($), primarily driven by new leases, increase in rent and rent steps taken through March 1, 2019. With respect to Loan No. 12, U-Haul AREC 27 Portfolio, UW NOI ($) is over 10% higher than Most Recent NOI ($), primarily driven by increased occupancy from an average of 88.0% over the trailing twelve months as of March 2018 to 93.2% UW Economic Occupancy %. In addition, the UW NOI ($) reflects higher rents for units following the rebranding of the properties to U-Haul.
	With respect to Loan No. 13, Northwest Business Center, the UW NOI ($) is over 10% higher than Most Recent NOI ($), primarily because 36 new leases, lease extensions or expansions have been executed at the property, comprising 27.7% of the net rentable area and $1,128,136 in rental income (34.6% of underwritten base rent). As such, net operating income has grown each year, including new leases that are only partially reflected in the Most Recent NOI ($). With respect to Loan No. 18, 5805 Sepulveda Boulevard, the UW NOI ($) is over 10% higher than 2017 NOI ($), primarily because the loan sponsor backfilled space previously occupied by a large single tenant with multiple tenants at higher rents. Since that time, the loan sponsor has signed 10 new leases totaling 46,296 square feet (52.8% net rentable area). The leasing throughout 2017 and into 2018 disrupted the net operating income

A-1-17

	performance at the property for 2017; however the property is now 100% leased to 21 tenants. The UW NOI ($) is based on the in-place rent roll and thus results in a higher net operating income than was achieved in 2017. With respect to Loan No. 26, Dam Neck Shopping Center, the UW NOI ($) is over 10% higher than Most Recent NOI ($), primarily due to re-tenanting, which contributed to the increase in rental income. The low collections in 2017 were due to transition after the prior major tenant Kmart (79.5% of net rentable area at the time) vacated. With respect to Loan No. 32, City View Farms, the UW NOI ($) is over 10% higher than Most Recent NOI ($), primarily because underwritten payroll and benefits expense line item was reduced by approximately $64,000 versus the trailing 12 month period ending in January 2018 due to the elimination of two employees that were managing non-collateral assets. With respect to Loan No. 36, Fountaingrove Executive Center, the UW NOI ($) is over 10% higher than Most Recent NOI ($), primarily driven by a new lease signed by In Home Health, LLC, the 2nd Largest Tenant, accounting for 19.1% of the net rentable area and 17.9% of the underwritten base rent. With respect to Loan No. 39, Taylor Industrial, UW NOI ($) is more than 10% higher than the Most Recent NOI ($) primarily due to contractual rent steps underwritten for the 2nd Largest Tenant, Chrysler Group LLC, and the 3rd Largest Tenant space, Great Lakes HPP Detroit, expanding its space. Underwritten base rent for Chrysler Group LLC is inclusive of rent steps through April 2019. Great Lakes HPP Detroit expanded its space in February 2018, increasing annual rent per square foot from $5.26 to $5.67.

(15)	With respect to Loan No. 1, Marina Heights State Farm, the mortgaged property is exempt from property taxes because the ground lessor is a tax exempt government agency. The ground lease prohibits the ground lessor from transferring the fee to any entity that is not the State of Arizona or a political subdivision thereof that is exempt from property taxes. The lender did not underwrite any property taxes. With respect to Loan No. 2, 1875 Atlantic Avenue, the property benefits from a 15-year 421A real estate tax abatement, which is slated to terminate in 2034. The abatement sets a discounted assessed value for the property of $339,384 for 15 years, which begins to phase out in year 2030 by 20%, followed by an additional phase-out each year through 2034. Taxes were underwritten to include the value of the 421A real estate tax abatement.

(16)	Except for the mortgage loan listed below, the UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan. With respect to Loan No. 11, Constitution Plaza, UW NOI DSCR and UW NCF DSCR were calculated based on the sum of the first 12 principal and interest payments after the Cut-off Date based on the assumed principal payment schedule set forth in Annex F to the Preliminary Prospectus.

(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. 1, Marina Heights State Farm, the mortgaged property has been divided into multiple leasehold condominium units, all of which are owned by the borrower. With respect to Loan No. 3, Atlantic Times Square, the mortgaged property is subject to two condominium declarations. The commercial condominium regime consists of two units (the underground parking garage and the retail units) which are owned by the borrower and are part of the mortgaged property. The residential condominiums consist of three buildings with a total of 210 units. The borrower owns two buildings totaling 100 units (47.62%) and such units are part of the mortgaged property. With respect to Loan No. 12, U-Haul AREC 27 Portfolio, one of the borrowers owns the fee interest in the mortgaged properties, and the other borrower owns a leasehold interest pursuant to an operating lease between the two borrowers. Both the fee and leasehold interests have been pledged as security for the mortgage loan. With respect to Loan No. 12, U-Haul AREC 27 Portfolio, the loan documents permit the borrowers to acquire either a fee simple estate in vacant land that is adjacent and contiguous to any existing mortgaged property or a leasehold estate in a non-contiguous property that is operated as a self-storage facility by an affiliate of the

A-1-18

	borrower, in each case upon satisfaction of certain terms and conditions set forth in the loan documents. Please see “Description of the Mortgage Pool—Partial Releases” in the prospectus for additional information. With respect to Loan No. 16, Twelve Oaks Mall, the borrower has the right to acquire the fee estate to one or more anchor pads (other than the Nordstrom anchor pad) subject to the satisfaction of certain terms and conditions set forth in the loan documents. Please see “Description of the Mortgage Pool—Partial Releases” in the prospectus for additional information. With respect to Loan No. 19 Lehigh Valley Mall, mortgage property is secured by both the borrower’s fee simple interest and a borrower affiliate’s leasehold interest under a ground lease. With respect to Loan No. 37, Shoppes at Schoolhouse Crossing, the mortgaged property consists of one unit in a condominium with a total of five units. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests” for additional information. With respect to Loan No. 37, Shoppes at Schoolhouse Crossing, the fee interest in the Mortgaged Property is held by a sponsor-affiliate of the related borrower, the Malchione Schafer Silver Protective Trust I (the “Malchione Trust”). The Malchione Trust has granted the borrower a leasehold interest in the Mortgaged Property pursuant to the terms of a ground lease between the Malchione Trust, as lessor, and the borrower, as lessee. Pursuant to the related mortgage, the lender has a lien on both the fee and leasehold interests in the Mortgaged Property. Pursuant to the terms of the ground lease, the Malchione Trust is prohibited from further encumbering its interest in the Mortgaged Property. The ground lease is scheduled to terminate on March 1, 2047, beyond the stated maturity date of the Mortgage Loan.

(18)	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.

(19)	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.

(20)	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 $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents. With respect to Loan No. 3, Atlantic Times Square, if AMC Theater has failed to renew the management agreement for the Largest Tenant, AMC Theater (the “AMC Management Agreement”), during the initial term or any subsequent renewal term thereof, on or before the date that is one (1) year prior to the then-current expiration of the AMC Management Agreement and no cure has occurred, then all excess cash flow is required to be deposited in the Monthly Other Reserve ($) for tenant improvement and leasing commission obligations incurred by the borrower with respect to the space, subject to a cap of $2,000,000. With respect to Loan No. 7, The Metropolitan at Wilton Manors, the borrower is required to deposit $2,983 on each monthly payment date commencing in June 2021 into the Monthly Capex Reserve ($). With regards to the Credit Support Reserve, upon the occurrence of a cash sweep period (as defined in the loan agreement) commencing solely due to the debt service coverage ratio being less than 1.25x, the borrower may, but is not required to, deposit into an eligible account held by lender or servicer an amount equal to $103,750; provided that notice of the borrower’s intent to provide such deposit is delivered no later than the day on which financial statements are required to be delivered for the applicable testing period. With respect to Loan No. 9, Meridian Corporate Center, prior to the second anniversary of the first monthly debt service payment date, the requirement to make the monthly deposit of $57,642 into the Monthly TI/LC Reserve ($) is waived to the extent the amount of funds on deposit in the Monthly TI/LC Reserve ($) is equal to or greater than $1,300,000 on the payment date such monthly deposit is due.

	With respect to Loan No. 9, Meridian Corporate Center, the borrower is required to escrow $5,492 into the Monthly Other Reserve ($) on each payment date through and including August 1, 2022 for free rent related to Avaya, the fourth largest tenant at the property. Such monthly escrows cover the rent abatement period beginning

A-1-19

in August 2022 through January 2024. Rent abatements occurring in the periods beginning in April 2018 through February 2019 have been reserved for at closing.

With respect to Loan No. 11, Constitution Plaza, the borrower is required to deposit $3,797 into the Monthly Other Reserve ($) on each payment date through and including June 2022 for the Hartford Business Improvement District reserve.

With respect to Loan No. 12, U-Haul AREC 27 Portfolio, the borrowers are required to deposit $7,653 into the Monthly Capex Reserve ($) on each payment date when the funds in the reserve are less than the related Capex Reserve Cap ($).

With respect to Loan No. 14, Texas Hotel Portfolio, a Monthly Capex Reserve ($) is required under the loan documents in the amount of 2% of gross revenues beginning with the first payment date in June 2018 and up to and including the payment date in May 2019, 3% of gross revenues beginning with the payment date in June 2019 and up to and including the payment date in May 2020 and 4% of gross revenues beginning with the payment date in June 2020 and continuing through the remaining term of the loan.

With respect to Loan No. 15, Troy Hotel Portfolio, on the date that any PIP is imposed by the franchisor, pursuant to the franchise agreement, the borrower must escrow an amount equal to 125% of the sum required to pay for such PIP, provided however if such PIP requires FF&E expenditures, such portion of the PIP may be funded using funds held in the FF&E reserve account and the amount to be deposited in the PIP Reserve Account will be reduced by the then-current amount of the funds held in the FF&E reserve account.

With respect to Loan No. 16, Twelve Oaks Mall, the borrower is permitted to deliver letters of credit in lieu of its obligations to fund the Monthly Tax Reserve ($), Monthly TI/LC Reserve ($) and Monthly Capex Reserve ($) under the loan documents.

With respect to Loan No. 20, 800 South Barranca, a Monthly TI/LC Reserve ($) is required under the loan documents in the amount of $20,000 per month beginning with the first payment date in May 2018 and up to and including the payment date in May 2021 and $8,334 per month thereafter.

With respect to Loan No. 21, The Market at Cross Creek Ranch, the borrower is required to deposit $3,871 into the Monthly TI/LC Reserve ($) on each payment date commencing on the payment date in June 2020.

With respect to Loan No. 23, Guardian Self Storage 2-Pack, the borrower is required to deposit $1,298 into the Monthly Capex Reserve ($) on each payment date during any period of time when the debt service coverage ratio (as calculated in the loan documents) is less than 1.75x based on the trailing three month period.

With respect to Loan No. 28, 8851 Santa Monica Boulevard, if occupancy at the mortgaged property falls below 80% for six consecutive months, a Monthly TI/LC Reserve ($) is required under the loan documents in the amount of $1,200 per month. The Monthly TI/LC Reserve ($) is currently suspended.

With respect to Loan No. 31, Adams Portfolio, a Monthly TI/LC Reserve ($) is required under the loan documents in the amount of $3,754 beginning with the first payment date in February 2018 and up to and including the payment date in January 2020 and $1,877 per month thereafter.

With respect to Loan No. 35, Aaron’s Rent Portfolio, Monthly Capex Reserve ($) and Monthly TI/LC Reserve ($) are only applicable during the period commencing upon the earlier of the date on which (i) lender disburses (a) capital expenditure reserve funds in accordance with the terms set forth in the loan agreement or (b) leasing reserve funds in accordance with the terms set forth in the loan agreement, or (ii) the date on which the debt yield is less than 11.50%. The Monthly Capex Reserve ($) during this period would be $794 and the Monthly TI/LC Reserve ($) would be $3,705.

With respect to Loan No. 39, Taylor Industrial, on any monthly payment date on which the amount of leasing reserve funds on deposit is less than $200,000, the borrower is required to deposit into the leasing reserve account, an amount equal to the lesser of (x) $7,004 and (y) the amount required to cause the funds then on deposit in the leasing reserve account to equal or exceed $350,000. With respect to the lease sweep reserve, on each monthly payment date during the continuance of a “specified tenant event period” as defined in the loan documents, the borrower is required to deposit the greater of (x) an amount equal to 50% of the contractual monthly rent then due and payable under the specified tenant lease that caused the applicable specified tenant

A-1-20

	event(s) to occur, and (y) $25,000, provided, however, in lieu of making the foregoing deposits into the lease sweep reserve account, the borrower may deliver to the lender a letter of credit in an amount equal to 50% of the monthly rent due and payable from the specified tenant(s) that caused the applicable specified tenant event(s) to occur (provided however, such monthly amount will not be less than $25,000), multiplied by the number of months then remaining until expiration under the applicable specified tenant lease.

(21)	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. 9, Meridian Corporate Center, the TI/LC Reserve Cap ($) will increase to $2,075,115 on or after the second anniversary of the first payment date.

(22)	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. 9.01, Meridian Corporate Center – 2520 Meridian Parkway, the Largest Tenant, Parexel International, LLC, subleases 8,951 square feet of its leases premises to AroundCampus, LLC. With respect to Loan No. 9.06, Meridian Corporate Center – 2600 Meridian Parkway, the Largest Tenant, Parata Systems, LLC, subleases its entire leased premises to Frontier Communications of America, Inc. With respect to Loan No. 31.01, Adams Portfolio – 4626 Maryland, the sole tenant at the 4626 Maryland mortgaged property, Einstein Bros Bagels, subleases 1,650 square feet to Wells Fargo and 1,590 square feet to Mr. Sandwich.

(23)	In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates. With respect to Loan No. 1, Marina Heights State Farm, the Largest Tenant, State Farm, leases 7,154 square feet with an expiration date in March 2027, 426,902 square feet with an expiration date in December 2032, 370,332 square feet with an expiration date in December 2035, 347,851 square feet with an expiration date in December 2037, 245,370 square feet with an expiration date in December 2039 and 575,639 square feet with an expiration date in December 2042. With respect to Loan No. 13, Northwest Business Center, the 2nd Largest Tenant, Commissions, Inc leases 34,145 square feet of space with a lease expiration in January 2022 and 3,928 square feet with a lease expiration in October 2020.

(24)	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. 9.01, Meridian Corporate Center – 2520 Meridian Parkway, the Largest Tenant, Parexel International, LLC, has the right to contract a portion of its leased space located on the third floor as of August 31, 2020, with notice by March 1, 2020 and the payment of a termination fee. In addition, the 4th Largest Tenant, Avaya, Inc., has the right to terminate its lease as of July 31, 2024, with one year’s notice and the payment of a termination fee. With respect to Loan No. 10, Steelyard Commons, the 4th Largest Tenant, Party City, may terminate its lease in December 2021, with 12-months’ notice and the satisfaction each of the following conditions: (i) Party City has continuously operated in the Steelyard Commons Property between December 1, 2018 and November 30, 2020 (ii) sales between December 1, 2019 and November 30, 2020 shall not have exceeded $1.7 million (compared to approximately $1.5 million reported as of trailing 12-month period ended January 31, 2018) and (iii) subject to a termination fee of remaining unamortized portion of the improvement allowance.

A-1-21

	With respect to Loan No. 11, Constitution Plaza, the 2nd Largest Tenant, Shipman & Goodwin, LLP, has a termination option to terminate its lease on one full floor of the Mortgaged Property (10,977 square feet; 1.7% of net rentable area). The 4th Largest Tenant, The City of Hartford, has the right to terminate its lease, effective on the last business day of any month after February 28, 2023, provided that (i) the tenant gives notice to the landlord at least 12 months prior to the termination date and (ii) the tenant has elected to a relocate to property owned by it, and the tenant actually relocated to such property. The 5th Largest Tenant, State of Connecticut Department of Banking, has the right to terminate the lease after the three-year anniversary of the its lease term in the event that space becomes available in a state owned facility and the tenant moves into a State of Connecticut owned facility. Such termination requires notice at least 180 days in advance of the termination date. With respect to Loan No. 16, Twelve Oaks Mall, the 2nd Largest Tenant, H&M, has the right to terminate its lease effective as of the last day of the fifth lease year (ending December 2023) if gross sales during the fourth lease year are not at least equal to $6,500,000. With respect to Loan No. 18, 5805 Sepulveda Boulevard, the Largest Tenant, Caine & Weiner, has the right to terminate its lease in February 2023 with nine months’ notice. With respect to Loan No. 20, 800 South Barranca, the Largest Tenant, State of California Department of General Services, has the right to terminate its lease any time after July 2018 with 30 days’ notice. The 3rd Largest Tenant, Think Together, has the right to terminate its lease in June 2021 with 180 days’ notice. Additionally, Think Together has the right to terminate its lease at the effective the last day of the calendar month of the initial term of its lease if it loses 50% of its local school district contracts in any calendar year with six months’ notice.

	With respect to Loan No. 21, The Market at Cross Creek Ranch, the 3rd Largest Tenant, Twin Liquors, has a one-time right to terminate its lease by providing written notice no later than on the 365th day after the effective date of the amendment of the applicable laws permitting such sale of distilled spirits in grocery stores, drug stores or discount houses in the State of Texas and a payment of a termination fee. Such termination will be effective 90 days following the date of the landlord’s receipt of such early termination notice and such termination fee. In addition, the 5th Largest Tenant, Memorial Herman, has a one-time to terminate its lease as of the 90th day after the expiration of the fifth lease year of the lease term, with written notice no later than the 210th day prior to the expiration of the fifth lease year and the payment of a termination fee. With respect to Loan No. 27, Fort Knox Executive Park, the Largest Tenant and 2nd Largest Tenant, Florida Agency for Healthcare Administration and Florida Department of Law Enforcement each have the right to terminate their respective leases with six months’ notice in the event space becomes available in state-owned buildings. With respect to Loan No. 36, Fountaingrove Executive Center, the 2nd Largest Tenant, In Home Health LLC, may terminate its lease in June 2021 upon a 12 months’ prior notice and subject to a termination fee of remaining unamortized portion of the improvement allowance plus $80,325. With respect to Loan No. 39, Taylor Industrial, the 4th Largest Tenant, Palmer Moving, has a lease expiring in December 2023. The Palmer Moving lease may be terminated by either the landlord or the tenant with 90 days’ notice. The Occupancy % excluding Palmer Moving is 86.1%.

(25)	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. 1, Marina Heights State Farm, there is no Carveout Guarantor for the whole loan, and the borrower is the sole party responsible for breaches or violations of the nonrecourse carve-out provisions in the loan documents and the environmental indemnity. With respect to Loan No. 8, DreamWorks Campus, there is no Carveout Guarantor for the whole loan, and the borrower is the sole party responsible for breaches or violations of the nonrecourse carve-out provisions in the loan documents and for the environmental indemnity. With respect to Loan No. 19, Lehigh Valley Mall, the obligations and liabilities of the Carveout Guarantor under the non-recourse carveout guaranty is capped at $40,000,000, plus all reasonable out-of-pocket costs and

A-1-22

	expenses (including court costs and reasonable attorneys’ fees) incurred by the lender in the enforcement of the guaranty or the preservations of the lender’s rights under the guaranty.

(26)	The classification of the lockbox and cash management types is described in the Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details. With respect to Loan No. 3, Atlantic Times Square, upon the occurrence and during the continuance of a lockbox trigger period, the borrower will also be required to (i) deliver tenant direction letters to all commercial tenants at the Mortgaged Property instructing such tenants to pay rents directly into the lockbox account and (ii) collect rents from the multifamily tenants and deposit such rents into the lockbox account one business day following receipt of funds. With respect to Loan No. 7, The Metropolitan at Wilton Manors, the cash sweep period will not commence until three business days after the Credit Support Notice Date (as defined in the loan agreement) occurs. With respect to Loan No. 11, Constitution Plaza, the whole loan is in a cash flow sweep as of the Cut-off Date and all excess cash flow will be collected until (i) an additional $750,000 has been deposited into the leasing reserve account and (ii) $325,000 has been paid to MSCO Real Estate Advisors LLC. With respect to Loan No. 16, Twelve Oaks Mall, the whole loan is characterized as having a Hard Lockbox, except that the borrower is permitted to maintain a bank account (which will not be under the control of the lender) into which rents from operators of carts, kiosks or similar facilities or persons who are parties to a license agreement for a term of one year or less, or miscellaneous amounts received by the borrower that are not rents, payments, reimbursements or other amounts paid under any lease, may be deposited, and utilize such funds for operating the mortgaged property (the “Kiosk Account”). The loan documents also require that, on each business day, any funds in excess of $150,000 on deposit in the Kiosk Account are required to be remitted to a borrower controlled account. Upon the occurrence of certain trigger cash sweep periods under the loan documents, funds in the Kiosk Account in excess of $50,000 are required to be transferred to the cash management account and disbursed in accordance with the loan documents.

(27)	With respect to Loan No. 9, Meridian Corporate Center, 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.

(28)	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 preliminary prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future. With respect to Loan No. 11, Constitution Plaza, the borrower is permitted to obtain additional mezzanine financing only if the debt is obtained in connection with, (i) a transfer of the property and the assumption of the Constitution Plaza whole loan, (ii) the mezzanine lender does not approve of such transfer and related assumption under the Constitution Plaza mezzanine loan documents and (iii) the Constitution Plaza mezzanine loan will be fully repaid in accordance with the terms of the loan documents. The replacement mezzanine financing must satisfy the following conditions, among others, (i) no event of default has occurred or is continuing, (ii) after giving effect to the permitted mezzanine loan, (a) the LTV will not be greater than 68.9% and (b) DSCR shall not be less than 1.13x. With respect to Loan No. 16, Twelve Oaks Mall, prior to origination of the related whole loan, the mortgaged property did not secure a mortgage loan but was included in a pool of assets supporting corporate borrowing by a parent of the borrower. The entities that own the mortgaged property and certain other assets are guarantors under Taubman Centers, Inc.’s primary unsecured revolving credit facility (net balance of $678.9 million as of September 30, 2017), $475 million unsecured term loan, and $300 million unsecured term loan, and are unencumbered assets under such facility and term loans. The proceeds of the related whole loan were used to repay a portion of the outstanding corporate loan, fund reserves and pay origination costs.

A-1-23

With respect to Loan No. 19, Lehigh Valley Mall, the loan documents permit the borrower to enter into a “Property-Assessed Clean Energy loan”, incurred for improvements to the property for the purpose of increasing energy efficiency, increasing use of renewable energy sources, resource conservation, or a combination of the foregoing, and repaid through multi-year assessments against the property, for an amount not to exceed $5,000,000, subject to the lender’s approval (not to be unreasonably withheld, conditioned or delayed) and rating agency confirmation.

With respect to Loan No. 39, Taylor Industrial, the borrower has the right, subject to lender’s approval, to incur permitted future affiliate debt upon the satisfaction of the conditions specified in the loan documents. The permitted future affiliate debt is defined as any unsecured indebtedness incurred from time to time by the borrower from one or more of its partners in aggregate amount not to exceed $200,000 at any time, which indebtedness (i) is evidenced by a promissory note on market terms in form and substance satisfactory to the lender, (ii) is subordinate to the mortgage loan pursuant to a subordination and standstill agreement acceptable to lender, (iii) is not payable upon the occurrence and during the continuance of a cash sweep period, and (iv) the proceeds thereof are used by the borrower solely in connection with the mortgaged property or the mortgaged loan.

A-1-24

JP Morgan Chase Commercial Mortgage Securities FWPFree writing prospectus