JP Morgan Chase Commercial Mortgage Securities FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-206361-15

Free Writing Prospectus dated July 23, 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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	Property		Year		Unit of		Occupancy	Appraised
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type(2)	Subtype(2)	Year Built	Renovated	Units(3)	Measure	Occupancy %(4)	Date	Value ($)(5)
1	JPMCB/GACC	Aventura Mall	19501 Biscayne Boulevard	Aventura	FL	33180	Miami-Dade	1	Retail	Super Regional Mall	1983	2017	1,217,508	Square Feet	92.8%	02/14/18	3,450,000,000
2	CREFI	NY & CT NNN Portfolio	Various	Various	Various	Various	Various	9	Retail	Various	Various	Various	70,333	Square Feet	100.0%	05/01/18	93,700,000
2.01	CREFI	Bank of America - Queens	90-57 Sutphin Boulevard	Jamaica	NY	11421	Queens	1	Retail	Unanchored	1931	2007	10,300	Square Feet	100.0%	05/01/18	20,800,000
2.02	CREFI	CVS - Queens	245-02 Merrick Boulevard	Rosedale	NY	11422	Queens	1	Retail	Freestanding	2007		14,966	Square Feet	100.0%	05/01/18	14,500,000
2.03	CREFI	Walgreens - Newtown	47-49 South Main Street	Newtown	CT	06470	Fairfield	1	Retail	Freestanding	2011		13,667	Square Feet	100.0%	05/01/18	9,900,000
2.04	CREFI	Chase - Queens	90-59 Sutphin Boulevard	Jamaica	NY	11435	Queens	1	Retail	Unanchored	1931	2007	6,600	Square Feet	100.0%	05/01/18	9,200,000
2.05	CREFI	Bank of America - Mamaroneck	1160 West Boston Post Road	Mamaroneck	NY	10543	Westchester	1	Retail	Freestanding	2010		4,500	Square Feet	100.0%	05/01/18	10,700,000
2.06	CREFI	TD Bank - St. James	607-611 & 621 Lake Avenue	Saint James	NY	11780	Suffolk	1	Retail	Unanchored	2008		7,300	Square Feet	100.0%	05/01/18	7,600,000
2.07	CREFI	Chase - Middle Village	74-01 Eliot Avenue	Middle Village	NY	11379	Queens	1	Retail	Freestanding	2010		4,000	Square Feet	100.0%	05/01/18	8,700,000
2.08	CREFI	TD Bank - Hampton Bays	191 West Montauk Highway	Hampton Bays	NY	11946	Suffolk	1	Retail	Freestanding	2009		4,100	Square Feet	100.0%	05/01/18	6,000,000
2.09	CREFI	TD Bank - Westhampton	115 Montauk Highway	Westhampton Beach	NY	11978	Suffolk	1	Retail	Freestanding	2005		4,900	Square Feet	100.0%	05/01/18	6,300,000
3	GACC	eBay North First Commons	2515, 2525, 2535 & 2545 North 1st Street	San Jose	CA	95131	Santa Clara	1	Office	Suburban	2001		250,056	Square Feet	100.0%	08/06/18	133,800,000
4	JPMCB	Workspace	Various	Various	Various	Various	Various	147	Various	Various	Various	Various	9,884,763	Square Feet	88.6%	06/01/18	1,634,285,000
4.01	JPMCB	6625 78th Street West	6625 78th Street West	Bloomington	MN	55439	Hennepin	1	Office	Suburban	1997		325,000	Square Feet	94.5%	06/01/18	56,950,000
4.02	JPMCB	1500 Liberty Ridge Drive	1500 Liberty Ridge Drive	Tredyffrin Township	PA	19087	Chester	1	Office	Suburban	2003		233,120	Square Feet	92.3%	06/01/18	51,350,000
4.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive	3350 Southwest 148th Avenue & Lakeside Drive	Miramar	FL	33027	Broward	1	Office	Suburban	2000		154,768	Square Feet	99.6%	06/01/18	44,000,000
4.04	JPMCB	1301 International Parkway	1301 International Parkway	Sunrise	FL	33323	Broward	1	Office	Suburban	2006		140,160	Square Feet	100.0%	06/01/18	38,500,000
4.05	JPMCB	777 West Yamato Road	777 West Yamato Road	Boca Raton	FL	33431	Palm Beach	1	Office	Suburban	1989		155,608	Square Feet	84.5%	06/01/18	38,000,000
4.06	JPMCB	4425 East Cotton Center Boulevard	4425 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban	2001		165,000	Square Feet	100.0%	06/01/18	35,500,000
4.07	JPMCB	4500 East Cotton Center Boulevard	4500 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban	2013		139,403	Square Feet	100.0%	06/01/18	32,000,000
4.08	JPMCB	3100 Southwest 145th Avenue	3100 Southwest 145th Avenue	Miramar	FL	33027	Broward	1	Office	Suburban	2008		104,337	Square Feet	100.0%	06/01/18	30,600,000
4.09	JPMCB	3400 Lakeside Drive	3400 Lakeside Drive	Miramar	FL	33027	Broward	1	Office	Suburban	1989		120,130	Square Feet	89.7%	06/01/18	29,100,000
4.10	JPMCB	3450 Lakeside Drive	3450 Lakeside Drive	Miramar	FL	33027	Broward	1	Office	Suburban	1989		119,598	Square Feet	93.2%	06/01/18	28,900,000
4.11	JPMCB	40 Liberty Boulevard	40 Liberty Boulevard	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1989	2015	126,000	Square Feet	100.0%	06/01/18	28,100,000
4.12	JPMCB	4630 Woodland Corporate Boulevard	4630 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	1999		140,548	Square Feet	88.5%	06/01/18	26,100,000
4.13	JPMCB	750 Park of Commerce Road	750 Park of Commerce Road	Boca Raton	FL	33487	Palm Beach	1	Office	Suburban	2008		95,331	Square Feet	67.2%	06/01/18	25,900,000
4.14	JPMCB	13621 Northwest 12th Street	13621 Northwest 12th Street	Sunrise	FL	33323	Broward	1	Office	Suburban	2000		106,425	Square Feet	86.2%	06/01/18	25,200,000
4.15	JPMCB	2 West Liberty Boulevard	2 West Liberty Boulevard	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	2004		100,676	Square Feet	96.0%	06/01/18	24,350,000
4.16	JPMCB	10400 Viking Drive	10400 Viking Drive	Eden Prairie	MN	55344	Hennepin	1	Office	Suburban	1997	2017	167,172	Square Feet	68.7%	06/01/18	23,400,000
4.17	JPMCB	100 Witmer Road	100 Witmer Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1996		139,128	Square Feet	84.1%	06/01/18	21,800,000
4.18	JPMCB	7 Walnut Grove Drive	7 Walnut Grove Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	2007		120,000	Square Feet	100.0%	06/01/18	22,200,000
4.19	JPMCB	4313 East Cotton Center Boulevard	4313 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Flex	Office/Industrial	2001		108,874	Square Feet	100.0%	06/01/18	23,400,000
4.20	JPMCB	1200 Liberty Ridge Drive	1200 Liberty Ridge Drive	Tredyffrin Township	PA	19087	Chester	1	Office	Suburban	2001		86,150	Square Feet	74.3%	06/01/18	18,750,000
4.21	JPMCB	1400 Liberty Ridge Drive	1400 Liberty Ridge Drive	Tredyffrin Township	PA	19087	Chester	1	Office	Suburban	1979		101,136	Square Feet	59.8%	06/01/18	19,800,000
4.22	JPMCB	4750 South 44th Place	4750 South 44th Place	Phoenix	AZ	85040	Maricopa	1	Office	Suburban	2007		79,496	Square Feet	100.0%	06/01/18	19,700,000
4.23	JPMCB	680 Blair Mill Road	680 Blair Mill Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	2001		115,110	Square Feet	100.0%	06/01/18	19,550,000
4.24	JPMCB	3020 US Highway 301 South	3020 US Highway 301 South	Riverview	FL	33578	Hillsborough	1	Office	Suburban	2000		99,039	Square Feet	100.0%	06/01/18	18,900,000
4.25	JPMCB	4 Walnut Grove Drive	4 Walnut Grove Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1999		109,700	Square Feet	100.0%	06/01/18	18,600,000
4.26	JPMCB	4631 Woodland Corporate Boulevard	4631 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	2008		90,472	Square Feet	93.6%	06/01/18	18,350,000
4.27	JPMCB	5 Walnut Grove Drive	5 Walnut Grove Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	2000		105,000	Square Feet	81.7%	06/01/18	17,400,000
4.28	JPMCB	700 Dresher Road	700 Dresher Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1980		110,000	Square Feet	100.0%	06/01/18	16,850,000
4.29	JPMCB	45-67 Great Valley Parkway	45-67 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1975		128,011	Square Feet	100.0%	06/01/18	16,800,000
4.30	JPMCB	4610 South 44th Place	4610 South 44th Place	Phoenix	AZ	85040	Maricopa	1	Flex	Office/Industrial	2008		66,012	Square Feet	100.0%	06/01/18	16,350,000
4.31	JPMCB	4217 East Cotton Center Boulevard	4217 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban	2006		88,140	Square Feet	100.0%	06/01/18	15,000,000
4.32	JPMCB	1 Country View Road	1 Country View Road	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1982	2014	54,798	Square Feet	96.9%	06/01/18	14,900,000
4.33	JPMCB	4410 East Cotton Center Boulevard	4410 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Flex	Office/Industrial	2007		101,269	Square Feet	100.0%	06/01/18	14,800,000
4.34	JPMCB	951 Northwest Broken Sound Parkway	951 Northwest Broken Sound Parkway	Boca Raton	FL	33487	Palm Beach	1	Office	Suburban	1986		85,610	Square Feet	100.0%	06/01/18	14,500,000
4.35	JPMCB	77-123 Great Valley Parkway	77-123 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1979		103,099	Square Feet	95.4%	06/01/18	14,400,000
4.36	JPMCB	420-500 Lapp Road	420-500 Lapp Road	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1990		91,312	Square Feet	100.0%	06/01/18	14,200,000
4.37	JPMCB	2 Walnut Grove Drive	2 Walnut Grove Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1988		81,856	Square Feet	92.4%	06/01/18	12,100,000
4.38	JPMCB	507 Prudential Road	507 Prudential Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1973		100,710	Square Feet	71.9%	06/01/18	12,850,000
4.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard	7930, 8010, 8020 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	1990		89,758	Square Feet	93.7%	06/01/18	12,600,000
4.40	JPMCB	9801 South 51st Street	9801 South 51st Street	Phoenix	AZ	85044	Maricopa	1	Office	Suburban	1997		71,550	Square Feet	100.0%	06/01/18	12,200,000
4.41	JPMCB	180 Sheree Boulevard	180 Sheree Boulevard	Uwchlan Township	PA	19341	Chester	1	Office	Suburban	1989		107,417	Square Feet	37.3%	06/01/18	12,000,000
4.42	JPMCB	7615 Smetana Lane	7615 Smetana Lane	Eden Prairie	MN	55344	Hennepin	1	Flex	Office/Industrial	2000		93,444	Square Feet	100.0%	06/01/18	11,900,000
4.43	JPMCB	4550 South 44th Place	4550 South 44th Place	Phoenix	AZ	85040	Maricopa	1	Office	Suburban	2008		54,489	Square Feet	100.0%	06/01/18	12,000,000
4.44	JPMCB	131 Kelsey Lane	131 Kelsey Lane	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	1998		89,290	Square Feet	100.0%	06/01/18	11,630,000
4.45	JPMCB	5775 Old Shakopee Road West	5775 Old Shakopee Road West	Bloomington	MN	55437	Hennepin	1	Flex	Office/Industrial	2000		103,050	Square Feet	68.7%	06/01/18	11,250,000
4.46	JPMCB	8401-8406 Benjamin Road (North)	8401-8406 Benjamin Road (North)	Tampa	FL	33634	Hillsborough	1	Flex	Office/Industrial	1986		94,766	Square Feet	72.5%	06/01/18	11,050,000
4.47	JPMCB	7625 Smetana Lane	7625 Smetana Lane	Eden Prairie	MN	55344	Hennepin	1	Office	Suburban	2006		55,924	Square Feet	100.0%	06/01/18	10,540,000
4.48	JPMCB	5 Great Valley Parkway	5 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1983	2014	65,044	Square Feet	95.3%	06/01/18	10,600,000
4.49	JPMCB	5705 Old Shakopee Road West	5705 Old Shakopee Road West	Bloomington	MN	55437	Hennepin	1	Flex	Office/Industrial	2006		74,594	Square Feet	100.0%	06/01/18	10,625,000
4.50	JPMCB	7 Great Valley Parkway	7 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1985	2012	61,108	Square Feet	91.4%	06/01/18	10,150,000
4.51	JPMCB	65 Valley Stream Parkway	65 Valley Stream Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1983	2014	61,313	Square Feet	100.0%	06/01/18	10,200,000
4.52	JPMCB	220 Gibraltar Road	220 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1990		63,587	Square Feet	100.0%	06/01/18	10,100,000
4.53	JPMCB	257-275 Great Valley Parkway	257-275 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1984		71,122	Square Feet	100.0%	06/01/18	10,000,000
4.54	JPMCB	240 Gibraltar Road	240 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1990		63,587	Square Feet	78.0%	06/01/18	9,900,000
4.55	JPMCB	200 Gibraltar Road	200 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1990		64,452	Square Feet	84.0%	06/01/18	9,750,000
4.56	JPMCB	9023 Columbine Road	9023 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban	1999		62,200	Square Feet	100.0%	06/01/18	9,380,000
4.57	JPMCB	3 Country View Road	3 Country View Road	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1998		70,000	Square Feet	100.0%	06/01/18	9,600,000
4.58	JPMCB	1 Great Valley Parkway	1 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1983		60,880	Square Feet	100.0%	06/01/18	9,250,000
4.59	JPMCB	333 Phoenixville Pike	333 Phoenixville Pike	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1986		84,000	Square Feet	100.0%	06/01/18	9,400,000
4.60	JPMCB	4405 East Cotton Center Boulevard	4405 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban	2001		54,551	Square Feet	100.0%	06/01/18	9,300,000
4.61	JPMCB	7920 Woodland Center Boulevard	7920 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	1995		52,627	Square Feet	100.0%	06/01/18	8,840,000
4.62	JPMCB	20 Valley Stream Parkway	20 Valley Stream Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1987	2013	60,778	Square Feet	59.3%	06/01/18	9,000,000
4.63	JPMCB	5715 Old Shakopee Road West	5715 Old Shakopee Road West	Bloomington	MN	55437	Hennepin	1	Flex	Office/Industrial	2001		63,463	Square Feet	100.0%	06/01/18	8,750,000
4.64	JPMCB	150-182 Kelsey Lane	150-182 Kelsey Lane	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	2006		54,400	Square Feet	100.0%	06/01/18	8,500,000
4.65	JPMCB	155 Great Valley Parkway	155 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1982		71,200	Square Feet	100.0%	06/01/18	8,350,000
4.66	JPMCB	701-725 US Highway 301 South	701-725 US Highway 301 South	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	1999		65,380	Square Feet	100.0%	06/01/18	8,200,000
4.67	JPMCB	901-933 US Highway 301 South	901-933 US Highway 301 South	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	2000		65,200	Square Feet	100.0%	06/01/18	8,200,000
4.68	JPMCB	7725 Woodland Center Boulevard	7725 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	1999		42,615	Square Feet	100.0%	06/01/18	8,050,000
4.69	JPMCB	4508 Woodland Corporate Boulevard	4508 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	2000		40,140	Square Feet	100.0%	06/01/18	8,000,000
4.70	JPMCB	3102, 3104 and 3110 Cherry Palm	3102, 3104 and 3110 Cherry Palm	Tampa	FL	33619	Hillsborough	1	Flex	Industrial	1987		74,397	Square Feet	72.7%	06/01/18	7,800,000
4.71	JPMCB	101 Gibraltar Road	101 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1977		56,845	Square Feet	94.3%	06/01/18	7,750,000
4.72	JPMCB	6161 American Boulevard West	6161 American Boulevard West	Bloomington	MN	55438	Hennepin	1	Office	Suburban	1999		36,827	Square Feet	100.0%	06/01/18	7,700,000
4.73	JPMCB	4502 Woodland Center Boulevard	4502 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	2000		42,680	Square Feet	83.2%	06/01/18	7,500,000
4.74	JPMCB	110 Gibraltar Road	110 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1979		59,429	Square Feet	51.6%	06/01/18	7,500,000
4.75	JPMCB	8855 Columbine Road	8855 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban	2004		58,145	Square Feet	57.6%	06/01/18	7,130,000
4.76	JPMCB	8939 Columbine Road	8939 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban	2001		48,000	Square Feet	100.0%	06/01/18	7,220,000
4.77	JPMCB	7905 Fuller Road	7905 Fuller Road	Eden Prairie	MN	55344	Hennepin	1	Office	Suburban	1998		74,224	Square Feet	100.0%	06/01/18	7,350,000
4.78	JPMCB	10801 Nesbitt Avenue South	10801 Nesbitt Avenue South	Bloomington	MN	55437	Hennepin	1	Flex	Office/Industrial	1999		56,000	Square Feet	100.0%	06/01/18	7,275,000
4.79	JPMCB	9008 Brittany Way	9008 Brittany Way	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	2004		59,080	Square Feet	100.0%	06/01/18	7,150,000
4.80	JPMCB	8995 Columbine Road	8995 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban	2001		46,112	Square Feet	99.4%	06/01/18	6,930,000
4.81	JPMCB	7852-7898 Woodland Center Boulevard	7852-7898 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	1998		44,350	Square Feet	100.0%	06/01/18	7,200,000
4.82	JPMCB	455 Business Center Drive	455 Business Center Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1988		51,505	Square Feet	89.7%	06/01/18	7,050,000

A-1-1

ANNEX A-1

								Number of	Property	Property		Year		Unit of		Occupancy	Appraised
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type(2)	Subtype(2)	Year Built	Renovated	Units(3)	Measure	Occupancy %(4)	Date	Value ($)(5)
4.83	JPMCB	231-253 Gibraltar Road	231-253 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1980		60,000	Square Feet	85.0%	06/01/18	7,000,000
4.84	JPMCB	747 Dresher Road	747 Dresher Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1987		53,200	Square Feet	61.2%	06/01/18	6,900,000
4.85	JPMCB	55 Valley Stream Parkway	55 Valley Stream Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1983		41,211	Square Feet	100.0%	06/01/18	6,900,000
4.86	JPMCB	8212 Woodland Center Boulevard	8212 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	1996		39,155	Square Feet	100.0%	06/01/18	6,900,000
4.87	JPMCB	4303 East Cotton Center Boulevard	4303 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Flex	Office/Industrial	2001		64,000	Square Feet	0.0%	06/01/18	6,990,000
4.88	JPMCB	501 US Highway 301 South	501 US Highway 301 South	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	2004		59,080	Square Feet	100.0%	06/01/18	6,850,000
4.89	JPMCB	7802-7850 Woodland Center Boulevard	7802-7850 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	1998		44,350	Square Feet	100.0%	06/01/18	6,800,000
4.90	JPMCB	8102 Woodland Center Boulevard	8102 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	1995		39,155	Square Feet	100.0%	06/01/18	6,700,000
4.91	JPMCB	102 Rock Road	102 Rock Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1984		40,472	Square Feet	100.0%	06/01/18	6,600,000
4.92	JPMCB	111-159 Gibraltar Road	111-159 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1977		63,036	Square Feet	75.6%	06/01/18	6,550,000
4.93	JPMCB	181-187 Gibraltar Road	181-187 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1980		48,870	Square Feet	100.0%	06/01/18	6,100,000
4.94	JPMCB	200-264 Lakeside Drive	200-264 Lakeside Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1990		54,623	Square Feet	85.2%	06/01/18	6,400,000
4.95	JPMCB	120 Gibraltar Road	120 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1980		49,023	Square Feet	77.3%	06/01/18	6,350,000
4.96	JPMCB	4207 East Cotton Center Boulevard	4207 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban	2006		24,900	Square Feet	100.0%	06/01/18	6,300,000
4.97	JPMCB	161-175 Gibraltar Road	161-175 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1977		49,732	Square Feet	100.0%	06/01/18	6,225,000
4.98	JPMCB	8967 Columbine Road	8967 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban	2000		39,862	Square Feet	100.0%	06/01/18	6,020,000
4.99	JPMCB	8125-8198 Woodland Center Boulevard	8125-8198 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	1988		45,382	Square Feet	80.8%	06/01/18	6,500,000
4.100	JPMCB	111 Kelsey Lane	111 Kelsey Lane	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	1990		60,200	Square Feet	100.0%	06/01/18	6,070,000
4.101	JPMCB	261-283 Gibraltar Road	261-283 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1981		60,000	Square Feet	60.0%	06/01/18	6,000,000
4.102	JPMCB	27-43 Great Valley Parkway	27-43 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1978		60,623	Square Feet	100.0%	06/01/18	5,900,000
4.103	JPMCB	767 Electronic Drive	767 Electronic Drive	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1981	2018	45,000	Square Feet	75.5%	06/01/18	5,100,000
4.104	JPMCB	200-234 Kelsey Lane	200-234 Kelsey Lane	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	2005		45,600	Square Feet	100.0%	06/01/18	5,700,000
4.105	JPMCB	4435 East Cotton Center Boulevard	4435 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban	2007		25,505	Square Feet	100.0%	06/01/18	5,650,000
4.106	JPMCB	7800 Equitable Drive	7800 Equitable Drive	Eden Prairie	MN	55344	Hennepin	1	Office	Suburban	1997		43,426	Square Feet	100.0%	06/01/18	5,400,000
4.107	JPMCB	8906 Brittany Way	8906 Brittany Way	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	2005		48,000	Square Feet	100.0%	06/01/18	5,475,000
4.108	JPMCB	201-223 Witmer Road	201-223 Witmer Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1972		60,000	Square Feet	80.8%	06/01/18	5,350,000
4.109	JPMCB	4520 Seedling Circle	4520 Seedling Circle	Tampa	FL	33614	Hillsborough	1	Office	Suburban	2004		35,000	Square Feet	100.0%	06/01/18	5,300,000
4.110	JPMCB	13630 Northwest 8th Street	13630 Northwest 8th Street	Sunrise	FL	33325	Broward	1	Office	Suburban	1990		29,999	Square Feet	100.0%	06/01/18	5,100,000
4.111	JPMCB	5735 Old Shakopee Road West	5735 Old Shakopee Road West	Bloomington	MN	55437	Hennepin	1	Flex	Office/Industrial	2001		63,463	Square Feet	75.4%	06/01/18	5,175,000
4.112	JPMCB	50 Valley Stream Parkway	50 Valley Stream Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1987		31,000	Square Feet	100.0%	06/01/18	5,150,000
4.113	JPMCB	4503 Woodland Corporate Boulevard	4503 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	2001		30,000	Square Feet	100.0%	06/01/18	5,050,000
4.114	JPMCB	508 Lapp Road	508 Lapp Road	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1984		50,200	Square Feet	100.0%	06/01/18	4,850,000
4.115	JPMCB	125-135 Rock Road	125-135 Rock Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1975		37,500	Square Feet	100.0%	06/01/18	4,875,000
4.116	JPMCB	8911 Columbine Road	8911 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban	2003		38,536	Square Feet	60.5%	06/01/18	4,610,000
4.117	JPMCB	9306-9324 East Broadway Avenue	9306-9324 East Broadway Avenue	Tampa	FL	33619	Hillsborough	1	Office	Suburban	2007		36,000	Square Feet	100.0%	06/01/18	4,800,000
4.118	JPMCB	101-111 Rock Road	101-111 Rock Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1975		37,884	Square Feet	100.0%	06/01/18	4,700,000
4.119	JPMCB	201 Gibraltar Road	201 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1983		46,697	Square Feet	38.9%	06/01/18	4,700,000
4.120	JPMCB	4505 Woodland Corporate Boulevard	4505 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	2001		25,000	Square Feet	100.0%	06/01/18	4,600,000
4.121	JPMCB	4511 Woodland Corporate Boulevard	4511 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	2001		25,000	Square Feet	100.0%	06/01/18	4,600,000
4.122	JPMCB	400-445 Lakeside Drive, Unit #400	400-445 Lakeside Drive, Unit #400	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1981		62,123	Square Feet	0.0%	06/01/18	4,450,000
4.123	JPMCB	40 Valley Stream Parkway	40 Valley Stream Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1987	2015	31,092	Square Feet	100.0%	06/01/18	4,450,000
4.124	JPMCB	103-109 Gibraltar Road	103-109 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1977		42,000	Square Feet	100.0%	06/01/18	4,350,000
4.125	JPMCB	7702 Woodland Center Boulevard	7702 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	1998		29,350	Square Feet	100.0%	06/01/18	4,400,000
4.126	JPMCB	113-123 Rock Road	113-123 Rock Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1975	2015	37,500	Square Feet	100.0%	06/01/18	4,300,000
4.127	JPMCB	4415 East Cotton Center Boulevard	4415 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Flex	Office/Industrial	2001		35,463	Square Feet	0.0%	06/01/18	4,170,000
4.128	JPMCB	555 Business Center Drive	555 Business Center Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1988		30,064	Square Feet	100.0%	06/01/18	4,300,000
4.129	JPMCB	8001 Woodland Center Boulevard	8001 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	1999		29,999	Square Feet	59.2%	06/01/18	4,300,000
4.130	JPMCB	300 Welsh Road Building 4	300 Welsh Road Building 4	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1983		37,653	Square Feet	58.9%	06/01/18	4,250,000
4.131	JPMCB	9001-9015 Brittany Way	9001-9015 Brittany Way	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	1999		30,000	Square Feet	100.0%	06/01/18	4,100,000
4.132	JPMCB	13650 Northwest 8th Street	13650 Northwest 8th Street	Sunrise	FL	33325	Broward	1	Office	Suburban	1990		24,732	Square Feet	28.4%	06/01/18	3,500,000
4.133	JPMCB	277-293 Great Valley Parkway	277-293 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1985		28,800	Square Feet	100.0%	06/01/18	3,800,000
4.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)	300 Welsh Road (aka 5 Horsham Business Center)	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1985		33,205	Square Feet	100.0%	06/01/18	3,700,000
4.135	JPMCB	300-309 Lakeside Drive	300-309 Lakeside Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1982		43,832	Square Feet	0.0%	06/01/18	3,450,000
4.136	JPMCB	101-107 Lakeside Drive	101-107 Lakeside Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1996		27,465	Square Feet	100.0%	06/01/18	3,200,000
4.137	JPMCB	7695-7699 Anagram Drive	7695-7699 Anagram Drive	Eden Prairie	MN	55344	Hennepin	1	Office	Suburban	1997		39,390	Square Feet	0.0%	06/01/18	3,130,000
4.138	JPMCB	425 Technology Drive	425 Technology Drive	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1998		22,407	Square Feet	100.0%	06/01/18	2,950,000
4.139	JPMCB	300 Technology Drive	300 Technology Drive	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1986		22,500	Square Feet	100.0%	06/01/18	2,800,000
4.140	JPMCB	510 Lapp Road	510 Lapp Road	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1984		27,167	Square Feet	100.0%	06/01/18	2,600,000
4.141	JPMCB	7851-61 Woodland Center Boulevard	7851-61 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	2001		18,520	Square Feet	86.0%	06/01/18	2,700,000
4.142	JPMCB	300 Welsh Road Building 3	300 Welsh Road Building 3	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1984		23,461	Square Feet	59.9%	06/01/18	2,550,000
4.143	JPMCB	7624 Bald Cypress Place	7624 Bald Cypress Place	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	2003		15,035	Square Feet	100.0%	06/01/18	1,850,000
4.144	JPMCB	75 Great Valley Parkway	75 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1978		11,600	Square Feet	100.0%	06/01/18	1,675,000
4.145	JPMCB	506 Prudential Road	506 Prudential Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1973		18,200	Square Feet	0.0%	06/01/18	1,450,000
4.146	JPMCB	30 Great Valley Parkway	30 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1986		12,000	Square Feet	100.0%	06/01/18	1,150,000
4.147	JPMCB	100 Gibraltar Road	100 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Retail	Freestanding	1982		2,800	Square Feet	100.0%	06/01/18	450,000
5	JPMCB	Renaissance Tampa International Plaza Hotel	4200 Jim Walter Boulevard	Tampa	FL	33607	Hillsborough	1	Hotel	Full Service	2004	2016	293	Rooms	82.9%	03/31/18	69,200,000
6	JPMCB	660 Columbus Avenue	660 Columbus Avenue	New York	NY	10025	New York	1	Retail	Anchored	1973	2014	65,936	Square Feet	100.0%	04/01/18	69,400,000
7	JPMCB	Aon Center	200 East Randolph Street	Chicago	IL	60601	Cook	1	Office	CBD	1972	2018	2,777,240	Square Feet	87.9%	05/01/18	824,000,000
8	GACC	181 Fremont Street	181 Fremont Street	San Francisco	CA	94105	San Francisco	1	Office	CBD	2018		436,332	Square Feet	100.0%	08/06/18	632,000,000
9	CREFI	Nassau Shopping Center	3601 Hempstead Turnpike	Levittown	NY	11756	Nassau	1	Retail	Anchored	1993	2000	291,146	Square Feet	100.0%	04/01/18	73,000,000
10	JPMCB	Embassy Suites Kennesaw	620 Chastain Road Northwest	Kennesaw	GA	30144	Cobb	1	Hotel	Full Service	2009		192	Rooms	81.9%	05/31/18	49,500,000
11	CREFI	Elite Hotel Management Georgia Portfolio	Various	Various	GA	Various	Various	3	Hotel	Various	Various	Various	362	Rooms	76.5%	04/30/18	51,100,000
11.01	CREFI	Hyatt Place Atlanta Airport North	3415 Norman Berry Drive	East Point	GA	30344	Fulton	1	Hotel	Select Service	2002	2014	150	Rooms	82.0%	04/30/18	22,100,000
11.02	CREFI	Hampton Inn Norcross	5655 Jimmy Carter Boulevard	Norcross	GA	30071	Gwinnett	1	Hotel	Limited Service	1997	2015	132	Rooms	72.5%	04/30/18	18,000,000
11.03	CREFI	Fairfield Inn and Suites Commerce	137 Frontage Road	Commerce	GA	30529	Banks	1	Hotel	Limited Service	2010		80	Rooms	73.0%	04/30/18	11,000,000
12	GACC	First Place Tower	15 East 5th Street	Tulsa	OK	74103	Tulsa	1	Office	CBD	1956, 1971	1995	594,984	Square Feet	80.1%	06/07/18	42,700,000
13	CREFI	215 Lexington Avenue	215 Lexington Avenue	New York	NY	10018	New York	1	Office	CBD	1962		120,677	Square Feet	78.3%	04/19/18	83,000,000
14	JPMCB	Overland Park Xchange	6800 West 115th Street	Overland Park	KS	66211	Johnson	1	Office	Suburban	1986	2015	733,400	Square Feet	90.1%	07/01/18	119,700,000
15	CREFI	Woodland Gardens Apartments	4805 Woodland Avenue	Royal Oak	MI	48073	Oakland	1	Multifamily	Garden	1967	2017	337	Units	93.5%	06/01/18	34,100,000
16	GACC	Stonebrook Apartments	4820 Rural Road Southwest	Tumwater	WA	98512	Thurston	1	Multifamily	Garden	2017		126	Units	97.6%	04/30/18	34,620,000
17	CREFI	Kingsley Apartments	34800 Moravian Drive	Sterling Heights	MI	48312	Macomb	1	Multifamily	Garden	1969	2017	328	Units	96.0%	06/01/18	30,700,000
18	JPMCB	Radisson Blu Aqua Hotel	221 North Columbus Drive	Chicago	IL	60601	Cook	1	Hotel	Full Service	2011	2016	334	Rooms	75.4%	04/30/18	117,500,000
19	CREFI	Westbrook Corporate Center	1-5 Westbrook Corporate Center	Westchester	IL	60154	Cook	1	Office	Suburban	1986-1996	2016-2017	1,140,369	Square Feet	83.7%	03/31/18	136,000,000
20	CREFI	Amsdell Southeast Portfolio	Various	Various	Various	Various	Various	3	Self Storage	Self Storage	Various		263,700	Square Feet	85.8%	Various	23,170,000
20.01	CREFI	Amsdell Villages	4477 East County Road 466	Oxford	FL	34484	Sumter	1	Self Storage	Self Storage	2014		84,650	Square Feet	82.2%	06/10/18	9,800,000
20.02	CREFI	Amsdell Buford	4365 Commerce Drive	Buford	GA	30518	Gwinnett	1	Self Storage	Self Storage	1997		103,450	Square Feet	83.8%	06/13/18	8,050,000
20.03	CREFI	Amsdell Lawrenceville	282 East Crogan Street	Lawrenceville	GA	30046	Gwinnett	1	Self Storage	Self Storage	1996		75,600	Square Feet	92.7%	06/13/18	5,320,000
21	JPMCB	Walk at Highwoods Preserve	18001-18091 Highwoods Preserve Parkway	Tampa	FL	33647	Hillsborough	1	Retail	Anchored	2001		140,595	Square Feet	93.4%	04/17/18	25,450,000
22	GACC	330 Railroad Avenue	330 Railroad Avenue	Greenwich	CT	06830	Fairfield	1	Office	Suburban	1928	2016	24,560	Square Feet	100.0%	06/07/18	24,700,000
23	CREFI	253 Elizabeth	253 Elizabeth Street	New York	NY	10012	New York	1	Multifamily	Mid-Rise	1910	2006	9	Units	100.0%	05/08/18	12,000,000
24	CREFI	173 Ludlow	173 Ludlow Street	New York	NY	10002	New York	1	Multifamily	Mid-Rise	1900	1985	20	Units	100.0%	05/08/18	11,900,000
25	GACC	Valley Mack Plaza	6100-6300 Mack Road	Sacramento	CA	95823	Sacramento	1	Retail	Shadow Anchored	1982		126,493	Square Feet	100.0%	07/01/18	19,000,000

A-1-2

ANNEX A-1

Number of

Property

Property

Year

Unit of

Occupancy

Appraised

Loan #

Seller(1)

Property Name

Street Address

City

State

Zip Code

County

Properties

Type(2)

Subtype(2)

Year Built

Renovated

Units(3)

Measure

Occupancy %(4)

Date

Value ($)(5)

26

CREFI

236 West 16th

236 West 16th Street

New York

NY

10011

New York

1

Multifamily

Mid-Rise

1901

21

Units

90.5%

05/08/18

14,500,000

27

CREFI

161 Ludlow

161 Ludlow Street

New York

NY

10002

New York

1

Multifamily

Mid-Rise

1900

1984

10

Units

100.0%

05/08/18

11,700,000

28

CREFI

Four Points Sacramento Airport

4900 Duckhorn Drive

Sacramento

CA

95834

Sacramento

1

Hotel

Select Service

2007

100

Rooms

94.0%

03/31/18

26,500,000

29

JPMCB

Home2 Suites by Hilton Charlotte Airport

4240 Scott Futrell Drive

Charlotte

NC

28214

Mecklenburg

1

Hotel

Extended Stay

2016

107

Rooms

80.3%

04/30/18

20,000,000

30

GACC

Pin Oaks

Various

Nashville

TN

37211

Davidson

2

Industrial

Various

Various

250,861

Square Feet

100.0%

06/30/18

18,300,000

30.01

GACC

Pin Oaks I

460-470 Metroplex Drive

Nashville

TN

37211

Davidson

1

Industrial

Flex

1986

101,978

Square Feet

100.0%

06/30/18

10,100,000

30.02

GACC

Pin Oaks II

1150 Antioch Pike

Nashville

TN

37211

Davidson

1

Industrial

Warehouse

1987

148,883

Square Feet

100.0%

06/30/18

8,200,000

31

GACC

The Pad on Harvard

1777 Harvard Avenue

College Park

GA

30337

Fulton

1

Multifamily

Mid-Rise

2017

109

Units

93.6%

06/21/18

20,300,000

32

GACC

Sacramento Natural Foods

2820 R Street and 2815 S Street

Sacramento

CA

95816

Sacramento

1

Retail

Freestanding

2016

41,966

Square Feet

100.0%

08/06/18

19,000,000

33

CREFI

Deerfield Woods Apartments

19559 Farmington Road

Livonia

MI

48152

Wayne

1

Multifamily

Garden

1977

2017

144

Units

94.4%

05/31/18

15,400,000

34

JPMCB

Security Square

7005 Security Boulevard

Windsor Mill

MD

21244

Baltimore

1

Retail

Anchored

1986

2001

79,391

Square Feet

97.5%

05/31/18

16,900,000

35

GACC

Albertsons Aurora

1157 North Eola Road

Aurora

IL

60502

DuPage

1

Retail

Anchored

2001

74,746

Square Feet

100.0%

08/06/18

15,400,000

36

CREFI

StorQuest Seattle

35401 Pacific Highway South

Federal Way

WA

98003

King

1

Self Storage

Self Storage

2007

80,785

Square Feet

80.7%

05/01/18

16,800,000

37

JPMCB

Holiday Inn Express & Suites Wheat Ridge

10101 West 48th Avenue

Wheat Ridge

CO

80033

Jefferson

1

Hotel

Limited Service

1984

2014

103

Rooms

73.7%

04/30/18

14,400,000

38

CREFI

932 Southern Boulevard

932 Southern Boulevard

Bronx

NY

10459

Bronx

1

Retail

Unanchored

1927

2016

28,036

Square Feet

100.0%

05/02/18

15,000,000

39

CREFI

CityLine XII Portfolio

Various

Various

Various

Various

Various

3

Self Storage

Self Storage

Various

Various

152,413

Square Feet

83.6%

Various

12,980,000

39.01

CREFI

Maximum Storage

5600 Aurelius Road

Lansing

MI

48911

Ingham

1

Self Storage

Self Storage

1977

69,930

Square Feet

77.7%

05/04/18

6,130,000

39.02

CREFI

Boulevard 26 Storage

7410 Boulevard 26

Richland Hills

TX

76180

Tarrant

1

Self Storage

Self Storage

1950

2006

42,483

Square Feet

86.9%

04/30/18

4,000,000

39.03

CREFI

Box N Lox Storage

1350 West Road

Trenton

MI

48183

Wayne

1

Self Storage

Self Storage

1999

40,000

Square Feet

90.6%

04/30/18

2,850,000

40

JPMCB

Bay 528 Plaza

3100-3128 East FM 528 Road

Webster

TX

77598

Harris

1

Retail

Anchored

1989

2013

79,761

Square Feet

90.7%

03/01/18

11,190,000

41

GACC

Holiday Inn Express Chesapeake

721 Conference Center Drive

Chesapeake

VA

23320

Chesapeake City

1

Hotel

Limited Service

1990

2017

101

Rooms

69.6%

06/30/18

11,800,000

42

GACC

Net Lease 3-Pack

Various

Various

Various

Various

Various

3

Retail

Unanchored

2017

20,510

Square Feet

100.0%

Various

11,275,000

42.01

GACC

Statesboro

715 Northside Drive East

Statesboro

GA

30458

Bulloch

1

Retail

Unanchored

2017

8,000

Square Feet

100.0%

06/15/18

4,600,000

42.02

GACC

Danville

450 Mall Drive

Danville

VA

24540

Danville City

1

Retail

Unanchored

2017

6,532

Square Feet

100.0%

05/24/18

3,450,000

42.03

GACC

Calhoun

613 Highway 53

Calhoun

GA

30701

Gordon

1

Retail

Unanchored

2017

5,978

Square Feet

100.0%

06/14/18

3,225,000

43

CREFI

4675 Linton Boulevard

4675 Linton Boulevard

Delray Beach

FL

33445

Palm Beach

1

Office

Medical

2005

31,886

Square Feet

86.2%

06/13/18

10,200,000

44

GACC

Whitefish Crossing

45 Pheasant Run

Whitefish

MT

59937

Flathead

1

Multifamily

Garden

2017

60

Units

98.3%

05/18/18

10,030,000

45

GACC

Park Place

6700 and 6703 Odyssey Drive Northwest

Huntsville

AL

35806

Madison

1

Office

Suburban

1988

2007

78,053

Square Feet

100.0%

06/01/18

9,700,000

46

CREFI

SSCP Little Rock

5700 West 10th Street

Little Rock

AR

72204

Pulaski

1

Self Storage

Self Storage

2005

63,205

Square Feet

85.3%

05/31/18

9,760,000

47

CREFI

CityLine Southern Portfolio

Various

Various

Various

Various

Various

2

Self Storage

Self Storage

Various

131,765

Square Feet

93.6%

05/08/18

8,500,000

47.01

CREFI

HIM Self Storage

1800 Teague Road Northwest

Hartselle

AL

35640

Morgan

1

Self Storage

Self Storage

2001, 2016-2017

90,390

Square Feet

98.8%

05/08/18

4,700,000

47.02

CREFI

Top Notch Storage

1030 Dahlonega Highway

Cumming

GA

30040

Forsyth

1

Self Storage

Self Storage

2008, 2015

41,375

Square Feet

82.4%

05/08/18

3,800,000

48

GACC

Summit Apartments

1187 Edna Place

Macon

GA

31211

Bibb

1

Multifamily

Garden

1970

2008

120

Units

95.8%

06/01/18

7,300,000

49

JPMCB

MacArthur Retail Center

8100 Walton Boulevard

Irving

TX

75063

Dallas

1

Retail

Unanchored

1999

42,805

Square Feet

100.0%

05/15/18

8,100,000

50

GACC

Cascades Shopping Center

3725 Cascade Road Southwest, 1195 Fairburn Road Southwest

Atlanta

GA

30331

Fulton

1

Retail

Unanchored

2004

30,719

Square Feet

88.5%

05/31/18

7,300,000

51

CREFI

1400 Washington Street

1400 Washington Street

Hoboken

NJ

07030

Hudson

1

Retail

Unanchored

1900

2017

8,049

Square Feet

100.0%

06/01/18

6,000,000

52

JPMCB

CVS Knoxville

4864 North Broadway Street

Knoxville

TN

37918

Knox

1

Retail

Freestanding

1999

10,125

Square Feet

100.0%

08/01/18

5,415,000

53

CREFI

Fresenius Medical Center Crestwood

4850 Midlothian Turnpike

Crestwood

IL

60445

Cook

1

Office

Medical

2018

10,387

Square Feet

100.0%

08/01/18

5,050,000

54

JPMCB

671 4th Street

671 4th Street

Oakland

CA

94607

Alameda

1

Industrial

Warehouse/Distribution

1956, 1966

2016

15,000

Square Feet

100.0%

06/26/18

4,280,000

55

CREFI

Fresenius Medical Center Woodridge

7550 Janes Avenue

Woodridge

IL

60517

DuPage

1

Office

Medical

2018

7,540

Square Feet

100.0%

08/01/18

3,900,000

A-1-3

ANNEX A-1

						Original		Current						Net
			Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.
Loan #	Seller(1)	Property Name	Date	LTV %(5)	Balance ($)(6)(7)	per Unit ($)	Balance ($)(6)(7)	per Unit ($)	Pool Balance	Loan(8)	Borrower(9)	Rate %(10)	Fee %(10)	Rate %(10)	Accrual Type	Service ($)(11)(12)	Service ($)(12)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term
1	JPMCB/GACC	Aventura Mall	04/16/18	40.8%	103,000,000	1,155	103,000,000	1,155	9.9%	No	No	4.12125	0.01135	4.10990	Actual/360	358,653.69	4,303,844.28	06/07/18	08/01/18			119
2	CREFI	NY & CT NNN Portfolio	Various	61.2%	57,375,000	816	57,375,000	816	5.5%	No	No	4.98000	0.01515	4.96485	Actual/360	241,413.28	2,896,959.36	07/10/18	09/06/18			120
2.01	CREFI	Bank of America - Queens	05/21/18		11,775,000		11,775,000		1.1%
2.02	CREFI	CVS - Queens	05/21/18		8,720,000		8,720,000		0.8%
2.03	CREFI	Walgreens - Newtown	05/04/18		6,400,000		6,400,000		0.6%
2.04	CREFI	Chase - Queens	05/21/18		5,270,000		5,270,000		0.5%
2.05	CREFI	Bank of America - Mamaroneck	05/04/18		6,950,000		6,950,000		0.7%
2.06	CREFI	TD Bank - St. James	05/10/18		4,900,000		4,900,000		0.5%
2.07	CREFI	Chase - Middle Village	05/21/18		5,490,000		5,490,000		0.5%
2.08	CREFI	TD Bank - Hampton Bays	05/10/18		3,900,000		3,900,000		0.4%
2.09	CREFI	TD Bank - Westhampton	05/10/18		3,970,000		3,970,000		0.4%
3	GACC	eBay North First Commons	02/01/19	38.1%	51,000,000	204	51,000,000	204	4.9%	No	No	2.63768	0.01515	2.62253	Actual/360	113,658.53	1,363,902.36	06/07/18	07/06/18			58
4	JPMCB	Workspace	Various	35.4%	50,000,000	59	50,000,000	59	4.8%	No	No	5.37200	0.01135	5.36065	Actual/360	226,942.13	2,723,305.56	06/08/18	07/01/18			59
4.01	JPMCB	6625 78th Street West	04/13/18		1,740,625		1,740,625		0.2%
4.02	JPMCB	1500 Liberty Ridge Drive	04/16/18		1,566,797		1,566,797		0.2%
4.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive	04/11/18		1,340,625		1,340,625		0.1%
4.04	JPMCB	1301 International Parkway	04/11/18		1,175,781		1,175,781		0.1%
4.05	JPMCB	777 West Yamato Road	04/19/18		1,160,547		1,160,547		0.1%
4.06	JPMCB	4425 East Cotton Center Boulevard	04/19/18		1,084,375		1,084,375		0.1%
4.07	JPMCB	4500 East Cotton Center Boulevard	04/19/18		977,344		977,344		0.1%
4.08	JPMCB	3100 Southwest 145th Avenue	04/11/18		934,375		934,375		0.1%
4.09	JPMCB	3400 Lakeside Drive	04/11/18		888,672		888,672		0.1%
4.10	JPMCB	3450 Lakeside Drive	04/11/18		882,813		882,813		0.1%
4.11	JPMCB	40 Liberty Boulevard	04/16/18		858,203		858,203		0.1%
4.12	JPMCB	4630 Woodland Corporate Boulevard	04/20/18		797,266		797,266		0.1%
4.13	JPMCB	750 Park of Commerce Road	04/19/18		791,016		791,016		0.1%
4.14	JPMCB	13621 Northwest 12th Street	04/11/18		769,531		769,531		0.1%
4.15	JPMCB	2 West Liberty Boulevard	04/16/18		743,750		743,750		0.1%
4.16	JPMCB	10400 Viking Drive	04/17/18		714,844		714,844		0.1%
4.17	JPMCB	100 Witmer Road	04/23/18		688,672		688,672		0.1%
4.18	JPMCB	7 Walnut Grove Drive	04/17/18		678,125		678,125		0.1%
4.19	JPMCB	4313 East Cotton Center Boulevard	04/19/18		675,000		675,000		0.1%
4.20	JPMCB	1200 Liberty Ridge Drive	04/16/18		604,688		604,688		0.1%
4.21	JPMCB	1400 Liberty Ridge Drive	04/16/18		604,688		604,688		0.1%
4.22	JPMCB	4750 South 44th Place	04/19/18		601,563		601,563		0.1%
4.23	JPMCB	680 Blair Mill Road	04/17/18		597,266		597,266		0.1%
4.24	JPMCB	3020 US Highway 301 South	04/20/18		577,344		577,344		0.1%
4.25	JPMCB	4 Walnut Grove Drive	04/17/18		567,969		567,969		0.1%
4.26	JPMCB	4631 Woodland Corporate Boulevard	04/20/18		560,547		560,547		0.1%
4.27	JPMCB	5 Walnut Grove Drive	04/17/18		531,250		531,250		0.1%
4.28	JPMCB	700 Dresher Road	04/23/18		514,453		514,453		0.0%
4.29	JPMCB	45-67 Great Valley Parkway	04/17/18		512,891		512,891		0.0%
4.30	JPMCB	4610 South 44th Place	04/19/18		503,906		503,906		0.0%
4.31	JPMCB	4217 East Cotton Center Boulevard	04/19/18		458,203		458,203		0.0%
4.32	JPMCB	1 Country View Road	04/16/18		455,078		455,078		0.0%
4.33	JPMCB	4410 East Cotton Center Boulevard	04/19/18		451,953		451,953		0.0%
4.34	JPMCB	951 Northwest Broken Sound Parkway	04/19/18		442,969		442,969		0.0%
4.35	JPMCB	77-123 Great Valley Parkway	04/17/18		439,844		439,844		0.0%
4.36	JPMCB	420-500 Lapp Road	04/17/18		433,594		433,594		0.0%
4.37	JPMCB	2 Walnut Grove Drive	04/23/18		383,203		383,203		0.0%
4.38	JPMCB	507 Prudential Road	04/23/18		383,203		383,203		0.0%
4.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard	04/12/18		378,516		378,516		0.0%
4.40	JPMCB	9801 South 51st Street	04/19/18		372,656		372,656		0.0%
4.41	JPMCB	180 Sheree Boulevard	04/16/18		366,406		366,406		0.0%
4.42	JPMCB	7615 Smetana Lane	04/17/18		363,281		363,281		0.0%
4.43	JPMCB	4550 South 44th Place	04/19/18		360,547		360,547		0.0%
4.44	JPMCB	131 Kelsey Lane	04/24/18		354,297		354,297		0.0%
4.45	JPMCB	5775 Old Shakopee Road West	04/12/18		343,750		343,750		0.0%
4.46	JPMCB	8401-8406 Benjamin Road (North)	04/12/18		335,938		335,938		0.0%
4.47	JPMCB	7625 Smetana Lane	04/17/18		328,125		328,125		0.0%
4.48	JPMCB	5 Great Valley Parkway	04/16/18		326,953		326,953		0.0%
4.49	JPMCB	5705 Old Shakopee Road West	04/12/18		324,609		324,609		0.0%
4.50	JPMCB	7 Great Valley Parkway	04/16/18		312,891		312,891		0.0%
4.51	JPMCB	65 Valley Stream Parkway	04/16/18		311,328		311,328		0.0%
4.52	JPMCB	220 Gibraltar Road	04/17/18		308,594		308,594		0.0%
4.53	JPMCB	257-275 Great Valley Parkway	04/17/18		305,469		305,469		0.0%
4.54	JPMCB	240 Gibraltar Road	04/17/18		302,344		302,344		0.0%
4.55	JPMCB	200 Gibraltar Road	04/17/18		297,656		297,656		0.0%
4.56	JPMCB	9023 Columbine Road	04/16/18		294,531		294,531		0.0%
4.57	JPMCB	3 Country View Road	04/16/18		293,359		293,359		0.0%
4.58	JPMCB	1 Great Valley Parkway	04/17/18		287,109		287,109		0.0%
4.59	JPMCB	333 Phoenixville Pike	04/17/18		287,109		287,109		0.0%
4.60	JPMCB	4405 East Cotton Center Boulevard	04/19/18		283,984		283,984		0.0%
4.61	JPMCB	7920 Woodland Center Boulevard	04/12/18		277,734		277,734		0.0%
4.62	JPMCB	20 Valley Stream Parkway	04/16/18		275,000		275,000		0.0%
4.63	JPMCB	5715 Old Shakopee Road West	04/12/18		267,188		267,188		0.0%
4.64	JPMCB	150-182 Kelsey Lane	04/20/18		259,766		259,766		0.0%
4.65	JPMCB	155 Great Valley Parkway	04/17/18		255,078		255,078		0.0%
4.66	JPMCB	701-725 US Highway 301 South	04/24/18		250,391		250,391		0.0%
4.67	JPMCB	901-933 US Highway 301 South	04/24/18		250,391		250,391		0.0%
4.68	JPMCB	7725 Woodland Center Boulevard	04/20/18		245,703		245,703		0.0%
4.69	JPMCB	4508 Woodland Corporate Boulevard	04/20/18		244,141		244,141		0.0%
4.70	JPMCB	3102, 3104 and 3110 Cherry Palm	04/24/18		238,281		238,281		0.0%
4.71	JPMCB	101 Gibraltar Road	04/17/18		236,719		236,719		0.0%
4.72	JPMCB	6161 American Boulevard West	04/13/18		235,156		235,156		0.0%
4.73	JPMCB	4502 Woodland Center Boulevard	04/20/18		230,469		230,469		0.0%
4.74	JPMCB	110 Gibraltar Road	04/17/18		228,906		228,906		0.0%
4.75	JPMCB	8855 Columbine Road	04/17/18		228,906		228,906		0.0%
4.76	JPMCB	8939 Columbine Road	04/17/18		227,344		227,344		0.0%
4.77	JPMCB	7905 Fuller Road	04/17/18		226,563		226,563		0.0%
4.78	JPMCB	10801 Nesbitt Avenue South	04/12/18		222,266		222,266		0.0%
4.79	JPMCB	9008 Brittany Way	04/24/18		218,359		218,359		0.0%
4.80	JPMCB	8995 Columbine Road	04/17/18		217,578		217,578		0.0%
4.81	JPMCB	7852-7898 Woodland Center Boulevard	04/12/18		216,797		216,797		0.0%
4.82	JPMCB	455 Business Center Drive	04/17/18		215,234		215,234		0.0%

A-1-4

ANNEX A-1

						Original		Current						Net
			Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.
Loan #	Seller(1)	Property Name	Date	LTV %(5)	Balance ($)(6)(7)	per Unit ($)	Balance ($)(6)(7)	per Unit ($)	Pool Balance	Loan(8)	Borrower(9)	Rate %(10)	Fee %(10)	Rate %(10)	Accrual Type	Service ($)(11)(12)	Service ($)(12)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term
4.83	JPMCB	231-253 Gibraltar Road	04/20/18		212,109		212,109		0.0%
4.84	JPMCB	747 Dresher Road	04/23/18		212,109		212,109		0.0%
4.85	JPMCB	55 Valley Stream Parkway	04/16/18		210,547		210,547		0.0%
4.86	JPMCB	8212 Woodland Center Boulevard	04/12/18		210,547		210,547		0.0%
4.87	JPMCB	4303 East Cotton Center Boulevard	04/19/18		207,813		207,813		0.0%
4.88	JPMCB	501 US Highway 301 South	04/24/18		207,813		207,813		0.0%
4.89	JPMCB	7802-7850 Woodland Center Boulevard	04/12/18		207,813		207,813		0.0%
4.90	JPMCB	8102 Woodland Center Boulevard	04/12/18		204,688		204,688		0.0%
4.91	JPMCB	102 Rock Road	04/20/18		201,563		201,563		0.0%
4.92	JPMCB	111-159 Gibraltar Road	04/20/18		200,000		200,000		0.0%
4.93	JPMCB	181-187 Gibraltar Road	04/20/18		195,313		195,313		0.0%
4.94	JPMCB	200-264 Lakeside Drive	04/17/18		195,313		195,313		0.0%
4.95	JPMCB	120 Gibraltar Road	04/17/18		193,750		193,750		0.0%
4.96	JPMCB	4207 East Cotton Center Boulevard	04/19/18		192,578		192,578		0.0%
4.97	JPMCB	161-175 Gibraltar Road	04/20/18		190,234		190,234		0.0%
4.98	JPMCB	8967 Columbine Road	04/17/18		189,844		189,844		0.0%
4.99	JPMCB	8125-8198 Woodland Center Boulevard	04/12/18		189,453		189,453		0.0%
4.100	JPMCB	111 Kelsey Lane	04/24/18		185,547		185,547		0.0%
4.101	JPMCB	261-283 Gibraltar Road	04/20/18		183,203		183,203		0.0%
4.102	JPMCB	27-43 Great Valley Parkway	04/17/18		180,078		180,078		0.0%
4.103	JPMCB	767 Electronic Drive	04/20/18		175,781		175,781		0.0%
4.104	JPMCB	200-234 Kelsey Lane	04/20/18		174,219		174,219		0.0%
4.105	JPMCB	4435 East Cotton Center Boulevard	04/19/18		172,656		172,656		0.0%
4.106	JPMCB	7800 Equitable Drive	04/17/18		164,844		164,844		0.0%
4.107	JPMCB	8906 Brittany Way	04/24/18		163,281		163,281		0.0%
4.108	JPMCB	201-223 Witmer Road	04/20/18		161,719		161,719		0.0%
4.109	JPMCB	4520 Seedling Circle	04/12/18		161,719		161,719		0.0%
4.110	JPMCB	13630 Northwest 8th Street	04/11/18		158,984		158,984		0.0%
4.111	JPMCB	5735 Old Shakopee Road West	04/12/18		158,203		158,203		0.0%
4.112	JPMCB	50 Valley Stream Parkway	04/16/18		157,422		157,422		0.0%
4.113	JPMCB	4503 Woodland Corporate Boulevard	04/20/18		154,297		154,297		0.0%
4.114	JPMCB	508 Lapp Road	04/17/18		154,297		154,297		0.0%
4.115	JPMCB	125-135 Rock Road	04/20/18		148,828		148,828		0.0%
4.116	JPMCB	8911 Columbine Road	04/17/18		147,656		147,656		0.0%
4.117	JPMCB	9306-9324 East Broadway Avenue	04/20/18		146,484		146,484		0.0%
4.118	JPMCB	101-111 Rock Road	04/20/18		143,359		143,359		0.0%
4.119	JPMCB	201 Gibraltar Road	04/23/18		143,359		143,359		0.0%
4.120	JPMCB	4505 Woodland Corporate Boulevard	04/20/18		140,625		140,625		0.0%
4.121	JPMCB	4511 Woodland Corporate Boulevard	04/20/18		140,625		140,625		0.0%
4.122	JPMCB	400-445 Lakeside Drive, Unit #400	04/17/18		135,938		135,938		0.0%
4.123	JPMCB	40 Valley Stream Parkway	04/16/18		135,938		135,938		0.0%
4.124	JPMCB	103-109 Gibraltar Road	04/20/18		132,813		132,813		0.0%
4.125	JPMCB	7702 Woodland Center Boulevard	04/20/18		132,813		132,813		0.0%
4.126	JPMCB	113-123 Rock Road	04/20/18		131,250		131,250		0.0%
4.127	JPMCB	4415 East Cotton Center Boulevard	04/19/18		131,250		131,250		0.0%
4.128	JPMCB	555 Business Center Drive	04/23/18		131,250		131,250		0.0%
4.129	JPMCB	8001 Woodland Center Boulevard	04/20/18		131,250		131,250		0.0%
4.130	JPMCB	300 Welsh Road Building 4	04/17/18		129,688		129,688		0.0%
4.131	JPMCB	9001-9015 Brittany Way	04/24/18		125,391		125,391		0.0%
4.132	JPMCB	13650 Northwest 8th Street	04/11/18		116,016		116,016		0.0%
4.133	JPMCB	277-293 Great Valley Parkway	04/17/18		116,016		116,016		0.0%
4.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)	04/17/18		112,891		112,891		0.0%
4.135	JPMCB	300-309 Lakeside Drive	04/23/18		100,781		100,781		0.0%
4.136	JPMCB	101-107 Lakeside Drive	04/23/18		97,656		97,656		0.0%
4.137	JPMCB	7695-7699 Anagram Drive	04/17/18		94,531		94,531		0.0%
4.138	JPMCB	425 Technology Drive	04/17/18		90,234		90,234		0.0%
4.139	JPMCB	300 Technology Drive	04/17/18		85,547		85,547		0.0%
4.140	JPMCB	510 Lapp Road	04/17/18		79,297		79,297		0.0%
4.141	JPMCB	7851-61 Woodland Center Boulevard	04/12/18		79,297		79,297		0.0%
4.142	JPMCB	300 Welsh Road Building 3	04/23/18		68,750		68,750		0.0%
4.143	JPMCB	7624 Bald Cypress Place	04/12/18		56,641		56,641		0.0%
4.144	JPMCB	75 Great Valley Parkway	04/17/18		51,172		51,172		0.0%
4.145	JPMCB	506 Prudential Road	04/23/18		45,703		45,703		0.0%
4.146	JPMCB	30 Great Valley Parkway	04/17/18		35,156		35,156		0.0%
4.147	JPMCB	100 Gibraltar Road	04/17/18		13,672		13,672		0.0%
5	JPMCB	Renaissance Tampa International Plaza Hotel	04/23/18	63.9%	44,200,000	150,853	44,200,000	150,853	4.3%	No	No	4.55800	0.01515	4.54285	Actual/360	170,218.09	2,042,617.08	06/01/18	07/06/18			58
6	JPMCB	660 Columbus Avenue	05/31/18	62.7%	43,500,000	660	43,500,000	660	4.2%	No	No	4.64000	0.01515	4.62485	Actual/360	170,536.11	2,046,433.32	07/05/18	09/01/18			120
7	JPMCB	Aon Center	05/01/18	40.3%	43,000,000	126	43,000,000	126	4.1%	No	No	4.62740	0.01135	4.61605	Actual/360	168,118.16	2,017,417.92	06/08/18	08/01/18			59
8	GACC	181 Fremont Street	03/01/21	39.6%	40,000,000	573	40,000,000	573	3.8%	No	No	3.70860	0.01515	3.69345	Actual/360	125,336.94	1,504,043.33	03/29/18	05/06/18			116
9	CREFI	Nassau Shopping Center	05/08/18	54.8%	40,000,000	137	40,000,000	137	3.8%	No	No	4.35500	0.01515	4.33985	Actual/360	147,182.87	1,766,194.44	06/28/18	08/06/18			119
10	JPMCB	Embassy Suites Kennesaw	05/01/18	64.6%	32,000,000	166,667	31,968,577	166,503	3.1%	No	No	5.33000	0.01515	5.31485	Actual/360	178,294.11	2,139,529.32	06/29/18	08/01/18			119
11	CREFI	Elite Hotel Management Georgia Portfolio	Various	62.5%	32,000,000	88,398	31,924,901	88,190	3.1%	No	No	4.83000	0.01515	4.81485	Actual/360	208,192.26	2,498,307.12	06/27/18	08/06/18			119
11.01	CREFI	Hyatt Place Atlanta Airport North	05/01/19		12,250,000		12,221,251		1.2%
11.02	CREFI	Hampton Inn Norcross	05/01/18		11,750,000		11,722,425		1.1%
11.03	CREFI	Fairfield Inn and Suites Commerce	05/01/18		8,000,000		7,981,225		0.8%
12	GACC	First Place Tower	05/18/18	70.1%	30,000,000	50	29,952,526	50	2.9%	No	No	4.85000	0.01515	4.83485	Actual/360	172,765.22	2,073,182.64	06/29/18	08/06/18			119
13	CREFI	215 Lexington Avenue	05/11/18	31.3%	26,000,000	215	26,000,000	215	2.5%	No	No	4.30000	0.01515	4.28485	Actual/360	94,460.65	1,133,527.80	07/06/18	08/06/18			119
14	JPMCB	Overland Park Xchange	06/13/18	65.2%	25,000,000	106	25,000,000	106	2.4%	No	No	4.70000	0.01260	4.68740	Actual/360	99,276.62	1,191,319.44	06/28/18	08/01/18			119
15	CREFI	Woodland Gardens Apartments	05/24/18	70.0%	23,870,000	70,831	23,870,000	70,831	2.3%	No	Yes - Group 1	4.80000	0.01515	4.78485	Actual/360	125,237.62	1,502,851.44	06/28/18	08/06/18	07/06/23	08/06/23	119
16	GACC	Stonebrook Apartments	02/03/18	65.7%	22,750,000	180,556	22,750,000	180,556	2.2%	No	No	4.89600	0.03515	4.86085	Actual/360	120,685.02	1,448,220.24	02/28/18	04/06/18	03/06/23	04/06/23	115
17	CREFI	Kingsley Apartments	05/24/18	69.3%	21,280,000	64,878	21,280,000	64,878	2.0%	No	Yes - Group 1	4.80000	0.01515	4.78485	Actual/360	111,648.79	1,339,785.48	06/28/18	08/06/18	07/06/23	08/06/23	119
18	JPMCB	Radisson Blu Aqua Hotel	09/01/17	54.5%	20,000,000	191,617	20,000,000	191,617	1.9%	No	No	4.59700	0.02260	4.57440	Actual/360	77,680.79	932,169.48	10/20/17	12/01/17			111
19	CREFI	Westbrook Corporate Center	04/13/18	72.6%	19,000,000	87	18,955,614	87	1.8%	No	No	4.86000	0.01260	4.84740	Actual/360	100,376.64	1,204,519.68	05/10/18	07/06/18			118
20	CREFI	Amsdell Southeast Portfolio	Various	69.9%	16,400,000	62	16,400,000	62	1.6%	No	No	5.27000	0.04265	5.22735	Actual/360	90,764.67	1,089,176.04	06/21/18	08/06/18	07/06/21	08/06/21	119
20.01	CREFI	Amsdell Villages	03/22/18		6,292,000		6,292,000		0.6%
20.02	CREFI	Amsdell Buford	05/03/18		5,852,000		5,852,000		0.6%
20.03	CREFI	Amsdell Lawrenceville	05/03/18		4,256,000		4,256,000		0.4%
21	JPMCB	Walk at Highwoods Preserve	06/11/18	64.0%	16,300,000	116	16,300,000	116	1.6%	No	No	4.75000	0.01515	4.73485	Actual/360	65,416.96	785,003.52	06/27/18	08/01/18			119
22	GACC	330 Railroad Avenue	04/18/18	64.8%	16,000,000	651	16,000,000	651	1.5%	No	No	4.93800	0.01515	4.92285	Actual/360	66,754.44	801,053.28	06/22/18	08/06/18			119
23	CREFI	253 Elizabeth	05/09/18	60.0%	8,240,000	494,483	8,240,000	494,483	0.8%	Group A	Yes - Group 2	4.78000	0.01515	4.76485	Actual/360	33,278.54	399,342.48	07/11/18	09/06/18			120
24	CREFI	173 Ludlow	05/09/18	60.0%	6,100,000	494,483	6,100,000	494,483	0.6%	Group A	Yes - Group 2	4.78000	0.01515	4.76485	Actual/360	24,635.81	295,629.72	07/11/18	09/06/18			120
25	GACC	Valley Mack Plaza	04/17/18	74.7%	14,200,000	112	14,200,000	112	1.4%	No	No	4.97700	0.04515	4.93185	Actual/360	76,029.19	912,350.28	05/31/18	07/06/18	06/06/19	07/06/19	118

A-1-5

ANNEX A-1

						Original		Current						Net
			Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.
Loan #	Seller(1)	Property Name	Date	LTV %(5)	Balance ($)(6)(7)	per Unit ($)	Balance ($)(6)(7)	per Unit ($)	Pool Balance	Loan(8)	Borrower(9)	Rate %(10)	Fee %(10)	Rate %(10)	Accrual Type	Service ($)(11)(12)	Service ($)(12)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term
26	CREFI	236 West 16th	05/09/18	54.0%	7,720,000	456,774	7,720,000	456,774	0.7%	Group B	Yes - Group 2	4.78000	0.01515	4.76485	Actual/360	31,178.44	374,141.28	07/11/18	09/06/18			120
27	CREFI	161 Ludlow	05/09/18	54.0%	6,440,000	456,774	6,440,000	456,774	0.6%	Group B	Yes - Group 2	4.78000	0.01515	4.76485	Actual/360	26,008.95	312,107.40	07/11/18	09/06/18			120
28	CREFI	Four Points Sacramento Airport	05/01/19	52.7%	14,000,000	140,000	13,976,269	139,763	1.3%	No	No	4.46000	0.01515	4.44485	Actual/360	77,499.03	929,988.36	07/06/18	08/06/18			119
29	JPMCB	Home2 Suites by Hilton Charlotte Airport	05/01/18	67.5%	13,500,000	126,168	13,500,000	126,168	1.3%	No	No	4.99600	0.01515	4.98085	Actual/360	72,437.92	869,255.04	06/08/18	08/01/18	07/01/19	08/01/19	119
30	GACC	Pin Oaks	04/27/18	73.1%	13,400,000	53	13,385,064	53	1.3%	No	No	4.79500	0.01515	4.77985	Actual/360	70,264.66	843,175.92	06/08/18	08/06/18			119
30.01	GACC	Pin Oaks I	04/27/18		7,395,628		7,387,385		0.7%
30.02	GACC	Pin Oaks II	04/27/18		6,004,372		5,997,679		0.6%
31	GACC	The Pad on Harvard	03/13/18	64.0%	13,000,000	119,266	13,000,000	119,266	1.3%	No	No	5.23500	0.01515	5.21985	Actual/360	57,500.17	690,002.04	05/10/18	07/06/18			118
32	GACC	Sacramento Natural Foods	05/11/18	60.3%	11,450,000	273	11,450,000	273	1.1%	No	No	4.98000	0.05515	4.92485	Actual/360	61,326.20	735,914.40	06/21/18	08/06/18	07/06/21	08/06/21	119
33	CREFI	Deerfield Woods Apartments	05/24/18	70.0%	10,780,000	74,861	10,780,000	74,861	1.0%	No	Yes - Group 1	4.80000	0.01515	4.78485	Actual/360	56,558.93	678,707.16	06/28/18	08/06/18	07/06/23	08/06/23	119
34	JPMCB	Security Square	04/20/18	62.8%	10,610,000	134	10,610,000	134	1.0%	No	No	4.55700	0.06515	4.49185	Actual/360	40,851.08	490,212.96	06/19/18	08/01/18			119
35	GACC	Albertsons Aurora	05/04/18	64.8%	9,984,000	134	9,984,000	134	1.0%	No	No	5.09000	0.04515	5.04485	Actual/360	54,146.77	649,761.24	06/07/18	08/06/18	07/06/23	08/06/23	119
36	CREFI	StorQuest Seattle	05/03/18	57.9%	9,726,000	120	9,726,000	120	0.9%	No	No	4.89000	0.01515	4.87485	Actual/360	40,183.91	482,206.92	06/05/18	07/06/18			118
37	JPMCB	Holiday Inn Express & Suites Wheat Ridge	05/01/18	67.1%	9,660,000	93,786	9,660,000	93,786	0.9%	No	No	4.97600	0.01515	4.96085	Actual/360	51,715.37	620,584.44	06/08/18	08/01/18	07/01/19	08/01/19	119
38	CREFI	932 Southern Boulevard	10/01/18	63.3%	9,500,000	339	9,500,000	339	0.9%	No	No	4.87000	0.01515	4.85485	Actual/360	39,089.64	469,075.68	07/10/18	09/06/18			120
39	CREFI	CityLine XII Portfolio	05/03/18	70.1%	9,100,000	60	9,100,000	60	0.9%	No	Yes - Group 3	5.05000	0.01515	5.03485	Actual/360	49,129.22	589,550.64	05/31/18	07/06/18	06/06/21	07/06/21	118
39.01	CREFI	Maximum Storage	05/03/18		4,429,435		4,429,435		0.4%
39.02	CREFI	Boulevard 26 Storage	05/03/18		2,710,928		2,710,928		0.3%
39.03	CREFI	Box N Lox Storage	05/03/18		1,959,637		1,959,637		0.2%
40	JPMCB	Bay 528 Plaza	06/05/18	71.0%	7,950,000	100	7,950,000	100	0.8%	No	No	4.99000	0.05515	4.93485	Actual/360	42,628.75	511,545.00	07/03/18	09/01/18	08/01/20	09/01/20	120
41	GACC	Holiday Inn Express Chesapeake	04/01/18	66.0%	7,800,000	77,228	7,792,563	77,154	0.7%	No	No	5.45000	0.01515	5.43485	Actual/360	44,043.16	528,517.92	06/07/18	08/06/18			119
42	GACC	Net Lease 3-Pack	Various	68.2%	7,700,000	375	7,691,986	375	0.7%	No	No	5.08800	0.01515	5.07285	Actual/360	41,750.37	501,004.44	06/15/18	08/06/18			119
42.01	GACC	Statesboro	04/12/18		3,141,463		3,138,193		0.3%
42.02	GACC	Danville	04/25/18		2,356,098		2,353,646		0.2%
42.03	GACC	Calhoun	04/13/18		2,202,439		2,200,147		0.2%
43	CREFI	4675 Linton Boulevard	12/01/18	71.6%	7,300,000	229	7,300,000	229	0.7%	No	No	5.39000	0.06265	5.32735	Actual/360	40,946.19	491,354.28	07/03/18	08/06/18	07/06/20	08/06/20	59
44	GACC	Whitefish Crossing	04/12/18	71.8%	7,200,000	120,000	7,200,000	120,000	0.7%	No	No	5.09000	0.01515	5.07485	Actual/360	39,048.15	468,577.80	06/07/18	08/06/18	07/06/21	08/06/21	119
45	GACC	Park Place	04/30/18	72.1%	7,000,000	90	6,992,225	90	0.7%	No	No	4.81000	0.08265	4.72735	Actual/360	36,768.90	441,226.80	06/27/18	08/06/18			119
46	CREFI	SSCP Little Rock	05/10/18	71.0%	6,925,000	110	6,925,000	110	0.7%	No	No	5.15000	0.01515	5.13485	Actual/360	37,812.32	453,747.84	07/11/18	09/06/18	08/06/21	09/06/21	120
47	CREFI	CityLine Southern Portfolio	Various	71.1%	6,039,250	46	6,039,250	46	0.6%	No	Yes - Group 3	5.23000	0.01515	5.21485	Actual/360	33,274.19	399,290.28	05/23/18	07/06/18	06/06/21	07/06/21	118
47.01	CREFI	HIM Self Storage	05/03/18		3,291,500		3,291,500		0.3%
47.02	CREFI	Top Notch Storage	05/09/18		2,747,750		2,747,750		0.3%
48	GACC	Summit Apartments	01/31/18	72.9%	5,325,000	44,375	5,319,630	44,330	0.5%	No	No	5.22000	0.01515	5.20485	Actual/360	29,305.98	351,671.76	06/13/18	08/06/18			119
49	JPMCB	MacArthur Retail Center	05/08/18	61.7%	5,000,000	117	5,000,000	117	0.5%	No	No	4.89200	0.01515	4.87685	Actual/360	26,512.03	318,144.36	06/08/18	08/01/18	01/01/20	02/01/20	119
50	GACC	Cascades Shopping Center	04/11/18	64.3%	4,700,000	153	4,694,694	153	0.5%	No	No	4.73900	0.01515	4.72385	Actual/360	24,486.27	293,835.24	06/18/18	08/06/18			119
51	CREFI	1400 Washington Street	05/15/18	67.5%	4,050,000	503	4,050,000	503	0.4%	No	No	5.10400	0.01515	5.08885	Actual/360	17,465.25	209,583.00	07/10/18	09/06/18			120
52	JPMCB	CVS Knoxville	05/21/18	67.4%	3,650,000	360	3,650,000	360	0.4%	No	No	4.83000	0.01515	4.81485	Actual/360	19,216.53	230,598.36	06/04/18	08/01/18	07/01/23	08/01/23	119
53	CREFI	Fresenius Medical Center Crestwood	05/21/18	66.8%	3,375,000	325	3,371,514	325	0.3%	No	Yes - Group 4	5.12000	0.01515	5.10485	Actual/360	18,366.05	220,392.60	06/19/18	08/01/18			119
54	JPMCB	671 4th Street	05/14/18	63.1%	2,700,000	180	2,700,000	180	0.3%	No	No	4.76000	0.01515	4.74485	Actual/360	10,858.75	130,305.00	07/09/18	09/01/18			120
55	CREFI	Fresenius Medical Center Woodridge	02/13/18	66.9%	2,610,000	346	2,607,349	346	0.3%	No	Yes - Group 4	5.19000	0.01515	5.17485	Actual/360	14,315.68	171,788.16	06/12/18	08/01/18			119

A-1-6

ANNEX A-1

															HISTORICAL FINANCIALS(16)
			Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment	2015	2015	2015	2016
Loan #	Seller(1)	Property Name	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)(13)	Maturity Date(14)	ARD Loan(14)	Mat Date(14)	Balance ($)(6)	LTV %(5)	Provision (Payments)(15)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)
1	JPMCB/GACC	Aventura Mall	0	120	1	1	0	0	07/01/28	No		103,000,000	40.8%	L(25),Def(88),O(7)	138,505,834	29,480,495	109,025,339	139,956,585
2	CREFI	NY & CT NNN Portfolio	0	120	0	6	0	5	08/06/28	No		57,375,000	61.2%	L(24),Def(91),O(5)
2.01	CREFI	Bank of America - Queens										11,775,000
2.02	CREFI	CVS - Queens										8,720,000
2.03	CREFI	Walgreens - Newtown										6,400,000
2.04	CREFI	Chase - Queens										5,270,000
2.05	CREFI	Bank of America - Mamaroneck										6,950,000
2.06	CREFI	TD Bank - St. James										4,900,000
2.07	CREFI	Chase - Middle Village										5,490,000
2.08	CREFI	TD Bank - Hampton Bays										3,900,000
2.09	CREFI	TD Bank - Westhampton										3,970,000
3	GACC	eBay North First Commons	0	60	2	6	0	0	06/06/23	No		51,000,000	38.1%	L(26),Def(30),O(4)	6,724,681	1,103,053	5,621,627	6,061,769
4	JPMCB	Workspace	0	61	2	1	0	0	07/01/23	No		50,000,000	35.4%	Grtr1%orYM(57),O(4)	174,651,468	61,521,549	113,129,919	176,695,884
4.01	JPMCB	6625 78th Street West										1,740,625			6,954,104	3,268,277	3,685,827	7,353,924
4.02	JPMCB	1500 Liberty Ridge Drive										1,566,797			5,892,166	2,156,266	3,735,900	5,667,924
4.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive										1,340,625			2,905,557	1,554,062	1,351,494	3,875,510
4.04	JPMCB	1301 International Parkway										1,175,781			3,433,643	1,368,491	2,065,152	4,250,241
4.05	JPMCB	777 West Yamato Road										1,160,547			4,546,942	1,659,542	2,887,400	2,690,454
4.06	JPMCB	4425 East Cotton Center Boulevard										1,084,375			3,196,736	486,274	2,710,462	3,279,645
4.07	JPMCB	4500 East Cotton Center Boulevard										977,344			2,478,425	363,069	2,115,355	2,529,987
4.08	JPMCB	3100 Southwest 145th Avenue										934,375			2,775,625	993,832	1,781,793	3,252,376
4.09	JPMCB	3400 Lakeside Drive										888,672			3,055,761	1,437,480	1,618,281	2,696,429
4.10	JPMCB	3450 Lakeside Drive										882,813			2,765,720	1,306,267	1,459,452	3,408,151
4.11	JPMCB	40 Liberty Boulevard										858,203			2,709,891	759,071	1,950,821	2,944,754
4.12	JPMCB	4630 Woodland Corporate Boulevard										797,266			2,947,960	1,032,494	1,915,466	2,813,490
4.13	JPMCB	750 Park of Commerce Road										791,016			3,089,621	948,198	2,141,423	2,821,572
4.14	JPMCB	13621 Northwest 12th Street										769,531			1,556,101	918,117	637,984	1,944,569
4.15	JPMCB	2 West Liberty Boulevard										743,750			3,174,258	983,277	2,190,981	2,290,033
4.16	JPMCB	10400 Viking Drive										714,844			3,505,074	1,835,665	1,669,409	3,274,432
4.17	JPMCB	100 Witmer Road										688,672			3,459,995	1,212,952	2,247,043	3,352,396
4.18	JPMCB	7 Walnut Grove Drive										678,125			2,998,109	613,495	2,384,614	3,055,883
4.19	JPMCB	4313 East Cotton Center Boulevard										675,000			1,929,099	318,220	1,610,879	1,958,517
4.20	JPMCB	1200 Liberty Ridge Drive										604,688			2,555,469	841,277	1,714,192	2,262,352
4.21	JPMCB	1400 Liberty Ridge Drive										604,688			2,680,688	861,023	1,819,665	2,249,166
4.22	JPMCB	4750 South 44th Place										601,563			764,641	323,640	441,002	1,656,474
4.23	JPMCB	680 Blair Mill Road										597,266			2,860,428	841,137	2,019,291	2,883,482
4.24	JPMCB	3020 US Highway 301 South										577,344			1,951,012	476,351	1,474,661	2,182,092
4.25	JPMCB	4 Walnut Grove Drive										567,969			2,347,317	766,939	1,580,378	2,371,899
4.26	JPMCB	4631 Woodland Corporate Boulevard										560,547			2,099,051	692,421	1,406,630	2,140,629
4.27	JPMCB	5 Walnut Grove Drive										531,250			2,018,239	897,498	1,120,741	2,485,030
4.28	JPMCB	700 Dresher Road										514,453			1,649,972	697,173	952,800	2,320,796
4.29	JPMCB	45-67 Great Valley Parkway										512,891			1,631,105	324,754	1,306,351	1,675,017
4.30	JPMCB	4610 South 44th Place										503,906			1,794,160	307,923	1,486,237	1,809,929
4.31	JPMCB	4217 East Cotton Center Boulevard										458,203			2,284,163	255,579	2,028,583	2,271,750
4.32	JPMCB	1 Country View Road										455,078			1,043,889	483,449	560,440	1,402,628
4.33	JPMCB	4410 East Cotton Center Boulevard										451,953			1,292,743	425,721	867,022	-6
4.34	JPMCB	951 Northwest Broken Sound Parkway										442,969			1,385,146	452,965	932,181	1,393,714
4.35	JPMCB	77-123 Great Valley Parkway										439,844			1,402,738	386,156	1,016,582	1,411,963
4.36	JPMCB	420-500 Lapp Road										433,594			1,364,879	367,842	997,036	1,449,568
4.37	JPMCB	2 Walnut Grove Drive										383,203			1,526,252	618,929	907,323	1,808,366
4.38	JPMCB	507 Prudential Road										383,203			2,253,317	676,120	1,577,196	1,538,026
4.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard										378,516			1,107,973	289,562	818,411	1,243,875
4.40	JPMCB	9801 South 51st Street										372,656			949,899	265,747	684,152	982,299
4.41	JPMCB	180 Sheree Boulevard										366,406			1,570,246	704,537	865,709	1,186,012
4.42	JPMCB	7615 Smetana Lane										363,281			1,309,134	480,203	828,931	1,271,705
4.43	JPMCB	4550 South 44th Place										360,547			737,818	223,147	514,671	952,824
4.44	JPMCB	131 Kelsey Lane										354,297			1,225,504	244,683	980,822	1,237,552
4.45	JPMCB	5775 Old Shakopee Road West										343,750			857,183	506,155	351,028	612,857
4.46	JPMCB	8401-8406 Benjamin Road (North)										335,938			1,117,124	342,923	774,201	928,075
4.47	JPMCB	7625 Smetana Lane										328,125			1,215,059	441,384	773,676	1,241,595
4.48	JPMCB	5 Great Valley Parkway										326,953			1,035,105	595,817	439,287	1,163,312
4.49	JPMCB	5705 Old Shakopee Road West										324,609			948,624	459,756	488,867	1,183,633
4.50	JPMCB	7 Great Valley Parkway										312,891			962,771	575,224	387,547	1,314,878
4.51	JPMCB	65 Valley Stream Parkway										311,328			1,085,864	319,869	765,994	1,114,147
4.52	JPMCB	220 Gibraltar Road										308,594			948,779	606,854	341,925	1,476,850
4.53	JPMCB	257-275 Great Valley Parkway										305,469			874,511	275,834	598,677	971,537
4.54	JPMCB	240 Gibraltar Road										302,344			1,315,539	462,543	852,996	1,373,125
4.55	JPMCB	200 Gibraltar Road										297,656			1,475,898	552,069	923,828	1,436,300
4.56	JPMCB	9023 Columbine Road										294,531			1,114,368	396,474	717,894	1,129,583
4.57	JPMCB	3 Country View Road										293,359			1,314,062	161,424	1,152,638	1,337,722
4.58	JPMCB	1 Great Valley Parkway										287,109			1,081,547	318,059	763,488	1,095,132
4.59	JPMCB	333 Phoenixville Pike										287,109			950,008	242,355	707,652	994,689
4.60	JPMCB	4405 East Cotton Center Boulevard										283,984			929,053	191,463	737,590	767,081
4.61	JPMCB	7920 Woodland Center Boulevard										277,734			873,089	146,266	726,823	903,160
4.62	JPMCB	20 Valley Stream Parkway										275,000			1,178,185	529,100	649,085	785,698
4.63	JPMCB	5715 Old Shakopee Road West										267,188			1,160,370	356,544	803,826	817,171
4.64	JPMCB	150-182 Kelsey Lane										259,766			908,541	165,845	742,696	949,785
4.65	JPMCB	155 Great Valley Parkway										255,078			681,139	49,239	631,900	711,979
4.66	JPMCB	701-725 US Highway 301 South										250,391			913,189	194,878	718,311	969,819
4.67	JPMCB	901-933 US Highway 301 South										250,391			961,188	239,879	721,309	947,437
4.68	JPMCB	7725 Woodland Center Boulevard										245,703			935,135	186,522	748,612	472,114
4.69	JPMCB	4508 Woodland Corporate Boulevard										244,141			831,220	154,848	676,372	852,737
4.70	JPMCB	3102, 3104 and 3110 Cherry Palm										238,281			866,041	292,704	573,336	830,348
4.71	JPMCB	101 Gibraltar Road										236,719			1,225,857	493,959	731,898	1,226,167
4.72	JPMCB	6161 American Boulevard West										235,156			957,075	301,491	655,584	950,380
4.73	JPMCB	4502 Woodland Center Boulevard										230,469			609,233	235,579	373,654	319,303
4.74	JPMCB	110 Gibraltar Road										228,906			271,970	406,713	-134,743	610,383
4.75	JPMCB	8855 Columbine Road										228,906			0	396,811	-396,811	0
4.76	JPMCB	8939 Columbine Road										227,344			849,180	295,572	553,608	848,499
4.77	JPMCB	7905 Fuller Road										226,563			1,277,121	327,710	949,411	1,229,280
4.78	JPMCB	10801 Nesbitt Avenue South										222,266			882,657	315,096	567,561	882,611
4.79	JPMCB	9008 Brittany Way										218,359			224,702	199,245	25,457	289,861
4.80	JPMCB	8995 Columbine Road										217,578			815,178	286,587	528,591	816,671
4.81	JPMCB	7852-7898 Woodland Center Boulevard										216,797			629,985	160,854	469,131	768,840
4.82	JPMCB	455 Business Center Drive										215,234			712,178	405,988	306,190	780,012

A-1-7

ANNEX A-1

															HISTORICAL FINANCIALS(16)
			Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment	2015	2015	2015	2016
Loan #	Seller(1)	Property Name	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)(13)	Maturity Date(14)	ARD Loan(14)	Mat Date(14)	Balance ($)(6)	LTV %(5)	Provision (Payments)(15)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)
4.83	JPMCB	231-253 Gibraltar Road										212,109			908,131	275,687	632,443	1,003,347
4.84	JPMCB	747 Dresher Road										212,109			493,042	289,139	203,903	471,997
4.85	JPMCB	55 Valley Stream Parkway										210,547			736,192	220,692	515,500	756,024
4.86	JPMCB	8212 Woodland Center Boulevard										210,547			561,655	93,469	468,186	573,955
4.87	JPMCB	4303 East Cotton Center Boulevard										207,813			907,916	185,910	722,006	927,260
4.88	JPMCB	501 US Highway 301 South										207,813			683,070	204,377	478,693	811,290
4.89	JPMCB	7802-7850 Woodland Center Boulevard										207,813			727,814	163,031	564,783	746,980
4.90	JPMCB	8102 Woodland Center Boulevard										204,688			786,195	122,147	664,048	950,241
4.91	JPMCB	102 Rock Road										201,563			696,503	149,106	547,397	705,077
4.92	JPMCB	111-159 Gibraltar Road										200,000			821,035	323,196	497,839	880,663
4.93	JPMCB	181-187 Gibraltar Road										195,313			986,543	412,259	574,284	971,704
4.94	JPMCB	200-264 Lakeside Drive										195,313			971,802	392,336	579,466	998,794
4.95	JPMCB	120 Gibraltar Road										193,750			859,960	418,704	441,256	714,154
4.96	JPMCB	4207 East Cotton Center Boulevard										192,578			588,082	106,960	481,122	577,032
4.97	JPMCB	161-175 Gibraltar Road										190,234			791,545	197,763	593,782	756,155
4.98	JPMCB	8967 Columbine Road										189,844			707,562	248,168	459,394	705,307
4.99	JPMCB	8125-8198 Woodland Center Boulevard										189,453			746,031	199,073	546,958	758,313
4.100	JPMCB	111 Kelsey Lane										185,547			606,958	132,985	473,973	619,121
4.101	JPMCB	261-283 Gibraltar Road										183,203			825,634	200,901	624,733	837,420
4.102	JPMCB	27-43 Great Valley Parkway										180,078			618,100	187,267	430,833	632,468
4.103	JPMCB	767 Electronic Drive										175,781			452,247	199,218	253,029	1,171
4.104	JPMCB	200-234 Kelsey Lane										174,219			444,671	131,957	312,714	594,713
4.105	JPMCB	4435 East Cotton Center Boulevard										172,656			794,277	221,458	572,819	762,054
4.106	JPMCB	7800 Equitable Drive										164,844			596,423	366,581	229,841	743,771
4.107	JPMCB	8906 Brittany Way										163,281			596,053	171,699	424,354	561,057
4.108	JPMCB	201-223 Witmer Road										161,719			719,116	305,358	413,758	577,049
4.109	JPMCB	4520 Seedling Circle										161,719			620,513	204,074	416,439	619,592
4.110	JPMCB	13630 Northwest 8th Street										158,984			450,977	187,886	263,091	556,710
4.111	JPMCB	5735 Old Shakopee Road West										158,203			293,871	284,536	9,335	269,672
4.112	JPMCB	50 Valley Stream Parkway										157,422			911	163,696	-162,785	189,040
4.113	JPMCB	4503 Woodland Corporate Boulevard										154,297			473,958	245,499	228,459	747,069
4.114	JPMCB	508 Lapp Road										154,297			568,873	234,435	334,438	555,033
4.115	JPMCB	125-135 Rock Road										148,828			537,286	157,012	380,274	322,120
4.116	JPMCB	8911 Columbine Road										147,656			691,710	399,253	292,457	852,097
4.117	JPMCB	9306-9324 East Broadway Avenue										146,484			402,098	126,117	275,981	429,016
4.118	JPMCB	101-111 Rock Road										143,359			651,481	249,623	401,858	636,439
4.119	JPMCB	201 Gibraltar Road										143,359			787,025	319,485	467,540	478,985
4.120	JPMCB	4505 Woodland Corporate Boulevard										140,625			611,517	203,994	407,523	626,934
4.121	JPMCB	4511 Woodland Corporate Boulevard										140,625			586,722	152,691	434,031	609,630
4.122	JPMCB	400-445 Lakeside Drive, Unit #400										135,938			385,246	352,558	32,688	709,104
4.123	JPMCB	40 Valley Stream Parkway										135,938			205,129	247,272	-42,142	394,575
4.124	JPMCB	103-109 Gibraltar Road										132,813			384,700	209,155	175,545	495,860
4.125	JPMCB	7702 Woodland Center Boulevard										132,813			709,040	185,672	523,368	647,698
4.126	JPMCB	113-123 Rock Road										131,250			91,051	182,472	-91,421	373,000
4.127	JPMCB	4415 East Cotton Center Boulevard										131,250			520,325	113,952	406,373	536,628
4.128	JPMCB	555 Business Center Drive										131,250			484,781	222,864	261,918	632,116
4.129	JPMCB	8001 Woodland Center Boulevard										131,250			304,594	187,018	117,576	164,388
4.130	JPMCB	300 Welsh Road Building 4										129,688			484,047	268,196	215,851	537,195
4.131	JPMCB	9001-9015 Brittany Way										125,391			460,239	83,744	376,495	487,749
4.132	JPMCB	13650 Northwest 8th Street										116,016			476,388	157,063	319,325	521,839
4.133	JPMCB	277-293 Great Valley Parkway										116,016			413,105	168,438	244,667	403,194
4.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)										112,891			570,295	254,220	316,075	587,035
4.135	JPMCB	300-309 Lakeside Drive										100,781			276,046	246,752	29,294	326,810
4.136	JPMCB	101-107 Lakeside Drive										97,656			478,482	164,843	313,639	518,475
4.137	JPMCB	7695-7699 Anagram Drive										94,531			651,026	206,909	444,117	659,324
4.138	JPMCB	425 Technology Drive										90,234			383,010	138,799	244,211	374,893
4.139	JPMCB	300 Technology Drive										85,547			221,399	79,721	141,678	274,647
4.140	JPMCB	510 Lapp Road										79,297			220,683	32,238	188,446	232,898
4.141	JPMCB	7851-61 Woodland Center Boulevard										79,297			286,671	78,335	208,336	296,645
4.142	JPMCB	300 Welsh Road Building 3										68,750			438,753	158,597	280,156	453,567
4.143	JPMCB	7624 Bald Cypress Place										56,641			132,586	51,792	80,794	154,826
4.144	JPMCB	75 Great Valley Parkway										51,172			137,628	19,129	118,500	141,699
4.145	JPMCB	506 Prudential Road										45,703			279,491	81,530	197,961	309,921
4.146	JPMCB	30 Great Valley Parkway										35,156			123,874	49,683	74,191	122,270
4.147	JPMCB	100 Gibraltar Road										13,672			60,084	23,396	36,688	59,873
5	JPMCB	Renaissance Tampa International Plaza Hotel	0	60	2	6	2 (Once per year)	0	06/06/23	No		44,200,000	63.9%	Grtr1%orYM(26),DeforGrtr1%orYM(9),O(25)	21,933,891	17,101,859	4,832,032	23,881,286
6	JPMCB	660 Columbus Avenue	0	120	0	1	0	5 (Once per year)	08/01/28	No		43,500,000	62.7%	L(25),Grtr1%orYM(92),O(3)				1,451,450
7	JPMCB	Aon Center	0	60	1	1	0	0	07/01/23	No		43,000,000	40.3%	L(25),Def(32),O(3)				76,771,740
8	GACC	181 Fremont Street	0	120	4	6	0	0	04/06/28	Yes	04/06/31	40,000,000	39.6%	L(23),Grtr1%orYM(5),DeforGrtr1%orYM(85),O(7)
9	CREFI	Nassau Shopping Center	0	120	1	6	5 (One time only)	0	07/06/28	No		40,000,000	54.8%	L(25),Def(89),O(6)	7,322,985	3,344,546	3,978,439	8,065,174
10	JPMCB	Embassy Suites Kennesaw	359	0	1	1	0	5	07/01/28	No		26,594,821	53.7%	L(25),Grtr1%orYM(92),O(3)	8,631,593	5,141,904	3,489,689	9,066,479
11	CREFI	Elite Hotel Management Georgia Portfolio	239	0	1	6	0	5	07/06/28	No		20,032,009	39.2%	L(25),Def(92),O(3)				10,211,911
11.01	CREFI	Hyatt Place Atlanta Airport North										7,668,504			4,605,289	3,438,817	1,166,472	5,007,605
11.02	CREFI	Hampton Inn Norcross										7,355,503						3,120,596
11.03	CREFI	Fairfield Inn and Suites Commerce										5,008,002			1,804,132	1,099,486	704,646	2,083,710
12	GACC	First Place Tower	299	0	1	6	0	0	07/06/28	No		22,312,102	52.3%	L(25),Def(91),O(4)	4,920,615	3,350,918	1,569,697	4,773,368
13	CREFI	215 Lexington Avenue	0	120	1	6	0	0	07/06/28	No		26,000,000	31.3%	L(25),Grtr1%orYM(91),O(4)	5,812,429	2,002,635	3,809,794	5,622,515
14	JPMCB	Overland Park Xchange	0	120	1	1	0	0	07/01/28	No		25,000,000	66.3%	L(25),Grtr1%orYM(92),O(3)	6,190,016	2,072,203	4,117,814	8,440,322
15	CREFI	Woodland Gardens Apartments	360	60	1	6	2	0	07/06/28	No		21,950,737	64.4%	L(25),Def(91),O(4)	3,343,270	1,466,796	1,876,474	3,498,095
16	GACC	Stonebrook Apartments	360	60	5	6	0	0	03/06/28	No		20,952,059	60.5%	L(29),Def(86),O(5)
17	CREFI	Kingsley Apartments	360	60	1	6	2	0	07/06/28	No		19,568,985	63.7%	L(25),Def(91),O(4)	3,079,379	1,333,059	1,746,320	3,202,957
18	JPMCB	Radisson Blu Aqua Hotel	0	120	9	1	0	5 (Once per year)	11/01/27	No		20,000,000	54.5%	L(25),Grtr1%orYM(92),O(3)	36,427,380	29,492,668	6,934,712	36,403,410
19	CREFI	Westbrook Corporate Center	358	0	2	6	0	0	06/06/28	No		15,551,016	59.6%	L(26),Def(88),O(6)				22,162,321
20	CREFI	Amsdell Southeast Portfolio	360	36	1	6	0	0	07/06/28	No		14,603,673	62.2%	L(25),Def(91),O(4)	1,520,400	701,407	818,993	2,023,017
20.01	CREFI	Amsdell Villages										5,602,824			387,843	273,826	114,017	739,320
20.02	CREFI	Amsdell Buford										5,211,018			676,147	231,919	444,228	761,848
20.03	CREFI	Amsdell Lawrenceville										3,789,831			456,410	195,662	260,748	521,849
21	JPMCB	Walk at Highwoods Preserve	0	120	1	1	5	5	07/01/28	No		16,300,000	64.0%	L(25),Grtr1%orYM(91),O(4)	2,893,997	979,632	1,914,365	3,033,758
22	GACC	330 Railroad Avenue	0	120	1	6	0	0	07/06/28	No		16,000,000	64.8%	L(25),Def(91),O(4)
23	CREFI	253 Elizabeth	0	120	0	6	0	0	08/06/28	No		8,240,000	60.0%	L(24),Def(92),O(4)				744,861
24	CREFI	173 Ludlow	0	120	0	6	0	0	08/06/28	No		6,100,000	60.0%	L(24),Def(92),O(4)				750,343
25	GACC	Valley Mack Plaza	360	12	2	6	0	0	06/06/28	No		11,982,630	63.1%	L(26),Def(89),O(5)	1,540,294	439,692	1,100,602	1,347,008

A-1-8

ANNEX A-1

															HISTORICAL FINANCIALS(16)
			Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment	2015	2015	2015	2016
Loan #	Seller(1)	Property Name	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)(13)	Maturity Date(14)	ARD Loan(14)	Mat Date(14)	Balance ($)(6)	LTV %(5)	Provision (Payments)(15)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)
26	CREFI	236 West 16th	0	120	0	6	0	0	08/06/28	No		7,720,000	54.0%	L(24),Def(92),O(4)				748,769
27	CREFI	161 Ludlow	0	120	0	6	0	0	08/06/28	No		6,440,000	54.0%	L(24),Def(92),O(4)				727,376
28	CREFI	Four Points Sacramento Airport	299	0	1	6	0	0	07/06/28	No		10,261,143	38.7%	L(25),Def(92),O(3)	5,091,055	2,758,552	2,332,503	5,344,411
29	JPMCB	Home2 Suites by Hilton Charlotte Airport	360	12	1	1	0	0	07/01/28	No		11,398,834	57.0%	L(25),Def(91),O(4)
30	GACC	Pin Oaks	359	0	1	6	0	0	07/06/28	No		10,944,492	59.8%	L(25),Def(90),O(5)	1,663,143	502,156	1,160,987	1,728,382
30.01	GACC	Pin Oaks I										6,040,403			970,000	301,125	668,875	1,013,199
30.02	GACC	Pin Oaks II										4,904,089			693,143	201,031	492,112	715,183
31	GACC	The Pad on Harvard	0	120	2	6	0	0	06/06/28	No		13,000,000	64.0%	L(26),Def(90),O(4)
32	GACC	Sacramento Natural Foods	360	36	1	6	0	0	07/06/28	No		10,132,370	53.3%	L(23),Grtr1%orYM(90),O(7)
33	CREFI	Deerfield Woods Apartments	360	60	1	6	2	0	07/06/28	No		9,913,236	64.4%	L(25),Def(91),O(4)	1,556,816	647,513	909,303	1,617,795
34	JPMCB	Security Square	0	120	1	1	0	0	07/01/28	No		10,610,000	62.8%	L(25),Def(92),O(3)	1,770,989	434,705	1,336,284	1,756,024
35	GACC	Albertsons Aurora	360	60	1	6	0	0	07/06/28	No		9,221,987	59.9%	L(25),Def(90),O(5)
36	CREFI	StorQuest Seattle	0	120	2	6	0	0	06/06/28	No		9,726,000	57.9%	L(26),Def(90),O(4)	1,101,605	385,594	716,011	1,152,064
37	JPMCB	Holiday Inn Express & Suites Wheat Ridge	360	12	1	1	0	0	07/01/28	No		8,151,761	56.6%	L(25),Def(89),O(6)	3,437,912	2,243,779	1,194,133	3,385,072
38	CREFI	932 Southern Boulevard	0	120	0	6	0	0	08/06/28	No		9,500,000	63.3%	L(24),Def(90),O(6)
39	CREFI	CityLine XII Portfolio	360	36	2	6	0	0	06/06/28	No		8,064,800	62.1%	L(26),Def(90),O(4)				1,361,082
39.01	CREFI	Maximum Storage										3,925,550						606,928
39.02	CREFI	Boulevard 26 Storage										2,402,538			409,567	222,127	187,440	452,717
39.03	CREFI	Box N Lox Storage										1,736,712			302,525	118,486	184,039	301,437
40	JPMCB	Bay 528 Plaza	360	24	0	1	0	0	08/01/28	No		6,876,978	61.5%	L(25),Grtr1%orYM(92),O(3)
41	GACC	Holiday Inn Express Chesapeake	359	0	1	6	0	0	07/06/28	No		6,506,993	55.1%	L(25),Def(91),O(4)
42	GACC	Net Lease 3-Pack	359	0	1	6	0	0	07/06/28	No		6,349,962	56.3%	L(25),Def(91),O(4)
42.01	GACC	Statesboro										2,590,671
42.02	GACC	Danville										1,943,004
42.03	GACC	Calhoun										1,816,286
43	CREFI	4675 Linton Boulevard	360	24	1	6	0	0	07/06/23	No		6,999,628	68.6%	L(25),Def(32),O(3)	1,236,330	368,554	867,776	926,229
44	GACC	Whitefish Crossing	360	36	1	6	0	0	07/06/28	No		6,386,718	63.7%	L(25),Def(90),O(5)
45	GACC	Park Place	359	0	1	6	0	0	07/06/28	No		5,720,135	59.0%	L(25),Def(91),O(4)				861,241
46	CREFI	SSCP Little Rock	360	36	0	6	0	0	08/06/28	No		6,150,423	63.0%	L(24),Def(92),O(4)	861,461	248,113	613,348	884,784
47	CREFI	CityLine Southern Portfolio	360	36	2	6	0	0	06/06/28	No		5,372,977	63.2%	L(26),Def(90),O(4)				755,012
47.01	CREFI	HIM Self Storage										2,928,369						373,560
47.02	CREFI	Top Notch Storage										2,444,608			359,216	108,217	250,999	381,452
48	GACC	Summit Apartments	359	0	1	6	0	0	07/06/28	No		4,410,083	60.4%	L(25),Def(91),O(4)	883,497	296,030	587,467	885,845
49	JPMCB	MacArthur Retail Center	360	18	1	1	0	5 (Once per year)	07/01/28	No		4,261,412	52.6%	L(25),Grtr1%orYM(92),O(3)
50	GACC	Cascades Shopping Center	359	0	1	6	0	0	07/06/28	No		3,831,542	52.5%	L(25),Def(90),O(5)	778,415	283,289	495,126	955,200
51	CREFI	1400 Washington Street	0	120	0	6	0	0	08/06/28	No		4,050,000	67.5%	L(24),Def(91),O(5)
52	JPMCB	CVS Knoxville	360	60	1	1	0	0	07/01/28	No		3,358,085	62.0%	L(25),Grtr1%orYM(91),O(4)	295,446	0	295,446	295,446
53	CREFI	Fresenius Medical Center Crestwood	359	0	1	1	5	5	07/01/28	No		2,786,148	55.2%	L(25),Def(91),O(4)
54	JPMCB	671 4th Street	0	120	0	1	0	5 (Twice per year)	08/01/28	No		2,700,000	63.1%	L(24),Def(93),O(3)
55	CREFI	Fresenius Medical Center Woodridge	359	0	1	1	5	5	07/01/28	No		2,159,484	55.4%	L(25),Def(91),O(4)

A-1-9

ANNEX A-1

			HISTORICAL FINANCIALS(16)
												UW
			2016	2016	2017	2017	2017	Most Recent	Most Recent	Most Recent		Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF
Loan #	Seller(1)	Property Name	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)(17)	As of	Occupancy %	Revenues ($)(4)	Expenses ($)	NOI ($)(4)(17)(18)	Items ($)	NCF ($)(4)(18)	NOI DSCR(19)	DSCR(19)	Debt Yield %	Debt Yield %	Title Type(20)
1	JPMCB/GACC	Aventura Mall	29,303,182	110,653,403	145,286,882	30,046,320	115,240,562	149,776,330	31,484,933	118,291,397	03/31/18	92.9%	185,479,647	30,620,668	154,858,979	3,287,272	151,571,708	2.63	2.58	11.0%	10.8%	Fee
2	CREFI	NY & CT NNN Portfolio										97.9%	5,430,371	672,311	4,758,062	92,951	4,665,111	1.64	1.61	8.3%	8.1%	Fee
2.01	CREFI	Bank of America - Queens										97.0%	1,071,733	99,413	972,320	22,415	949,906					Fee
2.02	CREFI	CVS - Queens										99.2%	887,099	193,279	693,821	7,870	685,951					Fee
2.03	CREFI	Walgreens - Newtown										99.2%	542,898	10,858	532,040	6,253	525,787					Fee
2.04	CREFI	Chase - Queens										95.7%	528,811	98,619	430,192	17,061	413,131					Fee
2.05	CREFI	Bank of America - Mamaroneck										98.9%	582,199	11,644	570,555	6,995	563,560					Fee
2.06	CREFI	TD Bank - St. James										96.8%	508,133	49,052	459,081	12,611	446,470					Fee
2.07	CREFI	Chase - Middle Village										98.6%	628,284	195,822	432,463	6,892	425,570					Fee
2.08	CREFI	TD Bank - Hampton Bays										98.8%	341,907	6,838	335,069	5,064	330,005					Fee
2.09	CREFI	TD Bank - Westhampton										97.0%	339,307	6,786	332,521	7,790	324,731					Fee
3	GACC	eBay North First Commons	1,049,456	5,012,313	5,325,763	1,098,322	4,227,441					95.0%	9,351,886	2,294,695	7,057,191	62,514	6,994,677	5.17	5.13	13.8%	13.7%	Fee
4	JPMCB	Workspace	60,292,253	116,403,632	183,363,228	66,207,944	117,155,284	184,583,235	66,606,688	117,976,547	03/31/18	89.8%	192,633,427	67,314,318	125,319,109	12,355,954	112,963,155	3.99	3.60	21.6%	19.5%	Various
4.01	JPMCB	6625 78th Street West	3,478,638	3,875,285	7,536,048	3,479,189	4,056,859	7,550,588	3,416,312	4,134,276	03/31/18	81.8%	7,175,440	3,628,754	3,546,686	406,250	3,140,436					Fee
4.02	JPMCB	1500 Liberty Ridge Drive	1,923,952	3,743,973	6,113,981	2,243,414	3,870,568	6,158,604	2,309,661	3,848,942	03/31/18	95.4%	6,487,925	2,121,356	4,366,568	291,400	4,075,168					Fee
4.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive	1,773,470	2,102,040	4,920,696	1,911,274	3,009,421	4,939,141	1,952,048	2,987,093	03/31/18	99.8%	4,963,009	2,014,717	2,948,292	193,460	2,754,832					Fee
4.04	JPMCB	1301 International Parkway	1,301,938	2,948,303	4,572,612	1,533,395	3,039,217	4,621,587	1,563,946	3,057,641	03/31/18	100.0%	4,671,546	1,487,381	3,184,165	175,200	3,008,965					Fee
4.05	JPMCB	777 West Yamato Road	1,355,874	1,334,581	3,366,260	1,594,905	1,771,355	3,484,536	1,543,015	1,941,520	03/31/18	90.5%	4,254,026	1,700,801	2,553,225	194,510	2,358,715					Fee
4.06	JPMCB	4425 East Cotton Center Boulevard	516,539	2,763,106	3,359,835	541,667	2,818,168	3,407,427	560,838	2,846,589	03/31/18	100.0%	3,432,623	605,233	2,827,390	206,250	2,621,140					Fee
4.07	JPMCB	4500 East Cotton Center Boulevard	357,485	2,172,502	2,621,930	401,538	2,220,392	2,672,716	430,013	2,242,703	03/31/18	100.0%	2,761,033	473,314	2,287,719	174,254	2,113,465					Fee
4.08	JPMCB	3100 Southwest 145th Avenue	1,071,140	2,181,236	2,987,739	1,172,215	1,815,524	2,969,755	1,152,519	1,817,236	03/31/18	100.0%	3,482,873	1,157,613	2,325,260	130,421	2,194,839					Fee
4.09	JPMCB	3400 Lakeside Drive	1,332,228	1,364,201	3,310,380	1,510,382	1,799,998	3,242,141	1,496,966	1,745,175	03/31/18	92.9%	2,829,589	1,390,612	1,438,977	150,163	1,288,814					Fee
4.10	JPMCB	3450 Lakeside Drive	1,282,467	2,125,684	3,590,209	1,348,722	2,241,487	3,582,039	1,342,858	2,239,181	03/31/18	96.2%	3,604,934	1,355,444	2,249,490	149,498	2,099,992					Fee
4.11	JPMCB	40 Liberty Boulevard	576,585	2,368,168	3,208,920	764,307	2,444,612	3,241,851	798,809	2,443,042	03/31/18	100.0%	3,229,923	678,413	2,551,510	157,500	2,394,010					Fee
4.12	JPMCB	4630 Woodland Corporate Boulevard	1,052,878	1,760,612	2,962,149	1,039,180	1,922,969	3,030,401	1,061,819	1,968,582	03/31/18	92.2%	3,337,342	1,097,515	2,239,827	175,685	2,064,142					Fee
4.13	JPMCB	750 Park of Commerce Road	857,759	1,963,812	2,842,256	1,026,339	1,815,917	2,703,665	996,553	1,707,112	03/31/18	85.9%	2,593,130	1,026,097	1,567,033	119,164	1,447,869					Fee
4.14	JPMCB	13621 Northwest 12th Street	893,095	1,051,474	3,093,211	1,140,522	1,952,688	3,154,056	1,155,565	1,998,492	03/31/18	91.7%	2,844,425	1,121,644	1,722,781	133,031	1,589,750					Fee
4.15	JPMCB	2 West Liberty Boulevard	851,804	1,438,229	3,024,040	994,163	2,029,877	3,009,230	979,416	2,029,815	03/31/18	97.7%	2,980,784	903,076	2,077,708	125,845	1,951,863					Fee
4.16	JPMCB	10400 Viking Drive	1,757,423	1,517,009	3,105,082	1,799,428	1,305,653	3,127,946	1,805,862	1,322,085	03/31/18	80.3%	3,685,527	1,894,250	1,791,277	208,965	1,582,312					Fee
4.17	JPMCB	100 Witmer Road	1,215,153	2,137,243	3,642,235	1,333,144	2,309,091	3,507,297	1,288,464	2,218,833	03/31/18	90.8%	3,378,343	1,259,574	2,118,769	173,910	1,944,859					Fee
4.18	JPMCB	7 Walnut Grove Drive	635,518	2,420,365	2,681,002	664,988	2,016,014	2,829,470	727,883	2,101,588	03/31/18	100.0%	2,982,289	676,239	2,306,050	150,000	2,156,050					Fee
4.19	JPMCB	4313 East Cotton Center Boulevard	326,946	1,631,572	1,974,164	337,147	1,637,017	1,852,776	326,668	1,526,108	03/31/18	100.0%	2,075,929	405,572	1,670,356	136,093	1,534,264					Fee
4.20	JPMCB	1200 Liberty Ridge Drive	719,348	1,543,005	2,422,250	818,350	1,603,900	2,372,833	823,363	1,549,470	03/31/18	87.4%	2,200,023	808,025	1,391,997	107,688	1,284,310					Fee
4.21	JPMCB	1400 Liberty Ridge Drive	710,611	1,538,555	1,797,986	961,547	836,439	1,974,129	984,226	989,904	03/31/18	94.2%	2,909,715	934,001	1,975,715	126,420	1,849,295					Fee
4.22	JPMCB	4750 South 44th Place	326,225	1,330,249	1,741,984	305,307	1,436,677	1,770,346	319,887	1,450,459	03/31/18	100.0%	1,842,763	371,645	1,471,118	99,370	1,371,748					Fee
4.23	JPMCB	680 Blair Mill Road	819,715	2,063,766	3,079,871	886,361	2,193,509	3,089,939	867,937	2,222,002	03/31/18	100.0%	3,008,973	935,162	2,073,811	143,888	1,929,923					Fee
4.24	JPMCB	3020 US Highway 301 South	533,668	1,648,425	1,709,058	530,983	1,178,076	1,685,350	515,614	1,169,736	03/31/18	100.0%	2,121,411	490,978	1,630,432	123,799	1,506,633					Fee
4.25	JPMCB	4 Walnut Grove Drive	767,868	1,604,031	2,611,541	918,036	1,693,505	2,624,828	911,209	1,713,619	03/31/18	100.0%	2,812,415	853,258	1,959,157	137,125	1,822,032					Fee
4.26	JPMCB	4631 Woodland Corporate Boulevard	626,206	1,514,423	2,169,898	721,641	1,448,257	2,165,480	715,218	1,450,262	03/31/18	81.1%	1,819,392	726,322	1,093,070	113,090	979,980					Fee
4.27	JPMCB	5 Walnut Grove Drive	992,678	1,492,352	2,054,497	982,352	1,072,145	1,926,272	933,752	992,520	03/31/18	87.3%	2,303,851	973,513	1,330,339	131,250	1,199,089					Fee
4.28	JPMCB	700 Dresher Road	876,034	1,444,762	2,466,185	910,291	1,555,894	2,487,937	937,370	1,550,568	03/31/18	100.0%	2,488,425	975,521	1,512,904	137,500	1,375,404					Fee
4.29	JPMCB	45-67 Great Valley Parkway	337,932	1,337,085	1,734,759	327,829	1,406,930	1,768,023	351,247	1,416,776	03/31/18	100.0%	1,786,624	330,005	1,456,619	160,014	1,296,605					Fee
4.30	JPMCB	4610 South 44th Place	300,180	1,509,750	1,875,505	315,345	1,560,159	1,887,292	319,348	1,567,945	03/31/18	100.0%	1,948,337	379,589	1,568,748	82,515	1,486,233					Fee
4.31	JPMCB	4217 East Cotton Center Boulevard	249,680	2,022,070	2,399,746	506,589	1,893,158	2,396,711	642,159	1,754,552	03/31/18	75.6%	1,485,601	686,662	798,939	110,175	688,764					Fee
4.32	JPMCB	1 Country View Road	425,222	977,406	1,620,115	505,734	1,114,381	1,687,291	511,313	1,175,978	03/31/18	98.3%	1,764,586	496,778	1,267,808	68,498	1,199,310					Fee
4.33	JPMCB	4410 East Cotton Center Boulevard	390,569	-390,575	831,700	434,973	396,727	1,169,355	465,140	704,215	03/31/18	100.0%	1,515,001	475,433	1,039,568	126,586	912,982					Fee
4.34	JPMCB	951 Northwest Broken Sound Parkway	453,794	939,920	1,590,020	576,982	1,013,039	1,562,016	519,010	1,043,005	03/31/18	88.8%	1,641,815	630,496	1,011,319	107,013	904,306					Fee
4.35	JPMCB	77-123 Great Valley Parkway	403,540	1,008,423	1,509,313	445,564	1,063,750	1,561,367	460,700	1,100,667	03/31/18	83.5%	1,361,358	370,093	991,266	128,874	862,392					Fee
4.36	JPMCB	420-500 Lapp Road	363,776	1,085,792	1,518,549	384,254	1,134,295	1,550,856	408,397	1,142,458	03/31/18	100.0%	1,595,640	350,681	1,244,960	114,140	1,130,820					Fee
4.37	JPMCB	2 Walnut Grove Drive	652,486	1,155,880	1,845,231	671,061	1,174,170	1,802,324	658,003	1,144,321	03/31/18	94.5%	1,881,637	665,878	1,215,759	102,320	1,113,439					Fee
4.38	JPMCB	507 Prudential Road	644,759	893,267	74,028	587,224	-513,196	263,548	684,842	-421,294	03/31/18	78.0%	1,755,859	911,111	844,748	125,888	718,860					Fee/Leasehold
4.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard	281,870	962,004	1,323,343	313,289	1,010,054	1,281,788	296,487	985,301	03/31/18	78.3%	1,116,543	284,589	831,953	112,198	719,756					Fee
4.40	JPMCB	9801 South 51st Street	272,700	709,599	1,045,036	303,090	741,946	1,010,248	313,479	696,770	03/31/18	100.0%	1,153,855	326,099	827,756	89,438	738,318					Fee
4.41	JPMCB	180 Sheree Boulevard	597,650	588,362	826,385	627,237	199,148	819,056	676,976	142,081	03/31/18	43.3%	902,076	680,011	222,066	134,271	87,794					Fee
4.42	JPMCB	7615 Smetana Lane	414,190	857,515	1,361,298	480,325	880,973	1,356,728	482,329	874,399	03/31/18	100.0%	1,448,166	535,924	912,242	116,805	795,437					Fee
4.43	JPMCB	4550 South 44th Place	250,423	702,401	984,523	247,652	736,872	959,936	224,819	735,117	03/31/18	100.0%	1,055,226	260,589	794,637	68,111	726,525					Fee
4.44	JPMCB	131 Kelsey Lane	230,739	1,006,813	1,287,891	258,980	1,028,910	1,303,096	268,561	1,034,535	03/31/18	100.0%	1,343,159	252,281	1,090,878	111,613	979,265					Fee
4.45	JPMCB	5775 Old Shakopee Road West	593,622	19,235	950,426	483,288	467,138	1,055,123	485,293	569,830	03/31/18	68.1%	1,201,517	521,128	680,389	128,813	551,576					Fee
4.46	JPMCB	8401-8406 Benjamin Road (North)	288,560	639,515	875,917	399,898	476,019	841,039	401,031	440,008	03/31/18	72.6%	1,017,241	317,804	699,437	118,458	580,980					Fee
4.47	JPMCB	7625 Smetana Lane	447,639	793,955	1,290,079	483,135	806,944	1,285,117	476,326	808,791	03/31/18	100.0%	1,319,314	482,566	836,748	69,905	766,843					Fee
4.48	JPMCB	5 Great Valley Parkway	497,193	666,119	1,265,977	545,112	720,865	1,320,808	538,851	781,956	03/31/18	96.5%	1,500,159	592,284	907,875	81,305	826,570					Fee
4.49	JPMCB	5705 Old Shakopee Road West	381,015	802,618	1,191,595	369,642	821,953	1,179,403	361,921	817,483	03/31/18	100.0%	1,226,770	391,009	835,761	93,243	742,518					Fee
4.50	JPMCB	7 Great Valley Parkway	543,267	771,611	1,448,535	555,248	893,287	1,447,151	545,021	902,130	03/31/18	93.5%	1,440,951	555,079	885,872	76,385	809,487					Fee
4.51	JPMCB	65 Valley Stream Parkway	316,138	798,009	1,187,995	352,016	835,979	1,197,831	369,669	828,162	03/31/18	100.0%	1,134,564	253,315	881,249	76,641	804,608					Fee
4.52	JPMCB	220 Gibraltar Road	561,383	915,466	1,522,384	579,508	942,876	1,558,260	602,579	955,682	03/31/18	100.0%	1,589,355	593,047	996,308	79,484	916,824					Fee
4.53	JPMCB	257-275 Great Valley Parkway	271,012	700,525	907,482	327,218	580,264	917,459	338,038	579,421	03/31/18	100.0%	1,162,487	289,437	873,051	88,903	784,148					Fee
4.54	JPMCB	240 Gibraltar Road	526,095	847,029	1,356,731	603,287	753,444	1,272,162	600,175	671,986	03/31/18	84.6%	1,346,020	568,835	777,185	79,484	697,701					Fee
4.55	JPMCB	200 Gibraltar Road	516,095	920,205	1,498,875	552,295	946,580	1,507,577	535,150	972,427	03/31/18	83.3%	1,306,210	571,578	734,631	80,565	654,066					Fee
4.56	JPMCB	9023 Columbine Road	389,158	740,424	1,210,078	446,309	763,769	1,232,740	462,831	769,909	03/31/18	100.0%	1,248,079	439,380	808,698	77,750	730,948					Fee
4.57	JPMCB	3 Country View Road	133,201	1,204,520	1,401,777	179,335	1,222,441	1,394,289	178,309	1,215,980	03/31/18	75.0%	1,017,612	276,566	741,046	87,500	653,546					Fee
4.58	JPMCB	1 Great Valley Parkway	306,511	788,620	1,145,737	341,115	804,622	1,154,656	344,390	810,267	03/31/18	100.0%	1,099,345	259,998	839,347	76,100	763,247					Fee
4.59	JPMCB	333 Phoenixville Pike	229,846	764,843	1,019,351	252,065	767,286	1,021,348	254,195	767,154	03/31/18	100.0%	1,100,616	264,570	836,046	105,000	731,046					Fee
4.60	JPMCB	4405 East Cotton Center Boulevard	188,255	578,826	893,401	188,709	704,692	906,260	198,508	707,752	03/31/18	100.0%	921,046	228,934	692,112	68,189	623,923					Fee
4.61	JPMCB	7920 Woodland Center Boulevard	155,241	747,918	951,627	186,270	765,357	952,014	181,567	770,446	03/31/18	100.0%	994,430	181,543	812,887	65,784	747,103					Fee
4.62	JPMCB	20 Valley Stream Parkway	396,651	389,047	856,684	509,837	346,847	868,010	506,544	361,466	03/31/18	66.9%	940,438	482,436	458,002	75,973	382,030					Fee
4.63	JPMCB	5715 Old Shakopee Road West	287,024	530,147	954,370	314,272	640,098	965,289	314,111	651,178	03/31/18	100.0%	1,038,565	358,856	679,709	79,329	600,380					Fee
4.64	JPMCB	150-182 Kelsey Lane	176,925	772,861	1,011,712	217,936	793,776	1,005,786	205,642	800,144	03/31/18	100.0%	1,071,175	207,534	863,641	68,000	795,641					Fee
4.65	JPMCB	155 Great Valley Parkway	53,958	658,021	742,524	74,925	667,600	743,127	79,522	663,605	03/31/18	100.0%	669,285	70,120	599,165	89,000	510,165					Fee
4.66	JPMCB	701-725 US Highway 301 South	233,552	736,267	957,702	295,159	662,543	950,012	317,393	632,619	03/31/18	100.0%	1,013,235	223,329	789,907	81,725	708,182					Fee
4.67	JPMCB	901-933 US Highway 301 South	212,531	734,906	1,019,645	281,038	738,606	1,017,157	280,941	736,216	03/31/18	100.0%	1,048,553	210,917	837,636	81,500	756,136					Fee
4.68	JPMCB	7725 Woodland Center Boulevard	201,253	270,861	150,397	201,026	-50,629	364,275	208,515	155,760	03/31/18	100.0%	868,228	262,281	605,947	53,269	552,678					Fee
4.69	JPMCB	4508 Woodland Corporate Boulevard	157,818	694,919	915,388	201,766	713,622	899,042	181,426	717,616	03/31/18	100.0%	945,712	191,350	754,362	50,175	704,187					Fee
4.70	JPMCB	3102, 3104 and 3110 Cherry Palm	259,962	570,386	922,701	359,043	563,658	886,002	331,058	554,944	03/31/18	69.3%	800,793	265,284	535,509	92,996	442,513					Fee
4.71	JPMCB	101 Gibraltar Road	488,600	737,567	1,232,350	514,672	717,678	1,235,235	530,638	704,596	03/31/18	95.7%	1,264,171	512,186	751,984	71,056	680,928					Fee
4.72	JPMCB	6161 American Boulevard West	297,059	653,320	920,232	352,472	567,760	857,996	350,525	507,471	03/31/18	100.0%	813,728	332,984	480,744	46,034	434,710					Fee
4.73	JPMCB	4502 Woodland Center Boulevard	264,406	54,897	883,397	350,094	533,303	876,715	346,891	529,824	03/31/18	87.1%	846,371	243,254	603,116	53,350	549,766					Fee
4.74	JPMCB	110 Gibraltar Road	382,054	228,330	780,728	429,009	351,719	796,617	426,336	370,281	03/31/18	62.7%	845,699	444,804	400,895	74,286	326,609					Fee
4.75	JPMCB	8855 Columbine Road	381,290	-381,290	282,206	498,055	-215,849	468,824	514,843	-46,019	03/31/18	67.3%	888,274	476,125	412,149	72,681	339,467					Fee
4.76	JPMCB	8939 Columbine Road	278,184	570,315	898,283	312,169	586,114	911,165	320,292	590,873	03/31/18	100.0%	957,150	333,072	624,078	60,000	564,078					Fee
4.77	JPMCB	7905 Fuller Road	320,180	909,100	1,214,174	370,486	843,688	1,203,923	365,910	838,014	03/31/18	100.0%	1,252,188	370,100	882,088	92,780	789,308					Fee
4.78	JPMCB	10801 Nesbitt Avenue South	299,663	582,948	905,545	311,162	594,382	905,597	307,550	598,047	03/31/18	100.0%	924,282	301,249	623,033	70,000	553,033					Fee
4.79	JPMCB	9008 Brittany Way	357,292	-67,431	748,435	189,932	558,503	710,090	130,183	579,907	03/31/18	100.0%	775,125	134,325	640,800	73,850	566,950					Fee
4.80	JPMCB	8995 Columbine Road	272,769	543,902	891,322	330,778	560,543	898,014	332,823	565,191	03/31/18	99.4%	926,731	331,302	595,429	57,640	537,789					Fee
4.81	JPMCB	7852-7898 Woodland Center Boulevard	165,365	603,475	749,886	191,431	558,455	759,370	201,189	558,181	03/31/18	100.0%	844,424	211,101	633,323	55,438	577,885					Fee
4.82	JPMCB	455 Business Center Drive	374,540	405,472	870,825	403,418	467,407	925,725	423,148	502,577	03/31/18	91.6%	1,013,762	408,421	605,341	64,381	540,960					Fee

A-1-10

ANNEX A-1

			HISTORICAL FINANCIALS(16)
												UW
			2016	2016	2017	2017	2017	Most Recent	Most Recent	Most Recent		Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF
Loan #	Seller(1)	Property Name	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)(17)	As of	Occupancy %	Revenues ($)(4)	Expenses ($)	NOI ($)(4)(17)(18)	Items ($)	NCF ($)(4)(18)	NOI DSCR(19)	DSCR(19)	Debt Yield %	Debt Yield %	Title Type(20)
4.83	JPMCB	231-253 Gibraltar Road	391,818	611,529	1,003,619	240,233	763,385	964,089	275,053	689,035	03/31/18	86.7%	1,023,009	344,647	678,362	75,000	603,362					Fee
4.84	JPMCB	747 Dresher Road	260,956	211,041	471,005	283,733	187,272	520,322	247,263	273,059	03/31/18	62.7%	607,221	260,450	346,770	66,500	280,270					Fee
4.85	JPMCB	55 Valley Stream Parkway	219,562	536,462	814,591	254,282	560,308	816,145	259,483	556,661	03/31/18	100.0%	770,812	174,805	596,006	51,514	544,493					Fee
4.86	JPMCB	8212 Woodland Center Boulevard	92,863	481,091	610,044	116,952	493,092	607,145	111,077	496,068	03/31/18	100.0%	644,464	119,205	525,259	48,944	476,315					Fee
4.87	JPMCB	4303 East Cotton Center Boulevard	188,207	739,053	932	231,658	-230,726	942	234,151	-233,209	03/31/18	12.0%	152,736	366,229	-213,493	80,000	-293,493					Fee
4.88	JPMCB	501 US Highway 301 South	180,499	630,791	796,893	185,237	611,656	796,993	178,143	618,849	03/31/18	100.0%	849,750	190,986	658,763	73,850	584,913					Fee
4.89	JPMCB	7802-7850 Woodland Center Boulevard	178,497	568,483	783,270	199,652	583,618	784,177	190,822	593,355	03/31/18	100.0%	763,081	176,470	586,611	55,438	531,173					Fee
4.90	JPMCB	8102 Woodland Center Boulevard	127,207	823,034	363,365	156,395	206,971	209,594	168,181	41,413	03/31/18	100.0%	665,347	272,310	393,037	48,944	344,093					Fee
4.91	JPMCB	102 Rock Road	157,752	547,325	731,919	158,330	573,589	741,059	165,795	575,264	03/31/18	100.0%	749,607	155,787	593,820	50,590	543,230					Fee
4.92	JPMCB	111-159 Gibraltar Road	313,914	566,749	767,515	362,025	405,490	736,977	366,279	370,699	03/31/18	67.2%	724,576	379,595	344,981	78,795	266,186					Fee
4.93	JPMCB	181-187 Gibraltar Road	423,291	548,413	1,054,245	472,685	581,560	1,054,710	471,649	583,061	03/31/18	100.0%	1,048,377	468,594	579,783	61,088	518,696					Fee
4.94	JPMCB	200-264 Lakeside Drive	416,618	582,176	1,086,132	473,573	612,559	1,066,627	467,237	599,391	03/31/18	89.4%	958,463	520,298	438,165	68,279	369,887					Fee
4.95	JPMCB	120 Gibraltar Road	448,421	265,734	725,169	381,276	343,893	744,894	365,050	379,844	03/31/18	82.3%	906,207	390,588	515,620	61,279	454,341					Fee
4.96	JPMCB	4207 East Cotton Center Boulevard	83,082	493,950	621,486	111,616	509,871	630,535	113,122	517,413	03/31/18	100.0%	652,983	134,665	518,319	31,125	487,194					Fee
4.97	JPMCB	161-175 Gibraltar Road	209,694	546,462	757,082	201,747	555,335	775,454	211,004	564,450	03/31/18	100.0%	831,134	250,140	580,994	62,165	518,829					Fee
4.98	JPMCB	8967 Columbine Road	231,381	473,926	753,386	266,539	486,847	765,026	274,123	490,902	03/31/18	100.0%	807,818	289,354	518,465	49,828	468,637					Fee
4.99	JPMCB	8125-8198 Woodland Center Boulevard	252,898	505,415	678,489	200,540	477,949	662,468	203,387	459,081	03/31/18	81.5%	671,634	184,125	487,509	56,728	430,782					Fee
4.100	JPMCB	111 Kelsey Lane	153,695	465,427	644,271	160,032	484,240	653,075	166,624	486,451	03/31/18	100.0%	687,028	158,405	528,623	75,250	453,373					Fee
4.101	JPMCB	261-283 Gibraltar Road	220,206	617,214	864,644	226,537	638,107	809,850	243,122	566,728	03/31/18	59.5%	616,715	239,726	376,989	75,000	301,989					Fee
4.102	JPMCB	27-43 Great Valley Parkway	189,683	442,785	657,834	205,438	452,397	657,213	201,971	455,242	03/31/18	100.0%	661,001	192,121	468,880	75,779	393,102					Fee
4.103	JPMCB	767 Electronic Drive	191,101	-189,930	1,989	199,291	-197,302	1,970	200,007	-198,037	03/31/18	76.1%	615,943	433,384	182,559	56,250	126,309					Fee/Leasehold
4.104	JPMCB	200-234 Kelsey Lane	120,719	473,994	631,685	153,209	478,476	620,877	142,065	478,812	03/31/18	100.0%	638,678	144,449	494,229	57,000	437,229					Fee
4.105	JPMCB	4435 East Cotton Center Boulevard	179,209	582,845	811,000	204,339	606,660	820,065	212,704	607,361	03/31/18	100.0%	773,690	242,861	530,829	31,881	498,948					Fee
4.106	JPMCB	7800 Equitable Drive	425,192	318,578	975,353	462,318	513,036	1,003,521	464,393	539,128	03/31/18	100.0%	1,023,994	448,989	575,005	54,283	520,723					Fee
4.107	JPMCB	8906 Brittany Way	170,360	390,697	660,835	215,745	445,090	668,053	197,419	470,634	03/31/18	100.0%	684,337	184,307	500,030	60,000	440,030					Fee
4.108	JPMCB	201-223 Witmer Road	287,859	289,190	648,050	331,241	316,809	675,440	329,780	345,661	03/31/18	86.4%	728,330	327,307	401,023	75,000	326,023					Fee
4.109	JPMCB	4520 Seedling Circle	191,821	427,772	661,702	224,697	437,005	664,346	225,287	439,059	03/31/18	100.0%	685,186	216,821	468,365	43,750	424,615					Fee
4.110	JPMCB	13630 Northwest 8th Street	222,957	333,753	631,116	227,245	403,870	635,677	232,225	403,452	03/31/18	100.0%	637,210	237,097	400,112	37,499	362,614					Fee
4.111	JPMCB	5735 Old Shakopee Road West	228,744	40,928	313,252	236,202	77,050	349,258	230,996	118,261	03/31/18	67.3%	562,890	274,286	288,604	79,329	209,275					Fee
4.112	JPMCB	50 Valley Stream Parkway	193,493	-4,453	590,094	234,461	355,633	659,839	242,062	417,777	03/31/18	70.4%	577,601	267,801	309,800	38,750	271,050					Fee
4.113	JPMCB	4503 Woodland Corporate Boulevard	292,342	454,727	725,880	270,784	455,096	735,808	277,045	458,763	03/31/18	100.0%	757,522	273,583	483,939	37,500	446,439					Fee
4.114	JPMCB	508 Lapp Road	221,876	333,157	72,077	236,775	-164,697	41,634	231,418	-189,784	03/31/18	100.0%	622,247	228,531	393,716	62,750	330,966					Fee
4.115	JPMCB	125-135 Rock Road	164,917	157,203	379,073	172,774	206,299	434,388	186,333	248,055	03/31/18	100.0%	663,721	212,831	450,890	46,875	404,015					Fee
4.116	JPMCB	8911 Columbine Road	372,155	479,942	697,841	402,997	294,844	621,194	423,023	198,171	03/31/18	72.5%	702,745	433,905	268,841	48,170	220,671					Fee
4.117	JPMCB	9306-9324 East Broadway Avenue	134,705	294,311	448,194	148,190	300,004	442,709	140,227	302,483	03/31/18	100.0%	532,028	141,461	390,567	45,000	345,567					Fee
4.118	JPMCB	101-111 Rock Road	214,581	421,858	672,069	224,067	448,002	677,969	227,133	450,836	03/31/18	100.0%	714,309	253,158	461,151	47,355	413,796					Fee
4.119	JPMCB	201 Gibraltar Road	341,763	137,221	479,796	313,105	166,691	468,811	312,453	156,358	03/31/18	61.4%	531,160	306,790	224,370	58,371	165,999					Fee
4.120	JPMCB	4505 Woodland Corporate Boulevard	207,207	419,727	706,542	276,780	429,763	708,666	276,313	432,353	03/31/18	100.0%	682,606	222,518	460,089	31,250	428,839					Fee
4.121	JPMCB	4511 Woodland Corporate Boulevard	162,522	447,108	640,982	180,665	460,317	643,565	180,842	462,723	03/31/18	100.0%	658,418	176,656	481,762	31,250	450,512					Fee
4.122	JPMCB	400-445 Lakeside Drive, Unit #400	285,377	423,727	2,816	290,847	-288,030	422,798	311,035	111,763	03/31/18	0.0%	0	328,275	-328,275	77,654	-405,928					Fee
4.123	JPMCB	40 Valley Stream Parkway	217,651	176,924	523,773	201,161	322,612	548,965	198,686	350,279	03/31/18	100.0%	545,328	158,559	386,769	38,865	347,904					Fee
4.124	JPMCB	103-109 Gibraltar Road	209,159	286,701	319,440	198,160	121,280	274,233	211,720	62,513	03/31/18	100.0%	473,483	243,736	229,747	52,500	177,247					Fee
4.125	JPMCB	7702 Woodland Center Boulevard	188,654	459,044	692,790	213,072	479,718	618,967	207,338	411,629	03/31/18	100.0%	571,148	176,038	395,110	36,688	358,422					Fee
4.126	JPMCB	113-123 Rock Road	164,598	208,402	459,528	187,202	272,327	469,251	187,744	281,507	03/31/18	100.0%	462,624	153,205	309,419	46,875	262,544					Fee
4.127	JPMCB	4415 East Cotton Center Boulevard	120,590	416,038	564,954	134,270	430,685	473,885	140,483	333,402	03/31/18	11.8%	82,893	149,050	-66,157	44,329	-110,486					Fee
4.128	JPMCB	555 Business Center Drive	222,178	409,938	645,138	245,015	400,123	641,720	254,107	387,613	03/31/18	100.0%	678,120	255,732	422,388	37,580	384,808					Fee
4.129	JPMCB	8001 Woodland Center Boulevard	158,120	6,268	407,492	216,539	190,953	479,103	219,988	259,115	03/31/18	100.0%	596,853	196,137	400,717	37,499	363,218					Fee
4.130	JPMCB	300 Welsh Road Building 4	302,062	235,134	515,684	343,581	172,103	538,217	342,914	195,303	03/31/18	87.3%	567,501	359,040	208,461	47,066	161,395					Fee
4.131	JPMCB	9001-9015 Brittany Way	86,116	401,633	454,349	145,375	308,974	455,878	141,280	314,599	03/31/18	100.0%	483,060	114,050	369,010	37,500	331,510					Fee
4.132	JPMCB	13650 Northwest 8th Street	197,092	324,748	396,936	189,631	207,305	286,662	170,526	116,136	03/31/18	42.8%	232,208	177,876	54,332	30,915	23,417					Fee
4.133	JPMCB	277-293 Great Valley Parkway	130,803	272,392	457,231	157,361	299,870	452,217	159,816	292,401	03/31/18	100.0%	448,928	117,442	331,486	36,000	295,486					Fee
4.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)	265,558	321,477	621,693	281,403	340,290	606,920	264,244	342,676	03/31/18	77.4%	643,757	284,862	358,895	41,506	317,389					Fee
4.135	JPMCB	300-309 Lakeside Drive	181,778	145,031	1,987	181,860	-179,873	2,058	189,622	-187,565	03/31/18	0.0%	0	234,530	-234,530	54,790	-289,320					Fee
4.136	JPMCB	101-107 Lakeside Drive	196,506	321,969	357,180	157,657	199,524	363,351	164,597	198,753	03/31/18	100.0%	574,282	211,569	362,713	34,331	328,382					Fee
4.137	JPMCB	7695-7699 Anagram Drive	201,939	457,385	718,573	245,729	472,844	656,299	243,529	412,771	03/31/18	23.1%	206,884	228,470	-21,586	49,238	-70,824					Fee
4.138	JPMCB	425 Technology Drive	121,287	253,607	405,545	139,885	265,660	409,993	145,171	264,822	03/31/18	100.0%	400,607	128,443	272,164	28,009	244,155					Fee
4.139	JPMCB	300 Technology Drive	63,814	210,833	300,656	83,058	217,598	295,755	85,324	210,432	03/31/18	100.0%	300,545	64,234	236,311	28,125	208,186					Fee
4.140	JPMCB	510 Lapp Road	36,183	196,715	232,954	41,852	191,102	229,827	41,601	188,226	03/31/18	100.0%	211,903	48,783	163,120	33,959	129,161					Fee
4.141	JPMCB	7851-61 Woodland Center Boulevard	70,397	226,248	299,474	83,879	215,595	297,329	79,921	217,408	03/31/18	86.9%	301,930	84,511	217,419	23,150	194,269					Fee
4.142	JPMCB	300 Welsh Road Building 3	172,451	281,117	462,212	191,531	270,681	455,908	200,355	255,553	03/31/18	65.6%	314,664	194,418	120,246	29,326	90,920					Fee
4.143	JPMCB	7624 Bald Cypress Place	63,492	91,333	202,839	80,374	122,465	193,691	63,538	130,154	03/31/18	100.0%	226,197	67,817	158,380	18,794	139,587					Fee
4.144	JPMCB	75 Great Valley Parkway	18,222	123,476	148,479	23,638	124,841	147,599	23,446	124,153	03/31/18	100.0%	131,660	23,578	108,082	14,500	93,582					Fee
4.145	JPMCB	506 Prudential Road	77,351	232,569	229,528	91,232	138,297	149,447	94,065	55,382	03/31/18	0.0%	0	90,869	-90,869	22,750	-113,619					Fee
4.146	JPMCB	30 Great Valley Parkway	47,086	75,184	126,999	49,156	77,842	124,822	47,117	77,705	03/31/18	100.0%	122,631	44,249	78,382	15,000	63,382					Fee
4.147	JPMCB	100 Gibraltar Road	21,960	37,913	61,622	21,069	40,554	64,074	23,327	40,747	03/31/18	100.0%	64,897	23,257	41,640	3,500	38,140					Fee
5	JPMCB	Renaissance Tampa International Plaza Hotel	18,095,480	5,785,805	24,125,002	18,104,081	6,020,922	24,001,624	17,938,589	6,063,035	03/31/18	82.9%	24,001,624	17,877,213	6,124,411	0	6,124,411	3.00	3.00	13.9%	13.9%	Leasehold
6	JPMCB	660 Columbus Avenue	509,789	941,661	1,514,382	841,441	672,941	1,612,525	950,175	662,350	04/30/18	97.0%	4,002,382	1,107,242	2,895,140	110,889	2,784,250	1.41	1.36	6.7%	6.4%	Fee
7	JPMCB	Aon Center	41,160,114	35,611,627	86,520,341	43,960,435	42,559,906	88,788,705	45,406,455	43,382,250	04/30/18	87.9%	97,775,632	46,208,188	51,567,444	1,860,751	49,706,693	3.14	3.03	15.5%	15.0%	Fee
8	GACC	181 Fremont Street										97.0%	43,664,053	14,094,390	29,569,663	87,266	29,482,397	3.15	3.14	11.8%	11.8%	Fee
9	CREFI	Nassau Shopping Center	3,267,545	4,797,629	8,127,224	3,366,884	4,760,340	8,103,887	3,363,657	4,740,230	03/31/18	95.0%	7,762,650	3,418,194	4,344,455	392,244	3,952,212	2.46	2.24	10.9%	9.9%	Fee
10	JPMCB	Embassy Suites Kennesaw	5,403,445	3,663,034	9,431,481	5,544,074	3,887,407	9,404,615	5,510,234	3,894,381	05/31/18	81.9%	9,404,615	5,536,536	3,868,078	0	3,868,078	1.81	1.81	12.1%	12.1%	Fee
11	CREFI	Elite Hotel Management Georgia Portfolio	6,870,588	3,341,323	10,694,104	6,905,989	3,788,113	11,320,376	7,154,592	4,165,783	04/30/18	76.5%	11,320,375	7,114,826	4,205,549	452,814	3,752,735	1.68	1.50	13.2%	11.8%	Fee
11.01	CREFI	Hyatt Place Atlanta Airport North	3,691,102	1,316,503	4,992,076	3,484,009	1,508,066	5,342,679	3,671,332	1,671,347	04/30/18	82.0%	5,342,679	3,629,015	1,713,664	213,707	1,499,957					Fee
11.02	CREFI	Hampton Inn Norcross	1,974,524	1,146,073	3,578,742	2,222,460	1,356,281	3,696,803	2,282,266	1,414,537	04/30/18	72.5%	3,696,803	2,299,342	1,397,461	147,872	1,249,589					Fee
11.03	CREFI	Fairfield Inn and Suites Commerce	1,204,962	878,747	2,123,286	1,199,520	923,765	2,280,894	1,200,994	1,079,900	04/30/18	73.0%	2,280,894	1,186,469	1,094,424	91,236	1,003,189					Fee
12	GACC	First Place Tower	3,065,137	1,708,232	5,503,053	3,181,578	2,321,475	6,052,180	3,347,715	2,704,465	04/30/18	81.2%	6,915,617	3,393,061	3,522,556	713,981	2,808,576	1.70	1.35	11.8%	9.4%	Fee
13	CREFI	215 Lexington Avenue	2,013,012	3,609,503	5,782,479	2,123,677	3,658,802	5,549,002	2,133,212	3,415,790	05/31/18	78.8%	5,422,659	2,177,492	3,245,167	289,208	2,955,959	2.86	2.61	12.5%	11.4%	Fee
14	JPMCB	Overland Park Xchange	2,642,972	5,797,349	9,558,596	2,706,112	6,852,484	10,492,521	2,924,618	7,567,904	06/30/18	89.2%	14,709,331	6,208,312	8,501,019	705,426	7,795,593	2.29	2.10	10.9%	10.0%	Fee
15	CREFI	Woodland Gardens Apartments	1,500,726	1,997,369	3,594,219	1,470,486	2,123,733	3,638,946	1,522,106	2,116,839	05/31/18	88.9%	3,638,946	1,544,850	2,094,096	86,753	2,007,343	1.39	1.34	8.8%	8.4%	Fee
16	GACC	Stonebrook Apartments						2,383,914	625,868	1,758,047	04/30/18	95.0%	2,420,195	643,000	1,777,195	31,500	1,745,695	1.23	1.21	7.8%	7.7%	Fee
17	CREFI	Kingsley Apartments	1,357,648	1,845,309	3,284,964	1,437,945	1,847,019	3,399,632	1,526,357	1,873,276	05/31/18	88.0%	3,411,939	1,503,835	1,908,104	130,708	1,777,397	1.42	1.33	9.0%	8.4%	Fee
18	JPMCB	Radisson Blu Aqua Hotel	29,544,903	6,858,507	35,478,271	29,956,999	5,521,272	35,783,455	30,038,131	5,745,324	04/30/18	75.4%	35,783,455	30,063,196	5,720,259	0	5,720,259	1.92	1.92	8.9%	8.9%	Fee
19	CREFI	Westbrook Corporate Center	12,990,017	9,172,304	22,934,846	13,495,660	9,439,186	23,067,572	13,545,739	9,521,833	02/28/18	83.6%	25,759,727	13,297,831	12,461,895	1,990,042	10,471,853	1.99	1.67	12.6%	10.6%	Fee
20	CREFI	Amsdell Southeast Portfolio	689,118	1,333,900	2,170,248	794,445	1,375,803	2,193,639	787,212	1,406,427	05/31/18	81.9%	2,201,415	761,769	1,439,647	28,063	1,411,584	1.32	1.30	8.9%	8.7%	Fee
20.01	CREFI	Amsdell Villages	289,756	449,564	820,715	310,798	509,917	883,364	309,750	573,613	05/31/18	76.3%	891,140	309,892	581,248	10,158	571,090					Fee
20.02	CREFI	Amsdell Buford	231,600	530,248	769,595	270,326	499,269	730,957	256,776	474,181	05/31/18	83.5%	730,957	242,549	488,408	10,345	478,063					Fee
20.03	CREFI	Amsdell Lawrenceville	167,762	354,088	579,938	213,321	366,617	579,318	220,686	358,633	05/31/18	89.2%	579,318	209,328	369,991	7,560	362,431					Fee
21	JPMCB	Walk at Highwoods Preserve	1,002,033	2,031,725	3,119,729	984,879	2,134,850	3,090,720	961,626	2,129,094	03/31/18	92.8%	2,949,629	895,038	2,054,590	145,746	1,908,845	2.62	2.43	12.6%	11.7%	Fee
22	GACC	330 Railroad Avenue			332,537	115,315	217,222	603,556	240,091	363,465	04/30/18	90.0%	1,798,001	416,808	1,381,193	12,980	1,368,213	1.72	1.71	8.6%	8.6%	Fee
23	CREFI	253 Elizabeth	109,968	634,893	772,330	116,368	655,962	784,917	118,609	666,308	04/30/18	95.0%	721,268	119,565	601,704	7,391	594,313	1.51	1.48	7.3%	7.2%	Fee
24	CREFI	173 Ludlow	262,687	487,656	778,284	286,549	491,735	752,213	303,928	448,285	04/30/18	95.0%	757,663	310,600	447,063	10,426	436,637	1.51	1.48	7.3%	7.2%	Fee
25	GACC	Valley Mack Plaza	452,966	894,042	1,734,883	535,035	1,199,848					95.0%	1,878,992	557,230	1,327,137	110,746	1,216,391	1.45	1.33	9.3%	8.6%	Fee

A-1-11

ANNEX A-1

			HISTORICAL FINANCIALS(16)
												UW
			2016	2016	2017	2017	2017	Most Recent	Most Recent	Most Recent		Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF
Loan #	Seller(1)	Property Name	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)(17)	As of	Occupancy %	Revenues ($)(4)	Expenses ($)	NOI ($)(4)(17)(18)	Items ($)	NCF ($)(4)(18)	NOI DSCR(19)	DSCR(19)	Debt Yield %	Debt Yield %	Title Type(20)
26	CREFI	236 West 16th	189,408	559,361	741,784	193,275	548,509	682,724	195,655	487,069	04/30/18	90.9%	746,766	200,727	546,040	4,200	541,840	1.62	1.60	7.8%	7.8%	Fee
27	CREFI	161 Ludlow	118,282	609,094	682,093	116,539	565,554	694,208	120,930	573,279	04/30/18	95.0%	687,574	122,241	565,333	7,607	557,726	1.62	1.60	7.8%	7.8%	Fee
28	CREFI	Four Points Sacramento Airport	3,015,874	2,328,536	6,104,188	3,009,591	3,094,597	6,290,212	3,107,686	3,182,526	03/31/18	90.0%	6,023,948	3,764,533	2,259,415	240,958	2,018,457	2.43	2.17	16.2%	14.4%	Fee
29	JPMCB	Home2 Suites by Hilton Charlotte Airport			3,576,103	2,263,271	1,312,832	3,765,389	2,118,847	1,646,542	04/30/18	80.3%	3,765,389	2,125,676	1,639,713	0	1,639,713	1.89	1.89	12.1%	12.1%	Fee
30	GACC	Pin Oaks	545,101	1,183,281	1,749,511	487,766	1,261,745	1,823,520	474,983	1,348,538	03/30/18	95.0%	1,842,652	501,724	1,340,929	118,175	1,222,754	1.59	1.45	10.0%	9.1%	Fee
30.01	GACC	Pin Oaks I	342,014	671,185	1,013,691	284,605	729,086	1,009,129	282,159	726,971	03/30/18	95.0%	964,994	279,132	685,862	56,717	629,145					Fee
30.02	GACC	Pin Oaks II	203,087	512,096	735,820	203,161	532,659	814,391	192,824	621,567	03/30/18	95.0%	877,658	222,592	655,067	61,458	593,609					Fee
31	GACC	The Pad on Harvard			619,666	463,321	156,344	1,128,431	575,358	553,073	05/31/18	94.0%	1,689,528	624,631	1,064,897	27,250	1,037,647	1.54	1.50	8.2%	8.0%	Leasehold
32	GACC	Sacramento Natural Foods			1,211,007	221,762	989,245					95.4%	1,239,281	234,031	1,005,250	8,393	996,857	1.37	1.35	8.8%	8.7%	Fee/Leasehold
33	CREFI	Deerfield Woods Apartments	688,083	929,712	1,742,067	691,152	1,050,915	1,763,835	712,427	1,051,408	05/31/18	91.0%	1,763,835	740,006	1,023,830	40,193	983,637	1.51	1.45	9.5%	9.1%	Fee
34	JPMCB	Security Square	412,986	1,343,038	1,723,154	393,571	1,329,583	1,719,701	395,778	1,323,923	03/31/18	95.0%	1,685,406	420,957	1,264,449	82,567	1,181,882	2.58	2.41	11.9%	11.1%	Fee
35	GACC	Albertsons Aurora										95.0%	850,306	39,265	811,041	0	811,041	1.25	1.25	8.1%	8.1%	Fee
36	CREFI	StorQuest Seattle	412,478	739,586	1,264,145	440,126	824,019	1,266,780	459,252	807,529	04/30/18	81.9%	1,266,780	462,959	803,822	11,310	792,512	1.67	1.64	8.3%	8.1%	Fee
37	JPMCB	Holiday Inn Express & Suites Wheat Ridge	2,256,840	1,128,232	3,456,866	2,327,761	1,129,106	3,423,936	2,306,854	1,117,082	04/30/18	73.7%	3,423,936	2,306,854	1,117,082	0	1,117,082	1.80	1.80	11.6%	11.6%	Fee
38	CREFI	932 Southern Boulevard										96.5%	1,080,980	318,876	762,104	35,504	726,600	1.62	1.55	8.0%	7.6%	Fee
39	CREFI	CityLine XII Portfolio	625,845	735,237	1,410,868	576,362	834,506	1,424,221	592,804	831,417	04/30/18	80.8%	1,424,221	602,190	822,030	15,940	806,090	1.39	1.37	9.0%	8.9%	Fee
39.01	CREFI	Maximum Storage	288,139	318,789	632,045	215,556	416,489	619,281	221,055	398,226	04/30/18	80.4%	619,281	223,559	395,722	7,692	388,030					Fee
39.02	CREFI	Boulevard 26 Storage	220,658	232,059	476,637	235,309	241,328	480,870	245,557	235,313	04/30/18	82.1%	480,870	250,580	230,289	4,248	226,041					Fee
39.03	CREFI	Box N Lox Storage	117,048	184,389	302,186	125,497	176,689	324,070	126,192	197,878	04/30/18	79.5%	324,070	128,051	196,019	4,000	192,019					Fee
40	JPMCB	Bay 528 Plaza			837,552	257,282	580,270					90.6%	1,253,880	505,248	748,632	34,698	713,934	1.46	1.40	9.4%	9.0%	Fee
41	GACC	Holiday Inn Express Chesapeake						2,598,598	1,693,958	904,640	06/30/18	69.6%	2,659,484	1,700,907	958,577	106,379	852,198	1.81	1.61	12.3%	10.9%	Fee
42	GACC	Net Lease 3-Pack										95.0%	864,344	176,499	687,845	10,400	677,444	1.37	1.35	8.9%	8.8%	Fee
42.01	GACC	Statesboro																				Fee
42.02	GACC	Danville																				Fee
42.03	GACC	Calhoun																				Fee
43	CREFI	4675 Linton Boulevard	358,715	567,514	976,967	365,958	611,009	936,373	369,109	567,265	05/31/18	87.1%	1,066,268	369,898	696,370	30,113	666,257	1.42	1.36	9.5%	9.1%	Fee
44	GACC	Whitefish Crossing										95.0%	944,762	346,035	598,728	15,000	583,728	1.28	1.25	8.3%	8.1%	Fee
45	GACC	Park Place	457,474	403,767	859,247	479,629	379,618	1,035,623	544,828	490,795	05/31/18	95.0%	1,279,735	481,673	798,062	87,384	710,678	1.81	1.61	11.4%	10.2%	Fee
46	CREFI	SSCP Little Rock	248,130	636,654	881,240	256,869	624,371	873,952	267,547	606,405	05/31/18	86.4%	873,952	268,870	605,082	6,808	598,274	1.33	1.32	8.7%	8.6%	Fee
47	CREFI	CityLine Southern Portfolio	208,277	546,735	790,142	228,864	561,278	810,955	234,363	576,591	04/30/18	83.8%	810,955	271,187	539,768	13,177	526,591	1.35	1.32	8.9%	8.7%	Fee
47.01	CREFI	HIM Self Storage	89,222	284,338	411,023	105,777	305,246	441,433	112,286	329,146	04/30/18	84.8%	441,433	140,123	301,310	9,039	292,271					Fee
47.02	CREFI	Top Notch Storage	119,055	262,397	379,119	123,087	256,032	369,522	122,077	247,444	04/30/18	82.6%	369,522	131,064	238,458	4,138	234,320					Fee
48	GACC	Summit Apartments	310,577	575,267	889,728	321,364	568,364	906,576	326,686	579,890	03/31/18	98.0%	960,695	381,749	578,946	27,000	551,946	1.65	1.57	10.9%	10.4%	Fee
49	JPMCB	MacArthur Retail Center										95.0%	889,910	352,716	537,194	32,832	504,362	1.69	1.59	10.7%	10.1%	Fee
50	GACC	Cascades Shopping Center	333,946	621,254	936,505	313,550	622,956	930,210	308,363	621,847	03/31/18	90.1%	940,571	281,368	659,203	28,889	630,314	2.24	2.15	14.0%	13.4%	Fee
51	CREFI	1400 Washington Street										95.0%	379,261	52,457	326,804	10,549	316,255	1.56	1.51	8.1%	7.8%	Fee
52	JPMCB	CVS Knoxville	0	295,446	295,446	0	295,446					99.0%	328,438	36,311	292,127	1,818	290,309	1.27	1.26	8.0%	8.0%	Fee
53	CREFI	Fresenius Medical Center Crestwood										98.1%	424,273	125,176	299,097	7,587	291,510	1.36	1.32	8.9%	8.6%	Fee
54	JPMCB	671 4th Street										96.0%	326,030	76,347	249,683	10,308	239,375	1.92	1.84	9.2%	8.9%	Fee
55	CREFI	Fresenius Medical Center Woodridge										98.1%	298,970	67,454	231,516	5,724	225,792	1.35	1.31	8.9%	8.7%	Fee

A-1-12

ANNEX A-1

UPFRONT ESCROW(22)

Ground Lease

Ground Lease

Franchise

Upfront Capex

Upfront Engin.

Upfront Envir.

Upfront TI/LC

Upfront RE Tax

Upfront Ins.

Upfront Debt Service

Upfront Other

Loan #

Seller(1)

Property Name

Expiration

Extension Terms

Expiration Date(21)

PML %

Reserve ($)

Reserve ($)

Reserve ($)

Reserve ($)

Reserve ($)

Reserve ($)

Reserve ($)

Reserve ($)

1

JPMCB/GACC

Aventura Mall

0

0

0

0

0

0

0

26,168,910

2

CREFI

NY & CT NNN Portfolio

0

221,115

25,000

0

72,049

36,410

0

29,400

2.01

CREFI

Bank of America - Queens

2.02

CREFI

CVS - Queens

2.03

CREFI

Walgreens - Newtown

2.04

CREFI

Chase - Queens

2.05

CREFI

Bank of America - Mamaroneck

2.06

CREFI

TD Bank - St. James

2.07

CREFI

Chase - Middle Village

2.08

CREFI

TD Bank - Hampton Bays

2.09

CREFI

TD Bank - Westhampton

3

GACC

eBay North First Commons

14%

0

0

0

5,325,840

0

0

0

2,562,481

4

JPMCB

Workspace

Various

Various

205,933

539,172

37,500

3,154,000

11,849,855

350,000

0

16,753,411

4.01

JPMCB

6625 78th Street West

4.02

JPMCB

1500 Liberty Ridge Drive

4.03

JPMCB

3350 Southwest 148th Avenue & Lakeside Drive

4.04

JPMCB

1301 International Parkway

4.05

JPMCB

777 West Yamato Road

4.06

JPMCB

4425 East Cotton Center Boulevard

4.07

JPMCB

4500 East Cotton Center Boulevard

4.08

JPMCB

3100 Southwest 145th Avenue

4.09

JPMCB

3400 Lakeside Drive

4.10

JPMCB

3450 Lakeside Drive

4.11

JPMCB

40 Liberty Boulevard

4.12

JPMCB

4630 Woodland Corporate Boulevard

4.13

JPMCB

750 Park of Commerce Road

4.14

JPMCB

13621 Northwest 12th Street

4.15

JPMCB

2 West Liberty Boulevard

4.16

JPMCB

10400 Viking Drive

4.17

JPMCB

100 Witmer Road

4.18

JPMCB

7 Walnut Grove Drive

4.19

JPMCB

4313 East Cotton Center Boulevard

4.20

JPMCB

1200 Liberty Ridge Drive

4.21

JPMCB

1400 Liberty Ridge Drive

4.22

JPMCB

4750 South 44th Place

4.23

JPMCB

680 Blair Mill Road

4.24

JPMCB

3020 US Highway 301 South

4.25

JPMCB

4 Walnut Grove Drive

4.26

JPMCB

4631 Woodland Corporate Boulevard

4.27

JPMCB

5 Walnut Grove Drive

4.28

JPMCB

700 Dresher Road

4.29

JPMCB

45-67 Great Valley Parkway

4.30

JPMCB

4610 South 44th Place

4.31

JPMCB

4217 East Cotton Center Boulevard

4.32

JPMCB

1 Country View Road

4.33

JPMCB

4410 East Cotton Center Boulevard

4.34

JPMCB

951 Northwest Broken Sound Parkway

4.35

JPMCB

77-123 Great Valley Parkway

4.36

JPMCB

420-500 Lapp Road

4.37

JPMCB

2 Walnut Grove Drive

4.38

JPMCB

507 Prudential Road

7/11/2088 (Devereux); 12/31/2105 (Poley)

One, 99 year or less (Devereaux); None (Poley)

4.39

JPMCB

7930, 8010, 8020 Woodland Center Boulevard

4.40

JPMCB

9801 South 51st Street

4.41

JPMCB

180 Sheree Boulevard

4.42

JPMCB

7615 Smetana Lane

4.43

JPMCB

4550 South 44th Place

4.44

JPMCB

131 Kelsey Lane

4.45

JPMCB

5775 Old Shakopee Road West

4.46

JPMCB

8401-8406 Benjamin Road (North)

4.47

JPMCB

7625 Smetana Lane

4.48

JPMCB

5 Great Valley Parkway

4.49

JPMCB

5705 Old Shakopee Road West

4.50

JPMCB

7 Great Valley Parkway

4.51

JPMCB

65 Valley Stream Parkway

4.52

JPMCB

220 Gibraltar Road

4.53

JPMCB

257-275 Great Valley Parkway

4.54

JPMCB

240 Gibraltar Road

4.55

JPMCB

200 Gibraltar Road

4.56

JPMCB

9023 Columbine Road

4.57

JPMCB

3 Country View Road

4.58

JPMCB

1 Great Valley Parkway

4.59

JPMCB

333 Phoenixville Pike

4.60

JPMCB

4405 East Cotton Center Boulevard

4.61

JPMCB

7920 Woodland Center Boulevard

4.62

JPMCB

20 Valley Stream Parkway

4.63

JPMCB

5715 Old Shakopee Road West

4.64

JPMCB

150-182 Kelsey Lane

4.65

JPMCB

155 Great Valley Parkway

��

4.66

JPMCB

701-725 US Highway 301 South

4.67

JPMCB

901-933 US Highway 301 South

4.68

JPMCB

7725 Woodland Center Boulevard

4.69

JPMCB

4508 Woodland Corporate Boulevard

4.70

JPMCB

3102, 3104 and 3110 Cherry Palm

4.71

JPMCB

101 Gibraltar Road

4.72

JPMCB

6161 American Boulevard West

4.73

JPMCB

4502 Woodland Center Boulevard

4.74

JPMCB

110 Gibraltar Road

4.75

JPMCB

8855 Columbine Road

4.76

JPMCB

8939 Columbine Road

4.77

JPMCB

7905 Fuller Road

4.78

JPMCB

10801 Nesbitt Avenue South

4.79

JPMCB

9008 Brittany Way

4.80

JPMCB

8995 Columbine Road

4.81

JPMCB

7852-7898 Woodland Center Boulevard

4.82

JPMCB

455 Business Center Drive

A-1-13

ANNEX A-1

							UPFRONT ESCROW(22)
			Ground Lease	Ground Lease	Franchise		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other
Loan #	Seller(1)	Property Name	Expiration	Extension Terms	Expiration Date(21)	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
4.83	JPMCB	231-253 Gibraltar Road
4.84	JPMCB	747 Dresher Road
4.85	JPMCB	55 Valley Stream Parkway
4.86	JPMCB	8212 Woodland Center Boulevard
4.87	JPMCB	4303 East Cotton Center Boulevard
4.88	JPMCB	501 US Highway 301 South
4.89	JPMCB	7802-7850 Woodland Center Boulevard
4.90	JPMCB	8102 Woodland Center Boulevard
4.91	JPMCB	102 Rock Road
4.92	JPMCB	111-159 Gibraltar Road
4.93	JPMCB	181-187 Gibraltar Road
4.94	JPMCB	200-264 Lakeside Drive
4.95	JPMCB	120 Gibraltar Road
4.96	JPMCB	4207 East Cotton Center Boulevard
4.97	JPMCB	161-175 Gibraltar Road
4.98	JPMCB	8967 Columbine Road
4.99	JPMCB	8125-8198 Woodland Center Boulevard
4.100	JPMCB	111 Kelsey Lane
4.101	JPMCB	261-283 Gibraltar Road
4.102	JPMCB	27-43 Great Valley Parkway
4.103	JPMCB	767 Electronic Drive	05/31/2048	None
4.104	JPMCB	200-234 Kelsey Lane
4.105	JPMCB	4435 East Cotton Center Boulevard
4.106	JPMCB	7800 Equitable Drive
4.107	JPMCB	8906 Brittany Way
4.108	JPMCB	201-223 Witmer Road
4.109	JPMCB	4520 Seedling Circle
4.110	JPMCB	13630 Northwest 8th Street
4.111	JPMCB	5735 Old Shakopee Road West
4.112	JPMCB	50 Valley Stream Parkway
4.113	JPMCB	4503 Woodland Corporate Boulevard
4.114	JPMCB	508 Lapp Road
4.115	JPMCB	125-135 Rock Road
4.116	JPMCB	8911 Columbine Road
4.117	JPMCB	9306-9324 East Broadway Avenue
4.118	JPMCB	101-111 Rock Road
4.119	JPMCB	201 Gibraltar Road
4.120	JPMCB	4505 Woodland Corporate Boulevard
4.121	JPMCB	4511 Woodland Corporate Boulevard
4.122	JPMCB	400-445 Lakeside Drive, Unit #400
4.123	JPMCB	40 Valley Stream Parkway
4.124	JPMCB	103-109 Gibraltar Road
4.125	JPMCB	7702 Woodland Center Boulevard
4.126	JPMCB	113-123 Rock Road
4.127	JPMCB	4415 East Cotton Center Boulevard
4.128	JPMCB	555 Business Center Drive
4.129	JPMCB	8001 Woodland Center Boulevard
4.130	JPMCB	300 Welsh Road Building 4
4.131	JPMCB	9001-9015 Brittany Way
4.132	JPMCB	13650 Northwest 8th Street
4.133	JPMCB	277-293 Great Valley Parkway
4.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)
4.135	JPMCB	300-309 Lakeside Drive
4.136	JPMCB	101-107 Lakeside Drive
4.137	JPMCB	7695-7699 Anagram Drive
4.138	JPMCB	425 Technology Drive
4.139	JPMCB	300 Technology Drive
4.140	JPMCB	510 Lapp Road
4.141	JPMCB	7851-61 Woodland Center Boulevard
4.142	JPMCB	300 Welsh Road Building 3
4.143	JPMCB	7624 Bald Cypress Place
4.144	JPMCB	75 Great Valley Parkway
4.145	JPMCB	506 Prudential Road
4.146	JPMCB	30 Great Valley Parkway
4.147	JPMCB	100 Gibraltar Road
5	JPMCB	Renaissance Tampa International Plaza Hotel	12/31/2080	None	12/31/2028		0	0	0	0	0	0	0	0
6	JPMCB	660 Columbus Avenue					0	0	0	0	145,874	0	0	0
7	JPMCB	Aon Center					0	69,978	0	0	6,612,672	1,084,347	0	82,732,431
8	GACC	181 Fremont Street				12%	0	0	0	0	0	0	0	111,096,358
9	CREFI	Nassau Shopping Center					0	0	0	0	458,599	0	0	0
10	JPMCB	Embassy Suites Kennesaw			06/29/2028		3,200,000	0	0	0	374,838	21,764	0	0
11	CREFI	Elite Hotel Management Georgia Portfolio					0	0	0	0	251,249	0	0	55,000
11.01	CREFI	Hyatt Place Atlanta Airport North			08/03/2027
11.02	CREFI	Hampton Inn Norcross			11/12/2030
11.03	CREFI	Fairfield Inn and Suites Commerce			10/05/2030
12	GACC	First Place Tower					0	0	0	1,241,027	47,903	0	0	389,734
13	CREFI	215 Lexington Avenue					0	0	0	0	0	0	0	0
14	JPMCB	Overland Park Xchange					12,223	0	0	1,964,000	552,511	0	0	2,863,221
15	CREFI	Woodland Gardens Apartments					0	40,480	0	0	279,909	0	0	0
16	GACC	Stonebrook Apartments				8%	0	0	0	0	0	0	0	0
17	CREFI	Kingsley Apartments					0	77,568	0	0	245,481	0	0	0
18	JPMCB	Radisson Blu Aqua Hotel			12/31/2031		0	0	0	0	706,259	28,815	0	0
19	CREFI	Westbrook Corporate Center					392,719	357,281	0	4,650,000	975,307	0	0	7,330,378
20	CREFI	Amsdell Southeast Portfolio					0	0	0	0	105,463	0	0	0
20.01	CREFI	Amsdell Villages
20.02	CREFI	Amsdell Buford
20.03	CREFI	Amsdell Lawrenceville
21	JPMCB	Walk at Highwoods Preserve					2,343	143,073	0	11,716	268,560	0	0	0
22	GACC	330 Railroad Avenue					0	4,375	0	300,000	52,336	11,389	0	482,932
23	CREFI	253 Elizabeth					5,000	0	0	0	8,877	0	0	0
24	CREFI	173 Ludlow					0	0	0	0	43,586	0	0	0
25	GACC	Valley Mack Plaza					0	0	0	0	17,253	0	0	33,600

A-1-14

ANNEX A-1

							UPFRONT ESCROW(22)
			Ground Lease	Ground Lease	Franchise		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other
Loan #	Seller(1)	Property Name	Expiration	Extension Terms	Expiration Date(21)	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
26	CREFI	236 West 16th					0	6,000	0	0	18,203	0	0	0
27	CREFI	161 Ludlow					0	5,500	0	0	4,149	0	0	0
28	CREFI	Four Points Sacramento Airport			09/27/2032	6%	0	0	0	0	64,271	0	0	1,350,000
29	JPMCB	Home2 Suites by Hilton Charlotte Airport			03/31/2035		12,552	0	0	0	54,680	20,396	0	0
30	GACC	Pin Oaks					0	0	0	0	56,128	0	0	0
30.01	GACC	Pin Oaks I
30.02	GACC	Pin Oaks II
31	GACC	The Pad on Harvard	12/01/2028	Lease will continue until project is transferred to borrower in no event beyond January 1, 2031.			0	0	0	0	68,037	6,076	0	0
32	GACC	Sacramento Natural Foods	12/19/2104			5%	0	0	0	0	69,406	0	0	0
33	CREFI	Deerfield Woods Apartments					0	0	0	0	74,139	0	0	0
34	JPMCB	Security Square					2,911	30,625	0	3,308	215,865	0	0	0
35	GACC	Albertsons Aurora					0	0	0	0	0	0	0	0
36	CREFI	StorQuest Seattle				7%	0	0	0	0	38,959	0	0	0
37	JPMCB	Holiday Inn Express & Suites Wheat Ridge			06/08/2028		11,415	0	0	0	55,324	3,276	0	1,752,000
38	CREFI	932 Southern Boulevard					0	0	0	50,000	63,206	3,809	0	2,048,273
39	CREFI	CityLine XII Portfolio					0	47,346	0	0	59,748	30,265	0	0
39.01	CREFI	Maximum Storage
39.02	CREFI	Boulevard 26 Storage
39.03	CREFI	Box N Lox Storage
40	JPMCB	Bay 528 Plaza					400,000	0	0	4,167	110,763	0	0	45,415
41	GACC	Holiday Inn Express Chesapeake			06/15/2027		0	0	0	0	5,176	0	0	65,000
42	GACC	Net Lease 3-Pack					0	0	0	185,850	44,315	16,165	0	0
42.01	GACC	Statesboro
42.02	GACC	Danville
42.03	GACC	Calhoun
43	CREFI	4675 Linton Boulevard					0	0	0	150,000	102,771	0	0	86,420
44	GACC	Whitefish Crossing				3%	0	0	0	0	5,125	2,202	0	0
45	GACC	Park Place					0	36,266	0	0	37,352	16,729	0	14,926
46	CREFI	SSCP Little Rock					35,000	0	0	0	20,246	9,188	0	90,000
47	CREFI	CityLine Southern Portfolio					0	0	0	0	27,832	11,295	0	0
47.01	CREFI	HIM Self Storage
47.02	CREFI	Top Notch Storage
48	GACC	Summit Apartments					100,000	32,813	0	0	45,872	0	0	0
49	JPMCB	MacArthur Retail Center					535	0	0	3,567	78,095	2,033	0	0
50	GACC	Cascades Shopping Center					0	6,250	0	210,000	43,424	1,141	0	0
51	CREFI	1400 Washington Street					0	62,375	0	0	12,648	2,025	0	0
52	JPMCB	CVS Knoxville					155	0	0	0	0	0	0	0
53	CREFI	Fresenius Medical Center Crestwood					0	0	0	0	0	0	0	0
54	JPMCB	671 4th Street				15%	0	2,503	0	0	0	0	0	0
55	CREFI	Fresenius Medical Center Woodridge					0	0	0	0	0	0	0	0

A-1-15

ANNEX A-1

			UPFRONT ESCROW(22)	MONTHLY ESCROW(23)
			Other Upfront	Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.
Loan #	Seller(1)	Property Name	Description ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	JPMCB/GACC	Aventura Mall	Outstanding Tenant Obligations Reserve: 19,392,145; Bridge Rent and Reimbursement Reserve: 6,776,765	Springing	0	Springing	Springing	Springing
2	CREFI	NY & CT NNN Portfolio	TD Bank CAM Reserve	1,493	0	0	24,016	5,201
2.01	CREFI	Bank of America - Queens
2.02	CREFI	CVS - Queens
2.03	CREFI	Walgreens - Newtown
2.04	CREFI	Chase - Queens
2.05	CREFI	Bank of America - Mamaroneck
2.06	CREFI	TD Bank - St. James
2.07	CREFI	Chase - Middle Village
2.08	CREFI	TD Bank - Hampton Bays
2.09	CREFI	TD Bank - Westhampton
3	GACC	eBay North First Commons	Free Rent Reserve: 1,440,997; Stepped Up Rent Reserve: 1,121,484	Springing	0	Springing	Springing	Springing
4	JPMCB	Workspace	Outstanding TI/LC Reserve: 13,294,575; Free Rent Reserve: 3,458,836	205,933	0	1,441,528	2,040,615	1st 4 pmts - 552,198; Subsequently - 219,630
4.01	JPMCB	6625 78th Street West
4.02	JPMCB	1500 Liberty Ridge Drive
4.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive
4.04	JPMCB	1301 International Parkway
4.05	JPMCB	777 West Yamato Road
4.06	JPMCB	4425 East Cotton Center Boulevard
4.07	JPMCB	4500 East Cotton Center Boulevard
4.08	JPMCB	3100 Southwest 145th Avenue
4.09	JPMCB	3400 Lakeside Drive
4.10	JPMCB	3450 Lakeside Drive
4.11	JPMCB	40 Liberty Boulevard
4.12	JPMCB	4630 Woodland Corporate Boulevard
4.13	JPMCB	750 Park of Commerce Road
4.14	JPMCB	13621 Northwest 12th Street
4.15	JPMCB	2 West Liberty Boulevard
4.16	JPMCB	10400 Viking Drive
4.17	JPMCB	100 Witmer Road
4.18	JPMCB	7 Walnut Grove Drive
4.19	JPMCB	4313 East Cotton Center Boulevard
4.20	JPMCB	1200 Liberty Ridge Drive
4.21	JPMCB	1400 Liberty Ridge Drive
4.22	JPMCB	4750 South 44th Place
4.23	JPMCB	680 Blair Mill Road
4.24	JPMCB	3020 US Highway 301 South
4.25	JPMCB	4 Walnut Grove Drive
4.26	JPMCB	4631 Woodland Corporate Boulevard
4.27	JPMCB	5 Walnut Grove Drive
4.28	JPMCB	700 Dresher Road
4.29	JPMCB	45-67 Great Valley Parkway
4.30	JPMCB	4610 South 44th Place
4.31	JPMCB	4217 East Cotton Center Boulevard
4.32	JPMCB	1 Country View Road
4.33	JPMCB	4410 East Cotton Center Boulevard
4.34	JPMCB	951 Northwest Broken Sound Parkway
4.35	JPMCB	77-123 Great Valley Parkway
4.36	JPMCB	420-500 Lapp Road
4.37	JPMCB	2 Walnut Grove Drive
4.38	JPMCB	507 Prudential Road
4.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard
4.40	JPMCB	9801 South 51st Street
4.41	JPMCB	180 Sheree Boulevard
4.42	JPMCB	7615 Smetana Lane
4.43	JPMCB	4550 South 44th Place
4.44	JPMCB	131 Kelsey Lane
4.45	JPMCB	5775 Old Shakopee Road West
4.46	JPMCB	8401-8406 Benjamin Road (North)
4.47	JPMCB	7625 Smetana Lane
4.48	JPMCB	5 Great Valley Parkway
4.49	JPMCB	5705 Old Shakopee Road West
4.50	JPMCB	7 Great Valley Parkway
4.51	JPMCB	65 Valley Stream Parkway
4.52	JPMCB	220 Gibraltar Road
4.53	JPMCB	257-275 Great Valley Parkway
4.54	JPMCB	240 Gibraltar Road
4.55	JPMCB	200 Gibraltar Road
4.56	JPMCB	9023 Columbine Road
4.57	JPMCB	3 Country View Road
4.58	JPMCB	1 Great Valley Parkway
4.59	JPMCB	333 Phoenixville Pike
4.60	JPMCB	4405 East Cotton Center Boulevard
4.61	JPMCB	7920 Woodland Center Boulevard
4.62	JPMCB	20 Valley Stream Parkway
4.63	JPMCB	5715 Old Shakopee Road West
4.64	JPMCB	150-182 Kelsey Lane
4.65	JPMCB	155 Great Valley Parkway
4.66	JPMCB	701-725 US Highway 301 South
4.67	JPMCB	901-933 US Highway 301 South
4.68	JPMCB	7725 Woodland Center Boulevard
4.69	JPMCB	4508 Woodland Corporate Boulevard
4.70	JPMCB	3102, 3104 and 3110 Cherry Palm
4.71	JPMCB	101 Gibraltar Road
4.72	JPMCB	6161 American Boulevard West
4.73	JPMCB	4502 Woodland Center Boulevard
4.74	JPMCB	110 Gibraltar Road
4.75	JPMCB	8855 Columbine Road
4.76	JPMCB	8939 Columbine Road
4.77	JPMCB	7905 Fuller Road
4.78	JPMCB	10801 Nesbitt Avenue South
4.79	JPMCB	9008 Brittany Way
4.80	JPMCB	8995 Columbine Road
4.81	JPMCB	7852-7898 Woodland Center Boulevard
4.82	JPMCB	455 Business Center Drive

A-1-16

ANNEX A-1

			UPFRONT ESCROW(22)	MONTHLY ESCROW(23)
			Other Upfront	Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.
Loan #	Seller(1)	Property Name	Description ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
4.83	JPMCB	231-253 Gibraltar Road
4.84	JPMCB	747 Dresher Road
4.85	JPMCB	55 Valley Stream Parkway
4.86	JPMCB	8212 Woodland Center Boulevard
4.87	JPMCB	4303 East Cotton Center Boulevard
4.88	JPMCB	501 US Highway 301 South
4.89	JPMCB	7802-7850 Woodland Center Boulevard
4.90	JPMCB	8102 Woodland Center Boulevard
4.91	JPMCB	102 Rock Road
4.92	JPMCB	111-159 Gibraltar Road
4.93	JPMCB	181-187 Gibraltar Road
4.94	JPMCB	200-264 Lakeside Drive
4.95	JPMCB	120 Gibraltar Road
4.96	JPMCB	4207 East Cotton Center Boulevard
4.97	JPMCB	161-175 Gibraltar Road
4.98	JPMCB	8967 Columbine Road
4.99	JPMCB	8125-8198 Woodland Center Boulevard
4.100	JPMCB	111 Kelsey Lane
4.101	JPMCB	261-283 Gibraltar Road
4.102	JPMCB	27-43 Great Valley Parkway
4.103	JPMCB	767 Electronic Drive
4.104	JPMCB	200-234 Kelsey Lane
4.105	JPMCB	4435 East Cotton Center Boulevard
4.106	JPMCB	7800 Equitable Drive
4.107	JPMCB	8906 Brittany Way
4.108	JPMCB	201-223 Witmer Road
4.109	JPMCB	4520 Seedling Circle
4.110	JPMCB	13630 Northwest 8th Street
4.111	JPMCB	5735 Old Shakopee Road West
4.112	JPMCB	50 Valley Stream Parkway
4.113	JPMCB	4503 Woodland Corporate Boulevard
4.114	JPMCB	508 Lapp Road
4.115	JPMCB	125-135 Rock Road
4.116	JPMCB	8911 Columbine Road
4.117	JPMCB	9306-9324 East Broadway Avenue
4.118	JPMCB	101-111 Rock Road
4.119	JPMCB	201 Gibraltar Road
4.120	JPMCB	4505 Woodland Corporate Boulevard
4.121	JPMCB	4511 Woodland Corporate Boulevard
4.122	JPMCB	400-445 Lakeside Drive, Unit #400
4.123	JPMCB	40 Valley Stream Parkway
4.124	JPMCB	103-109 Gibraltar Road
4.125	JPMCB	7702 Woodland Center Boulevard
4.126	JPMCB	113-123 Rock Road
4.127	JPMCB	4415 East Cotton Center Boulevard
4.128	JPMCB	555 Business Center Drive
4.129	JPMCB	8001 Woodland Center Boulevard
4.130	JPMCB	300 Welsh Road Building 4
4.131	JPMCB	9001-9015 Brittany Way
4.132	JPMCB	13650 Northwest 8th Street
4.133	JPMCB	277-293 Great Valley Parkway
4.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)
4.135	JPMCB	300-309 Lakeside Drive
4.136	JPMCB	101-107 Lakeside Drive
4.137	JPMCB	7695-7699 Anagram Drive
4.138	JPMCB	425 Technology Drive
4.139	JPMCB	300 Technology Drive
4.140	JPMCB	510 Lapp Road
4.141	JPMCB	7851-61 Woodland Center Boulevard
4.142	JPMCB	300 Welsh Road Building 3
4.143	JPMCB	7624 Bald Cypress Place
4.144	JPMCB	75 Great Valley Parkway
4.145	JPMCB	506 Prudential Road
4.146	JPMCB	30 Great Valley Parkway
4.147	JPMCB	100 Gibraltar Road
5	JPMCB	Renaissance Tampa International Plaza Hotel		Springing	0	0	Springing	Springing
6	JPMCB	660 Columbus Avenue		0	0	Springing	72,937	Springing
7	JPMCB	Aon Center	New Lease Reserve: 38,000,000; Performance Reserve: 18,300,000; Outstanding TI Reserve: 13,236,245; Amenity Floor Capital Expenditure Reserve: 7,960,197; Outstanding Free Rent Reserve: 5,235,989	57,859	0	Springing	1,502,880	120,483
8	GACC	181 Fremont Street	Free Rent Reserve: 68,379,092; Outstanding TI/LC Reserve: 42,717,266	Springing	0	0	509,418	Springing
9	CREFI	Nassau Shopping Center		6,956	0	18,197	229,300	Springing
10	JPMCB	Embassy Suites Kennesaw		4.0% of Gross Income	0	0	37,484	Springing
11	CREFI	Elite Hotel Management Georgia Portfolio	PIP Reserve	37,735	0	0	27,917	Springing
11.01	CREFI	Hyatt Place Atlanta Airport North
11.02	CREFI	Hampton Inn Norcross
11.03	CREFI	Fairfield Inn and Suites Commerce
12	GACC	First Place Tower	Free Rent Reserve	9,916	0	49,582	23,951	Springing
13	CREFI	215 Lexington Avenue		Springing	0	Springing	Springing	Springing
14	JPMCB	Overland Park Xchange	Outstanding TI Reserve: 2,499,221; SelectQuote Existing Rent Buyout Reserve: 364,000	12,223	0	30,558	184,170	Springing
15	CREFI	Woodland Gardens Apartments		7,229	0	0	27,991	Springing
16	GACC	Stonebrook Apartments		2,625	0	0	11,225	Springing
17	CREFI	Kingsley Apartments		10,892	0	0	22,316	Springing
18	JPMCB	Radisson Blu Aqua Hotel		4% of Gross Revenues	0	0	176,565	Springing
19	CREFI	Westbrook Corporate Center	Unfunded Obligations Reserve	30,608	0	Springing	487,654	Springing
20	CREFI	Amsdell Southeast Portfolio		2,339	0	0	9,588	Springing
20.01	CREFI	Amsdell Villages
20.02	CREFI	Amsdell Buford
20.03	CREFI	Amsdell Lawrenceville
21	JPMCB	Walk at Highwoods Preserve		2,343	0	11,716	38,366	Springing
22	GACC	330 Railroad Avenue	Upfront Rollover Deposit	512	0	Springing	7,477	2,278
23	CREFI	253 Elizabeth		165	0	0	2,959	Springing
24	CREFI	173 Ludlow		355	0	0	14,529	Springing
25	GACC	Valley Mack Plaza	KY Wholesale Gap Rent Reserve	1,581	0	8,960	17,253	Springing

A-1-17

ANNEX A-1

			UPFRONT ESCROW(22)		MONTHLY ESCROW(23)
			Other Upfront		Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.
Loan #	Seller(1)	Property Name	Description ($)		Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
26	CREFI	236 West 16th			350	0	0	6,068	Springing
27	CREFI	161 Ludlow			178	0	0	1,383	Springing
28	CREFI	Four Points Sacramento Airport	PIP Reserve		20,968	0	0	16,068	Springing
29	JPMCB	Home2 Suites by Hilton Charlotte Airport			4% of Gross Revenues	0	0	9,115	1,855
30	GACC	Pin Oaks			4,181	0	12,543	11,226	Springing
30.01	GACC	Pin Oaks I
30.02	GACC	Pin Oaks II
31	GACC	The Pad on Harvard		��	2,271	0	0	11,340	3,038
32	GACC	Sacramento Natural Foods			699	0	Springing	17,352	Springing
33	CREFI	Deerfield Woods Apartments			3,349	0	0	12,356	Springing
34	JPMCB	Security Square			2,911	0	3,308	17,900	Springing
35	GACC	Albertsons Aurora			1,246	0	3,114	15,414	792
36	CREFI	StorQuest Seattle			943	0	0	12,986	Springing
37	JPMCB	Holiday Inn Express & Suites Wheat Ridge	PIP Reserve		Springing	0	0	13,831	3,276
38	CREFI	932 Southern Boulevard	Certificate of Occupancy Reserve: 1,000,000; Unfunded Obligations: 274,250; Free Rent Reserve: 246,110; Emblem Health Reserve: 456,528; Casa De Oracion Reserve: 71,385		467	0	Springing	21,069	1,905
39	CREFI	CityLine XII Portfolio			641	0	0	11,950	2,328
39.01	CREFI	Maximum Storage
39.02	CREFI	Boulevard 26 Storage
39.03	CREFI	Box N Lox Storage
40	JPMCB	Bay 528 Plaza	Free Rent Reserve		Springing	0	4,167	18,460	Springing
41	GACC	Holiday Inn Express Chesapeake	Seasonality Reserve		The greater of (i) 1/12 of 4% of rents, (ii) the amount required under the Management Agreement and (iii) the amount required under the Franchise Agreement for FF&E	0	0	5,176	Springing
42	GACC	Net Lease 3-Pack			342	0	684	10,014	1,347
42.01	GACC	Statesboro
42.02	GACC	Danville
42.03	GACC	Calhoun
43	CREFI	4675 Linton Boulevard	Unfunded Obligations Reserve: 58,923; Gap Rent Reserve: 27,497		611	0	Springing	11,419	Springing
44	GACC	Whitefish Crossing			1,250	0	0	5,125	2,202
45	GACC	Park Place	Analytix Prepaid Rent Funds		1,301	0	6,667	6,225	1,859
46	CREFI	SSCP Little Rock	Economic Reserve		567	0	0	4,049	919
47	CREFI	CityLine Southern Portfolio			1,098	0	0	3,092	869
47.01	CREFI	HIM Self Storage
47.02	CREFI	Top Notch Storage
48	GACC	Summit Apartments			3,000	0	0	5,734	Springing
49	JPMCB	MacArthur Retail Center			535	0	3,567	13,016	2,033
50	GACC	Cascades Shopping Center			1,050	0	Springing	4,825	571
51	CREFI	1400 Washington Street			208	0	0	3,162	337
52	JPMCB	CVS Knoxville			155	0	0	Springing	Springing
53	CREFI	Fresenius Medical Center Crestwood			130	0	Springing	Springing	Springing
54	JPMCB	671 4th Street			0	0	Springing	Springing	Springing
55	CREFI	Fresenius Medical Center Woodridge			94	0	Springing	Springing	Springing

A-1-18

ANNEX A-1

			MONTHLY ESCROW(23)
			Monthly Other	Other Monthly
Loan #	Seller(1)	Property Name	Reserve ($)	Description ($)
1	JPMCB/GACC	Aventura Mall	0
2	CREFI	NY & CT NNN Portfolio	0
2.01	CREFI	Bank of America - Queens
2.02	CREFI	CVS - Queens
2.03	CREFI	Walgreens - Newtown
2.04	CREFI	Chase - Queens
2.05	CREFI	Bank of America - Mamaroneck
2.06	CREFI	TD Bank - St. James
2.07	CREFI	Chase - Middle Village
2.08	CREFI	TD Bank - Hampton Bays
2.09	CREFI	TD Bank - Westhampton
3	GACC	eBay North First Commons	0
4	JPMCB	Workspace	0
4.01	JPMCB	6625 78th Street West
4.02	JPMCB	1500 Liberty Ridge Drive
4.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive
4.04	JPMCB	1301 International Parkway
4.05	JPMCB	777 West Yamato Road
4.06	JPMCB	4425 East Cotton Center Boulevard
4.07	JPMCB	4500 East Cotton Center Boulevard
4.08	JPMCB	3100 Southwest 145th Avenue
4.09	JPMCB	3400 Lakeside Drive
4.10	JPMCB	3450 Lakeside Drive
4.11	JPMCB	40 Liberty Boulevard
4.12	JPMCB	4630 Woodland Corporate Boulevard
4.13	JPMCB	750 Park of Commerce Road
4.14	JPMCB	13621 Northwest 12th Street
4.15	JPMCB	2 West Liberty Boulevard
4.16	JPMCB	10400 Viking Drive
4.17	JPMCB	100 Witmer Road
4.18	JPMCB	7 Walnut Grove Drive
4.19	JPMCB	4313 East Cotton Center Boulevard
4.20	JPMCB	1200 Liberty Ridge Drive
4.21	JPMCB	1400 Liberty Ridge Drive
4.22	JPMCB	4750 South 44th Place
4.23	JPMCB	680 Blair Mill Road
4.24	JPMCB	3020 US Highway 301 South
4.25	JPMCB	4 Walnut Grove Drive
4.26	JPMCB	4631 Woodland Corporate Boulevard
4.27	JPMCB	5 Walnut Grove Drive
4.28	JPMCB	700 Dresher Road
4.29	JPMCB	45-67 Great Valley Parkway
4.30	JPMCB	4610 South 44th Place
4.31	JPMCB	4217 East Cotton Center Boulevard
4.32	JPMCB	1 Country View Road
4.33	JPMCB	4410 East Cotton Center Boulevard
4.34	JPMCB	951 Northwest Broken Sound Parkway
4.35	JPMCB	77-123 Great Valley Parkway
4.36	JPMCB	420-500 Lapp Road
4.37	JPMCB	2 Walnut Grove Drive
4.38	JPMCB	507 Prudential Road
4.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard
4.40	JPMCB	9801 South 51st Street
4.41	JPMCB	180 Sheree Boulevard
4.42	JPMCB	7615 Smetana Lane
4.43	JPMCB	4550 South 44th Place
4.44	JPMCB	131 Kelsey Lane
4.45	JPMCB	5775 Old Shakopee Road West
4.46	JPMCB	8401-8406 Benjamin Road (North)
4.47	JPMCB	7625 Smetana Lane
4.48	JPMCB	5 Great Valley Parkway
4.49	JPMCB	5705 Old Shakopee Road West
4.50	JPMCB	7 Great Valley Parkway
4.51	JPMCB	65 Valley Stream Parkway
4.52	JPMCB	220 Gibraltar Road
4.53	JPMCB	257-275 Great Valley Parkway
4.54	JPMCB	240 Gibraltar Road
4.55	JPMCB	200 Gibraltar Road
4.56	JPMCB	9023 Columbine Road
4.57	JPMCB	3 Country View Road
4.58	JPMCB	1 Great Valley Parkway
4.59	JPMCB	333 Phoenixville Pike
4.60	JPMCB	4405 East Cotton Center Boulevard
4.61	JPMCB	7920 Woodland Center Boulevard
4.62	JPMCB	20 Valley Stream Parkway
4.63	JPMCB	5715 Old Shakopee Road West
4.64	JPMCB	150-182 Kelsey Lane
4.65	JPMCB	155 Great Valley Parkway
4.66	JPMCB	701-725 US Highway 301 South
4.67	JPMCB	901-933 US Highway 301 South
4.68	JPMCB	7725 Woodland Center Boulevard
4.69	JPMCB	4508 Woodland Corporate Boulevard
4.70	JPMCB	3102, 3104 and 3110 Cherry Palm
4.71	JPMCB	101 Gibraltar Road
4.72	JPMCB	6161 American Boulevard West
4.73	JPMCB	4502 Woodland Center Boulevard
4.74	JPMCB	110 Gibraltar Road
4.75	JPMCB	8855 Columbine Road
4.76	JPMCB	8939 Columbine Road
4.77	JPMCB	7905 Fuller Road
4.78	JPMCB	10801 Nesbitt Avenue South
4.79	JPMCB	9008 Brittany Way
4.80	JPMCB	8995 Columbine Road
4.81	JPMCB	7852-7898 Woodland Center Boulevard
4.82	JPMCB	455 Business Center Drive

A-1-19

ANNEX A-1

			MONTHLY ESCROW(23)
			Monthly Other	Other Monthly
Loan #	Seller(1)	Property Name	Reserve ($)	Description ($)
4.83	JPMCB	231-253 Gibraltar Road
4.84	JPMCB	747 Dresher Road
4.85	JPMCB	55 Valley Stream Parkway
4.86	JPMCB	8212 Woodland Center Boulevard
4.87	JPMCB	4303 East Cotton Center Boulevard
4.88	JPMCB	501 US Highway 301 South
4.89	JPMCB	7802-7850 Woodland Center Boulevard
4.90	JPMCB	8102 Woodland Center Boulevard
4.91	JPMCB	102 Rock Road
4.92	JPMCB	111-159 Gibraltar Road
4.93	JPMCB	181-187 Gibraltar Road
4.94	JPMCB	200-264 Lakeside Drive
4.95	JPMCB	120 Gibraltar Road
4.96	JPMCB	4207 East Cotton Center Boulevard
4.97	JPMCB	161-175 Gibraltar Road
4.98	JPMCB	8967 Columbine Road
4.99	JPMCB	8125-8198 Woodland Center Boulevard
4.100	JPMCB	111 Kelsey Lane
4.101	JPMCB	261-283 Gibraltar Road
4.102	JPMCB	27-43 Great Valley Parkway
4.103	JPMCB	767 Electronic Drive
4.104	JPMCB	200-234 Kelsey Lane
4.105	JPMCB	4435 East Cotton Center Boulevard
4.106	JPMCB	7800 Equitable Drive
4.107	JPMCB	8906 Brittany Way
4.108	JPMCB	201-223 Witmer Road
4.109	JPMCB	4520 Seedling Circle
4.110	JPMCB	13630 Northwest 8th Street
4.111	JPMCB	5735 Old Shakopee Road West
4.112	JPMCB	50 Valley Stream Parkway
4.113	JPMCB	4503 Woodland Corporate Boulevard
4.114	JPMCB	508 Lapp Road
4.115	JPMCB	125-135 Rock Road
4.116	JPMCB	8911 Columbine Road
4.117	JPMCB	9306-9324 East Broadway Avenue
4.118	JPMCB	101-111 Rock Road
4.119	JPMCB	201 Gibraltar Road
4.120	JPMCB	4505 Woodland Corporate Boulevard
4.121	JPMCB	4511 Woodland Corporate Boulevard
4.122	JPMCB	400-445 Lakeside Drive, Unit #400
4.123	JPMCB	40 Valley Stream Parkway
4.124	JPMCB	103-109 Gibraltar Road
4.125	JPMCB	7702 Woodland Center Boulevard
4.126	JPMCB	113-123 Rock Road
4.127	JPMCB	4415 East Cotton Center Boulevard
4.128	JPMCB	555 Business Center Drive
4.129	JPMCB	8001 Woodland Center Boulevard
4.130	JPMCB	300 Welsh Road Building 4
4.131	JPMCB	9001-9015 Brittany Way
4.132	JPMCB	13650 Northwest 8th Street
4.133	JPMCB	277-293 Great Valley Parkway
4.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)
4.135	JPMCB	300-309 Lakeside Drive
4.136	JPMCB	101-107 Lakeside Drive
4.137	JPMCB	7695-7699 Anagram Drive
4.138	JPMCB	425 Technology Drive
4.139	JPMCB	300 Technology Drive
4.140	JPMCB	510 Lapp Road
4.141	JPMCB	7851-61 Woodland Center Boulevard
4.142	JPMCB	300 Welsh Road Building 3
4.143	JPMCB	7624 Bald Cypress Place
4.144	JPMCB	75 Great Valley Parkway
4.145	JPMCB	506 Prudential Road
4.146	JPMCB	30 Great Valley Parkway
4.147	JPMCB	100 Gibraltar Road
5	JPMCB	Renaissance Tampa International Plaza Hotel	Springing	Land Sublease Reserve
6	JPMCB	660 Columbus Avenue	Springing	Condominium Assessments Reserve Fund; Free Rent Reserve; Outstanding TI Reserve Funds
7	JPMCB	Aon Center	0
8	GACC	181 Fremont Street	Springing	Lease Sweep Reserve
9	CREFI	Nassau Shopping Center	0
10	JPMCB	Embassy Suites Kennesaw	Springing	PIP Reserve: Springing; Franchise Roll Reserve: Springing
11	CREFI	Elite Hotel Management Georgia Portfolio	Springing	PIP Reserve
11.01	CREFI	Hyatt Place Atlanta Airport North
11.02	CREFI	Hampton Inn Norcross
11.03	CREFI	Fairfield Inn and Suites Commerce
12	GACC	First Place Tower	0
13	CREFI	215 Lexington Avenue	Springing	Condominium Common Charge Funds; Local Law Reserve Funds
14	JPMCB	Overland Park Xchange	The difference between (i) an amount equal to accrued interest due and payable on the unpaid principal balance of the loan during each applicable accrual period and (ii) a monthly debt service payment amount for the loan calculated assuming no interest only period and a constant monthly payment of principal and interest based on a 30 year amortization schedule. In lieu of a monthly deposit, the borrower may deposit a letter of credit in an amount equal to $9,167,500.	Amortization Reserve
15	CREFI	Woodland Gardens Apartments	0
16	GACC	Stonebrook Apartments	0
17	CREFI	Kingsley Apartments	0
18	JPMCB	Radisson Blu Aqua Hotel	Springing	DSCR Cure Deposit Reserve
19	CREFI	Westbrook Corporate Center	0
20	CREFI	Amsdell Southeast Portfolio	0
20.01	CREFI	Amsdell Villages
20.02	CREFI	Amsdell Buford
20.03	CREFI	Amsdell Lawrenceville
21	JPMCB	Walk at Highwoods Preserve	0
22	GACC	330 Railroad Avenue	0
23	CREFI	253 Elizabeth	0
24	CREFI	173 Ludlow	0
25	GACC	Valley Mack Plaza	0

A-1-20

ANNEX A-1

			MONTHLY ESCROW(23)
			Monthly Other	Other Monthly
Loan #	Seller(1)	Property Name	Reserve ($)	Description ($)
26	CREFI	236 West 16th	0
27	CREFI	161 Ludlow	0
28	CREFI	Four Points Sacramento Airport	0
29	JPMCB	Home2 Suites by Hilton Charlotte Airport	Springing	PIP Reserve
30	GACC	Pin Oaks	0
30.01	GACC	Pin Oaks I
30.02	GACC	Pin Oaks II
31	GACC	The Pad on Harvard	0
32	GACC	Sacramento Natural Foods	2,500	Ground Rent Reserve
33	CREFI	Deerfield Woods Apartments	0
34	JPMCB	Security Square	0
35	GACC	Albertsons Aurora	0
36	CREFI	StorQuest Seattle	0
37	JPMCB	Holiday Inn Express & Suites Wheat Ridge	Springing	PIP Reserve
38	CREFI	932 Southern Boulevard	Springing	Emblem Health Reserve: Springing; Casa De Oracion Reserve: Springing
39	CREFI	CityLine XII Portfolio	0
39.01	CREFI	Maximum Storage
39.02	CREFI	Boulevard 26 Storage
39.03	CREFI	Box N Lox Storage
40	JPMCB	Bay 528 Plaza	0
41	GACC	Holiday Inn Express Chesapeake	5,000	Seasonality Reserve
42	GACC	Net Lease 3-Pack	0
42.01	GACC	Statesboro
42.02	GACC	Danville
42.03	GACC	Calhoun
43	CREFI	4675 Linton Boulevard	0
44	GACC	Whitefish Crossing	0
45	GACC	Park Place	Springing	Renewal Space Funds; Lease termination Funds
46	CREFI	SSCP Little Rock	0
47	CREFI	CityLine Southern Portfolio	0
47.01	CREFI	HIM Self Storage
47.02	CREFI	Top Notch Storage
48	GACC	Summit Apartments	0
49	JPMCB	MacArthur Retail Center	Springing	Free Rent Reserve
50	GACC	Cascades Shopping Center	0
51	CREFI	1400 Washington Street	0
52	JPMCB	CVS Knoxville	0
53	CREFI	Fresenius Medical Center Crestwood	0
54	JPMCB	671 4th Street	0
55	CREFI	Fresenius Medical Center Woodridge	0

A-1-21

ANNEX A-1

			RESERVE CAPS(24)
			CapEx	Envir.	TI/LC	RE Tax	Insur.
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	JPMCB/GACC	Aventura Mall	487,003		6,087,540
2	CREFI	NY & CT NNN Portfolio
2.01	CREFI	Bank of America - Queens
2.02	CREFI	CVS - Queens
2.03	CREFI	Walgreens - Newtown
2.04	CREFI	Chase - Queens
2.05	CREFI	Bank of America - Mamaroneck
2.06	CREFI	TD Bank - St. James
2.07	CREFI	Chase - Middle Village
2.08	CREFI	TD Bank - Hampton Bays
2.09	CREFI	TD Bank - Westhampton
3	GACC	eBay North First Commons
4	JPMCB	Workspace	The product of the then-current Rollover Reserve Monthly Deposit with the number of mos remaining until the Maturity Date, with a max of 36 mos and a min of 12 mos.		The product of the then-current Rollover Reserve Monthly Deposit with the number of mos remaining until the Maturity Date, with a max of 18 mos and a min of 12 mos.
4.01	JPMCB	6625 78th Street West
4.02	JPMCB	1500 Liberty Ridge Drive
4.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive
4.04	JPMCB	1301 International Parkway
4.05	JPMCB	777 West Yamato Road
4.06	JPMCB	4425 East Cotton Center Boulevard
4.07	JPMCB	4500 East Cotton Center Boulevard
4.08	JPMCB	3100 Southwest 145th Avenue
4.09	JPMCB	3400 Lakeside Drive
4.10	JPMCB	3450 Lakeside Drive
4.11	JPMCB	40 Liberty Boulevard
4.12	JPMCB	4630 Woodland Corporate Boulevard
4.13	JPMCB	750 Park of Commerce Road
4.14	JPMCB	13621 Northwest 12th Street
4.15	JPMCB	2 West Liberty Boulevard
4.16	JPMCB	10400 Viking Drive
4.17	JPMCB	100 Witmer Road
4.18	JPMCB	7 Walnut Grove Drive
4.19	JPMCB	4313 East Cotton Center Boulevard
4.20	JPMCB	1200 Liberty Ridge Drive
4.21	JPMCB	1400 Liberty Ridge Drive
4.22	JPMCB	4750 South 44th Place
4.23	JPMCB	680 Blair Mill Road
4.24	JPMCB	3020 US Highway 301 South
4.25	JPMCB	4 Walnut Grove Drive
4.26	JPMCB	4631 Woodland Corporate Boulevard
4.27	JPMCB	5 Walnut Grove Drive
4.28	JPMCB	700 Dresher Road
4.29	JPMCB	45-67 Great Valley Parkway
4.30	JPMCB	4610 South 44th Place
4.31	JPMCB	4217 East Cotton Center Boulevard
4.32	JPMCB	1 Country View Road
4.33	JPMCB	4410 East Cotton Center Boulevard
4.34	JPMCB	951 Northwest Broken Sound Parkway
4.35	JPMCB	77-123 Great Valley Parkway
4.36	JPMCB	420-500 Lapp Road
4.37	JPMCB	2 Walnut Grove Drive
4.38	JPMCB	507 Prudential Road
4.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard
4.40	JPMCB	9801 South 51st Street
4.41	JPMCB	180 Sheree Boulevard
4.42	JPMCB	7615 Smetana Lane
4.43	JPMCB	4550 South 44th Place
4.44	JPMCB	131 Kelsey Lane
4.45	JPMCB	5775 Old Shakopee Road West
4.46	JPMCB	8401-8406 Benjamin Road (North)
4.47	JPMCB	7625 Smetana Lane
4.48	JPMCB	5 Great Valley Parkway
4.49	JPMCB	5705 Old Shakopee Road West
4.50	JPMCB	7 Great Valley Parkway
4.51	JPMCB	65 Valley Stream Parkway
4.52	JPMCB	220 Gibraltar Road
4.53	JPMCB	257-275 Great Valley Parkway
4.54	JPMCB	240 Gibraltar Road
4.55	JPMCB	200 Gibraltar Road
4.56	JPMCB	9023 Columbine Road
4.57	JPMCB	3 Country View Road
4.58	JPMCB	1 Great Valley Parkway
4.59	JPMCB	333 Phoenixville Pike
4.60	JPMCB	4405 East Cotton Center Boulevard
4.61	JPMCB	7920 Woodland Center Boulevard
4.62	JPMCB	20 Valley Stream Parkway
4.63	JPMCB	5715 Old Shakopee Road West
4.64	JPMCB	150-182 Kelsey Lane
4.65	JPMCB	155 Great Valley Parkway
4.66	JPMCB	701-725 US Highway 301 South
4.67	JPMCB	901-933 US Highway 301 South
4.68	JPMCB	7725 Woodland Center Boulevard
4.69	JPMCB	4508 Woodland Corporate Boulevard
4.70	JPMCB	3102, 3104 and 3110 Cherry Palm
4.71	JPMCB	101 Gibraltar Road
4.72	JPMCB	6161 American Boulevard West
4.73	JPMCB	4502 Woodland Center Boulevard
4.74	JPMCB	110 Gibraltar Road
4.75	JPMCB	8855 Columbine Road
4.76	JPMCB	8939 Columbine Road
4.77	JPMCB	7905 Fuller Road
4.78	JPMCB	10801 Nesbitt Avenue South
4.79	JPMCB	9008 Brittany Way
4.80	JPMCB	8995 Columbine Road
4.81	JPMCB	7852-7898 Woodland Center Boulevard
4.82	JPMCB	455 Business Center Drive

A-1-22

ANNEX A-1

			RESERVE CAPS(24)
			CapEx	Envir.	TI/LC	RE Tax	Insur.
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
4.83	JPMCB	231-253 Gibraltar Road
4.84	JPMCB	747 Dresher Road
4.85	JPMCB	55 Valley Stream Parkway
4.86	JPMCB	8212 Woodland Center Boulevard
4.87	JPMCB	4303 East Cotton Center Boulevard
4.88	JPMCB	501 US Highway 301 South
4.89	JPMCB	7802-7850 Woodland Center Boulevard
4.90	JPMCB	8102 Woodland Center Boulevard
4.91	JPMCB	102 Rock Road
4.92	JPMCB	111-159 Gibraltar Road
4.93	JPMCB	181-187 Gibraltar Road
4.94	JPMCB	200-264 Lakeside Drive
4.95	JPMCB	120 Gibraltar Road
4.96	JPMCB	4207 East Cotton Center Boulevard
4.97	JPMCB	161-175 Gibraltar Road
4.98	JPMCB	8967 Columbine Road
4.99	JPMCB	8125-8198 Woodland Center Boulevard
4.100	JPMCB	111 Kelsey Lane
4.101	JPMCB	261-283 Gibraltar Road
4.102	JPMCB	27-43 Great Valley Parkway
4.103	JPMCB	767 Electronic Drive
4.104	JPMCB	200-234 Kelsey Lane
4.105	JPMCB	4435 East Cotton Center Boulevard
4.106	JPMCB	7800 Equitable Drive
4.107	JPMCB	8906 Brittany Way
4.108	JPMCB	201-223 Witmer Road
4.109	JPMCB	4520 Seedling Circle
4.110	JPMCB	13630 Northwest 8th Street
4.111	JPMCB	5735 Old Shakopee Road West
4.112	JPMCB	50 Valley Stream Parkway
4.113	JPMCB	4503 Woodland Corporate Boulevard
4.114	JPMCB	508 Lapp Road
4.115	JPMCB	125-135 Rock Road
4.116	JPMCB	8911 Columbine Road
4.117	JPMCB	9306-9324 East Broadway Avenue
4.118	JPMCB	101-111 Rock Road
4.119	JPMCB	201 Gibraltar Road
4.120	JPMCB	4505 Woodland Corporate Boulevard
4.121	JPMCB	4511 Woodland Corporate Boulevard
4.122	JPMCB	400-445 Lakeside Drive, Unit #400
4.123	JPMCB	40 Valley Stream Parkway
4.124	JPMCB	103-109 Gibraltar Road
4.125	JPMCB	7702 Woodland Center Boulevard
4.126	JPMCB	113-123 Rock Road
4.127	JPMCB	4415 East Cotton Center Boulevard
4.128	JPMCB	555 Business Center Drive
4.129	JPMCB	8001 Woodland Center Boulevard
4.130	JPMCB	300 Welsh Road Building 4
4.131	JPMCB	9001-9015 Brittany Way
4.132	JPMCB	13650 Northwest 8th Street
4.133	JPMCB	277-293 Great Valley Parkway
4.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)
4.135	JPMCB	300-309 Lakeside Drive
4.136	JPMCB	101-107 Lakeside Drive
4.137	JPMCB	7695-7699 Anagram Drive
4.138	JPMCB	425 Technology Drive
4.139	JPMCB	300 Technology Drive
4.140	JPMCB	510 Lapp Road
4.141	JPMCB	7851-61 Woodland Center Boulevard
4.142	JPMCB	300 Welsh Road Building 3
4.143	JPMCB	7624 Bald Cypress Place
4.144	JPMCB	75 Great Valley Parkway
4.145	JPMCB	506 Prudential Road
4.146	JPMCB	30 Great Valley Parkway
4.147	JPMCB	100 Gibraltar Road
5	JPMCB	Renaissance Tampa International Plaza Hotel
6	JPMCB	660 Columbus Avenue
7	JPMCB	Aon Center			5,600,000
8	GACC	181 Fremont Street
9	CREFI	Nassau Shopping Center
10	JPMCB	Embassy Suites Kennesaw
11	CREFI	Elite Hotel Management Georgia Portfolio
11.01	CREFI	Hyatt Place Atlanta Airport North
11.02	CREFI	Hampton Inn Norcross
11.03	CREFI	Fairfield Inn and Suites Commerce
12	GACC	First Place Tower
13	CREFI	215 Lexington Avenue
14	JPMCB	Overland Park Xchange
15	CREFI	Woodland Gardens Apartments
16	GACC	Stonebrook Apartments	63,000
17	CREFI	Kingsley Apartments
18	JPMCB	Radisson Blu Aqua Hotel
19	CREFI	Westbrook Corporate Center			3,500,000
20	CREFI	Amsdell Southeast Portfolio
20.01	CREFI	Amsdell Villages
20.02	CREFI	Amsdell Buford
20.03	CREFI	Amsdell Lawrenceville
21	JPMCB	Walk at Highwoods Preserve			702,975
22	GACC	330 Railroad Avenue	18,420		300,000
23	CREFI	253 Elizabeth
24	CREFI	173 Ludlow
25	GACC	Valley Mack Plaza			322,557

A-1-23

ANNEX A-1

			RESERVE CAPS(24)
			CapEx	Envir.	TI/LC	RE Tax	Insur.
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
26	CREFI	236 West 16th
27	CREFI	161 Ludlow
28	CREFI	Four Points Sacramento Airport
29	JPMCB	Home2 Suites by Hilton Charlotte Airport
30	GACC	Pin Oaks	100,344		301,033
30.01	GACC	Pin Oaks I
30.02	GACC	Pin Oaks II
31	GACC	The Pad on Harvard
32	GACC	Sacramento Natural Foods	16,786		83,932
33	CREFI	Deerfield Woods Apartments
34	JPMCB	Security Square	125,000		79,391
35	GACC	Albertsons Aurora
36	CREFI	StorQuest Seattle	33,930
37	JPMCB	Holiday Inn Express & Suites Wheat Ridge
38	CREFI	932 Southern Boulevard	18,000
39	CREFI	CityLine XII Portfolio
39.01	CREFI	Maximum Storage
39.02	CREFI	Boulevard 26 Storage
39.03	CREFI	Box N Lox Storage
40	JPMCB	Bay 528 Plaza	50,000		150,000
41	GACC	Holiday Inn Express Chesapeake
42	GACC	Net Lease 3-Pack
42.01	GACC	Statesboro
42.02	GACC	Danville
42.03	GACC	Calhoun
43	CREFI	4675 Linton Boulevard	22,001		100,000
44	GACC	Whitefish Crossing	30,000
45	GACC	Park Place	46,833		175,000
46	CREFI	SSCP Little Rock
47	CREFI	CityLine Southern Portfolio
47.01	CREFI	HIM Self Storage
47.02	CREFI	Top Notch Storage
48	GACC	Summit Apartments	225,000
49	JPMCB	MacArthur Retail Center			171,220
50	GACC	Cascades Shopping Center	25,200		210,000
51	CREFI	1400 Washington Street
52	JPMCB	CVS Knoxville
53	CREFI	Fresenius Medical Center Crestwood	4,674
54	JPMCB	671 4th Street
55	CREFI	Fresenius Medical Center Woodridge	3,393

A-1-24

ANNEX A-1

			RESERVE CAPS(24)
			Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)
1	JPMCB/GACC	Aventura Mall
2	CREFI	NY & CT NNN Portfolio
2.01	CREFI	Bank of America - Queens
2.02	CREFI	CVS - Queens
2.03	CREFI	Walgreens - Newtown
2.04	CREFI	Chase - Queens
2.05	CREFI	Bank of America - Mamaroneck
2.06	CREFI	TD Bank - St. James
2.07	CREFI	Chase - Middle Village
2.08	CREFI	TD Bank - Hampton Bays
2.09	CREFI	TD Bank - Westhampton
3	GACC	eBay North First Commons
4	JPMCB	Workspace
4.01	JPMCB	6625 78th Street West
4.02	JPMCB	1500 Liberty Ridge Drive
4.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive
4.04	JPMCB	1301 International Parkway
4.05	JPMCB	777 West Yamato Road
4.06	JPMCB	4425 East Cotton Center Boulevard
4.07	JPMCB	4500 East Cotton Center Boulevard
4.08	JPMCB	3100 Southwest 145th Avenue
4.09	JPMCB	3400 Lakeside Drive
4.10	JPMCB	3450 Lakeside Drive
4.11	JPMCB	40 Liberty Boulevard
4.12	JPMCB	4630 Woodland Corporate Boulevard
4.13	JPMCB	750 Park of Commerce Road
4.14	JPMCB	13621 Northwest 12th Street
4.15	JPMCB	2 West Liberty Boulevard
4.16	JPMCB	10400 Viking Drive
4.17	JPMCB	100 Witmer Road
4.18	JPMCB	7 Walnut Grove Drive
4.19	JPMCB	4313 East Cotton Center Boulevard
4.20	JPMCB	1200 Liberty Ridge Drive
4.21	JPMCB	1400 Liberty Ridge Drive
4.22	JPMCB	4750 South 44th Place
4.23	JPMCB	680 Blair Mill Road
4.24	JPMCB	3020 US Highway 301 South
4.25	JPMCB	4 Walnut Grove Drive
4.26	JPMCB	4631 Woodland Corporate Boulevard
4.27	JPMCB	5 Walnut Grove Drive
4.28	JPMCB	700 Dresher Road
4.29	JPMCB	45-67 Great Valley Parkway
4.30	JPMCB	4610 South 44th Place
4.31	JPMCB	4217 East Cotton Center Boulevard
4.32	JPMCB	1 Country View Road
4.33	JPMCB	4410 East Cotton Center Boulevard
4.34	JPMCB	951 Northwest Broken Sound Parkway
4.35	JPMCB	77-123 Great Valley Parkway
4.36	JPMCB	420-500 Lapp Road
4.37	JPMCB	2 Walnut Grove Drive
4.38	JPMCB	507 Prudential Road
4.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard
4.40	JPMCB	9801 South 51st Street
4.41	JPMCB	180 Sheree Boulevard
4.42	JPMCB	7615 Smetana Lane
4.43	JPMCB	4550 South 44th Place
4.44	JPMCB	131 Kelsey Lane
4.45	JPMCB	5775 Old Shakopee Road West
4.46	JPMCB	8401-8406 Benjamin Road (North)
4.47	JPMCB	7625 Smetana Lane
4.48	JPMCB	5 Great Valley Parkway
4.49	JPMCB	5705 Old Shakopee Road West
4.50	JPMCB	7 Great Valley Parkway
4.51	JPMCB	65 Valley Stream Parkway
4.52	JPMCB	220 Gibraltar Road
4.53	JPMCB	257-275 Great Valley Parkway
4.54	JPMCB	240 Gibraltar Road
4.55	JPMCB	200 Gibraltar Road
4.56	JPMCB	9023 Columbine Road
4.57	JPMCB	3 Country View Road
4.58	JPMCB	1 Great Valley Parkway
4.59	JPMCB	333 Phoenixville Pike
4.60	JPMCB	4405 East Cotton Center Boulevard
4.61	JPMCB	7920 Woodland Center Boulevard
4.62	JPMCB	20 Valley Stream Parkway
4.63	JPMCB	5715 Old Shakopee Road West
4.64	JPMCB	150-182 Kelsey Lane
4.65	JPMCB	155 Great Valley Parkway
4.66	JPMCB	701-725 US Highway 301 South
4.67	JPMCB	901-933 US Highway 301 South
4.68	JPMCB	7725 Woodland Center Boulevard
4.69	JPMCB	4508 Woodland Corporate Boulevard
4.70	JPMCB	3102, 3104 and 3110 Cherry Palm
4.71	JPMCB	101 Gibraltar Road
4.72	JPMCB	6161 American Boulevard West
4.73	JPMCB	4502 Woodland Center Boulevard
4.74	JPMCB	110 Gibraltar Road
4.75	JPMCB	8855 Columbine Road
4.76	JPMCB	8939 Columbine Road
4.77	JPMCB	7905 Fuller Road
4.78	JPMCB	10801 Nesbitt Avenue South
4.79	JPMCB	9008 Brittany Way
4.80	JPMCB	8995 Columbine Road
4.81	JPMCB	7852-7898 Woodland Center Boulevard
4.82	JPMCB	455 Business Center Drive

A-1-25

ANNEX A-1

			RESERVE CAPS(24)
			Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)
4.83	JPMCB	231-253 Gibraltar Road
4.84	JPMCB	747 Dresher Road
4.85	JPMCB	55 Valley Stream Parkway
4.86	JPMCB	8212 Woodland Center Boulevard
4.87	JPMCB	4303 East Cotton Center Boulevard
4.88	JPMCB	501 US Highway 301 South
4.89	JPMCB	7802-7850 Woodland Center Boulevard
4.90	JPMCB	8102 Woodland Center Boulevard
4.91	JPMCB	102 Rock Road
4.92	JPMCB	111-159 Gibraltar Road
4.93	JPMCB	181-187 Gibraltar Road
4.94	JPMCB	200-264 Lakeside Drive
4.95	JPMCB	120 Gibraltar Road
4.96	JPMCB	4207 East Cotton Center Boulevard
4.97	JPMCB	161-175 Gibraltar Road
4.98	JPMCB	8967 Columbine Road
4.99	JPMCB	8125-8198 Woodland Center Boulevard
4.100	JPMCB	111 Kelsey Lane
4.101	JPMCB	261-283 Gibraltar Road
4.102	JPMCB	27-43 Great Valley Parkway
4.103	JPMCB	767 Electronic Drive
4.104	JPMCB	200-234 Kelsey Lane
4.105	JPMCB	4435 East Cotton Center Boulevard
4.106	JPMCB	7800 Equitable Drive
4.107	JPMCB	8906 Brittany Way
4.108	JPMCB	201-223 Witmer Road
4.109	JPMCB	4520 Seedling Circle
4.110	JPMCB	13630 Northwest 8th Street
4.111	JPMCB	5735 Old Shakopee Road West
4.112	JPMCB	50 Valley Stream Parkway
4.113	JPMCB	4503 Woodland Corporate Boulevard
4.114	JPMCB	508 Lapp Road
4.115	JPMCB	125-135 Rock Road
4.116	JPMCB	8911 Columbine Road
4.117	JPMCB	9306-9324 East Broadway Avenue
4.118	JPMCB	101-111 Rock Road
4.119	JPMCB	201 Gibraltar Road
4.120	JPMCB	4505 Woodland Corporate Boulevard
4.121	JPMCB	4511 Woodland Corporate Boulevard
4.122	JPMCB	400-445 Lakeside Drive, Unit #400
4.123	JPMCB	40 Valley Stream Parkway
4.124	JPMCB	103-109 Gibraltar Road
4.125	JPMCB	7702 Woodland Center Boulevard
4.126	JPMCB	113-123 Rock Road
4.127	JPMCB	4415 East Cotton Center Boulevard
4.128	JPMCB	555 Business Center Drive
4.129	JPMCB	8001 Woodland Center Boulevard
4.130	JPMCB	300 Welsh Road Building 4
4.131	JPMCB	9001-9015 Brittany Way
4.132	JPMCB	13650 Northwest 8th Street
4.133	JPMCB	277-293 Great Valley Parkway
4.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)
4.135	JPMCB	300-309 Lakeside Drive
4.136	JPMCB	101-107 Lakeside Drive
4.137	JPMCB	7695-7699 Anagram Drive
4.138	JPMCB	425 Technology Drive
4.139	JPMCB	300 Technology Drive
4.140	JPMCB	510 Lapp Road
4.141	JPMCB	7851-61 Woodland Center Boulevard
4.142	JPMCB	300 Welsh Road Building 3
4.143	JPMCB	7624 Bald Cypress Place
4.144	JPMCB	75 Great Valley Parkway
4.145	JPMCB	506 Prudential Road
4.146	JPMCB	30 Great Valley Parkway
4.147	JPMCB	100 Gibraltar Road
5	JPMCB	Renaissance Tampa International Plaza Hotel
6	JPMCB	660 Columbus Avenue
7	JPMCB	Aon Center
8	GACC	181 Fremont Street		(i) with respect to a Lease Sweep Trigger continuing pursuant to clauses (i)(d) and/or (i)(f) of the defined term “Lease Sweep Period”, $15,271,620.00, or (ii) with respect to a Lease Sweep Trigger continuing solely pursuant to clauses (i)(b) and/or (i)(c) of the defined term “Lease Sweep Period”, $35.00 per rentable square foot of Dark Space and/or Terminated Space
9	CREFI	Nassau Shopping Center
10	JPMCB	Embassy Suites Kennesaw		Franchise Roll Reserve: 4,200,000
11	CREFI	Elite Hotel Management Georgia Portfolio
11.01	CREFI	Hyatt Place Atlanta Airport North
11.02	CREFI	Hampton Inn Norcross
11.03	CREFI	Fairfield Inn and Suites Commerce
12	GACC	First Place Tower
13	CREFI	215 Lexington Avenue
14	JPMCB	Overland Park Xchange		9,167,500
15	CREFI	Woodland Gardens Apartments
16	GACC	Stonebrook Apartments
17	CREFI	Kingsley Apartments
18	JPMCB	Radisson Blu Aqua Hotel
19	CREFI	Westbrook Corporate Center
20	CREFI	Amsdell Southeast Portfolio
20.01	CREFI	Amsdell Villages
20.02	CREFI	Amsdell Buford
20.03	CREFI	Amsdell Lawrenceville
21	JPMCB	Walk at Highwoods Preserve
22	GACC	330 Railroad Avenue
23	CREFI	253 Elizabeth
24	CREFI	173 Ludlow
25	GACC	Valley Mack Plaza

A-1-26

ANNEX A-1

			RESERVE CAPS(24)
			Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)
26	CREFI	236 West 16th
27	CREFI	161 Ludlow
28	CREFI	Four Points Sacramento Airport
29	JPMCB	Home2 Suites by Hilton Charlotte Airport
30	GACC	Pin Oaks
30.01	GACC	Pin Oaks I
30.02	GACC	Pin Oaks II
31	GACC	The Pad on Harvard
32	GACC	Sacramento Natural Foods
33	CREFI	Deerfield Woods Apartments
34	JPMCB	Security Square
35	GACC	Albertsons Aurora
36	CREFI	StorQuest Seattle
37	JPMCB	Holiday Inn Express & Suites Wheat Ridge
38	CREFI	932 Southern Boulevard
39	CREFI	CityLine XII Portfolio
39.01	CREFI	Maximum Storage
39.02	CREFI	Boulevard 26 Storage
39.03	CREFI	Box N Lox Storage
40	JPMCB	Bay 528 Plaza
41	GACC	Holiday Inn Express Chesapeake
42	GACC	Net Lease 3-Pack
42.01	GACC	Statesboro
42.02	GACC	Danville
42.03	GACC	Calhoun
43	CREFI	4675 Linton Boulevard
44	GACC	Whitefish Crossing
45	GACC	Park Place
46	CREFI	SSCP Little Rock
47	CREFI	CityLine Southern Portfolio
47.01	CREFI	HIM Self Storage
47.02	CREFI	Top Notch Storage
48	GACC	Summit Apartments
49	JPMCB	MacArthur Retail Center
50	GACC	Cascades Shopping Center
51	CREFI	1400 Washington Street
52	JPMCB	CVS Knoxville
53	CREFI	Fresenius Medical Center Crestwood
54	JPMCB	671 4th Street
55	CREFI	Fresenius Medical Center Woodridge

A-1-27

ANNEX A-1

LARGEST TENANT(4), (25), (26), (27)

2nd LARGEST TENANT(4), (25), (26), (27)

3rd LARGEST TENANT(4), (25), (26), (27)

Single

Lease

Lease

Lease

Loan #

Seller(1)

Property Name

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

1

JPMCB/GACC

Aventura Mall

No

J. C. Penney Co.

193,759

04/30/23

AMC Theatres

78,738

08/31/23

Zara

34,454

10/31/29

2

CREFI

NY & CT NNN Portfolio

Various

2.01

CREFI

Bank of America - Queens

No

Furniture Deals NY Corp.

5,300

10/31/22

Bank of America

5,000

10/31/27

2.02

CREFI

CVS - Queens

Yes

CVS

14,966

01/31/39

2.03

CREFI

Walgreens - Newtown

Yes

Walgreens

13,667

06/30/86

2.04

CREFI

Chase - Queens

No

JP Morgan Chase

3,600

10/31/22

Eclipse Construction Management

3,000

02/28/23

2.05

CREFI

Bank of America - Mamaroneck

Yes

Bank of America

4,500

04/30/31

2.06

CREFI

TD Bank - St. James

No

TD Bank

4,000

11/28/28

Merceps Bros

3,300

02/28/26

2.07

CREFI

Chase - Middle Village

Yes

JP Morgan Chase

4,000

10/31/29

2.08

CREFI

TD Bank - Hampton Bays

Yes

TD Bank

4,100

04/30/30

2.09

CREFI

TD Bank - Westhampton

Yes

TD Bank

4,900

02/28/26

3

GACC

eBay North First Commons

Yes

eBay

250,056

03/31/29

4

JPMCB

Workspace

Various

4.01

JPMCB

6625 78th Street West

No

Express Scripts, Inc.

203,442

12/31/18

Universal Hospital Services, Inc.

54,797

04/30/22

MYONLLC

9,598

02/28/23

4.02

JPMCB

1500 Liberty Ridge Drive

No

ELAP Services, LLC

39,981

11/30/21

Crothall Services Group

36,380

02/29/24

SEI Investments Company

34,919

06/30/20

4.03

JPMCB

3350 Southwest 148th Avenue & Lakeside Drive

No

Carnival Corporation

30,519

11/30/26

RGN-Miramar I, LLC

23,667

09/30/23

ADP, Inc

21,562

06/30/19

4.04

JPMCB

1301 International Parkway

No

Sunshine State Health Plan, Inc.

84,379

11/30/20

Grant Thornton LLP

23,682

03/31/19

Smurfit Kappa Packaging, LLC

10,191

08/31/23

4.05

JPMCB

777 West Yamato Road

No

Relx, Inc.

51,404

05/31/24

AVM, L.P.

27,897

12/31/24

Metropolitan Health Networks, Inc.

19,598

09/30/21

4.06

JPMCB

4425 East Cotton Center Boulevard

Yes

United HealthCare Services, Inc.

165,000

03/31/24

4.07

JPMCB

4500 East Cotton Center Boulevard

Yes

Aetna Life Insurance Company

139,403

12/31/23

4.08

JPMCB

3100 Southwest 145th Avenue

No

United HealthCare Services, Inc.

50,143

06/30/22

Paychex North America, Inc.

24,878

10/31/18

Zebra Technologies International, LLC

14,688

03/31/23

4.09

JPMCB

3400 Lakeside Drive

No

Carnival Corporation

62,904

11/30/26

United States Postal Service Inspect Div

22,076

07/08/22

Caltrop Corporation

5,686

06/30/20

4.10

JPMCB

3450 Lakeside Drive

No

Arise Virtual Solutions, Inc.

43,299

02/28/27

HP Enterprise Services, LLC

29,161

12/31/20

Compupay, Inc.

21,933

06/30/24

4.11

JPMCB

40 Liberty Boulevard

Yes

Siemens Medical Solutions USA, Inc.

126,000

01/31/20

4.12

JPMCB

4630 Woodland Corporate Boulevard

No

Aetna Life Insurance Company

73,077

02/29/20

Shapiro & Fishman, LLP and The LOGS Grp.

31,249

09/30/21

Oldcastle Coastal, Inc.

8,317

02/28/22

4.13

JPMCB

750 Park of Commerce Road

No

3Cinteractive Corp.

25,287

12/31/21

MiX Telematics North America, Inc.

10,260

08/31/22

ProQuest LLC

8,748

06/30/19

4.14

JPMCB

13621 Northwest 12th Street

No

MEDNAX Services, Inc.

37,209

11/30/23

Connexion Point, LLC

37,209

07/31/21

Tralongo, LLC

17,346

01/31/22

4.15

JPMCB

2 West Liberty Boulevard

No

Teva Branded Pharmaceutical

60,307

12/31/19

First Priority Bank

11,775

01/31/21

Drexel University

8,894

01/31/26

4.16

JPMCB

10400 Viking Drive

No

Grain Millers, Inc.

34,981

01/31/21

Zinpro Corporation

28,711

05/31/25

Comcast of Arkansas/Florida/Louisiana

6,881

04/30/20

4.17

JPMCB

100 Witmer Road

No

Kreischer Miller

45,916

07/31/19

Emcare

26,948

06/30/20

NY Life Insurance

25,324

08/31/26

4.18

JPMCB

7 Walnut Grove Drive

Yes

Reed Technology & Information

120,000

05/31/25

4.19

JPMCB

4313 East Cotton Center Boulevard

No

GE Parallel Design, Inc.

78,335

09/30/28

Pronet Solutions, Inc.

30,539

04/30/23

4.20

JPMCB

1200 Liberty Ridge Drive

No

Saul Ewing Arnstein & Lehr, LLP

16,704

02/28/21

Old Republic National Title

10,196

10/31/19

IPR International LLC

8,842

10/31/18

4.21

JPMCB

1400 Liberty Ridge Drive

No

Boomi, Inc

41,409

09/30/27

Skyhook Holding, Inc.

6,751

12/31/20

Hewlett Packard Enterprise (HPE)

4,884

07/31/20

4.22

JPMCB

4750 South 44th Place

No

Aetna Life Insurance Company

69,094

08/31/20

Caris Life Sciences, Inc.

10,402

08/31/20

4.23

JPMCB

680 Blair Mill Road

Yes

United HealthCare Services, Inc.

115,110

03/31/25

4.24

JPMCB

3020 US Highway 301 South

Yes

General Dynamics Information Tech., Inc.

99,039

09/30/22

4.25

JPMCB

4 Walnut Grove Drive

Yes

Optum Services Inc.

109,700

03/31/25

4.26

JPMCB

4631 Woodland Corporate Boulevard

No

Cognizant Technology Solutions U.S. Corporation

27,882

11/30/24

One Call Medical, Inc.

18,391

05/31/19

Continental Casualty Company

9,650

01/31/21

4.27

JPMCB

5 Walnut Grove Drive

No

Commcor

27,035

11/30/22

LRA Worldwide

16,508

10/31/25

Aegis Industrial Software Corp

13,194

08/31/19

4.28

JPMCB

700 Dresher Road

No

Comcast of PA

58,115

12/31/19

TNS US

39,480

11/30/22

4.29

JPMCB

45-67 Great Valley Parkway

No

Orthovita, Inc.

55,675

07/31/20

Sanofi US Services Inc.

39,645

02/28/26

Merit Medical Systems, Inc.

32,691

06/30/19

4.30

JPMCB

4610 South 44th Place

Yes

CDx Holdings, Inc.

66,012

08/31/20

4.31

JPMCB

4217 East Cotton Center Boulevard

Yes

Education Management LLC

88,140

06/30/19

4.32

JPMCB

1 Country View Road

No

Factory Mutual Insurance Company

23,155

02/28/21

Balfour Beatty Investments, Inc.

22,415

10/31/25

Suburban West Realtors Association

6,290

06/30/25

4.33

JPMCB

4410 East Cotton Center Boulevard

Yes

GM Cruise LLC

101,269

07/31/22

4.34

JPMCB

951 Northwest Broken Sound Parkway

No

U.S. Installation Group, Inc.

14,749

05/31/23

ParTech, Inc.

11,471

12/31/19

Toll Bros., Inc.

10,322

04/30/21

4.35

JPMCB

77-123 Great Valley Parkway

No

Puresyn, Inc.

18,008

12/31/20

Orthovita, Inc.

13,796

07/31/20

Sanofi US Services, Inc.

13,712

02/28/26

4.36

JPMCB

420-500 Lapp Road

No

ifm Prover USA, Inc.

36,837

03/31/23

Recro Pharma

22,286

12/31/22

Akzo Nobel Coatings, Inc.

17,295

08/31/19

4.37

JPMCB

2 Walnut Grove Drive

No

Acurian

44,039

09/30/22

PNC Bank

11,532

02/28/23

Amica Mutual Insurance

8,321

09/30/22

4.38

JPMCB

507 Prudential Road

No

Bayview Loan Servicing, LLC

64,115

04/30/26

Lakeview Loan Servicing, LLC

8,266

04/30/26

4.39

JPMCB

7930, 8010, 8020 Woodland Center Boulevard

No

HiVelocity Ventures Corporation

23,012

06/30/21

Baycare Home Care, Inc.

16,506

11/30/19

Caremark, L.L.C.

16,506

11/30/18

4.40

JPMCB

9801 South 51st Street

No

Aetna Life Insurance Company

42,369

02/28/19

United Parcel Service, Inc.

29,181

02/28/23

4.41

JPMCB

180 Sheree Boulevard

No

Avanceon, LP

16,700

03/31/20

Kleinfelder, Inc.

9,038

12/31/21

UGI HVAC Enterprises, Inc.

6,890

05/31/19

4.42

JPMCB

7615 Smetana Lane

No

Dell Marketing L. P.

85,366

08/31/24

Viking Forest Products, LLC

8,078

10/31/23

4.43

JPMCB

4550 South 44th Place

Yes

Progressive Casualty Insurance Company

54,489

05/31/20

4.44

JPMCB

131 Kelsey Lane

Yes

United HealthCare Services, Inc.

89,290

09/30/24

4.45

JPMCB

5775 Old Shakopee Road West

No

SENSATA TECHNOLOGIES, INC.

34,291

03/31/22

Sightpath Medical, LLC

25,750

03/31/20

Datalogic Automation, Inc.

10,797

04/30/20

4.46

JPMCB

8401-8406 Benjamin Road (North)

No

Zippy Shell USA, LLC

10,929

02/28/24

GP Strategies Corporation

9,000

10/31/22

Nextteq. LLC

7,200

02/29/20

4.47

JPMCB

7625 Smetana Lane

Yes

Dell Marketing L. P.

55,924

08/31/24

4.48

JPMCB

5 Great Valley Parkway

No

Executive Office Link, Inc.

23,150

06/30/22

Encore Dermatology, Inc.

6,257

01/31/21

The Elite Group, LLC

5,401

08/31/20

4.49

JPMCB

5705 Old Shakopee Road West

No

MorphoTrust USA, LLC

46,308

11/30/21

Minnesota Gastroenterology, P.A.

15,280

12/31/22

Betaseed, Inc.

13,006

03/31/25

4.50

JPMCB

7 Great Valley Parkway

No

Scala, Inc.

21,266

02/28/26

The Sherwin-Williams Company

15,529

07/31/28

SCP Private Equity Management Co., L.L.C

3,778

09/30/20

4.51

JPMCB

65 Valley Stream Parkway

Yes

Siemens Medical Solutions USA, Inc.

61,313

01/31/20

4.52

JPMCB

220 Gibraltar Road

No

Morningstar Credit Ratings

16,491

10/31/24

Severn Trent Services

14,874

09/30/25

Mass Mutual Life Insurance

11,484

01/31/23

4.53

JPMCB

257-275 Great Valley Parkway

No

Y-Prime, Inc.

16,401

08/31/19

Medical Technology Associates II

12,080

05/31/23

Audio Fidelity Communications Corp.

11,160

04/30/19

4.54

JPMCB

240 Gibraltar Road

No

Astea International

24,096

08/31/22

Paccar

8,875

03/31/23

Toyota Motor Credit

8,504

06/30/21

4.55

JPMCB

200 Gibraltar Road

No

US Bank National Association

33,804

09/30/28

Saxco International

7,110

01/31/19

Arrow Electronics

5,321

09/30/19

4.56

JPMCB

9023 Columbine Road

Yes

Kroll Ontrack, LLC

62,200

06/30/26

4.57

JPMCB

3 Country View Road

Yes

Ellucian Company L.P.

70,000

09/30/18

4.58

JPMCB

1 Great Valley Parkway

No

TELA Bio, Inc.

16,112

05/31/21

PhaseBio Pharmaceuticals, Inc.

15,881

09/30/23

Reaction Biology Corporation

12,520

02/29/20

4.59

JPMCB

333 Phoenixville Pike

Yes

Colorcon, Inc.

84,000

09/14/24

4.60

JPMCB

4405 East Cotton Center Boulevard

No

Midland Credit Management, Inc.

31,096

12/31/20

Blood Systems, Inc.

23,455

06/30/21

4.61

JPMCB

7920 Woodland Center Boulevard

No

Hilton Reservations Worldwide, LLC

31,414

12/31/18

Sprintcom, Inc.

21,213

10/31/24

4.62

JPMCB

20 Valley Stream Parkway

No

Novocure Inc.

11,631

04/30/22

North American Benefits Company

9,261

12/31/20

Apex Companies, LLC

5,768

03/31/20

4.63

JPMCB

5715 Old Shakopee Road West

No

NCS Pearson, Inc.

51,770

05/31/27

The Cameron-Ehlen Group, Inc.

11,693

02/29/20

4.64

JPMCB

150-182 Kelsey Lane

Yes

Esurance Insurance Company

54,400

05/31/21

4.65

JPMCB

155 Great Valley Parkway

Yes

Janssen Biotech, Inc.

71,200

06/30/23

4.66

JPMCB

701-725 US Highway 301 South

No

CB&I Government Solutions

15,610

04/30/20

ADT LLC

15,054

11/30/19

Wiginton Corporation

11,026

08/31/24

4.67

JPMCB

901-933 US Highway 301 South

No

Capital Machine Technologies

13,600

09/30/21

General Services Administration

12,125

12/31/22

B&B Corporate Holdings, Inc.

11,475

02/28/22

4.68

JPMCB

7725 Woodland Center Boulevard

Yes

Cognizant Technology Solutions U.S. Corporation

42,615

11/30/24

4.69

JPMCB

4508 Woodland Corporate Boulevard

Yes

Computer Generated Solutions, Inc.

40,140

12/31/24

4.70

JPMCB

3102, 3104 and 3110 Cherry Palm

No

DCR Engineering Services, Inc.

18,891

01/31/20

Aurora Diagnostics, LLC

9,315

MTM

Imperial Distributing Company Inc.

6,623

11/30/19

4.71

JPMCB

101 Gibraltar Road

No

PAREXEL

30,800

03/31/22

Americredit Financial Services

13,721

01/31/19

Vert Markets

9,083

05/31/26

4.72

JPMCB

6161 American Boulevard West

No

Digi-Key Corporation

19,553

12/31/18

United States of America

17,270

09/29/20

4.73

JPMCB

4502 Woodland Center Boulevard

No

Iron Bow Technologies, LLC

23,881

11/30/19

Pittsburgh Logistics Systems, Inc.

11,643

12/31/19

4.74

JPMCB

110 Gibraltar Road

No

Clinical Ink, Inc.

15,087

04/30/23

Capital Bank

5,738

05/31/20

NaviHealth

5,237

12/31/18

4.75

JPMCB

8855 Columbine Road

No

ARCSERVE (USA) LLC

33,496

10/31/23

4.76

JPMCB

8939 Columbine Road

Yes

Kroll Ontrack, LLC

48,000

06/30/26

4.77

JPMCB

7905 Fuller Road

Yes

Acist Medical Systems, Inc.

74,224

07/31/19

4.78

JPMCB

10801 Nesbitt Avenue South

Yes

Tornier, Inc.

56,000

12/31/22

4.79

JPMCB

9008 Brittany Way

No

The School Board of Hillsborough County

44,197

11/30/31

United Security Alliance, Inc.

8,595

02/29/20

Weekley Homes, LLC

3,232

12/31/18

4.80

JPMCB

8995 Columbine Road

Yes

Kroll Ontrack, LLC

45,817

06/30/26

4.81

JPMCB

7852-7898 Woodland Center Boulevard

No

Liberty Dental Plan of Florida, Inc.

25,634

12/31/22

Front Burner Brands, Inc.

10,239

10/31/22

Pangaia Partners LLC

4,374

12/31/18

4.82

JPMCB

455 Business Center Drive

No

Language Service Associates Exp

28,119

01/31/19

Sabre Systems, Inc.

9,941

05/31/21

Compliance Plus

6,186

08/31/21

A-1-28

ANNEX A-1

LARGEST TENANT(4), (25), (26), (27)

2nd LARGEST TENANT(4), (25), (26), (27)

3rd LARGEST TENANT(4), (25), (26), (27)

Single

Lease

Lease

Lease

Loan #

Seller(1)

Property Name

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

4.83

JPMCB

231-253 Gibraltar Road

No

ADT

15,014

12/31/18

Central Admixture Pharmacy

12,468

04/30/26

Elma Electronic Ink

12,000

05/31/20

4.84

JPMCB

747 Dresher Road

No

LRP Publications

16,970

03/31/22

Delta Information Systems, Inc.

15,600

06/30/27

4.85

JPMCB

55 Valley Stream Parkway

Yes

Siemens Medical Solutions USA, Inc.

41,211

01/31/20

4.86

JPMCB

8212 Woodland Center Boulevard

Yes

MCIMetro Access Transmission Services LL

39,155

05/31/27

4.87

JPMCB

4303 East Cotton Center Boulevard

No

4.88

JPMCB

501 US Highway 301 South

No

Metro PCS Florida, LLC

12,380

12/31/19

Paetec Communications, LLC

9,073

11/30/25

DMG Mori Seiki Sales, Inc.

8,064

11/30/21

4.89

JPMCB

7802-7850 Woodland Center Boulevard

No

AccentHealth LLC

20,236

06/30/19

Comprehensive Health Management, Inc.

14,309

MTM

Medi Physics, Inc

6,845

01/31/22

4.90

JPMCB

8102 Woodland Center Boulevard

Yes

Refresco Beverages US Inc.

39,155

12/31/27

4.91

JPMCB

102 Rock Road

Yes

Auxilium Pharmaceuticals

40,472

07/31/28

4.92

JPMCB

111-159 Gibraltar Road

No

Burns Mechanical

15,400

06/30/22

Bio/Data Corp

12,000

01/31/19

Westminster Theological

8,233

MTM

4.93

JPMCB

181-187 Gibraltar Road

Yes

Solid State Equip Corp

48,870

12/31/24

4.94

JPMCB

200-264 Lakeside Drive

No

Internal Revenue Service

20,396

12/31/19

Institute for Safe Medication

9,390

03/31/21

Telecommunication Support Srvc

3,364

09/30/20

4.95

JPMCB

120 Gibraltar Road

No

Selene Finance

17,818

01/31/19

Growth Horizons, Inc.

5,480

09/30/20

Apex Insurance Agency, LLC

4,244

01/31/25

4.96

JPMCB

4207 East Cotton Center Boulevard

Yes

Miraca Life Sciences, Inc.

24,900

08/31/20

4.97

JPMCB

161-175 Gibraltar Road

Yes

Oppenheimer Precision

49,732

08/31/26

4.98

JPMCB

8967 Columbine Road

Yes

Kroll Ontrack, LLC

39,862

06/30/26

4.99

JPMCB

8125-8198 Woodland Center Boulevard

No

Firstsource Group USA, Inc

9,620

07/31/19

Embarq Florida, Inc.

7,645

11/30/21

Dashub LLC.

4,172

03/31/20

4.100

JPMCB

111 Kelsey Lane

No

LifePath Hospice Inc.

18,060

01/31/20

S&ME, Inc.

12,040

06/30/23

Pepperidge Farm Incorporated

12,040

09/30/19

4.101

JPMCB

261-283 Gibraltar Road

No

SimplexGrinnell, LP

36,000

04/30/19

4.102

JPMCB

27-43 Great Valley Parkway

Yes

Havpak, Inc.

60,623

06/30/21

4.103

JPMCB

767 Electronic Drive

No

FINISAR CORPORATION

33,965

04/30/23

4.104

JPMCB

200-234 Kelsey Lane

Yes

TeleCommunications Systems, Inc.

45,600

04/30/22

4.105

JPMCB

4435 East Cotton Center Boulevard

Yes

Freeport-McMoRan Corporation

25,505

11/30/18

4.106

JPMCB

7800 Equitable Drive

No

Technical Services for Electronics, Inc.

15,550

02/28/25

ECA Marketing, Inc.

12,826

09/30/23

Activision Publishing, Inc.

7,436

12/31/18

4.107

JPMCB

8906 Brittany Way

No

Senior Connection Center, Inc.

17,491

04/30/22

Kitchen Resource Direct LLC

16,092

08/31/23

Safe Fire Protection, Inc.

5,632

09/30/21

4.108

JPMCB

201-223 Witmer Road

No

Biocoat

15,282

06/30/20

Universal Pro Gym

13,258

09/30/22

VHMI LLC

5,000

10/31/21

4.109

JPMCB

4520 Seedling Circle

Yes

Provest LLC

35,000

08/31/21

4.110

JPMCB

13630 Northwest 8th Street

No

Professional Revenue Recovery Solutions

15,408

07/31/21

MDLive, Inc.

14,591

04/30/19

4.111

JPMCB

5735 Old Shakopee Road West

No

TDX Companies, LLC

26,916

07/31/22

SICK, Inc.

17,920

04/30/20

The Cameron-Ehlen Group, Inc.

3,000

02/14/19

4.112

JPMCB

50 Valley Stream Parkway

Yes

Savana, Inc.

31,000

09/30/23

4.113

JPMCB

4503 Woodland Corporate Boulevard

No

The Bank of Tampa

21,500

08/31/20

Tampa International Forest Products, LLC

8,500

12/31/23

4.114

JPMCB

508 Lapp Road

Yes

Oxicool, Inc.

50,200

03/31/28

4.115

JPMCB

125-135 Rock Road

No

Materials Sciences Corp

21,952

10/31/21

Schneider Electric Buildings Americas, Inc.

15,548

01/31/28

4.116

JPMCB

8911 Columbine Road

No

DIRECTV, LLC

23,322

04/30/20

4.117

JPMCB

9306-9324 East Broadway Avenue

Yes

One Touch Direct, LLC

36,000

05/31/23

4.118

JPMCB

101-111 Rock Road

No

MobilexUSA

25,098

01/31/22

Mentholatum Company

12,786

07/31/19

4.119

JPMCB

201 Gibraltar Road

No

American Driveline Systems

18,182

10/31/22

4.120

JPMCB

4505 Woodland Corporate Boulevard

No

The Fountain Group LLC

16,776

04/30/24

Wendy’s International, LLC

8,224

02/28/19

4.121

JPMCB

4511 Woodland Corporate Boulevard

Yes

Oasis Acquisition, Inc.

25,000

12/31/18

4.122

JPMCB

400-445 Lakeside Drive, Unit #400

No

4.123

JPMCB

40 Valley Stream Parkway

Yes

Fresenius Vascular Care, Inc.

31,092

10/31/24

4.124

JPMCB

103-109 Gibraltar Road

No

Comcast

18,000

12/31/18

Pepperidge Farm

18,000

MTM

Toys For Tots

6,000

06/30/19

4.125

JPMCB

7702 Woodland Center Boulevard

No

Physician Business Services, LLC.

17,898

12/31/18

Webstaurant Store, Inc.

11,452

07/31/24

4.126

JPMCB

113-123 Rock Road

Yes

Biocoat

37,500

08/31/25

4.127

JPMCB

4415 East Cotton Center Boulevard

No

4.128

JPMCB

555 Business Center Drive

No

CapGemini

22,032

05/31/22

Theraplay

6,704

04/30/21

555 Cafe

1,328

MTM

4.129

JPMCB

8001 Woodland Center Boulevard

No

Fay Servicing, Inc.

17,769

12/31/21

4.130

JPMCB

300 Welsh Road Building 4

No

Finance of America

10,172

05/14/22

DSI Medical Services

4,453

06/30/22

Salisbury Behavioral Health

3,638

08/31/18

4.131

JPMCB

9001-9015 Brittany Way

No

Choice Employer Solutions Inc.

17,246

11/30/25

Schneider Electric USA, Inc.

7,500

02/28/21

Arctic Express, LLC.

5,254

08/31/25

4.132

JPMCB

13650 Northwest 8th Street

No

Sunshine Restaurant Merger Sub, LLC

7,012

07/31/21

4.133

JPMCB

277-293 Great Valley Parkway

No

Vector Biosystems, Inc.

7,200

12/31/24

Comprehensive Fire Technologies

5,395

06/30/19

Gene Transcription Technologies, Inc.

4,500

12/31/19

4.134

JPMCB

300 Welsh Road (aka 5 Horsham Business Center)

Yes

Finance of America Mortgage LLC

33,205

02/28/21

4.135

JPMCB

300-309 Lakeside Drive

No

4.136

JPMCB

101-107 Lakeside Drive

No

Emergent Business Group, Inc.

16,793

11/30/22

Strata Skin Sciences, Inc.

10,672

11/30/18

4.137

JPMCB

7695-7699 Anagram Drive

Yes

4.138

JPMCB

425 Technology Drive

No

FCA US LLC

15,927

12/31/25

Arubu Inc.

6,480

09/30/18

4.139

JPMCB

300 Technology Drive

Yes

Clinical Supplies Management, LLC

22,500

02/28/22

4.140

JPMCB

510 Lapp Road

Yes

Trugreen Limited Partnership

27,167

01/31/25

4.141

JPMCB

7851-61 Woodland Center Boulevard

No

Rimkus Consulting Group, Inc.

10,040

06/30/21

Kimco Realty Corporation

5,880

09/30/18

4.142

JPMCB

300 Welsh Road Building 3

No

Afilias USA

14,048

01/31/21

4.143

JPMCB

7624 Bald Cypress Place

Yes

Stymco Medical, LLC (Formerly Stymco Technologies, LLC)

15,035

11/30/19

4.144

JPMCB

75 Great Valley Parkway

Yes

Sanofi US Services Inc.

11,600

02/28/26

4.145

JPMCB

506 Prudential Road

No

4.146

JPMCB

30 Great Valley Parkway

Yes

Steel City Displays, LLC

12,000

03/31/19

4.147

JPMCB

100 Gibraltar Road

Yes

Berkshire Bank

2,800

03/31/19

5

JPMCB

Renaissance Tampa International Plaza Hotel

No

6

JPMCB

660 Columbus Avenue

No

Icon Parking

31,503

11/30/29

Trader Joe’s

19,903

05/31/33

Party City

12,710

03/31/30

7

JPMCB

Aon Center

No

Aon Corporation

423,047

12/31/28

KPMG LLP

304,439

08/05/27

Jones Lang LaSalle Inc.

200,730

05/31/32

8

GACC

181 Fremont Street

Yes

Facebook

436,332

02/28/31

9

CREFI

Nassau Shopping Center

No

BJ’s Wholesale Club

114,491

12/08/24

Best Buy

46,617

01/31/21

LA Fitness

40,550

03/31/27

10

JPMCB

Embassy Suites Kennesaw

No

11

CREFI

Elite Hotel Management Georgia Portfolio

No

11.01

CREFI

Hyatt Place Atlanta Airport North

No

11.02

CREFI

Hampton Inn Norcross

No

11.03

CREFI

Fairfield Inn and Suites Commerce

No

12

GACC

First Place Tower

No

ONE Gas, Inc.

151,407

06/30/24

Samson Investment Company

61,148

02/28/22

Aerotek, Inc.

32,315

08/31/23

13

CREFI

215 Lexington Avenue

No

New York University

19,656

11/30/20

GRACE Communications Foundation

13,026

10/31/19

ARMS, Inc.

11,181

07/31/23

14

JPMCB

Overland Park Xchange

No

United Health Group

328,098

12/31/26

Black & Veatch

202,116

04/30/26

Select Quote

130,449

07/31/29

15

CREFI

Woodland Gardens Apartments

No

16

GACC

Stonebrook Apartments

No

17

CREFI

Kingsley Apartments

No

18

JPMCB

Radisson Blu Aqua Hotel

No

19

CREFI

Westbrook Corporate Center

No

Follett Higher Education Group, Inc.

153,464

10/31/25

Ingredion Incorporated

123,515

11/30/27

American Imaging Management

91,687

12/31/20

20

CREFI

Amsdell Southeast Portfolio

No

20.01

CREFI

Amsdell Villages

No

20.02

CREFI

Amsdell Buford

No

20.03

CREFI

Amsdell Lawrenceville

No

21

JPMCB

Walk at Highwoods Preserve

No

Best Buy

33,000

01/31/21

Homegoods

25,025

10/31/22

Michael’s

22,869

02/28/22

22

GACC

330 Railroad Avenue

No

Work Well Win

12,424

06/30/28

Granoff Architects

7,495

04/30/32

CNH Finance, LP

3,423

02/28/23

23

CREFI

253 Elizabeth

No

The Natori Retail Company Inc.

1,075

04/30/19

24

CREFI

173 Ludlow

No

Jersey Boys LLC, D/B/A TRE Restaurant, LLC

1,540

11/30/24

173 Retail LLC

1,095

09/30/24

25

GACC

Valley Mack Plaza

No

dd’s Discount

31,450

01/31/25

KY Wholesale, LLC

16,800

08/31/28

Kings Wigs Superstore

14,843

02/15/21

A-1-29

ANNEX A-1

LARGEST TENANT(4), (25), (26), (27)

2nd LARGEST TENANT(4), (25), (26), (27)

3rd LARGEST TENANT(4), (25), (26), (27)

Single

Lease

Lease

Lease

Loan #

Seller(1)

Property Name

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

26

CREFI

236 West 16th

No

27

CREFI

161 Ludlow

No

161 Ludlow Food, LLC

1,375

04/30/24

28

CREFI

Four Points Sacramento Airport

No

29

JPMCB

Home2 Suites by Hilton Charlotte Airport

No

30

GACC

Pin Oaks

No

30.01

GACC

Pin Oaks I

No

CenturyLink Comm

21,066

07/31/19

Saint Thomas Network

12,100

11/30/22

Innovative Percussion Inc

12,063

10/31/21

30.02

GACC

Pin Oaks II

No

Electronic Renewal LLC

67,244

04/30/23

Conklin Metal Industries

51,639

03/31/22

PC Holdings LLC

30,000

11/30/20

31

GACC

The Pad on Harvard

No

32

GACC

Sacramento Natural Foods

Yes

Sacramento Natural Foods Co-Op

41,966

09/30/36

33

CREFI

Deerfield Woods Apartments

No

34

JPMCB

Security Square

No

Weis Market

58,187

03/31/28

Chadwick Liquors

4,800

08/31/26

Catherine’s

4,000

02/29/20

35

GACC

Albertsons Aurora

Yes

Jewel-Osco

74,746

01/31/38

36

CREFI

StorQuest Seattle

No

37

JPMCB

Holiday Inn Express & Suites Wheat Ridge

No

38

CREFI

932 Southern Boulevard

No

Blink Fitness

16,000

05/31/32

Emblem Health

9,636

07/02/28

Casa De Oracion New York, Inc.

2,400

01/29/23

39

CREFI

CityLine XII Portfolio

No

39.01

CREFI

Maximum Storage

No

39.02

CREFI

Boulevard 26 Storage

No

39.03

CREFI

Box N Lox Storage

No

40

JPMCB

Bay 528 Plaza

No

Spec’s

20,950

05/31/26

Planet Fitness

18,166

10/31/27

Aldi Grocery

17,195

11/30/27

41

GACC

Holiday Inn Express Chesapeake

No

42

GACC

Net Lease 3-Pack

No

42.01

GACC

Statesboro

No

AT&T

4,500

05/31/28

Aspen Dental

3,500

03/31/28

42.02

GACC

Danville

No

Chipotle

2,310

08/31/27

Firehouse Subs

2,304

03/31/28

Starbucks

1,918

08/31/27

42.03

GACC

Calhoun

No

Aspen Dental

3,500

12/31/27

Five Guys

2,478

02/29/28

43

CREFI

4675 Linton Boulevard

No

Tenet Health

10,454

03/31/28

South Palm GI

5,001

05/31/24

The Total Vein & Skin LLC

4,191

01/31/25

44

GACC

Whitefish Crossing

No

45

GACC

Park Place

No

Dynamic Concepts, Inc.

15,312

08/31/20

AAI Corporation dba Textron Systems

13,506

10/31/22

Scientic, Inc.

8,286

12/31/21

46

CREFI

SSCP Little Rock

No

47

CREFI

CityLine Southern Portfolio

No

47.01

CREFI

HIM Self Storage

No

47.02

CREFI

Top Notch Storage

No

48

GACC

Summit Apartments

No

49

JPMCB

MacArthur Retail Center

No

Patel Brothers

19,949

05/01/22

PetSmart

18,856

01/01/23

Bombay Sizzler

4,000

03/01/27

50

GACC

Cascades Shopping Center

No

Nanston Dental Group

5,828

04/30/20

Workout Anytime

4,561

07/31/24

Jay’s Kitchen and Bar

3,988

10/31/19

51

CREFI

1400 Washington Street

No

SoulCycle

7,752

09/30/32

Juice Press

297

09/30/27

52

JPMCB

CVS Knoxville

Yes

CVS

10,125

05/31/38

53

CREFI

Fresenius Medical Center Crestwood

Yes

Dialysis Centers of America - Illinois, Inc., d/b/a Fresenius Kidney Care Crestwood

10,387

05/31/33

54

JPMCB

671 4th Street

No

Tartine Restaurant Group LLC

10,000

06/01/30

New Stage LLC

5,000

02/01/26

55

CREFI

Fresenius Medical Center Woodridge

Yes

Fresenius Medical Care Naperbrook, LLC

7,540

02/28/33

A-1-30

ANNEX A-1

			4th LARGEST TENANT(4), (25), (26), (27)			5th LARGEST TENANT(4), (25), (26), (27)
					Lease			Lease	Loan
Loan #	Seller(1)	Property Name	4th Largest Tenant	Unit Size	Expiration	5th Largest Tenant	Unit Size	Expiration	Purpose
1	JPMCB/GACC	Aventura Mall	XXI Forever	32,504	MTM	H & M	28,830	01/31/27	Refinance
2	CREFI	NY & CT NNN Portfolio							Refinance
2.01	CREFI	Bank of America - Queens
2.02	CREFI	CVS - Queens
2.03	CREFI	Walgreens - Newtown
2.04	CREFI	Chase - Queens
2.05	CREFI	Bank of America - Mamaroneck
2.06	CREFI	TD Bank - St. James
2.07	CREFI	Chase - Middle Village
2.08	CREFI	TD Bank - Hampton Bays
2.09	CREFI	TD Bank - Westhampton
3	GACC	eBay North First Commons							Acquisition
4	JPMCB	Workspace							Refinance
4.01	JPMCB	6625 78th Street West
4.02	JPMCB	1500 Liberty Ridge Drive
4.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive
4.04	JPMCB	1301 International Parkway
4.05	JPMCB	777 West Yamato Road
4.06	JPMCB	4425 East Cotton Center Boulevard
4.07	JPMCB	4500 East Cotton Center Boulevard
4.08	JPMCB	3100 Southwest 145th Avenue
4.09	JPMCB	3400 Lakeside Drive
4.10	JPMCB	3450 Lakeside Drive
4.11	JPMCB	40 Liberty Boulevard
4.12	JPMCB	4630 Woodland Corporate Boulevard
4.13	JPMCB	750 Park of Commerce Road
4.14	JPMCB	13621 Northwest 12th Street
4.15	JPMCB	2 West Liberty Boulevard
4.16	JPMCB	10400 Viking Drive
4.17	JPMCB	100 Witmer Road
4.18	JPMCB	7 Walnut Grove Drive
4.19	JPMCB	4313 East Cotton Center Boulevard
4.20	JPMCB	1200 Liberty Ridge Drive
4.21	JPMCB	1400 Liberty Ridge Drive
4.22	JPMCB	4750 South 44th Place
4.23	JPMCB	680 Blair Mill Road
4.24	JPMCB	3020 US Highway 301 South
4.25	JPMCB	4 Walnut Grove Drive
4.26	JPMCB	4631 Woodland Corporate Boulevard
4.27	JPMCB	5 Walnut Grove Drive
4.28	JPMCB	700 Dresher Road
4.29	JPMCB	45-67 Great Valley Parkway
4.30	JPMCB	4610 South 44th Place
4.31	JPMCB	4217 East Cotton Center Boulevard
4.32	JPMCB	1 Country View Road
4.33	JPMCB	4410 East Cotton Center Boulevard
4.34	JPMCB	951 Northwest Broken Sound Parkway
4.35	JPMCB	77-123 Great Valley Parkway
4.36	JPMCB	420-500 Lapp Road
4.37	JPMCB	2 Walnut Grove Drive
4.38	JPMCB	507 Prudential Road
4.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard
4.40	JPMCB	9801 South 51st Street
4.41	JPMCB	180 Sheree Boulevard
4.42	JPMCB	7615 Smetana Lane
4.43	JPMCB	4550 South 44th Place
4.44	JPMCB	131 Kelsey Lane
4.45	JPMCB	5775 Old Shakopee Road West
4.46	JPMCB	8401-8406 Benjamin Road (North)
4.47	JPMCB	7625 Smetana Lane
4.48	JPMCB	5 Great Valley Parkway
4.49	JPMCB	5705 Old Shakopee Road West
4.50	JPMCB	7 Great Valley Parkway
4.51	JPMCB	65 Valley Stream Parkway
4.52	JPMCB	220 Gibraltar Road
4.53	JPMCB	257-275 Great Valley Parkway
4.54	JPMCB	240 Gibraltar Road
4.55	JPMCB	200 Gibraltar Road
4.56	JPMCB	9023 Columbine Road
4.57	JPMCB	3 Country View Road
4.58	JPMCB	1 Great Valley Parkway
4.59	JPMCB	333 Phoenixville Pike
4.60	JPMCB	4405 East Cotton Center Boulevard
4.61	JPMCB	7920 Woodland Center Boulevard
4.62	JPMCB	20 Valley Stream Parkway
4.63	JPMCB	5715 Old Shakopee Road West
4.64	JPMCB	150-182 Kelsey Lane
4.65	JPMCB	155 Great Valley Parkway
4.66	JPMCB	701-725 US Highway 301 South
4.67	JPMCB	901-933 US Highway 301 South
4.68	JPMCB	7725 Woodland Center Boulevard
4.69	JPMCB	4508 Woodland Corporate Boulevard
4.70	JPMCB	3102, 3104 and 3110 Cherry Palm
4.71	JPMCB	101 Gibraltar Road
4.72	JPMCB	6161 American Boulevard West
4.73	JPMCB	4502 Woodland Center Boulevard
4.74	JPMCB	110 Gibraltar Road
4.75	JPMCB	8855 Columbine Road
4.76	JPMCB	8939 Columbine Road
4.77	JPMCB	7905 Fuller Road
4.78	JPMCB	10801 Nesbitt Avenue South
4.79	JPMCB	9008 Brittany Way
4.80	JPMCB	8995 Columbine Road
4.81	JPMCB	7852-7898 Woodland Center Boulevard
4.82	JPMCB	455 Business Center Drive

A-1-31

ANNEX A-1

			4th LARGEST TENANT(4), (25), (26), (27)			5th LARGEST TENANT(4), (25), (26), (27)
					Lease			Lease	Loan
Loan #	Seller(1)	Property Name	4th Largest Tenant	Unit Size	Expiration	5th Largest Tenant	Unit Size	Expiration	Purpose
4.83	JPMCB	231-253 Gibraltar Road
4.84	JPMCB	747 Dresher Road
4.85	JPMCB	55 Valley Stream Parkway
4.86	JPMCB	8212 Woodland Center Boulevard
4.87	JPMCB	4303 East Cotton Center Boulevard
4.88	JPMCB	501 US Highway 301 South
4.89	JPMCB	7802-7850 Woodland Center Boulevard
4.90	JPMCB	8102 Woodland Center Boulevard
4.91	JPMCB	102 Rock Road
4.92	JPMCB	111-159 Gibraltar Road
4.93	JPMCB	181-187 Gibraltar Road
4.94	JPMCB	200-264 Lakeside Drive
4.95	JPMCB	120 Gibraltar Road
4.96	JPMCB	4207 East Cotton Center Boulevard
4.97	JPMCB	161-175 Gibraltar Road
4.98	JPMCB	8967 Columbine Road
4.99	JPMCB	8125-8198 Woodland Center Boulevard
4.100	JPMCB	111 Kelsey Lane
4.101	JPMCB	261-283 Gibraltar Road
4.102	JPMCB	27-43 Great Valley Parkway
4.103	JPMCB	767 Electronic Drive
4.104	JPMCB	200-234 Kelsey Lane
4.105	JPMCB	4435 East Cotton Center Boulevard
4.106	JPMCB	7800 Equitable Drive
4.107	JPMCB	8906 Brittany Way
4.108	JPMCB	201-223 Witmer Road
4.109	JPMCB	4520 Seedling Circle
4.110	JPMCB	13630 Northwest 8th Street
4.111	JPMCB	5735 Old Shakopee Road West
4.112	JPMCB	50 Valley Stream Parkway
4.113	JPMCB	4503 Woodland Corporate Boulevard
4.114	JPMCB	508 Lapp Road
4.115	JPMCB	125-135 Rock Road
4.116	JPMCB	8911 Columbine Road
4.117	JPMCB	9306-9324 East Broadway Avenue
4.118	JPMCB	101-111 Rock Road
4.119	JPMCB	201 Gibraltar Road
4.120	JPMCB	4505 Woodland Corporate Boulevard
4.121	JPMCB	4511 Woodland Corporate Boulevard
4.122	JPMCB	400-445 Lakeside Drive, Unit #400
4.123	JPMCB	40 Valley Stream Parkway
4.124	JPMCB	103-109 Gibraltar Road
4.125	JPMCB	7702 Woodland Center Boulevard
4.126	JPMCB	113-123 Rock Road
4.127	JPMCB	4415 East Cotton Center Boulevard
4.128	JPMCB	555 Business Center Drive
4.129	JPMCB	8001 Woodland Center Boulevard
4.130	JPMCB	300 Welsh Road Building 4
4.131	JPMCB	9001-9015 Brittany Way
4.132	JPMCB	13650 Northwest 8th Street
4.133	JPMCB	277-293 Great Valley Parkway
4.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)
4.135	JPMCB	300-309 Lakeside Drive
4.136	JPMCB	101-107 Lakeside Drive
4.137	JPMCB	7695-7699 Anagram Drive
4.138	JPMCB	425 Technology Drive
4.139	JPMCB	300 Technology Drive
4.140	JPMCB	510 Lapp Road
4.141	JPMCB	7851-61 Woodland Center Boulevard
4.142	JPMCB	300 Welsh Road Building 3
4.143	JPMCB	7624 Bald Cypress Place
4.144	JPMCB	75 Great Valley Parkway
4.145	JPMCB	506 Prudential Road
4.146	JPMCB	30 Great Valley Parkway
4.147	JPMCB	100 Gibraltar Road
5	JPMCB	Renaissance Tampa International Plaza Hotel							Acquisition
6	JPMCB	660 Columbus Avenue	PetSmart	1,820	10/31/22				Refinance
7	JPMCB	Aon Center	Integrys Business Support, LLC	190,997	4/30/2029; 2/28/2025	Daniel J Edelman, Inc.	183,719	12/31/24	Refinance
8	GACC	181 Fremont Street							Refinance
9	CREFI	Nassau Shopping Center	Michaels	27,102	02/29/20	Hunter Business School	19,841	04/30/22	Refinance
10	JPMCB	Embassy Suites Kennesaw							Refinance
11	CREFI	Elite Hotel Management Georgia Portfolio							Refinance
11.01	CREFI	Hyatt Place Atlanta Airport North
11.02	CREFI	Hampton Inn Norcross
11.03	CREFI	Fairfield Inn and Suites Commerce
12	GACC	First Place Tower	Foundation Energy Management	20,410	01/31/20	Nadel & Gussman, LLC	20,330	11/30/19	Refinance
13	CREFI	215 Lexington Avenue	Waldner’s Business Environment	9,600	09/06/28	Jed C. Kaminsetksy, Md Pc	9,084	08/31/23	Recapitalization
14	JPMCB	Overland Park Xchange							Refinance
15	CREFI	Woodland Gardens Apartments							Refinance
16	GACC	Stonebrook Apartments							Refinance
17	CREFI	Kingsley Apartments							Refinance
18	JPMCB	Radisson Blu Aqua Hotel							Refinance
19	CREFI	Westbrook Corporate Center	Insurance Auto Auctions, Inc.	78,110	08/31/27	Loyola University Physician Foundation	45,612	03/31/24	Acquisition
20	CREFI	Amsdell Southeast Portfolio							Acquisition/Refinance
20.01	CREFI	Amsdell Villages
20.02	CREFI	Amsdell Buford
20.03	CREFI	Amsdell Lawrenceville
21	JPMCB	Walk at Highwoods Preserve	Pier 1 Imports	8,935	06/30/24	TGI Fridays	6,689	10/31/21	Acquisition
22	GACC	330 Railroad Avenue	Stone Point Capital	1,218	03/31/23				Refinance
23	CREFI	253 Elizabeth							Refinance
24	CREFI	173 Ludlow							Refinance
25	GACC	Valley Mack Plaza	Rainbow Fashions	11,000	01/31/19	Wood Furniture	7,500	04/30/25	Refinance

A-1-32

ANNEX A-1

			4th LARGEST TENANT(4), (25), (26), (27)			5th LARGEST TENANT(4), (25), (26), (27)
					Lease			Lease	Loan
Loan #	Seller(1)	Property Name	4th Largest Tenant	Unit Size	Expiration	5th Largest Tenant	Unit Size	Expiration	Purpose
26	CREFI	236 West 16th							Refinance
27	CREFI	161 Ludlow							Refinance
28	CREFI	Four Points Sacramento Airport							Acquisition
29	JPMCB	Home2 Suites by Hilton Charlotte Airport							Refinance
30	GACC	Pin Oaks							Refinance
30.01	GACC	Pin Oaks I	EFT Source	11,470	03/31/22	Hill Rom Company	10,157	10/31/20
30.02	GACC	Pin Oaks II
31	GACC	The Pad on Harvard							Refinance
32	GACC	Sacramento Natural Foods							Refinance
33	CREFI	Deerfield Woods Apartments							Refinance
34	JPMCB	Security Square	America’s Best Contacts & Eye	3,000	01/31/21	Weis Market Fuel	2,104	03/31/28	Acquisition
35	GACC	Albertsons Aurora							Acquisition
36	CREFI	StorQuest Seattle							Acquisition
37	JPMCB	Holiday Inn Express & Suites Wheat Ridge							Acquisition
38	CREFI	932 Southern Boulevard							Refinance
39	CREFI	CityLine XII Portfolio							Acquisition
39.01	CREFI	Maximum Storage
39.02	CREFI	Boulevard 26 Storage
39.03	CREFI	Box N Lox Storage
40	JPMCB	Bay 528 Plaza	King Buffet	4,400	01/31/22	Café Johnny’s	3,000	03/31/22	Acquisition
41	GACC	Holiday Inn Express Chesapeake							Refinance
42	GACC	Net Lease 3-Pack							Acquisition
42.01	GACC	Statesboro
42.02	GACC	Danville
42.03	GACC	Calhoun
43	CREFI	4675 Linton Boulevard	South Florida Gastroenterology	3,384	05/31/24	Florida Pain Management	3,367	11/30/25	Acquisition
44	GACC	Whitefish Crossing							Refinance
45	GACC	Park Place	The Charles Stark Draper Laboratory, Inc.	7,088	09/30/21	Bonham Technologies, Inc.	6,177	08/31/19	Refinance
46	CREFI	SSCP Little Rock							Acquisition
47	CREFI	CityLine Southern Portfolio							Acquisition
47.01	CREFI	HIM Self Storage
47.02	CREFI	Top Notch Storage
48	GACC	Summit Apartments							Refinance
49	JPMCB	MacArthur Retail Center							Acquisition
50	GACC	Cascades Shopping Center	Mulan Chinese	2,592	12/31/20	Metro PCS	2,000	01/31/20	Acquisition
51	CREFI	1400 Washington Street							Refinance
52	JPMCB	CVS Knoxville							Acquisition
53	CREFI	Fresenius Medical Center Crestwood							Refinance
54	JPMCB	671 4th Street							Acquisition
55	CREFI	Fresenius Medical Center Woodridge							Refinance

A-1-33

ANNEX A-1

Pari Passu Debt

Additional Debt

Pari Passu

Pari Passu

Pari Passu

Total Cut-off

Additional

Lockbox

Lockbox

Cash

Pari Passu

Note Control

Piece  In Trust

Piece Non Trust

Date Pari

Addit Debt

Addit Debt

Additional

Debt Cut off

Additional Debt

Loan #

Seller(1)

Property Name

Principal / Carveout Guarantor(28)

(Y/N)

Type(29)

Management(29)

(Y/N)

(Y/N)(30)

Cut-Off Balance

Cut-Off Balance

Passu Debt

Permitted (Y/N)

Exist (Y/N)(31)

Debt Type(s)

Date Balance

Interest Rate

1

JPMCB/GACC

Aventura Mall

Simon Property Group, L.P., Jacquelyn Soffer, Jeffrey Soffer

Yes

Hard; Master Lease Rents (Soft Springing)

Springing

Yes

No

103,000,000

1,303,700,000

1,406,700,000

No

Yes

Subordinate Debt

343,300,000

4.12125

2

CREFI

NY & CT NNN Portfolio

Robin Eshaghpour, The Robin Eshaghpour Revocable Trust

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

2.01

CREFI

Bank of America - Queens

2.02

CREFI

CVS - Queens

2.03

CREFI

Walgreens - Newtown

2.04

CREFI

Chase - Queens

2.05

CREFI

Bank of America - Mamaroneck

2.06

CREFI

TD Bank - St. James

2.07

CREFI

Chase - Middle Village

2.08

CREFI

TD Bank - Hampton Bays

2.09

CREFI

TD Bank - Westhampton

3

GACC

eBay North First Commons

Hana Alternative Asset Management Co., Ltd.

Yes

Hard

In Place

No

NAP

NAP

NAP

NAP

No

Yes

Subordinate Debt

37,125,000

5.10000

4

JPMCB

Workspace

Workspace Property Trust, L.P.

Yes

Hard

In Place

Yes

No

50,000,000

529,000,000

579,000,000

No

Yes

Subordinate Debt

696,000,000

5.34560

4.01

JPMCB

6625 78th Street West

4.02

JPMCB

1500 Liberty Ridge Drive

4.03

JPMCB

3350 Southwest 148th Avenue & Lakeside Drive

4.04

JPMCB

1301 International Parkway

4.05

JPMCB

777 West Yamato Road

4.06

JPMCB

4425 East Cotton Center Boulevard

4.07

JPMCB

4500 East Cotton Center Boulevard

4.08

JPMCB

3100 Southwest 145th Avenue

4.09

JPMCB

3400 Lakeside Drive

4.10

JPMCB

3450 Lakeside Drive

4.11

JPMCB

40 Liberty Boulevard

4.12

JPMCB

4630 Woodland Corporate Boulevard

4.13

JPMCB

750 Park of Commerce Road

4.14

JPMCB

13621 Northwest 12th Street

4.15

JPMCB

2 West Liberty Boulevard

4.16

JPMCB

10400 Viking Drive

4.17

JPMCB

100 Witmer Road

4.18

JPMCB

7 Walnut Grove Drive

4.19

JPMCB

4313 East Cotton Center Boulevard

4.20

JPMCB

1200 Liberty Ridge Drive

4.21

JPMCB

1400 Liberty Ridge Drive

4.22

JPMCB

4750 South 44th Place

4.23

JPMCB

680 Blair Mill Road

4.24

JPMCB

3020 US Highway 301 South

4.25

JPMCB

4 Walnut Grove Drive

4.26

JPMCB

4631 Woodland Corporate Boulevard

4.27

JPMCB

5 Walnut Grove Drive

4.28

JPMCB

700 Dresher Road

4.29

JPMCB

45-67 Great Valley Parkway

4.30

JPMCB

4610 South 44th Place

4.31

JPMCB

4217 East Cotton Center Boulevard

4.32

JPMCB

1 Country View Road

4.33

JPMCB

4410 East Cotton Center Boulevard

4.34

JPMCB

951 Northwest Broken Sound Parkway

4.35

JPMCB

77-123 Great Valley Parkway

4.36

JPMCB

420-500 Lapp Road

4.37

JPMCB

2 Walnut Grove Drive

4.38

JPMCB

507 Prudential Road

4.39

JPMCB

7930, 8010, 8020 Woodland Center Boulevard

4.40

JPMCB

9801 South 51st Street

4.41

JPMCB

180 Sheree Boulevard

4.42

JPMCB

7615 Smetana Lane

4.43

JPMCB

4550 South 44th Place

4.44

JPMCB

131 Kelsey Lane

4.45

JPMCB

5775 Old Shakopee Road West

4.46

JPMCB

8401-8406 Benjamin Road (North)

4.47

JPMCB

7625 Smetana Lane

4.48

JPMCB

5 Great Valley Parkway

4.49

JPMCB

5705 Old Shakopee Road West

4.50

JPMCB

7 Great Valley Parkway

4.51

JPMCB

65 Valley Stream Parkway

4.52

JPMCB

220 Gibraltar Road

4.53

JPMCB

257-275 Great Valley Parkway

4.54

JPMCB

240 Gibraltar Road

4.55

JPMCB

200 Gibraltar Road

4.56

JPMCB

9023 Columbine Road

4.57

JPMCB

3 Country View Road

4.58

JPMCB

1 Great Valley Parkway

4.59

JPMCB

333 Phoenixville Pike

4.60

JPMCB

4405 East Cotton Center Boulevard

4.61

JPMCB

7920 Woodland Center Boulevard

4.62

JPMCB

20 Valley Stream Parkway

4.63

JPMCB

5715 Old Shakopee Road West

4.64

JPMCB

150-182 Kelsey Lane

4.65

JPMCB

155 Great Valley Parkway

4.66

JPMCB

701-725 US Highway 301 South

4.67

JPMCB

901-933 US Highway 301 South

4.68

JPMCB

7725 Woodland Center Boulevard

4.69

JPMCB

4508 Woodland Corporate Boulevard

4.70

JPMCB

3102, 3104 and 3110 Cherry Palm

4.71

JPMCB

101 Gibraltar Road

4.72

JPMCB

6161 American Boulevard West

4.73

JPMCB

4502 Woodland Center Boulevard

4.74

JPMCB

110 Gibraltar Road

4.75

JPMCB

8855 Columbine Road

4.76

JPMCB

8939 Columbine Road

4.77

JPMCB

7905 Fuller Road

4.78

JPMCB

10801 Nesbitt Avenue South

4.79

JPMCB

9008 Brittany Way

4.80

JPMCB

8995 Columbine Road

4.81

JPMCB

7852-7898 Woodland Center Boulevard

4.82

JPMCB

455 Business Center Drive

A-1-34

ANNEX A-1

Pari Passu Debt

Additional Debt

Pari Passu

Pari Passu

Pari Passu

Total Cut-off

Additional

Lockbox

Lockbox

Cash

Pari Passu

Note Control

Piece  In Trust

Piece Non Trust

Date Pari

Addit Debt

Addit Debt

Additional

Debt Cut off

Additional Debt

Loan #

Seller(1)

Property Name

Principal / Carveout Guarantor(28)

(Y/N)

Type(29)

Management(29)

(Y/N)

(Y/N)(30)

Cut-Off Balance

Cut-Off Balance

Passu Debt

Permitted (Y/N)

Exist (Y/N)(31)

Debt Type(s)

Date Balance

Interest Rate

4.83

JPMCB

231-253 Gibraltar Road

4.84

JPMCB

747 Dresher Road

4.85

JPMCB

55 Valley Stream Parkway

4.86

JPMCB

8212 Woodland Center Boulevard

4.87

JPMCB

4303 East Cotton Center Boulevard

4.88

JPMCB

501 US Highway 301 South

4.89

JPMCB

7802-7850 Woodland Center Boulevard

4.90

JPMCB

8102 Woodland Center Boulevard

4.91

JPMCB

102 Rock Road

4.92

JPMCB

111-159 Gibraltar Road

4.93

JPMCB

181-187 Gibraltar Road

4.94

JPMCB

200-264 Lakeside Drive

4.95

JPMCB

120 Gibraltar Road

4.96

JPMCB

4207 East Cotton Center Boulevard

4.97

JPMCB

161-175 Gibraltar Road

4.98

JPMCB

8967 Columbine Road

4.99

JPMCB

8125-8198 Woodland Center Boulevard

4.100

JPMCB

111 Kelsey Lane

4.101

JPMCB

261-283 Gibraltar Road

4.102

JPMCB

27-43 Great Valley Parkway

4.103

JPMCB

767 Electronic Drive

4.104

JPMCB

200-234 Kelsey Lane

4.105

JPMCB

4435 East Cotton Center Boulevard

4.106

JPMCB

7800 Equitable Drive

4.107

JPMCB

8906 Brittany Way

4.108

JPMCB

201-223 Witmer Road

4.109

JPMCB

4520 Seedling Circle

4.110

JPMCB

13630 Northwest 8th Street

4.111

JPMCB

5735 Old Shakopee Road West

4.112

JPMCB

50 Valley Stream Parkway

4.113

JPMCB

4503 Woodland Corporate Boulevard

4.114

JPMCB

508 Lapp Road

4.115

JPMCB

125-135 Rock Road

4.116

JPMCB

8911 Columbine Road

4.117

JPMCB

9306-9324 East Broadway Avenue

4.118

JPMCB

101-111 Rock Road

4.119

JPMCB

201 Gibraltar Road

4.120

JPMCB

4505 Woodland Corporate Boulevard

4.121

JPMCB

4511 Woodland Corporate Boulevard

4.122

JPMCB

400-445 Lakeside Drive, Unit #400

4.123

JPMCB

40 Valley Stream Parkway

4.124

JPMCB

103-109 Gibraltar Road

4.125

JPMCB

7702 Woodland Center Boulevard

4.126

JPMCB

113-123 Rock Road

4.127

JPMCB

4415 East Cotton Center Boulevard

4.128

JPMCB

555 Business Center Drive

4.129

JPMCB

8001 Woodland Center Boulevard

4.130

JPMCB

300 Welsh Road Building 4

4.131

JPMCB

9001-9015 Brittany Way

4.132

JPMCB

13650 Northwest 8th Street

4.133

JPMCB

277-293 Great Valley Parkway

4.134

JPMCB

300 Welsh Road (aka 5 Horsham Business Center)

4.135

JPMCB

300-309 Lakeside Drive

4.136

JPMCB

101-107 Lakeside Drive

4.137

JPMCB

7695-7699 Anagram Drive

4.138

JPMCB

425 Technology Drive

4.139

JPMCB

300 Technology Drive

4.140

JPMCB

510 Lapp Road

4.141

JPMCB

7851-61 Woodland Center Boulevard

4.142

JPMCB

300 Welsh Road Building 3

4.143

JPMCB

7624 Bald Cypress Place

4.144

JPMCB

75 Great Valley Parkway

4.145

JPMCB

506 Prudential Road

4.146

JPMCB

30 Great Valley Parkway

4.147

JPMCB

100 Gibraltar Road

5

JPMCB

Renaissance Tampa International Plaza Hotel

Kline Hotel Holdings, LLC

Yes

Soft

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

6

JPMCB

660 Columbus Avenue

Jacob Klein

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

7

JPMCB

Aon Center

Mark Karasick, Michael Silberberg

Yes

Hard

Springing

Yes

No

43,000,000

307,000,000

350,000,000

No

Yes

Subordinate Debt (186,000,000)/Mezzanine (141,500,000)

327,500,000

5.63079

8

GACC

181 Fremont Street

Paul Guarantor LLC

Yes

Hard

In Place

Yes

No

40,000,000

210,000,000

250,000,000

No

Yes

Mezzanine Loan

225,000,000

5.24000

9

CREFI

Nassau Shopping Center

Jeffrey J. Feil

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

10

JPMCB

Embassy Suites Kennesaw

Gerald L. Sapp

Yes

Hard

In Place

No

NAP

NAP

NAP

NAP

No

Yes

Mezzanine Loan

4,000,000

10.50000

11

CREFI

Elite Hotel Management Georgia Portfolio

Piyush K. Patel

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

11.01

CREFI

Hyatt Place Atlanta Airport North

11.02

CREFI

Hampton Inn Norcross

11.03

CREFI

Fairfield Inn and Suites Commerce

12

GACC

First Place Tower

Jacqueline E. Price

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

13

CREFI

215 Lexington Avenue

David Eshaghian

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

14

JPMCB

Overland Park Xchange

Gary L. Oborny

Yes

Hard

Springing

Yes

No

25,000,000

53,000,000

78,000,000

No

No

NAP

NAP

NAP

15

CREFI

Woodland Gardens Apartments

LSG Enterprises LLC

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

16

GACC

Stonebrook Apartments

Ronald D. Newman, L. Brandon Smith

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

17

CREFI

Kingsley Apartments

LSG Enterprises LLC

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

18

JPMCB

Radisson Blu Aqua Hotel

Seldar Cayman Finance Ltd.

Yes

Soft

In Place

Yes

No

20,000,000

44,000,000

64,000,000

No

No

NAP

NAP

NAP

19

CREFI

Westbrook Corporate Center

Raymond Massa

Yes

Hard

Springing

Yes

No

18,955,614

79,813,110

98,768,724

No

No

NAP

NAP

NAP

20

CREFI

Amsdell Southeast Portfolio

Robert J. Amsdell, Barry L. Amsdell

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

20.01

CREFI

Amsdell Villages

20.02

CREFI

Amsdell Buford

20.03

CREFI

Amsdell Lawrenceville

21

JPMCB

Walk at Highwoods Preserve

Alan C. Fox

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

22

GACC

330 Railroad Avenue

Jeffrey B. Mendell, Richard Granoff

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

23

CREFI

253 Elizabeth

Minoo Shaoul

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

24

CREFI

173 Ludlow

Minoo Shaoul

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

25

GACC

Valley Mack Plaza

Theodore M. Kruger

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

A-1-35

ANNEX A-1

Pari Passu Debt

Additional Debt

Pari Passu

Pari Passu

Pari Passu

Total Cut-off

Additional

Lockbox

Lockbox

Cash

Pari Passu

Note Control

Piece  In Trust

Piece Non Trust

Date Pari

Addit Debt

Addit Debt

Additional

Debt Cut off

Additional Debt

Loan #

Seller(1)

Property Name

Principal / Carveout Guarantor(28)

(Y/N)

Type(29)

Management(29)

(Y/N)

(Y/N)(30)

Cut-Off Balance

Cut-Off Balance

Passu Debt

Permitted (Y/N)

Exist (Y/N)(31)

Debt Type(s)

Date Balance

Interest Rate

26

CREFI

236 West 16th

Minoo Shaoul

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

27

CREFI

161 Ludlow

Minoo Shaoul

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

28

CREFI

Four Points Sacramento Airport

John Kehriotis

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

29

JPMCB

Home2 Suites by Hilton Charlotte Airport

Manish D. Atma

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

30

GACC

Pin Oaks

Kenneth Levy

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

30.01

GACC

Pin Oaks I

30.02

GACC

Pin Oaks II

31

GACC

The Pad on Harvard

H. Jerome Russell, Jr.

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

32

GACC

Sacramento Natural Foods

Dain Domich, Jr., George Separovich, Dorothy Separovich, R. Scott Rasmussen, Jayne Muraki-Rasmussen

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

33

CREFI

Deerfield Woods Apartments

LSG Enterprises LLC

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

34

JPMCB

Security Square

Daniel Katz

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

35

GACC

Albertsons Aurora

Persis Corporation

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

36

CREFI

StorQuest Seattle

Clark W. Porter, William W. Hobin, Timothy B. Hobin

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

37

JPMCB

Holiday Inn Express & Suites Wheat Ridge

Anthony Jon Sherman

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

38

CREFI

932 Southern Boulevard

Abe Cohen, Morris Cohen, Jeffrey Cohen

Yes

Soft Springing

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

39

CREFI

CityLine XII Portfolio

George Thacker, Lawrence Charles Kaplan, Richard Schontz

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

39.01

CREFI

Maximum Storage

39.02

CREFI

Boulevard 26 Storage

39.03

CREFI

Box N Lox Storage

40

JPMCB

Bay 528 Plaza

Vijay Mishra

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

41

GACC

Holiday Inn Express Chesapeake

Malay Thakkar, Neel Desai

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

42

GACC

Net Lease 3-Pack

Jose Chacalo Hilu

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

42.01

GACC

Statesboro

42.02

GACC

Danville

42.03

GACC

Calhoun

43

CREFI

4675 Linton Boulevard

Didier Choukroun, Herve Puyplat

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

44

GACC

Whitefish Crossing

James P. Corrick, James P. McLeod, Jeffry W. Swenson

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

45

GACC

Park Place

Gary Felsher, Charles Grelier, Jr.

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

46

CREFI

SSCP Little Rock

Jacob Ramage

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

47

CREFI

CityLine Southern Portfolio

George Thacker, Lawrence Charles Kaplan, Richard Schontz

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

47.01

CREFI

HIM Self Storage

47.02

CREFI

Top Notch Storage

48

GACC

Summit Apartments

Craig A. Stansberry

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

49

JPMCB

MacArthur Retail Center

Tom Thomas

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

50

GACC

Cascades Shopping Center

Douglas Olsson

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

51

CREFI

1400 Washington Street

Joseph J. Sitt, Anthony LoConte, Bert Dweck

Yes

Hard

In Place

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

52

JPMCB

CVS Knoxville

Richard A. Rosen

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

53

CREFI

Fresenius Medical Center Crestwood

David E. Cunningham, The David E. Cunningham Trust dated June 2, 1998

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

54

JPMCB

671 4th Street

CIM Group, LLC

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

55

CREFI

Fresenius Medical Center Woodridge

David E. Cunningham, The David E. Cunningham Trust dated June 2, 1998

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

A-1-36

ANNEX A-1

			Total Debt				HOTEL OPERATING STATISTICS
				Total Debt		Total Debt
			Total Debt	UW NCF	Total Debt	UW NOI	2015	2015	2015	2016	2016	2016	2017	2017	2017	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Cut-off Balance	DSCR	Current LTV %	Debt Yield %	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	JPMCB/GACC	Aventura Mall	1,750,000,000	2.07	50.7%	8.8%																1
2	CREFI	NY & CT NNN Portfolio	NAP	NAP	NAP	NAP																2
2.01	CREFI	Bank of America - Queens		NAP	NAP	NAP																2.01
2.02	CREFI	CVS - Queens		NAP	NAP	NAP																2.02
2.03	CREFI	Walgreens - Newtown		NAP	NAP	NAP																2.03
2.04	CREFI	Chase - Queens		NAP	NAP	NAP																2.04
2.05	CREFI	Bank of America - Mamaroneck		NAP	NAP	NAP																2.05
2.06	CREFI	TD Bank - St. James		NAP	NAP	NAP																2.06
2.07	CREFI	Chase - Middle Village		NAP	NAP	NAP																2.07
2.08	CREFI	TD Bank - Hampton Bays		NAP	NAP	NAP																2.08
2.09	CREFI	TD Bank - Westhampton		NAP	NAP	NAP																2.09
3	GACC	eBay North First Commons	88,125,000	2.13	65.9%	8.0%																3
4	JPMCB	Workspace	1,275,000,000	1.63	78.0%	9.8%																4
4.01	JPMCB	6625 78th Street West		1.63	78.0%	9.8%																4.01
4.02	JPMCB	1500 Liberty Ridge Drive		1.63	78.0%	9.8%																4.02
4.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive		1.63	78.0%	9.8%																4.03
4.04	JPMCB	1301 International Parkway		1.63	78.0%	9.8%																4.04
4.05	JPMCB	777 West Yamato Road		1.63	78.0%	9.8%																4.05
4.06	JPMCB	4425 East Cotton Center Boulevard		1.63	78.0%	9.8%																4.06
4.07	JPMCB	4500 East Cotton Center Boulevard		1.63	78.0%	9.8%																4.07
4.08	JPMCB	3100 Southwest 145th Avenue		1.63	78.0%	9.8%																4.08
4.09	JPMCB	3400 Lakeside Drive		1.63	78.0%	9.8%																4.09
4.10	JPMCB	3450 Lakeside Drive		1.63	78.0%	9.8%																4.10
4.11	JPMCB	40 Liberty Boulevard		1.63	78.0%	9.8%																4.11
4.12	JPMCB	4630 Woodland Corporate Boulevard		1.63	78.0%	9.8%																4.12
4.13	JPMCB	750 Park of Commerce Road		1.63	78.0%	9.8%																4.13
4.14	JPMCB	13621 Northwest 12th Street		1.63	78.0%	9.8%																4.14
4.15	JPMCB	2 West Liberty Boulevard		1.63	78.0%	9.8%																4.15
4.16	JPMCB	10400 Viking Drive		1.63	78.0%	9.8%																4.16
4.17	JPMCB	100 Witmer Road		1.63	78.0%	9.8%																4.17
4.18	JPMCB	7 Walnut Grove Drive		1.63	78.0%	9.8%																4.18
4.19	JPMCB	4313 East Cotton Center Boulevard		1.63	78.0%	9.8%																4.19
4.20	JPMCB	1200 Liberty Ridge Drive		1.63	78.0%	9.8%																4.20
4.21	JPMCB	1400 Liberty Ridge Drive		1.63	78.0%	9.8%																4.21
4.22	JPMCB	4750 South 44th Place		1.63	78.0%	9.8%																4.22
4.23	JPMCB	680 Blair Mill Road		1.63	78.0%	9.8%																4.23
4.24	JPMCB	3020 US Highway 301 South		1.63	78.0%	9.8%																4.24
4.25	JPMCB	4 Walnut Grove Drive		1.63	78.0%	9.8%																4.25
4.26	JPMCB	4631 Woodland Corporate Boulevard		1.63	78.0%	9.8%																4.26
4.27	JPMCB	5 Walnut Grove Drive		1.63	78.0%	9.8%																4.27
4.28	JPMCB	700 Dresher Road		1.63	78.0%	9.8%																4.28
4.29	JPMCB	45-67 Great Valley Parkway		1.63	78.0%	9.8%																4.29
4.30	JPMCB	4610 South 44th Place		1.63	78.0%	9.8%																4.30
4.31	JPMCB	4217 East Cotton Center Boulevard		1.63	78.0%	9.8%																4.31
4.32	JPMCB	1 Country View Road		1.63	78.0%	9.8%																4.32
4.33	JPMCB	4410 East Cotton Center Boulevard		1.63	78.0%	9.8%																4.33
4.34	JPMCB	951 Northwest Broken Sound Parkway		1.63	78.0%	9.8%																4.34
4.35	JPMCB	77-123 Great Valley Parkway		1.63	78.0%	9.8%																4.35
4.36	JPMCB	420-500 Lapp Road		1.63	78.0%	9.8%																4.36
4.37	JPMCB	2 Walnut Grove Drive		1.63	78.0%	9.8%																4.37
4.38	JPMCB	507 Prudential Road		1.63	78.0%	9.8%																4.38
4.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard		1.63	78.0%	9.8%																4.39
4.40	JPMCB	9801 South 51st Street		1.63	78.0%	9.8%																4.40
4.41	JPMCB	180 Sheree Boulevard		1.63	78.0%	9.8%																4.41
4.42	JPMCB	7615 Smetana Lane		1.63	78.0%	9.8%																4.42
4.43	JPMCB	4550 South 44th Place		1.63	78.0%	9.8%																4.43
4.44	JPMCB	131 Kelsey Lane		1.63	78.0%	9.8%																4.44
4.45	JPMCB	5775 Old Shakopee Road West		1.63	78.0%	9.8%																4.45
4.46	JPMCB	8401-8406 Benjamin Road (North)		1.63	78.0%	9.8%																4.46
4.47	JPMCB	7625 Smetana Lane		1.63	78.0%	9.8%																4.47
4.48	JPMCB	5 Great Valley Parkway		1.63	78.0%	9.8%																4.48
4.49	JPMCB	5705 Old Shakopee Road West		1.63	78.0%	9.8%																4.49
4.50	JPMCB	7 Great Valley Parkway		1.63	78.0%	9.8%																4.50
4.51	JPMCB	65 Valley Stream Parkway		1.63	78.0%	9.8%																4.51
4.52	JPMCB	220 Gibraltar Road		1.63	78.0%	9.8%																4.52
4.53	JPMCB	257-275 Great Valley Parkway		1.63	78.0%	9.8%																4.53
4.54	JPMCB	240 Gibraltar Road		1.63	78.0%	9.8%																4.54
4.55	JPMCB	200 Gibraltar Road		1.63	78.0%	9.8%																4.55
4.56	JPMCB	9023 Columbine Road		1.63	78.0%	9.8%																4.56
4.57	JPMCB	3 Country View Road		1.63	78.0%	9.8%																4.57
4.58	JPMCB	1 Great Valley Parkway		1.63	78.0%	9.8%																4.58
4.59	JPMCB	333 Phoenixville Pike		1.63	78.0%	9.8%																4.59
4.60	JPMCB	4405 East Cotton Center Boulevard		1.63	78.0%	9.8%																4.60
4.61	JPMCB	7920 Woodland Center Boulevard		1.63	78.0%	9.8%																4.61
4.62	JPMCB	20 Valley Stream Parkway		1.63	78.0%	9.8%																4.62
4.63	JPMCB	5715 Old Shakopee Road West		1.63	78.0%	9.8%																4.63
4.64	JPMCB	150-182 Kelsey Lane		1.63	78.0%	9.8%																4.64
4.65	JPMCB	155 Great Valley Parkway		1.63	78.0%	9.8%																4.65
4.66	JPMCB	701-725 US Highway 301 South		1.63	78.0%	9.8%																4.66
4.67	JPMCB	901-933 US Highway 301 South		1.63	78.0%	9.8%																4.67
4.68	JPMCB	7725 Woodland Center Boulevard		1.63	78.0%	9.8%																4.68
4.69	JPMCB	4508 Woodland Corporate Boulevard		1.63	78.0%	9.8%																4.69
4.70	JPMCB	3102, 3104 and 3110 Cherry Palm		1.63	78.0%	9.8%																4.70
4.71	JPMCB	101 Gibraltar Road		1.63	78.0%	9.8%																4.71
4.72	JPMCB	6161 American Boulevard West		1.63	78.0%	9.8%																4.72
4.73	JPMCB	4502 Woodland Center Boulevard		1.63	78.0%	9.8%																4.73
4.74	JPMCB	110 Gibraltar Road		1.63	78.0%	9.8%																4.74
4.75	JPMCB	8855 Columbine Road		1.63	78.0%	9.8%																4.75
4.76	JPMCB	8939 Columbine Road		1.63	78.0%	9.8%																4.76
4.77	JPMCB	7905 Fuller Road		1.63	78.0%	9.8%																4.77
4.78	JPMCB	10801 Nesbitt Avenue South		1.63	78.0%	9.8%																4.78
4.79	JPMCB	9008 Brittany Way		1.63	78.0%	9.8%																4.79
4.80	JPMCB	8995 Columbine Road		1.63	78.0%	9.8%																4.80
4.81	JPMCB	7852-7898 Woodland Center Boulevard		1.63	78.0%	9.8%																4.81
4.82	JPMCB	455 Business Center Drive		1.63	78.0%	9.8%																4.82

A-1-37

ANNEX A-1

			Total Debt				HOTEL OPERATING STATISTICS
				Total Debt		Total Debt
			Total Debt	UW NCF	Total Debt	UW NOI	2015	2015	2015	2016	2016	2016	2017	2017	2017	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Cut-off Balance	DSCR	Current LTV %	Debt Yield %	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
4.83	JPMCB	231-253 Gibraltar Road		1.63	78.0%	9.8%																4.83
4.84	JPMCB	747 Dresher Road		1.63	78.0%	9.8%																4.84
4.85	JPMCB	55 Valley Stream Parkway		1.63	78.0%	9.8%																4.85
4.86	JPMCB	8212 Woodland Center Boulevard		1.63	78.0%	9.8%																4.86
4.87	JPMCB	4303 East Cotton Center Boulevard		1.63	78.0%	9.8%																4.87
4.88	JPMCB	501 US Highway 301 South		1.63	78.0%	9.8%																4.88
4.89	JPMCB	7802-7850 Woodland Center Boulevard		1.63	78.0%	9.8%																4.89
4.90	JPMCB	8102 Woodland Center Boulevard		1.63	78.0%	9.8%																4.90
4.91	JPMCB	102 Rock Road		1.63	78.0%	9.8%																4.91
4.92	JPMCB	111-159 Gibraltar Road		1.63	78.0%	9.8%																4.92
4.93	JPMCB	181-187 Gibraltar Road		1.63	78.0%	9.8%																4.93
4.94	JPMCB	200-264 Lakeside Drive		1.63	78.0%	9.8%																4.94
4.95	JPMCB	120 Gibraltar Road		1.63	78.0%	9.8%																4.95
4.96	JPMCB	4207 East Cotton Center Boulevard		1.63	78.0%	9.8%																4.96
4.97	JPMCB	161-175 Gibraltar Road		1.63	78.0%	9.8%																4.97
4.98	JPMCB	8967 Columbine Road		1.63	78.0%	9.8%																4.98
4.99	JPMCB	8125-8198 Woodland Center Boulevard		1.63	78.0%	9.8%																4.99
4.100	JPMCB	111 Kelsey Lane		1.63	78.0%	9.8%																4.100
4.101	JPMCB	261-283 Gibraltar Road		1.63	78.0%	9.8%																4.101
4.102	JPMCB	27-43 Great Valley Parkway		1.63	78.0%	9.8%																4.102
4.103	JPMCB	767 Electronic Drive		1.63	78.0%	9.8%																4.103
4.104	JPMCB	200-234 Kelsey Lane		1.63	78.0%	9.8%																4.104
4.105	JPMCB	4435 East Cotton Center Boulevard		1.63	78.0%	9.8%																4.105
4.106	JPMCB	7800 Equitable Drive		1.63	78.0%	9.8%																4.106
4.107	JPMCB	8906 Brittany Way		1.63	78.0%	9.8%																4.107
4.108	JPMCB	201-223 Witmer Road		1.63	78.0%	9.8%																4.108
4.109	JPMCB	4520 Seedling Circle		1.63	78.0%	9.8%																4.109
4.110	JPMCB	13630 Northwest 8th Street		1.63	78.0%	9.8%																4.110
4.111	JPMCB	5735 Old Shakopee Road West		1.63	78.0%	9.8%																4.111
4.112	JPMCB	50 Valley Stream Parkway		1.63	78.0%	9.8%																4.112
4.113	JPMCB	4503 Woodland Corporate Boulevard		1.63	78.0%	9.8%																4.113
4.114	JPMCB	508 Lapp Road		1.63	78.0%	9.8%																4.114
4.115	JPMCB	125-135 Rock Road		1.63	78.0%	9.8%																4.115
4.116	JPMCB	8911 Columbine Road		1.63	78.0%	9.8%																4.116
4.117	JPMCB	9306-9324 East Broadway Avenue		1.63	78.0%	9.8%																4.117
4.118	JPMCB	101-111 Rock Road		1.63	78.0%	9.8%																4.118
4.119	JPMCB	201 Gibraltar Road		1.63	78.0%	9.8%																4.119
4.120	JPMCB	4505 Woodland Corporate Boulevard		1.63	78.0%	9.8%																4.120
4.121	JPMCB	4511 Woodland Corporate Boulevard		1.63	78.0%	9.8%																4.121
4.122	JPMCB	400-445 Lakeside Drive, Unit #400		1.63	78.0%	9.8%																4.122
4.123	JPMCB	40 Valley Stream Parkway		1.63	78.0%	9.8%																4.123
4.124	JPMCB	103-109 Gibraltar Road		1.63	78.0%	9.8%																4.124
4.125	JPMCB	7702 Woodland Center Boulevard		1.63	78.0%	9.8%																4.125
4.126	JPMCB	113-123 Rock Road		1.63	78.0%	9.8%																4.126
4.127	JPMCB	4415 East Cotton Center Boulevard		1.63	78.0%	9.8%																4.127
4.128	JPMCB	555 Business Center Drive		1.63	78.0%	9.8%																4.128
4.129	JPMCB	8001 Woodland Center Boulevard		1.63	78.0%	9.8%																4.129
4.130	JPMCB	300 Welsh Road Building 4		1.63	78.0%	9.8%																4.130
4.131	JPMCB	9001-9015 Brittany Way		1.63	78.0%	9.8%																4.131
4.132	JPMCB	13650 Northwest 8th Street		1.63	78.0%	9.8%																4.132
4.133	JPMCB	277-293 Great Valley Parkway		1.63	78.0%	9.8%																4.133
4.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)		1.63	78.0%	9.8%																4.134
4.135	JPMCB	300-309 Lakeside Drive		1.63	78.0%	9.8%																4.135
4.136	JPMCB	101-107 Lakeside Drive		1.63	78.0%	9.8%																4.136
4.137	JPMCB	7695-7699 Anagram Drive		1.63	78.0%	9.8%																4.137
4.138	JPMCB	425 Technology Drive		1.63	78.0%	9.8%																4.138
4.139	JPMCB	300 Technology Drive		1.63	78.0%	9.8%																4.139
4.140	JPMCB	510 Lapp Road		1.63	78.0%	9.8%																4.140
4.141	JPMCB	7851-61 Woodland Center Boulevard		1.63	78.0%	9.8%																4.141
4.142	JPMCB	300 Welsh Road Building 3		1.63	78.0%	9.8%																4.142
4.143	JPMCB	7624 Bald Cypress Place		1.63	78.0%	9.8%																4.143
4.144	JPMCB	75 Great Valley Parkway		1.63	78.0%	9.8%																4.144
4.145	JPMCB	506 Prudential Road		1.63	78.0%	9.8%																4.145
4.146	JPMCB	30 Great Valley Parkway		1.63	78.0%	9.8%																4.146
4.147	JPMCB	100 Gibraltar Road		1.63	78.0%	9.8%																4.147
5	JPMCB	Renaissance Tampa International Plaza Hotel	NAP	NAP	NAP	NAP	78.0%	175.40	136.75	81.2%	188.12	152.79	82.0%	192.34	157.65	82.9%	190.51	158.02	82.9%	190.51	158.02	5
6	JPMCB	660 Columbus Avenue	NAP	NAP	NAP	NAP																6
7	JPMCB	Aon Center	677,500,000	1.42	80.0%	7.8%																7
8	GACC	181 Fremont Street	475,000,000	1.38	75.2%	6.2%																8
9	CREFI	Nassau Shopping Center	NAP	NAP	NAP	NAP																9
10	JPMCB	Embassy Suites Kennesaw	35,968,577	1.51	72.7%	10.8%	81.5%	141.10	115.01	81.6%	148.46	121.12	82.9%	151.89	125.93	81.9%	153.69	125.86	81.9%	153.69	125.86	10
11	CREFI	Elite Hotel Management Georgia Portfolio	NAP	NAP	NAP	NAP				73.5%	102.14	75.04	74.0%	107.02	79.23	76.5%	109.84	84.07	76.5%	109.84	84.07	11
11.01	CREFI	Hyatt Place Atlanta Airport North		NAP	NAP	NAP	80.5%	97.20	78.26	86.0%	100.52	86.49	81.6%	106.89	87.27	82.0%	114.56	93.97	82.0%	114.56	93.97	11.01
11.02	CREFI	Hampton Inn Norcross		NAP	NAP	NAP				62.1%	103.91	64.50	68.8%	107.74	74.17	72.5%	105.64	76.56	72.5%	105.64	76.56	11.02
11.03	CREFI	Fairfield Inn and Suites Commerce		NAP	NAP	NAP	64.4%	95.74	61.63	68.7%	103.30	70.97	68.3%	106.10	72.51	73.0%	106.78	77.91	73.0%	106.78	77.91	11.03
12	GACC	First Place Tower	NAP	NAP	NAP	NAP																12
13	CREFI	215 Lexington Avenue	NAP	NAP	NAP	NAP																13
14	JPMCB	Overland Park Xchange	78,000,000	2.10	65.2%	10.9%																14
15	CREFI	Woodland Gardens Apartments	NAP	NAP	NAP	NAP																15
16	GACC	Stonebrook Apartments	NAP	NAP	NAP	NAP																16
17	CREFI	Kingsley Apartments	NAP	NAP	NAP	NAP																17
18	JPMCB	Radisson Blu Aqua Hotel	64,000,000	1.92	54.5%	8.9%	73.2%	232.08	169.93	76.4%	229.06	174.96	75.6%	225.32	170.25	75.4%	223.55	168.62	75.4%	223.55	168.62	18
19	CREFI	Westbrook Corporate Center	98,768,724	1.67	72.6%	12.6%																19
20	CREFI	Amsdell Southeast Portfolio	NAP	NAP	NAP	NAP																20
20.01	CREFI	Amsdell Villages		NAP	NAP	NAP																20.01
20.02	CREFI	Amsdell Buford		NAP	NAP	NAP																20.02
20.03	CREFI	Amsdell Lawrenceville		NAP	NAP	NAP																20.03
21	JPMCB	Walk at Highwoods Preserve	NAP	NAP	NAP	NAP																21
22	GACC	330 Railroad Avenue	NAP	NAP	NAP	NAP																22
23	CREFI	253 Elizabeth	NAP	NAP	NAP	NAP																23
24	CREFI	173 Ludlow	NAP	NAP	NAP	NAP																24
25	GACC	Valley Mack Plaza	NAP	NAP	NAP	NAP																25

A-1-38

ANNEX A-1

Total Debt

HOTEL OPERATING STATISTICS

Total Debt

Total Debt

Total Debt

UW NCF

Total Debt

UW NOI

2015

2015

2015

2016

2016

2016

2017

2017

2017

Most Recent

Most Recent

Most Recent

UW

UW

UW

Loan #

Seller(1)

Property Name

Cut-off Balance

DSCR

Current LTV %

Debt Yield %

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Loan #

26

CREFI

236 West 16th

NAP

NAP

NAP

NAP

26

27

CREFI

161 Ludlow

NAP

NAP

NAP

NAP

27

28

CREFI

Four Points Sacramento Airport

NAP

NAP

NAP

NAP

90.3%

121.29

109.50

90.9%

124.27

113.01

93.2%

140.24

130.67

94.0%

141.94

133.40

90.0%

141.94

127.75

28

29

JPMCB

Home2 Suites by Hilton Charlotte Airport

NAP

NAP

NAP

NAP

77.8%

116.08

90.27

80.3%

118.36

95.03

80.3%

118.36

95.03

29

30

GACC

Pin Oaks

NAP

NAP

NAP

NAP

30

30.01

GACC

Pin Oaks I

NAP

NAP

NAP

30.01

30.02

GACC

Pin Oaks II

NAP

NAP

NAP

30.02

31

GACC

The Pad on Harvard

NAP

NAP

NAP

NAP

31

32

GACC

Sacramento Natural Foods

NAP

NAP

NAP

NAP

32

33

CREFI

Deerfield Woods Apartments

NAP

NAP

NAP

NAP

33

34

JPMCB

Security Square

NAP

NAP

NAP

NAP

34

35

GACC

Albertsons Aurora

NAP

NAP

NAP

NAP

35

36

CREFI

StorQuest Seattle

NAP

NAP

NAP

NAP

36

37

JPMCB

Holiday Inn Express & Suites Wheat Ridge

NAP

NAP

NAP

NAP

77.7%

116.95

90.90

74.8%

119.40

89.27

74.1%

123.77

91.74

73.7%

123.17

90.81

73.7%

123.17

90.81

37

38

CREFI

932 Southern Boulevard

NAP

NAP

NAP

NAP

38

39

CREFI

CityLine XII Portfolio

NAP

NAP

NAP

NAP

39

39.01

CREFI

Maximum Storage

NAP

NAP

NAP

39.01

39.02

CREFI

Boulevard 26 Storage

NAP

NAP

NAP

39.02

39.03

CREFI

Box N Lox Storage

NAP

NAP

NAP

39.03

40

JPMCB

Bay 528 Plaza

NAP

NAP

NAP

NAP

40

41

GACC

Holiday Inn Express Chesapeake

NAP

NAP

NAP

NAP

69.6%

100.03

69.64

69.6%

102.40

71.29

41

42

GACC

Net Lease 3-Pack

NAP

NAP

NAP

NAP

42

42.01

GACC

Statesboro

NAP

NAP

NAP

42.01

42.02

GACC

Danville

NAP

NAP

NAP

42.02

42.03

GACC

Calhoun

NAP

NAP

NAP

42.03

43

CREFI

4675 Linton Boulevard

NAP

NAP

NAP

NAP

43

44

GACC

Whitefish Crossing

NAP

NAP

NAP

NAP

44

45

GACC

Park Place

NAP

NAP

NAP

NAP

45

46

CREFI

SSCP Little Rock

NAP

NAP

NAP

NAP

46

47

CREFI

CityLine Southern Portfolio

NAP

NAP

NAP

NAP

47

47.01

CREFI

HIM Self Storage

NAP

NAP

NAP

47.01

47.02

CREFI

Top Notch Storage

NAP

NAP

NAP

47.02

48

GACC

Summit Apartments

NAP

NAP

NAP

NAP

48

49

JPMCB

MacArthur Retail Center

NAP

NAP

NAP

NAP

49

50

GACC

Cascades Shopping Center

NAP

NAP

NAP

NAP

50

51

CREFI

1400 Washington Street

NAP

NAP

NAP

NAP

51

52

JPMCB

CVS Knoxville

NAP

NAP

NAP

NAP

52

53

CREFI

Fresenius Medical Center Crestwood

NAP

NAP

NAP

NAP

53

54

JPMCB

671 4th Street

NAP

NAP

NAP

NAP

54

55

CREFI

Fresenius Medical Center Woodridge

NAP

NAP

NAP

NAP

55

A-1-39

Footnotes to Annex A-1

(1) “JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “GACC” denotes German American Capital Corporation, as Mortgage Loan Seller; and “CREFI” denotes Citi Real Estate Funding Inc. or one of its affiliates, as Mortgage Loan Seller.

With respect to Loan No. 1, Aventura Mall, the whole loan was co-originated by JPMCB, Wells Fargo Bank, National Association, Deutsche Bank AG, New York Branch and Morgan Stanley Bank, N.A. JPMCB will contribute one promissory note with a Cutoff Balance of $65,000,000 and DBNY will contribute one promissory note with a Cutoff Balance of $38,000,000.

With respect to Loan No. 8, 181 Fremont Street, the whole loan mortgage loan was co-originated by Deutsche Bank AG, acting through its New York Branch and Barclays Bank PLC.

(2) With respect to Loan No. 23, 253 Elizabeth, the mortgaged property is a mid-rise multifamily building totaling 9 residential units and 1,075 square feet of ground floor retail space. Apartment rental income accounts for 74.7% of underwritten EGI and retail rental income accounts for 25.3% of underwritten EGI.

With respect to Loan No. 24, 173 Ludlow, the mortgaged property is a mid-rise multifamily building totaling 20 residential units and 2,635 square feet of ground floor retail space. Apartment rental income accounts for 72.9% of underwritten EGI and retail rental income accounts for 27.1% of underwritten EGI.

With respect to Loan No. 27, 161 Ludlow, the mortgaged property is a mid-rise multifamily building totaling 10 residential units and 1,375 square feet of ground floor retail space. Apartment rental income accounts for 73.5% of underwritten EGI and retail rental income accounts for 26.5% of underwritten EGI.

With respect to Loan No. 39, CityLine XII Portfolio, the Boulevard 26 Storage property in the portfolio is comprised of 31,582 square feet of self storage units, 9,220 square feet of office and retail space and 1,680 square feet of parking. Self storage income accounts for approximately 65.1% of underwritten base rent, office and retail rental income accounts for approximately 25.0% of underwritten base rent and parking income accounts for approximately 10.0% of underwritten base rent.

(3) 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. 2, NY NNN & CT Portfolio, the tenants at the CVS – Queens, Bank of America – Mamaroneck, TD Bank – St. James, TD Bank – Westhampton and TD Bank – Hampton Bays properties own their own improvements but not the underlying land, which is ground leased from the borrower.

With respect to Loan No. 9, Nassau Shopping Center, BJ’s Wholesale Club built and owns its own improvements, however, title to the improvements reverts back to the landlord at lease expiration.

With respect to Loan No. 21, Walk at Highwoods Preserve, the 5th Largest Tenant, TGI Friday’s, owns its improvements but not the underlying land, which is ground leased from the borrower.

With respect to Loan No. 32, Sacramento Natural Foods leases the site on which the parking garage sits from the First Church of the Nazarene of Sacramento. The collateral for the Sacramento Natural Foods mortgage loan includes the fee simple interest in a grocery store and the leasehold interest in an adjacent 257 space parking garage.

A-1-40

(4) 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, Aventura Mall, the borrower has entered into a master lease with the Principal / Carveout Guarantors and Turnberry Retail Holding, L.P. for 12 spaces totaling 33,813 square feet at the mortgaged property where executed letters of intent with tenants are in place but executed leases are not yet in place. The master lessees are required to pay an annual rent of $3,426,159 in equal monthly installments of approximately $285,513 each during (x) a period commencing on the occurrence of the debt service coverage ratio based on the trailing four quarters falling below 1.50x for two consecutive quarters until cured in accordance with the loan documents, and/or (y) any of the following: (i) an event of default, (ii) bankruptcy of borrower, (iii) bankruptcy of the property manager, or (iv) the period of time commencing on the date on which the debt service coverage ratio (as calculated in the loan documents and based on the trailing four calendar quarters) falls below 1.35x for two consecutive quarters until cured in accordance with the loan documents. The rent payable under the master lease is required to be reduced in connection with the leasing to retail tenants of space within the portions of the mortgaged property covered by the master lease (so long as the tenant under any such lease has taken occupancy and has commenced the payment of rent and the rent payable is above certain thresholds set forth in the master lease). The master lease will terminate on the earliest to occur of (i) the earlier to occur of (A) the date on which the annual rent under the master lease is reduced to $0 or (B) the date on which the annualized lease payments under all leases (not including percentage rent) at the mortgaged property exceeds $181,850,000; (ii) July 1, 2038; or (iii) the date on which the cancellation fee made by the master lessee to the lender in connection with cancelling the master lease at the master lessee’s election after the lender has provided notice that the lender has succeeded to the interest of the master lessor under the master lease by foreclosure, deed in lieu thereof or otherwise. With respect to Loan No. 2, NY & CT NNN Portfolio, CVS, the sole tenant, at the CVS – Queens Mortgaged Property, vacated the premises and is in the process of subleasing its space; however CVS is responsible for paying a fixed annual rent for its space through lease expiration.

With respect to Loan No. 3, eBay North First Commons, the Single Tenant is currently completing buildout of its expansion space building, consisting of approximately 25.1% of NRA, which is expected to be completed by September 2018.

With respect to Loan No. 8, 181 Fremont Street, as of the origination date, Facebook has taken possession of the 181 Fremont Street mortgaged property and commenced the build out of its space. Outstanding rent concessions and tenant improvement allowances related to the Facebook lease were deposited into escrow by the borrower on the origination date. According to the borrower sponsor, Facebook is expected to occupy the 181 Fremont Street Property in three phases with floors five through 13 expected to be occupied in February 2019, floors 14 through 25 expected to be occupied in March 2020 and floors 26 through 38 expected to be occupied in March 2021.

With respect to Loan No. 25, Valley Mack Plaza, the 2nd Largest Tenant, KY Wholesale, LLC, which leases approximately 13.3% of the NRA, will not take occupancy until September 1, 2018.

With respect to Loan No. 34, Security Square, there is a master lease in place between the borrower and an affiliate in order to facilitate a reverse 1031 transfer. The lender, borrower and master lessee have signed a subordination agreement that provides the master lease will be terminated by the borrower and the master lessee simultaneously with the occurrence of the reverse 1031 transfer or upon the occurrence of an event of default. The master lessee is required to pay rent under the master lease in an aggregate amount equal to (i) all debt service required under the mortgage loan documents and (ii) all debt service under the subordinated and unsecured loan incurred by the borrower from an affiliate. See “Description of the Mortgage Loans – Additional Indebtedness – Other Indebtedness” in the Prospectus for additional details.

With respect to Loan No. 43, 4675 Linton Boulevard, the 5th Largest Tenant, Florida Pain Management, has executed a lease that commences on December 1, 2018.

A-1-41

(5) 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 ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met. With respect to Loan No. 3, eBay North First Commons, the Appraised Value ($) represents the “Prospective Market Value Upon Stabilization” of $133,800,000 for the mortgaged property, effective February 1, 2019, which assumes the outstanding approved tenant improvement and leasing commission obligations have been fulfilled, that there is no outstanding free rent, that rent has commenced. At origination, the borrower deposited into escrow $5,325,840 for outstanding approved leasing expenses, $1,440,997 for a free rent reserve and $1,121,484 for stepped up rent reserve. The “as-is” appraised value for the eBay North First Commons mortgaged property is $122,300,000, which results in a Current LTV % of 41.7% and a Maturity/ARD LTV % of 41.7%. With respect to Loan No. 7, Aon Center, the Appraised Value ($) represents a “hypothetical value” for the mortgaged property, which assumes (i) there are no leasing costs associated with recently signed leases, (ii) completion of the amenity floor build-out and (iii) demolition of the space previously occupied by DDB Needham. At origination, the borrowers reserved approximately $13,200,000 for all outstanding tenant improvement and leasing commissions, as well as approximately $8,000,000 budgeted for the completion of the amenity floor build-out. The “as-is” appraised value for the mortgaged property is $780,000,000 (unadjusted for an $18,300,000 performance reserve), which results in a Current LTV % of 44.9% and a Maturity LTV % of 44.9%. With respect to Loan No. 8, 181 Fremont Street, the Appraised Value ($) represents the “Prospective Market Value at Stabilization” of $632,000,000 for the mortgaged property, effective March 1, 2021, which assumes the 181 Freemont Street mortgaged property achieves stabilization as of March 1, 2021, the date upon which all free rent burns off. At loan origination, the borrower deposited upfront reserves equal to $111,096,358 for such contractual TI/LC obligations and free rent. The “as-is” appraised value for the 181 Fremont Street mortgaged property is $461,000,000, which results in a Current LTV % of 54.2% and a Maturity/ARD LTV % of 54.2%.

With respect to Loan No. 10, Embassy Suites Kennesaw, the Appraised Value ($) represents a “Hypothetical As If Funded Market Value” for the mortgaged property, which assume that funds of approximately $3,200,000 for partial scheduled capital expenditures have been fully escrowed and will be available to help fund the proposed capital improvements following a hypothetical sale of the asset to a new buyer. At origination, the borrower was required to reserve $3,200,000. The “as-is” appraised value for the mortgaged property is $46,500,000, which results in a Current LTV % of 68.7% and a Maturity LTV % of 57.2%.

With respect to Loan No. 11, Elite Hotel Management Georgia Portfolio, the appraiser’s “as-stabilized” value for the Hyatt Place Atlanta Airport North property of $22,100,000, effective May 1, 2019, was used, which assumes completion of planned capital expenditures at the property. At origination, the borrower was required to reserve $55,000. The “as-is” appraised value for the mortgaged property as of May 1, 2018 is $21,500,000, which results in a Current LTV % of 63.2% and a Maturity LTV % of 39.7% on the Elite Hotel Management Georgia Portfolio loan.

With respect to Loan No. 14, Overland Park Xchange, the Appraised Value ($) represents the “as-is” value plus the net present value of the tax abatement related to the payment in lieu of taxes program (expiring in 2025) benefiting the mortgaged property equal to $2,000,000. The “as-is” appraised value for the mortgaged property of $117,700,000 excluding the net present value of the tax abatement results in a Current LTV % of 66.3% and a Maturity LTV % of 66.3%.

With respect to Loan No. 28, Four Points Sacramento Airport, the appraiser’s “as-complete” value for the property effective May 1, 2019, was used, which assumes completion of a scheduled PIP. On the origination date, the borrower deposited $1,350,000 which represents 110% of the estimated cost of the PIP. The “as-is” appraised value for the mortgaged property as of May 1, 2018 is $24,500,000, which results in a Current LTV % of 57.0% and a Maturity LTV % of 41.9%.

A-1-42

With respect to Loan No. 37, Holiday Inn Express & Suites Wheat Ridge, the Appraised Value ($) represents a “Hypothetical Market Value As If Funded” for the mortgaged property, which assume that funds of approximately $1,752,000 for partial scheduled capital expenditures have been fully escrowed and will be available to help fund the proposed capital improvements following a hypothetical sale of the asset to a new buyer. At origination, the borrower was required to reserve $1,752,000. The “as-is” appraised value for the mortgaged property is $12,500,000, which results in a Current LTV % of 77.3% and a Maturity LTV % of 65.2%. With respect to Loan No. 38, 932 Southern Boulevard, the appraiser’s “as-stabilized” value for the property effective October 1, 2018, was used, which assumes stabilized operation of the property by that date. The property was recently renovated and repositioned during 2016 and is 100% occupied as of May 2, 2018. On the origination date of the 932 Southern Boulevard mortgage loan, the borrower deposited $246,110 for free rent and $274,250 for unfunded obligations. The “as-is” appraised value for the mortgaged property as of April 27, 2018 is $14,800,000 which results in both a Current LTV % and a Maturity LTV % of 64.2%. With respect to Loan No. 40, Bay 528 Plaza, the Appraised Value ($) represents a “Hypothetical As-If Funded Value” for the mortgaged property, which assumes that approximately $460,000 in aggregate for the outstanding roof cost of $411,000 and outstanding tenant improvements of $49,000 have been funded or escrowed, and available to any prospective buyer. At origination, the borrower was required to reserve $400,000 for replacement reserve and $45,415 for free rent reserve. The “as-is” appraised value for the mortgaged property is $10,730,000, which results in a Current LTV % of 74.1% and a Maturity LTV % of 64.1%. With respect to Loan No. 43, 4675 Linton Boulevard, the appraiser’s “as-stabilized” value for the property effective December 1, 2018, was used, which assumes the property has achieved a stabilized occupancy of 86.2%. Florida Pain Management has executed a lease that commences on December 1, 2018 and brings the physical occupancy at the mortgaged property to 86.2%. At origination of the related mortgage loan, the borrower funded reserves for gap rent ($27,497) and unfunded obligations ($58,923) associated with such lease. The “as-is” appraised value for the mortgaged property as of May 23, 2018 is $9,900,000, which results in a Current LTV % of 73.7% and a Maturity LTV % of 70.7%.

(6) 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.

(7) With respect to Loan Nos. 1, 3, 4, 7, 8, 14, 18 and 19, Aventura Mall, eBay North First Commons, Workspace, Aon Center, 181 Fremont Street, Overland Park Xchange, Radisson Blu Aqua Hotel and Westbrook Corporate Center, 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.

(8) With respect to Loan Nos. 23, 24, 26 and 27, 253 Elizabeth, 173 Ludlow, 236 West 16th and 161 Ludlow, the mortgaged properties are crossed in two groups. Group A consists of 253 Elizabeth and 173 Ludlow, which are cross collateralized with par releases subject to 173 Ludlow obtaining a proper certificate of occupancy. Group B consists of 236 West 16th Street and 161 Ludlow, which are cross collateralized with par releases subject to 161 Ludlow obtaining a proper certificate of occupancy. Information regarding the mortgaged properties, which are cross-collateralized and cross-defaulted with each other, is based upon the individual loan balances, except that the applicable loan-to-value ratio, debt service coverage ratio, debt yield, original loan/unit, cut-off balance/unit and maturity balance/unit for each such mortgage loan is based upon the ratio, yield or balance (as applicable) for the aggregate indebtedness secured by the mortgaged properties. On an individual basis, without regard to the cross-collateralization feature, any mortgaged property that is part of a cross-collateralized group of mortgaged properties may have a higher loan-to-value ratio, lower debt service coverage ratio and/or lower debt yield than is presented herein. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Cut-off Date Mortgage Loan Characteristics” in the Preliminary Prospectus.

(9) Each number identifies a group of related borrowers.

With respect to Loan No. 7, Aon Center, the borrowers own the mortgaged property as tenants-in-common.

With respect to Loan No. 37, Holiday Inn Express & Suites Wheat Ridge, the borrowers own the mortgaged property as tenants-in-common.

With respect to Loan No. 51, 1400 Washington Street, the borrowers own the mortgaged property as tenants-in-common

A-1-43

(10) 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 %”).

(11) For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, [except for the mortgage loan(s) listed below,] 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.

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

(13) In some instances in which the loan documents provide grace periods with respect to payments, such grace periods may be permitted a limited number of times per any 12-month periods.

With respect to Loan Nos. 11, 53 and 55, Elite Hotel Management Georgia Portfolio, Fresenius Medical Center Crestwood and Fresenius Medical Center Woodridge, the loan documents permit a five day grace period for debt service payments other than the payment due on the maturity date.

(14) With respect to Loan No. 8, 181 Fremont Street, the whole loan has an ARD feature with an Anticipated Repayment Date of April 6, 2028, with an increased interest rate equal to the sum of (x) the greater of (i) 5.20860% per annum, (ii) the 10-year swap rate as of the Anticipated Repayment Date plus (y) 2.41460%, until the Final Maturity Date of April 6, 2031 or (iii) when applicable, the default rate as defined in the 181 Fremont Street Whole Loan documents; however, interest accrued at the excess of the adjusted interest rate over the initial interest rate will be deferred. In addition, from and after the Anticipated Repayment Date, all excess cash flow from the 181 Fremont Street mortgaged property after the payment of reserves, interest calculated at the initial interest rate, debt service on the 181 Fremont Street Mezzanine Loans and operating expenses will be applied (i) first to repay the principal balance of the 181 Fremont Street Whole Loan and (ii) second to the payment of accrued interest.

(15) The “L” component of the prepayment provision represents lockout payments.

The “Def” component of the prepayment provision represents defeasance payments.

The “YM” component of the prepayment provision represents yield maintenance payments.

The “O” Component of the prepayment provision represents the free payments including the Maturity Date.

In the case of certain mortgage loans, the loan documents permit the related borrower to prepay a portion of the mortgage loan in connection with partial releases of collateral, to cure a cash sweep period triggered by certain events or circumstances or to meet certain financial metrics contained in the related loan documents.

With respect to Loan No. 1, Aventura Mall, the lockout period will be at least 25 payment dates beginning with and including the first payment date of August 1, 2018. Defeasance of the full $1,750,000,000 Aventura Mall Whole Loan is permitted after the date that is the earlier to occur of (i) August 1, 2021 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized (the “Aventura Mall REMIC Prohibition Period”). The borrower is also permitted to prepay the Aventura Mall Whole Loan with a yield maintenance premium if the Aventura Mall REMIC Prohibition Period has not occurred by August 1, 2021, except that the borrower is required to defease any portion of the Aventura Mall Whole Loan that is more than two years from its securitization date. The assumed lockout period of 25 payments is based on the expected Benchmark 2018-B5 securitization closing date in August 2018. The actual lockout period may be longer.

With respect to Loan No. 4, Workspace, the related whole loan is split between (i) a 25-month floating rate componentized loan with three, one year extension options (the “Workspace Floating Rate Loan”) with an aggregate Cut-off Date principal balance of $255.0 million, and (ii) a 61-month fixed rate componentized loan (the “Workspace Fixed Rate Loan”) comprised of (A) a senior fixed rate componentized loan (the “Workspace Senior Fixed Rate Loan”), with an aggregate Cut-off Date principal balance of $463.2 million, and (B) a subordinate fixed rate componentized loan (the “Workspace Subordinate Fixed Rate Loan”), with an aggregate Cut-off Date principal balance of $556.8 million. The Workspace Senior Fixed Rate Loan is senior to the Workspace Subordinate Fixed Rate Loan. The interest rate on the Workspace Floating Rate Loan is LIBOR (subject to a floor of 0.25%) plus a spread of 3.15%. Each of the Workspace Fixed Rate Loan and Workspace Floating Rate Loan is divided into components, which have different payment priorities prior to and following an event of default under the Workspace Whole Loan. Following an event of default, a portion of the Workspace Floating Rate Loan

A-1-44

(which has a Cut-off Date principal balance of $115.8 million) (the “Workspace Floating Rate Pari Passu Component”), generally pays pro rata with the Workspace Senior Fixed Rate Loan, and the remaining portion of the Workspace Floating Rate Loan (which has a Cut-off Date Principal Balance of $139.2 million) (the “Workspace Floating Rate Subordinate Component”) generally pays pro rata with the Workspace Subordinate Fixed Rate Loan. Prior to an event of default under the whole loan, all voluntary prepayments are required to be applied to repay the Floating Rate Loan, prior to any application to Senior Fixed Rate Loan or the Subordinate Fixed Rate Loan. With respect to the Workspace Mortgage Loan, the calculation of the debt service coverage ratios, loan-to-value ratios and debt yields includes (i) the Workspace Mortgage Loan, (ii) the other notes included in the Workspace Senior Fixed Rate Loan and (iii) the Workspace Floating Rate Pari Passu Component. For purposes of calculating the UW NCF DSCR for the Workspace Mortgage Loan, LIBOR was assumed to be 2.09%. The UW NCF DSCR for the Workspace Whole Loan based on a LIBOR cap of 3.00% for the Workspace Floating Rate Loan, is 1.58x. Please see “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Prepayment Protections and Certain Involuntary Prepayments” for additional information. With respect to Loan No. 5, Renaissance Tampa International Plaza Hotel, the borrower is permitted to prepay the mortgage loan in full at any time prior to the open period with the payment of the yield maintenance premium, upon satisfaction of certain terms and conditions in the mortgage loan documents. The borrower is also permitted to defease the mortgage loan in full commencing on the date that is two years from the Closing Date. With respect to Loan No. 7, Aon Center, the lockout period will be at least 25 payment dates beginning with and including August 2018. Defeasance of the full $536,000,000 Aon Center Whole Loan is permitted at any time after the earlier to occur of (i) August 1, 2021 or (ii) two years after the closing date of the securitization that includes the last note to be securitized. The assumed lockout period of 25 months is based on the expected Benchmark 2018-B5 securitization closing date in August 2018. The actual lockout period may be longer. With respect to Loan No. 8, 181 Fremont Street, the lockout period for any prepayment of the mortgage loan will be at least 23 payment dates beginning with and including the first payment date of May 6, 2018. Defeasance of the 181 Fremont Street Mortgage Whole Loan is permitted at any time after the earlier to occur of (i) March 29, 2021 or (ii) two years after the closing date of the securitization that includes the last pari passu note to be securitized (the assumed defeasance lockout period of 28 payments is based on the closing date of this transaction in August 2018) or (b) may be prepaid (in whole but not in part) on any business day on or after April 6, 2020) subject to the payment of an amount equal to the greater of 1% of the amount prepaid or a yield maintenance amount. The assumed lockout period applicable to defeasance of 28 payments is based on the expected Benchmark 2018-B5 securitization closing date in August 2018. The actual lockout period may be longer.

With respect to Loan No. 20, Amsdell Southeast Portfolio, the borrower deposited $200,000 into an economic holdback reserve at closing, which may, under certain circumstances be applied by the lender toward the repayment of the loan. The borrower is entitled to receive the economic holdback reserve funds if certain capital improvements are performed and completed during the loan term with respect to the acquired Georgia properties and the debt yield is equal to or greater than 8.5%. The Current LTV, UW NOI Debt Yield % and UW NCF Debt Yield % net of the $200,000 economic holdback reserve are 69.9%, 8.9% and 8.7%, respectively.

(16) With respect to some mortgage loans, historical financial information may not be available due to the when the properties were constructed, renovated and/or acquired. With respect to Loan No. 19, Westbrook Corporate Center, the related property is newly acquired and due to the timing of the acquisition some historical financials are not available. With respect to Loan No. 29, Home2 Suites by Hilton Charlotte Airport, the related property was opened in 2016, and some historical financials may not be available. With respect to Loan No. 36, StorQuest Seattle, 2015 financial information is based on 10 months annualized from March 1, 2015 – December 31, 2015 due to the February 2015 acquisition. With respect to Loan No. 38, 932 Southern Boulevard, the related property is newly renovated and due to the timing of the renovation historical financials are not available. With respect to Loan No. 40, Bay 528 Plaza, the related property is newly acquired and no historical financials were provided at origination. With respect to Loan No. 49, MacArthur Retail Center, the related property is newly acquired and no historical financials were provided at origination. With respect to Loan No. 51, 1400 Washington Street, the related property is newly renovated and due to the timing of the renovation historical financials are not available. With respect to Loan No. 52, CVS Knoxville, the related property was acquired by the borrower and limited historical financials are available. With respect to Loan No. 53, Fresenius Medical Center Crestwood, the related property is newly constructed and historical financials are not available.

With respect to Loan No. 54, 671 4th Street, the related property was renovated in 2016 and no historical financials were provided at origination.

With respect to Loan No. 55, Fresenius Medical Center Woodridge, the related property is newly constructed and historical financials are not available.

A-1-45

With respect to Loan Nos. 6, 7, 8, 11.02, 16, 22, 31, 32, 35, 41, 42, 44 and 45, 660 Columbus, Aon Center, 181 Fremont Street, Hampton Inn Norcross, Stonebrook Apartments, 330 Railroad Avenue, The Pad on Harvard, Sacramento Natural Foods, Albertsons Aurora, Holiday Inn Express Chesapeake, Net Lease 3-Pack, Whitefish Crossing and Park Place in each case, the related property is newly or recently acquired, renovated or built and some historical financials may not be available.

(17) In the case of certain mortgage loans, the UW NOI ($) exceeds Most Recent NOI ($) by 10%. With respect to Loan No. 1, Aventura Mall, the UW NOI ($) is over 10% higher than Most Recent NOI ($) because the UW NOI ($) reflects, among other things, contractual rent steps underwritten through June 2019 for existing leases and rents from leases that are out for signature that are covered under the master lease. With respect to Loan No. 3, eBay North First Commons, the UW NOI ($) is over 10% higher than Most Recent NOI ($) because eBay executed an 11-year lease and expanded into 62,784 square feet in March 2018. With respect to Loan No. 6, 660 Columbus Avenue, the UW NOI ($) is over 10% higher than Most Recent NOI ($) in part because the lender underwrote 12-month rent steps for in-place leases. With respect to Loan No. 7, Aon Center, the UW NOI ($) is over 10% higher than Most Recent NOI ($) because the UW NOI ($) reflects (i) over 270,000 square feet in new and expansion leasing executed year-to-date, accounting for approximately $6.8 million in underwritten base rent and (ii) approximately $4.1 million in underwritten average rents and contractual rent steps. With respect to Loan No. 12, First Place Tower, UW NOI ($) is over 10% higher than Most Recent NOI ($), because UW NOI ($) reflects rents from newly signed leases beginning in 2018 and 2020, accounting for $969,755 in annual rent. With respect to Loan No. 14, Overland Park Xchange, the UW NOI ($) is over 10% higher than Most Recent NOI ($) primarily because an approximately $40,000,000 renovation that occurred in two phases across the mortgaged property. Renovations included reskinning the exterior with glass and metal panels, the addition of a parking garage, a completely revamped HVAC system, a fitness area (with locker room and showers) and vendor kiosks including dry cleaning, a bistro and a lounge with Wi-Fi access. With respect to Loan No. 19, Westbrook Corporate Center, the UW NOI is over 10% higher than Most Recent NOI. The increase from Most Recent NOI to UW NOI is primarily from recent leasing at the Mortgaged Property, increased tenant reimbursements and rent steps. The sponsor is in the process of converting tenant leases from gross to net and is leasing all vacant space on a net basis, which caused UW total reimbursements to be above the historical amounts.

With respect to Loan No. 22, 330 Railroad Avenue, UW NOI ($) is over 10% higher than Most Recent NOI ($), because UW NOI ($) reflects rents from newly signed leases beginning in 2018, accounting for $1,196,818 in annual rent. The property was gut renovated by the sponsor in 2016 and leases for 69.5% of net rentable area have been signed since the beginning of 2018.

With respect to Loan No. 26, 236 West 16th, the UW NOI is over 10% higher than Most Recent NOI. The increase from Most Recent NOI to UW NOI is primarily from recent leasing and $74,100 of potential income representing market rent of the two vacant units that are currently undergoing renovations that began in Q1 2018.

With respect to Loan No. 43, 4675 Linton Boulevard, the UW NOI is over 10% higher than Most Recent NOI. The increase from Most Recent NOI to UW NOI is primarily from recent leasing at the Mortgaged Property and from rent steps.

(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.

With respect to Loan No. 14, Overland Park Xchange, the mortgaged property benefits from a tax abatement granted in the form of a 10-year PILOT program (the “PILOT Program”) through various agreements with the City of Overland Park, Kansas (the “City”), including a 10-year ground lease (the “Ground Lease”) and a bond structure. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” for additional information.

With respect to Loan No. 31, The Pad on Harvard, The Borrower has obtained real estate tax abatements for the City of College Park and Fulton County. Real estate taxes will be abated for 10 years, with a 50.0% abatement in year 1, decreasing 5.0% each year thereafter. The lender underwrote property taxes based on the 10-year average tax payment.

(19) 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.

(20) 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. 5, Renaissance Tampa International Plaza Hotel, the leasehold interest that secures the loan

A-1-46

is the borrower’s subleasehold interest under a ground sublease. With respect to Loan No. 6, 660 Columbus Avenue, the mortgaged property consists of two commercial condominium units which are part of a fractured mixed-use commercial/residential condominium regime. The borrower does not control the related condominium board, but the loan is recourse to the borrower and the guarantor for losses associated with any amendment or modification or termination of the related condominium documents without lender’s consent. “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests” for additional information. With respect to Loan No. 8, 181 Fremont, is subject to a condominium regime and consists of a two-parcel condominium, with the commercial parcel owned by the borrower as collateral for the 181 Fremont Street Whole Loan. The residential parcel, inclusive of the 67 luxury market rate residential units, is not owned by the borrower and is not collateral for the 181 Fremont Street Whole Loan. The owner of the commercial parcel has 140 votes out of 200 votes in the condominium association and the owner of the residential parcel has 60 votes out of the 200 votes in the condominium association. With respect to Loan No. 13, 215 Lexington Avenue, the mortgaged property consists of 1 unit in a condominium with a total of 2 units. The borrower does not control the condominium board. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests” for additional information. With respect to Loan No. 14, Overland Park Xchange, the lender has received a security interest both the fee and the leasehold interests in the mortgaged property. The ground lease is in place in connection with the PILOT Program. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” for additional information.

(21) With respect to each hotel property, shows the expiration date of the related license agreement, franchise agreement, operating agreement or management agreement. See “Description of the Mortgage Pool—Property Types—Hotel Properties” in the preliminary prospectus for information related to mortgage loans secured by hotel properties.

With respect to Loan No. 18, Radisson Blu Aqua Hotel, the related management agreement provides two automatic renewal terms of 10 years each, unless the manager notifies the borrower of its election not to renew at least six months prior to the expiration of each term.

With respect to Loan No. 5, Renaissance Tampa International Plaza Hotel, the related management agreement provides five automatic renewal terms of 10 years each, unless the manager notifies the borrower of its election not to renew at least one year prior to the expiration of each term.

With respect to Loan No. 11, Elite Hotel Management Georgia Portfolio, under the franchise agreement for the Hyatt Place Atlanta Airport North property, the franchisor is obligated to offer the franchisee the right to enter into a successor franchise agreement for a term of 10 years if certain conditions specified in the franchise agreement are satisfied.

With respect to Loan No. 41, Holiday Inn Express Chesapeake, the related franchise agreement expires on June 15, 2027 with no extension options and includes a termination option, where the licensor can terminate the license with 30 day notice.

(22) Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.

With respect to Loan No. 7, Aon Center, the UW NOI Debt Yield, UW NCF Debt Yield, Current LTV and Maturity LTV are calculated based on a loan balance net of the performance reserve funds in the amount of $18,300,000 that the borrower deposited in connection with certain capital expenditures and leasing costs, including build out costs and reasonable attorneys’ fees, in each case reasonably approved by the lender.

With respect to Loan No. 18, Radisson Blu Aqua Hotel, after the origination date, on which the borrower was required to deposit into the Upfront Tax Reserves ($) $216,932, the borrower was additionally required to deposit into the Upfront Tax Reserves ($) an amount of $489,327.

With respect to Loan No. 20, Amsdell Southeast Portfolio, the borrower was required to reserve $200,000 at origination for an economic holdback reserve.

(23) 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. 1, Aventura Mall, if the Aventura Mall Whole Loan’s debt service coverage ratio (calculated in accordance with the

A-1-47

mortgage loan documents) falls below 1.50x for two consecutive calendar quarters, monthly escrows for real estate taxes, insurance premiums (waived if a blanket policy is in place and there is no event of default continuing), replacement funds ($0.20 PSF annually, subject to a cap of $487,003) and tenant rollover funds ($2.50 PSF annually, subject to a cap of approximately $6,087,540) are required to be collected under the loan documents. With respect to Loan No. 4, Workspace, at any time that the monthly financial reports delivered to the lender pursuant to the mortgage loan documents show that actual operating expenses are more than 15% less than the budgeted expenses for the prior three month period tested on a quarterly basis (subject to reduction for expense savings documented in accordance with the mortgage loan documents), the borrower is required to deposit the difference between the budgeted and actual expenses for the three month period into the Monthly Other Reserve ($) as an operating expense reserve. With respect to Loan No. 5, Renaissance Tampa International Plaza Hotel, the loan documents have waived the requirement for the borrower to make monthly deposits into the Monthly Capex Reserve ($) the amount equal to the greatest of (i) 4.0% of the gross income from operations of the property for the calendar month that is two months prior to such payment date, (ii) amounts required to be made into the FF&E reserve (the “Brand Manager FF&E Reserve”) required under the related management agreement (the “Management Agreement”) and (iii) if the property becomes subject to a hotel franchise agreement, the amount required by such hotel franchise agreement (each of the foregoing (i), (ii) and (iii), the “FF&E Monthly Deposit”), provided an amount equal to the FF&E Monthly Deposit is made into the Brand Manager FF&E Reserve by related hotel manager (the “Brand Manager”) pursuant to the Management Agreement. If such conditions are no longer satisfied, the borrower will be required to deposit monthly into the Monthly Capex Reserve ($) an amount equal to the difference between the amount actually deposited by the Brand Manager into the Brand Manager FF&E Reserve and the FF&E Monthly Deposit.

With respect to Loan No. 5, Renaissance Tampa International Plaza Hotel, the borrower is permitted to deliver cash or a letter of credit to prevent or cure a cash sweep event caused by a low DSCR.

With respect to Loan No. 6, 660 Columbus Avenue, the borrower is permitted to deliver a letter of credit to prevent or cure a cash sweep event caused by a low DSCR.

With respect to Loan No. 10, Embassy Suites Kennesaw, the requirement for the borrower to make deposits for the payment of insurance premiums into the Monthly Ins. Reserve ($) is waived so long as, among other conditions, (a) the borrower has provided the lender with evidence satisfactory to the lender that the borrower is financing the insurance premiums pursuant to a premium finance agreement (the “Premium Finance Agreement”) in accordance with the loan documents, (c) the borrower has submitted to the lender evidence satisfactory to the lender of payment of each and every installment due under the Premium Finance Agreement as each installment becomes due and payable and (d) the borrower has deposited with the lender an amount equal to six regularly scheduled monthly installments due under the Premium Finance Agreement in the Monthly Ins. Reserve ($).

With respect to Loan No. 10, Embassy Suites Kennesaw, commencing on the monthly payment date that is 36 months prior to the maturity date of the loan and each monthly payment date thereafter, the borrower is required to escrow $116,667 (the “Franchise Roll Reserve Monthly Deposit”) into the Monthly Other Reserve ($), provided the aggregate amount on deposit may not exceed $4,200,000 (the “Franchise Roll Reserve Cap”). However, the loan documents permit the borrower, at its option, to make (i) one or more deposits into the franchise roll reserve account in addition to then applicable Franchise Roll Reserve Monthly Deposit and/or (ii) transfer an amount equal to no more than 50% of the then existing balance of the Monthly Capex Reserve ($) to the franchise roll reserve (the “FF&E Transfer Funds”), except that the total amount of FF&E Transfer Funds may not exceed $1,000,000. In the event the borrower makes such additional deposits or transfers such FF&E Transfer Funds into the franchise roll reserve, the lender will be required to recalculate the Franchise Roll Reserve Monthly Deposit to be an amount equal to (x) $4,200,000, less (y) the amount on deposit in the franchise roll reserve account as of such date, divided by (z) the lesser of (1) 36 and (2) the number of monthly payment dates remaining until the maturity date. If the borrower and franchisor have extended the franchise agreement for a period of at least 60 months after the maturity date of the loan and the borrower has deposited an amount equal to 110% of the amounts needed to complete any related property improvement plan with such extension, the borrower’s obligations to make the Franchise Roll Reserve Monthly Deposits will be waived under the loan documents.

With respect to Loan No. 11, Elite Hotel Management Georgia Portfolio, the borrower is required to deposit into the FF&E reserve account the greater of (A) the amount required by the franchisor under the franchise agreement and (B) 1/12th of four percent (4%) of the greater of (x) the annual gross revenue for hotel-related operations for the preceding calendar year and (y) projected annual gross revenues for hotel-related operations at the mortgaged property for the calendar year in which such due date occurs as set forth in the approved annual budget. With respect to Loan No. 13, 215 Lexington Avenue, on each monthly payment date occurring on

A-1-48

and after the occurrence and during the continuance of a trigger period, the borrower is required to deposit an amount equal to 1/12th of the condominium common charges that the lender estimates will be payable during the next 12 months in order to accumulate sufficient funds to pay all such condominium common charges. With respect to Loan No. 13, 215 Lexington Avenue, on or before January 1, 2019, in the event that the borrower intends to fund the local law reserve account in lieu of filing a final report with the New York City Department of Buildings, the borrower is required to deposit an amount equal to 115% of the amount calculated by the lender to complete the local law work. With respect to Loan No. 14, Overland Park Xchange, the borrower is required to deposit into the Monthly Other Reserve ($) an amount equal to the difference between (i) the monthly debt service payment amount, which is equal to accrued interest due and payable on the unpaid principal balance, and (ii) a monthly debt service payment amount for the loan calculated assuming no interest only period and a constant monthly payment of principal and interest based on a thirty (30) year amortization schedule (the foregoing amount, the “Amortization Reserve Monthly Deposit”). The aggregate amount of the Amortization Reserve Monthly Deposits, excluding all amounts attributable to any Amortization Reserve Letter of Credit (as defined herein), is capped at $9,167,500 (the “Capped Amount”). In lieu of the Amortization Reserve Monthly Deposits, the borrower may deposit a letter of credit in an amount equal to the Capped Amount (the “Amortization Reserve Letter of Credit”).

With respect to Loan No. 18, Radisson Blu Aqua Hotel, the borrower is permitted to deliver a letter of credit to prevent or cure a cash sweep event caused by a low DSCR.

With respect to Loan No. 19, Westbrook Corporate Center, the TI/LC reserve account is subject to a $3,500,000 cap, which will be replenished at $1.01 per square foot per annum, $96,366 monthly, if the reserve balance falls below $1,500,000.

With respect to Loan No. 34, Security Square, in connection with the acquisition of the mortgaged property by the borrower, approximately $1,000,000 was required to be escrowed with the title insurance company by the seller at closing. The borrower is entitled to monthly disbursements from the escrow in the amount of the base rent due under the Arby’s ground lease until Arby’s commences full rent payments under the ground lease. The mortgage loan documents require the borrower to escrow all amounts paid to the borrower pursuant to the related escrow agreement in the Monthly Other Reserve ($) for an additional collateral reserve. The mortgage loan documents provide that, on each payment date, funds in the reserve relating to monthly rent and recoveries under the Arby’s lease are required to be disbursed to the borrower or, to the extent a cash sweep event has occurred or the debt service coverage ratio (as calculated in the loan documents) based on the trailing three months is less than 1.40x (either of the foregoing, a “Lockbox Trigger Event”), directly into the lockbox account. At such time that Arby’s is in occupancy and paying full contractual rent (among other conditions), all funds in the reserve are required to be disbursed to the borrower (if no Lockbox Trigger Event has occurred) or the lockbox account (if a Lockbox Trigger Event has occurred).

With respect to Loan No. 37, Holiday Inn Express & Suites Wheat Ridge, the borrower is required, commencing on July 1, 2026, and on each monthly debt service payment date thereafter, to deposit $64,375 into the Monthly Capex Reserve ($), as an additional FF&E monthly deposit (the “Additional FF&E Monthly Deposit”); provided, however, that if the borrower has not failed any condition related to quality assurance evaluations (based on any scale being used by the franchisor), brand standard audits or hotel audits during the six-month period immediately prior to July 1, 2026, then the Additional FF&E Monthly Deposit is required to be an amount equal to the following: (A) (1) $1,545,000, less (2) the amount on deposit in the FF&E reserve as of June 1, 2026, excluding an amount equal to the amount necessary to pay any outstanding invoices, divided by (B) 24. The mortgage loan documents permit the Additional FF&E Monthly Deposit to be used solely for completing any PIP required in connection with an extension of the existing franchise agreement or a replacement franchise agreement, provided that in the event the existing franchise agreement is extended or replaced with a new agreement that extends three or more years beyond the maturity date and no PIP is required (or the borrower has either completed such work or deposited Additional FF&E Monthly Deposits in an amount sufficient to complete any such work), no further Additional FF&E Monthly Deposits will be required and the borrower will be entitled to use funds in the reserve for any FF&E replacements.

With respect to Loan No. 38, 932 Southern Boulevard, the borrower is required to make a one-time deposit $50,000 into the TI/LC reserve account on the monthly payment date in September 2023. With respect to Loan No. 38, 932 Southern Boulevard, if the amount of Emblem Health reserve funds in the Emblem Health reserve account is less than an amount equal to the full amount of rent abatement owed to Emblem Health as a result of a temporary certificate of occupancy not being obtained by the borrower prior to September 1, 2018, the borrower is required to deposit an amount equal to a true up payment with respect to such insufficiency into the Emblem Health reserve account. In the event that a Casa De Oracion reserve funds total release event has not occurred

A-1-49

on or prior to the monthly payment date occurring in February 2019 (and on each monthly payment date occurring 6 months thereafter), the borrower is required to deposit an amount equal to a true up payment that will cause the amount of Casa Da Oracion reserve funds in the Casa De Oracion reserve account to be equal to $71,385. With respect to Loan No. 41, Holiday Inn Express Chesapeake, the borrower is required to deposit $5,000 into the Seasonality Reserve during August and September of 2018, and commencing in March 2019 an amount of $10,714 during March, April, May, June, July, August and September. With respect to Loan No. 45, Park Place, the borrower is required to deposit additional funds in an amount equal to the total square feet demised under each applicable lease which was not renewed multiplied by $0.55 in the event that either Dynamic Concepts, Inc. or AAI Corporation d/b/a Textron Systems Unmanned Systems do not renew their leases by the date in which they are required to do so. With respect to Loan No. 49, MacArthur Retail Center, the loan documents permit the borrower to deliver, in lieu of making cash deposits to the Monthly TI/LC Reserve ($), a letter of credit in the amount of $171,220, which represents the TI/LC Reserve Cap ($). With respect to Loan No. 54, 671 4th Street, the loan documents require that all excess cash flow during a cash sweep period triggered by any a Tenant Trigger is required to be deposited into the TI/LC Reserve ($). A “Tenant Trigger” means any one of more of the following: (i) the 2nd Largest Tenant, New Stage LLC, delivers any notice of termination or its intention not to renew its lease; (ii) New Stage fails to renew its lease at least 12 months prior to the current expiration date of the lease; (iii) any tenant at the mortgaged property goes dark, vacates or abandons the mortgaged property for more than 180 consecutive days; or (iv) there is any bankruptcy or insolvency action with respect to any tenant at the mortgaged property.

(24) 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. 4, Workspace, in the event an individual mortgaged property is released in accordance with the loan documents (i) the TI/LC Reserve Cap ($) is required to be reduced by an amount equal to 1/12 of the product of $1.75 and the square footage of the mortgaged property being released and (ii) the Capex Reserve Cap ($) is required to be reduced by an amount equal to 1/12 of the product of $0.25 and the square footage of the mortgaged property being released.

With respect to Loan No. 22, 330 Railroad Avenue, the TI/LC reserve cap will rise from $300,000 to $670,000 if, at any time the balance in the Rollover Account, solely as a result of the deposit of funds, exceeds $300,000.

(25) 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. 4, Workspace, one or more of the Largest Tenant, 2nd Largest Tenant and/or 3rd Largest Tenant is subleasing all or a portion of its space: (i) 4217 East Cotton Center Boulevard, 4630 Woodland Corporate Boulevard, 9306-9324 East Broadway Avenue, 3102, 3104 and 3110 Cherry Palm, 111 Kelsey Lane, 7624 Bald Cypress Place, 4631 Woodland Corporate Boulevard, 3 Country View Road, 1200 Liberty Ridge Drive, 333 Phoenixville Pike, 777 West Yamato Road and 13621 Northwest 12th Street.

With respect to Loan No. 4, Workspace – 3 Country View Road, the Largest Tenant, Ellucian Company, L.P., subeases 13,217 square feet to Radiate Media LLC. The remaining 56,783 square feet leased by Ellician Company, LP is dark.

With respect to Loan No. 7, Aon Center, the largest tenant, Aon Corporation, subleases 15,850 square feet to Hewitt Associates LLC, its affiliate.

(26) 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. 4, Workspace – 1500 Liberty Ridge Drive, the Largest Tenant, ELAP Services, LLC leases 29,546 square feet expiring in November 2021 and 7,141 square feet expiring in September 2018. With respect to Loan No. 4, Workspace – 750 Park of Commerce Road, the 2nd Largest Tenant, MiX Telematics North America, Inc., leases 7,390 square feet expiring in August 2022 and 2,870 square feet expiring in July 2019. With respect to Loan No. 9, Nassau Shopping Center, the 5th Largest Tenant, Hunter Business School, leases 19,841 square feet of space that expire on April 30, 2022 and 1,494 square feet of storage space on a month-to-month basis. With respect to Loan No. 12, First Place Tower, the Largest Tenant, ONE Gas, Inc. includes a 10,165 square foot storage space equal to approximately 1.7% of the NRA, that is currently leased on a month to month

A-1-50

basis. With respect to Loan No. 12, First Place Tower, the 3rd Largest Tenant, Aerotek, Inc., may terminate its lease on the fifth anniversary of the lease term with written notice of its election to terminate not less than 180 days prior to the end of its fifth lease term. With respect to Loan No. 13, 215 Lexington Avenue, the 5th Largest Tenant, Jed C. Kaminsetksy, Md Pc, leases 4,542 square feet of space that expire on August 31, 2018 and 4,542 square feet of space that expire on August 31, 2023. With respect to Loan No. 14, Overland Park Xchange, the lease for Select Quote, the 3rd Largest Tenant, covers multiple spaces with two different expiration dates: (i) a space of approximately 27,259 square feet at a base rent of $20.50 per square foot, with the term expiring on July 31, 2023 ; and (ii) three spaces of approximately 103,190 square feet in aggregate at a weighted average base rent of $23.24 per square foot, with the lease term expiring on July 31, 2029. With respect to Loan No. 19, Westbrook Corporate Center, the Largest Tenant, Follett Higher Education Group, Inc., leases 150,937 square feet of space that expire on October 31, 2025 and 2,527 square feet of space that expire on August 31, 2025. The 4th Largest Tenant at the Westbrook Corporate Center Mortgaged Property, Insurance Auto Auctions, Inc. leases 69,773 square feet of space that expire on August 31, 2027 and 8,337 square feet of space on a month to month basis. With respect to Loan No. 22, 330 Railroad, the 2nd Largest Tenant, Granoff Architects, is an affiliate of one of the Principal / Carveout Guarantor, Richard Granoff, who has also provided a guaranty for the Granoff Architects lease.

(27) 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 2, NY & CT NNN Portfolio, the sole tenant at the Walgreens - Newtown property, Walgreens, has the right to terminate its lease effective after June 28, 2036, or any month thereafter, upon 12 months’ prior notice. With respect to Loan No. 3, eBay North First Commons, the sole tenant, eBay, may terminate its lease on March 31, 2026, with a 12-months’ notice and the satisfaction each of the following conditions: Tenant must pay to landlord on or before the termination date an amount equal to the sum of (a) the unamortized amount of the leasing commissions paid by landlord in connection with the 2nd Amend. (amortized on a straight-line basis over a 10 year period commencing on April 1, 2019), (b) the unamortized amount of the tenant improvement allowance (amortized on a straight-line basis over a 10 year period commencing on April 1, 2019) and (c) one full year of monthly base rent, calculated based on the monthly base rent which would have been payable for the one year period following the termination date if the Lease had not been terminated. With respect to Loan No. 7, Aon Center, each of the Largest Tenant, 2nd Largest Tenant, 3rd Largest Tenant, 4th Largest Tenant and 5th Largest Tenant have early termination and/or contraction options contained in their respective leases. See “Description of the Mortgage Pool – Tenant Issues – Lease Expirations and Terminations” for further details. With respect to Loan No. 12, First Place Tower, the 3rd Largest Tenant, Aerotek, Inc., has a right to terminate its lease effective on April 13, 2022 with at least 180 days prior written notice and payment of a termination fee equal to the principal amount of the unamortized balance of the tenant improvement allowances and leasing commissions up to the date of termination. With respect to Loan No. 13, 215 Lexington Avenue, the Largest Tenant, New York University, has the right to terminate its lease effective November 30, 2018 or November 30, 2019, for both or either of the two floors occupied (but not a portion), with 12-24 months’ notice prior to the termination date and payment of a termination fee equal to the unamortized transaction costs including commissions, the value of free rent received ($163,800) and legal fees utilizing an 8.000% interest rate plus one month of the rent ($94,913), but elected to not terminate the lease early effective November 30, 2018.

With respect to Loan No. 19, Westbrook Corporate Center, the 2nd Largest Tenant at the Westbrook Corporate Center Mortgaged Property, Ingredion Incorporated, may exercise one of two contraction options (but not both): (x) a contraction option effective May 31, 2024 with 12-months’ notice for the second floor or (y) a contraction option effective May 31, 2024 for either the third or seventh floor with notice given by May 31, 2023 plus, in either case, a contraction fee equal to unamortized tenant improvement allowance, brokerage commissions and unabated rent. The 4th Largest Tenant at the Westbrook Corporate Center Mortgaged Property, Insurance Auto Auctions, Inc., has a termination option effective August 31, 2023 with notice given by September 1, 2022 and accompanied by payment of $1,067,249, representing 50% of a termination fee of $2,134,498, with the remaining 50% due on or before July 31, 2023. The 5th Largest Tenant at the Westbrook Corporate Center Mortgaged Property, Loyola University Physician Foundation, has a termination option effective July 31, 2020 with notice given on or before July 31, 2019 and a payment of a termination fee equal to $1,501,552.

With respect to Loan No. 45, Park Place, the Largest Tenant at the Mortgaged Property, Dynamic Concepts, Inc., has the right to terminate its lease, effective September 2, 2019, with (i) 30 days’ prior written notice given on or before March 1, 2019 and (ii) delivery of a termination fee equal to the sum of any unamortized tenant improvements costs and brokerage fees. In addition, Dynamic Concepts, Inc. has an ongoing right to terminate its lease effective at any time in the event certain government contracts supplying Dynamic Concepts, Inc.’s core

A-1-51

business are reduced by an amount equal to or more than 50% of the funding levels as of the date of notice of termination, provided that Dynamic Concepts, Inc. (i) delivers at least 90 days’ prior written notice, (ii) provides the borrower with evidence of the reduced funded contract values and work capacity which will have been lost as of the requested lease termination date and (iii) pays a termination fee equal to the sum of any unamortized tenant improvement and leasing commissions. The fourth largest tenant at the Mortgaged Property, the Charles Stark Draper Laboratory, Inc., has the right to terminate its lease effective on June 30, 2019, with 150 days’ prior written notice and payment of a termination fee equal to $49,478.67.

With respect to Loan No. 51, 1400 Washington Street, the 2nd Largest Tenant, Juice Press, has a right to terminate its lease with 30 days’ notice if the Largest Tenant, Soul Cycle, lease is terminated.

With respect to Loan No. 54, 671 4th Street, the borrower sponsor owns an approximately 25% equity stake in the Largest Tenant, Tartine.

(28) 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, Aventura Mall, the full names of the Principal / Carveout Guarantor are Simon Property Group, L.P., Jacquelyn Soffer and Jeffrey Soffer. The obligations and liabilities of the carveout guarantors under the nonrecourse carve-out guaranty are capped at $350,000,000 in the aggregate, plus all of the reasonable, out-of-pocket costs and expenses (including, but not limited to, court costs and fees and reasonable attorney’s fees) incurred by the lender in connection with the enforcement of, or preservation of lender’s rights under the guaranty. With respect to Loan No. 3, eBay North First Commons, there is no separate 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. 19, Westbrook Corporate Center, the related environmental indemnity provides that the indemnitor will not have any indemnification obligations or liabilities under the environmental indemnity provided that a “qualified environmental policy” has been delivered to the lender. See “Description of the Mortgage Pool—Tenant Issues—Non-Recourse Carveout Limitations” in the Preliminary Prospectus.

(29) 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. 1, Aventura Mall, the borrower has entered into a master lease with the guarantors and Turnberry Retail Holding, L.P. The master lease covers the spaces for 12 proposed tenants with leases out for signature which were not executed prior to origination. The Mortgage Loan is characterized as having a Soft Springing Hard Lockbox for rents from the master lease and a Hard Lockbox for the remaining tenants at the Mortgaged Property. Following the occurrence and during the continuance of either (x) a period commencing on the occurrence of the debt service coverage ratio based on the trailing four quarters falling below 1.50x for two consecutive quarters until cured in accordance with the loan documents, and/or (y) any of the following: (i) an event of default, (ii) bankruptcy of borrower, (iii) bankruptcy of the property manager, or (iv) the period of time commencing on the date on which the debt service coverage ratio (as calculated in the loan documents and based on the trailing four calendar quarters) falls below 1.35x for two consecutive quarters until cured in accordance with the loan documents, the borrower will be required to cause all master lease rents to be deposited directly into the lockbox account.

With respect to Loan No. 18, Radisson Blu Aqua Hotel, the related loan documents do not require a lockbox. The loan documents require the property manager to deposit monthly remittances to the borrower pursuant to the management agreement following payment of all actual operating expenses, manager fees and other amounts payable to the manager directly into the in-place cash management account that was required to be established at origination. In connection therewith, the lender, the borrower and the manager have executed an SNDA that provides that the terms of the management agreement are subordinate to the lien of the loan documents and that the manager is required to deposit payments due to the borrower in the cash management account.

(30) With respect to Loan No. 14, Overland Park Xchange, 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.

A-1-52

(31) Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Mezzanine Indebtedness” and “—Other Indebtedness” and “Certain Legal Aspects of the Mortgage Loans” in the Prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future. With respect to Loan No. 1, Aventura Mall, the loan documents permit the pledge of direct or indirect equity interests in the borrower to secure a corporate or parent level credit facility from one or more financial institutions involving multiple underlying real estate assets, so long as the value of the property does not, in the aggregate, represent more than 20% of the value of all the collateral to be pledged, encumbered, granted or otherwise assigned or given as collateral for such corporate or parent level credit facility. There is no requirement for an intercreditor agreement. With respect to Loan No. 1, Aventura Mall, the loan agreement permits the borrower to enter into a PACE loan 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. 5, Renaissance Tampa International Plaza Hotel, the loan documents permit one or more subscription line facilities of Oaktree Real Estate Opportunities Fund VII, L.P. or any parallel funds that will co-invest with Oaktree Real Estate Opportunities Fund VII, L.P., an affiliate of the borrower, at, or within one year after, the origination date of the loan (each of the foregoing, an “Oaktree Fund”), secured by capital commitments of investors in such Oaktree Fund. With respect to Loan No. 18, Radisson Blu Aqua Hotel, the borrower is permitted to incur certain unsecured “Operating Cash Flow Deficit Loans,” which is a loan that CM Chicago, LLC, a member of the borrower, is required under the borrower’s operating agreement to make in the event the hotel manager determines that additional funds are required by the borrower to fund projected operating cash flow deficit from the operation of the mortgaged property. See “Description of the Mortgage Loans – Additional Indebtedness – Other Indebtedness” in the Prospectus for additional details. With respect to Loan No. 34, Security Square, CDECRE, LLC, the initial owner of the 100% of the direct equity interests in the borrower, is the maker of an unsecured and subordinated note in the amount of $5,064,840.63 (the “Subordinate Note”), payable to Windsor Holding EAT LLC, used as additional funds for acquisition of the mortgaged property. Upon completion of a reverse 1031 transfer (the “Reverse 1031 Transfer”) by CDECRE, LLC of 100% of the direct membership interest in the borrower to an entity approved by the lender, scheduled for no later than December 14, 2018, in accordance with the loan documents, proceeds from the Reverse 1031 Transfer required to be used to repay the Subordinate Note. Upon completion of the Reverse 1031 Transfer, the sole member of the borrower will be permitted to incur a mezzanine debt secured by its 100% membership interest in the borrower. See “Description of the Mortgage Loans – Additional Indebtedness – Other Indebtedness” in the Prospectus for additional details.

A-1-53