JP Morgan Chase Commercial Mortgage Securities FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-226123-02

Free Writing Prospectus dated February [7], 2018

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

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

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

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

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

ANNEX A-1

Number of

Property

Year

Loan #

Seller

Property Name

Street Address

City

State

Zip Code

County

Properties

Type

Subtype

Year Built

Renovated

Units

LCM

Renaissance Seattle

515 Madison Street

Seattle

98104

King

Hotel

Full Service

1978

2017

557

LCM

400 South El Camino

400 South El Camino Real

San Mateo

94402

San Mateo

Office

CBD

1973

2015

145,179

JPMCB

Liberty Station Retail

2401, 2445 & 2495 Truxtun Road, 2850 Womble Road, 2400 Historic Decatur, 2881 Roosevelt Road, 2816, 2863 & 2965 Historic Decatur Road, 2860 & 2865 Sims Road, 2855 Perry Road, 2750 Dewey Road and 2556, 2560, 2588 Laning Road

San Diego

92106

San Diego

Retail

Anchored

1923, 1932, 1942, 2007

2009

327,704

LCM

Bedford Square

59 Post Road East

Westport

06880

Fairfield

Mixed Use

Retail/Multifamily

1900

2018

107,943

LCM

Saint Louis Galleria

1155 Saint Louis Galleria

Saint Louis

63117

Saint Louis

Retail

Super Regional Mall

1986

2011

465,695

LCM

Grand Hyatt Seattle

721 Pine Street

Seattle

98101

King

Hotel

Full Service

2001

2016

457

LCM

Fleet Farm Distribution Center

1801 Commerce Parkway

Chippewa Falls

54729

Chippewa

Industrial

Warehouse/Distribution

2017

1,126,368

LCM

Peachtree Corners Marketplace

6135 Peachtree Parkway

Norcross

30092

Gwinnett

Retail

Anchored

1976

2018

121,379

LCM

Pier 54 Seattle

1001 Alaskan Way

Seattle

98104

King

Mixed Use

Retail/Office

1900

2015

65,749

LCM

CBBC Industrial Portfolio

Various

Industrial

Warehouse/Distribution

Various

951,651

10.01

LCM

CBBC - Dallas, TX

5150 Pulaski Street

Dallas

75247

Dallas

Industrial

Warehouse/Distribution

1965, 1978

2015

284,550

10.02

LCM

CBBC - Winter Haven, FL

621 Snively Avenue

Eloise

33880

Polk

Industrial

Warehouse/Distribution

1950-2001

2017

330,000

10.03

LCM

CBBC - Lakeland, FL

330 North Ingraham Avenue

Lakeland

33801

Polk

Industrial

Warehouse/Distribution

1957-1996

2017

232,127

10.04

LCM

CBBC - Houston, TX

1190 West Loop North

Houston

77055

Harris

Industrial

Warehouse/Distribution

1965, 2000

2007

104,974

LCM

Arbors at the Park Ole Miss

805 College Hill Road

Oxford

38655

Lafayette

Multifamily

Student

2018

340

LCM

Inland Empire Office Portfolio I

Various

San Bernardino

Various

San Bernardino

Office

Suburban

Various

148,463

12.01

LCM

Lakeside Tower

650 East Hospitality Lane

San Bernardino

92408

San Bernardino

Office

Suburban

1989

116,603

12.02

LCM

One Hospitality

784 East Hospitality Lane

San Bernardino

92415

San Bernardino

Office

Suburban

1996

2018

31,860

LCM

221 S Franklin

221 South Franklin Road

Indianapolis

46219

Marion

Industrial

Warehouse/Distribution

1972, 1978

823,088

LCM

Sorento Flats

1414 East Yesler Way

Seattle

98122

King

Multifamily

Mid-Rise

2017

154

LCM

LA Fitness Van Nuys

6161 Sepulveda Boulevard

Van Nuys

91411

Los Angeles

Retail

Freestanding

2013

2018

53,200

LCM

2581 Junction

2581 Junction Avenue

San Jose

95134

Santa Clara

Office

Suburban

1983

2016

92,864

LCM

Inland Empire Office Portfolio II

Various

San Bernardino

92408

San Bernardino

Office

Suburban

Various

132,527

17.01

LCM

Brier Corporate Center

862 East Hospitality Lane

San Bernardino

92408

San Bernardino

Office

Suburban

2006

104,501

17.02

LCM

Three Parkside

473 East Carnegie Lane

San Bernardino

92408

San Bernardino

Office

Suburban

2008

28,026

JPMCB

Sheraton Music City

777 McGavock Pike

Nashville

37214

Davidson

Hotel

Full Service

1985

2017

410

LCM

RDM Chicago Portfolio

Various

Chicago

Various

Cook

Various

83,036

19.01

LCM

1200 North Ashland Avenue

Chicago

60622

Cook

Mixed Use

Office/Retail

1926

2005

53,235

19.02

LCM

2015 West Irving Park Road

Chicago

60618

Cook

Mixed Use

Office/Retail

1949

2015

19,148

19.03

LCM

1212 North Wells Street

Chicago

60610

Cook

Retail

Unanchored

2000

4,373

19.04

LCM

230 West Division Street

Chicago

60610

Cook

Retail

Unanchored

2005

6,280

LCM

The Strand

3990 & 4000 Westerly Place

Newport Beach

92660

Orange

Office

Suburban

1972

2017

47,323

LCM

Medical Office & Walgreens Portfolio

Various

49,287

21.01

LCM

Walgreens Levittown

5200 New Falls Road

Levittown

19056

Bucks

Retail

Freestanding

2006

14,766

21.02

LCM

Fresenius Sun Prairie

2831 O’Keeffe Avenue

Sun Prairie

53590

Dane

Office

Medical

2017

7,304

21.03

LCM

Fresenius Darlington

1018 South Governor Williams Highway

Darlington

29532

Darlington

Office

Medical

2018

8,929

21.04

LCM

DaVita Memphis

5247 Airways Boulevard

Memphis

38116

Shelby

Office

Medical

2016

6,308

21.05

LCM

Fresenius Louisville

1715 Gagel Avenue

Louisville

40216

Jefferson

Office

Medical

2018

5,212

21.06

LCM

Fresenius Florence

1465 Pamplico Highway

Florence

29505

Florence

Office

Medical

2018

6,768

LCM

Hampton Inn & Suites Alpharetta

16785 Old Morris Road

Alpharetta

30004

Fulton

Hotel

Limited Service

1999

2013-2014

103

LCM

Altura Office Building

4101 Indian School Road Northeast

Albuquerque

87110

Bernalillo

Office

Suburban

1999

109,305

LCM

LA Fitness Northridge

8400 Balboa Boulevard

Northridge

91325

Los Angeles

Retail

Freestanding

2018

37,000

LCM

3500 Helms

3500, 3520 & 3521 Helms Avenue

Culver City

90232

Los Angeles

Office

CBD

1950, 1955

2012-2013, 2017

21,249

LCM

Vallejo MHC & RV Park

1867 Broadway Street

Vallejo

94589

Solano

Manufactured Housing

1950

206

LCM

Hickory View Apartments

500 Hickoryview Drive

Nashville

37211

Davidson

Multifamily

Garden

1981

2014

120

JPMCB

1501 Experiment Farm Road

Troy

45373

Miami

Industrial

Warehouse

1992

362,816

JPMCB

Carlsbad

5963 La Place Court

Carlsbad

92008

San Diego

Office

Suburban

1988

2016

62,026

LCM

Estrella Healthcare Campus

8921 West Thomas Road

Phoenix

85037

Maricopa

Office

Medical

2005

2017

39,690

JPMCB

North Oak Marketplace

4820 North Oak Trafficway

Kansas City

64118

Clay

Retail

Anchored

1970, 1984, 1989, 2000

2005

154,756

LCM

Fresenius & DaVita Portfolio

Various

Office

Medical

Various

33,170

32.01

LCM

Fresenius Medical Care Aurora

590 Laredo Street

Aurora

80011

Arapahoe

Office

Medical

2018

7,175

32.02

LCM

Fresenius Medical Care El Paso

10112-10116 Dyer Street

El Paso

79924

El Paso

Office

Medical

2018

7,961

32.03

LCM

DaVita Dialysis House Springs

40 Walters Place

House Springs

63051

Jefferson

Office

Medical

2017-2018

8,099

32.04

LCM

DaVita Dialysis St. Joseph

802-806 Jules Street

St. Joseph

64501

Buchanan

Office

Medical

1998

2018

9,935

JPMCB

Tru by Hilton McDonough

251 Avalon Court

McDonough

30253

Henry

Hotel

Limited Service

2017

LCM

Northshore Plaza

1512 Wildcat Drive

Portland

78374

San Patricio

Retail

Anchored

1982

77,517

JPMCB

DPBI Portfolio

Various

Retail

Freestanding

Various

18,278

35.01

JPMCB

National Tire & Battery

1002 Brook Forest Avenue

Shorewood

60404

Will

Retail

Freestanding

2006

7,964

35.02

JPMCB

Applebee’s - Tifton

808 7th Street West

Tifton

31794

Tift

Retail

Freestanding

1998

2006

5,200

35.03

JPMCB

Applebee’s - Calhoun

1008 Highway 53 Southeast

Calhoun

30701

Gordon

Retail

Freestanding

2013

5,114

LCM

Wilton Walk Townhomes

603, 605, 609 & 611 Northeast 28th Street

Wilton Manors

33334

Broward

Multifamily

Garden

2010, 2018

2018

LCM

Colony Square Outparcels

3545, 3557, 3573 & 3581 Maple Avenue and 1327 Brandywine Boulevard

Zanesville

43701

Muskingum

Retail

Unanchored

1985, 2002, 2006, 2012, 2017

2014

24,012

JPMCB

Liberty Commons

201-213 South Stewart Road

Liberty

64068

Clay

Retail

Shadow Anchored

2017

14,493

A-1-1

ANNEX A-1

										Original		Current						Net
			Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt
Loan #	Seller	Property Name	Measure	Occupancy %	Date	Value ($)	Date	LTV %	Balance ($)	per Unit ($)	Balance ($)	per Unit ($)	Pool Balance	Loan	Borrower	Rate %	Fee %	Rate %	Accrual Type	Service ($)	Service ($)	Note Date
1	LCM	Renaissance Seattle	Rooms	81.6%	09/30/18	229,700,000	03/08/17	55.3%	77,000,000	228,007	77,000,000	228,007	9.9%	No	Yes - Group 1	4.81000	0.01500	4.79500	Actual/360	312,928.36	3,755,140.32	05/02/17
2	LCM	400 South El Camino	Square Feet	96.0%	11/01/18	128,000,000	10/09/18	58.6%	75,000,000	517	75,000,000	517	9.7%	No	No	4.69700	0.01850	4.67850	Actual/360	388,843.13	4,666,117.56	11/28/18
3	JPMCB	Liberty Station Retail	Square Feet	92.4%	08/01/18	170,000,000	10/01/18	68.8%	67,000,000	357	67,000,000	357	8.7%	No	No	5.23000	0.03850	5.19150	Actual/360	296,064.00	3,552,768.00	11/15/18
4	LCM	Bedford Square	Square Feet	83.9%	11/01/18	105,000,000	10/19/18	45.7%	48,000,000	445	48,000,000	445	6.2%	No	No	5.45150	0.01850	5.43300	Actual/360	221,088.61	2,653,063.32	11/30/18
5	LCM	Saint Louis Galleria	Square Feet	96.9%	09/30/18	465,600,000	09/24/18	51.5%	46,479,245	515	46,479,245	515	6.0%	No	No	4.99677	0.01500	4.98177	Actual/360	255,307.22	3,063,686.64	11/01/18
6	LCM	Grand Hyatt Seattle	Rooms	86.6%	08/31/18	242,300,000	03/08/17	54.9%	33,000,000	291,028	33,000,000	291,028	4.3%	No	Yes - Group 1	4.74000	0.01500	4.72500	Actual/360	132,160.42	1,585,925.04	05/05/17
7	LCM	Fleet Farm Distribution Center	Square Feet	100.0%	02/06/19	50,500,000	12/05/17	64.0%	32,700,000	29	32,303,006	29	4.2%	No	No	4.69700	0.01850	4.67850	Actual/360	169,535.61	2,034,427.32	03/23/18
8	LCM	Peachtree Corners Marketplace	Square Feet	95.6%	11/01/18	40,000,000	08/29/18	61.5%	24,600,000	203	24,600,000	203	3.2%	No	No	5.21280	0.01850	5.19430	Actual/360	133,983.02	1,607,796.22	11/13/18
9	LCM	Pier 54 Seattle	Square Feet	66.6%	10/01/18	41,000,000	02/01/18	56.1%	23,000,000	350	23,000,000	350	3.0%	No	No	4.99000	0.01850	4.97150	Actual/360	96,970.02	1,163,640.24	05/25/18
10	LCM	CBBC Industrial Portfolio	Square Feet	100.0%	02/06/19	85,880,000	Various	61.7%	20,000,000	56	20,000,000	56	2.6%	No	No	5.08000	0.01375	5.06625	Actual/360	85,842.59	1,030,111.08	10/30/18
10.01	LCM	CBBC - Dallas, TX	Square Feet	100.0%	02/06/19	34,680,000	09/18/18		8,074,675		8,074,675		1.0%
10.02	LCM	CBBC - Winter Haven, FL	Square Feet	100.0%	02/06/19	21,000,000	09/19/18		4,891,571		4,891,571		0.6%
10.03	LCM	CBBC - Lakeland, FL	Square Feet	100.0%	02/06/19	19,300,000	09/19/18		4,393,739		4,393,739		0.6%
10.04	LCM	CBBC - Houston, TX	Square Feet	100.0%	02/06/19	10,900,000	09/18/18		2,640,015		2,640,015		0.3%
11	LCM	Arbors at the Park Ole Miss	Beds	97.1%	08/01/18	35,700,000	08/23/18	55.9%	19,950,000	58,676	19,950,000	58,676	2.6%	No	No	5.29000	0.01850	5.27150	Actual/360	109,030.99	1,308,371.90	10/09/18
12	LCM	Inland Empire Office Portfolio I	Square Feet	93.3%	Various	32,500,000	06/26/18	60.9%	19,800,000	133	19,800,000	133	2.6%	No	Yes - Group 2	4.77500	0.01850	4.75650	Actual/360	103,584.75	1,243,017.00	09/11/18
12.01	LCM	Lakeside Tower	Square Feet	91.4%	07/31/18	24,200,000	06/26/18		14,553,000		14,553,000		1.9%
12.02	LCM	One Hospitality	Square Feet	100.0%	02/06/19	8,300,000	06/26/18		5,247,000		5,247,000		0.7%
13	LCM	221 S Franklin	Square Feet	100.0%	11/01/18	28,000,000	08/02/18	68.8%	19,250,000	23	19,250,000	23	2.5%	No	No	5.48600	0.01850	5.46750	Actual/360	109,130.35	1,309,564.20	11/13/18
14	LCM	Sorento Flats	Units	97.4%	01/01/19	30,700,000	10/11/18	59.3%	18,200,000	118,182	18,200,000	118,182	2.4%	No	No	5.20000	0.03850	5.16150	Actual/360	79,962.04	959,544.48	01/23/19
15	LCM	LA Fitness Van Nuys	Square Feet	100.0%	02/06/19	30,450,000	09/14/18	59.1%	18,000,000	338	18,000,000	338	2.3%	No	Yes - Group 3	5.11100	0.01850	5.09250	Actual/360	77,729.79	932,757.48	10/31/18
16	LCM	2581 Junction	Square Feet	100.0%	02/06/19	33,000,000	10/08/18	51.5%	17,000,000	183	17,000,000	183	2.2%	No	No	5.29600	0.01850	5.27750	Actual/360	76,068.70	912,824.40	11/15/18
17	LCM	Inland Empire Office Portfolio II	Square Feet	87.7%	09/01/18	27,500,000	06/26/18	60.4%	16,600,000	125	16,600,000	125	2.1%	No	Yes - Group 2	4.93800	0.01850	4.91950	Actual/360	88,484.45	1,061,813.40	10/09/18
17.01	LCM	Brier Corporate Center	Square Feet	88.2%	09/01/18	22,000,000	06/26/18		13,150,000		13,150,000		1.7%
17.02	LCM	Three Parkside	Square Feet	85.5%	09/01/18	5,500,000	06/26/18		3,450,000		3,450,000		0.4%
18	JPMCB	Sheraton Music City	Rooms	76.7%	09/30/18	115,000,000	04/01/18	60.3%	15,000,000	170,732	14,862,461	169,166	1.9%	No	No	4.94000	0.01500	4.92500	Actual/360	79,974.10	959,689.20	05/23/18
19	LCM	RDM Chicago Portfolio	Square Feet	90.5%	08/27/18	24,650,000	07/25/18	60.2%	14,850,000	179	14,850,000	179	1.9%	No	No	5.13100	0.01850	5.11250	Actual/360	80,911.15	970,933.80	09/13/18
19.01	LCM	1200 North Ashland Avenue	Square Feet	85.2%	08/27/18	15,650,000	07/25/18		9,500,000		9,500,000		1.2%
19.02	LCM	2015 West Irving Park Road	Square Feet	100.0%	08/27/18	4,800,000	07/25/18		2,850,000		2,850,000		0.4%
19.03	LCM	1212 North Wells Street	Square Feet	100.0%	08/27/18	2,200,000	07/25/18		1,310,000		1,310,000		0.2%
19.04	LCM	230 West Division Street	Square Feet	100.0%	08/27/18	2,000,000	07/25/18		1,190,000		1,190,000		0.2%
20	LCM	The Strand	Square Feet	95.5%	11/01/18	21,000,000	09/04/18	64.3%	13,500,000	285	13,500,000	285	1.7%	No	No	5.07100	0.01850	5.05250	Actual/360	57,841.09	694,093.08	10/10/18
21	LCM	Medical Office & Walgreens Portfolio	Square Feet	100.0%	02/06/19	22,655,000	Various	57.4%	13,000,000	264	13,000,000	264	1.7%	No	Yes - Group 2	4.73800	0.01850	4.71950	Actual/360	67,720.16	812,641.92	06/08/18
21.01	LCM	Walgreens Levittown	Square Feet	100.0%	02/06/19	6,800,000	05/08/18		3,840,000		3,840,000		0.5%
21.02	LCM	Fresenius Sun Prairie	Square Feet	100.0%	02/06/19	3,555,000	05/09/18		2,080,000		2,080,000		0.3%
21.03	LCM	Fresenius Darlington	Square Feet	100.0%	02/06/19	3,300,000	05/08/18		1,895,000		1,895,000		0.2%
21.04	LCM	DaVita Memphis	Square Feet	100.0%	02/06/19	3,150,000	05/09/18		1,825,000		1,825,000		0.2%
21.05	LCM	Fresenius Louisville	Square Feet	100.0%	02/06/19	2,950,000	05/09/18		1,700,000		1,700,000		0.2%
21.06	LCM	Fresenius Florence	Square Feet	100.0%	02/06/19	2,900,000	05/08/18		1,660,000		1,660,000		0.2%
22	LCM	Hampton Inn & Suites Alpharetta	Rooms	84.4%	08/31/18	18,100,000	10/10/19	65.5%	11,850,000	115,049	11,850,000	115,049	1.5%	No	No	5.06000	0.01850	5.04150	Actual/360	64,048.60	768,583.20	12/14/18
23	LCM	Altura Office Building	Square Feet	100.0%	07/01/18	19,200,000	05/14/18	60.9%	11,700,000	107	11,700,000	107	1.5%	No	Yes - Group 2	5.21800	0.01850	5.19950	Actual/360	64,376.13	772,513.56	08/24/18
24	LCM	LA Fitness Northridge	Square Feet	100.0%	02/06/19	21,100,000	11/04/18	52.1%	11,000,000	297	11,000,000	297	1.4%	No	Yes - Group 3	5.10000	0.01850	5.08150	Actual/360	47,399.31	568,791.72	12/10/18
25	LCM	3500 Helms	Square Feet	100.0%	02/06/19	19,250,000	10/10/18	57.1%	11,000,000	518	11,000,000	518	1.4%	No	No	5.30500	0.01850	5.28650	Actual/360	49,304.57	591,654.84	11/05/18
26	LCM	Vallejo MHC & RV Park	Pads	97.1%	11/07/18	19,480,000	12/07/18	55.2%	10,750,000	52,184	10,750,000	52,184	1.4%	No	No	5.35000	0.01850	5.33150	Actual/360	60,029.47	720,353.64	12/21/18
27	LCM	Hickory View Apartments	Units	92.5%	10/18/18	14,400,000	01/23/18	73.6%	10,600,000	88,333	10,600,000	88,333	1.4%	No	No	5.47000	0.01850	5.45150	Actual/360	48,989.42	587,873.04	02/22/18
28	JPMCB	1501 Experiment Farm Road	Square Feet	100.0%	02/01/19	13,700,000	11/28/18	67.0%	9,187,500	25	9,178,412	25	1.2%	No	No	5.30000	0.01850	5.28150	Actual/360	51,018.61	612,223.32	12/21/18
29	JPMCB	Carlsbad	Square Feet	90.1%	11/01/18	14,000,000	12/17/18	65.0%	9,100,000	147	9,100,000	147	1.2%	No	No	4.70000	0.05850	4.64150	Actual/360	36,136.69	433,640.28	01/18/19
30	LCM	Estrella Healthcare Campus	Square Feet	100.0%	02/06/19	13,500,000	05/22/18	63.7%	8,600,000	217	8,600,000	217	1.1%	No	No	5.11700	0.01850	5.09850	Actual/360	46,783.56	561,402.72	06/21/18
31	JPMCB	North Oak Marketplace	Square Feet	96.4%	12/01/18	12,750,000	12/04/18	65.0%	8,287,500	54	8,287,500	54	1.1%	No	No	4.95000	0.01850	4.93150	Actual/360	44,236.19	530,834.28	01/18/19
32	LCM	Fresenius & DaVita Portfolio	Square Feet	100.0%	02/06/19	13,915,000	Various	59.4%	8,270,000	249	8,270,000	249	1.1%	No	Yes - Group 2	4.39200	0.01850	4.37350	Actual/360	41,373.86	496,486.32	07/24/18
32.01	LCM	Fresenius Medical Care Aurora	Square Feet	100.0%	02/06/19	3,915,000	05/30/18		2,360,000		2,360,000		0.3%
32.02	LCM	Fresenius Medical Care El Paso	Square Feet	100.0%	02/06/19	3,740,000	05/24/18		2,200,000		2,200,000		0.3%
32.03	LCM	DaVita Dialysis House Springs	Square Feet	100.0%	02/06/19	3,480,000	05/25/18		2,060,000		2,060,000		0.3%
32.04	LCM	DaVita Dialysis St. Joseph	Square Feet	100.0%	02/06/19	2,780,000	05/21/18		1,650,000		1,650,000		0.2%
33	JPMCB	Tru by Hilton McDonough	Rooms	70.5%	10/31/18	12,400,000	11/01/18	65.5%	8,125,000	90,278	8,125,000	90,278	1.0%	No	No	5.20000	0.01850	5.18150	Actual/360	44,615.26	535,383.12	01/09/19
34	LCM	Northshore Plaza	Square Feet	94.8%	09/04/18	8,400,000	09/09/18	73.8%	6,200,000	80	6,200,000	80	0.8%	No	No	5.40900	0.01850	5.39050	Actual/360	34,849.75	418,197.00	11/15/18
35	JPMCB	DPBI Portfolio	Square Feet	100.0%	02/01/19	9,735,000	Various	51.3%	5,000,000	274	4,994,687	273	0.6%	No	No	5.00000	0.06850	4.93150	Actual/360	26,841.08	322,092.96	12/06/18
35.01	JPMCB	National Tire & Battery	Square Feet	100.0%	02/01/19	4,200,000	11/07/18		2,050,000		2,047,822		0.3%
35.02	JPMCB	Applebee’s - Tifton	Square Feet	100.0%	02/01/19	2,815,000	11/05/18		1,500,000		1,498,406		0.2%
35.03	JPMCB	Applebee’s - Calhoun	Square Feet	100.0%	02/01/19	2,720,000	11/06/18		1,450,000		1,448,459		0.2%
36	LCM	Wilton Walk Townhomes	Units	100.0%	08/20/18	7,200,000	07/10/18	68.1%	4,900,000	272,222	4,900,000	272,222	0.6%	No	No	5.16500	0.01850	5.14650	Actual/360	21,383.34	256,600.08	10/05/18
37	LCM	Colony Square Outparcels	Square Feet	100.0%	11/19/18	5,805,000	04/17/18	70.5%	4,100,000	171	4,091,652	170	0.5%	No	No	5.19000	0.01850	5.17150	Actual/360	22,488.23	269,858.76	11/28/18
38	JPMCB	Liberty Commons	Square Feet	100.0%	07/31/18	5,670,000	10/01/18	71.4%	4,050,000	279	4,046,001	279	0.5%	No	No	5.30700	0.01850	5.28850	Actual/360	22,507.45	270,089.40	12/14/18

A-1-2

ANNEX A-1


			First	Partial IO	Partial IO Loan	Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller	Property Name	Payment Date	Last IO Payment	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date	ARD Loan	Mat Date	Balance ($)	LTV %	Provision (Payments)
1	LCM	Renaissance Seattle	06/06/17			100	0	121	21	6	0	0	06/06/27	No	06/06/27	77,000,000	55.3%	L(45),Def(72),O(4)
2	LCM	400 South El Camino	01/06/19	12/06/20	01/06/21	118	360	24	2	6	0	0	12/06/28	No	12/06/28	64,387,638	50.3%	Grtr1%orYM(116),O(4)
3	JPMCB	Liberty Station Retail	01/01/19			118	0	120	2	1	0	0	12/01/28	No	12/01/28	67,000,000	68.8%	L(25),Grtr1%orYM(1),DeforGrtr1%orYM(91),O(3)
4	LCM	Bedford Square	01/06/19			118	0	120	2	6	0	0	12/06/28	No	12/06/28	48,000,000	45.7%	L(26),Def(90),O(4)
5	LCM	Saint Louis Galleria	12/01/18	11/01/23	12/01/23	117	360	60	3	1	0	1 (Once per year)	11/01/28	No	11/01/28	42,352,114	47.0%	L(27),Def(88),O(5)
6	LCM	Grand Hyatt Seattle	06/06/17			100	0	121	21	6	0	0	06/06/27	No	06/06/27	33,000,000	54.9%	L(45),Def(72),O(4)
7	LCM	Fleet Farm Distribution Center	05/06/18			110	350	0	10	6	0	0	04/06/28	No	04/06/28	26,618,948	52.7%	L(34),Def(82),O(4)
8	LCM	Peachtree Corners Marketplace	01/06/19	12/06/21	01/06/22	118	360	36	2	6	0	0	12/06/28	No	12/06/28	21,988,400	55.0%	L(26),Def(91),O(3)
9	LCM	Pier 54 Seattle	07/06/18			112	0	120	8	6	0	0	06/06/28	No	06/06/28	23,000,000	56.1%	L(32),Def(84),O(4)
10	LCM	CBBC Industrial Portfolio	12/06/18			117	0	120	3	6	0	0	11/06/28	No	11/06/28	20,000,000	61.7%	L(23),Grtr1%orYM(4),DeforGrtr1%orYM(88),O(5)
10.01	LCM	CBBC - Dallas, TX														8,074,675
10.02	LCM	CBBC - Winter Haven, FL														4,891,571
10.03	LCM	CBBC - Lakeland, FL														4,393,739
10.04	LCM	CBBC - Houston, TX														2,640,015
11	LCM	Arbors at the Park Ole Miss	12/06/18	05/06/19	06/06/19	117	360	6	3	6	0	0	11/06/28	No	11/06/28	16,967,808	47.5%	L(27),Def(90),O(3)
12	LCM	Inland Empire Office Portfolio I	11/06/18	10/06/23	11/06/23	116	360	60	4	6	0	0	10/06/28	No	10/06/28	18,200,297	56.0%	L(28),Def(89),O(3)
12.01	LCM	Lakeside Tower														13,377,218
12.02	LCM	One Hospitality														4,823,079
13	LCM	221 S Franklin	01/06/19	12/06/23	01/06/24	118	360	60	2	6	0	0	12/06/28	No	12/06/28	17,883,291	63.9%	L(26),Def(90),O(4)
14	LCM	Sorento Flats	03/06/19			120	0	120	0	6	0	0	02/06/29	No	02/06/29	18,200,000	59.3%	L(24),Def(91),O(5)
15	LCM	LA Fitness Van Nuys	12/06/18			117	0	120	3	6	0	0	11/06/28	No	11/06/28	18,000,000	59.1%	L(27),Def(90),O(3)
16	LCM	2581 Junction	01/06/19			118	0	120	2	6	0	0	12/06/28	No	12/06/28	17,000,000	51.5%	L(26),Def(90),O(4)
17	LCM	Inland Empire Office Portfolio II	12/06/18	11/06/23	12/06/23	117	360	60	3	6	0	0	11/06/28	No	11/06/28	15,296,792	55.6%	L(27),Def(90),O(3)
17.01	LCM	Brier Corporate Center														12,117,640
17.02	LCM	Three Parkside														3,179,153
18	JPMCB	Sheraton Music City	07/01/18			112	352	0	8	1	0	2 (Once per year)	06/01/28	No	06/01/28	12,309,614	50.0%	L(25),Grtr1%orYM(92),O(3)
19	LCM	RDM Chicago Portfolio	11/06/18	10/06/21	11/06/21	116	360	36	4	6	0	0	10/06/28	No	10/06/28	13,183,468	53.5%	L(28),Def(88),O(4)
19.01	LCM	1200 North Ashland Avenue														8,433,868
19.02	LCM	2015 West Irving Park Road														2,530,160
19.03	LCM	1212 North Wells Street														1,162,986
19.04	LCM	230 West Division Street														1,056,453
20	LCM	The Strand	12/06/18			117	0	120	3	6	0	0	11/06/28	No	11/06/28	13,500,000	64.3%	L(27),Def(88),O(5)
21	LCM	Medical Office & Walgreens Portfolio	08/06/18	07/06/23	08/06/23	113	360	60	7	6	0	0	07/06/28	No	07/06/28	11,943,180	52.7%	L(31),Def(86),O(3)
21.01	LCM	Walgreens Levittown														3,527,832
21.02	LCM	Fresenius Sun Prairie														1,910,909
21.03	LCM	Fresenius Darlington														1,740,948
21.04	LCM	DaVita Memphis														1,676,639
21.05	LCM	Fresenius Louisville														1,561,800
21.06	LCM	Fresenius Florence														1,525,052
22	LCM	Hampton Inn & Suites Alpharetta	02/06/19	01/06/20	02/06/20	119	360	12	1	6	0	0	01/06/29	No	01/06/29	10,022,539	55.4%	L(25),Def(91),O(4)
23	LCM	Altura Office Building	10/06/18	09/06/23	10/06/23	115	360	60	5	6	0	0	09/06/28	No	09/06/28	10,826,922	56.4%	L(29),Def(88),O(3)
24	LCM	LA Fitness Northridge	02/06/19			119	0	120	1	6	0	0	01/06/29	No	01/06/29	11,000,000	52.1%	L(25),Def(92),O(3)
25	LCM	3500 Helms	12/06/18			117	0	120	3	6	0	0	11/06/28	No	11/06/28	11,000,000	57.1%	L(27),Def(89),O(4)
26	LCM	Vallejo MHC & RV Park	02/06/19	01/06/22	02/06/22	119	360	36	1	6	0	0	01/06/29	No	01/06/29	9,587,446	49.2%	L(25),Def(92),O(3)
27	LCM	Hickory View Apartments	04/06/18			109	0	120	11	6	0	0	03/06/28	No	03/06/28	10,600,000	73.6%	L(35),Def(81),O(4)
28	JPMCB	1501 Experiment Farm Road	02/01/19			119	359	0	1	1	0	0	01/01/29	No	01/01/29	7,626,755	55.7%	L(25),Def(92),O(3)
29	JPMCB	Carlsbad	03/01/19			120	0	120	0	1	5	5	02/01/29	No	02/01/29	9,100,000	65.0%	L(24),Def(1),DeforGrtr1%orYM(90),Grtr1%orYM(1),O(4)
30	LCM	Estrella Healthcare Campus	08/06/18	07/06/22	08/06/22	113	360	48	7	6	0	0	07/06/28	No	07/06/28	7,793,989	57.7%	L(31),Def(85),O(4)
31	JPMCB	North Oak Marketplace	03/01/19	02/01/22	03/01/22	120	360	36	0	1	5	5	02/01/29	No	02/01/29	7,327,797	57.5%	L(25),Grtr1%orYM(92),O(3)
32	LCM	Fresenius & DaVita Portfolio	09/06/18	08/06/23	09/06/23	114	360	60	6	6	0	0	08/06/28	No	08/06/28	7,555,597	54.3%	L(30),Def(87),O(3)
32.01	LCM	Fresenius Medical Care Aurora														2,156,132
32.02	LCM	Fresenius Medical Care El Paso														2,009,953
32.03	LCM	DaVita Dialysis House Springs														1,882,047
32.04	LCM	DaVita Dialysis St. Joseph														1,507,465
33	JPMCB	Tru by Hilton McDonough	03/01/19			120	360	0	0	1	0	0	02/01/29	No	02/01/29	6,722,743	54.2%	L(25),Grtr1%orYM(92),O(3)
34	LCM	Northshore Plaza	01/06/19	12/06/20	01/06/21	118	360	24	2	6	0	0	12/06/28	No	12/06/28	5,418,966	64.5%	L(26),Def(91),O(3)
35	JPMCB	DPBI Portfolio	02/01/19			59	359	0	1	1	0	0	01/01/24	No	01/01/24	4,611,052	47.4%	L(25),Grtr1%orYM(32),O(3)
35.01	JPMCB	National Tire & Battery														1,890,531
35.02	JPMCB	Applebee’s - Tifton														1,383,316
35.03	JPMCB	Applebee’s - Calhoun														1,337,205
36	LCM	Wilton Walk Townhomes	11/06/18			116	0	120	4	6	0	0	10/06/28	No	10/06/28	4,900,000	68.1%	L(28),Def(88),O(4)
37	LCM	Colony Square Outparcels	01/06/19			118	358	0	2	6	0	0	12/06/28	No	12/06/28	3,391,887	58.4%	L(26),Def(90),O(4)
38	JPMCB	Liberty Commons	02/01/19			119	359	0	1	1	0	0	01/01/29	No	01/01/29	3,362,742	59.3%	L(25),Grtr1%orYM(92),O(3)

A-1-3

ANNEX A-1

			HISTORICAL FINANCIALS

			2015	2015	2015	2016	2016	2016	2017	2017	2017	Most Recent	Most Recent	Most Recent
Loan #	Seller	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
1	LCM	Renaissance Seattle	40,908,326	25,083,570	15,824,756	42,150,053	26,056,984	16,093,069	44,064,524	27,781,962	16,282,562	44,885,370	28,621,493	16,263,877	09/30/18
2	LCM	400 South El Camino	7,358,335	2,052,848	5,305,486	7,986,620	2,279,874	5,706,746	8,343,837	2,333,841	6,009,997	9,763,351	2,385,531	7,377,820	09/30/18
3	JPMCB	Liberty Station Retail	9,262,534	2,928,914	6,333,620	10,987,815	3,287,760	7,700,055	11,752,629	4,101,991	7,650,638	12,739,202	3,686,770	9,052,432	08/31/18
4	LCM	Bedford Square										4,677,580	1,238,119	3,439,461	10/31/18
5	LCM	Saint Louis Galleria	35,791,437	10,624,571	25,166,866	37,373,498	10,525,998	26,847,500	37,193,781	10,197,175	26,996,606	37,310,336	10,000,986	27,309,350	08/31/18
6	LCM	Grand Hyatt Seattle	40,411,207	25,893,073	14,518,134	42,069,129	26,736,437	15,332,692	43,235,832	27,217,686	16,018,146	43,986,498	27,506,795	16,479,703	08/31/18
7	LCM	Fleet Farm Distribution Center
8	LCM	Peachtree Corners Marketplace	656,966	228,494	428,472	941,931	300,768	641,163	1,399,377	374,336	1,025,042	1,797,868	392,704	1,405,164	07/31/18
9	LCM	Pier 54 Seattle							2,786,450	1,196,618	1,589,832	2,849,621	951,108	1,898,513	08/31/18
10	LCM	CBBC Industrial Portfolio
10.01	LCM	CBBC - Dallas, TX
10.02	LCM	CBBC - Winter Haven, FL
10.03	LCM	CBBC - Lakeland, FL
10.04	LCM	CBBC - Houston, TX
11	LCM	Arbors at the Park Ole Miss
12	LCM	Inland Empire Office Portfolio I				2,585,859	1,081,881	1,503,978	2,474,812	1,061,702	1,413,110	2,608,517	1,178,225	1,430,292	07/31/18
12.01	LCM	Lakeside Tower				2,364,784	990,112	1,374,672	2,474,812	960,683	1,514,129	2,493,771	1,019,836	1,473,935	07/31/18
12.02	LCM	One Hospitality				221,075	91,769	129,306	0	101,019	-101,019	114,746	158,389	-43,643	07/31/18
13	LCM	221 S Franklin							1,160,270	678,132	482,138	2,432,247	873,232	1,559,015	07/31/18
14	LCM	Sorento Flats										1,976,352	588,453	1,387,899	11/30/18
15	LCM	LA Fitness Van Nuys	400,000	0	400,000	400,000	0	400,000	400,000	0	400,000	1,100,000	0	1,100,000	08/31/18
16	LCM	2581 Junction										1,932,090	282,431	1,649,659	08/31/18
17	LCM	Inland Empire Office Portfolio II				1,477,005	865,581	611,424	1,402,895	923,146	479,749	2,073,214	1,038,248	1,034,966	08/31/18
17.01	LCM	Brier Corporate Center				1,172,532	669,217	503,315	1,006,974	700,572	306,402	1,421,267	765,156	656,111	08/31/18
17.02	LCM	Three Parkside				304,473	196,364	108,109	395,921	222,574	173,347	651,947	273,092	378,855	08/31/18
18	JPMCB	Sheraton Music City	23,777,574	16,485,575	7,291,999	25,241,806	16,794,736	8,447,070	22,141,598	15,743,088	6,398,510	25,160,493	17,100,788	8,059,705	09/30/18
19	LCM	RDM Chicago Portfolio	1,890,253	692,013	1,198,240	2,112,897	835,718	1,277,179	1,879,862	914,676	965,186	2,024,788	901,325	1,123,463	07/31/18
19.01	LCM	1200 North Ashland Avenue	1,216,063	555,129	660,934	1,349,787	673,995	675,792	1,141,789	728,608	413,181	1,313,274	727,410	585,864	07/31/18
19.02	LCM	2015 West Irving Park Road	431,375	99,383	331,992	496,518	120,166	376,352	470,212	137,674	332,538	436,915	133,935	302,980	07/31/18
19.03	LCM	1212 North Wells Street	134,296	26,964	107,332	156,453	28,568	127,885	157,699	32,726	124,973	161,351	25,963	135,388	07/31/18
19.04	LCM	230 West Division Street	108,519	10,537	97,982	110,139	12,989	97,150	110,162	15,668	94,494	113,248	14,017	99,231	07/31/18
20	LCM	The Strand				1,006,857	553,369	453,488	979,090	574,413	404,677	1,256,195	590,758	665,437	08/31/18
21	LCM	Medical Office & Walgreens Portfolio
21.01	LCM	Walgreens Levittown
21.02	LCM	Fresenius Sun Prairie
21.03	LCM	Fresenius Darlington
21.04	LCM	DaVita Memphis
21.05	LCM	Fresenius Louisville
21.06	LCM	Fresenius Florence
22	LCM	Hampton Inn & Suites Alpharetta	3,475,538	2,310,547	1,164,991	3,891,778	2,405,518	1,486,260	4,046,788	2,501,174	1,545,613	4,000,142	2,481,779	1,518,363	08/31/18
23	LCM	Altura Office Building	1,669,314	760,409	908,904	1,639,048	730,720	908,328	2,375,738	903,155	1,472,583	2,461,599	885,854	1,575,745	06/30/18
24	LCM	LA Fitness Northridge
25	LCM	3500 Helms	806,584	165,821	640,763	664,895	164,445	500,450	1,036,157	235,766	800,391	1,108,326	194,778	913,548	07/31/18
26	LCM	Vallejo MHC & RV Park				1,560,165	705,825	854,340	1,617,893	707,135	910,758	1,737,122	752,312	984,811	11/30/18
27	LCM	Hickory View Apartments	1,133,929	436,564	697,365	1,316,993	438,474	878,519	1,370,013	542,337	827,676	1,389,182	495,306	893,876	09/30/18
28	JPMCB	1501 Experiment Farm Road
29	JPMCB	Carlsbad				696,040	401,324	294,717	872,858	394,448	478,409
30	LCM	Estrella Healthcare Campus
31	JPMCB	North Oak Marketplace	1,450,813	362,560	1,088,253	1,441,708	368,002	1,073,706	1,527,346	375,159	1,152,187	1,538,816	376,227	1,162,588	09/30/18
32	LCM	Fresenius & DaVita Portfolio
32.01	LCM	Fresenius Medical Care Aurora
32.02	LCM	Fresenius Medical Care El Paso
32.03	LCM	DaVita Dialysis House Springs
32.04	LCM	DaVita Dialysis St. Joseph
33	JPMCB	Tru by Hilton McDonough										2,370,855	1,466,738	904,117	10/31/18
34	LCM	Northshore Plaza	769,944	317,084	452,860	894,226	241,503	652,723	976,175	289,763	686,412	1,003,454	327,212	676,241	09/30/18
35	JPMCB	DPBI Portfolio	579,093	0	579,093	591,243	0	591,243	600,766	0	600,766	602,332	0	602,332	09/30/18
35.01	JPMCB	National Tire & Battery	222,438	0	222,438	230,723	0	230,723	236,636	0	236,636	236,637	0	236,637	09/30/18
35.02	JPMCB	Applebee’s - Tifton	181,350	0	181,350	183,315	0	183,315	185,153	0	185,153	185,924	0	185,924	09/30/18
35.03	JPMCB	Applebee’s - Calhoun	175,305	0	175,305	177,205	0	177,205	178,977	0	178,977	179,771	0	179,771	09/30/18
36	LCM	Wilton Walk Townhomes										238,000	75,109	162,891	06/30/18
37	LCM	Colony Square Outparcels
38	JPMCB	Liberty Commons

A-1-4

ANNEX A-1

			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease	Franchise
Loan #	Seller	Property Name	Occupancy %	Revenues ($)	Expenses ($)	NOI ($)	Items ($)	NCF ($)	NOI DSCR	DSCR	Debt Yield %	Debt Yield %	Title Type	Expiration	Extension Terms	Expiration Date	PML %
1	LCM	Renaissance Seattle	81.6%	44,885,370	28,882,387	16,002,982	2,244,268	13,758,714	2.58	2.22	12.6%	10.8%	Fee			08/14/2028	8%
2	LCM	400 South El Camino	95.0%	10,328,734	2,583,895	7,744,839	425,374	7,319,465	1.66	1.57	10.3%	9.8%	Fee				16%
3	JPMCB	Liberty Station Retail	94.8%	13,968,591	4,609,164	9,359,427	376,860	8,982,567	1.51	1.45	8.0%	7.7%	Fee/Leasehold	12/31/2070	None		19%
4	LCM	Bedford Square	83.7%	6,048,015	1,723,994	4,324,021	103,940	4,220,081	1.63	1.59	9.0%	8.8%	Fee
5	LCM	Saint Louis Galleria	97.1%	37,642,385	10,481,622	27,160,764	676,467	26,484,297	1.72	1.67	11.3%	11.0%	Fee
6	LCM	Grand Hyatt Seattle	86.4%	43,899,089	27,568,430	16,330,659	2,194,954	14,135,705	2.55	2.21	12.3%	10.6%	Fee			01/31/2044	10%
7	LCM	Fleet Farm Distribution Center	90.0%	3,155,531	94,666	3,060,865	349,174	2,711,691	1.50	1.33	9.5%	8.4%	Fee
8	LCM	Peachtree Corners Marketplace	93.0%	2,864,949	520,992	2,343,957	115,310	2,228,647	1.46	1.39	9.5%	9.1%	Fee
9	LCM	Pier 54 Seattle	66.6%	2,873,322	1,024,372	1,848,950	31,560	1,817,390	1.59	1.56	8.0%	7.9%	Fee/Leasehold	07/31/2046	None		8%
10	LCM	CBBC Industrial Portfolio	95.0%	5,678,349	170,350	5,507,998	682,363	4,825,635	2.02	1.77	10.4%	9.1%	Fee
10.01	LCM	CBBC - Dallas, TX											Fee
10.02	LCM	CBBC - Winter Haven, FL											Fee
10.03	LCM	CBBC - Lakeland, FL											Fee
10.04	LCM	CBBC - Houston, TX											Fee
11	LCM	Arbors at the Park Ole Miss	92.5%	2,587,400	688,417	1,898,983	34,000	1,864,983	1.45	1.43	9.5%	9.3%	Fee
12	LCM	Inland Empire Office Portfolio I	92.1%	3,693,905	1,440,541	2,253,365	215,271	2,038,094	1.81	1.64	11.4%	10.3%	Fee				Various
12.01	LCM	Lakeside Tower	91.2%	2,800,419	1,129,652	1,670,767	169,074	1,501,693					Fee				12%
12.02	LCM	One Hospitality	95.0%	893,486	310,889	582,598	46,197	536,401					Fee				10%
13	LCM	221 S Franklin	92.3%	2,798,930	876,738	1,922,192	164,247	1,757,944	1.47	1.34	10.0%	9.1%	Fee
14	LCM	Sorento Flats	95.0%	2,053,123	631,443	1,421,680	38,500	1,383,180	1.48	1.44	7.8%	7.6%	Fee				9%
15	LCM	LA Fitness Van Nuys	95.0%	1,781,087	274,828	1,506,259	10,640	1,495,619	1.61	1.60	8.4%	8.3%	Fee				11%
16	LCM	2581 Junction	90.0%	2,248,977	632,971	1,616,006	109,580	1,506,426	1.77	1.65	9.5%	8.9%	Fee				17%
17	LCM	Inland Empire Office Portfolio II	88.1%	3,050,524	1,149,196	1,901,329	192,164	1,709,164	1.79	1.61	11.5%	10.3%	Fee				Various
17.01	LCM	Brier Corporate Center	88.4%	2,364,631	861,117	1,503,515	151,526	1,351,988					Fee				4%
17.02	LCM	Three Parkside	87.0%	685,893	288,079	397,814	40,638	357,176					Fee				16%
18	JPMCB	Sheraton Music City	80.0%	25,851,995	17,679,953	8,172,043	0	8,172,043	1.82	1.82	11.8%	11.8%	Fee			06/30/2036
19	LCM	RDM Chicago Portfolio	91.8%	2,303,242	933,256	1,369,987	99,644	1,270,344	1.41	1.31	9.2%	8.6%	Fee
19.01	LCM	1200 North Ashland Avenue	91.2%	1,596,286	749,283	847,003	63,882	783,121					Fee
19.02	LCM	2015 West Irving Park Road	92.0%	437,146	139,826	297,320	22,978	274,342					Fee
19.03	LCM	1212 North Wells Street	95.0%	159,859	31,596	128,263	5,248	123,016					Fee
19.04	LCM	230 West Division Street	95.0%	109,951	12,551	97,401	7,536	89,865					Fee
20	LCM	The Strand	92.0%	1,866,963	639,110	1,227,853	109,316	1,118,537	1.77	1.61	9.1%	8.3%	Fee				9%
21	LCM	Medical Office & Walgreens Portfolio	97.8%	1,385,218	41,557	1,343,662	4,929	1,338,733	1.65	1.65	10.3%	10.3%	Fee				Various
21.01	LCM	Walgreens Levittown	95.0%	406,600	12,198	394,402	1,477	392,925					Fee
21.02	LCM	Fresenius Sun Prairie	100.0%	217,626	6,529	211,097	730	210,367					Fee
21.03	LCM	Fresenius Darlington	100.0%	209,952	6,299	203,653	893	202,760					Fee
21.04	LCM	DaVita Memphis	95.0%	175,711	5,271	170,440	631	169,809					Fee				5%
21.05	LCM	Fresenius Louisville	100.0%	191,752	5,753	186,000	521	185,479					Fee
21.06	LCM	Fresenius Florence	100.0%	183,577	5,507	178,070	677	177,393					Fee
22	LCM	Hampton Inn & Suites Alpharetta	84.4%	4,000,142	2,424,562	1,575,580	120,004	1,455,576	2.05	1.89	13.3%	12.3%	Fee			12/31/2033
23	LCM	Altura Office Building	92.0%	2,331,206	889,453	1,441,753	131,166	1,310,587	1.87	1.70	12.3%	11.2%	Fee
24	LCM	LA Fitness Northridge	95.0%	1,384,409	384,272	1,000,136	7,400	992,736	1.76	1.75	9.1%	9.0%	Fee				9%
25	LCM	3500 Helms	95.1%	1,242,646	314,201	928,444	25,074	903,371	1.57	1.53	8.4%	8.2%	Fee				16%
26	LCM	Vallejo MHC & RV Park	97.1%	1,754,686	795,805	958,881	10,300	948,581	1.33	1.32	8.9%	8.8%	Fee				15%
27	LCM	Hickory View Apartments	89.9%	1,389,182	532,686	856,496	30,000	826,496	1.46	1.41	8.1%	7.8%	Fee
28	JPMCB	1501 Experiment Farm Road	95.0%	1,613,822	508,724	1,105,098	36,282	1,068,817	1.81	1.75	12.0%	11.6%	Fee
29	JPMCB	Carlsbad	90.0%	1,531,768	501,864	1,029,904	32,026	997,878	2.38	2.30	11.3%	11.0%	Fee				10%
30	LCM	Estrella Healthcare Campus	90.0%	1,029,411	236,898	792,513	28,577	763,936	1.41	1.36	9.2%	8.9%	Fee
31	JPMCB	North Oak Marketplace	93.5%	1,384,766	379,396	1,005,370	108,811	896,560	1.89	1.69	12.1%	10.8%	Fee
32	LCM	Fresenius & DaVita Portfolio	97.9%	837,188	25,115	812,072	3,318	808,755	1.64	1.63	9.8%	9.8%	Fee
32.01	LCM	Fresenius Medical Care Aurora	100.0%	252,776	7,583	245,192	718	244,475					Fee
32.02	LCM	Fresenius Medical Care El Paso	100.0%	235,930	7,078	228,852	796	228,056					Fee
32.03	LCM	DaVita Dialysis House Springs	95.0%	192,682	5,780	186,902	810	186,092					Fee
32.04	LCM	DaVita Dialysis St. Joseph	95.0%	155,800	4,674	151,126	994	150,132					Fee
33	JPMCB	Tru by Hilton McDonough	70.5%	2,370,855	1,478,939	891,916	0	891,916	1.67	1.67	11.0%	11.0%	Fee			02/28/2038
34	LCM	Northshore Plaza	94.0%	1,113,439	373,985	739,454	73,641	665,813	1.77	1.59	11.9%	10.7%	Fee
35	JPMCB	DPBI Portfolio	95.0%	557,976	0	557,976	3,656	554,321	1.73	1.72	11.2%	11.1%	Fee
35.01	JPMCB	National Tire & Battery	95.0%	229,017	0	229,017	1,593	227,424					Fee
35.02	JPMCB	Applebee’s - Tifton	95.0%	167,268	0	167,268	1,040	166,228					Fee
35.03	JPMCB	Applebee’s - Calhoun	95.0%	161,691	0	161,691	1,023	160,668					Fee
36	LCM	Wilton Walk Townhomes	95.0%	565,440	160,535	404,905	4,500	400,405	1.58	1.56	8.3%	8.2%	Fee
37	LCM	Colony Square Outparcels	96.0%	480,428	89,428	391,000	12,000	379,000	1.45	1.40	9.6%	9.3%	Fee
38	JPMCB	Liberty Commons	95.0%	556,234	144,245	411,989	16,667	395,322	1.53	1.46	10.2%	9.8%	Fee

A-1-5

ANNEX A-1

			UPFRONT ESCROW									MONTHLY ESCROW

			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other	Other Upfront	Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly
Loan #	Seller	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
1	LCM	Renaissance Seattle	0	0	0	0	95,000	280,000	0	2,866,271	PIP Reserve	5.0% of Gross Income	0	0	116,000	28,000	0
2	LCM	400 South El Camino	0	0	0	0	0	0	0	0		Springing	0	Springing	Springing	Springing	0
3	JPMCB	Liberty Station Retail	4,074	0	0	27,159	515,493	0	0	1,202,027	Outstanding TI/LC Reserve: 970,683; Free Rent Reserve: 231,344	4,074	0	27,309	103,098	Springing	0
4	LCM	Bedford Square	0	0	0	0	235,000	70,000	0	684,740	Anthropologie Reserve: 500,000; Outstanding TI/LC Reserve: 184,740	1,804	0	4,889	90,000	12,300	0
5	LCM	Saint Louis Galleria	0	0	0	0	0	0	0	1,675,345	Outstanding TI Reserve: 1,593,050; Bridge Rents Reserve: 82,295	Springing	0	Springing	Springing	Springing	0
6	LCM	Grand Hyatt Seattle	0	0	0	0	0	0	0	0		Springing	0	0	Springing	Springing	0
7	LCM	Fleet Farm Distribution Center	0	0	0	0	0	0	0	0		Springing	0	0	Springing	Springing	0
8	LCM	Peachtree Corners Marketplace	0	8,050	0	0	30,000	32,000	0	53,515	Outstanding TI/LC Reserve	2,023	0	7,586	22,000	2,900	0
9	LCM	Pier 54 Seattle	0	0	0	0	18,000	93,000	0	11,281	Ground Lease Reserve	1,371	0	Springing	9,250	16,600	3,800	Ground Lease Reserve
10	LCM	CBBC Industrial Portfolio	0	0	0	0	0	0	0	0		Springing	0	Springing	Springing	Springing	0
10.01	LCM	CBBC - Dallas, TX
10.02	LCM	CBBC - Winter Haven, FL
10.03	LCM	CBBC - Lakeland, FL
10.04	LCM	CBBC - Houston, TX
11	LCM	Arbors at the Park Ole Miss	0	0	0	0	9,276	19,724	0	706,000	Zoning Discrepancy Reserve	2,833	0	0	17,662	Springing	0
12	LCM	Inland Empire Office Portfolio I	500,000	0	0	2,500,000	260,000	0	0	49,400	Outstanding TI/LC Reserve: 28,500; Free Rent Reserve: 20,900	Springing	0	Springing	34,500	Springing	0
12.01	LCM	Lakeside Tower
12.02	LCM	One Hospitality
13	LCM	221 S Franklin	300,000	37,188	0	1,900,000	75,000	24,000	0	15,730	Free Rent Reserve	Springing	0	0	37,300	7,940	0
14	LCM	Sorento Flats	0	10,188	0	0	78,872	34,291	0	196,202	Coffee on Yesler Reserve: 190,000; Sewer Capacity Reserve: 6,202.26	3,208	0	0	19,718	2,449	3,101	Sewer Capacity Reserve
15	LCM	LA Fitness Van Nuys	0	0	0	0	0	0	0	0		Springing	0	Springing	Springing	Springing	0
16	LCM	2581 Junction	0	0	0	0	172,000	12,750	0	0		1,161	0	0	34,400	12,750	0
17	LCM	Inland Empire Office Portfolio II	132,527	0	0	2,100,000	95,000	0	0	596,900	Outstanding TI/LC Reserve: 445,532.50; Free Rent Reserve: 151,367.04	Springing	0	Springing	27,600	Springing	0
17.01	LCM	Brier Corporate Center
17.02	LCM	Three Parkside
18	JPMCB	Sheraton Music City	77,916	0	0	0	0	0	0	1,433,000	PIP Reserve	4% of Gross Revenues	0	0	Springing	Springing	Springing	PIP Reserve
19	LCM	RDM Chicago Portfolio	0	0	0	400,000	125,000	22,000	0	79,009	Free Rent Reserve	1,384	0	Springing	32,000	3,100	0
19.01	LCM	1200 North Ashland Avenue
19.02	LCM	2015 West Irving Park Road
19.03	LCM	1212 North Wells Street
19.04	LCM	230 West Division Street
20	LCM	The Strand	0	0	0	455,471	30,000	4,000	0	170,437	Free Rent Reserve	789	0	5,915	14,510	800	0
21	LCM	Medical Office & Walgreens Portfolio	49,287	0	0	0	55,000	0	0	180,000	Management Fee Reserve	Springing	0	0	15,700	Springing	0
21.01	LCM	Walgreens Levittown
21.02	LCM	Fresenius Sun Prairie
21.03	LCM	Fresenius Darlington
21.04	LCM	DaVita Memphis
21.05	LCM	Fresenius Louisville
21.06	LCM	Fresenius Florence
22	LCM	Hampton Inn & Suites Alpharetta	0	0	0	0	56,179	3,812	0	690,525	PIP Reserve	4% of Gross Revenues	0	0	14,045	1,906	0
23	LCM	Altura Office Building	220,000	218,569	0	1,500,000	0	0	0	100,994	Free Rent Reserve	0	0	Springing	10,000	Springing	0	Free Rent Reserve
24	LCM	LA Fitness Northridge	0	0	0	0	140,000	800	0	0		617	0	Springing	22,850	800	0
25	LCM	3500 Helms	0	0	0	0	26,225	0	0	127,945	Free Rent Reserve	319	0	1,771	6,665	Springing	0
26	LCM	Vallejo MHC & RV Park	0	150,500	0	0	90,000	6,000	0	260,000	BI Flood Reserve	858	0	0	18,000	800	Springing	BI Flood Reserve
27	LCM	Hickory View Apartments	755,834	13,970	0	0	22,212	5,787	0	0		3,000	0	0	11,106	2,894	0
28	JPMCB	1501 Experiment Farm Road	0	0	0	30,235	0	0	0	1,219,020	Outstanding TI Reserve	Springing	0	30,235	Springing	Springing	0
29	JPMCB	Carlsbad	201,034	0	0	504,600	0	0	0	40,596	Outstanding Tenant Obligations Reserve	1,034	0	5,168	0	Springing	Springing	Outstanding Tenant Obligations Reserve
30	LCM	Estrella Healthcare Campus	0	12,338	0	0	59,000	12,650	0	0		728	0	827	9,750	1,020	0
31	JPMCB	North Oak Marketplace	1,934	64,779	0	7,093	34,395	0	0	0		1,934	0	7,093	17,198	Springing	0
32	LCM	Fresenius & DaVita Portfolio	33,170	0	0	0	32,500	0	0	120,000	Management Fee Reserve	Springing	0	0	9,700	Springing	0
32.01	LCM	Fresenius Medical Care Aurora
32.02	LCM	Fresenius Medical Care El Paso
32.03	LCM	DaVita Dialysis House Springs
32.04	LCM	DaVita Dialysis St. Joseph
33	JPMCB	Tru by Hilton McDonough	7,905	0	0	0	20,985	0	0	0		4% of Gross Income	0	0	6,995	Springing	Springing	PIP Reserve
34	LCM	Northshore Plaza	0	359,000	0	200,000	0	5,000	0	91,000	Burgerim Reserve	969	0	4,845	8,236	1,445	0
35	JPMCB	DPBI Portfolio	0	0	0	0	0	0	0	0		Springing	0	0	Springing	Springing	0
35.01	JPMCB	National Tire & Battery
35.02	JPMCB	Applebee’s - Tifton
35.03	JPMCB	Applebee’s - Calhoun
36	LCM	Wilton Walk Townhomes	0	0	0	0	48,500	7,500	0	0		375	0	0	7,880	2,420	Springing	Cash Management Security Reserve
37	LCM	Colony Square Outparcels	0	7,813	0	0	22,230	0	0	0		400	0	1,833	1,853	Springing	0
38	JPMCB	Liberty Commons	181	0	0	1,208	6,665	638	0	0		181	0	1,208	6,665	638	Springing	Free Rent Reserve; Outstanding TI Reserve Fund

A-1-6

ANNEX A-1

RESERVE CAPS

LARGEST TENANT

2nd LARGEST TENANT

CapEx

Envir.

TI/LC

RE Tax

Insur.

Debt Service

Other

Single

Lease

Loan #

Seller

Property Name

Reserve Cap ($)

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

LCM

Renaissance Seattle

LCM

400 South El Camino

Alibaba Group

42,549

07/31/23

ZS Associates

28,885

04/30/22

JPMCB

Liberty Station Retail

1,638,520

VONS Companies

51,839

10/31/27

Stone Brewing Co.

22,514

08/31/27

LCM

Bedford Square

64,944

176,004

Anthropologie

40,758

08/31/32

Williams-Sonoma

7,424

01/31/29

LCM

Saint Louis Galleria

236,181

1,889,448

Galleria 6 Cinemas

19,624

08/31/23

H&M

12,913

01/31/21

LCM

Grand Hyatt Seattle

LCM

Fleet Farm Distribution Center

Yes

Fleet Farm

1,126,368

02/28/38

LCM

Peachtree Corners Marketplace

364,137

LA Fitness

37,000

10/31/33

NCG Cinemas

30,009

01/31/31

LCM

Pier 54 Seattle

200,000

Acres of Clams

21,747

05/31/46

Ivar’s, Inc.

8,235

05/31/27

LCM

CBBC Industrial Portfolio

190,330

666,156

Yes

10.01

LCM

CBBC - Dallas, TX

Yes

Colorado Boxed Beef Company

284,550

10/31/38

10.02

LCM

CBBC - Winter Haven, FL

Yes

Colorado Boxed Beef Company

330,000

10/31/38

10.03

LCM

CBBC - Lakeland, FL

Yes

Colorado Boxed Beef Company

232,127

10/31/38

10.04

LCM

CBBC - Houston, TX

Yes

Colorado Boxed Beef Company

104,974

10/31/38

LCM

Arbors at the Park Ole Miss

LCM

Inland Empire Office Portfolio I

400,000

2,000,000

Various

12.01

LCM

Lakeside Tower

Lewis Brisbois Bisgaard & Smith LLP

29,725

08/31/23

CalPERS

13,851

11/30/20

12.02

LCM

One Hospitality

Yes

County of San Bernardino

31,860

01/15/28

LCM

221 S Franklin

Pioneer

256,000

08/31/24

Hoosier Freight & Warehousing

166,688

07/31/22

LCM

Sorento Flats

LCM

LA Fitness Van Nuys

Yes

LA Fitness

53,200

01/31/33

LCM

2581 Junction

Yes

Thin Film Electronics, Inc.

92,864

10/05/28

LCM

Inland Empire Office Portfolio II

2,100,000

17.01

LCM

Brier Corporate Center

San Manuel Band of Mission Indians

26,929

11/30/23

Northrop Grumman Systems Corp.

25,459

07/31/24

17.02

LCM

Three Parkside

RGN-San Bernardino I, LLC

15,210

07/31/27

Dept. of Motor Vehicles

7,150

11/30/24

JPMCB

Sheraton Music City

LCM

RDM Chicago Portfolio

200,000

19.01

LCM

1200 North Ashland Avenue

CVS

12,405

03/26/36

GAINSystems

9,648

12/31/20

19.02

LCM

2015 West Irving Park Road

Guaranteed Rate

6,150

09/30/23

Swedish Convenant

5,100

10/31/21

19.03

LCM

1212 North Wells Street

My Eye Dr

2,500

03/31/20

Spa Dabin

1,000

03/31/24

19.04

LCM

230 West Division Street

Papa John’s Pizza

3,582

04/30/22

Shred 415

2,698

05/09/22

LCM

The Strand

19,000

285,000

RSI Insurance Brokers, Inc.

7,865

07/31/22

Prosum

4,194

01/31/23

LCM

Medical Office & Walgreens Portfolio

Yes

21.01

LCM

Walgreens Levittown

Yes

Walgreens

14,766

01/31/82

21.02

LCM

Fresenius Sun Prairie

Yes

Fresenius Medical Care Sun Prairie

7,304

12/31/32

21.03

LCM

Fresenius Darlington

Yes

Fresenius Medical Care Darlington

8,929

02/23/33

21.04

LCM

DaVita Memphis

Yes

DaVita Dialysis Memphis

6,308

04/18/32

21.05

LCM

Fresenius Louisville

Yes

Fresenius Medical Care Louisville

5,212

01/19/33

21.06

LCM

Fresenius Florence

Yes

Fresenius Medical Care Florence

6,768

05/11/33

LCM

Hampton Inn & Suites Alpharetta

LCM

Altura Office Building

1,500,000

Lovelace Health Systems

37,365

09/30/26

Butt, Thornton & Baehr PC

30,110

12/31/23

LCM

LA Fitness Northridge

22,200

Yes

LA Fitness

37,000

07/31/33

LCM

3500 Helms

106,245

Yes

FrameStore Inc.

21,249

03/31/27

LCM

Vallejo MHC & RV Park

LCM

Hickory View Apartments

JPMCB

1501 Experiment Farm Road

725,632

Yes

Avenue Stores

362,816

12/31/34

JPMCB

Carlsbad

310,130

HERE North America

13,472

09/30/21

Sonic Boom Wellness

8,832

05/31/20

LCM

Estrella Healthcare Campus

Yes

SMI Imaging, LLC

39,690

06/30/33

JPMCB

North Oak Marketplace

425,579

Price Chopper

70,335

12/31/24

Goodwill

35,484

08/31/23

LCM

Fresenius & DaVita Portfolio

Yes

32.01

LCM

Fresenius Medical Care Aurora

Yes

Fresenius Medical Care Aurora

7,175

02/24/33

32.02

LCM

Fresenius Medical Care El Paso

Yes

Fresenius Medical Care El Paso

7,961

06/07/33

32.03

LCM

DaVita Dialysis House Springs

Yes

DaVita Dialysis House Springs

8,099

05/31/33

32.04

LCM

DaVita Dialysis St. Joseph

Yes

DaVita Dialysis St. Joseph

9,935

05/31/32

JPMCB

Tru by Hilton McDonough

284,502

LCM

Northshore Plaza

400,000

Bealls

32,032

01/31/27

Dollar Tree

8,640

07/31/20

JPMCB

DPBI Portfolio

Yes

35.01

JPMCB

National Tire & Battery

Yes

National Tire & Battery

7,964

05/31/31

35.02

JPMCB

Applebee’s - Tifton

Yes

Applebee’s

5,200

02/28/38

35.03

JPMCB

Applebee’s - Calhoun

Yes

Applebee’s

5,114

02/28/38

LCM

Wilton Walk Townhomes

LCM

Colony Square Outparcels

88,000

National Tire & Battery

7,000

12/31/24

Longhorn Steakhouse

6,500

11/30/22

JPMCB

Liberty Commons

86,958

Jose Pepper

5,452

08/31/28

Hand & Stone Massage

3,144

05/31/23

A-1-7

ANNEX A-1

3rd LARGEST TENANT

4th LARGEST TENANT

5th LARGEST TENANT

Lease

Loan

Lockbox

Loan #

Seller

Property Name

3rd Largest Tenant

Unit Size

Expiration

4th Largest Tenant

Unit Size

Expiration

5th Largest Tenant

Unit Size

Expiration

Purpose

Principal / Carveout Guarantor

(Y/N)

LCM

Renaissance Seattle

Refinance

Hedreen Holdings LLC

Yes

LCM

400 South El Camino

Barulich Dugoni Law Group

10,347

09/30/19

UBS

7,833

03/31/24

Sanderling Mgmt. Co, LLC

6,641

09/30/20

Refinance

A.J. Batt

Yes

JPMCB

Liberty Station Retail

Liberty Public Market

21,929

01/31/26

828 Events

14,896

05/31/29

Trader Joe’s

14,843

03/31/22

Acquisition

Seligman & Associates, Inc., Pendulum Property Partners, LLC

Yes

LCM

Bedford Square

HSBC

3,230

02/29/28

Higgins Group

2,900

05/31/24

Charter Realty & Dev.

2,714

07/31/22

Refinance

B. Lance Sauerteig, David Waldman, Paul S. Brandes, Dan Zelson

Yes

LCM

Saint Louis Galleria

Victoria’s Secret

12,892

01/31/26

Urban Outfitters

12,623

01/31/21

Forever 21

11,798

01/31/20

Refinance

BPR OP, LP (F/K/A GGP Operating Partnership, LP)

Yes

LCM

Grand Hyatt Seattle

Refinance

Hedreen Holdings LLC

Yes

LCM

Fleet Farm Distribution Center

Recapitalization

iStar Net Lease I LLC

Yes

LCM

Peachtree Corners Marketplace

Aldi

17,374

02/28/32

Buffalo Wild Wings

5,540

05/31/27

County Tag Office

4,000

03/31/19

Refinance

Jacob Khotoveli

Yes

LCM

Pier 54 Seattle

Pier 54 Kidd Valley Restaurant

3,512

05/31/37

Ye Olde Curiosity Shop, Inc.

3,462

11/30/25

Pier 54 Fish Bar

2,512

05/31/46

Recapitalization

A. F. Gilmore Company

Yes

LCM

CBBC Industrial Portfolio

Acquisition

New Mountain Net Lease Corporation, New Mountain Net Lease Partners Corporation

Yes

10.01

LCM

CBBC - Dallas, TX

10.02

LCM

CBBC - Winter Haven, FL

10.03

LCM

CBBC - Lakeland, FL

10.04

LCM

CBBC - Houston, TX

LCM

Arbors at the Park Ole Miss

Refinance

Trinity Business Group, L.L.C., Sidney G. Brian

Yes

LCM

Inland Empire Office Portfolio I

Acquisition

Jeff Pori

Yes

12.01

LCM

Lakeside Tower

Copier Source, Inc.

12,246

01/31/21

Health Net of California, Inc

9,500

12/31/21

WFG Title

7,014

02/28/22

12.02

LCM

One Hospitality

LCM

221 S Franklin

Balsam Brands

128,000

06/30/23

Dimplex North America Limited

128,000

12/31/20

Horner Industrial Services, Inc

90,400

02/28/21

Acquisition

John R. Saunders

Yes

LCM

Sorento Flats

Refinance

Bogdan Maksimchuk, Nadezhda Maksimchuk

Yes

LCM

LA Fitness Van Nuys

Refinance

Fahmy Mushmel

Yes

LCM

2581 Junction

Acquisition

Qingguo Liu, Kefei Wang

Yes

LCM

Inland Empire Office Portfolio II

Acquisition

Jeff Pori

Yes

17.01

LCM

Brier Corporate Center

Engility Corp

14,058

07/31/22

WSP USA, Inc.

13,120

12/31/22

Barrett Business Services, Inc.

12,629

03/31/24

17.02

LCM

Three Parkside

Dr. Satpal S. Multani

1,616

09/30/23

JPMCB

Sheraton Music City

Refinance

National Hotel Investors, LLC

Yes

LCM

RDM Chicago Portfolio

Refinance

Robert Mosky, Wojciech Kocemba

Yes

19.01

LCM

1200 North Ashland Avenue

d’Escoto

9,481

08/31/23

Division Cyropractic

3,780

07/30/19

KOMO Asset Management

3,572

12/31/20

19.02

LCM

2015 West Irving Park Road

Chicago Title Insurance

4,553

05/04/20

Affinity Dental LLC

2,745

09/30/22

Jackson Voice Lab

600

09/30/20

19.03

LCM

1212 North Wells Street

Best Price Cleaners

873

12/31/23

19.04

LCM

230 West Division Street

LCM

The Strand

BN Builders, Inc.

3,945

10/31/22

Beaumont Juice, Inc.

3,609

03/31/23

Planet DDS, LLC

3,438

02/29/24

Refinance

Xiyu Li

Yes

LCM

Medical Office & Walgreens Portfolio

Acquisition

Jeff Pori

Yes

21.01

LCM

Walgreens Levittown

21.02

LCM

Fresenius Sun Prairie

21.03

LCM

Fresenius Darlington

21.04

LCM

DaVita Memphis

21.05

LCM

Fresenius Louisville

21.06

LCM

Fresenius Florence

LCM

Hampton Inn & Suites Alpharetta

Acquisition

Nitesh Patel, Nimesh Patel

Yes

LCM

Altura Office Building

Indian Health Services

25,358

08/17/36

Burt & Co.

5,919

12/31/20

Gallagher, Casados, & Mann

4,738

01/31/20

Acquisition

Jeff Pori

Yes

LCM

LA Fitness Northridge

Acquisition

Fahmy Mushmel

Yes

LCM

3500 Helms

Refinance

James M. Jacobsen

Yes

LCM

Vallejo MHC & RV Park

Refinance

John Alexander McDougall, III, Elias Weiner

Yes

LCM

Hickory View Apartments

Acquisition

Douglas P. Foppe, Richard K. Stetzer, Dean Maltz, Gary Maltz

Yes

JPMCB

1501 Experiment Farm Road

Acquisition

Michael Rosenberg

Yes

JPMCB

Carlsbad

Direct Avenue

5,264

12/31/23

Stearns, Conrad and Schmidt

5,224

12/31/22

SaaSplaza

4,960

11/30/22

Acquisition

Stephen M. Zotovich

Yes

LCM

Estrella Healthcare Campus

Acquisition

Christopher J. Cumella

Yes

JPMCB

North Oak Marketplace

Big Lots

32,970

01/31/22

Phone Medic, LLC

1,800

04/30/21

Kinetic Cuts, LLC

1,576

01/31/21

Refinance

Alan C. Fox

Yes

LCM

Fresenius & DaVita Portfolio

Acquisition

Jeff Pori

Yes

32.01

LCM

Fresenius Medical Care Aurora

32.02

LCM

Fresenius Medical Care El Paso

32.03

LCM

DaVita Dialysis House Springs

32.04

LCM

DaVita Dialysis St. Joseph

JPMCB

Tru by Hilton McDonough

Refinance

Pieush Patel, Bhavesh Patel

Yes

LCM

Northshore Plaza

Rent-A-Center

4,800

10/31/21

Portland Chamber of Commerce

4,480

05/31/26

Hu-Dat Oriental Food

3,000

09/30/20

Acquisition

James L. Boller IV, James L. Boller III

Yes

JPMCB

DPBI Portfolio

Refinance

DePasquale Bros., Inc.

Yes

35.01

JPMCB

National Tire & Battery

35.02

JPMCB

Applebee’s - Tifton

35.03

JPMCB

Applebee’s - Calhoun

LCM

Wilton Walk Townhomes

Refinance

Domenick Tonacchio

Yes

LCM

Colony Square Outparcels

Roosters Restaurant

5,612

09/30/24

Noodles & Company

2,500

01/31/27

Chipotle

2,400

09/28/21

Recapitalization

Francis Greenburger

Yes

JPMCB

Liberty Commons

Louie’s Wine Dive

3,077

01/31/28

Sweet Charlie’s

1,540

07/31/28

Meshuggah Bagels

1,280

12/31/21

Acquisition

Makhan Singh, Kulwant Kaur

Yes

A-1-8

ANNEX A-1

Pari Passu Debt

Additional Debt

Total Debt

Pari Passu

Total Cut-off

Additional

Total Debt

Lockbox

Cash

Pari Passu

Note Control

Piece In Trust

Piece Non Trust

Date Pari

Addit Debt

Additional

Debt Cut off

Additional Debt

Total Debt

UW NCF

Total Debt

UW NOI

Loan #

Seller

Property Name

Type

Management

(Y/N)

Cut-Off Balance

Passu Debt

Permitted (Y/N)

Exist (Y/N)

Debt Type(s)

Date Balance

Interest Rate

Cut-off Balance

DSCR

Current LTV %

Debt Yield %

LCM

Renaissance Seattle

Hard

Springing

Yes

77,000,000

50,000,000

127,000,000

NAP

127,000,000

2.22

55.3%

12.6%

LCM

400 South El Camino

Soft

Springing

NAP

JPMCB

Liberty Station Retail

Hard

Springing

Yes

67,000,000

50,000,000

117,000,000

NAP

117,000,000

1.45

68.8%

8.0%

LCM

Bedford Square

Hard

Springing

NAP

Yes

Mezzanine Loan

20,000,000

7.50000

68,000,000

1.01

64.8%

6.4%

LCM

Saint Louis Galleria

Hard

Springing

Yes

46,479,245

193,520,755

240,000,000

Yes

Mezzanine Loan

24,136,252

6.25000

264,136,252

1.55

56.7%

10.3%

LCM

Grand Hyatt Seattle

Hard

Springing

Yes

33,000,000

100,000,000

133,000,000

NAP

133,000,000

2.21

54.9%

12.3%

LCM

Fleet Farm Distribution Center

Hard

In Place

NAP

LCM

Peachtree Corners Marketplace

Soft

Springing

NAP

Yes

Mezzanine Loan

2,900,000

7.50000

27,500,000

1.20

68.8%

8.5%

LCM

Pier 54 Seattle

Soft

Springing

NAP

LCM

CBBC Industrial Portfolio

Hard

Springing

Yes

20,000,000

33,030,000

53,030,000

NAP

53,030,000

1.77

61.7%

10.4%

10.01

LCM

CBBC - Dallas, TX

1.77

61.7%

10.4%

10.02

LCM

CBBC - Winter Haven, FL

1.77

61.7%

10.4%

10.03

LCM

CBBC - Lakeland, FL

1.77

61.7%

10.4%

10.04

LCM

CBBC - Houston, TX

1.77

61.7%

10.4%

LCM

Arbors at the Park Ole Miss

Hard

Springing

NAP

Yes

Mezzanine Loan

4,050,000

7.53000

24,000,000

1.12

67.2%

7.9%

LCM

Inland Empire Office Portfolio I

Hard

Springing

NAP

12.01

LCM

Lakeside Tower

NAP

12.02

LCM

One Hospitality

NAP

LCM

221 S Franklin

Hard

Springing

NAP

LCM

Sorento Flats

Springing

NAP

Yes

Permitted Mezzanine

NAP

LCM

LA Fitness Van Nuys

Hard

Springing

NAP

LCM

2581 Junction

Hard

Springing

NAP

LCM

Inland Empire Office Portfolio II

Hard

Springing

NAP

17.01

LCM

Brier Corporate Center

NAP

17.02

LCM

Three Parkside

NAP

JPMCB

Sheraton Music City

Hard

Springing

Yes

14,862,461

54,495,690

69,358,151

NAP

69,358,151

1.82

60.3%

11.8%

LCM

RDM Chicago Portfolio

Hard

Springing

NAP

19.01

LCM

1200 North Ashland Avenue

NAP

19.02

LCM

2015 West Irving Park Road

NAP

19.03

LCM

1212 North Wells Street

NAP

19.04

LCM

230 West Division Street

NAP

LCM

The Strand

Hard

Springing

NAP

LCM

Medical Office & Walgreens Portfolio

Hard

Springing

NAP

21.01

LCM

Walgreens Levittown

NAP

21.02

LCM

Fresenius Sun Prairie

NAP

21.03

LCM

Fresenius Darlington

NAP

21.04

LCM

DaVita Memphis

NAP

21.05

LCM

Fresenius Louisville

NAP

21.06

LCM

Fresenius Florence

NAP

LCM

Hampton Inn & Suites Alpharetta

Springing

NAP

LCM

Altura Office Building

Hard

Springing

NAP

LCM

LA Fitness Northridge

Hard

Springing

NAP

LCM

3500 Helms

Hard

Springing

NAP

LCM

Vallejo MHC & RV Park

Hard

Springing

NAP

LCM

Hickory View Apartments

Hard

Springing

NAP

JPMCB

1501 Experiment Farm Road

Springing

NAP

JPMCB

Carlsbad

Springing

NAP

LCM

Estrella Healthcare Campus

Hard

Springing

NAP

JPMCB

North Oak Marketplace

Hard

Springing

NAP

LCM

Fresenius & DaVita Portfolio

Hard

Springing

NAP

32.01

LCM

Fresenius Medical Care Aurora

NAP

32.02

LCM

Fresenius Medical Care El Paso

NAP

32.03

LCM

DaVita Dialysis House Springs

NAP

32.04

LCM

DaVita Dialysis St. Joseph

NAP

JPMCB

Tru by Hilton McDonough

Springing

NAP

LCM

Northshore Plaza

Hard

Springing

NAP

JPMCB

DPBI Portfolio

Hard

Springing

NAP

35.01

JPMCB

National Tire & Battery

NAP

35.02

JPMCB

Applebee’s - Tifton

NAP

35.03

JPMCB

Applebee’s - Calhoun

NAP

LCM

Wilton Walk Townhomes

Soft

Springing

NAP

LCM

Colony Square Outparcels

Springing

NAP

JPMCB

Liberty Commons

Springing

NAP

A-1-9

ANNEX A-1

			HOTEL OPERATING STATISTICS

			2015	2015	2015	2016	2016	2016	2017	2017	2017	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	LCM	Renaissance Seattle	82.2%	190.32	156.52	84.0%	195.78	164.42	84.0%	203.92	171.25	81.6%	208.70	170.36	81.6%	208.70	170.36	1
2	LCM	400 South El Camino																2
3	JPMCB	Liberty Station Retail																3
4	LCM	Bedford Square																4
5	LCM	Saint Louis Galleria																5
6	LCM	Grand Hyatt Seattle	86.3%	224.53	193.81	85.3%	236.60	201.86	87.4%	244.92	214.11	86.6%	249.94	216.52	86.4%	249.94	216.00	6
7	LCM	Fleet Farm Distribution Center																7
8	LCM	Peachtree Corners Marketplace																8
9	LCM	Pier 54 Seattle																9
10	LCM	CBBC Industrial Portfolio																10
10.01	LCM	CBBC - Dallas, TX																10.01
10.02	LCM	CBBC - Winter Haven, FL																10.02
10.03	LCM	CBBC - Lakeland, FL																10.03
10.04	LCM	CBBC - Houston, TX																10.04
11	LCM	Arbors at the Park Ole Miss																11
12	LCM	Inland Empire Office Portfolio I																12
12.01	LCM	Lakeside Tower																12.01
12.02	LCM	One Hospitality																12.02
13	LCM	221 S Franklin																13
14	LCM	Sorento Flats																14
15	LCM	LA Fitness Van Nuys																15
16	LCM	2581 Junction																16
17	LCM	Inland Empire Office Portfolio II																17
17.01	LCM	Brier Corporate Center																17.01
17.02	LCM	Three Parkside																17.02
18	JPMCB	Sheraton Music City	82.2%	127.96	105.15	86.0%	139.59	120.10	69.5%	149.81	104.17	76.7%	153.02	117.42	80.0%	150.00	120.00	18
19	LCM	RDM Chicago Portfolio																19
19.01	LCM	1200 North Ashland Avenue																19.01
19.02	LCM	2015 West Irving Park Road																19.02
19.03	LCM	1212 North Wells Street																19.03
19.04	LCM	230 West Division Street																19.04
20	LCM	The Strand																20
21	LCM	Medical Office & Walgreens Portfolio																21
21.01	LCM	Walgreens Levittown																21.01
21.02	LCM	Fresenius Sun Prairie																21.02
21.03	LCM	Fresenius Darlington																21.03
21.04	LCM	DaVita Memphis																21.04
21.05	LCM	Fresenius Louisville																21.05
21.06	LCM	Fresenius Florence																21.06
22	LCM	Hampton Inn & Suites Alpharetta	80.3%	112.32	90.20	78.5%	126.64	99.46	82.2%	126.74	104.17	84.4%	122.76	103.58	84.4%	122.76	103.58	22
23	LCM	Altura Office Building																23
24	LCM	LA Fitness Northridge																24
25	LCM	3500 Helms																25
26	LCM	Vallejo MHC & RV Park																26
27	LCM	Hickory View Apartments																27
28	JPMCB	1501 Experiment Farm Road																28
29	JPMCB	Carlsbad																29
30	LCM	Estrella Healthcare Campus																30
31	JPMCB	North Oak Marketplace																31
32	LCM	Fresenius & DaVita Portfolio																32
32.01	LCM	Fresenius Medical Care Aurora																32.01
32.02	LCM	Fresenius Medical Care El Paso																32.02
32.03	LCM	DaVita Dialysis House Springs																32.03
32.04	LCM	DaVita Dialysis St. Joseph																32.04
33	JPMCB	Tru by Hilton McDonough										70.5%	100.16	70.58	70.5%	100.16	70.58	33
34	LCM	Northshore Plaza																34
35	JPMCB	DPBI Portfolio																35
35.01	JPMCB	National Tire & Battery																35.01
35.02	JPMCB	Applebee’s - Tifton																35.02
35.03	JPMCB	Applebee’s - Calhoun																35.03
36	LCM	Wilton Walk Townhomes																36
37	LCM	Colony Square Outparcels																37
38	JPMCB	Liberty Commons																38

A-1-10

JP Morgan Chase Commercial Mortgage Securities FWPFree writing prospectus