JP Morgan Chase Commercial Mortgage Securities FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-226123-05

Free Writing Prospectus dated October [25], 2019

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-226123) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (800) 408-1016 or by emailing the ABS Syndicate Desk atabs_synd@jpmorgan.com.

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

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

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

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

ANNEX A-1
								Number of	Property	Property
Loan #	Seller	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype
1	CREFI	Watergate Office Building	2600 Virginia Avenue Northwest	Washington	DC	20037	District of Columbia	1	Office	CBD
2	GACC	225 Bush	225 Bush Street	San Francisco	CA	94104	San Francisco	1	Office	CBD
3	JPMCB	Innovation Park	7201, 7207, 7345, 7349, 8001, 8105, 8201, 8203, 8209, 8335, 8405, 8501 & 8505 IBM Drive	Charlotte	NC	28262	Mecklenburg	1	Office	Suburban
4	JPMCB	The Essex	125 Delancey Street	New York	NY	10002	New York	1	Mixed Use	Multifamily/Retail
5	GACC	180 Water	180 Water Street	New York	NY	10038	New York	1	Multifamily	High-Rise
6	CREFI	Harvey Building Products	Various	Various	Various	Various	Various	30	Various	Various
6.01	CREFI	Londonderry / Manufacturing	30 Jack's Bridge Road	Londonderry	NH	03053	Rockingham	1	Industrial	Warehouse/Distribution
6.02	CREFI	Dartmouth / Manufacturing	7 Ledgewood Boulevard	North Dartmouth	MA	02747	Bristol	1	Industrial	Manufacturing
6.03	CREFI	Waltham Corporate	1400 Main Street	Waltham	MA	02451	Middlesex	1	Office	Suburban
6.04	CREFI	Woburn	27-33 Commonwealth Avenue	Woburn	MA	01801	Middlesex	1	Industrial	Warehouse/Distribution
6.05	CREFI	Nashua	90 Northeastern Boulevard	Nashua	NH	03062	Hillsborough	1	Industrial	Warehouse/Distribution
6.06	CREFI	Woburn CPD	35 Commonwealth Avenue	Woburn	MA	01801	Middlesex	1	Industrial	Warehouse/Distribution
6.07	CREFI	(West) Bridgewater	10 Turnpike Street	West Bridgewater	MA	02379	Plymouth	1	Industrial	Warehouse
6.08	CREFI	Manchester, NH	344 East Industrial Park Drive	Manchester	NH	03109	Hillsborough	1	Industrial	Warehouse/Distribution
6.09	CREFI	Norwalk 256	256-258 Martin Luther King Drive	Norwalk	CT	06854	Fairfield	1	Industrial	Warehouse/Distribution
6.10	CREFI	New London	1096 Hartford Turnpike	Waterford	CT	06385	New London	1	Industrial	Warehouse/Distribution
6.11	CREFI	East Haven	221 Commerce Street	East Haven	CT	06512	New Haven	1	Industrial	Warehouse/Distribution
6.12	CREFI	Lincoln	21 Wellington Road	Lincoln	RI	02865	Providence	1	Industrial	Warehouse/Distribution
6.13	CREFI	Bethlehem	2000 City Line Road	Bethlehem	PA	18017	Lehigh	1	Industrial	Warehouse/Distribution
6.14	CREFI	Salem	4 Raymond Avenue	Salem	NH	03079	Rockingham	1	Industrial	Warehouse/Distribution
6.15	CREFI	Norwalk 260	260 Martin Luther King Drive	Norwalk	CT	06854	Fairfield	1	Industrial	Warehouse/Distribution
6.16	CREFI	Berlin	272 Woodlawn Road	Berlin	CT	06037	Hartford	1	Industrial	Warehouse/Distribution
6.17	CREFI	Dartmouth	965 Reed Road	Dartmouth	MA	02747	Bristol	1	Industrial	Warehouse
6.18	CREFI	Manchester, CT	730 Parker Street	Manchester	CT	06042	Hartford	1	Industrial	Warehouse/Distribution
6.19	CREFI	Portland	401 Riverside Street	Portland	ME	04103	Cumberland	1	Industrial	Warehouse/Distribution
6.20	CREFI	Braintree	320 Wood Road	Braintree	MA	02184	Norfolk	1	Industrial	Warehouse/Distribution
6.21	CREFI	Warwick	45 Lori Ann Way	Warwick	RI	02886	Kent	1	Industrial	Warehouse/Distribution
6.22	CREFI	Fitchburg	133 Benson Street	Fitchburg	MA	01420	Worcester	1	Industrial	Warehouse
6.23	CREFI	Auburn	300 Washington Street	Auburn	MA	01501	Worcester	1	Industrial	Warehouse/Distribution
6.24	CREFI	Berlin CPD	230 Woodlawn Road	Berlin	CT	06037	Hartford	1	Industrial	Warehouse/Distribution
6.25	CREFI	Southampton	99 Buck Road	Huntingdon Valley	PA	19006	Bucks	1	Industrial	Warehouse/Distribution
6.26	CREFI	Portsmouth	240 West Road	Portsmouth	NH	03801	Rockingham	1	Industrial	Warehouse/Distribution
6.27	CREFI	Wilkes-Barre	936 Rutter Avenue	Forty Fort	PA	18704	Luzerne	1	Industrial	Warehouse/Distribution
6.28	CREFI	Hyannis	186 Breeds Hill Road	Hyannis	MA	02601	Barnstable	1	Industrial	Warehouse
6.29	CREFI	Springfield	175 Carando Drive	Springfield	MA	01104	Hampden	1	Industrial	Warehouse
6.30	CREFI	White River Junction	1354 North Hartland Road	White River Junction	VT	05001	Windsor	1	Industrial	Warehouse/Distribution
7	CREFI	Legends at Village West	1843 Village West Parkway	Kansas City	KS	66111	Wyandotte	1	Retail	Anchored
8	GACC	80 on the Commons	80 East Rich Street	Columbus	OH	43215	Franklin	1	Mixed Use	Office/Multifamily
9	JPMCB	Osborn Triangle	Various	Cambridge	MA	02139	Middlesex	3	Mixed Use	Office/Laboratory
9.01	JPMCB	610 Main Street North	610 Main Street	Cambridge	MA	02139	Middlesex	1	Mixed Use	Office/Laboratory
9.02	JPMCB	1 Portland Street	1 Portland Street	Cambridge	MA	02139	Middlesex	1	Mixed Use	Office/Laboratory
9.03	JPMCB	700 Main Street	700 Main Street	Cambridge	MA	02139	Middlesex	1	Mixed Use	Office/Laboratory
10	JPMCB	Tysons Tower	7900 Tysons One Place	McLean	VA	22102	Fairfax	1	Office	Suburban
11	JPMCB	900 & 990 Stewart Avenue	900 & 990 Stewart Avenue	Garden City	NY	11530	Nassau	1	Office	Suburban
12	JPMCB	Hilton Cincinnati Netherland Plaza	35 West Fifth Street	Cincinnati	OH	45202	Hamilton	1	Hotel	Full Service
13	CREFI	Oro Valley Marketplace	12155 North Oracle Road	Oro Valley	AZ	85737	Pima	1	Retail	Anchored
14	JPMCB	Spectrum Brands Global Headquarters	3001 Deming Way	Middleton	WI	53562	Dane	1	Office	Suburban
15	CREFI	Compass AGP Storage Portfolio	Various	Various	Various	Various	Various	6	Self Storage	Self Storage
15.01	CREFI	Compass Self  Storage Bloomfield	58 Locust Avenue	Bloomfield	NJ	07003	Essex	1	Self Storage	Self Storage
15.02	CREFI	Compass Self Storage Smyrna	2350 Atlanta Road	Smyrna	GA	30080	Cobb	1	Self Storage	Self Storage
15.03	CREFI	Compass Self Storage Port Richey	4413 Madison Street	New Port Richey	FL	34652	Pasco	1	Self Storage	Self Storage
15.04	CREFI	Compass Self Storage Wendell	1401 Wendell Boulevard	Wendell	NC	27591	Wake	1	Self Storage	Self Storage
15.05	CREFI	Compass Self Storage Duluth	1800 Sullivan Drive	Duluth	GA	30096	Gwinnett	1	Self Storage	Self Storage
15.06	CREFI	Compass Self Storage Kennesaw	3885 Frey Road	Kennesaw	GA	30144	Cobb	1	Self Storage	Self Storage
16	GACC	221 West 29th St	221 West 29th Street	New York	NY	10001	New York	1	Multifamily	High-Rise
17	JPMCB	Jersey City Group 1	Various	Jersey City	NJ	Various	Hudson	10	Multifamily	Garden
17.01	JPMCB	92 & 96 Highland Avenue	92 & 96 Highland Avenue	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
17.02	JPMCB	58 Van Reypen Street	58 Van Reypen Street	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
17.03	JPMCB	2729 John F. Kennedy Boulevard	2729 John F. Kennedy Boulevard	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
17.04	JPMCB	67 Stuyvesant Avenue	67 Stuyvesant Avenue	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
17.05	JPMCB	1 Britton Street	1 Britton Street	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
17.06	JPMCB	46 Vroom Street	46 Vroom Street	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
17.07	JPMCB	6 Tonnele Avenue	6 Tonnele Avenue	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
17.08	JPMCB	114 Stuyvesant Avenue	114 Stuyvesant Avenue	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
17.09	JPMCB	64 Newkirk Street	64 Newkirk Street	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
17.10	JPMCB	153 Academy Street	153 Academy Street	Jersey City	NJ	07302	Hudson	1	Multifamily	Garden
18	JPMCB	Jersey City Group 3	Various	Jersey City	NJ	Various	Hudson	9	Multifamily	Garden
18.01	JPMCB	3143 & 3149 John F. Kennedy Boulevard	3143 & 3149 John F. Kennedy Boulevard	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
18.02	JPMCB	169 Manhattan Avenue	169 Manhattan Avenue	Jersey City	NJ	07307	Hudson	1	Multifamily	Garden
18.03	JPMCB	78 Congress Street	78 Congress Street	Jersey City	NJ	07307	Hudson	1	Multifamily	Garden
18.04	JPMCB	516, 518 & 520 Central Avenue	516, 518 & 520 Central Avenue	Jersey City	NJ	07307	Hudson	1	Multifamily	Garden
18.05	JPMCB	3719 John F. Kennedy Boulevard	3719 John F. Kennedy Boulevard	Jersey City	NJ	07307	Hudson	1	Multifamily	Garden
18.06	JPMCB	393 Central Avenue	393 Central Avenue	Jersey City	NJ	07307	Hudson	1	Multifamily	Garden
18.07	JPMCB	104 Booraem Avenue	104 Booraem Avenue	Jersey City	NJ	07307	Hudson	1	Multifamily	Garden
18.08	JPMCB	55 Graham Street	55 Graham Street	Jersey City	NJ	07307	Hudson	1	Multifamily	Garden
18.09	JPMCB	95 Beacon Avenue	95 Beacon Avenue	Jersey City	NJ	07306	Hudson	1	Multifamily	Garden
19	JPMCB	Grand Canal Shoppes	3377 Las Vegas Boulevard South	Las Vegas	NV	89109	Clark	1	Retail	Specialty Retail
20	JPMCB	Villas on Nueces	2203 Nueces Street	Austin	TX	78705	Travis	1	Multifamily	Student Housing
21	JPMCB	230 Park Avenue South	230 Park Avenue South	New York	NY	10003	New York	1	Office	CBD
22	GACC	Glendale Portfolio	Various	Glendale	CA	Various	Los Angeles	2	Multifamily	Garden
22.01	GACC	Windsor Villas	1377 East Windsor Road	Glendale	CA	91205	Los Angeles	1	Multifamily	Garden
22.02	GACC	720 Louise	720 North Louise Street	Glendale	CA	91206	Los Angeles	1	Multifamily	Garden
23	JPMCB	8 West Centre	3505 West Sam Houston Parkway North	Houston	TX	77043	Harris	1	Office	Suburban
24	CREFI	Florham Park Corporate Center	25 Vreeland Road	Florham Park	NJ	07932	Morris	1	Office	Suburban
25	GACC	Sparks Galleria	4711-4760 Galleria Parkway and 151-255 Disc Drive	Sparks	NV	89436	Washoe	1	Retail	Anchored
26	CREFI	530 Midwood	550 Kingston Avenue and 528 Midwood Street	Brooklyn	NY	11203, 11225	Kings	1	Multifamily	Mid-Rise
27	JPMCB	The Rockland	1301 West 24th Street	Lawrence	KS	66046	Douglas	1	Multifamily	Student Housing
28	JPMCB	Sunset North	3120, 3150 & 3180 139th Avenue Southeast	Bellevue	WA	98005	King	1	Office	Suburban
29	JPMCB	600 & 620 National Avenue	600 & 620 National Avenue	Mountain View	CA	94043	Santa Clara	1	Office	Suburban
30	JPMCB	City Hyde Park	5105 South Harper Avenue	Chicago	IL	60615	Cook	1	Mixed Use	Multifamily/Retail
31	CREFI	Keystone Plaza	13503-13715 Biscayne Boulevard	North Miami Beach	FL	33181	Miami-Dade	1	Retail	Unanchored
32	JPMCB	The Shoppes at Southside	9930-9990 Southside Boulevard	Jacksonville	FL	32256	Duval	1	Retail	Anchored
33	CREFI	Caughlin Ranch	4788 Caughlin Parkway	Reno	NV	89519	Washoe	1	Retail	Anchored
34	GACC	SE Michigan Multifamily Portfolio	Various	Various	MI	Various	Various	5	Multifamily	Garden
34.01	GACC	Anthos Garden	5043 East Outer Drive	Detroit	MI	48234	Wayne	1	Multifamily	Garden
34.02	GACC	Top of the Drive	12870 West Outer Drive	Detroit	MI	48223	Wayne	1	Multifamily	Garden
34.03	GACC	Victoria Place	22325 West 8 Mile Road	Detroit	MI	48219	Wayne	1	Multifamily	Garden
34.04	GACC	Park High	127 Gerald Street	Highland Park	MI	48203	Wayne	1	Multifamily	Garden
34.05	GACC	Boulder Creek	5000 Boulder Drive	Burton	MI	48529	Genesee	1	Multifamily	Garden
35	GACC	The Shops at Merchant's Square	935 Bob Wallace Avenue Southwest	Huntsville	AL	35801	Madison	1	Retail	Shadow Anchored
36	CREFI	333 Cypress	333 Cypress Avenue	Bronx	NY	10454	Bronx	1	Multifamily	Mid-Rise
37	CREFI	Arrow Business Park	9007-9087 Arrow Route	Rancho Cucamonga	CA	91730	San Bernardino	1	Industrial	Flex
38	CREFI	3 Avenues Shopping Center	2001-2095 Indian River Boulevard	Vero Beach	FL	32960	Indian River	1	Mixed Use	Retail/Office
39	JPMCB	Daniel - The Dinex Group	610 Park Avenue	New York	NY	10065	New York	1	Retail	Single Tenant
40	CREFI	CubeSmart Self Storage - Pembroke Pines	8321 Pines Boulevard	Pembroke Pines	FL	33024	Broward	1	Self Storage	Self Storage
41	GACC	Pioneer Plaza	1805 Pioneer Parkway East	Springfield	OR	97477	Lane	1	Retail	Anchored
42	JPMCB	Bella Vista Phase II	4305 Ruben Torres Senior Boulevard	Brownsville	TX	78526	Cameron	1	Multifamily	Garden
43	CREFI	Nobu DC	2525 M Street Northwest	Washington	DC	20037	District of Columbia	1	Retail	Single Tenant
44	JPMCB	Bay Pointe Apartments	811 Northwood Drive	Baytown	TX	77521	Harris	1	Multifamily	Garden
45	CREFI	652 Kent Avenue	652 Kent Avenue	Brooklyn	NY	11249	Kings	1	Industrial	Warehouse
46	JPMCB	WoodSpring Suites Grand Rapids Holland & Tyler	Various	Various	Various	Various	Various	2	Hotel	Extended Stay
46.01	JPMCB	WoodSpring Suites Grand Rapids	2630 Van Ommen Drive	Holland	MI	49424	Ottawa	1	Hotel	Extended Stay
46.02	JPMCB	WoodSpring Suites Tyler	3210 South Southwest Loop 323	Tyler	TX	75701	Smith	1	Hotel	Extended Stay
47	GACC	Oak Hills Mobile Home Park	5965 Harrisburg Georgesville Road	Grove City	OH	43123	Franklin	1	Manufactured Housing	Manufactured Housing
48	GACC	Studio Movie Grill Chicago	210 West 87th Street	Chicago	IL	60620	Cook	1	Retail	Freestanding
49	CREFI	532 East 142nd Street	532 East 142nd Street	Bronx	NY	10454	Bronx	1	Multifamily	Mid-Rise
50	JPMCB	1713 Parkway	1713 FM 685	Pflugerville	TX	78660	Travis	1	Retail	Unanchored
51	CREFI	Best Storage - South	8520 Erin Street	Anchorage	AK	99507	Anchorage	1	Self Storage	Self Storage
52	CREFI	WAG Monck's Corner, SC	395 North Highway 52	Moncks Corner	SC	29461	Berkeley	1	Retail	Freestanding
53	CREFI	CubeSmart Bryan TX	741 North Harvey Mitchell Parkway	Bryan	TX	77807	Brazos	1	Self Storage	Self Storage

ANNEX A-1
													Original		Current
				Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial
Loan #	Seller	Property Name	Year Built	Renovated	Units	Measure	Occupancy %	Date	Value ($)	Date	LTV %	Balance ($)	per Unit ($)	Balance ($)	per Unit ($)	Pool Balance
1	CREFI	Watergate Office Building	1967	2012-2018	215,200	Square Feet	87.3%	08/06/19	105,000,000	08/29/19	69.5%	73,000,000	339	73,000,000	339	5.5%
2	GACC	225 Bush	1922, 1955	2010-2013	579,987	Square Feet	97.8%	09/30/19	589,000,000	09/05/19	34.6%	60,000,000	351	60,000,000	351	4.5%
3	JPMCB	Innovation Park	1979-2013	2011	1,854,729	Square Feet	96.1%	08/05/19	264,900,000	08/22/19	68.8%	60,000,000	98	60,000,000	98	4.5%
4	JPMCB	The Essex	2019		195	Units	100.0%	09/10/19	293,000,000	08/21/19	39.9%	56,900,000	600,000	56,900,000	600,000	4.3%
5	GACC	180 Water	1971	2017	573	Units	97.0%	10/17/19	451,500,000	09/18/19	30.5%	50,000,000	239,965	50,000,000	239,965	3.8%
6	CREFI	Harvey Building Products	Various	Various	2,046,119	Square Feet	100.0%	11/06/19	230,600,000	Various	69.4%	50,000,000	78	50,000,000	78	3.8%
6.01	CREFI	Londonderry / Manufacturing	2007		376,294	Square Feet	100.0%	11/06/19	41,200,000	09/26/19		9,656,250		9,656,250		0.7%
6.02	CREFI	Dartmouth / Manufacturing	1999		235,239	Square Feet	100.0%	11/06/19	24,000,000	09/25/19		5,625,000		5,625,000		0.4%
6.03	CREFI	Waltham Corporate	2000		54,400	Square Feet	100.0%	11/06/19	20,900,000	09/25/19		4,898,438		4,898,438		0.4%
6.04	CREFI	Woburn	1989		76,054	Square Feet	100.0%	11/06/19	13,900,000	09/25/19		2,796,875		2,796,875		0.2%
6.05	CREFI	Nashua	2006		111,594	Square Feet	100.0%	11/06/19	9,800,000	09/26/19		2,062,500		2,062,500		0.2%
6.06	CREFI	Woburn CPD	1989		59,800	Square Feet	100.0%	11/06/19	9,200,000	09/25/19		2,000,000		2,000,000		0.2%
6.07	CREFI	(West) Bridgewater	2005		81,776	Square Feet	100.0%	11/06/19	8,600,000	09/26/19		1,746,875		1,746,875		0.1%
6.08	CREFI	Manchester, NH	2003		81,747	Square Feet	100.0%	11/06/19	7,700,000	09/26/19		1,625,000		1,625,000		0.1%
6.09	CREFI	Norwalk 256	1972		40,232	Square Feet	100.0%	11/06/19	6,900,000	09/26/19		1,500,000		1,500,000		0.1%
6.10	CREFI	New London	2008		70,642	Square Feet	100.0%	11/06/19	6,750,000	09/26/19		1,406,250		1,406,250		0.1%
6.11	CREFI	East Haven	2005		70,089	Square Feet	100.0%	11/06/19	6,500,000	09/26/19		1,346,875		1,346,875		0.1%
6.12	CREFI	Lincoln	2003		80,240	Square Feet	100.0%	11/06/19	6,400,000	09/27/19		1,300,000		1,300,000		0.1%
6.13	CREFI	Bethlehem	1973	2005	71,091	Square Feet	100.0%	11/06/19	6,000,000	09/18/19		1,218,750		1,218,750		0.1%
6.14	CREFI	Salem	2001		58,286	Square Feet	100.0%	11/06/19	5,800,000	09/26/19		1,218,750		1,218,750		0.1%
6.15	CREFI	Norwalk 260	1974		30,000	Square Feet	100.0%	11/06/19	5,900,000	09/26/19		1,198,438		1,198,438		0.1%
6.16	CREFI	Berlin	1994		43,796	Square Feet	100.0%	11/06/19	5,400,000	09/26/19		1,109,375		1,109,375		0.1%
6.17	CREFI	Dartmouth	1974	2004	63,117	Square Feet	100.0%	11/06/19	5,400,000	09/25/19		1,096,875		1,096,875		0.1%
6.18	CREFI	Manchester, CT	1996		49,175	Square Feet	100.0%	11/06/19	4,300,000	09/26/19		873,438		873,438		0.1%
6.19	CREFI	Portland	1976	2003	48,145	Square Feet	100.0%	11/06/19	4,100,000	09/26/19		843,750		843,750		0.1%
6.20	CREFI	Braintree	1986		32,531	Square Feet	100.0%	11/06/19	4,000,000	09/26/19		828,125		828,125		0.1%
6.21	CREFI	Warwick	1997		43,899	Square Feet	100.0%	11/06/19	3,800,000	09/27/19		771,875		771,875		0.1%
6.22	CREFI	Fitchburg	1983		39,433	Square Feet	100.0%	11/06/19	3,400,000	09/25/19		656,250		656,250		0.0%
6.23	CREFI	Auburn	1983	2006	37,132	Square Feet	100.0%	11/06/19	3,300,000	09/25/19		643,750		643,750		0.0%
6.24	CREFI	Berlin CPD	1977		28,163	Square Feet	100.0%	11/06/19	3,150,000	09/26/19		640,625		640,625		0.0%
6.25	CREFI	Southampton	1971	2009	36,421	Square Feet	100.0%	11/06/19	2,600,000	09/17/19		537,500		537,500		0.0%
6.26	CREFI	Portsmouth	1985	1999	31,470	Square Feet	100.0%	11/06/19	3,000,000	09/26/19		625,000		625,000		0.0%
6.27	CREFI	Wilkes-Barre	1950	1999	32,200	Square Feet	100.0%	11/06/19	2,400,000	09/18/19		500,000		500,000		0.0%
6.28	CREFI	Hyannis	1986	2002	24,070	Square Feet	100.0%	11/06/19	2,300,000	09/25/19		484,375		484,375		0.0%
6.29	CREFI	Springfield	1989		25,347	Square Feet	100.0%	11/06/19	2,300,000	09/27/19		467,188		467,188		0.0%
6.30	CREFI	White River Junction	1981	2001	13,736	Square Feet	100.0%	11/06/19	1,600,000	09/26/19		321,875		321,875		0.0%
7	CREFI	Legends at Village West	2005	2019	702,750	Square Feet	92.1%	09/15/19	225,000,000	09/01/21	53.3%	50,000,000	171	50,000,000	171	3.8%
8	GACC	80 on the Commons	2018		296,190	Square Feet	95.4%	09/19/19	73,500,000	09/16/19	64.4%	47,300,000	160	47,300,000	160	3.6%
9	JPMCB	Osborn Triangle	Various	Various	676,947	Square Feet	100.0%	Various	1,158,000,000	04/11/19	37.1%	40,000,000	635	40,000,000	635	3.0%
9.01	JPMCB	610 Main Street North	2016		278,738	Square Feet	100.0%	05/01/19	462,000,000	04/11/19		16,146,087		16,146,087		1.2%
9.02	JPMCB	1 Portland Street	2013		229,330	Square Feet	100.0%	11/01/19	416,000,000	04/11/19		14,260,870		14,260,870		1.1%
9.03	JPMCB	700 Main Street	Late 1800s	2002, 2012	168,879	Square Feet	100.0%	05/01/19	280,000,000	04/11/19		9,593,043		9,593,043		0.7%
10	JPMCB	Tysons Tower	2014		528,730	Square Feet	100.0%	08/30/19	365,000,000	08/12/19	52.1%	40,000,000	359	40,000,000	359	3.0%
11	JPMCB	900 & 990 Stewart Avenue	1987, 1988	2014, 2018	461,820	Square Feet	88.6%	06/11/19	121,400,000	05/02/19	69.2%	39,000,000	182	39,000,000	182	2.9%
12	JPMCB	Hilton Cincinnati Netherland Plaza	1931	1981, 2004, 2013	561	Rooms	74.8%	08/31/19	105,500,000	08/22/19	68.7%	35,500,000	129,234	35,500,000	129,234	2.7%
13	CREFI	Oro Valley Marketplace	2008		517,901	Square Feet	85.8%	07/01/19	53,200,000	07/31/19	66.3%	35,250,000	68	35,250,000	68	2.7%
14	JPMCB	Spectrum Brands Global Headquarters	2013	2017	252,122	Square Feet	100.0%	11/01/19	52,100,000	08/13/19	65.3%	34,000,000	135	34,000,000	135	2.6%
15	CREFI	Compass AGP Storage Portfolio	Various	Various	406,680	Square Feet	80.6%	07/31/19	53,030,000	Various	62.2%	33,000,000	81	33,000,000	81	2.5%
15.01	CREFI	Compass Self  Storage Bloomfield	1960	2012	96,070	Square Feet	78.8%	07/31/19	21,580,000	09/06/19		13,000,000		13,000,000		1.0%
15.02	CREFI	Compass Self Storage Smyrna	2002		60,605	Square Feet	75.8%	07/31/19	7,180,000	09/05/19		4,668,040		4,668,040		0.4%
15.03	CREFI	Compass Self Storage Port Richey	2007		66,355	Square Feet	80.3%	07/31/19	6,760,000	09/07/19		4,206,680		4,206,680		0.3%
15.04	CREFI	Compass Self Storage Wendell	2004		59,575	Square Feet	85.1%	07/31/19	6,290,000	09/09/19		3,914,200		3,914,200		0.3%
15.05	CREFI	Compass Self Storage Duluth	2000		62,970	Square Feet	81.0%	07/31/19	5,540,000	09/05/19		3,676,480		3,676,480		0.3%
15.06	CREFI	Compass Self Storage Kennesaw	1997	2016	61,105	Square Feet	83.8%	07/31/19	5,680,000	09/05/19		3,534,600		3,534,600		0.3%
16	GACC	221 West 29th St	2017		95	Units	95.8%	09/26/19	46,100,000	06/28/19	70.5%	32,500,000	342,105	32,500,000	342,105	2.5%
17	JPMCB	Jersey City Group 1	Various	2017-2019	183	Units	97.8%	09/30/19	40,800,000	Various	78.6%	32,050,000	175,137	32,050,000	175,137	2.5%
17.01	JPMCB	92 & 96 Highland Avenue	1901	2017-2019	38	Units	97.4%	09/30/19	8,300,000	09/18/19		6,519,975		6,519,975		0.0%
17.02	JPMCB	58 Van Reypen Street	1917	2017-2019	26	Units	100.0%	09/30/19	5,100,000	09/17/19		4,006,250		4,006,250		0.0%
17.03	JPMCB	2729 John F. Kennedy Boulevard	1900	2017-2019	21	Units	100.0%	09/30/19	5,000,000	09/16/19		3,927,696		3,927,696		0.0%
17.04	JPMCB	67 Stuyvesant Avenue	1925	2017-2019	25	Units	96.0%	09/30/19	5,000,000	09/17/19		3,927,696		3,927,696		0.0%
17.05	JPMCB	1 Britton Street	1900	2017-2019	18	Units	100.0%	09/30/19	4,700,000	09/18/19		3,692,034		3,692,034		0.0%
17.06	JPMCB	46 Vroom Street	1924	2017-2019	20	Units	95.0%	09/30/19	4,000,000	09/17/19		3,142,157		3,142,157		0.0%
17.07	JPMCB	6 Tonnele Avenue	1900	2017-2019	13	Units	92.3%	09/30/19	3,200,000	09/17/19		2,513,725		2,513,725		0.0%
17.08	JPMCB	114 Stuyvesant Avenue	1900	2017-2019	8	Units	100.0%	09/30/19	2,000,000	09/17/19		1,571,078		1,571,078		0.0%
17.09	JPMCB	64 Newkirk Street	1900	2017-2019	8	Units	100.0%	09/30/19	1,900,000	09/17/19		1,492,525		1,492,525		0.0%
17.10	JPMCB	153 Academy Street	1900	2017-2019	6	Units	100.0%	09/30/19	1,600,000	09/18/19		1,256,863		1,256,863		0.0%
18	JPMCB	Jersey City Group 3	Various	2017-2019	185	Units	96.8%	09/30/19	39,600,000	Various	78.6%	31,110,000	168,162	31,110,000	168,162	2.4%
18.01	JPMCB	3143 & 3149 John F. Kennedy Boulevard	1900	2017-2019	34	Units	100.0%	09/30/19	7,400,000	09/17/19		5,813,485		5,813,485		0.0%
18.02	JPMCB	169 Manhattan Avenue	1925	2017-2019	33	Units	100.0%	09/30/19	6,500,000	09/18/19		5,106,439		5,106,439		0.0%
18.03	JPMCB	78 Congress Street	1900	2017-2019	25	Units	96.0%	09/30/19	6,000,000	09/18/19		4,713,636		4,713,636		0.0%
18.04	JPMCB	516, 518 & 520 Central Avenue	1880	2017-2019	24	Units	87.5%	09/30/19	5,800,000	09/17/19		4,556,515		4,556,515		0.0%
18.05	JPMCB	3719 John F. Kennedy Boulevard	1920	2017-2019	18	Units	100.0%	09/30/19	3,400,000	09/18/19		2,671,061		2,671,061		0.0%
18.06	JPMCB	393 Central Avenue	1915	2017-2019	12	Units	91.7%	09/30/19	3,300,000	09/18/19		2,592,500		2,592,500		0.0%
18.07	JPMCB	104 Booraem Avenue	1900	2017-2019	16	Units	100.0%	09/30/19	2,700,000	09/18/19		2,121,136		2,121,136		0.0%
18.08	JPMCB	55 Graham Street	1880	2017-2019	12	Units	100.0%	09/30/19	2,500,000	09/18/19		1,964,015		1,964,015		0.0%
18.09	JPMCB	95 Beacon Avenue	1900	2017-2019	11	Units	90.9%	09/30/19	2,000,000	09/18/19		1,571,212		1,571,212		0.0%
19	JPMCB	Grand Canal Shoppes	1999	2007	759,891	Square Feet	94.0%	05/31/19	1,640,000,000	04/03/19	46.3%	30,384,615	1,000	30,384,615	1,000	2.3%
20	JPMCB	Villas on Nueces	2019		102	Units	100.0%	10/18/19	56,900,000	09/02/19	52.7%	30,000,000	294,118	30,000,000	294,118	2.3%
21	JPMCB	230 Park Avenue South	1895	2019	373,693	Square Feet	100.0%	09/01/19	490,000,000	07/24/19	51.0%	30,000,000	669	30,000,000	669	2.3%
22	GACC	Glendale Portfolio	Various	2018	104	Units	96.2%	09/25/19	44,810,000	06/12/19	62.9%	28,200,000	271,154	28,200,000	271,154	2.1%
22.01	GACC	Windsor Villas	1972	2018	62	Units	100.0%	09/25/19	24,470,000	06/12/19		15,399,554		15,399,554		1.2%
22.02	GACC	720 Louise	1970	2018	42	Units	90.5%	09/25/19	20,340,000	06/12/19		12,800,446		12,800,446		1.0%
23	JPMCB	8 West Centre	2013		227,045	Square Feet	100.0%	07/31/19	70,000,000	09/04/19	63.1%	26,000,000	195	26,000,000	195	2.0%
24	CREFI	Florham Park Corporate Center	1983	2009	231,061	Square Feet	93.0%	09/01/19	37,200,000	09/01/20	67.2%	25,000,000	108	25,000,000	108	1.9%
25	GACC	Sparks Galleria	2005-2009		210,429	Square Feet	88.6%	10/01/19	36,640,000	08/14/19	64.2%	23,523,500	112	23,523,500	112	1.8%
26	CREFI	530 Midwood	2016		48	Units	97.9%	07/18/19	33,500,000	07/25/19	64.5%	21,600,000	450,000	21,600,000	450,000	1.6%
27	JPMCB	The Rockland	1986	2016-2019	647	Units	93.7%	10/17/19	31,700,000	07/17/19	63.3%	20,053,000	30,994	20,053,000	30,994	1.5%
28	JPMCB	Sunset North	1999, 2000	2016-2019	464,061	Square Feet	98.8%	09/30/19	227,100,000	08/21/19	66.1%	20,000,000	323	20,000,000	323	1.5%
29	JPMCB	600 & 620 National Avenue	2017		151,064	Square Feet	100.0%	11/11/19	197,000,000	08/19/19	70.0%	20,000,000	913	20,000,000	913	1.5%
30	JPMCB	City Hyde Park	2015		180	Units	96.7%	06/03/19	151,800,000	06/03/19	73.8%	20,000,000	622,222	20,000,000	622,222	1.5%
31	CREFI	Keystone Plaza	2002		61,616	Square Feet	94.5%	09/30/19	28,600,000	08/29/19	64.7%	18,500,000	300	18,500,000	300	1.4%
32	JPMCB	The Shoppes at Southside	2004		109,113	Square Feet	100.0%	09/13/19	23,400,000	08/13/19	70.5%	16,500,000	151	16,500,000	151	1.2%
33	CREFI	Caughlin Ranch	1991, 1992, 2002	2002	113,376	Square Feet	92.9%	09/10/19	24,350,000	09/06/19	65.0%	15,827,000	140	15,827,000	140	1.2%
34	GACC	SE Michigan Multifamily Portfolio	Various		829	Units	94.3%	07/31/19	25,660,000	08/19/19	54.6%	14,000,000	16,888	14,000,000	16,888	1.1%
34.01	GACC	Anthos Garden	1966		335	Units	91.3%	07/31/19	7,520,000	08/19/19		4,102,885		4,102,885		0.3%
34.02	GACC	Top of the Drive	1968		174	Units	96.6%	07/31/19	7,130,000	08/19/19		3,890,101		3,890,101		0.3%
34.03	GACC	Victoria Place	1968		123	Units	95.9%	07/31/19	4,430,000	08/19/19		2,416,991		2,416,991		0.2%
34.04	GACC	Park High	1965		96	Units	95.8%	07/31/19	3,350,000	08/19/19		1,827,747		1,827,747		0.1%
34.05	GACC	Boulder Creek	1972		101	Units	97.0%	07/31/19	3,230,000	08/19/19		1,762,276		1,762,276		0.1%
35	GACC	The Shops at Merchant's Square	2019		42,716	Square Feet	94.9%	10/16/19	18,100,000	08/09/19	74.4%	13,475,000	315	13,475,000	315	1.0%
36	CREFI	333 Cypress	2017		41	Units	100.0%	10/04/19	19,400,000	08/06/19	68.0%	13,200,000	321,951	13,200,000	321,951	1.0%
37	CREFI	Arrow Business Park	1988-1989		138,080	Square Feet	92.7%	08/19/19	21,500,000	08/05/19	58.1%	12,500,000	91	12,500,000	91	0.9%
38	CREFI	3 Avenues Shopping Center	1999-2014		45,749	Square Feet	97.2%	09/17/19	21,500,000	07/19/19	57.7%	12,400,000	271	12,400,000	271	0.9%
39	JPMCB	Daniel - The Dinex Group	1925	1997	17,765	Square Feet	100.0%	11/01/19	19,800,000	08/28/19	61.6%	12,200,000	687	12,200,000	687	0.9%
40	CREFI	CubeSmart Self Storage - Pembroke Pines	1990		74,625	Square Feet	91.6%	07/31/19	17,300,000	08/09/19	68.2%	11,800,000	158	11,800,000	158	0.9%
41	GACC	Pioneer Plaza	1990		96,027	Square Feet	93.4%	07/31/19	15,500,000	06/28/19	74.8%	11,610,000	121	11,593,910	121	0.9%
42	JPMCB	Bella Vista Phase II	2017		144	Units	91.7%	09/24/19	15,150,000	05/23/19	69.9%	10,587,500	73,524	10,587,500	73,524	0.8%
43	CREFI	Nobu DC	2017		13,211	Square Feet	100.0%	11/06/19	17,000,000	09/18/19	62.2%	10,570,000	800	10,570,000	800	0.8%
44	JPMCB	Bay Pointe Apartments	1976	2017	314	Units	94.6%	08/31/19	14,500,000	07/31/19	67.1%	9,750,000	31,051	9,724,843	30,971	0.7%
45	CREFI	652 Kent Avenue	1986		92,000	Square Feet	100.0%	11/01/19	20,600,000	04/18/19	38.8%	8,000,000	87	8,000,000	87	0.6%
46	JPMCB	WoodSpring Suites Grand Rapids Holland & Tyler	2008	Various	229	Rooms	91.7%	06/30/19	13,500,000	Various	51.9%	7,000,000	30,568	7,000,000	30,568	0.5%
46.01	JPMCB	WoodSpring Suites Grand Rapids	2008		105	Rooms	93.6%	06/30/19	8,200,000	07/12/19		4,510,000		4,510,000		0.3%
46.02	JPMCB	WoodSpring Suites Tyler	2008	2016	124	Rooms	90.0%	06/30/19	5,300,000	07/15/19		2,490,000		2,490,000		0.2%
47	GACC	Oak Hills Mobile Home Park	1981		249	Pads	94.4%	03/18/19	9,300,000	01/09/19	73.1%	6,800,000	27,309	6,800,000	27,309	0.5%
48	GACC	Studio Movie Grill Chicago	1997	2015-2016	65,186	Square Feet	100.0%	11/06/19	9,000,000	08/06/19	62.2%	5,600,000	86	5,600,000	86	0.4%
49	CREFI	532 East 142nd Street	2016		15	Units	93.3%	09/25/19	6,400,000	08/06/19	68.0%	4,350,000	290,000	4,350,000	290,000	0.3%
50	JPMCB	1713 Parkway	2017		10,885	Square Feet	100.0%	08/01/19	5,800,000	08/22/19	64.7%	3,750,000	345	3,750,000	345	0.3%
51	CREFI	Best Storage - South	2002		61,368	Square Feet	82.9%	09/03/19	7,800,000	08/29/19	44.9%	3,500,000	57	3,500,000	57	0.3%
52	CREFI	WAG Monck's Corner, SC	2006		14,820	Square Feet	100.0%	11/06/19	5,400,000	08/09/19	55.6%	3,000,000	202	3,000,000	202	0.2%
53	CREFI	CubeSmart Bryan TX	1994		60,850	Square Feet	74.4%	09/07/19	4,450,000	08/27/19	67.4%	3,000,000	49	3,000,000	49	0.2%

ANNEX A-1

Crossed

Related

Interest

Monthly Debt

Annual Debt

First

Partial IO

Partial IO Loan

Loan #

Seller

Property Name

Loan

Borrower

Rate %

Accrual Type

Service ($)

Service ($)

Note Date

Payment Date

Last IO Payment

First P&I Payment

1

CREFI

Watergate Office Building

No

No

3.73000

Actual/360

230,059.84

2,760,718.08

09/26/19

11/06/19

2

GACC

225 Bush

No

No

3.30300

Actual/360

167,443.75

2,009,325.00

10/11/19

12/06/19

3

JPMCB

Innovation Park

No

No

3.50500

Actual/360

177,684.03

2,132,208.36

10/18/19

12/01/19

4

JPMCB

The Essex

No

No

2.75900

Actual/360

132,639.56

1,591,674.72

12/01/19

5

GACC

180 Water

No

No

3.41038

Actual/360

144,072.64

1,728,871.68

10/18/19

12/06/19

6

CREFI

Harvey Building Products

No

No

3.82000

Actual/360

233,548.31

2,802,579.72

10/21/19

12/06/19

11/06/24

12/06/24

6.01

CREFI

Londonderry / Manufacturing

6.02

CREFI

Dartmouth / Manufacturing

6.03

CREFI

Waltham Corporate

6.04

CREFI

Woburn

6.05

CREFI

Nashua

6.06

CREFI

Woburn CPD

6.07

CREFI

(West) Bridgewater

6.08

CREFI

Manchester, NH

6.09

CREFI

Norwalk 256

6.10

CREFI

New London

6.11

CREFI

East Haven

6.12

CREFI

Lincoln

6.13

CREFI

Bethlehem

6.14

CREFI

Salem

6.15

CREFI

Norwalk 260

6.16

CREFI

Berlin

6.17

CREFI

Dartmouth

6.18

CREFI

Manchester, CT

6.19

CREFI

Portland

6.20

CREFI

Braintree

6.21

CREFI

Warwick

6.22

CREFI

Fitchburg

6.23

CREFI

Auburn

6.24

CREFI

Berlin CPD

6.25

CREFI

Southampton

6.26

CREFI

Portsmouth

6.27

CREFI

Wilkes-Barre

6.28

CREFI

Hyannis

6.29

CREFI

Springfield

6.30

CREFI

White River Junction

7

CREFI

Legends at Village West

No

No

3.86000

Actual/360

234,689.75

2,816,277.00

10/22/19

12/06/19

8

GACC

80 on the Commons

No

No

2.95000

Actual/360

117,894.16

1,414,729.92

10/08/19

12/06/19

9

JPMCB

Osborn Triangle

No

No

3.79700

Actual/360

128,324.54

1,539,894.48

05/16/19

07/01/19

9.01

JPMCB

610 Main Street North

9.02

JPMCB

1 Portland Street

9.03

JPMCB

700 Main Street

10

JPMCB

Tysons Tower

No

No

3.33000

Actual/360

112,541.67

1,350,500.04

09/12/19

11/11/19

11

JPMCB

900 & 990 Stewart Avenue

No

No

4.49000

Actual/360

147,951.74

1,775,420.88

07/25/19

09/01/19

12

JPMCB

Hilton Cincinnati Netherland Plaza

No

No

5.35000

Actual/360

198,236.86

2,378,842.32

10/02/19

12/01/19

13

CREFI

Oro Valley Marketplace

No

No

3.93000

Actual/360

166,869.46

2,002,433.52

09/19/19

11/06/19

10/06/22

11/06/22

14

JPMCB

Spectrum Brands Global Headquarters

No

No

3.43000

Actual/360

98,533.10

1,182,397.20

10/11/19

12/01/19

15

CREFI

Compass AGP Storage Portfolio

No

No

3.57000

Actual/360

99,538.54

1,194,462.48

10/08/19

12/06/19

15.01

CREFI

Compass Self  Storage Bloomfield

15.02

CREFI

Compass Self Storage Smyrna

15.03

CREFI

Compass Self Storage Port Richey

15.04

CREFI

Compass Self Storage Wendell

15.05

CREFI

Compass Self Storage Duluth

15.06

CREFI

Compass Self Storage Kennesaw

16

GACC

221 West 29th St

No

No

3.83300

Actual/360

132,474.09

1,589,689.08

10/15/19

12/06/19

17

JPMCB

Jersey City Group 1

No

No

4.62000

Actual/360

164,685.82

1,976,229.84

12/01/19

11/01/24

12/01/24

17.01

JPMCB

92 & 96 Highland Avenue

17.02

JPMCB

58 Van Reypen Street

17.03

JPMCB

2729 John F. Kennedy Boulevard

17.04

JPMCB

67 Stuyvesant Avenue

17.05

JPMCB

1 Britton Street

17.06

JPMCB

46 Vroom Street

17.07

JPMCB

6 Tonnele Avenue

17.08

JPMCB

114 Stuyvesant Avenue

17.09

JPMCB

64 Newkirk Street

17.10

JPMCB

153 Academy Street

18

JPMCB

Jersey City Group 3

No

No

4.62000

Actual/360

159,855.72

1,918,268.64

12/01/19

11/01/24

12/01/24

18.01

JPMCB

3143 & 3149 John F. Kennedy Boulevard

18.02

JPMCB

169 Manhattan Avenue

18.03

JPMCB

78 Congress Street

18.04

JPMCB

516, 518 & 520 Central Avenue

18.05

JPMCB

3719 John F. Kennedy Boulevard

18.06

JPMCB

393 Central Avenue

18.07

JPMCB

104 Booraem Avenue

18.08

JPMCB

55 Graham Street

18.09

JPMCB

95 Beacon Avenue

19

JPMCB

Grand Canal Shoppes

No

No

3.74080

Actual/360

96,034.52

1,152,414.24

06/03/19

08/01/19

20

JPMCB

Villas on Nueces

No

No

4.59833

Actual/360

116,554.89

1,398,658.68

10/07/19

12/01/19

21

JPMCB

230 Park Avenue South

No

No

3.27000

Actual/360

82,885.42

994,625.04

09/11/19

10/11/19

22

GACC

Glendale Portfolio

No

No

3.96500

Actual/360

94,471.63

1,133,659.56

09/30/19

11/06/19

22.01

GACC

Windsor Villas

22.02

GACC

720 Louise

23

JPMCB

8 West Centre

No

No

3.88800

Actual/360

122,455.05

1,469,460.60

10/22/19

12/01/19

24

CREFI

Florham Park Corporate Center

No

No

3.92000

Actual/360

118,203.68

1,418,444.16

09/26/19

11/06/19

10/06/21

11/06/21

25

GACC

Sparks Galleria

No

No

3.13000

Actual/360

62,209.31

746,511.72

10/04/19

11/06/19

26

CREFI

530 Midwood

No

No

3.88000

Actual/360

70,810.00

849,720.00

09/25/19

11/06/19

27

JPMCB

The Rockland

No

No

3.89000

Actual/360

94,468.78

1,133,625.36

10/08/19

12/01/19

11/01/24

12/01/24

28

JPMCB

Sunset North

No

No

3.25000

Actual/360

54,918.98

659,027.76

09/10/19

11/01/19

29

JPMCB

600 & 620 National Avenue

No

No

3.68800

Actual/360

62,320.37

747,844.44

09/11/19

10/11/19

30

JPMCB

City Hyde Park

No

No

4.70000

Actual/360

103,727.56

1,244,730.72

09/09/19

11/01/19

10/01/24

11/01/24

31

CREFI

Keystone Plaza

No

No

3.89000

Actual/360

96,529.69

1,158,356.28

10/16/19

12/06/19

32

JPMCB

The Shoppes at Southside

No

No

4.15000

Actual/360

80,207.05

962,484.60

09/24/19

11/01/19

10/01/24

11/01/24

33

CREFI

Caughlin Ranch

No

No

3.90000

Actual/360

52,152.16

625,825.92

10/09/19

12/06/19

34

GACC

SE Michigan Multifamily Portfolio

No

No

3.83000

Actual/360

45,303.94

543,647.28

10/15/19

12/06/19

34.01

GACC

Anthos Garden

34.02

GACC

Top of the Drive

34.03

GACC

Victoria Place

34.04

GACC

Park High

34.05

GACC

Boulder Creek

35

GACC

The Shops at Merchant's Square

No

No

4.13000

Actual/360

65,345.70

784,148.40

10/21/19

12/06/19

11/06/20

12/06/20

36

CREFI

333 Cypress

No

Yes - Group 1

4.08000

Actual/360

45,503.33

546,039.96

10/11/19

12/06/19

37

CREFI

Arrow Business Park

No

No

4.25000

Actual/360

61,492.49

737,909.88

10/09/19

12/06/19

38

CREFI

3 Avenues Shopping Center

No

No

3.45000

Actual/360

36,145.14

433,741.68

10/21/19

12/01/19

39

JPMCB

Daniel - The Dinex Group

No

No

4.65000

Actual/360

47,931.60

575,179.20

10/15/19

12/01/19

40

CREFI

CubeSmart Self Storage - Pembroke Pines

No

No

3.90000

Actual/360

55,656.85

667,882.20

09/17/19

11/06/19

10/06/24

11/06/24

41

GACC

Pioneer Plaza

No

No

3.80500

Actual/360

54,130.70

649,568.40

09/19/19

11/06/19

42

JPMCB

Bella Vista Phase II

No

No

4.70000

Actual/360

54,910.78

658,929.36

10/01/19

11/01/19

10/01/24

11/01/24

43

CREFI

Nobu DC

No

No

3.63000

Actual/360

32,418.34

389,020.08

10/01/19

11/06/19

44

JPMCB

Bay Pointe Apartments

No

No

4.37000

Actual/360

48,651.56

583,818.72

08/20/19

10/01/19

45

CREFI

652 Kent Avenue

No

No

3.95000

Actual/360

80,806.14

969,673.68

10/02/19

12/01/19

46

JPMCB

WoodSpring Suites Grand Rapids Holland & Tyler

No

No

3.64100

Actual/360

21,534.16

258,409.92

08/09/19

10/01/19

46.01

JPMCB

WoodSpring Suites Grand Rapids

46.02

JPMCB

WoodSpring Suites Tyler

47

GACC

Oak Hills Mobile Home Park

No

No

3.99700

Actual/360

32,452.48

389,429.76

09/27/19

11/06/19

10/06/22

11/06/22

48

GACC

Studio Movie Grill Chicago

No

No

3.85000

Actual/360

26,253.26

315,039.12

09/18/19

11/06/19

10/06/21

11/06/21

49

CREFI

532 East 142nd Street

No

Yes - Group 1

4.08000

Actual/360

14,995.42

179,945.04

10/11/19

12/06/19

50

JPMCB

1713 Parkway

No

No

4.00000

Actual/360

17,903.07

214,836.84

10/15/19

12/01/19

11/01/24

12/01/24

51

CREFI

Best Storage - South

No

No

3.69000

Actual/360

10,911.98

130,943.76

10/02/19

11/06/19

52

CREFI

WAG Monck's Corner, SC

No

No

3.80000

Actual/360

13,978.72

167,744.64

10/15/19

12/06/19

11/06/24

12/06/24

53

CREFI

CubeSmart Bryan TX

No

No

3.69000

Actual/360

13,791.53

165,498.36

10/07/19

12/06/19

11/06/22

12/06/22

ANNEX A-1
			Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller	Property Name	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date	ARD Loan	Mat Date	Balance ($)	LTV %	Provision (Payments)
1	CREFI	Watergate Office Building	119	0	120	1	6	0	0	10/06/29	No	10/06/29	73,000,000	69.5%	L(25),Def(90),O(5)
2	GACC	225 Bush	60	0	60	0	6	0	0	11/06/24	No	11/06/24	60,000,000	34.6%	L(24),Def(30),O(6)
3	JPMCB	Innovation Park	120	0	120	0	1	0	5 (Once per year)	11/01/29	No	11/01/29	60,000,000	68.8%	L(25),Grtr1%orYM(91),O(4)
4	JPMCB	The Essex	84	0	84	0	1	0	0	11/01/26	No	11/01/26	56,900,000	39.9%	L(24),Def(55),O(5)
5	GACC	180 Water	60	0	60	0	6	0	0	11/06/24	No	11/06/24	50,000,000	30.5%	L(24),Def(32),O(4)
6	CREFI	Harvey Building Products	120	360	60	0	6	0	0	11/06/29	No	11/06/29	45,234,779	62.8%	L(24),DeforGrtr1%orYM(90),O(6)
6.01	CREFI	Londonderry / Manufacturing											8,735,967
6.02	CREFI	Dartmouth / Manufacturing											5,088,913
6.03	CREFI	Waltham Corporate											4,431,595
6.04	CREFI	Woburn											2,530,320
6.05	CREFI	Nashua											1,865,935
6.06	CREFI	Woburn CPD											1,809,391
6.07	CREFI	(West) Bridgewater											1,580,390
6.08	CREFI	Manchester, NH											1,470,130
6.09	CREFI	Norwalk 256											1,357,043
6.10	CREFI	New London											1,272,228
6.11	CREFI	East Haven											1,218,512
6.12	CREFI	Lincoln											1,176,104
6.13	CREFI	Bethlehem											1,102,598
6.14	CREFI	Salem											1,102,598
6.15	CREFI	Norwalk 260											1,084,221
6.16	CREFI	Berlin											1,003,647
6.17	CREFI	Dartmouth											992,338
6.18	CREFI	Manchester, CT											790,195
6.19	CREFI	Portland											763,337
6.20	CREFI	Braintree											749,201
6.21	CREFI	Warwick											698,312
6.22	CREFI	Fitchburg											593,706
6.23	CREFI	Auburn											582,398
6.24	CREFI	Berlin CPD											579,571
6.25	CREFI	Southampton											486,274
6.26	CREFI	Portsmouth											565,435
6.27	CREFI	Wilkes-Barre											452,348
6.28	CREFI	Hyannis											438,212
6.29	CREFI	Springfield											422,662
6.30	CREFI	White River Junction											291,199
7	CREFI	Legends at Village West	60	360	0	0	6	0	5	11/06/24	No	11/06/24	45,272,295	48.3%	L(24),Def(32),O(4)
8	GACC	80 on the Commons	120	0	120	0	6	0	0	11/06/29	No	11/06/29	47,300,000	64.4%	L(24),Def(92),O(4)
9	JPMCB	Osborn Triangle	115	0	120	5	1	0	0	06/01/29	No	06/01/29	40,000,000	37.1%	L(25),Grtr1%orYM(88),O(7)
9.01	JPMCB	610 Main Street North											16,146,087
9.02	JPMCB	1 Portland Street											14,260,870
9.03	JPMCB	700 Main Street											9,593,043
10	JPMCB	Tysons Tower	119	0	120	1	11	5	0	10/11/29	No	10/11/29	40,000,000	52.1%	L(25),Grtr1%orYM(90),O(5)
11	JPMCB	900 & 990 Stewart Avenue	57	0	60	3	1	0	0	08/01/24	No	08/01/24	39,000,000	69.2%	L(25),Grtr1%orYM(32),O(3)
12	JPMCB	Hilton Cincinnati Netherland Plaza	60	360	0	0	1	0	0	11/01/24	No	11/01/24	32,914,191	63.7%	L(24),Def(33),O(3)
13	CREFI	Oro Valley Marketplace	119	360	36	1	6	0	0	10/06/29	No	10/06/29	30,440,464	57.2%	L(25),Def(91),O(4)
14	JPMCB	Spectrum Brands Global Headquarters	120	0	120	0	1	0	0	11/01/29	No	11/01/29	34,000,000	65.3%	L(24),Def(92),O(4)
15	CREFI	Compass AGP Storage Portfolio	120	0	120	0	6	0	0	11/06/29	No	11/06/29	33,000,000	62.2%	L(24),Def(92),O(4)
15.01	CREFI	Compass Self  Storage Bloomfield											13,000,000
15.02	CREFI	Compass Self Storage Smyrna											4,668,040
15.03	CREFI	Compass Self Storage Port Richey											4,206,680
15.04	CREFI	Compass Self Storage Wendell											3,914,200
15.05	CREFI	Compass Self Storage Duluth											3,676,480
15.06	CREFI	Compass Self Storage Kennesaw											3,534,600
16	GACC	221 West 29th St	120	480	0	0	6	0	0	11/06/29	No	11/06/29	28,526,704	61.9%	L(24),Def(90),O(6)
17	JPMCB	Jersey City Group 1	120	360	60	0	1	0	0	11/01/29	No		29,383,247	72.0%	L(49),Def(68),O(3)
17.01	JPMCB	92 & 96 Highland Avenue											5,977,474
17.02	JPMCB	58 Van Reypen Street											3,672,906
17.03	JPMCB	2729 John F. Kennedy Boulevard											3,600,888
17.04	JPMCB	67 Stuyvesant Avenue											3,600,888
17.05	JPMCB	1 Britton Street											3,384,835
17.06	JPMCB	46 Vroom Street											2,880,711
17.07	JPMCB	6 Tonnele Avenue											2,304,568
17.08	JPMCB	114 Stuyvesant Avenue											1,440,355
17.09	JPMCB	64 Newkirk Street											1,368,337
17.10	JPMCB	153 Academy Street											1,152,284
18	JPMCB	Jersey City Group 3	120	360	60	0	1	0	0	11/01/29	No		28,521,461	72.0%	L(49),Def(68),O(3)
18.01	JPMCB	3143 & 3149 John F. Kennedy Boulevard											5,329,768
18.02	JPMCB	169 Manhattan Avenue											4,681,553
18.03	JPMCB	78 Congress Street											4,321,433
18.04	JPMCB	516, 518 & 520 Central Avenue											4,177,386
18.05	JPMCB	3719 John F. Kennedy Boulevard											2,448,812
18.06	JPMCB	393 Central Avenue											2,376,788
18.07	JPMCB	104 Booraem Avenue											1,944,645
18.08	JPMCB	55 Graham Street											1,800,597
18.09	JPMCB	95 Beacon Avenue											1,440,478
19	JPMCB	Grand Canal Shoppes	116	0	120	4	1	0	2 (Once per year)	07/01/29	No	07/01/29	30,384,615	46.3%	L(28),Def(87),O(5)
20	JPMCB	Villas on Nueces	120	0	120	0	1	0	0	11/01/29	No	11/01/29	30,000,000	52.7%	L(25),Grtr1%orYM(91),O(4)
21	JPMCB	230 Park Avenue South	118	0	120	2	11	5	0	09/11/29	No	09/11/29	30,000,000	51.0%	L(26),DeforGrtr1%orYM(87),O(7)
22	GACC	Glendale Portfolio	119	0	120	1	6	0	0	10/06/29	No	10/06/29	28,200,000	62.9%	L(25),Def(90),O(5)
22.01	GACC	Windsor Villas											15,399,554
22.02	GACC	720 Louise											12,800,446
23	JPMCB	8 West Centre	120	360	0	0	1	0	0	11/01/29	No	11/01/29	20,570,375	50.0%	L(24),Def(92),O(4)
24	CREFI	Florham Park Corporate Center	119	360	24	1	6	0	0	10/06/29	No	10/06/29	21,012,352	56.5%	L(25),Def(92),O(3)
25	GACC	Sparks Galleria	119	0	120	1	6	0	0	10/06/29	No	10/06/29	23,523,500	64.2%	L(25),Def(88),O(7)
26	CREFI	530 Midwood	119	0	120	1	6	0	0	10/06/29	No	10/06/29	21,600,000	64.5%	L(25),Def(89),O(6)
27	JPMCB	The Rockland	120	360	60	0	1	0	0	11/01/29	No	11/01/29	18,163,882	57.3%	L(25),Grtr1%orYM(92),O(3)
28	JPMCB	Sunset North	119	0	120	1	1	0	0	10/01/29	No	10/01/29	20,000,000	66.1%	L(25),Def(91),O(4)
29	JPMCB	600 & 620 National Avenue	118	0	120	2	11	5	0	09/11/29	No	09/11/29	20,000,000	70.0%	L(26),Def(89),O(5)
30	JPMCB	City Hyde Park	119	360	60	1	1	0	0	10/01/29	No	10/01/29	18,359,513	67.7%	L(25),Def(89),O(6)
31	CREFI	Keystone Plaza	120	300	0	0	6	0	0	11/06/29	No	11/06/29	13,260,691	46.4%	L(24),Def(93),O(3)
32	JPMCB	The Shoppes at Southside	119	360	60	1	1	0	5 (Once per year)	10/01/29	No	10/01/29	15,012,150	64.2%	L(25),Def(91),O(4)
33	CREFI	Caughlin Ranch	60	0	60	0	6	0	0	11/06/24	No	11/06/24	15,827,000	65.0%	L(24),Def(31),O(5)
34	GACC	SE Michigan Multifamily Portfolio	120	0	120	0	6	5 (Once per 366 day period)	0	11/06/29	No	11/06/29	14,000,000	54.6%	L(24),Def(92),O(4)
34.01	GACC	Anthos Garden											4,102,885
34.02	GACC	Top of the Drive											3,890,101
34.03	GACC	Victoria Place											2,416,991
34.04	GACC	Park High											1,827,747
34.05	GACC	Boulder Creek											1,762,276
35	GACC	The Shops at Merchant's Square	120	360	12	0	6	0	0	11/06/29	No	11/06/29	11,079,023	61.2%	L(24),Def(92),O(4)
36	CREFI	333 Cypress	120	0	120	0	6	0	0	11/06/29	No	11/06/29	13,200,000	68.0%	L(24),Def(93),O(3)
37	CREFI	Arrow Business Park	60	360	0	0	6	0	0	11/06/24	No	11/06/24	11,393,223	53.0%	L(24),Def(33),O(3)
38	CREFI	3 Avenues Shopping Center	120	0	120	0	1	5	0	11/01/29	No	11/01/29	12,400,000	57.7%	L(24),Def(93),O(3)
39	JPMCB	Daniel - The Dinex Group	120	0	120	0	1	0	5 (Once per year)	11/01/29	No	11/01/29	12,200,000	61.6%	L(24),Def(93),O(3)
40	CREFI	CubeSmart Self Storage - Pembroke Pines	119	360	60	1	6	0	0	10/06/29	No	10/06/29	10,690,437	61.8%	L(25),Def(90),O(5)
41	GACC	Pioneer Plaza	119	359	0	1	6	0	0	10/06/29	No	10/06/29	9,157,982	59.1%	L(25),Def(90),O(5)
42	JPMCB	Bella Vista Phase II	119	360	60	1	1	0	0	10/01/29	No	10/01/29	9,719,067	64.2%	L(25),Grtr1%orYM(89),O(6)
43	CREFI	Nobu DC	119	0	120	1	6	0	0	10/06/29	No	10/06/29	10,570,000	62.2%	L(25),Def(92),O(3)
44	JPMCB	Bay Pointe Apartments	118	358	0	2	1	0	5 (Once per year)	09/01/29	No	09/01/29	7,847,882	54.1%	L(25),Grtr1%orYM(92),O(3)
45	CREFI	652 Kent Avenue	120	120	0	0	1	5	5	11/01/29	No	11/01/29	32,036	0.2%	L(24),Def(93),O(3)
46	JPMCB	WoodSpring Suites Grand Rapids Holland & Tyler	118	0	120	2	1	0	0	09/01/29	No	09/01/29	7,000,000	51.9%	L(25),Grtr1%orYM(91),O(4)
46.01	JPMCB	WoodSpring Suites Grand Rapids											4,510,000
46.02	JPMCB	WoodSpring Suites Tyler											2,490,000
47	GACC	Oak Hills Mobile Home Park	119	360	36	1	6	0	0	10/06/29	No	10/06/29	5,881,865	63.2%	L(25),Grtr1%orYM(91),O(4)
48	GACC	Studio Movie Grill Chicago	119	360	24	1	6	0	0	10/06/29	No	10/06/29	4,697,357	52.2%	L(25),Def(91),O(4)
49	CREFI	532 East 142nd Street	120	0	120	0	6	0	0	11/06/29	No	11/06/29	4,350,000	68.0%	L(24),Def(93),O(3)
50	JPMCB	1713 Parkway	120	360	60	0	1	0	0	11/01/29	No	11/01/29	3,403,141	58.7%	L(24),Def(93),O(3)
51	CREFI	Best Storage - South	119	0	120	1	6	0	0	10/06/29	No	10/06/29	3,500,000	44.9%	L(25),Def(92),O(3)
52	CREFI	WAG Monck's Corner, SC	120	360	60	0	6	0	0	11/06/29	No	11/06/29	2,713,141	50.2%	L(24),Def(92),O(4)
53	CREFI	CubeSmart Bryan TX	120	360	36	0	6	0	0	11/06/29	No	11/06/29	2,575,132	57.9%	L(24),Def(92),O(4)

ANNEX A-1
			HISTORICAL FINANCIALS
			2016	2016	2016	2017	2017	2017	2018	2018	2018	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	CREFI	Watergate Office Building				7,986,067	4,110,086	3,875,980	8,030,977	4,030,004	4,000,973	8,208,408	3,992,937	4,215,470	07/31/19
2	GACC	225 Bush	36,849,963	11,423,601	25,426,362	35,806,940	11,018,547	24,788,393	36,782,955	11,108,481	25,674,474	36,531,101	12,018,844	24,512,257	08/31/19
3	JPMCB	Innovation Park	25,718,088	10,411,439	15,306,649	27,123,025	10,215,438	16,907,586	29,511,950	10,863,906	18,648,044	30,835,578	11,200,207	19,635,371	08/31/19
4	JPMCB	The Essex
5	GACC	180 Water							26,646,594	14,981,570	11,665,024	27,974,070	14,855,308	13,118,762	06/30/19
6	CREFI	Harvey Building Products
6.01	CREFI	Londonderry / Manufacturing
6.02	CREFI	Dartmouth / Manufacturing
6.03	CREFI	Waltham Corporate
6.04	CREFI	Woburn
6.05	CREFI	Nashua
6.06	CREFI	Woburn CPD
6.07	CREFI	(West) Bridgewater
6.08	CREFI	Manchester, NH
6.09	CREFI	Norwalk 256
6.10	CREFI	New London
6.11	CREFI	East Haven
6.12	CREFI	Lincoln
6.13	CREFI	Bethlehem
6.14	CREFI	Salem
6.15	CREFI	Norwalk 260
6.16	CREFI	Berlin
6.17	CREFI	Dartmouth
6.18	CREFI	Manchester, CT
6.19	CREFI	Portland
6.20	CREFI	Braintree
6.21	CREFI	Warwick
6.22	CREFI	Fitchburg
6.23	CREFI	Auburn
6.24	CREFI	Berlin CPD
6.25	CREFI	Southampton
6.26	CREFI	Portsmouth
6.27	CREFI	Wilkes-Barre
6.28	CREFI	Hyannis
6.29	CREFI	Springfield
6.30	CREFI	White River Junction
7	CREFI	Legends at Village West	21,416,563	10,483,165	10,933,398	22,860,496	11,073,853	11,786,643	22,260,380	10,976,852	11,283,528	23,089,427	11,476,129	11,613,298	08/31/19
8	GACC	80 on the Commons										2,608,125	1,190,759	1,417,367	07/31/19
9	JPMCB	Osborn Triangle				55,887,418	13,850,608	42,036,811	59,626,445	15,721,797	43,904,648	60,868,091	15,860,286	45,007,805	03/31/19
9.01	JPMCB	610 Main Street North				24,392,158	5,060,066	19,332,091	25,653,185	6,363,502	19,289,683	26,172,221	6,322,623	19,849,598	03/31/19
9.02	JPMCB	1 Portland Street				19,154,337	4,220,162	14,934,175	20,777,288	4,849,523	15,927,766	21,060,689	4,968,008	16,092,681	03/31/19
9.03	JPMCB	700 Main Street				12,340,923	4,570,379	7,770,545	13,195,972	4,508,772	8,687,199	13,635,181	4,569,654	9,065,526	03/31/19
10	JPMCB	Tysons Tower	21,644,915	9,082,050	12,562,865	27,892,936	10,012,518	17,880,418	31,348,225	10,382,557	20,965,668	32,202,713	10,500,194	21,702,519	06/30/19
11	JPMCB	900 & 990 Stewart Avenue	12,150,135	7,167,351	4,982,784	10,887,285	6,689,472	4,197,812	11,627,171	7,149,331	4,477,840
12	JPMCB	Hilton Cincinnati Netherland Plaza	34,712,976	29,776,162	4,936,813	36,174,595	29,638,648	6,535,947	37,302,883	29,085,863	8,217,020	37,757,247	29,407,040	8,350,207	08/31/19
13	CREFI	Oro Valley Marketplace	5,703,195	2,135,402	3,567,793	5,861,187	2,238,260	3,622,927	5,958,206	2,304,239	3,653,967	5,456,780	2,212,469	3,244,310	06/30/19
14	JPMCB	Spectrum Brands Global Headquarters	3,565,332	715,499	2,849,833	4,330,045	1,043,208	3,286,836	4,286,235	951,992	3,334,243
15	CREFI	Compass AGP Storage Portfolio				4,754,270	1,882,400	2,871,870	5,006,684	1,997,560	3,009,125	5,099,798	2,015,825	3,083,974	07/31/19
15.01	CREFI	Compass Self  Storage Bloomfield				1,662,856	718,250	944,606	1,780,004	728,697	1,051,307	1,795,383	699,094	1,096,289	07/31/19
15.02	CREFI	Compass Self Storage Smyrna				672,836	239,667	433,169	714,751	258,632	456,119	738,057	273,776	464,281	07/31/19
15.03	CREFI	Compass Self Storage Port Richey				706,340	265,020	441,320	724,512	288,531	435,980	705,138	287,752	417,386	07/31/19
15.04	CREFI	Compass Self Storage Wendell				514,036	202,238	311,798	572,825	219,840	352,985	606,402	233,449	372,953	07/31/19
15.05	CREFI	Compass Self Storage Duluth				592,541	215,432	377,109	617,874	261,147	356,727	645,324	275,946	369,378	07/31/19
15.06	CREFI	Compass Self Storage Kennesaw				605,662	241,793	363,868	596,719	240,713	356,006	609,494	245,808	363,686	07/31/19
16	GACC	221 West 29th St										4,460,442	2,193,474	2,266,968	06/30/19
17	JPMCB	Jersey City Group 1							2,386,611	922,463	1,464,148	2,597,179	971,005	1,626,174	08/31/19
17.01	JPMCB	92 & 96 Highland Avenue
17.02	JPMCB	58 Van Reypen Street
17.03	JPMCB	2729 John F. Kennedy Boulevard
17.04	JPMCB	67 Stuyvesant Avenue
17.05	JPMCB	1 Britton Street
17.06	JPMCB	46 Vroom Street
17.07	JPMCB	6 Tonnele Avenue
17.08	JPMCB	114 Stuyvesant Avenue
17.09	JPMCB	64 Newkirk Street
17.10	JPMCB	153 Academy Street
18	JPMCB	Jersey City Group 3							2,246,269	985,517	1,260,752	2,434,201	987,148	1,447,053	08/31/19
18.01	JPMCB	3143 & 3149 John F. Kennedy Boulevard
18.02	JPMCB	169 Manhattan Avenue
18.03	JPMCB	78 Congress Street
18.04	JPMCB	516, 518 & 520 Central Avenue
18.05	JPMCB	3719 John F. Kennedy Boulevard
18.06	JPMCB	393 Central Avenue
18.07	JPMCB	104 Booraem Avenue
18.08	JPMCB	55 Graham Street
18.09	JPMCB	95 Beacon Avenue
19	JPMCB	Grand Canal Shoppes	112,655,066	33,296,436	79,358,630	107,586,327	33,160,381	74,425,947	103,110,653	31,784,180	71,326,473	102,473,435	31,007,624	71,465,811	03/31/19
20	JPMCB	Villas on Nueces
21	JPMCB	230 Park Avenue South
22	GACC	Glendale Portfolio	1,548,388	604,678	943,709	1,620,249	604,703	1,015,546	1,067,656	691,337	376,319	1,778,528	799,889	978,639	08/30/19
22.01	GACC	Windsor Villas	858,734	325,864	532,870	914,010	293,911	620,099	645,928	379,431	266,497	896,608	430,089	466,519	08/30/19
22.02	GACC	720 Louise	689,654	278,814	410,840	706,239	310,792	395,447	421,728	311,906	109,822	881,920	369,800	512,120	08/30/19
23	JPMCB	8 West Centre	8,535,555	3,117,870	5,417,685	8,564,091	3,155,737	5,408,354	8,549,984	3,141,769	5,408,215	8,632,476	3,031,568	5,600,908	08/31/19
24	CREFI	Florham Park Corporate Center				3,478,543	1,466,542	2,012,001	3,718,285	1,441,600	2,276,685	3,586,885	1,441,618	2,145,267	06/30/19
25	GACC	Sparks Galleria	2,430,044	792,638	1,637,406	3,270,808	785,764	2,485,044	3,045,324	913,604	2,131,720	3,646,600	874,719	2,771,881	07/31/19
26	CREFI	530 Midwood										1,774,131	272,398	1,501,733	07/31/19
27	JPMCB	The Rockland	4,242,193	2,287,389	1,954,804	4,480,556	2,455,742	2,024,814	4,443,166	2,620,964	1,822,202	4,374,516	2,648,556	1,725,960	06/30/19
28	JPMCB	Sunset North				15,446,081	4,538,540	10,907,542	18,368,132	4,822,445	13,545,687	11,557,212	4,758,188	6,799,024	07/31/19
29	JPMCB	600 & 620 National Avenue
30	JPMCB	City Hyde Park				6,111,863	1,840,579	4,271,284	8,181,154	3,120,842	5,060,312	9,137,147	2,989,676	6,147,471	06/30/19
31	CREFI	Keystone Plaza	2,013,804	681,586	1,332,218	2,281,069	712,797	1,568,273	2,361,319	738,170	1,623,149	2,325,048	763,892	1,561,157	07/31/19
32	JPMCB	The Shoppes at Southside	2,159,364	545,329	1,614,035	2,241,076	504,472	1,736,604	2,283,011	523,084	1,759,927	2,146,688	541,172	1,605,516	06/30/19
33	CREFI	Caughlin Ranch							1,874,312	569,748	1,304,564	2,109,113	585,763	1,523,350	08/31/19
34	GACC	SE Michigan Multifamily Portfolio	4,821,301	3,245,318	1,575,983	5,244,084	3,131,522	2,112,562	5,384,517	3,456,331	1,928,187	5,390,846	3,446,016	1,944,830	07/31/19
34.01	GACC	Anthos Garden	1,831,433	1,374,341	457,093	2,016,461	1,314,418	702,042	2,062,500	1,478,757	583,743	2,027,993	1,529,940	498,053	07/31/19
34.02	GACC	Top of the Drive	1,114,268	666,875	447,393	1,226,967	655,529	571,439	1,274,670	718,421	556,248	1,299,838	699,438	600,400	07/31/19
34.03	GACC	Victoria Place	644,470	415,526	228,945	668,812	405,799	263,013	718,800	396,901	321,899	731,587	409,548	322,039	07/31/19
34.04	GACC	Park High	587,472	399,496	187,977	630,427	343,256	287,171	649,894	408,180	241,715	643,762	369,809	273,953	07/31/19
34.05	GACC	Boulder Creek	643,657	389,081	254,576	701,417	412,519	288,898	678,654	454,072	224,582	687,666	437,281	250,385	07/31/19
35	GACC	The Shops at Merchant's Square
36	CREFI	333 Cypress										631,604	102,532	529,072	08/31/19
37	CREFI	Arrow Business Park				1,462,809	458,481	1,004,327	1,584,649	472,056	1,112,593	1,684,322	460,518	1,223,804	07/31/19
38	CREFI	3 Avenues Shopping Center	1,576,871	281,287	1,295,584	1,551,589	295,749	1,255,840	1,560,824	298,656	1,262,168	1,640,530	295,688	1,344,842	08/31/19
39	JPMCB	Daniel - The Dinex Group
40	CREFI	CubeSmart Self Storage - Pembroke Pines	1,327,281	521,251	806,030	1,485,572	556,709	928,863	1,626,753	577,781	1,048,972	1,667,872	607,195	1,060,677	07/31/19
41	GACC	Pioneer Plaza	1,545,625	415,590	1,130,035	1,476,556	409,793	1,066,763	1,541,602	411,640	1,129,962	1,498,002	405,442	1,092,560	05/31/19
42	JPMCB	Bella Vista Phase II										1,253,009	554,273	698,736	04/30/19
43	CREFI	Nobu DC										1,274,725	343,640	931,085	08/31/19
44	JPMCB	Bay Pointe Apartments	1,742,850	1,063,252	679,599	1,926,099	976,163	949,936	1,811,150	1,016,192	794,958	1,853,912	969,870	884,042	06/30/19
45	CREFI	652 Kent Avenue	961,400	172,665	788,735	961,400	162,974	798,426	961,400	163,416	797,984	961,403	194,076	767,327	07/31/19
46	JPMCB	WoodSpring Suites Grand Rapids Holland & Tyler	2,360,345	1,569,700	790,645	2,630,652	1,561,606	1,069,046	2,927,470	1,661,814	1,265,656	2,882,083	1,678,042	1,204,041	06/30/19
46.01	JPMCB	WoodSpring Suites Grand Rapids	1,423,327	854,582	568,745	1,432,855	790,263	642,592	1,601,294	817,591	783,703	1,603,442	826,975	776,467	06/30/19
46.02	JPMCB	WoodSpring Suites Tyler	937,018	715,117	221,901	1,197,797	771,343	426,454	1,326,176	844,223	481,953	1,278,641	851,068	427,573	06/30/19
47	GACC	Oak Hills Mobile Home Park				983,913	480,701	503,212	1,026,081	494,990	531,091	1,053,078	493,326	559,753	05/31/19
48	GACC	Studio Movie Grill Chicago
49	CREFI	532 East 142nd Street										238,734	32,368	206,365	07/31/19
50	JPMCB	1713 Parkway
51	CREFI	Best Storage - South	600,657	193,164	407,493	583,401	215,218	368,183	624,169	225,894	398,275	687,309	227,783	459,526	08/31/19
52	CREFI	WAG Monck's Corner, SC
53	CREFI	CubeSmart Bryan TX				361,460	191,371	170,089	451,197	192,908	258,289	484,493	194,515	289,978	07/31/19

ANNEX A-1
			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF
Loan #	Seller	Property Name	Occupancy %	Revenues ($)	Expenses ($)	NOI ($)	Items ($)	NCF ($)	NOI DSCR	DSCR	Debt Yield %	Debt Yield%
1	CREFI	Watergate Office Building	90.1%	9,931,731	3,922,559	6,009,172	365,840	5,643,332	2.18	2.04	8.2%	7.7%
2	GACC	225 Bush	95.1%	41,830,321	14,566,655	27,263,666	985,978	26,277,688	4.00	3.85	13.4%	12.9%
3	JPMCB	Innovation Park	94.8%	32,323,781	11,117,049	21,206,732	2,043,807	19,162,924	3.27	2.96	11.6%	10.5%
4	JPMCB	The Essex	95.6%	14,909,246	2,857,283	12,051,963	58,500	11,993,463	3.68	3.66	10.3%	10.3%
5	GACC	180 Water	91.2%	30,028,135	14,955,048	15,073,087	117,355	14,955,732	3.17	3.15	11.0%	10.9%
6	CREFI	Harvey Building Products	95.0%	18,933,995	4,362,956	14,571,039	1,034,637	13,536,402	1.62	1.51	9.1%	8.5%
6.01	CREFI	Londonderry / Manufacturing	95.0%	3,075,807	602,081	2,473,726	160,689	2,313,037
6.02	CREFI	Dartmouth / Manufacturing	95.0%	1,857,715	404,058	1,453,657	97,986	1,355,670
6.03	CREFI	Waltham Corporate	95.0%	1,809,308	458,310	1,350,997	121,463	1,229,535
6.04	CREFI	Woburn	95.0%	1,074,644	198,021	876,622	50,214	826,409
6.05	CREFI	Nashua	95.0%	846,682	212,320	634,361	45,020	589,342
6.06	CREFI	Woburn CPD	95.0%	768,259	145,891	622,368	36,040	586,328
6.07	CREFI	(West) Bridgewater	95.0%	787,578	256,259	531,318	34,921	496,397
6.08	CREFI	Manchester, NH	95.0%	627,924	130,200	497,724	33,837	463,887
6.09	CREFI	Norwalk 256	95.0%	565,724	101,853	463,872	24,887	438,985
6.10	CREFI	New London	95.0%	594,004	159,374	434,630	28,146	406,484
6.11	CREFI	East Haven	95.0%	576,232	158,648	417,584	29,877	387,707
6.12	CREFI	Lincoln	95.0%	538,524	136,129	402,395	30,898	371,497
6.13	CREFI	Bethlehem	95.0%	516,178	143,546	372,631	29,588	343,044
6.14	CREFI	Salem	95.0%	471,894	94,447	377,447	27,031	350,416
6.15	CREFI	Norwalk 260	95.0%	478,289	74,012	404,277	19,032	385,245
6.16	CREFI	Berlin	95.0%	480,220	102,462	377,758	23,911	353,847
6.17	CREFI	Dartmouth	95.0%	433,917	98,573	335,343	27,051	308,292
6.18	CREFI	Manchester, CT	95.0%	364,650	94,725	269,926	18,998	250,928
6.19	CREFI	Portland	95.0%	340,246	80,014	260,232	26,996	233,235
6.20	CREFI	Braintree	95.0%	362,958	110,968	251,990	20,617	231,373
6.21	CREFI	Warwick	95.0%	316,516	79,565	236,951	17,365	219,586
6.22	CREFI	Fitchburg	95.0%	265,297	63,546	201,751	21,474	180,277
6.23	CREFI	Auburn	95.0%	271,258	74,815	196,443	21,813	174,630
6.24	CREFI	Berlin CPD	95.0%	283,084	55,602	227,482	13,935	213,548
6.25	CREFI	Southampton	95.0%	239,533	75,248	164,285	13,547	150,739
6.26	CREFI	Portsmouth	95.0%	243,911	52,417	191,494	14,039	177,455
6.27	CREFI	Wilkes-Barre	95.0%	207,363	53,654	153,709	12,188	141,521
6.28	CREFI	Hyannis	95.0%	191,957	43,315	148,642	10,026	138,616
6.29	CREFI	Springfield	95.0%	216,088	73,253	142,835	12,992	129,844
6.30	CREFI	White River Junction	95.0%	128,239	29,650	98,589	10,058	88,530
7	CREFI	Legends at Village West	90.4%	22,757,007	11,382,857	11,374,151	119,463	11,254,688	1.68	1.67	9.5%	9.4%
8	GACC	80 on the Commons	92.6%	6,693,827	1,500,202	5,193,625	241,568	4,952,057	3.67	3.50	11.0%	10.5%
9	JPMCB	Osborn Triangle	98.9%	70,789,429	17,055,013	53,734,416	2,061,327	51,673,090	3.25	3.12	12.5%	12.0%
9.01	JPMCB	610 Main Street North	100.0%	30,351,909	6,775,685	23,576,224	75,259	23,500,965
9.02	JPMCB	1 Portland Street	98.0%	24,096,635	5,282,690	18,813,944	1,143,783	17,670,161
9.03	JPMCB	700 Main Street	98.0%	16,340,886	4,996,638	11,344,248	842,284	10,501,964
10	JPMCB	Tysons Tower	90.0%	31,434,407	10,604,603	20,829,804	1,163,206	19,666,598	3.25	3.07	11.0%	10.4%
11	JPMCB	900 & 990 Stewart Avenue	89.0%	14,329,713	6,653,537	7,676,175	228,968	7,447,208	2.01	1.95	9.1%	8.9%
12	JPMCB	Hilton Cincinnati Netherland Plaza	74.8%	37,757,247	29,865,599	7,891,648	0	7,891,648	1.62	1.62	10.9%	10.9%
13	CREFI	Oro Valley Marketplace	76.9%	5,519,270	2,338,280	3,180,990	138,235	3,042,755	1.59	1.52	9.0%	8.6%
14	JPMCB	Spectrum Brands Global Headquarters	95.0%	4,237,922	804,669	3,433,253	37,818	3,395,434	2.90	2.87	10.1%	10.0%
15	CREFI	Compass AGP Storage Portfolio	73.9%	5,099,798	2,044,134	3,055,664	43,693	3,011,972	2.56	2.52	9.3%	9.1%
15.01	CREFI	Compass Self  Storage Bloomfield	70.7%	1,795,383	728,053	1,067,330	11,264	1,056,066
15.02	CREFI	Compass Self Storage Smyrna	74.7%	738,057	267,132	470,925	6,061	464,864
15.03	CREFI	Compass Self Storage Port Richey	77.1%	705,138	297,246	407,892	7,068	400,824
15.04	CREFI	Compass Self Storage Wendell	75.7%	606,402	235,714	370,688	5,958	364,731
15.05	CREFI	Compass Self Storage Duluth	79.6%	645,324	269,958	375,366	6,297	369,069
15.06	CREFI	Compass Self Storage Kennesaw	72.4%	609,494	246,031	363,463	7,046	356,418
16	GACC	221 West 29th St	95.0%	4,176,064	2,084,021	2,092,043	23,750	2,068,293	1.32	1.30	6.4%	6.4%
17	JPMCB	Jersey City Group 1	97.4%	2,905,039	726,957	2,178,082	45,750	2,132,332	1.10	1.08	6.8%	6.7%
17.01	JPMCB	92 & 96 Highland Avenue		0
17.02	JPMCB	58 Van Reypen Street		0
17.03	JPMCB	2729 John F. Kennedy Boulevard		0
17.04	JPMCB	67 Stuyvesant Avenue		0
17.05	JPMCB	1 Britton Street		0
17.06	JPMCB	46 Vroom Street		0
17.07	JPMCB	6 Tonnele Avenue		0
17.08	JPMCB	114 Stuyvesant Avenue		0
17.09	JPMCB	64 Newkirk Street		0
17.10	JPMCB	153 Academy Street		0
18	JPMCB	Jersey City Group 3	96.2%	2,839,738	716,862	2,122,877	46,250	2,076,627	1.11	1.08	6.8%	6.7%
18.01	JPMCB	3143 & 3149 John F. Kennedy Boulevard		0
18.02	JPMCB	169 Manhattan Avenue		0
18.03	JPMCB	78 Congress Street		0
18.04	JPMCB	516, 518 & 520 Central Avenue		0
18.05	JPMCB	3719 John F. Kennedy Boulevard		0
18.06	JPMCB	393 Central Avenue		0
18.07	JPMCB	104 Booraem Avenue		0
18.08	JPMCB	55 Graham Street		0
18.09	JPMCB	95 Beacon Avenue		0
19	JPMCB	Grand Canal Shoppes	100.0%	104,029,334	31,007,624	73,021,709	2,023,806	70,997,903	2.53	2.46	9.6%	9.3%
20	JPMCB	Villas on Nueces	95.0%	4,210,245	1,324,158	2,886,087	36,900	2,849,187	2.06	2.04	9.6%	9.5%
21	JPMCB	230 Park Avenue South	97.1%	33,596,638	11,449,082	22,147,556	185,990	21,961,566	2.67	2.65	8.9%	8.8%
22	GACC	Glendale Portfolio	95.0%	2,826,504	874,276	1,952,228	28,940	1,923,288	1.72	1.70	6.9%	6.8%
22.01	GACC	Windsor Villas	95.0%	1,543,773	475,636	1,068,137	15,500	1,052,637
22.02	GACC	720 Louise	95.0%	1,282,731	398,640	884,091	13,440	870,651
23	JPMCB	8 West Centre	95.0%	8,308,523	3,144,550	5,163,973	510,414	4,653,559	2.07	1.86	11.7%	10.5%
24	CREFI	Florham Park Corporate Center	90.0%	4,868,890	1,662,176	3,206,714	483,077	2,723,638	2.26	1.92	12.8%	10.9%
25	GACC	Sparks Galleria	90.3%	3,491,577	837,515	2,654,062	199,908	2,454,154	3.56	3.29	11.3%	10.4%
26	CREFI	530 Midwood	96.5%	1,771,143	230,953	1,540,190	24,960	1,515,230	1.81	1.78	7.1%	7.0%
27	JPMCB	The Rockland	90.2%	4,643,783	2,501,514	2,142,269	111,600	2,030,669	1.89	1.79	10.7%	10.1%
28	JPMCB	Sunset North	95.0%	19,978,769	6,362,971	13,615,798	612,561	13,003,237	2.75	2.63	9.1%	8.7%
29	JPMCB	600 & 620 National Avenue	97.0%	12,672,245	2,708,238	9,964,007	0	9,964,007	1.93	1.93	7.2%	7.2%
30	JPMCB	City Hyde Park	98.0%	10,396,195	2,862,031	7,534,164	151,409	7,382,754	1.08	1.06	6.7%	6.6%
31	CREFI	Keystone Plaza	94.9%	2,525,442	798,576	1,726,866	69,224	1,657,642	1.49	1.43	9.3%	9.0%
32	JPMCB	The Shoppes at Southside	95.0%	2,287,394	565,430	1,721,964	20,731	1,701,233	1.79	1.77	10.4%	10.3%
33	CREFI	Caughlin Ranch	91.0%	2,160,681	607,086	1,553,595	102,091	1,451,504	2.48	2.32	9.8%	9.2%
34	GACC	SE Michigan Multifamily Portfolio	92.0%	5,392,741	3,407,356	1,985,386	238,472	1,746,914	3.65	3.21	14.2%	12.5%
34.01	GACC	Anthos Garden	90.5%	2,032,498	1,519,088	513,411	83,750	429,661
34.02	GACC	Top of the Drive	95.0%	1,299,478	690,980	608,498	51,504	556,994
34.03	GACC	Victoria Place	88.4%	731,119	399,811	331,308	32,718	298,590
34.04	GACC	Park High	92.6%	643,696	359,625	284,070	32,928	251,142
34.05	GACC	Boulder Creek	94.2%	685,950	437,852	248,098	37,572	210,526
35	GACC	The Shops at Merchant's Square	95.1%	1,604,755	345,765	1,258,990	59,362	1,199,628	1.61	1.53	9.3%	8.9%
36	CREFI	333 Cypress	84.0%	954,133	125,200	828,933	10,250	818,683	1.52	1.50	6.4%	6.3%
37	CREFI	Arrow Business Park	90.8%	1,789,878	546,184	1,243,694	77,866	1,165,828	1.69	1.58	9.9%	9.3%
38	CREFI	3 Avenues Shopping Center	95.0%	1,820,567	383,264	1,437,303	88,981	1,348,322	3.31	3.11	11.6%	10.9%
39	JPMCB	Daniel - The Dinex Group	97.0%	2,073,635	1,157,768	915,867	20,430	895,437	1.59	1.56	7.5%	7.3%
40	CREFI	CubeSmart Self Storage - Pembroke Pines	86.0%	1,667,872	672,308	995,564	11,194	984,370	1.49	1.47	8.4%	8.3%
41	GACC	Pioneer Plaza	92.7%	1,594,548	413,486	1,181,062	81,623	1,099,439	1.82	1.69	10.2%	9.5%
42	JPMCB	Bella Vista Phase II	89.1%	1,501,394	457,154	1,044,239	28,800	1,015,439	1.58	1.54	9.9%	9.6%
43	CREFI	Nobu DC	95.0%	1,302,838	386,826	916,012	37,595	878,417	2.35	2.26	8.7%	8.3%
44	JPMCB	Bay Pointe Apartments	93.7%	1,981,845	1,011,591	970,254	78,500	891,754	1.66	1.53	10.0%	9.2%
45	CREFI	652 Kent Avenue	95.0%	1,793,715	300,737	1,492,979	75,793	1,417,186	1.54	1.46	18.7%	17.7%
46	JPMCB	WoodSpring Suites Grand Rapids Holland & Tyler	91.6%	2,882,083	1,695,152	1,186,931	0	1,186,931	4.59	4.59	17.0%	17.0%
46.01	JPMCB	WoodSpring Suites Grand Rapids	93.6%	1,603,442	831,783	771,659	0	771,659
46.02	JPMCB	WoodSpring Suites Tyler	90.0%	1,278,641	863,369	415,272	0	415,272
47	GACC	Oak Hills Mobile Home Park	95.0%	1,110,082	489,061	621,020	12,450	608,570	1.59	1.56	9.1%	8.9%
48	GACC	Studio Movie Grill Chicago	95.0%	841,412	25,242	816,170	94,520	721,650	2.59	2.29	14.6%	12.9%
49	CREFI	532 East 142nd Street	79.6%	304,882	45,944	258,937	3,750	255,187	1.44	1.42	6.6%	6.5%
50	JPMCB	1713 Parkway	95.0%	533,366	175,495	357,871	20,189	337,683	1.67	1.57	9.5%	9.0%
51	CREFI	Best Storage - South	72.7%	687,309	244,000	443,309	6,137	437,172	3.39	3.34	12.7%	12.5%
52	CREFI	WAG Monck's Corner, SC	97.4%	315,495	9,465	306,030	6,619	299,411	1.82	1.78	10.2%	10.0%
53	CREFI	CubeSmart Bryan TX	72.6%	484,493	210,574	273,919	6,085	267,834	1.66	1.62	9.1%	8.9%

ANNEX A-1
				Ground Lease	Ground Lease	Franchise
Loan #	Seller	Property Name	Title Type	Expiration	Extension Terms	Expiration Date	PML %
1	CREFI	Watergate Office Building	Fee/Leasehold
2	GACC	225 Bush	Fee				19%
3	JPMCB	Innovation Park	Fee
4	JPMCB	The Essex	Fee
5	GACC	180 Water	Fee
6	CREFI	Harvey Building Products	Fee
6.01	CREFI	Londonderry / Manufacturing	Fee
6.02	CREFI	Dartmouth / Manufacturing	Fee
6.03	CREFI	Waltham Corporate	Fee
6.04	CREFI	Woburn	Fee
6.05	CREFI	Nashua	Fee
6.06	CREFI	Woburn CPD	Fee
6.07	CREFI	(West) Bridgewater	Fee
6.08	CREFI	Manchester, NH	Fee
6.09	CREFI	Norwalk 256	Fee
6.10	CREFI	New London	Fee
6.11	CREFI	East Haven	Fee
6.12	CREFI	Lincoln	Fee
6.13	CREFI	Bethlehem	Fee
6.14	CREFI	Salem	Fee
6.15	CREFI	Norwalk 260	Fee
6.16	CREFI	Berlin	Fee
6.17	CREFI	Dartmouth	Fee
6.18	CREFI	Manchester, CT	Fee
6.19	CREFI	Portland	Fee
6.20	CREFI	Braintree	Fee
6.21	CREFI	Warwick	Fee
6.22	CREFI	Fitchburg	Fee
6.23	CREFI	Auburn	Fee
6.24	CREFI	Berlin CPD	Fee
6.25	CREFI	Southampton	Fee
6.26	CREFI	Portsmouth	Fee
6.27	CREFI	Wilkes-Barre	Fee
6.28	CREFI	Hyannis	Fee
6.29	CREFI	Springfield	Fee
6.30	CREFI	White River Junction	Fee
7	CREFI	Legends at Village West	Fee
8	GACC	80 on the Commons	Fee
9	JPMCB	Osborn Triangle	Leasehold
9.01	JPMCB	610 Main Street North	Leasehold
9.02	JPMCB	1 Portland Street	Leasehold
9.03	JPMCB	700 Main Street	Leasehold
10	JPMCB	Tysons Tower	Fee
11	JPMCB	900 & 990 Stewart Avenue	Leasehold	1/31/2030 (900 Stewart Avenue); 7/31/2050 (990 Stewart Avenue)	Four, 10 years and one, 14 years (900 Stewart Avenue); Two, 10 years and one, 14 years (990 Stewart Avenue)
12	JPMCB	Hilton Cincinnati Netherland Plaza	Fee			11/30/2029
13	CREFI	Oro Valley Marketplace	Fee
14	JPMCB	Spectrum Brands Global Headquarters	Fee
15	CREFI	Compass AGP Storage Portfolio	Fee
15.01	CREFI	Compass Self  Storage Bloomfield	Fee
15.02	CREFI	Compass Self Storage Smyrna	Fee
15.03	CREFI	Compass Self Storage Port Richey	Fee
15.04	CREFI	Compass Self Storage Wendell	Fee
15.05	CREFI	Compass Self Storage Duluth	Fee
15.06	CREFI	Compass Self Storage Kennesaw	Fee
16	GACC	221 West 29th St	Leasehold	07/16/2112	None
17	JPMCB	Jersey City Group 1	Fee
17.01	JPMCB	92 & 96 Highland Avenue	Fee
17.02	JPMCB	58 Van Reypen Street	Fee
17.03	JPMCB	2729 John F. Kennedy Boulevard	Fee
17.04	JPMCB	67 Stuyvesant Avenue	Fee
17.05	JPMCB	1 Britton Street	Fee
17.06	JPMCB	46 Vroom Street	Fee
17.07	JPMCB	6 Tonnele Avenue	Fee
17.08	JPMCB	114 Stuyvesant Avenue	Fee
17.09	JPMCB	64 Newkirk Street	Fee
17.10	JPMCB	153 Academy Street	Fee
18	JPMCB	Jersey City Group 3	Fee
18.01	JPMCB	3143 & 3149 John F. Kennedy Boulevard	Fee
18.02	JPMCB	169 Manhattan Avenue	Fee
18.03	JPMCB	78 Congress Street	Fee
18.04	JPMCB	516, 518 & 520 Central Avenue	Fee
18.05	JPMCB	3719 John F. Kennedy Boulevard	Fee
18.06	JPMCB	393 Central Avenue	Fee
18.07	JPMCB	104 Booraem Avenue	Fee
18.08	JPMCB	55 Graham Street	Fee
18.09	JPMCB	95 Beacon Avenue	Fee
19	JPMCB	Grand Canal Shoppes	Fee/Leasehold	5/14/2093 (Venetian Casino Resort); 2/28/2097 (Palazzo Hotel and Casino); 2/29/2064 (Walgreens)	One, 40 years (Walgreens); None (Venetian Hotel and Casino and Palazzo Resort and Casino)
20	JPMCB	Villas on Nueces	Fee
21	JPMCB	230 Park Avenue South	Fee
22	GACC	Glendale Portfolio	Fee				Various
22.01	GACC	Windsor Villas	Fee				13%
22.02	GACC	720 Louise	Fee				14%
23	JPMCB	8 West Centre	Fee
24	CREFI	Florham Park Corporate Center	Fee
25	GACC	Sparks Galleria	Fee				8%
26	CREFI	530 Midwood	Fee
27	JPMCB	The Rockland	Fee
28	JPMCB	Sunset North	Fee				7%-9%
29	JPMCB	600 & 620 National Avenue	Fee				6%
30	JPMCB	City Hyde Park	Fee
31	CREFI	Keystone Plaza	Fee
32	JPMCB	The Shoppes at Southside	Fee
33	CREFI	Caughlin Ranch	Fee				12%
34	GACC	SE Michigan Multifamily Portfolio	Fee
34.01	GACC	Anthos Garden	Fee
34.02	GACC	Top of the Drive	Fee
34.03	GACC	Victoria Place	Fee
34.04	GACC	Park High	Fee
34.05	GACC	Boulder Creek	Fee
35	GACC	The Shops at Merchant's Square	Fee
36	CREFI	333 Cypress	Fee
37	CREFI	Arrow Business Park	Fee				19%
38	CREFI	3 Avenues Shopping Center	Fee
39	JPMCB	Daniel - The Dinex Group	Fee
40	CREFI	CubeSmart Self Storage - Pembroke Pines	Fee
41	GACC	Pioneer Plaza	Fee/Leasehold				7%
42	JPMCB	Bella Vista Phase II	Fee
43	CREFI	Nobu DC	Fee
44	JPMCB	Bay Pointe Apartments	Fee
45	CREFI	652 Kent Avenue	Leasehold	03/14/2031	1 option, 22 years
46	JPMCB	WoodSpring Suites Grand Rapids Holland & Tyler	Fee
46.01	JPMCB	WoodSpring Suites Grand Rapids	Fee			04/16/2028
46.02	JPMCB	WoodSpring Suites Tyler	Fee			10/26/2028
47	GACC	Oak Hills Mobile Home Park	Fee
48	GACC	Studio Movie Grill Chicago	Fee
49	CREFI	532 East 142nd Street	Fee
50	JPMCB	1713 Parkway	Fee
51	CREFI	Best Storage - South	Fee				7%
52	CREFI	WAG Monck's Corner, SC	Fee
53	CREFI	CubeSmart Bryan TX	Fee

ANNEX A-1
			UPFRONT ESCROW
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other	Other Upfront
Loan #	Seller	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
1	CREFI	Watergate Office Building	0	0	0	750,000	250,005	78,181	0	732,146	Sage Escrow: 590,711.42; Unfunded Obligations:141,435
2	GACC	225 Bush	0	0	0	0	3,012,292	838,031	0	4,983,228	Outstanding TI/LC Reserve: 4,097,105.82; Rent Concession Reserve: 886,121.68
3	JPMCB	Innovation Park	30,912	0	0	115,921	441,662	0	0	0
4	JPMCB	The Essex	0	0	0	0	311,439	0	0	0
5	GACC	180 Water	0	0	0	333,406	2,830,078	100,505	0	4,100,046	Conversion Reserve: 1,808,900; Operating Shortfall Reserve: 1,200,000; Prepaid Rent Reserve: 891,145.89; Shortfall Reserve 200,000
6	CREFI	Harvey Building Products	0	0	0	0	0	0	0	0
6.01	CREFI	Londonderry / Manufacturing
6.02	CREFI	Dartmouth / Manufacturing
6.03	CREFI	Waltham Corporate
6.04	CREFI	Woburn
6.05	CREFI	Nashua
6.06	CREFI	Woburn CPD
6.07	CREFI	(West) Bridgewater
6.08	CREFI	Manchester, NH
6.09	CREFI	Norwalk 256
6.10	CREFI	New London
6.11	CREFI	East Haven
6.12	CREFI	Lincoln
6.13	CREFI	Bethlehem
6.14	CREFI	Salem
6.15	CREFI	Norwalk 260
6.16	CREFI	Berlin
6.17	CREFI	Dartmouth
6.18	CREFI	Manchester, CT
6.19	CREFI	Portland
6.20	CREFI	Braintree
6.21	CREFI	Warwick
6.22	CREFI	Fitchburg
6.23	CREFI	Auburn
6.24	CREFI	Berlin CPD
6.25	CREFI	Southampton
6.26	CREFI	Portsmouth
6.27	CREFI	Wilkes-Barre
6.28	CREFI	Hyannis
6.29	CREFI	Springfield
6.30	CREFI	White River Junction
7	CREFI	Legends at Village West	0	227,700	0	10,000,000	3,569,900	0	0	0
8	GACC	80 on the Commons	0	0	0	1,116,512	38,172	0	0	440,537	Free Rent Reserve
9	JPMCB	Osborn Triangle	0	0	0	0	0	0	0	0
9.01	JPMCB	610 Main Street North
9.02	JPMCB	1 Portland Street
9.03	JPMCB	700 Main Street
10	JPMCB	Tysons Tower	0	0	0	0	0	0	0	0
11	JPMCB	900 & 990 Stewart Avenue	1,000,000	0	0	7,000,000	520,691	46,815	0	2,774,228	Outstanding TI/LC Reserve: 1,595,038; Master Lease Reserve: 831,093; Free Rent Reserve: 327,772; Ground Lease Reserve: 20,325
12	JPMCB	Hilton Cincinnati Netherland Plaza	0	382,383	0	0	460,682	0	0	3,090,409	PIP Reserve: 1,687,534.46; Working Capital Reserve: 902,874.64; Seasonality Reserve: 500,000
13	CREFI	Oro Valley Marketplace	0	10,750	0	990,000	74,538	12,271	0	2,499,530	Unfunded Obligations Reserve: 1,546,537.50; Walmart CAM Funds: 467,500; Gap Rent Funds: 441,992.64; DSW Cotenancy Funds: 43,500
14	JPMCB	Spectrum Brands Global Headquarters	0	0	0	0	0	0	0	0
15	CREFI	Compass AGP Storage Portfolio	0	0	0	0	151,811	0	0	0
15.01	CREFI	Compass Self  Storage Bloomfield
15.02	CREFI	Compass Self Storage Smyrna
15.03	CREFI	Compass Self Storage Port Richey
15.04	CREFI	Compass Self Storage Wendell
15.05	CREFI	Compass Self Storage Duluth
15.06	CREFI	Compass Self Storage Kennesaw
16	GACC	221 West 29th St	0	0	0	0	0	37,655	0	0
17	JPMCB	Jersey City Group 1	0	0	0	0	0	0	0	0
17.01	JPMCB	92 & 96 Highland Avenue
17.02	JPMCB	58 Van Reypen Street
17.03	JPMCB	2729 John F. Kennedy Boulevard
17.04	JPMCB	67 Stuyvesant Avenue
17.05	JPMCB	1 Britton Street
17.06	JPMCB	46 Vroom Street
17.07	JPMCB	6 Tonnele Avenue
17.08	JPMCB	114 Stuyvesant Avenue
17.09	JPMCB	64 Newkirk Street
17.10	JPMCB	153 Academy Street
18	JPMCB	Jersey City Group 3	0	0	0	0	0	0	0	0
18.01	JPMCB	3143 & 3149 John F. Kennedy Boulevard
18.02	JPMCB	169 Manhattan Avenue
18.03	JPMCB	78 Congress Street
18.04	JPMCB	516, 518 & 520 Central Avenue
18.05	JPMCB	3719 John F. Kennedy Boulevard
18.06	JPMCB	393 Central Avenue
18.07	JPMCB	104 Booraem Avenue
18.08	JPMCB	55 Graham Street
18.09	JPMCB	95 Beacon Avenue
19	JPMCB	Grand Canal Shoppes	0	0	0	0	0	0	0	13,527,940	Outstanding TI/LC Reserve: 12,309,694; Gap Rent Reserve: 1,218,246
20	JPMCB	Villas on Nueces	3,075	0	0	0	350,000	21,803	0	3,276,087	Retainage Reserve: 2,876,087; Tenant Reimbursement Reserve: 400,000
21	JPMCB	230 Park Avenue South	0	0	0	0	0	0	0	59,026,648	Existing Landlord Obligations Reserve: 34,263,578.42; Rent Concession Reserve: 24,763,069.87
22	GACC	Glendale Portfolio	0	50,875	0	0	31,688	31,058	0	11,310	Parking Reserve
22.01	GACC	Windsor Villas
22.02	GACC	720 Louise
23	JPMCB	8 West Centre	3,784	37,500	0	1,500,000	1,535,640	0	0	0
24	CREFI	Florham Park Corporate Center	0	18,750	0	0	25,099	8,096	84,389	5,313,329	Managed Healthcare Unfunded Obligations Reserve: 2,222,772; AHS Unfunded Obligations Reserve: 1,727,000; Managed Healthcare Free Rent Reserve: 543,805; AHS Free Rent Reserve: 345,400; Unfunded Tenant Obligations Reserve: 310,164; Free Rent Reserve: 164,188
25	GACC	Sparks Galleria	0	2,703	0	0	23,933	0	0	0
26	CREFI	530 Midwood	0	16,875	0	0	8,954	25,444	0	19,500	Unfunded Obligations
27	JPMCB	The Rockland	10,783	33,990	0	0	239,475	0	0	0
28	JPMCB	Sunset North	12,375	0	0	38,672	153,562	166,282	0	14,787,464	Outstanding TI/LC Reserve: 14,380,753.87; Free Rent Reserve: 406,709.78
29	JPMCB	600 & 620 National Avenue	75,532	0	0	0	0	0	0	12,085,120	Outstanding TI/LC Reserve
30	JPMCB	City Hyde Park	4,834	0	0	11,465	360,081	70,907	0	446,473	Outstanding TI/LC Reserve: 421,473; OneFish TwoFish Reserve: 25,000
31	CREFI	Keystone Plaza	6,037	5,625	0	150,000	275,195	70,452	0	270,000	Roof Reserve
32	JPMCB	The Shoppes at Southside	300,000	0	0	700,000	273,938	0	0	1,762,250	Aspen Dental Reserve: 1,413,750; Outstanding TI Reserve: 348,500
33	CREFI	Caughlin Ranch	0	0	0	0	27,532	46,467	0	141,435	Unfunded Obligations
34	GACC	SE Michigan Multifamily Portfolio	0	250,020	0	0	146,878	242,687	0	0
34.01	GACC	Anthos Garden
34.02	GACC	Top of the Drive	��
34.03	GACC	Victoria Place
34.04	GACC	Park High
34.05	GACC	Boulder Creek
35	GACC	The Shops at Merchant's Square	0	0	0	0	0	22,849	0	2,410,947	Outstanding TI/LC Reserve: 1,937,753.99; Free Rent Reserve: 473,193
36	CREFI	333 Cypress	0	4,313	0	0	1,212	0	0	172,716	421-a Units Reserve
37	CREFI	Arrow Business Park	33,140	0	0	82,850	101,360	7,766	0	0
38	CREFI	3 Avenues Shopping Center	0	0	0	0	17,523	80,843	0	0
39	JPMCB	Daniel - The Dinex Group	530	0	0	0	0	5,306	0	28,500	Condominium Assessments Reserve
40	CREFI	CubeSmart Self Storage - Pembroke Pines	149,550	0	0	0	193,823	48,591	0	0
41	GACC	Pioneer Plaza	0	576,000	0	0	209,194	0	0	0
42	JPMCB	Bella Vista Phase II	2,400	0	0	0	115,742	0	0	0
43	CREFI	Nobu DC	0	0	0	0	70,197	0	0	0
44	JPMCB	Bay Pointe Apartments	9,158	97,625	0	0	150,342	0	0	0
45	CREFI	652 Kent Avenue	0	35,539	0	300,000	60,775	4,921	0	6,667	Ground Lease Reserve
46	JPMCB	WoodSpring Suites Grand Rapids Holland & Tyler	0	0	0	0	42,993	0	0	0
46.01	JPMCB	WoodSpring Suites Grand Rapids
46.02	JPMCB	WoodSpring Suites Tyler
47	GACC	Oak Hills Mobile Home Park	0	35,730	0	0	38,387	10,500	0	0
48	GACC	Studio Movie Grill Chicago	297,395	5,625	0	0	108,031	0	0	0
49	CREFI	532 East 142nd Street	0	0	0	0	476	0	0	446,176	421-a Units Reserve: 46,176; Holdback Reserve: 400,000
50	JPMCB	1713 Parkway	136	0	0	1,361	132,783	1,893	0	104,209	Outstanding TI/LC Leasing Cost Reserve: 79,377; Outstanding Fee/Gap Rent Reserve: 24,832
51	CREFI	Best Storage - South	0	0	0	0	6,847	2,346	0	0
52	CREFI	WAG Monck's Corner, SC	0	0	0	0	0	0	0	0
53	CREFI	CubeSmart Bryan TX	0	0	0	0	43,497	5,513	0	0

ANNEX A-1
			MONTHLY ESCROW
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly
Loan #	Seller	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
1	CREFI	Watergate Office Building	3,587	0	26,900	125,003	11,169	Springing	Sage Escrow
2	GACC	225 Bush	9,666	0	96,665	376,536	119,719	0
3	JPMCB	Innovation Park	30,912	0	115,921	147,221	Springing	0
4	JPMCB	The Essex	5,415	0	0	0	0	0
5	GACC	180 Water	11,936	0	0	739,930	82,813	Springing	Prepaid Rent Reserve
6	CREFI	Harvey Building Products	Springing	0	0	Springing	Springing	0
6.01	CREFI	Londonderry / Manufacturing
6.02	CREFI	Dartmouth / Manufacturing
6.03	CREFI	Waltham Corporate
6.04	CREFI	Woburn
6.05	CREFI	Nashua
6.06	CREFI	Woburn CPD
6.07	CREFI	(West) Bridgewater
6.08	CREFI	Manchester, NH
6.09	CREFI	Norwalk 256
6.10	CREFI	New London
6.11	CREFI	East Haven
6.12	CREFI	Lincoln
6.13	CREFI	Bethlehem
6.14	CREFI	Salem
6.15	CREFI	Norwalk 260
6.16	CREFI	Berlin
6.17	CREFI	Dartmouth
6.18	CREFI	Manchester, CT
6.19	CREFI	Portland
6.20	CREFI	Braintree
6.21	CREFI	Warwick
6.22	CREFI	Fitchburg
6.23	CREFI	Auburn
6.24	CREFI	Berlin CPD
6.25	CREFI	Southampton
6.26	CREFI	Portsmouth
6.27	CREFI	Wilkes-Barre
6.28	CREFI	Hyannis
6.29	CREFI	Springfield
6.30	CREFI	White River Junction
7	CREFI	Legends at Village West	9,955	0	Springing	594,983	Springing	0
8	GACC	80 on the Commons	5,693	0	Springing	6,362	Springing	Springing	Condominium Reserve
9	JPMCB	Osborn Triangle	0	0	0	Springing	Springing	0
9.01	JPMCB	610 Main Street North
9.02	JPMCB	1 Portland Street
9.03	JPMCB	700 Main Street
10	JPMCB	Tysons Tower	Springing	0	Springing	Springing	Springing	0
11	JPMCB	900 & 990 Stewart Avenue	0	0	0	173,564	16,073	Springing	Ground Lease Reserve
12	JPMCB	Hilton Cincinnati Netherland Plaza	4% of Gross Revenues	0	0	115,170	Springing	18,745	Condominium Reserve: 18,745; Seasonality Reserve: Springing
13	CREFI	Oro Valley Marketplace	5,108	0	Springing	74,538	6,135	0
14	JPMCB	Spectrum Brands Global Headquarters	3,152	0	5,235	Springing	Springing	0
15	CREFI	Compass AGP Storage Portfolio	3,641	0	0	45,006	Springing	0
15.01	CREFI	Compass Self  Storage Bloomfield
15.02	CREFI	Compass Self Storage Smyrna
15.03	CREFI	Compass Self Storage Port Richey
15.04	CREFI	Compass Self Storage Wendell
15.05	CREFI	Compass Self Storage Duluth
15.06	CREFI	Compass Self Storage Kennesaw
16	GACC	221 West 29th St	1,979	0	0	8,301	5,379	78,030	Ground Rent Reserve
17	JPMCB	Jersey City Group 1	0	0	0	0	0	0
17.01	JPMCB	92 & 96 Highland Avenue
17.02	JPMCB	58 Van Reypen Street
17.03	JPMCB	2729 John F. Kennedy Boulevard
17.04	JPMCB	67 Stuyvesant Avenue
17.05	JPMCB	1 Britton Street
17.06	JPMCB	46 Vroom Street
17.07	JPMCB	6 Tonnele Avenue
17.08	JPMCB	114 Stuyvesant Avenue
17.09	JPMCB	64 Newkirk Street
17.10	JPMCB	153 Academy Street
18	JPMCB	Jersey City Group 3	0	0	0	0	0	0
18.01	JPMCB	3143 & 3149 John F. Kennedy Boulevard
18.02	JPMCB	169 Manhattan Avenue
18.03	JPMCB	78 Congress Street
18.04	JPMCB	516, 518 & 520 Central Avenue
18.05	JPMCB	3719 John F. Kennedy Boulevard
18.06	JPMCB	393 Central Avenue
18.07	JPMCB	104 Booraem Avenue
18.08	JPMCB	55 Graham Street
18.09	JPMCB	95 Beacon Avenue
19	JPMCB	Grand Canal Shoppes	Springing	0	Springing	Springing	Springing	Springing	Ground Rent Reserve
20	JPMCB	Villas on Nueces	3,075	0	0	80,138	11,228	Springing	Prepaid Rent Reserve
21	JPMCB	230 Park Avenue South	0	0	0	Springing	Springing	0
22	GACC	Glendale Portfolio	2,167	0	0	31,688	3,451	0
22.01	GACC	Windsor Villas
22.02	GACC	720 Louise
23	JPMCB	8 West Centre	3,784	0	23,651	139,493	Springing	0
24	CREFI	Florham Park Corporate Center	3,851	0	29,167	25,099	4,048	0
25	GACC	Sparks Galleria	3,507	0	13,152	23,933	Springing	0
26	CREFI	530 Midwood	1,080	0	0	2,985	2,313	0
27	JPMCB	The Rockland	10,783	0	0	34,211	Springing	0
28	JPMCB	Sunset North	12,375	0	38,672	153,562	33,256	0
29	JPMCB	600 & 620 National Avenue	Springing	0	0	Springing	Springing	0
30	JPMCB	City Hyde Park	4,834	0	11,465	120,027	8,863	0
31	CREFI	Keystone Plaza	770	0	6,418	25,799	6,040	0
32	JPMCB	The Shoppes at Southside	Springing	0	Springing	23,984	Springing	0
33	CREFI	Caughlin Ranch	1,417	0	7,086	13,766	4,224	0
34	GACC	SE Michigan Multifamily Portfolio	19,896	0	0	29,276	41,754	0
34.01	GACC	Anthos Garden
34.02	GACC	Top of the Drive
34.03	GACC	Victoria Place
34.04	GACC	Park High
34.05	GACC	Boulder Creek
35	GACC	The Shops at Merchant's Square	712	0	Springing	10,034	2,856	0
36	CREFI	333 Cypress	854	0	0	404	Springing	0
37	CREFI	Arrow Business Park	2,532	0	6,904	20,272	2,589	0
38	CREFI	3 Avenues Shopping Center	1,029	0	5,719	8,762	6,737	0
39	JPMCB	Daniel - The Dinex Group	530	0	0	71,519	781	Springing	Condominium Assessments Reserve
40	CREFI	CubeSmart Self Storage - Pembroke Pines	933	0	0	16,152	3,738	0
41	GACC	Pioneer Plaza	1,600	0	5,201	17,433	Springing	0
42	JPMCB	Bella Vista Phase II	2,400	0	0	22,132	Springing	0
43	CREFI	Nobu DC	Springing	0	Springing	23,399	Springing	Springing	Condominium Assessment Reserve
44	JPMCB	Bay Pointe Apartments	9,158	0	0	16,705	Springing	0
45	CREFI	652 Kent Avenue	1,533	0	0	10,129	4,921	Springing	Ground Lease Reserve
46	JPMCB	WoodSpring Suites Grand Rapids Holland & Tyler	Springing	0	0	10,734	Springing	Springing	PIP Reserve
46.01	JPMCB	WoodSpring Suites Grand Rapids
46.02	JPMCB	WoodSpring Suites Tyler
47	GACC	Oak Hills Mobile Home Park	1,038	0	0	9,597	Springing	0
48	GACC	Studio Movie Grill Chicago	815	0	7,063	36,010	Springing	0
49	CREFI	532 East 142nd Street	313	0	0	79	Springing	0
50	JPMCB	1713 Parkway	136	0	1,361	12,071	975	0
51	CREFI	Best Storage - South	511	0	0	2,282	1,173	0
52	CREFI	WAG Monck's Corner, SC	185	0	1,235	Springing	Springing	0
53	CREFI	CubeSmart Bryan TX	507	0	0	3,954	Springing	0

ANNEX A-1
			RESERVE CAPS
			CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	CREFI	Watergate Office Building			2,364,000
2	GACC	225 Bush	231,995		3,479,922
3	JPMCB	Innovation Park			1,400,000
4	JPMCB	The Essex
5	GACC	180 Water
6	CREFI	Harvey Building Products
6.01	CREFI	Londonderry / Manufacturing
6.02	CREFI	Dartmouth / Manufacturing
6.03	CREFI	Waltham Corporate
6.04	CREFI	Woburn
6.05	CREFI	Nashua
6.06	CREFI	Woburn CPD
6.07	CREFI	(West) Bridgewater
6.08	CREFI	Manchester, NH
6.09	CREFI	Norwalk 256
6.10	CREFI	New London
6.11	CREFI	East Haven
6.12	CREFI	Lincoln
6.13	CREFI	Bethlehem
6.14	CREFI	Salem
6.15	CREFI	Norwalk 260
6.16	CREFI	Berlin
6.17	CREFI	Dartmouth
6.18	CREFI	Manchester, CT
6.19	CREFI	Portland
6.20	CREFI	Braintree
6.21	CREFI	Warwick
6.22	CREFI	Fitchburg
6.23	CREFI	Auburn
6.24	CREFI	Berlin CPD
6.25	CREFI	Southampton
6.26	CREFI	Portsmouth
6.27	CREFI	Wilkes-Barre
6.28	CREFI	Hyannis
6.29	CREFI	Springfield
6.30	CREFI	White River Junction
7	CREFI	Legends at Village West			2,500,000
8	GACC	80 on the Commons
9	JPMCB	Osborn Triangle
9.01	JPMCB	610 Main Street North
9.02	JPMCB	1 Portland Street
9.03	JPMCB	700 Main Street
10	JPMCB	Tysons Tower	1,000,000		1,321,825
11	JPMCB	900 & 990 Stewart Avenue
12	JPMCB	Hilton Cincinnati Netherland Plaza							Seasonality Reserve: 1,000,000
13	CREFI	Oro Valley Marketplace			880,000
14	JPMCB	Spectrum Brands Global Headquarters			250,000
15	CREFI	Compass AGP Storage Portfolio
15.01	CREFI	Compass Self  Storage Bloomfield
15.02	CREFI	Compass Self Storage Smyrna
15.03	CREFI	Compass Self Storage Port Richey
15.04	CREFI	Compass Self Storage Wendell
15.05	CREFI	Compass Self Storage Duluth
15.06	CREFI	Compass Self Storage Kennesaw
16	GACC	221 West 29th St
17	JPMCB	Jersey City Group 1
17.01	JPMCB	92 & 96 Highland Avenue
17.02	JPMCB	58 Van Reypen Street
17.03	JPMCB	2729 John F. Kennedy Boulevard
17.04	JPMCB	67 Stuyvesant Avenue
17.05	JPMCB	1 Britton Street
17.06	JPMCB	46 Vroom Street
17.07	JPMCB	6 Tonnele Avenue
17.08	JPMCB	114 Stuyvesant Avenue
17.09	JPMCB	64 Newkirk Street
17.10	JPMCB	153 Academy Street
18	JPMCB	Jersey City Group 3
18.01	JPMCB	3143 & 3149 John F. Kennedy Boulevard
18.02	JPMCB	169 Manhattan Avenue
18.03	JPMCB	78 Congress Street
18.04	JPMCB	516, 518 & 520 Central Avenue
18.05	JPMCB	3719 John F. Kennedy Boulevard
18.06	JPMCB	393 Central Avenue
18.07	JPMCB	104 Booraem Avenue
18.08	JPMCB	55 Graham Street
18.09	JPMCB	95 Beacon Avenue
19	JPMCB	Grand Canal Shoppes	386,928		2,321,544
20	JPMCB	Villas on Nueces	110,700
21	JPMCB	230 Park Avenue South
22	GACC	Glendale Portfolio	104,016
22.01	GACC	Windsor Villas
22.02	GACC	720 Louise
23	JPMCB	8 West Centre			851,419
24	CREFI	Florham Park Corporate Center			2,100,000
25	GACC	Sparks Galleria	84,172		315,644
26	CREFI	530 Midwood	51,840
27	JPMCB	The Rockland
28	JPMCB	Sunset North	445,499		928,122
29	JPMCB	600 & 620 National Avenue	75,532
30	JPMCB	City Hyde Park			687,888
31	CREFI	Keystone Plaza	45,000		400,000
32	JPMCB	The Shoppes at Southside	30,000
33	CREFI	Caughlin Ranch
34	GACC	SE Michigan Multifamily Portfolio
34.01	GACC	Anthos Garden
34.02	GACC	Top of the Drive
34.03	GACC	Victoria Place
34.04	GACC	Park High
34.05	GACC	Boulder Creek
35	GACC	The Shops at Merchant's Square	34,176		60,000
36	CREFI	333 Cypress
37	CREFI	Arrow Business Park			400,000
38	CREFI	3 Avenues Shopping Center			80,000
39	JPMCB	Daniel - The Dinex Group
40	CREFI	CubeSmart Self Storage - Pembroke Pines
41	GACC	Pioneer Plaza	38,411		124,835
42	JPMCB	Bella Vista Phase II
43	CREFI	Nobu DC
44	JPMCB	Bay Pointe Apartments
45	CREFI	652 Kent Avenue
46	JPMCB	WoodSpring Suites Grand Rapids Holland & Tyler
46.01	JPMCB	WoodSpring Suites Grand Rapids
46.02	JPMCB	WoodSpring Suites Tyler
47	GACC	Oak Hills Mobile Home Park
48	GACC	Studio Movie Grill Chicago	29,334
49	CREFI	532 East 142nd Street
50	JPMCB	1713 Parkway			48,983
51	CREFI	Best Storage - South
52	CREFI	WAG Monck's Corner, SC
53	CREFI	CubeSmart Bryan TX

ANNEX A-1
				LARGEST TENANT			2nd LARGEST TENANT
			Single			Lease			Lease
Loan #	Seller	Property Name	Tenant	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
1	CREFI	Watergate Office Building	No	National Trust for Historic Preservation	37,745	12/31/28	George Washington University	36,529	07/31/27
2	GACC	225 Bush	No	Twitch Interactive	84,035	08/18/21	LiveRamp, Inc	76,724	05/04/22
3	JPMCB	Innovation Park	No	AXA Equitable	291,528	11/30/28	Allstate Insurance Company	257,393	12/31/27
4	JPMCB	The Essex	No	Regal Cinemas	65,000	03/31/39
5	GACC	180 Water	No	Citibank	3,496	04/30/29	180 Water Donuts LLC	750	08/31/29
6	CREFI	Harvey Building Products	Yes
6.01	CREFI	Londonderry / Manufacturing	Yes	Harvey Building Products	376,294	10/21/39
6.02	CREFI	Dartmouth / Manufacturing	Yes	Harvey Building Products	235,239	10/21/39
6.03	CREFI	Waltham Corporate	Yes	Harvey Building Products	54,400	10/21/39
6.04	CREFI	Woburn	Yes	Harvey Building Products	76,054	10/21/39
6.05	CREFI	Nashua	Yes	Harvey Building Products	111,594	10/21/39
6.06	CREFI	Woburn CPD	Yes	Harvey Building Products	59,800	10/21/39
6.07	CREFI	(West) Bridgewater	Yes	Harvey Building Products	81,776	10/21/39
6.08	CREFI	Manchester, NH	Yes	Harvey Building Products	81,747	10/21/39
6.09	CREFI	Norwalk 256	Yes	Harvey Building Products	40,232	10/21/39
6.10	CREFI	New London	Yes	Harvey Building Products	70,642	10/21/39
6.11	CREFI	East Haven	Yes	Harvey Building Products	70,089	10/21/39
6.12	CREFI	Lincoln	Yes	Harvey Building Products	80,240	10/21/39
6.13	CREFI	Bethlehem	Yes	Harvey Building Products	71,091	10/21/39
6.14	CREFI	Salem	Yes	Harvey Building Products	58,286	10/21/39
6.15	CREFI	Norwalk 260	Yes	Harvey Building Products	30,000	10/21/39
6.16	CREFI	Berlin	Yes	Harvey Building Products	43,796	10/21/39
6.17	CREFI	Dartmouth	Yes	Harvey Building Products	63,117	10/21/39
6.18	CREFI	Manchester, CT	Yes	Harvey Building Products	49,175	10/21/39
6.19	CREFI	Portland	Yes	Harvey Building Products	48,145	10/21/39
6.20	CREFI	Braintree	Yes	Harvey Building Products	32,531	10/21/39
6.21	CREFI	Warwick	Yes	Harvey Building Products	43,899	10/21/39
6.22	CREFI	Fitchburg	Yes	Harvey Building Products	39,433	10/21/39
6.23	CREFI	Auburn	Yes	Harvey Building Products	37,132	10/21/39
6.24	CREFI	Berlin CPD	Yes	Harvey Building Products	28,163	10/21/39
6.25	CREFI	Southampton	Yes	Harvey Building Products	36,421	10/21/39
6.26	CREFI	Portsmouth	Yes	Harvey Building Products	31,470	10/21/39
6.27	CREFI	Wilkes-Barre	Yes	Harvey Building Products	32,200	10/21/39
6.28	CREFI	Hyannis	Yes	Harvey Building Products	24,070	10/21/39
6.29	CREFI	Springfield	Yes	Harvey Building Products	25,347	10/21/39
6.30	CREFI	White River Junction	Yes	Harvey Building Products	13,736	10/21/39
7	CREFI	Legends at Village West	No	American Multi-Cinema, Inc.	88,270	08/31/28	Dave & Busters	46,953	11/30/22
8	GACC	80 on the Commons	No	Root Insurance	109,062	11/30/24	Coastal Ridge	20,001	06/30/30
9	JPMCB	Osborn Triangle	Various
9.01	JPMCB	610 Main Street North	No	Pfizer	270,056	12/31/31	Sulmona Restaurant Group	3,355	02/28/27
9.02	JPMCB	1 Portland Street	Yes	Pfizer	229,330	01/31/24
9.03	JPMCB	700 Main Street	No	Novartis Institutes for Biomedical Research, Inc.	99,883	07/31/24	Lab Central Inc.	68,996	03/31/27
10	JPMCB	Tysons Tower	No	Intelsat Global Service Corporation	212,572	07/31/29	Deloitte, LLP	94,378	08/31/27
11	JPMCB	900 & 990 Stewart Avenue	No	AON	60,143	09/01/28	Wright Risk Management	37,550	06/01/29
12	JPMCB	Hilton Cincinnati Netherland Plaza	No
13	CREFI	Oro Valley Marketplace	No	Wal-Mart	195,273	03/27/28	Ashley Furniture	45,197	01/31/35
14	JPMCB	Spectrum Brands Global Headquarters	Yes	Spectrum	252,122	02/01/34
15	CREFI	Compass AGP Storage Portfolio	No
15.01	CREFI	Compass Self  Storage Bloomfield	No
15.02	CREFI	Compass Self Storage Smyrna	No
15.03	CREFI	Compass Self Storage Port Richey	No
15.04	CREFI	Compass Self Storage Wendell	No
15.05	CREFI	Compass Self Storage Duluth	No
15.06	CREFI	Compass Self Storage Kennesaw	No
16	GACC	221 West 29th St	No
17	JPMCB	Jersey City Group 1	No
17.01	JPMCB	92 & 96 Highland Avenue	No
17.02	JPMCB	58 Van Reypen Street	No
17.03	JPMCB	2729 John F. Kennedy Boulevard	No
17.04	JPMCB	67 Stuyvesant Avenue	No
17.05	JPMCB	1 Britton Street	No
17.06	JPMCB	46 Vroom Street	No
17.07	JPMCB	6 Tonnele Avenue	No
17.08	JPMCB	114 Stuyvesant Avenue	No
17.09	JPMCB	64 Newkirk Street	No
17.10	JPMCB	153 Academy Street	No
18	JPMCB	Jersey City Group 3	No
18.01	JPMCB	3143 & 3149 John F. Kennedy Boulevard	No
18.02	JPMCB	169 Manhattan Avenue	No
18.03	JPMCB	78 Congress Street	No
18.04	JPMCB	516, 518 & 520 Central Avenue	No
18.05	JPMCB	3719 John F. Kennedy Boulevard	No
18.06	JPMCB	393 Central Avenue	No
18.07	JPMCB	104 Booraem Avenue	No
18.08	JPMCB	55 Graham Street	No
18.09	JPMCB	95 Beacon Avenue	No
19	JPMCB	Grand Canal Shoppes	No	The Venetian Casino Resort	81,105	05/31/29	Tao Nightclub	49,441	01/31/25
20	JPMCB	Villas on Nueces	No
21	JPMCB	230 Park Avenue South	No	Discovery	361,214	01/31/37	JP Morgan Chase	12,165	07/09/21
22	GACC	Glendale Portfolio	No
22.01	GACC	Windsor Villas	No
22.02	GACC	720 Louise	No
23	JPMCB	8 West Centre	No	Helix Energy Solutions Group	118,630	06/30/25	Cameron International Corp.	106,801	11/30/23
24	CREFI	Florham Park Corporate Center	No	Managed Healthcare Associates	39,060	10/31/21	Atlantic Ambulance Corp.	22,295	04/30/29
25	GACC	Sparks Galleria	No	Fitness Connection	41,537	12/31/23	Marshalls	40,233	08/31/28
26	CREFI	530 Midwood	No	Knickerbocker Dialysis	9,600	09/30/27
27	JPMCB	The Rockland	No
28	JPMCB	Sunset North	No	Intellectual Ventures	152,633	05/31/25	ArenaNet	96,839	05/31/29
29	JPMCB	600 & 620 National Avenue	Yes	Google	151,064	05/31/29
30	JPMCB	City Hyde Park	No	Whole Foods	30,326	06/30/26	Marshalls	26,020	05/31/26
31	CREFI	Keystone Plaza	No	Jumbo Buffet	6,440	02/28/23	Popular Community Bank	6,408	08/31/26
32	JPMCB	The Shoppes at Southside	No	Best Buy	45,802	03/31/25	Urban Air	40,000	07/31/29
33	CREFI	Caughlin Ranch	No	Raleys	50,451	06/30/31	Anytime Fitness	8,000	06/30/20
34	GACC	SE Michigan Multifamily Portfolio	No
34.01	GACC	Anthos Garden	No
34.02	GACC	Top of the Drive	No
34.03	GACC	Victoria Place	No
34.04	GACC	Park High	No
34.05	GACC	Boulder Creek	No
35	GACC	The Shops at Merchant's Square	No	Ulta	10,417	06/30/29	Chuy's	7,142	10/31/34
36	CREFI	333 Cypress	No
37	CREFI	Arrow Business Park	No	Walco Inc.	12,631	09/30/23	Joe Cantone and Neal Cantone dba Pomona Print Shop	10,362	07/31/21
38	CREFI	3 Avenues Shopping Center	No	Bonefish Grill	5,500	06/30/23	Panera Bread	5,100	06/30/24
39	JPMCB	Daniel - The Dinex Group	Yes	Daniel	17,765	10/14/39
40	CREFI	CubeSmart Self Storage - Pembroke Pines	No
41	GACC	Pioneer Plaza	No	Safeway	47,019	06/30/23	Top to Bottom	8,143	03/31/20
42	JPMCB	Bella Vista Phase II	No
43	CREFI	Nobu DC	Yes	Nobu	13,211	09/11/37
44	JPMCB	Bay Pointe Apartments	No
45	CREFI	652 Kent Avenue	Yes	Brink's	92,000	08/31/39
46	JPMCB	WoodSpring Suites Grand Rapids Holland & Tyler	No
46.01	JPMCB	WoodSpring Suites Grand Rapids	No
46.02	JPMCB	WoodSpring Suites Tyler	No
47	GACC	Oak Hills Mobile Home Park	No
48	GACC	Studio Movie Grill Chicago	Yes	Studio Movie Grill	65,186	01/31/29
49	CREFI	532 East 142nd Street	No
50	JPMCB	1713 Parkway	No	Comerica Bank	2,781	11/14/28	Pizza Hut	1,585	12/01/24
51	CREFI	Best Storage - South	No
52	CREFI	WAG Monck's Corner, SC	Yes	Walgreens	14,820	08/31/31
53	CREFI	CubeSmart Bryan TX	No

ANNEX A-1
			3rd LARGEST TENANT			4th LARGEST TENANT
					Lease			Lease
Loan #	Seller	Property Name	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
1	CREFI	Watergate Office Building	SAGE Publications	26,188	10/31/22	KIPP DC	18,422	09/30/25
2	GACC	225 Bush	Benefit Cosmetics, LLC	61,917	08/31/20	Handshake	52,735	07/30/27
3	JPMCB	Innovation Park	Classic Graphics	238,744	01/31/26	Alight Solutions LLC	216,377	11/30/25
4	JPMCB	The Essex
5	GACC	180 Water
6	CREFI	Harvey Building Products
6.01	CREFI	Londonderry / Manufacturing
6.02	CREFI	Dartmouth / Manufacturing
6.03	CREFI	Waltham Corporate
6.04	CREFI	Woburn
6.05	CREFI	Nashua
6.06	CREFI	Woburn CPD
6.07	CREFI	(West) Bridgewater
6.08	CREFI	Manchester, NH
6.09	CREFI	Norwalk 256
6.10	CREFI	New London
6.11	CREFI	East Haven
6.12	CREFI	Lincoln
6.13	CREFI	Bethlehem
6.14	CREFI	Salem
6.15	CREFI	Norwalk 260
6.16	CREFI	Berlin
6.17	CREFI	Dartmouth
6.18	CREFI	Manchester, CT
6.19	CREFI	Portland
6.20	CREFI	Braintree
6.21	CREFI	Warwick
6.22	CREFI	Fitchburg
6.23	CREFI	Auburn
6.24	CREFI	Berlin CPD
6.25	CREFI	Southampton
6.26	CREFI	Portsmouth
6.27	CREFI	Wilkes-Barre
6.28	CREFI	Hyannis
6.29	CREFI	Springfield
6.30	CREFI	White River Junction
7	CREFI	Legends at Village West	TJ Maxx	29,956	10/31/20	H&M	25,025	01/31/28
8	GACC	80 on the Commons	BBI Logistics	18,815	09/30/27	AEP Service Company	11,847	01/31/24
9	JPMCB	Osborn Triangle
9.01	JPMCB	610 Main Street North	Café Luna	2,328	03/31/27	Boston Burger	1,984	09/30/27
9.02	JPMCB	1 Portland Street
9.03	JPMCB	700 Main Street
10	JPMCB	Tysons Tower	Splunk Inc	57,521	05/31/22	Morgan Franklin	28,553	02/28/27
11	JPMCB	900 & 990 Stewart Avenue	Meyer, Suozzi, English & Klein	35,578	02/01/26	Contour Mortgage	21,566	10/01/25
12	JPMCB	Hilton Cincinnati Netherland Plaza
13	CREFI	Oro Valley Marketplace	Century Theatres	39,081	10/31/23	Best Buy	30,162	03/31/22
14	JPMCB	Spectrum Brands Global Headquarters
15	CREFI	Compass AGP Storage Portfolio
15.01	CREFI	Compass Self  Storage Bloomfield
15.02	CREFI	Compass Self Storage Smyrna
15.03	CREFI	Compass Self Storage Port Richey
15.04	CREFI	Compass Self Storage Wendell
15.05	CREFI	Compass Self Storage Duluth
15.06	CREFI	Compass Self Storage Kennesaw
16	GACC	221 West 29th St
17	JPMCB	Jersey City Group 1
17.01	JPMCB	92 & 96 Highland Avenue
17.02	JPMCB	58 Van Reypen Street
17.03	JPMCB	2729 John F. Kennedy Boulevard
17.04	JPMCB	67 Stuyvesant Avenue
17.05	JPMCB	1 Britton Street
17.06	JPMCB	46 Vroom Street
17.07	JPMCB	6 Tonnele Avenue
17.08	JPMCB	114 Stuyvesant Avenue
17.09	JPMCB	64 Newkirk Street
17.10	JPMCB	153 Academy Street
18	JPMCB	Jersey City Group 3
18.01	JPMCB	3143 & 3149 John F. Kennedy Boulevard
18.02	JPMCB	169 Manhattan Avenue
18.03	JPMCB	78 Congress Street
18.04	JPMCB	516, 518 & 520 Central Avenue
18.05	JPMCB	3719 John F. Kennedy Boulevard
18.06	JPMCB	393 Central Avenue
18.07	JPMCB	104 Booraem Avenue
18.08	JPMCB	55 Graham Street
18.09	JPMCB	95 Beacon Avenue
19	JPMCB	Grand Canal Shoppes	Madame 'Tussaud Las Vegas	28,235	07/31/24	Regis Galerie	28,099	05/31/25
20	JPMCB	Villas on Nueces			��
21	JPMCB	230 Park Avenue South	Earth Mail	314	02/28/21
22	GACC	Glendale Portfolio
22.01	GACC	Windsor Villas
22.02	GACC	720 Louise
23	JPMCB	8 West Centre
24	CREFI	Florham Park Corporate Center	Prime Pensions	15,966	11/30/25	AHS Hospital Corporation	12,245	04/30/29
25	GACC	Sparks Galleria	Sprouts	30,323	06/30/33	Office Depot	18,813	07/31/25
26	CREFI	530 Midwood
27	JPMCB	The Rockland
28	JPMCB	Sunset North	WeWork	78,303	12/31/31	Farmers	61,327	05/31/29
29	JPMCB	600 & 620 National Avenue
30	JPMCB	City Hyde Park	Michaels	18,141	02/28/26	RGN-Chicago XXXII LLC	16,614	07/31/26
31	CREFI	Keystone Plaza	Mr. Fresh Farmers Market	5,806	03/31/23	Specialty Lighting & Bulbs	3,600	01/31/21
32	JPMCB	The Shoppes at Southside	David's Bridal	10,000	09/30/29	Chik-Fil-A	4,261	10/31/24
33	CREFI	Caughlin Ranch	Renown Health	6,453	01/31/27	Ice Age Meals	6,000	12/31/20
34	GACC	SE Michigan Multifamily Portfolio
34.01	GACC	Anthos Garden
34.02	GACC	Top of the Drive
34.03	GACC	Victoria Place
34.04	GACC	Park High
34.05	GACC	Boulder Creek
35	GACC	The Shops at Merchant's Square	Char	6,000	07/31/29	Brass Tap	3,502	06/30/29
36	CREFI	333 Cypress
37	CREFI	Arrow Business Park	La Rocque Better Roofs Inc.	7,082	07/31/21	American Threat Assessment Consulting, Inc.	4,359	10/31/22
38	CREFI	3 Avenues Shopping Center	Chase Bank	4,335	10/13/33	Caliber	4,000	08/31/21
39	JPMCB	Daniel - The Dinex Group
40	CREFI	CubeSmart Self Storage - Pembroke Pines
41	GACC	Pioneer Plaza	Dragon Vine	3,926	01/31/20	Shari's	3,809	08/31/25
42	JPMCB	Bella Vista Phase II
43	CREFI	Nobu DC
44	JPMCB	Bay Pointe Apartments
45	CREFI	652 Kent Avenue
46	JPMCB	WoodSpring Suites Grand Rapids Holland & Tyler
46.01	JPMCB	WoodSpring Suites Grand Rapids
46.02	JPMCB	WoodSpring Suites Tyler
47	GACC	Oak Hills Mobile Home Park
48	GACC	Studio Movie Grill Chicago
49	CREFI	532 East 142nd Street
50	JPMCB	1713 Parkway	Austin Gourmet Popcorn	1,477	04/01/24	Teapioca Lounge	1,471	01/08/28
51	CREFI	Best Storage - South
52	CREFI	WAG Monck's Corner, SC
53	CREFI	CubeSmart Bryan TX

ANNEX A-1
			5th LARGEST TENANT
					Lease	Loan		Lockbox
Loan #	Seller	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor	(Y/N)
1	CREFI	Watergate Office Building	National League for Nursing	18,299	04/30/26	Acquisition	Scott J. Seligman	Yes
2	GACC	225 Bush	SunRun	43,850	05/31/24	Refinance	Kylli Inc.	Yes
3	JPMCB	Innovation Park	Wells Fargo Bank	196,613	03/31/25	Acquisition	Aleph Investment Properties (US), LLLP, Aleph Investment Properties, LLLP	Yes
4	JPMCB	The Essex				Refinance	Brandon Baron	Yes
5	GACC	180 Water				Refinance	Nathan Berman	Yes
6	CREFI	Harvey Building Products				Acquisition	AG Net Lease IV Corp.	Yes
6.01	CREFI	Londonderry / Manufacturing
6.02	CREFI	Dartmouth / Manufacturing
6.03	CREFI	Waltham Corporate
6.04	CREFI	Woburn
6.05	CREFI	Nashua
6.06	CREFI	Woburn CPD
6.07	CREFI	(West) Bridgewater
6.08	CREFI	Manchester, NH
6.09	CREFI	Norwalk 256
6.10	CREFI	New London
6.11	CREFI	East Haven
6.12	CREFI	Lincoln
6.13	CREFI	Bethlehem
6.14	CREFI	Salem
6.15	CREFI	Norwalk 260
6.16	CREFI	Berlin
6.17	CREFI	Dartmouth
6.18	CREFI	Manchester, CT
6.19	CREFI	Portland
6.20	CREFI	Braintree
6.21	CREFI	Warwick
6.22	CREFI	Fitchburg
6.23	CREFI	Auburn
6.24	CREFI	Berlin CPD
6.25	CREFI	Southampton
6.26	CREFI	Portsmouth
6.27	CREFI	Wilkes-Barre
6.28	CREFI	Hyannis
6.29	CREFI	Springfield
6.30	CREFI	White River Junction
7	CREFI	Legends at Village West	Off Broadway Shoes	21,554	01/31/26	Refinance	Walton Street Real Estate FUND VII, L.P., Walton Street Real Estate Investors VII, L.P., Walton Street Real Estate Fund VII-Q, L.P., Walton Street Real Estate Fund VII-E, L.P., Walton Street Real Estate Partners VII, L.P., Walton Street Real Estate Partners VII-NGE, L.P., Walton Street Real Estate Fund VII-NUS, L.P. and WSC Capital Holdings VII, L.P.	Yes
8	GACC	80 on the Commons	Sweney Cartwright	4,665	12/31/26	Acquisition	Starwood REIT Operating Partnership, L.P.	Yes
9	JPMCB	Osborn Triangle				Acquisition	NAP	Yes
9.01	JPMCB	610 Main Street North	Revela	1,015	07/31/27
9.02	JPMCB	1 Portland Street
9.03	JPMCB	700 Main Street
10	JPMCB	Tysons Tower	Reed Smith LLP	28,553	07/31/29	Recapitalization	NAP	Yes
11	JPMCB	900 & 990 Stewart Avenue	Nationwide	18,787	08/01/23	Acquisition	Leibel Lederman	Yes
12	JPMCB	Hilton Cincinnati Netherland Plaza				Refinance	Greg A. Power	Yes
13	CREFI	Oro Valley Marketplace	Big Lots	28,486	01/31/21	Acquisition	HSL Properties, Inc., Town West Realty, Inc. and Town West Realty II, Inc.	Yes
14	JPMCB	Spectrum Brands Global Headquarters				Acquisition	HGGP Capital VIII, LLC, HGGP Capital IX, LLC, HGGP Capital X, LLC, HGGP Capital XI, LLC, HGGP Capital XII, LLC, HGGP Capital XIII, LLC, HGGP Capital XIV, LP	Yes
15	CREFI	Compass AGP Storage Portfolio				Refinance	Robert J. Amsdell, Barry L. Amsdell	Yes
15.01	CREFI	Compass Self  Storage Bloomfield
15.02	CREFI	Compass Self Storage Smyrna
15.03	CREFI	Compass Self Storage Port Richey
15.04	CREFI	Compass Self Storage Wendell
15.05	CREFI	Compass Self Storage Duluth
15.06	CREFI	Compass Self Storage Kennesaw
16	GACC	221 West 29th St				Refinance	IronState Holdings LLC, Charles Blaichman, Scott Shnay, Abram Shnay	Yes
17	JPMCB	Jersey City Group 1				Refinance		No
17.01	JPMCB	92 & 96 Highland Avenue
17.02	JPMCB	58 Van Reypen Street
17.03	JPMCB	2729 John F. Kennedy Boulevard
17.04	JPMCB	67 Stuyvesant Avenue
17.05	JPMCB	1 Britton Street
17.06	JPMCB	46 Vroom Street
17.07	JPMCB	6 Tonnele Avenue
17.08	JPMCB	114 Stuyvesant Avenue
17.09	JPMCB	64 Newkirk Street
17.10	JPMCB	153 Academy Street
18	JPMCB	Jersey City Group 3				Refinance		No
18.01	JPMCB	3143 & 3149 John F. Kennedy Boulevard
18.02	JPMCB	169 Manhattan Avenue
18.03	JPMCB	78 Congress Street
18.04	JPMCB	516, 518 & 520 Central Avenue
18.05	JPMCB	3719 John F. Kennedy Boulevard
18.06	JPMCB	393 Central Avenue
18.07	JPMCB	104 Booraem Avenue
18.08	JPMCB	55 Graham Street
18.09	JPMCB	95 Beacon Avenue
19	JPMCB	Grand Canal Shoppes	Grand Lux Café	19,100	12/31/29	Refinance	BPR Nimbus LLC	Yes
20	JPMCB	Villas on Nueces				Refinance	Brad J. Zucker	Yes
21	JPMCB	230 Park Avenue South				Refinance	TF Cornerstone Properties, LLC	Yes
22	GACC	Glendale Portfolio				Refinance	The Robert and Marjorie Champion Trust	Yes
22.01	GACC	Windsor Villas
22.02	GACC	720 Louise
23	JPMCB	8 West Centre				Refinance	Azrieli Group Ltd.	Yes
24	CREFI	Florham Park Corporate Center	COWI-North America Inc.	11,178	11/30/27	Acquisition	Joseph Brachfeld, Patrick J. Magee	Yes
25	GACC	Sparks Galleria	Salons by JC	6,530	10/09/25	Acquisition	CIRE OPCO I, LLC	Yes
26	CREFI	530 Midwood				Refinance	Joel Wertzberger	Yes
27	JPMCB	The Rockland				Acquisition	Brian Nelson	Yes
28	JPMCB	Sunset North	GM Cruise	32,331	11/30/26	Acquisition	Kennedy-Wilson Holdings, Inc.	Yes
29	JPMCB	600 & 620 National Avenue				Acquisition	Brett Michael Lipman, Farshid Steve Shokouhi	Yes
30	JPMCB	City Hyde Park	Hyde Park OneFish TwoFish LLC	5,255	07/31/27	Refinance	LARP Holdings, LLC	Yes
31	CREFI	Keystone Plaza	The Sherwin-Williams Company	3,240	10/31/23	Refinance	Irwin Tauber, Tauber Family 2001 Dynasty Trust	Yes
32	JPMCB	The Shoppes at Southside	Deerwood Jewelers	2,800	07/31/22	Acquisition	Adam Greenberg, Michael Lapointe, Abbey Berkowitz, Phyllis McHenry, Anthony DeRosa	Yes
33	CREFI	Caughlin Ranch	Pitts Orthodontics	4,800	10/31/23	Refinance	ShopOne Centers Operating Partnership, L.P.	Yes
34	GACC	SE Michigan Multifamily Portfolio				Refinance	Kenneth Teagle, Trent Keliher, Robin Scrimgeour	Yes
34.01	GACC	Anthos Garden
34.02	GACC	Top of the Drive
34.03	GACC	Victoria Place
34.04	GACC	Park High
34.05	GACC	Boulder Creek
35	GACC	The Shops at Merchant's Square	Aspen Dental	3,334	01/31/30	Refinance	Remy F. Gross III, Maximillian J. Grelier III	Yes
36	CREFI	333 Cypress				Refinance	Robert Rosenberg	Yes
37	CREFI	Arrow Business Park	B and K Electric Wholesale	4,108	04/30/22	Acquisition	ACEM LLC	Yes
38	CREFI	3 Avenues Shopping Center	Jos A Bank	3,904	11/12/23	Refinance	Peter Scott Parker	Yes
39	JPMCB	Daniel - The Dinex Group				Refinance	The Dinex Group, LLC	Yes
40	CREFI	CubeSmart Self Storage - Pembroke Pines				Acquisition	Jacob Ramage	Yes
41	GACC	Pioneer Plaza	Oishii Sushi	3,600	10/31/27	Acquisition	Kenneth Levy	Yes
42	JPMCB	Bella Vista Phase II				Acquisition	Bernard McGuire, Eugene McGuire	Yes
43	CREFI	Nobu DC				Recapitalization	PRP REI, LLC	Yes
44	JPMCB	Bay Pointe Apartments				Refinance	Gary W. Gates, Jr.	Yes
45	CREFI	652 Kent Avenue				Refinance	Emil LLC	Yes
46	JPMCB	WoodSpring Suites Grand Rapids Holland & Tyler				Refinance	Richard D. Squires	Yes
46.01	JPMCB	WoodSpring Suites Grand Rapids
46.02	JPMCB	WoodSpring Suites Tyler
47	GACC	Oak Hills Mobile Home Park				Refinance	James A. Martin	Yes
48	GACC	Studio Movie Grill Chicago				Acquisition	Jon Goldstein	Yes
49	CREFI	532 East 142nd Street				Refinance	Robert Rosenberg	Yes
50	JPMCB	1713 Parkway	Cookie Cutters	1,213	10/17/27	Refinance	Joseph L. Priske	Yes
51	CREFI	Best Storage - South				Refinance	Arthur Lloyd Davidson, Jr.	Yes
52	CREFI	WAG Monck's Corner, SC				Acquisition	Joseph Perri	Yes
53	CREFI	CubeSmart Bryan TX				Acquisition	Lawrence Charles Kaplan, George Thacker, Richard Schontz	Yes

ANNEX A-1

Pari Passu Debt

Additional Debt

Pari Passu

Pari Passu

Pari Passu

Total Cut-off

Additional

Lockbox

Cash

Pari Passu

Note Control

Piece  In Trust

Piece Non Trust

Date Pari

Addit Debt

Addit Debt

Additional

Debt Cut off

Additional Debt

Loan #

Seller

Property Name

Type

Management

(Y/N)

(Y/N)

Cut-Off Balance

Cut-Off Balance

Passu Debt

Permitted (Y/N)

Exist (Y/N)

Debt Type(s)

Date Balance

Interest Rate

1

CREFI

Watergate Office Building

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

2

GACC

225 Bush

Hard

Springing

Yes

Yes

60,000,000

143,600,000

203,600,000

No

Yes

Subordinate Debt

146,400,000

3.30300

3

JPMCB

Innovation Park

Hard

Springing

Yes

No

60,000,000

122,250,000

182,250,000

Yes

No

Permitted Mezz

NAP

NAP

4

JPMCB

The Essex

Hard

Springing

Yes

Yes

56,900,000

60,100,000

117,000,000

No

Yes

Subordinate Debt (58,000,000)/Mezzanine Loan (40,000,000)

98,000,000

5.81122

5

GACC

180 Water

Hard

In Place

Yes

No

50,000,000

87,500,000

137,500,000

Yes

Yes

Subordinate Debt (127,500,000)/Mezzanine Loan (100,000,000)/Permitted Mezzanine

227,500,000

5.55966

6

CREFI

Harvey Building Products

Hard

Springing

Yes

Yes

50,000,000

110,000,000

160,000,000

Yes

No

Permitted Mezzanine

NAP

NAP

6.01

CREFI

Londonderry / Manufacturing

6.02

CREFI

Dartmouth / Manufacturing

6.03

CREFI

Waltham Corporate

6.04

CREFI

Woburn

6.05

CREFI

Nashua

6.06

CREFI

Woburn CPD

6.07

CREFI

(West) Bridgewater

6.08

CREFI

Manchester, NH

6.09

CREFI

Norwalk 256

6.10

CREFI

New London

6.11

CREFI

East Haven

6.12

CREFI

Lincoln

6.13

CREFI

Bethlehem

6.14

CREFI

Salem

6.15

CREFI

Norwalk 260

6.16

CREFI

Berlin

6.17

CREFI

Dartmouth

6.18

CREFI

Manchester, CT

6.19

CREFI

Portland

6.20

CREFI

Braintree

6.21

CREFI

Warwick

6.22

CREFI

Fitchburg

6.23

CREFI

Auburn

6.24

CREFI

Berlin CPD

6.25

CREFI

Southampton

6.26

CREFI

Portsmouth

6.27

CREFI

Wilkes-Barre

6.28

CREFI

Hyannis

6.29

CREFI

Springfield

6.30

CREFI

White River Junction

7

CREFI

Legends at Village West

Hard

Springing

Yes

Yes

50,000,000

70,000,000

120,000,000

No

No

NAP

NAP

NAP

8

GACC

80 on the Commons

Soft (Multifamily); Hard (Office)

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

9

JPMCB

Osborn Triangle

Hard

Springing

Yes

No

40,000,000

390,000,000

430,000,000

No

Yes

Subordinate Debt

145,000,000

3.79700

9.01

JPMCB

610 Main Street North

9.02

JPMCB

1 Portland Street

9.03

JPMCB

700 Main Street

10

JPMCB

Tysons Tower

Hard

Springing

Yes

No

40,000,000

150,000,000

190,000,000

No

No

NAP

NAP

NAP

11

JPMCB

900 & 990 Stewart Avenue

Hard

In Place

Yes

No

39,000,000

45,000,000

84,000,000

No

No

NAP

NAP

NAP

12

JPMCB

Hilton Cincinnati Netherland Plaza

Hard

In Place

Yes

Yes

35,500,000

37,000,000

72,500,000

No

No

NAP

NAP

NAP

13

CREFI

Oro Valley Marketplace

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

14

JPMCB

Spectrum Brands Global Headquarters

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

15

CREFI

Compass AGP Storage Portfolio

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

15.01

CREFI

Compass Self  Storage Bloomfield

15.02

CREFI

Compass Self Storage Smyrna

15.03

CREFI

Compass Self Storage Port Richey

15.04

CREFI

Compass Self Storage Wendell

15.05

CREFI

Compass Self Storage Duluth

15.06

CREFI

Compass Self Storage Kennesaw

16

GACC

221 West 29th St

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

17

JPMCB

Jersey City Group 1

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

17.01

JPMCB

92 & 96 Highland Avenue

17.02

JPMCB

58 Van Reypen Street

17.03

JPMCB

2729 John F. Kennedy Boulevard

17.04

JPMCB

67 Stuyvesant Avenue

17.05

JPMCB

1 Britton Street

17.06

JPMCB

46 Vroom Street

17.07

JPMCB

6 Tonnele Avenue

17.08

JPMCB

114 Stuyvesant Avenue

17.09

JPMCB

64 Newkirk Street

17.10

JPMCB

153 Academy Street

18

JPMCB

Jersey City Group 3

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

18.01

JPMCB

3143 & 3149 John F. Kennedy Boulevard

18.02

JPMCB

169 Manhattan Avenue

18.03

JPMCB

78 Congress Street

18.04

JPMCB

516, 518 & 520 Central Avenue

18.05

JPMCB

3719 John F. Kennedy Boulevard

18.06

JPMCB

393 Central Avenue

18.07

JPMCB

104 Booraem Avenue

18.08

JPMCB

55 Graham Street

18.09

JPMCB

95 Beacon Avenue

19

JPMCB

Grand Canal Shoppes

Hard

Springing

Yes

No

30,384,615

729,615,385

760,000,000

No

Yes

Subordinate Debt

215,000,000

6.25000

20

JPMCB

Villas on Nueces

Soft

Springing

No

NAP

NAP

NAP

NAP

No

Yes

Mezzanine Loan

7,000,000

7.25000

21

JPMCB

230 Park Avenue South

Hard

Springing

Yes

No

30,000,000

220,000,000

250,000,000

No

No

NAP

NAP

NAP

22

GACC

Glendale Portfolio

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

22.01

GACC

Windsor Villas

22.02

GACC

720 Louise

23

JPMCB

8 West Centre

Hard

In Place

Yes

Yes

26,000,000

18,200,000

44,200,000

No

No

NAP

NAP

NAP

24

CREFI

Florham Park Corporate Center

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

25

GACC

Sparks Galleria

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

26

CREFI

530 Midwood

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

27

JPMCB

The Rockland

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

28

JPMCB

Sunset North

Hard

Springing

Yes

No

20,000,000

130,000,000

150,000,000

No

No

NAP

NAP

NAP

29

JPMCB

600 & 620 National Avenue

Hard

Springing

Yes

No

20,000,000

117,900,000

137,900,000

No

No

NAP

NAP

NAP

30

JPMCB

City Hyde Park

Springing Soft (Multifamily); Springing Hard (Retail)

Springing

Yes

No

20,000,000

92,000,000

112,000,000

No

No

NAP

NAP

NAP

31

CREFI

Keystone Plaza

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

32

JPMCB

The Shoppes at Southside

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

33

CREFI

Caughlin Ranch

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

34

GACC

SE Michigan Multifamily Portfolio

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

34.01

GACC

Anthos Garden

34.02

GACC

Top of the Drive

34.03

GACC

Victoria Place

34.04

GACC

Park High

34.05

GACC

Boulder Creek

35

GACC

The Shops at Merchant's Square

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

36

CREFI

333 Cypress

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

37

CREFI

Arrow Business Park

Soft

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine/Permitted Preferred Equity

NAP

NAP

38

CREFI

3 Avenues Shopping Center

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

39

JPMCB

Daniel - The Dinex Group

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

40

CREFI

CubeSmart Self Storage - Pembroke Pines

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

41

GACC

Pioneer Plaza

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

42

JPMCB

Bella Vista Phase II

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

43

CREFI

Nobu DC

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

44

JPMCB

Bay Pointe Apartments

Soft

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

45

CREFI

652 Kent Avenue

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

46

JPMCB

WoodSpring Suites Grand Rapids Holland & Tyler

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

46.01

JPMCB

WoodSpring Suites Grand Rapids

46.02

JPMCB

WoodSpring Suites Tyler

47

GACC

Oak Hills Mobile Home Park

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

48

GACC

Studio Movie Grill Chicago

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

49

CREFI

532 East 142nd Street

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

50

JPMCB

1713 Parkway

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

51

CREFI

Best Storage - South

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

52

CREFI

WAG Monck's Corner, SC

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

53

CREFI

CubeSmart Bryan TX

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

ANNEX A-1
			Total Debt
				Total Debt		Total Debt
			Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller	Property Name	Cut-off Balance	DSCR	Current LTV %	Debt Yield %
1	CREFI	Watergate Office Building	NAP	NAP	NAP	NAP
2	GACC	225 Bush	350,000,000	2.24	59.4%	7.8%
3	JPMCB	Innovation Park	182,250,000	2.96	68.8%	11.6%
4	JPMCB	The Essex	215,000,000	1.33	73.4%	5.6%
5	GACC	180 Water	365,000,000	0.85	80.8%	4.1%
6	CREFI	Harvey Building Products	160,000,000	1.51	69.4%	9.1%
6.01	CREFI	Londonderry / Manufacturing		1.51	69.4%	9.1%
6.02	CREFI	Dartmouth / Manufacturing		1.51	69.4%	9.1%
6.03	CREFI	Waltham Corporate		1.51	69.4%	9.1%
6.04	CREFI	Woburn		1.51	69.4%	9.1%
6.05	CREFI	Nashua		1.51	69.4%	9.1%
6.06	CREFI	Woburn CPD		1.51	69.4%	9.1%
6.07	CREFI	(West) Bridgewater		1.51	69.4%	9.1%
6.08	CREFI	Manchester, NH		1.51	69.4%	9.1%
6.09	CREFI	Norwalk 256		1.51	69.4%	9.1%
6.10	CREFI	New London		1.51	69.4%	9.1%
6.11	CREFI	East Haven		1.51	69.4%	9.1%
6.12	CREFI	Lincoln		1.51	69.4%	9.1%
6.13	CREFI	Bethlehem		1.51	69.4%	9.1%
6.14	CREFI	Salem		1.51	69.4%	9.1%
6.15	CREFI	Norwalk 260		1.51	69.4%	9.1%
6.16	CREFI	Berlin		1.51	69.4%	9.1%
6.17	CREFI	Dartmouth		1.51	69.4%	9.1%
6.18	CREFI	Manchester, CT		1.51	69.4%	9.1%
6.19	CREFI	Portland		1.51	69.4%	9.1%
6.20	CREFI	Braintree		1.51	69.4%	9.1%
6.21	CREFI	Warwick		1.51	69.4%	9.1%
6.22	CREFI	Fitchburg		1.51	69.4%	9.1%
6.23	CREFI	Auburn		1.51	69.4%	9.1%
6.24	CREFI	Berlin CPD		1.51	69.4%	9.1%
6.25	CREFI	Southampton		1.51	69.4%	9.1%
6.26	CREFI	Portsmouth		1.51	69.4%	9.1%
6.27	CREFI	Wilkes-Barre		1.51	69.4%	9.1%
6.28	CREFI	Hyannis		1.51	69.4%	9.1%
6.29	CREFI	Springfield		1.51	69.4%	9.1%
6.30	CREFI	White River Junction		1.51	69.4%	9.1%
7	CREFI	Legends at Village West	120,000,000	1.67	53.3%	9.5%
8	GACC	80 on the Commons	NAP	NAP	NAP	NAP
9	JPMCB	Osborn Triangle	575,000,000	2.33	49.7%	9.3%
9.01	JPMCB	610 Main Street North		2.33	49.7%	9.3%
9.02	JPMCB	1 Portland Street		2.33	49.7%	9.3%
9.03	JPMCB	700 Main Street		2.33	49.7%	9.3%
10	JPMCB	Tysons Tower	190,000,000	3.07	52.1%	11.0%
11	JPMCB	900 & 990 Stewart Avenue	84,000,000	1.95	69.2%	9.1%
12	JPMCB	Hilton Cincinnati Netherland Plaza	72,500,000	1.62	68.7%	10.9%
13	CREFI	Oro Valley Marketplace	NAP	NAP	NAP	NAP
14	JPMCB	Spectrum Brands Global Headquarters	NAP	NAP	NAP	NAP
15	CREFI	Compass AGP Storage Portfolio	NAP	NAP	NAP	NAP
15.01	CREFI	Compass Self  Storage Bloomfield		NAP	NAP	NAP
15.02	CREFI	Compass Self Storage Smyrna		NAP	NAP	NAP
15.03	CREFI	Compass Self Storage Port Richey		NAP	NAP	NAP
15.04	CREFI	Compass Self Storage Wendell		NAP	NAP	NAP
15.05	CREFI	Compass Self Storage Duluth		NAP	NAP	NAP
15.06	CREFI	Compass Self Storage Kennesaw		NAP	NAP	NAP
16	GACC	221 West 29th St	NAP	NAP	NAP	NAP
17	JPMCB	Jersey City Group 1	NAP	NAP	NAP	NAP
17.01	JPMCB	92 & 96 Highland Avenue		NAP	NAP	NAP
17.02	JPMCB	58 Van Reypen Street		NAP	NAP	NAP
17.03	JPMCB	2729 John F. Kennedy Boulevard		NAP	NAP	NAP
17.04	JPMCB	67 Stuyvesant Avenue		NAP	NAP	NAP
17.05	JPMCB	1 Britton Street		NAP	NAP	NAP
17.06	JPMCB	46 Vroom Street		NAP	NAP	NAP
17.07	JPMCB	6 Tonnele Avenue		NAP	NAP	NAP
17.08	JPMCB	114 Stuyvesant Avenue		NAP	NAP	NAP
17.09	JPMCB	64 Newkirk Street		NAP	NAP	NAP
17.10	JPMCB	153 Academy Street		NAP	NAP	NAP
18	JPMCB	Jersey City Group 3	NAP	NAP	NAP	NAP
18.01	JPMCB	3143 & 3149 John F. Kennedy Boulevard		NAP	NAP	NAP
18.02	JPMCB	169 Manhattan Avenue		NAP	NAP	NAP
18.03	JPMCB	78 Congress Street		NAP	NAP	NAP
18.04	JPMCB	516, 518 & 520 Central Avenue		NAP	NAP	NAP
18.05	JPMCB	3719 John F. Kennedy Boulevard		NAP	NAP	NAP
18.06	JPMCB	393 Central Avenue		NAP	NAP	NAP
18.07	JPMCB	104 Booraem Avenue		NAP	NAP	NAP
18.08	JPMCB	55 Graham Street		NAP	NAP	NAP
18.09	JPMCB	95 Beacon Avenue		NAP	NAP	NAP
19	JPMCB	Grand Canal Shoppes	975,000,000	1.67	59.5%	7.5%
20	JPMCB	Villas on Nueces	37,000,000	1.49	65.0%	7.8%
21	JPMCB	230 Park Avenue South	250,000,000	2.65	51.0%	8.9%
22	GACC	Glendale Portfolio	NAP	NAP	NAP	NAP
22.01	GACC	Windsor Villas		NAP	NAP	NAP
22.02	GACC	720 Louise		NAP	NAP	NAP
23	JPMCB	8 West Centre	44,200,000	1.86	63.1%	11.7%
24	CREFI	Florham Park Corporate Center	NAP	NAP	NAP	NAP
25	GACC	Sparks Galleria	NAP	NAP	NAP	NAP
26	CREFI	530 Midwood	NAP	NAP	NAP	NAP
27	JPMCB	The Rockland	NAP	NAP	NAP	NAP
28	JPMCB	Sunset North	150,000,000	2.63	66.1%	9.1%
29	JPMCB	600 & 620 National Avenue	137,900,000	1.93	70.0%	7.2%
30	JPMCB	City Hyde Park	112,000,000	1.06	73.8%	6.7%
31	CREFI	Keystone Plaza	NAP	NAP	NAP	NAP
32	JPMCB	The Shoppes at Southside	NAP	NAP	NAP	NAP
33	CREFI	Caughlin Ranch	NAP	NAP	NAP	NAP
34	GACC	SE Michigan Multifamily Portfolio	NAP	NAP	NAP	NAP
34.01	GACC	Anthos Garden		NAP	NAP	NAP
34.02	GACC	Top of the Drive		NAP	NAP	NAP
34.03	GACC	Victoria Place		NAP	NAP	NAP
34.04	GACC	Park High		NAP	NAP	NAP
34.05	GACC	Boulder Creek		NAP	NAP	NAP
35	GACC	The Shops at Merchant's Square	NAP	NAP	NAP	NAP
36	CREFI	333 Cypress	NAP	NAP	NAP	NAP
37	CREFI	Arrow Business Park	NAP	NAP	NAP	NAP
38	CREFI	3 Avenues Shopping Center	NAP	NAP	NAP	NAP
39	JPMCB	Daniel - The Dinex Group	NAP	NAP	NAP	NAP
40	CREFI	CubeSmart Self Storage - Pembroke Pines	NAP	NAP	NAP	NAP
41	GACC	Pioneer Plaza	NAP	NAP	NAP	NAP
42	JPMCB	Bella Vista Phase II	NAP	NAP	NAP	NAP
43	CREFI	Nobu DC	NAP	NAP	NAP	NAP
44	JPMCB	Bay Pointe Apartments	NAP	NAP	NAP	NAP
45	CREFI	652 Kent Avenue	NAP	NAP	NAP	NAP
46	JPMCB	WoodSpring Suites Grand Rapids Holland & Tyler	NAP	NAP	NAP	NAP
46.01	JPMCB	WoodSpring Suites Grand Rapids		NAP	NAP	NAP
46.02	JPMCB	WoodSpring Suites Tyler		NAP	NAP	NAP
47	GACC	Oak Hills Mobile Home Park	NAP	NAP	NAP	NAP
48	GACC	Studio Movie Grill Chicago	NAP	NAP	NAP	NAP
49	CREFI	532 East 142nd Street	NAP	NAP	NAP	NAP
50	JPMCB	1713 Parkway	NAP	NAP	NAP	NAP
51	CREFI	Best Storage - South	NAP	NAP	NAP	NAP
52	CREFI	WAG Monck's Corner, SC	NAP	NAP	NAP	NAP
53	CREFI	CubeSmart Bryan TX	NAP	NAP	NAP	NAP

ANNEX A-1
			HOTEL OPERATING STATISTICS
			2016	2016	2016	2017	2017	2017	2018	2017	2018	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	CREFI	Watergate Office Building																1
2	GACC	225 Bush																2
3	JPMCB	Innovation Park																3
4	JPMCB	The Essex																4
5	GACC	180 Water																5
6	CREFI	Harvey Building Products																6
6.01	CREFI	Londonderry / Manufacturing																6.01
6.02	CREFI	Dartmouth / Manufacturing																6.02
6.03	CREFI	Waltham Corporate																6.03
6.04	CREFI	Woburn																6.040
6.05	CREFI	Nashua																6.05
6.06	CREFI	Woburn CPD																6.06
6.07	CREFI	(West) Bridgewater																6.07
6.08	CREFI	Manchester, NH																6.08
6.09	CREFI	Norwalk 256																6.09
6.10	CREFI	New London																6.1
6.11	CREFI	East Haven																6.11
6.12	CREFI	Lincoln																6.12
6.13	CREFI	Bethlehem																6.13
6.14	CREFI	Salem																6.14
6.15	CREFI	Norwalk 260																6.15
6.16	CREFI	Berlin																6.16
6.17	CREFI	Dartmouth																6.17
6.18	CREFI	Manchester, CT																6.18
6.19	CREFI	Portland																6.19
6.20	CREFI	Braintree																6.2
6.21	CREFI	Warwick																6.21
6.22	CREFI	Fitchburg																6.22
6.23	CREFI	Auburn																6.23
6.24	CREFI	Berlin CPD																6.24
6.25	CREFI	Southampton																6.25
6.26	CREFI	Portsmouth																6.26
6.27	CREFI	Wilkes-Barre																6.27
6.28	CREFI	Hyannis																6.28
6.29	CREFI	Springfield																6.29
6.30	CREFI	White River Junction																6.30
7	CREFI	Legends at Village West																7
8	GACC	80 on the Commons																8
9	JPMCB	Osborn Triangle																9
9.01	JPMCB	610 Main Street North																9.01
9.02	JPMCB	1 Portland Street																9.02
9.03	JPMCB	700 Main Street																9.030
10	JPMCB	Tysons Tower																10
11	JPMCB	900 & 990 Stewart Avenue																11
12	JPMCB	Hilton Cincinnati Netherland Plaza	75.2%	149.52	112.47	72.6%	156.96	113.98	75.1%	155.36	116.66	74.8%	154.12	115.28	74.8%	154.12	115.28	12
13	CREFI	Oro Valley Marketplace																13
14	JPMCB	Spectrum Brands Global Headquarters																14
15	CREFI	Compass AGP Storage Portfolio																15
15.01	CREFI	Compass Self  Storage Bloomfield																15.01
15.02	CREFI	Compass Self Storage Smyrna																15.02
15.03	CREFI	Compass Self Storage Port Richey																15.03
15.04	CREFI	Compass Self Storage Wendell																15.04
15.05	CREFI	Compass Self Storage Duluth																15.05
15.06	CREFI	Compass Self Storage Kennesaw																15.06
16	GACC	221 West 29th St																16
17	JPMCB	Jersey City Group 1																17
17.01	JPMCB	92 & 96 Highland Avenue																17.01
17.02	JPMCB	58 Van Reypen Street																17.02
17.03	JPMCB	2729 John F. Kennedy Boulevard																17.03
17.04	JPMCB	67 Stuyvesant Avenue																17.04
17.05	JPMCB	1 Britton Street																17.05
17.06	JPMCB	46 Vroom Street																17.06
17.07	JPMCB	6 Tonnele Avenue																17.07
17.08	JPMCB	114 Stuyvesant Avenue																17.08
17.09	JPMCB	64 Newkirk Street																17.09
17.10	JPMCB	153 Academy Street																17.1
18	JPMCB	Jersey City Group 3																18
18.01	JPMCB	3143 & 3149 John F. Kennedy Boulevard																18.01
18.02	JPMCB	169 Manhattan Avenue																18.02
18.03	JPMCB	78 Congress Street																18.03
18.04	JPMCB	516, 518 & 520 Central Avenue																18.04
18.05	JPMCB	3719 John F. Kennedy Boulevard																18.05
18.06	JPMCB	393 Central Avenue																18.06
18.07	JPMCB	104 Booraem Avenue																18.07
18.08	JPMCB	55 Graham Street																18.08
18.09	JPMCB	95 Beacon Avenue																18.09
19	JPMCB	Grand Canal Shoppes																19
20	JPMCB	Villas on Nueces																20
21	JPMCB	230 Park Avenue South																21
22	GACC	Glendale Portfolio																22
22.01	GACC	Windsor Villas																22.01
22.02	GACC	720 Louise																22.02
23	JPMCB	8 West Centre																23
24	CREFI	Florham Park Corporate Center																24
25	GACC	Sparks Galleria																25
26	CREFI	530 Midwood																26
27	JPMCB	The Rockland																27
28	JPMCB	Sunset North																28
29	JPMCB	600 & 620 National Avenue																29
30	JPMCB	City Hyde Park																30
31	CREFI	Keystone Plaza																31
32	JPMCB	The Shoppes at Southside																32
33	CREFI	Caughlin Ranch																33
34	GACC	SE Michigan Multifamily Portfolio																34
34.01	GACC	Anthos Garden																34.01
34.02	GACC	Top of the Drive																34.02
34.03	GACC	Victoria Place																34.03
34.04	GACC	Park High																34.04
34.05	GACC	Boulder Creek																34.05
35	GACC	The Shops at Merchant's Square																35
36	CREFI	333 Cypress																36
37	CREFI	Arrow Business Park																37
38	CREFI	3 Avenues Shopping Center																38
39	JPMCB	Daniel - The Dinex Group																39
40	CREFI	CubeSmart Self Storage - Pembroke Pines																40
41	GACC	Pioneer Plaza																41
42	JPMCB	Bella Vista Phase II																42
43	CREFI	Nobu DC																43
44	JPMCB	Bay Pointe Apartments																44
45	CREFI	652 Kent Avenue																45
46	JPMCB	WoodSpring Suites Grand Rapids Holland & Tyler	82.1%	32.57	26.73	92.0%	32.81	30.19	94.9%	35.21	33.40	91.6%	35.94	32.93	91.6%	35.94	32.93	46
46.01	JPMCB	WoodSpring Suites Grand Rapids	95.4%	36.80	35.10	94.5%	38.07	35.96	96.6%	41.41	40.00	93.6%	42.96	40.20	93.6%	42.96	40.20	46.01
46.02	JPMCB	WoodSpring Suites Tyler	70.8%	27.75	19.64	89.9%	28.14	25.31	93.4%	29.78	27.81	90.0%	29.76	26.77	90.0%	29.76	26.77	46.02
47	GACC	Oak Hills Mobile Home Park																47
48	GACC	Studio Movie Grill Chicago																48
49	CREFI	532 East 142nd Street																49
50	JPMCB	1713 Parkway																50
51	CREFI	Best Storage - South																51
52	CREFI	WAG Monck's Corner, SC																52
53	CREFI	CubeSmart Bryan TX																53