JP Morgan Chase Commercial Mortgage Securities FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-226123-06

Free Writing Prospectus dated November 6, 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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

Loan #

Seller⁽¹⁾

Property Name

Street Address

City

State

Zip Code

County

Number of Properties

Property Type⁽²⁾

Property Subtype

Year Built

Year Renovated

Units⁽³⁾

GACC

Century Plaza Towers

2029 & 2049 Century Park East

Los Angeles

90067

Los Angeles

Office

CBD

1975

2015

2,401,641

LCM

Los Angeles Leased Fee Portfolio

Various

Los Angeles

Various

Los Angeles

Other

Leased Fee

N/A

556,202

2.01

LCM

5901 West Century Boulevard

Los Angeles

90036

Los Angeles

Other

Leased Fee

N/A

71,003

2.02

LCM

5959 West Century Boulevard

Los Angeles

90045

Los Angeles

Other

Leased Fee

N/A

79,279

2.03

LCM

6151 West Century Boulevard

Los Angeles

90045

Los Angeles

Other

Leased Fee

N/A

78,844

2.04

LCM

5933 West Century Boulevard

Los Angeles

90045

Los Angeles

Other

Leased Fee

N/A

73,181

2.05

LCM

5940 West 98th Street

Los Angeles

90045

Los Angeles

Other

Leased Fee

N/A

67,518

2.06

LCM

9801 Airport Boulevard

Los Angeles

90045

Los Angeles

Other

Leased Fee

N/A

62,726

2.07

LCM

6144 West 98th Street

Los Angeles

90045

Los Angeles

Other

Leased Fee

N/A

62,726

2.08

LCM

5960 West 98th Street

Los Angeles

90045

Los Angeles

Other

Leased Fee

N/A

60,925

JPMCB

Innovation Park

7201, 7207, 7345, 7349, 8001, 8105, 8201, 8203, 8209, 8335, 8405, 8501 & 8505 IBM Drive

Charlotte

28262

Mecklenburg

Office

Suburban

1979-2013

2011

1,854,729

LCM

12555 & 12655 Jefferson

Various

Los Angeles

90066

Los Angeles

Office

CBD

1985

Various

193,908

4.01

LCM

12655 Jefferson

12655 West Jefferson Boulevard

Los Angeles

90066

Los Angeles

Office

CBD

1985

2015-2016

100,756

4.02

LCM

12555 Jefferson

12555 West Jefferson Boulevard

Los Angeles

90066

Los Angeles

Office

CBD

1985

2016-2017

93,152

LCM

Hyde Park Multifamily Portfolio

Various

Chicago

Various

Cook

Multifamily

Various

839

5.01

LCM

5452-5466 South Ellis Avenue

Chicago

60615

Cook

Multifamily

Garden

1913

2000

5.02

LCM

5339-5345 South Woodlawn Avenue

Chicago

60615

Cook

Multifamily

Mid-Rise

1912

Various

5.03

LCM

5335-5345 South Kimbark Avenue

Chicago

60615

Cook

Multifamily

Garden

1913

2000

5.04

LCM

5715-5725 South Kimbark Avenue

Chicago

60637

Cook

Multifamily

Garden

1911

2000

5.05

LCM

5034-5046 South Woodlawn Avenue

Chicago

60615

Cook

Multifamily

Mid-Rise

1920

2000

5.06

LCM

1509 East 57th Street

Chicago

60637

Cook

Multifamily

Garden

1888

2010

5.07

LCM

5320-5326 South Drexel Avenue

Chicago

60615

Cook

Multifamily

Mid-Rise

1923

2009

5.08

LCM

5237-5245 South Kenwood

Chicago

60615

Cook

Multifamily

Garden

1910

2000

5.09

LCM

5411-5421 South Ellis Avenue

Chicago

60615

Cook

Multifamily

Garden

1917

2000

5.10

LCM

5300-5308 South Hyde Park Boulevard

Chicago

60615

Cook

Multifamily

Garden

1912

2000

5.11

LCM

5234-5244 South Ingleside Avenue

Chicago

60615

Cook

Multifamily

Mid-Rise

1912

2010

5.12

LCM

5415 South Woodlawn Avenue

Chicago

60615

Cook

Multifamily

Garden

1927

Various

5.13

LCM

5300-5308 South Greenwood Avenue

Chicago

60615

Cook

Multifamily

Mid-Rise

1914

2000

5.14

LCM

5201 South Greenwood Avenue

Chicago

60615

Cook

Multifamily

Garden

1914

2000

5.15

LCM

5401-5409 South Cottage Grove Avenue

Chicago

60615

Cook

Multifamily

Garden

1914

2010

5.16

LCM

5120 South Hyde Park Boulevard

Chicago

60615

Cook

Multifamily

Mid-Rise

1923

2000

5.17

LCM

5350-5358 South Maryland Avenue

Chicago

60615

Cook

Multifamily

Garden

1915

2010

5.18

LCM

5400-5406 South Maryland Avenue

Chicago

60615

Cook

Multifamily

Garden

1897

2010

5.19

LCM

5474-5480 South Hyde Park Boulevard

Chicago

60615

Cook

Multifamily

Garden

1910

2000

5.20

LCM

5528-5532 South Everett Avenue

Chicago

60637

Cook

Multifamily

Mid-Rise

1912

2000

5.21

LCM

5487-5491 South Hyde Park Boulevard

Chicago

60615

Cook

Multifamily

Garden

1905

2018

5.22

LCM

5400-5408 South Ingleside Avenue

Chicago

60615

Cook

Multifamily

Garden

1916

2010

5.23

LCM

5401-5403 South Woodlawn Avenue

Chicago

60615

Cook

Multifamily

Garden

1899

2000

5.24

LCM

5301-5307 South Maryland Avenue

Chicago

60615

Cook

Multifamily

Garden

1897

2009

5.25

LCM

5355-5361 South Cottage Grove Avenue

Chicago

60615

Cook

Multifamily

Garden

1910

2010

5.26

LCM

1515-1521 East 54th Street

Chicago

60615

Cook

Multifamily

Garden

1916

2000

5.27

LCM

5111-5113 South Kimbark Avenue

Chicago

60615

Cook

Multifamily

Garden

1910

2011

5.28

LCM

5507-5509 South Hyde Park Boulevard

Chicago

60637

Cook

Multifamily

Garden

1906

2017

5.29

LCM

5337 South Hyde Park Boulevard

Chicago

60615

Cook

Multifamily

Mid-Rise

1919

2000

5.30

LCM

5202-5210 South Cornell Avenue

Chicago

60615

Cook

Multifamily

Mid-Rise

1907

2000

5.31

LCM

5118-5120 South Greenwood Avenue

Chicago

60615

Cook

Multifamily

Garden

1912

2011

5.32

LCM

5335-5337 South Woodlawn Avenue

Chicago

60615

Cook

Multifamily

Garden

1909

2000

5.33

LCM

5524-5526 South Everett Avenue

Chicago

60637

Cook

Multifamily

Garden

1910

2017

5.34

LCM

5401-5405 South Drexel Boulevard

Chicago

60615

Cook

Multifamily

Garden

1915

2010

5.35

LCM

5468-5470 South Hyde Park Boulevard

Chicago

60615

Cook

Multifamily

Garden

1903

2000

5.36

LCM

5218-5220 South Kimbark Avenue

Chicago

60615

Cook

Multifamily

Garden

1903

2000

5.37

LCM

5457-5459 South Blackstone Avenue

Chicago

60615

Cook

Multifamily

Garden

1908

2000

5.38

LCM

5336-5338 South Hyde Park Boulevard

Chicago

60615

Cook

Multifamily

Garden

1912

2000

5.39

LCM

5405-5407 South Woodlawn Avenue

Chicago

60615

Cook

Multifamily

Garden

1921

2000

5.40

LCM

1018 East 54th Street

1018-1022 East 54th Street

Chicago

60615

Cook

Multifamily

Garden

1915

2000

5.41

LCM

5128-5132 South Cornell Avenue

Chicago

60615

Cook

Multifamily

Garden

1905

2000

5.42

LCM

5110 South Harper Avenue

Chicago

60615

Cook

Other

Parking

NAP

JPMCB

BJ’s Wholesale Club

1752 Shore Parkway

Brooklyn

11214

Kings

Retail

Freestanding

2014

135,753

LCM

Hampton Roads Office Portfolio

Various

Office

Suburban

Various

1,322,003

7.01

LCM

510 Independence Parkway

Chesapeake

23320

Chesapeake City

Office

Suburban

1999

97,081

7.02

LCM

676 Independence Parkway

Chesapeake

23320

Chesapeake City

Office

Suburban

2008

73,345

7.03

LCM

700 Independence Parkway

Chesapeake

23320

Chesapeake City

Office

Suburban

2001

96,807

7.04

LCM

1309 Executive Boulevard

Chesapeake

23320

Chesapeake City

Office

Suburban

2001

49,870

7.05

LCM

1317 Executive Boulevard

Chesapeake

23320

Chesapeake City

Office

Suburban

2007

73,583

7.06

LCM

200 Golden Oak Court

Virginia Beach

23452

Virginia Beach City

Office

Suburban

1988

74,290

7.07

LCM

1301 Executive Boulevard

Chesapeake

23320

Chesapeake City

Office

Suburban

2006

50,020

7.08

LCM

505 Independence Parkway

Chesapeake

23320

Chesapeake City

Office

Suburban

2000

63,568

7.09

LCM

1313 Executive Boulevard

Chesapeake

23320

Chesapeake City

Office

Suburban

2002

49,870

7.10

LCM

208 Golden Oak Court

Virginia Beach

23452

Virginia Beach City

Office

Suburban

1989

63,825

7.11

LCM

1305 Executive Boulevard

Chesapeake

23320

Chesapeake City

Office

Suburban

2002

49,865

7.12

LCM

500 Independence Parkway

Chesapeake

23320

Chesapeake City

Office

Suburban

2001

51,000

7.13

LCM

501 Independence Parkway

Chesapeake

23320

Chesapeake City

Office

Suburban

2000

63,474

7.14

LCM

1 Enterprise Parkway

Hampton

23666

Hampton City

Office

Suburban

1987

63,029

7.15

LCM

1457 Miller Store Road

Virginia Beach

23455

Virginia Beach City

Office

Suburban

1988

65,192

7.16

LCM

2809 South Lynnhaven Road

Virginia Beach

23452

Virginia Beach City

Office

Suburban

1987

62,924

7.17

LCM

22 Enterprise Parkway

Hampton

23666

Hampton City

Office

Suburban

1990

72,444

7.18

LCM

521 Butler Farm Road

Hampton

23666

Hampton City

Office

Suburban

1989

44,651

7.19

LCM

21 Enterprise Parkway

Hampton

23666

Hampton City

Office

Suburban

1998

75,915

7.20

LCM

484 Viking Drive

Virginia Beach

23452

Virginia Beach City

Office

Suburban

1987

39,633

7.21

LCM

629 Phoenix Drive

Virginia Beach

23452

Virginia Beach City

Office

Suburban

1996

24,549

A-1-1

ANNEX A-1

Loan #

Seller⁽¹⁾

Property Name

Street Address

City

State

Zip Code

County

Number of Properties

Property Type⁽²⁾

Property Subtype

Year Built

Year Renovated

Units⁽³⁾

7.22

LCM

5 Manhattan Square

Hampton

23666

Hampton City

Office

Suburban

1999

17,068

LCM

Colorado Square

2 North Nevada Avenue

Colorado Springs

80903

El Paso

Office

CBD

1976

2000, 2018

245,509

JPMCB

Sunset North

3120, 3150 & 3180 139th Avenue Southeast

Bellevue

98005

King

Office

Suburban

1999, 2000

2016-2019

464,061

JPMCB

Jersey City Group 2

Various

Jersey City

07306

Hudson

Multifamily

Garden

Various

2017-2019

201

10.01

JPMCB

126, 130 & 134 Corbin Avenue

Jersey City

07306

Hudson

Multifamily

Garden

1901

2017-2019

10.02

JPMCB

500 Baldwin Avenue

Jersey City

07306

Hudson

Multifamily

Garden

1900

2017-2019

10.03

JPMCB

1062 West Side Avenue

Jersey City

07306

Hudson

Multifamily

Garden

1920

2017-2019

10.04

JPMCB

38 & 42 Broadway

Jersey City

07306

Hudson

Multifamily

Garden

1900

2017-2019

10.05

JPMCB

384 Baldwin Avenue

Jersey City

07306

Hudson

Multifamily

Garden

1900

2017-2019

10.06

JPMCB

943 Pavonia Avenue

Jersey City

07306

Hudson

Multifamily

Garden

1900

2017-2019

10.07

JPMCB

863 Pavonia Avenue

Jersey City

07306

Hudson

Multifamily

Garden

1923

2017-2019

10.08

JPMCB

429 Hoboken Avenue

Jersey City

07306

Hudson

Multifamily

Garden

1900

2017-2019

LCM

Belvedere Place

1 & 2 Belvedere Place

Mill Valley

94941

Marin

Office

Suburban

2000

102,502

LCM

Union Heights

7730 South Union Park Avenue

Sandy

84047

Salt Lake

Office

Suburban

2007

142,899

LCM

The Residence Inn by Marriott South Beach

1231 17th Street

Miami Beach

33139

Miami-Dade

Hotel

Extended Stay

2016

116

LCM

Brooklyn Renaissance Plaza

335 Adams Street

Brooklyn

11201

Kings

Office

CBD

1998

2019

289,180

LCM

8571 Rivers Avenue

North Charleston

29406

Charleston

Office

Suburban

1995

2017

173,582

JPMCB

Grand Canal Shoppes

3377 Las Vegas Boulevard South

Las Vegas

89109

Clark

Retail

Specialty Retail

1999

2007

759,891

JPMCB

600 & 620 National Avenue

Mountain View

94043

Santa Clara

Office

Suburban

2017

151,064

JPMCB

Tysons Tower

7900 Tysons One Place

McLean

22102

Fairfax

Office

Suburban

2014

528,730

JPMCB

Guardian Self Storage - Boulder

4900 Broadway Street

Boulder

80304

Boulder

Self Storage

1979

2017

144,175

JPMCB

Hilton Cincinnati Netherland Plaza

35 West Fifth Street

Cincinnati

45202

Hamilton

Hotel

Full Service

1931

1981, 2004, 2013

561

LCM

Plaza at the Border

3951-3975 Camino De La Plaza

San Diego

92173

San Diego

Retail

Anchored

2012

98,032

LCM

Prospect Park

2882 Prospect Park Drive

Rancho Cordova

95670

Sacramento

Office

Suburban

1999

112,492

LCM

The Sutherland

4659 South Drexel Boulevard

Chicago

60653

Cook

Multifamily

Mid-Rise

1923

2012

107

LCM

Richmond City Center

1100-1350 MacDonald Avenue

Richmond

94801

Contra Costa

Retail

Anchored

1994

73,992

LCM

KB Dallas DaVita Portfolio

Various

Office

Medical

Various

49,697

25.01

LCM

KB DaVita Dallas Portfolio - Lewisville

1600 Waters Ridge Drive

Lewisville

75057

Denton

Office

Medical

2003

20,200

25.02

LCM

KB DaVita Dallas Portfolio - Fort Worth

251 University Drive

Fort Worth

76107

Tarrant

Office

Medical

1990

2011

13,131

25.03

LCM

KB DaVita Dallas Portfolio - Flower Mound

4941 Long Prairie Road

Flower Mound

75028

Denton

Office

Medical

2014

8,000

25.04

LCM

KB DaVita Dallas Portfolio - Plano

4112 West Spring Creek Parkway

Plano

75024

Collin

Office

Medical

2011

8,366

LCM

NOV Headquarters

7909 Parkwood Circle Drive and 9720 & 9724 Beechnut Street

Houston

77036

Harris

Office

Suburban

1982

2009

337,019

LCM

Island Security Self Storage

17901 100th Avenue Southwest

Vashon

98070

King

Self Storage

2004, 2007

50,073

LCM

HD Supply Portfolio

Various

Industrial

Various

184,380

28.01

LCM

Core & Main - Charlotte, NC

10000 Metromont Industrial Boulevard

Charlotte

28269

Mecklenburg

Industrial

Flex

1987

2004

39,954

28.02

LCM

HD Supply - Raleigh, NC

1211 Intrepid Court

Raleigh

27610

Wake

Industrial

Flex

2000

37,924

28.03

LCM

Stericycle - Raleigh, NC

1251 Intrepid Court

Raleigh

27610

Wake

Industrial

Flex

2000

25,273

28.04

LCM

HD Supply - Tampa FL

3319 North US Highway 301

Tampa

33619

Hillsborough

Industrial

Warehouse/Distribution

1975

2019

37,873

28.05

LCM

HD Supply - Pearl, MS

220 One Stop Place

Pearl

39208

Rankin

Industrial

Flex

1990

30,156

28.06

LCM

ZimaPack HQ - Chesterfield, VA

2101 Pine Forest Drive

South Chesterfield

23834

Chesterfield

Industrial

Flex

1981

13,200

LCM

5222 South Drexel

5222 South Drexel Avenue

Chicago

60615

Cook

Multifamily

Mid-Rise

1917

2011

LCM

6723 Van Nuys Boulevard

Van Nuys

91405

Los Angeles

Retail

Freestanding

1950

2017

20,500

LCM

Opus Seaway

2300 Merrill Creek Parkway

Everett

98203

Snohomish

Industrial

Flex

1996

99,222

LCM

Prince Creek Village Center

11920 Highway 707

Murrells Inlet

29576

Horry

Retail

Shadow Anchored

2017

18,035

A-1-2

ANNEX A-1


Loan #	Seller⁽¹⁾	Property Name	Unit of Measure	Occupancy %⁽⁴⁾	Occupancy Date	Appraised Value ($)⁽⁵⁾	Appraisal Date	Current LTV %⁽⁵⁾	Original Balance ($)⁽⁶⁾⁽⁷⁾	Original Balance per Unit ($)	Current Balance ($)⁽⁶⁾⁽⁷⁾	Cuurent Balance per Unit ($)	% of Initial Pool Balance	Crossed Loan	Related Borrower⁽⁸⁾	Interest Rate %
1	GACC	Century Plaza Towers	Square Feet	92.9%	10/01/19	2,302,000,000	09/24/19	39.1%	62,500,000	375	62,500,000	375	7.7%	No	No	3.00450
2	LCM	Los Angeles Leased Fee Portfolio	Square Feet	100.0%	11/06/19	134,900,000	07/04/19	63.0%	61,000,000	153	61,000,000	153	7.6%	No	No	3.50000
2.01	LCM	5901 West Century Boulevard	Square Feet	100.0%	11/06/19	21,700,000	07/04/19		9,831,765		9,831,765		1.2%
2.02	LCM	5959 West Century Boulevard	Square Feet	100.0%	11/06/19	19,000,000	07/04/19		8,611,765		8,611,765		1.1%
2.03	LCM	6151 West Century Boulevard	Square Feet	100.0%	11/06/19	18,000,000	07/04/19		8,109,412		8,109,412		1.0%
2.04	LCM	5933 West Century Boulevard	Square Feet	100.0%	11/06/19	16,400,000	07/04/19		7,391,765		7,391,765		0.9%
2.05	LCM	5940 West 98th Street	Square Feet	100.0%	11/06/19	15,700,000	07/04/19		7,104,706		7,104,706		0.9%
2.06	LCM	9801 Airport Boulevard	Square Feet	100.0%	11/06/19	15,000,000	07/04/19		6,817,647		6,817,647		0.8%
2.07	LCM	6144 West 98th Street	Square Feet	100.0%	11/06/19	14,900,000	07/04/19		6,745,882		6,745,882		0.8%
2.08	LCM	5960 West 98th Street	Square Feet	100.0%	11/06/19	14,200,000	07/04/19		6,387,059		6,387,059		0.8%
3	JPMCB	Innovation Park	Square Feet	96.1%	08/05/19	264,900,000	08/22/19	68.8%	55,000,000	98	55,000,000	98	6.8%	No	No	3.50500
4	LCM	12555 & 12655 Jefferson	Square Feet	97.2%	09/01/19	186,650,000	06/28/19	59.5%	54,000,000	572	54,000,000	572	6.7%	No	No	3.92500
4.01	LCM	12655 Jefferson	Square Feet	100.0%	09/01/19	94,150,000	06/28/19		27,243,243		27,243,243		3.4%
4.02	LCM	12555 Jefferson	Square Feet	94.1%	09/01/19	92,500,000	06/28/19		26,756,757		26,756,757		3.3%
5	LCM	Hyde Park Multifamily Portfolio	Units	94.5%	07/31/19	176,385,000	12/03/18	60.5%	46,750,000	127,235	46,750,000	127,235	5.8%	No	No	4.55400
5.01	LCM	5452-5466 South Ellis Avenue	Units	90.3%	07/31/19	8,275,000	12/03/18		2,199,971		2,199,971		0.3%
5.02	LCM	5339-5345 South Woodlawn Avenue	Units	84.0%	07/31/19	7,525,000	12/03/18		2,000,593		2,000,593		0.2%
5.03	LCM	5335-5345 South Kimbark Avenue	Units	88.0%	07/31/19	7,250,000	12/03/18		1,927,480		1,927,480		0.2%
5.04	LCM	5715-5725 South Kimbark Avenue	Units	100.0%	07/31/19	6,975,000	12/03/18		1,854,366		1,854,366		0.2%
5.05	LCM	5034-5046 South Woodlawn Avenue	Units	100.0%	07/31/19	6,800,000	12/03/18		1,807,845		1,807,845		0.2%
5.06	LCM	1509 East 57th Street	Units	63.6%	07/31/19	6,700,000	12/03/18		1,781,252		1,781,252		0.2%
5.07	LCM	5320-5326 South Drexel Avenue	Units	87.1%	07/31/19	6,175,000	12/03/18		1,641,691		1,641,691		0.2%
5.08	LCM	5237-5245 South Kenwood	Units	100.0%	07/31/19	6,100,000	12/03/18		1,621,727		1,621,727		0.2%
5.09	LCM	5411-5421 South Ellis Avenue	Units	90.3%	07/31/19	5,975,000	12/03/18		1,588,504		1,588,504		0.2%
5.10	LCM	5300-5308 South Hyde Park Boulevard	Units	100.0%	07/31/19	5,550,000	12/03/18		1,475,537		1,475,537		0.2%
5.11	LCM	5234-5244 South Ingleside Avenue	Units	95.7%	07/31/19	5,475,000	12/03/18		1,455,573		1,455,573		0.2%
5.12	LCM	5415 South Woodlawn Avenue	Units	97.4%	07/31/19	5,450,000	12/03/18		1,448,943		1,448,943		0.2%
5.13	LCM	5300-5308 South Greenwood Avenue	Units	92.0%	07/31/19	5,425,000	12/03/18		1,442,276		1,442,276		0.2%
5.14	LCM	5201 South Greenwood Avenue	Units	100.0%	07/31/19	4,750,000	12/03/18		1,262,825		1,262,825		0.2%
5.15	LCM	5401-5409 South Cottage Grove Avenue	Units	100.0%	07/31/19	4,725,000	12/03/18		1,256,195		1,256,195		0.2%
5.16	LCM	5120 South Hyde Park Boulevard	Units	100.0%	07/31/19	4,125,000	12/03/18		1,096,671		1,096,671		0.1%
5.17	LCM	5350-5358 South Maryland Avenue	Units	95.2%	07/31/19	4,160,000	12/03/18		1,087,359		1,087,359		0.1%
5.18	LCM	5400-5406 South Maryland Avenue	Units	88.9%	07/31/19	4,075,000	12/03/18		1,083,374		1,083,374		0.1%
5.19	LCM	5474-5480 South Hyde Park Boulevard	Units	93.1%	07/31/19	4,050,000	12/03/18		1,076,745		1,076,745		0.1%
5.20	LCM	5528-5532 South Everett Avenue	Units	100.0%	07/31/19	3,950,000	12/03/18		1,050,151		1,050,151		0.1%
5.21	LCM	5487-5491 South Hyde Park Boulevard	Units	100.0%	07/31/19	3,900,000	12/03/18		1,036,854		1,036,854		0.1%
5.22	LCM	5400-5408 South Ingleside Avenue	Units	84.2%	07/31/19	3,875,000	12/03/18		1,030,186		1,030,186		0.1%
5.23	LCM	5401-5403 South Woodlawn Avenue	Units	100.0%	07/31/19	3,750,000	12/03/18		996,963		996,963		0.1%
5.24	LCM	5301-5307 South Maryland Avenue	Units	100.0%	07/31/19	3,675,000	12/03/18		977,037		977,037		0.1%
5.25	LCM	5355-5361 South Cottage Grove Avenue	Units	95.2%	07/31/19	3,650,000	12/03/18		970,369		970,369		0.1%
5.26	LCM	1515-1521 East 54th Street	Units	93.8%	07/31/19	3,690,000	12/03/18		959,755		959,755		0.1%
5.27	LCM	5111-5113 South Kimbark Avenue	Units	87.5%	07/31/19	3,570,000	12/03/18		938,487		938,487		0.1%
5.28	LCM	5507-5509 South Hyde Park Boulevard	Units	100.0%	07/31/19	3,460,000	12/03/18		917,220		917,220		0.1%
5.29	LCM	5337 South Hyde Park Boulevard	Units	100.0%	07/31/19	3,375,000	12/03/18		897,293		897,293		0.1%
5.30	LCM	5202-5210 South Cornell Avenue	Units	100.0%	07/31/19	3,280,000	12/03/18		872,002		872,002		0.1%
5.31	LCM	5118-5120 South Greenwood Avenue	Units	100.0%	07/31/19	2,990,000	12/03/18		789,615		789,615		0.1%
5.32	LCM	5335-5337 South Woodlawn Avenue	Units	100.0%	07/31/19	2,880,000	12/03/18		755,051		755,051		0.1%
5.33	LCM	5524-5526 South Everett Avenue	Units	100.0%	07/31/19	2,820,000	12/03/18		744,398		744,398		0.1%
5.34	LCM	5401-5405 South Drexel Boulevard	Units	84.6%	07/31/19	2,525,000	12/03/18		671,284		671,284		0.1%
5.35	LCM	5468-5470 South Hyde Park Boulevard	Units	100.0%	07/31/19	2,500,000	12/03/18		664,655		664,655		0.1%
5.36	LCM	5218-5220 South Kimbark Avenue	Units	100.0%	07/31/19	2,520,000	12/03/18		661,973		661,973		0.1%
5.37	LCM	5457-5459 South Blackstone Avenue	Units	89.5%	07/31/19	2,380,000	12/03/18		584,873		584,873		0.1%
5.38	LCM	5336-5338 South Hyde Park Boulevard	Units	100.0%	07/31/19	2,050,000	12/03/18		545,021		545,021		0.1%
5.39	LCM	5405-5407 South Woodlawn Avenue	Units	100.0%	07/31/19	1,850,000	12/03/18		491,833		491,833		0.1%
5.40	LCM	1018 East 54th Street	Units	77.8%	07/31/19	1,760,000	12/03/18		462,595		462,595		0.1%
5.41	LCM	5128-5132 South Cornell Avenue	Units	100.0%	07/31/19	1,550,000	12/03/18		404,119		404,119		0.1%
5.42	LCM	5110 South Harper Avenue	Spaces	100.0%	07/31/19	825,000	12/03/18		219,338		219,338		0.0%
6	JPMCB	BJ’s Wholesale Club	Square Feet	100.0%	11/01/19	74,000,000	08/20/19	54.3%	40,150,000	296	40,150,000	296	5.0%	No	No	3.57000
7	LCM	Hampton Roads Office Portfolio	Square Feet	88.5%	Various	185,200,000	01/07/19	71.3%	40,000,000	101	39,723,151	100	4.9%	No	No	5.30000
7.01	LCM	510 Independence Parkway	Square Feet	89.4%	08/31/19	14,100,000	01/07/19		3,317,293		3,294,334		0.4%
7.02	LCM	676 Independence Parkway	Square Feet	100.0%	08/31/19	11,200,000	01/07/19		3,311,278		3,288,360		0.4%
7.03	LCM	700 Independence Parkway	Square Feet	100.0%	08/31/19	13,400,000	01/07/19		2,721,805		2,702,966		0.3%
7.04	LCM	1309 Executive Boulevard	Square Feet	100.0%	11/06/19	8,500,000	01/07/19		2,336,842		2,320,668		0.3%
7.05	LCM	1317 Executive Boulevard	Square Feet	100.0%	08/31/19	12,400,000	01/07/19		2,273,684		2,257,948		0.3%
7.06	LCM	200 Golden Oak Court	Square Feet	84.1%	08/31/19	10,900,000	01/07/19		2,183,459		2,168,346		0.3%
7.07	LCM	1301 Executive Boulevard	Square Feet	100.0%	08/31/19	8,100,000	01/07/19		2,126,316		2,111,599		0.3%
7.08	LCM	505 Independence Parkway	Square Feet	97.2%	08/31/19	8,500,000	01/07/19		2,108,271		2,093,679		0.3%
7.09	LCM	1313 Executive Boulevard	Square Feet	100.0%	11/06/19	8,500,000	01/07/19		1,912,782		1,899,543		0.2%
7.10	LCM	208 Golden Oak Court	Square Feet	94.6%	08/31/19	9,000,000	01/07/19		1,897,744		1,884,610		0.2%
7.11	LCM	1305 Executive Boulevard	Square Feet	81.2%	08/31/19	7,100,000	01/07/19		1,831,579		1,818,902		0.2%
7.12	LCM	500 Independence Parkway	Square Feet	100.0%	08/31/19	7,400,000	01/07/19		1,804,511		1,792,022		0.2%
7.13	LCM	501 Independence Parkway	Square Feet	90.1%	08/31/19	8,000,000	01/07/19		1,768,421		1,756,181		0.2%
7.14	LCM	1 Enterprise Parkway	Square Feet	65.2%	08/31/19	7,700,000	01/07/19		1,639,098		1,627,753		0.2%
7.15	LCM	1457 Miller Store Road	Square Feet	100.0%	08/31/19	6,100,000	01/07/19		1,521,805		1,511,272		0.2%
7.16	LCM	2809 South Lynnhaven Road	Square Feet	74.9%	08/31/19	9,500,000	01/07/19		1,311,278		1,302,203		0.2%
7.17	LCM	22 Enterprise Parkway	Square Feet	76.2%	08/31/19	8,900,000	01/07/19		1,245,113		1,236,495		0.2%
7.18	LCM	521 Butler Farm Road	Square Feet	100.0%	11/06/19	6,300,000	01/07/19		1,227,068		1,218,575		0.2%
7.19	LCM	21 Enterprise Parkway	Square Feet	59.0%	08/31/19	9,100,000	01/07/19		1,148,872		1,140,921		0.1%
7.20	LCM	484 Viking Drive	Square Feet	43.3%	08/31/19	5,400,000	01/07/19		1,136,842		1,128,974		0.1%
7.21	LCM	629 Phoenix Drive	Square Feet	100.0%	08/31/19	2,900,000	01/07/19		793,985		788,490		0.1%

A-1-3

ANNEX A-1


Loan #	Seller⁽¹⁾	Property Name	Unit of Measure	Occupancy %⁽⁴⁾	Occupancy Date	Appraised Value ($)⁽⁵⁾	Appraisal Date	Current LTV %⁽⁵⁾	Original Balance ($)⁽⁶⁾⁽⁷⁾	Original Balance per Unit ($)	Current Balance ($)⁽⁶⁾⁽⁷⁾	Cuurent Balance per Unit ($)	% of Initial Pool Balance	Crossed Loan	Related Borrower⁽⁸⁾	Interest Rate %
7.22	LCM	5 Manhattan Square	Square Feet	100.0%	11/06/19	2,200,000	01/07/19		381,955		379,311		0.0%
8	LCM	Colorado Square	Square Feet	90.6%	06/30/19	51,600,000	05/24/19	71.8%	37,200,000	152	37,050,001	151	4.6%	No	No	4.10000
9	JPMCB	Sunset North	Square Feet	98.8%	09/30/19	227,100,000	08/21/19	66.1%	35,000,000	323	35,000,000	323	4.3%	No	No	3.25000
10	JPMCB	Jersey City Group 2	Units	95.0%	09/30/19	41,800,000	Various	78.6%	32,840,000	163,383	32,840,000	163,383	4.1%	No	No	4.62000
10.01	JPMCB	126, 130 & 134 Corbin Avenue	Units	92.1%	09/30/19	13,100,000	09/18/19		10,291,962		10,291,962		1.3%
10.02	JPMCB	500 Baldwin Avenue	Units	100.0%	09/30/19	6,100,000	09/18/19		4,792,440		4,792,440		0.6%
10.03	JPMCB	1062 West Side Avenue	Units	94.7%	09/30/19	5,800,000	09/17/19		4,556,746		4,556,746		0.6%
10.04	JPMCB	38 & 42 Broadway	Units	91.7%	09/30/19	4,700,000	09/18/19		3,692,536		3,692,536		0.5%
10.05	JPMCB	384 Baldwin Avenue	Units	95.0%	09/30/19	3,500,000	09/18/19		2,749,761		2,749,761		0.3%
10.06	JPMCB	943 Pavonia Avenue	Units	94.1%	09/30/19	3,400,000	09/17/19		2,671,196		2,671,196		0.3%
10.07	JPMCB	863 Pavonia Avenue	Units	100.0%	09/30/19	2,800,000	09/17/19		2,199,809		2,199,809		0.3%
10.08	JPMCB	429 Hoboken Avenue	Units	100.0%	09/30/19	2,400,000	09/18/19		1,885,550		1,885,550		0.2%
11	LCM	Belvedere Place	Square Feet	100.0%	08/09/19	71,000,000	07/23/19	62.0%	32,750,000	429	32,750,000	429	4.1%	No	No	3.54000
12	LCM	Union Heights	Square Feet	88.2%	06/30/19	43,900,000	07/29/19	67.4%	29,600,000	207	29,600,000	207	3.7%	No	No	3.75000
13	LCM	The Residence Inn by Marriott South Beach	Rooms	88.1%	08/31/19	48,000,000	09/01/19	52.6%	25,250,000	217,672	25,250,000	217,672	3.1%	No	No	3.57100
14	LCM	Brooklyn Renaissance Plaza	Square Feet	88.5%	01/28/19	185,000,000	12/11/18	48.3%	25,000,000	311	24,808,910	309	3.1%	No	No	4.39000
15	LCM	8571 Rivers Avenue	Square Feet	100.0%	11/06/19	40,400,000	09/10/19	60.6%	24,500,000	141	24,500,000	141	3.0%	No	No	4.05000
16	JPMCB	Grand Canal Shoppes	Square Feet	94.0%	05/31/19	1,640,000,000	04/03/19	46.3%	20,000,000	1,000	20,000,000	1,000	2.5%	No	No	3.74080
17	JPMCB	600 & 620 National Avenue	Square Feet	100.0%	11/11/19	197,000,000	08/19/19	70.0%	20,000,000	913	20,000,000	913	2.5%	No	No	3.68800
18	JPMCB	Tysons Tower	Square Feet	100.0%	08/30/19	365,000,000	08/12/19	52.1%	20,000,000	359	20,000,000	359	2.5%	No	No	3.33000
19	JPMCB	Guardian Self Storage - Boulder	Square Feet	88.0%	08/31/19	31,020,000	10/26/18	62.0%	19,230,000	133	19,230,000	133	2.4%	No	No	5.39000
20	JPMCB	Hilton Cincinnati Netherland Plaza	Rooms	74.8%	08/31/19	105,500,000	08/22/19	68.7%	17,000,000	129,234	17,000,000	129,234	2.1%	No	No	5.35000
21	LCM	Plaza at the Border	Square Feet	91.8%	06/01/19	26,000,000	05/23/19	61.9%	16,100,000	164	16,100,000	164	2.0%	No	No	4.00000
22	LCM	Prospect Park	Square Feet	88.2%	08/05/19	20,700,000	06/18/19	72.4%	15,000,000	133	14,980,479	133	1.9%	No	No	4.10000
23	LCM	The Sutherland	Units	98.1%	06/30/19	23,225,000	06/28/19	58.3%	13,550,000	126,636	13,550,000	126,636	1.7%	No	Yes	3.90000
24	LCM	Richmond City Center	Square Feet	98.0%	06/27/19	16,500,000	05/13/19	57.3%	9,500,000	128	9,453,256	128	1.2%	No	No	4.50000
25	LCM	KB Dallas DaVita Portfolio	Square Feet	100.0%	Various	15,660,000	04/22/19	58.7%	9,200,000	185	9,200,000	185	1.1%	No	No	4.62000
25.01	LCM	KB DaVita Dallas Portfolio - Lewisville	Square Feet	100.0%	05/01/19	6,120,000	04/22/19		3,660,000		3,660,000		0.5%
25.02	LCM	KB DaVita Dallas Portfolio - Fort Worth	Square Feet	100.0%	11/06/19	3,860,000	04/22/19		2,280,000		2,280,000		0.3%
25.03	LCM	KB DaVita Dallas Portfolio - Flower Mound	Square Feet	100.0%	11/06/19	3,330,000	04/22/19		1,910,000		1,910,000		0.2%
25.04	LCM	KB DaVita Dallas Portfolio - Plano	Square Feet	100.0%	11/06/19	2,350,000	04/22/19		1,350,000		1,350,000		0.2%
26	LCM	NOV Headquarters	Square Feet	100.0%	11/06/19	57,000,000	01/30/19	68.8%	9,200,000	116	9,200,000	116	1.1%	No	No	4.63000
27	LCM	Island Security Self Storage	Square Feet	95.7%	09/01/19	13,250,000	09/24/19	68.7%	9,100,000	182	9,100,000	182	1.1%	No	No	3.90000
28	LCM	HD Supply Portfolio	Square Feet	100.0%	11/06/19	12,850,000	Various	66.9%	8,600,000	47	8,600,000	47	1.1%	No	No	4.20000
28.01	LCM	Core & Main - Charlotte, NC	Square Feet	100.0%	11/06/19	3,150,000	06/20/19		2,108,200		2,108,200		0.3%
28.02	LCM	HD Supply - Raleigh, NC	Square Feet	100.0%	11/06/19	3,100,000	06/21/19		2,074,700		2,074,700		0.3%
28.03	LCM	Stericycle - Raleigh, NC	Square Feet	100.0%	11/06/19	2,400,000	06/21/19		1,606,200		1,606,200		0.2%
28.04	LCM	HD Supply - Tampa FL	Square Feet	100.0%	11/06/19	2,300,000	06/21/19		1,539,300		1,539,300		0.2%
28.05	LCM	HD Supply - Pearl, MS	Square Feet	100.0%	11/06/19	1,100,000	06/24/19		736,200		736,200		0.1%
28.06	LCM	ZimaPack HQ - Chesterfield, VA	Square Feet	100.0%	11/06/19	800,000	07/16/19		535,400		535,400		0.1%
29	LCM	5222 South Drexel	Units	100.0%	06/30/19	12,300,000	06/28/19	67.1%	8,250,000	130,952	8,250,000	130,952	1.0%	No	Yes	3.90000
30	LCM	6723 Van Nuys Boulevard	Square Feet	100.0%	11/06/19	6,700,000	08/15/19	62.7%	4,200,000	205	4,200,000	205	0.5%	No	No	4.60000
31	LCM	Opus Seaway	Square Feet	100.0%	10/01/19	17,800,000	09/13/19	22.5%	4,000,000	40	4,000,000	40	0.5%	No	No	3.80000
32	LCM	Prince Creek Village Center	Square Feet	92.2%	07/01/19	5,000,000	07/26/19	67.9%	3,395,000	188	3,395,000	188	0.4%	No	No	4.25000

A-1-4

ANNEX A-1

Loan #

Seller⁽¹⁾

Property Name

Admin. Fee %⁽⁹⁾

Net Mortgage Rate %

Accrual Type

Monthly Debt Service ($)^(10)(11)

Annual Debt Service ($)⁽¹¹⁾

Note Date

First Payment Date

Partial IO Last IO Payment

Partial IO Loan First P&I Payment

Rem. Term

Rem. Amort.

I/O Period

GACC

Century Plaza Towers

0.01208

2.99242

Actual/360

158,657.77

1,903,893.24

10/21/19

12/09/19

120

LCM

Los Angeles Leased Fee Portfolio

0.01544

3.48456

Actual/360

180,387.73

2,164,652.76

08/28/19

10/06/19

118

120

2.01

LCM

5901 West Century Boulevard

2.02

LCM

5959 West Century Boulevard

2.03

LCM

6151 West Century Boulevard

2.04

LCM

5933 West Century Boulevard

2.05

LCM

5940 West 98th Street

2.06

LCM

9801 Airport Boulevard

2.07

LCM

6144 West 98th Street

2.08

LCM

5960 West 98th Street

JPMCB

Innovation Park

0.01208

3.49292

Actual/360

162,877.03

1,954,524.36

10/18/19

12/01/19

120

LCM

12555 & 12655 Jefferson

0.01544

3.90956

Actual/360

179,078.13

2,148,937.56

09/16/19

11/06/19

119

120

4.01

LCM

12655 Jefferson

4.02

LCM

12555 Jefferson

LCM

Hyde Park Multifamily Portfolio

0.01208

4.54192

Actual/360

179,880.36

2,158,564.32

01/30/19

03/06/19

111

120

5.01

LCM

5452-5466 South Ellis Avenue

5.02

LCM

5339-5345 South Woodlawn Avenue

5.03

LCM

5335-5345 South Kimbark Avenue

5.04

LCM

5715-5725 South Kimbark Avenue

5.05

LCM

5034-5046 South Woodlawn Avenue

5.06

LCM

1509 East 57th Street

5.07

LCM

5320-5326 South Drexel Avenue

5.08

LCM

5237-5245 South Kenwood

5.09

LCM

5411-5421 South Ellis Avenue

5.10

LCM

5300-5308 South Hyde Park Boulevard

5.11

LCM

5234-5244 South Ingleside Avenue

5.12

LCM

5415 South Woodlawn Avenue

5.13

LCM

5300-5308 South Greenwood Avenue

5.14

LCM

5201 South Greenwood Avenue

5.15

LCM

5401-5409 South Cottage Grove Avenue

5.16

LCM

5120 South Hyde Park Boulevard

5.17

LCM

5350-5358 South Maryland Avenue

5.18

LCM

5400-5406 South Maryland Avenue

5.19

LCM

5474-5480 South Hyde Park Boulevard

5.20

LCM

5528-5532 South Everett Avenue

5.21

LCM

5487-5491 South Hyde Park Boulevard

5.22

LCM

5400-5408 South Ingleside Avenue

5.23

LCM

5401-5403 South Woodlawn Avenue

5.24

LCM

5301-5307 South Maryland Avenue

5.25

LCM

5355-5361 South Cottage Grove Avenue

5.26

LCM

1515-1521 East 54th Street

5.27

LCM

5111-5113 South Kimbark Avenue

5.28

LCM

5507-5509 South Hyde Park Boulevard

5.29

LCM

5337 South Hyde Park Boulevard

5.30

LCM

5202-5210 South Cornell Avenue

5.31

LCM

5118-5120 South Greenwood Avenue

5.32

LCM

5335-5337 South Woodlawn Avenue

5.33

LCM

5524-5526 South Everett Avenue

5.34

LCM

5401-5405 South Drexel Boulevard

5.35

LCM

5468-5470 South Hyde Park Boulevard

5.36

LCM

5218-5220 South Kimbark Avenue

5.37

LCM

5457-5459 South Blackstone Avenue

5.38

LCM

5336-5338 South Hyde Park Boulevard

5.39

LCM

5405-5407 South Woodlawn Avenue

5.40

LCM

1018 East 54th Street

5.41

LCM

5128-5132 South Cornell Avenue

5.42

LCM

5110 South Harper Avenue

JPMCB

BJ’s Wholesale Club

0.01544

3.55456

Actual/360

121,105.23

1,453,262.76

09/25/19

11/01/19

119

120

LCM

Hampton Roads Office Portfolio

0.01208

5.28792

Actual/360

219,183.79

2,630,205.52

03/28/19

05/06/19

113

353

7.01

LCM

510 Independence Parkway

7.02

LCM

676 Independence Parkway

7.03

LCM

700 Independence Parkway

7.04

LCM

1309 Executive Boulevard

7.05

LCM

1317 Executive Boulevard

7.06

LCM

200 Golden Oak Court

7.07

LCM

1301 Executive Boulevard

7.08

LCM

505 Independence Parkway

7.09

LCM

1313 Executive Boulevard

7.10

LCM

208 Golden Oak Court

7.11

LCM

1305 Executive Boulevard

7.12

LCM

500 Independence Parkway

7.13

LCM

501 Independence Parkway

7.14

LCM

1 Enterprise Parkway

7.15

LCM

1457 Miller Store Road

7.16

LCM

2809 South Lynnhaven Road

7.17

LCM

22 Enterprise Parkway

7.18

LCM

521 Butler Farm Road

7.19

LCM

21 Enterprise Parkway

7.20

LCM

484 Viking Drive

7.21

LCM

629 Phoenix Drive

A-1-5

ANNEX A-1


Loan #	Seller⁽¹⁾	Property Name	Admin. Fee %⁽⁹⁾	Net Mortgage Rate %	Accrual Type	Monthly Debt Service ($)^(10)(11)	Annual Debt Service ($)⁽¹¹⁾	Note Date	First Payment Date	Partial IO Last IO Payment	Partial IO Loan First P&I Payment	Rem. Term	Rem. Amort.	I/O Period
7.22	LCM	5 Manhattan Square
8	LCM	Colorado Square	0.01544	4.08456	Actual/360	179,749.79	2,156,997.48	07/11/19	09/06/19			117	357	0
9	JPMCB	Sunset North	0.01208	3.23792	Actual/360	96,108.22	1,153,298.64	09/10/19	11/01/19			119	0	120
10	JPMCB	Jersey City Group 2	0.01544	4.60456	Actual/360	168,745.16	2,024,941.92	10/25/19	12/01/19	11/01/24	12/01/24	120	360	60
10.01	JPMCB	126, 130 & 134 Corbin Avenue
10.02	JPMCB	500 Baldwin Avenue
10.03	JPMCB	1062 West Side Avenue
10.04	JPMCB	38 & 42 Broadway
10.05	JPMCB	384 Baldwin Avenue
10.06	JPMCB	943 Pavonia Avenue
10.07	JPMCB	863 Pavonia Avenue
10.08	JPMCB	429 Hoboken Avenue
11	LCM	Belvedere Place	0.01544	3.52456	Actual/360	97,954.34	1,175,452.08	08/09/19	10/06/19			118	0	120
12	LCM	Union Heights	0.01544	3.73456	Actual/360	137,082.22	1,644,986.64	08/22/19	10/06/19	09/06/24	10/06/24	118	360	60
13	LCM	The Residence Inn by Marriott South Beach	0.01544	3.55556	Actual/360	76,183.40	914,200.80	10/09/19	12/06/19			120	0	120
14	LCM	Brooklyn Renaissance Plaza	0.01208	4.37792	Actual/360	125,042.60	1,500,511.20	04/11/19	06/06/19			114	354	0
15	LCM	8571 Rivers Avenue	0.01544	4.03456	Actual/360	117,674.08	1,412,088.96	10/11/19	12/06/19			120	360	0
16	JPMCB	Grand Canal Shoppes	0.01208	3.72872	Actual/360	63,212.59	758,551.08	06/03/19	08/01/19			116	0	120
17	JPMCB	600 & 620 National Avenue	0.01208	3.67592	Actual/360	62,320.37	747,844.44	09/11/19	10/11/19			118	0	120
18	JPMCB	Tysons Tower	0.01333	3.31667	Actual/360	56,270.83	675,249.96	09/12/19	11/11/19			119	0	120
19	JPMCB	Guardian Self Storage - Boulder	0.04544	5.34456	Actual/360	87,574.40	1,050,892.80	11/29/18	01/01/19			109	0	120
20	JPMCB	Hilton Cincinnati Netherland Plaza	0.01208	5.33792	Actual/360	94,930.33	1,139,163.96	10/02/19	12/01/19			60	360	0
21	LCM	Plaza at the Border	0.01544	3.98456	Actual/360	54,412.04	652,944.48	07/26/19	09/06/19			117	0	120
22	LCM	Prospect Park	0.01544	4.08456	Actual/360	72,479.76	869,757.12	09/09/19	11/06/19			59	359	0
23	LCM	The Sutherland	0.01544	3.88456	Actual/360	44,649.13	535,789.56	08/14/19	10/06/19			118	0	120
24	LCM	Richmond City Center	0.01544	4.48456	Actual/360	48,135.10	577,621.20	06/28/19	08/06/19			116	356	0
25	LCM	KB Dallas DaVita Portfolio	0.01544	4.60456	Actual/360	47,273.31	567,279.72	05/31/19	07/06/19	06/06/24	07/06/24	115	360	60
25.01	LCM	KB DaVita Dallas Portfolio - Lewisville
25.02	LCM	KB DaVita Dallas Portfolio - Fort Worth
25.03	LCM	KB DaVita Dallas Portfolio - Flower Mound
25.04	LCM	KB DaVita Dallas Portfolio - Plano
26	LCM	NOV Headquarters	0.01208	4.61792	Actual/360	35,989.68	431,876.16	03/29/19	05/06/19			113	0	120
27	LCM	Island Security Self Storage	0.01544	3.88456	Actual/360	29,985.76	359,829.12	11/01/19	12/06/19			120	0	120
28	LCM	HD Supply Portfolio	0.01544	4.18456	Actual/360	42,055.48	504,665.76	08/12/19	10/06/19	09/06/20	10/06/20	118	360	12
28.01	LCM	Core & Main - Charlotte, NC
28.02	LCM	HD Supply - Raleigh, NC
28.03	LCM	Stericycle - Raleigh, NC
28.04	LCM	HD Supply - Tampa FL
28.05	LCM	HD Supply - Pearl, MS
28.06	LCM	ZimaPack HQ - Chesterfield, VA
29	LCM	5222 South Drexel	0.01544	3.88456	Actual/360	27,184.90	326,218.80	08/14/19	10/06/19			118	0	120
30	LCM	6723 Van Nuys Boulevard	0.01544	4.58456	Actual/360	16,323.61	195,883.32	10/07/19	12/06/19			120	0	120
31	LCM	Opus Seaway	0.01544	3.78456	Actual/360	20,674.26	248,091.12	10/07/19	12/06/19			120	300	0
32	LCM	Prince Creek Village Center	0.01544	4.23456	Actual/360	12,190.96	146,291.52	09/27/19	11/06/19			59	0	60

A-1-6

ANNEX A-1


Loan #	Seller⁽¹⁾	Property Name	Seasoning	Payment Due Date	Grace Period (Late Payment)⁽¹²⁾	Grace Period (Default)⁽¹²⁾	Maturity Date	ARD Loan	Final Maturity Date	Maturity/ARD Balance ($)⁽⁶⁾	Maturity LTV %⁽⁵⁾	Prepayment Provision (Payments)⁽¹³⁾
1	GACC	Century Plaza Towers	0	9	10 (Once per year)	0	11/09/29	No	11/09/29	62,500,000	39.1%	Grtr1%orYM(24), DeforGrtr1%orYM(91), O(5)
2	LCM	Los Angeles Leased Fee Portfolio	2	6	0	0	09/06/29	No	09/06/29	61,000,000	63.0%	L(26),Def(90),O(4)
2.01	LCM	5901 West Century Boulevard								9,831,765
2.02	LCM	5959 West Century Boulevard								8,611,765
2.03	LCM	6151 West Century Boulevard								8,109,412
2.04	LCM	5933 West Century Boulevard								7,391,765
2.05	LCM	5940 West 98th Street								7,104,706
2.06	LCM	9801 Airport Boulevard								6,817,647
2.07	LCM	6144 West 98th Street								6,745,882
2.08	LCM	5960 West 98th Street								6,387,059
3	JPMCB	Innovation Park	0	1	0	5 (Once per year)	11/01/29	No	11/01/29	55,000,000	68.8%	L(25),Grtr1%orYM(91),O(4)
4	LCM	12555 & 12655 Jefferson	1	6	0	0	10/06/29	No	10/06/29	54,000,000	59.5%	L(25),Def(91),O(4)
4.01	LCM	12655 Jefferson								27,243,243
4.02	LCM	12555 Jefferson								26,756,757
5	LCM	Hyde Park Multifamily Portfolio	9	6	0	0	02/06/29	No	02/06/29	46,750,000	60.5%	L(33),Def(80),O(7)
5.01	LCM	5452-5466 South Ellis Avenue								2,199,971
5.02	LCM	5339-5345 South Woodlawn Avenue								2,000,593
5.03	LCM	5335-5345 South Kimbark Avenue								1,927,480
5.04	LCM	5715-5725 South Kimbark Avenue								1,854,366
5.05	LCM	5034-5046 South Woodlawn Avenue								1,807,845
5.06	LCM	1509 East 57th Street								1,781,252
5.07	LCM	5320-5326 South Drexel Avenue								1,641,691
5.08	LCM	5237-5245 South Kenwood								1,621,727
5.09	LCM	5411-5421 South Ellis Avenue								1,588,504
5.10	LCM	5300-5308 South Hyde Park Boulevard								1,475,537
5.11	LCM	5234-5244 South Ingleside Avenue								1,455,573
5.12	LCM	5415 South Woodlawn Avenue								1,448,943
5.13	LCM	5300-5308 South Greenwood Avenue								1,442,276
5.14	LCM	5201 South Greenwood Avenue								1,262,825
5.15	LCM	5401-5409 South Cottage Grove Avenue								1,256,195
5.16	LCM	5120 South Hyde Park Boulevard								1,096,671
5.17	LCM	5350-5358 South Maryland Avenue								1,087,359
5.18	LCM	5400-5406 South Maryland Avenue								1,083,374
5.19	LCM	5474-5480 South Hyde Park Boulevard								1,076,745
5.20	LCM	5528-5532 South Everett Avenue								1,050,151
5.21	LCM	5487-5491 South Hyde Park Boulevard								1,036,854
5.22	LCM	5400-5408 South Ingleside Avenue								1,030,186
5.23	LCM	5401-5403 South Woodlawn Avenue								996,963
5.24	LCM	5301-5307 South Maryland Avenue								977,037
5.25	LCM	5355-5361 South Cottage Grove Avenue								970,369
5.26	LCM	1515-1521 East 54th Street								959,755
5.27	LCM	5111-5113 South Kimbark Avenue								938,487
5.28	LCM	5507-5509 South Hyde Park Boulevard								917,220
5.29	LCM	5337 South Hyde Park Boulevard								897,293
5.30	LCM	5202-5210 South Cornell Avenue								872,002
5.31	LCM	5118-5120 South Greenwood Avenue								789,615
5.32	LCM	5335-5337 South Woodlawn Avenue								755,051
5.33	LCM	5524-5526 South Everett Avenue								744,398
5.34	LCM	5401-5405 South Drexel Boulevard								671,284
5.35	LCM	5468-5470 South Hyde Park Boulevard								664,655
5.36	LCM	5218-5220 South Kimbark Avenue								661,973
5.37	LCM	5457-5459 South Blackstone Avenue								584,873
5.38	LCM	5336-5338 South Hyde Park Boulevard								545,021
5.39	LCM	5405-5407 South Woodlawn Avenue								491,833
5.40	LCM	1018 East 54th Street								462,595
5.41	LCM	5128-5132 South Cornell Avenue								404,119
5.42	LCM	5110 South Harper Avenue								219,338
6	JPMCB	BJ’s Wholesale Club	1	1	0	0	10/01/29	No	10/01/29	40,150,000	54.3%	L(25),Grtr1%orYM(92),O(3)
7	LCM	Hampton Roads Office Portfolio	7	6	0	0	04/06/29	No	04/06/29	33,576,022	60.3%	L(31),Grtr1%orYM(86),O(3)
7.01	LCM	510 Independence Parkway								2,784,538
7.02	LCM	676 Independence Parkway								2,779,489
7.03	LCM	700 Independence Parkway								2,284,684
7.04	LCM	1309 Executive Boulevard								1,961,547
7.05	LCM	1317 Executive Boulevard								1,908,532
7.06	LCM	200 Golden Oak Court								1,832,796
7.07	LCM	1301 Executive Boulevard								1,784,831
7.08	LCM	505 Independence Parkway								1,769,684
7.09	LCM	1313 Executive Boulevard								1,605,590
7.10	LCM	208 Golden Oak Court								1,592,968
7.11	LCM	1305 Executive Boulevard								1,537,428
7.12	LCM	500 Independence Parkway								1,514,708
7.13	LCM	501 Independence Parkway								1,484,414
7.14	LCM	1 Enterprise Parkway								1,375,860
7.15	LCM	1457 Miller Store Road								1,277,404
7.16	LCM	2809 South Lynnhaven Road								1,100,688
7.17	LCM	22 Enterprise Parkway								1,045,148
7.18	LCM	521 Butler Farm Road								1,030,001
7.19	LCM	21 Enterprise Parkway								964,364
7.20	LCM	484 Viking Drive								954,266
7.21	LCM	629 Phoenix Drive								666,471

A-1-7

ANNEX A-1


Loan #	Seller⁽¹⁾	Property Name	Seasoning	Payment Due Date	Grace Period (Late Payment)⁽¹²⁾	Grace Period (Default)⁽¹²⁾	Maturity Date	ARD Loan	Final Maturity Date	Maturity/ARD Balance ($)⁽⁶⁾	Maturity LTV %⁽⁵⁾	Prepayment Provision (Payments)⁽¹³⁾
7.22	LCM	5 Manhattan Square								320,613
8	LCM	Colorado Square	3	6	0	0	08/06/29	No	08/06/29	29,660,135	57.5%	L(27),Def(86),O(7)
9	JPMCB	Sunset North	1	1	0	0	10/01/29	No	10/01/29	35,000,000	66.1%	L(25),Def(91),O(4)
10	JPMCB	Jersey City Group 2	0	1	0	0	11/01/29	No	11/01/29	30,107,514	72.0%	L(24),Def(93),O(3)
10.01	JPMCB	126, 130 & 134 Corbin Avenue								9,435,609
10.02	JPMCB	500 Baldwin Avenue								4,393,680
10.03	JPMCB	1062 West Side Avenue								4,177,597
10.04	JPMCB	38 & 42 Broadway								3,385,295
10.05	JPMCB	384 Baldwin Avenue								2,520,964
10.06	JPMCB	943 Pavonia Avenue								2,448,936
10.07	JPMCB	863 Pavonia Avenue								2,016,772
10.08	JPMCB	429 Hoboken Avenue								1,728,661
11	LCM	Belvedere Place	2	6	0	0	09/06/29	No	09/06/29	32,750,000	62.0%	L(26),Def(90),O(4)
12	LCM	Union Heights	2	6	0	0	09/06/29	No	09/06/29	26,746,385	60.9%	L(26),Def(90),O(4)
13	LCM	The Residence Inn by Marriott South Beach	0	6	0	0	11/06/29	No	11/06/29	25,250,000	52.6%	L(24),Def(92),O(4)
14	LCM	Brooklyn Renaissance Plaza	6	6	0	0	05/06/29	No	05/06/29	20,139,605	39.2%	L(30),Def(86),O(4)
15	LCM	8571 Rivers Avenue	0	6	0	0	11/06/29	No	11/06/29	19,497,855	48.3%	L(24),Def(92),O(4)
16	JPMCB	Grand Canal Shoppes	4	1	0	2 (Once per year)	07/01/29	No	07/01/29	20,000,000	46.3%	L(28),Def(87),O(5)
17	JPMCB	600 & 620 National Avenue	2	11	5	0	09/11/29	No	09/11/29	20,000,000	70.0%	L(26),Def(89),O(5)
18	JPMCB	Tysons Tower	1	11	5	0	10/11/29	No	10/11/29	20,000,000	52.1%	L(25),Grtr1%orYM(90),O(5)
19	JPMCB	Guardian Self Storage - Boulder	11	1	0	0	12/01/28	No	12/01/28	19,230,000	62.0%	L(25),Grtr1%orYM(92),O(3)
20	JPMCB	Hilton Cincinnati Netherland Plaza	0	1	0	0	11/01/24	No	11/01/24	15,761,725	63.7%	L(24),Def(33),O(3)
21	LCM	Plaza at the Border	3	6	0	0	08/06/29	No	08/06/29	16,100,000	61.9%	L(27),Def(89),O(4)
22	LCM	Prospect Park	1	6	0	0	10/06/24	No	10/06/24	13,637,903	65.9%	L(25),Def(28),O(7)
23	LCM	The Sutherland	2	6	0	0	09/06/29	No	09/06/29	13,550,000	58.3%	L(26),Def(87),O(7)
24	LCM	Richmond City Center	4	6	0	0	07/06/29	No	07/06/29	7,682,166	46.6%	L(28),Def(88),O(4)
25	LCM	KB Dallas DaVita Portfolio	5	6	0	0	06/06/29	No	06/06/29	8,434,846	53.9%	L(29),Def(88),O(3)
25.01	LCM	KB DaVita Dallas Portfolio - Lewisville								3,355,602
25.02	LCM	KB DaVita Dallas Portfolio - Fort Worth								2,090,375
25.03	LCM	KB DaVita Dallas Portfolio - Flower Mound								1,751,147
25.04	LCM	KB DaVita Dallas Portfolio - Plano								1,237,722
26	LCM	NOV Headquarters	7	6	0	0	04/06/29	No	04/06/29	9,200,000	68.8%	L(31),Def(86),O(3)
27	LCM	Island Security Self Storage	0	6	0	0	11/06/29	No	11/06/29	9,100,000	68.7%	L(24),Def(92),O(4)
28	LCM	HD Supply Portfolio	2	6	0	0	09/06/29	No	09/06/29	7,086,570	55.1%	L(26),Def(91),O(3)
28.01	LCM	Core & Main - Charlotte, NC								1,737,199
28.02	LCM	HD Supply - Raleigh, NC								1,709,594
28.03	LCM	Stericycle - Raleigh, NC								1,323,541
28.04	LCM	HD Supply - Tampa FL								1,268,414
28.05	LCM	HD Supply - Pearl, MS								606,643
28.06	LCM	ZimaPack HQ - Chesterfield, VA								441,180
29	LCM	5222 South Drexel	2	6	0	0	09/06/29	No	09/06/29	8,250,000	67.1%	L(26),Def(87),O(7)
30	LCM	6723 Van Nuys Boulevard	0	6	0	0	11/06/29	No	11/06/29	4,200,000	62.7%	L(24),Def(93),O(3)
31	LCM	Opus Seaway	0	6	0	0	11/06/29	No	11/06/29	2,856,921	16.1%	L(24),Def(93),O(3)
32	LCM	Prince Creek Village Center	1	6	0	0	10/06/24	No	10/06/24	3,395,000	67.9%	L(25),Def(32),O(3)

A-1-8

ANNEX A-1

			HISTORICAL FINANCIALS⁽¹⁴⁾
Loan #	Seller⁽¹⁾	Property Name	2016 Revenues ($)	2016 Total Expenses ($)	2016 NOI ($)	2017 Revenues ($)	2017 Total Expenses ($)	2017 NOI ($)	2018 Revenues ($)	2018 Total Expenses ($)	2018 NOI ($)	Most Recent Revenues ($)	Most Recent Total Expenses ($)	Most Recent NOI ($)⁽¹⁵⁾	As of
1	GACC	Century Plaza Towers	113,939,597	33,156,253	80,783,345	117,379,087	34,178,955	83,200,132	125,317,446	36,292,891	89,024,555	120,890,660	37,547,742	83,342,918	09/30/19
2	LCM	Los Angeles Leased Fee Portfolio				3,636,860	0	3,636,860	3,972,571	0	3,972,571	4,160,964	0	4,160,964	06/30/19
2.01	LCM	5901 West Century Boulevard				562,927	0	562,927	613,269	0	613,269	644,732	0	644,732	06/30/19
2.02	LCM	5959 West Century Boulevard				491,358	0	491,358	535,299	0	535,299	562,762	0	562,762	06/30/19
2.03	LCM	6151 West Century Boulevard				450,000	0	450,000	500,000	0	500,000	500,000	0	500,000	06/30/19
2.04	LCM	5933 West Century Boulevard				425,000	0	425,000	450,000	0	450,000	462,500	0	462,500	06/30/19
2.05	LCM	5940 West 98th Street				461,976	0	461,976	502,500	0	502,500	536,334	0	536,334	06/30/19
2.06	LCM	9801 Airport Boulevard				380,000	0	380,000	417,000	0	417,000	435,500	0	435,500	06/30/19
2.07	LCM	6144 West 98th Street				444,388	0	444,388	496,416	0	496,416	529,492	0	529,492	06/30/19
2.08	LCM	5960 West 98th Street				421,211	0	421,211	458,087	0	458,087	489,644	0	489,644	06/30/19
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	LCM	12555 & 12655 Jefferson				9,657,835	3,242,842	6,414,993	11,935,471	3,991,728	7,943,743	12,258,586	4,081,585	8,177,002	05/31/19
4.01	LCM	12655 Jefferson				6,089,969	1,933,903	4,156,067	6,688,863	2,219,070	4,469,793	6,749,742	2,205,898	4,543,844	05/31/19
4.02	LCM	12555 Jefferson				3,567,865	1,308,939	2,258,927	5,246,608	1,772,657	3,473,951	5,508,844	1,875,687	3,633,157	05/31/19
5	LCM	Hyde Park Multifamily Portfolio	12,987,016	5,007,798	7,979,218	13,977,386	5,498,541	8,478,846	14,382,453	5,689,497	8,692,956	14,912,073	6,022,366	8,889,707	07/31/19
5.01	LCM	5452-5466 South Ellis Avenue	610,378	218,452	391,926	677,578	238,023	439,555	693,858	240,524	453,334	719,512	256,040	463,472	07/31/19
5.02	LCM	5339-5345 South Woodlawn Avenue	490,336	184,018	306,318	553,181	194,484	358,696	608,661	211,198	397,463	624,658	221,519	403,139	07/31/19
5.03	LCM	5335-5345 South Kimbark Avenue	515,505	189,212	326,293	534,009	188,763	345,246	539,568	197,363	342,204	563,343	206,569	356,774	07/31/19
5.04	LCM	5715-5725 South Kimbark Avenue	489,764	198,222	291,542	507,114	187,859	319,255	561,520	192,013	369,507	596,390	196,880	399,510	07/31/19
5.05	LCM	5034-5046 South Woodlawn Avenue	617,805	248,580	369,225	630,255	261,098	369,157	629,808	254,720	375,088	634,301	254,163	380,138	07/31/19
5.06	LCM	1509 East 57th Street	399,449	135,841	263,608	421,056	140,419	280,637	373,253	138,713	234,541	333,522	135,373	198,149	07/31/19
5.07	LCM	5320-5326 South Drexel Avenue	411,355	154,354	257,001	465,819	171,901	293,918	502,004	183,343	318,661	500,262	194,095	306,167	07/31/19
5.08	LCM	5237-5245 South Kenwood	445,543	158,907	286,636	464,643	175,115	289,528	484,462	170,261	314,201	492,995	182,020	310,975	07/31/19
5.09	LCM	5411-5421 South Ellis Avenue	466,652	180,882	285,770	495,803	180,361	315,443	513,674	186,499	327,175	521,427	204,189	317,238	07/31/19
5.10	LCM	5300-5308 South Hyde Park Boulevard	478,494	198,770	279,723	498,301	223,829	274,473	526,606	234,712	291,894	528,982	240,421	288,561	07/31/19
5.11	LCM	5234-5244 South Ingleside Avenue	425,713	155,878	269,835	433,137	164,672	268,466	467,217	175,230	291,987	497,674	183,117	314,557	07/31/19
5.12	LCM	5415 South Woodlawn Avenue	511,529	195,866	315,663	506,422	184,454	321,969	505,922	195,355	310,567	533,263	207,934	325,329	07/31/19
5.13	LCM	5300-5308 South Greenwood Avenue	424,659	162,402	262,258	415,742	152,789	262,953	472,352	178,035	294,317	505,481	199,992	305,489	07/31/19
5.14	LCM	5201 South Greenwood Avenue	389,467	158,337	231,130	416,139	158,404	257,735	406,965	180,136	226,829	424,777	184,674	240,103	07/31/19
5.15	LCM	5401-5409 South Cottage Grove Avenue	347,481	122,892	224,589	392,854	145,649	247,205	409,363	147,338	262,025	410,303	157,662	252,641	07/31/19
5.16	LCM	5120 South Hyde Park Boulevard	397,279	161,013	236,266	399,616	200,707	198,909	428,185	204,411	223,774	472,504	218,824	253,680	07/31/19
5.17	LCM	5350-5358 South Maryland Avenue	279,456	126,716	152,740	347,580	143,333	204,247	354,277	159,555	194,721	367,211	167,676	199,535	07/31/19
5.18	LCM	5400-5406 South Maryland Avenue	269,379	111,415	157,965	295,114	128,617	166,497	283,054	114,792	168,262	280,855	119,248	161,607	07/31/19
5.19	LCM	5474-5480 South Hyde Park Boulevard	357,346	138,193	219,153	379,113	148,922	230,190	391,368	160,125	231,243	398,833	171,475	227,358	07/31/19
5.20	LCM	5528-5532 South Everett Avenue	351,888	133,477	218,411	372,371	150,746	221,625	383,781	165,852	217,930	393,985	162,100	231,885	07/31/19
5.21	LCM	5487-5491 South Hyde Park Boulevard	198,237	75,311	122,925	119,712	50,824	68,888	117,267	46,352	70,915	244,488	89,874	154,615	07/31/19
5.22	LCM	5400-5408 South Ingleside Avenue	325,332	108,726	216,606	324,281	114,515	209,766	324,053	118,213	205,839	347,859	123,947	223,911	07/31/19
5.23	LCM	5401-5403 South Woodlawn Avenue	239,631	90,760	148,871	270,579	108,024	162,554	267,599	103,031	164,568	293,192	111,632	181,560	07/31/19
5.24	LCM	5301-5307 South Maryland Avenue	304,680	102,915	201,766	316,636	136,021	180,615	339,042	127,391	211,651	338,574	141,028	197,546	07/31/19
5.25	LCM	5355-5361 South Cottage Grove Avenue	278,825	112,006	166,819	310,650	127,627	183,023	299,483	144,560	154,923	310,815	151,435	159,380	07/31/19
5.26	LCM	1515-1521 East 54th Street	235,144	97,651	137,492	252,166	122,997	129,170	296,288	122,324	173,964	319,402	130,537	188,864	07/31/19
5.27	LCM	5111-5113 South Kimbark Avenue	197,841	68,199	129,642	264,346	97,766	166,581	208,596	83,584	125,012	175,116	80,996	94,120	07/31/19
5.28	LCM	5507-5509 South Hyde Park Boulevard	48,129	12,441	35,689	133,779	52,681	81,098	218,400	84,720	133,680	220,886	80,626	140,260	07/31/19
5.29	LCM	5337 South Hyde Park Boulevard	298,424	124,459	173,965	313,021	138,164	174,857	332,749	145,462	187,286	332,515	158,127	174,388	07/31/19
5.30	LCM	5202-5210 South Cornell Avenue	277,860	116,675	161,185	305,847	135,190	170,656	321,238	131,278	189,960	346,663	149,986	196,676	07/31/19
5.31	LCM	5118-5120 South Greenwood Avenue	202,352	72,345	130,007	228,884	80,885	147,999	239,566	86,860	152,705	247,267	91,146	156,121	07/31/19
5.32	LCM	5335-5337 South Woodlawn Avenue	208,839	78,667	130,172	197,052	73,061	123,990	193,388	74,193	119,195	223,769	80,729	143,040	07/31/19
5.33	LCM	5524-5526 South Everett Avenue	68,888	26,906	41,981	187,157	66,020	121,137	182,917	70,449	112,469	204,094	72,637	131,457	07/31/19
5.34	LCM	5401-5405 South Drexel Boulevard	195,345	70,894	124,451	202,076	77,192	124,884	221,324	81,826	139,498	229,034	89,503	139,531	07/31/19
5.35	LCM	5468-5470 South Hyde Park Boulevard	158,843	63,990	94,853	199,425	79,605	119,820	181,104	80,328	100,775	172,258	82,693	89,565	07/31/19
5.36	LCM	5218-5220 South Kimbark Avenue	194,382	83,143	111,239	202,818	88,637	114,182	186,242	82,120	104,122	191,001	79,834	111,168	07/31/19
5.37	LCM	5457-5459 South Blackstone Avenue	194,393	87,419	106,974	196,918	93,000	103,918	208,927	91,497	117,430	220,215	107,244	112,971	07/31/19
5.38	LCM	5336-5338 South Hyde Park Boulevard	197,443	74,659	122,784	211,767	90,714	121,053	209,750	92,690	117,060	206,137	93,987	112,151	07/31/19
5.39	LCM	5405-5407 South Woodlawn Avenue	190,839	75,152	115,688	203,376	75,754	127,623	210,551	83,371	127,180	220,655	86,327	134,328	07/31/19
5.40	LCM	1018 East 54th Street	144,441	63,293	81,148	149,576	67,209	82,366	139,329	67,049	72,280	129,044	72,862	56,182	07/31/19
5.41	LCM	5128-5132 South Cornell Avenue	122,467	58,855	63,612	132,274	69,555	62,719	132,742	73,287	59,455	119,610	75,792	43,818	07/31/19
5.42	LCM	5110 South Harper Avenue	25,200	9,904	15,296	49,200	12,956	36,245	16,000	8,735	7,265	19,200	7,451	11,749	07/31/19
6	JPMCB	BJ’s Wholesale Club										4,021,515	191,470	3,830,045	03/31/19
7	LCM	Hampton Roads Office Portfolio	20,596,704	7,826,069	12,770,635	21,087,480	8,021,316	13,066,165	22,024,884	8,557,697	13,467,187	22,548,429	8,066,376	14,482,053	07/31/19
7.01	LCM	510 Independence Parkway	1,653,308	470,317	1,182,991	1,560,495	427,404	1,133,091	1,586,135	466,558	1,119,577	1,582,284	440,948	1,141,336	07/31/19
7.02	LCM	676 Independence Parkway	1,604,823	484,449	1,120,375	1,639,675	536,448	1,103,227	1,786,101	595,649	1,190,452	1,804,409	537,937	1,266,472	07/31/19
7.03	LCM	700 Independence Parkway	1,078,903	346,560	732,343	943,328	370,585	572,743	1,108,787	444,909	663,878	1,511,311	443,341	1,067,970	07/31/19
7.04	LCM	1309 Executive Boulevard	1,146,375	353,380	792,995	1,170,430	371,764	798,666	1,186,584	383,410	803,173	1,194,009	370,138	823,872	07/31/19
7.05	LCM	1317 Executive Boulevard	1,605,541	550,587	1,054,953	1,620,996	588,889	1,032,107	1,466,124	612,494	853,631	1,417,377	570,273	847,104	07/31/19
7.06	LCM	200 Golden Oak Court	1,125,484	501,453	624,031	1,300,078	490,691	809,386	1,351,961	521,636	830,325	1,275,946	503,185	772,761	07/31/19
7.07	LCM	1301 Executive Boulevard	1,036,480	417,502	618,978	1,015,339	402,338	613,000	1,108,777	419,587	689,190	1,115,499	406,072	709,427	07/31/19
7.08	LCM	505 Independence Parkway	1,047,772	480,142	567,630	1,100,430	484,996	615,433	1,370,119	516,051	854,069	1,386,194	494,366	891,829	07/31/19
7.09	LCM	1313 Executive Boulevard	926,231	238,796	687,435	935,774	232,405	703,369	940,845	262,226	678,619	969,307	232,859	736,448	07/31/19
7.10	LCM	208 Golden Oak Court	1,073,677	435,499	638,179	971,501	419,453	552,049	1,010,043	467,635	542,408	1,109,470	440,156	669,314	07/31/19
7.11	LCM	1305 Executive Boulevard	902,575	362,090	540,485	981,211	420,688	560,523	1,005,548	418,112	587,436	1,040,340	390,668	649,672	07/31/19
7.12	LCM	500 Independence Parkway	646,726	199,126	447,600	905,425	213,630	691,794	849,276	218,638	630,638	880,305	198,287	682,017	07/31/19
7.13	LCM	501 Independence Parkway	939,813	449,593	490,220	943,770	445,414	498,356	950,114	486,336	463,777	1,008,673	491,140	517,533	07/31/19
7.14	LCM	1 Enterprise Parkway	1,011,577	416,290	595,287	998,590	431,069	567,521	1,027,873	445,366	582,506	1,014,459	438,921	575,537	07/31/19
7.15	LCM	1457 Miller Store Road	660,077	159,026	501,051	677,603	165,407	512,196	642,571	171,150	471,421	695,514	161,426	534,088	07/31/19
7.16	LCM	2809 South Lynnhaven Road	1,083,375	420,782	662,593	1,044,441	415,783	628,659	1,080,955	440,144	640,811	1,012,853	414,914	597,940	07/31/19
7.17	LCM	22 Enterprise Parkway	816,098	426,883	389,214	749,544	441,320	308,224	888,388	474,254	414,134	920,998	449,383	471,614	07/31/19
7.18	LCM	521 Butler Farm Road	490,426	146,363	344,063	505,491	156,326	349,165	541,938	165,401	376,537	569,983	144,458	425,525	07/31/19
7.19	LCM	21 Enterprise Parkway	792,052	487,989	304,063	796,186	502,490	293,696	852,808	519,379	333,429	874,094	503,649	370,445	07/31/19
7.20	LCM	484 Viking Drive	637,614	252,172	385,442	684,812	270,724	414,088	661,008	282,155	378,853	496,784	235,873	260,912	07/31/19
7.21	LCM	629 Phoenix Drive	141,549	98,464	43,085	305,942	108,924	197,018	305,262	106,818	198,444	367,608	91,582	276,026	07/31/19

A-1-9

ANNEX A-1

			HISTORICAL FINANCIALS⁽¹⁴⁾
Loan #	Seller⁽¹⁾	Property Name	2016 Revenues ($)	2016 Total Expenses ($)	2016 NOI ($)	2017 Revenues ($)	2017 Total Expenses ($)	2017 NOI ($)	2018 Revenues ($)	2018 Total Expenses ($)	2018 NOI ($)	Most Recent Revenues ($)	Most Recent Total Expenses ($)	Most Recent NOI ($)⁽¹⁵⁾	As of
7.22	LCM	5 Manhattan Square	176,227	128,605	47,622	236,421	124,567	111,853	303,668	139,788	163,880	301,012	106,800	194,212	07/31/19
8	LCM	Colorado Square							4,376,408	2,055,554	2,320,854	4,530,167	2,178,033	2,352,134	05/31/19
9	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
10	JPMCB	Jersey City Group 2							2,621,024	1,032,147	1,588,877	2,744,732	1,091,067	1,653,665	08/31/19
10.01	JPMCB	126, 130 & 134 Corbin Avenue
10.02	JPMCB	500 Baldwin Avenue
10.03	JPMCB	1062 West Side Avenue
10.04	JPMCB	38 & 42 Broadway
10.05	JPMCB	384 Baldwin Avenue
10.06	JPMCB	943 Pavonia Avenue
10.07	JPMCB	863 Pavonia Avenue
10.08	JPMCB	429 Hoboken Avenue
11	LCM	Belvedere Place				2,596,799	1,575,004	1,021,795	4,153,415	1,695,234	2,458,181	4,652,115	1,764,525	2,887,590	05/31/19
12	LCM	Union Heights	2,954,132	937,624	2,016,508	3,509,911	1,058,841	2,451,070	3,852,954	1,035,864	2,817,090	4,026,449	1,008,449	3,018,000	05/31/19
13	LCM	The Residence Inn by Marriott South Beach				6,532,980	3,754,604	2,778,376	7,025,956	3,998,567	3,027,389	7,453,477	4,235,769	3,217,708	08/31/19
14	LCM	Brooklyn Renaissance Plaza	11,037,900	4,267,381	6,770,519	11,248,027	4,719,632	6,528,395	12,506,245	5,149,721	7,356,524
15	LCM	8571 Rivers Avenue
16	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
17	JPMCB	600 & 620 National Avenue
18	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
19	JPMCB	Guardian Self Storage - Boulder				2,016,344	736,470	1,279,874	2,309,405	842,509	1,466,895	2,351,740	914,280	1,437,460	08/31/19
20	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
21	LCM	Plaza at the Border	2,094,672	447,497	1,647,175	1,925,713	467,113	1,458,601	2,227,567	470,619	1,756,948	2,370,462	465,880	1,904,582	05/31/19
22	LCM	Prospect Park	830,770	568,631	262,139	1,203,066	676,083	526,983	1,640,517	756,019	884,498	2,002,810	792,585	1,210,225	07/31/19
23	LCM	The Sutherland				1,498,908	700,582	798,325	1,693,841	715,408	978,433	1,790,897	771,909	1,018,989	05/31/19
24	LCM	Richmond City Center	1,537,495	720,889	816,606	1,618,258	573,591	1,044,667	1,814,561	661,066	1,153,495
25	LCM	KB Dallas DaVita Portfolio
25.01	LCM	KB DaVita Dallas Portfolio - Lewisville
25.02	LCM	KB DaVita Dallas Portfolio - Fort Worth
25.03	LCM	KB DaVita Dallas Portfolio - Flower Mound
25.04	LCM	KB DaVita Dallas Portfolio - Plano
26	LCM	NOV Headquarters	3,500,000	0	3,500,000	3,500,000	0	3,500,000	3,500,000	0	3,500,000	3,500,000	0	3,500,000	02/28/19
27	LCM	Island Security Self Storage	825,463	309,513	515,950	863,727	355,559	508,168	997,761	303,611	694,149	1,103,154	349,511	753,643	08/31/19
28	LCM	HD Supply Portfolio
28.01	LCM	Core & Main - Charlotte, NC
28.02	LCM	HD Supply - Raleigh, NC
28.03	LCM	Stericycle - Raleigh, NC
28.04	LCM	HD Supply - Tampa FL
28.05	LCM	HD Supply - Pearl, MS
28.06	LCM	ZimaPack HQ - Chesterfield, VA
29	LCM	5222 South Drexel				963,907	407,866	556,041	1,010,798	411,251	599,547	1,062,195	421,114	641,081	05/31/19
30	LCM	6723 Van Nuys Boulevard
31	LCM	Opus Seaway	1,303,464	308,874	994,591	1,322,602	276,761	1,045,840	1,364,255	304,003	1,060,252	1,388,418	302,814	1,085,604	08/31/19
32	LCM	Prince Creek Village Center							488,903	200,177	288,726	527,151	164,672	362,480	06/30/19

A-1-10

ANNEX A-1


Loan #	Seller⁽¹⁾	Property Name	UW Economic Occupancy %	UW Revenues ($)⁽⁴⁾	UW Total Expenses ($)	UW NOI ($)^(4)(15)(16)	UW Capital Items ($)	UW NCF ($)^(4)(16)	UW NOI DSCR⁽¹⁷⁾	UW NCF DSCR⁽¹⁷⁾	UW NOI Debt Yield %	UW NCF Debt Yield %	Title Type⁽¹⁸⁾
1	GACC	Century Plaza Towers	94.8%	158,615,968	37,470,212	121,145,756	8,895,390	112,250,366	4.42	4.09	13.5%	12.5%	Fee
2	LCM	Los Angeles Leased Fee Portfolio	100.0%	5,267,904	0	5,267,904	0	5,267,904	1.75	1.75	6.2%	6.2%	Fee
2.01	LCM	5901 West Century Boulevard	100.0%	812,081	0	812,081	0	812,081					Fee
2.02	LCM	5959 West Century Boulevard	100.0%	708,834	0	708,834	0	708,834					Fee
2.03	LCM	6151 West Century Boulevard	100.0%	680,761	0	680,761	0	680,761					Fee
2.04	LCM	5933 West Century Boulevard	100.0%	601,110	0	601,110	0	601,110					Fee
2.05	LCM	5940 West 98th Street	100.0%	660,427	0	660,427	0	660,427					Fee
2.06	LCM	9801 Airport Boulevard	100.0%	558,210	0	558,210	0	558,210					Fee
2.07	LCM	6144 West 98th Street	100.0%	644,875	0	644,875	0	644,875					Fee
2.08	LCM	5960 West 98th Street	100.0%	601,606	0	601,606	0	601,606					Fee
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%	Fee
4	LCM	12555 & 12655 Jefferson	87.5%	12,691,019	4,254,586	8,436,433	491,587	7,944,846	1.91	1.80	7.6%	7.2%	Fee
4.01	LCM	12655 Jefferson	81.0%	5,939,722	2,229,760	3,709,962	337,276	3,372,686					Fee
4.02	LCM	12555 Jefferson	94.5%	6,751,297	2,024,826	4,726,471	154,311	4,572,160					Fee
5	LCM	Hyde Park Multifamily Portfolio	89.2%	15,559,768	6,319,284	9,240,484	252,000	8,988,484	1.87	1.82	8.7%	8.4%	Fee
5.01	LCM	5452-5466 South Ellis Avenue	90.9%	735,039	271,560	463,480	9,300	454,180					Fee
5.02	LCM	5339-5345 South Woodlawn Avenue	90.3%	647,278	235,269	412,008	7,500	404,508					Fee
5.03	LCM	5335-5345 South Kimbark Avenue	89.6%	608,090	219,192	388,898	7,500	381,398					Fee
5.04	LCM	5715-5725 South Kimbark Avenue	89.4%	570,592	207,729	362,864	5,700	357,164					Fee
5.05	LCM	5034-5046 South Woodlawn Avenue	89.5%	665,860	267,175	398,684	13,500	385,184					Fee
5.06	LCM	1509 East 57th Street	90.9%	529,825	151,659	378,166	6,600	371,566					Fee
5.07	LCM	5320-5326 South Drexel Avenue	88.5%	517,168	203,935	313,233	9,300	303,933					Fee
5.08	LCM	5237-5245 South Kenwood	88.4%	506,825	192,128	314,697	5,700	308,997					Fee
5.09	LCM	5411-5421 South Ellis Avenue	88.9%	553,063	215,319	337,744	9,300	328,444					Fee
5.10	LCM	5300-5308 South Hyde Park Boulevard	87.9%	534,232	249,658	284,575	11,400	273,175					Fee
5.11	LCM	5234-5244 South Ingleside Avenue	90.6%	490,613	192,030	298,584	6,900	291,684					Fee
5.12	LCM	5415 South Woodlawn Avenue	91.0%	540,720	217,473	323,248	11,400	311,848					Fee
5.13	LCM	5300-5308 South Greenwood Avenue	90.4%	491,223	208,319	282,903	7,500	275,403					Fee
5.14	LCM	5201 South Greenwood Avenue	90.3%	444,622	190,593	254,029	7,200	246,829					Fee
5.15	LCM	5401-5409 South Cottage Grove Avenue	88.7%	401,379	164,411	236,969	6,600	230,369					Fee
5.16	LCM	5120 South Hyde Park Boulevard	89.6%	456,236	225,261	230,974	12,300	218,674					Fee
5.17	LCM	5350-5358 South Maryland Avenue	89.0%	376,521	172,187	204,334	6,300	198,034					Fee
5.18	LCM	5400-5406 South Maryland Avenue	86.8%	351,845	127,819	224,026	5,400	218,626					Fee
5.19	LCM	5474-5480 South Hyde Park Boulevard	90.9%	404,673	177,795	226,878	8,700	218,178					Fee
5.20	LCM	5528-5532 South Everett Avenue	89.9%	384,070	167,504	216,566	10,200	206,366					Fee
5.21	LCM	5487-5491 South Hyde Park Boulevard	90.8%	282,645	97,186	185,459	2,100	183,359					Fee
5.22	LCM	5400-5408 South Ingleside Avenue	87.9%	336,607	129,612	206,995	5,700	201,295					Fee
5.23	LCM	5401-5403 South Woodlawn Avenue	90.9%	328,234	119,411	208,822	3,600	205,222					Fee
5.24	LCM	5301-5307 South Maryland Avenue	85.4%	329,623	145,853	183,770	6,300	177,470					Fee
5.25	LCM	5355-5361 South Cottage Grove Avenue	87.5%	328,876	157,767	171,109	6,300	164,809					Fee
5.26	LCM	1515-1521 East 54th Street	91.0%	320,184	136,188	183,996	4,800	179,196					Fee
5.27	LCM	5111-5113 South Kimbark Avenue	90.6%	263,457	89,085	174,372	2,400	171,972					Fee
5.28	LCM	5507-5509 South Hyde Park Boulevard	89.6%	253,514	87,130	166,384	2,100	164,284					Fee
5.29	LCM	5337 South Hyde Park Boulevard	86.5%	325,066	163,596	161,470	6,900	154,570					Fee
5.30	LCM	5202-5210 South Cornell Avenue	89.9%	331,742	154,437	177,305	8,100	169,205					Fee
5.31	LCM	5118-5120 South Greenwood Avenue	90.9%	228,944	95,058	133,886	1,800	132,086					Fee
5.32	LCM	5335-5337 South Woodlawn Avenue	90.6%	214,360	84,659	129,701	1,800	127,901					Fee
5.33	LCM	5524-5526 South Everett Avenue	90.7%	214,714	77,129	137,584	2,100	135,484					Fee
5.34	LCM	5401-5405 South Drexel Boulevard	88.2%	224,601	93,168	131,433	3,900	127,533					Fee
5.35	LCM	5468-5470 South Hyde Park Boulevard	91.0%	200,282	87,295	112,987	1,800	111,187					Fee
5.36	LCM	5218-5220 South Kimbark Avenue	91.0%	208,973	84,222	124,751	1,800	122,951					Fee
5.37	LCM	5457-5459 South Blackstone Avenue	90.2%	234,105	111,404	122,700	5,700	117,000					Fee
5.38	LCM	5336-5338 South Hyde Park Boulevard	84.1%	206,095	96,900	109,195	5,700	103,495					Fee
5.39	LCM	5405-5407 South Woodlawn Avenue	88.1%	214,465	89,303	125,162	5,400	119,762					Fee
5.40	LCM	1018 East 54th Street	81.6%	148,035	75,778	72,257	2,700	69,557					Fee
5.41	LCM	5128-5132 South Cornell Avenue	88.4%	136,173	78,494	57,679	2,700	54,979					Fee
5.42	LCM	5110 South Harper Avenue	NAP	19,200	8,597	10,603	0	10,603					Fee
6	JPMCB	BJ’s Wholesale Club	95.0%	4,895,930	1,133,964	3,761,966	13,575	3,748,391	2.59	2.58	9.4%	9.3%	Fee
7	LCM	Hampton Roads Office Portfolio	86.4%	22,491,550	8,208,420	14,283,130	1,999,510	12,283,620	1.63	1.40	10.8%	9.3%	Fee
7.01	LCM	510 Independence Parkway	89.9%	1,641,235	464,172	1,177,063	149,607	1,027,456					Fee
7.02	LCM	676 Independence Parkway	95.0%	1,734,449	566,305	1,168,144	124,013	1,044,131					Fee
7.03	LCM	700 Independence Parkway	95.0%	1,552,007	460,658	1,091,349	151,036	940,313					Fee
7.04	LCM	1309 Executive Boulevard	95.0%	1,140,747	347,270	793,477	83,070	710,407					Fee
7.05	LCM	1317 Executive Boulevard	95.0%	1,703,553	579,811	1,123,742	117,489	1,006,253					Fee
7.06	LCM	200 Golden Oak Court	84.8%	1,315,851	511,023	804,828	119,187	685,641					Fee
7.07	LCM	1301 Executive Boulevard	95.0%	1,158,540	430,355	728,185	80,378	647,807					Fee
7.08	LCM	505 Independence Parkway	95.0%	1,276,818	506,992	769,826	105,340	664,487					Fee
7.09	LCM	1313 Executive Boulevard	95.0%	913,640	245,927	667,712	79,854	587,859					Fee
7.10	LCM	208 Golden Oak Court	94.0%	1,163,614	448,022	715,592	102,981	612,611					Fee
7.11	LCM	1305 Executive Boulevard	80.8%	877,947	407,712	470,235	78,642	391,593					Fee
7.12	LCM	500 Independence Parkway	95.0%	855,826	201,768	654,058	80,784	573,274					Fee
7.13	LCM	501 Independence Parkway	90.4%	1,247,637	504,547	743,090	95,336	647,755					Fee
7.14	LCM	1 Enterprise Parkway	66.3%	797,415	436,790	360,625	92,667	267,958					Fee
7.15	LCM	1457 Miller Store Road	95.0%	682,520	160,590	521,930	96,224	425,707					Fee
7.16	LCM	2809 South Lynnhaven Road	75.9%	993,473	420,842	572,631	90,710	481,921					Fee
7.17	LCM	22 Enterprise Parkway	76.3%	1,027,606	456,302	571,304	98,517	472,787					Fee
7.18	LCM	521 Butler Farm Road	95.0%	567,856	140,351	427,505	67,484	360,021					Fee
7.19	LCM	21 Enterprise Parkway	60.0%	874,882	498,244	376,638	87,547	289,091					Fee
7.20	LCM	484 Viking Drive	44.3%	358,058	224,104	133,955	35,290	98,664					Fee
7.21	LCM	629 Phoenix Drive	95.0%	363,187	92,851	270,336	37,978	232,358					Fee

A-1-11

ANNEX A-1


Loan #	Seller⁽¹⁾	Property Name	UW Economic Occupancy %	UW Revenues ($)⁽⁴⁾	UW Total Expenses ($)	UW NOI ($)^(4)(15)(16)	UW Capital Items ($)	UW NCF ($)^(4)(16)	UW NOI DSCR⁽¹⁷⁾	UW NCF DSCR⁽¹⁷⁾	UW NOI Debt Yield %	UW NCF Debt Yield %	Title Type⁽¹⁸⁾
7.22	LCM	5 Manhattan Square	95.0%	244,690	103,786	140,904	25,375	115,529					Fee
8	LCM	Colorado Square	90.6%	5,860,001	2,398,116	3,461,885	154,671	3,307,214	1.60	1.53	9.3%	8.9%	Fee
9	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%	Fee
10	JPMCB	Jersey City Group 2	93.7%	2,956,771	802,072	2,154,699	50,250	2,104,449	1.06	1.04	6.6%	6.4%	Fee
10.01	JPMCB	126, 130 & 134 Corbin Avenue											Fee
10.02	JPMCB	500 Baldwin Avenue											Fee
10.03	JPMCB	1062 West Side Avenue											Fee
10.04	JPMCB	38 & 42 Broadway											Fee
10.05	JPMCB	384 Baldwin Avenue											Fee
10.06	JPMCB	943 Pavonia Avenue											Fee
10.07	JPMCB	863 Pavonia Avenue											Fee
10.08	JPMCB	429 Hoboken Avenue											Fee
11	LCM	Belvedere Place	92.0%	6,480,910	1,897,439	4,583,471	452,034	4,131,437	2.90	2.62	10.4%	9.4%	Fee
12	LCM	Union Heights	88.6%	3,951,732	1,136,066	2,815,666	223,612	2,592,054	1.71	1.58	9.5%	8.8%	Fee
13	LCM	The Residence Inn by Marriott South Beach	87.5%	7,405,620	4,305,102	3,100,518	370,281	2,730,237	3.39	2.99	12.3%	10.8%	Fee
14	LCM	Brooklyn Renaissance Plaza	88.4%	14,691,541	6,697,245	7,994,296	248,841	7,745,455	1.48	1.43	9.0%	8.7%	Leasehold
15	LCM	8571 Rivers Avenue	95.0%	3,823,548	1,169,529	2,654,020	212,647	2,441,373	1.88	1.73	10.8%	10.0%	Fee/Leasehold
16	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%	Fee/Leasehold
17	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%	Fee
18	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%	Fee
19	JPMCB	Guardian Self Storage - Boulder	90.0%	2,668,665	932,099	1,736,566	14,144	1,722,422	1.65	1.64	9.0%	9.0%	Fee
20	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%	Fee
21	LCM	Plaza at the Border	89.2%	2,392,905	553,100	1,839,805	216,707	1,623,098	2.82	2.49	11.4%	10.1%	Fee
22	LCM	Prospect Park	88.5%	2,462,322	899,948	1,562,374	210,360	1,352,014	1.80	1.55	10.4%	9.0%	Fee
23	LCM	The Sutherland	92.5%	1,883,492	807,903	1,075,589	32,100	1,043,489	2.01	1.95	7.9%	7.7%	Fee
24	LCM	Richmond City Center	95.0%	1,698,574	736,712	961,863	76,212	885,651	1.67	1.53	10.2%	9.4%	Fee
25	LCM	KB Dallas DaVita Portfolio	95.0%	1,236,837	315,891	920,946	72,435	848,511	1.62	1.50	10.0%	9.2%	Fee
25.01	LCM	KB DaVita Dallas Portfolio - Lewisville	95.0%	465,998	92,724	373,274	32,736	340,537					Fee
25.02	LCM	KB DaVita Dallas Portfolio - Fort Worth	95.0%	339,914	116,719	223,195	16,932	206,262					Fee
25.03	LCM	KB DaVita Dallas Portfolio - Flower Mound	95.0%	251,622	64,866	186,757	12,208	174,548					Fee
25.04	LCM	KB DaVita Dallas Portfolio - Plano	95.0%	179,303	41,582	137,721	10,558	127,163					Fee
26	LCM	NOV Headquarters	95.0%	5,585,060	2,379,011	3,206,049	67,404	3,138,646	1.74	1.71	8.2%	8.0%	Fee
27	LCM	Island Security Self Storage	94.5%	1,139,682	358,492	781,190	100	781,090	2.17	2.17	8.6%	8.6%	Fee
28	LCM	HD Supply Portfolio	95.0%	1,289,877	378,317	911,560	82,971	828,589	1.81	1.64	10.6%	9.6%	Fee
28.01	LCM	Core & Main - Charlotte, NC	95.0%	282,501	63,707	218,794	17,979	200,814					Fee
28.02	LCM	HD Supply - Raleigh, NC	95.0%	301,023	94,099	206,925	17,066	189,859					Fee
28.03	LCM	Stericycle - Raleigh, NC	95.0%	237,915	70,508	167,406	11,373	156,033					Fee
28.04	LCM	HD Supply - Tampa FL	95.0%	236,992	80,074	156,919	17,043	139,876					Fee
28.05	LCM	HD Supply - Pearl, MS	95.0%	140,097	48,550	91,547	13,570	77,976					Fee
28.06	LCM	ZimaPack HQ - Chesterfield, VA	95.0%	91,350	21,380	69,970	5,940	64,030					Fee
29	LCM	5222 South Drexel	92.5%	1,092,062	433,231	658,831	18,900	639,931	2.02	1.96	8.0%	7.8%	Fee
30	LCM	6723 Van Nuys Boulevard	95.0%	518,977	151,291	367,685	15,375	352,310	1.88	1.80	8.8%	8.4%	Fee
31	LCM	Opus Seaway	95.0%	1,390,909	278,097	1,112,812	124,028	988,784	4.49	3.99	27.8%	24.7%	Fee
32	LCM	Prince Creek Village Center	92.9%	545,433	154,773	390,660	21,642	369,018	2.67	2.52	11.5%	10.9%	Fee

A-1-12

ANNEX A-1


Loan #	Seller⁽¹⁾	Property Name	Ground Lease Expiration	Ground Lease Extension Terms	Franchise Expiration Date⁽¹⁹⁾	PML %
1	GACC	Century Plaza Towers				18%
2	LCM	Los Angeles Leased Fee Portfolio				Various
2.01	LCM	5901 West Century Boulevard				22%
2.02	LCM	5959 West Century Boulevard				13%
2.03	LCM	6151 West Century Boulevard				13%
2.04	LCM	5933 West Century Boulevard				10%
2.05	LCM	5940 West 98th Street				17%
2.06	LCM	9801 Airport Boulevard				11%
2.07	LCM	6144 West 98th Street				17%
2.08	LCM	5960 West 98th Street				17%
3	JPMCB	Innovation Park
4	LCM	12555 & 12655 Jefferson				10%
4.01	LCM	12655 Jefferson				10%
4.02	LCM	12555 Jefferson				10%
5	LCM	Hyde Park Multifamily Portfolio
5.01	LCM	5452-5466 South Ellis Avenue
5.02	LCM	5339-5345 South Woodlawn Avenue
5.03	LCM	5335-5345 South Kimbark Avenue
5.04	LCM	5715-5725 South Kimbark Avenue
5.05	LCM	5034-5046 South Woodlawn Avenue
5.06	LCM	1509 East 57th Street
5.07	LCM	5320-5326 South Drexel Avenue
5.08	LCM	5237-5245 South Kenwood
5.09	LCM	5411-5421 South Ellis Avenue
5.10	LCM	5300-5308 South Hyde Park Boulevard
5.11	LCM	5234-5244 South Ingleside Avenue
5.12	LCM	5415 South Woodlawn Avenue
5.13	LCM	5300-5308 South Greenwood Avenue
5.14	LCM	5201 South Greenwood Avenue
5.15	LCM	5401-5409 South Cottage Grove Avenue
5.16	LCM	5120 South Hyde Park Boulevard
5.17	LCM	5350-5358 South Maryland Avenue
5.18	LCM	5400-5406 South Maryland Avenue
5.19	LCM	5474-5480 South Hyde Park Boulevard
5.20	LCM	5528-5532 South Everett Avenue
5.21	LCM	5487-5491 South Hyde Park Boulevard
5.22	LCM	5400-5408 South Ingleside Avenue
5.23	LCM	5401-5403 South Woodlawn Avenue
5.24	LCM	5301-5307 South Maryland Avenue
5.25	LCM	5355-5361 South Cottage Grove Avenue
5.26	LCM	1515-1521 East 54th Street
5.27	LCM	5111-5113 South Kimbark Avenue
5.28	LCM	5507-5509 South Hyde Park Boulevard
5.29	LCM	5337 South Hyde Park Boulevard
5.30	LCM	5202-5210 South Cornell Avenue
5.31	LCM	5118-5120 South Greenwood Avenue
5.32	LCM	5335-5337 South Woodlawn Avenue
5.33	LCM	5524-5526 South Everett Avenue
5.34	LCM	5401-5405 South Drexel Boulevard
5.35	LCM	5468-5470 South Hyde Park Boulevard
5.36	LCM	5218-5220 South Kimbark Avenue
5.37	LCM	5457-5459 South Blackstone Avenue
5.38	LCM	5336-5338 South Hyde Park Boulevard
5.39	LCM	5405-5407 South Woodlawn Avenue
5.40	LCM	1018 East 54th Street
5.41	LCM	5128-5132 South Cornell Avenue
5.42	LCM	5110 South Harper Avenue
6	JPMCB	BJ’s Wholesale Club
7	LCM	Hampton Roads Office Portfolio
7.01	LCM	510 Independence Parkway
7.02	LCM	676 Independence Parkway
7.03	LCM	700 Independence Parkway
7.04	LCM	1309 Executive Boulevard
7.05	LCM	1317 Executive Boulevard
7.06	LCM	200 Golden Oak Court
7.07	LCM	1301 Executive Boulevard
7.08	LCM	505 Independence Parkway
7.09	LCM	1313 Executive Boulevard
7.10	LCM	208 Golden Oak Court
7.11	LCM	1305 Executive Boulevard
7.12	LCM	500 Independence Parkway
7.13	LCM	501 Independence Parkway
7.14	LCM	1 Enterprise Parkway
7.15	LCM	1457 Miller Store Road
7.16	LCM	2809 South Lynnhaven Road
7.17	LCM	22 Enterprise Parkway
7.18	LCM	521 Butler Farm Road
7.19	LCM	21 Enterprise Parkway
7.20	LCM	484 Viking Drive
7.21	LCM	629 Phoenix Drive

A-1-13

ANNEX A-1


Loan #	Seller⁽¹⁾	Property Name	Ground Lease Expiration	Ground Lease Extension Terms	Franchise Expiration Date⁽¹⁹⁾	PML %
7.22	LCM	5 Manhattan Square
8	LCM	Colorado Square
9	JPMCB	Sunset North				7%-9%
10	JPMCB	Jersey City Group 2
10.01	JPMCB	126, 130 & 134 Corbin Avenue
10.02	JPMCB	500 Baldwin Avenue
10.03	JPMCB	1062 West Side Avenue
10.04	JPMCB	38 & 42 Broadway
10.05	JPMCB	384 Baldwin Avenue
10.06	JPMCB	943 Pavonia Avenue
10.07	JPMCB	863 Pavonia Avenue
10.08	JPMCB	429 Hoboken Avenue
11	LCM	Belvedere Place				8%
12	LCM	Union Heights				5%
13	LCM	The Residence Inn by Marriott South Beach			12/31/2046
14	LCM	Brooklyn Renaissance Plaza	06/19/2086	None
15	LCM	8571 Rivers Avenue	06/29/2050	5, 5-Year Options
16	JPMCB	Grand Canal Shoppes	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)
17	JPMCB	600 & 620 National Avenue				6%
18	JPMCB	Tysons Tower
19	JPMCB	Guardian Self Storage - Boulder
20	JPMCB	Hilton Cincinnati Netherland Plaza			11/30/2029
21	LCM	Plaza at the Border				6%
22	LCM	Prospect Park				5%
23	LCM	The Sutherland
24	LCM	Richmond City Center				15%
25	LCM	KB Dallas DaVita Portfolio
25.01	LCM	KB DaVita Dallas Portfolio - Lewisville
25.02	LCM	KB DaVita Dallas Portfolio - Fort Worth
25.03	LCM	KB DaVita Dallas Portfolio - Flower Mound
25.04	LCM	KB DaVita Dallas Portfolio - Plano
26	LCM	NOV Headquarters
27	LCM	Island Security Self Storage				8%
28	LCM	HD Supply Portfolio
28.01	LCM	Core & Main - Charlotte, NC
28.02	LCM	HD Supply - Raleigh, NC
28.03	LCM	Stericycle - Raleigh, NC
28.04	LCM	HD Supply - Tampa FL
28.05	LCM	HD Supply - Pearl, MS
28.06	LCM	ZimaPack HQ - Chesterfield, VA
29	LCM	5222 South Drexel
30	LCM	6723 Van Nuys Boulevard				19%
31	LCM	Opus Seaway				8%
32	LCM	Prince Creek Village Center

A-1-14

ANNEX A-1

			UPFRONT ESCROW⁽²⁰⁾
Loan #	Seller⁽¹⁾	Property Name	Upfront Capex Reserve ($)	Upfront Engin. Reserve ($)	Upfront Envir. Reserve ($)	Upfront TI/LC Reserve ($)	Upfront RE Tax Reserve ($)	Upfront Ins. Reserve ($)	Upfront Debt Service Reserve ($)	Upfront Other Reserve ($)	Other Upfront Description ($)
1	GACC	Century Plaza Towers	0	0	0	0	0	0	0	100,769,680	Outstanding TI/LC Reserve: 71,223,945.39; Free Rent Funds: 29,545,734.88
2	LCM	Los Angeles Leased Fee Portfolio	0	0	0	0	0	0	0	0
2.01	LCM	5901 West Century Boulevard
2.02	LCM	5959 West Century Boulevard
2.03	LCM	6151 West Century Boulevard
2.04	LCM	5933 West Century Boulevard
2.05	LCM	5940 West 98th Street
2.06	LCM	9801 Airport Boulevard
2.07	LCM	6144 West 98th Street
2.08	LCM	5960 West 98th Street
3	JPMCB	Innovation Park	30,912	0	0	115,921	441,662	0	0	0
4	LCM	12555 & 12655 Jefferson	0	0	0	2,538,191	1,250,000	6,000	0	3,544,603	Earnout Reserve: 3,500,000.00; Free Rent Reserve: 44,603.12
4.01	LCM	12655 Jefferson
4.02	LCM	12555 Jefferson
5	LCM	Hyde Park Multifamily Portfolio	0	0	0	0	700,000	225,000	0	0
5.01	LCM	5452-5466 South Ellis Avenue
5.02	LCM	5339-5345 South Woodlawn Avenue
5.03	LCM	5335-5345 South Kimbark Avenue
5.04	LCM	5715-5725 South Kimbark Avenue
5.05	LCM	5034-5046 South Woodlawn Avenue
5.06	LCM	1509 East 57th Street
5.07	LCM	5320-5326 South Drexel Avenue
5.08	LCM	5237-5245 South Kenwood
5.09	LCM	5411-5421 South Ellis Avenue
5.10	LCM	5300-5308 South Hyde Park Boulevard
5.11	LCM	5234-5244 South Ingleside Avenue
5.12	LCM	5415 South Woodlawn Avenue
5.13	LCM	5300-5308 South Greenwood Avenue
5.14	LCM	5201 South Greenwood Avenue
5.15	LCM	5401-5409 South Cottage Grove Avenue
5.16	LCM	5120 South Hyde Park Boulevard
5.17	LCM	5350-5358 South Maryland Avenue
5.18	LCM	5400-5406 South Maryland Avenue
5.19	LCM	5474-5480 South Hyde Park Boulevard
5.20	LCM	5528-5532 South Everett Avenue
5.21	LCM	5487-5491 South Hyde Park Boulevard
5.22	LCM	5400-5408 South Ingleside Avenue
5.23	LCM	5401-5403 South Woodlawn Avenue
5.24	LCM	5301-5307 South Maryland Avenue
5.25	LCM	5355-5361 South Cottage Grove Avenue
5.26	LCM	1515-1521 East 54th Street
5.27	LCM	5111-5113 South Kimbark Avenue
5.28	LCM	5507-5509 South Hyde Park Boulevard
5.29	LCM	5337 South Hyde Park Boulevard
5.30	LCM	5202-5210 South Cornell Avenue
5.31	LCM	5118-5120 South Greenwood Avenue
5.32	LCM	5335-5337 South Woodlawn Avenue
5.33	LCM	5524-5526 South Everett Avenue
5.34	LCM	5401-5405 South Drexel Boulevard
5.35	LCM	5468-5470 South Hyde Park Boulevard
5.36	LCM	5218-5220 South Kimbark Avenue
5.37	LCM	5457-5459 South Blackstone Avenue
5.38	LCM	5336-5338 South Hyde Park Boulevard
5.39	LCM	5405-5407 South Woodlawn Avenue
5.40	LCM	1018 East 54th Street
5.41	LCM	5128-5132 South Cornell Avenue
5.42	LCM	5110 South Harper Avenue
6	JPMCB	BJ’s Wholesale Club	0	0	0	0	0	0	0	0
7	LCM	Hampton Roads Office Portfolio	250,000	223,102	0	1,500,000	600,000	30,000	0	1,088,187	Outstanding TI/LC Reserve: 1,001,935.59; Free Rent Reserve: 86,251.34
7.01	LCM	510 Independence Parkway
7.02	LCM	676 Independence Parkway
7.03	LCM	700 Independence Parkway
7.04	LCM	1309 Executive Boulevard
7.05	LCM	1317 Executive Boulevard
7.06	LCM	200 Golden Oak Court
7.07	LCM	1301 Executive Boulevard
7.08	LCM	505 Independence Parkway
7.09	LCM	1313 Executive Boulevard
7.10	LCM	208 Golden Oak Court
7.11	LCM	1305 Executive Boulevard
7.12	LCM	500 Independence Parkway
7.13	LCM	501 Independence Parkway
7.14	LCM	1 Enterprise Parkway
7.15	LCM	1457 Miller Store Road
7.16	LCM	2809 South Lynnhaven Road
7.17	LCM	22 Enterprise Parkway
7.18	LCM	521 Butler Farm Road
7.19	LCM	21 Enterprise Parkway
7.20	LCM	484 Viking Drive
7.21	LCM	629 Phoenix Drive

A-1-15

ANNEX A-1

			UPFRONT ESCROW⁽²⁰⁾
Loan #	Seller⁽¹⁾	Property Name	Upfront Capex Reserve ($)	Upfront Engin. Reserve ($)	Upfront Envir. Reserve ($)	Upfront TI/LC Reserve ($)	Upfront RE Tax Reserve ($)	Upfront Ins. Reserve ($)	Upfront Debt Service Reserve ($)	Upfront Other Reserve ($)	Other Upfront Description ($)
7.22	LCM	5 Manhattan Square
8	LCM	Colorado Square	0	40,173	0	897,141	105,000	0	0	1,180,320	Vladimir Jones Reserve: 1,000,000.00; Free Rent Reserve: 180,320.14
9	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
10	JPMCB	Jersey City Group 2	4,118	0	101,500	0	117,697	0	0	0
10.01	JPMCB	126, 130 & 134 Corbin Avenue
10.02	JPMCB	500 Baldwin Avenue
10.03	JPMCB	1062 West Side Avenue
10.04	JPMCB	38 & 42 Broadway
10.05	JPMCB	384 Baldwin Avenue
10.06	JPMCB	943 Pavonia Avenue
10.07	JPMCB	863 Pavonia Avenue
10.08	JPMCB	429 Hoboken Avenue
11	LCM	Belvedere Place	0	0	0	2,830,667	500,000	0	0	316,522	Free Rent Reserve
12	LCM	Union Heights	0	0	0	1,078,730	375,000	13,000	0	0
13	LCM	The Residence Inn by Marriott South Beach	0	6,250	0	0	0	0	0	0
14	LCM	Brooklyn Renaissance Plaza	0	0	0	3,360,261	850,000	95,000	0	39,128	Free Rent Reserve
15	LCM	8571 Rivers Avenue	0	0	0	3,814,538	452,254	115,368	0	402,698	Expansion Premises Rent Reserve
16	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
17	JPMCB	600 & 620 National Avenue	75,532	0	0	0	0	0	0	12,085,120	Outstanding TI/LC Reserve
18	JPMCB	Tysons Tower	0	0	0	0	0	0	0	0
19	JPMCB	Guardian Self Storage - Boulder	1,206	0	0	0	201,755	0	0	0
20	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
21	LCM	Plaza at the Border	0	0	0	0	99,288	6,611	0	0
22	LCM	Prospect Park	0	0	0	200,000	170,000	2,000	0	85,466	QuoteWizard Reserve
23	LCM	The Sutherland	0	25,052	0	0	10,000	13,000	0	0
24	LCM	Richmond City Center	0	28,875	0	0	80,000	7,000	0	0
25	LCM	KB Dallas DaVita Portfolio	49,697	12,500	0	0	0	0	0	120,000	Management Fee Reserve
25.01	LCM	KB DaVita Dallas Portfolio - Lewisville
25.02	LCM	KB DaVita Dallas Portfolio - Fort Worth
25.03	LCM	KB DaVita Dallas Portfolio - Flower Mound
25.04	LCM	KB DaVita Dallas Portfolio - Plano
26	LCM	NOV Headquarters	0	0	0	0	0	0	0	0
27	LCM	Island Security Self Storage	0	0	0	0	13,000	0	0	0
28	LCM	HD Supply Portfolio	0	191,720	0	50,000	0	10,000	0	0
28.01	LCM	Core & Main - Charlotte, NC
28.02	LCM	HD Supply - Raleigh, NC
28.03	LCM	Stericycle - Raleigh, NC
28.04	LCM	HD Supply - Tampa FL
28.05	LCM	HD Supply - Pearl, MS
28.06	LCM	ZimaPack HQ - Chesterfield, VA
29	LCM	5222 South Drexel	0	19,550	0	0	10,000	5,500	0	0
30	LCM	6723 Van Nuys Boulevard	0	0	0	0	40,200	9,173	0	0
31	LCM	Opus Seaway	0	0	0	0	12,000	17,500	0	0
32	LCM	Prince Creek Village Center	0	0	0	28,000	40,000	1,000	0	0

A-1-16

ANNEX A-1

			MONTHLY ESCROW⁽²¹⁾
Loan #	Seller⁽¹⁾	Property Name	Monthly Capex Reserve ($)	Monthly Envir. Reserve ($)	Monthly TI/LC Reserve ($)	Monthly RE Tax Reserve ($)	Monthly Ins. Reserve ($)	Monthly Other Reserve ($)	Other Monthly Description ($)
1	GACC	Century Plaza Towers	0	0	0	Springing	Springing	0
2	LCM	Los Angeles Leased Fee Portfolio	0	0	0	Springing	Springing	0
2.01	LCM	5901 West Century Boulevard
2.02	LCM	5959 West Century Boulevard
2.03	LCM	6151 West Century Boulevard
2.04	LCM	5933 West Century Boulevard
2.05	LCM	5940 West 98th Street
2.06	LCM	9801 Airport Boulevard
2.07	LCM	6144 West 98th Street
2.08	LCM	5960 West 98th Street
3	JPMCB	Innovation Park	30,912	0	115,921	147,221	Springing	0
4	LCM	12555 & 12655 Jefferson	4,040	0	16,159	137,610	5,900	0
4.01	LCM	12655 Jefferson
4.02	LCM	12555 Jefferson
5	LCM	Hyde Park Multifamily Portfolio	17,580	0	0	119,000	Springing	0
5.01	LCM	5452-5466 South Ellis Avenue
5.02	LCM	5339-5345 South Woodlawn Avenue
5.03	LCM	5335-5345 South Kimbark Avenue
5.04	LCM	5715-5725 South Kimbark Avenue
5.05	LCM	5034-5046 South Woodlawn Avenue
5.06	LCM	1509 East 57th Street
5.07	LCM	5320-5326 South Drexel Avenue
5.08	LCM	5237-5245 South Kenwood
5.09	LCM	5411-5421 South Ellis Avenue
5.10	LCM	5300-5308 South Hyde Park Boulevard
5.11	LCM	5234-5244 South Ingleside Avenue
5.12	LCM	5415 South Woodlawn Avenue
5.13	LCM	5300-5308 South Greenwood Avenue
5.14	LCM	5201 South Greenwood Avenue
5.15	LCM	5401-5409 South Cottage Grove Avenue
5.16	LCM	5120 South Hyde Park Boulevard
5.17	LCM	5350-5358 South Maryland Avenue
5.18	LCM	5400-5406 South Maryland Avenue
5.19	LCM	5474-5480 South Hyde Park Boulevard
5.20	LCM	5528-5532 South Everett Avenue
5.21	LCM	5487-5491 South Hyde Park Boulevard
5.22	LCM	5400-5408 South Ingleside Avenue
5.23	LCM	5401-5403 South Woodlawn Avenue
5.24	LCM	5301-5307 South Maryland Avenue
5.25	LCM	5355-5361 South Cottage Grove Avenue
5.26	LCM	1515-1521 East 54th Street
5.27	LCM	5111-5113 South Kimbark Avenue
5.28	LCM	5507-5509 South Hyde Park Boulevard
5.29	LCM	5337 South Hyde Park Boulevard
5.30	LCM	5202-5210 South Cornell Avenue
5.31	LCM	5118-5120 South Greenwood Avenue
5.32	LCM	5335-5337 South Woodlawn Avenue
5.33	LCM	5524-5526 South Everett Avenue
5.34	LCM	5401-5405 South Drexel Boulevard
5.35	LCM	5468-5470 South Hyde Park Boulevard
5.36	LCM	5218-5220 South Kimbark Avenue
5.37	LCM	5457-5459 South Blackstone Avenue
5.38	LCM	5336-5338 South Hyde Park Boulevard
5.39	LCM	5405-5407 South Woodlawn Avenue
5.40	LCM	1018 East 54th Street
5.41	LCM	5128-5132 South Cornell Avenue
5.42	LCM	5110 South Harper Avenue
6	JPMCB	BJ’s Wholesale Club	Springing	0	0	Springing	Springing	0
7	LCM	Hampton Roads Office Portfolio	33,050	0	168,555	150,800	22,200	0
7.01	LCM	510 Independence Parkway
7.02	LCM	676 Independence Parkway
7.03	LCM	700 Independence Parkway
7.04	LCM	1309 Executive Boulevard
7.05	LCM	1317 Executive Boulevard
7.06	LCM	200 Golden Oak Court
7.07	LCM	1301 Executive Boulevard
7.08	LCM	505 Independence Parkway
7.09	LCM	1313 Executive Boulevard
7.10	LCM	208 Golden Oak Court
7.11	LCM	1305 Executive Boulevard
7.12	LCM	500 Independence Parkway
7.13	LCM	501 Independence Parkway
7.14	LCM	1 Enterprise Parkway
7.15	LCM	1457 Miller Store Road
7.16	LCM	2809 South Lynnhaven Road
7.17	LCM	22 Enterprise Parkway
7.18	LCM	521 Butler Farm Road
7.19	LCM	21 Enterprise Parkway
7.20	LCM	484 Viking Drive
7.21	LCM	629 Phoenix Drive

A-1-17

ANNEX A-1

			MONTHLY ESCROW⁽²¹⁾
Loan #	Seller⁽¹⁾	Property Name	Monthly Capex Reserve ($)	Monthly Envir. Reserve ($)	Monthly TI/LC Reserve ($)	Monthly RE Tax Reserve ($)	Monthly Ins. Reserve ($)	Monthly Other Reserve ($)	Other Monthly Description ($)
7.22	LCM	5 Manhattan Square
8	LCM	Colorado Square	5,115	0	10,230	56,000	Springing	0
9	JPMCB	Sunset North	12,375	0	38,672	153,562	33,256	0
10	JPMCB	Jersey City Group 2	4,188	0	0	29,424	Springing	0
10.01	JPMCB	126, 130 & 134 Corbin Avenue
10.02	JPMCB	500 Baldwin Avenue
10.03	JPMCB	1062 West Side Avenue
10.04	JPMCB	38 & 42 Broadway
10.05	JPMCB	384 Baldwin Avenue
10.06	JPMCB	943 Pavonia Avenue
10.07	JPMCB	863 Pavonia Avenue
10.08	JPMCB	429 Hoboken Avenue
11	LCM	Belvedere Place	1,742	0	0	65,000	Springing	0
12	LCM	Union Heights	2,977	0	20,244	30,920	2,600	0
13	LCM	The Residence Inn by Marriott South Beach	Springing	0	0	Springing	Springing	0
14	LCM	Brooklyn Renaissance Plaza	6,017	0	36,102	150,000	12,000	1/12 of Ground Rent	Ground Lease Reserve
15	LCM	8571 Rivers Avenue	2,893	0	0	38,818	12,819	Springing	Ground Lease Reserve
16	JPMCB	Grand Canal Shoppes	Springing	0	Springing	Springing	Springing	Springing	Ground Rent Reserve
17	JPMCB	600 & 620 National Avenue	Springing	0	0	Springing	Springing	0
18	JPMCB	Tysons Tower	Springing	0	Springing	Springing	Springing	0
19	JPMCB	Guardian Self Storage - Boulder	1,206	0	0	35,004	Springing	0
20	JPMCB	Hilton Cincinnati Netherland Plaza	4% of Gross Revenues	0	0	115,170	Springing	18,745	Condominium Reserve: 18,745; Seasonality Reserve: Springing
21	LCM	Plaza at the Border	1,225	0	6,127	24,822	2,204	0
22	LCM	Prospect Park	4,687	0	9,374	20,600	2,000	0
23	LCM	The Sutherland	2,538	0	1,159	18,900	3,700	0
24	LCM	Richmond City Center	1,234	0	4,625	17,862	2,262	0
25	LCM	KB Dallas DaVita Portfolio	Springing	0	0	Springing	Springing	0
25.01	LCM	KB DaVita Dallas Portfolio - Lewisville
25.02	LCM	KB DaVita Dallas Portfolio - Fort Worth
25.03	LCM	KB DaVita Dallas Portfolio - Flower Mound
25.04	LCM	KB DaVita Dallas Portfolio - Plano
26	LCM	NOV Headquarters	Springing	0	0	Springing	Springing	0
27	LCM	Island Security Self Storage	628	0	0	9,270	Springing	0
28	LCM	HD Supply Portfolio	Springing	0	Springing	Springing	Springing	0
28.01	LCM	Core & Main - Charlotte, NC
28.02	LCM	HD Supply - Raleigh, NC
28.03	LCM	Stericycle - Raleigh, NC
28.04	LCM	HD Supply - Tampa FL
28.05	LCM	HD Supply - Pearl, MS
28.06	LCM	ZimaPack HQ - Chesterfield, VA
29	LCM	5222 South Drexel	1,313	0	0	9,100	1,500	0
30	LCM	6723 Van Nuys Boulevard	427	0	854	7,000	6,115	0
31	LCM	Opus Seaway	0	0	0	8,530	2,200	0
32	LCM	Prince Creek Village Center	301	0	1,503	4,000	900	0

A-1-18

ANNEX A-1

��

RESERVE CAPS⁽²²⁾

LARGEST TENANT^{(4)(23)(24)(25)}

Loan #

Seller⁽¹⁾

Property Name

CapEx Reserve Cap ($)

Envir. Reserve Cap ($)

TI/LC Reserve Cap ($)

RE Tax Reserve Cap ($)

Insur. Reserve Cap ($)

Debt Service Reserve Cap ($)

Other Reserve Cap ($)

Single Tenant

Largest Tenant

Unit Size

Lease Expiration

GACC

Century Plaza Towers

Bank of America

149,508

09/30/29

LCM

Los Angeles Leased Fee Portfolio

2.01

LCM

5901 West Century Boulevard

2.02

LCM

5959 West Century Boulevard

2.03

LCM

6151 West Century Boulevard

2.04

LCM

5933 West Century Boulevard

2.05

LCM

5940 West 98th Street

2.06

LCM

9801 Airport Boulevard

2.07

LCM

6144 West 98th Street

2.08

LCM

5960 West 98th Street

JPMCB

Innovation Park

1,400,000

AXA Equitable

291,528

11/30/28

LCM

12555 & 12655 Jefferson

Various

4.01

LCM

12655 Jefferson

WeWork

82,889

08/31/28

4.02

LCM

12555 Jefferson

Providence Health System

35,562

07/31/31

LCM

Hyde Park Multifamily Portfolio

5.01

LCM

5452-5466 South Ellis Avenue

5.02

LCM

5339-5345 South Woodlawn Avenue

5.03

LCM

5335-5345 South Kimbark Avenue

5.04

LCM

5715-5725 South Kimbark Avenue

5.05

LCM

5034-5046 South Woodlawn Avenue

5.06

LCM

1509 East 57th Street

5.07

LCM

5320-5326 South Drexel Avenue

5.08

LCM

5237-5245 South Kenwood

5.09

LCM

5411-5421 South Ellis Avenue

5.10

LCM

5300-5308 South Hyde Park Boulevard

5.11

LCM

5234-5244 South Ingleside Avenue

5.12

LCM

5415 South Woodlawn Avenue

5.13

LCM

5300-5308 South Greenwood Avenue

5.14

LCM

5201 South Greenwood Avenue

5.15

LCM

5401-5409 South Cottage Grove Avenue

5.16

LCM

5120 South Hyde Park Boulevard

5.17

LCM

5350-5358 South Maryland Avenue

5.18

LCM

5400-5406 South Maryland Avenue

5.19

LCM

5474-5480 South Hyde Park Boulevard

5.20

LCM

5528-5532 South Everett Avenue

5.21

LCM

5487-5491 South Hyde Park Boulevard

5.22

LCM

5400-5408 South Ingleside Avenue

5.23

LCM

5401-5403 South Woodlawn Avenue

5.24

LCM

5301-5307 South Maryland Avenue

5.25

LCM

5355-5361 South Cottage Grove Avenue

5.26

LCM

1515-1521 East 54th Street

5.27

LCM

5111-5113 South Kimbark Avenue

5.28

LCM

5507-5509 South Hyde Park Boulevard

5.29

LCM

5337 South Hyde Park Boulevard

5.30

LCM

5202-5210 South Cornell Avenue

5.31

LCM

5118-5120 South Greenwood Avenue

5.32

LCM

5335-5337 South Woodlawn Avenue

5.33

LCM

5524-5526 South Everett Avenue

5.34

LCM

5401-5405 South Drexel Boulevard

5.35

LCM

5468-5470 South Hyde Park Boulevard

5.36

LCM

5218-5220 South Kimbark Avenue

5.37

LCM

5457-5459 South Blackstone Avenue

5.38

LCM

5336-5338 South Hyde Park Boulevard

5.39

LCM

5405-5407 South Woodlawn Avenue

5.40

LCM

1018 East 54th Street

5.41

LCM

5128-5132 South Cornell Avenue

5.42

LCM

5110 South Harper Avenue

JPMCB

BJ’s Wholesale Club

Yes

BJ’s Wholesale Club

135,753

09/19/34

LCM

Hampton Roads Office Portfolio

4,000,000

Various

7.01

LCM

510 Independence Parkway

United States Coast Guard Community Services Command

27,498

01/31/27

7.02

LCM

676 Independence Parkway

Strayer University, Inc.

25,622

03/31/21

7.03

LCM

700 Independence Parkway

General Dynamics Info

46,745

01/31/22

7.04

LCM

1309 Executive Boulevard

Yes

Cegedim Dendrite

49,870

12/31/20

7.05

LCM

1317 Executive Boulevard

Burns & McDonnell Engineering Company, Inc.

25,625

05/31/30

7.06

LCM

200 Golden Oak Court

Tidewater Mortgage Services, Inc.

24,289

08/31/22

7.07

LCM

1301 Executive Boulevard

Cox Communications Hampton Roads, LLC

26,136

05/31/20

7.08

LCM

505 Independence Parkway

Cdyne

26,902

10/31/20

7.09

LCM

1313 Executive Boulevard

Yes

Sutherland Global Services Inc.

49,870

09/30/24

7.10

LCM

208 Golden Oak Court

Wells Fargo Advisors, LLC

20,003

06/30/21

7.11

LCM

1305 Executive Boulevard

Schenker, Inc.

31,709

01/31/21

7.12

LCM

500 Independence Parkway

Children’s Hospital of The King’s Daughters, Inc.

38,213

05/31/26

7.13

LCM

501 Independence Parkway

Antech Systems

9,832

05/31/21

7.14

LCM

1 Enterprise Parkway

Science Systems and Applications Inc.

30,755

05/31/21

7.15

LCM

1457 Miller Store Road

Ultralife Corporation

32,522

04/30/21

7.16

LCM

2809 South Lynnhaven Road

Innovative Systems & Solutions, Inc.

10,840

07/31/20

7.17

LCM

22 Enterprise Parkway

Intergraph Corporation

13,000

10/31/20

7.18

LCM

521 Butler Farm Road

Yes

Ferguson Enterprises, Inc.

44,651

03/31/21

7.19

LCM

21 Enterprise Parkway

United States of America (Air National Guard)

9,950

04/30/23

7.20

LCM

484 Viking Drive

Brock & Scott, PLLC

5,572

12/31/21

7.21

LCM

629 Phoenix Drive

Precision Measurements, Inc.

6,904

01/31/22

A-1-19

ANNEX A-1

RESERVE CAPS⁽²²⁾

LARGEST TENANT^{(4)(23)(24)(25)}

Loan #

Seller⁽¹⁾

Property Name

CapEx Reserve Cap ($)

Envir. Reserve Cap ($)

TI/LC Reserve Cap ($)

RE Tax Reserve Cap ($)

Insur. Reserve Cap ($)

Debt Service Reserve Cap ($)

Other Reserve Cap ($)

Single Tenant

Largest Tenant

Unit Size

Lease Expiration

7.22

LCM

5 Manhattan Square

Yes

Jacobs Technology, Inc.

17,068

02/29/24

LCM

Colorado Square

175,000

Colorado Interstate Gas

141,531

06/30/33

JPMCB

Sunset North

445,499

928,122

Intellectual Ventures

152,633

05/31/25

JPMCB

Jersey City Group 2

50,250

10.01

JPMCB

126, 130 & 134 Corbin Avenue

10.02

JPMCB

500 Baldwin Avenue

10.03

JPMCB

1062 West Side Avenue

10.04

JPMCB

38 & 42 Broadway

10.05

JPMCB

384 Baldwin Avenue

10.06

JPMCB

943 Pavonia Avenue

10.07

JPMCB

863 Pavonia Avenue

10.08

JPMCB

429 Hoboken Avenue

LCM

Belvedere Place

104,544

WeWork

46,116

12/31/30

LCM

Union Heights

Green River Capital LLC and Red Bell Real Estate, LLC

33,280

08/31/24

LCM

The Residence Inn by Marriott South Beach

LCM

Brooklyn Renaissance Plaza

216,612

1,299,672

USA GSA - Secret Service

89,030

10/31/23

LCM

8571 Rivers Avenue

Yes

T-Mobile PCS Holdings LLC

173,582

07/31/30

JPMCB

Grand Canal Shoppes

386,928

2,321,544

The Venetian Casino Resort

81,105

05/31/29

JPMCB

600 & 620 National Avenue

75,532

Yes

Google

151,064

05/31/29

JPMCB

Tysons Tower

1,000,000

1,321,825

Intelsat Global Service Corporation

212,572

07/31/29

JPMCB

Guardian Self Storage - Boulder

28,944

JPMCB

Hilton Cincinnati Netherland Plaza

Seasonality Reserve: 1,000,000

LCM

Plaza at the Border

294,100

Ross Dress for Less

27,500

01/31/23

LCM

Prospect Park

Moss Adams

21,852

08/31/28

LCM

The Sutherland

LCM

Richmond City Center

45,000

Kroger

30,000

09/30/23

LCM

KB Dallas DaVita Portfolio

Various

25.01

LCM

KB DaVita Dallas Portfolio - Lewisville

Renal Center of Lewisville, LLC

12,582

03/31/34

25.02

LCM

KB DaVita Dallas Portfolio - Fort Worth

Yes

Texas Renal Ventures, L.L.L.P.

13,131

03/31/34

25.03

LCM

KB DaVita Dallas Portfolio - Flower Mound

Yes

Renal Center of Flower Mound, LLC

8,000

03/31/34

25.04

LCM

KB DaVita Dallas Portfolio - Plano

Yes

Renal Center of Plano, LLC

8,366

03/31/34

LCM

NOV Headquarters

Yes

National Oilwell Varco, Inc.

337,019

11/30/37

LCM

Island Security Self Storage

LCM

HD Supply Portfolio

138,285

553,140

Yes

28.01

LCM

Core & Main - Charlotte, NC

Yes

Core & Main LP

39,954

04/30/24

28.02

LCM

HD Supply - Raleigh, NC

Yes

HD Supply Construction Supply, Ltd.

37,924

04/30/24

28.03

LCM

Stericycle - Raleigh, NC

Yes

Stericycle, Inc.

25,273

04/30/24

28.04

LCM

HD Supply - Tampa FL

Yes

HD Supply Construction Supply, Ltd.

37,873

04/30/24

28.05

LCM

HD Supply - Pearl, MS

Yes

Hajoca Corporation

30,156

04/30/21

28.06

LCM

ZimaPack HQ - Chesterfield, VA

Yes

ZimaPack, LLC

13,200

07/31/25

LCM

5222 South Drexel

LCM

6723 Van Nuys Boulevard

Yes

Van Nuys Fitness LLC

20,500

12/31/31

LCM

Opus Seaway

Cadence Aerospace

48,757

12/31/23

LCM

Prince Creek Village Center

Tidelands Health

5,087

12/14/24

A-1-20

ANNEX A-1

2nd LARGEST TENANT^{(4)(23)(24)(25)}

3rd LARGEST TENANT^{(4)(23)(24)(25)}

4th LARGEST TENANT^{(4)(23)(24)(25)}

Loan #

Seller⁽¹⁾

Property Name

2nd Largest Tenant

Unit Size

Lease Expiration

3rd Largest Tenant

Unit Size

Lease Expiration

4th Largest Tenant

Unit Size

Lease Expiration

GACC

Century Plaza Towers

Manatt Phelps

116,366

04/30/35

JPMorgan

97,726

08/31/21

Kirkland & Ellis

85,664

12/31/34

LCM

Los Angeles Leased Fee Portfolio

2.01

LCM

5901 West Century Boulevard

2.02

LCM

5959 West Century Boulevard

2.03

LCM

6151 West Century Boulevard

2.04

LCM

5933 West Century Boulevard

2.05

LCM

5940 West 98th Street

2.06

LCM

9801 Airport Boulevard

2.07

LCM

6144 West 98th Street

2.08

LCM

5960 West 98th Street

JPMCB

Innovation Park

Allstate Insurance Company

257,393

12/31/27

Classic Graphics

238,744

01/31/26

Alight Solutions LLC

216,377

11/30/25

LCM

12555 & 12655 Jefferson

4.01

LCM

12655 Jefferson

AegisMedia Americas, Inc. / Dentsu

17,867

11/30/23

4.02

LCM

12555 Jefferson

Cardinia Real Estate

15,955

09/30/24

Starkey Laboratories

11,595

08/31/20

KTGY Group

8,407

01/14/20

LCM

Hyde Park Multifamily Portfolio

5.01

LCM

5452-5466 South Ellis Avenue

5.02

LCM

5339-5345 South Woodlawn Avenue

5.03

LCM

5335-5345 South Kimbark Avenue

5.04

LCM

5715-5725 South Kimbark Avenue

5.05

LCM

5034-5046 South Woodlawn Avenue

5.06

LCM

1509 East 57th Street

5.07

LCM

5320-5326 South Drexel Avenue

5.08

LCM

5237-5245 South Kenwood

5.09

LCM

5411-5421 South Ellis Avenue

5.10

LCM

5300-5308 South Hyde Park Boulevard

5.11

LCM

5234-5244 South Ingleside Avenue

5.12

LCM

5415 South Woodlawn Avenue

5.13

LCM

5300-5308 South Greenwood Avenue

5.14

LCM

5201 South Greenwood Avenue

5.15

LCM

5401-5409 South Cottage Grove Avenue

5.16

LCM

5120 South Hyde Park Boulevard

5.17

LCM

5350-5358 South Maryland Avenue

5.18

LCM

5400-5406 South Maryland Avenue

5.19

LCM

5474-5480 South Hyde Park Boulevard

5.20

LCM

5528-5532 South Everett Avenue

5.21

LCM

5487-5491 South Hyde Park Boulevard

5.22

LCM

5400-5408 South Ingleside Avenue

5.23

LCM

5401-5403 South Woodlawn Avenue

5.24

LCM

5301-5307 South Maryland Avenue

5.25

LCM

5355-5361 South Cottage Grove Avenue

5.26

LCM

1515-1521 East 54th Street

5.27

LCM

5111-5113 South Kimbark Avenue

5.28

LCM

5507-5509 South Hyde Park Boulevard

5.29

LCM

5337 South Hyde Park Boulevard

5.30

LCM

5202-5210 South Cornell Avenue

5.31

LCM

5118-5120 South Greenwood Avenue

5.32

LCM

5335-5337 South Woodlawn Avenue

5.33

LCM

5524-5526 South Everett Avenue

5.34

LCM

5401-5405 South Drexel Boulevard

5.35

LCM

5468-5470 South Hyde Park Boulevard

5.36

LCM

5218-5220 South Kimbark Avenue

5.37

LCM

5457-5459 South Blackstone Avenue

5.38

LCM

5336-5338 South Hyde Park Boulevard

5.39

LCM

5405-5407 South Woodlawn Avenue

5.40

LCM

1018 East 54th Street

5.41

LCM

5128-5132 South Cornell Avenue

5.42

LCM

5110 South Harper Avenue

JPMCB

BJ’s Wholesale Club

LCM

Hampton Roads Office Portfolio

7.01

LCM

510 Independence Parkway

Antech Systems, Inc.

23,581

05/31/23

Dollar Tree Management, Inc.

23,424

MTM

Verizon Wireless

12,258

10/31/21

7.02

LCM

676 Independence Parkway

Woolpert, Inc.

11,259

03/31/21

City of Chesapeake

7,739

10/31/22

McDonough Bolyard Peck

7,289

01/31/21

7.03

LCM

700 Independence Parkway

Emprise Corporation

23,501

10/31/23

Consumer Portfolio Services

21,705

08/31/25

Distinct Sales & Marketing

3,125

07/31/22

7.04

LCM

1309 Executive Boulevard

7.05

LCM

1317 Executive Boulevard

RRMM Architects, P.C.

24,688

06/30/24

Gannet Satellite Information Network, Inc.

7,580

11/30/24

Adtalem Global Education Inc.

6,263

08/31/23

7.06

LCM

200 Golden Oak Court

Novonics Corp

10,950

12/31/23

Ironclad Technology Services LLC

9,850

05/31/22

Orion ICS, LLC

7,179

03/31/23

7.07

LCM

1301 Executive Boulevard

CACI, Inc.

23,884

01/31/21

7.08

LCM

505 Independence Parkway

Honeywell Technology Solutions, Inc.

5,964

01/21/22

ReavesColey PLLC

5,718

06/30/21

Wooten Law

4,608

06/30/23

7.09

LCM

1313 Executive Boulevard

7.10

LCM

208 Golden Oak Court

Merrill Lynch, Pierce, Fenner & Smith Incorporated

14,693

09/30/22

Sentara Healthcare

7,942

12/31/21

J.G. Wentworth Home Lending, LLC

3,981

03/31/23

7.11

LCM

1305 Executive Boulevard

Precision Spinal Care, Inc.

2,298

03/31/27

LinQuest Corporation

2,116

04/30/20

Howroyd-Wright Employment Agency, Inc.

2,101

08/31/23

7.12

LCM

500 Independence Parkway

Chesapeake Ear, Nose & Throat

12,787

12/31/20

7.13

LCM

501 Independence Parkway

C&F Mortgage

7,332

10/31/21

Apogee Solutions

4,425

01/31/20

Home Bancshares, Inc.

4,247

01/31/24

7.14

LCM

1 Enterprise Parkway

Battelle Memorial Institute

4,270

07/31/24

Amedisys Home Health of Virginia, LLC

3,146

04/30/23

Triple Canopy, Inc.

1,980

08/31/21

7.15

LCM

1457 Miller Store Road

Continental Tide Defense Systems, Inc.

16,350

04/30/21

Rexel USA, Inc.

8,262

08/31/20

U.S. Remodelers, Inc.

8,058

10/31/21

7.16

LCM

2809 South Lynnhaven Road

AGVIQ, LLC

10,625

05/31/24

Pond & Company

6,086

12/31/22

Mclean Mortgage Corporation

4,323

11/30/20

7.17

LCM

22 Enterprise Parkway

Mathew Thompson, III, Consulting Engineers, Inc.

9,356

10/31/22

Homeland Security Solutions, Inc.

8,156

11/30/20

York Services Holding Corp.

5,861

09/30/24

7.18

LCM

521 Butler Farm Road

7.19

LCM

21 Enterprise Parkway

Intelligent Software Solutions USA, LLC

8,823

09/30/20

Science and Technology Corporation

6,577

11/30/21

Analytical Mechanics Associates, Inc.

6,219

08/31/24

7.20

LCM

484 Viking Drive

Morgan-Marrow Company

2,902

03/31/22

Karda Systems, LLC

2,324

10/31/21

KH Family Enterprises, Inc.

2,293

09/30/20

7.21

LCM

629 Phoenix Drive

Eliza Hope Foundation

5,766

08/31/23

Center for Autism and Related Disorders, LLC

4,070

01/31/23

Caliber Home Loans, Inc.

4,026

01/31/22

A-1-21

ANNEX A-1

2nd LARGEST TENANT^{(4)(23)(24)(25)}

3rd LARGEST TENANT^{(4)(23)(24)(25)}

4th LARGEST TENANT^{(4)(23)(24)(25)}

Loan #

Seller⁽¹⁾

Property Name

2nd Largest Tenant

Unit Size

Lease Expiration

3rd Largest Tenant

Unit Size

Lease Expiration

4th Largest Tenant

Unit Size

Lease Expiration

7.22

LCM

5 Manhattan Square

LCM

Colorado Square

Vladimir Jones

11,364

08/31/27

HighJump Software

11,000

06/30/26

Welkin Sciences, LLC

9,196

07/31/22

JPMCB

Sunset North

ArenaNet

96,839

05/31/29

WeWork

78,303

12/31/31

Farmers

61,327

05/31/29

JPMCB

Jersey City Group 2

10.01

JPMCB

126, 130 & 134 Corbin Avenue

10.02

JPMCB

500 Baldwin Avenue

10.03

JPMCB

1062 West Side Avenue

10.04

JPMCB

38 & 42 Broadway

10.05

JPMCB

384 Baldwin Avenue

10.06

JPMCB

943 Pavonia Avenue

10.07

JPMCB

863 Pavonia Avenue

10.08

JPMCB

429 Hoboken Avenue

LCM

Belvedere Place

Redwood Trust, Inc.

21,370

05/31/28

Merrill Lynch

18,450

06/30/22

UBS

7,107

03/31/27

LCM

Union Heights

Zions Bank, N.A.

28,546

03/31/21

Performance Matters LLC

16,160

11/30/21

Coldwell Banker Residential

13,987

10/31/23

LCM

The Residence Inn by Marriott South Beach

LCM

Brooklyn Renaissance Plaza

NYC Department of Education

64,340

10/31/33

United Federation of Teachers

44,945

06/30/29

NYC Department of Citywide Administration

21,625

04/30/21

LCM

8571 Rivers Avenue

JPMCB

Grand Canal Shoppes

Tao Nightclub

49,441

01/31/25

Madame ‘Tussaud Las Vegas

28,235

07/31/24

Regis Galerie

28,099

05/31/25

JPMCB

600 & 620 National Avenue

JPMCB

Tysons Tower

Deloitte, LLP

94,378

08/31/27

Splunk Inc

57,521

05/31/22

Morgan Franklin

28,553

02/28/27

JPMCB

Guardian Self Storage - Boulder

JPMCB

Hilton Cincinnati Netherland Plaza

LCM

Plaza at the Border

TJ Maxx

24,500

10/31/22

Fashion Q

10,036

11/30/22

Ulta

10,035

11/30/22

LCM

Prospect Park

Vitek Real Estate

19,716

11/30/24

Kleinfelder, Inc.

17,791

02/28/23

Bank of America

15,018

01/31/21

LCM

The Sutherland

LCM

Richmond City Center

Walgreens

14,000

10/31/22

HyperCrew

6,595

01/31/22

Auto Zone

5,850

12/01/22

LCM

KB Dallas DaVita Portfolio

25.01

LCM

KB DaVita Dallas Portfolio - Lewisville

North Texas Kidney Disease Associates, P.A.

7,618

02/28/34

25.02

LCM

KB DaVita Dallas Portfolio - Fort Worth

25.03

LCM

KB DaVita Dallas Portfolio - Flower Mound

25.04

LCM

KB DaVita Dallas Portfolio - Plano

LCM

NOV Headquarters

LCM

Island Security Self Storage

LCM

HD Supply Portfolio

28.01

LCM

Core & Main - Charlotte, NC

28.02

LCM

HD Supply - Raleigh, NC

28.03

LCM

Stericycle - Raleigh, NC

28.04

LCM

HD Supply - Tampa FL

28.05

LCM

HD Supply - Pearl, MS

28.06

LCM

ZimaPack HQ - Chesterfield, VA

LCM

5222 South Drexel

LCM

6723 Van Nuys Boulevard

LCM

Opus Seaway

Givon USA

26,524

02/29/24

Safran Electrical

23,941

08/31/21

LCM

Prince Creek Village Center

Nail Care Spa

2,100

07/17/22

Professional Rehab Services

1,471

10/01/21

Bagel Factory

1,435

11/15/22

A-1-22

ANNEX A-1

5th LARGEST TENANT^{(4)(23)(24)(25)}

Loan #

Seller⁽¹⁾

Property Name

5th Largest Tenant

Unit Size

Lease Expiration

Loan Purpose

Principal / Carveout Guarantor⁽²⁶⁾

Lockbox (Y/N)

Lockbox Type⁽²⁷⁾

Cash Management⁽²⁷⁾

GACC

Century Plaza Towers

Greenberg Glusker

83,199

02/28/35

Refinance

SPF JVP LLC; Luminance Acquisition Venture LLC

Yes

Hard

Springing

LCM

Los Angeles Leased Fee Portfolio

Refinance

Paul Alanis, Cofinance, Inc.

Yes

Hard

Springing

2.01

LCM

5901 West Century Boulevard

2.02

LCM

5959 West Century Boulevard

2.03

LCM

6151 West Century Boulevard

2.04

LCM

5933 West Century Boulevard

2.05

LCM

5940 West 98th Street

2.06

LCM

9801 Airport Boulevard

2.07

LCM

6144 West 98th Street

2.08

LCM

5960 West 98th Street

JPMCB

Innovation Park

Wells Fargo Bank

196,613

03/31/25

Acquisition

Aleph Investment Properties (US), LLLP, Aleph Investment Properties, LLLP

Yes

Hard

Springing

LCM

12555 & 12655 Jefferson

Refinance

Simon Mani, Daniel Mani

Yes

Soft

Springing

4.01

LCM

12655 Jefferson

4.02

LCM

12555 Jefferson

Campus Explorer

6,017

04/30/21

LCM

Hyde Park Multifamily Portfolio

Refinance

Lyrical-Antheus Realty Partners II, L.P.

Yes

Springing

5.01

LCM

5452-5466 South Ellis Avenue

5.02

LCM

5339-5345 South Woodlawn Avenue

5.03

LCM

5335-5345 South Kimbark Avenue

5.04

LCM

5715-5725 South Kimbark Avenue

5.05

LCM

5034-5046 South Woodlawn Avenue

5.06

LCM

1509 East 57th Street

5.07

LCM

5320-5326 South Drexel Avenue

5.08

LCM

5237-5245 South Kenwood

5.09

LCM

5411-5421 South Ellis Avenue

5.10

LCM

5300-5308 South Hyde Park Boulevard

5.11

LCM

5234-5244 South Ingleside Avenue

5.12

LCM

5415 South Woodlawn Avenue

5.13

LCM

5300-5308 South Greenwood Avenue

5.14

LCM

5201 South Greenwood Avenue

5.15

LCM

5401-5409 South Cottage Grove Avenue

5.16

LCM

5120 South Hyde Park Boulevard

5.17

LCM

5350-5358 South Maryland Avenue

5.18

LCM

5400-5406 South Maryland Avenue

5.19

LCM

5474-5480 South Hyde Park Boulevard

5.20

LCM

5528-5532 South Everett Avenue

5.21

LCM

5487-5491 South Hyde Park Boulevard

5.22

LCM

5400-5408 South Ingleside Avenue

5.23

LCM

5401-5403 South Woodlawn Avenue

5.24

LCM

5301-5307 South Maryland Avenue

5.25

LCM

5355-5361 South Cottage Grove Avenue

5.26

LCM

1515-1521 East 54th Street

5.27

LCM

5111-5113 South Kimbark Avenue

5.28

LCM

5507-5509 South Hyde Park Boulevard

5.29

LCM

5337 South Hyde Park Boulevard

5.30

LCM

5202-5210 South Cornell Avenue

5.31

LCM

5118-5120 South Greenwood Avenue

5.32

LCM

5335-5337 South Woodlawn Avenue

5.33

LCM

5524-5526 South Everett Avenue

5.34

LCM

5401-5405 South Drexel Boulevard

5.35

LCM

5468-5470 South Hyde Park Boulevard

5.36

LCM

5218-5220 South Kimbark Avenue

5.37

LCM

5457-5459 South Blackstone Avenue

5.38

LCM

5336-5338 South Hyde Park Boulevard

5.39

LCM

5405-5407 South Woodlawn Avenue

5.40

LCM

1018 East 54th Street

5.41

LCM

5128-5132 South Cornell Avenue

5.42

LCM

5110 South Harper Avenue

JPMCB

BJ’s Wholesale Club

Acquisition

LHL Holdings, L.P.

Yes

Hard

Springing

LCM

Hampton Roads Office Portfolio

Acquisition

Lawrence Heller

Yes

Hard

In Place

7.01

LCM

510 Independence Parkway

7.02

LCM

676 Independence Parkway

Centrotrade

5,874

01/31/23

7.03

LCM

700 Independence Parkway

7.04

LCM

1309 Executive Boulevard

7.05

LCM

1317 Executive Boulevard

The Whiting-Turner Contracting Company

5,081

12/31/25

7.06

LCM

200 Golden Oak Court

UPS Supply Chain Solutions, Inc.

2,457

03/31/20

7.07

LCM

1301 Executive Boulevard

7.08

LCM

505 Independence Parkway

Allstate Insurance Company

3,545

01/31/23

7.09

LCM

1313 Executive Boulevard

7.10

LCM

208 Golden Oak Court

People’s Home Equity, Inc.

2,722

09/30/23

7.11

LCM

1305 Executive Boulevard

Allstate Insurance Company

1,611

12/31/20

7.12

LCM

500 Independence Parkway

7.13

LCM

501 Independence Parkway

Fulton Bank, National Association

4,239

03/31/23

7.14

LCM

1 Enterprise Parkway

Innovative Vision Technologies, Inc.

696

04/30/20

7.15

LCM

1457 Miller Store Road

7.16

LCM

2809 South Lynnhaven Road

Liberty Title & Escrow Company, LLC

2,991

07/31/21

7.17

LCM

22 Enterprise Parkway

Whitney, Bradley & Brown, Inc.

3,604

05/31/20

7.18

LCM

521 Butler Farm Road

7.19

LCM

21 Enterprise Parkway

Northrop Grumman Systems

5,717

11/30/21

7.20

LCM

484 Viking Drive

PSI Services LLC

1,142

12/31/23

7.21

LCM

629 Phoenix Drive

Hubba Real Estate Services, Inc.

3,783

09/30/23

A-1-23

ANNEX A-1

5th LARGEST TENANT^{(4)(23)(24)(25)}

Loan #

Seller⁽¹⁾

Property Name

5th Largest Tenant

Unit Size

Lease Expiration

Loan Purpose

Principal / Carveout Guarantor⁽²⁶⁾

Lockbox (Y/N)

Lockbox Type⁽²⁷⁾

Cash Management⁽²⁷⁾

7.22

LCM

5 Manhattan Square

LCM

Colorado Square

Exigo

7,441

09/30/22

Refinance

Unico Investment Group LLC

Yes

Hard

Springing

JPMCB

Sunset North

GM Cruise

32,331

11/30/26

Acquisition

Kennedy-Wilson Holdings, Inc.

Yes

Hard

Springing

JPMCB

Jersey City Group 2

Refinance

Joseph Ehrman, Barry Schreiber

Yes

Springing

10.01

JPMCB

126, 130 & 134 Corbin Avenue

10.02

JPMCB

500 Baldwin Avenue

10.03

JPMCB

1062 West Side Avenue

10.04

JPMCB

38 & 42 Broadway

10.05

JPMCB

384 Baldwin Avenue

10.06

JPMCB

943 Pavonia Avenue

10.07

JPMCB

863 Pavonia Avenue

10.08

JPMCB

429 Hoboken Avenue

LCM

Belvedere Place

RW Baird

4,195

10/31/24

Acquisition

Mark R. Hamilton, Anthony O. Zanze, Kurt E. Houtkooper, David P. Messing

Yes

Hard

Springing

LCM

Union Heights

Veritas Funding LLC

13,016

05/31/23

Refinance

Ronald A. Raddon

Yes

Hard

Springing

LCM

The Residence Inn by Marriott South Beach

Refinance

Richard Finvarb, Ronald Finvarb

Yes

Hard

Springing

LCM

Brooklyn Renaissance Plaza

Motorola Solutions Inc.

9,975

01/31/22

Refinance

Joshua L. Muss

Yes

Hard

In Place

LCM

8571 Rivers Avenue

Refinance

G. Steele Dewey IV, Steven J. Townley, Randolph W. Green, John Kneisel

Yes

Hard

Springing

JPMCB

Grand Canal Shoppes

Grand Lux Café

19,100

12/31/29

Refinance

BPR Nimbus LLC

Yes

Hard

Springing

JPMCB

600 & 620 National Avenue

Acquisition

Brett Michael Lipman, Farshid Steve Shokouhi

Yes

Hard

Springing

JPMCB

Tysons Tower

Reed Smith LLP

28,553

07/31/29

Recapitalization

NAP

Yes

Hard

Springing

JPMCB

Guardian Self Storage - Boulder

Refinance

Steven H. Cohen

Yes

Springing

JPMCB

Hilton Cincinnati Netherland Plaza

Refinance

Greg A. Power

Yes

Hard

In Place

LCM

Plaza at the Border

Big 5 Sporting Goods

9,811

01/31/26

Acquisition

Wayne Cheng

Yes

Soft

Springing

LCM

Prospect Park

QuoteWizard

14,208

05/31/24

Acquisition

Rohit Kumar

Yes

Hard

Springing

LCM

The Sutherland

Refinance

LARP III-Blue Holdings, LLC

Yes

Soft

Springing

LCM

Richmond City Center

T-Mobile Mobile One

3,500

04/30/21

Refinance

Newton Tran

Yes

Hard

Springing

LCM

KB Dallas DaVita Portfolio

Acquisition

Jeff Pori

Yes

Hard

Springing

25.01

LCM

KB DaVita Dallas Portfolio - Lewisville

25.02

LCM

KB DaVita Dallas Portfolio - Fort Worth

25.03

LCM

KB DaVita Dallas Portfolio - Flower Mound

25.04

LCM

KB DaVita Dallas Portfolio - Plano

LCM

NOV Headquarters

Acquisition

Franklin B. Mandel

Yes

Hard

Springing

LCM

Island Security Self Storage

Refinance

Armand William Tiberio, Spencer Hulme Hurst, Christopher J. Gurdjian, Jeffrey Miller

Yes

Hard

Springing

LCM

HD Supply Portfolio

Refinance

Craig J. Bernstein

Yes

Hard

Springing

28.01

LCM

Core & Main - Charlotte, NC

28.02

LCM

HD Supply - Raleigh, NC

28.03

LCM

Stericycle - Raleigh, NC

28.04

LCM

HD Supply - Tampa FL

28.05

LCM

HD Supply - Pearl, MS

28.06

LCM

ZimaPack HQ - Chesterfield, VA

LCM

5222 South Drexel

Refinance

LARP III-Blue Holdings, LLC

Yes

Soft

Springing

LCM

6723 Van Nuys Boulevard

Acquisition

Thomas Bell

Yes

Hard

In Place

LCM

Opus Seaway

Refinance

Jeffrey Lavelle

Yes

Hard

Springing

LCM

Prince Creek Village Center

Wellness for Life

1,400

06/09/22

Acquisition

MHCommercial Real Estate Fund, LLC

Yes

Soft

Springing

A-1-24

ANNEX A-1

Pari Passu Debt

Additional Debt

Loan #

Seller⁽¹⁾

Property Name

Pari Passu (Y/N)

Pari Passu Note Control (Y/N)⁽²⁸⁾

Pari Passu Piece In-Trust Cut-Off Balance

Pari Passu Piece Non-Trust Cut-Off Balance

Total Cut-off Date Pari Passu Debt

Additional Debt Permitted (Y/N)

Additional Debt Exist (Y/N)⁽²⁹⁾

Additional Debt Type(s)

Additional Debt Cut-off Date Balance

Additional Debt Interest Rate

GACC

Century Plaza Towers

Yes

62,500,000

837,500,000

900,000,000

Yes

Subordinate Debt (300,000,000) / Permitted Mezzanine

300,000,000

3.00450

LCM

Los Angeles Leased Fee Portfolio

Yes

61,000,000

24,000,000

85,000,000

NAP

2.01

LCM

5901 West Century Boulevard

2.02

LCM

5959 West Century Boulevard

2.03

LCM

6151 West Century Boulevard

2.04

LCM

5933 West Century Boulevard

2.05

LCM

5940 West 98th Street

2.06

LCM

9801 Airport Boulevard

2.07

LCM

6144 West 98th Street

2.08

LCM

5960 West 98th Street

JPMCB

Innovation Park

Yes

55,000,000

127,250,000

182,250,000

Yes

Permitted Mezz

NAP

LCM

12555 & 12655 Jefferson

Yes

54,000,000

57,000,000

111,000,000

NAP

4.01

LCM

12655 Jefferson

4.02

LCM

12555 Jefferson

LCM

Hyde Park Multifamily Portfolio

Yes

46,750,000

60,000,000

106,750,000

Yes

Mezzanine Loan

15,250,000

7.49000

5.01

LCM

5452-5466 South Ellis Avenue

5.02

LCM

5339-5345 South Woodlawn Avenue

5.03

LCM

5335-5345 South Kimbark Avenue

5.04

LCM

5715-5725 South Kimbark Avenue

5.05

LCM

5034-5046 South Woodlawn Avenue

5.06

LCM

1509 East 57th Street

5.07

LCM

5320-5326 South Drexel Avenue

5.08

LCM

5237-5245 South Kenwood

5.09

LCM

5411-5421 South Ellis Avenue

5.10

LCM

5300-5308 South Hyde Park Boulevard

5.11

LCM

5234-5244 South Ingleside Avenue

5.12

LCM

5415 South Woodlawn Avenue

5.13

LCM

5300-5308 South Greenwood Avenue

5.14

LCM

5201 South Greenwood Avenue

5.15

LCM

5401-5409 South Cottage Grove Avenue

5.16

LCM

5120 South Hyde Park Boulevard

5.17

LCM

5350-5358 South Maryland Avenue

5.18

LCM

5400-5406 South Maryland Avenue

5.19

LCM

5474-5480 South Hyde Park Boulevard

5.20

LCM

5528-5532 South Everett Avenue

5.21

LCM

5487-5491 South Hyde Park Boulevard

5.22

LCM

5400-5408 South Ingleside Avenue

5.23

LCM

5401-5403 South Woodlawn Avenue

5.24

LCM

5301-5307 South Maryland Avenue

5.25

LCM

5355-5361 South Cottage Grove Avenue

5.26

LCM

1515-1521 East 54th Street

5.27

LCM

5111-5113 South Kimbark Avenue

5.28

LCM

5507-5509 South Hyde Park Boulevard

5.29

LCM

5337 South Hyde Park Boulevard

5.30

LCM

5202-5210 South Cornell Avenue

5.31

LCM

5118-5120 South Greenwood Avenue

5.32

LCM

5335-5337 South Woodlawn Avenue

5.33

LCM

5524-5526 South Everett Avenue

5.34

LCM

5401-5405 South Drexel Boulevard

5.35

LCM

5468-5470 South Hyde Park Boulevard

5.36

LCM

5218-5220 South Kimbark Avenue

5.37

LCM

5457-5459 South Blackstone Avenue

5.38

LCM

5336-5338 South Hyde Park Boulevard

5.39

LCM

5405-5407 South Woodlawn Avenue

5.40

LCM

1018 East 54th Street

5.41

LCM

5128-5132 South Cornell Avenue

5.42

LCM

5110 South Harper Avenue

JPMCB

BJ’s Wholesale Club

NAP

LCM

Hampton Roads Office Portfolio

Yes

39,723,151

92,356,327

132,079,478

Yes

Mezzanine Loan

19,861,576

7.97750

7.01

LCM

510 Independence Parkway

7.02

LCM

676 Independence Parkway

7.03

LCM

700 Independence Parkway

7.04

LCM

1309 Executive Boulevard

7.05

LCM

1317 Executive Boulevard

7.06

LCM

200 Golden Oak Court

7.07

LCM

1301 Executive Boulevard

7.08

LCM

505 Independence Parkway

7.09

LCM

1313 Executive Boulevard

7.10

LCM

208 Golden Oak Court

7.11

LCM

1305 Executive Boulevard

7.12

LCM

500 Independence Parkway

7.13

LCM

501 Independence Parkway

7.14

LCM

1 Enterprise Parkway

7.15

LCM

1457 Miller Store Road

7.16

LCM

2809 South Lynnhaven Road

7.17

LCM

22 Enterprise Parkway

7.18

LCM

521 Butler Farm Road

7.19

LCM

21 Enterprise Parkway

7.20

LCM

484 Viking Drive

7.21

LCM

629 Phoenix Drive

A-1-25

ANNEX A-1

Pari Passu Debt

Additional Debt

Loan #

Seller⁽¹⁾

Property Name

Pari Passu (Y/N)

Pari Passu Note Control (Y/N)⁽²⁸⁾

Pari Passu Piece In-Trust Cut-Off Balance

Pari Passu Piece Non-Trust Cut-Off Balance

Total Cut-off Date Pari Passu Debt

Additional Debt Permitted (Y/N)

Additional Debt Exist (Y/N)⁽²⁹⁾

Additional Debt Type(s)

Additional Debt Cut-off Date Balance

Additional Debt Interest Rate

7.22

LCM

5 Manhattan Square

LCM

Colorado Square

NAP

JPMCB

Sunset North

Yes

35,000,000

115,000,000

150,000,000

NAP

JPMCB

Jersey City Group 2

NAP

10.01

JPMCB

126, 130 & 134 Corbin Avenue

10.02

JPMCB

500 Baldwin Avenue

10.03

JPMCB

1062 West Side Avenue

10.04

JPMCB

38 & 42 Broadway

10.05

JPMCB

384 Baldwin Avenue

10.06

JPMCB

943 Pavonia Avenue

10.07

JPMCB

863 Pavonia Avenue

10.08

JPMCB

429 Hoboken Avenue

LCM

Belvedere Place

Yes

32,750,000

11,250,000

44,000,000

NAP

LCM

Union Heights

NAP

LCM

The Residence Inn by Marriott South Beach

NAP

LCM

Brooklyn Renaissance Plaza

Yes

24,808,910

64,503,166

89,312,076

NAP

LCM

8571 Rivers Avenue

NAP

JPMCB

Grand Canal Shoppes

Yes

20,000,000

740,000,000

760,000,000

Yes

Subordinate Debt

215,000,000

6.25000

JPMCB

600 & 620 National Avenue

Yes

20,000,000

117,900,000

137,900,000

NAP

JPMCB

Tysons Tower

Yes

20,000,000

170,000,000

190,000,000

NAP

JPMCB

Guardian Self Storage - Boulder

NAP

JPMCB

Hilton Cincinnati Netherland Plaza

Yes

17,000,000

55,500,000

72,500,000

NAP

LCM

Plaza at the Border

NAP

LCM

Prospect Park

NAP

LCM

The Sutherland

NAP

LCM

Richmond City Center

NAP

LCM

KB Dallas DaVita Portfolio

NAP

25.01

LCM

KB DaVita Dallas Portfolio - Lewisville

25.02

LCM

KB DaVita Dallas Portfolio - Fort Worth

25.03

LCM

KB DaVita Dallas Portfolio - Flower Mound

25.04

LCM

KB DaVita Dallas Portfolio - Plano

LCM

NOV Headquarters

Yes

9,200,000

30,000,000

39,200,000

NAP

LCM

Island Security Self Storage

NAP

LCM

HD Supply Portfolio

NAP

28.01

LCM

Core & Main - Charlotte, NC

28.02

LCM

HD Supply - Raleigh, NC

28.03

LCM

Stericycle - Raleigh, NC

28.04

LCM

HD Supply - Tampa FL

28.05

LCM

HD Supply - Pearl, MS

28.06

LCM

ZimaPack HQ - Chesterfield, VA

LCM

5222 South Drexel

NAP

LCM

6723 Van Nuys Boulevard

NAP

LCM

Opus Seaway

NAP

LCM

Prince Creek Village Center

NAP

A-1-26

ANNEX A-1

			Total Debt				HOTEL OPERATING STATISTICS
Loan #	Seller⁽¹⁾	Property Name	Total Debt Cut-off Balance	Total Debt UW NCF DSCR	Total Debt Current LTV %	Total Debt UW NOI Debt Yield %	2016 Occupancy %	2016 ADR ($)	2016 RevPAR ($)	2017 Occupancy %	2017 ADR ($)	2017 RevPAR ($)	2018 Occupancy %	2018 ADR ($)	2018 RevPAR ($)	Most Recent Occupancy %	Most Recent ADR ($)	Most Recent RevPAR ($)	UW Occupancy %	UW ADR ($)	UW RevPAR ($)	Loan #
1	GACC	Century Plaza Towers	1,200,000,000	3.07	52.1%	10.1%																1
2	LCM	Los Angeles Leased Fee Portfolio	85,000,000	1.75	63.0%	6.2%																2
2.01	LCM	5901 West Century Boulevard		1.75	63.0%	6.2%																2.01
2.02	LCM	5959 West Century Boulevard		1.75	63.0%	6.2%																2.02
2.03	LCM	6151 West Century Boulevard		1.75	63.0%	6.2%																2.03
2.04	LCM	5933 West Century Boulevard		1.75	63.0%	6.2%																2.04
2.05	LCM	5940 West 98th Street		1.75	63.0%	6.2%																2.05
2.06	LCM	9801 Airport Boulevard		1.75	63.0%	6.2%																2.06
2.07	LCM	6144 West 98th Street		1.75	63.0%	6.2%																2.07
2.08	LCM	5960 West 98th Street		1.75	63.0%	6.2%																2.08
3	JPMCB	Innovation Park	182,250,000	2.96	68.8%	11.6%																3
4	LCM	12555 & 12655 Jefferson	111,000,000	1.80	59.5%	7.6%																4
4.01	LCM	12655 Jefferson		1.80	59.5%	7.6%																4.01
4.02	LCM	12555 Jefferson		1.80	59.5%	7.6%																4.02
5	LCM	Hyde Park Multifamily Portfolio	122,000,000	1.48	69.2%	7.6%																5
5.01	LCM	5452-5466 South Ellis Avenue		1.48	69.2%	7.6%																5.01
5.02	LCM	5339-5345 South Woodlawn Avenue		1.48	69.2%	7.6%																5.02
5.03	LCM	5335-5345 South Kimbark Avenue		1.48	69.2%	7.6%																5.03
5.04	LCM	5715-5725 South Kimbark Avenue		1.48	69.2%	7.6%																5.04
5.05	LCM	5034-5046 South Woodlawn Avenue		1.48	69.2%	7.6%																5.05
5.06	LCM	1509 East 57th Street		1.48	69.2%	7.6%																5.06
5.07	LCM	5320-5326 South Drexel Avenue		1.48	69.2%	7.6%																5.07
5.08	LCM	5237-5245 South Kenwood		1.48	69.2%	7.6%																5.08
5.09	LCM	5411-5421 South Ellis Avenue		1.48	69.2%	7.6%																5.09
5.10	LCM	5300-5308 South Hyde Park Boulevard		1.48	69.2%	7.6%																5.10
5.11	LCM	5234-5244 South Ingleside Avenue		1.48	69.2%	7.6%																5.11
5.12	LCM	5415 South Woodlawn Avenue		1.48	69.2%	7.6%																5.12
5.13	LCM	5300-5308 South Greenwood Avenue		1.48	69.2%	7.6%																5.13
5.14	LCM	5201 South Greenwood Avenue		1.48	69.2%	7.6%																5.14
5.15	LCM	5401-5409 South Cottage Grove Avenue		1.48	69.2%	7.6%																5.15
5.16	LCM	5120 South Hyde Park Boulevard		1.48	69.2%	7.6%																5.16
5.17	LCM	5350-5358 South Maryland Avenue		1.48	69.2%	7.6%																5.17
5.18	LCM	5400-5406 South Maryland Avenue		1.48	69.2%	7.6%																5.18
5.19	LCM	5474-5480 South Hyde Park Boulevard		1.48	69.2%	7.6%																5.19
5.20	LCM	5528-5532 South Everett Avenue		1.48	69.2%	7.6%																5.20
5.21	LCM	5487-5491 South Hyde Park Boulevard		1.48	69.2%	7.6%																5.21
5.22	LCM	5400-5408 South Ingleside Avenue		1.48	69.2%	7.6%																5.22
5.23	LCM	5401-5403 South Woodlawn Avenue		1.48	69.2%	7.6%																5.23
5.24	LCM	5301-5307 South Maryland Avenue		1.48	69.2%	7.6%																5.24
5.25	LCM	5355-5361 South Cottage Grove Avenue		1.48	69.2%	7.6%																5.25
5.26	LCM	1515-1521 East 54th Street		1.48	69.2%	7.6%																5.26
5.27	LCM	5111-5113 South Kimbark Avenue		1.48	69.2%	7.6%																5.27
5.28	LCM	5507-5509 South Hyde Park Boulevard		1.48	69.2%	7.6%																5.28
5.29	LCM	5337 South Hyde Park Boulevard		1.48	69.2%	7.6%																5.29
5.30	LCM	5202-5210 South Cornell Avenue		1.48	69.2%	7.6%																5.30
5.31	LCM	5118-5120 South Greenwood Avenue		1.48	69.2%	7.6%																5.31
5.32	LCM	5335-5337 South Woodlawn Avenue		1.48	69.2%	7.6%																5.32
5.33	LCM	5524-5526 South Everett Avenue		1.48	69.2%	7.6%																5.33
5.34	LCM	5401-5405 South Drexel Boulevard		1.48	69.2%	7.6%																5.34
5.35	LCM	5468-5470 South Hyde Park Boulevard		1.48	69.2%	7.6%																5.35
5.36	LCM	5218-5220 South Kimbark Avenue		1.48	69.2%	7.6%																5.36
5.37	LCM	5457-5459 South Blackstone Avenue		1.48	69.2%	7.6%																5.37
5.38	LCM	5336-5338 South Hyde Park Boulevard		1.48	69.2%	7.6%																5.38
5.39	LCM	5405-5407 South Woodlawn Avenue		1.48	69.2%	7.6%																5.39
5.40	LCM	1018 East 54th Street		1.48	69.2%	7.6%																5.40
5.41	LCM	5128-5132 South Cornell Avenue		1.48	69.2%	7.6%																5.41
5.42	LCM	5110 South Harper Avenue		1.48	69.2%	7.6%																5.42
6	JPMCB	BJ’s Wholesale Club	NAP	NAP	NAP	NAP																6
7	LCM	Hampton Roads Office Portfolio	151,941,054	1.16	82.0%	9.4%																7
7.01	LCM	510 Independence Parkway		1.16	82.0%	9.4%																7.01
7.02	LCM	676 Independence Parkway		1.16	82.0%	9.4%																7.02
7.03	LCM	700 Independence Parkway		1.16	82.0%	9.4%																7.03
7.04	LCM	1309 Executive Boulevard		1.16	82.0%	9.4%																7.04
7.05	LCM	1317 Executive Boulevard		1.16	82.0%	9.4%																7.05
7.06	LCM	200 Golden Oak Court		1.16	82.0%	9.4%																7.06
7.07	LCM	1301 Executive Boulevard		1.16	82.0%	9.4%																7.07
7.08	LCM	505 Independence Parkway		1.16	82.0%	9.4%																7.08
7.09	LCM	1313 Executive Boulevard		1.16	82.0%	9.4%																7.09
7.10	LCM	208 Golden Oak Court		1.16	82.0%	9.4%																7.10
7.11	LCM	1305 Executive Boulevard		1.16	82.0%	9.4%																7.11
7.12	LCM	500 Independence Parkway		1.16	82.0%	9.4%																7.12
7.13	LCM	501 Independence Parkway		1.16	82.0%	9.4%																7.13
7.14	LCM	1 Enterprise Parkway		1.16	82.0%	9.4%																7.14
7.15	LCM	1457 Miller Store Road		1.16	82.0%	9.4%																7.15
7.16	LCM	2809 South Lynnhaven Road		1.16	82.0%	9.4%																7.16
7.17	LCM	22 Enterprise Parkway		1.16	82.0%	9.4%																7.17
7.18	LCM	521 Butler Farm Road		1.16	82.0%	9.4%																7.18
7.19	LCM	21 Enterprise Parkway		1.16	82.0%	9.4%																7.19
7.20	LCM	484 Viking Drive		1.16	82.0%	9.4%																7.20
7.21	LCM	629 Phoenix Drive		1.16	82.0%	9.4%																7.21

A-1-27

ANNEX A-1

Total Debt

HOTEL OPERATING STATISTICS

Loan #

Seller⁽¹⁾

Property Name

Total Debt Cut-off Balance

Total Debt UW NCF DSCR

Total Debt Current LTV %

Total Debt UW NOI Debt Yield %

2016 Occupancy %

2016 ADR ($)

2016 RevPAR ($)

2017 Occupancy %

2017 ADR ($)

2017 RevPAR ($)

2018 Occupancy %

2018 ADR ($)

2018 RevPAR ($)

Most Recent Occupancy %

Most Recent ADR ($)

Most Recent RevPAR ($)

UW Occupancy %

UW ADR ($)

UW RevPAR ($)

Loan #

7.22

LCM

5 Manhattan Square

1.16

82.0%

9.4%

7.22

LCM

Colorado Square

NAP

JPMCB

Sunset North

150,000,000

2.63

66.1%

9.1%

JPMCB

Jersey City Group 2

NAP

10.01

JPMCB

126, 130 & 134 Corbin Avenue

NAP

10.01

10.02

JPMCB

500 Baldwin Avenue

NAP

10.02

10.03

JPMCB

1062 West Side Avenue

NAP

10.03

10.04

JPMCB

38 & 42 Broadway

NAP

10.04

10.05

JPMCB

384 Baldwin Avenue

NAP

10.05

10.06

JPMCB

943 Pavonia Avenue

NAP

10.06

10.07

JPMCB

863 Pavonia Avenue

NAP

10.07

10.08

JPMCB

429 Hoboken Avenue

NAP

10.08

LCM

Belvedere Place

44,000,000

2.62

62.0%

10.4%

LCM

Union Heights

NAP

LCM

The Residence Inn by Marriott South Beach

NAP

89.3%

165.68

148.01

88.8%

176.90

157.10

88.1%

186.06

163.93

87.5%

186.06

162.80

LCM

Brooklyn Renaissance Plaza

89,312,076

1.43

48.3%

9.0%

LCM

8571 Rivers Avenue

NAP

JPMCB

Grand Canal Shoppes

975,000,000

1.67

59.5%

7.5%

JPMCB

600 & 620 National Avenue

137,900,000

1.93

70.0%

7.2%

JPMCB

Tysons Tower

190,000,000

3.07

52.1%

11.0%

JPMCB

Guardian Self Storage - Boulder

NAP

JPMCB

Hilton Cincinnati Netherland Plaza

72,500,000

1.62

68.7%

10.9%

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

LCM

Plaza at the Border

NAP

LCM

Prospect Park

NAP

LCM

The Sutherland

NAP

LCM

Richmond City Center

NAP

LCM

KB Dallas DaVita Portfolio

NAP

25.01

LCM

KB DaVita Dallas Portfolio - Lewisville

NAP

25.01

25.02

LCM

KB DaVita Dallas Portfolio - Fort Worth

NAP

25.02

25.03

LCM

KB DaVita Dallas Portfolio - Flower Mound

NAP

25.03

25.04

LCM

KB DaVita Dallas Portfolio - Plano

NAP

25.04

LCM

NOV Headquarters

39,200,000

1.71

68.8%

8.2%

LCM

Island Security Self Storage

NAP

LCM

HD Supply Portfolio

NAP

28.01

LCM

Core & Main - Charlotte, NC

NAP

28.01

28.02

LCM

HD Supply - Raleigh, NC

NAP

28.02

28.03

LCM

Stericycle - Raleigh, NC

NAP

28.03

28.04

LCM

HD Supply - Tampa FL

NAP

28.04

28.05

LCM

HD Supply - Pearl, MS

NAP

28.05

28.06

LCM

ZimaPack HQ - Chesterfield, VA

NAP

28.06

LCM

5222 South Drexel

NAP

LCM

6723 Van Nuys Boulevard

NAP

LCM

Opus Seaway

NAP

LCM

Prince Creek Village Center

NAP

A-1-28

Footnotes to Annex A-1


(1)	“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “LCM” denotes LoanCore Capital Markets LLC, as Mortgage Loan Seller; and “GACC” denotes German American Capital Corporation or one of its affiliates, as Mortgage Loan Seller. With respect to Loan No. 1, Century Plaza Towers, the mortgage loan was co-originated by Deutsche Bank AG acting through its New York Branch (which subsequently transferred its notes to DBR Investments Co. Limited), Wells Fargo Bank, National Association, and Morgan Stanley Bank, N.A. With respect to Loan No. 16, Grand Canal Shoppes, the mortgage loan was co-originated by JPMCB, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and Goldman Sachs Bank USA. With respect to Loan No. 17, 600 & 620 National Avenue, the mortgage loan was co-originated by JPMCB and Wells Fargo Bank, N.A. With respect to Loan No. 18, Tysons Tower, the mortgage loan was co-originated by JPMCB and Wells Fargo Bank, N.A.

(2)	With respect to Loan No. 5, Hyde Park Multifamily Portfolio, the mortgaged properties are comprised of one income producing parking lot and 41 mid-rise and garden apartment buildings. The apartment buildings are comprised of 835 residential units (totaling 743,704 square feet) and four commercial retail units (totaling 11,062 square feet). With respect to Loan No. 23, The Sutherland, the mortgage property is comprised of 107 residential units (totaling 75,549 square feet) and five commercial retail units (totaling 18,538 square feet).

(3)	Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property. With respect to Loan No. 10, Jersey City Group 2, four commercial tenants collectively occupy five ground floor commercial units totaling 3,325 square feet, and the related commercial leases are not reflected by Units. With respect to Loan No. 16, Grand Canal Shoppes, Units excludes the 84,743 square foot space currently leased to Barneys New York. This space is included in the collateral, but the mortgage loan documents permit a free release with respect to such space. As such, no value or rental income has been attributed to this space.

(4)	In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy. UW Revenues ($), UW NOI ($) and UW NCF ($) are generally calculated by the Mortgage Loan Seller in accordance with its underwriting guidelines. UW NOI ($) and UW NCF ($) may include contractual or market rent escalations and, in the case of certain tenants, may be based on the average rent paid by the tenant through either the term of the related lease or the mortgage loan. Please see “Description of the Mortgage Pool—Certain Calculations and Definitions” for additional information. With respect to Loan No. 1, Century Plaza Towers, the Largest Tenant, Bank of America, has signed a lease for an additional 26,664 square feet on the 13th floor of the South Tower and is expected to begin paying rent and take occupancy in January 2020. The 2nd Largest Tenant, Manatt Phelps has signed a lease for five suites in the South Tower on the 4th, 14th, 15th, 16th and 17th floors totaling 116,366 square feet and is expected to begin paying rent and take occupancy in stages starting in March 2020, with full occupancy of the space expected by May 2020. The 4th Largest Tenant, Kirkland & Ellis, has not yet taken occupancy and is expected to occupy three suites in the South Tower on the 37th, 38th, and 39th floors totaling 85,664 square feet starting in January 2020. The 5th largest tenant, Greenberg Glusker, has signed a lease for three suites in the South Tower on the 26th, 27th and 31st floors totaling 83,199 square feet and is expected to begin paying rent and take occupancy in March 2020. With respect to Loan No. 4, 12555 & 12655 Jefferson, Occupancy % includes AegisMedia Americas, Inc. / Dentsu, which leases 17,867 square feet (17.7% of net rentable area) through November 30, 2023 but is currently dark. With respect to Loan No. 5, Hyde Park Multifamily Portfolio, Occupancy % excludes the 5110 South Harper Avenue mortgaged property. The 5237-5245 South Kenwood mortgaged property includes three commercial units (totaling 3,871 square feet) and the 5401-5409 South Cottage Grove Avenue mortgaged property includes one commercial unit (totaling 7,191 square feet), each of which is 100.0% occupied. In addition, due to recent renovations the 5487-5491 South Hyde Park Boulevard mortgaged property and the 5507-5509 South Hyde Park Boulevard mortgaged property experienced 0.0% Most Recent and Second Most Recent occupancy,

A-1-29

	respectively, and the 5507-5509 South Hyde Park Boulevard mortgaged property and 5524-5526 South Everett Avenue mortgaged property experienced low historical occupancy due to renovations in 2017. With respect to Loan No. 9, Sunset North, the 3rd Largest Tenant, WeWork, has executed its lease, taken possession of its space and begun paying rent, but has not yet taken occupancy. According to the borrower sponsor, WeWork is expected to complete buildout of its space and begin taking occupancy in November 2019. We cannot assure you that WeWork will take occupancy as expected. With respect to Loan No. 11, Belvedere Place, the Largest Tenant, WeWork has executed an expansion lease for an additional 25,278 square feet (24.7% of NRA) but has not yet taken occupancy or commenced paying rent. With respect to Loan No. 15, 8571 Rivers Avenue, the Largest Tenant, T-Mobile PCS Holdings LLC, has executed a lease for an additional 44,350 square feet (approximately 25.5% of NRA) but has not yet taken occupancy or commenced paying rent. With respect to Loan No. 17, 600 & 620 National Avenue, the Largest Tenant, Google, has executed its lease and commenced paying rent but has not taken occupancy.

	With respect to Loan No. 20, Hilton Cincinnati Netherland Plaza, approximately 35.6% of UW Revenues ($) is attributable to the food and beverage outlets at the mortgaged property and the remainder of the UW Revenues ($) is attributable to the hospitality component of the mortgaged property.

(5)	With respect to all mortgage loans, with the exceptions of the mortgage loans listed below, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraisal Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met. With respect to Loan No. 3, Innovation Park, the Appraised Value ($), Current LTV % and Maturity LTV % reflect the “Hypothetical As-Is” appraised value of $264,900,000 as of August 22, 2019, which assumes that approximately $2.2 million of outstanding tenant improvement and leasing costs were reserved at loan origination. At loan origination, all outstanding tenant improvement and leasing costs were reserved accordingly. Based on the As-Is appraised value of $262,900,000 as of August 22, 2019, the Current LTV % and Maturity LTV % are both equal to 69.3%. With respect to Loan No. 17, 600 & 620 National Avenue, the Appraised Value ($), Current LTV % and Maturity LTV % reflect the “Market Value As Stabilized” appraised value of $197,000,000 as of August 19, 2019, which assumes that the sole tenant at the mortgaged property, Google, has taken possession of its space and commenced paying fully unabated rent and all outstanding tenant improvements and leasing commissions have been reserved. At loan origination, all outstanding tenant improvements and leasing commissions were reserved accordingly. Based on the “as-is” appraised value of $185,000,000 as of August 19, 2019, the Current LTV % and Maturity LTV % are both equal to 74.5%. With respect to Loan No. 20, Hilton Cincinnati Netherland Plaza, the Appraised Value ($), Current LTV % and Maturity LTV % reflect the “Hypothetical As-Is” appraised value of $105,500,000, which assumes that approximately $1.5 million of PIP work has been completed. At loan origination, the borrower reserved $1,687,534, representing approximately 110.0% of the estimated cost of the remaining PIP work. Based on the “As-Is” appraised value of $104,000,000 as of August 22, 2019, the Current LTV % and Maturity LTV % are 69.7% and 64.6%, respectively.

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

(7)	With respect to Loan Nos. 1, 2, 3, 4, 5, 7, 9, 11, 14, 16, 17, 18, 20 and 26, Century Plaza Towers, Los Angeles Leased Fee Portfolio, Innovation Park, 12555 & 12655 Jefferson, Hyde Park Multifamily Portfolio, Hampton Roads Office Portfolio, Sunset North, Belvedere Place, Brooklyn Renaissance Plaza, Grand Canal Shoppes, 600 & 620 National Avenue, Tysons Tower, Hilton Cincinnati Netherland Plaza and NOV Headquarters, in each case, the mortgage loan is part of a larger split whole loan, which consists of the mortgage loan and one or more pari passu and/or subordinate components. Please see “Description of the Mortgage Pool—The Whole Loans” for additional information. With respect to Loan No. 10, Jersey City Group 2, the mortgage loan documents do not permit partial release of the individual mortgaged properties.

A-1-30


(8)	Each number identifies a group of related borrowers. With respect to Loan Nos. 12, 21, and 26, Union Heights, Plaza at the Border, and NOV Headquarters, in each case, the borrowers own all or a portion, as applicable, of the mortgaged property as tenants-in-common.

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

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

(11)	With respect to all mortgage loans, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12. With respect to Loan No. 7, Hampton Roads Office Portfolio, Monthly Debt Service ($) is calculated based on the average of the first 12 principal and interest payments following the Cut-off Date and the Annual Debt Service ($) is calculated based on the on the sum of the first 12 principal and interest payments following the cut-off based on the assumed principal and interest payment schedule set forth in Annex H to the prospectus. Accordingly, Current Balance ($), Maturity Balance ($), Monthly Debt Service ($), UW NOI DSCR, UW NCF DSCR, Total Cut-off Date Pari Passu Debt reflect this payment schedule and a fixed interest rate of 5.30000%.

(12)	In some instances in which the loan documents provide grace periods with respect to payments, such grace periods may be permitted a limited number of times per any 12-month periods. With respect to Loan Nos. 1, 3, 10 and 19, Century Plaza Towers, Innovation Park, Jersey City Group 2, and Guardian Self Storage - Boulder, in each case, the late payment of 5% excludes the balloon payment of principal due on the Maturity Date. In addition, with respect to Loan No. 1, Century Plaza Towers, the lender is required to waive one late payment charge each calendar year if the borrower makes such delinquent payment in full within ten days after such payment was due.

(13)	The “L” component of the prepayment provision represents lockout payments. The “Def” component of the prepayment provision represents defeasance payments. The “YM” component of the prepayment provision represents yield maintenance payments. The “O” Component of the prepayment provision represents the free payments including the Maturity Date. In the case of certain mortgage loans, the loan documents permit the related borrower to prepay a portion of the mortgage loan in connection with partial releases of collateral, to cure a cash management period triggered by certain events or circumstances or to meet certain financial metrics contained in the related loan documents. With respect to Loan No. 1 Century Plaza Towers, the related Whole Loan may be prepaid in whole, or as described below, in part, at any time after the origination date, together with, if prior to July 9, 2029, payment of a prepayment premium equal to the greater of 1.00% and a yield maintenance premium. Defeasance of the full $1,200,000,000 Century Plaza Towers Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) October 21, 2022. With respect to Loan No. 1, Century Plaza Towers, if no event of default is continuing, the borrower has the right to convert the windowless top two floors (43rd and 44th floors) of each of the two towers comprising the Century Plaza Towers Property (the “Conversion Space”) into non-occupiable space and to transfer the development credits associated with the Conversion Space in connection with the anticipated commencement of the construction of an additional building at the adjacent 2000 Avenue of the Stars parcel owned by an affiliate of the borrower or to a third party in connection with a sale of the 2000 Avenue of the Stars parcel to a third party (the “Century Plaza Towers Conversion and Transfer”), provided that the borrower satisfies certain conditions set forth in the Century Plaza Towers Whole Loan documents, including, among others, (A) such Century Plaza Towers Conversion and Transfer is not reasonably expected to have a material adverse effect on the Century Plaza Towers Property and is on terms and conditions that are commercially reasonable and at arm’s length, (B) the borrower either (1) prepays the Century Plaza Towers Whole Loan in the amount of (i) $30,000,000, plus (ii) if prior to the open prepayment date, a prepayment premium (the “Prepayment Premium”) equal to the greater of 1.00% or the yield maintenance premium on the amount prepaid (the “Conversion Prepayment Amount”) or (2) if the transfer of the development rights is to an affiliate of the borrower, the borrower deposits with the lender cash or a letter of credit as collateral for the Century Plaza Towers Whole Loan in the amount of (i) $30,000,000, plus (ii) 105% of the Prepayment Premium that would be due if the prepayment were made as of such date and (C) the Century Plaza Towers Conversion and Transfer complies

A-1-31

with any REMIC requirements. If the borrower transfers the development rights to an affiliate and deposits cash or a letter of credit as collateral for the Century Plaza Towers Whole Loan, the borrower may return the development rights to the borrower along with the delivery of a clean date down endorsement to the lender, in which case the lender is required to return the cash or letter of credit (as applicable) to the borrower. If the borrower’s affiliate is granted a permit to begin work on the proposed project at the 2000 Avenue of the Stars parcel or if such permit is not granted within five years after transfer of the development credits and the development credits have not been transferred back to the borrower as described above, then the borrower is required to promptly prepay the outstanding principal balance of the Century Plaza Towers Whole Loan in an amount equal to the Conversion Prepayment Amount (with any cash deposit applied to such prepayment, provided that the borrower must promptly pay the lender any difference between such cash deposit and the Conversion Prepayment Amount).

With respect to Loan No. 2, Los Angeles Leased Fee Portfolio, which is part of a larger Whole Loan, the lockout period is required to be at least 26 payments beginning with and including the first payment date of October 6, 2019. Defeasance of the full $85,000,000 whole loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) September 6, 2022. The assumed lockout period of 26 months is based on the expected closing date of the JPMDB 2019-COR6 securitization in November 2019. The actual lockout period may be longer.

With respect to Loan No. 4, 12555 & 12655 Jefferson, which is part of a larger Whole Loan, the lockout period is required to be at least 25 payments beginning with and including the first payment date of November 6, 2019. Defeasance of the full $111,000,000 whole loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) April 6, 2023. The assumed lockout period of 25 months is based on the expected closing date of the JPMDB 2019-COR6 securitization in November 2019. The actual lockout period may be longer.

With respect to Loan No. 7, Hampton Roads Office Portfolio, which is part of a larger Whole Loan, the lockout period is required to be at least 31 payments beginning with and including the first payment date of May 6, 2019. Prepayment of the full $133,000,000 whole loan along with the yield maintenance premium is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) October 6, 2022. The assumed lockout period of 31 months is based on the expected closing date of the JPMDB 2019-COR6 securitization in November 2019. The actual lockout period may be longer.

With respect to Loan No. 9, Sunset North, the lockout period will be at least 25 payment dates beginning with and including the first payment date of November 1, 2019. Defeasance of the full $150.0 million Sunset North Whole Loan is permitted after the date that is the earlier to occur of (i) November 1, 2023 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the expected JPMDB 2019-COR6 securitization closing date in November 2019. The actual lockout period may be longer.

With respect to Loan No. 11, Belvedere Place, which is part of a larger Whole Loan, the lockout period is required to be at least 26 payments beginning with and including the first payment date of October 6, 2019. Defeasance of the full $44,000,000 whole loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) September 6, 2022. The assumed lockout period of 26 months is based on the expected closing date of the JPMDB 2019-COR6 securitization in November 2019. The actual lockout period may be longer.

With respect to Loan No. 16, Grand Canal Shoppes, the lockout period will be at least 28 payment dates beginning with and including the first payment date of August 1, 2019. Defeasance of the full $975.0 million Grand Canal Shoppes Whole Loan is permitted after the date that is the earlier to occur of (i) June 3, 2022 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 28 payments is based on the expected JPMDB 2019-COR6 securitization closing date in November 2019. The actual lockout period may be longer.

With respect to Loan No. 17, 600 & 620 National Avenue, the lockout period will be at least 26 payment dates beginning with and including the first payment date of October 11, 2019. Defeasance of the full $137.9 million 600 & 620 National Avenue Whole Loan is permitted after the date that is the earlier of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) October 11, 2022. For the purposes of this prospectus, the assumed lockout period of 26 months is based on the JPMDB 2019-COR6 securitization closing date in November 2019. The actual lockout period may be longer.

With respect to Loan No. 18, Tysons Tower, the lockout period will be at least 25 payment dates beginning with and including the first Payment Due Date of November 11, 2019. The borrower is permitted to prepay the full

A-1-32

	$190.0 million Tysons Tower Whole Loan with the payment of yield maintenance premium after the date that is the earlier to occur of (i) November 11, 2022 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the expected JPMDB 2019-COR6 securitization closing date in November 2019. The actual lockout period may be longer. With respect to Loan No. 26, NOV Headquarters, which is part of a larger Whole Loan, the lockout period is required to be at least 31 payments beginning with and including the first payment date of May 6, 2019. Defeasance of the full $39,200,000 whole loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) October 6, 2022. The assumed lockout period of 31 months is based on the expected closing date of the JPMDB 2019-COR6 securitization in November 2019. The actual lockout period may be longer.

(14)	With respect to some mortgage loans, historical financial information may not be available due to the when the properties were constructed, renovated and/or acquired. With respect to Loan No. 2, Los Angeles Leased Fee Portfolio, the ground leases commenced at various dates in 2016, and some historical financials may not be available. With respect to Loan Nos. 4 and 8, 12555 & 12655 Jefferson and Colorado Square, the related properties were recently renovated and some historical financials may not be available. With respect to Loan Nos. 6, 9, 10, 11, 19, 25, and 30, BJ’s Wholesale Club, Sunset North, Jersey City Group 2, Belvedere Place, Guardian Self Storage - Boulder, KB Dallas DaVita Portfolio, and 6723 Van Nuys Boulevard, the related mortgaged properties were recently acquired, and some historical financials may not be available. With respect to Loan No. 10, Jersey City Group 2, only the aggregate portfolio-level financials were available instead of individual property-level financials. The mortgaged properties are crossed. With respect to Loan Nos. 13 and 32, The Residence Inn by Marriott South Beach and Prince Creek Village Center, the related properties are newly constructed and some historical financials may not be available. With respect to Loan No. 15, 8571 Rivers Avenue, the T-Mobile lease commenced in March 2018. As such, historical financials are not available. With respect to Loan No. 17, 600 & 620 National Avenue, the related property is undergoing a tenant build-out and some historical financials may not be available.

(15)	In the case of certain mortgage loans, the UW NOI ($) exceeds Most Recent NOI ($) by 10%. With respect to Loan No. 1, Century Plaza Towers, the UW NOI is over 10% higher than 2018 NOI. The increase from TTM NOI to UW NOI is primarily due to (i) new leases that have been executed since September 2019, accounting for 20.6% of NRA and 24.6% of UW Gross Potential Revenue, (ii) $2,354,778 in straight line rent taken through the earlier of the loan term or the lease term for 14 tenants, and (iii) $3,269,254 of rent steps taken through October 2020. With respect to Loan No. 2, Los Angeles Leased Fee Portfolio, the increase in UW NOI ($) of more than 10% over the Most Recent NOI ($) is attributable to approximately $950,940 of underwritten average ground rent over loan term. With respect to Loan No. 8, Colorado Square, the increase in UW NOI ($) of more than 10% over the Most Recent NOI ($) is primarily driven by the mortgaged property’s renovation that was completed in 2018 and the subsequent lease up from 78.1% occupancy in 2018 to 90.6% current occupancy as well as approximately $232,371 of average rent over the loan term for Colorado Interstate Gas. With respect to Loan No. 9, Sunset North, the increase by 10% or more from Most Recent NOI ($) to UW NOI ($) is primarily attributable to recent leasing at the mortgaged property. With respect to Loan No. 10, Jersey City Group 2, the increase by 10% or more from Most Recent NOI ($) to UW NOI ($) is primarily attributable to management changes at the mortgaged property. With respect to Loan No. 11, Belvedere Place, the increase in UW NOI ($) of more than 10% over the Most Recent NOI ($) is primarily attributable to newly signed leases with WeWork, which collectively account for approximately $3.2 million in underwritten rent. In addition, UW NOI ($) includes approximately $38,859 and $15,287 of average rent over the loan term for Merrill Lynch and UBS, respectively. With respect to Loan No. 19, Guardian Self Storage - Boulder, the increase by 10% or more from Most Recent NOI ($) to UW NOI ($) is primarily attributable to recent leasing at the mortgaged property.

A-1-33

	With respect to Loan No. 22, Prospect Park, the increase in UW NOI ($) of more than 10% over the Most Recent NOI ($) is primarily attributable to newly signed leases with QuoteWizard and Ion Media of Sacramento, which collectively account for approximately $393,940 in underwritten rent.

(16)	With respect to all hotel properties the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same. With respect to Loan No. 14, Brooklyn Renaissance Plaza, the mortgaged property is subject to a payment-in-lieu-of-tax (“PILOT”) program which is in year 21 of 25. Due to the short-term nature of the abatement, taxes were underwritten based on the full real estate taxes. With respect to Loan No. 6, BJ’s Wholesale Club, the mortgaged property currently benefits from a 25-year tax abatement from the Industrial & Commercial Abatement Program provided by the New York City Department of Finance (the “ICAP”). The ICAP for the Mortgaged Property commenced in the tax year 2014/2015 and is scheduled to expire in the tax year 2039/2040. However, the Mortgage Loan was underwritten based on the full tax amount. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” for additional information.

(17)	The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan. With respect to Loan No. 7, Hampton Roads Office Portfolio, the UW NOI DSCR and UW NCF DSCR is calculated based on the sum of the first 12 principal and interest payments following the Cut-off Date based on the assumed principal and interest payment schedule set forth in Annex H to the prospectus.

(18)	In the case of certain mortgage loans, all or a portion of the Title Type consists of a leasehold interest. With respect to Loan No. 12, Union Heights, a portion of the mortgaged property is subject to a condominium regime governing a total of six condominium units. The borrower owns one condominium unit which represents an approximately 11.1% interest under the condominium regime, and, therefore, does not control the condominium association. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics— Condominium and Other Shared Interests” in the prospectus for additional information. With respect to Loan No. 14, Brooklyn Renaissance Plaza, the mortgaged property consists of the borrower’s leasehold interest in one unit in a condominium with a total of five units. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” in the prospectus for additional information. With respect to Loan No. 20, Hilton Cincinnati Netherland Plaza, the mortgaged property is one of three condominium units that collectively constitute a condominium regime. The borrower does not control the condominium board of directors. However, the borrower sponsor is one of three members of the board of directors, and the other two directors are appointed by the remaining unit owners, each an affiliate of the borrower. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” for additional information. With respect to Loan No. 25, KB Dallas DaVita Portfolio, the Fort Worth mortgaged property is subject to a condominium regime governing two condominium units, both of which are owned by the sponsor. In addition, the Plano mortgaged property is subject to a condominium regime governing a total of seven units. The borrower owns one condominium unit which represents an approximately 11.1% interest under the condominium regime, and, therefore, does not control the condominium association. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics— Condominium and Other Shared Interests” in the prospectus for additional information.

(19)	With respect to each hotel property, shows the expiration date of the related license agreement, franchise agreement, operating agreement or management agreement. See “Description of the Mortgage Pool—Property Types—Hotel Properties” in the preliminary prospectus for information related to mortgage loans secured by hotel properties. With respect to Loan No. 13, The Residence Inn by Marriott South Beach, the related franchise agreement has two, 10-year renewal options that are exercisable at the sole discretion of the borrower, which, if exercised, would extend the term of the franchise agreement to December 31, 2066.

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

(21)	Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves

A-1-34


	with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents. With respect to Loan No. 3, Innovation Park, the borrower is required to make monthly deposits into the Monthly TI/LC Reserve ($) the amount of (a) through November 1, 2022, $115,921, and (b) thereafter, $193,201; provided, however, the requirement to make the monthly deposits into the Monthly TI/LC Reserve ($) is waived on each Payment Due Date prior to October 1, 2022 if the amount on deposit is equal to or greater than $1,400,000. The aggregate amount of the applicable amount of funds on deposit may not exceed a cap of $5,000,000 on any payment date. With respect to Loan No. 4, 12555 & 12655 Jefferson, the borrower is required to deposit $16,159 into the Monthly TI/LC Reserve ($) commencing November 6, 2019 and on each Payment Due Date thereafter provided, however, that in the event that at any time the balance in the Rollover Reserve Subaccount exceeds $1,000,000, if less than 94% of the rentable square footage of the Properties are tenanted pursuant to executed Leases and with tenants that are in occupancy and open for business or $400,000, if 94% or more of the rentable square footage of the Property is tenanted pursuant to executed Leases and with tenants that are in occupancy and open for business, Borrowers’ obligation to make payments to Lender shall cease until the first Payment Date following the date on which the amount in the Rollover Reserve Subaccount falls below the foregoing thresholds. With respect to Loan No. 13, The Residence Inn by Marriott South Beach, the requirement for the borrower to make monthly deposits into the Monthly Capital/FF&E Reserve ($) is waived so long as so long as (i) the Marriott Management Agreement is in full force and effect and (ii) funds are being transferred into the Manager FF&E Reserve pursuant to the Marriott Management Agreement. With respect to Loan No. 15, 8571 Rivers Avenue, the borrower’s ownership interest is an estate for years through June 29, 2025 at which time the borrower’s fee estate will revert to a ground lease interest. The borrower has an option to purchase the fee interest at fair market value on June 30, 2025 or any time during the ground lease term. Commencing on July 6, 2025, the borrower is required to deposit an amount equal to 1/12th of the estimated ground rent over the next 12 months into the Monthly Other Reserve ($) on each Payment Due Date thereafter until the date on which the borrower acquires the interest pursuant to the terms of the mortgage loan documents. With respect to Loan No. 20, Hilton Cincinnati Netherland Plaza, the borrower is required to make monthly deposits into the Monthly Capex Reserve ($), beginning on May 1, 2020, an amount equal to the greater of (i) 4% of the gross income from the operation of the Mortgage Property for the preceding month and (ii) the amount of the deposit, if any, then required by the franchisor on account of FF&E under the franchise agreement.

	With respect to Loan No. 22, Prospect Park, the borrower is required to deposit $4,687.17 into the Monthly Capex Reserve ($) commencing November 6, 2019 to October 6, 2021, then $2,353.58 on November 6, 2021 and each Payment Due Date thereafter. With respect to Loan No. 25, KB Dallas DaVita Portfolio, the borrower is required to deposit $828 into the Monthly Capex Reserve ($) commencing July 6, 2024 and on each Payment Due Date thereafter. With respect to Loan No. 26, NOV Headquarters, the requirement for the borrower to make monthly deposits of $5,617 into the Monthly Capex Reserve ($) is waived so long as (i) no event of default under the mortgage loan documents has occurred and is continuing, (ii) the NOV lease and the NOV lease guaranty remain in full force and effect, (iii) no default beyond any applicable notice and cure period has occurred and is continuing under the NOV lease, and (iv) NOV lease tenant remains fully responsible to make capital improvements to the mortgaged property under the NOV lease. With respect to Loan No. 28, HD Supply Portfolio, the requirement that the borrower make monthly deposits of $7,683 into the Monthly TI/LC Reserve ($) and $2,305 into the Monthly CapEx Reserve ($) is waived if the HD Supply Leases and the Stericycle Lease have been renewed or extended on or before December 31, 2023 and the ZimaPack Lease has been renewed or extended on or before January 31, 2025, provided the funds in the Capital Expense Reserve Subaccount and/or the Rollover Reserve Subaccount are greater than the Capital Expense Reserve Threshold Amount ($138,285) and/or the Rollover Reserve Threshold Amount ($553,140), as applicable.

(22)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.

A-1-35

	With respect to Loan No. 4, 12555 & 12655 Jefferson, the TI/LC Reserve Caps ($) is equal to (i) $1,000,000 if the mortgaged property is less than 94.0% leased or (ii) $400,000 if the mortgaged property is greater than or equal to 94.0% leased. With respect to Loan No. 20, Hilton Cincinnati Netherland Plaza, on each Payment Due Date, the borrower is required to deposit all excess cash flow into the Monthly Other Reserve ($), subject to a monthly cap of $250,000, to create a seasonality reserve (the “Monthly Seasonality Deposit”). However, the foregoing requirement will be waived if (a) as of the applicable Payment Due Date, amounts then on deposit in the seasonality reserve account are greater than $1,000,000 and (b) the amount then on deposit in the seasonality reserve account is more than $750,000 but less than $1,000,000, then the amount to be deposited by Borrower for such Monthly Seasonality Deposit will be the difference between $1,000,000 and the amount then on deposit in the seasonality reserve account.

(23)	With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property. In some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. With respect to Loan No. 4, 12555 & 12655 Jefferson, the 2nd Largest Tenant at the 12655 Jefferson mortgaged property, AegisMedia Americas, Inc. / Dentsu, leases 17,867 square feet (9.2% of net rentable area) through November 30, 2023 but is currently dark.

(24)	In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates. With respect to Loan No. 1, Century Plaza Towers, the largest tenant, Bank of America, has various lease expiration dates: (i) 106,890 square feet with a lease expiration date of September 30, 2029, (ii) 17,833 square feet with a lease expiration date of September 30, 2024 and (iii) 24,785 square feet related to the Merrill Lynch space, with a lease expiration date of June 30, 2022. With respect to Loan No. 7, Hampton Roads Office Portfolio, the Largest Tenant at the 200 Golden Oak Court mortgaged property, Tidewater Mortgage Services, Inc., leases 21,636 square feet of space that expires on August 31, 2022 and 2,653 square feet of space that expires on March 31, 2020. The Largest Tenant at the 505 Independence Parkway mortgaged property, Cdyne, leases 22,126 square feet of space that expires on October 31, 2020 and 4,776 square feet of space that expires on June 30, 2021. The Largest Tenant at the 1305 Executive Boulevard mortgaged property, Schenker, Inc., leases 26,283 square feet of space that expires on January 31, 2021 and 5,426 square feet of space that expires on June 30, 2022. The Largest Tenant at the 501 Independence Parkway mortgaged property, Antech Systems, leases 5,028 square feet of space that expires on May 31, 2021 and 4,804 square feet of space that expires on May 31, 2022. In addition, the 2nd Largest Tenant at the 501 Independence Parkway mortgaged property, C&F Mortgage, leases 5,491 square feet of space that expires on October 31, 2021 and 1,841 square feet of space that expires on January 31, 2022. With respect to Loan No. 12, Union Heights, the 2nd Largest Tenant at the mortgaged property, Zions Bank, N.A., leases 16,667 square feet of space that expires on May 31, 2023 and 11,879 square feet of space that expires on March 31, 2021.

(25)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. Certain tenants may have the right to reduce or abate rent or terminate all or a portion of their leased spaces for a breach or violation of co-tenancy provisions in the related leases. With respect to Loan No. 1, Century Plaza Towers, the Largest Tenant at the Mortgaged Property, Bank of America, has the right to terminate its lease as of September 30, 2026 upon written notice on or before September 30, 2025 and the payment of a termination fee in the amount of $1,908,666, the 4th Largest Tenant Kirkland & Ellis, has the one-time right to terminate its lease as of January 1, 2032 upon written notice on or before 1 January 1, 2031 and payment of a termination fee, and the 5th Largest Tenant, Greenberg Glusker, has the one-time right to terminate its lease as of March 1, 2032 upon written notice on or before March 1, 2031 and the payment of a termination fee. The 3rd Largest Tenant, JPMorgan Chase Bank, is an affiliate of the borrower sponsor and borrower. With respect to Loan No. 3, Innovation Park, (a) the Largest Tenant, AXA Equitable, has the right to terminate its lease with respect to 144,647 square feet (out of total 291,528 square feet) on December 31, 2024, with 12 months’ prior written notice and the payment of a termination fee equal to the unamortized amounts of brokerage commissions, rent abatements and landlord work costs related to such space; (b) the 2nd Largest Tenant, Allstate Insurance Company, has the right to terminate its lease on November 30, 2022, with nine

A-1-36

	months’ prior written notice and the payment of a termination fee equal to the unamortized amounts of brokerage commissions, rent abatements and landlord work costs related to such space; (c) the 3rd Largest Tenant, Classic Graphics, has the right to terminate its lease with respect to 58,969 square feet (out of total 238,744 square feet) on December 31, 2020, with nine months’ prior written notice and the payment of a termination fee equal to the unamortized amounts of brokerage commissions, landlord work costs related to tenant spaces and the cost of dividing the existing space from any additional space leased to Classic Graphics; and (d) the 4th Largest Tenant, Alight Solutions LLC, has the right to terminate its lease on November 20, 2022 with 12 months’ prior notice and the payment of a termination fee equal to three months base rent and unamortized brokerage commissions, rent abatements and landlord work costs related to such space.

	With respect to Loan No. 7, Hampton Roads Office Portfolio, the Largest Tenant at the 500 Independence Parkway mortgaged property, Children’s Hospital of The King’s Daughters, Inc., has the right to terminate its lease at any time after May 31, 2023 by providing at least 12 months’ notice and payment of a termination fee. In addition, the Largest Tenant at the 1 Enterprise Parkway mortgaged property, Science Systems and Applications Inc., has the right to terminate its lease at any time by providing at least six months’ notice and payment of a termination fee. With respect to Loan No. 8, Colorado Square, the Largest Tenant, Colorado Interstate Gas has a one-time termination option effective in June 2030, with 12-months prior notice and payment of a termination fee in the amount equal to the sum of any unamortized tenant improvements and leasing commissions and three months of base rent.

	With respect to Loan No. 9, Sunset North, the 4th Largest Tenant, Farmers, includes (i) 60,166 square feet leased to Farmers New World with the right to terminate its lease on or after June 30, 2026 with no less than 12 months’ prior written notice and payment of a termination fee equal to (A) all rent through and including October 2026 and (B) the unamortized cost of all free or abated rent, tenant improvement allowances, reasonable attorneys’ fees, and leasing commissions actually paid or provided by the borrower, and (ii) 1,161 square feet leased to Farmers Credit Union with the right to terminate its lease on or after August 31, 2026 with no less than 12 months’ prior written notice and the payment of a termination fee equal to (A) all rent through and including December 2026 and (B) the unamortized cost of all free or abated rent, tenant improvement allowances, reasonable attorneys’ fees, and leasing commissions actually paid or provided by the borrower. With respect to Loan No. 18, Tysons Tower, (i) the 4th Largest Tenant, Morgan Franklin, has a one-time right to terminate its lease effective February 28, 2024, with 12 months’ prior notice, subject to a termination fee equal to the then-unamortized amount of tenant improvements and leasing commissions, as of the effective date of termination, (ii) the 5th Largest Tenant, Reed Smith LLP, has a one-time right to terminate its lease effective August 1, 2027, with 15 months’ prior notice, subject to a termination fee equal to (A) three months of base rent plus (B) the then-unamortized amount of tenant improvements and leasing commissions, as of the effective date of termination. With respect to Loan No. 21, Plaza at the Border, the Largest Tenant, Ross Dress for Less has the right to terminate its lease if (i) TJ Maxx is no longer in occupancy or (ii) lack of presence of one national or regional retailer totaling 7,500 square feet. The 2nd Largest Tenant, TJ Maxx, has the right to terminate its lease if Ross Dress for Less is no longer in occupancy. The 3rd and 4th Largest Tenants, Fashion Q and Ulta, respectively, have the right to terminate their lease if Ross Dress for Less and TJ Maxx are no longer in occupancy. The 5th Largest Tenant, Big 5 Sporting Goods, has the right to terminate its lease if the shopping center’s occupancy falls below 50%. With respect to Loan No. 22, Prospect Park, the Largest Tenant, Moss Adams, has a one-time right to terminate its lease in September 2023 by providing at least nine months’ notice and payment of a termination fee. The 2nd Largest Tenant, Vitek Real Estate, has a one-time right to terminate its lease in November 2021 by providing at least nine months’ notice and payment of a termination fee. The 3rd Largest Tenant, Kleinfelder, Inc., has a right to terminate its lease in March 2021 by providing at least nine months’ notice and payment of a termination fee. With respect to Loan No. 24, Richmond City Center, the 2nd Largest Tenant, Walgreens, has the right to terminate its lease as of the last day of the following months of the lease term: 240, 300, 360 and 420 by providing 12 months’ notice. In addition, Walgreens has the right to terminate its lease in the event the grocery store in the shopping center ceases operations and no other business reasonably acceptable to tenant commences operations in the space for a period of 12 consecutive months. With respect to Loan No. 32, Prince Creek Village Center, the Largest Tenant, Tidelands Health has the right to terminate its lease in the event Publix ceases operations and no other business commences operations in the space for a period of 12 consecutive months.

A-1-37

(26)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes or due to the number of parties serving as the Principal / Carveout Guarantor. In the case of certain mortgage loans, the loan documents permit the borrower to replace the Principal / Carveout Guarantor upon satisfaction of certain terms and conditions in the related loan documents. With respect to Loan No. 1, Century Plaza Towers, there is no non-recourse carveout guarantor or separate environmental indemnitor. With respect to Loan No. 3, Innovation Park, the borrower at its election may maintain a policy of environmental insurance. In such event, the lender agrees that, with respect to all matters covered by such policy, such policy will be the lender’s primary source of recovery for any liability relating to hazardous materials at the mortgaged property and the environmental indemnity provided in connection with the mortgage loan will be the lender’s secondary source of recovery. Please see “Description of the Mortgage Pool—Non-Recourse Carveout Limitations” for additional information. With respect to Loan No. 18, Tysons Tower, the mortgage loan has no separate carveout guarantor, and the borrower is the only indemnitor under the related environmental indemnity agreement.

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

(28)	With respect to Loan No. 3, Innovation Park, the related Whole Loan will initially be serviced by the master servicer and special servicer pursuant to the pooling and servicing agreement for this transaction. From and after the date on which the related lead servicing companion loan is securitized, it is anticipated that the related whole loan will be serviced under and by the master servicer and special servicer designated in the related pooling and servicing agreement entered into in connection with such securitization.

(29)	Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Mezzanine Indebtedness” and “—Other Indebtedness” and “Certain Legal Aspects of the Mortgage Loans” in the Prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future. With respect to Loan No. 1, Century Plaza Towers, Borrower will have a one-time right to cause its owners to incur a mezzanine loan, provided, among other conditions: (i) the aggregate loan-to-value ratio of the Century Plaza Towers Whole Loan and the mezzanine loan is equal to or less than 52.1% (or if a partial prepayment of the Century Plaza Towers Whole Loan has occurred in connection with a Century Plaza Towers Conversion and Transfer, 51.5%), (ii) the aggregate debt service coverage ratio of the Century Plaza Towers Whole Loan and the mezzanine loan is equal to or greater than 3.12x (or if a partial prepayment of the Century Plaza Towers Whole Loan has occurred in connection with a Century Plaza Towers Conversion and Transfer, 3.18x), (iii) the aggregate debt yield of the Century Plaza Towers Whole Loan and the mezzanine loan is equal to or greater than 9.5% (or if a partial prepayment of the Century Plaza Towers Whole Loan has occurred in connection with a Century Plaza Towers Conversion and Transfer, 9.7%), (iv) the mezzanine loan is coterminous with the Century Plaza Towers Whole Loan and (v) entry into a customary intercreditor agreement acceptable to the lender and each rating agency rating securities backed by a portion of the Century Plaza Towers Whole Loan. With respect to Loan No. 18, Tysons Tower, the Mortgage Loan documents permit the pledge by The Macerich Company, Macerich Partnership, L.P., Alaska Permanent Fund Corporation and/or their affiliates of their indirect ownership interest in the related borrower to a qualified real estate investor (with total assets in name or under management in excess of $1 billion and, except with respect to pension advisory firm or similar fiduciary, capital/ statutory surplus, shareholder equity or net worth in excess of $250 million) (a “QREI”) as part of a credit facility upon certain conditions. Please see “Description of the Mortgage Pool–Other Indebtedness” in the preliminary prospectus for additional information.

A-1-38

JP Morgan Chase Commercial Mortgage Securities FWPFree writing prospectus