JP Morgan Chase Commercial Mortgage Securities FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-226123-10

Free Writing Prospectus dated October [7], 2020

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 at abs_synd@jpmorgan.com.

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

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

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

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

ANNEX A-1
								Number of	Property	Property
Loan #	Seller	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype
1	GACC	Moffett Place - Building 6	1195 Borregas Avenue	Sunnyvale	CA	94089	Santa Clara	1	Office	CBD
2	JPMCB/CREFI	120 Wall Street	120 Wall Street	New York	NY	10005	New York	1	Office	CBD
3	CREFI/GACC	MGM Grand & Mandalay Bay	Various	Las Vegas	NV	Various	Clark	2	Hotel	Full Service
3.01	CREFI/GACC	MGM Grand	3799 South Las Vegas Boulevard	Las Vegas	NV	89109	Clark	1	Hotel	Full Service
3.02	CREFI/GACC	Mandalay Bay	3950 South Las Vegas Boulevard	Las Vegas	NV	89119	Clark	1	Hotel	Full Service
4	JPMCB	4 West 58th Street	4 West 58th Street	New York	NY	10019	New York	1	Mixed Use	Office/Retail
5	CREFI	Northern Trust Office	2160 East Elliot Road	Tempe	AZ	85283	Maricopa	1	Office	CBD
6	GACC	Coleman Highline	1161, 1167 & 1173 Coleman Avenue	San Jose	CA	95110	Santa Clara	1	Office	Suburban
7	GACC	Point West Portfolio	Various	Sacramento	CA	95815	Sacramento	3	Office	Suburban
7.01	GACC	1610 & 1620 Arden Way	1610 & 1620 Arden Way	Sacramento	CA	95815	Sacramento	1	Office	Suburban
7.02	GACC	1545 River Park Drive	1545 River Park Drive	Sacramento	CA	95815	Sacramento	1	Office	Suburban
7.03	GACC	1601 Response Road	1601 Response Road	Sacramento	CA	95815	Sacramento	1	Office	Suburban
8	CREFI	Skywater Technology HQ	2401 East 86th Street	Bloomington	MN	55425	Hennepin	1	Industrial	Flex/R&D
9	JPMCB	Agellan Portfolio	Various	Various	Various	Various	Various	46	Various	Various
9.01	JPMCB	Sarasota Distribution Hub	6100 McIntosh Road	Sarasota	FL	34238	Sarasota	1	Industrial	Warehouse/Distribution
9.02	JPMCB	Naperville Woods Office Center	1000 & 1100 East Warrenville Road	Naperville	IL	60563	DuPage	1	Office	Suburban
9.03	JPMCB	Southpark Business Park FOP	2130, 2150 & 2170 Woodward Street	Austin	TX	78744	Travis	1	Industrial	Flex
9.04	JPMCB	Supervalu	1201 John Burgess Drive	Fort Worth	TX	76140	Tarrant	1	Industrial	Warehouse/Distribution
9.05	JPMCB	Plainfield Business Center IV	2151 Airwest Boulevard	Plainfield	IN	46168	Hendricks	1	Industrial	Warehouse/Distribution
9.06	JPMCB	Beltway III	10900 Corporate Centre Drive	Houston	TX	77041	Harris	1	Office	CBD
9.07	JPMCB	4405 Continental Dr	4405 Continental Drive	Flint	MI	48507	Genesee	1	Industrial	Warehouse/Distribution
9.08	JPMCB	Beltway IV	4920 Westway Park Boulevard	Houston	TX	77041	Harris	1	Office	CBD
9.09	JPMCB	Sandy Plains Business Park	1800 Sandy Plains Industrial Parkway	Marietta	GA	30066	Cobb	1	Industrial	Flex
9.10	JPMCB	Coliseum Distribution Center #1	1143 AT&T Center Parkway	San Antonio	TX	78219	Bexar	1	Industrial	Warehouse/Distribution
9.11	JPMCB	Silber Industrial Park	2055, 2105 & 2155 Silber Road	Houston	TX	77055	Harris	1	Industrial	Warehouse/Distribution
9.12	JPMCB	Southpark Business Park M	4120 Freidrich Lane	Austin	TX	78744	Travis	1	Industrial	Flex
9.13	JPMCB	West by Northwest Business Blvd	6100 & 6120 West by Northwest Boulevard	Houston	TX	77040	Harris	1	Industrial	Flex
9.14	JPMCB	Norcross Center	2100 & 2200 Norcross Parkway	Norcross	GA	30071	Gwinnett	1	Industrial	Flex
9.15	JPMCB	Goshen Springs	5801 & 5901 Goshen Springs Road	Norcross	GA	30071	Gwinnett	1	Industrial	Flex
9.16	JPMCB	Long Point Center	6500 & 6600 Long Point Road	Houston	TX	77055	Harris	1	Industrial	Warehouse/Distribution
9.17	JPMCB	Corridor Park D	100 Michael Angelo Way	Austin	TX	78728	Travis	1	Industrial	Flex
9.18	JPMCB	Southport 1-4	5975-6049 South Loop East	Houston	TX	77033	Harris	1	Industrial	Flex
9.19	JPMCB	Jameel	9001 & 9101 Jameel Road	Houston	TX	77040	Harris	1	Industrial	Flex
9.20	JPMCB	Beltway II	11000 Corporate Centre Drive	Houston	TX	77041	Harris	1	Office	CBD
9.21	JPMCB	Braker Center 4	2120 West Braker Lane	Austin	TX	78758	Travis	1	Industrial	Flex
9.22	JPMCB	Northgreen 1-4	1400-1412 North Sam Houston Parkway East	Houston	TX	77032	Harris	1	Industrial	Flex
9.23	JPMCB	Minimax	2301 Minimax Drive	Houston	TX	77008	Harris	1	Industrial	Warehouse/Distribution
9.24	JPMCB	Southpark Business Park E	2100 East Saint Elmo Road	Austin	TX	78744	Travis	1	Industrial	Flex
9.25	JPMCB	9385 Washington Blvd	9385 Washington Boulevard	Laurel	MD	20723	Howard	1	Industrial	Flex
9.26	JPMCB	Rothway	6300, 6310 & 6320 Rothway Street	Houston	TX	77040	Harris	1	Industrial	Flex
9.27	JPMCB	2730 Pinnacle	2730 Pinnacle Drive	Elgin	IL	60124	Kane	1	Industrial	Warehouse/Distribution
9.28	JPMCB	Columbus West - Interchange Rd	3671-3701 & 3707-3743 Interchange Road	Columbus	OH	43204	Franklin	1	Industrial	Flex
9.29	JPMCB	1346 Oakbrook Drive	1346 Oakbrook Drive	Norcross	GA	30093	Gwinnett	1	Industrial	Flex
9.30	JPMCB	1230-1236 Hardt Circle	1230-1236 Hardt Circle	Bartlett	IL	60103	DuPage	1	Industrial	Warehouse/Distribution
9.31	JPMCB	Pine Forest Business Park	232 & 302-350 West 38th Street	Houston	TX	77018	Harris	1	Industrial	Warehouse/Distribution
9.32	JPMCB	Rittiman East Industrial Park #23 & 24	5032-5042 & 5100-5128 Service Center Drive	San Antonio	TX	78218	Bexar	1	Industrial	Flex
9.33	JPMCB	1351 Oakbrook Drive	1351 Oakbrook Drive	Norcross	GA	30093	Gwinnett	1	Industrial	Flex
9.34	JPMCB	1325 Oakbrook Drive	1325 Oakbrook Drive	Norcross	GA	30093	Gwinnett	1	Industrial	Flex
9.35	JPMCB	490 Heartland Drive	490 North Heartland Drive	Sugar Grove	IL	60554	Kane	1	Industrial	Warehouse/Distribution
9.36	JPMCB	1265 Oakbrook Drive	1265 Oakbrook Drive	Norcross	GA	30093	Gwinnett	1	Industrial	Flex
9.37	JPMCB	Columbus West - Business Park	3949 Business Park Drive	Columbus	OH	43204	Franklin	1	Industrial	Flex
9.38	JPMCB	1155 Bowes Road	1155 Bowes Road	Elgin	IL	60123	Kane	1	Industrial	Warehouse/Distribution
9.39	JPMCB	1280 Oakbrook Drive	1280 Oakbrook Drive	Norcross	GA	30093	Gwinnett	1	Industrial	Flex
9.40	JPMCB	Cox Business Center	1300, 1310, 1320 & 1330 Cox Avenue	Erlanger	KY	41018	Boone	1	Industrial	Warehouse/Distribution
9.41	JPMCB	2002 Bloomingdale	2002 Bloomingdale Road	Glendale Heights	IL	60139	DuPage	1	Industrial	Warehouse/Distribution
9.42	JPMCB	333 Charles Court	333 Charles Court	West Chicago	IL	60185	DuPage	1	Industrial	Warehouse/Distribution
9.43	JPMCB	483 Heartland Drive	483 North Heartland Drive	Sugar Grove	IL	60554	Kane	1	Industrial	Warehouse/Distribution
9.44	JPMCB	1256 Oakbrook Drive	1256 Oakbrook Drive	Norcross	GA	30093	Gwinnett	1	Industrial	Flex
9.45	JPMCB	550 Heartland	550 North Heartland Drive	Sugar Grove	IL	60554	Kane	1	Industrial	Warehouse
9.46	JPMCB	Rittiman East Industrial Park #22	5008-5030 Service Center Drive	San Antonio	TX	78218	Bexar	1	Industrial	Warehouse/Distribution
10	CREFI	2010 South Lamar	2010 South Lamar Boulevard	Austin	TX	78704	Travis	1	Office	CBD
11	GSMC	333 South Wabash	333 South Wabash Avenue	Chicago	IL	60604	Cook	1	Office	CBD
12	CREFI	Redmond Town Center	7330, 7530 & 7345 164th Avenue Northeast	Redmond	WA	98052	King	1	Mixed Use	Retail/Office
13	GSMC	Earhart Corporate Center	2211 Old Earhart Road	Ann Arbor	MI	48105	Washtenaw	1	Office	Suburban
14	CREFI	2665 North First	2665 North First Street	San Jose	CA	95134	Santa Clara	1	Office	CBD
15	CREFI	KW Portfolio	Various	Various	CA	Various	Various	2	Various	Various
15.01	CREFI	10054 Old Grove Road	10054 Old Grove Road	San Diego	CA	92131	San Diego	1	Industrial	Flex/R&D
15.02	CREFI	2742 Dow Avenue	2742 Dow Avenue	Tustin	CA	92780	Orange	1	Office	Suburban
16	GSMC	USAA Plano	5543 Legacy Drive	Plano	TX	75024	Collin	1	Office	Suburban
17	GSMC	The Hub	2994 Third Avenue	Bronx	NY	10455	Bronx	1	Mixed Use	Retail/Office
18	JPMCB	Troy Technology Park	1835-1975 Technology Drive and 1960 Ring Drive	Troy	MI	48083	Oakland	1	Mixed Use	Industrial/Office
19	GSMC	Amazon Industrial Portfolio	Various	Various	Various	Various	Various	2	Industrial	Warehouse/Distribution
19.01	GSMC	12900 Pecan Park Road	12900 Pecan Park Road	Jacksonville	FL	32218	Duval	1	Industrial	Warehouse/Distribution
19.02	GSMC	6925 Riverview Avenue	6925 Riverview Avenue	Kansas City	KS	66102	Wyandotte	1	Industrial	Warehouse/Distribution
20	GSMC	Westlake Center	2801 Post Oak Boulevard	Houston	TX	77056	Harris	1	Office	Suburban
21	GACC	Home Ranch Health Center	18601-18653 Yorba Linda Boulevard	Yorba Linda	CA	92886	Orange	1	Mixed Use	Medical/Retail
22	CREFI	Keylock Storage Portfolio	Various	Various	Various	Various	Various	5	Self Storage	Self Storage
22.01	CREFI	Mead	14106 North Market Street	Mead	WA	99021	Spokane	1	Self Storage	Self Storage
22.02	CREFI	Franklin	1975 East Franklin Road	Meridian	ID	83642	Ada	1	Self Storage	Self Storage
22.03	CREFI	Boise	450 South Maple Grove Road	Boise	ID	83709	Ada	1	Self Storage	Self Storage
22.04	CREFI	Fruitland	3735 North Fruitland Lane	Coeur d'Alene	ID	83815	Kootenai	1	Self Storage	Self Storage
22.05	CREFI	Pendleton	1220 Airport Road	Pendleton	OR	97801	Umatilla	1	Self Storage	Self Storage
23	GSMC	711 Fifth Avenue	711 5th Avenue	New York	NY	10022	New York	1	Mixed Use	Office/Retail
24	CREFI	6655 Wedgwood	6655 Wedgwood Road North	Maple Grove	MN	55311	Hennepin	1	Industrial	Flex/R&D
25	CREFI	Mid Atlantic Storage Portfolio	Various	Various	Various	Various	Various	2	Self Storage	Self Storage
25.01	CREFI	Storage at Atlas	40 Cindy Lane	Ocean Township	NJ	07712	Monmouth	1	Self Storage	Self Storage
25.02	CREFI	Storage at Mont Mini	947 & 1070 Bethlehem Pike	Montgomeryville	PA	18936	Montgomery	1	Self Storage	Self Storage
26	GSMC	3861 Sepulveda Boulevard	3861 Sepulveda Boulevard	Culver City	CA	90230	Los Angeles	1	Office	Medical
27	GSMC	Pell City Shopping Center	1019 Martin Street South	Pell City	AL	35128	Saint Clair	1	Retail	Anchored
28	GACC	Tesla Production Center	3059-3067 North Elston Avenue	Chicago	IL	60618	Cook	1	Retail	Other
29	GSMC	Storage Post – Jefferson, LA	225 River Road	Jefferson	LA	70121	Jefferson	1	Self Storage	Self Storage
30	GACC	Diversey	316 Hart Street	Watertown	WI	53094	Jefferson	1	Industrial	Manufacturing
31	CREFI	167 North 6th Street	167 North 6th Street	Brooklyn	NY	11211	Kings	1	Multifamily	Mid-Rise
32	CREFI	47 Ann	47 Ann Street	New York	NY	10038	New York	1	Mixed Use	Multifamily/Retail
33	GACC	Rosencrans Apartment Homes	4400-4500, 4520 & 4570 Rosencrans Drive	West Richland	WA	99353	Benton	1	Multifamily	Garden
34	CREFI	71 Leonard	71 Leonard Street	New York	NY	10013	New York	1	Mixed Use	Multifamily/Office

ANNEX A-1
													Original		Current
				Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial
Loan #	Seller	Property Name	Year Built	Renovated	Units	Measure	Occupancy %	Date	Value ($)	Date	LTV %	Balance ($)	per Unit ($)	Balance ($)	per Unit ($)	Pool Balance
1	GACC	Moffett Place - Building 6	2020		314,352	Square Feet	100.0%	10/06/20	359,200,000	05/01/21	37.1%	74,850,000	423	74,850,000	423	8.3%
2	JPMCB/CREFI	120 Wall Street	1929	2013	668,276	Square Feet	95.1%	08/31/20	285,000,000	08/25/20	57.9%	70,000,000	247	70,000,000	247	7.7%
3	CREFI/GACC	MGM Grand & Mandalay Bay	Various		9,748	Rooms	87.5%	06/30/20	4,600,000,000	01/10/20	35.5%	70,000,000	167,645	70,000,000	167,645	7.7%
3.01	CREFI/GACC	MGM Grand	1993		4,998	Rooms	83.9%	06/30/20	2,505,000,000	01/10/20		38,150,000		38,150,000		4.2%
3.02	CREFI/GACC	Mandalay Bay	1999		4,750	Rooms	91.7%	06/30/20	2,095,000,000	01/10/20		31,850,000		31,850,000		3.5%
4	JPMCB	4 West 58th Street	1948	2016-2019	83,537	Square Feet	100.0%	01/14/20	180,000,000	02/01/20	69.4%	62,500,000	1,496	62,500,000	1,496	6.9%
5	CREFI	Northern Trust Office	2015		149,371	Square Feet	100.0%	10/01/20	64,500,000	05/12/20	62.6%	40,400,000	270	40,400,000	270	4.5%
6	GACC	Coleman Highline	2020		380,951	Square Feet	100.0%	10/06/20	305,100,000	10/01/20	50.8%	40,000,000	407	40,000,000	407	4.4%
7	GACC	Point West Portfolio	Various		346,227	Square Feet	84.7%	08/31/20	66,500,000	07/23/20	59.4%	39,500,000	114	39,500,000	114	4.4%
7.01	GACC	1610 & 1620 Arden Way	1983, 2000		150,188	Square Feet	82.5%	08/31/20	30,710,000	07/23/20		18,129,502		18,129,502		2.0%
7.02	GACC	1545 River Park Drive	1982		121,606	Square Feet	89.3%	08/31/20	23,100,000	07/23/20		13,636,975		13,636,975		1.5%
7.03	GACC	1601 Response Road	1984		74,433	Square Feet	81.4%	08/31/20	13,100,000	07/23/20		7,733,523		7,733,523		0.9%
8	CREFI	Skywater Technology HQ	1985, 1994, 2000, 2020		393,765	Square Feet	100.0%	10/06/20	78,800,000	07/22/20	49.5%	39,000,000	99	39,000,000	99	4.3%
9	JPMCB	Agellan Portfolio	Various	Various	6,094,177	Square Feet	90.4%	Various	551,000,000	Various	41.9%	35,000,000	38	35,000,000	38	3.9%
9.01	JPMCB	Sarasota Distribution Hub	1981	2007	906,449	Square Feet	100.0%	06/01/20	70,200,000	02/17/20		4,411,042		4,411,042		0.5%
9.02	JPMCB	Naperville Woods Office Center	1981, 1988	2007	482,497	Square Feet	95.4%	06/01/20	68,800,000	02/20/20		4,380,645		4,380,645		0.5%
9.03	JPMCB	Southpark Business Park FOP	1982		187,075	Square Feet	100.0%	06/01/20	34,900,000	02/18/20		2,222,457		2,222,457		0.2%
9.04	JPMCB	Supervalu	1996		253,800	Square Feet	100.0%	10/07/20	26,720,000	03/02/20		1,677,047		1,677,047		0.2%
9.05	JPMCB	Plainfield Business Center IV	1999		434,354	Square Feet	100.0%	06/01/20	24,100,000	02/17/20		1,534,615		1,534,615		0.2%
9.06	JPMCB	Beltway III	2005		130,566	Square Feet	100.0%	06/01/20	20,100,000	02/20/20		1,280,149		1,280,149		0.1%
9.07	JPMCB	4405 Continental Dr	1999	2006	400,000	Square Feet	100.0%	10/07/20	18,750,000	02/12/20		1,194,169		1,194,169		0.1%
9.08	JPMCB	Beltway IV	2006		131,702	Square Feet	72.6%	06/01/20	17,200,000	02/20/20		1,095,161		1,095,161		0.1%
9.09	JPMCB	Sandy Plains Business Park	1986		167,329	Square Feet	94.3%	06/01/20	15,700,000	02/14/20		1,012,655		1,012,655		0.1%
9.10	JPMCB	Coliseum Distribution Center #1	1978		208,000	Square Feet	100.0%	10/07/20	15,900,000	03/13/20		999,628		999,628		0.1%
9.11	JPMCB	Silber Industrial Park	1978		198,970	Square Feet	90.4%	06/01/20	14,100,000	02/12/20		898,015		898,015		0.1%
9.12	JPMCB	Southpark Business Park M	1983		72,550	Square Feet	100.0%	06/01/20	13,100,000	02/18/20		833,747		833,747		0.1%
9.13	JPMCB	West by Northwest Business Blvd	1983		122,750	Square Feet	91.5%	06/01/20	12,800,000	02/12/20		814,640		814,640		0.1%
9.14	JPMCB	Norcross Center	1988		169,951	Square Feet	100.0%	06/01/20	12,300,000	02/14/20		783,375		783,375		0.1%
9.15	JPMCB	Goshen Springs	1986		152,319	Square Feet	95.3%	06/01/20	10,700,000	02/14/20		680,893		680,893		0.1%
9.16	JPMCB	Long Point Center	1979		189,680	Square Feet	94.3%	06/01/20	10,400,000	02/12/20		661,787		661,787		0.1%
9.17	JPMCB	Corridor Park D	1999	2016	56,100	Square Feet	100.0%	10/07/20	10,300,000	02/18/20		655,707		655,707		0.1%
9.18	JPMCB	Southport 1-4	1980		149,401	Square Feet	77.7%	06/01/20	10,000,000	02/21/20		636,600		636,600		0.1%
9.19	JPMCB	Jameel	1983		94,900	Square Feet	87.5%	06/01/20	10,000,000	02/12/20		636,600		636,600		0.1%
9.20	JPMCB	Beltway II	2003		101,039	Square Feet	13.3%	06/01/20	9,700,000	02/20/20		617,494		617,494		0.1%
9.21	JPMCB	Braker Center 4	1984	1999	45,913	Square Feet	90.3%	06/01/20	9,400,000	02/18/20		598,387		598,387		0.1%
9.22	JPMCB	Northgreen 1-4	1982		118,736	Square Feet	61.7%	06/01/20	8,600,000	02/18/20		547,146		547,146		0.1%
9.23	JPMCB	Minimax	1967		119,821	Square Feet	100.0%	06/01/20	8,100,000	02/18/20		515,881		515,881		0.1%
9.24	JPMCB	Southpark Business Park E	1982	1992	49,966	Square Feet	100.0%	10/07/20	7,500,000	02/18/20		477,667		477,667		0.1%
9.25	JPMCB	9385 Washington Blvd	1988	2007	57,590	Square Feet	92.2%	06/01/20	7,300,000	02/20/20		464,640		464,640		0.1%
9.26	JPMCB	Rothway	1983		75,460	Square Feet	43.8%	06/01/20	7,200,000	02/12/20		458,561		458,561		0.1%
9.27	JPMCB	2730 Pinnacle	2005	2007	44,990	Square Feet	100.0%	10/07/20	6,100,000	02/21/20		388,213		388,213		0.0%
9.28	JPMCB	Columbus West - Interchange Rd	1974		91,200	Square Feet	89.5%	06/01/20	5,650,000	02/18/20		359,553		359,553		0.0%
9.29	JPMCB	1346 Oakbrook Drive	1985		71,591	Square Feet	100.0%	06/01/20	5,400,000	02/14/20		343,921		343,921		0.0%
9.30	JPMCB	1230-1236 Hardt Circle	2008		60,080	Square Feet	75.1%	06/01/20	5,200,000	02/21/20		330,893		330,893		0.0%
9.31	JPMCB	Pine Forest Business Park	1980		80,091	Square Feet	30.9%	06/01/20	4,900,000	02/12/20		311,787		311,787		0.0%
9.32	JPMCB	Rittiman East Industrial Park #23 & 24	1983		50,806	Square Feet	90.6%	06/01/20	3,870,000	03/13/20		246,650		246,650		0.0%
9.33	JPMCB	1351 Oakbrook Drive	1985		36,489	Square Feet	68.5%	06/01/20	3,850,000	02/14/20		244,913		244,913		0.0%
9.34	JPMCB	1325 Oakbrook Drive	1986		53,120	Square Feet	100.0%	06/01/20	3,800,000	02/14/20		242,308		242,308		0.0%
9.35	JPMCB	490 Heartland Drive	2002		39,520	Square Feet	100.0%	10/07/20	3,750,000	02/21/20		238,834		238,834		0.0%
9.36	JPMCB	1265 Oakbrook Drive	1985		51,200	Square Feet	100.0%	06/01/20	3,650,000	02/14/20		232,754		232,754		0.0%
9.37	JPMCB	Columbus West - Business Park	1996	2005	92,618	Square Feet	0.0%	10/07/20	3,500,000	02/18/20		223,201		223,201		0.0%
9.38	JPMCB	1155 Bowes Road	2006		34,400	Square Feet	0.0%	10/07/20	3,450,000	02/21/20		219,727		219,727		0.0%
9.39	JPMCB	1280 Oakbrook Drive	1986		46,400	Square Feet	100.0%	10/07/20	3,400,000	02/14/20		216,253		216,253		0.0%
9.40	JPMCB	Cox Business Center	1987		52,040	Square Feet	100.0%	06/01/20	3,350,000	03/13/20		213,648		213,648		0.0%
9.41	JPMCB	2002 Bloomingdale	1998		31,919	Square Feet	100.0%	06/01/20	3,050,000	02/21/20		194,541		194,541		0.0%
9.42	JPMCB	333 Charles Court	2007		36,623	Square Feet	100.0%	06/01/20	3,000,000	02/21/20		191,067		191,067		0.0%
9.43	JPMCB	483 Heartland Drive	2010		36,426	Square Feet	84.1%	06/01/20	3,000,000	02/21/20		191,067		191,067		0.0%
9.44	JPMCB	1256 Oakbrook Drive	1985		40,392	Square Feet	87.5%	06/01/20	2,950,000	02/14/20		187,593		187,593		0.0%
9.45	JPMCB	550 Heartland	2000	2007	30,328	Square Feet	100.0%	10/07/20	2,650,000	02/21/20		168,486		168,486		0.0%
9.46	JPMCB	Rittiman East Industrial Park #22	1983		37,026	Square Feet	83.8%	06/01/20	2,610,000	03/13/20		165,881		165,881		0.0%
10	CREFI	2010 South Lamar	2019		80,067	Square Feet	100.0%	10/06/20	53,600,000	06/18/20	59.9%	32,100,000	401	32,100,000	401	3.6%
11	GSMC	333 South Wabash	1972	2019	1,207,380	Square Feet	90.5%	08/01/20	382,000,000	07/01/20	62.8%	30,000,000	199	30,000,000	199	3.3%
12	CREFI	Redmond Town Center	1996, 1999, 2013		386,415	Square Feet	92.9%	01/15/20	151,000,000	08/04/20	67.2%	30,000,000	263	30,000,000	263	3.3%
13	GSMC	Earhart Corporate Center	2006		203,056	Square Feet	95.3%	09/30/20	48,000,000	08/17/20	62.5%	30,000,000	148	30,000,000	148	3.3%
14	CREFI	2665 North First	1983	2014	130,723	Square Feet	82.9%	08/28/20	48,600,000	07/27/20	59.7%	29,000,000	222	29,000,000	222	3.2%
15	CREFI	KW Portfolio	1982	Various	137,412	Square Feet	100.0%	10/06/20	43,570,000	Various	65.0%	28,330,250	206	28,330,250	206	3.1%
15.01	CREFI	10054 Old Grove Road	1982	2018	85,824	Square Feet	100.0%	10/06/20	22,720,000	08/15/20		14,830,250		14,830,250		1.6%
15.02	CREFI	2742 Dow Avenue	1982	2007, 2020	51,588	Square Feet	100.0%	10/06/20	20,850,000	08/27/20		13,500,000		13,500,000		1.5%
16	GSMC	USAA Plano	2012		230,621	Square Feet	100.0%	10/01/20	119,900,000	08/02/20	53.0%	25,000,000	276	25,000,000	276	2.8%
17	GSMC	The Hub	2006		172,136	Square Feet	100.0%	09/30/20	80,800,000	09/01/20	54.7%	25,000,000	257	25,000,000	257	2.8%
18	JPMCB	Troy Technology Park	1986-1987	2005-2019	425,192	Square Feet	85.8%	07/14/20	61,700,000	07/27/20	72.9%	25,000,000	106	25,000,000	106	2.8%
19	GSMC	Amazon Industrial Portfolio	2017		1,713,210	Square Feet	100.0%	10/01/20	215,000,000	07/13/20	64.7%	24,100,000	81	24,100,000	81	2.7%
19.01	GSMC	12900 Pecan Park Road	2017		856,605	Square Feet	100.0%	10/01/20	108,000,000	07/13/20		12,140,093		12,140,093		1.3%
19.02	GSMC	6925 Riverview Avenue	2017		856,605	Square Feet	100.0%	10/01/20	107,000,000	07/13/20		11,959,907		11,959,907		1.3%
20	GSMC	Westlake Center	1972	2001	129,441	Square Feet	100.0%	09/03/20	32,600,000	07/01/20	66.3%	21,600,000	167	21,600,000	167	2.4%
21	GACC	Home Ranch Health Center	1984		60,639	Square Feet	83.6%	05/31/20	31,500,000	04/19/20	58.2%	20,400,000	336	20,400,000	336	2.3%
22	CREFI	Keylock Storage Portfolio	Various		338,076	Square Feet	82.6%	08/21/20	29,100,000	Various	67.5%	19,642,500	58	19,642,500	58	2.2%
22.01	CREFI	Mead	2002		68,110	Square Feet	80.4%	08/21/20	7,500,000	07/13/20		5,140,000		5,140,000		0.6%
22.02	CREFI	Franklin	2016		75,350	Square Feet	93.5%	08/21/20	6,300,000	07/11/20		4,425,000		4,425,000		0.5%
22.03	CREFI	Boise	1998		78,274	Square Feet	80.5%	08/21/20	6,300,000	07/13/20		4,270,000		4,270,000		0.5%
22.04	CREFI	Fruitland	1998		56,946	Square Feet	77.6%	08/21/20	4,900,000	07/13/20		3,192,500		3,192,500		0.4%
22.05	CREFI	Pendleton	1984		59,396	Square Feet	78.9%	08/21/20	4,100,000	07/13/20		2,615,000		2,615,000		0.3%
23	GSMC	711 Fifth Avenue	1927	2013-2019	340,024	Square Feet	76.5%	01/31/20	1,000,000,000	01/23/20	54.5%	15,000,000	1,603	15,000,000	1,603	1.7%
24	CREFI	6655 Wedgwood	1989		123,854	Square Feet	89.3%	07/09/20	15,250,000	08/11/20	67.5%	10,300,000	83	10,300,000	83	1.1%
25	CREFI	Mid Atlantic Storage Portfolio	Various		119,145	Square Feet	86.2%	08/11/20	18,200,000	Various	54.9%	10,000,000	84	10,000,000	84	1.1%
25.01	CREFI	Storage at Atlas	1985		58,420	Square Feet	86.6%	08/11/20	9,750,000	08/24/20		5,200,000		5,200,000		0.6%
25.02	CREFI	Storage at Mont Mini	1988, 1989		60,725	Square Feet	85.7%	08/11/20	8,450,000	09/02/20		4,800,000		4,800,000		0.5%
26	GSMC	3861 Sepulveda Boulevard	1983	2019	24,194	Square Feet	100.0%	10/01/20	15,800,000	08/07/20	60.1%	9,500,000	393	9,500,000	393	1.1%
27	GSMC	Pell City Shopping Center	1993		159,205	Square Feet	98.9%	11/04/19	12,000,000	08/16/19	65.0%	7,800,000	49	7,800,000	49	0.9%
28	GACC	Tesla Production Center	1948, 2018	2018	31,700	Square Feet	100.0%	10/06/20	13,400,000	08/05/20	54.1%	7,250,000	229	7,250,000	229	0.8%
29	GSMC	Storage Post – Jefferson, LA	1994		56,701	Square Feet	91.7%	08/04/20	12,050,000	07/27/20	58.8%	7,080,000	125	7,080,000	125	0.8%
30	GACC	Diversey	1919		145,014	Square Feet	100.0%	10/06/20	10,400,000	07/01/20	59.5%	6,186,126	43	6,186,126	43	0.7%
31	CREFI	167 North 6th Street	1920	2013	10	Units	100.0%	08/05/20	9,100,000	08/27/20	63.7%	5,800,000	580,000	5,800,000	580,000	0.6%
32	CREFI	47 Ann	1900	1999	12	Units	100.0%	08/10/20	11,700,000	08/05/20	48.7%	5,700,000	475,000	5,700,000	475,000	0.6%
33	GACC	Rosencrans Apartment Homes	1991, 2016, 2020	2013	41	Units	100.0%	09/01/20	9,350,000	08/13/20	55.1%	5,150,000	125,610	5,150,000	125,610	0.6%
34	CREFI	71 Leonard	1910	1978	8	Units	100.0%	08/01/20	4,600,000	08/05/20	50.0%	2,300,000	287,500	2,300,000	287,500	0.3%

ANNEX A-1

Net

Crossed

Related

Interest

Admin.

Mortgage

Monthly Debt

Annual Debt

First

Partial IO

Partial IO Loan

Loan #

Seller

Property Name

Loan

Borrower

Rate %

Fee %

Rate %

Accrual Type

Service ($)

Service ($)

Note Date

Payment Date

Last IO Payment

First P&I Payment

1

GACC

Moffett Place - Building 6

No

No

3.369279

0.03053

3.33875

Actual/360

213,077.65

2,556,931.80

08/06/20

09/06/20

2

JPMCB/CREFI

120 Wall Street

No

No

3.20100

0.01178

3.18922

Actual/360

189,318.40

2,271,820.80

10/01/20

11/11/20

3

CREFI/GACC

MGM Grand & Mandalay Bay

No

No

3.55800

0.01116

3.54685

Actual/360

210,432.64

2,525,191.68

02/14/20

04/05/20

3.01

CREFI/GACC

MGM Grand

3.02

CREFI/GACC

Mandalay Bay

4

JPMCB

4 West 58th Street

No

No

3.68000

0.01448

3.66552

Actual/360

194,328.70

2,331,944.40

02/28/20

04/01/20

5

CREFI

Northern Trust Office

No

No

3.56000

0.01448

3.54552

Actual/360

121,517.96

1,458,215.52

09/30/20

11/01/20

6

GACC

Coleman Highline

No

No

2.80000

0.01178

2.78822

Actual/360

94,629.63

1,135,555.56

08/07/20

10/06/20

7

GACC

Point West Portfolio

No

No

3.06700

0.03448

3.03252

Actual/360

102,357.58

1,228,290.96

09/30/20

11/06/20

7.01

GACC

1610 & 1620 Arden Way

7.02

GACC

1545 River Park Drive

7.03

GACC

1601 Response Road

8

CREFI

Skywater Technology HQ

No

No

3.44000

0.01448

3.42552

Actual/360

193,990.47

2,327,885.64

09/30/20

11/06/20

9

JPMCB

Agellan Portfolio

No

No

4.62820

0.01178

4.61642

Actual/360

136,864.02

1,642,368.24

07/15/20

09/07/20

9.01

JPMCB

Sarasota Distribution Hub

9.02

JPMCB

Naperville Woods Office Center

9.03

JPMCB

Southpark Business Park FOP

9.04

JPMCB

Supervalu

9.05

JPMCB

Plainfield Business Center IV

9.06

JPMCB

Beltway III

9.07

JPMCB

4405 Continental Dr

9.08

JPMCB

Beltway IV

9.09

JPMCB

Sandy Plains Business Park

9.10

JPMCB

Coliseum Distribution Center #1

9.11

JPMCB

Silber Industrial Park

9.12

JPMCB

Southpark Business Park M

9.13

JPMCB

West by Northwest Business Blvd

9.14

JPMCB

Norcross Center

9.15

JPMCB

Goshen Springs

9.16

JPMCB

Long Point Center

9.17

JPMCB

Corridor Park D

9.18

JPMCB

Southport 1-4

9.19

JPMCB

Jameel

9.20

JPMCB

Beltway II

9.21

JPMCB

Braker Center 4

9.22

JPMCB

Northgreen 1-4

9.23

JPMCB

Minimax

9.24

JPMCB

Southpark Business Park E

9.25

JPMCB

9385 Washington Blvd

9.26

JPMCB

Rothway

9.27

JPMCB

2730 Pinnacle

9.28

JPMCB

Columbus West - Interchange Rd

9.29

JPMCB

1346 Oakbrook Drive

9.30

JPMCB

1230-1236 Hardt Circle

9.31

JPMCB

Pine Forest Business Park

9.32

JPMCB

Rittiman East Industrial Park #23 & 24

9.33

JPMCB

1351 Oakbrook Drive

9.34

JPMCB

1325 Oakbrook Drive

9.35

JPMCB

490 Heartland Drive

9.36

JPMCB

1265 Oakbrook Drive

9.37

JPMCB

Columbus West - Business Park

9.38

JPMCB

1155 Bowes Road

9.39

JPMCB

1280 Oakbrook Drive

9.40

JPMCB

Cox Business Center

9.41

JPMCB

2002 Bloomingdale

9.42

JPMCB

333 Charles Court

9.43

JPMCB

483 Heartland Drive

9.44

JPMCB

1256 Oakbrook Drive

9.45

JPMCB

550 Heartland

9.46

JPMCB

Rittiman East Industrial Park #22

10

CREFI

2010 South Lamar

No

No

4.13000

0.01448

4.11552

Actual/360

112,011.91

1,344,142.92

09/22/20

11/06/20

11

GSMC

333 South Wabash

No

Yes - Group 1

3.53000

0.04353

3.48647

30/360

88,250.00

1,059,000.00

08/12/20

10/01/20

12

CREFI

Redmond Town Center

No

No

3.85000

0.01178

3.83822

Actual/360

140,642.47

1,687,709.64

02/21/20

04/06/20

03/06/22

04/06/22

13

GSMC

Earhart Corporate Center

No

No

3.57200

0.01448

3.55752

Actual/360

135,922.03

1,631,064.36

10/02/20

11/06/20

10/06/25

11/06/25

14

CREFI

2665 North First

No

No

3.63000

0.02448

3.60552

Actual/360

88,943.40

1,067,320.80

09/22/20

11/06/20

15

CREFI

KW Portfolio

No

No

3.61000

0.01448

3.59552

Actual/360

128,961.41

1,547,536.92

09/24/20

11/06/20

15.01

CREFI

10054 Old Grove Road

15.02

CREFI

2742 Dow Avenue

16

GSMC

USAA Plano

No

No

3.62400

0.01178

3.61222

Actual/360

76,548.61

918,583.32

08/31/20

10/06/20

17

GSMC

The Hub

No

No

3.49300

0.01448

3.47852

Actual/360

73,781.54

885,378.48

09/30/20

11/06/20

18

JPMCB

Troy Technology Park

No

No

3.69000

0.01448

3.67552

Actual/360

114,929.39

1,379,152.68

09/25/20

11/01/20

10/01/22

11/01/22

19

GSMC

Amazon Industrial Portfolio

No

No

3.25000

0.01178

3.23822

Actual/360

66,177.37

794,128.44

07/30/20

09/06/20

19.01

GSMC

12900 Pecan Park Road

19.02

GSMC

6925 Riverview Avenue

20

GSMC

Westlake Center

No

No

3.71800

0.04448

3.67352

Actual/360

99,641.16

1,195,693.92

09/10/20

11/06/20

21

GACC

Home Ranch Health Center

No

No

3.73500

0.01448

3.72052

Actual/360

64,376.88

772,522.56

09/29/20

11/06/20

22

CREFI

Keylock Storage Portfolio

No

No

4.28000

0.01448

4.26552

Actual/360

96,974.58

1,163,694.96

09/24/20

11/06/20

22.01

CREFI

Mead

22.02

CREFI

Franklin

22.03

CREFI

Boise

22.04

CREFI

Fruitland

22.05

CREFI

Pendleton

23

GSMC

711 Fifth Avenue

No

Yes - Group 1

3.16000

0.01303

3.14697

Actual/360

40,048.61

480,583.32

03/06/20

04/06/20

24

CREFI

6655 Wedgwood

No

No

4.03000

0.01448

4.01552

Actual/360

49,352.08

592,224.96

09/21/20

11/06/20

10/06/23

11/06/23

25

CREFI

Mid Atlantic Storage Portfolio

No

No

3.80000

0.01448

3.78552

Actual/360

32,106.48

385,277.76

09/25/20

11/06/20

25.01

CREFI

Storage at Atlas

25.02

CREFI

Storage at Mont Mini

26

GSMC

3861 Sepulveda Boulevard

No

No

3.76000

0.01448

3.74552

Actual/360

30,180.09

362,161.08

09/15/20

11/06/20

27

GSMC

Pell City Shopping Center

No

No

3.99000

0.04323

3.94677

Actual/360

37,193.44

446,321.28

12/27/19

02/06/20

01/06/25

02/06/25

28

GACC

Tesla Production Center

No

No

3.45200

0.01448

3.43752

Actual/360

21,145.50

253,746.00

09/24/20

11/06/20

29

GSMC

Storage Post – Jefferson, LA

No

No

3.46700

0.05448

3.41252

Actual/360

20,739.40

248,872.80

09/08/20

11/06/20

30

GACC

Diversey

No

No

3.19700

0.01448

3.18252

Actual/360

26,742.80

320,913.60

09/22/20

11/06/20

10/06/22

11/06/22

31

CREFI

167 North 6th Street

No

No

3.94000

0.01448

3.92552

Actual/360

19,307.82

231,693.84

09/24/20

11/06/20

32

CREFI

47 Ann

No

Yes - Group 2

4.03000

0.01448

4.01552

Actual/360

19,408.37

232,900.44

09/15/20

11/06/20

33

GACC

Rosencrans Apartment Homes

No

No

3.81400

0.01448

3.79952

Actual/360

16,595.76

199,149.12

09/30/20

11/06/20

34

CREFI

71 Leonard

No

Yes - Group 2

4.03000

0.01448

4.01552

Actual/360

7,831.45

93,977.40

09/15/20

11/06/20

ANNEX A-1
			Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller	Property Name	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date	ARD Loan	Mat Date	Balance ($)	LTV %	Provision (Payments)
1	GACC	Moffett Place - Building 6	118	0	120	2	6	0	0	08/06/30	No	08/06/30	74,850,000	37.1%	L(24),Grtr1%orYM(2),DeforGrtr1%orYM(87),O(7)
2	JPMCB/CREFI	120 Wall Street	120	0	120	0	11	0	0	10/11/30	No	10/11/30	70,000,000	57.9%	YM(24),DeforYM(92),O(4)
3	CREFI/GACC	MGM Grand & Mandalay Bay	113	0	120	7	5	0	0	03/05/30	Yes	03/05/32	70,000,000	35.5%	Grtr0.5%orYM(31),DeforGrtr0.5%orYM(82),O(7)
3.01	CREFI/GACC	MGM Grand											38,150,000
3.02	CREFI/GACC	Mandalay Bay											31,850,000
4	JPMCB	4 West 58th Street	113	0	120	7	1	1	0	03/01/30	No	03/01/30	62,500,000	69.4%	L(31),Def(83),O(6)
5	CREFI	Northern Trust Office	84	0	84	0	1	5	5	10/01/27	No	10/01/27	40,400,000	62.6%	L(24),Def(55),O(5)
6	GACC	Coleman Highline	119	0	120	1	6	0	0	09/06/30	No	09/06/30	40,000,000	50.8%	L(25),Def(88),O(7)
7	GACC	Point West Portfolio	120	0	120	0	6	0	0	10/06/30	No	10/06/30	39,500,000	59.4%	L(24),Def(91),O(5)
7.01	GACC	1610 & 1620 Arden Way											18,129,502
7.02	GACC	1545 River Park Drive											13,636,975
7.03	GACC	1601 Response Road											7,733,523
8	CREFI	Skywater Technology HQ	120	300	0	0	6	0	0	10/06/30	No	10/06/30	27,448,720	34.8%	L(24),Def(92),O(4)
9	JPMCB	Agellan Portfolio	58	0	60	2	7	3	0	08/07/25	No	08/07/25	35,000,000	41.9%	L(26),Def(30),O(4)
9.01	JPMCB	Sarasota Distribution Hub											4,411,042
9.02	JPMCB	Naperville Woods Office Center											4,380,645
9.03	JPMCB	Southpark Business Park FOP											2,222,457
9.04	JPMCB	Supervalu											1,677,047
9.05	JPMCB	Plainfield Business Center IV											1,534,615
9.06	JPMCB	Beltway III											1,280,149
9.07	JPMCB	4405 Continental Dr											1,194,169
9.08	JPMCB	Beltway IV											1,095,161
9.09	JPMCB	Sandy Plains Business Park											1,012,655
9.10	JPMCB	Coliseum Distribution Center #1											999,628
9.11	JPMCB	Silber Industrial Park											898,015
9.12	JPMCB	Southpark Business Park M											833,747
9.13	JPMCB	West by Northwest Business Blvd											814,640
9.14	JPMCB	Norcross Center											783,375
9.15	JPMCB	Goshen Springs											680,893
9.16	JPMCB	Long Point Center											661,787
9.17	JPMCB	Corridor Park D											655,707
9.18	JPMCB	Southport 1-4											636,600
9.19	JPMCB	Jameel											636,600
9.20	JPMCB	Beltway II											617,494
9.21	JPMCB	Braker Center 4											598,387
9.22	JPMCB	Northgreen 1-4											547,146
9.23	JPMCB	Minimax											515,881
9.24	JPMCB	Southpark Business Park E											477,667
9.25	JPMCB	9385 Washington Blvd											464,640
9.26	JPMCB	Rothway											458,561
9.27	JPMCB	2730 Pinnacle											388,213
9.28	JPMCB	Columbus West - Interchange Rd											359,553
9.29	JPMCB	1346 Oakbrook Drive											343,921
9.30	JPMCB	1230-1236 Hardt Circle											330,893
9.31	JPMCB	Pine Forest Business Park											311,787
9.32	JPMCB	Rittiman East Industrial Park #23 & 24											246,650
9.33	JPMCB	1351 Oakbrook Drive											244,913
9.34	JPMCB	1325 Oakbrook Drive											242,308
9.35	JPMCB	490 Heartland Drive											238,834
9.36	JPMCB	1265 Oakbrook Drive											232,754
9.37	JPMCB	Columbus West - Business Park											223,201
9.38	JPMCB	1155 Bowes Road											219,727
9.39	JPMCB	1280 Oakbrook Drive											216,253
9.40	JPMCB	Cox Business Center											213,648
9.41	JPMCB	2002 Bloomingdale											194,541
9.42	JPMCB	333 Charles Court											191,067
9.43	JPMCB	483 Heartland Drive											191,067
9.44	JPMCB	1256 Oakbrook Drive											187,593
9.45	JPMCB	550 Heartland											168,486
9.46	JPMCB	Rittiman East Industrial Park #22											165,881
10	CREFI	2010 South Lamar	84	0	84	0	6	0	0	10/06/27	No	10/06/27	32,100,000	59.9%	L(24),Grtr1%orYM(56),O(4)
11	GSMC	333 South Wabash	95	0	96	1	1	5 (Once per year)	5 (Once per year)	09/01/28	No	09/01/28	30,000,000	62.8%	L(47),Def(43),O(6)
12	CREFI	Redmond Town Center	53	360	24	7	6	0	0	03/06/25	No	03/06/25	28,362,230	63.5%	L(31),Def(25),O(4)
13	GSMC	Earhart Corporate Center	120	360	60	0	6	0	0	10/06/30	No	10/06/30	27,022,980	56.3%	L(24),Def(91),O(5)
14	CREFI	2665 North First	120	0	120	0	6	0	0	10/06/30	No	10/06/30	29,000,000	59.7%	L(11),Grtr1%orYM(106),O(3)
15	CREFI	KW Portfolio	120	360	0	0	6	0	0	10/06/30	No	10/06/30	22,181,591	50.9%	L(24),Def(92),O(4)
15.01	CREFI	10054 Old Grove Road											11,611,565
15.02	CREFI	2742 Dow Avenue											10,570,026
16	GSMC	USAA Plano	119	0	120	1	6	0	0	09/06/30	Yes	08/06/31	25,000,000	53.0%	L(11),Grtr1%orYM(105),O(4)
17	GSMC	The Hub	120	0	120	0	6	0	0	10/06/30	No	10/06/30	25,000,000	54.7%	L(24),Def(92),O(4)
18	JPMCB	Troy Technology Park	120	360	24	0	1	0	0	10/01/30	No	10/01/30	20,873,798	60.9%	L(24),Def(93),O(3)
19	GSMC	Amazon Industrial Portfolio	105	0	107	2	6	0	0	07/06/29	No	07/06/29	24,100,000	64.7%	L(26),Def(74),O(7)
19.01	GSMC	12900 Pecan Park Road											12,140,093
19.02	GSMC	6925 Riverview Avenue											11,959,907
20	GSMC	Westlake Center	110	360	0	0	6	0	0	12/06/29	No	12/06/29	17,435,798	53.5%	L(24),Grtr1%orYM(81),O(5)
21	GACC	Home Ranch Health Center	120	0	120	0	6	0	0	10/06/30	No	10/06/30	20,400,000	58.2%	L(24),Def(91),O(5)
22	CREFI	Keylock Storage Portfolio	120	360	0	0	6	0	0	10/06/30	No	10/06/30	15,758,299	54.2%	L(24),Def(93),O(3)
22.01	CREFI	Mead											4,123,592
22.02	CREFI	Franklin											3,549,979
22.03	CREFI	Boise											3,425,630
22.04	CREFI	Fruitland											2,561,200
22.05	CREFI	Pendleton											2,097,897
23	GSMC	711 Fifth Avenue	113	0	120	7	6	0	0	03/06/30	No	03/06/30	15,000,000	54.5%	L(31),Def(82),O(7)
24	CREFI	6655 Wedgwood	120	360	36	0	6	0	0	10/06/30	No	10/06/30	8,916,631	58.5%	L(24),Def(92),O(4)
25	CREFI	Mid Atlantic Storage Portfolio	120	0	120	0	6	0	0	10/06/30	No	10/06/30	10,000,000	54.9%	L(24),Def(91),O(5)
25.01	CREFI	Storage at Atlas											5,200,000
25.02	CREFI	Storage at Mont Mini											4,800,000
26	GSMC	3861 Sepulveda Boulevard	120	0	120	0	6	5 (Once per year, only two times)	0	10/06/30	No	10/06/30	9,500,000	60.1%	L(24),Grtr1%orYM(92),O(4)
27	GSMC	Pell City Shopping Center	111	360	60	9	6	0	0	01/06/30	No	01/06/30	7,077,288	59.0%	L(33),Def(83),O(4)
28	GACC	Tesla Production Center	120	0	120	0	6	0	0	10/06/30	No	10/06/30	7,250,000	54.1%	L(24),Def(91),O(5)
29	GSMC	Storage Post – Jefferson, LA	120	0	120	0	6	5 (Once per year)	0	10/06/30	No	10/06/30	7,080,000	58.8%	L(24),Def(92),O(4)
30	GACC	Diversey	120	360	24	0	6	0	0	10/06/30	No	10/06/30	5,089,405	48.9%	L(23),Grtr1%orYM(1),DeforGrtr1%orYM(91),O(5)
31	CREFI	167 North 6th Street	120	0	120	0	6	0	0	10/06/30	No	10/06/30	5,800,000	63.7%	L(24),Def(92),O(4)
32	CREFI	47 Ann	60	0	60	0	6	0	0	10/06/25	No	10/06/25	5,700,000	48.7%	L(24),Def(32),O(4)
33	GACC	Rosencrans Apartment Homes	120	0	120	0	6	0	0	10/06/30	No	10/06/30	5,150,000	55.1%	L(24),Def(92),O(4)
34	CREFI	71 Leonard	60	0	60	0	6	0	0	10/06/25	No	10/06/25	2,300,000	50.0%	L(24),Def(32),O(4)

ANNEX A-1
			HISTORICAL FINANCIALS(14)
			2016	2016	2016	2017	2017	2017	2018	2018	2018	Most Recent	Most Recent	Most Recent
Loan #	Seller	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
1	GACC	Moffett Place - Building 6
2	JPMCB/CREFI	120 Wall Street	24,140,302	11,652,754	12,487,548	23,299,486	13,252,949	10,046,537	26,193,303	13,240,969	12,952,334	26,254,913	13,064,624	13,190,289	07/31/20
3	CREFI/GACC	MGM Grand & Mandalay Bay	2,161,960,165	1,556,922,957	605,037,208	2,191,540,530	1,574,171,264	617,369,266	2,106,295,488	1,586,215,135	520,080,353	1,542,534,742	1,161,377,839	381,156,903	06/30/20
3.01	CREFI/GACC	MGM Grand	1,179,680,639	834,995,842	344,684,797	1,226,105,346	854,539,115	371,566,231	1,161,850,748	879,242,083	282,608,665	874,139,277	653,818,258	220,321,020	06/30/20
3.02	CREFI/GACC	Mandalay Bay	982,279,526	721,927,115	260,352,411	965,435,184	719,632,149	245,803,035	944,444,740	706,973,052	237,471,688	668,395,465	507,559,582	160,835,883	06/30/20
4	JPMCB	4 West 58th Street	4,905,078	1,996,939	2,908,139	4,877,497	1,903,193	2,974,304	5,628,265	2,057,287	3,570,977	7,897,694	3,378,556	4,519,138	06/30/20
5	CREFI	Northern Trust Office				4,158,664	1,355,848	2,802,816	4,934,469	1,482,044	3,452,425	5,170,655	1,530,337	3,640,318	04/30/20
6	GACC	Coleman Highline
7	GACC	Point West Portfolio	6,151,167	3,399,861	2,751,306	6,151,014	3,466,291	2,684,723	6,604,641	2,993,385	3,611,256	6,912,938	3,004,765	3,908,173	08/31/20
7.01	GACC	1610 & 1620 Arden Way
7.02	GACC	1545 River Park Drive
7.03	GACC	1601 Response Road
8	CREFI	Skywater Technology HQ
9	JPMCB	Agellan Portfolio	53,679,748	19,917,149	33,762,598	60,700,041	21,738,754	38,961,287	63,486,372	23,013,221	40,473,151
9.01	JPMCB	Sarasota Distribution Hub	7,406,160	2,739,497	4,666,663	7,670,233	2,937,926	4,732,307	8,667,076	3,826,998	4,840,078
9.02	JPMCB	Naperville Woods Office Center	11,389,307	5,730,623	5,658,684	12,083,301	5,589,481	6,493,820	12,433,338	5,958,534	6,474,805
9.03	JPMCB	Southpark Business Park FOP	3,033,240	931,542	2,101,698	3,196,891	984,124	2,212,767	3,262,196	946,984	2,315,211
9.04	JPMCB	Supervalu	1,807,491	241,114	1,566,378	1,679,544	254,739	1,424,805	1,822,008	250,678	1,571,331
9.05	JPMCB	Plainfield Business Center IV	1,907,215	574,471	1,332,744	1,891,007	594,804	1,296,204	1,913,185	586,757	1,326,428
9.06	JPMCB	Beltway III	2,474,086	1,321,115	1,152,972	3,516,342	1,485,310	2,031,032	3,449,593	1,454,757	1,994,836
9.07	JPMCB	4405 Continental Dr	1,520,286	167,141	1,353,145	2,387,108	365,458	2,021,650	2,454,022	380,753	2,073,269
9.08	JPMCB	Beltway IV	2,807,985	1,327,711	1,480,274	2,444,016	1,351,073	1,092,943	2,500,287	1,342,028	1,158,259
9.09	JPMCB	Sandy Plains Business Park	1,224,196	304,062	920,134	1,310,152	321,405	988,747	1,373,252	332,977	1,040,275
9.10	JPMCB	Coliseum Distribution Center #1				1,162,988	368,460	794,528	1,159,557	338,794	820,763
9.11	JPMCB	Silber Industrial Park	1,271,131	422,514	848,616	1,275,183	406,461	868,722	1,223,646	363,570	860,076
9.12	JPMCB	Southpark Business Park M	1,110,392	329,850	780,542	1,174,767	366,843	807,924	1,189,281	346,524	842,758
9.13	JPMCB	West by Northwest Business Blvd	1,056,180	320,321	735,859	1,131,126	349,481	781,644	1,050,317	307,652	742,665
9.14	JPMCB	Norcross Center	1,034,811	255,226	779,585	1,075,754	256,545	819,210	1,129,734	242,766	886,967
9.15	JPMCB	Goshen Springs	835,265	245,665	589,600	799,244	218,129	581,115	785,935	251,030	534,905
9.16	JPMCB	Long Point Center	1,021,122	380,837	640,285	1,156,406	409,301	747,105	1,166,108	370,381	795,727
9.17	JPMCB	Corridor Park D				219,211	60,308	158,903	919,083	279,002	640,082
9.18	JPMCB	Southport 1-4	997,736	432,557	565,180	1,072,677	449,239	623,438	1,043,587	408,071	635,516
9.19	JPMCB	Jameel	1,007,140	305,967	701,173	1,044,882	312,631	732,251	994,616	293,286	701,330
9.20	JPMCB	Beltway II	2,570,292	966,982	1,603,310	2,608,806	1,002,724	1,606,082	2,710,140	1,052,047	1,658,093
9.21	JPMCB	Braker Center 4	797,505	246,428	551,077	790,552	281,942	508,610	880,039	284,009	596,030
9.22	JPMCB	Northgreen 1-4	986,758	402,730	584,028	1,004,734	450,162	554,572	912,088	405,616	506,472
9.23	JPMCB	Minimax	607,608	192,832	414,776	741,124	228,055	513,068	766,323	222,922	543,402
9.24	JPMCB	Southpark Business Park E	740,437	218,917	521,519	605,888	76,428	529,460	625,886	77,241	548,645
9.25	JPMCB	9385 Washington Blvd				337,745	96,839	240,906	559,955	155,845	404,110
9.26	JPMCB	Rothway	1,018,807	362,692	656,115	1,006,249	334,398	671,851	695,389	299,234	396,155
9.27	JPMCB	2730 Pinnacle	277,754	53,751	224,003	552,011	107,691	444,320	552,302	112,886	439,415
9.28	JPMCB	Columbus West - Interchange Rd	556,678	180,038	376,641	617,707	207,187	410,520	629,778	191,462	438,316
9.29	JPMCB	1346 Oakbrook Drive	383,252	123,607	259,645	443,611	129,254	314,357	521,627	129,489	392,138
9.30	JPMCB	1230-1236 Hardt Circle	259,899	72,388	187,511	492,089	155,493	336,596	553,143	197,296	355,846
9.31	JPMCB	Pine Forest Business Park	474,613	165,208	309,405	512,978	192,327	320,651	496,975	166,758	330,216
9.32	JPMCB	Rittiman East Industrial Park #23 & 24				412,440	142,622	269,817	421,567	146,471	275,097
9.33	JPMCB	1351 Oakbrook Drive	278,250	78,703	199,547	322,882	76,626	246,256	350,467	79,762	270,705
9.34	JPMCB	1325 Oakbrook Drive	315,511	86,630	228,881	345,319	79,725	265,594	345,827	79,518	266,309
9.35	JPMCB	490 Heartland Drive	185,302	41,285	144,017	362,811	73,141	289,671	374,794	89,836	284,958
9.36	JPMCB	1265 Oakbrook Drive	293,387	87,934	205,453	293,148	81,301	211,847	300,836	83,435	217,401
9.37	JPMCB	Columbus West - Business Park	465,194	126,226	338,968	465,319	124,607	340,712	632,896	137,492	495,404
9.38	JPMCB	1155 Bowes Road	153,631	42,105	111,526	301,327	82,156	219,171	302,245	82,007	220,238
9.39	JPMCB	1280 Oakbrook Drive	321,273	82,313	238,960	313,163	67,047	246,116	325,735	71,894	253,841
9.40	JPMCB	Cox Business Center	150,775	72,348	78,427	85,008	72,934	12,074	253,893	84,109	169,783
9.41	JPMCB	2002 Bloomingdale	190,224	60,646	129,578	259,389	121,737	137,653	218,345	107,781	110,564
9.42	JPMCB	333 Charles Court	230,730	76,704	154,026	467,213	163,055	304,157	408,819	139,182	269,636
9.43	JPMCB	483 Heartland Drive	136,282	44,086	92,196	289,331	95,678	193,653	313,731	108,619	205,111
9.44	JPMCB	1256 Oakbrook Drive	247,333	68,959	178,374	257,044	65,952	191,092	280,108	73,017	207,091
9.45	JPMCB	550 Heartland	134,509	33,425	101,083	257,714	59,159	198,554	271,775	68,070	203,705
9.46	JPMCB	Rittiman East Industrial Park #22				263,606	88,793	174,813	244,870	85,681	159,189
10	CREFI	2010 South Lamar
11	GSMC	333 South Wabash	32,751,800	17,917,991	14,833,810	21,999,071	18,059,960	3,939,112	11,924,085	13,207,574	-1,283,489	10,248,756	15,122,901	-4,874,145	05/31/20
12	CREFI	Redmond Town Center	12,572,296	3,843,706	8,728,590	12,945,809	3,914,837	9,030,971				13,766,778	4,065,369	9,701,409	11/30/19
13	GSMC	Earhart Corporate Center										4,509,192	2,228,029	2,281,162	06/30/20
14	CREFI	2665 North First	4,638,383	1,339,615	3,298,768	4,668,045	1,374,055	3,293,990	4,350,502	1,471,687	2,878,815	4,385,547	1,492,256	2,893,291	06/30/20
15	CREFI	KW Portfolio
15.01	CREFI	10054 Old Grove Road
15.02	CREFI	2742 Dow Avenue
16	GSMC	USAA Plano
17	GSMC	The Hub	6,067,594	1,396,735	4,670,859	6,335,576	1,664,562	4,671,014	6,586,524	1,589,768	4,996,756	6,433,784	1,515,574	4,918,210	07/31/20
18	JPMCB	Troy Technology Park				5,557,027	1,855,375	3,701,652	5,993,464	1,883,348	4,110,116	6,152,363	1,964,561	4,187,802	06/30/20
19	GSMC	Amazon Industrial Portfolio
19.01	GSMC	12900 Pecan Park Road
19.02	GSMC	6925 Riverview Avenue
20	GSMC	Westlake Center				3,394,420	1,591,920	1,802,500	3,307,308	1,586,091	1,721,217	3,572,890	1,560,911	2,011,979	06/30/20
21	GACC	Home Ranch Health Center							1,470,674	449,513	1,021,161	1,557,866	429,751	1,128,115	05/31/20
22	CREFI	Keylock Storage Portfolio	2,529,718	953,275	1,576,443	2,650,576	993,689	1,656,887	2,704,266	984,736	1,719,530	2,679,880	993,885	1,685,995	08/31/20
22.01	CREFI	Mead	573,422	201,436	371,985	631,284	212,288	418,996	677,914	210,261	467,653	670,340	234,866	435,474	08/31/20
22.02	CREFI	Franklin	537,430	229,687	307,743	552,075	229,770	322,305	587,128	244,385	342,743	609,144	237,266	371,878	08/31/20
22.03	CREFI	Boise	550,212	214,921	335,291	581,846	218,679	363,168	587,895	196,546	391,349	589,484	220,684	368,800	08/31/20
22.04	CREFI	Fruitland	442,618	150,331	292,287	455,769	161,326	294,443	442,274	159,896	282,377	421,757	145,525	276,232	08/31/20
22.05	CREFI	Pendleton	426,037	156,900	269,137	429,601	171,626	257,975	409,056	173,648	235,408	389,156	155,544	233,612	08/31/20
23	GSMC	711 Fifth Avenue	62,723,555	17,358,037	45,365,518	63,038,695	18,950,129	44,088,566	69,563,590	20,967,241	48,596,349	69,060,254	21,771,999	47,288,255	03/31/20
24	CREFI	6655 Wedgwood				1,854,502	673,176	1,181,326	2,084,221	758,387	1,325,834	2,135,646	719,502	1,416,144	06/30/20
25	CREFI	Mid Atlantic Storage Portfolio				1,527,032	544,613	982,419	1,579,928	560,661	1,019,268	1,576,213	547,342	1,028,870	08/31/20
25.01	CREFI	Storage at Atlas				788,324	305,516	482,808	820,154	305,074	515,081	819,261	296,385	522,876	08/31/20
25.02	CREFI	Storage at Mont Mini				738,708	239,097	499,611	759,774	255,587	504,187	756,952	250,957	505,995	08/31/20
26	GSMC	3861 Sepulveda Boulevard										273,632	176,024	97,608	05/31/20
27	GSMC	Pell City Shopping Center	939,867	190,068	749,799	1,120,331	226,730	893,601				1,239,646	249,245	990,401	07/31/20
28	GACC	Tesla Production Center										1,069,814	72,383	997,431	07/31/20
29	GSMC	Storage Post – Jefferson, LA	1,116,519	370,019	746,500	1,156,130	362,956	793,174	1,124,050	376,793	747,257	1,109,749	395,488	714,261	06/30/20
30	GACC	Diversey
31	CREFI	167 North 6th Street	477,228	72,805	404,423	486,005	70,256	415,749	493,794	71,652	422,142	514,194	75,330	438,864	06/30/20
32	CREFI	47 Ann	702,238	361,154	341,084	825,335	403,627	421,708	847,695	396,675	451,020	844,754	402,855	441,899	06/30/20
33	GACC	Rosencrans Apartment Homes	278,966	73,508	205,457	337,152	71,267	265,885	346,293	65,862	280,431	522,459	41,577	480,882	08/30/20
34	CREFI	71 Leonard	377,518	176,183	201,335	396,438	195,895	200,543	399,640	205,548	194,092	405,677	203,957	201,720	06/30/20

ANNEX A-1
			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI
Loan #	Seller	Property Name	Occupancy %	Revenues ($)	Expenses ($)	NOI ($)	Items ($)	NCF ($)	NOI DSCR	DSCR	Debt Yield %
1	GACC	Moffett Place - Building 6	95.0%	18,990,159	2,692,414	16,297,746	387,722	15,910,023	3.58	3.50	12.2%
2	JPMCB/CREFI	120 Wall Street	94.0%	28,608,590	13,183,745	15,424,845	768,517	14,656,328	2.88	2.74	9.3%
3	CREFI/GACC	MGM Grand & Mandalay Bay	92.1%	2,106,295,488	1,586,215,135	520,080,353	32,774,592	487,305,761	4.95	4.95	17.9%
3.01	CREFI/GACC	MGM Grand	91.4%	1,161,850,748	879,242,083	282,608,665	16,011,953	266,596,712
3.02	CREFI/GACC	Mandalay Bay	92.8%	944,444,740	706,973,052	237,471,688	16,762,639	220,709,049
4	JPMCB	4 West 58th Street	95.0%	11,943,386	2,701,328	9,242,058	182,111	9,059,948	1.98	1.94	7.4%
5	CREFI	Northern Trust Office	97.8%	5,497,638	1,709,554	3,788,084	29,874	3,758,210	2.60	2.58	9.4%
6	GACC	Coleman Highline	95.0%	21,806,104	5,806,707	15,999,397	0	15,999,397	3.64	3.64	10.3%
7	GACC	Point West Portfolio	84.7%	7,772,716	3,137,294	4,635,422	586,692	4,048,730	3.77	3.30	11.7%
7.01	GACC	1610 & 1620 Arden Way
7.02	GACC	1545 River Park Drive
7.03	GACC	1601 Response Road
8	CREFI	Skywater Technology HQ	95.0%	6,300,718	1,812,651	4,488,067	292,156	4,195,911	1.93	1.80	11.5%
9	JPMCB	Agellan Portfolio	89.4%	60,350,250	24,159,826	36,190,424	3,317,995	32,872,429	3.34	3.03	15.7%
9.01	JPMCB	Sarasota Distribution Hub	95.0%	8,006,744	3,583,505	4,423,239	312,560	4,110,679
9.02	JPMCB	Naperville Woods Office Center	95.0%	13,114,742	6,065,177	7,049,566	860,403	6,189,162
9.03	JPMCB	Southpark Business Park FOP	95.0%	3,352,508	1,050,754	2,301,754	64,507	2,237,247
9.04	JPMCB	Supervalu	95.0%	1,873,904	389,739	1,484,165	87,515	1,396,650
9.05	JPMCB	Plainfield Business Center IV	95.0%	2,029,974	750,961	1,279,013	149,773	1,129,240
9.06	JPMCB	Beltway III	95.0%	3,436,783	1,538,276	1,898,507	232,829	1,665,678
9.07	JPMCB	4405 Continental Dr	95.0%	2,525,258	560,922	1,964,336	137,927	1,826,409
9.08	JPMCB	Beltway IV	81.1%	2,558,926	1,395,999	1,162,927	234,855	928,072
9.09	JPMCB	Sandy Plains Business Park	95.0%	1,487,417	363,265	1,124,152	57,698	1,066,454
9.10	JPMCB	Coliseum Distribution Center #1	95.0%	1,226,106	347,981	878,124	71,722	806,402
9.11	JPMCB	Silber Industrial Park	91.7%	1,246,286	405,968	840,318	68,608	771,710
9.12	JPMCB	Southpark Business Park M	95.0%	1,294,996	384,842	910,154	25,017	885,137
9.13	JPMCB	West by Northwest Business Blvd	93.4%	1,151,909	345,410	806,500	42,326	764,174
9.14	JPMCB	Norcross Center	95.0%	1,173,228	280,901	892,328	58,602	833,725
9.15	JPMCB	Goshen Springs	95.0%	970,773	270,791	699,982	52,522	647,460
9.16	JPMCB	Long Point Center	94.3%	1,121,405	414,360	707,044	65,405	641,639
9.17	JPMCB	Corridor Park D	95.0%	912,456	286,158	626,298	19,344	606,954
9.18	JPMCB	Southport 1-4	83.0%	1,008,255	447,199	561,056	51,516	509,540
9.19	JPMCB	Jameel	90.6%	956,717	311,211	645,505	32,723	612,782
9.20	JPMCB	Beltway II	19.3%	345,215	985,989	-640,774	180,176	-820,949
9.21	JPMCB	Braker Center 4	91.7%	849,308	300,337	548,971	15,832	533,140
9.22	JPMCB	Northgreen 1-4	71.5%	752,238	454,109	298,129	40,942	257,187
9.23	JPMCB	Minimax	95.0%	775,076	244,517	530,559	41,316	489,242
9.24	JPMCB	Southpark Business Park E	95.0%	787,979	241,852	546,128	17,229	528,898
9.25	JPMCB	9385 Washington Blvd	87.4%	541,947	137,510	404,437	19,858	384,579
9.26	JPMCB	Rothway	50.3%	415,134	294,125	121,009	26,020	94,989
9.27	JPMCB	2730 Pinnacle	95.0%	557,337	132,026	425,311	15,513	409,798
9.28	JPMCB	Columbus West - Interchange Rd	91.7%	608,246	230,717	377,529	31,447	346,082
9.29	JPMCB	1346 Oakbrook Drive	95.0%	548,668	135,883	412,785	24,686	388,099
9.30	JPMCB	1230-1236 Hardt Circle	82.1%	414,856	169,923	244,932	20,717	224,216
9.31	JPMCB	Pine Forest Business Park	37.3%	164,663	189,368	-24,706	27,617	-52,323
9.32	JPMCB	Rittiman East Industrial Park #23 & 24	93.8%	436,510	141,248	295,262	17,519	277,743
9.33	JPMCB	1351 Oakbrook Drive	70.7%	245,403	84,210	161,193	12,582	148,611
9.34	JPMCB	1325 Oakbrook Drive	95.0%	370,097	90,104	279,993	18,317	261,677
9.35	JPMCB	490 Heartland Drive	95.0%	374,187	89,177	285,010	13,627	271,383
9.36	JPMCB	1265 Oakbrook Drive	95.0%	350,043	92,566	257,476	17,655	239,821
9.37	JPMCB	Columbus West - Business Park		0	129,100	-129,100	31,936	-161,036
9.38	JPMCB	1155 Bowes Road		0	77,531	-77,531	11,862	-89,393
9.39	JPMCB	1280 Oakbrook Drive	95.0%	325,037	81,026	244,011	16,000	228,011
9.40	JPMCB	Cox Business Center	95.0%	306,220	64,509	241,711	17,944	223,767
9.41	JPMCB	2002 Bloomingdale	95.0%	296,359	117,080	179,279	11,006	168,273
9.42	JPMCB	333 Charles Court	95.0%	397,852	141,351	256,501	12,628	243,873
9.43	JPMCB	483 Heartland Drive	88.8%	263,482	108,557	154,925	12,560	142,365
9.44	JPMCB	1256 Oakbrook Drive	89.5%	258,090	76,234	181,856	13,928	167,928
9.45	JPMCB	550 Heartland	95.0%	257,816	67,685	190,131	10,458	179,673
9.46	JPMCB	Rittiman East Industrial Park #22	87.8%	260,104	89,674	170,430	12,767	157,662
10	CREFI	2010 South Lamar	95.0%	4,487,441	1,424,863	3,062,579	151,970	2,910,609	2.28	2.17	9.5%
11	GSMC	333 South Wabash	91.7%	41,578,718	17,347,570	24,231,148	903,660	23,327,488	2.86	2.75	10.1%
12	CREFI	Redmond Town Center	94.0%	15,096,303	4,207,821	10,888,482	695,051	10,193,431	1.91	1.79	10.7%
13	GSMC	Earhart Corporate Center	94.6%	5,503,407	2,259,782	3,243,624	232,624	3,011,000	1.99	1.85	10.8%
14	CREFI	2665 North First	83.4%	4,747,771	1,653,713	3,094,058	190,995	2,903,063	2.90	2.72	10.7%
15	CREFI	KW Portfolio	95.0%	3,398,183	823,130	2,575,053	152,719	2,422,334	1.66	1.57	9.1%
15.01	CREFI	10054 Old Grove Road	95.0%	1,648,470	409,251	1,239,219	66,453	1,172,766
15.02	CREFI	2742 Dow Avenue	95.0%	1,749,713	413,879	1,335,833	86,266	1,249,568
16	GSMC	USAA Plano	97.5%	6,908,279	209,748	6,698,530	55,349	6,643,181	2.87	2.84	10.5%
17	GSMC	The Hub	96.0%	6,511,632	1,586,584	4,925,048	166,363	4,758,685	3.15	3.04	11.1%
18	JPMCB	Troy Technology Park	82.6%	6,029,035	1,896,232	4,132,803	7,399	4,125,403	1.66	1.66	9.2%
19	GSMC	Amazon Industrial Portfolio	98.0%	13,375,374	2,281,427	11,093,948	171,321	10,922,627	2.42	2.38	8.0%
19.01	GSMC	12900 Pecan Park Road
19.02	GSMC	6925 Riverview Avenue
20	GSMC	Westlake Center	95.0%	4,268,818	1,604,409	2,664,409	44,245	2,620,164	2.23	2.19	12.3%
21	GACC	Home Ranch Health Center	82.9%	2,136,771	468,771	1,668,000	72,767	1,595,233	2.16	2.06	9.1%
22	CREFI	Keylock Storage Portfolio	82.3%	2,679,880	992,092	1,687,788	45,705	1,642,082	1.45	1.41	8.6%
22.01	CREFI	Mead	85.0%	670,340	234,341	435,998	5,449	430,550
22.02	CREFI	Franklin	89.7%	609,144	236,648	372,496	3,014	369,482
22.03	CREFI	Boise	84.3%	589,484	219,645	369,839	13,307	356,533
22.04	CREFI	Fruitland	72.9%	421,757	145,361	276,396	9,681	266,715
22.05	CREFI	Pendleton	76.0%	389,156	156,098	233,058	14,255	218,803
23	GSMC	711 Fifth Avenue	90.6%	74,193,553	22,888,769	51,304,783	629,356	50,675,427	2.94	2.90	9.4%
24	CREFI	6655 Wedgwood	89.7%	2,022,577	789,619	1,232,958	87,470	1,145,488	2.08	1.93	12.0%
25	CREFI	Mid Atlantic Storage Portfolio	81.0%	1,576,213	565,506	1,010,707	27,380	983,327	2.62	2.55	10.1%
25.01	CREFI	Storage at Atlas	81.7%	819,261	293,834	525,426	14,021	511,406
25.02	CREFI	Storage at Mont Mini	80.4%	756,952	271,671	485,281	13,360	471,921
26	GSMC	3861 Sepulveda Boulevard	95.0%	1,084,522	202,829	881,693	27,823	853,870	2.43	2.36	9.3%
27	GSMC	Pell City Shopping Center	95.0%	1,144,805	248,849	895,956	86,203	809,753	2.01	1.81	11.5%
28	GACC	Tesla Production Center	95.0%	1,067,485	295,218	772,267	19,020	753,247	3.04	2.97	10.7%
29	GSMC	Storage Post – Jefferson, LA	96.5%	1,109,749	384,326	725,423	11,340	714,083	2.91	2.87	10.2%
30	GACC	Diversey	95.0%	719,918	22,072	697,846	21,752	676,094	2.17	2.11	11.3%
31	CREFI	167 North 6th Street	97.0%	516,234	82,967	433,267	4,546	428,721	1.87	1.85	7.5%
32	CREFI	47 Ann	92.7%	913,816	422,356	491,460	7,140	484,320	2.11	2.08	8.6%
33	GACC	Rosencrans Apartment Homes	94.9%	701,985	199,559	502,426	9,061	493,365	2.52	2.48	9.8%
34	CREFI	71 Leonard	95.0%	406,670	221,707	184,963	6,025	178,938	1.97	1.90	8.0%

ANNEX A-1
			UW NCF		Ground Lease	Ground Lease	Franchise
Loan #	Seller	Property Name	Debt Yield %	Title Type	Expiration	Extension Terms	Expiration Date	PML %
1	GACC	Moffett Place - Building 6	12.0%	Fee				6%
2	JPMCB/CREFI	120 Wall Street	8.9%	Fee
3	CREFI/GACC	MGM Grand & Mandalay Bay	17.9%	Fee
3.01	CREFI/GACC	MGM Grand		Fee
3.02	CREFI/GACC	Mandalay Bay		Fee
4	JPMCB	4 West 58th Street	7.2%	Fee/Leasehold	09/14/2052	None
5	CREFI	Northern Trust Office	9.3%	Fee
6	GACC	Coleman Highline	10.3%	Fee				11%
7	GACC	Point West Portfolio	10.2%	Fee				Various
7.01	GACC	1610 & 1620 Arden Way		Fee				7%
7.02	GACC	1545 River Park Drive		Fee				6%
7.03	GACC	1601 Response Road		Fee				5%
8	CREFI	Skywater Technology HQ	10.8%	Fee
9	JPMCB	Agellan Portfolio	14.2%	Fee
9.01	JPMCB	Sarasota Distribution Hub		Fee
9.02	JPMCB	Naperville Woods Office Center		Fee
9.03	JPMCB	Southpark Business Park FOP		Fee
9.04	JPMCB	Supervalu		Fee
9.05	JPMCB	Plainfield Business Center IV		Fee
9.06	JPMCB	Beltway III		Fee
9.07	JPMCB	4405 Continental Dr		Fee
9.08	JPMCB	Beltway IV		Fee
9.09	JPMCB	Sandy Plains Business Park		Fee
9.10	JPMCB	Coliseum Distribution Center #1		Fee
9.11	JPMCB	Silber Industrial Park		Fee
9.12	JPMCB	Southpark Business Park M		Fee
9.13	JPMCB	West by Northwest Business Blvd		Fee
9.14	JPMCB	Norcross Center		Fee
9.15	JPMCB	Goshen Springs		Fee
9.16	JPMCB	Long Point Center		Fee
9.17	JPMCB	Corridor Park D		Fee
9.18	JPMCB	Southport 1-4		Fee
9.19	JPMCB	Jameel		Fee
9.20	JPMCB	Beltway II		Fee
9.21	JPMCB	Braker Center 4		Fee
9.22	JPMCB	Northgreen 1-4		Fee
9.23	JPMCB	Minimax		Fee
9.24	JPMCB	Southpark Business Park E		Fee
9.25	JPMCB	9385 Washington Blvd		Fee
9.26	JPMCB	Rothway		Fee
9.27	JPMCB	2730 Pinnacle		Fee
9.28	JPMCB	Columbus West - Interchange Rd		Fee
9.29	JPMCB	1346 Oakbrook Drive		Fee
9.30	JPMCB	1230-1236 Hardt Circle		Fee
9.31	JPMCB	Pine Forest Business Park		Fee
9.32	JPMCB	Rittiman East Industrial Park #23 & 24		Fee
9.33	JPMCB	1351 Oakbrook Drive		Fee
9.34	JPMCB	1325 Oakbrook Drive		Fee
9.35	JPMCB	490 Heartland Drive		Fee
9.36	JPMCB	1265 Oakbrook Drive		Fee
9.37	JPMCB	Columbus West - Business Park		Fee
9.38	JPMCB	1155 Bowes Road		Fee
9.39	JPMCB	1280 Oakbrook Drive		Fee
9.40	JPMCB	Cox Business Center		Fee
9.41	JPMCB	2002 Bloomingdale		Fee
9.42	JPMCB	333 Charles Court		Fee
9.43	JPMCB	483 Heartland Drive		Fee
9.44	JPMCB	1256 Oakbrook Drive		Fee
9.45	JPMCB	550 Heartland		Fee
9.46	JPMCB	Rittiman East Industrial Park #22		Fee
10	CREFI	2010 South Lamar	9.1%	Fee
11	GSMC	333 South Wabash	9.7%	Fee
12	CREFI	Redmond Town Center	10.0%	Fee				10%
13	GSMC	Earhart Corporate Center	10.0%	Fee
14	CREFI	2665 North First	10.0%	Fee				14%
15	CREFI	KW Portfolio	8.6%	Fee				Various
15.01	CREFI	10054 Old Grove Road		Fee				10%
15.02	CREFI	2742 Dow Avenue		Fee				15%
16	GSMC	USAA Plano	10.4%	Fee
17	GSMC	The Hub	10.8%	Fee
18	JPMCB	Troy Technology Park	9.2%	Fee
19	GSMC	Amazon Industrial Portfolio	7.9%	Fee
19.01	GSMC	12900 Pecan Park Road		Fee
19.02	GSMC	6925 Riverview Avenue		Fee
20	GSMC	Westlake Center	12.1%	Fee
21	GACC	Home Ranch Health Center	8.7%	Fee				14%
22	CREFI	Keylock Storage Portfolio	8.4%	Various	Various	Various
22.01	CREFI	Mead		Fee
22.02	CREFI	Franklin		Fee
22.03	CREFI	Boise		Fee
22.04	CREFI	Fruitland		Fee
22.05	CREFI	Pendleton		Fee/Leasehold	06/30/2025	Two, five-year options
23	GSMC	711 Fifth Avenue	9.3%	Fee
24	CREFI	6655 Wedgwood	11.1%	Fee
25	CREFI	Mid Atlantic Storage Portfolio	9.8%	Fee
25.01	CREFI	Storage at Atlas		Fee
25.02	CREFI	Storage at Mont Mini		Fee
26	GSMC	3861 Sepulveda Boulevard	9.0%	Fee				14%
27	GSMC	Pell City Shopping Center	10.4%	Fee
28	GACC	Tesla Production Center	10.4%	Fee
29	GSMC	Storage Post – Jefferson, LA	10.1%	Fee
30	GACC	Diversey	10.9%	Fee
31	CREFI	167 North 6th Street	7.4%	Fee
32	CREFI	47 Ann	8.5%	Fee
33	GACC	Rosencrans Apartment Homes	9.6%	Fee
34	CREFI	71 Leonard	7.8%	Fee

ANNEX A-1
			UPFRONT ESCROW(20)
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other	Other Upfront
Loan #	Seller	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
1	GACC	Moffett Place - Building 6	0	0	0	2,728,059	0	0	2,496,716	12,062,876	Free Rent Reserve
2	JPMCB/CREFI	120 Wall Street	0	0	0	3,472,525	1,306,557	0	0	1,759,579	Rent Concession Reserve
3	CREFI/GACC	MGM Grand & Mandalay Bay	0	0	0	0	0	0	0	0
3.01	CREFI/GACC	MGM Grand
3.02	CREFI/GACC	Mandalay Bay
4	JPMCB	4 West 58th Street	0	0	0	7,811,435	91,175	4,669	0	5,799,156	Free Rent/Gap Rent Reserve
5	CREFI	Northern Trust Office	0	0	0	0	0	0	0	0
6	GACC	Coleman Highline	0	0	0	0	814,077	0	5,000,000	1,871,099	Unfunded Obligations Reserve
7	GACC	Point West Portfolio	0	33,370	0	1,300,000	331,747	0	0	0
7.01	GACC	1610 & 1620 Arden Way
7.02	GACC	1545 River Park Drive
7.03	GACC	1601 Response Road
8	CREFI	Skywater Technology HQ	0	0	0	0	26,659	252,800	0	0
9	JPMCB	Agellan Portfolio	0	2,985,266	0	6,410,963	0	0	0	2,172,050	Working Capital Reserve: 2,000,000; Gap Rent Reserve: 172,050
9.01	JPMCB	Sarasota Distribution Hub
9.02	JPMCB	Naperville Woods Office Center
9.03	JPMCB	Southpark Business Park FOP
9.04	JPMCB	Supervalu
9.05	JPMCB	Plainfield Business Center IV
9.06	JPMCB	Beltway III
9.07	JPMCB	4405 Continental Dr
9.08	JPMCB	Beltway IV
9.09	JPMCB	Sandy Plains Business Park
9.10	JPMCB	Coliseum Distribution Center #1
9.11	JPMCB	Silber Industrial Park
9.12	JPMCB	Southpark Business Park M
9.13	JPMCB	West by Northwest Business Blvd
9.14	JPMCB	Norcross Center
9.15	JPMCB	Goshen Springs
9.16	JPMCB	Long Point Center
9.17	JPMCB	Corridor Park D
9.18	JPMCB	Southport 1-4
9.19	JPMCB	Jameel
9.20	JPMCB	Beltway II
9.21	JPMCB	Braker Center 4
9.22	JPMCB	Northgreen 1-4
9.23	JPMCB	Minimax
9.24	JPMCB	Southpark Business Park E
9.25	JPMCB	9385 Washington Blvd
9.26	JPMCB	Rothway
9.27	JPMCB	2730 Pinnacle
9.28	JPMCB	Columbus West - Interchange Rd
9.29	JPMCB	1346 Oakbrook Drive
9.30	JPMCB	1230-1236 Hardt Circle
9.31	JPMCB	Pine Forest Business Park
9.32	JPMCB	Rittiman East Industrial Park #23 & 24
9.33	JPMCB	1351 Oakbrook Drive
9.34	JPMCB	1325 Oakbrook Drive
9.35	JPMCB	490 Heartland Drive
9.36	JPMCB	1265 Oakbrook Drive
9.37	JPMCB	Columbus West - Business Park
9.38	JPMCB	1155 Bowes Road
9.39	JPMCB	1280 Oakbrook Drive
9.40	JPMCB	Cox Business Center
9.41	JPMCB	2002 Bloomingdale
9.42	JPMCB	333 Charles Court
9.43	JPMCB	483 Heartland Drive
9.44	JPMCB	1256 Oakbrook Drive
9.45	JPMCB	550 Heartland
9.46	JPMCB	Rittiman East Industrial Park #22
10	CREFI	2010 South Lamar	0	0	0	0	525,330	30,715	0	0
11	GSMC	333 South Wabash	0	0	0	8,513,554	1,582,185	94,591	0	23,921,811	Rent Concession Reserve: 23,171,811; 55 E. Jackson Sublease Reserve: 750,000
12	CREFI	Redmond Town Center	0	0	0	0	411,531	130,585	0	2,809,532	Unfunded Obligations Reserve
13	GSMC	Earhart Corporate Center	0	0	0	0	137,357	0	0	1,253,294	Unfunded Obligations Reserve: 747,325; Rent Reserve: 505,969
14	CREFI	2665 North First	0	0	0	1,500,000	266,941	29,765	0	0
15	CREFI	KW Portfolio	0	0	0	0	0	4,695	0	1,224,111	Unfunded Obligations Reserve: 824,111.45; Free Rent Reserve 400,000
15.01	CREFI	10054 Old Grove Road
15.02	CREFI	2742 Dow Avenue
16	GSMC	USAA Plano	0	0	0	0	0	0	0	13,394,240	Unfunded Obligations Reserve: 9,410,363.95; nThrive Lease Reserve: 3,983,876
17	GSMC	The Hub	0	11,300	0	0	0	0	0	0
18	JPMCB	Troy Technology Park	7,087	32,125	0	3,500,000	266,641	24,762	0	0
19	GSMC	Amazon Industrial Portfolio	0	0	0	0	0	0	0	0
19.01	GSMC	12900 Pecan Park Road
19.02	GSMC	6925 Riverview Avenue
20	GSMC	Westlake Center	0	0	0	0	233,839	0	600,000	6,242,574	Building Improvements Reserve: 3,176,096.80; Rent Reserve: 1,820,576.80; Unfunded Obligations Reserve: 1,245,900
21	GACC	Home Ranch Health Center	0	43,463	0	45,650	51,277	0	386,261	2,105,576	Economic Holdback Reserve: 2,070,000; Rent Replication Reserve: 35,576
22	CREFI	Keylock Storage Portfolio	0	15,500	0	0	69,240	12,047	0	1,263	Ground Rent Reserve
22.01	CREFI	Mead
22.02	CREFI	Franklin
22.03	CREFI	Boise
22.04	CREFI	Fruitland
22.05	CREFI	Pendleton
23	GSMC	711 Fifth Avenue	0	0	0	0	0	0	0	3,048,024	TCO Renewal Reserve: 2,000,000; Unfunded Obligations Reserve: 1,048,024.18
24	CREFI	6655 Wedgwood	75,000	11,875	0	400,000	29,074	2,254	0	61,274	Free Rent Reserve
25	CREFI	Mid Atlantic Storage Portfolio	0	0	0	0	15,326	0	0	0
25.01	CREFI	Storage at Atlas
25.02	CREFI	Storage at Mont Mini
26	GSMC	3861 Sepulveda Boulevard	0	0	0	0	19,676	5,972	0	0
27	GSMC	Pell City Shopping Center	0	6,930	0	0	10,917	0	0	0
28	GACC	Tesla Production Center	0	0	0	0	71,657	0	126,873	0
29	GSMC	Storage Post – Jefferson, LA	0	7,700	0	0	26,243	17,793	96,000	0
30	GACC	Diversey	0	0	0	0	0	0	98,885	150,000	Deductible Reserve
31	CREFI	167 North 6th Street	0	0	0	0	16,744	0	0	0
32	CREFI	47 Ann	0	15,468	0	0	104,209	0	114,855	212,426	American Foliage Reserve
33	GACC	Rosencrans Apartment Homes	0	0	0	0	45,752	1,351	99,575	0
34	CREFI	71 Leonard	0	5,808	0	0	48,684	0	46,345	0

ANNEX A-1
			MONTHLY ESCROW(21)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly
Loan #	Seller	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
1	GACC	Moffett Place - Building 6	Springing	0	0	85,000	Springing	Springing	Lease Sweep Reserve
2	JPMCB/CREFI	120 Wall Street	Springing	0	111,379	326,640	Springing	0
3	CREFI/GACC	MGM Grand & Mandalay Bay	Springing	0	0	Springing	Springing	0
3.01	CREFI/GACC	MGM Grand
3.02	CREFI/GACC	Mandalay Bay
4	JPMCB	4 West 58th Street	1,392	0	13,932	91,175	4,669	0
5	CREFI	Northern Trust Office	Springing	0	Springing	Springing	Springing	0
6	GACC	Coleman Highline	Springing	0	Springing	203,519	Springing	0
7	GACC	Point West Portfolio	5,870	0	58,705	47,392	Springing	0
7.01	GACC	1610 & 1620 Arden Way
7.02	GACC	1545 River Park Drive
7.03	GACC	1601 Response Road
8	CREFI	Skywater Technology HQ	6,563	0	17,784	26,659	Springing	0
9	JPMCB	Agellan Portfolio	101,570	0	431,671	Springing	Springing	Springing	Common Charges Reserve
9.01	JPMCB	Sarasota Distribution Hub
9.02	JPMCB	Naperville Woods Office Center
9.03	JPMCB	Southpark Business Park FOP
9.04	JPMCB	Supervalu
9.05	JPMCB	Plainfield Business Center IV
9.06	JPMCB	Beltway III
9.07	JPMCB	4405 Continental Dr
9.08	JPMCB	Beltway IV
9.09	JPMCB	Sandy Plains Business Park
9.10	JPMCB	Coliseum Distribution Center #1
9.11	JPMCB	Silber Industrial Park
9.12	JPMCB	Southpark Business Park M
9.13	JPMCB	West by Northwest Business Blvd
9.14	JPMCB	Norcross Center
9.15	JPMCB	Goshen Springs
9.16	JPMCB	Long Point Center
9.17	JPMCB	Corridor Park D
9.18	JPMCB	Southport 1-4
9.19	JPMCB	Jameel
9.20	JPMCB	Beltway II
9.21	JPMCB	Braker Center 4
9.22	JPMCB	Northgreen 1-4
9.23	JPMCB	Minimax
9.24	JPMCB	Southpark Business Park E
9.25	JPMCB	9385 Washington Blvd
9.26	JPMCB	Rothway
9.27	JPMCB	2730 Pinnacle
9.28	JPMCB	Columbus West - Interchange Rd
9.29	JPMCB	1346 Oakbrook Drive
9.30	JPMCB	1230-1236 Hardt Circle
9.31	JPMCB	Pine Forest Business Park
9.32	JPMCB	Rittiman East Industrial Park #23 & 24
9.33	JPMCB	1351 Oakbrook Drive
9.34	JPMCB	1325 Oakbrook Drive
9.35	JPMCB	490 Heartland Drive
9.36	JPMCB	1265 Oakbrook Drive
9.37	JPMCB	Columbus West - Business Park
9.38	JPMCB	1155 Bowes Road
9.39	JPMCB	1280 Oakbrook Drive
9.40	JPMCB	Cox Business Center
9.41	JPMCB	2002 Bloomingdale
9.42	JPMCB	333 Charles Court
9.43	JPMCB	483 Heartland Drive
9.44	JPMCB	1256 Oakbrook Drive
9.45	JPMCB	550 Heartland
9.46	JPMCB	Rittiman East Industrial Park #22
10	CREFI	2010 South Lamar	1,334	0	0	47,757	3,072	0
11	GSMC	333 South Wabash	0	0	0	527,395	47,296	Springing	Cash Collateral Reserve
12	CREFI	Redmond Town Center	4,830	0	53,090	68,589	10,045	0
13	GSMC	Earhart Corporate Center	3,384	0	20,833	68,678	Springing	0
14	CREFI	2665 North First	2,179	0	16,340	44,490	3,721	Springing	OneLin CREM Rent Reserve
15	CREFI	KW Portfolio	Springing	0	0	Springing	2,347	0
15.01	CREFI	10054 Old Grove Road
15.02	CREFI	2742 Dow Avenue
16	GSMC	USAA Plano	Springing	0	Springing	Springing	Springing	0
17	GSMC	The Hub	Springing	0	43,034	Springing	Springing	Springing	Leasing Reserve
18	JPMCB	Troy Technology Park	7,087	0	35,433	53,328	8,254	0
19	GSMC	Amazon Industrial Portfolio	Springing	0	Springing	Springing	Springing	0
19.01	GSMC	12900 Pecan Park Road
19.02	GSMC	6925 Riverview Avenue
20	GSMC	Westlake Center	2,157	0	0	29,230	Springing	Springing	Critical Tenant Reserve
21	GACC	Home Ranch Health Center	910	0	5,053	17,092	Springing	0
22	CREFI	Keylock Storage Portfolio	3,809	0	0	17,310	1,506	0
22.01	CREFI	Mead
22.02	CREFI	Franklin
22.03	CREFI	Boise
22.04	CREFI	Fruitland
22.05	CREFI	Pendleton
23	GSMC	711 Fifth Avenue	Springing	0	Springing	Springing	Springing	Springing	Downgraded Tenant Reserve
24	CREFI	6655 Wedgwood	2,271	0	14,966	29,074	1,127	0
25	CREFI	Mid Atlantic Storage Portfolio	2,282	0	0	15,326	Springing	0
25.01	CREFI	Storage at Atlas
25.02	CREFI	Storage at Mont Mini
26	GSMC	3861 Sepulveda Boulevard	403	0	0	2,811	664	0
27	GSMC	Pell City Shopping Center	1,990	0	6,634	5,459	Springing	0
28	GACC	Tesla Production Center	264	0	2,642	20,774	Springing	0
29	GSMC	Storage Post – Jefferson, LA	945	0	0	2,386	2,966	0
30	GACC	Diversey	Springing	0	Springing	Springing	Springing	0
31	CREFI	167 North 6th Street	379	0	0	3,349	Springing	0
32	CREFI	47 Ann	295	0	0	20,842	Springing	0
33	GACC	Rosencrans Apartment Homes	854	0	0	3,813	676	0
34	CREFI	71 Leonard	210	0	0	9,737	Springing	0

ANNEX A-1
			RESERVE CAPS(22)
			CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	GACC	Moffett Place - Building 6
2	JPMCB/CREFI	120 Wall Street	501,207		4,009,656
3	CREFI/GACC	MGM Grand & Mandalay Bay
3.01	CREFI/GACC	MGM Grand
3.02	CREFI/GACC	Mandalay Bay
4	JPMCB	4 West 58th Street	33,408		835,920
5	CREFI	Northern Trust Office
6	GACC	Coleman Highline
7	GACC	Point West Portfolio	140,891		2,250,000
7.01	GACC	1610 & 1620 Arden Way
7.02	GACC	1545 River Park Drive
7.03	GACC	1601 Response Road
8	CREFI	Skywater Technology HQ	393,765
9	JPMCB	Agellan Portfolio	3,656,506		15,540,151
9.01	JPMCB	Sarasota Distribution Hub
9.02	JPMCB	Naperville Woods Office Center
9.03	JPMCB	Southpark Business Park FOP
9.04	JPMCB	Supervalu
9.05	JPMCB	Plainfield Business Center IV
9.06	JPMCB	Beltway III
9.07	JPMCB	4405 Continental Dr
9.08	JPMCB	Beltway IV
9.09	JPMCB	Sandy Plains Business Park
9.10	JPMCB	Coliseum Distribution Center #1
9.11	JPMCB	Silber Industrial Park
9.12	JPMCB	Southpark Business Park M
9.13	JPMCB	West by Northwest Business Blvd
9.14	JPMCB	Norcross Center
9.15	JPMCB	Goshen Springs
9.16	JPMCB	Long Point Center
9.17	JPMCB	Corridor Park D
9.18	JPMCB	Southport 1-4
9.19	JPMCB	Jameel
9.20	JPMCB	Beltway II
9.21	JPMCB	Braker Center 4
9.22	JPMCB	Northgreen 1-4
9.23	JPMCB	Minimax
9.24	JPMCB	Southpark Business Park E
9.25	JPMCB	9385 Washington Blvd
9.26	JPMCB	Rothway
9.27	JPMCB	2730 Pinnacle
9.28	JPMCB	Columbus West - Interchange Rd
9.29	JPMCB	1346 Oakbrook Drive
9.30	JPMCB	1230-1236 Hardt Circle
9.31	JPMCB	Pine Forest Business Park
9.32	JPMCB	Rittiman East Industrial Park #23 & 24
9.33	JPMCB	1351 Oakbrook Drive
9.34	JPMCB	1325 Oakbrook Drive
9.35	JPMCB	490 Heartland Drive
9.36	JPMCB	1265 Oakbrook Drive
9.37	JPMCB	Columbus West - Business Park
9.38	JPMCB	1155 Bowes Road
9.39	JPMCB	1280 Oakbrook Drive
9.40	JPMCB	Cox Business Center
9.41	JPMCB	2002 Bloomingdale
9.42	JPMCB	333 Charles Court
9.43	JPMCB	483 Heartland Drive
9.44	JPMCB	1256 Oakbrook Drive
9.45	JPMCB	550 Heartland
9.46	JPMCB	Rittiman East Industrial Park #22
10	CREFI	2010 South Lamar
11	GSMC	333 South Wabash							3,000,000
12	CREFI	Redmond Town Center			2,750,000
13	GSMC	Earhart Corporate Center	160,000		1,000,000
14	CREFI	2665 North First	130,740		1,000,000				1,052,268
15	CREFI	KW Portfolio			250,000
15.01	CREFI	10054 Old Grove Road
15.02	CREFI	2742 Dow Avenue
16	GSMC	USAA Plano
17	GSMC	The Hub			2,065,620
18	JPMCB	Troy Technology Park			1,275,576
19	GSMC	Amazon Industrial Portfolio
19.01	GSMC	12900 Pecan Park Road
19.02	GSMC	6925 Riverview Avenue
20	GSMC	Westlake Center							4,404,720
21	GACC	Home Ranch Health Center			303,195
22	CREFI	Keylock Storage Portfolio
22.01	CREFI	Mead
22.02	CREFI	Franklin
22.03	CREFI	Boise
22.04	CREFI	Fruitland
22.05	CREFI	Pendleton
23	GSMC	711 Fifth Avenue	170,012		1,020,072
24	CREFI	6655 Wedgwood			897,940
25	CREFI	Mid Atlantic Storage Portfolio
25.01	CREFI	Storage at Atlas
25.02	CREFI	Storage at Mont Mini
26	GSMC	3861 Sepulveda Boulevard	24,194
27	GSMC	Pell City Shopping Center	119,404		398,013
28	GACC	Tesla Production Center	9,510		158,500
29	GSMC	Storage Post – Jefferson, LA
30	GACC	Diversey	43,504		77,155
31	CREFI	167 North 6th Street
32	CREFI	47 Ann
33	GACC	Rosencrans Apartment Homes
34	CREFI	71 Leonard

ANNEX A-1
				LARGEST TENANT (3), (23), (24), (25)			2nd LARGEST TENANT (3), (23), (24), (25)
			Single			Lease			Lease
Loan #	Seller	Property Name	Tenant	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
1	GACC	Moffett Place - Building 6	Yes	Google	314,352	01/31/29
2	JPMCB/CREFI	120 Wall Street	No	Droga5, LLC	202,396	09/30/29	Success Academy Charter School	54,658	06/30/29
3	CREFI/GACC	MGM Grand & Mandalay Bay	No
3.01	CREFI/GACC	MGM Grand	No
3.02	CREFI/GACC	Mandalay Bay	No
4	JPMCB	4 West 58th Street	No	The Neiman Marcus Group LLC.	40,170	02/28/33	Netflix Inc.	10,651	12/31/30
5	CREFI	Northern Trust Office	Yes	Northern Trust Corporation	149,371	03/31/32
6	GACC	Coleman Highline	Yes	Roku, Inc.	380,951	09/30/30
7	GACC	Point West Portfolio	No
7.01	GACC	1610 & 1620 Arden Way	No	Social Security Administration	26,966	01/02/26	UBS Financial Services	15,074	08/31/23
7.02	GACC	1545 River Park Drive	No	Clear Channel Broadcasting	16,792	04/30/23	Umpqua Bank	10,179	04/30/23
7.03	GACC	1601 Response Road	No	CA Health Benefit Exchange	15,533	04/30/26	Insurance Company of the West	14,335	03/31/23
8	CREFI	Skywater Technology HQ	Yes	Skywater Technology Foundry, Inc.	393,765	08/31/40
9	JPMCB	Agellan Portfolio	Various
9.01	JPMCB	Sarasota Distribution Hub	No	United Natural Foods, Inc.	463,172	07/31/22	Beall's, Inc.	200,000	09/30/21
9.02	JPMCB	Naperville Woods Office Center	No	Health Care Service Corp.	177,114	11/30/25	ALDI, Inc.	137,986	12/31/28
9.03	JPMCB	Southpark Business Park FOP	No	Life Technologies Corporation	103,645	06/30/25	Asuragen	69,638	08/31/23
9.04	JPMCB	Supervalu	Yes	Moran Foods LLC	253,800	09/30/25
9.05	JPMCB	Plainfield Business Center IV	No	Ceva Freight LLC	333,397	08/31/22	Burlington Mattress Co. LLC	100,957	12/31/22
9.06	JPMCB	Beltway III	No	Disa Global Solutions, Inc.	34,919	08/31/27	Community Health Choice, Inc.	32,884	11/30/23
9.07	JPMCB	4405 Continental Dr	Yes	General Motors LLC	400,000	08/31/21
9.08	JPMCB	Beltway IV	No	Allstate Insurance Co.	75,623	05/31/24	Walgreens Co.	19,982	09/06/22
9.09	JPMCB	Sandy Plains Business Park	No	Softtouch Medical LLC	22,624	04/30/21	Dish Network Service LLC	19,848	01/31/25
9.10	JPMCB	Coliseum Distribution Center #1	Yes	VTech Communications, Inc.	208,000	07/31/22
9.11	JPMCB	Silber Industrial Park	No	RedCo Distribution, LLC.	53,663	05/31/24	Veritrust Corporation	41,937	04/30/23
9.12	JPMCB	Southpark Business Park M	No	Ideal Power, Inc.	14,782	05/31/21	Kennedy Creative Company	14,361	01/31/22
9.13	JPMCB	West by Northwest Business Blvd	No	AV8 MRO, LLC	28,933	12/31/26	Compudata Products, Inc.	18,790	01/31/23
9.14	JPMCB	Norcross Center	No	MDI Creative Inc	19,848	05/31/21	Heritage Food Srvc	19,178	07/31/22
9.15	JPMCB	Goshen Springs	No	Masada Bakery Inc	49,928	02/28/24	Olympic Printing	19,740	11/30/24
9.16	JPMCB	Long Point Center	No	IT Remarketing, Inc.	47,700	12/31/20	Stage 3 Separation, LLC	39,830	11/30/20
9.17	JPMCB	Corridor Park D	Yes	The Jewelry Channel, Inc.	56,100	06/30/24
9.18	JPMCB	Southport 1-4	No	Physicians Dialysis / DaVita	20,137	03/31/24	EPMA / Johnstone Supply	14,268	MTM
9.19	JPMCB	Jameel	No	Audio Fidelity Communications	21,531	12/31/20	Otis Elevator Company	12,958	07/31/22
9.20	JPMCB	Beltway II	No	Principal Management Group	13,402	03/31/23
9.21	JPMCB	Braker Center 4	No	Motorola Solutions Inc	7,003	01/31/23	Guardian Protection Services, Inc.	5,390	10/31/23
9.22	JPMCB	Northgreen 1-4	No	Envir. Sampling Supply, Inc.	10,414	02/28/21	Telecom Technicians, Inc.	8,846	10/31/20
9.23	JPMCB	Minimax	No	AmericanStar Mattress LLC	39,430	04/30/21	Ole Mexican Foods	22,600	09/30/24
9.24	JPMCB	Southpark Business Park E	Yes	Harmony Public Schools	49,966	08/31/21
9.25	JPMCB	9385 Washington Blvd	No	Sell Your Car Here LLC	10,800	08/31/21	Granix, LLC	10,800	09/30/22
9.26	JPMCB	Rothway	No	TestAmerica Laboratories, Inc.	29,230	02/28/21	Jotron USA, Inc.	3,848	02/28/27
9.27	JPMCB	2730 Pinnacle	Yes	Fox Valley Fire & Safety Co	44,990	08/31/28
9.28	JPMCB	Columbus West - Interchange Rd	No	Essilor of America	16,000	09/30/21	New Aqua LLC	14,400	03/31/21
9.29	JPMCB	1346 Oakbrook Drive	No	Guardian of Georgia	30,530	08/31/21	Ezwhelp, Inc.	12,764	05/31/23
9.30	JPMCB	1230-1236 Hardt Circle	No	Dener	15,060	05/31/23	S&S Inspection	15,060	10/31/25
9.31	JPMCB	Pine Forest Business Park	No	Alarmax Distributors, Inc.	14,759	08/31/26	Camp Wampum, Ltd.	10,000	10/31/20
9.32	JPMCB	Rittiman East Industrial Park #23 & 24	No	Tri-Rep Sales, Inc.	8,200	06/30/21	Fleetwash Inc.	7,200	12/31/24
9.33	JPMCB	1351 Oakbrook Drive	No	M Southern Design Concept	5,439	04/30/24	TNC Atlanta, LLC	4,587	07/31/24
9.34	JPMCB	1325 Oakbrook Drive	No	Minton-Jones Company	16,640	01/31/22	Vanguard Commercial Flooring, LLC	13,432	12/31/24
9.35	JPMCB	490 Heartland Drive	Yes	McNeilus Financial, Inc	39,520	12/31/21
9.36	JPMCB	1265 Oakbrook Drive	No	Carnett's Management Company	26,200	02/28/23	Sigma Foods, Inc	15,000	10/31/22
9.37	JPMCB	Columbus West - Business Park	Yes
9.38	JPMCB	1155 Bowes Road	Yes
9.39	JPMCB	1280 Oakbrook Drive	Yes	Southern Company Svcs	46,400	12/31/20
9.40	JPMCB	Cox Business Center	No	Intragenix, LLC	27,040	04/30/24	TempFlex Industrial Solutions, LLC	10,000	01/31/23
9.41	JPMCB	2002 Bloomingdale	No	Service247 of Illinois, Inc.	16,596	07/31/25	Arena Event Services, Inc.	15,323	09/30/21
9.42	JPMCB	333 Charles Court	No	Tacony Corporation	22,350	10/31/21	Motion Industries, Inc.	7,450	MTM
9.43	JPMCB	483 Heartland Drive	No	Tek Panel, Inc	12,625	02/28/21	International Valve Manufacturing, LLC	11,032	12/31/22
9.44	JPMCB	1256 Oakbrook Drive	No	Hi-Tech Pharmaceuticals, Inc	15,162	11/30/20	Crossville, Inc	10,126	09/30/23
9.45	JPMCB	550 Heartland	Yes	Deep Coat, LLC	30,328	12/31/20
9.46	JPMCB	Rittiman East Industrial Park #22	No	HEB Grocery Company, LP	16,226	11/30/21	Peter Pan Novelty Co. Inc.	11,800	MTM
10	CREFI	2010 South Lamar	Yes	Juul Labs Inc.	80,067	03/01/30
11	GSMC	333 South Wabash	No	The Northern Trust Company	547,719	08/31/35	Chicago Housing Authority	222,141	12/31/37
12	CREFI	Redmond Town Center	No	iPic Theaters	38,858	09/30/25	Guitar Center	15,393	05/31/25
13	GSMC	Earhart Corporate Center	No	XPO Logistics Freight, Inc.	138,438	06/30/30	Home Point Financial	33,309	06/30/29
14	CREFI	2665 North First	No	State of CA, DGS	31,849	08/31/25	OneSpace	25,417	09/30/33
15	CREFI	KW Portfolio	Yes
15.01	CREFI	10054 Old Grove Road	Yes	Manscaped, Inc.	85,824	11/30/27
15.02	CREFI	2742 Dow Avenue	Yes	Memorial Health Services	51,588	12/31/29
16	GSMC	USAA Plano	Yes	USAA	230,621	07/31/31
17	GSMC	The Hub	No	NYC Department of Finance	75,601	11/04/27	Forman Mills	42,573	08/31/22
18	JPMCB	Troy Technology Park	No	Magna Powertrain of America, Inc.	97,389	08/31/22	Raytheon Company	59,472	06/30/22
19	GSMC	Amazon Industrial Portfolio	Yes
19.01	GSMC	12900 Pecan Park Road	Yes	Amazon	856,605	07/31/32
19.02	GSMC	6925 Riverview Avenue	Yes	Amazon	856,605	07/31/32
20	GSMC	Westlake Center	No	Westlake Management Services, Inc	110,118	12/31/32	Rymer, Moore, Jackson & Echols	9,896	01/31/24
21	GACC	Home Ranch Health Center	No	UCI Medical	17,606	02/01/29	Kiddie Academy	11,292	05/30/35
22	CREFI	Keylock Storage Portfolio	No
22.01	CREFI	Mead	No
22.02	CREFI	Franklin	No
22.03	CREFI	Boise	No
22.04	CREFI	Fruitland	No
22.05	CREFI	Pendleton	No
23	GSMC	711 Fifth Avenue	No	SunTrust Banks	84,516	04/30/24	Allen & Company	70,972	09/30/33
24	CREFI	6655 Wedgwood	No	Philips/Spectranetics	35,807	08/31/25	4C Medical Technologies	28,120	10/31/25
25	CREFI	Mid Atlantic Storage Portfolio	No
25.01	CREFI	Storage at Atlas	No
25.02	CREFI	Storage at Mont Mini	No
26	GSMC	3861 Sepulveda Boulevard	Yes	Westside Family Health Center	24,194	03/31/39
27	GSMC	Pell City Shopping Center	No	Martin’s Family Clothing	40,000	12/31/27	Fresh Value	35,000	11/17/23
28	GACC	Tesla Production Center	Yes	Tesla, Inc.	31,700	04/30/29
29	GSMC	Storage Post – Jefferson, LA	No
30	GACC	Diversey	Yes	Diversey	145,014	03/31/35
31	CREFI	167 North 6th Street	No
32	CREFI	47 Ann	No	American Foliage	3,600	03/31/24
33	GACC	Rosencrans Apartment Homes	No
34	CREFI	71 Leonard	No	Architectural Engineering	3,500	01/31/22

ANNEX A-1
			3rd LARGEST TENANT (3), (23), (24), (25)			4th LARGEST TENANT (3), (23), (24), (25)
					Lease			Lease
Loan #	Seller	Property Name	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
1	GACC	Moffett Place - Building 6
2	JPMCB/CREFI	120 Wall Street	AFS-USA, Inc.	40,029	06/30/29	Foundation for AIDS Research	30,822	08/31/27
3	CREFI/GACC	MGM Grand & Mandalay Bay
3.01	CREFI/GACC	MGM Grand
3.02	CREFI/GACC	Mandalay Bay
4	JPMCB	4 West 58th Street	J2 Enterprises LTD.	6,121	07/31/28	Northwell Health	5,174	05/31/30
5	CREFI	Northern Trust Office
6	GACC	Coleman Highline
7	GACC	Point West Portfolio
7.01	GACC	1610 & 1620 Arden Way	Covered California	10,796	04/30/23	Res Systems 3	10,258	07/30/26
7.02	GACC	1545 River Park Drive	American Cancer Society	8,978	09/30/21	TY Lin International	7,681	06/30/23
7.03	GACC	1601 Response Road	Valassis Sales & Marketing	8,580	08/31/21	DGS Speech Pathology	5,235	01/31/29
8	CREFI	Skywater Technology HQ
9	JPMCB	Agellan Portfolio
9.01	JPMCB	Sarasota Distribution Hub	Access USA	163,277	09/30/24	Albert's Organics	80,000	02/28/25
9.02	JPMCB	Naperville Woods Office Center	U.S. Bank	33,936	07/31/27	IMEG Corp	32,205	05/31/25
9.03	JPMCB	Southpark Business Park FOP	Genotox Laboratories, Ltd.	13,792	09/30/25
9.04	JPMCB	Supervalu
9.05	JPMCB	Plainfield Business Center IV
9.06	JPMCB	Beltway III	Convergent Outsourcing, Inc.	31,709	11/30/27	BBVA Compass Bank	31,054	07/31/22
9.07	JPMCB	4405 Continental Dr
9.08	JPMCB	Beltway IV
9.09	JPMCB	Sandy Plains Business Park	Kone, Inc	15,384	12/31/24	Absolute Printing	13,928	10/31/20
9.10	JPMCB	Coliseum Distribution Center #1
9.11	JPMCB	Silber Industrial Park	Schindler Elevator Corporation	23,885	12/31/22	Pilkington North America, Inc.	16,127	05/31/21
9.12	JPMCB	Southpark Business Park M	DunAn Microstaq, Inc.	12,062	10/31/23	Macquarie Holdings (USA) Inc.	9,761	01/31/23
9.13	JPMCB	West by Northwest Business Blvd	Camfil USA, Inc.	15,050	10/31/24	TTTE dba Craters & Freighters	14,165	12/31/22
9.14	JPMCB	Norcross Center	Marelli USA, Inc.	18,775	07/31/22	Systel	17,884	10/31/20
9.15	JPMCB	Goshen Springs	Advanced Home Care Inc	19,478	01/31/25	Blanke Corporation	13,126	12/31/22
9.16	JPMCB	Long Point Center	Faber CNK Stone Corp.	34,382	09/30/22	Hugh M Cunningham, Inc.	18,000	01/31/23
9.17	JPMCB	Corridor Park D
9.18	JPMCB	Southport 1-4	Industrial Equipment Company	11,750	01/31/24	C Bond Systems, LLC	8,385	05/31/21
9.19	JPMCB	Jameel	Indeco Sales, Inc.	10,267	07/31/23	Tubbesing Solutions, LLC	7,491	04/30/22
9.20	JPMCB	Beltway II
9.21	JPMCB	Braker Center 4	Evermore Systems, Inc.	4,500	10/31/20	Fastenal Company	4,490	01/31/21
9.22	JPMCB	Northgreen 1-4	Viridis Energy (Texas), LP	8,400	12/31/20	CLMS Mgmt. Svcs. Ltd Partner.	8,040	07/31/23
9.23	JPMCB	Minimax	Mogen Industrial (USA), Inc.	17,500	11/30/20	Pronto Vending, Ltd.	17,134	06/30/21
9.24	JPMCB	Southpark Business Park E
9.25	JPMCB	9385 Washington Blvd	Facema	9,000	06/30/24	Revamped, LLC	9,000	04/30/24
9.26	JPMCB	Rothway
9.27	JPMCB	2730 Pinnacle
9.28	JPMCB	Columbus West - Interchange Rd	King Bee Delivery	9,600	03/31/21	Ocean Providence Columbus LLC	9,500	09/30/23
9.29	JPMCB	1346 Oakbrook Drive	PWI Partners Inc	10,400	09/30/21	Capital City Electrical	7,750	09/30/23
9.30	JPMCB	1230-1236 Hardt Circle	TMC Supply Center Inc.	15,020	01/31/21
9.31	JPMCB	Pine Forest Business Park
9.32	JPMCB	Rittiman East Industrial Park #23 & 24	Kenneth Stanley d/b/a Colors Unlimited	7,128	07/31/24	Rbex, Inc.	5,550	08/31/22
9.33	JPMCB	1351 Oakbrook Drive	TLLW, Inc	2,700	07/31/21	Fluid Engineering	2,333	MTM
9.34	JPMCB	1325 Oakbrook Drive	Specialty Tile Products	12,808	08/31/22	Stone Center, LLC	10,240	12/31/23
9.35	JPMCB	490 Heartland Drive
9.36	JPMCB	1265 Oakbrook Drive	Southern Sweepers & Scrub	10,000	09/30/24
9.37	JPMCB	Columbus West - Business Park
9.38	JPMCB	1155 Bowes Road
9.39	JPMCB	1280 Oakbrook Drive
9.40	JPMCB	Cox Business Center	Amify, LLC	10,000	01/31/22	Laptop Fix, LLC	5,000	03/31/23
9.41	JPMCB	2002 Bloomingdale
9.42	JPMCB	333 Charles Court	ACI Plastics & Manufacturing, Inc.	6,823	02/28/22
9.43	JPMCB	483 Heartland Drive	Tuskin Equipment Corporation	6,961	MTM
9.44	JPMCB	1256 Oakbrook Drive	Americare, LLC	10,041	08/31/21
9.45	JPMCB	550 Heartland
9.46	JPMCB	Rittiman East Industrial Park #22	BBMK, LLC d/b/a Blue Team Restoration	3,000	08/31/22
10	CREFI	2010 South Lamar
11	GSMC	333 South Wabash	Continental Casualty Company	56,638	11/30/24	Akuna Capital LLC	56,382	12/31/29
12	CREFI	Redmond Town Center	Haiku Seafood & Sushi Buffet	11,381	09/30/21	Pediatric Associates, Inc. P.S.	10,996	09/30/28
13	GSMC	Earhart Corporate Center	Infor Global	8,085	01/31/23	Ellis Porter PLC	6,698	11/30/27
14	CREFI	2665 North First	Cloudgenix, Inc	18,586	07/31/21	Beckhoff Automation	13,859	09/30/25
15	CREFI	KW Portfolio
15.01	CREFI	10054 Old Grove Road
15.02	CREFI	2742 Dow Avenue
16	GSMC	USAA Plano
17	GSMC	The Hub	Aldi	17,936	10/31/23	Walgreens	16,447	07/31/24
18	JPMCB	Troy Technology Park	LG Chem Michigan Inc.	45,827	02/29/24	Roush Industries, Inc.	43,732	03/31/22
19	GSMC	Amazon Industrial Portfolio
19.01	GSMC	12900 Pecan Park Road
19.02	GSMC	6925 Riverview Avenue
20	GSMC	Westlake Center	JADEC, Inc	8,392	12/31/22	TW Telecom	50	MTM
21	GACC	Home Ranch Health Center	Blue Agave	4,685	03/31/24	Cosmo Prof (Beauty Supply Store)	2,372	06/30/21
22	CREFI	Keylock Storage Portfolio
22.01	CREFI	Mead
22.02	CREFI	Franklin
22.03	CREFI	Boise
22.04	CREFI	Fruitland
22.05	CREFI	Pendleton
23	GSMC	711 Fifth Avenue	Ralph Lauren	38,638	06/30/29	Loro Piana USA	24,388	08/31/25
24	CREFI	6655 Wedgwood	Audio Research Corporation	20,754	12/31/28	MDCM Solutions	13,049	06/30/26
25	CREFI	Mid Atlantic Storage Portfolio
25.01	CREFI	Storage at Atlas
25.02	CREFI	Storage at Mont Mini
26	GSMC	3861 Sepulveda Boulevard
27	GSMC	Pell City Shopping Center	Bargain Hunt	30,983	02/28/25	Tractor Supply Company	24,022	12/01/27
28	GACC	Tesla Production Center
29	GSMC	Storage Post – Jefferson, LA
30	GACC	Diversey
31	CREFI	167 North 6th Street
32	CREFI	47 Ann
33	GACC	Rosencrans Apartment Homes
34	CREFI	71 Leonard

ANNEX A-1
			5th LARGEST TENANT (3), (23), (24), (25)
					Lease	Loan		Lockbox
Loan #	Seller	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor	(Y/N)
1	GACC	Moffett Place - Building 6				Refinance	Jay Paul	Yes
2	JPMCB/CREFI	120 Wall Street	Center for Appellate Litigation	20,535	01/31/25	Refinance	Silverstein Holdco I LLC	Yes
3	CREFI/GACC	MGM Grand & Mandalay Bay				Acquisition	BREIT Operating Partnership L.P., MGM Growth Properties Operating Partnership LP	Yes
3.01	CREFI/GACC	MGM Grand
3.02	CREFI/GACC	Mandalay Bay
4	JPMCB	4 West 58th Street	Union Sq. Dermatology	5,174	03/31/35	Recapitalization	Sheldon H. Solow	Yes
5	CREFI	Northern Trust Office				Refinance	The Richard L. Adams, Jr. Trust	Yes
6	GACC	Coleman Highline				Refinance	LDH, LLC, Sansome Guarantor LLC	Yes
7	GACC	Point West Portfolio				Refinance	Matthew T. White, Gary D. Nelson, Deborah Dedomenico	Yes
7.01	GACC	1610 & 1620 Arden Way	CSAA Insurance Exchange	8,148	12/31/24
7.02	GACC	1545 River Park Drive	Randstad Professionals	6,940	05/31/25
7.03	GACC	1601 Response Road	First Foundation Bank	3,655	08/31/26
8	CREFI	Skywater Technology HQ				Recapitalization	Loren Unterseher	Yes
9	JPMCB	Agellan Portfolio				Refinance	Elad Genesis Limited Partnership	Yes
9.01	JPMCB	Sarasota Distribution Hub
9.02	JPMCB	Naperville Woods Office Center	Equian, LLC	19,585	09/30/28
9.03	JPMCB	Southpark Business Park FOP
9.04	JPMCB	Supervalu
9.05	JPMCB	Plainfield Business Center IV
9.06	JPMCB	Beltway III
9.07	JPMCB	4405 Continental Dr
9.08	JPMCB	Beltway IV
9.09	JPMCB	Sandy Plains Business Park	Vaperite Inc	13,194	03/31/22
9.10	JPMCB	Coliseum Distribution Center #1
9.11	JPMCB	Silber Industrial Park	Audio Visual Services Group	13,630	06/30/22
9.12	JPMCB	Southpark Business Park M	Maidbot, Inc.	9,153	12/31/20
9.13	JPMCB	West by Northwest Business Blvd	ABM Janitorial Svcs. Inc.	11,435	12/31/23
9.14	JPMCB	Norcross Center	ATL Courier Inc	16,902	06/30/24
9.15	JPMCB	Goshen Springs	Kenosha Beef International, Ltd	13,014	11/30/23
9.16	JPMCB	Long Point Center	ACS Flooring Group, Inc.	16,468	12/31/23
9.17	JPMCB	Corridor Park D
9.18	JPMCB	Southport 1-4	Regnah Industry, LLC	7,937	12/31/22
9.19	JPMCB	Jameel	Plant Interscapes, Inc.	7,302	03/31/23
9.20	JPMCB	Beltway II
9.21	JPMCB	Braker Center 4	Roku, Inc.	3,086	01/31/24
9.22	JPMCB	Northgreen 1-4	Evans Consoles, Inc.	4,560	12/31/24
9.23	JPMCB	Minimax	Texas Receiving, LLC	13,094	09/30/21
9.24	JPMCB	Southpark Business Park E
9.25	JPMCB	9385 Washington Blvd	Tasty Shirt Company, Inc.	8,990	12/31/22
9.26	JPMCB	Rothway
9.27	JPMCB	2730 Pinnacle
9.28	JPMCB	Columbus West - Interchange Rd	Matthews International Corp	8,000	11/30/20
9.29	JPMCB	1346 Oakbrook Drive	Fabulous Picasso Brothers	5,200	MTM
9.30	JPMCB	1230-1236 Hardt Circle
9.31	JPMCB	Pine Forest Business Park
9.32	JPMCB	Rittiman East Industrial Park #23 & 24	First Lan Corporation	4,800	05/31/21
9.33	JPMCB	1351 Oakbrook Drive	Water Restoration Pros, LLC	2,300	02/28/22
9.34	JPMCB	1325 Oakbrook Drive
9.35	JPMCB	490 Heartland Drive
9.36	JPMCB	1265 Oakbrook Drive
9.37	JPMCB	Columbus West - Business Park
9.38	JPMCB	1155 Bowes Road
9.39	JPMCB	1280 Oakbrook Drive
9.40	JPMCB	Cox Business Center
9.41	JPMCB	2002 Bloomingdale
9.42	JPMCB	333 Charles Court
9.43	JPMCB	483 Heartland Drive
9.44	JPMCB	1256 Oakbrook Drive
9.45	JPMCB	550 Heartland
9.46	JPMCB	Rittiman East Industrial Park #22
10	CREFI	2010 South Lamar				Refinance	Alan Sackman	Yes
11	GSMC	333 South Wabash	United Way of Metro Chicago	28,892	04/30/28	Acquisition	Michael Shvo, Deutsche Finance America LLC	Yes
12	CREFI	Redmond Town Center	Gene Juarez Salon & Spa	9,568	05/31/24	Recapitalization	Fairbourne Partners, LLC	Yes
13	GSMC	Earhart Corporate Center	U. Michigan Victors Care	3,290	06/30/23	Refinance	Jason Fine, Richard O. Fine, David Tomlinson, Jason Litwack, Alex Cantu	Yes
14	CREFI	2665 North First	HYC Technology Co.	6,879	12/31/27	Refinance	Zhonghuan Investment USA, LLC	Yes
15	CREFI	KW Portfolio				Acquisition	Chandru H. Wadhwani	Yes
15.01	CREFI	10054 Old Grove Road
15.02	CREFI	2742 Dow Avenue
16	GSMC	USAA Plano				Acquisition	USRA Institutional Net Lease Fund III, LLC	Yes
17	GSMC	The Hub	Bronx Party Center	7,562	05/31/29	Refinance	The Related Companies, L.P.	Yes
18	JPMCB	Troy Technology Park	Ally Financial, Inc.	43,272	12/31/21	Acquisition	Boruch Drillman	Yes
19	GSMC	Amazon Industrial Portfolio				Acquisition	JDM Real Estate Funds, LLC	Yes
19.01	GSMC	12900 Pecan Park Road
19.02	GSMC	6925 Riverview Avenue
20	GSMC	Westlake Center				Recapitalization	Gulf United Investments Corporation	Yes
21	GACC	Home Ranch Health Center	Dr. John Kim DDS	2,201	06/30/24	Refinance	Sean Hashem, Fareed Kanani	Yes
22	CREFI	Keylock Storage Portfolio				Refinance	Austin J. Osborne, Ronald L. Osborne	Yes
22.01	CREFI	Mead
22.02	CREFI	Franklin
22.03	CREFI	Boise
22.04	CREFI	Fruitland
22.05	CREFI	Pendleton
23	GSMC	711 Fifth Avenue	Sandler Capital	17,200	06/30/27	Refinance	Bayerische Versorgungskammer, Deutsche Finance America LLC, DF Deutsche Finance Holding AG, Hessen Lawyers Pension Fund	Yes
24	CREFI	6655 Wedgwood	Forterra Pipe & Precast	12,897	06/30/24	Acquisition	Ryan Lucas, Mark Stark	Yes
25	CREFI	Mid Atlantic Storage Portfolio				Acquisition	Susan E. T. Petrone, Petrone Family Trust	Yes
25.01	CREFI	Storage at Atlas
25.02	CREFI	Storage at Mont Mini
26	GSMC	3861 Sepulveda Boulevard				Refinance	Robert Hayman, David Dossetter, Ken Rosenblood, William Dorfman	Yes
27	GSMC	Pell City Shopping Center	Bender's Elite Fitness	9,200	07/31/23	Refinance	Micah Lacher	Yes
28	GACC	Tesla Production Center				Refinance	Warren H. Baker	Yes
29	GSMC	Storage Post – Jefferson, LA				Refinance	Bruce C. Roch, Jr., William H. Shane, Jr., James P. Favrot	Yes
30	GACC	Diversey				Refinance	New Mountain Net Lease Partners Corporation	Yes
31	CREFI	167 North 6th Street				Refinance	Joel Gluck	Yes
32	CREFI	47 Ann				Refinance	Nathan Berman	Yes
33	GACC	Rosencrans Apartment Homes				Refinance	Ira Hickman	Yes
34	CREFI	71 Leonard				Refinance	Nathan Berman	Yes

ANNEX A-1

Pari Passu Debt

Additional Debt(24)

Pari Passu

Pari Passu

Pari Passu

Total Cut-off

Additional

Lockbox

Cash

Pari Passu

Note Control

Piece  In Trust

Piece Non Trust

Date Pari

Addit Debt

Addit Debt

Additional

Debt Cut off

Additional Debt

Loan #

Seller

Property Name

Type

Management

(Y/N)

(Y/N)

Cut-Off Balance

Cut-Off Balance

Passu Debt

Permitted (Y/N)

Exist (Y/N)

Debt Type(s)

Date Balance

Interest Rate

1

GACC

Moffett Place - Building 6

Hard

In Place

Yes

No

74,850,000

58,250,000

133,100,000

No

Yes

B-Note (66,900,000)/Mezzanine (49,000,000)

115,900,000

4.62946302933563

2

JPMCB/CREFI

120 Wall Street

Hard

Springing

Yes

No

70,000,000

95,000,000

165,000,000

Yes

No

Permitted Mezzanine

NAP

NAP

3

CREFI/GACC

MGM Grand & Mandalay Bay

Hard

Springing

Yes

No

70,000,000

1,564,200,000

1,634,200,000

Yes

Yes

B-Notes (804,400,000)/C-Notes (561,400,000)/Permitted Mezzanine

1,365,800,000

3.55800

3.01

CREFI/GACC

MGM Grand

3.02

CREFI/GACC

Mandalay Bay

4

JPMCB

4 West 58th Street

Hard

Springing

Yes

Yes

62,500,000

62,500,000

125,000,000

Yes

No

Permitted Mezzanine

NAP

NAP

5

CREFI

Northern Trust Office

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

6

GACC

Coleman Highline

Hard

Springing

Yes

No

40,000,000

115,000,000

155,000,000

No

No

NAP

NAP

NAP

7

GACC

Point West Portfolio

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

7.01

GACC

1610 & 1620 Arden Way

7.02

GACC

1545 River Park Drive

7.03

GACC

1601 Response Road

8

CREFI

Skywater Technology HQ

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

9

JPMCB

Agellan Portfolio

Hard

In Place

Yes

No

35,000,000

196,000,000

231,000,000

No

Yes

Subordinate Debt (172,000,000)/Mezzanine Loan (31,000,000)

203,000,000

5.10246305418719

9.01

JPMCB

Sarasota Distribution Hub

9.02

JPMCB

Naperville Woods Office Center

9.03

JPMCB

Southpark Business Park FOP

9.04

JPMCB

Supervalu

9.05

JPMCB

Plainfield Business Center IV

9.06

JPMCB

Beltway III

9.07

JPMCB

4405 Continental Dr

9.08

JPMCB

Beltway IV

9.09

JPMCB

Sandy Plains Business Park

9.10

JPMCB

Coliseum Distribution Center #1

9.11

JPMCB

Silber Industrial Park

9.12

JPMCB

Southpark Business Park M

9.13

JPMCB

West by Northwest Business Blvd

9.14

JPMCB

Norcross Center

9.15

JPMCB

Goshen Springs

9.16

JPMCB

Long Point Center

9.17

JPMCB

Corridor Park D

9.18

JPMCB

Southport 1-4

9.19

JPMCB

Jameel

9.20

JPMCB

Beltway II

9.21

JPMCB

Braker Center 4

9.22

JPMCB

Northgreen 1-4

9.23

JPMCB

Minimax

9.24

JPMCB

Southpark Business Park E

9.25

JPMCB

9385 Washington Blvd

9.26

JPMCB

Rothway

9.27

JPMCB

2730 Pinnacle

9.28

JPMCB

Columbus West - Interchange Rd

9.29

JPMCB

1346 Oakbrook Drive

9.30

JPMCB

1230-1236 Hardt Circle

9.31

JPMCB

Pine Forest Business Park

9.32

JPMCB

Rittiman East Industrial Park #23 & 24

9.33

JPMCB

1351 Oakbrook Drive

9.34

JPMCB

1325 Oakbrook Drive

9.35

JPMCB

490 Heartland Drive

9.36

JPMCB

1265 Oakbrook Drive

9.37

JPMCB

Columbus West - Business Park

9.38

JPMCB

1155 Bowes Road

9.39

JPMCB

1280 Oakbrook Drive

9.40

JPMCB

Cox Business Center

9.41

JPMCB

2002 Bloomingdale

9.42

JPMCB

333 Charles Court

9.43

JPMCB

483 Heartland Drive

9.44

JPMCB

1256 Oakbrook Drive

9.45

JPMCB

550 Heartland

9.46

JPMCB

Rittiman East Industrial Park #22

10

CREFI

2010 South Lamar

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

11

GSMC

333 South Wabash

Hard

Springing

Yes

No

30,000,000

210,000,000

240,000,000

No

No

NAP

NAP

NAP

12

CREFI

Redmond Town Center

Hard

Springing

Yes

No

30,000,000

71,500,000

101,500,000

No

No

NAP

NAP

NAP

13

GSMC

Earhart Corporate Center

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

14

CREFI

2665 North First

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

15

CREFI

KW Portfolio

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

15.01

CREFI

10054 Old Grove Road

15.02

CREFI

2742 Dow Avenue

16

GSMC

USAA Plano

Hard

In Place

Yes

No

25,000,000

38,600,000

63,600,000

No

No

NAP

NAP

NAP

17

GSMC

The Hub

Hard

Springing

Yes

Yes

25,000,000

19,205,881

44,205,881

No

Yes

Subordinate Debt

2,560,000

0.00000

18

JPMCB

Troy Technology Park

Hard

Springing

Yes

Yes

25,000,000

20,000,000

45,000,000

No

No

NAP

NAP

NAP

19

GSMC

Amazon Industrial Portfolio

Hard

Springing

Yes

No

24,100,000

115,000,000

139,100,000

No

No

NAP

NAP

NAP

19.01

GSMC

12900 Pecan Park Road

19.02

GSMC

6925 Riverview Avenue

20

GSMC

Westlake Center

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

21

GACC

Home Ranch Health Center

Hard

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

22

CREFI

Keylock Storage Portfolio

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

22.01

CREFI

Mead

22.02

CREFI

Franklin

22.03

CREFI

Boise

22.04

CREFI

Fruitland

22.05

CREFI

Pendleton

23

GSMC

711 Fifth Avenue

Hard

Springing

Yes

No

15,000,000

530,000,000

545,000,000

Yes

No

Permitted Mezzanine

NAP

NAP

24

CREFI

6655 Wedgwood

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

25

CREFI

Mid Atlantic Storage Portfolio

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

25.01

CREFI

Storage at Atlas

25.02

CREFI

Storage at Mont Mini

26

GSMC

3861 Sepulveda Boulevard

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

27

GSMC

Pell City Shopping Center

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

28

GACC

Tesla Production Center

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

29

GSMC

Storage Post – Jefferson, LA

Soft

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

30

GACC

Diversey

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

31

CREFI

167 North 6th Street

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

32

CREFI

47 Ann

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

33

GACC

Rosencrans Apartment Homes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

34

CREFI

71 Leonard

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

ANNEX A-1
			Total Debt
				Total Debt		Total Debt
			Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller	Property Name	Cut-off Balance	DSCR	Current LTV %	Debt Yield %
1	GACC	Moffett Place - Building 6	249,000,000	1.59	69.3%	6.5%
2	JPMCB/CREFI	120 Wall Street	165,000,000	2.74	57.9%	9.3%
3	CREFI/GACC	MGM Grand & Mandalay Bay	3,000,000,000	2.70	65.2%	9.7%
3.01	CREFI/GACC	MGM Grand		2.70	65.2%	9.7%
3.02	CREFI/GACC	Mandalay Bay		2.70	65.2%	9.7%
4	JPMCB	4 West 58th Street	125,000,000	1.94	69.4%	7.4%
5	CREFI	Northern Trust Office	NAP	NAP	NAP	NAP
6	GACC	Coleman Highline	155,000,000	3.64	50.8%	10.3%
7	GACC	Point West Portfolio	NAP	NAP	NAP	NAP
7.01	GACC	1610 & 1620 Arden Way		NAP	NAP	NAP
7.02	GACC	1545 River Park Drive		NAP	NAP	NAP
7.03	GACC	1601 Response Road		NAP	NAP	NAP
8	CREFI	Skywater Technology HQ	NAP	NAP	NAP	NAP
9	JPMCB	Agellan Portfolio	434,000,000	1.54	78.8%	8.3%
9.01	JPMCB	Sarasota Distribution Hub		1.54	78.8%	8.3%
9.02	JPMCB	Naperville Woods Office Center		1.54	78.8%	8.3%
9.03	JPMCB	Southpark Business Park FOP		1.54	78.8%	8.3%
9.04	JPMCB	Supervalu		1.54	78.8%	8.3%
9.05	JPMCB	Plainfield Business Center IV		1.54	78.8%	8.3%
9.06	JPMCB	Beltway III		1.54	78.8%	8.3%
9.07	JPMCB	4405 Continental Dr		1.54	78.8%	8.3%
9.08	JPMCB	Beltway IV		1.54	78.8%	8.3%
9.09	JPMCB	Sandy Plains Business Park		1.54	78.8%	8.3%
9.10	JPMCB	Coliseum Distribution Center #1		1.54	78.8%	8.3%
9.11	JPMCB	Silber Industrial Park		1.54	78.8%	8.3%
9.12	JPMCB	Southpark Business Park M		1.54	78.8%	8.3%
9.13	JPMCB	West by Northwest Business Blvd		1.54	78.8%	8.3%
9.14	JPMCB	Norcross Center		1.54	78.8%	8.3%
9.15	JPMCB	Goshen Springs		1.54	78.8%	8.3%
9.16	JPMCB	Long Point Center		1.54	78.8%	8.3%
9.17	JPMCB	Corridor Park D		1.54	78.8%	8.3%
9.18	JPMCB	Southport 1-4		1.54	78.8%	8.3%
9.19	JPMCB	Jameel		1.54	78.8%	8.3%
9.20	JPMCB	Beltway II		1.54	78.8%	8.3%
9.21	JPMCB	Braker Center 4		1.54	78.8%	8.3%
9.22	JPMCB	Northgreen 1-4		1.54	78.8%	8.3%
9.23	JPMCB	Minimax		1.54	78.8%	8.3%
9.24	JPMCB	Southpark Business Park E		1.54	78.8%	8.3%
9.25	JPMCB	9385 Washington Blvd		1.54	78.8%	8.3%
9.26	JPMCB	Rothway		1.54	78.8%	8.3%
9.27	JPMCB	2730 Pinnacle		1.54	78.8%	8.3%
9.28	JPMCB	Columbus West - Interchange Rd		1.54	78.8%	8.3%
9.29	JPMCB	1346 Oakbrook Drive		1.54	78.8%	8.3%
9.30	JPMCB	1230-1236 Hardt Circle		1.54	78.8%	8.3%
9.31	JPMCB	Pine Forest Business Park		1.54	78.8%	8.3%
9.32	JPMCB	Rittiman East Industrial Park #23 & 24		1.54	78.8%	8.3%
9.33	JPMCB	1351 Oakbrook Drive		1.54	78.8%	8.3%
9.34	JPMCB	1325 Oakbrook Drive		1.54	78.8%	8.3%
9.35	JPMCB	490 Heartland Drive		1.54	78.8%	8.3%
9.36	JPMCB	1265 Oakbrook Drive		1.54	78.8%	8.3%
9.37	JPMCB	Columbus West - Business Park		1.54	78.8%	8.3%
9.38	JPMCB	1155 Bowes Road		1.54	78.8%	8.3%
9.39	JPMCB	1280 Oakbrook Drive		1.54	78.8%	8.3%
9.40	JPMCB	Cox Business Center		1.54	78.8%	8.3%
9.41	JPMCB	2002 Bloomingdale		1.54	78.8%	8.3%
9.42	JPMCB	333 Charles Court		1.54	78.8%	8.3%
9.43	JPMCB	483 Heartland Drive		1.54	78.8%	8.3%
9.44	JPMCB	1256 Oakbrook Drive		1.54	78.8%	8.3%
9.45	JPMCB	550 Heartland		1.54	78.8%	8.3%
9.46	JPMCB	Rittiman East Industrial Park #22		1.54	78.8%	8.3%
10	CREFI	2010 South Lamar	NAP	NAP	NAP	NAP
11	GSMC	333 South Wabash	240,000,000	2.75	62.8%	10.1%
12	CREFI	Redmond Town Center	101,500,000	1.79	67.2%	10.7%
13	GSMC	Earhart Corporate Center	NAP	NAP	NAP	NAP
14	CREFI	2665 North First	NAP	NAP	NAP	NAP
15	CREFI	KW Portfolio	NAP	NAP	NAP	NAP
15.01	CREFI	10054 Old Grove Road		NAP	NAP	NAP
15.02	CREFI	2742 Dow Avenue		NAP	NAP	NAP
16	GSMC	USAA Plano	63,600,000	2.84	53.0%	10.5%
17	GSMC	The Hub	46,765,881	2.76	57.9%	10.5%
18	JPMCB	Troy Technology Park	45,000,000	1.66	72.9%	9.2%
19	GSMC	Amazon Industrial Portfolio	139,100,000	2.38	64.7%	8.0%
19.01	GSMC	12900 Pecan Park Road		2.38	64.7%	8.0%
19.02	GSMC	6925 Riverview Avenue		2.38	64.7%	8.0%
20	GSMC	Westlake Center	NAP	NAP	NAP	NAP
21	GACC	Home Ranch Health Center	NAP	NAP	NAP	NAP
22	CREFI	Keylock Storage Portfolio	NAP	NAP	NAP	NAP
22.01	CREFI	Mead		NAP	NAP	NAP
22.02	CREFI	Franklin		NAP	NAP	NAP
22.03	CREFI	Boise		NAP	NAP	NAP
22.04	CREFI	Fruitland		NAP	NAP	NAP
22.05	CREFI	Pendleton		NAP	NAP	NAP
23	GSMC	711 Fifth Avenue	545,000,000	2.90	54.5%	9.4%
24	CREFI	6655 Wedgwood	NAP	NAP	NAP	NAP
25	CREFI	Mid Atlantic Storage Portfolio	NAP	NAP	NAP	NAP
25.01	CREFI	Storage at Atlas		NAP	NAP	NAP
25.02	CREFI	Storage at Mont Mini		NAP	NAP	NAP
26	GSMC	3861 Sepulveda Boulevard	NAP	NAP	NAP	NAP
27	GSMC	Pell City Shopping Center	NAP	NAP	NAP	NAP
28	GACC	Tesla Production Center	NAP	NAP	NAP	NAP
29	GSMC	Storage Post – Jefferson, LA	NAP	NAP	NAP	NAP
30	GACC	Diversey	NAP	NAP	NAP	NAP
31	CREFI	167 North 6th Street	NAP	NAP	NAP	NAP
32	CREFI	47 Ann	NAP	NAP	NAP	NAP
33	GACC	Rosencrans Apartment Homes	NAP	NAP	NAP	NAP
34	CREFI	71 Leonard	NAP	NAP	NAP	NAP

ANNEX A-1
			HOTEL OPERATING STATISTICS
			2016	2016	2016	2017	2017	2017	2018	2017	2018	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	GACC	Moffett Place - Building 6																1
2	JPMCB/CREFI	120 Wall Street																2
3	CREFI/GACC	MGM Grand & Mandalay Bay	91.0%	193.58	176.24	91.5%	192.62	176.18	92.1%	196.52	180.94	87.5%	197.27	172.60	92.1%	196.52	180.94	3
3.01	CREFI/GACC	MGM Grand	92.1%	181.76	167.36	92.7%	182.10	168.76	91.4%	190.29	173.85	83.9%	192.07	161.19	91.4%	190.29	173.85	3.01
3.02	CREFI/GACC	Mandalay Bay	90.0%	206.28	185.57	90.2%	203.96	183.96	92.8%	202.98	188.40	91.7%	202.85	185.98	92.8%	202.98	188.40	3.02
4	JPMCB	4 West 58th Street																4
5	CREFI	Northern Trust Office																5
6	GACC	Coleman Highline																6
7	GACC	Point West Portfolio																7
7.01	GACC	1610 & 1620 Arden Way																7.01
7.02	GACC	1545 River Park Drive																7.02
7.03	GACC	1601 Response Road																7.03
8	CREFI	Skywater Technology HQ																8
9	JPMCB	Agellan Portfolio																9
9.01	JPMCB	Sarasota Distribution Hub																9.01
9.02	JPMCB	Naperville Woods Office Center																9.02
9.03	JPMCB	Southpark Business Park FOP																9.03
9.04	JPMCB	Supervalu																9.04
9.05	JPMCB	Plainfield Business Center IV																9.05
9.06	JPMCB	Beltway III																9.06
9.07	JPMCB	4405 Continental Dr																9.07
9.08	JPMCB	Beltway IV																9.08
9.09	JPMCB	Sandy Plains Business Park																9.09
9.10	JPMCB	Coliseum Distribution Center #1																9.10
9.11	JPMCB	Silber Industrial Park																9.11
9.12	JPMCB	Southpark Business Park M																9.12
9.13	JPMCB	West by Northwest Business Blvd																9.13
9.14	JPMCB	Norcross Center																9.14
9.15	JPMCB	Goshen Springs																9.15
9.16	JPMCB	Long Point Center																9.16
9.17	JPMCB	Corridor Park D																9.17
9.18	JPMCB	Southport 1-4																9.18
9.19	JPMCB	Jameel																9.19
9.20	JPMCB	Beltway II																9.20
9.21	JPMCB	Braker Center 4																9.21
9.22	JPMCB	Northgreen 1-4																9.22
9.23	JPMCB	Minimax																9.23
9.24	JPMCB	Southpark Business Park E																9.24
9.25	JPMCB	9385 Washington Blvd																9.25
9.26	JPMCB	Rothway																9.26
9.27	JPMCB	2730 Pinnacle																9.27
9.28	JPMCB	Columbus West - Interchange Rd																9.28
9.29	JPMCB	1346 Oakbrook Drive																9.29
9.30	JPMCB	1230-1236 Hardt Circle																9.30
9.31	JPMCB	Pine Forest Business Park																9.31
9.32	JPMCB	Rittiman East Industrial Park #23 & 24																9.32
9.33	JPMCB	1351 Oakbrook Drive																9.33
9.34	JPMCB	1325 Oakbrook Drive																9.34
9.35	JPMCB	490 Heartland Drive																9.35
9.36	JPMCB	1265 Oakbrook Drive																9.36
9.37	JPMCB	Columbus West - Business Park																9.37
9.38	JPMCB	1155 Bowes Road																9.38
9.39	JPMCB	1280 Oakbrook Drive																9.39
9.40	JPMCB	Cox Business Center																9.40
9.41	JPMCB	2002 Bloomingdale																9.41
9.42	JPMCB	333 Charles Court																9.42
9.43	JPMCB	483 Heartland Drive																9.43
9.44	JPMCB	1256 Oakbrook Drive																9.44
9.45	JPMCB	550 Heartland																9.45
9.46	JPMCB	Rittiman East Industrial Park #22																9.46
10	CREFI	2010 South Lamar																10
11	GSMC	333 South Wabash																11
12	CREFI	Redmond Town Center																12
13	GSMC	Earhart Corporate Center																13
14	CREFI	2665 North First																14
15	CREFI	KW Portfolio																15
15.01	CREFI	10054 Old Grove Road																15.01
15.02	CREFI	2742 Dow Avenue																15.02
16	GSMC	USAA Plano																16
17	GSMC	The Hub																17
18	JPMCB	Troy Technology Park																18
19	GSMC	Amazon Industrial Portfolio																19
19.01	GSMC	12900 Pecan Park Road																19.01
19.02	GSMC	6925 Riverview Avenue																19.02
20	GSMC	Westlake Center																20
21	GACC	Home Ranch Health Center																21
22	CREFI	Keylock Storage Portfolio																22
22.01	CREFI	Mead																22.01
22.02	CREFI	Franklin																22.02
22.03	CREFI	Boise																22.03
22.04	CREFI	Fruitland																22.04
22.05	CREFI	Pendleton																22.05
23	GSMC	711 Fifth Avenue																23
24	CREFI	6655 Wedgwood																24
25	CREFI	Mid Atlantic Storage Portfolio																25
25.01	CREFI	Storage at Atlas																25.01
25.02	CREFI	Storage at Mont Mini																25.02
26	GSMC	3861 Sepulveda Boulevard																26
27	GSMC	Pell City Shopping Center																27
28	GACC	Tesla Production Center																28
29	GSMC	Storage Post – Jefferson, LA																29
30	GACC	Diversey																30
31	CREFI	167 North 6th Street																31
32	CREFI	47 Ann																32
33	GACC	Rosencrans Apartment Homes																33
34	CREFI	71 Leonard																34