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 12, 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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

Year

Loan #

Seller⁽¹⁾

Property Name

Street Address

City

State

Zip Code

County

Properties

Type⁽²⁾

Subtype

Year Built

Renovated

GACC

Moffett Place - Building 6

1195 Borregas Avenue

Sunnyvale

94089

Santa Clara

Office

CBD

2020

JPMCB/CREFI

120 Wall Street

New York

10005

New York

Office

CBD

1929

2013

CREFI/GACC

MGM Grand & Mandalay Bay

Various

Las Vegas

Various

Clark

Hotel

Full Service

Various

3.01

CREFI/GACC

MGM Grand

3799 South Las Vegas Boulevard

Las Vegas

89109

Clark

Hotel

Full Service

1993

3.02

CREFI/GACC

Mandalay Bay

3950 South Las Vegas Boulevard

Las Vegas

89119

Clark

Hotel

Full Service

1999

JPMCB

4 West 58th Street

New York

10019

New York

Mixed Use

Office/Retail

1948

2016-2019

CREFI

Northern Trust Office

2160 East Elliot Road

Tempe

85283

Maricopa

Office

CBD

2015

GACC

Coleman Highline

1161, 1167 & 1173 Coleman Avenue

San Jose

95110

Santa Clara

Office

Suburban

2020

GACC

Point West Portfolio

Various

Sacramento

95815

Sacramento

Office

Suburban

Various

7.01

GACC

1610 & 1620 Arden Way

Sacramento

95815

Sacramento

Office

Suburban

1983, 2000

7.02

GACC

1545 River Park Drive

Sacramento

95815

Sacramento

Office

Suburban

1982

7.03

GACC

1601 Response Road

Sacramento

95815

Sacramento

Office

Suburban

1984

CREFI

Skywater Technology HQ

2401 East 86th Street

Bloomington

55425

Hennepin

Industrial

Flex/R&D

1985, 1994, 2000, 2020

JPMCB

Agellan Portfolio

Various

9.01

JPMCB

Sarasota Distribution Hub

6100 McIntosh Road

Sarasota

34238

Sarasota

Industrial

Warehouse/Distribution

1981

2007

9.02

JPMCB

Naperville Woods Office Center

1000 & 1100 East Warrenville Road

Naperville

60563

DuPage

Office

Suburban

1981, 1988

2007

9.03

JPMCB

Southpark Business Park FOP

2130, 2150 & 2170 Woodward Street

Austin

78744

Travis

Industrial

Flex

1982

9.04

JPMCB

Supervalu

1201 John Burgess Drive

Fort Worth

76140

Tarrant

Industrial

Warehouse/Distribution

1996

9.05

JPMCB

Plainfield Business Center IV

2151 Airwest Boulevard

Plainfield

46168

Hendricks

Industrial

Warehouse/Distribution

1999

9.06

JPMCB

Beltway III

10900 Corporate Centre Drive

Houston

77041

Harris

Office

CBD

2005

9.07

JPMCB

4405 Continental Dr

4405 Continental Drive

Flint

48507

Genesee

Industrial

Warehouse/Distribution

1999

2006

9.08

JPMCB

Beltway IV

4920 Westway Park Boulevard

Houston

77041

Harris

Office

CBD

2006

9.09

JPMCB

Sandy Plains Business Park

1800 Sandy Plains Industrial Parkway

Marietta

30066

Cobb

Industrial

Flex

1986

9.10

JPMCB

Coliseum Distribution Center #1

1143 AT&T Center Parkway

San Antonio

78219

Bexar

Industrial

Warehouse/Distribution

1978

9.11

JPMCB

Silber Industrial Park

2055, 2105 & 2155 Silber Road

Houston

77055

Harris

Industrial

Warehouse/Distribution

1978

9.12

JPMCB

Southpark Business Park M

4120 Freidrich Lane

Austin

78744

Travis

Industrial

Flex

1983

9.13

JPMCB

West by Northwest Business Blvd

6100 & 6120 West by Northwest Boulevard

Houston

77040

Harris

Industrial

Flex

1983

9.14

JPMCB

Norcross Center

2100 & 2200 Norcross Parkway

Norcross

30071

Gwinnett

Industrial

Flex

1988

9.15

JPMCB

Goshen Springs

5801 & 5901 Goshen Springs Road

Norcross

30071

Gwinnett

Industrial

Flex

1986

9.16

JPMCB

Long Point Center

6500 & 6600 Long Point Road

Houston

77055

Harris

Industrial

Warehouse/Distribution

1979

9.17

JPMCB

Corridor Park D

100 Michael Angelo Way

Austin

78728

Travis

Industrial

Flex

1999

2016

9.18

JPMCB

Southport 1-4

5975-6049 South Loop East

Houston

77033

Harris

Industrial

Flex

1980

9.19

JPMCB

Jameel

9001 & 9101 Jameel Road

Houston

77040

Harris

Industrial

Flex

1983

9.20

JPMCB

Beltway II

11000 Corporate Centre Drive

Houston

77041

Harris

Office

CBD

2003

9.21

JPMCB

Braker Center 4

2120 West Braker Lane

Austin

78758

Travis

Industrial

Flex

1984

1999

9.22

JPMCB

Northgreen 1-4

1400-1412 North Sam Houston Parkway East

Houston

77032

Harris

Industrial

Flex

1982

9.23

JPMCB

Minimax

2301 Minimax Drive

Houston

77008

Harris

Industrial

Warehouse/Distribution

1967

9.24

JPMCB

Southpark Business Park E

2100 East Saint Elmo Road

Austin

78744

Travis

Industrial

Flex

1982

1992

9.25

JPMCB

9385 Washington Blvd

9385 Washington Boulevard

Laurel

20723

Howard

Industrial

Flex

1988

2007

9.26

JPMCB

Rothway

6300, 6310 & 6320 Rothway Street

Houston

77040

Harris

Industrial

Flex

1983

9.27

JPMCB

2730 Pinnacle

2730 Pinnacle Drive

Elgin

60124

Kane

Industrial

Warehouse/Distribution

2005

2007

9.28

JPMCB

Columbus West - Interchange Rd

3671-3701 & 3707-3743 Interchange Road

Columbus

43204

Franklin

Industrial

Flex

1974

9.29

JPMCB

1346 Oakbrook Drive

Norcross

30093

Gwinnett

Industrial

Flex

1985

9.30

JPMCB

1230-1236 Hardt Circle

Bartlett

60103

DuPage

Industrial

Warehouse/Distribution

2008

9.31

JPMCB

Pine Forest Business Park

232 & 302-350 West 38th Street

Houston

77018

Harris

Industrial

Warehouse/Distribution

1980

9.32

JPMCB

Rittiman East Industrial Park #23 & 24

5032-5042 & 5100-5128 Service Center Drive

San Antonio

78218

Bexar

Industrial

Flex

1983

9.33

JPMCB

1351 Oakbrook Drive

Norcross

30093

Gwinnett

Industrial

Flex

1985

9.34

JPMCB

1325 Oakbrook Drive

Norcross

30093

Gwinnett

Industrial

Flex

1986

9.35

JPMCB

490 Heartland Drive

490 North Heartland Drive

Sugar Grove

60554

Kane

Industrial

Warehouse/Distribution

2002

9.36

JPMCB

1265 Oakbrook Drive

Norcross

30093

Gwinnett

Industrial

Flex

1985

9.37

JPMCB

Columbus West - Business Park

3949 Business Park Drive

Columbus

43204

Franklin

Industrial

Flex

1996

2005

9.38

JPMCB

1155 Bowes Road

Elgin

60123

Kane

Industrial

Warehouse/Distribution

2006

9.39

JPMCB

1280 Oakbrook Drive

Norcross

30093

Gwinnett

Industrial

Flex

1986

9.40

JPMCB

Cox Business Center

1300, 1310, 1320 & 1330 Cox Avenue

Erlanger

41018

Boone

Industrial

Warehouse/Distribution

1987

9.41

JPMCB

2002 Bloomingdale

2002 Bloomingdale Road

Glendale Heights

60139

DuPage

Industrial

Warehouse/Distribution

1998

9.42

JPMCB

333 Charles Court

West Chicago

60185

DuPage

Industrial

Warehouse/Distribution

2007

9.43

JPMCB

483 Heartland Drive

483 North Heartland Drive

Sugar Grove

60554

Kane

Industrial

Warehouse/Distribution

2010

9.44

JPMCB

1256 Oakbrook Drive

Norcross

30093

Gwinnett

Industrial

Flex

1985

9.45

JPMCB

550 Heartland

550 North Heartland Drive

Sugar Grove

60554

Kane

Industrial

Warehouse

2000

2007

A-1-1

Annex A-1

Number of

Property

Year

Loan #

Seller⁽¹⁾

Property Name

Street Address

City

State

Zip Code

County

Properties

Type⁽²⁾

Subtype

Year Built

Renovated

9.46

JPMCB

Rittiman East Industrial Park #22

5008-5030 Service Center Drive

San Antonio

78218

Bexar

Industrial

Warehouse/Distribution

1983

CREFI

2010 South Lamar

2010 South Lamar Boulevard

Austin

78704

Travis

Office

CBD

2019

GSMC

333 South Wabash

333 South Wabash Avenue

Chicago

60604

Cook

Office

CBD

1972

2019

CREFI

Redmond Town Center

7330, 7530 & 7345 164th Avenue Northeast

Redmond

98052

King

Mixed Use

Retail/Office

1996, 1999, 2013

GSMC

Earhart Corporate Center

2211 Old Earhart Road

Ann Arbor

48105

Washtenaw

Office

Suburban

2006

CREFI

2665 North First

2665 North First Street

San Jose

95134

Santa Clara

Office

CBD

1983

2014

CREFI

KW Portfolio

Various

1982

Various

15.01

CREFI

10054 Old Grove Road

San Diego

92131

San Diego

Industrial

Flex/R&D

1982

2018

15.02

CREFI

2742 Dow Avenue

Tustin

92780

Orange

Office

Suburban

1982

2007, 2020

GSMC

USAA Plano

5543 Legacy Drive

Plano

75024

Collin

Office

Suburban

2012

GSMC

The Hub

2994 Third Avenue

Bronx

10455

Bronx

Mixed Use

Retail/Office

2006

JPMCB

Troy Technology Park

1835-1975 Technology Drive and 1960 Ring Drive

Troy

48083

Oakland

Mixed Use

Industrial/Office

1986-1987

2005-2019

GSMC

Amazon Industrial Portfolio

Various

Industrial

Warehouse/Distribution

2017

19.01

GSMC

12900 Pecan Park Road

Jacksonville

32218

Duval

Industrial

Warehouse/Distribution

2017

19.02

GSMC

6925 Riverview Avenue

Kansas City

66102

Wyandotte

Industrial

Warehouse/Distribution

2017

GSMC

Westlake Center

2801 Post Oak Boulevard

Houston

77056

Harris

Office

Suburban

1972

2001

GACC

Home Ranch Health Center

18601-18653 Yorba Linda Boulevard

Yorba Linda

92886

Orange

Mixed Use

Medical/Retail

1984

CREFI

Keylock Storage Portfolio

Various

Self Storage

Various

22.01

CREFI

Mead

14106 North Market Street

Mead

99021

Spokane

Self Storage

2002

22.02

CREFI

Franklin

1975 East Franklin Road

Meridian

83642

Ada

Self Storage

2016

22.03

CREFI

Boise

450 South Maple Grove Road

Boise

83709

Ada

Self Storage

1998

22.04

CREFI

Fruitland

3735 North Fruitland Lane

Coeur d’Alene

83815

Kootenai

Self Storage

1998

22.05

CREFI

Pendleton

1220 Airport Road

Pendleton

97801

Umatilla

Self Storage

1984

GSMC

711 Fifth Avenue

711 5th Avenue

New York

10022

New York

Mixed Use

Office/Retail

1927

2013-2019

CREFI

6655 Wedgwood

6655 Wedgwood Road North

Maple Grove

55311

Hennepin

Industrial

Flex/R&D

1989

CREFI

Mid Atlantic Storage Portfolio

Various

Self Storage

Various

25.01

CREFI

Storage at Atlas

40 Cindy Lane

Ocean Township

07712

Monmouth

Self Storage

1985

25.02

CREFI

Storage at Mont Mini

947 & 1070 Bethlehem Pike

Montgomeryville

18936

Montgomery

Self Storage

1988, 1989

GSMC

3861 Sepulveda Boulevard

Culver City

90230

Los Angeles

Office

Medical

1983

2019

GSMC

Pell City Shopping Center

1019 Martin Street South

Pell City

35128

Saint Clair

Retail

Anchored

1993

GACC

Tesla Service Center of Chicago

3059-3067 North Elston Avenue

Chicago

60618

Cook

Retail

Other

1948, 2018

2018

GSMC

Storage Post – Jefferson, LA

225 River Road

Jefferson

70121

Jefferson

Self Storage

1994

GACC

Diversey

316 Hart Street

Watertown

53094

Jefferson

Industrial

Manufacturing

1919

CREFI

167 North 6th Street

Brooklyn

11211

Kings

Multifamily

Mid-Rise

1920

2013

CREFI

47 Ann

47 Ann Street

New York

10038

New York

Mixed Use

Multifamily/Retail

1900

1999

GACC

Rosencrans Apartment Homes

4400-4500, 4520 & 4570 Rosencrans Drive

West Richland

99353

Benton

Multifamily

Garden

1991, 2016, 2020

2013

CREFI

71 Leonard

71 Leonard Street

New York

10013

New York

Mixed Use

Multifamily/Office

1910

1978

A-1-2

Annex A-1

											Original		Current
				Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial
Loan #	Seller⁽¹⁾	Property Name	Units⁽³⁾	Measure	Occupancy %⁽⁴⁾	Date	Value ($)⁽⁵⁾	Date	LTV %^(5)(29)	Balance ($)⁽⁶⁾⁽⁷⁾	per Unit ($)⁽²⁹⁾	Balance ($)⁽⁶⁾⁽⁷⁾	per Unit ($)	Pool Balance
1	GACC	Moffett Place - Building 6	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	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	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	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	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	83,537	Square Feet	100.0%	10/01/20	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	30,328	Square Feet	100.0%	10/07/20	2,650,000	02/21/20		168,486		168,486		0.0%

A-1-3

Annex A-1

											Original		Current
				Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial
Loan #	Seller⁽¹⁾	Property Name	Units⁽³⁾	Measure	Occupancy %⁽⁴⁾	Date	Value ($)⁽⁵⁾	Date	LTV %^(5)(29)	Balance ($)⁽⁶⁾⁽⁷⁾	per Unit ($)⁽²⁹⁾	Balance ($)⁽⁶⁾⁽⁷⁾	per Unit ($)	Pool Balance
9.46	JPMCB	Rittiman East Industrial Park #22	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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	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 Service Center of Chicago	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	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	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	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	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	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	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%

A-1-4

Annex A-1

Net

Crossed

Related

Interest

Admin.

Mortgage

Monthly Debt

Annual Debt

First

Partial IO

Partial IO Loan

Loan #

Seller⁽¹⁾

Property Name

Loan

Borrower⁽⁸⁾

Rate %⁽⁹⁾

Fee %⁽⁹⁾

Rate %⁽⁹⁾

Accrual Type

Service ($)^(10)(11)

Service ($)⁽¹¹⁾

Note Date

Payment Date

Last IO Payment

First P&I Payment

GACC

Moffett Place - Building 6

3.369279

0.030530

3.338749

Actual/360

213,077.65

2,556,931.80

08/06/20

09/06/20

JPMCB/CREFI

120 Wall Street

3.20100

0.011780

3.189220

Actual/360

189,318.40

2,271,820.80

10/01/20

11/11/20

CREFI/GACC

MGM Grand & Mandalay Bay

3.55800

0.011155

3.546845

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

JPMCB

4 West 58th Street

3.68000

0.014480

3.665520

Actual/360

194,328.70

2,331,944.40

02/28/20

04/01/20

CREFI

Northern Trust Office

3.56000

0.014480

3.545520

Actual/360

121,517.96

1,458,215.52

09/30/20

11/01/20

GACC

Coleman Highline

2.80000

0.011780

2.788220

Actual/360

94,629.63

1,135,555.56

08/07/20

10/06/20

GACC

Point West Portfolio

3.06700

0.034480

3.032520

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

CREFI

Skywater Technology HQ

3.44000

0.014480

3.425520

Actual/360

193,990.47

2,327,885.64

09/30/20

11/06/20

JPMCB

Agellan Portfolio

4.62820

0.011780

4.616420

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

A-1-5

Annex A-1

							Net
			Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan
Loan #	Seller⁽¹⁾	Property Name	Loan	Borrower⁽⁸⁾	Rate %⁽⁹⁾	Fee %⁽⁹⁾	Rate %⁽⁹⁾	Accrual Type	Service ($)^(10)(11)	Service ($)⁽¹¹⁾	Note Date	Payment Date	Last IO Payment	First P&I Payment
9.46	JPMCB	Rittiman East Industrial Park #22
10	CREFI	2010 South Lamar	No	No	4.13000	0.014480	4.115520	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	0.043530	3.486470	30/360	88,250.00	1,059,000.00	08/12/20	10/01/20
12	CREFI	Redmond Town Center	No	No	3.85000	0.011780	3.838220	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	0.014480	3.557520	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	0.024480	3.605520	Actual/360	88,943.40	1,067,320.80	09/22/20	11/06/20
15	CREFI	KW Portfolio	No	No	3.61000	0.014480	3.595520	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	0.011780	3.612220	Actual/360	76,548.61	918,583.32	08/31/20	10/06/20
17	GSMC	The Hub	No	No	3.49300	0.014480	3.478520	Actual/360	73,781.54	885,378.48	09/30/20	11/06/20
18	JPMCB	Troy Technology Park	No	No	3.69000	0.014480	3.675520	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	0.011780	3.238220	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	0.044480	3.673520	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	0.014480	3.720520	Actual/360	64,376.88	772,522.56	09/29/20	11/06/20
22	CREFI	Keylock Storage Portfolio	No	No	4.28000	0.014480	4.265520	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	0.013030	3.146970	Actual/360	40,048.61	480,583.32	03/06/20	04/06/20
24	CREFI	6655 Wedgwood	No	No	4.03000	0.014480	4.015520	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	0.014480	3.785520	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	0.014480	3.745520	Actual/360	30,180.09	362,161.08	09/15/20	11/06/20
27	GSMC	Pell City Shopping Center	No	No	3.99000	0.043230	3.946770	Actual/360	37,193.44	446,321.28	12/27/19	02/06/20	01/06/25	02/06/25
28	GACC	Tesla Service Center of Chicago	No	No	3.45200	0.014480	3.437520	Actual/360	21,145.50	253,746.00	09/24/20	11/06/20
29	GSMC	Storage Post – Jefferson, LA	No	No	3.46700	0.054480	3.412520	Actual/360	20,739.40	248,872.80	09/08/20	11/06/20
30	GACC	Diversey	No	No	3.19700	0.014480	3.182520	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	0.014480	3.925520	Actual/360	19,307.82	231,693.84	09/24/20	11/06/20
32	CREFI	47 Ann	No	Yes - Group 2	4.03000	0.014480	4.015520	Actual/360	19,408.37	232,900.44	09/15/20	11/06/20
33	GACC	Rosencrans Apartment Homes	No	No	3.81400	0.014480	3.799520	Actual/360	16,595.76	199,149.12	09/30/20	11/06/20
34	CREFI	71 Leonard	No	Yes - Group 2	4.03000	0.014480	4.015520	Actual/360	7,831.45	93,977.40	09/15/20	11/06/20

A-1-6

Annex A-1

												Final	Maturity/ARD
			Rem.	Rem.	I/O		Payment	Grace Period	Grace Period	Maturity	ARD	Maturity	Balance	Maturity
Loan #	Seller⁽¹⁾	Property Name	Term	Amort	Period	Seasoning	Due Date	(Late Payment)⁽¹²⁾	(Default)⁽¹²⁾	Date	Loan^(6)(10)	Date	($)⁽⁶⁾⁽⁷⁾	LTV %^(5)(29)
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%
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%
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%
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%
5	CREFI	Northern Trust Office	84	0	84	0	1	5	5	10/01/27	No	10/01/27	40,400,000	62.6%
6	GACC	Coleman Highline	119	0	120	1	6	0	0	09/06/30	No	09/06/30	40,000,000	50.8%
7	GACC	Point West Portfolio	120	0	120	0	6	0	0	10/06/30	No	10/06/30	39,500,000	59.4%
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%
9	JPMCB	Agellan Portfolio	58	0	60	2	7	3	0	08/07/25	No	08/07/25	35,000,000	41.9%
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

A-1-7

Annex A-1

												Final	Maturity/ARD
			Rem.	Rem.	I/O		Payment	Grace Period	Grace Period	Maturity	ARD	Maturity	Balance	Maturity
Loan #	Seller⁽¹⁾	Property Name	Term	Amort	Period	Seasoning	Due Date	(Late Payment)⁽¹²⁾	(Default)⁽¹²⁾	Date	Loan^(6)(10)	Date	($)⁽⁶⁾⁽⁷⁾	LTV %^(5)(29)
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%
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%
12	CREFI	Redmond Town Center	53	360	24	7	6	0	0	03/06/25	No	03/06/25	28,362,230	63.5%
13	GSMC	Earhart Corporate Center	120	360	60	0	6	0	0	10/06/30	No	10/06/30	27,022,980	56.3%
14	CREFI	2665 North First	120	0	120	0	6	0	0	10/06/30	No	10/06/30	29,000,000	59.7%
15	CREFI	KW Portfolio	120	360	0	0	6	0	0	10/06/30	No	10/06/30	22,181,591	50.9%
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%
17	GSMC	The Hub	120	0	120	0	6	0	0	10/06/30	No	10/06/30	25,000,000	54.7%
18	JPMCB	Troy Technology Park	120	360	24	0	1	0	0	10/01/30	No	10/01/30	20,873,798	60.9%
19	GSMC	Amazon Industrial Portfolio	105	0	107	2	6	0	0	07/06/29	No	07/06/29	24,100,000	64.7%
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%
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%
22	CREFI	Keylock Storage Portfolio	120	360	0	0	6	0	0	10/06/30	No	10/06/30	15,758,299	54.2%
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%
24	CREFI	6655 Wedgwood	120	360	36	0	6	0	0	10/06/30	No	10/06/30	8,916,631	58.5%
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%
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%
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%
28	GACC	Tesla Service Center of Chicago	120	0	120	0	6	0	0	10/06/30	No	10/06/30	7,250,000	54.1%
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%
30	GACC	Diversey	120	360	24	0	6	0	0	10/06/30	No	10/06/30	5,089,405	48.9%
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%
32	CREFI	47 Ann	60	0	60	0	6	0	0	10/06/25	No	10/06/25	5,700,000	48.7%
33	GACC	Rosencrans Apartment Homes	120	0	120	0	6	0	0	10/06/30	No	10/06/30	5,150,000	55.1%
34	CREFI	71 Leonard	60	0	60	0	6	0	0	10/06/25	No	10/06/25	2,300,000	50.0%

A-1-8

Annex A-1

				HISTORICAL FINANCIALS⁽¹⁴⁾
			Prepayment
			Provision	2017	2017	2017	2018	2018	2018	2019
Loan #	Seller⁽¹⁾	Property Name	(Payments)⁽¹³⁾	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)
1	GACC	Moffett Place - Building 6	L(24),Grtr1%orYM(2),DeforGrtr1%orYM(87),O(7)
2	JPMCB/CREFI	120 Wall Street	YM(24),DeforYM(92),O(4)	24,140,302	11,652,754	12,487,548	23,299,486	13,252,949	10,046,537	26,193,303
3	CREFI/GACC	MGM Grand & Mandalay Bay	Grtr0.5%orYM(31),DeforGrtr0.5%orYM(82),O(7)	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
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
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
4	JPMCB	4 West 58th Street	L(31),Def(83),O(6)	4,905,078	1,996,939	2,908,139	4,877,497	1,903,193	2,974,304	5,628,265
5	CREFI	Northern Trust Office	L(24),Def(55),O(5)				4,158,664	1,355,848	2,802,816	4,934,469
6	GACC	Coleman Highline	L(25),Def(88),O(7)
7	GACC	Point West Portfolio	L(24),Def(91),O(5)	6,151,167	3,399,861	2,751,306	6,151,014	3,466,291	2,684,723	6,604,641
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	L(24),Def(92),O(4)
9	JPMCB	Agellan Portfolio	L(26),Def(30),O(4)	53,679,748	19,917,149	33,762,598	60,700,041	21,738,754	38,961,287	63,486,372
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
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
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
9.04	JPMCB	Supervalu		1,807,491	241,114	1,566,378	1,679,544	254,739	1,424,805	1,822,008
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
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
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
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
9.09	JPMCB	Sandy Plains Business Park		1,224,196	304,062	920,134	1,310,152	321,405	988,747	1,373,252
9.10	JPMCB	Coliseum Distribution Center #1					1,162,988	368,460	794,528	1,159,557
9.11	JPMCB	Silber Industrial Park		1,271,131	422,514	848,616	1,275,183	406,461	868,722	1,223,646
9.12	JPMCB	Southpark Business Park M		1,110,392	329,850	780,542	1,174,767	366,843	807,924	1,189,281
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
9.14	JPMCB	Norcross Center		1,034,811	255,226	779,585	1,075,754	256,545	819,210	1,129,734
9.15	JPMCB	Goshen Springs		835,265	245,665	589,600	799,244	218,129	581,115	785,935
9.16	JPMCB	Long Point Center		1,021,122	380,837	640,285	1,156,406	409,301	747,105	1,166,108
9.17	JPMCB	Corridor Park D					219,211	60,308	158,903	919,083
9.18	JPMCB	Southport 1-4		997,736	432,557	565,180	1,072,677	449,239	623,438	1,043,587
9.19	JPMCB	Jameel		1,007,140	305,967	701,173	1,044,882	312,631	732,251	994,616
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
9.21	JPMCB	Braker Center 4		797,505	246,428	551,077	790,552	281,942	508,610	880,039
9.22	JPMCB	Northgreen 1-4		986,758	402,730	584,028	1,004,734	450,162	554,572	912,088
9.23	JPMCB	Minimax		607,608	192,832	414,776	741,124	228,055	513,068	766,323
9.24	JPMCB	Southpark Business Park E		740,437	218,917	521,519	605,888	76,428	529,460	625,886
9.25	JPMCB	9385 Washington Blvd					337,745	96,839	240,906	559,955
9.26	JPMCB	Rothway		1,018,807	362,692	656,115	1,006,249	334,398	671,851	695,389
9.27	JPMCB	2730 Pinnacle		277,754	53,751	224,003	552,011	107,691	444,320	552,302
9.28	JPMCB	Columbus West - Interchange Rd		556,678	180,038	376,641	617,707	207,187	410,520	629,778
9.29	JPMCB	1346 Oakbrook Drive		383,252	123,607	259,645	443,611	129,254	314,357	521,627
9.30	JPMCB	1230-1236 Hardt Circle		259,899	72,388	187,511	492,089	155,493	336,596	553,143
9.31	JPMCB	Pine Forest Business Park		474,613	165,208	309,405	512,978	192,327	320,651	496,975
9.32	JPMCB	Rittiman East Industrial Park #23 & 24					412,440	142,622	269,817	421,567
9.33	JPMCB	1351 Oakbrook Drive		278,250	78,703	199,547	322,882	76,626	246,256	350,467
9.34	JPMCB	1325 Oakbrook Drive		315,511	86,630	228,881	345,319	79,725	265,594	345,827
9.35	JPMCB	490 Heartland Drive		185,302	41,285	144,017	362,811	73,141	289,671	374,794
9.36	JPMCB	1265 Oakbrook Drive		293,387	87,934	205,453	293,148	81,301	211,847	300,836
9.37	JPMCB	Columbus West - Business Park		465,194	126,226	338,968	465,319	124,607	340,712	632,896
9.38	JPMCB	1155 Bowes Road		153,631	42,105	111,526	301,327	82,156	219,171	302,245
9.39	JPMCB	1280 Oakbrook Drive		321,273	82,313	238,960	313,163	67,047	246,116	325,735
9.40	JPMCB	Cox Business Center		150,775	72,348	78,427	85,008	72,934	12,074	253,893
9.41	JPMCB	2002 Bloomingdale		190,224	60,646	129,578	259,389	121,737	137,653	218,345
9.42	JPMCB	333 Charles Court		230,730	76,704	154,026	467,213	163,055	304,157	408,819
9.43	JPMCB	483 Heartland Drive		136,282	44,086	92,196	289,331	95,678	193,653	313,731
9.44	JPMCB	1256 Oakbrook Drive		247,333	68,959	178,374	257,044	65,952	191,092	280,108
9.45	JPMCB	550 Heartland		134,509	33,425	101,083	257,714	59,159	198,554	271,775

A-1-9

Aneex A-1

				HISTORICAL FINANCIALS⁽¹⁴⁾
			Prepayment
			Provision	2017	2017	2017	2018	2018	2018	2019
Loan #	Seller⁽¹⁾	Property Name	(Payments)⁽¹³⁾	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)
9.46	JPMCB	Rittiman East Industrial Park #22					263,606	88,793	174,813	244,870
10	CREFI	2010 South Lamar	L(24),Grtr1%orYM(56),O(4)
11	GSMC	333 South Wabash	L(47),Def(43),O(6)	32,751,800	17,917,991	14,833,810	21,999,071	18,059,960	3,939,112	11,924,085
12	CREFI	Redmond Town Center	L(31),Def(25),O(4)	12,572,296	3,843,706	8,728,590	12,945,809	3,914,837	9,030,971
13	GSMC	Earhart Corporate Center	L(24),Def(91),O(5)
14	CREFI	2665 North First	L(11),Grtr1%orYM(106),O(3)	4,638,383	1,339,615	3,298,768	4,668,045	1,374,055	3,293,990	4,350,502
15	CREFI	KW Portfolio	L(24),Def(92),O(4)
15.01	CREFI	10054 Old Grove Road
15.02	CREFI	2742 Dow Avenue
16	GSMC	USAA Plano	L(11),Grtr1%orYM(105),O(4)
17	GSMC	The Hub	L(24),Def(92),O(4)	6,067,594	1,396,735	4,670,859	6,335,576	1,664,562	4,671,014	6,586,524
18	JPMCB	Troy Technology Park	L(24),Def(93),O(3)				5,557,027	1,855,375	3,701,652	5,993,464
19	GSMC	Amazon Industrial Portfolio	L(26),Def(74),O(7)
19.01	GSMC	12900 Pecan Park Road
19.02	GSMC	6925 Riverview Avenue
20	GSMC	Westlake Center	L(24),Grtr1%orYM(81),O(5)				3,394,420	1,591,920	1,802,500	3,307,308
21	GACC	Home Ranch Health Center	L(24),Def(91),O(5)							1,470,674
22	CREFI	Keylock Storage Portfolio	L(24),Def(93),O(3)	2,529,718	953,275	1,576,443	2,650,576	993,689	1,656,887	2,704,266
22.01	CREFI	Mead		573,422	201,436	371,985	631,284	212,288	418,996	677,914
22.02	CREFI	Franklin		537,430	229,687	307,743	552,075	229,770	322,305	587,128
22.03	CREFI	Boise		550,212	214,921	335,291	581,846	218,679	363,168	587,895
22.04	CREFI	Fruitland		442,618	150,331	292,287	455,769	161,326	294,443	442,274
22.05	CREFI	Pendleton		426,037	156,900	269,137	429,601	171,626	257,975	409,056
23	GSMC	711 Fifth Avenue	L(31),Def(82),O(7)	62,723,555	17,358,037	45,365,518	63,038,695	18,950,129	44,088,566	69,563,590
24	CREFI	6655 Wedgwood	L(24),Def(92),O(4)				1,854,502	673,176	1,181,326	2,084,221
25	CREFI	Mid Atlantic Storage Portfolio	L(24),Def(91),O(5)				1,527,032	544,613	982,419	1,579,928
25.01	CREFI	Storage at Atlas					788,324	305,516	482,808	820,154
25.02	CREFI	Storage at Mont Mini					738,708	239,097	499,611	759,774
26	GSMC	3861 Sepulveda Boulevard	L(24),Grtr1%orYM(92),O(4)
27	GSMC	Pell City Shopping Center	L(33),Def(83),O(4)	939,867	190,068	749,799	1,120,331	226,730	893,601
28	GACC	Tesla Service Center of Chicago	L(24),Def(91),O(5)
29	GSMC	Storage Post – Jefferson, LA	L(24),Def(92),O(4)	1,116,519	370,019	746,500	1,156,130	362,956	793,174	1,124,050
30	GACC	Diversey	L(23),Grtr1%orYM(1),DeforGrtr1%orYM(91),O(5)
31	CREFI	167 North 6th Street	L(24),Def(92),O(4)	477,228	72,805	404,423	486,005	70,256	415,749	493,794
32	CREFI	47 Ann	L(24),Def(32),O(4)	702,238	361,154	341,084	825,335	403,627	421,708	847,695
33	GACC	Rosencrans Apartment Homes	L(24),Def(92),O(4)	278,966	73,508	205,457	337,152	71,267	265,885	346,293
34	CREFI	71 Leonard	L(24),Def(32),O(4)	377,518	176,183	201,335	396,438	195,895	200,543	399,640

A-1-10

Annex A-1

			HISTORICAL FINANCIALS⁽¹⁴⁾
									UW
			2019	2019	Most Recent	Most Recent	Most Recent		Economic	UW	UW Total	UW
Loan #	Seller⁽¹⁾	Property Name	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)⁽¹⁵⁾	As of	Occupancy %	Revenues ($)⁽⁴⁾	Expenses ($)	NOI ($)^(4)(15)(16)
1	GACC	Moffett Place - Building 6							95.0%	18,990,159	2,692,414	16,297,746
2	JPMCB/CREFI	120 Wall Street	13,240,969	12,952,334	26,254,913	13,064,624	13,190,289	07/31/20	94.0%	28,608,590	13,183,745	15,424,845
3	CREFI/GACC	MGM Grand & Mandalay Bay	1,586,215,135	520,080,353	1,542,534,742	1,161,377,839	381,156,903	06/30/20	92.1%	2,106,295,488	1,586,215,135	520,080,353
3.01	CREFI/GACC	MGM Grand	879,242,083	282,608,665	874,139,277	653,818,258	220,321,020	06/30/20	91.4%	1,161,850,748	879,242,083	282,608,665
3.02	CREFI/GACC	Mandalay Bay	706,973,052	237,471,688	668,395,465	507,559,582	160,835,883	06/30/20	92.8%	944,444,740	706,973,052	237,471,688
4	JPMCB	4 West 58th Street	2,057,287	3,570,977	7,897,694	3,378,556	4,519,138	06/30/20	95.0%	11,943,386	2,701,328	9,242,058
5	CREFI	Northern Trust Office	1,482,044	3,452,425	5,170,655	1,530,337	3,640,318	04/30/20	97.8%	5,497,638	1,709,554	3,788,084
6	GACC	Coleman Highline							95.0%	21,806,104	5,806,707	15,999,397
7	GACC	Point West Portfolio	2,993,385	3,611,256	6,912,938	3,004,765	3,908,173	08/31/20	84.7%	7,772,716	3,137,294	4,635,422
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
9	JPMCB	Agellan Portfolio	23,013,221	40,473,151					89.4%	60,350,250	24,159,826	36,190,424
9.01	JPMCB	Sarasota Distribution Hub	3,826,998	4,840,078					95.0%	8,006,744	3,583,505	4,423,239
9.02	JPMCB	Naperville Woods Office Center	5,958,534	6,474,805					95.0%	13,114,742	6,065,177	7,049,566
9.03	JPMCB	Southpark Business Park FOP	946,984	2,315,211					95.0%	3,352,508	1,050,754	2,301,754
9.04	JPMCB	Supervalu	250,678	1,571,331					95.0%	1,873,904	389,739	1,484,165
9.05	JPMCB	Plainfield Business Center IV	586,757	1,326,428					95.0%	2,029,974	750,961	1,279,013
9.06	JPMCB	Beltway III	1,454,757	1,994,836					95.0%	3,436,783	1,538,276	1,898,507
9.07	JPMCB	4405 Continental Dr	380,753	2,073,269					95.0%	2,525,258	560,922	1,964,336
9.08	JPMCB	Beltway IV	1,342,028	1,158,259					81.1%	2,558,926	1,395,999	1,162,927
9.09	JPMCB	Sandy Plains Business Park	332,977	1,040,275					95.0%	1,487,417	363,265	1,124,152
9.10	JPMCB	Coliseum Distribution Center #1	338,794	820,763					95.0%	1,226,106	347,981	878,124
9.11	JPMCB	Silber Industrial Park	363,570	860,076					91.7%	1,246,286	405,968	840,318
9.12	JPMCB	Southpark Business Park M	346,524	842,758					95.0%	1,294,996	384,842	910,154
9.13	JPMCB	West by Northwest Business Blvd	307,652	742,665					93.4%	1,151,909	345,410	806,500
9.14	JPMCB	Norcross Center	242,766	886,967					95.0%	1,173,228	280,901	892,328
9.15	JPMCB	Goshen Springs	251,030	534,905					95.0%	970,773	270,791	699,982
9.16	JPMCB	Long Point Center	370,381	795,727					94.3%	1,121,405	414,360	707,044
9.17	JPMCB	Corridor Park D	279,002	640,082					95.0%	912,456	286,158	626,298
9.18	JPMCB	Southport 1-4	408,071	635,516					83.0%	1,008,255	447,199	561,056
9.19	JPMCB	Jameel	293,286	701,330					90.6%	956,717	311,211	645,505
9.20	JPMCB	Beltway II	1,052,047	1,658,093					19.3%	345,215	985,989	-640,774
9.21	JPMCB	Braker Center 4	284,009	596,030					91.7%	849,308	300,337	548,971
9.22	JPMCB	Northgreen 1-4	405,616	506,472					71.5%	752,238	454,109	298,129
9.23	JPMCB	Minimax	222,922	543,402					95.0%	775,076	244,517	530,559
9.24	JPMCB	Southpark Business Park E	77,241	548,645					95.0%	787,979	241,852	546,128
9.25	JPMCB	9385 Washington Blvd	155,845	404,110					87.4%	541,947	137,510	404,437
9.26	JPMCB	Rothway	299,234	396,155					50.3%	415,134	294,125	121,009
9.27	JPMCB	2730 Pinnacle	112,886	439,415					95.0%	557,337	132,026	425,311
9.28	JPMCB	Columbus West - Interchange Rd	191,462	438,316					91.7%	608,246	230,717	377,529
9.29	JPMCB	1346 Oakbrook Drive	129,489	392,138					95.0%	548,668	135,883	412,785
9.30	JPMCB	1230-1236 Hardt Circle	197,296	355,846					82.1%	414,856	169,923	244,932
9.31	JPMCB	Pine Forest Business Park	166,758	330,216					37.3%	164,663	189,368	-24,706
9.32	JPMCB	Rittiman East Industrial Park #23 & 24	146,471	275,097					93.8%	436,510	141,248	295,262
9.33	JPMCB	1351 Oakbrook Drive	79,762	270,705					70.7%	245,403	84,210	161,193
9.34	JPMCB	1325 Oakbrook Drive	79,518	266,309					95.0%	370,097	90,104	279,993
9.35	JPMCB	490 Heartland Drive	89,836	284,958					95.0%	374,187	89,177	285,010
9.36	JPMCB	1265 Oakbrook Drive	83,435	217,401					95.0%	350,043	92,566	257,476
9.37	JPMCB	Columbus West - Business Park	137,492	495,404						0	129,100	-129,100
9.38	JPMCB	1155 Bowes Road	82,007	220,238						0	77,531	-77,531
9.39	JPMCB	1280 Oakbrook Drive	71,894	253,841					95.0%	325,037	81,026	244,011
9.40	JPMCB	Cox Business Center	84,109	169,783					95.0%	306,220	64,509	241,711
9.41	JPMCB	2002 Bloomingdale	107,781	110,564					95.0%	296,359	117,080	179,279
9.42	JPMCB	333 Charles Court	139,182	269,636					95.0%	397,852	141,351	256,501
9.43	JPMCB	483 Heartland Drive	108,619	205,111					88.8%	263,482	108,557	154,925
9.44	JPMCB	1256 Oakbrook Drive	73,017	207,091					89.5%	258,090	76,234	181,856
9.45	JPMCB	550 Heartland	68,070	203,705					95.0%	257,816	67,685	190,131

A-1-11

Annex A-1

			HISTORICAL FINANCIALS⁽¹⁴⁾
									UW
			2019	2019	Most Recent	Most Recent	Most Recent		Economic	UW	UW Total	UW
Loan #	Seller⁽¹⁾	Property Name	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)⁽¹⁵⁾	As of	Occupancy %	Revenues ($)⁽⁴⁾	Expenses ($)	NOI ($)^(4)(15)(16)
9.46	JPMCB	Rittiman East Industrial Park #22	85,681	159,189					87.8%	260,104	89,674	170,430
10	CREFI	2010 South Lamar							95.0%	4,487,441	1,424,863	3,062,579
11	GSMC	333 South Wabash	13,207,574	-1,283,489	10,248,756	15,122,901	-4,874,145	05/31/20	91.7%	41,578,718	17,347,570	24,231,148
12	CREFI	Redmond Town Center			13,766,778	4,065,369	9,701,409	11/30/19	94.0%	15,096,303	4,207,821	10,888,482
13	GSMC	Earhart Corporate Center			4,509,192	2,228,029	2,281,162	06/30/20	94.6%	5,503,407	2,259,782	3,243,624
14	CREFI	2665 North First	1,471,687	2,878,815	4,385,547	1,492,256	2,893,291	06/30/20	83.4%	4,747,771	1,653,713	3,094,058
15	CREFI	KW Portfolio							95.0%	3,398,183	823,130	2,575,053
15.01	CREFI	10054 Old Grove Road							95.0%	1,648,470	409,251	1,239,219
15.02	CREFI	2742 Dow Avenue							95.0%	1,749,713	413,879	1,335,833
16	GSMC	USAA Plano							97.5%	6,908,279	209,748	6,698,530
17	GSMC	The Hub	1,589,768	4,996,756	6,433,784	1,515,574	4,918,210	07/31/20	96.0%	6,511,632	1,586,584	4,925,048
18	JPMCB	Troy Technology Park	1,883,348	4,110,116	6,152,363	1,964,561	4,187,802	06/30/20	82.6%	6,029,035	1,896,232	4,132,803
19	GSMC	Amazon Industrial Portfolio							98.0%	13,375,374	2,281,427	11,093,948
19.01	GSMC	12900 Pecan Park Road
19.02	GSMC	6925 Riverview Avenue
20	GSMC	Westlake Center	1,586,091	1,721,217	3,572,890	1,560,911	2,011,979	06/30/20	95.0%	4,268,818	1,604,409	2,664,409
21	GACC	Home Ranch Health Center	449,513	1,021,161	1,557,866	429,751	1,128,115	05/31/20	82.9%	2,136,771	468,771	1,668,000
22	CREFI	Keylock Storage Portfolio	984,736	1,719,530	2,679,880	993,885	1,685,995	08/31/20	82.3%	2,679,880	992,092	1,687,788
22.01	CREFI	Mead	210,261	467,653	670,340	234,866	435,474	08/31/20	85.0%	670,340	234,341	435,998
22.02	CREFI	Franklin	244,385	342,743	609,144	237,266	371,878	08/31/20	89.7%	609,144	236,648	372,496
22.03	CREFI	Boise	196,546	391,349	589,484	220,684	368,800	08/31/20	84.3%	589,484	219,645	369,839
22.04	CREFI	Fruitland	159,896	282,377	421,757	145,525	276,232	08/31/20	72.9%	421,757	145,361	276,396
22.05	CREFI	Pendleton	173,648	235,408	389,156	155,544	233,612	08/31/20	76.0%	389,156	156,098	233,058
23	GSMC	711 Fifth Avenue	20,967,241	48,596,349	69,060,254	21,771,999	47,288,255	03/31/20	90.6%	74,193,553	22,888,769	51,304,783
24	CREFI	6655 Wedgwood	758,387	1,325,834	2,135,646	719,502	1,416,144	06/30/20	89.7%	2,022,577	789,619	1,232,958
25	CREFI	Mid Atlantic Storage Portfolio	560,661	1,019,268	1,576,213	547,342	1,028,870	08/31/20	81.0%	1,576,213	565,506	1,010,707
25.01	CREFI	Storage at Atlas	305,074	515,081	819,261	296,385	522,876	08/31/20	81.7%	819,261	293,834	525,426
25.02	CREFI	Storage at Mont Mini	255,587	504,187	756,952	250,957	505,995	08/31/20	80.4%	756,952	271,671	485,281
26	GSMC	3861 Sepulveda Boulevard			273,632	176,024	97,608	05/31/20	95.0%	1,084,522	202,829	881,693
27	GSMC	Pell City Shopping Center			1,239,646	249,245	990,401	07/31/20	95.0%	1,144,805	248,849	895,956
28	GACC	Tesla Service Center of Chicago			1,069,814	72,383	997,431	07/31/20	95.0%	1,067,485	295,218	772,267
29	GSMC	Storage Post – Jefferson, LA	376,793	747,257	1,109,749	395,488	714,261	06/30/20	96.5%	1,109,749	384,326	725,423
30	GACC	Diversey							95.0%	719,918	22,072	697,846
31	CREFI	167 North 6th Street	71,652	422,142	514,194	75,330	438,864	06/30/20	97.0%	516,234	82,967	433,267
32	CREFI	47 Ann	396,675	451,020	844,754	402,855	441,899	06/30/20	92.7%	913,816	422,356	491,460
33	GACC	Rosencrans Apartment Homes	65,862	280,431	522,459	41,577	480,882	08/30/20	94.9%	701,985	199,559	502,426
34	CREFI	71 Leonard	205,548	194,092	405,677	203,957	201,720	06/30/20	95.0%	406,670	221,707	184,963

A-1-12

Annex A-1


			UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease	Franchise
Loan #	Seller⁽¹⁾	Property Name	Items ($)	NCF ($)^(4)(16)	NOI DSCR^(17)(29)	DSCR^(17)(29)	Debt Yield %^(18)(29)	Debt Yield %^(18)(29)	Title Type^(3)(19)	Expiration	Extension Terms	Expiration Date⁽²⁰⁾	PML %
1	GACC	Moffett Place - Building 6	387,722	15,910,023	3.58	3.50	12.2%	12.0%	Fee				6%
2	JPMCB/CREFI	120 Wall Street	768,517	14,656,328	2.88	2.74	9.3%	8.9%	Fee
3	CREFI/GACC	MGM Grand & Mandalay Bay	32,774,592	487,305,761	4.95	4.95	17.9%	17.9%	Fee
3.01	CREFI/GACC	MGM Grand	16,011,953	266,596,712					Fee
3.02	CREFI/GACC	Mandalay Bay	16,762,639	220,709,049					Fee
4	JPMCB	4 West 58th Street	182,111	9,059,948	1.98	1.94	7.4%	7.2%	Fee/Leasehold	09/14/2052	None
5	CREFI	Northern Trust Office	29,874	3,758,210	2.60	2.58	9.4%	9.3%	Fee
6	GACC	Coleman Highline	0	15,999,397	3.64	3.64	10.3%	10.3%	Fee				11%
7	GACC	Point West Portfolio	586,692	4,048,730	3.77	3.30	11.7%	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	292,156	4,195,911	1.93	1.80	11.5%	10.8%	Fee
9	JPMCB	Agellan Portfolio	3,317,995	32,872,429	3.34	3.03	15.7%	14.2%	Fee
9.01	JPMCB	Sarasota Distribution Hub	312,560	4,110,679					Fee
9.02	JPMCB	Naperville Woods Office Center	860,403	6,189,162					Fee
9.03	JPMCB	Southpark Business Park FOP	64,507	2,237,247					Fee
9.04	JPMCB	Supervalu	87,515	1,396,650					Fee
9.05	JPMCB	Plainfield Business Center IV	149,773	1,129,240					Fee
9.06	JPMCB	Beltway III	232,829	1,665,678					Fee
9.07	JPMCB	4405 Continental Dr	137,927	1,826,409					Fee
9.08	JPMCB	Beltway IV	234,855	928,072					Fee
9.09	JPMCB	Sandy Plains Business Park	57,698	1,066,454					Fee
9.10	JPMCB	Coliseum Distribution Center #1	71,722	806,402					Fee
9.11	JPMCB	Silber Industrial Park	68,608	771,710					Fee
9.12	JPMCB	Southpark Business Park M	25,017	885,137					Fee
9.13	JPMCB	West by Northwest Business Blvd	42,326	764,174					Fee
9.14	JPMCB	Norcross Center	58,602	833,725					Fee
9.15	JPMCB	Goshen Springs	52,522	647,460					Fee
9.16	JPMCB	Long Point Center	65,405	641,639					Fee
9.17	JPMCB	Corridor Park D	19,344	606,954					Fee
9.18	JPMCB	Southport 1-4	51,516	509,540					Fee
9.19	JPMCB	Jameel	32,723	612,782					Fee
9.20	JPMCB	Beltway II	180,176	-820,949					Fee
9.21	JPMCB	Braker Center 4	15,832	533,140					Fee
9.22	JPMCB	Northgreen 1-4	40,942	257,187					Fee
9.23	JPMCB	Minimax	41,316	489,242					Fee
9.24	JPMCB	Southpark Business Park E	17,229	528,898					Fee
9.25	JPMCB	9385 Washington Blvd	19,858	384,579					Fee
9.26	JPMCB	Rothway	26,020	94,989					Fee
9.27	JPMCB	2730 Pinnacle	15,513	409,798					Fee
9.28	JPMCB	Columbus West - Interchange Rd	31,447	346,082					Fee
9.29	JPMCB	1346 Oakbrook Drive	24,686	388,099					Fee
9.30	JPMCB	1230-1236 Hardt Circle	20,717	224,216					Fee
9.31	JPMCB	Pine Forest Business Park	27,617	-52,323					Fee
9.32	JPMCB	Rittiman East Industrial Park #23 & 24	17,519	277,743					Fee
9.33	JPMCB	1351 Oakbrook Drive	12,582	148,611					Fee
9.34	JPMCB	1325 Oakbrook Drive	18,317	261,677					Fee
9.35	JPMCB	490 Heartland Drive	13,627	271,383					Fee
9.36	JPMCB	1265 Oakbrook Drive	17,655	239,821					Fee
9.37	JPMCB	Columbus West - Business Park	31,936	-161,036					Fee
9.38	JPMCB	1155 Bowes Road	11,862	-89,393					Fee
9.39	JPMCB	1280 Oakbrook Drive	16,000	228,011					Fee
9.40	JPMCB	Cox Business Center	17,944	223,767					Fee
9.41	JPMCB	2002 Bloomingdale	11,006	168,273					Fee
9.42	JPMCB	333 Charles Court	12,628	243,873					Fee
9.43	JPMCB	483 Heartland Drive	12,560	142,365					Fee
9.44	JPMCB	1256 Oakbrook Drive	13,928	167,928					Fee
9.45	JPMCB	550 Heartland	10,458	179,673					Fee

A-1-13

Annex A-1


			UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease	Franchise
Loan #	Seller⁽¹⁾	Property Name	Items ($)	NCF ($)^(4)(16)	NOI DSCR^(17)(29)	DSCR^(17)(29)	Debt Yield %^(18)(29)	Debt Yield %^(18)(29)	Title Type^(3)(19)	Expiration	Extension Terms	Expiration Date⁽²⁰⁾	PML %
9.46	JPMCB	Rittiman East Industrial Park #22	12,767	157,662					Fee
10	CREFI	2010 South Lamar	151,970	2,910,609	2.28	2.17	9.5%	9.1%	Fee
11	GSMC	333 South Wabash	903,660	23,327,488	2.86	2.75	10.1%	9.7%	Fee
12	CREFI	Redmond Town Center	695,051	10,193,431	1.91	1.79	10.7%	10.0%	Fee				10%
13	GSMC	Earhart Corporate Center	232,624	3,011,000	1.99	1.85	10.8%	10.0%	Fee
14	CREFI	2665 North First	190,995	2,903,063	2.90	2.72	10.7%	10.0%	Fee				14%
15	CREFI	KW Portfolio	152,719	2,422,334	1.66	1.57	9.1%	8.6%	Fee				Various
15.01	CREFI	10054 Old Grove Road	66,453	1,172,766					Fee				10%
15.02	CREFI	2742 Dow Avenue	86,266	1,249,568					Fee				15%
16	GSMC	USAA Plano	55,349	6,643,181	2.87	2.84	10.5%	10.4%	Fee
17	GSMC	The Hub	166,363	4,758,685	3.15	3.04	11.1%	10.8%	Fee
18	JPMCB	Troy Technology Park	7,399	4,125,403	1.66	1.66	9.2%	9.2%	Fee
19	GSMC	Amazon Industrial Portfolio	171,321	10,922,627	2.42	2.38	8.0%	7.9%	Fee
19.01	GSMC	12900 Pecan Park Road							Fee
19.02	GSMC	6925 Riverview Avenue							Fee
20	GSMC	Westlake Center	44,245	2,620,164	2.23	2.19	12.3%	12.1%	Fee
21	GACC	Home Ranch Health Center	72,767	1,595,233	2.16	2.06	9.1%	8.7%	Fee				14%
22	CREFI	Keylock Storage Portfolio	45,705	1,642,082	1.45	1.41	8.6%	8.4%	Various	Various	Various
22.01	CREFI	Mead	5,449	430,550					Fee
22.02	CREFI	Franklin	3,014	369,482					Fee
22.03	CREFI	Boise	13,307	356,533					Fee
22.04	CREFI	Fruitland	9,681	266,715					Fee
22.05	CREFI	Pendleton	14,255	218,803					Fee/Leasehold	06/30/2025	Two, five-year options
23	GSMC	711 Fifth Avenue	629,356	50,675,427	2.94	2.90	9.4%	9.3%	Fee
24	CREFI	6655 Wedgwood	87,470	1,145,488	2.08	1.93	12.0%	11.1%	Fee
25	CREFI	Mid Atlantic Storage Portfolio	27,380	983,327	2.62	2.55	10.1%	9.8%	Fee
25.01	CREFI	Storage at Atlas	14,021	511,406					Fee
25.02	CREFI	Storage at Mont Mini	13,360	471,921					Fee
26	GSMC	3861 Sepulveda Boulevard	27,823	853,870	2.43	2.36	9.3%	9.0%	Fee				14%
27	GSMC	Pell City Shopping Center	86,203	809,753	2.01	1.81	11.5%	10.4%	Fee
28	GACC	Tesla Service Center of Chicago	19,020	753,247	3.04	2.97	10.7%	10.4%	Fee
29	GSMC	Storage Post – Jefferson, LA	11,340	714,083	2.91	2.87	10.2%	10.1%	Fee
30	GACC	Diversey	21,752	676,094	2.17	2.11	11.3%	10.9%	Fee
31	CREFI	167 North 6th Street	4,546	428,721	1.87	1.85	7.5%	7.4%	Fee
32	CREFI	47 Ann	7,140	484,320	2.11	2.08	8.6%	8.5%	Fee
33	GACC	Rosencrans Apartment Homes	9,061	493,365	2.52	2.48	9.8%	9.6%	Fee
34	CREFI	71 Leonard	6,025	178,938	1.97	1.90	8.0%	7.8%	Fee

A-1-14

Annex A-1

			UPFRONT ESCROW⁽²¹⁾
			Upfront	Upfront	Upfront	Upfront	Upfront	Upfront	Upfront	Upfront
			Capex	Engin.	Envir.	TI/LC	RE Tax	Ins.	Debt Service	Other	Other Upfront
Loan #	Seller⁽¹⁾	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

A-1-15

Annex A-1

			UPFRONT ESCROW⁽²¹⁾
			Upfront	Upfront	Upfront	Upfront	Upfront	Upfront	Upfront	Upfront
			Capex	Engin.	Envir.	TI/LC	RE Tax	Ins.	Debt Service	Other	Other Upfront
Loan #	Seller⁽¹⁾	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description
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 Service Center of Chicago	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

A-1-16

Annex A-1

			MONTHLY ESCROW⁽²²⁾

			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly
Loan #	Seller⁽¹⁾	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

A-1-17

Annex A-1

			MONTHLY ESCROW⁽²²⁾

			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly
Loan #	Seller⁽¹⁾	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description
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 Service Center of Chicago	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

A-1-18

Annex A-1

			RESERVE CAPS⁽²³⁾

			CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller⁽¹⁾	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

A-1-19

Annex A-1

			RESERVE CAPS⁽²³⁾

			CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller⁽¹⁾	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
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 Service Center of Chicago	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

A-1-20

Annex A-1

				LARGEST TENANT ^{(4), (24), (25), (26)}			2nd LARGEST TENANT ^{(4), (24), (25), (26)}

			Single			Lease			Lease
Loan #	Seller⁽¹⁾	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

A-1-21

Annex A-1

				LARGEST TENANT ^{(4), (24), (25), (26)}			2nd LARGEST TENANT ^{(4), (24), (25), (26)}

			Single			Lease			Lease
Loan #	Seller⁽¹⁾	Property Name	Tenant	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
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 Service Center of Chicago	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

A-1-22

Annex A-1

			3rd LARGEST TENANT ^{(4), (24), (25), (26)}			4th LARGEST TENANT ^{(4), (24), (25), (26)}

					Lease			Lease
Loan #	Seller⁽¹⁾	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

A-1-23

Annex A-1

			3rd LARGEST TENANT ^{(4), (24), (25), (26)}			4th LARGEST TENANT ^{(4), (24), (25), (26)}

					Lease			Lease
Loan #	Seller⁽¹⁾	Property Name	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration
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 Service Center of Chicago
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

A-1-24

Annex A-1

			5th LARGEST TENANT ^{(4), (24), (25), (26)}

					Lease	Loan
Loan #	Seller⁽¹⁾	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor⁽²⁷⁾
1	GACC	Moffett Place - Building 6				Refinance	Jay Paul
2	JPMCB/CREFI	120 Wall Street	Center for Appellate Litigation	20,535	01/31/25	Refinance	Silverstein Holdco I LLC
3	CREFI/GACC	MGM Grand & Mandalay Bay				Acquisition	BREIT Operating Partnership L.P., MGM Growth Properties Operating Partnership LP
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
5	CREFI	Northern Trust Office				Refinance	The Richard L. Adams, Jr. Trust
6	GACC	Coleman Highline				Refinance	LDH, LLC, Sansome Guarantor LLC
7	GACC	Point West Portfolio				Refinance	Matthew T. White, Gary D. Nelson, Deborah Dedomenico
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
9	JPMCB	Agellan Portfolio				Refinance	Elad Genesis Limited Partnership
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

A-1-25

Annex A-1

			5th LARGEST TENANT ^{(4), (24), (25), (26)}

					Lease	Loan
Loan #	Seller⁽¹⁾	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor⁽²⁷⁾
9.46	JPMCB	Rittiman East Industrial Park #22
10	CREFI	2010 South Lamar				Refinance	Alan Sackman
11	GSMC	333 South Wabash	United Way of Metro Chicago	28,892	04/30/28	Acquisition	Michael Shvo, Deutsche Finance America LLC
12	CREFI	Redmond Town Center	Gene Juarez Salon & Spa	9,568	05/31/24	Recapitalization	Fairbourne Partners, LLC
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
14	CREFI	2665 North First	HYC Technology Co.	6,879	12/31/27	Refinance	Zhonghuan Investment USA, LLC
15	CREFI	KW Portfolio				Acquisition	Chandru H. Wadhwani
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
17	GSMC	The Hub	Bronx Party Center	7,562	05/31/29	Refinance	The Related Companies, L.P.
18	JPMCB	Troy Technology Park	Ally Financial, Inc.	43,272	12/31/21	Acquisition	Boruch Drillman
19	GSMC	Amazon Industrial Portfolio				Acquisition	JDM Real Estate Funds, LLC
19.01	GSMC	12900 Pecan Park Road
19.02	GSMC	6925 Riverview Avenue
20	GSMC	Westlake Center				Recapitalization	Gulf United Investments Corporation
21	GACC	Home Ranch Health Center	Dr. John Kim DDS	2,201	06/30/24	Refinance	Sean Hashem, Fareed Kanani
22	CREFI	Keylock Storage Portfolio				Refinance	Austin J. Osborne, Ronald L. Osborne
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
24	CREFI	6655 Wedgwood	Forterra Pipe & Precast	12,897	06/30/24	Acquisition	Ryan Lucas, Mark Stark
25	CREFI	Mid Atlantic Storage Portfolio				Acquisition	Susan E. T. Petrone, Petrone Family Trust
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
27	GSMC	Pell City Shopping Center	Bender’s Elite Fitness	9,200	07/31/23	Refinance	Micah Lacher
28	GACC	Tesla Service Center of Chicago				Refinance	Warren H. Baker
29	GSMC	Storage Post – Jefferson, LA				Refinance	Bruce C. Roch, Jr., William H. Shane, Jr., James P. Favrot
30	GACC	Diversey				Refinance	New Mountain Net Lease Partners Corporation
31	CREFI	167 North 6th Street				Refinance	Joel Gluck
32	CREFI	47 Ann				Refinance	Nathan Berman
33	GACC	Rosencrans Apartment Homes				Refinance	Ira Hickman
34	CREFI	71 Leonard				Refinance	Nathan Berman

A-1-26

Annex A-1

						Pari Passu Debt
							Pari Passu	Pari Passu	Pari Passu	Total Cut-off
			Lockbox	Lockbox	Cash	Pari Passu	Note Control	Piece In-Trust	Piece Non-Trust	Date Pari
Loan #	Seller⁽¹⁾	Property Name	(Y/N)	Type⁽²⁸⁾	Management⁽²⁸⁾	(Y/N)⁽⁷⁾	(Y/N)	Cut-Off Balance	Cut-Off Balance	Passu Debt
1	GACC	Moffett Place - Building 6	Yes	Hard	In Place	Yes	No	74,850,000	58,250,000	133,100,000
2	JPMCB/CREFI	120 Wall Street	Yes	Hard	Springing	Yes	No	70,000,000	95,000,000	165,000,000
3	CREFI/GACC	MGM Grand & Mandalay Bay	Yes	Hard	Springing	Yes	No	70,000,000	1,564,200,000	1,634,200,000
3.01	CREFI/GACC	MGM Grand
3.02	CREFI/GACC	Mandalay Bay
4	JPMCB	4 West 58th Street	Yes	Hard	Springing	Yes	Yes	62,500,000	62,500,000	125,000,000
5	CREFI	Northern Trust Office	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
6	GACC	Coleman Highline	Yes	Hard	Springing	Yes	No	40,000,000	115,000,000	155,000,000
7	GACC	Point West Portfolio	Yes	Springing	Springing	No	NAP	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	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
9	JPMCB	Agellan Portfolio	Yes	Hard	In Place	Yes	No	35,000,000	196,000,000	231,000,000
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

A-1-27

Annex A-1

						Pari Passu Debt
							Pari Passu	Pari Passu	Pari Passu	Total Cut-off
			Lockbox	Lockbox	Cash	Pari Passu	Note Control	Piece In-Trust	Piece Non-Trust	Date Pari
Loan #	Seller⁽¹⁾	Property Name	(Y/N)	Type⁽²⁸⁾	Management⁽²⁸⁾	(Y/N)⁽⁷⁾	(Y/N)	Cut-Off Balance	Cut-Off Balance	Passu Debt
9.46	JPMCB	Rittiman East Industrial Park #22
10	CREFI	2010 South Lamar	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
11	GSMC	333 South Wabash	Yes	Hard	Springing	Yes	No	30,000,000	210,000,000	240,000,000
12	CREFI	Redmond Town Center	Yes	Hard	Springing	Yes	No	30,000,000	71,500,000	101,500,000
13	GSMC	Earhart Corporate Center	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP
14	CREFI	2665 North First	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
15	CREFI	KW Portfolio	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP
15.01	CREFI	10054 Old Grove Road
15.02	CREFI	2742 Dow Avenue
16	GSMC	USAA Plano	Yes	Hard	In Place	Yes	No	25,000,000	38,600,000	63,600,000
17	GSMC	The Hub	Yes	Hard	Springing	Yes	Yes	25,000,000	19,205,881	44,205,881
18	JPMCB	Troy Technology Park	Yes	Hard	Springing	Yes	Yes	25,000,000	20,000,000	45,000,000
19	GSMC	Amazon Industrial Portfolio	Yes	Hard	Springing	Yes	No	24,100,000	115,000,000	139,100,000
19.01	GSMC	12900 Pecan Park Road
19.02	GSMC	6925 Riverview Avenue
20	GSMC	Westlake Center	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
21	GACC	Home Ranch Health Center	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
22	CREFI	Keylock Storage Portfolio	Yes	Springing	Springing	No	NAP	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	Yes	Hard	Springing	Yes	No	15,000,000	530,000,000	545,000,000
24	CREFI	6655 Wedgwood	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
25	CREFI	Mid Atlantic Storage Portfolio	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP
25.01	CREFI	Storage at Atlas
25.02	CREFI	Storage at Mont Mini
26	GSMC	3861 Sepulveda Boulevard	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP
27	GSMC	Pell City Shopping Center	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
28	GACC	Tesla Service Center of Chicago	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
29	GSMC	Storage Post – Jefferson, LA	Yes	Soft	Springing	No	NAP	NAP	NAP	NAP
30	GACC	Diversey	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP
31	CREFI	167 North 6th Street	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP
32	CREFI	47 Ann	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP
33	GACC	Rosencrans Apartment Homes	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
34	CREFI	71 Leonard	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP

A-1-28

Annex A-1

			Additional Debt					Total Debt
						Additional	Additional		Total Debt		Total Debt
			Addit Debt	Addit Debt	Additional	Debt Cut-off	Debt	Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller⁽¹⁾	Property Name	Permitted (Y/N)⁽²⁹⁾	Exist (Y/N)⁽²⁹⁾	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %	Debt Yield %
1	GACC	Moffett Place - Building 6	No	Yes	B-Note (66,900,000)/Mezzanine (49,000,000)	115,900,000	4.62946302933563	249,000,000	1.59	69.3%	6.5%
2	JPMCB/CREFI	120 Wall Street	Yes	No	Permitted Mezzanine	NAP	NAP	165,000,000	2.74	57.9%	9.3%
3	CREFI/GACC	MGM Grand & Mandalay Bay	Yes	Yes	B-Notes (804,400,000)/C-Notes (561,400,000)/Permitted Mezzanine	1,365,800,000	3.55800	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	Yes	No	Permitted Mezzanine	NAP	NAP	125,000,000	1.94	69.4%	7.4%
5	CREFI	Northern Trust Office	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6	GACC	Coleman Highline	No	No	NAP	NAP	NAP	155,000,000	3.64	50.8%	10.3%
7	GACC	Point West Portfolio	No	No	NAP	NAP	NAP	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	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9	JPMCB	Agellan Portfolio	No	Yes	Subordinate Debt (172,000,000)/Mezzanine Loan (31,000,000)	203,000,000	5.10246305418719	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%

A-1-29

Annex A-1

Additional Debt

Total Debt

Additional

Total Debt

Addit Debt

Additional

Debt Cut-off

Debt

Total Debt

UW NCF

Total Debt

UW NOI

Loan #

Seller⁽¹⁾

Property Name

Permitted (Y/N)⁽²⁹⁾

Exist (Y/N)⁽²⁹⁾

Debt Type(s)

Date Balance

Interest Rate

Cut-off Balance

DSCR

Current LTV %

Debt Yield %

9.46

JPMCB

Rittiman East Industrial Park #22

1.54

78.8%

8.3%

CREFI

2010 South Lamar

NAP

GSMC

333 South Wabash

NAP

240,000,000

2.75

62.8%

10.1%

CREFI

Redmond Town Center

NAP

101,500,000

1.79

67.2%

10.7%

GSMC

Earhart Corporate Center

NAP

CREFI

2665 North First

NAP

CREFI

KW Portfolio

NAP

15.01

CREFI

10054 Old Grove Road

NAP

15.02

CREFI

2742 Dow Avenue

NAP

GSMC

USAA Plano

NAP

63,600,000

2.84

53.0%

10.5%

GSMC

The Hub

Yes

Subordinate Debt

2,560,000

0.00000

46,765,881

2.76

57.9%

10.5%

JPMCB

Troy Technology Park

NAP

45,000,000

1.66

72.9%

9.2%

GSMC

Amazon Industrial Portfolio

NAP

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%

GSMC

Westlake Center

NAP

GACC

Home Ranch Health Center

Yes

Permitted Mezzanine

NAP

CREFI

Keylock Storage Portfolio

NAP

22.01

CREFI

Mead

NAP

22.02

CREFI

Franklin

NAP

22.03

CREFI

Boise

NAP

22.04

CREFI

Fruitland

NAP

22.05

CREFI

Pendleton

NAP

GSMC

711 Fifth Avenue

Yes

Permitted Mezzanine

NAP

545,000,000

2.90

54.5%

9.4%

CREFI

6655 Wedgwood

NAP

CREFI

Mid Atlantic Storage Portfolio

NAP

25.01

CREFI

Storage at Atlas

NAP

25.02

CREFI

Storage at Mont Mini

NAP

GSMC

3861 Sepulveda Boulevard

NAP

GSMC

Pell City Shopping Center

NAP

GACC

Tesla Service Center of Chicago

NAP

GSMC

Storage Post – Jefferson, LA

NAP

GACC

Diversey

NAP

CREFI

167 North 6th Street

NAP

CREFI

47 Ann

NAP

GACC

Rosencrans Apartment Homes

NAP

CREFI

71 Leonard

NAP

A-1-30

Annex A-1

			HOTEL OPERATING STATISTICS
				2017	2017		2018	2018		2019	2019	Most	Most	Most
			2017	ADR	Rev	2018	ADR	Rev	2019	ADR	Rev	Recent	Recent	Recent	UW	UW	UW
Loan #	Seller⁽¹⁾	Property Name	Occupancy %	($)	PAR ($)	Occupancy %	($)	PAR ($)	Occupancy %	($)	PAR ($)	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

A-1-31

Annex A-1

HOTEL OPERATING STATISTICS

2017

2018

2019

Most

2017

ADR

Rev

2018

ADR

Rev

2019

ADR

Rev

Recent

Loan #

Seller⁽¹⁾

Property Name

Occupancy %

($)

PAR ($)

Occupancy %

($)

PAR ($)

Occupancy %

($)

PAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Occupancy %

ADR ($)

RevPAR ($)

Loan #

9.46

JPMCB

Rittiman East Industrial Park #22

9.46

CREFI

2010 South Lamar

GSMC

333 South Wabash

CREFI

Redmond Town Center

GSMC

Earhart Corporate Center

CREFI

2665 North First

CREFI

KW Portfolio

15.01

CREFI

10054 Old Grove Road

15.01

15.02

CREFI

2742 Dow Avenue

15.02

GSMC

USAA Plano

GSMC

The Hub

JPMCB

Troy Technology Park

GSMC

Amazon Industrial Portfolio

19.01

GSMC

12900 Pecan Park Road

19.01

19.02

GSMC

6925 Riverview Avenue

19.02

GSMC

Westlake Center

GACC

Home Ranch Health Center

CREFI

Keylock Storage Portfolio

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

GSMC

711 Fifth Avenue

CREFI

6655 Wedgwood

CREFI

Mid Atlantic Storage Portfolio

25.01

CREFI

Storage at Atlas

25.01

25.02

CREFI

Storage at Mont Mini

25.02

GSMC

3861 Sepulveda Boulevard

GSMC

Pell City Shopping Center

GACC

Tesla Service Center of Chicago

GSMC

Storage Post – Jefferson, LA

GACC

Diversey

CREFI

167 North 6th Street

CREFI

47 Ann

GACC

Rosencrans Apartment Homes

CREFI

71 Leonard

A-1-32

Footnotes to Annex A-1

(1)	“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “GACC” denotes German American Capital Corporation or one of its affiliates, as Mortgage Loan Seller; “CREFI” denotes Citi Real Estate Funding Inc. or one of its affiliates, as Mortgage Loan Seller; and “GSMC” denotes Goldman Sachs Mortgage Company, or one of its affiliates, as Mortgage Loan Seller. With respect to Loan No. 1, Moffett Place – Building 6, the mortgage loan is part of a whole loan that was co-originated by DBR Investments Co. Limited and JPMCB. With respect to Loan No. 2, 120 Wall Street, the mortgage loan is part of a whole loan that was co–originated by Wells Fargo Bank, National Association, JPMCB and CREFI. With respect to Loan No. 3, MGM Grand & Mandalay Bay, the mortgage loan is part of a whole loan that was co–originated by CREFI, Barclays Capital Real Estate Inc., Deutsche Bank AG, New York Branch and Société Générale Financial Corporation. With respect to Loan No. 11, 333 South Wabash, the mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA, American General Life Insurance Company, The Variable Annuity Life Insurance Company, American Home Assurance Company and National Union Fire Insurance Company of Pittsburgh, PA. With respect to Loan No. 23, 711 Fifth Avenue, the mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA and Bank of America, N.A.

(2)	With respect to Loan No. 2, 120 Wall Street, the mortgaged property includes two retail tenants that together consist of 7,281 square feet. With respect to Loan No. 3, MGM Grand & Mandalay Bay, each of the related mortgaged properties consists of a resort and casino and, as of the trailing twelve months ending June 30, 2020 (i) with respect to the MGM Grand mortgaged property, approximately 26.2% of the revenues were from hotel rooms, approximately 27.4% of the revenues were from food and beverage sales, approximately 24.4% of the revenues were from gaming, and approximately 22.0% of the revenues were from other sources and (ii) with respect to the Mandalay Bay mortgaged property, approximately 33.8% of the revenues were from hotel rooms, approximately 29.8% of the revenues were from food and beverage sales, approximately 13.6% of the revenues were from gaming, and approximately 22.8% of the revenues were from other sources. With respect to Loan No. 8, Skywater Technology HQ, the mortgaged property consists of 84,457 square feet of office space (21.4% of net rentable area) and 309,308 square feet of R&D and manufacturing space (78.6% of net rentable area). With respect to Loan No. 12, Redmond Town Center, the mortgaged property consists of 314,547 square feet of retail space that is 91.7% occupied and accounts for 78.9% of underwritten gross potential rent. The mortgaged property also consists of 71,868 square feet of office space that is 98.0% occupied and accounts for 17.2% of gross potential rent. With respect to Loan No. 24, 6655 Wedgwood, the mortgaged property consists of 101,391 square feet of office/lab space (81.9% of net rentable area) and 22,463 square feet of warehouse space (18.1% of net rentable area). With respect to Loan No. 32, 47 Ann, the mortgaged property consists of 12 multifamily units that are 100.0% occupied and account for 76.8% of underwritten effective gross income and 3,600 square feet of retail space that is 100.0% occupied and accounts for 23.2% of underwritten effective gross income. With respect to Loan No. 34, 71 Leonard, the mortgaged property consists of 8 multifamily units that are 100.0% occupied and account for 66.8% of underwritten effective gross income and 3,500 square feet of office space that is 100.0% occupied and accounts for 33.2% of underwritten effective gross income.

(3)	Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property. With respect to Loan No. 7, Point West Portfolio, the 1620 Arden Way building that is part of the 1610 & 1620 Arden Way mortgaged property is a freestanding retail pad site that is ground leased to Sterling Jewelers Inc. through

A-1-33


	November 2025.

	With respect to Loan No. 22, Keylock Storage Portfolio – Pendleton, the borrower, KS Pendleton LLC, owns its improvements but not the underlying land, which is ground leased to the borrower by the City of Pendleton. The term of the ground lease expires on June 30, 2025. The borrower has two five-year renewal options, which, if exercised, would extend the term of the ground lease to June 30, 2035.

(4)	In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy. UW Revenues ($), UW NOI ($) and UW NCF ($) are generally calculated by the Mortgage Loan Seller in accordance with its underwriting guidelines. UW NOI ($) and UW NCF ($) may include contractual or market rent escalations and, in the case of certain tenants, may be based on the average rent paid by the tenant through either the term of the related lease or the mortgage loan. Please see “Description of the Mortgage Pool—Certain Calculations and Definitions” in the Preliminary Prospectus for additional information. With respect to Loan No. 1, Moffett Place – Building 6, the sole tenant, Google, has free rent through May 1, 2021. At origination, $12,062,876 was reserved in respect of such free rent. Google’s lease commenced in May 2020. Google is building out its space, and has not yet taken occupancy of the Mortgaged Property. Google is expected to take occupancy by September or October 2021. With respect to Loan No. 3, MGM Grand & Mandalay Bay, each of the related mortgaged properties consist of a resort and casino and, as of the trailing twelve months ending June 30, 2020 (i) with respect to the MGM Grand mortgaged property, approximately 26.2% of the revenues were from hotel rooms, approximately 27.4% of the revenues were from food and beverage sales, approximately 24.4% of the revenues were from gaming, and approximately 22.0% of the revenues were from other sources and (ii) with respect to the Mandalay Bay mortgaged property, approximately 33.8% of the revenues were from hotel rooms, approximately 29.8% of the revenues were from food and beverage sales, approximately 13.6% of the revenues were from gaming, and approximately 22.8% of the revenues were from other sources. With respect to Loan No. 4, 4 West 58th Street, the Largest Tenant, 2nd Largest Tenant, 4th Largest Tenant, and 5th Largest Tenant, Neiman Marcus Group LLC., Netflix Inc., Northwell Health, and Union Sq. Dermatology, respectively, at the mortgaged property, have free rent or vacancy periods from March 2020 through, in certain cases, December 2020. At loan origination, the borrower reserved an aggregate amount of $5,799,156 to cover all vacancies, gap rent, prepaid rent, outstanding free rent concessions and rent abatements under the related leases. With respect to Loan No. 4, 4 West 58th Street, the 2nd Largest Tenant, Netflix Inc., is expected to commence paying rent on March 1, 2021. With respect to Loan No. 4, 4 West 58th Street, the 4th Largest Tenant, Northwell Health, is currently in occupancy of its space and is expected to commence paying rent in December 2020. At loan origination, the borrower reserved $81,921.66 to cover for the free rent period. With respect to Loan No. 6, Coleman Highline, the sole tenant, Roku, Inc., had free rent through the end of September 2020, which was reserved at origination. Roku, Inc.’s lease commenced in March 2020 and Roku, Inc. began paying rent on October 1, 2020. The tenant has not yet taken full occupancy of the space, but is expected to take occupancy by the end of the first quarter of 2021. With respect to Loan No. 7, Point West Portfolio, the 4th Largest Tenant at the 1601 Response Road mortgaged property, DGS Speech Pathology, has signed a lease commencing on February 1, 2021. Gap rent has not been reserved for.
	With respect to Loan No. 11, 333 South Wabash, The Northern Trust Company, representing approximately 45.4% of the net rentable area, has signed a lease with respect to an additional approximately 4.7% of the net rentable area at the mortgaged property commencing in 2023. With respect to Loan No. 14, 2665 North First, OneSpace, representing 19.4% of the net rentable area, is in the process of completing its buildout and expects to open at the mortgaged property in the next 4-6 months. With respect to Loan No. 16, USAA Plano, the sole tenant, USAA, has executed a lease for the entire mortgaged property but currently only occupies 125,000 square feet (the “Phase I Space”) on floors 2 and 3 pending the scheduled surrender of the remaining space by its current occupant, nThrive. The USAA lease had a commencement date with

A-1-34


	respect to the Phase I Space of January 2020 and USAA commenced paying rent on the Phase I Space in October 2020, following the expiration of a nine-month free rent period. USAA is expected to (i) take occupancy of floor 1 (the “Phase II Space”) and floor 4 (the “Phase III Space”) in July and September 2021, respectively, and (ii) commence paying rent for the Phase II Space and Phase III Space in January 2022. We cannot assure you that USAA will take possession of or begin paying rent on its space as expected or at all. With respect to Loan No. 20, Westlake Center, Westlake Management Services, Inc, representing approximately 85.1% of the net rentable area, has signed a lease with respect to approximately 13.3% of the net rentable area at the mortgaged property commencing in 2024. With respect to Loan No. 23, 711 Fifth Avenue, Ralph Lauren, representing approximately 11.4% of the net rentable area, is dark with respect to 31,202 square feet of its space. The tenant continues to operate the 7,436 square foot Polo Bar, which is open for takeout and delivery, at the mortgaged property. If the borrower believes the tenant has ceased retail operations in all of the premises under the related lease, the borrower may give notice thereof to the tenant. Within 30 days after the borrower gives such notice, the tenant must notify the borrower whether the tenant intends to cease retail operations at the premises. If the tenant notifies the borrower of its intent to cease such retail operations, the borrower has the right to terminate the lease.

(5)	With respect to all mortgage loans, with the exceptions of the mortgage loans listed below, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraisal Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met. With respect to Loan No. 1, Moffett Place – Building 6, the Appraised Value ($), Current LTV %, and Maturity LTV % are based on the “As Stabilized” Value of $359,200,000, which assumes the stabilized operation of the mortgaged property as of May 1, 2021. Based on the “As-Is” appraised value of $333,000,000, the Current LTV % and Maturity LTV % are 40.0% for the Moffett Place – Building 6 senior notes, 60.1% for the Moffett Place – Building 6 Whole Loan and 74.8% for the Moffett Place – Building 6 total debt. With respect to Loan No. 3, MGM Grand & Mandalay Bay, the Appraised Value ($) of $4,600,000,000 as of January 10, 2020, is the appraised value solely with respect to real property at the MGM Grand & Mandalay Bay mortgaged properties, excluding personal property and intangible property attributable to the MGM Grand & Mandalay Bay mortgaged properties (the “Aggregate Real Property Appraised Value”). The appraisal also includes an “As Leased–Sale–Leaseback Appraised Value,” which is equal to the Aggregate Real Property Appraised Value. The Appraised Value of $7,352,600,000 (“Aggregate As Is Appraised Value”) as of January 10, 2020 includes personal property and intangible property attributable to the MGM Grand & Mandalay Bay mortgaged properties. The personal property and intangible property relating to the MGM Grand & Mandalay Bay mortgaged properties is owned by the MGM tenant or certain sublessees at the MGM Grand & Mandalay Bay mortgaged properties that are wholly owned subsidiaries of MGM (the “MGM/Mandalay Operating Subtenants”) (as more particularly provided in the master lease), which granted a security interest in certain property of the MGM tenant and the MGM/Mandalay Operating Subtenants (with certain exclusions, including an exclusion for the intellectual property of MGM tenant (as more particularly described in the master lease); and provided that the FF&E is only transferred to the MGM Grand & Mandalay Bay Borrowers at no cost in the event of a termination of the master lease due to an event of default by the MGM tenant thereunder) in favor of the MGM Grand & Mandalay Bay Borrowers, and such security interest was collaterally assigned by the MGM Grand & Mandalay Bay Borrowers to the lender at origination. The Current LTV % and the Maturity % are based on the “Aggregate As Is Appraised Value” are 22.2% and 22.2%, respectively, based on the MGM Grand & Mandalay Bay Senior Loan. The Current LTV % and the Maturity % are based on the Aggregate Real Property Appraised Value are 35.5% and 35.5%, respectively, based on the MGM Grand & Mandalay Bay Senior Loan. With respect to Loan No. 6, Coleman Highline, the Appraised Value ($), Current LTV %, and Maturity LTV % are based on the “As Stabilized” Value of $305,100,000, which assumes the stabilized operation of the mortgaged property as of October 1, 2020. Based on the “As-Is” appraised value of $301,100,000, the Current LTV % and Maturity LTV % are both equal to 51.5%. With respect to Loan No. 7, Point West Portfolio, the Appraised Value ($), Current LTV % and Maturity LTV % are based on the “As Portfolio” value of $66,500,000. The “As-Portfolio” value assumes a 20% discount to the As-Is appraised value of the retail pad included in the 1610 & 1620 Arden Way mortgaged property. The appraisal concluded an aggregate “As-Is” appraised value of $66,910,000, which results in a Current LTV % and Maturity LTV % of 59.0%. With respect to Loan No. 9, Agellan Portfolio, the Appraised Value ($) is based on an aggregate “As-Is” value of the Mortgaged Properties and is inclusive of excess land value that is defined in each individual mortgaged property appraisal and serves as collateral for the whole loan. The excess vacant land parcels are associated with the Sarasota

A-1-35


	Distribution Hub and Supervalu properties and may be released pursuant to satisfying conditions set forth in the whole loan documents. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in this Preliminary Prospectus. With respect to Loan No. 16, USAA Plano, the Current LTV % and Maturity LTV % are calculated utilizing the “Hypothetical Market Value - Accelerated Occupancy” appraised value of $119,900,000 as of August 2, 2020, which assumes that the scheduled occupancy by USAA of the entire mortgaged property occurs as of August 2, 2020, which is contrary to the actual terms of the related lease. The Current LTV % and Maturity LTV % calculated based on the “As-Is” appraised value of $99,200,000, as of August 2, 2020, are both 64.1%. With respect to Loan No. 18, Troy Technology Park, the Appraised Value ($) represents the “Hypothetical As Portfolio” Appraised Value, which assumes $3,500,000 is funded at origination for an upfront rollover reserve. At origination, the borrower reserved $3,500,000 for all outstanding tenant improvements and outstanding repairs. The “As-Is” portfolio value as of July 27, 2020 is $58.2 million, which results in a Cut-off Date LTV of approximately 77.3%. With respect to Loan No. 20, Westlake Center, the Current LTV % and Maturity LTV % are calculated utilizing the “Hypothetical Market Value - Accelerated Occupancy” appraised value of $32,600,000 as of July 1, 2020, which assumes that the scheduled occupancy of the expansion space for Westlake Management Services, Inc, occurs as of July 1, 2020, which is contrary to the actual terms of the related lease. The Current LTV % and Maturity LTV % calculated based on the “As-Is” appraised value of $29,800,000, as of July 1, 2020, are 72.5% and 58.5%, respectively. With respect to Loan No. 21, Home Ranch Health Center, the Current LTV % and Maturity LTV % were calculated based on netting a holdback reserve of $2.07 million from the Cut-off Date or Maturity Date principal balance (as applicable) of such mortgage loan. The Current LTV % and Maturity LTV % of such mortgage loan based on its full principal balance are 64.8% and 64.8%, respectively.

(6)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity/ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation. With respect to Loan No. 3, MGM Grand & Mandalay Bay, The MGM Grand & Mandalay Bay Whole Loan is structured with an Anticipated Repayment Date (“ARD”) of March 5, 2030 and a final maturity date of March 5, 2032. After the ARD, the following structure will apply: (i) the interest rate will increase by 200 basis points over the greater of (x) 3.55800%, and (y)(1) the ARD Treasury Note Rate in effect on the ARD (such new rate, the “Adjusted Interest Rate”) plus (2) 1.77000%, (ii) amounts in the Excess Cash Flow Reserve (as defined in the related loan agreement) will be applied first to pay monthly additional interest amounts which, to the extent not paid, will be deferred (together with interest accrued thereon at the Adjusted Interest Rate) and added to the principal balance of the applicable note(s) comprising a portion of the MGM Grand & Mandalay Bay Whole Loan in the manner set forth in the MGM Grand & Mandalay Bay Whole Loan documents, and (iii) a full cash flow sweep to the extent of remaining amounts in the excess cash flow reserve will be applied to principal of the MGM Grand & Mandalay Bay Whole Loan in the manner set forth in the MGM Grand & Mandalay Bay Whole Loan documents. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—ARD Loan(s)” in this Preliminary Prospectus.

(7)	With respect to Loan Nos. 1, 2, 3, 4, 6, 9, 11, 12, 16, 17, 18, 19 and 23, Moffett Place – Building 6, 120 Wall Street, MGM Grand & Mandalay Bay, 4 West 58th Street, Coleman Highline, Agellan Portfolio, 333 South Wabash, Redmond Town Center, USAA Plano, The Hub, Troy Technology Park, Amazon Industrial Portfolio and 711 Fifth Avenue in each case, the mortgage loan is part of a larger split whole loan, which consists of the mortgage loan and one or more pari passu and/or subordinate components. Please see “Description of the Mortgage Pool—The Whole Loans” in the Preliminary Prospectus for additional information.

(8)	Each number identifies a group of related borrowers. With respect to Loan No. 7, Point West Portfolio, the borrowers own the mortgaged properties as tenants-in-common. With respect to Loan Nos. 11 and 23, 333 South Wabash and 711 Fifth Avenue, the mortgaged properties are owned by related borrowers. With respect to Loan No. 21, Home Ranch Health Center, the borrowers own the mortgaged property as tenants-in-common.

A-1-36


	With respect to Loan Nos. 32 and 34, 47 Ann and 71 Leonard, the mortgaged properties are owned by separate borrowers, but are related through the loan sponsor, Nathan Berman.

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

(10)	For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360. With respect to Loan No. 11, 333 South Wabash, the whole loan accrues interest on a 30/360 basis, and the Monthly Debt Service ($) is calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 360/360. With respect to Loan No. 11, 333 South Wabash, commencing on the first payment date following the occurrence of an Amortization Trigger Event (as defined below), combined payments of principal and interest will be payable, in arrears, on each monthly payment date in the amount of (a) $340,745.07 under the Promissory Note (AGL), (b) $69,411.03 under the Promissory Note (AGL-Fortitude), (c) $157,752.35 under the Promissory Note (VALIC), (d) $12,620.19 under the Promissory Note (NUFI-Fortitude), (e) $37,860.56 under the Promissory Note (AHAC), (f) $12,620.19 under the Promissory Note (AHAC-Fortitude), (g) $225,360.49 under the Promissory Note (Tranche A-2-A), (h) $135,216.30 under the Promissory Note (Tranche A-2-B), and (i) $90,144.20 under the Promissory Note (Tranche A-2-C). “Amortization Trigger Event” means, commencing on the payment date in August 2026 and on the Payment Date in August of each calendar year thereafter, (i) the net operating income for the 12 calendar months immediately preceding the date of determination does not exceed $21,000,000 or (ii) based on a lease-in-place analysis as of the date of determination, the aggregate portion of the mortgaged property demised pursuant to any lease with a stated termination date on or prior to the date that is 36 months following the date of determination exceeds 241,348 square feet. With respect to Loan No. 16, USAA Plano, commencing on the Anticipated Repayment Date, the interest rate will increase to a per annum rate equal to the greater of (x) 3.624% plus 300 basis points, (y) 6.45% or (z) the 1-year Swap Rate as of the Anticipated Repayment Date plus 292 basis points.

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

(12)	In some instances in which the loan documents provide grace periods with respect to payments, such grace periods may be permitted a limited number of times per any 12-month periods. With respect to Loan No. 11, 333 South Wabash, the whole loan documents provide the borrower with one five day grace period in any 12 month period for any payments due on a payment date. With respect to Loan No. 26, 3861 Sepulveda Boulevard, the mortgage loan documents provide the borrower with a five day grace period, one time per calendar year and two total times during the term of the mortgage loan for any payments due on a payment date. With respect to Loan No. 29, Storage Post – Jefferson, LA, the mortgage loan documents provide the borrower with one five day grace period in any 12 month period for any payments due on a payment date (other than the maturity date).

(13)	The “L” component of the prepayment provision represents lockout payments. The “Def” component of the prepayment provision represents defeasance payments. The “YM” component of the prepayment provision represents yield maintenance payments. The “O” Component of the prepayment provision represents the free payments including the Maturity Date. In the case of certain mortgage loans, the loan documents permit the related borrower to prepay a portion of the mortgage loan in connection with partial releases of collateral, to cure a cash management period triggered by certain events or circumstances or to meet certain financial metrics contained in the related loan documents. With respect to Loan No. 2, 120 Wall Street, the defeasance lockout period will be 24 payments beginning with and including the first payment date of November 11, 2020. Defeasance of the 120 Wall Street Whole Loan is permitted at any time after the earlier to occur of (a) the end of the two-year period commencing on the closing date of the securitization of the last promissory note representing a portion of the 120 Wall Street Whole Loan to be securitized and (b) the payment date occurring in November 2023. The assumed defeasance lockout period of 24 months is based on

A-1-37


	the expected Benchmark 2020-B20 securitization closing date in October 2020. The actual lockout period may be longer. Additionally, the borrower may prepay the 120 Wall Street Whole Loan at any time during the term of the 120 Wall Street Whole Loan with a 15-day prior notice and, if such prepayment date occurs before July 11, 2030, upon payment of the yield maintenance premium. With respect to Loan No. 3, MGM Grand & Mandalay Bay, the lockout period will be at least 31 payment dates beginning with and including the first payment date of April 5, 2020. The MGM Grand & Mandalay Bay Borrowers have the option to defease the MGM Grand & Mandalay Bay Whole Loan, in whole or in part, after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) February 14, 2023. The MGM Grand & Mandalay Bay Whole Loan may be prepaid in whole or in part at any time, subject to payment of the applicable yield maintenance premium if such prepayment occurs prior to September 5, 2029 (provided no yield maintenance will be due in connection with mandatory prepayments arising out of any casualty, condemnation or in connection with a special release or a Default Release (as defined in the Preliminary Prospectus)). The assumed lockout period of 31 payment dates is based on the expected Benchmark 2020–B20 securitization closing date in October 2020. The actual lockout period may be longer. With respect to Loan No. 4, 4 West 58th Street, the lockout period will be 31 payments beginning with and including the first payment date of April 1, 2020. The borrower may defease the whole loan after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) February 28, 2023. The assumed lockout period of 31 payments is based on the expected Benchmark 2020-B20 securitization closing date in October 2020. The actual lockout period may be longer. With respect to Loan No. 11, 333 South Wabash, at any time on or after September 1, 2024, the borrower has the right to voluntarily prepay, and defease, as applicable, the 333 South Wabash Whole Loan in full provided that (i) in respect of a prepayment of (a) note AGL, (b) note AGL-Fortitude, (c) note VALIC, (d) note NUFI-Fortitude, (e) note AHAC and (f) note AHAC-Fortitude (collectively, “Tranche A-1 Notes”), the borrower pays a prepayment premium equal to the greater of the yield maintenance amount or 1% of the unpaid principal balance evidenced by the Tranche A-1 Notes as of the prepayment date, and (ii) the borrower defeases the portion of the 333 South Wabash Whole Loan evidenced by the (x) note Tranche A-2-A, (y) note Tranche A-2-B and (z) note Tranche A-2-C (collectively, “Tranche A-2 Notes”). For the avoidance of doubt, the Tranche A-1 Notes must be prepaid simultaneously as the Tranche A-2 Notes are defeased.

	With respect to Loan No. 12, Redmond Town Center, the lockout period will be at least 31 payment dates beginning with and including the first payment date in April 2020. Defeasance of the Redmond Town Center Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) February 21, 2023. The assumed defeasance lockout period of 31 payment dates is based on the expected Benchmark 2020-B20 securitization closing date in October 2020. The actual lockout period may be longer. With respect to Loan No. 17, The Hub, the lockout period will be at least 24 payment dates beginning with and including the first payment date in November 2020. Defeasance of The Hub Whole Loan in full is permitted after the date that is the earlier to occur of (i) September 30, 2023 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 24 payments is based on the expected Benchmark 2020-B20 securitization closing date in October 2020. The actual lockout period may be longer. With respect to Loan No. 18, Troy Technology Park, the lockout period will be 24 payments beginning with and including the first payment date of November 1, 2020. The borrower may (i) defease the whole loan after the date that is two years after the closing date of the securitization that includes the last note to be securitized (the “Permitted Defeasance Date”) or (ii) prepay the whole loan on November 1, 2024 upon payment of an amount equal to the yield maintenance premium if the Permitted Defeasance Date has not yet occurred. The assumed lockout period of 24 payments is based on the expected Benchmark 2020-B20 securitization closing date in October 2020. The actual lockout period may be longer. With respect to Loan No. 21, Home Ranch Health Center, the loan is structured with a $2.07 million holdback reserve (the “Holdback Reserve”) which is held as additional collateral for the loan. The borrowers are entitled to, upon its request, and provided no event of default exists, receive the Holdback Reserve funds in no more than five disbursements if the following conditions are satisfied prior to the third anniversary of the loan origination date: (i) the debt yield (calculated including as part of the loan principal balance the portion of the Holdback Reserve requested to be released but excluding the portion of the Holdback Reserve not released from the loan principal balance) is at least 8.05%, (ii) no less than 85% of the leaseable area of the mortgaged property is leased pursuant to bona fide leases which satisfy the following conditions; (A) all tenant improvement allowances and leasing commissions have been paid (or sufficient funds to pay such amounts are available in the rollover account or retained in the Holdback Reserve), (B) the related tenants are in occupancy and open for business, and (C) the tenants are paying full unabated rent (or are in

A-1-38


	a market free rent period for which sufficient funds have been retained in the Holdback Reserve to pay the unabated rent that would have otherwise been due during such free rent period), (iii) the lender has received estoppel certificates from the applicable tenants (or other evidence reasonably satisfactory to the lender) as to the matters in clause (ii) above, and (iv) in the event that the UCI Medical tenant expands its space so that it has more than 10,000 square feet after such expansion (whether or not it had 10,000 or more square feet prior to the expansion), the borrowers provide such evidence as the lenders reasonably determine is necessary to prove that such expansion will be in compliance with all applicable legal requirements (including without limitation a conditional use permit). If the lender determines that the release conditions have not been satisfied on or before the third anniversary of the loan origination date, the lender may, in its discretion either retain the earnout reserve as additional collateral or apply the Holdback Reserve to the reduction of the debt and require the borrowers to pay the applicable yield maintenance premium.

	With respect to Loan No. 23, 711 Fifth Avenue, the lockout period will be at least 31 payment dates beginning with and including the first payment date in April 2020. Defeasance of the 711 Fifth Avenue Whole Loan in full is permitted after the date that is the earlier to occur of (i) March 6, 2023 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 31 payments is based on the expected Benchmark 2020-B20 securitization closing date in October 2020. The actual lockout period may be longer.

(14)	With respect to some mortgage loans, historical financial information may not be available due to the when the properties were constructed, renovated and/or acquired. With respect to Loan No. 1, Moffett Place – Building 6, the Mortgaged Property is newly constructed, and historical financial information is not available. With respect to Loan No. 6, Coleman Highline, the Mortgaged Property is newly constructed, and historical financial information is not available. With respect to Loan No. 8, Skywater Technology HQ, historical financial information was not available because the mortgage loan was used to facilitate a sale-leaseback transaction. With respect to Loan No. 10, 2010 South Lamar, historical financial information was not available because the mortgaged property was recently constructed. With respect to Loan No. 13, Earhart Corporate Center, historical cash flow information is not available because the borrower sponsors acquired the mortgaged property in 2019. With respect to Loan No. 14, 2665 North First, the 2018 historical financial information of the mortgaged property represents 6 months annualized. The 2019 historical information of the mortgaged property represents 10 months annualized. With respect to Loan No. 15, KW Portfolio, historical financial information was not available because the mortgaged property was acquired by the borrower sponsor. With respect to Loan No. 16, USAA Plano, historical cash flow information is not available because the mortgaged property was acquired at origination. With respect to Loan No. 18, Troy Technology Park, limited historical financial information was provided by the borrower because the mortgaged property was newly acquired by the borrower. With respect to Loan No. 19, Amazon Industrial Portfolio, historical cash flow information is not available because each of the related mortgaged properties is subject to a triple-net lease with the related sole tenant. With respect to Loan No. 26, 3861 Sepulveda Boulevard, historical cash flow information is not available because the mortgaged property was renovated in 2019 in conjunction with the sole tenant taking occupancy. With respect to Loan No. 28, Tesla Service Center of Chicago, certain historical financial information is not available because the lease of the sole tenant, Tesla, Inc., commenced November 1, 2018, and the tenant opened for business November 1, 2019.

	With respect to Loan No. 30, Diversey, in March 2020, the borrower purchased the mortgaged property from the sole tenant, Diversey, in a sale-leaseback transaction in which Diversey entered into a 15-year triple-net lease at the

A-1-39


	mortgaged property through March 2035. Accordingly, no historical financial information has been provided. With respect to Loan No. 33, Rosencrans Apartment Homes, Phase II (20 units out of 41 total) was delivered in May 2020. Accordingly, there is limited historical information for such portion of the mortgaged property.

(15)	In the case of certain mortgage loans, the UW NOI ($) exceeds Most Recent NOI ($) by 10%. With respect to Loan No. 2, 120 Wall Street, the increase in UW NOI ($) of more than 10% over the Most Recent NOI ($) is primarily driven by (i) new leases commencing in 2020 and 2021 accounting for an increase of approximately $1.9 million in underwritten base rent and (ii) approximately $298,037 in contractual rent steps through November 2021. With respect to Loan No. 3, MGM Grand & Mandalay Bay, the increase by 10% or more from Most Recent NOI to UW NOI is a result of the temporary closure of the MGM Grand & Mandalay Bay mortgaged properties due to COVID-19. On May 1, 2020, MGM Resorts International reported that, as a result of the temporary closure of its domestic properties (which includes the MGM Grand & Mandalay Bay mortgaged properties) following the outbreak of COVID-19, its domestic properties (which includes the MGM Grand & Mandalay Bay mortgaged properties) were effectively generating no revenue, there were high levels of room and convention cancellation through the third quarter of 2020, and that, following the re-opening of its domestic properties (which includes the MGM Grand & Mandalay Bay mortgaged properties), it expected weakened demand in light of consumer fears and general economic uncertainty, among other things. With respect to Loan No. 7, Point West Portfolio, the increase in NOI from TTM to UW NOI is attributed to (i) $145,795 comprised of rent steps through August 2021 and straight line rent for investment grade tenants and (ii) five new leases signed since March 2020, which represent 38,687 square feet of the total net rentable area and $919,522 of the underwritten base rent at the Point West Portfolio properties. With respect to Loan No. 11, 333 South Wabash, the increase from the Most Recent NOI ($) to UW NOI ($) is primarily attributable to The Northern Trust Company’s new 15-year direct lease for approximately 45.4% of the net rentable area at the mortgaged property that commenced in September 2020. Leased occupancy changed from below 40% as of December 2019 to 90.5% in the underwriting due to recent leasing in previously vacant space. With respect to Loan No. 12, Redmond Town Center, the increase from Most Recent NOI to UW NOI at the mortgaged property is primarily attributable to the inclusion of contractual rent steps through February 2021. With respect to Loan No. 13, Earhart Corporate Center, the increase from the Most Recent NOI ($) to UW NOI ($) is primarily attributable to (i) $711,375 of free rent that was included in the Most Recent NOI ($), (ii) Ellis Porter PLC increasing its leased space (from 3,415 square feet to 6,698 square feet) and converting its reimbursement method from gross to NNN, (iii) a newly signed lease with Vision Capital and (iv) newly negotiated renewal rental rates in addition to contractual rent steps.
	With respect to Loan No. 20, Westlake Center, the increase from the Most Recent NOI ($) to UW NOI ($) is primarily attributable to Westlake Management Services, Inc’s expansion at the mortgaged property following the lease expiration of a prior tenant. Additionally, UW NOI ($) assumes credit for the present value of Westlake Management Services, Inc’s rent steps throughout the lease term, given its investment grade rating. With respect to Loan No. 21, Home Ranch Health Center, the increase in UW NOI ($) of more than 10% over the Most Recent NOI ($) is primarily driven by rent steps and the rent commencements of Kiddie Academy (18.2% of underwritten base rent), J San Ramen (2.8% of underwritten base rent), and Edward Jones (2.0% of underwritten base rent). With respect to Loan No. 26, 3861 Sepulveda Boulevard, the increase from the Most Recent NOI ($) to UW NOI ($) is primarily attributable to (i) the 12-month free rent period for the sole tenant, Westside Family Health Center, that ended on March 31, 2020 and (ii) contractual rent steps through October 31, 2021. With respect to Loan No. 32, 47 Ann, the increase from Most Recent NOI to UW NOI at the mortgaged property is primarily attributable to the mortgaged property achieving 100.0% occupancy.

(16)	With respect to all hotel properties the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same. With respect to Loan No. 2, 120 Wall Street, the related mortgaged property is subject to a real estate tax program, between the borrower and the New York State Urban Development Corporation d/b/a Empire State Development, which

A-1-40


	provides a proportionate reduction in real estate taxes in the form of a payment in lieu of taxes based upon the percentage of space leased to not-for-profit (“NFP”) tenants, provided that the NFP tenants receive the full benefit of the expense reduction as a credit against their rents. See “Description of the Mortgage Pool— Real Estate and Other Tax Considerations” in the Preliminary Prospectus for additional information. With respect to Loan No. 34, 71 Leonard, the mortgaged property has four rent control units and four market rate units.

(17)	The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan. With respect to Loan No. 3, MGM Grand & Mandalay Bay, the UW NOI DSCR and UW NCF DSCR were calculated based on the initial MGM/Mandalay lease annual rent of $292,000,000. The UW NOI DSCR and UW NCF DSCR based on UW NOI and UW NCF are 8.82x and 8.27x, respectively.

(18)	With respect to Loan No. 3, MGM Grand & Mandalay Bay, the UW NOI Debt Yield and UW NCF Debt Yield were calculated based on the initial MGM/Mandalay lease annual rent of $292,000,000. The UW NOI Debt Yield and UW NCF Debt Yield based on UW NOI and UW NCF are 31.8% and 29.8%, respectively. With respect to Loan No. 21, Home Ranch Health Center, the UW NOI Debt Yield and UW NCF Debt Yield were calculated based on netting a holdback reserve of $2.07 million from the Cut-off Date principal balance of such mortgage loan. The UW NOI Debt Yield and UW NCF Debt Yield of such mortgage loan based on its full Cut-off Date principal balance are 8.2% and 7.8%, respectively.

(19)	In the case of certain mortgage loans, all or a portion of the Title Type consists of a leasehold interest. With respect to Loan No. 2, 120 Wall Street, the borrower sponsor has owned the mortgaged property since 1980 but has deeded the mortgaged property to the New York State Urban Development Corporation d/b/a Empire State Development (“ESD”) and leased it back as the ground lessee in connection with a real estate tax program which provides a proportionate reduction in real estate taxes in the form of a payment in lieu of taxes based upon the percentage of space leased to not-for-profit tenants. The mortgage loan is secured by both the ESD’s fee simple interest and the borrower’s leasehold interest. With respect to Loan No. 19, Amazon Industrial Portfolio, JDM AMZN KC, LLC (the “Kansas Borrower”) acquired the mortgaged property from RELP Turner, LLC, the prior owner and developer of the mortgaged property (the “Developer”), as well as the Developer’s interests in certain industrial revenue bonds and the related documents in order to maintain a 100%, 10-year real property tax abatement relating to the Mortgaged Property through an industrial revenue bond and payment-in-lieu-of-taxes (“PILOT”) program with the Unified Government of Wyandotte County/Kansas City, Kansas (the “Municipality”). The Kansas Borrower is subject to a “Performance Agreement”, which grants the Kansas Borrower a 100% abatement of ad valorem and personal property taxes on the mortgaged property for the period that the related bonds remain outstanding, provided that the Developer pays $5,000 per year in lieu of taxes (the “PILOT Payment”) for the duration of the tax abatement. The Kansas Borrower owns the fee interest in the mortgaged property and leases it to the Municipality pursuant to the PILOT base lease (the (“PILOT Base Lease”), which qualifies the mortgaged property for a tax exemption due to the Municipality’s lessee interest. Concurrently with the PILOT Base Lease, the Municipality leases the mortgaged property back to the Kansas Borrower for its occupancy and use pursuant to the PILOT lease agreement (the “PILOT Lease Agreement”), which provides that the Kansas Borrower’s sole rent obligations are to pay interest and principal on the bonds as they become due. The Kansas Borrower is the sole holder of the bonds. No money changes hands to effect the Kansas Borrower’s rent obligations under the PILOT Lease Agreement because the Kansas Borrower, as owner of the bonds, has waived any actual payment of interest and principal otherwise due under the bonds.

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

(21)	Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents. With respect to Loan No. 14, 2665 North First, at origination, and until the borrower delivers the letter of credit to collateralize the OneLin CREM Rent Reserve (as defined in the 2665 North First loan documents), all excess cash flow must be deposited into the OneLin CREM Rent Reserve account on each monthly payment date, subject to a cap on the swept funds of $1,052,268 (the amount of the letter of credit to be delivered). After the letter of credit is delivered, swept funds will be released to the borrower.

A-1-41


	With respect to Loan No. 16, USAA Plano, the borrower posted a $3,983,876 letter of credit in lieu of the required nThrive lease reserve. With respect to Loan No. 20, Westlake Center, the borrower posted a $6,842,573.60 letter of credit in lieu of the required building improvements reserve, rent reserve, unfunded obligations reserve and debt service reserve. With respect to Loan No. 21, Home Ranch Health Center, the loan is structured with a $2.07 million Holdback Reserve, as described in footnote 13 above. Initial funding net the Holdback Reserve was $18.33 million. With respect to Loan No. 23, 711 Fifth Avenue, the borrower funded $2,000,000 at origination for estimated costs in connection with obtaining a new temporary or permanent certificate of occupancy to replace the temporary certificate of occupancy that expired in November 2019. The borrower obtained a temporary certificate of occupancy that was effective as of March 24, 2020, and the $2,000,000 has been disbursed to the borrower.

(22)	Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents. With respect to Loan No. 7, Point West Portfolio, the borrowers are required to deposit into a rollover reserve, on a monthly basis through December 6, 2025, an amount equal to approximately $58,705. Starting on January 6, 2026, the borrowers are required to deposit into a rollover reserve, on a monthly basis, approximately $73,381. The borrowers are not required to make deposits into the rollover reserve at any time that funds in such reserve equal or exceed $2,250,000. With respect to Loan No. 15, KW Portfolio, the borrower is required to deposit $10,305.90 into the TI/LC Reserve on each payment date beginning in January 2025. With respect to Loan No. 15, KW Portfolio, the borrower is required to deposit $1,717.67 into the replacement reserve on each monthly payment date. The lender may reassess its estimate of the amount necessary for the monthly replacement reserve and may require the borrower to increase the monthly deposits upon 30 days’ notice.

(23)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents. With respect to Loan No. 13, Earhart Corporate Center, the TI/LC Reserve Cap ($) will increase to $1,500,000 if any amounts attributable to termination proceeds deposited in the TI/LC reserve account (other than termination proceeds received in relation to the XPO Logistics Freight, Inc. lease) are included in the determination of the balance of funds being held in the TI/LC reserve account. With respect to Loan No. 14, 2665 North First, the TI/LC Reserve Cap ($) of $1,000,000 is exclusive of the leasing reserve initial deposit of $1,500,000. With respect to Loan No. 20, Westlake Center, the Other Reserve Cap ($) will increase to $9,910,620 if the long term credit rating of Westlake Chemical Corporation, Inc., the guarantor under the Westlake Management Services, Inc lease, is less than the following ratings from two or more of the noted rating agencies: (i) “BB-” by S&P, (ii) “BB-” by Fitch and (iii) “Ba3” by Moody’s.

(24)	With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property. In some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. With respect to Loan No. 2, 120 Wall Street, the Largest Tenant, Droga5, LLC, subleases approximately 25,910 square feet out the total of 202,396 square feet to Jax Media through June 2029 at a base rental rate of $52.15 per square foot. With respect to Loan No. 2, 120 Wall Street, the 3rd Largest Tenant, AFS-USA, Inc., is currently subleasing 13,076 square feet out of the total of 40,029 square feet to Success Academy Charter School through June 2029 at a base rental rate of $39.00 per square foot. With respect to Loan No. 2, 120 Wall Street, the 5th Largest Tenant, Center for Appellate Litigation, is currently

A-1-42

	subleasing 8,788 square feet out of the total of 20,535 square feet from American Suicide Foundation through November 2021, at which point Center for Appellate Litigation will pay $58.00 per square foot pursuant to a direct lease thereafter. With respect to Loan No. 13, Earhart Corporate Center, the Largest Tenant, XPO Logistics Freight, Inc., subleases 5,280 square feet of its space at a base rent of $17.85 per square foot to RevSpring, Inc. through July 31, 2022. Underwritten base rent is based on the contractual rent under the prime lease. With respect to Loan No. 15, KW Portfolio, the sole tenant at the 2742 Down Avenue mortgaged property, Memorial Health Services, subleases 100% of its space to Doctor’s Best, Inc. for a term coterminous to the master lease, which expires on December 29, 2029.

(25)	In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates. With respect to Loan No. 11, 333 South Wabash, the 4th Largest Tenant, Akuna Capital LLC, leases 28,466 square feet with a lease expiration of December 31, 2029 and 27,916 square feet with a lease expiration of December 31, 2025. With respect to Loan No. 14, 2665 North First, the Largest Tenant, State of CA, DGS, leases 20,125 square feet of space with a lease expiration of August 31, 2025 and 11,724 square feet of space with a lease expiration of November 30, 2025.

(26)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. Certain tenants may have the right to reduce or abate rent or terminate all or a portion of their leased spaces for a breach or violation of co-tenancy provisions in the related leases. With respect to Loan No. 2, 120 Wall Street, the 2nd Largest Tenant, Success Academy Charter School, has a one-time right to terminate its lease for the entire premises effective August 2024, with 12 months’ notice and the payment of a termination fee of $3,497,468. With respect to Loan No. 2, 120 Wall Street, the 3rd Largest Tenant, AFS-USA, Inc. has a one-time right to terminate its lease for the entire premises effective June 2024, with 18 months’ prior notices and the payment of a termination fee equal to $2,593,000. With respect to Loan No. 4, 4 West 58th Street, the Largest Tenant, The Neiman Marcus Group LLC. (“Neiman Marcus”) filed bankruptcy under chapter 11 of the Bankruptcy Code on May 7, 2020. On June 6, 2020, Neiman Marcus filed its plan of reorganization and disclosure statement, which was approved by the bankruptcy court on July 30, 2020. On September 25, 2020, Neiman Marcus emerged from bankruptcy. Neiman Marcus has elected to assume its lease at the mortgaged property. With respect to Loan No. 7, Point West Portfolio, the Largest Tenant at the 1610 & 1620 Arden Way property, Social Security Administration, may terminate its lease in whole or in part effective any time after January 2, 2024 by giving at least 90 days’ written notice. The 3rd Largest Tenant at the 1610 &1620 Arden Way property, Covered California, may terminate its lease on or after May 31, 2022 by giving at least 90 days’ written notice. The 4th Largest Tenant at the 1610 & 1620 Arden Way property, Res Systems 3, has a one-time right to terminate its lease on or after July 31, 2024 by giving at least 180 days’ written notice to the borrower. The Largest Tenant at the 1601 Response Road property, CA Health Benefit Exchange, may terminate its lease on or after April 30, 2022 by giving written notice to the borrower with at least 60 days’ notice. The 4th Largest Tenant at the 1601 Response Road property, DGS Speech Pathology, may terminate its lease on or after January 31, 2025 by giving at least 30 days’ written notice to the borrower. With respect to Loan No. 8, Skywater Technology HQ, the sole tenant, Skywater Technology Foundry, Inc., is an affiliate of the borrower. With respect to Loan No. 11, 333 South Wabash, the Largest Tenant, The Northern Trust Company, representing approximately 45.4% of the net rentable area, has the option to contract up to two full floors of its space on August 31 in 2027, 2030 or 2032 upon, among other conditions, (i) 12 months’ notice for the options in 2027 and 2032 and (ii) 18 months’ notice for the option in 2030. The 2nd Largest Tenant, Chicago Housing Authority, representing approximately 18.4% of net rentable area, has a one-time right to terminate its lease effective on December 31, 2031 with 18 months’ prior notice. The 3rd Largest Tenant, Continental Casualty Company, representing approximately 4.7% of net rentable area, has a one-time right to terminate its lease with respect to the fourth floor (28,172 square feet) effective on May 31, 2023 with notice provided by May 31, 2022.

A-1-43

	With respect to Loan No. 12, Redmond Town Center, the 4th Largest Tenant, Pediatric Associates, Inc. P.S., has grant of preferential use that may allow for 50% rent reduction or termination after 12 months if a pediatric competitor leases space on the second floor of Building A.

	With respect to Loan No. 13, Earhart Corporate Center, the Largest Tenant, XPO Logistics Freight, Inc. has the right to contract its space by vacating the 8,673 square feet located on the first floor. XPO Logistics Freight, Inc. may retain the space by providing written notice no later than May 31, 2022. If the contraction option is exercised, the base rent will increase to $2,281,805. The 4th Largest Tenant, Ellis Porter PLC has a one-time right to terminate its lease with respect to the entire premises effective February 2023, with 180 days’ prior notice and payment of a termination fee equal to any unamortized leasing costs. With respect to Loan No. 14, 2665 North First, the Largest Tenant, State of CA, DGS, has the right to terminate its lease with respect to approximately 20,125 square feet of its space at any time effective on or after August 31, 2017, and with respect to approximately 11,724 square feet of its space at any time effective on or after November 30, 2021, by giving written notice to the lessor at least 30 days prior to the date when such termination will become effective. With respect to Loan No. 14, 2665 North First, the 2nd Largest Tenant, OneSpace, representing approximately 19.4% of the net rentable area, and the seventh largest tenant, OneLin Capital Corp, representing approximately 2.9% of the net rentable area, are affiliates of the borrowers and borrower sponsors. With respect to Loan No. 27, Pell City Shopping Center, the Largest Tenant, Martin’s Family Clothing, has a one-time right to terminate its lease in the event gross sales for the 12-month period from January 2022 through December 2022 do not exceed $4,000,000, provided Martin’s Family Clothing (a) delivers to the landlord a written termination notice and a statement of gross sales for such period on or before January 30, 2023 and (b) pays a termination fee equal to any unamortized brokerage commissions amortized on a straight-line basis over five years. If Martin’s Family Clothing terminates its lease, Martin’s Family Clothing is still required to stay in the shopping center for 180 days after exercising its termination option and to pay a minimum rent of $15,833.34 per month plus any additional rent during such 180 day period. Martin’s Family Clothing also has a one-time right to terminate its lease in the event that Bill Wakefield, an owner and the CEO of Martin’s Family Clothing, dies or becomes permanently incapacitated. Martin’s Family Clothing may exercise such termination right by delivering to the borrower a written termination notice within 60 days following such death or permanent incapacitation. The related termination date will be the date that is three months after the date of the written termination notice. As a condition to such termination, Martin’s Family Clothing must pay to the borrower a termination fee equal to any unamortized tenant improvement allowance amortized on a straight-line basis over five years, plus $20,000. With respect to Loan No. 28, Tesla Service Center of Chicago, the sole tenant, Tesla, Inc. has a potential termination option if there is a “material interference” lasting for more than 120 consecutive days, which is (i) an interruption of utilities (including without limitation, water, power, telecommunications) or access to the premises which prevents Tesla, Inc. from using all or a portion of the premises, or (ii) a landlord default, which, in either case, renders all or part of the premises unusable by the tenant for the permitted use or causes Tesla’s sales to be reduced by 50% or more, and prevents Tesla, Inc. from using all or a portion of the premises by delivering 30 days’ prior written notice to the borrower. Such material interference must be caused by the negligence or misconduct of the landlord or be due to the borrower’s breach of its obligation to assist Tesla, Inc. in curing the material interference.

(27)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes or due to the number of parties serving as the Principal / Carveout Guarantor. In the case of certain mortgage loans, the loan documents permit the borrower to replace the Principal / Carveout Guarantor upon satisfaction of certain terms and conditions in the related loan documents. With respect to Loan No. 3, MGM Grand & Mandalay Bay, the guarantors’ liability for full recourse events is several and not joint, and is capped at an amount equal to 10% of the aggregate outstanding principal balance of the MGM Grand & Mandalay Bay whole loan as of the date of the event. In addition, only the related borrowers are liable for breaches of environmental covenants; provided, however, that if the related borrowers fail to maintain an environmental insurance policy required under the MGM Grand & Mandalay Bay whole loan documents, the guarantor will be liable for losses other than (x) for any amounts in excess of the applicable coverage amounts under the environmental policy had the same been renewed, replaced or extended as required under the loan agreement and (y) for any amounts recovered under the environmental policy. In addition, recourse for transfers of the MGM Grand & Mandalay Bay mortgaged properties or controlling equity interests in the related borrowers is loss recourse, rather than full recourse. With respect to Loan No. 6, Coleman Highline, the nonrecourse carve-out guarantors, Sansome Guarantor LLC and LDH, LLC are liable on a several basis, at 95% and 5%, respectively. Along with the borrower and related lender,

A-1-44

	Sansome Guarantor LLC and LDH, LLC entered into an environmental indemnity agreement upon loan origination; pursuant to which, the indemnitee agreed not to seek recourse for any indemnified matters against Sansome Guarantor LLC and LDH, LLC to the extent the applicable matters (the “Indemnified Obligations”) are either covered pursuant to the environmental insurance policy required pursuant to Coleman Highline whole loan documents (the “PLL Insurance”) or are the obligation of the former occupant at the Coleman Highline mortgaged property, and such former occupant is in compliance with the operative documents requiring its adherence to certain environmental covenants, obligations and restrictions applicable to the Coleman Highline mortgaged property (said covenants, obligations, and restrictions, the “Prior Owner Documents”). Notwithstanding the foregoing, Sansome Guarantor LLC and LDH, LLC will become fully liable for the foregoing Indemnified Obligations in the event that either: (a) Sansome Guarantor LLC and LDH, LLC fail to diligently pursue payment and satisfaction of the Indemnified Obligations under the PLL Insurance and/or the Prior Owner Documents (as applicable) or (b) the Indemnified Obligations are not paid and satisfied by the insurance company providing the PLL Insurance or the applicable party pursuant to the Prior Owner Documents, in either case for any reason whatsoever, within 180 days of the indemnitee making demand of Sansome Guarantor LLC and LDH, LLC for the applicable Indemnified Obligation(s). With respect to Loan No. 7, Point West Portfolio, the non-recourse carveout guarantors are Matthew T. White, Deborah Dedomenico and Gary D. Nelson. The non-recourse carveout guaranties and environmental indemnities executed by each of Deborah Dedomenico and Gary D. Nelson are limited to certain events caused by such guarantor’s related tenant-in-common borrower, or, in certain cases, by such guarantor or its affiliates. With respect to Loan No. 9, Agellan Portfolio, the aggregate liability of the Guarantor with respect to the matters that constitute full recourse carveouts (each, a “Full Recourse Event”) under the Agellan Portfolio whole loan documents may not exceed an amount equal to (x) 20% of the outstanding principal balance of the Agellan Portfolio whole loan as of the first occurrence of a Full Recourse Event plus (y) any and all reasonable third–party costs incurred by the lender (including reasonable and out–of–pocket attorney’s fees and costs) in connection with the enforcement of the Full Recourse Event thereunder and the collection of amounts due thereunder.

	With respect to Loan No. 23, 711 Fifth Avenue, the related mortgage loan does not have a separate principal / carveout guarantor, and each of the related borrowers is the only indemnitor under the related environmental indemnity agreement. Please see “Description of the Mortgage Pool—Non-Recourse Carveout Limitations” in the Preliminary Prospectus for additional information.

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

(29)	Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Mezzanine Indebtedness” and “—Other Indebtedness” and “Certain Legal Aspects of the Mortgage Loans” in the Preliminary Prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future. With respect to Loan No. 3, MGM Grand & Mandalay Bay, the related borrowers have a one-time right to borrow a mezzanine loan subordinate to the MGM Grand & Mandalay Bay whole loan, subject to credit and legal criteria specified in the MGM Grand & Mandalay Bay whole loan documents, including, without limitation: (i) a combined maximum loan to value ratio (based on appraisals ordered by the lender in connection with the origination of the mezzanine loan and calculated based on the outstanding principal balance of the MGM Grand & Mandalay Bay whole loan and the initial principal amount of the mezzanine loan) of 67.0%, (ii) a debt service coverage ratio at the closing of the mezzanine loan at least equal to 4.81x, in each case, inclusive of the additional mezzanine debt and (iii) an intercreditor agreement reasonably satisfactory to the lender. The lender’s receipt of a rating agency confirmation will not be required in connection with the mezzanine loan. With respect to Loan No. 17, The Hub, there is subordinate mortgage financing on the mortgaged property in favor of the New York City Economic Development Corporation in the original principal amount of $4,000,000 (the “NYCEDC Loan”), of which $2,560,000 is outstanding as of the Cut-off Date. The NYCEDC Loan has an amortization period of 25 years, an interest rate of 0% per annum, and requires annual payments of $160,000 for the term of the NYCEDC Loan. The scheduled maturity date of the NYCEDC Loan is the payment date in October 2036. UW NOI DSCR, UW NCF DSCR, UW NOI Debt Yield %, UW NCF Debt Yield %, Current LTV %, Maturity LTV % and Original Balance per Unit ($) calculations include the related Pari Passu Companion Loan but exclude the related subordinate debt represented by the NYCEDC Loan. See “Description of the Mortgage Loans – Other Indebtedness” in the Preliminary Prospectus.

A-1-45

JP Morgan Chase Commercial Mortgage Securities FWPFree writing prospectus