BENCHMARK 2018-B2 Mortgage Trust FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-206361-13

Free Writing Prospectus dated [January 31], 2018

The depositor has filed a registration statement (including a prospectus) with the SEC for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (866) 669-7629 or by emailing the ABS Syndicate Desk atabs_synd@jpmorgan.com.

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

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

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

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

ANNEX A-1

								Number of	Property	Property		Year		Unit of		Occupancy	Appraised	Appraisal	Current
Loan #	Seller	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype	Year Built	Renovated	Units	Measure	Occupancy %	Date	Value ($)	Date	LTV %
1	CREFI	Central Park of Lisle	4225 Naperville Road & 3333 Warrenville Road	Lisle	IL	60532	DuPage	1	Office	Suburban	1991, 2001	2015	693,606	Square Feet	84.2%	10/18/17	135,000,000	11/03/17	58.9%
2	JPMCB	Promenade Shops at Aventura	20401 Biscayne Boulevard	Aventura	FL	33180	Miami-Dade	1	Retail	Anchored	1989		291,834	Square Feet	99.2%	12/08/17	108,250,000	12/01/17	64.7%
3	GACC	Apple Campus 3	222 North Wolfe Road	Sunnyvale	CA	94085	Santa Clara	1	Office	Suburban	2017		882,657	Square Feet	100.0%	02/06/18	773,600,000	06/01/19	44.0%
4	JPMCB	EOS 21	140 South Van Dorn Street	Alexandria	VA	22304	Alexandria City	1	Multifamily	Mid-Rise	1963, 1967	2012	1,180	Units	97.3%	09/30/17	231,400,000	11/21/17	64.8%
5	GACC	Rochester Hotel Portfolio	Various	Rochester	MN	Various	Olmsted	4	Hotel	Various	Various	Various	1,222	Rooms	58.4%	10/31/17	210,000,000	11/01/17	66.7%
5.01	GACC	Rochester Marriott	101 1st Avenue Southwest	Rochester	MN	55902	Olmsted	1	Hotel	Full Service	1989	2016	202	Rooms	71.0%	10/31/17	71,000,000	11/01/17
5.02	GACC	Kahler Grand	20 2nd Avenue Southwest	Rochester	MN	55902	Olmsted	1	Hotel	Full Service	1926-1968	2010	660	Rooms	49.4%	10/31/17	83,000,000	11/01/17
5.03	GACC	Kahler Inn & Suites	9 3rd Avenue Northwest	Rochester	MN	55901	Olmsted	1	Hotel	Select Service	1971, 1979, 1988	2010	271	Rooms	65.9%	10/31/17	35,000,000	11/01/17
5.04	GACC	Residence Inn Rochester	441 West Center Street	Rochester	MN	55902	Olmsted	1	Hotel	Extended Stay	2004	2013	89	Rooms	73.6%	10/31/17	21,000,000	11/01/17
6	GACC	InterContinental San Francisco	888 Howard Street	San Francisco	CA	94103	San Francisco	1	Hotel	Full Service	2008	2017-2018	550	Rooms	87.0%	10/31/17	261,900,000	07/17/17	41.9%
7	GACC	Sentinel Square II	1050 First Street Northeast	Washington	DC	20002	District of Columbia	1	Office	CBD	2017		280,363	Square Feet	94.1%	12/31/17	172,000,000	04/01/19	59.7%
8	CREFI	The Woods	4300 The Woods Drive	San Jose	CA	95136	Santa Clara	1	Multifamily	Garden	1981-2003	2017	1,841	Units	94.7%	10/01/17	675,500,000	10/10/17	29.6%
9	JPMCB	600 Clipper	600 Clipper Drive	Belmont	CA	94002	San Mateo	1	Office	Suburban	1995, 2000	2017	158,596	Square Feet	100.0%	02/01/18	94,020,000	11/13/17	57.8%
10	GACC	Worldwide Plaza	825 Eighth Avenue	New York	NY	10019	New York	1	Office	CBD	1987	1996	2,049,553	Square Feet	98.4%	06/30/17	1,740,000,000	10/01/17	35.4%
11	CREFI	64 Wooster Street	64 Wooster Street	New York	NY	10012	New York	1	Mixed Use	Office/Retail	1900	2014	55,500	Square Feet	100.0%	12/13/17	80,000,000	11/01/17	60.0%
12	GACC	Hotel Indigo & Austin	810 Red River Street & 805 Neches Street	Austin	TX	78701	Travis	1	Hotel	Select Service	2016		305	Rooms	64.2%	10/31/17	66,000,000	04/25/18	68.2%
13	CREFI	Braddock Metro Center	1320-1340 Braddock Place	Alexandria	VA	22314	Alexandria City	1	Office	Suburban	1986		315,589	Square Feet	92.4%	11/01/17	111,140,000	11/03/17	66.8%
14	CREFI	BlueLinx Portfolio	Various	Various	Various	Various	Various	4	Industrial	Warehouse/Distribution	Various	Various	2,307,835	Square Feet	100.0%	02/06/18	111,450,000	Various	64.2%
14.01	CREFI	BlueLinx Frederick	4300 Georgia Pacific Boulevard	Frederick	MD	21704	Frederick	1	Industrial	Warehouse/Distribution	1996		680,252	Square Feet	100.0%	02/06/18	38,000,000	12/21/17
14.02	CREFI	BlueLinx Bellingham	419 Maple Street	Bellingham	MA	02019	Norfolk	1	Industrial	Warehouse/Distribution	1988	2006	489,950	Square Feet	100.0%	02/06/18	36,900,000	12/20/17
14.03	CREFI	BlueLinx Lawrenceville	200 Hosea Road	Lawrenceville	GA	30046	Gwinnett	1	Industrial	Warehouse/Distribution	1996		585,637	Square Feet	100.0%	02/06/18	22,400,000	12/21/17
14.04	CREFI	BlueLinx Butner	1712 East D Street	Butner	NC	27509	Granville	1	Industrial	Warehouse/Distribution	1996		551,996	Square Feet	100.0%	02/06/18	14,150,000	12/20/17
15	GACC	Marina Heights State Farm	300-600 East Rio Salado Parkway	Tempe	AZ	85281	Maricopa	1	Office	Suburban	2015-2017		2,031,293	Square Feet	99.5%	12/07/17	960,000,000	11/20/17	58.3%
16	CREFI	Red Building	750 North San Vicente Boulevard	West Hollywood	CA	90069	Los Angeles	1	Office	CBD	2013		411,547	Square Feet	74.3%	12/18/17	286,700,000	10/27/17	27.9%
17	JPMCB	599 Broadway	599 Broadway	New York	NY	10012	New York	1	Retail	Unanchored	1917	2010	42,000	Square Feet	100.0%	02/01/18	150,000,000	12/06/17	50.0%
18	JPMCB	Lehigh Valley Mall	250 Lehigh Valley Mall	Whitehall	PA	18052	Lehigh	1	Retail	Super Regional Mall	1976	2006	545,233	Square Feet	83.9%	10/12/17	445,000,000	09/04/17	44.8%
19	JPMCB	Atrium Center	300 Boylston Street	Chestnut Hill	MA	02467	Middlesex	1	Mixed Use	Office/Retail	1986	2017	293,120	Square Feet	100.0%	12/01/17	215,000,000	09/08/17	53.5%
20	GACC	Signature Place Condominiums	600 West Grove Parkway	Tempe	AZ	85283	Maricopa	1	Multifamily	Garden	1996	2016	300	Units	95.3%	12/31/17	48,000,000	11/02/17	63.5%
21	JPMCB	90 Hudson	90 Hudson Street	Jersey City	NJ	07302	Hudson	1	Office	CBD	1999		431,658	Square Feet	97.5%	09/01/17	216,000,000	08/25/17	60.2%
22	JPMCB	Marriott Charlotte City Center	100 West Trade Street	Charlotte	NC	28202	Mecklenburg	1	Hotel	Full Service	1984	2016	446	Rooms	73.0%	11/30/17	170,000,000	05/01/17	60.6%
23	GACC	Two Harbor Point Square	100 Washington Boulevard	Stamford	CT	06902	Fairfield	1	Office	CBD	2010		140,082	Square Feet	94.3%	09/01/17	80,000,000	10/06/17	61.9%
24	CREFI	One Parkway North Fee	One Parkway North Boulevard	Deerfield	IL	60015	Lake	1	Other	Leased Fee	1988	2014-2017	257,394	Square Feet	NAP	NAP	33,000,000	12/05/17	74.2%
25	CREFI	Village Green of Waterford	950 Village Green Lane	Waterford	MI	48328	Oakland	1	Multifamily	Garden	1974	2014	405	Units	96.8%	11/30/17	32,800,000	11/21/19	72.0%
26	GACC	Gateway Plaza	25350-25360 Magic Mountain Parkway	Santa Clarita	CA	91355	Los Angeles	1	Office	Suburban	2006		98,856	Square Feet	91.8%	11/29/17	33,200,000	11/02/17	70.8%
27	CREFI	32 East Shopping Center	700 Eastgate Drive South	Cincinnati	OH	45245	Clermont	1	Retail	Anchored	1990	2017	188,912	Square Feet	100.0%	01/01/18	29,500,000	11/25/17	72.9%
28	CREFI	Hilton Garden Inn - Atlanta Airport North	3437 Bobby Brown Parkway	East Point	GA	30344	Fulton	1	Hotel	Full Service	2009	2016	174	Rooms	80.2%	11/30/17	30,000,000	10/09/17	66.6%
29	GACC	220 Northwest 8th Avenue	220 Northwest 8th Avenue	Portland	OR	97209	Multnomah	1	Office	CBD	1901	2012-2017	66,935	Square Feet	100.0%	02/06/18	30,800,000	01/01/18	63.3%
30	GACC	Corporate Plaza	6450 & 6480 Rockside Woods Boulevard	Independence	OH	44131	Cuyahoga	1	Office	Suburban	1989, 1991	2013-2015	228,506	Square Feet	86.4%	12/04/17	24,750,000	10/10/17	72.7%
31	JPMCB	Residence Inn Augusta	1116 Marks Church Road	Augusta	GA	30909	Richmond	1	Hotel	Extended Stay	2015		124	Rooms	79.0%	11/30/17	26,200,000	01/01/18	66.8%
32	JPMCB	Towers at University Town Center	6515 Belcrest Road	Hyattsville	MD	20782	Prince Georges	1	Multifamily	Student	2006		910	Beds	99.2%	10/05/17	72,500,000	11/13/17	63.4%
33	GACC	Fairfield Portfolio	Various	Various	NC	Various	Various	2	Hotel	Limited Service	Various	Various	172	Rooms	71.8%	09/30/17	22,500,000	11/01/18	64.4%
33.01	GACC	Fairfield Inn & Suites - Greensboro	4308 Big Tree Way	Greensboro	NC	27409	Guilford	1	Hotel	Limited Service	2007	2015	98	Rooms	70.1%	09/30/17	12,800,000	11/01/18
33.02	GACC	Fairfield Inn & Suites - High Point	10141 North Main Street	Archdale	NC	27263	Randolph	1	Hotel	Limited Service	2004	2012	74	Rooms	74.0%	09/30/17	9,700,000	11/01/18
34	GACC	Sabre Center II	6001 Broken Sound Parkway Northwest	Boca Raton	FL	33487	Palm Beach	1	Office	Suburban	1988	2014	103,229	Square Feet	91.5%	11/01/17	18,900,000	11/15/17	71.4%
35	JPMCB	Beacon - Criterion	100 Clifton Place	Jersey City	NJ	07304	Hudson	1	Multifamily	High-Rise	1934	2015	271	Units	95.2%	08/30/17	102,700,000	08/15/17	37.0%
36	CREFI	Holiday Inn Express New Orleans	334 O’Keefe Avenue	New Orleans	LA	70112	Orleans	1	Hotel	Limited Service	1999	2014-2015	129	Rooms	72.5%	10/31/17	23,700,000	01/01/19	54.4%
37	JPMCB	Lost Tree Financial Center	11300 US Highway 1	Palm Beach Gardens	FL	33408	Palm Beach	1	Office	Suburban	1985	2017	57,167	Square Feet	93.9%	12/14/17	17,200,000	12/08/17	72.7%
38	GACC	Coral Club Apartments	5909 Fondren Road	Houston	TX	77036	Harris	1	Multifamily	Garden	1969	2017	220	Units	95.9%	11/07/17	15,720,000	10/27/17	74.8%
39	JPMCB	Beacon - Hague	88 Clifton Place	Jersey City	NJ	07304	Hudson	1	Multifamily	High-Rise	1928	2016	241	Units	93.8%	08/30/17	87,800,000	08/15/17	37.1%
40	CREFI	Sam’s Club Atlanta	2901 Clairmont Road	Atlanta	GA	30329	DeKalb	1	Retail	Freestanding	1999		129,562	Square Feet	100.0%	02/06/18	15,500,000	10/03/17	69.9%
41	CREFI	Marshall’s Plaza	1400 Oaklawn Avenue	Cranston	RI	02920	Providence	1	Retail	Anchored	1980	1992	129,941	Square Feet	95.4%	12/04/17	15,800,000	12/10/17	68.2%
42	JPMCB	Beacon - Paramount	126 Clifton Place	Jersey City	NJ	07304	Hudson	1	Multifamily	High-Rise	1939	2013	231	Units	95.2%	08/30/17	84,000,000	08/15/17	33.0%
43	JPMCB	Hampton Inn Albuquerque University	2300 Carlisle Boulevard Northeast	Albuquerque	NM	87110	Bernalillo	1	Hotel	Limited Service	1999		126	Rooms	80.9%	10/31/17	13,200,000	06/01/18	71.8%
44	GACC	564 6th Street	564 6th Street	San Francisco	CA	94103	San Francisco	1	Office	CBD	1929	2013	17,500	Square Feet	100.0%	02/06/18	14,300,000	11/17/17	62.9%
45	GACC	Homewood Commons	146 Wildwood Parkway	Homewood	AL	35209	Jefferson	1	Retail	Anchored	1995		174,791	Square Feet	91.4%	11/14/17	12,350,000	10/30/17	68.8%
46	JPMCB	Beacon - Mercury / Garage	20 Beacon Way and 44 Beacon Place	Jersey City	NJ	07304	Hudson	1	Multifamily	High-Rise	1934, 2013	2012	126	Units	94.4%	08/30/17	67,100,000	08/15/17	33.9%
47	GACC	Centre Point Plaza	1229-1271 North Brightleaf Boulevard	Smithfield	NC	27577	Johnston	1	Retail	Anchored	1989		159,259	Square Feet	98.1%	12/07/17	10,950,000	01/13/17	72.1%
48	CREFI	Amsdell Georgia Portfolio	Various	Various	GA	Various	Various	3	Self Storage	Self Storage	Various		170,010	Square Feet	80.3%	12/01/17	10,300,000	11/06/17	74.8%
48.01	CREFI	Compass Self Storage Conyers	1144 Sigman Road Northeast	Conyers	GA	30012	Rockdale	1	Self Storage	Self Storage	1999		39,200	Square Feet	88.8%	12/01/17	4,250,000	11/06/17
48.02	CREFI	McDonough-Henry Self Storage	230 McDonough Parkway	McDonough	GA	30253	Henry	1	Self Storage	Self Storage	2002		72,130	Square Feet	77.8%	12/01/17	3,800,000	11/06/17
48.03	CREFI	American Self Storage Center	3464 Stone Mountain Highway	Snellville	GA	30078	Gwinnett	1	Self Storage	Self Storage	1985		58,680	Square Feet	77.8%	12/01/17	2,250,000	11/06/17
49	JPMCB	Beacon - Orpheum	24 Beacon Way	Jersey City	NJ	07304	Hudson	1	Multifamily	High-Rise	1930	2013	158	Units	93.7%	08/30/17	58,800,000	08/15/17	36.0%
50	GACC	Four Points Nashville Airport	800 Royal Parkway	Nashville	TN	37214	Davidson	1	Hotel	Select Service	1999	2015	101	Rooms	71.4%	09/30/17	12,200,000	08/17/17	58.6%
51	GACC	Nelson Duffie Mobile Home Parks	Various	Various	TX	Various	Various	2	Manufactured Housing	Manufactured Housing	Various		174	Pads	95.4%	01/11/17	9,520,000	11/07/17	74.6%
51.01	GACC	Riverside Mobile Home Park	7275 State Highway 29 East	Georgetown	TX	78626	Williamson	1	Manufactured Housing	Manufactured Housing	1980		113	Pads	95.6%	01/11/17	6,150,000	11/07/17
51.02	GACC	Oaks Mobile Home Park	1011 Uhland Road	San Marcos	TX	78666	Hays	1	Manufactured Housing	Manufactured Housing	1989		61	Pads	95.1%	01/11/17	3,370,000	11/07/17
52	GACC	Steeplechase Plaza	8585 Southwest Highway 200	Ocala	FL	34481	Marion	1	Retail	Anchored	1993, 2017		95,161	Square Feet	100.0%	11/17/17	10,175,000	10/07/17	68.1%
53	JPMCB	Beacon - Tower	56 Beacon Place	Jersey City	NJ	07304	Hudson	1	Multifamily	High-Rise	1930	2014	128	Units	95.3%	08/30/17	40,400,000	08/15/17	36.6%
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area	501 West 1st Street	Glenwood Springs	CO	81601	Garfield	1	Hotel	Limited Service	1998		65	Rooms	67.9%	10/31/17	7,150,000	10/01/18	59.7%
55	CREFI	5657 Copley Drive	5657 Copley Drive	San Diego	CA	92111	San Diego	1	Office	Suburban	2007		18,434	Square Feet	100.0%	02/06/18	6,950,000	11/29/17	60.0%
56	CREFI	WAG Lawrenceville	2365 Buford Drive	Lawrenceville	GA	30043	Gwinnett	1	Retail	Freestanding	2001		14,490	Square Feet	100.0%	02/06/18	5,500,000	11/29/17	67.5%
57	CREFI	Rite Aid Johnstown	300 Market Street	Johnstown	PA	15901	Cambria	1	Retail	Freestanding	2016		11,115	Square Feet	100.0%	02/06/18	4,900,000	12/01/17	54.7%

A-1-1 

ANNEX A-1

				Original		Current						Net
			Original	Balance	Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan
Loan #	Seller	Property Name	Balance ($)	per Unit ($)	Balance ($)	per Unit ($)	Pool Balance	Loan	Borrower	Rate %	Fee %	Rate %	Accrual Type	Service ($)	Service ($)	Note Date	Payment Date	Last IO Payment	First P&I Payment
1	CREFI	Central Park of Lisle	79,500,000	115	79,500,000	115	5.3%	No	No	4.35360	0.01305	4.34055	Actual/360	292,431.92	3,509,183.04	12/14/17	02/06/18
2	JPMCB	Promenade Shops at Aventura	70,000,000	240	70,000,000	240	4.6%	No	No	4.66900	0.01305	4.65595	Actual/360	361,743.33	4,340,919.96	01/10/18	03/01/18
3	GACC	Apple Campus 3	68,000,000	385	68,000,000	385	4.5%	No	No	3.36498	0.01050	3.35448	Actual/360	193,330.45	2,319,965.40	12/14/17	02/06/18
4	JPMCB	EOS 21	60,000,000	127,119	60,000,000	127,119	4.0%	No	No	3.88000	0.01805	3.86195	Actual/360	196,694.44	2,360,333.28	11/30/17	01/01/18
5	GACC	Rochester Hotel Portfolio	60,000,000	114,566	60,000,000	114,566	4.0%	No	No	4.74100	0.01305	4.72795	Actual/360	341,759.90	4,101,118.80	11/06/17	12/06/17	11/06/20	12/06/20
5.01	GACC	Rochester Marriott	22,821,429		22,821,429		1.5%
5.02	GACC	Kahler Grand	21,642,857		21,642,857		1.4%
5.03	GACC	Kahler Inn & Suites	9,107,143		9,107,143		0.6%
5.04	GACC	Residence Inn Rochester	6,428,571		6,428,571		0.4%
6	GACC	InterContinental San Francisco	60,000,000	200,000	59,922,671	199,742	4.0%	No	No	4.14500	0.01305	4.13195	Actual/360	291,487.46	3,497,849.52	12/22/17	02/06/18
7	GACC	Sentinel Square II	57,660,000	366	57,660,000	366	3.8%	No	No	3.24200	0.01305	3.22895	Actual/360	157,941.68	1,895,300.16	12/29/17	02/06/18
8	CREFI	The Woods	57,500,000	108,637	57,500,000	108,637	3.8%	No	No	2.94050	0.02800	2.91250	Actual/360	142,855.89	1,714,270.68	12/01/17	01/06/18
9	JPMCB	600 Clipper	54,300,000	342	54,300,000	342	3.6%	No	No	3.71700	0.01305	3.70395	Actual/360	170,530.28	2,046,363.36	12/28/17	02/01/18
10	GACC	Worldwide Plaza	50,000,000	301	50,000,000	301	3.3%	No	No	3.60454	0.00925	3.59529	Actual/360	152,275.24	1,827,302.88	10/18/17	12/06/17
11	CREFI	64 Wooster Street	48,000,000	865	48,000,000	865	3.2%	No	No	4.39000	0.01305	4.37695	Actual/360	178,038.89	2,136,466.68	12/13/17	02/06/18
12	GACC	Hotel Indigo & Austin	45,000,000	147,541	45,000,000	147,541	3.0%	No	No	4.92000	0.01305	4.90695	Actual/360	239,374.36	2,872,492.32	08/01/17	09/01/17	08/01/19	09/01/19
13	CREFI	Braddock Metro Center	44,200,000	235	44,200,000	235	2.9%	No	Yes - Group 1	4.57000	0.01305	4.55695	Actual/360	225,797.04	2,709,564.48	01/19/18	03/06/18	02/06/23	03/06/23
14	CREFI	BlueLinx Portfolio	42,900,000	31	42,900,000	31	2.8%	No	No	4.47000	0.01305	4.45695	Actual/360	162,021.98	1,944,263.76	01/10/18	03/06/18
14.01	CREFI	BlueLinx Frederick	14,820,000		14,820,000		1.0%
14.02	CREFI	BlueLinx Bellingham	13,991,250		13,991,250		0.9%
14.03	CREFI	BlueLinx Lawrenceville	8,580,000		8,580,000		0.6%
14.04	CREFI	BlueLinx Butner	5,508,750		5,508,750		0.4%
15	GACC	Marina Heights State Farm	41,000,000	276	41,000,000	276	2.7%	No	No	3.55950	0.00925	3.55025	Actual/360	123,305.36	1,479,664.32	12/07/17	02/06/18
16	CREFI	Red Building	40,000,000	194	40,000,000	194	2.7%	No	No	4.38583	0.01305	4.37278	Actual/360	148,224.64	1,778,695.68	12/18/17	02/06/18
17	JPMCB	599 Broadway	40,000,000	1,786	40,000,000	1,786	2.7%	No	No	4.11800	0.01305	4.10495	Actual/360	139,173.15	1,670,077.80	01/19/18	03/01/18
18	JPMCB	Lehigh Valley Mall	35,500,000	367	35,355,560	365	2.3%	No	No	4.05600	0.01050	4.04550	Actual/360	170,630.54	2,047,566.48	10/13/17	12/01/17
19	JPMCB	Atrium Center	35,000,000	392	35,000,000	392	2.3%	No	No	3.90000	0.02050	3.87950	Actual/360	115,329.86	1,383,958.32	12/15/17	02/01/18
20	GACC	Signature Place Condominiums	30,500,000	101,667	30,500,000	101,667	2.0%	No	No	4.45000	0.01305	4.43695	Actual/360	153,634.22	1,843,610.64	12/14/17	02/06/18	01/06/22	02/06/22
21	JPMCB	90 Hudson	30,000,000	301	30,000,000	301	2.0%	No	No	4.14000	0.01050	4.12950	Actual/360	104,937.50	1,259,250.00	10/17/17	12/01/17
22	JPMCB	Marriott Charlotte City Center	30,000,000	230,942	30,000,000	230,942	2.0%	No	No	4.53000	0.01050	4.51950	Actual/360	114,822.92	1,377,875.04	06/01/17	07/01/17
23	GACC	Two Harbor Point Square	24,750,000	353	24,750,000	353	1.6%	No	No	4.21690	0.01050	4.20640	Actual/360	121,276.01	1,455,312.12	11/17/17	01/06/18	12/06/22	01/06/23
24	CREFI	One Parkway North Fee	24,500,000	95	24,500,000	95	1.6%	No	Yes - Group 1	4.28200	0.01305	4.26895	Actual/360	88,638.39	1,063,660.68	12/27/17	02/06/18
25	CREFI	Village Green of Waterford	23,600,000	58,272	23,600,000	58,272	1.6%	No	No	5.03000	0.04055	4.98945	Actual/360	127,122.96	1,525,475.52	01/10/18	03/06/18	02/06/21	03/06/21
26	GACC	Gateway Plaza	23,500,000	238	23,500,000	238	1.6%	No	No	4.39000	0.01305	4.37695	Actual/360	117,540.04	1,410,480.48	12/01/17	01/06/18	12/06/22	01/06/23
27	CREFI	32 East Shopping Center	21,500,000	114	21,500,000	114	1.4%	No	No	4.62000	0.01305	4.60695	Actual/360	110,475.67	1,325,708.04	01/19/18	03/06/18	02/06/19	03/06/19
28	CREFI	Hilton Garden Inn - Atlanta Airport North	20,000,000	114,943	19,967,553	114,756	1.3%	No	No	4.71000	0.01305	4.69695	Actual/360	113,563.82	1,362,765.84	12/29/17	02/06/18
29	GACC	220 Northwest 8th Avenue	19,500,000	291	19,500,000	291	1.3%	No	No	4.04200	0.01305	4.02895	Actual/360	93,568.76	1,122,825.12	12/01/17	01/06/18	12/06/22	01/06/23
30	GACC	Corporate Plaza	18,000,000	79	18,000,000	79	1.2%	No	No	4.57000	0.02805	4.54195	Actual/360	91,953.55	1,103,442.60	12/15/17	02/06/18	01/06/21	02/06/21
31	JPMCB	Residence Inn Augusta	17,500,000	141,129	17,500,000	141,129	1.2%	No	No	5.68400	0.01305	5.67095	Actual/360	101,392.71	1,216,712.52	01/18/18	03/01/18
32	JPMCB	Towers at University Town Center	15,000,000	50,549	15,000,000	50,549	1.0%	No	No	4.77500	0.01305	4.76195	Actual/360	78,473.29	941,679.48	12/18/17	02/01/18	01/01/21	02/01/21
33	GACC	Fairfield Portfolio	14,490,000	84,244	14,490,000	84,244	1.0%	No	No	5.68478	0.01305	5.67173	Actual/360	82,500.05	990,000.59	01/24/18	03/06/18
33.01	GACC	Fairfield Inn & Suites - Greensboro	8,680,000		8,680,000		0.6%
33.02	GACC	Fairfield Inn & Suites - High Point	5,810,000		5,810,000		0.4%
34	GACC	Sabre Center II	13,500,000	131	13,500,000	131	0.9%	No	No	4.55000	0.01305	4.53695	Actual/360	68,804.17	825,650.04	12/21/17	02/06/18	01/06/21	02/06/21
35	JPMCB	Beacon - Criterion	13,305,255	140,149	13,305,255	140,149	0.9%	No	Yes - Group 2	3.78100	0.00925	3.77175	Actual/360	42,504.90	510,058.80	12/28/17	02/01/18
36	CREFI	Holiday Inn Express New Orleans	12,900,000	100,000	12,900,000	100,000	0.9%	No	No	4.93000	0.01305	4.91695	Actual/360	68,699.17	824,390.04	12/19/17	02/06/18	01/06/20	02/06/20
37	JPMCB	Lost Tree Financial Center	12,500,000	219	12,500,000	219	0.8%	No	No	4.69300	0.06055	4.63245	30/360	64,777.14	777,325.68	01/11/18	03/01/18
38	GACC	Coral Club Apartments	11,790,000	53,591	11,762,093	53,464	0.8%	No	No	4.54000	0.01305	4.52695	Actual/360	60,018.74	720,224.88	11/29/17	01/06/18
39	JPMCB	Beacon - Hague	11,420,588	135,272	11,420,588	135,272	0.8%	No	Yes - Group 2	3.78100	0.00925	3.77175	Actual/360	36,484.15	437,809.80	12/28/17	02/01/18
40	CREFI	Sam’s Club Atlanta	10,850,000	84	10,837,837	84	0.7%	No	No	4.77000	0.01305	4.75695	Actual/360	56,729.61	680,755.32	12/28/17	02/06/18
41	CREFI	Marshall’s Plaza	10,775,000	83	10,775,000	83	0.7%	No	No	4.40000	0.01305	4.38695	Actual/360	53,956.99	647,483.88	12/28/17	02/06/18	01/06/21	02/06/21
42	JPMCB	Beacon - Paramount	9,703,725	119,912	9,703,725	119,912	0.6%	No	Yes - Group 2	3.78100	0.00925	3.77175	Actual/360	30,999.47	371,993.64	12/28/17	02/01/18
43	JPMCB	Hampton Inn Albuquerque University	9,500,000	75,397	9,482,984	75,262	0.6%	No	Yes - Group 3	5.71000	0.01305	5.69695	Actual/360	55,198.26	662,379.12	11/21/17	01/01/18
44	GACC	564 6th Street	9,000,000	514	9,000,000	514	0.6%	No	No	4.44000	0.08055	4.35945	Actual/360	33,762.50	405,150.00	12/15/17	02/06/18
45	GACC	Homewood Commons	8,500,000	49	8,500,000	49	0.6%	No	No	4.55800	0.04305	4.51495	Actual/360	43,361.68	520,340.16	11/20/17	01/06/18	12/06/20	01/06/21
46	JPMCB	Beacon - Mercury / Garage	7,968,529	180,528	7,968,529	180,528	0.5%	No	Yes - Group 2	3.78100	0.00925	3.77175	Actual/360	25,456.22	305,474.64	12/28/17	02/01/18
47	GACC	Centre Point Plaza	8,000,000	50	7,898,390	50	0.5%	No	No	4.92800	0.01305	4.91495	Actual/360	42,594.39	511,132.68	02/22/17	04/06/17
48	CREFI	Amsdell Georgia Portfolio	7,700,000	45	7,700,000	45	0.5%	No	No	4.95000	0.06055	4.88945	Actual/360	41,100.29	493,203.48	01/10/18	03/06/18	02/06/21	03/06/21
48.01	CREFI	Compass Self Storage Conyers	3,200,000		3,200,000		0.2%
48.02	CREFI	McDonough-Henry Self Storage	2,900,000		2,900,000		0.2%
48.03	CREFI	American Self Storage Center	1,600,000		1,600,000		0.1%
49	JPMCB	Beacon - Orpheum	7,417,020	134,001	7,417,020	134,001	0.5%	No	Yes - Group 2	3.78100	0.00925	3.77175	Actual/360	23,694.37	284,332.44	12/28/17	02/01/18
50	GACC	Four Points Nashville Airport	7,160,000	70,891	7,144,426	70,737	0.5%	No	No	4.91000	0.01305	4.89695	Actual/360	38,043.56	456,522.72	11/13/17	01/06/18
51	GACC	Nelson Duffie Mobile Home Parks	7,100,000	40,805	7,100,000	40,805	0.5%	No	No	4.85000	0.01305	4.83695	Actual/360	37,466.12	449,593.44	01/25/18	03/06/18
51.01	GACC	Riverside Mobile Home Park	4,600,000		4,600,000		0.3%
51.02	GACC	Oaks Mobile Home Park	2,500,000		2,500,000		0.2%
52	GACC	Steeplechase Plaza	6,950,000	73	6,933,438	73	0.5%	No	No	4.51000	0.01305	4.49695	Actual/360	35,255.94	423,071.28	11/21/17	01/06/18
53	JPMCB	Beacon - Tower	5,184,882	115,629	5,184,882	115,629	0.3%	No	Yes - Group 2	3.78100	0.00925	3.77175	Actual/360	16,563.60	198,763.20	12/28/17	02/01/18
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area	4,280,000	65,846	4,271,107	65,709	0.3%	No	Yes - Group 3	5.10500	0.01305	5.09195	Actual/360	23,251.40	279,016.80	12/01/17	01/01/18
55	CREFI	5657 Copley Drive	4,170,000	226	4,170,000	226	0.3%	No	No	4.46000	0.01305	4.44695	Actual/360	15,713.76	188,565.12	12/28/17	02/06/18
56	CREFI	WAG Lawrenceville	3,719,000	257	3,714,840	256	0.2%	No	No	4.78000	0.01305	4.76695	Actual/360	19,467.37	233,608.44	01/03/18	02/06/18
57	CREFI	Rite Aid Johnstown	2,678,000	241	2,678,000	241	0.2%	No	No	4.77000	0.01305	4.75695	Actual/360	14,002.02	168,024.24	01/02/18	02/06/18	01/06/23	02/06/23

A-1-2 

ANNEX A-1

			Rem.	Rem.			Payment	Grace Period	Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller	Property Name	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)	(Default)	Maturity Date	ARD Loan	Mat Date	Balance ($)	LTV %	Provision (Payments)
1	CREFI	Central Park of Lisle	59	0	60	1	6	0	0	01/06/23	No		79,500,000	58.9%	L(25),Def(30),O(5)
2	JPMCB	Promenade Shops at Aventura	120	360	0	0	1	0	5	02/01/28	No		56,907,717	52.6%	L(25),Grtr1%orYM(91),O(4)
3	GACC	Apple Campus 3	119	0	120	1	6	0	0	01/06/28	Yes	04/06/31	68,000,000	44.0%	L(25),Def(88),O(7)
4	JPMCB	EOS 21	82	0	84	2	1	0	5 (Twice per year)	12/01/24	No		60,000,000	64.8%	L(26),Def(55),O(3)
5	GACC	Rochester Hotel Portfolio	117	300	36	3	6	0	0	11/06/27	No		49,902,187	55.4%	L(27),Def(88),O(5)
5.01	GACC	Rochester Marriott											18,980,653
5.02	GACC	Kahler Grand											18,000,432
5.03	GACC	Kahler Inn & Suites											7,574,439
5.04	GACC	Residence Inn Rochester											5,346,663
6	GACC	InterContinental San Francisco	119	359	0	1	6	0	0	01/06/28	No		47,903,536	33.5%	L(24),Grtr1%orYM(92),O(4)
7	GACC	Sentinel Square II	59	0	60	1	6	0	0	01/06/23	No		57,660,000	59.7%	L(25),Def(31),O(4)
8	CREFI	The Woods	58	0	60	2	6	0	0	12/06/22	No		57,500,000	29.6%	L(26),DeforGrtr1%orYM(27),O(7)
9	JPMCB	600 Clipper	119	0	120	1	1	0	0	01/01/28	No		54,300,000	57.8%	L(24),Grtr1%orYM(89),O(7)
10	GACC	Worldwide Plaza	117	0	120	3	6	0	0	11/06/27	No		50,000,000	35.4%	L(27),Def(88),O(5)
11	CREFI	64 Wooster Street	119	0	120	1	6	0	0	01/06/28	No		48,000,000	60.0%	L(25),Def(90),O(5)
12	GACC	Hotel Indigo & Austin	114	360	24	6	1	0	5	08/01/27	No		38,859,880	58.9%	L(30),Def(86),O(4)
13	CREFI	Braddock Metro Center	120	360	60	0	6	0	0	02/06/28	No		40,489,568	61.2%	L(24),DeforGrtr1%orYM(92),O(4)
14	CREFI	BlueLinx Portfolio	60	0	60	0	6	0	0	02/06/23	No		42,900,000	64.2%	L(24),Def(32),O(4)
14.01	CREFI	BlueLinx Frederick											14,820,000
14.02	CREFI	BlueLinx Bellingham											13,991,250
14.03	CREFI	BlueLinx Lawrenceville											8,580,000
14.04	CREFI	BlueLinx Butner											5,508,750
15	GACC	Marina Heights State Farm	119	0	120	1	6	0	0	01/06/28	Yes	01/06/33	41,000,000	58.3%	L(11),Grtr1%orYM(102),O(7)
16	CREFI	Red Building	119	0	120	1	6	0	0	01/06/28	No		40,000,000	27.9%	L(25),Def(89),O(6)
17	JPMCB	599 Broadway	120	0	120	0	1	0	0	02/01/28	No		40,000,000	50.0%	L(24),Def(93),O(3)
18	JPMCB	Lehigh Valley Mall	117	357	0	3	1	0	0	11/01/27	No		28,253,287	35.8%	L(27),Def(86),O(7)
19	JPMCB	Atrium Center	119	0	120	1	1	0	0	01/01/28	No		35,000,000	53.5%	L(13),Grtr1%orYM(103),O(4)
20	GACC	Signature Place Condominiums	119	360	48	1	6	0	0	01/06/28	No		27,288,524	56.9%	L(25),Def(91),O(4)
21	JPMCB	90 Hudson	117	0	120	3	1	0	0	11/01/27	No		30,000,000	60.2%	L(25),Grtr1%orYM(2),DeforGrtr1%orYM(90),O(3)
22	JPMCB	Marriott Charlotte City Center	52	0	60	8	1	0	0	06/01/22	No		30,000,000	60.6%	L(32),Def(21),O(7)
23	GACC	Two Harbor Point Square	118	360	60	2	6	0	0	12/06/27	No		22,543,624	56.4%	Grtr1%orYM(26),DeforGrtr1%orYM(88),O(6)
24	CREFI	One Parkway North Fee	119	0	120	1	6	0	0	01/06/28	No		24,500,000	74.2%	L(25),DeforGrtr1%orYM(91),O(4)
25	CREFI	Village Green of Waterford	120	360	36	0	6	0	0	02/06/28	No		20,900,157	63.7%	L(24),Def(92),O(4)
26	GACC	Gateway Plaza	118	360	60	2	6	0	0	12/06/27	No		21,466,098	64.7%	L(24),Grtr1%orYM(89),O(7)
27	CREFI	32 East Shopping Center	120	360	12	0	6	0	0	02/06/28	No		17,946,198	60.8%	L(24),DeforGrtr1%orYM(93),O(3)
28	CREFI	Hilton Garden Inn - Atlanta Airport North	119	299	0	1	6	0	0	01/06/28	No		14,791,919	49.3%	L(25),Def(91),O(4)
29	GACC	220 Northwest 8th Avenue	118	360	60	2	6	0	0	12/06/27	No		17,709,550	57.5%	L(26),Def(90),O(4)
30	GACC	Corporate Plaza	119	360	36	1	6	0	0	01/06/28	No		15,778,993	63.8%	L(25),Def(91),O(4)
31	JPMCB	Residence Inn Augusta	120	360	0	0	1	0	0	02/01/28	No		14,696,833	56.1%	L(24),Def(93),O(3)
32	JPMCB	Towers at University Town Center	119	360	36	1	1	0	0	01/01/28	No		13,210,254	55.9%	L(25),Grtr1%orYM(92),O(3)
33	GACC	Fairfield Portfolio	120	360	0	0	6	0	0	02/06/28	No		12,352,334	54.9%	L(24),Def(92),O(4)
33.01	GACC	Fairfield Inn & Suites - Greensboro											7,399,466
33.02	GACC	Fairfield Inn & Suites - High Point											4,952,868
34	GACC	Sabre Center II	119	360	36	1	6	0	0	01/06/28	No		11,828,826	62.6%	L(25),Def(91),O(4)
35	JPMCB	Beacon - Criterion	59	0	60	1	1	0	0	01/01/23	No		13,305,255	37.0%	L(24),Grtr1%orYM(29),O(7)
36	CREFI	Holiday Inn Express New Orleans	59	360	24	1	6	0	0	01/06/23	No		12,321,787	52.0%	L(25),DeforGrtr1%orYM(31),O(4)
37	JPMCB	Lost Tree Financial Center	120	360	0	0	1	0	0	02/01/28	No		10,072,409	58.6%	L(25),Grtr1%orYM(92),O(3)
38	GACC	Coral Club Apartments	118	358	0	2	6	0	0	12/06/27	No		9,544,312	60.7%	L(26),Def(90),O(4)
39	JPMCB	Beacon - Hague	59	0	60	1	1	0	0	01/01/23	No		11,420,588	37.1%	L(24),Grtr1%orYM(29),O(7)
40	CREFI	Sam’s Club Atlanta	119	359	0	1	6	0	0	01/06/28	No		8,851,294	57.1%	L(25),Def(91),O(4)
41	CREFI	Marshall’s Plaza	119	360	36	1	6	0	0	01/06/28	No		9,408,464	59.5%	L(25),Def(90),O(5)
42	JPMCB	Beacon - Paramount	59	0	60	1	1	0	0	01/01/23	No		9,703,725	33.0%	L(24),Grtr1%orYM(29),O(7)
43	JPMCB	Hampton Inn Albuquerque University	118	358	0	2	1	0	0	12/01/27	No		7,986,184	60.5%	L(26),Def(91),O(3)
44	GACC	564 6th Street	119	0	120	1	6	0	0	01/06/28	No		9,000,000	62.9%	L(25),Def(91),O(4)
45	GACC	Homewood Commons	118	360	36	2	6	0	0	12/06/27	No		7,449,455	60.3%	L(26),Def(90),O(4)
46	JPMCB	Beacon - Mercury / Garage	59	0	60	1	1	0	0	01/01/23	No		7,968,529	33.9%	L(24),Grtr1%orYM(29),O(7)
47	GACC	Centre Point Plaza	109	349	0	11	6	0	0	03/06/27	No		6,562,054	59.9%	L(35),Def(81),O(4)
48	CREFI	Amsdell Georgia Portfolio	120	360	36	0	6	0	0	02/06/28	No		6,807,245	66.1%	L(24),Def(92),O(4)
48.01	CREFI	Compass Self Storage Conyers											2,828,985
48.02	CREFI	McDonough-Henry Self Storage											2,563,767
48.03	CREFI	American Self Storage Center											1,414,492
49	JPMCB	Beacon - Orpheum	59	0	60	1	1	0	0	01/01/23	No		7,417,020	36.0%	L(24),Grtr1%orYM(29),O(7)
50	GACC	Four Points Nashville Airport	118	358	0	2	6	0	0	12/06/27	No		5,868,678	48.1%	L(26),Def(90),O(4)
51	GACC	Nelson Duffie Mobile Home Parks	120	360	0	0	6	0	0	02/06/28	No		5,807,082	61.0%	L(24),Def(91),O(5)
51.01	GACC	Riverside Mobile Home Park											3,762,335
51.02	GACC	Oaks Mobile Home Park											2,044,747
52	GACC	Steeplechase Plaza	118	358	0	2	6	0	0	12/06/27	No		5,620,424	55.2%	L(26),Def(90),O(4)
53	JPMCB	Beacon - Tower	59	0	60	1	1	0	0	01/01/23	No		5,184,882	36.6%	L(24),Grtr1%orYM(29),O(7)
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area	118	358	0	2	1	0	0	12/01/27	No		3,530,481	49.4%	L(26),Def(91),O(3)
55	CREFI	5657 Copley Drive	119	0	120	1	6	0	0	01/06/28	No		4,170,000	60.0%	L(25),Def(92),O(3)
56	CREFI	WAG Lawrenceville	119	359	0	1	6	0	0	01/06/28	No		3,034,927	55.2%	L(25),Def(91),O(4)
57	CREFI	Rite Aid Johnstown	119	360	60	1	6	0	0	01/06/28	No		2,460,989	50.2%	L(25),Def(91),O(4)

A-1-3 

ANNEX A-1

			HISTORICAL FINANCIALS
			2014	2014	2014	2015	2015	2015	2016	2016	2016	Most Recent	Most Recent	Most Recent
Loan #	Seller	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	As of
1	CREFI	Central Park of Lisle	13,493,166	6,875,848	6,617,319	15,832,978	6,864,982	8,967,996	16,557,917	6,805,365	9,752,552	16,702,928	7,011,814	9,691,114	10/31/17
2	JPMCB	Promenade Shops at Aventura	7,238,881	2,141,619	5,097,263	7,618,490	2,095,118	5,523,372	7,974,316	2,088,457	5,885,859	8,301,702	2,133,301	6,168,400	12/31/17
3	GACC	Apple Campus 3
4	JPMCB	EOS 21	19,300,345	9,836,620	9,463,724	20,102,693	9,456,168	10,646,525	20,613,669	9,683,481	10,930,188	20,888,540	9,747,002	11,141,538	09/30/17
5	GACC	Rochester Hotel Portfolio	55,273,885	37,239,343	18,034,542	53,401,673	35,171,246	18,230,427	50,784,977	34,182,827	16,602,150	53,183,313	36,352,376	16,830,937	10/31/17
5.01	GACC	Rochester Marriott	14,996,235	9,800,876	5,195,359	15,149,227	9,696,257	5,452,970	14,701,586	9,533,258	5,168,328	15,999,093	9,865,112	6,133,981	10/31/17
5.02	GACC	Kahler Grand	26,364,589	18,869,997	7,494,592	24,156,924	17,148,646	7,008,278	22,864,086	16,400,066	6,464,020	23,472,734	17,485,858	5,986,876	10/31/17
5.03	GACC	Kahler Inn & Suites	9,721,455	6,231,735	3,489,720	9,897,879	6,007,663	3,890,216	9,108,767	5,876,995	3,231,772	9,532,268	6,505,102	3,027,166	10/31/17
5.04	GACC	Residence Inn Rochester	4,191,606	2,336,735	1,854,871	4,197,643	2,318,680	1,878,963	4,110,538	2,372,509	1,738,029	4,179,218	2,496,305	1,682,913	10/31/17
6	GACC	InterContinental San Francisco	70,400,289	53,277,488	17,122,801	75,295,061	55,443,169	19,851,892	75,967,817	56,038,569	19,929,248	73,980,500	56,194,208	17,786,292	10/31/17
7	GACC	Sentinel Square II
8	CREFI	The Woods	38,029,205	12,891,180	25,138,025	41,350,694	13,735,060	27,615,634	43,763,265	13,881,922	29,881,343	45,252,611	15,408,547	29,844,064	09/30/17
9	JPMCB	600 Clipper
10	GACC	Worldwide Plaza	117,970,886	49,895,080	68,075,807	124,125,445	51,403,142	72,722,303	135,449,920	52,275,875	83,174,046	133,945,503	52,948,250	80,997,253	06/30/17
11	CREFI	64 Wooster Street	3,105,420	464,064	2,641,356	3,278,754	534,596	2,744,158	3,889,813	621,880	3,267,933	3,860,561	646,301	3,214,260	09/30/17
12	GACC	Hotel Indigo & Austin										13,664,147	8,057,000	5,607,147	10/31/17
13	CREFI	Braddock Metro Center	9,207,736	3,280,521	5,927,215	10,073,030	3,295,063	6,777,967	10,583,492	3,281,792	7,301,701	10,594,580	3,199,105	7,395,475	10/31/17
14	CREFI	BlueLinx Portfolio
14.01	CREFI	BlueLinx Frederick
14.02	CREFI	BlueLinx Bellingham
14.03	CREFI	BlueLinx Lawrenceville
14.04	CREFI	BlueLinx Butner
15	GACC	Marina Heights State Farm
16	CREFI	Red Building				564,980	4,023,138	-3,458,158	4,409,802	4,266,665	143,137	9,325,747	5,832,097	3,493,650	09/30/17
17	JPMCB	599 Broadway	5,070,560	0	5,070,560	5,088,429	0	5,088,429	5,006,143	0	5,006,143	5,121,552	0	5,121,552	12/31/17
18	JPMCB	Lehigh Valley Mall	36,249,140	9,763,361	26,485,779	36,151,146	9,508,909	26,642,237	36,598,789	9,104,230	27,494,559	35,447,338	9,071,090	26,376,248	08/31/17
19	JPMCB	Atrium Center
20	GACC	Signature Place Condominiums	3,305,800	1,343,636	1,962,164	3,546,926	1,336,757	2,210,169				3,791,168	1,505,954	2,285,214	10/31/17
21	JPMCB	90 Hudson	12,772,926	5,968,527	6,804,399	12,801,822	6,874,589	5,927,234	14,583,373	6,926,876	7,656,497	17,523,356	6,269,492	11,253,864	08/31/17
22	JPMCB	Marriott Charlotte City Center	31,918,103	21,478,547	10,439,556	21,077,342	17,943,131	3,134,211	27,952,972	21,440,455	6,512,516	38,143,721	25,249,161	12,894,561	11/30/17
23	GACC	Two Harbor Point Square				6,614,751	2,707,642	3,907,109	7,239,818	2,768,193	4,471,625	8,461,434	2,860,897	5,600,537	08/31/17
24	CREFI	One Parkway North Fee
25	CREFI	Village Green of Waterford	3,264,953	1,578,161	1,686,792	3,388,377	1,545,619	1,842,758	3,594,729	1,499,984	2,094,745	3,784,790	1,409,211	2,375,579	11/30/17
26	GACC	Gateway Plaza	2,023,960	879,915	1,144,045	2,580,506	914,300	1,666,206	2,812,395	968,056	1,844,339	3,140,805	1,005,531	2,135,274	10/31/17
27	CREFI	32 East Shopping Center							1,245,518	300,759	944,759	1,985,066	532,297	1,452,768	11/30/17
28	CREFI	Hilton Garden Inn - Atlanta Airport North	6,830,161	4,354,512	2,475,649	7,039,711	4,578,086	2,461,625	7,167,265	4,705,915	2,461,350	7,315,275	4,815,414	2,499,861	11/30/17
29	GACC	220 Northwest 8th Avenue							1,614,290	145,854	1,468,436	1,937,694	138,561	1,799,133	09/30/17
30	GACC	Corporate Plaza	3,936,788	2,004,073	1,932,715	4,102,767	1,974,649	2,128,118	4,250,330	1,839,746	2,410,584	4,394,401	1,924,827	2,469,573	08/31/17
31	JPMCB	Residence Inn Augusta							4,628,788	2,442,917	2,185,871	4,908,528	2,852,282	2,056,246	11/30/17
32	JPMCB	Towers at University Town Center	8,728,359	5,896,981	2,831,378	9,147,129	5,208,909	3,938,221	9,750,923	5,585,915	4,165,008	10,473,746	5,342,185	5,131,562	12/31/17
33	GACC	Fairfield Portfolio	4,526,005	2,522,956	2,003,049	4,640,391	2,545,371	2,095,020	4,661,542	2,580,328	2,081,213	4,782,530	2,727,337	2,055,193	09/30/17
33.01	GACC	Fairfield Inn & Suites - Greensboro	2,697,478	1,433,602	1,263,877	2,666,780	1,442,201	1,224,579	2,721,889	1,393,563	1,328,327	2,685,333	1,492,488	1,192,845	09/30/17
33.02	GACC	Fairfield Inn & Suites - High Point	1,828,526	1,089,354	739,172	1,973,611	1,103,170	870,441	1,939,652	1,186,765	752,887	2,097,197	1,234,849	862,348	09/30/17
34	GACC	Sabre Center II				1,466,326	999,336	466,990	1,695,462	1,009,091	686,371	2,204,890	1,044,814	1,160,076	10/31/17
35	JPMCB	Beacon - Criterion							5,301,607	2,313,172	2,988,435	6,558,622	2,519,385	4,039,238	08/31/17
36	CREFI	Holiday Inn Express New Orleans							4,648,121	2,926,687	1,721,434	4,786,600	3,066,324	1,720,276	10/31/17
37	JPMCB	Lost Tree Financial Center	964,972	697,268	267,703	999,772	664,854	334,918	1,156,846	662,746	494,101	1,590,142	747,526	842,616	11/30/17
38	GACC	Coral Club Apartments	1,846,197	984,457	861,740	1,998,307	1,076,825	921,482	2,107,097	1,169,850	937,247	2,220,215	1,131,691	1,088,524	09/30/17
39	JPMCB	Beacon - Hague							2,360,214	1,586,844	773,370	5,475,293	2,447,612	3,027,682	08/31/17
40	CREFI	Sam’s Club Atlanta	1,408,339	0	1,408,339	1,408,339	0	1,408,339	1,302,486	0	1,302,486	1,239,338	0	1,239,338	11/30/17
41	CREFI	Marshall’s Plaza	2,114,993	789,891	1,325,102	2,243,279	854,451	1,388,827	2,327,984	786,202	1,541,782	2,226,656	794,748	1,431,909	09/30/17
42	JPMCB	Beacon - Paramount							5,302,650	2,018,726	3,283,924	5,380,724	2,009,647	3,371,076	08/31/17
43	JPMCB	Hampton Inn Albuquerque University	2,972,418	1,984,797	987,621	3,103,071	2,114,805	988,266	2,982,895	2,075,442	907,453	3,229,088	2,242,823	986,265	10/31/17
44	GACC	564 6th Street	807,792	67,403	740,389	807,792	72,457	735,335	827,991	145,516	682,475	856,672	91,375	765,297	09/30/17
45	GACC	Homewood Commons				843,175	323,657	519,518	680,326	180,604	499,722	1,183,461	373,156	810,305	09/30/17
46	JPMCB	Beacon - Mercury / Garage							3,849,059	1,500,936	2,348,123	4,153,487	1,445,947	2,707,540	08/31/17
47	GACC	Centre Point Plaza	1,414,913	399,929	1,014,984	1,320,205	400,512	919,693	1,345,724	394,764	950,960	1,183,619	264,722	918,897	10/31/17
48	CREFI	Amsdell Georgia Portfolio				923,460	472,317	451,143	1,154,757	541,102	613,655	1,235,421	545,664	689,757	10/31/17
48.01	CREFI	Compass Self Storage Conyers				293,788	96,360	197,428	422,892	192,504	230,388	492,494	207,443	285,051	10/31/17
48.02	CREFI	McDonough-Henry Self Storage				414,413	279,874	134,539	470,978	227,174	243,804	458,909	232,396	226,512	10/31/17
48.03	CREFI	American Self Storage Center				215,260	96,083	119,177	260,887	121,423	139,464	284,018	105,825	178,193	10/31/17
49	JPMCB	Beacon - Orpheum							3,901,792	1,537,879	2,363,914	3,978,987	1,497,465	2,481,522	08/31/17
50	GACC	Four Points Nashville Airport				2,503,210	1,843,120	660,090	3,696,311	2,724,535	971,776	3,772,158	2,638,137	1,134,021	09/30/17
51	GACC	Nelson Duffie Mobile Home Parks				721,525	261,726	459,799	925,318	293,752	631,566	968,999	310,260	658,739	10/31/17
51.01	GACC	Riverside Mobile Home Park
51.02	GACC	Oaks Mobile Home Park
52	GACC	Steeplechase Plaza	567,389	187,070	380,319	665,339	210,988	454,351	793,837	234,350	559,487	859,139	250,504	608,635	08/31/17
53	JPMCB	Beacon - Tower							2,805,267	1,170,917	1,634,350	2,880,304	1,142,794	1,737,510	08/31/17
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area	1,434,965	1,009,909	425,056	1,678,943	1,205,641	473,302	1,871,428	1,385,612	485,816	1,933,802	1,403,829	529,973	10/31/17
55	CREFI	5657 Copley Drive							518,159	110,529	407,630	535,011	116,191	418,820	11/30/17
56	CREFI	WAG Lawrenceville	342,000	10,260	331,740	342,000	10,260	331,740	342,000	10,260	331,740	342,000	10,260	331,740	10/31/17
57	CREFI	Rite Aid Johnstown										328,670	0	328,670	12/31/17

A-1-4 

ANNEX A-1

			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease	Franchise
Loan #	Seller	Property Name	Occupancy %	Revenues ($)	Expenses ($)	NOI ($)	Items ($)	NCF ($)	NOI DSCR	DSCR	Debt Yield %	Debt Yield %	Title Type	Expiration	Extension Terms	Expiration Date	PML %
1	CREFI	Central Park of Lisle	87.3%	17,454,537	7,402,305	10,052,232	1,006,531	9,045,701	2.86	2.58	12.6%	11.4%	Fee
2	JPMCB	Promenade Shops at Aventura	95.0%	8,252,584	2,246,266	6,006,318	396,536	5,609,782	1.38	1.29	8.6%	8.0%	Fee
3	GACC	Apple Campus 3	99.0%	46,190,545	4,804,932	41,385,613	176,531	41,209,082	3.57	3.55	12.2%	12.1%	Fee				9%
4	JPMCB	EOS 21	93.8%	20,888,540	9,582,304	11,306,236	297,360	11,008,876	1.92	1.87	7.5%	7.3%	Fee
5	GACC	Rochester Hotel Portfolio	58.4%	53,040,505	36,019,617	17,020,888	2,652,025	14,368,863	1.78	1.50	12.2%	10.3%	Fee
5.01	GACC	Rochester Marriott	71.0%	15,961,504	9,794,712	6,166,792	798,075	5,368,717					Fee			11/6/2030
5.02	GACC	Kahler Grand	49.4%	23,335,384	17,188,687	6,146,697	1,166,769	4,979,928					Fee			10/17/2018
5.03	GACC	Kahler Inn & Suites	65.9%	9,563,555	6,519,673	3,043,882	478,178	2,565,704					Fee			10/17/2018
5.04	GACC	Residence Inn Rochester	73.6%	4,180,061	2,516,545	1,663,516	209,003	1,454,513					Fee			10/26/2024
6	GACC	InterContinental San Francisco	87.0%	73,981,123	56,353,105	17,628,017	2,959,245	14,668,773	2.75	2.29	16.0%	13.4%	Fee			2/29/2028	14%
7	GACC	Sentinel Square II	94.3%	13,947,826	4,756,435	9,191,391	70,091	9,121,300	2.72	2.70	9.0%	8.9%	Fee
8	CREFI	The Woods	91.6%	45,252,611	14,939,344	30,313,267	460,250	29,853,017	5.08	5.01	15.2%	14.9%	Fee				14%
9	JPMCB	600 Clipper	95.0%	9,842,561	2,952,768	6,889,793	398,778	6,491,015	3.37	3.17	12.7%	12.0%	Fee				7%
10	GACC	Worldwide Plaza	95.0%	141,343,932	54,051,285	87,292,647	2,270,872	85,021,775	3.88	3.77	14.2%	13.8%	Fee
11	CREFI	64 Wooster Street	95.0%	3,986,351	733,591	3,252,760	178,885	3,073,875	1.52	1.44	6.8%	6.4%	Fee
12	GACC	Hotel Indigo & Austin	64.2%	13,664,147	8,144,924	5,519,223	546,566	4,972,657	1.92	1.73	12.3%	11.1%	Fee			8/1/2037
13	CREFI	Braddock Metro Center	92.6%	10,490,116	3,420,015	7,070,100	309,848	6,760,253	1.55	1.49	9.5%	9.1%	Fee
14	CREFI	BlueLinx Portfolio	92.5%	12,023,790	3,373,690	8,650,101	690,121	7,959,979	2.67	2.46	12.1%	11.1%	Fee
14.01	CREFI	BlueLinx Frederick	92.5%	4,224,554	1,242,085	2,982,469	203,015	2,779,454					Fee
14.02	CREFI	BlueLinx Bellingham	92.5%	4,207,598	1,409,692	2,797,906	148,139	2,649,767					Fee
14.03	CREFI	BlueLinx Lawrenceville	92.5%	2,106,890	352,719	1,754,171	175,576	1,578,595					Fee
14.04	CREFI	BlueLinx Butner	92.5%	1,484,749	369,194	1,115,555	163,392	952,163					Fee
15	GACC	Marina Heights State Farm	98.7%	83,160,015	19,826,859	63,333,156	195,923	63,137,233	3.13	3.12	11.3%	11.3%	Leasehold	08/16/12	One, min 25 - max 99 year option
16	CREFI	Red Building	74.2%	18,925,660	6,074,849	12,850,810	1,059,997	11,790,813	3.61	3.31	16.1%	14.7%	Fee				9%
17	JPMCB	599 Broadway	97.0%	5,670,671	170,120	5,500,551	8,907	5,491,643	1.76	1.75	7.3%	7.3%	Fee
18	JPMCB	Lehigh Valley Mall	92.3%	33,855,087	8,922,902	24,932,185	1,005,356	23,926,829	2.16	2.07	12.5%	12.0%	Fee
19	JPMCB	Atrium Center	95.0%	13,100,668	3,634,080	9,466,588	161,216	9,305,372	2.08	2.05	8.2%	8.1%	Fee
20	GACC	Signature Place Condominiums	92.8%	4,025,068	1,581,041	2,444,027	75,000	2,369,027	1.33	1.28	8.0%	7.8%	Fee
21	JPMCB	90 Hudson	95.0%	19,495,184	7,604,532	11,890,653	733,819	11,156,834	2.18	2.04	9.1%	8.6%	Fee
22	JPMCB	Marriott Charlotte City Center	73.5%	38,398,103	25,326,107	13,071,996	0	13,071,996	2.76	2.76	12.7%	12.7%	Fee			12/31/2042
23	GACC	Two Harbor Point Square	91.0%	8,505,541	2,900,766	5,604,774	410,329	5,194,446	1.93	1.78	11.3%	10.5%	Fee
24	CREFI	One Parkway North Fee	100.0%	1,838,100	36,762	1,801,338	0	1,801,338	1.69	1.69	7.4%	7.4%	Fee
25	CREFI	Village Green of Waterford	94.8%	3,784,790	1,459,162	2,325,628	109,350	2,216,278	1.52	1.45	9.9%	9.4%	Fee
26	GACC	Gateway Plaza	91.9%	3,085,330	970,813	2,114,517	81,639	2,032,878	1.50	1.44	9.0%	8.7%	Fee				12%
27	CREFI	32 East Shopping Center	95.0%	2,965,864	574,484	2,391,380	182,574	2,208,807	1.80	1.67	11.1%	10.3%	Fee
28	CREFI	Hilton Garden Inn - Atlanta Airport North	80.2%	7,315,275	4,941,566	2,373,709	292,611	2,081,098	1.74	1.53	11.9%	10.4%	Fee			12/31/2029
29	GACC	220 Northwest 8th Avenue	97.0%	2,388,071	335,548	2,052,523	168,676	1,883,847	1.83	1.68	10.5%	9.7%	Fee				15%
30	GACC	Corporate Plaza	86.7%	4,317,003	1,991,800	2,325,203	108,483	2,216,720	2.11	2.01	12.9%	12.3%	Fee
31	JPMCB	Residence Inn Augusta	79.0%	4,908,528	2,904,880	2,003,648	0	2,003,648	1.65	1.65	11.4%	11.4%	Fee			8/31/2035
32	JPMCB	Towers at University Town Center	91.5%	10,141,347	5,526,346	4,615,001	136,500	4,478,501	1.60	1.55	10.0%	9.7%	Fee
33	GACC	Fairfield Portfolio	71.8%	4,782,530	2,812,000	1,970,530	191,301	1,779,229	1.99	1.80	13.6%	12.3%	Fee
33.01	GACC	Fairfield Inn & Suites - Greensboro	70.1%	2,685,333	1,548,915	1,136,418	107,413	1,029,005					Fee			1/24/2033
33.02	GACC	Fairfield Inn & Suites - High Point	74.0%	2,097,197	1,263,085	834,112	83,888	750,224					Fee			1/24/2033
34	GACC	Sabre Center II	91.8%	2,719,402	1,120,857	1,598,545	199,232	1,399,313	1.94	1.69	11.8%	10.4%	Fee
35	JPMCB	Beacon - Criterion	92.2%	6,835,749	2,381,849	4,453,900	67,750	4,386,150	3.06	3.01	11.7%	11.5%	Fee
36	CREFI	Holiday Inn Express New Orleans	72.8%	4,872,473	3,168,441	1,704,032	194,899	1,509,133	2.07	1.83	13.2%	11.7%	Fee			6/30/2024
37	JPMCB	Lost Tree Financial Center	93.0%	1,831,029	604,082	1,226,947	98,253	1,128,695	1.58	1.45	9.8%	9.0%	Fee
38	GACC	Coral Club Apartments	93.3%	2,317,690	1,189,421	1,128,269	30,500	1,097,769	1.57	1.52	9.6%	9.3%	Fee
39	JPMCB	Beacon - Hague	89.8%	5,807,946	2,160,228	3,647,717	60,250	3,587,467	2.92	2.87	11.2%	11.0%	Fee
40	CREFI	Sam’s Club Atlanta	97.0%	1,202,158	56,473	1,145,684	43,292	1,102,393	1.68	1.62	10.6%	10.2%	Leasehold	07/10/25	3, 10-year extensions through July 10, 2055
41	CREFI	Marshall’s Plaza	94.0%	2,354,927	906,165	1,448,762	127,580	1,321,182	2.24	2.04	13.4%	12.3%	Fee
42	JPMCB	Beacon - Paramount	90.4%	5,546,230	1,910,262	3,635,968	57,750	3,578,218	3.42	3.37	13.1%	12.9%	Fee
43	JPMCB	Hampton Inn Albuquerque University	80.9%	3,229,088	2,245,723	983,365	0	983,365	1.48	1.48	10.4%	10.4%	Fee			11/30/2033
44	GACC	564 6th Street	95.0%	963,828	141,862	821,966	2,625	819,341	2.03	2.02	9.1%	9.1%	Fee				19%
45	GACC	Homewood Commons	87.0%	1,460,767	410,071	1,050,697	43,758	1,006,938	2.02	1.94	12.4%	11.8%	Fee
46	JPMCB	Beacon - Mercury / Garage	87.7%	4,384,457	1,393,253	2,991,204	57,000	2,934,204	3.43	3.36	13.2%	12.9%	Fee
47	GACC	Centre Point Plaza	95.0%	1,373,600	391,556	982,044	121,037	861,007	1.92	1.68	12.4%	10.9%	Fee
48	CREFI	Amsdell Georgia Portfolio	80.6%	1,235,421	589,841	645,580	22,942	622,638	1.31	1.26	8.4%	8.1%	Fee
48.01	CREFI	Compass Self Storage Conyers	87.6%	492,494	204,618	287,877	5,290	282,587					Fee
48.02	CREFI	McDonough-Henry Self Storage	79.3%	458,909	229,153	229,756	9,733	220,022					Fee
48.03	CREFI	American Self Storage Center	73.5%	284,018	156,070	127,948	7,918	120,030					Fee
49	JPMCB	Beacon - Orpheum	90.7%	4,033,009	1,448,562	2,584,447	39,500	2,544,947	3.18	3.14	12.2%	12.0%	Fee
50	GACC	Four Points Nashville Airport	71.4%	3,835,661	2,747,987	1,087,674	153,427	934,247	2.38	2.05	15.2%	13.1%	Fee			8/5/2034
51	GACC	Nelson Duffie Mobile Home Parks	95.0%	964,115	322,846	641,270	8,700	632,570	1.43	1.41	9.0%	8.9%	Fee
51.01	GACC	Riverside Mobile Home Park											Fee
51.02	GACC	Oaks Mobile Home Park											Fee
52	GACC	Steeplechase Plaza	95.0%	1,021,717	216,385	805,332	79,968	725,364	1.90	1.71	11.6%	10.5%	Fee
53	JPMCB	Beacon - Tower	92.0%	2,935,894	1,079,257	1,856,636	32,000	1,824,636	3.27	3.22	12.5%	12.3%	Fee
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area	67.9%	1,933,802	1,407,007	526,795	0	526,795	1.89	1.89	12.3%	12.3%	Fee			11/30/2032
55	CREFI	5657 Copley Drive	95.0%	582,971	173,722	409,249	23,506	385,744	2.17	2.05	9.8%	9.3%	Fee				5%
56	CREFI	WAG Lawrenceville	97.8%	344,405	19,179	325,226	2,174	323,052	1.39	1.38	8.8%	8.7%	Fee
57	CREFI	Rite Aid Johnstown	95.0%	328,551	17,174	311,378	1,667	309,712	1.85	1.84	11.6%	11.6%	Fee

A-1-5 

ANNEX A-1

			UPFRONT ESCROW									MONTHLY ESCROW
			Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other	Other Upfront	Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly
Loan #	Seller	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
1	CREFI	Central Park of Lisle	3,672,605	74,750	0	0	1,149,594	23,934	0	2,924,266	Unfunded Obligations Reserve	11,560	0	72,277	191,599	Springing	0
2	JPMCB	Promenade Shops at Aventura	3,648	0	214,000	24,320	261,235	127,205	0	0		3,648	0	24,320	65,309	42,402	Springing	Major Tenant Reserve
3	GACC	Apple Campus 3	0	0	0	2,979,839	0	0	0	42,800,076	Free Rent Reserve: 42,706,326; Punchlist Reserve: 93,750	Springing	0	0	249,368	Springing	Springing	Lease Sweep Reserve
4	JPMCB	EOS 21	0	186,208	0	0	0	0	0	0		0	0	0	Springing	Springing	0
5	GACC	Rochester Hotel Portfolio	0	45,563	0	0	496,816	335,774	0	300,000	Seasonality Reserve	Borrower is required to deposit the greater of (i) 5.0% of the projected rents for each property’s hotel operations for the prior month, (ii) the amount due under the management agreement and (iii) the amount due under the franchise agreement for FF&E Work	0	0	248,408	33,894	500,000	Seasonality Reserve: Springing; PIP Reserve: Springing; Renovation Reserve: 500,000
5.01	GACC	Rochester Marriott
5.02	GACC	Kahler Grand
5.03	GACC	Kahler Inn & Suites
5.04	GACC	Residence Inn Rochester
6	GACC	InterContinental San Francisco	0	0	0	0	0	44,350	0	10,000,000	Window Replacement Reserve	Springing	0	0	Springing	Springing	0
7	GACC	Sentinel Square II	0	0	0	0	0	0	0	19,093,311	Free Rent Reserve: 18,493,311; GSA Funds: 600,000	Springing	0	Springing	Springing	Springing	0
8	CREFI	The Woods	0	0	0	0	0	0	0	0		Springing	0	0	Springing	Springing	0
9	JPMCB	600 Clipper	4,626	27,375	0	4,147,500	0	0	0	5,071,085	Free Rent Reserve	4,626	0	0	Springing	Springing	0
10	GACC	Worldwide Plaza	0	0	0	0	0	0	0	0		Springing	0	Springing	Springing	Springing	Springing	Cravath, Swaine & Moore LLP Reserve
11	CREFI	64 Wooster Street	0	0	0	300,000	85,369	53,304	0	257,409	Free Rent Reserve	925	0	Springing	42,685	4,846	0
12	GACC	Hotel Indigo & Austin	2,700,000	0	0	0	365,188	0	0	300,000	PIP Reserve	The greatest of (i) 2.0% of prior month’s gross revenues through and including 8/1/2018, 3.0% of prior month’s gross revenues beginning 9/1/2018 through and including 8/1/2019, 4.0% of prior month’s gross revenues thereafter, (ii) the amount required under the Management Agreement and (iii) the amount required under the Franchise Agreement for FF&E	0	0	52,170	8,875	Springing	Seasonality Reserve; PIP Reserve; Low Debt Service Cure Reserve: Springing
13	CREFI	Braddock Metro Center	0	0	0	0	381,274	0	0	27,805,730	USDA Lease Reserve	6,049	0	19,724	95,318	Springing	0
14	CREFI	BlueLinx Portfolio	0	6,875	0	0	0	0	0	206,875	Additional Property Reserve	Springing	0	Springing	Springing	Springing	0
14.01	CREFI	BlueLinx Frederick
14.02	CREFI	BlueLinx Bellingham
14.03	CREFI	BlueLinx Lawrenceville
14.04	CREFI	BlueLinx Butner
15	GACC	Marina Heights State Farm	0	0	0	0	0	0	0	0		Springing	0	Springing	Springing	Springing	0
16	CREFI	Red Building	0	0	0	0	192,071	88,901	0	4,627,845	Free Rent Shortfall Reserve: 3,874,436; Unfunded Obligations Reserve: 753,409	6,859	0	Springing	192,071	8,082	0
17	JPMCB	599 Broadway	0	0	0	0	0	0	0	0		0	0	0	Springing	Springing	0
18	JPMCB	Lehigh Valley Mall	0	0	0	0	0	0	0	651,533	Outstanding TI/LC Reserve: 443,000; Tenant Rent Holdback Reserve: 208,533	Springing	0	81,785	Springing	Springing	Springing	Release Parcel Reserve
19	JPMCB	Atrium Center	0	0	0	0	0	0	0	23,558,259	Outstanding TI Reserve: 21,161,047; Free Rent Reserve: 2,397,212	0	0	0	Springing	Springing	Springing	Life Time Fitness Reserve
20	GACC	Signature Place Condominiums	0	0	0	0	130,863	8,290	0	0		6,250	0	0	26,173	1,304	0
21	JPMCB	90 Hudson	0	198,000	0	0	0	100,000	0	291,238	Lord Abbett CAM Reserve	Springing	0	Springing	Springing	Springing	Springing	Tenant Trigger Reserve; Partial Termination Reserve
22	JPMCB	Marriott Charlotte City Center	0	0	0	0	0	0	0	10,000,000	Performance Holdback Reserve	Springing	0	0	Springing	Springing	0
23	GACC	Two Harbor Point Square	0	0	0	0	80,167	4,333	0	163,858	Unfunded Obligations Reserve: 154,346; Declarations Assessment Reserve: 6,548; WPCA Assessment Reserve: 2,964	2,335	0	20,833	80,167	Springing	1,482	WPCA Assessment Reserve: 1,482; Declaration Assessment Reserve: Springing
24	CREFI	One Parkway North Fee	0	0	0	0	0	0	0	0		0	0	0	Springing	Springing	Springing	Additional Reserve
25	CREFI	Village Green of Waterford	1,836,000	0	0	0	66,954	19,072	0	0		9,113	0	0	22,318	9,536	0
26	GACC	Gateway Plaza	0	0	0	360,000	91,839	8,233	0	171,717	Free Rent Reserve	1,565	0	8,238	30,613	Springing	0
27	CREFI	32 East Shopping Center	0	8,740	0	707,393	40,763	0	0	70,423	Free Rent Reserve	2,991	0	15,743	20,381	Springing	0
28	CREFI	Hilton Garden Inn - Atlanta Airport North	0	7,000	0	0	0	82,513	0	0		1/12 of 2% of Gross Revenues (initially estimated at $12,192)	0	0	40,904	8,251	Springing	PIP Reserve; Seasonality Reserve
29	GACC	220 Northwest 8th Avenue	0	15,625	0	0	7,693	0	0	0		2,901	0	11,156	3,846	Springing	0
30	GACC	Corporate Plaza	750,000	74,625	0	2,000,000	0	0	0	147,215	Free Rent Reserve	3,774	0	20,833	35,613	Springing	Springing	Free Rent Reserve
31	JPMCB	Residence Inn Augusta	16,365	0	0	0	28,810	0	0	0		4% of Gross Revenues	0	0	20,000	Springing	Springing	PIP Reserve
32	JPMCB	Towers at University Town Center	11,375	0	0	0	291,420	0	0	5,185,517	Planned Capital Improvements Reserve: 5,083,948; Prepaid Rent Reserve: 101,569	11,375	0	0	116,810	Springing	0
33	GACC	Fairfield Portfolio	0	0	0	0	51,905	4,696	0	1,984,176	PIP Reserve: 1,834,176; Seasonality Reserve: 150,000	4% of projected Rents	0	0	8,651	4,696	Springing	Seasonality Reserve
33.01	GACC	Fairfield Inn & Suites - Greensboro
33.02	GACC	Fairfield Inn & Suites - High Point
34	GACC	Sabre Center II	0	0	0	0	56,023	0	0	144,715	Free Rent Reserve	1,548	0	15,054	22,231	Springing	0
35	JPMCB	Beacon - Criterion	0	0	0	0	207,000	0	0	4,102,472	Put Option Reserve: 1,818,058; Priority Return Reserve: 1,181,738; PNC Operating Distribution Reserve: 1,047,049; Incremental HTC Required Property Insurance Reserve: 55,627	5,646	0	0	68,620	Springing	0
36	CREFI	Holiday Inn Express New Orleans	0	5,040	0	0	265,935	16,257	0	230,339	PIP Reserve	1/12 of 2% of Gross Revenues (initially estimated at $7,978)	0	0	22,161	8,129	Springing	Seasonality Reserve
37	JPMCB	Lost Tree Financial Center	953	0	0	7,875	52,744	0	0	513,433	Outstanding TI/LC Reserve	953	0	7,875	13,186	Springing	0
38	GACC	Coral Club Apartments	300,000	61,875	0	0	0	43,920	0	0		5,500	0	0	19,155	6,274	0
39	JPMCB	Beacon - Hague	0	0	0	0	215,000	0	0	3,789,857	Put Option Reserve: 1,588,923; Priority Return Reserve: 1,244,656; PNC Operating Distribution Reserve: 883,326; Incremental HTC Required Property Insurance Reserve: 72,952	5,021	0	0	70,166	Springing	0
40	CREFI	Sam’s Club Atlanta	0	0	0	0	0	0	0	0		0	0	3,158	Springing	Springing	Springing	Ground Lease Reserve
41	CREFI	Marshall’s Plaza	0	0	0	0	0	14,121	0	0		1,624	0	6,497	37,173	2,017	0
42	JPMCB	Beacon - Paramount	0	0	0	0	156,000	0	0	3,354,087	Put Option Reserve: 2,047,058; PNC Operating Distribution Reserve: 722,587; Priority Return Reserve: 568,627; Incremental HTC Required Property Insurance Reserve: 15,815	4,813	0	0	51,555	Springing	0
43	JPMCB	Hampton Inn Albuquerque University	10,595	0	0	0	11,425	2,707	0	2,000,000	PIP Reserve	4% of Gross Revenues	0	0	5,712	2,707	Springing	PIP Reserve
44	GACC	564 6th Street	0	0	0	0	18,498	4,425	0	0		219	0	Springing	4,837	369	0
45	GACC	Homewood Commons	0	42,500	0	500,000	34,879	6,197	0	5,416	Free Rent Reserve	2,813	0	Springing	11,626	3,099	0
46	JPMCB	Beacon - Mercury / Garage	0	0	0	0	120,000	0	0	0		4,750	0	0	29,082	Springing	0
47	GACC	Centre Point Plaza	31,852	295,901	0	200,000	75,175	21,564	0	0		Springing	0	Springing	12,529	1,960	0
48	CREFI	Amsdell Georgia Portfolio	0	0	0	0	36,488	0	0	500,000	Economic Holdback Reserve	1,912	0	0	9,122	Springing	0
48.01	CREFI	Compass Self Storage Conyers
48.02	CREFI	McDonough-Henry Self Storage
48.03	CREFI	American Self Storage Center
49	JPMCB	Beacon - Orpheum	0	0	0	0	111,000	0	0	2,182,497	Put Option Reserve: 1,592,263; PNC Operating Distribution Reserve: 309,180; Priority Return Reserve: 265,377; Incremental HTC Required Property Insurance Reserve: 15,678	3,292	0	0	36,934	Springing	0
50	GACC	Four Points Nashville Airport	0	8,125	0	0	0	0	0	60,000	Seasonality Reserve	The greatest of (i) 2.0% of prior month’s gross revenues through and including 12/6/2018, 3.0% of prior month’s gross revenues beginning 1/6/2019 through and including 12/6/2020, 4.0% of prior month’s gross revenues thereafter, (ii) the amount required under the Management Agreement and (iii) the amount required under the Franchise Agreement for FF&E	0	0	13,117	Springing	Springing	Seasonality Reserve
51	GACC	Nelson Duffie Mobile Home Parks	25,800	0	0	0	6,144	25,489	0	0		Springing	0	0	3,072	1,961	0
51.01	GACC	Riverside Mobile Home Park
51.02	GACC	Oaks Mobile Home Park
52	GACC	Steeplechase Plaza	0	0	0	250,000	6,544	0	0	0		1,586	0	Springing	6,544	Springing	0
53	JPMCB	Beacon - Tower	0	0	0	0	81,000	0	0	1,983,984	Put Option Reserve: 1,235,451; PNC Operating Distribution Reserve: 377,199; Priority Return Reserve: 370,635; Incremental HTC Required Property Insurance Reserve: 698	2,667	0	0	26,840	Springing	0
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area	6,435	0	0	0	37,481	1,148	0	1,450,000	PIP Reserve	4% of Gross Revenues	0	0	5,335	1,148	Springing	PIP Reserve; Seasonality Reserve
55	CREFI	5657 Copley Drive	0	0	0	0	0	903	0	163,356	Unfunded Tenant Improvement Reserve: 92,170; Free Rent Reserve: 71,186	230	0	0	Springing	452	0
56	CREFI	WAG Lawrenceville	0	123,750	0	0	0	1,846	0	0		181	0	Springing	Springing	1,846	0
57	CREFI	Rite Aid Johnstown	0	0	0	0	0	640	0	0		Springing	0	Springing	Springing	640	0

A-1-6 

ANNEX A-1

RESERVE CAPS

LARGEST TENANT

2nd LARGEST TENANT

3rd LARGEST TENANT

CapEx

Envir.

TI/LC

RE Tax

Insur.

Debt Service

Other

Single

Lease

Lease

Lease

Loan #

Seller

Property Name

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Reserve Cap ($)

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

1

CREFI

Central Park of Lisle

277,442

23,934

No

Armour-Eckrich Meats LLC

96,007

11/30/27

CA Technologies

72,925

04/30/25

EMC Corporation

43,879

12/31/23

2

JPMCB

Promenade Shops at Aventura

131,325

875,502

An amount equal to $20.00 multiplied by the leasable area at the Property that is subject to the Nordstrom Lease

No

Marshalls

48,385

01/31/19

Winn Dixie

35,922

03/31/19

Nordstrom Rack

34,707

03/31/21

3

GACC

Apple Campus 3

30,892,995

30,892,995

Yes

Apple

882,657

02/28/31

4

JPMCB

EOS 21

No

5

GACC

Rochester Hotel Portfolio

Seasonality Reserve: 300,000; PIP Reserve: 1,800,000

No

5.01

GACC

Rochester Marriott

No

5.02

GACC

Kahler Grand

No

5.03

GACC

Kahler Inn & Suites

No

5.04

GACC

Residence Inn Rochester

No

6

GACC

InterContinental San Francisco

No

7

GACC

Sentinel Square II

No

District of Columbia

164,110

02/28/29

Federal Election Commission

99,677

11/30/32

8

CREFI

The Woods

No

9

JPMCB

600 Clipper

Yes

Volkswagen Group of America

158,596

12/31/25

10

GACC

Worldwide Plaza

2,500,000

10,000,000

42,286,860

No

Nomura Holding America Inc.

819,906

09/30/33

Cravath, Swaine & Moore LLP

617,135

08/31/24

Mercury Parking LLC

131,971

11/30/27

11

CREFI

64 Wooster Street

300,000

No

GCU New York

13,500

03/31/29

Harbinger Group

12,000

11/30/18

Steven Meisel

6,000

11/30/23

12

GACC

Hotel Indigo & Austin

No

13

CREFI

Braddock Metro Center

No

GSA (United States Department of Agriculture)

131,000

05/31/33

Alexandria City School Board

84,693

05/31/29

Close Up Foundation

13,594

12/31/21

14

CREFI

BlueLinx Portfolio

Yes

14.01

CREFI

BlueLinx Frederick

Yes

BlueLinx Corporation

680,252

12/31/32

14.02

CREFI

BlueLinx Bellingham

Yes

BlueLinx Corporation

489,950

12/31/32

14.03

CREFI

BlueLinx Lawrenceville

Yes

BlueLinx Corporation

585,637

12/31/32

14.04

CREFI

BlueLinx Butner

Yes

BlueLinx Corporation

551,996

12/31/32

15

GACC

Marina Heights State Farm

No

State Farm

1,973,248

12/31/42

Mountainside Fitness

17,485

03/31/27

Compass

16,800

12/31/31

16

CREFI

Red Building

3,966,820

No

WeWork

69,534

01/31/30

Whalerock Industries

36,163

10/31/26

Gaumont Television USA

30,388

07/31/27

17

JPMCB

599 Broadway

Yes

599 Broadway JS, LLC (Jeff Sutton)

42,000

02/28/57

18

JPMCB

Lehigh Valley Mall

327,140

2,994,258

No

Bob’s Discount Furniture

30,204

03/31/28

Barnes & Noble

29,874

01/31/23

Modell’s Sporting Goods

13,882

01/31/22

19

JPMCB

Atrium Center

4,500,000

No

Dana Farber Cancer Institute

143,750

04/30/33

Life Time Fitness

116,524

11/30/37

CCRM

17,936

05/31/32

20

GACC

Signature Place Condominiums

No

21

JPMCB

90 Hudson

172,663

2,589,948

Tenant Trigger Reserve: An amount which, when added to the amounts in the Tenant Trigger Reserve Account and the Partial Termination Reserve Account, is equal to the number of rentable square feet comprising the Tenant Sweep Space multiplied by $50.00

No

Lord Abbett

261,350

12/31/24

Charles Komar & Sons

159,341

12/31/31

22

JPMCB

Marriott Charlotte City Center

No

23

GACC

Two Harbor Point Square

No

X.L. Global Services, Inc.

47,838

09/30/22

Structured Portfolio Management, L.L.C.

23,919

11/30/22

McKinsey & Company, Inc.

23,919

07/31/21

24

CREFI

One Parkway North Fee

No

25

CREFI

Village Green of Waterford

No

26

GACC

Gateway Plaza

93,913

300,000

No

State Of California

25,306

03/31/24

Regus

14,379

05/31/24

North LA County Regional Center

11,080

05/31/21

27

CREFI

32 East Shopping Center

No

Burlington Coat Factory

45,901

02/28/30

Stein Mart, Inc.

25,500

03/31/27

Michaels Stores, Inc.

23,957

02/28/20

28

CREFI

Hilton Garden Inn - Atlanta Airport North

No

29

GACC

220 Northwest 8th Avenue

110,000

401,610

Yes

WeWork

66,935

06/30/32

30

GACC

Corporate Plaza

226,498

3,000,000

No

United States of America General Services Administration (IRS)

36,301

09/15/24

Rental Concepts, Inc. d/b/a Fleet Response

24,148

08/31/21

United States of America General Services Administration (Secret Service)

15,373

09/30/20

31

JPMCB

Residence Inn Augusta

620,000

No

32

JPMCB

Towers at University Town Center

No

33

GACC

Fairfield Portfolio

200,000

No

33.01

GACC

Fairfield Inn & Suites - Greensboro

No

33.02

GACC

Fairfield Inn & Suites - High Point

No

34

GACC

Sabre Center II

620,000

No

Globaltech

11,673

09/30/24

Trilogy Educational

11,112

11/30/22

HCL America Inc

6,921

10/31/22

35

JPMCB

Beacon - Criterion

No

36

CREFI

Holiday Inn Express New Orleans

No

37

JPMCB

Lost Tree Financial Center

378,000

No

Ameriprise Holdings, Inc.

14,185

01/31/25

Otter Creek

5,099

07/31/21

Lowry Research Corporation

5,009

03/31/28

38

GACC

Coral Club Apartments

198,000

No

39

JPMCB

Beacon - Hague

No

40

CREFI

Sam’s Club Atlanta

Yes

Sam’s Club

129,562

05/31/26

41

CREFI

Marshall’s Plaza

389,823

No

Bob’s Stores

41,114

01/31/28

Marshalls

28,000

01/31/26

Toni & Guy Hairdressing Academy

12,020

07/31/20

42

JPMCB

Beacon - Paramount

No

43

JPMCB

Hampton Inn Albuquerque University

No

44

GACC

564 6th Street

Yes

City and County of San Francisco

17,500

06/30/26

45

GACC

Homewood Commons

101,275

500,000

No

Restaurant Depot

52,091

06/30/23

Altitude Trampoline Park

30,000

12/31/23

Dirt Cheap

30,000

05/31/20

46

JPMCB

Beacon - Mercury / Garage

No

47

GACC

Centre Point Plaza

200,000

No

Belk, Inc.

58,801

12/31/22

Burke’s Outlet Stores, LLC

32,230

01/31/21

Dollar Tree Stores, Inc.

21,000

05/31/20

48

CREFI

Amsdell Georgia Portfolio

68,838

No

48.01

CREFI

Compass Self Storage Conyers

No

48.02

CREFI

McDonough-Henry Self Storage

No

48.03

CREFI

American Self Storage Center

No

49

JPMCB

Beacon - Orpheum

No

50

GACC

Four Points Nashville Airport

150,000

No

51

GACC

Nelson Duffie Mobile Home Parks

25,800

No

51.01

GACC

Riverside Mobile Home Park

No

51.02

GACC

Oaks Mobile Home Park

No

52

GACC

Steeplechase Plaza

76,129

250,000

No

Bealls Outlet

23,750

04/30/28

Save-a-Lot

16,200

02/28/21

Thrift Store

12,000

06/16/27

53

JPMCB

Beacon - Tower

No

54

JPMCB

Holiday Inn Express Glenwood Springs Aspen Area

No

55

CREFI

5657 Copley Drive

Yes

Mr. Copy, Inc.

18,434

02/28/25

56

CREFI

WAG Lawrenceville

Yes

Walgreens

14,490

12/31/29

57

CREFI

Rite Aid Johnstown

Yes

Rite Aid

11,115

01/31/37

A-1-7 

ANNEX A-1

4th LARGEST TENANT

5th LARGEST TENANT

Pari Passu Debt

Pari Passu

Pari Passu

Pari Passu

Total Cut-off

Lease

Lease

Loan

Lockbox

Lockbox

Cash

Pari Passu

Note Control

Piece  In Trust

Piece Non Trust

Date Pari

Loan #

Seller

Property Name

4th Largest Tenant

Unit Size

Expiration

5th Largest Tenant

Unit Size

Expiration

Purpose

Principal / Carveout Guarantor

(Y/N)

Type

Management

(Y/N)

(Y/N)

Cut-Off Balance

Cut-Off Balance

Passu Debt

1

CREFI

Central Park of Lisle

Kantar LLC

43,400

01/31/25

Lifestart

37,137

04/30/22

Acquisition

Lincoln Property Company Commercial, Inc.

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

2

JPMCB

Promenade Shops at Aventura

Michaels Stores, Inc.

21,213

03/01/20

Olympia Gym

15,914

03/31/25

Refinance

Andrew D. Gumberg

Yes

Hard

In Place

No

NAP

NAP

NAP

NAP

3

GACC

Apple Campus 3

Refinance

Paul Guarantor LLC

Yes

Hard

In Place

Yes

No

68,000,000

272,000,000

340,000,000

4

JPMCB

EOS 21

Acquisition

CIM SMA I-B Investments, LLC

Yes

Soft

Springing

Yes

Yes

60,000,000

90,000,000

150,000,000

5

GACC

Rochester Hotel Portfolio

Refinance

Javon R. Bea, Vita E. Bea

Yes

Hard

Springing

Yes

Yes

60,000,000

80,000,000

140,000,000

5.01

GACC

Rochester Marriott

5.02

GACC

Kahler Grand

5.03

GACC

Kahler Inn & Suites

5.04

GACC

Residence Inn Rochester

6

GACC

InterContinental San Francisco

Refinance

CDC San Francisco LLC

Yes

Springing

Springing

Yes

Yes

59,922,671

49,935,559

109,858,230

7

GACC

Sentinel Square II

Acquisition

Hana Alternative Asset Management Co., Ltd.

Yes

Hard

In Place

Yes

Yes

57,660,000

45,000,000

102,660,000

8

CREFI

The Woods

Refinance

Arcadia Development Co.

Yes

Springing

Springing

Yes

No

57,500,000

142,500,000

200,000,000

9

JPMCB

600 Clipper

Acquisition

Gemini-Rosemont Realty LLC

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

10

GACC

Worldwide Plaza

WNET.ORG and THIRTEEN

102,709

08/31/26

Rubenstein Associates, Inc.

68,432

04/30/31

Refinance

SL Green Operating Partnership, L.P., RXR Real Estate Value Added Fund - Fund III LP, RXR RE VAF - Fund III Parallel A LP, RXR RE VAF - Fund III Parallel B LP, RXR RE VAF - Fund III Parallel B (REIT) LP, RXR RE VAF - Fund III Parallel C LP, RXR RE VAF - Fund III Parallel D LP

Yes

Hard

Springing

Yes

No

50,000,000

566,286,000

616,286,000

11

CREFI

64 Wooster Street

Kaleidoscope

6,000

07/31/26

Moulton Dermatology

3,000

01/31/27

Refinance

Esshagh Dario Zar

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

12

GACC

Hotel Indigo & Austin

Acquisition

The David and Angella Nazarian Family Trust, dated May 18, 1994, David Nazarian

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

13

CREFI

Braddock Metro Center

Gifts in Kind International / Good360

12,968

12/31/21

Phase2 Technology, LLC

11,348

12/31/21

Acquisition

Kawa Capital Partners LLC, Kawa Investments LLC

Yes

Hard

Springing

Yes

Yes

44,200,000

30,000,000

74,200,000

14

CREFI

BlueLinx Portfolio

Acquisition

Michael W. Brennan, Scott D. McKibben, Samuel A. Mandarino, Robert G. Vanecko, Eduardo E. Paneque, Allen Crosswell, Greenwood Holding Company LLC, William T. MacMane, Brad O’Halloran

Yes

Springing

Springing

Yes

Yes

42,900,000

28,600,000

71,500,000

14.01

CREFI

BlueLinx Frederick

14.02

CREFI

BlueLinx Bellingham

14.03

CREFI

BlueLinx Lawrenceville

14.04

CREFI

BlueLinx Butner

15

GACC

Marina Heights State Farm

Honor Health

5,736

07/31/27

Acquisition

Transwestern Investment Group, Corporate Properties Trust III, L.P.

Yes

Hard

Springing

Yes

No

41,000,000

519,000,000

560,000,000

16

CREFI

Red Building

Clique Media

28,346

01/31/26

Abrams Artist Agency

26,668

01/31/28

Refinance

Charles Steven Cohen

Yes

Hard

Springing

Yes

Yes

40,000,000

40,000,000

80,000,000

17

JPMCB

599 Broadway

Refinance

Arthur Cornfeld, Alan Fisher, David Topping

Yes

Hard

Springing

Yes

Yes

40,000,000

35,000,000

75,000,000

18

JPMCB

Lehigh Valley Mall

Pottery Barn

13,011

01/31/20

New York & Company

11,306

03/31/18

Refinance

Simon Property Group, L.P., Pennsylvania Real Estate Investment Trust

Yes

Hard

Springing

Yes

No

35,355,560

163,830,696

199,186,256

19

JPMCB

Atrium Center

Boylston Street Dental

8,725

04/30/33

Newton - Wellesley Hospital

6,185

12/31/27

Recapitalization

NAP

Yes

Hard

Springing

Yes

No

35,000,000

80,000,000

115,000,000

20

GACC

Signature Place Condominiums

Refinance

Janet LePage, Jim Szabo, Tony Quattrin, Robert Tanaka, David Steele

Yes

Soft

Springing

No

NAP

NAP

NAP

NAP

21

JPMCB

90 Hudson

Refinance

SSC V, L.P.

Yes

Hard

Springing

Yes

No

30,000,000

100,000,000

130,000,000

22

JPMCB

Marriott Charlotte City Center

Acquisition

Carey Watermark Investors 2 Incorporated

Yes

Soft

Springing

Yes

No

30,000,000

73,000,000

103,000,000

23

GACC

Two Harbor Point Square

Castleton Commodities

16,574

05/31/27

Insight Global

7,345

04/30/22

Refinance

Harbor Point Holding Company LLC

Yes

Hard

In Place

Yes

No

24,750,000

24,750,000

49,500,000

24

CREFI

One Parkway North Fee

Acquisition

Kawa Capital Partners LLC

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

25

CREFI

Village Green of Waterford

Acquisition

Shawn Stafford

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

26

GACC

Gateway Plaza

Poole & Shaffery, LLP

9,229

04/30/22

California United Bank

6,953

05/31/27

Refinance

Thomas R. Von Der Ahe, Thomas R. Von Der Ahe, Jr.

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

27

CREFI

32 East Shopping Center

HomeGoods

21,000

04/30/26

Ulta

10,243

06/30/26

Acquisition

Robert L. Stark

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

28

CREFI

Hilton Garden Inn - Atlanta Airport North

Refinance

Ramesh S. Patel

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

29

GACC

220 Northwest 8th Avenue

Acquisition

Philip Barach, Barach Family Living Trust Dated February 11, 2008

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

30

GACC

Corporate Plaza

Advizex Technologies, LLC.

13,359

06/30/21

EMC Corporation

13,030

11/30/18

Acquisition

Brad Coven, Joseph Greenberg

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

31

JPMCB

Residence Inn Augusta

Refinance

Dilipkumar Patel, Bipin Hira

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

32

JPMCB

Towers at University Town Center

Acquisition

Harold Rosenblum

Yes

Soft

In Place

Yes

Yes

15,000,000

31,000,000

46,000,000

33

GACC

Fairfield Portfolio

Acquisition

Hiren Patel, Balkrishna Patel

Yes

Hard

In Place

No

NAP

NAP

NAP

NAP

33.01

GACC

Fairfield Inn & Suites - Greensboro

33.02

GACC

Fairfield Inn & Suites - High Point

34

GACC

Sabre Center II

Broadsoft

6,650

11/30/22

Beacon Group, Inc.

5,637

01/31/21

Refinance

Marla Steinman

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

35

JPMCB

Beacon - Criterion

Refinance

BLT Real Estate JV8 LLC

Yes

Soft

In Place

Yes

No

13,305,255

24,675,200

37,980,455

36

CREFI

Holiday Inn Express New Orleans

Acquisition

JMI Realty, LLC

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

37

JPMCB

Lost Tree Financial Center

Williams, Leininger & Cosby, P.A.

4,981

11/30/25

Center for Discovery

4,563

09/30/21

Refinance

Charles M. Bayer, Jr.

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

38

GACC

Coral Club Apartments

Refinance

Shyam H. Hingorani

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

39

JPMCB

Beacon - Hague

Refinance

BLT Real Estate JV8 LLC

Yes

Soft

In Place

Yes

No

11,420,588

21,180,000

32,600,588

40

CREFI

Sam’s Club Atlanta

Refinance

Mohannad Malas, The Mohannad & Rana Malas Family Trust

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

41

CREFI

Marshall’s Plaza

Dollar Tree

10,013

02/28/23

Lakeshore Learning Store

7,500

10/31/18

Acquisition

Jon Goldberg, Leo Bernstein

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

42

JPMCB

Beacon - Paramount

Refinance

BLT Real Estate JV8 LLC

Yes

Soft

In Place

Yes

No

9,703,725

17,996,000

27,699,725

43

JPMCB

Hampton Inn Albuquerque University

Refinance

Anthony Jon Sherman

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

44

GACC

564 6th Street

Refinance

Guardian Commercial Real Estate, L.P.

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

45

GACC

Homewood Commons

Planet Fitness

20,000

02/28/25

AT&T Mobility

10,000

03/31/19

Acquisition

K. Lawrence Gragg, Blake R. Berg, Mark C. Ibanez

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

46

JPMCB

Beacon - Mercury / Garage

Refinance

BLT Real Estate JV8 LLC

Yes

Soft

In Place

Yes

No

7,968,529

14,778,000

22,746,529

47

GACC

Centre Point Plaza

Aaron’s, Inc.

10,150

12/31/19

Hibbett Sporting Goods, Inc.

5,200

08/31/19

Acquisition

Mark M. Salomon, Patricia Ostermeier

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

48

CREFI

Amsdell Georgia Portfolio

Acquisition/Recapitalization

Robert J. Amsdell, Barry L. Amsdell

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

48.01

CREFI

Compass Self Storage Conyers

48.02

CREFI

McDonough-Henry Self Storage

48.03

CREFI

American Self Storage Center

49

JPMCB

Beacon - Orpheum

Refinance

BLT Real Estate JV8 LLC

Yes

Soft

In Place

Yes

No

7,417,020

13,755,200

21,172,220

50

GACC

Four Points Nashville Airport

Refinance

Nimesh Patel, Nitesh Patel

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

51

GACC

Nelson Duffie Mobile Home Parks

Refinance

Richard R. Nelson III, John C. Duffie

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

51.01

GACC

Riverside Mobile Home Park

51.02

GACC

Oaks Mobile Home Park

52

GACC

Steeplechase Plaza

Davita

9,995

11/30/27

Ace

7,500

09/30/24

Refinance

Timothy J. O’Neill, Jr.

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

53

JPMCB

Beacon - Tower

Refinance

BLT Real Estate JV8 LLC

Yes

Soft

In Place

Yes

No

5,184,882

9,615,600

14,800,482

54

JPMCB

Holiday Inn Express Glenwood Springs Aspen Area

Acquisition

Anthony Jon Sherman

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

55

CREFI

5657 Copley Drive

Acquisition

Roy Doumani

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

56

CREFI

WAG Lawrenceville

Acquisition

David Feldman

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

57

CREFI

Rite Aid Johnstown

Acquisition

Thomas Anderson

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

A-1-8 

ANNEX A-1

			Additional Debt					Total Debt				HOTEL OPERATING STATISTICS
						Additional			Total Debt		Total Debt
			Addit Debt	Addit Debt	Additional	Debt Cut off	Additional Debt	Total Debt	UW NCF	Total Debt	UW NOI	2014	2014	2014	2015	2015	2015	2016	2016	2016	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller	Property Name	Permitted (Y/N)	Exist (Y/N)	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %	Debt Yield %	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	CREFI	Central Park of Lisle	No	Yes	B-Note	14,350,000	7.60000	93,850,000	1.96	69.5%	10.7%																1
2	JPMCB	Promenade Shops at Aventura	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP																2
3	GACC	Apple Campus 3	No	Yes	Senior Mezzanine Loan ($117,500,000)/Junior Mezzanine Loan ($117,500,000)	235,000,000	5.31000	575,000,000	1.70	74.3%	7.2%																3
4	JPMCB	EOS 21	Yes	No	Permitted Mezzanine	NAP	NAP	150,000,000	1.87	64.8%	7.5%																4
5	GACC	Rochester Hotel Portfolio	No	No	NAP	NAP	NAP	140,000,000	1.50	66.7%	12.2%	64.5%	146.36	94.42	60.7%	148.67	90.20	57.2%	149.43	85.44	58.4%	152.43	88.99	58.4%	152.43	88.99	5
5.01	GACC	Rochester Marriott							1.50	66.7%	12.2%	68.9%	227.62	156.79	67.5%	231.88	156.46	66.8%	229.20	153.18	71.0%	241.32	171.41	71.0%	241.32	171.41	5.01
5.02	GACC	Kahler Grand							1.50	66.7%	12.2%	58.7%	129.07	75.75	52.8%	127.58	67.40	49.8%	126.51	63.01	49.4%	127.51	62.94	49.4%	127.51	62.94	5.02
5.03	GACC	Kahler Inn & Suites							1.50	66.7%	12.2%	70.0%	121.06	84.72	69.3%	124.46	86.21	62.7%	125.82	78.94	65.9%	122.85	80.99	65.9%	122.85	80.99	5.03
5.04	GACC	Residence Inn Rochester							1.50	66.7%	12.2%	81.1%	148.96	120.84	77.2%	156.74	120.99	73.0%	161.41	117.78	73.6%	162.35	119.49	73.6%	162.35	119.49	5.04
6	GACC	InterContinental San Francisco	Yes	No	Permitted Mezzanine	NAP	NAP	109,858,230	2.29	41.9%	16.0%	87.0%	284.77	247.69	87.7%	299.96	263.04	88.5%	300.43	265.85	87.0%	296.19	257.77	87.0%	296.19	257.77	6
7	GACC	Sentinel Square II	No	No	NAP	NAP	NAP	102,660,000	2.70	59.7%	9.0%																7
8	CREFI	The Woods	No	No	NAP	NAP	NAP	200,000,000	5.01	29.6%	15.2%																8
9	JPMCB	600 Clipper	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																9
10	GACC	Worldwide Plaza	Yes	Yes	B-Notes (323,714,000)/Mezzanine Loans (260,000,000)/Permitted Mezzanine/Permitted Debt-like Preferred Equity	583,714,000	4.38412	1,200,000,000	1.75	69.0%	7.3%																10
11	CREFI	64 Wooster Street	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																11
12	GACC	Hotel Indigo & Austin	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP										64.2%	173.64	111.42	64.2%	173.64	111.42	12
13	CREFI	Braddock Metro Center	No	No	NAP	NAP	NAP	74,200,000	1.49	66.8%	9.5%																13
14	CREFI	BlueLinx Portfolio	No	No	NAP	NAP	NAP	71,500,000	2.46	64.2%	12.1%																14
14.01	CREFI	BlueLinx Frederick							2.46	64.2%	12.1%																14.01
14.02	CREFI	BlueLinx Bellingham							2.46	64.2%	12.1%																14.02
14.03	CREFI	BlueLinx Lawrenceville							2.46	64.2%	12.1%																14.03
14.04	CREFI	BlueLinx Butner							2.46	64.2%	12.1%																14.04
15	GACC	Marina Heights State Farm	No	No	NAP	NAP	NAP	560,000,000	3.12	58.3%	11.3%																15
16	CREFI	Red Building	Yes	Yes	B-Note (51,000,000)/C-Note (65,000,000)/Permitted Mezzanine	116,000,000	5.67026	196,000,000	1.15	68.4%	6.6%																16
17	JPMCB	599 Broadway	Yes	No	Permitted Mezzanine	NAP	NAP	75,000,000	1.75	50.0%	7.3%																17
18	JPMCB	Lehigh Valley Mall	No	No	NAP	NAP	NAP	199,186,256	2.07	44.8%	12.5%																18
19	JPMCB	Atrium Center	No	No	NAP	NAP	NAP	115,000,000	2.05	53.5%	8.2%																19
20	GACC	Signature Place Condominiums	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																20
21	JPMCB	90 Hudson	No	No	NAP	NAP	NAP	130,000,000	2.04	60.2%	9.1%																21
22	JPMCB	Marriott Charlotte City Center	No	No	NAP	NAP	NAP	103,000,000	2.76	60.6%	12.7%	76.4%	183.15	139.92	56.5%	195.99	110.81	67.7%	205.66	139.26	73.0%	223.00	162.82	73.5%	223.00	163.90	22
23	GACC	Two Harbor Point Square	No	Yes	Mezzanine Loan	11,500,000	9.75000	61,000,000	1.28	76.3%	9.2%																23
24	CREFI	One Parkway North Fee	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																24
25	CREFI	Village Green of Waterford	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																25
26	GACC	Gateway Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																26
27	CREFI	32 East Shopping Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																27
28	CREFI	Hilton Garden Inn - Atlanta Airport North	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP	79.6%	110.17	87.73	85.4%	108.18	92.41	82.8%	112.25	92.90	80.2%	117.25	94.08	80.2%	117.25	94.08	28
29	GACC	220 Northwest 8th Avenue	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																29
30	GACC	Corporate Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																30
31	JPMCB	Residence Inn Augusta	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP							72.9%	136.76	99.71	79.0%	134.26	106.03	79.0%	134.26	106.03	31
32	JPMCB	Towers at University Town Center	No	No	NAP	NAP	NAP	46,000,000	1.55	63.4%	10.0%																32
33	GACC	Fairfield Portfolio	No	Yes	Mezzanine Loan	1,260,000	12.00000	15,750,000	1.54	70.0%	12.5%	71.7%	99.11	71.05	71.0%	102.96	73.08	71.1%	103.06	73.31	71.7%	105.22	75.48	71.7%	105.22	75.48	33
33.01	GACC	Fairfield Inn & Suites - Greensboro							1.54	70.0%	12.5%	72.5%	102.27	74.15	71.0%	103.81	73.71	72.2%	104.11	75.18	70.1%	106.15	74.36	70.1%	106.15	74.36	33.01
33.02	GACC	Fairfield Inn & Suites - High Point							1.54	70.0%	12.5%	70.6%	94.81	66.94	70.9%	101.83	72.25	69.7%	101.60	70.82	74.0%	104.05	76.96	74.0%	104.05	76.96	33.02
34	GACC	Sabre Center II	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																34
35	JPMCB	Beacon - Criterion	No	Yes	Subordinate Debt (23,707,545.10)/Mezzanine Loan (15,339,000)	39,046,545	5.63913	77,027,000	1.19	75.0%	5.8%																35
36	CREFI	Holiday Inn Express New Orleans	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP							69.8%	129.75	90.54	72.5%	129.03	93.51	72.8%	130.80	95.29	36
37	JPMCB	Lost Tree Financial Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																37
38	GACC	Coral Club Apartments	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																38
39	JPMCB	Beacon - Hague	No	Yes	Subordinate Debt (20,349,411.76)/Mezzanine Loan (11,959,000)	32,308,412	5.53182	64,909,000	1.17	73.9%	5.6%																39
40	CREFI	Sam’s Club Atlanta	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																40
41	CREFI	Marshall’s Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																41
42	JPMCB	Beacon - Paramount	No	Yes	Subordinate Debt (17,290,274.51)/Mezzanine Loan (14,686,000)	31,976,275	5.95339	59,676,000	1.20	71.0%	6.1%																42
43	JPMCB	Hampton Inn Albuquerque University	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP	76.6%	84.08	64.42	76.2%	88.01	67.05	73.4%	87.70	64.42	80.9%	86.60	70.04	80.9%	86.60	70.04	43
44	GACC	564 6th Street	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																44
45	GACC	Homewood Commons	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																45
46	JPMCB	Beacon - Mercury / Garage	No	Yes	Subordinate Debt (14,198,470.59)/Mezzanine Loan (11,750,000)	25,948,471	5.92284	48,695,000	1.21	72.6%	6.1%																46
47	GACC	Centre Point Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																47
48	CREFI	Amsdell Georgia Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																48
48.01	CREFI	Compass Self Storage Conyers							NAP	NAP	NAP																48.01
48.02	CREFI	McDonough-Henry Self Storage							NAP	NAP	NAP																48.02
48.03	CREFI	American Self Storage Center							NAP	NAP	NAP																48.03
49	JPMCB	Beacon - Orpheum	No	Yes	Subordinate Debt (13,215,780.39)/Mezzanine Loan (9,433,000)	22,648,780	5.75100	43,821,000	1.19	74.5%	5.9%																49
50	GACC	Four Points Nashville Airport	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP				61.5%	100.87	62.04	68.9%	127.89	88.17	71.4%	131.00	93.47	71.4%	131.01	93.47	50
51	GACC	Nelson Duffie Mobile Home Parks	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																51
51.01	GACC	Riverside Mobile Home Park							NAP	NAP	NAP																51.01
51.02	GACC	Oaks Mobile Home Park							NAP	NAP	NAP																51.02
52	GACC	Steeplechase Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																52
53	JPMCB	Beacon - Tower	No	Yes	Subordinate Debt (9,238,517.65)/Mezzanine Loan (6,833,000)	16,071,518	5.79202	30,872,000	1.21	76.4%	6.0%																53
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP	61.2%	98.41	60.19	63.9%	110.50	70.64	66.9%	117.22	78.45	67.9%	119.76	81.29	67.9%	119.76	81.29	54
55	CREFI	5657 Copley Drive	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																55
56	CREFI	WAG Lawrenceville	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																56
57	CREFI	Rite Aid Johnstown	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP																57

A-1-9