FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-226123-01

Free Writing Prospectus dated November [29], 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 (800) 408-1016 or by emailing the ABS Syndicate Desk at abs_synd@jpmorgan.com.

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

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

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

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

ANNEX A-1

								Number of	Property	Property
Loan #	Seller	Property Name	Street Address	City	State	Zip Code	County	Properties	Type	Subtype
1	JPMCB	Aventura Mall	19501 Biscayne Boulevard	Aventura	FL	33180	Miami-Dade	1	Retail	Super Regional Mall
2	GACC	Staples Strategic Industrial	Various	Various	Various	Various	Various	8	Industrial	Warehouse/Distribution
2.01	GACC	Staples - Hagerstown, MD	11540 Hopewell Road	Hagerstown	MD	21740	Washington	1	Industrial	Warehouse/Distribution
2.02	GACC	Staples - Montgomery, NY	100 Hadden Drive	Montgomery	NY	12549	Orange	1	Industrial	Warehouse/Distribution
2.03	GACC	Staples - Terre Haute, IN	700 East Industrial Drive	Terre Haute	IN	47802	Vigo	1	Industrial	Warehouse/Distribution
2.04	GACC	Staples - London, OH	500 East High Street	London	OH	43140	Madison	1	Industrial	Warehouse/Distribution
2.05	GACC	Staples - Beloit, WI	3140 East Colley Road	Beloit	WI	53511	Rock	1	Industrial	Warehouse/Distribution
2.06	GACC	Staples - Dayville, CT	155 Tracy Road	Killingly	CT	06241	Windham	1	Industrial	Warehouse/Distribution
2.07	GACC	Staples - Arden Hills, MN	1233 County Road East West	Arden Hills	MN	55112	Ramsey	1	Industrial	Warehouse/Distribution
2.08	GACC	Staples - Putnam, CT	15 Ridge Road	Putnam	CT	06260	Windham	1	Industrial	Warehouse/Distribution
3	GACC	Embassy Suites Anaheim	11767 South Harbor Boulevard	Garden Grove	CA	92840	Orange	1	Hotel	Full Service
4	GACC	Saint Louis Galleria	1155 Saint Louis Galleria	Saint Louis	MO	63117	Saint Louis	1	Retail	Super Regional Mall
5	JPMCB	10 Brookline Place	10 Brookline Place	Brookline	MA	02445	Norfolk	1	Office	Suburban
6	GACC	590 East Middlefield	590 East Middlefield Road	Mountain View	CA	94043	Santa Clara	1	Office	Suburban
7	CREFI	3 Huntington Quadrangle	90-100 Maxess Road	Melville	NY	11747	Suffolk	1	Office	Suburban
8	GACC	Moffett Towers - Buildings E,F,G	1120, 1140 & 1160 Enterprise Way	Sunnyvale	CA	94089	Santa Clara	1	Office	CBD
9	JPMCB	Workspace	Various	Various	Various	Various	Various	147	Various	Various
9.01	JPMCB	6625 78th Street West	6625 78th Street West	Bloomington	MN	55439	Hennepin	1	Office	Suburban
9.02	JPMCB	1500 Liberty Ridge Drive	1500 Liberty Ridge Drive	Tredyffrin Township	PA	19087	Chester	1	Office	Suburban
9.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive	3350 Southwest 148th Avenue & Lakeside Drive	Miramar	FL	33027	Broward	1	Office	Suburban
9.04	JPMCB	1301 International Parkway	1301 International Parkway	Sunrise	FL	33323	Broward	1	Office	Suburban
9.05	JPMCB	777 West Yamato Road	777 West Yamato Road	Boca Raton	FL	33431	Palm Beach	1	Office	Suburban
9.06	JPMCB	4425 East Cotton Center Boulevard	4425 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban
9.07	JPMCB	4500 East Cotton Center Boulevard	4500 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban
9.08	JPMCB	3100 Southwest 145th Avenue	3100 Southwest 145th Avenue	Miramar	FL	33027	Broward	1	Office	Suburban
9.09	JPMCB	3400 Lakeside Drive	3400 Lakeside Drive	Miramar	FL	33027	Broward	1	Office	Suburban
9.10	JPMCB	3450 Lakeside Drive	3450 Lakeside Drive	Miramar	FL	33027	Broward	1	Office	Suburban
9.11	JPMCB	40 Liberty Boulevard	40 Liberty Boulevard	East Whiteland Township	PA	19355	Chester	1	Office	Suburban
9.12	JPMCB	4630 Woodland Corporate Boulevard	4630 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban
9.13	JPMCB	750 Park of Commerce Road	750 Park of Commerce Road	Boca Raton	FL	33487	Palm Beach	1	Office	Suburban
9.14	JPMCB	13621 Northwest 12th Street	13621 Northwest 12th Street	Sunrise	FL	33323	Broward	1	Office	Suburban
9.15	JPMCB	2 West Liberty Boulevard	2 West Liberty Boulevard	East Whiteland Township	PA	19355	Chester	1	Office	Suburban
9.16	JPMCB	10400 Viking Drive	10400 Viking Drive	Eden Prairie	MN	55344	Hennepin	1	Office	Suburban
9.17	JPMCB	100 Witmer Road	100 Witmer Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.18	JPMCB	7 Walnut Grove Drive	7 Walnut Grove Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.19	JPMCB	4313 East Cotton Center Boulevard	4313 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Flex	Office/Industrial
9.20	JPMCB	1200 Liberty Ridge Drive	1200 Liberty Ridge Drive	Tredyffrin Township	PA	19087	Chester	1	Office	Suburban
9.21	JPMCB	1400 Liberty Ridge Drive	1400 Liberty Ridge Drive	Tredyffrin Township	PA	19087	Chester	1	Office	Suburban
9.22	JPMCB	4750 South 44th Place	4750 South 44th Place	Phoenix	AZ	85040	Maricopa	1	Office	Suburban
9.23	JPMCB	680 Blair Mill Road	680 Blair Mill Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.24	JPMCB	3020 US Highway 301 South	3020 US Highway 301 South	Riverview	FL	33578	Hillsborough	1	Office	Suburban
9.25	JPMCB	4 Walnut Grove Drive	4 Walnut Grove Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.26	JPMCB	4631 Woodland Corporate Boulevard	4631 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban
9.27	JPMCB	5 Walnut Grove Drive	5 Walnut Grove Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.28	JPMCB	700 Dresher Road	700 Dresher Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.29	JPMCB	45-67 Great Valley Parkway	45-67 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial
9.30	JPMCB	4610 South 44th Place	4610 South 44th Place	Phoenix	AZ	85040	Maricopa	1	Flex	Office/Industrial
9.31	JPMCB	4217 East Cotton Center Boulevard	4217 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban
9.32	JPMCB	1 Country View Road	1 Country View Road	East Whiteland Township	PA	19355	Chester	1	Office	Suburban
9.33	JPMCB	4410 East Cotton Center Boulevard	4410 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Flex	Office/Industrial
9.34	JPMCB	951 Northwest Broken Sound Parkway	951 Northwest Broken Sound Parkway	Boca Raton	FL	33487	Palm Beach	1	Office	Suburban
9.35	JPMCB	77-123 Great Valley Parkway	77-123 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial
9.36	JPMCB	420-500 Lapp Road	420-500 Lapp Road	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial
9.37	JPMCB	2 Walnut Grove Drive	2 Walnut Grove Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.38	JPMCB	507 Prudential Road	507 Prudential Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard	7930, 8010, 8020 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial
9.40	JPMCB	9801 South 51st Street	9801 South 51st Street	Phoenix	AZ	85044	Maricopa	1	Office	Suburban
9.41	JPMCB	180 Sheree Boulevard	180 Sheree Boulevard	Uwchlan Township	PA	19341	Chester	1	Office	Suburban
9.42	JPMCB	7615 Smetana Lane	7615 Smetana Lane	Eden Prairie	MN	55344	Hennepin	1	Flex	Office/Industrial
9.43	JPMCB	4550 South 44th Place	4550 South 44th Place	Phoenix	AZ	85040	Maricopa	1	Office	Suburban
9.44	JPMCB	131 Kelsey Lane	131 Kelsey Lane	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial
9.45	JPMCB	5775 Old Shakopee Road West	5775 Old Shakopee Road West	Bloomington	MN	55437	Hennepin	1	Flex	Office/Industrial
9.46	JPMCB	8401-8406 Benjamin Road (North)	8401-8406 Benjamin Road (North)	Tampa	FL	33634	Hillsborough	1	Flex	Office/Industrial
9.47	JPMCB	7625 Smetana Lane	7625 Smetana Lane	Eden Prairie	MN	55344	Hennepin	1	Office	Suburban
9.48	JPMCB	5 Great Valley Parkway	5 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban
9.49	JPMCB	5705 Old Shakopee Road West	5705 Old Shakopee Road West	Bloomington	MN	55437	Hennepin	1	Flex	Office/Industrial
9.50	JPMCB	7 Great Valley Parkway	7 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban
9.51	JPMCB	65 Valley Stream Parkway	65 Valley Stream Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban
9.52	JPMCB	220 Gibraltar Road	220 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.53	JPMCB	257-275 Great Valley Parkway	257-275 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial
9.54	JPMCB	240 Gibraltar Road	240 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.55	JPMCB	200 Gibraltar Road	200 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.56	JPMCB	9023 Columbine Road	9023 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban
9.57	JPMCB	3 Country View Road	3 Country View Road	East Whiteland Township	PA	19355	Chester	1	Office	Suburban
9.58	JPMCB	1 Great Valley Parkway	1 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial
9.59	JPMCB	333 Phoenixville Pike	333 Phoenixville Pike	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial
9.60	JPMCB	4405 East Cotton Center Boulevard	4405 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban
9.61	JPMCB	7920 Woodland Center Boulevard	7920 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial
9.62	JPMCB	20 Valley Stream Parkway	20 Valley Stream Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban
9.63	JPMCB	5715 Old Shakopee Road West	5715 Old Shakopee Road West	Bloomington	MN	55437	Hennepin	1	Flex	Office/Industrial
9.64	JPMCB	150-182 Kelsey Lane	150-182 Kelsey Lane	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial
9.65	JPMCB	155 Great Valley Parkway	155 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial
9.66	JPMCB	701-725 US Highway 301 South	701-725 US Highway 301 South	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial
9.67	JPMCB	901-933 US Highway 301 South	901-933 US Highway 301 South	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial
9.68	JPMCB	7725 Woodland Center Boulevard	7725 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban
9.69	JPMCB	4508 Woodland Corporate Boulevard	4508 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban
9.70	JPMCB	3102, 3104 and 3110 Cherry Palm	3102, 3104 and 3110 Cherry Palm	Tampa	FL	33619	Hillsborough	1	Flex	Industrial
9.71	JPMCB	101 Gibraltar Road	101 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.72	JPMCB	6161 American Boulevard West	6161 American Boulevard West	Bloomington	MN	55438	Hennepin	1	Office	Suburban
9.73	JPMCB	4502 Woodland Center Boulevard	4502 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban
9.74	JPMCB	8855 Columbine Road	8855 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban
9.75	JPMCB	110 Gibraltar Road	110 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.76	JPMCB	8939 Columbine Road	8939 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban
9.77	JPMCB	7905 Fuller Road	7905 Fuller Road	Eden Prairie	MN	55344	Hennepin	1	Office	Suburban
9.78	JPMCB	10801 Nesbitt Avenue South	10801 Nesbitt Avenue South	Bloomington	MN	55437	Hennepin	1	Flex	Office/Industrial
9.79	JPMCB	9008 Brittany Way	9008 Brittany Way	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial
9.80	JPMCB	8995 Columbine Road	8995 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban
9.81	JPMCB	7852-7898 Woodland Center Boulevard	7852-7898 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial
9.82	JPMCB	455 Business Center Drive	455 Business Center Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.83	JPMCB	747 Dresher Road	747 Dresher Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.84	JPMCB	231-253 Gibraltar Road	231-253 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial
9.85	JPMCB	55 Valley Stream Parkway	55 Valley Stream Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban
9.86	JPMCB	8212 Woodland Center Boulevard	8212 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial
9.87	JPMCB	7802-7850 Woodland Center Boulevard	7802-7850 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial
9.88	JPMCB	4303 East Cotton Center Boulevard	4303 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Flex	Office/Industrial
9.89	JPMCB	501 US Highway 301 South	501 US Highway 301 South	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial
9.90	JPMCB	8102 Woodland Center Boulevard	8102 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial
9.91	JPMCB	102 Rock Road	102 Rock Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial
9.92	JPMCB	111-159 Gibraltar Road	111-159 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial
9.93	JPMCB	181-187 Gibraltar Road	181-187 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial
9.94	JPMCB	200-264 Lakeside Drive	200-264 Lakeside Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.95	JPMCB	120 Gibraltar Road	120 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.96	JPMCB	4207 East Cotton Center Boulevard	4207 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban
9.97	JPMCB	161-175 Gibraltar Road	161-175 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial
9.98	JPMCB	8967 Columbine Road	8967 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban
9.99	JPMCB	8125-8198 Woodland Center Boulevard	8125-8198 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial
9.100	JPMCB	111 Kelsey Lane	111 Kelsey Lane	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial
9.101	JPMCB	261-283 Gibraltar Road	261-283 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial
9.102	JPMCB	27-43 Great Valley Parkway	27-43 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial
9.103	JPMCB	767 Electronic Drive	767 Electronic Drive	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial
9.104	JPMCB	200-234 Kelsey Lane	200-234 Kelsey Lane	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial
9.105	JPMCB	4435 East Cotton Center Boulevard	4435 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban
9.106	JPMCB	7800 Equitable Drive	7800 Equitable Drive	Eden Prairie	MN	55344	Hennepin	1	Office	Suburban
9.107	JPMCB	8906 Brittany Way	8906 Brittany Way	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial
9.108	JPMCB	4520 Seedling Circle	4520 Seedling Circle	Tampa	FL	33614	Hillsborough	1	Office	Suburban
9.109	JPMCB	201-223 Witmer Road	201-223 Witmer Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial
9.110	JPMCB	13630 Northwest 8th Street	13630 Northwest 8th Street	Sunrise	FL	33325	Broward	1	Office	Suburban
9.111	JPMCB	5735 Old Shakopee Road West	5735 Old Shakopee Road West	Bloomington	MN	55437	Hennepin	1	Flex	Office/Industrial
9.112	JPMCB	50 Valley Stream Parkway	50 Valley Stream Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban
9.113	JPMCB	4503 Woodland Corporate Boulevard	4503 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban
9.114	JPMCB	508 Lapp Road	508 Lapp Road	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial
9.115	JPMCB	125-135 Rock Road	125-135 Rock Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial
9.116	JPMCB	8911 Columbine Road	8911 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban
9.117	JPMCB	9306-9324 East Broadway Avenue	9306-9324 East Broadway Avenue	Tampa	FL	33619	Hillsborough	1	Office	Suburban
9.118	JPMCB	101-111 Rock Road	101-111 Rock Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial
9.119	JPMCB	201 Gibraltar Road	201 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.120	JPMCB	4505 Woodland Corporate Boulevard	4505 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban
9.121	JPMCB	4511 Woodland Corporate Boulevard	4511 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban
9.122	JPMCB	400-445 Lakeside Drive, Unit #400	400-445 Lakeside Drive, Unit #400	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.123	JPMCB	40 Valley Stream Parkway	40 Valley Stream Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban
9.124	JPMCB	103-109 Gibraltar Road	103-109 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial
9.125	JPMCB	7702 Woodland Center Boulevard	7702 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban
9.126	JPMCB	113-123 Rock Road	113-123 Rock Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial
9.127	JPMCB	555 Business Center Drive	555 Business Center Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.128	JPMCB	8001 Woodland Center Boulevard	8001 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban
9.129	JPMCB	4415 East Cotton Center Boulevard	4415 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Flex	Office/Industrial
9.130	JPMCB	300 Welsh Road Building 4	300 Welsh Road Building 4	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.131	JPMCB	9001-9015 Brittany Way	9001-9015 Brittany Way	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial
9.132	JPMCB	13650 Northwest 8th Street	13650 Northwest 8th Street	Sunrise	FL	33325	Broward	1	Office	Suburban
9.133	JPMCB	277-293 Great Valley Parkway	277-293 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial
9.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)	300 Welsh Road (aka 5 Horsham Business Center)	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.135	JPMCB	300-309 Lakeside Drive	300-309 Lakeside Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.136	JPMCB	101-107 Lakeside Drive	101-107 Lakeside Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.137	JPMCB	7695-7699 Anagram Drive	7695-7699 Anagram Drive	Eden Prairie	MN	55344	Hennepin	1	Office	Suburban
9.138	JPMCB	425 Technology Drive	425 Technology Drive	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial
9.139	JPMCB	300 Technology Drive	300 Technology Drive	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial
9.140	JPMCB	510 Lapp Road	510 Lapp Road	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial
9.141	JPMCB	7851-61 Woodland Center Boulevard	7851-61 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial
9.142	JPMCB	300 Welsh Road Building 3	300 Welsh Road Building 3	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.143	JPMCB	7624 Bald Cypress Place	7624 Bald Cypress Place	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial
9.144	JPMCB	75 Great Valley Parkway	75 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial
9.145	JPMCB	506 Prudential Road	506 Prudential Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban
9.146	JPMCB	30 Great Valley Parkway	30 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial
9.147	JPMCB	100 Gibraltar Road	100 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Retail	Freestanding
10	GSMC	145 Clinton	145 Clinton Street	New York	NY	10002	New York	1	Retail	Anchored
11	GSMC	Crowne Plaza Melbourne	2605 North Highway A1A	Melbourne	FL	32903	Brevard	1	Hotel	Full Service
12	CREFI	Kawa Mixed Use Portfolio	Various	Various	Various	Various	Various	4	Various	Various
12.01	CREFI	Gavilon Headquarters	1331 Capitol Avenue	Omaha	NE	68102	Douglas	1	Office	CBD
12.02	CREFI	Essence Group Headquarters	13900 Riverport Drive	Maryland Heights	MO	63043	Saint Louis	1	Office	Suburban
12.03	CREFI	Oerlikon Industrial Facility	41144 Concept Drive	Plymouth	MI	48170	Wayne	1	Industrial	Flex
12.04	CREFI	Northland Innovation Campus	6889 North Oak Trafficway	Gladstone	MO	64118	Clay	1	Mixed Use	Office/Education
13	JPMCB	Briar Hill at Manchester	18 37th Place	Manchester Township	NJ	08759	Ocean	1	Multifamily	Garden
14	GSMC	Residence Inn Boise City Center	400 South Capitol Boulevard	Boise	ID	83702	Ada	1	Hotel	Extended Stay
15	CREFI	DUMBO Heights Portfolio	Various	Brooklyn	NY	11201	Kings	4	Office	CBD
15.01	CREFI	55 Prospect Street	55 Prospect Street	Brooklyn	NY	11201	Kings	1	Office	CBD
15.02	CREFI	117 Adams Street	117 Adams Street	Brooklyn	NY	11201	Kings	1	Office	CBD
15.03	CREFI	77 Sands Street	77 Sands Street	Brooklyn	NY	11201	Kings	1	Office	CBD
15.04	CREFI	81 Prospect Street	81 Prospect Street	Brooklyn	NY	11201	Kings	1	Office	CBD
16	GSMC	5444 & 5430 Westheimer	5444 & 5430 Westheimer Road	Houston	TX	77056	Harris	1	Office	Suburban
17	JPMCB	Faurecia Columbus	830 West 450 South	Columbus	IN	47201	Bartholomew	1	Industrial	Flex
18	GACC	Moffett Towers II - Building 1	1100 Discovery Way	Sunnyvale	CA	94089	Santa Clara	1	Office	CBD
19	GSMC	TripAdvisor HQ	400 First Avenue	Needham	MA	02494	Norfolk	1	Office	Suburban
20	GSMC	Missouri Falls	645 East Missouri Avenue	Phoenix	AZ	85012	Maricopa	1	Office	Suburban
21	GACC	Douglasville Pavilion	2900 Chapel Hill Road	Douglasville	GA	30135	Douglas	1	Retail	Anchored
22	JPMCB	636 11th Avenue	636 11th Avenue	New York	NY	10036	New York	1	Office	CBD
23	CREFI	Glenn Hotel Downtown Atlanta	110 Marietta Street Northwest	Atlanta	GA	30303	Fulton	1	Hotel	Full Service
24	JPMCB	120 Bloomingdale Road	120 Bloomingdale Road	White Plains	NY	10605	Westchester	1	Office	CBD
25	JPMCB	1421 West Shure Drive	1421 West Shure Drive	Arlington Heights	IL	60004	Cook	1	Office	Suburban
26	GACC	Safeway Olney	3333 Spartan Road	Olney	MD	20832	Montgomery	1	Retail	Freestanding
27	GACC	River Hills	299 Swannanoa River Road	Asheville	NC	28805	Buncombe	1	Retail	Anchored
28	JPMCB	Sheraton Music City	777 McGavock Pike	Nashville	TN	37214	Davidson	1	Hotel	Full Service
29	JPMCB	Trophy Club Plaza	101 Trophy Lake Drive	Trophy Club	TX	76262	Denton	1	Retail	Anchored
30	JPMCB	Glendale Corporate Center	5323 & 5281 North 99th Avenue	Glendale	AZ	85305	Maricopa	1	Office	Suburban
31	JPMCB	The Shoppes of Kemah	401-441 FM 518 Road	Kemah	TX	77565	Galveston	1	Retail	Anchored
32	JPMCB	Walnut Creek	920,936,980,990 North US Highway 287 & 1070 Country Club Drive	Mansfield	TX	76063	Tarrant	1	Retail	Anchored
33	GACC	3603 Haven	3603 Haven Avenue	Menlo Park	CA	94025	San Mateo	1	Office	Suburban
34	GACC	1076 Riverdale	1076 West Riverdale Road	Riverdale	UT	84405	Weber	1	Retail	Anchored
35	CREFI	Culver Exchange	3344 South La Cienega Boulevard	Los Angeles	CA	90016	Los Angeles	1	Retail	Unanchored
36	GSMC	Storgard Self Storage	1200 North Benson Avenue	Upland	CA	91786	San Bernardino	1	Self Storage	Self Storage
37	GACC	Jewel-Osco Huntley	13200 Village Green Drive	Huntley	IL	60142	Kane	1	Retail	Freestanding
38	CREFI	Shops on Navigation	2240 Navigation Boulevard	Houston	TX	77003	Harris	1	Retail	Unanchored
39	CREFI	The Shops at Moore Road	1039 Peachtree Industrial Boulevard	Suwanee	GA	30024	Gwinnett	1	Retail	Unanchored
40	CREFI	Self Storage Plus Dulles Town Center	45601 Woodland Road	Sterling	VA	20166	Loudoun	1	Self Storage	Self Storage
41	JPMCB	Anthem Eastside Shops	3668-3720 West Anthem Way	Anthem	AZ	85086	Maricopa	1	Retail	Unanchored

ANNEX A-1

													Original		Current
				Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial
Loan #	Seller	Property Name	Year Built	Renovated	Units	Measure	Occupancy %	Date	Value ($)	Date	LTV %	Balance ($)	per Unit ($)	Balance ($)	per Unit ($)	Pool Balance
1	JPMCB	Aventura Mall	1983	2017	1,217,508	Square Feet	92.8%	02/14/18	3,450,000,000	04/16/18	40.8%	60,000,000	1,155	60,000,000	1,155	5.7%
2	GACC	Staples Strategic Industrial	Various	Various	4,031,127	Square Feet	100.0%	12/06/18	201,450,000	Various	62.6%	56,100,000	31	56,100,000	31	5.3%
2.01	GACC	Staples - Hagerstown, MD	1996	2005	1,022,145	Square Feet	100.0%	12/06/18	54,700,000	08/29/18		15,570,975		15,570,975		1.5%
2.02	GACC	Staples - Montgomery, NY	1985	2001	766,484	Square Feet	100.0%	12/06/18	40,000,000	08/31/18		12,011,895		12,011,895		1.1%
2.03	GACC	Staples - Terre Haute, IN	2000	2006	809,560	Square Feet	100.0%	12/06/18	38,750,000	08/31/18		9,364,830		9,364,830		0.9%
2.04	GACC	Staples - London, OH	2001		496,818	Square Feet	100.0%	12/06/18	24,100,000	08/31/18		6,895,718		6,895,718		0.7%
2.05	GACC	Staples - Beloit, WI	2006		399,652	Square Feet	100.0%	12/06/18	18,700,000	09/04/18		5,027,201		5,027,201		0.5%
2.06	GACC	Staples - Dayville, CT	1997		310,157	Square Feet	100.0%	12/06/18	14,300,000	08/29/18		4,226,408		4,226,408		0.4%
2.07	GACC	Staples - Arden Hills, MN	1969		113,096	Square Feet	100.0%	12/06/18	5,600,000	09/04/18		1,557,098		1,557,098		0.1%
2.08	GACC	Staples - Putnam, CT	1988		113,215	Square Feet	100.0%	12/06/18	5,300,000	08/29/18		1,445,876		1,445,876		0.1%
3	GACC	Embassy Suites Anaheim	2001	2017	375	Rooms	84.6%	10/31/18	109,100,000	10/11/20	51.3%	56,000,000	149,333	56,000,000	149,333	5.3%
4	GACC	Saint Louis Galleria	1986	2011	465,695	Square Feet	96.9%	09/30/18	465,600,000	09/24/18	51.5%	55,000,000	515	55,000,000	515	5.2%
5	JPMCB	10 Brookline Place	1969	2010	173,439	Square Feet	100.0%	12/01/18	166,000,000	01/01/19	49.4%	50,000,000	473	50,000,000	473	4.8%
6	GACC	590 East Middlefield	2012		99,880	Square Feet	100.0%	12/06/18	80,000,000	07/16/18	60.9%	48,750,000	488	48,750,000	488	4.6%
7	CREFI	3 Huntington Quadrangle	1971	2016-2018	408,917	Square Feet	98.4%	10/01/18	69,000,000	07/17/18	68.1%	47,000,000	115	47,000,000	115	4.5%
8	GACC	Moffett Towers - Buildings E,F,G	2009	2011-2012	676,598	Square Feet	100.0%	12/06/18	705,800,000	11/15/19	40.2%	46,800,000	420	46,800,000	420	4.5%
9	JPMCB	Workspace	Various	Various	9,884,763	Square Feet	88.6%	06/01/18	1,634,285,000	Various	35.4%	40,000,000	59	40,000,000	59	3.8%
9.01	JPMCB	6625 78th Street West	1997		325,000	Square Feet	94.5%	06/01/18	56,950,000	04/13/18		1,392,500		1,392,500		0.1%
9.02	JPMCB	1500 Liberty Ridge Drive	2003		233,120	Square Feet	92.3%	06/01/18	51,350,000	04/16/18		1,253,438		1,253,438		0.1%
9.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive	2000		154,768	Square Feet	99.6%	06/01/18	44,000,000	04/11/18		1,072,500		1,072,500		0.1%
9.04	JPMCB	1301 International Parkway	2006		140,160	Square Feet	100.0%	06/01/18	38,500,000	04/11/18		940,625		940,625		0.1%
9.05	JPMCB	777 West Yamato Road	1989		155,608	Square Feet	84.5%	06/01/18	38,000,000	04/19/18		928,438		928,438		0.1%
9.06	JPMCB	4425 East Cotton Center Boulevard	2001		165,000	Square Feet	100.0%	06/01/18	35,500,000	04/19/18		867,500		867,500		0.1%
9.07	JPMCB	4500 East Cotton Center Boulevard	2013		139,403	Square Feet	100.0%	06/01/18	32,000,000	04/19/18		781,875		781,875		0.1%
9.08	JPMCB	3100 Southwest 145th Avenue	2008		104,337	Square Feet	100.0%	06/01/18	30,600,000	04/11/18		747,500		747,500		0.1%
9.09	JPMCB	3400 Lakeside Drive	1989		120,130	Square Feet	89.7%	06/01/18	29,100,000	04/11/18		710,938		710,938		0.1%
9.10	JPMCB	3450 Lakeside Drive	1989		119,598	Square Feet	93.2%	06/01/18	28,900,000	04/11/18		706,250		706,250		0.1%
9.11	JPMCB	40 Liberty Boulevard	1989	2015	126,000	Square Feet	100.0%	06/01/18	28,100,000	04/16/18		686,563		686,563		0.1%
9.12	JPMCB	4630 Woodland Corporate Boulevard	1999		140,548	Square Feet	88.5%	06/01/18	26,100,000	04/20/18		637,813		637,813		0.1%
9.13	JPMCB	750 Park of Commerce Road	2008		95,331	Square Feet	67.2%	06/01/18	25,900,000	04/19/18		632,813		632,813		0.1%
9.14	JPMCB	13621 Northwest 12th Street	2000		106,425	Square Feet	86.2%	06/01/18	25,200,000	04/11/18		615,625		615,625		0.1%
9.15	JPMCB	2 West Liberty Boulevard	2004		100,676	Square Feet	96.0%	06/01/18	24,350,000	04/16/18		595,000		595,000		0.1%
9.16	JPMCB	10400 Viking Drive	1997	2017	167,172	Square Feet	68.7%	06/01/18	23,400,000	04/17/18		571,875		571,875		0.1%
9.17	JPMCB	100 Witmer Road	1996		139,128	Square Feet	84.1%	06/01/18	21,800,000	04/23/18		550,938		550,938		0.1%
9.18	JPMCB	7 Walnut Grove Drive	2007		120,000	Square Feet	100.0%	06/01/18	22,200,000	04/17/18		542,500		542,500		0.1%
9.19	JPMCB	4313 East Cotton Center Boulevard	2001		108,874	Square Feet	100.0%	06/01/18	23,400,000	04/19/18		540,000		540,000		0.1%
9.20	JPMCB	1200 Liberty Ridge Drive	2001		86,150	Square Feet	74.3%	06/01/18	18,750,000	04/16/18		483,750		483,750		0.0%
9.21	JPMCB	1400 Liberty Ridge Drive	1979		101,136	Square Feet	59.8%	06/01/18	19,800,000	04/16/18		483,750		483,750		0.0%
9.22	JPMCB	4750 South 44th Place	2007		79,496	Square Feet	100.0%	06/01/18	19,700,000	04/19/18		481,250		481,250		0.0%
9.23	JPMCB	680 Blair Mill Road	2001		115,110	Square Feet	100.0%	06/01/18	19,550,000	04/17/18		477,813		477,813		0.0%
9.24	JPMCB	3020 US Highway 301 South	2000		99,039	Square Feet	100.0%	06/01/18	18,900,000	04/20/18		461,875		461,875		0.0%
9.25	JPMCB	4 Walnut Grove Drive	1999		109,700	Square Feet	100.0%	06/01/18	18,600,000	04/17/18		454,375		454,375		0.0%
9.26	JPMCB	4631 Woodland Corporate Boulevard	2008		90,472	Square Feet	93.6%	06/01/18	18,350,000	04/20/18		448,438		448,438		0.0%
9.27	JPMCB	5 Walnut Grove Drive	2000		105,000	Square Feet	81.7%	06/01/18	17,400,000	04/17/18		425,000		425,000		0.0%
9.28	JPMCB	700 Dresher Road	1980		110,000	Square Feet	100.0%	06/01/18	16,850,000	04/23/18		411,563		411,563		0.0%
9.29	JPMCB	45-67 Great Valley Parkway	1975		128,011	Square Feet	100.0%	06/01/18	16,800,000	04/17/18		410,313		410,313		0.0%
9.30	JPMCB	4610 South 44th Place	2008		66,012	Square Feet	100.0%	06/01/18	16,350,000	04/19/18		403,125		403,125		0.0%
9.31	JPMCB	4217 East Cotton Center Boulevard	2006		88,140	Square Feet	100.0%	06/01/18	15,000,000	04/19/18		366,563		366,563		0.0%
9.32	JPMCB	1 Country View Road	1982	2014	54,798	Square Feet	96.9%	06/01/18	14,900,000	04/16/18		364,063		364,063		0.0%
9.33	JPMCB	4410 East Cotton Center Boulevard	2007		101,269	Square Feet	100.0%	06/01/18	14,800,000	04/19/18		361,563		361,563		0.0%
9.34	JPMCB	951 Northwest Broken Sound Parkway	1986		85,610	Square Feet	100.0%	06/01/18	14,500,000	04/19/18		354,375		354,375		0.0%
9.35	JPMCB	77-123 Great Valley Parkway	1979		103,099	Square Feet	95.4%	06/01/18	14,400,000	04/17/18		351,875		351,875		0.0%
9.36	JPMCB	420-500 Lapp Road	1990		91,312	Square Feet	100.0%	06/01/18	14,200,000	04/17/18		346,875		346,875		0.0%
9.37	JPMCB	2 Walnut Grove Drive	1988		81,856	Square Feet	92.4%	06/01/18	12,100,000	04/23/18		306,563		306,563		0.0%
9.38	JPMCB	507 Prudential Road	1973		100,710	Square Feet	71.9%	06/01/18	12,850,000	04/23/18		306,563		306,563		0.0%
9.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard	1990		89,758	Square Feet	93.7%	06/01/18	12,600,000	04/12/18		302,813		302,813		0.0%
9.40	JPMCB	9801 South 51st Street	1997		71,550	Square Feet	100.0%	06/01/18	12,200,000	04/19/18		298,125		298,125		0.0%
9.41	JPMCB	180 Sheree Boulevard	1989		107,417	Square Feet	37.3%	06/01/18	12,000,000	04/16/18		293,125		293,125		0.0%
9.42	JPMCB	7615 Smetana Lane	2000		93,444	Square Feet	100.0%	06/01/18	11,900,000	04/17/18		290,625		290,625		0.0%
9.43	JPMCB	4550 South 44th Place	2008		54,489	Square Feet	100.0%	06/01/18	12,000,000	04/19/18		288,438		288,438		0.0%
9.44	JPMCB	131 Kelsey Lane	1998		89,290	Square Feet	100.0%	06/01/18	11,630,000	04/24/18		283,438		283,438		0.0%
9.45	JPMCB	5775 Old Shakopee Road West	2000		103,050	Square Feet	68.7%	06/01/18	11,250,000	04/12/18		275,000		275,000		0.0%
9.46	JPMCB	8401-8406 Benjamin Road (North)	1986		94,766	Square Feet	72.5%	06/01/18	11,050,000	04/12/18		268,750		268,750		0.0%
9.47	JPMCB	7625 Smetana Lane	2006		55,924	Square Feet	100.0%	06/01/18	10,540,000	04/17/18		262,500		262,500		0.0%
9.48	JPMCB	5 Great Valley Parkway	1983	2014	65,044	Square Feet	95.3%	06/01/18	10,600,000	04/16/18		261,563		261,563		0.0%
9.49	JPMCB	5705 Old Shakopee Road West	2006		74,594	Square Feet	100.0%	06/01/18	10,625,000	04/12/18		259,688		259,688		0.0%
9.50	JPMCB	7 Great Valley Parkway	1985	2012	61,108	Square Feet	91.4%	06/01/18	10,150,000	04/16/18		250,313		250,313		0.0%
9.51	JPMCB	65 Valley Stream Parkway	1983	2014	61,313	Square Feet	100.0%	06/01/18	10,200,000	04/16/18		249,063		249,063		0.0%
9.52	JPMCB	220 Gibraltar Road	1990		63,587	Square Feet	100.0%	06/01/18	10,100,000	04/17/18		246,875		246,875		0.0%
9.53	JPMCB	257-275 Great Valley Parkway	1984		71,122	Square Feet	100.0%	06/01/18	10,000,000	04/17/18		244,375		244,375		0.0%
9.54	JPMCB	240 Gibraltar Road	1990		63,587	Square Feet	78.0%	06/01/18	9,900,000	04/17/18		241,875		241,875		0.0%
9.55	JPMCB	200 Gibraltar Road	1990		64,452	Square Feet	84.0%	06/01/18	9,750,000	04/17/18		238,125		238,125		0.0%
9.56	JPMCB	9023 Columbine Road	1999		62,200	Square Feet	100.0%	06/01/18	9,380,000	04/16/18		235,625		235,625		0.0%
9.57	JPMCB	3 Country View Road	1998		70,000	Square Feet	100.0%	06/01/18	9,600,000	04/16/18		234,688		234,688		0.0%
9.58	JPMCB	1 Great Valley Parkway	1983		60,880	Square Feet	100.0%	06/01/18	9,250,000	04/17/18		229,688		229,688		0.0%
9.59	JPMCB	333 Phoenixville Pike	1986		84,000	Square Feet	100.0%	06/01/18	9,400,000	04/17/18		229,688		229,688		0.0%
9.60	JPMCB	4405 East Cotton Center Boulevard	2001		54,551	Square Feet	100.0%	06/01/18	9,300,000	04/19/18		227,188		227,188		0.0%
9.61	JPMCB	7920 Woodland Center Boulevard	1995		52,627	Square Feet	100.0%	06/01/18	8,840,000	04/12/18		222,188		222,188		0.0%
9.62	JPMCB	20 Valley Stream Parkway	1987	2013	60,778	Square Feet	59.3%	06/01/18	9,000,000	04/16/18		220,000		220,000		0.0%
9.63	JPMCB	5715 Old Shakopee Road West	2001		63,463	Square Feet	100.0%	06/01/18	8,750,000	04/12/18		213,750		213,750		0.0%
9.64	JPMCB	150-182 Kelsey Lane	2006		54,400	Square Feet	100.0%	06/01/18	8,500,000	04/20/18		207,813		207,813		0.0%
9.65	JPMCB	155 Great Valley Parkway	1982		71,200	Square Feet	100.0%	06/01/18	8,350,000	04/17/18		204,063		204,063		0.0%
9.66	JPMCB	701-725 US Highway 301 South	1999		65,380	Square Feet	100.0%	06/01/18	8,200,000	04/24/18		200,313		200,313		0.0%
9.67	JPMCB	901-933 US Highway 301 South	2000		65,200	Square Feet	100.0%	06/01/18	8,200,000	04/24/18		200,313		200,313		0.0%
9.68	JPMCB	7725 Woodland Center Boulevard	1999		42,615	Square Feet	100.0%	06/01/18	8,050,000	04/20/18		196,563		196,563		0.0%
9.69	JPMCB	4508 Woodland Corporate Boulevard	2000		40,140	Square Feet	100.0%	06/01/18	8,000,000	04/20/18		195,313		195,313		0.0%
9.70	JPMCB	3102, 3104 and 3110 Cherry Palm	1987		74,397	Square Feet	72.7%	06/01/18	7,800,000	04/24/18		190,625		190,625		0.0%
9.71	JPMCB	101 Gibraltar Road	1977		56,845	Square Feet	94.3%	06/01/18	7,750,000	04/17/18		189,375		189,375		0.0%
9.72	JPMCB	6161 American Boulevard West	1999		36,827	Square Feet	100.0%	06/01/18	7,700,000	04/13/18		188,125		188,125		0.0%
9.73	JPMCB	4502 Woodland Center Boulevard	2000		42,680	Square Feet	83.2%	06/01/18	7,500,000	04/20/18		184,375		184,375		0.0%
9.74	JPMCB	8855 Columbine Road	2004		58,145	Square Feet	57.6%	06/01/18	7,130,000	04/17/18		183,125		183,125		0.0%
9.75	JPMCB	110 Gibraltar Road	1979		59,429	Square Feet	51.6%	06/01/18	7,500,000	04/17/18		183,125		183,125		0.0%
9.76	JPMCB	8939 Columbine Road	2001		48,000	Square Feet	100.0%	06/01/18	7,220,000	04/17/18		181,875		181,875		0.0%
9.77	JPMCB	7905 Fuller Road	1998		74,224	Square Feet	100.0%	06/01/18	7,350,000	04/17/18		181,250		181,250		0.0%
9.78	JPMCB	10801 Nesbitt Avenue South	1999		56,000	Square Feet	100.0%	06/01/18	7,275,000	04/12/18		177,813		177,813		0.0%
9.79	JPMCB	9008 Brittany Way	2004		59,080	Square Feet	100.0%	06/01/18	7,150,000	04/24/18		174,688		174,688		0.0%
9.80	JPMCB	8995 Columbine Road	2001		46,112	Square Feet	99.4%	06/01/18	6,930,000	04/17/18		174,063		174,063		0.0%
9.81	JPMCB	7852-7898 Woodland Center Boulevard	1998		44,350	Square Feet	100.0%	06/01/18	7,200,000	04/12/18		173,438		173,438		0.0%
9.82	JPMCB	455 Business Center Drive	1988		51,505	Square Feet	89.7%	06/01/18	7,050,000	04/17/18		172,188		172,188		0.0%
9.83	JPMCB	747 Dresher Road	1987		53,200	Square Feet	61.2%	06/01/18	6,900,000	04/23/18		169,688		169,688		0.0%
9.84	JPMCB	231-253 Gibraltar Road	1980		60,000	Square Feet	85.0%	06/01/18	7,000,000	04/20/18		169,688		169,688		0.0%
9.85	JPMCB	55 Valley Stream Parkway	1983		41,211	Square Feet	100.0%	06/01/18	6,900,000	04/16/18		168,438		168,438		0.0%
9.86	JPMCB	8212 Woodland Center Boulevard	1996		39,155	Square Feet	100.0%	06/01/18	6,900,000	04/12/18		168,438		168,438		0.0%
9.87	JPMCB	7802-7850 Woodland Center Boulevard	1998		44,350	Square Feet	100.0%	06/01/18	6,800,000	04/12/18		166,250		166,250		0.0%
9.88	JPMCB	4303 East Cotton Center Boulevard	2001		64,000	Square Feet	0.0%	06/01/18	6,990,000	04/19/18		166,250		166,250		0.0%
9.89	JPMCB	501 US Highway 301 South	2004		59,080	Square Feet	100.0%	06/01/18	6,850,000	04/24/18		166,250		166,250		0.0%
9.90	JPMCB	8102 Woodland Center Boulevard	1995		39,155	Square Feet	100.0%	06/01/18	6,700,000	04/12/18		163,750		163,750		0.0%
9.91	JPMCB	102 Rock Road	1984		40,472	Square Feet	100.0%	06/01/18	6,600,000	04/20/18		161,250		161,250		0.0%
9.92	JPMCB	111-159 Gibraltar Road	1977		63,036	Square Feet	75.6%	06/01/18	6,550,000	04/20/18		160,000		160,000		0.0%
9.93	JPMCB	181-187 Gibraltar Road	1980		48,870	Square Feet	100.0%	06/01/18	6,100,000	04/20/18		156,250		156,250		0.0%
9.94	JPMCB	200-264 Lakeside Drive	1990		54,623	Square Feet	85.2%	06/01/18	6,400,000	04/17/18		156,250		156,250		0.0%
9.95	JPMCB	120 Gibraltar Road	1980		49,023	Square Feet	77.3%	06/01/18	6,350,000	04/17/18		155,000		155,000		0.0%
9.96	JPMCB	4207 East Cotton Center Boulevard	2006		24,900	Square Feet	100.0%	06/01/18	6,300,000	04/19/18		154,063		154,063		0.0%
9.97	JPMCB	161-175 Gibraltar Road	1977		49,732	Square Feet	100.0%	06/01/18	6,225,000	04/20/18		152,188		152,188		0.0%
9.98	JPMCB	8967 Columbine Road	2000		39,862	Square Feet	100.0%	06/01/18	6,020,000	04/17/18		151,875		151,875		0.0%
9.99	JPMCB	8125-8198 Woodland Center Boulevard	1988		45,382	Square Feet	80.8%	06/01/18	6,500,000	04/12/18		151,563		151,563		0.0%
9.100	JPMCB	111 Kelsey Lane	1990		60,200	Square Feet	100.0%	06/01/18	6,070,000	04/24/18		148,438		148,438		0.0%
9.101	JPMCB	261-283 Gibraltar Road	1981		60,000	Square Feet	60.0%	06/01/18	6,000,000	04/20/18		146,563		146,563		0.0%
9.102	JPMCB	27-43 Great Valley Parkway	1978		60,623	Square Feet	100.0%	06/01/18	5,900,000	04/17/18		144,063		144,063		0.0%
9.103	JPMCB	767 Electronic Drive	1981	2018	45,000	Square Feet	75.5%	06/01/18	5,100,000	04/20/18		140,625		140,625		0.0%
9.104	JPMCB	200-234 Kelsey Lane	2005		45,600	Square Feet	100.0%	06/01/18	5,700,000	04/20/18		139,375		139,375		0.0%
9.105	JPMCB	4435 East Cotton Center Boulevard	2007		25,505	Square Feet	100.0%	06/01/18	5,650,000	04/19/18		138,125		138,125		0.0%
9.106	JPMCB	7800 Equitable Drive	1997		43,426	Square Feet	100.0%	06/01/18	5,400,000	04/17/18		131,875		131,875		0.0%
9.107	JPMCB	8906 Brittany Way	2005		48,000	Square Feet	100.0%	06/01/18	5,475,000	04/24/18		130,625		130,625		0.0%
9.108	JPMCB	4520 Seedling Circle	2004		35,000	Square Feet	100.0%	06/01/18	5,300,000	04/12/18		129,375		129,375		0.0%
9.109	JPMCB	201-223 Witmer Road	1972		60,000	Square Feet	80.8%	06/01/18	5,350,000	04/20/18		129,375		129,375		0.0%
9.110	JPMCB	13630 Northwest 8th Street	1990		29,999	Square Feet	100.0%	06/01/18	5,100,000	04/11/18		127,188		127,188		0.0%
9.111	JPMCB	5735 Old Shakopee Road West	2001		63,463	Square Feet	75.4%	06/01/18	5,175,000	04/12/18		126,563		126,563		0.0%
9.112	JPMCB	50 Valley Stream Parkway	1987		31,000	Square Feet	100.0%	06/01/18	5,150,000	04/16/18		125,938		125,938		0.0%
9.113	JPMCB	4503 Woodland Corporate Boulevard	2001		30,000	Square Feet	100.0%	06/01/18	5,050,000	04/20/18		123,438		123,438		0.0%
9.114	JPMCB	508 Lapp Road	1984		50,200	Square Feet	100.0%	06/01/18	4,850,000	04/17/18		123,438		123,438		0.0%
9.115	JPMCB	125-135 Rock Road	1975		37,500	Square Feet	100.0%	06/01/18	4,875,000	04/20/18		119,063		119,063		0.0%
9.116	JPMCB	8911 Columbine Road	2003		38,536	Square Feet	60.5%	06/01/18	4,610,000	04/17/18		118,125		118,125		0.0%
9.117	JPMCB	9306-9324 East Broadway Avenue	2007		36,000	Square Feet	100.0%	06/01/18	4,800,000	04/20/18		117,188		117,188		0.0%
9.118	JPMCB	101-111 Rock Road	1975		37,884	Square Feet	100.0%	06/01/18	4,700,000	04/20/18		114,688		114,688		0.0%
9.119	JPMCB	201 Gibraltar Road	1983		46,697	Square Feet	38.9%	06/01/18	4,700,000	04/23/18		114,688		114,688		0.0%
9.120	JPMCB	4505 Woodland Corporate Boulevard	2001		25,000	Square Feet	100.0%	06/01/18	4,600,000	04/20/18		112,500		112,500		0.0%
9.121	JPMCB	4511 Woodland Corporate Boulevard	2001		25,000	Square Feet	100.0%	06/01/18	4,600,000	04/20/18		112,500		112,500		0.0%
9.122	JPMCB	400-445 Lakeside Drive, Unit #400	1981		62,123	Square Feet	0.0%	06/01/18	4,450,000	04/17/18		108,750		108,750		0.0%
9.123	JPMCB	40 Valley Stream Parkway	1987	2015	31,092	Square Feet	100.0%	06/01/18	4,450,000	04/16/18		108,750		108,750		0.0%
9.124	JPMCB	103-109 Gibraltar Road	1977		42,000	Square Feet	100.0%	06/01/18	4,350,000	04/20/18		106,250		106,250		0.0%
9.125	JPMCB	7702 Woodland Center Boulevard	1998		29,350	Square Feet	100.0%	06/01/18	4,400,000	04/20/18		106,250		106,250		0.0%
9.126	JPMCB	113-123 Rock Road	1975	2015	37,500	Square Feet	100.0%	06/01/18	4,300,000	04/20/18		105,000		105,000		0.0%
9.127	JPMCB	555 Business Center Drive	1988		30,064	Square Feet	100.0%	06/01/18	4,300,000	04/23/18		105,000		105,000		0.0%
9.128	JPMCB	8001 Woodland Center Boulevard	1999		29,999	Square Feet	59.2%	06/01/18	4,300,000	04/20/18		105,000		105,000		0.0%
9.129	JPMCB	4415 East Cotton Center Boulevard	2001		35,463	Square Feet	0.0%	06/01/18	4,170,000	04/19/18		105,000		105,000		0.0%
9.130	JPMCB	300 Welsh Road Building 4	1983		37,653	Square Feet	58.9%	06/01/18	4,250,000	04/17/18		103,750		103,750		0.0%
9.131	JPMCB	9001-9015 Brittany Way	1999		30,000	Square Feet	100.0%	06/01/18	4,100,000	04/24/18		100,313		100,313		0.0%
9.132	JPMCB	13650 Northwest 8th Street	1990		24,732	Square Feet	28.4%	06/01/18	3,500,000	04/11/18		92,813		92,813		0.0%
9.133	JPMCB	277-293 Great Valley Parkway	1985		28,800	Square Feet	100.0%	06/01/18	3,800,000	04/17/18		92,813		92,813		0.0%
9.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)	1985		33,205	Square Feet	100.0%	06/01/18	3,700,000	04/17/18		90,313		90,313		0.0%
9.135	JPMCB	300-309 Lakeside Drive	1982		43,832	Square Feet	0.0%	06/01/18	3,450,000	04/23/18		80,625		80,625		0.0%
9.136	JPMCB	101-107 Lakeside Drive	1996		27,465	Square Feet	100.0%	06/01/18	3,200,000	04/23/18		78,125		78,125		0.0%
9.137	JPMCB	7695-7699 Anagram Drive	1997		39,390	Square Feet	0.0%	06/01/18	3,130,000	04/17/18		75,625		75,625		0.0%
9.138	JPMCB	425 Technology Drive	1998		22,407	Square Feet	100.0%	06/01/18	2,950,000	04/17/18		72,188		72,188		0.0%
9.139	JPMCB	300 Technology Drive	1986		22,500	Square Feet	100.0%	06/01/18	2,800,000	04/17/18		68,438		68,438		0.0%
9.140	JPMCB	510 Lapp Road	1984		27,167	Square Feet	100.0%	06/01/18	2,600,000	04/17/18		63,438		63,438		0.0%
9.141	JPMCB	7851-61 Woodland Center Boulevard	2001		18,520	Square Feet	86.0%	06/01/18	2,700,000	04/12/18		63,438		63,438		0.0%
9.142	JPMCB	300 Welsh Road Building 3	1984		23,461	Square Feet	59.9%	06/01/18	2,550,000	04/23/18		55,000		55,000		0.0%
9.143	JPMCB	7624 Bald Cypress Place	2003		15,035	Square Feet	100.0%	06/01/18	1,850,000	04/12/18		45,313		45,313		0.0%
9.144	JPMCB	75 Great Valley Parkway	1978		11,600	Square Feet	100.0%	06/01/18	1,675,000	04/17/18		40,938		40,938		0.0%
9.145	JPMCB	506 Prudential Road	1973		18,200	Square Feet	0.0%	06/01/18	1,450,000	04/23/18		36,563		36,563		0.0%
9.146	JPMCB	30 Great Valley Parkway	1986		12,000	Square Feet	100.0%	06/01/18	1,150,000	04/17/18		28,125		28,125		0.0%
9.147	JPMCB	100 Gibraltar Road	1982		2,800	Square Feet	100.0%	06/01/18	450,000	04/17/18		10,938		10,938		0.0%
10	GSMC	145 Clinton	2018		67,217	Square Feet	85.0%	09/15/18	105,000,000	09/20/18	65.0%	40,000,000	1,015	40,000,000	1,015	3.8%
11	GSMC	Crowne Plaza Melbourne	1979, 1981	2017-2018	290	Rooms	28.3%	08/31/18	59,500,000	06/01/19	65.2%	38,850,000	133,966	38,810,879	133,831	3.7%
12	CREFI	Kawa Mixed Use Portfolio	Various		435,763	Square Feet	98.4%	Various	113,250,000	Various	65.8%	38,000,000	171	38,000,000	171	3.6%
12.01	CREFI	Gavilon Headquarters	2013		127,810	Square Feet	100.0%	12/06/18	47,100,000	11/06/18		16,526,174		16,526,174		1.6%
12.02	CREFI	Essence Group Headquarters	1999		141,774	Square Feet	100.0%	12/06/18	23,250,000	11/01/19		6,936,913		6,936,913		0.7%
12.03	CREFI	Oerlikon Industrial Facility	2018		79,401	Square Feet	100.0%	12/06/18	22,400,000	11/07/18		7,242,953		7,242,953		0.7%
12.04	CREFI	Northland Innovation Campus	2016		86,778	Square Feet	91.9%	08/06/18	20,500,000	11/01/18		7,293,960		7,293,960		0.7%
13	JPMCB	Briar Hill at Manchester	1996-1999		344	Units	98.8%	09/30/18	58,100,000	10/11/18	53.8%	31,270,000	90,901	31,270,000	90,901	3.0%
14	GSMC	Residence Inn Boise City Center	2017		185	Rooms	78.9%	11/30/18	53,100,000	09/27/18	57.4%	30,500,000	164,865	30,462,082	164,660	2.9%
15	CREFI	DUMBO Heights Portfolio	Various	2017	753,074	Square Feet	94.2%	Various	640,000,000	03/23/18	28.1%	30,000,000	239	30,000,000	239	2.9%
15.01	CREFI	55 Prospect Street	1967	2017	255,504	Square Feet	87.9%	08/09/18	220,000,000	03/23/18		10,000,000		10,000,000		1.0%
15.02	CREFI	117 Adams Street	1926	2017	182,955	Square Feet	96.3%	08/01/18	175,000,000	03/23/18		8,437,500		8,437,500		0.8%
15.03	CREFI	77 Sands Street	1962	2017	223,729	Square Feet	100.0%	08/01/18	175,000,000	03/23/18		7,812,500		7,812,500		0.7%
15.04	CREFI	81 Prospect Street	1909	2017	90,886	Square Feet	93.2%	08/01/18	70,000,000	03/23/18		3,750,000		3,750,000		0.4%
16	GSMC	5444 & 5430 Westheimer	1979, 1981	2013	404,762	Square Feet	80.6%	06/01/18	80,500,000	09/13/18	63.4%	30,000,000	126	30,000,000	126	2.9%
17	JPMCB	Faurecia Columbus	2016		393,817	Square Feet	100.0%	12/01/18	40,000,000	09/19/18	64.8%	25,935,000	66	25,935,000	66	2.5%
18	GACC	Moffett Towers II - Building 1	2018		350,633	Square Feet	100.0%	12/06/18	358,600,000	12/01/18	46.8%	25,000,000	479	25,000,000	479	2.4%
19	GSMC	TripAdvisor HQ	2015		280,892	Square Feet	100.0%	12/01/18	152,000,000	05/16/18	64.6%	23,150,000	349	23,150,000	349	2.2%
20	GSMC	Missouri Falls	1987	2014-2018	188,961	Square Feet	86.9%	10/01/18	44,200,000	08/27/19	51.5%	22,770,000	121	22,770,000	121	2.2%
21	GACC	Douglasville Pavilion	1998		266,247	Square Feet	100.0%	11/08/18	35,800,000	08/29/18	58.9%	21,075,000	79	21,075,000	79	2.0%
22	JPMCB	636 11th Avenue	1917	2008	564,004	Square Feet	100.0%	12/01/18	428,000,000	04/04/18	56.1%	20,000,000	426	20,000,000	426	1.9%
23	CREFI	Glenn Hotel Downtown Atlanta	1923	2006	110	Rooms	77.2%	09/30/18	34,900,000	08/01/20	54.2%	18,950,000	172,273	18,929,453	172,086	1.8%
24	JPMCB	120 Bloomingdale Road	1956	2013	140,520	Square Feet	100.0%	08/22/18	25,800,000	10/25/18	67.5%	17,415,000	124	17,415,000	124	1.7%
25	JPMCB	1421 West Shure Drive	1974	2015-2017	205,639	Square Feet	100.0%	07/19/18	41,000,000	08/31/18	71.6%	17,000,000	143	17,000,000	143	1.6%
26	GACC	Safeway Olney	2012		59,755	Square Feet	100.0%	12/06/18	26,000,000	09/20/18	60.8%	15,796,800	264	15,796,800	264	1.5%
27	GACC	River Hills	1996	2017	169,174	Square Feet	99.1%	10/10/18	20,290,000	09/28/18	73.4%	14,900,000	88	14,900,000	88	1.4%
28	JPMCB	Sheraton Music City	1985	2017	410	Rooms	76.7%	09/30/18	115,000,000	04/01/18	60.4%	15,000,000	170,732	14,895,750	169,545	1.4%
29	JPMCB	Trophy Club Plaza	2000		106,734	Square Feet	100.0%	09/01/18	23,530,000	10/09/18	62.7%	14,750,000	138	14,750,000	138	1.4%
30	JPMCB	Glendale Corporate Center	2004, 2008		130,414	Square Feet	85.4%	07/31/18	18,800,000	07/31/18	64.4%	12,100,000	93	12,100,000	93	1.2%
31	JPMCB	The Shoppes of Kemah	2018		78,919	Square Feet	95.7%	09/30/18	15,930,000	10/09/18	70.4%	11,220,000	142	11,220,000	142	1.1%
32	JPMCB	Walnut Creek	2002		122,273	Square Feet	98.0%	10/01/18	17,150,000	10/08/18	65.0%	11,147,500	91	11,147,500	91	1.1%
33	GACC	3603 Haven	1987	2017-2018	21,162	Square Feet	100.0%	10/30/18	15,700,000	08/01/19	67.5%	10,600,000	501	10,600,000	501	1.0%
34	GACC	1076 Riverdale	1992	2010	153,214	Square Feet	100.0%	11/07/18	14,900,000	04/01/19	68.8%	10,250,000	67	10,250,000	67	1.0%
35	CREFI	Culver Exchange	1952	2015-2018	12,659	Square Feet	88.8%	10/23/18	12,300,000	10/10/18	57.3%	7,050,000	557	7,050,000	557	0.7%
36	GSMC	Storgard Self Storage	1985	2008	95,975	Square Feet	97.4%	08/26/18	13,400,000	09/12/18	52.2%	7,000,000	73	7,000,000	73	0.7%
37	GACC	Jewel-Osco Huntley	2005		64,285	Square Feet	100.0%	12/06/18	11,900,000	09/21/18	56.1%	6,670,000	104	6,670,000	104	0.6%
38	CREFI	Shops on Navigation	2017		17,888	Square Feet	100.0%	11/01/18	9,200,000	10/08/18	70.7%	6,500,000	363	6,500,000	363	0.6%
39	CREFI	The Shops at Moore Road	2007		33,038	Square Feet	94.5%	09/27/18	10,500,000	10/02/18	61.2%	6,425,000	194	6,425,000	194	0.6%
40	CREFI	Self Storage Plus Dulles Town Center	2005		53,236	Square Feet	85.8%	10/31/18	9,175,000	10/17/18	59.9%	5,500,000	103	5,500,000	103	0.5%
41	JPMCB	Anthem Eastside Shops	2004		31,193	Square Feet	100.0%	10/09/18	7,300,000	09/26/18	65.0%	4,745,000	152	4,745,000	152	0.5%

ANNEX A-1

Net

Crossed

Related

Interest

Admin.

Mortgage

Monthly Debt

Annual Debt

First

Partial IO

Partial IO Loan

Loan #

Seller

Property Name

Loan

Borrower

Rate %

Fee %

Rate %

Accrual Type

Service ($)

Service ($)

Note Date

Payment Date

Last IO Payment

First P&I Payment

1

JPMCB

Aventura Mall

No

No

4.12125

0.01123

4.11002

Actual/360

208,924.48

2,507,093.76

06/07/18

08/01/18

2

GACC

Staples Strategic Industrial

No

No

4.91800

0.01478

4.90322

Actual/360

233,109.78

2,797,317.36

09/28/18

11/06/18

2.01

GACC

Staples - Hagerstown, MD

2.02

GACC

Staples - Montgomery, NY

2.03

GACC

Staples - Terre Haute, IN

2.04

GACC

Staples - London, OH

2.05

GACC

Staples - Beloit, WI

2.06

GACC

Staples - Dayville, CT

2.07

GACC

Staples - Arden Hills, MN

2.08

GACC

Staples - Putnam, CT

3

GACC

Embassy Suites Anaheim

No

No

5.14002

0.02478

5.11524

Actual/360

243,198.99

2,918,387.88

11/06/18

12/06/18

4

GACC

Saint Louis Galleria

No

No

4.99677

0.01248

4.98429

Actual/360

302,111.13

3,625,333.51

11/01/18

12/01/18

11/01/23

12/01/23

5

JPMCB

10 Brookline Place

No

No

4.33700

0.01478

4.32222

Actual/360

183,218.17

2,198,618.04

11/07/18

01/01/19

6

GACC

590 East Middlefield

No

No

5.36900

0.02478

5.34422

Actual/360

221,145.01

2,653,740.12

11/08/18

01/06/19

7

CREFI

3 Huntington Quadrangle

No

No

5.06000

0.01478

5.04522

Actual/360

200,935.88

2,411,230.56

11/16/18

01/06/19

8

GACC

Moffett Towers - Buildings E,F,G

No

Yes - Group 1

4.13099

0.01248

4.11851

Actual/360

163,346.07

1,960,152.84

09/07/18

11/06/18

9

JPMCB

Workspace

No

No

5.37200

0.01123

5.36077

Actual/360

181,553.70

2,178,644.40

06/08/18

07/01/18

9.01

JPMCB

6625 78th Street West

9.02

JPMCB

1500 Liberty Ridge Drive

9.03

JPMCB

3350 Southwest 148th Avenue & Lakeside Drive

9.04

JPMCB

1301 International Parkway

9.05

JPMCB

777 West Yamato Road

9.06

JPMCB

4425 East Cotton Center Boulevard

9.07

JPMCB

4500 East Cotton Center Boulevard

9.08

JPMCB

3100 Southwest 145th Avenue

9.09

JPMCB

3400 Lakeside Drive

9.10

JPMCB

3450 Lakeside Drive

9.11

JPMCB

40 Liberty Boulevard

9.12

JPMCB

4630 Woodland Corporate Boulevard

9.13

JPMCB

750 Park of Commerce Road

9.14

JPMCB

13621 Northwest 12th Street

9.15

JPMCB

2 West Liberty Boulevard

9.16

JPMCB

10400 Viking Drive

9.17

JPMCB

100 Witmer Road

9.18

JPMCB

7 Walnut Grove Drive

9.19

JPMCB

4313 East Cotton Center Boulevard

9.20

JPMCB

1200 Liberty Ridge Drive

9.21

JPMCB

1400 Liberty Ridge Drive

9.22

JPMCB

4750 South 44th Place

9.23

JPMCB

680 Blair Mill Road

9.24

JPMCB

3020 US Highway 301 South

9.25

JPMCB

4 Walnut Grove Drive

9.26

JPMCB

4631 Woodland Corporate Boulevard

9.27

JPMCB

5 Walnut Grove Drive

9.28

JPMCB

700 Dresher Road

9.29

JPMCB

45-67 Great Valley Parkway

9.30

JPMCB

4610 South 44th Place

9.31

JPMCB

4217 East Cotton Center Boulevard

9.32

JPMCB

1 Country View Road

9.33

JPMCB

4410 East Cotton Center Boulevard

9.34

JPMCB

951 Northwest Broken Sound Parkway

9.35

JPMCB

77-123 Great Valley Parkway

9.36

JPMCB

420-500 Lapp Road

9.37

JPMCB

2 Walnut Grove Drive

9.38

JPMCB

507 Prudential Road

9.39

JPMCB

7930, 8010, 8020 Woodland Center Boulevard

9.40

JPMCB

9801 South 51st Street

9.41

JPMCB

180 Sheree Boulevard

9.42

JPMCB

7615 Smetana Lane

9.43

JPMCB

4550 South 44th Place

9.44

JPMCB

131 Kelsey Lane

9.45

JPMCB

5775 Old Shakopee Road West

9.46

JPMCB

8401-8406 Benjamin Road (North)

9.47

JPMCB

7625 Smetana Lane

9.48

JPMCB

5 Great Valley Parkway

9.49

JPMCB

5705 Old Shakopee Road West

9.50

JPMCB

7 Great Valley Parkway

9.51

JPMCB

65 Valley Stream Parkway

9.52

JPMCB

220 Gibraltar Road

9.53

JPMCB

257-275 Great Valley Parkway

9.54

JPMCB

240 Gibraltar Road

9.55

JPMCB

200 Gibraltar Road

9.56

JPMCB

9023 Columbine Road

9.57

JPMCB

3 Country View Road

9.58

JPMCB

1 Great Valley Parkway

9.59

JPMCB

333 Phoenixville Pike

9.60

JPMCB

4405 East Cotton Center Boulevard

9.61

JPMCB

7920 Woodland Center Boulevard

9.62

JPMCB

20 Valley Stream Parkway

9.63

JPMCB

5715 Old Shakopee Road West

9.64

JPMCB

150-182 Kelsey Lane

9.65

JPMCB

155 Great Valley Parkway

9.66

JPMCB

701-725 US Highway 301 South

9.67

JPMCB

901-933 US Highway 301 South

9.68

JPMCB

7725 Woodland Center Boulevard

9.69

JPMCB

4508 Woodland Corporate Boulevard

9.70

JPMCB

3102, 3104 and 3110 Cherry Palm

9.71

JPMCB

101 Gibraltar Road

9.72

JPMCB

6161 American Boulevard West

9.73

JPMCB

4502 Woodland Center Boulevard

9.74

JPMCB

8855 Columbine Road

9.75

JPMCB

110 Gibraltar Road

9.76

JPMCB

8939 Columbine Road

9.77

JPMCB

7905 Fuller Road

9.78

JPMCB

10801 Nesbitt Avenue South

9.79

JPMCB

9008 Brittany Way

9.80

JPMCB

8995 Columbine Road

9.81

JPMCB

7852-7898 Woodland Center Boulevard

9.82

JPMCB

455 Business Center Drive

9.83

JPMCB

747 Dresher Road

9.84

JPMCB

231-253 Gibraltar Road

9.85

JPMCB

55 Valley Stream Parkway

9.86

JPMCB

8212 Woodland Center Boulevard

9.87

JPMCB

7802-7850 Woodland Center Boulevard

9.88

JPMCB

4303 East Cotton Center Boulevard

9.89

JPMCB

501 US Highway 301 South

9.90

JPMCB

8102 Woodland Center Boulevard

9.91

JPMCB

102 Rock Road

9.92

JPMCB

111-159 Gibraltar Road

9.93

JPMCB

181-187 Gibraltar Road

9.94

JPMCB

200-264 Lakeside Drive

9.95

JPMCB

120 Gibraltar Road

9.96

JPMCB

4207 East Cotton Center Boulevard

9.97

JPMCB

161-175 Gibraltar Road

9.98

JPMCB

8967 Columbine Road

9.99

JPMCB

8125-8198 Woodland Center Boulevard

9.100

JPMCB

111 Kelsey Lane

9.101

JPMCB

261-283 Gibraltar Road

9.102

JPMCB

27-43 Great Valley Parkway

9.103

JPMCB

767 Electronic Drive

9.104

JPMCB

200-234 Kelsey Lane

9.105

JPMCB

4435 East Cotton Center Boulevard

9.106

JPMCB

7800 Equitable Drive

9.107

JPMCB

8906 Brittany Way

9.108

JPMCB

4520 Seedling Circle

9.109

JPMCB

201-223 Witmer Road

9.110

JPMCB

13630 Northwest 8th Street

9.111

JPMCB

5735 Old Shakopee Road West

9.112

JPMCB

50 Valley Stream Parkway

9.113

JPMCB

4503 Woodland Corporate Boulevard

9.114

JPMCB

508 Lapp Road

9.115

JPMCB

125-135 Rock Road

9.116

JPMCB

8911 Columbine Road

9.117

JPMCB

9306-9324 East Broadway Avenue

9.118

JPMCB

101-111 Rock Road

9.119

JPMCB

201 Gibraltar Road

9.120

JPMCB

4505 Woodland Corporate Boulevard

9.121

JPMCB

4511 Woodland Corporate Boulevard

9.122

JPMCB

400-445 Lakeside Drive, Unit #400

9.123

JPMCB

40 Valley Stream Parkway

9.124

JPMCB

103-109 Gibraltar Road

9.125

JPMCB

7702 Woodland Center Boulevard

9.126

JPMCB

113-123 Rock Road

9.127

JPMCB

555 Business Center Drive

9.128

JPMCB

8001 Woodland Center Boulevard

9.129

JPMCB

4415 East Cotton Center Boulevard

9.130

JPMCB

300 Welsh Road Building 4

9.131

JPMCB

9001-9015 Brittany Way

9.132

JPMCB

13650 Northwest 8th Street

9.133

JPMCB

277-293 Great Valley Parkway

9.134

JPMCB

300 Welsh Road (aka 5 Horsham Business Center)

9.135

JPMCB

300-309 Lakeside Drive

9.136

JPMCB

101-107 Lakeside Drive

9.137

JPMCB

7695-7699 Anagram Drive

9.138

JPMCB

425 Technology Drive

9.139

JPMCB

300 Technology Drive

9.140

JPMCB

510 Lapp Road

9.141

JPMCB

7851-61 Woodland Center Boulevard

9.142

JPMCB

300 Welsh Road Building 3

9.143

JPMCB

7624 Bald Cypress Place

9.144

JPMCB

75 Great Valley Parkway

9.145

JPMCB

506 Prudential Road

9.146

JPMCB

30 Great Valley Parkway

9.147

JPMCB

100 Gibraltar Road

10

GSMC

145 Clinton

No

No

4.96500

0.01478

4.95022

Actual/360

167,798.61

2,013,583.32

11/19/18

01/06/19

11

GSMC

Crowne Plaza Melbourne

No

No

5.94000

0.01478

5.92522

Actual/360

231,428.85

2,777,146.20

10/17/18

12/06/18

12

CREFI

Kawa Mixed Use Portfolio

No

No

5.08000

0.01478

5.06522

Actual/360

163,100.93

1,957,211.16

11/20/18

01/06/19

12.01

CREFI

Gavilon Headquarters

12.02

CREFI

Essence Group Headquarters

12.03

CREFI

Oerlikon Industrial Facility

12.04

CREFI

Northland Innovation Campus

13

JPMCB

Briar Hill at Manchester

No

No

5.27300

0.01478

5.25822

Actual/360

139,314.00

1,671,768.00

11/08/18

01/01/19

14

GSMC

Residence Inn Boise City Center

No

No

4.81500

0.05228

4.76272

Actual/360

160,299.59

1,923,595.08

10/22/18

12/06/18

15

CREFI

DUMBO Heights Portfolio

No

No

4.05000

0.01248

4.03752

Actual/360

102,656.25

1,231,875.00

08/30/18

10/06/18

15.01

CREFI

55 Prospect Street

15.02

CREFI

117 Adams Street

15.03

CREFI

77 Sands Street

15.04

CREFI

81 Prospect Street

16

GSMC

5444 & 5430 Westheimer

No

No

4.72000

0.02478

4.69522

Actual/360

119,638.89

1,435,666.68

10/23/18

12/06/18

17

JPMCB

Faurecia Columbus

No

No

5.35700

0.01478

5.34222

Actual/360

144,937.64

1,739,251.68

11/02/18

01/01/19

12/01/20

01/01/21

18

GACC

Moffett Towers II - Building 1

No

Yes - Group 1

3.89397

0.01123

3.88274

Actual/360

117,830.65

1,413,967.80

07/13/18

09/06/18

08/06/23

09/06/23

19

GSMC

TripAdvisor HQ

No

No

4.88325

0.01248

4.87077

Actual/360

95,514.45

1,146,173.40

07/24/18

09/06/18

20

GSMC

Missouri Falls

No

No

4.61550

0.01478

4.60072

Actual/360

88,795.49

1,065,545.88

10/01/18

11/06/18

21

GACC

Douglasville Pavilion

No

No

4.74500

0.01478

4.73022

Actual/360

84,491.48

1,013,897.76

11/20/18

01/06/19

22

JPMCB

636 11th Avenue

No

No

4.07300

0.01248

4.06052

Actual/360

68,826.16

825,913.92

05/11/18

07/01/18

23

CREFI

Glenn Hotel Downtown Atlanta

No

No

5.55000

0.01478

5.53522

Actual/360

108,191.24

1,298,294.88

11/02/18

12/06/18

24

JPMCB

120 Bloomingdale Road

No

No

5.17400

0.01478

5.15922

Actual/360

76,130.56

913,566.72

11/20/18

01/01/19

25

JPMCB

1421 West Shure Drive

No

No

5.09000

0.01478

5.07522

Actual/360

92,197.03

1,106,364.36

10/26/18

12/01/18

11/01/23

12/01/23

26

GACC

Safeway Olney

No

No

5.10800

0.03478

5.07322

Actual/360

68,175.62

818,107.44

11/01/18

12/06/18

27

GACC

River Hills

No

No

4.94000

0.04478

4.89522

Actual/360

79,440.94

953,291.28

10/30/18

12/06/18

11/06/21

12/06/21

28

JPMCB

Sheraton Music City

No

No

4.94000

0.01248

4.92752

Actual/360

79,974.10

959,689.20

05/23/18

07/01/18

29

JPMCB

Trophy Club Plaza

No

Yes - Group 2

4.99300

0.01478

4.97822

Actual/360

62,224.68

746,696.16

11/09/18

01/01/19

30

JPMCB

Glendale Corporate Center

No

No

4.80600

0.01478

4.79122

Actual/360

63,528.40

762,340.80

09/26/18

11/01/18

10/01/20

11/01/20

31

JPMCB

The Shoppes of Kemah

No

No

5.07800

0.05478

5.02322

Actual/360

60,767.38

729,208.56

11/14/18

01/01/19

12/01/23

01/01/24

32

JPMCB

Walnut Creek

No

Yes - Group 2

4.99500

0.01478

4.98022

Actual/360

47,045.93

564,551.16

11/14/18

01/01/19

33

GACC

3603 Haven

No

No

5.39700

0.06478

5.33222

Actual/360

59,502.42

714,029.04

11/01/18

12/06/18

11/06/23

12/06/23

34

GACC

1076 Riverdale

No

No

5.02400

0.01478

5.00922

Actual/360

55,174.66

662,095.92

11/09/18

01/06/19

35

CREFI

Culver Exchange

No

No

5.39000

0.01478

5.37522

Actual/360

39,543.92

474,527.04

11/09/18

01/06/19

12/06/23

01/06/24

36

GSMC

Storgard Self Storage

No

No

4.73250

0.01478

4.71772

Actual/360

27,989.67

335,876.04

10/01/18

11/06/18

37

GACC

Jewel-Osco Huntley

No

No

5.08100

0.01478

5.06622

Actual/360

28,634.14

343,609.68

11/06/18

12/06/18

38

CREFI

Shops on Navigation

No

No

5.31000

0.01478

5.29522

Actual/360

36,135.18

433,622.16

11/16/18

01/06/19

12/06/20

01/06/21

39

CREFI

The Shops at Moore Road

No

No

5.15000

0.01478

5.13522

Actual/360

35,082.19

420,986.28

11/16/18

01/06/19

12/06/23

01/06/24

40

CREFI

Self Storage Plus Dulles Town Center

No

No

5.12000

0.07228

5.04772

Actual/360

29,929.87

359,158.44

11/15/18

01/06/19

12/06/19

01/06/20

41

JPMCB

Anthem Eastside Shops

No

No

5.57800

0.01478

5.56322

Actual/360

27,174.26

326,091.12

10/12/18

12/01/18

11/01/21

12/01/21

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	JPMCB	Aventura Mall	115	0	120	5	1	0	0	07/01/28	No		60,000,000	40.8%	L(29),Def(84),O(7)
2	GACC	Staples Strategic Industrial	118	0	120	2	6	0	0	10/06/28	Yes	10/06/33	56,100,000	62.6%	L(26),Def(89),O(5)
2.01	GACC	Staples - Hagerstown, MD											15,570,975
2.02	GACC	Staples - Montgomery, NY											12,011,895
2.03	GACC	Staples - Terre Haute, IN											9,364,830
2.04	GACC	Staples - London, OH											6,895,718
2.05	GACC	Staples - Beloit, WI											5,027,201
2.06	GACC	Staples - Dayville, CT											4,226,408
2.07	GACC	Staples - Arden Hills, MN											1,557,098
2.08	GACC	Staples - Putnam, CT											1,445,876
3	GACC	Embassy Suites Anaheim	119	0	120	1	6	0	0	11/06/28	No		56,000,000	51.3%	L(23),Grtr1%orYM(92),O(5)
4	GACC	Saint Louis Galleria	119	360	60	1	1	0	1 (Once per year)	11/01/28	No		50,116,267	47.0%	L(25),Def(90),O(5)
5	JPMCB	10 Brookline Place	120	0	120	0	1	0	0	12/01/28	No		50,000,000	49.4%	L(13),Grtr1%orYM(103),O(4)
6	GACC	590 East Middlefield	120	0	120	0	6	0	0	12/06/28	No		48,750,000	60.9%	L(24),Def(92),O(4)
7	CREFI	3 Huntington Quadrangle	120	0	120	0	6	0	0	12/06/28	No		47,000,000	68.1%	L(24),Def(90),O(6)
8	GACC	Moffett Towers - Buildings E,F,G	118	0	120	2	6	0	0	10/06/28	No		46,800,000	40.2%	L(24),Grtr1%orYM(2),DeforGrtr1%orYM(87),O(7)
9	JPMCB	Workspace	55	0	61	6	1	0	0	07/01/23	No		40,000,000	35.4%	Grtr1%orYM(57),O(4)
9.01	JPMCB	6625 78th Street West											1,392,500
9.02	JPMCB	1500 Liberty Ridge Drive											1,253,438
9.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive											1,072,500
9.04	JPMCB	1301 International Parkway											940,625
9.05	JPMCB	777 West Yamato Road											928,438
9.06	JPMCB	4425 East Cotton Center Boulevard											867,500
9.07	JPMCB	4500 East Cotton Center Boulevard											781,875
9.08	JPMCB	3100 Southwest 145th Avenue											747,500
9.09	JPMCB	3400 Lakeside Drive											710,938
9.10	JPMCB	3450 Lakeside Drive											706,250
9.11	JPMCB	40 Liberty Boulevard											686,563
9.12	JPMCB	4630 Woodland Corporate Boulevard											637,813
9.13	JPMCB	750 Park of Commerce Road											632,813
9.14	JPMCB	13621 Northwest 12th Street											615,625
9.15	JPMCB	2 West Liberty Boulevard											595,000
9.16	JPMCB	10400 Viking Drive											571,875
9.17	JPMCB	100 Witmer Road											550,938
9.18	JPMCB	7 Walnut Grove Drive											542,500
9.19	JPMCB	4313 East Cotton Center Boulevard											540,000
9.20	JPMCB	1200 Liberty Ridge Drive											483,750
9.21	JPMCB	1400 Liberty Ridge Drive											483,750
9.22	JPMCB	4750 South 44th Place											481,250
9.23	JPMCB	680 Blair Mill Road											477,813
9.24	JPMCB	3020 US Highway 301 South											461,875
9.25	JPMCB	4 Walnut Grove Drive											454,375
9.26	JPMCB	4631 Woodland Corporate Boulevard											448,438
9.27	JPMCB	5 Walnut Grove Drive											425,000
9.28	JPMCB	700 Dresher Road											411,563
9.29	JPMCB	45-67 Great Valley Parkway											410,313
9.30	JPMCB	4610 South 44th Place											403,125
9.31	JPMCB	4217 East Cotton Center Boulevard											366,563
9.32	JPMCB	1 Country View Road											364,063
9.33	JPMCB	4410 East Cotton Center Boulevard											361,563
9.34	JPMCB	951 Northwest Broken Sound Parkway											354,375
9.35	JPMCB	77-123 Great Valley Parkway											351,875
9.36	JPMCB	420-500 Lapp Road											346,875
9.37	JPMCB	2 Walnut Grove Drive											306,563
9.38	JPMCB	507 Prudential Road											306,563
9.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard											302,813
9.40	JPMCB	9801 South 51st Street											298,125
9.41	JPMCB	180 Sheree Boulevard											293,125
9.42	JPMCB	7615 Smetana Lane											290,625
9.43	JPMCB	4550 South 44th Place											288,438
9.44	JPMCB	131 Kelsey Lane											283,438
9.45	JPMCB	5775 Old Shakopee Road West											275,000
9.46	JPMCB	8401-8406 Benjamin Road (North)											268,750
9.47	JPMCB	7625 Smetana Lane											262,500
9.48	JPMCB	5 Great Valley Parkway											261,563
9.49	JPMCB	5705 Old Shakopee Road West											259,688
9.50	JPMCB	7 Great Valley Parkway											250,313
9.51	JPMCB	65 Valley Stream Parkway											249,063
9.52	JPMCB	220 Gibraltar Road											246,875
9.53	JPMCB	257-275 Great Valley Parkway											244,375
9.54	JPMCB	240 Gibraltar Road											241,875
9.55	JPMCB	200 Gibraltar Road											238,125
9.56	JPMCB	9023 Columbine Road											235,625
9.57	JPMCB	3 Country View Road											234,688
9.58	JPMCB	1 Great Valley Parkway											229,688
9.59	JPMCB	333 Phoenixville Pike											229,688
9.60	JPMCB	4405 East Cotton Center Boulevard											227,188
9.61	JPMCB	7920 Woodland Center Boulevard											222,188
9.62	JPMCB	20 Valley Stream Parkway											220,000
9.63	JPMCB	5715 Old Shakopee Road West											213,750
9.64	JPMCB	150-182 Kelsey Lane											207,813
9.65	JPMCB	155 Great Valley Parkway											204,063
9.66	JPMCB	701-725 US Highway 301 South											200,313
9.67	JPMCB	901-933 US Highway 301 South											200,313
9.68	JPMCB	7725 Woodland Center Boulevard											196,563
9.69	JPMCB	4508 Woodland Corporate Boulevard											195,313
9.70	JPMCB	3102, 3104 and 3110 Cherry Palm											190,625
9.71	JPMCB	101 Gibraltar Road											189,375
9.72	JPMCB	6161 American Boulevard West											188,125
9.73	JPMCB	4502 Woodland Center Boulevard											184,375
9.74	JPMCB	8855 Columbine Road											183,125
9.75	JPMCB	110 Gibraltar Road											183,125
9.76	JPMCB	8939 Columbine Road											181,875
9.77	JPMCB	7905 Fuller Road											181,250
9.78	JPMCB	10801 Nesbitt Avenue South											177,813
9.79	JPMCB	9008 Brittany Way											174,688
9.80	JPMCB	8995 Columbine Road											174,063
9.81	JPMCB	7852-7898 Woodland Center Boulevard											173,438
9.82	JPMCB	455 Business Center Drive											172,188
9.83	JPMCB	747 Dresher Road											169,688
9.84	JPMCB	231-253 Gibraltar Road											169,688
9.85	JPMCB	55 Valley Stream Parkway											168,438
9.86	JPMCB	8212 Woodland Center Boulevard											168,438
9.87	JPMCB	7802-7850 Woodland Center Boulevard											166,250
9.88	JPMCB	4303 East Cotton Center Boulevard											166,250
9.89	JPMCB	501 US Highway 301 South											166,250
9.90	JPMCB	8102 Woodland Center Boulevard											163,750
9.91	JPMCB	102 Rock Road											161,250
9.92	JPMCB	111-159 Gibraltar Road											160,000
9.93	JPMCB	181-187 Gibraltar Road											156,250
9.94	JPMCB	200-264 Lakeside Drive											156,250
9.95	JPMCB	120 Gibraltar Road											155,000
9.96	JPMCB	4207 East Cotton Center Boulevard											154,063
9.97	JPMCB	161-175 Gibraltar Road											152,188
9.98	JPMCB	8967 Columbine Road											151,875
9.99	JPMCB	8125-8198 Woodland Center Boulevard											151,563
9.100	JPMCB	111 Kelsey Lane											148,438
9.101	JPMCB	261-283 Gibraltar Road											146,563
9.102	JPMCB	27-43 Great Valley Parkway											144,063
9.103	JPMCB	767 Electronic Drive											140,625
9.104	JPMCB	200-234 Kelsey Lane											139,375
9.105	JPMCB	4435 East Cotton Center Boulevard											138,125
9.106	JPMCB	7800 Equitable Drive											131,875
9.107	JPMCB	8906 Brittany Way											130,625
9.108	JPMCB	4520 Seedling Circle											129,375
9.109	JPMCB	201-223 Witmer Road											129,375
9.110	JPMCB	13630 Northwest 8th Street											127,188
9.111	JPMCB	5735 Old Shakopee Road West											126,563
9.112	JPMCB	50 Valley Stream Parkway											125,938
9.113	JPMCB	4503 Woodland Corporate Boulevard											123,438
9.114	JPMCB	508 Lapp Road											123,438
9.115	JPMCB	125-135 Rock Road											119,063
9.116	JPMCB	8911 Columbine Road											118,125
9.117	JPMCB	9306-9324 East Broadway Avenue											117,188
9.118	JPMCB	101-111 Rock Road											114,688
9.119	JPMCB	201 Gibraltar Road											114,688
9.120	JPMCB	4505 Woodland Corporate Boulevard											112,500
9.121	JPMCB	4511 Woodland Corporate Boulevard											112,500
9.122	JPMCB	400-445 Lakeside Drive, Unit #400											108,750
9.123	JPMCB	40 Valley Stream Parkway											108,750
9.124	JPMCB	103-109 Gibraltar Road											106,250
9.125	JPMCB	7702 Woodland Center Boulevard											106,250
9.126	JPMCB	113-123 Rock Road											105,000
9.127	JPMCB	555 Business Center Drive											105,000
9.128	JPMCB	8001 Woodland Center Boulevard											105,000
9.129	JPMCB	4415 East Cotton Center Boulevard											105,000
9.130	JPMCB	300 Welsh Road Building 4											103,750
9.131	JPMCB	9001-9015 Brittany Way											100,313
9.132	JPMCB	13650 Northwest 8th Street											92,813
9.133	JPMCB	277-293 Great Valley Parkway											92,813
9.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)											90,313
9.135	JPMCB	300-309 Lakeside Drive											80,625
9.136	JPMCB	101-107 Lakeside Drive											78,125
9.137	JPMCB	7695-7699 Anagram Drive											75,625
9.138	JPMCB	425 Technology Drive											72,188
9.139	JPMCB	300 Technology Drive											68,438
9.140	JPMCB	510 Lapp Road											63,438
9.141	JPMCB	7851-61 Woodland Center Boulevard											63,438
9.142	JPMCB	300 Welsh Road Building 3											55,000
9.143	JPMCB	7624 Bald Cypress Place											45,313
9.144	JPMCB	75 Great Valley Parkway											40,938
9.145	JPMCB	506 Prudential Road											36,563
9.146	JPMCB	30 Great Valley Parkway											28,125
9.147	JPMCB	100 Gibraltar Road											10,938
10	GSMC	145 Clinton	120	0	120	0	6	2	0	12/06/28	No		40,000,000	65.0%	L(24),Def(92),O(4)
11	GSMC	Crowne Plaza Melbourne	119	359	0	1	6	5 (One time only)	0	11/06/28	No		32,889,566	55.3%	L(25),Def(88),O(7)
12	CREFI	Kawa Mixed Use Portfolio	120	0	120	0	6	0	0	12/06/28	No		38,000,000	65.8%	L(24),DeforGrtr1%orYM(92),O(4)
12.01	CREFI	Gavilon Headquarters											16,526,174
12.02	CREFI	Essence Group Headquarters											6,936,913
12.03	CREFI	Oerlikon Industrial Facility											7,242,953
12.04	CREFI	Northland Innovation Campus											7,293,960
13	JPMCB	Briar Hill at Manchester	60	0	60	0	1	0	0	12/01/23	No		31,270,000	53.8%	L(25),Grtr1%orYM(32),O(3)
14	GSMC	Residence Inn Boise City Center	119	359	0	1	6	0	0	11/06/28	No		24,923,522	46.9%	L(25),Def(91),O(4)
15	CREFI	DUMBO Heights Portfolio	57	0	60	3	6	0	0	09/06/23	No		30,000,000	28.1%	L(27),Def(29),O(4)
15.01	CREFI	55 Prospect Street											10,000,000
15.02	CREFI	117 Adams Street											8,437,500
15.03	CREFI	77 Sands Street											7,812,500
15.04	CREFI	81 Prospect Street											3,750,000
16	GSMC	5444 & 5430 Westheimer	119	0	120	1	6	0	0	11/06/28	No		30,000,000	63.4%	L(25),Grtr1%orYM(90),O(5)
17	JPMCB	Faurecia Columbus	120	360	24	0	1	0	0	12/01/28	Yes	12/01/30	22,639,315	56.6%	L(25),Grtr1%orYM(92),O(3)
18	GACC	Moffett Towers II - Building 1	112	360	60	4	6	0	0	04/06/28	No		22,821,050	42.8%	L(24),Grtr1%orYM(4),DeforGrtr1%orYM(84),O(4)
19	GSMC	TripAdvisor HQ	116	0	120	4	6	0	0	08/06/28	Yes	12/06/30	23,150,000	64.6%	L(11),Grtr1%orYM(105),O(4)
20	GSMC	Missouri Falls	118	0	120	2	6	0	0	10/06/28	No		22,770,000	51.5%	L(26),Def(90),O(4)
21	GACC	Douglasville Pavilion	120	0	120	0	6	0	0	12/06/28	No		21,075,000	58.9%	L(24),Def(91),O(5)
22	JPMCB	636 11th Avenue	114	0	120	6	1	0	0	06/01/28	Yes	06/01/29	20,000,000	56.1%	L(30),Def(84),O(6)
23	CREFI	Glenn Hotel Downtown Atlanta	119	359	0	1	6	0	0	11/06/28	No		15,854,568	45.4%	L(25),Def(92),O(3)
24	JPMCB	120 Bloomingdale Road	120	0	120	0	1	0	5 (Once per year)	12/01/28	No		17,415,000	67.5%	L(25),Grtr1%orYM(90),O(5)
25	JPMCB	1421 West Shure Drive	119	360	60	1	1	0	0	11/01/28	No		15,701,434	66.2%	L(25),Grtr1%orYM(92),O(3)
26	GACC	Safeway Olney	119	0	120	1	6	0	0	11/06/28	No		15,796,800	60.8%	L(25),Def(91),O(4)
27	GACC	River Hills	119	360	36	1	6	0	0	11/06/28	No		13,172,425	64.9%	L(25),Def(91),O(4)
28	JPMCB	Sheraton Music City	114	354	0	6	1	0	2 (Once per year)	06/01/28	No		12,309,614	50.0%	L(25),Grtr1%orYM(92),O(3)
29	JPMCB	Trophy Club Plaza	120	0	120	0	1	5	5	12/01/28	No		14,750,000	62.7%	L(25),Grtr1%orYM(92),O(3)
30	JPMCB	Glendale Corporate Center	118	360	24	2	1	0	0	10/01/28	No		10,417,507	55.4%	L(26),Def(91),O(3)
31	JPMCB	The Shoppes of Kemah	120	360	60	0	1	0	5 (Once per year)	12/01/28	No		10,361,345	65.0%	L(24),Def(93),O(3)
32	JPMCB	Walnut Creek	120	0	120	0	1	5	5	12/01/28	No		11,147,500	65.0%	L(25),Grtr1%orYM(92),O(3)
33	GACC	3603 Haven	119	360	60	1	6	0	0	11/06/28	No		9,834,581	62.6%	L(25),Def(90),O(5)
34	GACC	1076 Riverdale	120	360	0	0	6	0	0	12/06/28	No		8,434,328	56.6%	L(24),Grtr1%orYM(91),O(5)
35	CREFI	Culver Exchange	120	360	60	0	6	0	0	12/06/28	No		6,540,447	53.2%	L(24),Def(92),O(4)
36	GSMC	Storgard Self Storage	118	0	120	2	6	0	0	10/06/28	No		7,000,000	52.2%	L(26),Def(90),O(4)
37	GACC	Jewel-Osco Huntley	119	0	120	1	6	0	0	11/06/28	No		6,670,000	56.1%	L(25),Def(91),O(4)
38	CREFI	Shops on Navigation	120	360	24	0	6	0	0	12/06/28	No		5,667,513	61.6%	L(24),Def(93),O(3)
39	CREFI	The Shops at Moore Road	120	360	60	0	6	0	0	12/06/28	No		5,939,688	56.6%	L(24),Def(93),O(3)
40	CREFI	Self Storage Plus Dulles Town Center	120	360	12	0	6	0	0	12/06/28	No		4,660,147	50.8%	L(24),Def(92),O(4)
41	JPMCB	Anthem Eastside Shops	83	360	36	1	1	0	0	11/01/25	No		4,487,156	61.5%	L(25),Grtr1%orYM(56),O(3)

ANNEX A-1

			HISTORICAL FINANCIALS(14)
			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	JPMCB	Aventura Mall	138,505,834	29,480,495	109,025,339	139,956,585	29,303,182	110,653,403	145,286,882	30,046,320	115,240,562	149,776,330	31,484,933	118,291,397	03/31/18
2	GACC	Staples Strategic Industrial
2.01	GACC	Staples - Hagerstown, MD
2.02	GACC	Staples - Montgomery, NY
2.03	GACC	Staples - Terre Haute, IN
2.04	GACC	Staples - London, OH
2.05	GACC	Staples - Beloit, WI
2.06	GACC	Staples - Dayville, CT
2.07	GACC	Staples - Arden Hills, MN
2.08	GACC	Staples - Putnam, CT
3	GACC	Embassy Suites Anaheim	21,278,000	13,995,000	7,283,000	22,190,000	14,561,000	7,629,000	22,091,000	14,784,000	7,307,000	22,368,820	14,804,873	7,563,947	10/31/18
4	GACC	Saint Louis Galleria	35,791,437	10,624,571	25,166,866	37,373,498	10,525,998	26,847,500	37,193,781	10,197,175	26,996,606	37,310,336	10,000,986	27,309,350	08/31/18
5	JPMCB	10 Brookline Place	12,383,021	4,013,895	8,369,126	12,780,601	4,022,405	8,758,196	12,624,745	3,900,776	8,723,969	9,307,485	3,939,998	5,367,487	09/30/18
6	GACC	590 East Middlefield							4,878,769	989,729	3,889,040	4,809,540	1,019,749	3,789,791	05/31/18
7	CREFI	3 Huntington Quadrangle							9,796,328	4,812,751	4,983,577	9,488,532	4,908,858	4,579,675	08/31/18
8	GACC	Moffett Towers - Buildings E,F,G	31,625,808	7,258,056	24,367,752	32,138,354	7,161,119	24,977,236	32,579,236	7,625,984	24,953,252	32,818,293	7,649,481	25,168,813	05/31/18
9	JPMCB	Workspace	174,651,468	61,521,549	113,129,919	176,695,884	60,292,253	116,403,632	183,363,228	66,207,944	117,155,284	184,583,235	66,606,688	117,976,547	03/31/18
9.01	JPMCB	6625 78th Street West	6,954,104	3,268,277	3,685,827	7,353,924	3,478,638	3,875,285	7,536,048	3,479,189	4,056,859	7,550,588	3,416,312	4,134,276	03/31/18
9.02	JPMCB	1500 Liberty Ridge Drive	5,892,166	2,156,266	3,735,900	5,667,924	1,923,952	3,743,973	6,113,981	2,243,414	3,870,568	6,158,604	2,309,661	3,848,942	03/31/18
9.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive	2,905,557	1,554,062	1,351,494	3,875,510	1,773,470	2,102,040	4,920,696	1,911,274	3,009,421	4,939,141	1,952,048	2,987,093	03/31/18
9.04	JPMCB	1301 International Parkway	3,433,643	1,368,491	2,065,152	4,250,241	1,301,938	2,948,303	4,572,612	1,533,395	3,039,217	4,621,587	1,563,946	3,057,641	03/31/18
9.05	JPMCB	777 West Yamato Road	4,546,942	1,659,542	2,887,400	2,690,454	1,355,874	1,334,581	3,366,260	1,594,905	1,771,355	3,484,536	1,543,015	1,941,520	03/31/18
9.06	JPMCB	4425 East Cotton Center Boulevard	3,196,736	486,274	2,710,462	3,279,645	516,539	2,763,106	3,359,835	541,667	2,818,168	3,407,427	560,838	2,846,589	03/31/18
9.07	JPMCB	4500 East Cotton Center Boulevard	2,478,425	363,069	2,115,355	2,529,987	357,485	2,172,502	2,621,930	401,538	2,220,392	2,672,716	430,013	2,242,703	03/31/18
9.08	JPMCB	3100 Southwest 145th Avenue	2,775,625	993,832	1,781,793	3,252,376	1,071,140	2,181,236	2,987,739	1,172,215	1,815,524	2,969,755	1,152,519	1,817,236	03/31/18
9.09	JPMCB	3400 Lakeside Drive	3,055,761	1,437,480	1,618,281	2,696,429	1,332,228	1,364,201	3,310,380	1,510,382	1,799,998	3,242,141	1,496,966	1,745,175	03/31/18
9.10	JPMCB	3450 Lakeside Drive	2,765,720	1,306,267	1,459,452	3,408,151	1,282,467	2,125,684	3,590,209	1,348,722	2,241,487	3,582,039	1,342,858	2,239,181	03/31/18
9.11	JPMCB	40 Liberty Boulevard	2,709,891	759,071	1,950,821	2,944,754	576,585	2,368,168	3,208,920	764,307	2,444,612	3,241,851	798,809	2,443,042	03/31/18
9.12	JPMCB	4630 Woodland Corporate Boulevard	2,947,960	1,032,494	1,915,466	2,813,490	1,052,878	1,760,612	2,962,149	1,039,180	1,922,969	3,030,401	1,061,819	1,968,582	03/31/18
9.13	JPMCB	750 Park of Commerce Road	3,089,621	948,198	2,141,423	2,821,572	857,759	1,963,812	2,842,256	1,026,339	1,815,917	2,703,665	996,553	1,707,112	03/31/18
9.14	JPMCB	13621 Northwest 12th Street	1,556,101	918,117	637,984	1,944,569	893,095	1,051,474	3,093,211	1,140,522	1,952,688	3,154,056	1,155,565	1,998,492	03/31/18
9.15	JPMCB	2 West Liberty Boulevard	3,174,258	983,277	2,190,981	2,290,033	851,804	1,438,229	3,024,040	994,163	2,029,877	3,009,230	979,416	2,029,815	03/31/18
9.16	JPMCB	10400 Viking Drive	3,505,074	1,835,665	1,669,409	3,274,432	1,757,423	1,517,009	3,105,082	1,799,428	1,305,653	3,127,946	1,805,862	1,322,085	03/31/18
9.17	JPMCB	100 Witmer Road	3,459,995	1,212,952	2,247,043	3,352,396	1,215,153	2,137,243	3,642,235	1,333,144	2,309,091	3,507,297	1,288,464	2,218,833	03/31/18
9.18	JPMCB	7 Walnut Grove Drive	2,998,109	613,495	2,384,614	3,055,883	635,518	2,420,365	2,681,002	664,988	2,016,014	2,829,470	727,883	2,101,588	03/31/18
9.19	JPMCB	4313 East Cotton Center Boulevard	1,929,099	318,220	1,610,879	1,958,517	326,946	1,631,572	1,974,164	337,147	1,637,017	1,852,776	326,668	1,526,108	03/31/18
9.20	JPMCB	1200 Liberty Ridge Drive	2,555,469	841,277	1,714,192	2,262,352	719,348	1,543,005	2,422,250	818,350	1,603,900	2,372,833	823,363	1,549,470	03/31/18
9.21	JPMCB	1400 Liberty Ridge Drive	2,680,688	861,023	1,819,665	2,249,166	710,611	1,538,555	1,797,986	961,547	836,439	1,974,129	984,226	989,904	03/31/18
9.22	JPMCB	4750 South 44th Place	764,641	323,640	441,002	1,656,474	326,225	1,330,249	1,741,984	305,307	1,436,677	1,770,346	319,887	1,450,459	03/31/18
9.23	JPMCB	680 Blair Mill Road	2,860,428	841,137	2,019,291	2,883,482	819,715	2,063,766	3,079,871	886,361	2,193,509	3,089,939	867,937	2,222,002	03/31/18
9.24	JPMCB	3020 US Highway 301 South	1,951,012	476,351	1,474,661	2,182,092	533,668	1,648,425	1,709,058	530,983	1,178,076	1,685,350	515,614	1,169,736	03/31/18
9.25	JPMCB	4 Walnut Grove Drive	2,347,317	766,939	1,580,378	2,371,899	767,868	1,604,031	2,611,541	918,036	1,693,505	2,624,828	911,209	1,713,619	03/31/18
9.26	JPMCB	4631 Woodland Corporate Boulevard	2,099,051	692,421	1,406,630	2,140,629	626,206	1,514,423	2,169,898	721,641	1,448,257	2,165,480	715,218	1,450,262	03/31/18
9.27	JPMCB	5 Walnut Grove Drive	2,018,239	897,498	1,120,741	2,485,030	992,678	1,492,352	2,054,497	982,352	1,072,145	1,926,272	933,752	992,520	03/31/18
9.28	JPMCB	700 Dresher Road	1,649,972	697,173	952,800	2,320,796	876,034	1,444,762	2,466,185	910,291	1,555,894	2,487,937	937,370	1,550,568	03/31/18
9.29	JPMCB	45-67 Great Valley Parkway	1,631,105	324,754	1,306,351	1,675,017	337,932	1,337,085	1,734,759	327,829	1,406,930	1,768,023	351,247	1,416,776	03/31/18
9.30	JPMCB	4610 South 44th Place	1,794,160	307,923	1,486,237	1,809,929	300,180	1,509,750	1,875,505	315,345	1,560,159	1,887,292	319,348	1,567,945	03/31/18
9.31	JPMCB	4217 East Cotton Center Boulevard	2,284,163	255,579	2,028,583	2,271,750	249,680	2,022,070	2,399,746	506,589	1,893,158	2,396,711	642,159	1,754,552	03/31/18
9.32	JPMCB	1 Country View Road	1,043,889	483,449	560,440	1,402,628	425,222	977,406	1,620,115	505,734	1,114,381	1,687,291	511,313	1,175,978	03/31/18
9.33	JPMCB	4410 East Cotton Center Boulevard	1,292,743	425,721	867,022	-6	390,569	-390,575	831,700	434,973	396,727	1,169,355	465,140	704,215	03/31/18
9.34	JPMCB	951 Northwest Broken Sound Parkway	1,385,146	452,965	932,181	1,393,714	453,794	939,920	1,590,020	576,982	1,013,039	1,562,016	519,010	1,043,005	03/31/18
9.35	JPMCB	77-123 Great Valley Parkway	1,402,738	386,156	1,016,582	1,411,963	403,540	1,008,423	1,509,313	445,564	1,063,750	1,561,367	460,700	1,100,667	03/31/18
9.36	JPMCB	420-500 Lapp Road	1,364,879	367,842	997,036	1,449,568	363,776	1,085,792	1,518,549	384,254	1,134,295	1,550,856	408,397	1,142,458	03/31/18
9.37	JPMCB	2 Walnut Grove Drive	1,526,252	618,929	907,323	1,808,366	652,486	1,155,880	1,845,231	671,061	1,174,170	1,802,324	658,003	1,144,321	03/31/18
9.38	JPMCB	507 Prudential Road	2,253,317	676,120	1,577,196	1,538,026	644,759	893,267	74,028	587,224	-513,196	263,548	684,842	-421,294	03/31/18
9.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard	1,107,973	289,562	818,411	1,243,875	281,870	962,004	1,323,343	313,289	1,010,054	1,281,788	296,487	985,301	03/31/18
9.40	JPMCB	9801 South 51st Street	949,899	265,747	684,152	982,299	272,700	709,599	1,045,036	303,090	741,946	1,010,248	313,479	696,770	03/31/18
9.41	JPMCB	180 Sheree Boulevard	1,570,246	704,537	865,709	1,186,012	597,650	588,362	826,385	627,237	199,148	819,056	676,976	142,081	03/31/18
9.42	JPMCB	7615 Smetana Lane	1,309,134	480,203	828,931	1,271,705	414,190	857,515	1,361,298	480,325	880,973	1,356,728	482,329	874,399	03/31/18
9.43	JPMCB	4550 South 44th Place	737,818	223,147	514,671	952,824	250,423	702,401	984,523	247,652	736,872	959,936	224,819	735,117	03/31/18
9.44	JPMCB	131 Kelsey Lane	1,225,504	244,683	980,822	1,237,552	230,739	1,006,813	1,287,891	258,980	1,028,910	1,303,096	268,561	1,034,535	03/31/18
9.45	JPMCB	5775 Old Shakopee Road West	857,183	506,155	351,028	612,857	593,622	19,235	950,426	483,288	467,138	1,055,123	485,293	569,830	03/31/18
9.46	JPMCB	8401-8406 Benjamin Road (North)	1,117,124	342,923	774,201	928,075	288,560	639,515	875,917	399,898	476,019	841,039	401,031	440,008	03/31/18
9.47	JPMCB	7625 Smetana Lane	1,215,059	441,384	773,676	1,241,595	447,639	793,955	1,290,079	483,135	806,944	1,285,117	476,326	808,791	03/31/18
9.48	JPMCB	5 Great Valley Parkway	1,035,105	595,817	439,287	1,163,312	497,193	666,119	1,265,977	545,112	720,865	1,320,808	538,851	781,956	03/31/18
9.49	JPMCB	5705 Old Shakopee Road West	948,624	459,756	488,867	1,183,633	381,015	802,618	1,191,595	369,642	821,953	1,179,403	361,921	817,483	03/31/18
9.50	JPMCB	7 Great Valley Parkway	962,771	575,224	387,547	1,314,878	543,267	771,611	1,448,535	555,248	893,287	1,447,151	545,021	902,130	03/31/18
9.51	JPMCB	65 Valley Stream Parkway	1,085,864	319,869	765,994	1,114,147	316,138	798,009	1,187,995	352,016	835,979	1,197,831	369,669	828,162	03/31/18
9.52	JPMCB	220 Gibraltar Road	948,779	606,854	341,925	1,476,850	561,383	915,466	1,522,384	579,508	942,876	1,558,260	602,579	955,682	03/31/18
9.53	JPMCB	257-275 Great Valley Parkway	874,511	275,834	598,677	971,537	271,012	700,525	907,482	327,218	580,264	917,459	338,038	579,421	03/31/18
9.54	JPMCB	240 Gibraltar Road	1,315,539	462,543	852,996	1,373,125	526,095	847,029	1,356,731	603,287	753,444	1,272,162	600,175	671,986	03/31/18
9.55	JPMCB	200 Gibraltar Road	1,475,898	552,069	923,828	1,436,300	516,095	920,205	1,498,875	552,295	946,580	1,507,577	535,150	972,427	03/31/18
9.56	JPMCB	9023 Columbine Road	1,114,368	396,474	717,894	1,129,583	389,158	740,424	1,210,078	446,309	763,769	1,232,740	462,831	769,909	03/31/18
9.57	JPMCB	3 Country View Road	1,314,062	161,424	1,152,638	1,337,722	133,201	1,204,520	1,401,777	179,335	1,222,441	1,394,289	178,309	1,215,980	03/31/18
9.58	JPMCB	1 Great Valley Parkway	1,081,547	318,059	763,488	1,095,132	306,511	788,620	1,145,737	341,115	804,622	1,154,656	344,390	810,267	03/31/18
9.59	JPMCB	333 Phoenixville Pike	950,008	242,355	707,652	994,689	229,846	764,843	1,019,351	252,065	767,286	1,021,348	254,195	767,154	03/31/18
9.60	JPMCB	4405 East Cotton Center Boulevard	929,053	191,463	737,590	767,081	188,255	578,826	893,401	188,709	704,692	906,260	198,508	707,752	03/31/18
9.61	JPMCB	7920 Woodland Center Boulevard	873,089	146,266	726,823	903,160	155,241	747,918	951,627	186,270	765,357	952,014	181,567	770,446	03/31/18
9.62	JPMCB	20 Valley Stream Parkway	1,178,185	529,100	649,085	785,698	396,651	389,047	856,684	509,837	346,847	868,010	506,544	361,466	03/31/18
9.63	JPMCB	5715 Old Shakopee Road West	1,160,370	356,544	803,826	817,171	287,024	530,147	954,370	314,272	640,098	965,289	314,111	651,178	03/31/18
9.64	JPMCB	150-182 Kelsey Lane	908,541	165,845	742,696	949,785	176,925	772,861	1,011,712	217,936	793,776	1,005,786	205,642	800,144	03/31/18
9.65	JPMCB	155 Great Valley Parkway	681,139	49,239	631,900	711,979	53,958	658,021	742,524	74,925	667,600	743,127	79,522	663,605	03/31/18
9.66	JPMCB	701-725 US Highway 301 South	913,189	194,878	718,311	969,819	233,552	736,267	957,702	295,159	662,543	950,012	317,393	632,619	03/31/18
9.67	JPMCB	901-933 US Highway 301 South	961,188	239,879	721,309	947,437	212,531	734,906	1,019,645	281,038	738,606	1,017,157	280,941	736,216	03/31/18
9.68	JPMCB	7725 Woodland Center Boulevard	935,135	186,522	748,612	472,114	201,253	270,861	150,397	201,026	-50,629	364,275	208,515	155,760	03/31/18
9.69	JPMCB	4508 Woodland Corporate Boulevard	831,220	154,848	676,372	852,737	157,818	694,919	915,388	201,766	713,622	899,042	181,426	717,616	03/31/18
9.70	JPMCB	3102, 3104 and 3110 Cherry Palm	866,041	292,704	573,336	830,348	259,962	570,386	922,701	359,043	563,658	886,002	331,058	554,944	03/31/18
9.71	JPMCB	101 Gibraltar Road	1,225,857	493,959	731,898	1,226,167	488,600	737,567	1,232,350	514,672	717,678	1,235,235	530,638	704,596	03/31/18
9.72	JPMCB	6161 American Boulevard West	957,075	301,491	655,584	950,380	297,059	653,320	920,232	352,472	567,760	857,996	350,525	507,471	03/31/18
9.73	JPMCB	4502 Woodland Center Boulevard	609,233	235,579	373,654	319,303	264,406	54,897	883,397	350,094	533,303	876,715	346,891	529,824	03/31/18
9.74	JPMCB	8855 Columbine Road	0	396,811	-396,811	0	381,290	-381,290	282,206	498,055	-215,849	468,824	514,843	-46,019	03/31/18
9.75	JPMCB	110 Gibraltar Road	271,970	406,713	-134,743	610,383	382,054	228,330	780,728	429,009	351,719	796,617	426,336	370,281	03/31/18
9.76	JPMCB	8939 Columbine Road	849,180	295,572	553,608	848,499	278,184	570,315	898,283	312,169	586,114	911,165	320,292	590,873	03/31/18
9.77	JPMCB	7905 Fuller Road	1,277,121	327,710	949,411	1,229,280	320,180	909,100	1,214,174	370,486	843,688	1,203,923	365,910	838,014	03/31/18
9.78	JPMCB	10801 Nesbitt Avenue South	882,657	315,096	567,561	882,611	299,663	582,948	905,545	311,162	594,382	905,597	307,550	598,047	03/31/18
9.79	JPMCB	9008 Brittany Way	224,702	199,245	25,457	289,861	357,292	-67,431	748,435	189,932	558,503	710,090	130,183	579,907	03/31/18
9.80	JPMCB	8995 Columbine Road	815,178	286,587	528,591	816,671	272,769	543,902	891,322	330,778	560,543	898,014	332,823	565,191	03/31/18
9.81	JPMCB	7852-7898 Woodland Center Boulevard	629,985	160,854	469,131	768,840	165,365	603,475	749,886	191,431	558,455	759,370	201,189	558,181	03/31/18
9.82	JPMCB	455 Business Center Drive	712,178	405,988	306,190	780,012	374,540	405,472	870,825	403,418	467,407	925,725	423,148	502,577	03/31/18
9.83	JPMCB	747 Dresher Road	493,042	289,139	203,903	471,997	260,956	211,041	471,005	283,733	187,272	520,322	247,263	273,059	03/31/18
9.84	JPMCB	231-253 Gibraltar Road	908,131	275,687	632,443	1,003,347	391,818	611,529	1,003,619	240,233	763,385	964,089	275,053	689,035	03/31/18
9.85	JPMCB	55 Valley Stream Parkway	736,192	220,692	515,500	756,024	219,562	536,462	814,591	254,282	560,308	816,145	259,483	556,661	03/31/18
9.86	JPMCB	8212 Woodland Center Boulevard	561,655	93,469	468,186	573,955	92,863	481,091	610,044	116,952	493,092	607,145	111,077	496,068	03/31/18
9.87	JPMCB	7802-7850 Woodland Center Boulevard	727,814	163,031	564,783	746,980	178,497	568,483	783,270	199,652	583,618	784,177	190,822	593,355	03/31/18
9.88	JPMCB	4303 East Cotton Center Boulevard	907,916	185,910	722,006	927,260	188,207	739,053	932	231,658	-230,726	942	234,151	-233,209	03/31/18
9.89	JPMCB	501 US Highway 301 South	683,070	204,377	478,693	811,290	180,499	630,791	796,893	185,237	611,656	796,993	178,143	618,849	03/31/18
9.90	JPMCB	8102 Woodland Center Boulevard	786,195	122,147	664,048	950,241	127,207	823,034	363,365	156,395	206,971	209,594	168,181	41,413	03/31/18
9.91	JPMCB	102 Rock Road	696,503	149,106	547,397	705,077	157,752	547,325	731,919	158,330	573,589	741,059	165,795	575,264	03/31/18
9.92	JPMCB	111-159 Gibraltar Road	821,035	323,196	497,839	880,663	313,914	566,749	767,515	362,025	405,490	736,977	366,279	370,699	03/31/18
9.93	JPMCB	181-187 Gibraltar Road	986,543	412,259	574,284	971,704	423,291	548,413	1,054,245	472,685	581,560	1,054,710	471,649	583,061	03/31/18
9.94	JPMCB	200-264 Lakeside Drive	971,802	392,336	579,466	998,794	416,618	582,176	1,086,132	473,573	612,559	1,066,627	467,237	599,391	03/31/18
9.95	JPMCB	120 Gibraltar Road	859,960	418,704	441,256	714,154	448,421	265,734	725,169	381,276	343,893	744,894	365,050	379,844	03/31/18
9.96	JPMCB	4207 East Cotton Center Boulevard	588,082	106,960	481,122	577,032	83,082	493,950	621,486	111,616	509,871	630,535	113,122	517,413	03/31/18
9.97	JPMCB	161-175 Gibraltar Road	791,545	197,763	593,782	756,155	209,694	546,462	757,082	201,747	555,335	775,454	211,004	564,450	03/31/18
9.98	JPMCB	8967 Columbine Road	707,562	248,168	459,394	705,307	231,381	473,926	753,386	266,539	486,847	765,026	274,123	490,902	03/31/18
9.99	JPMCB	8125-8198 Woodland Center Boulevard	746,031	199,073	546,958	758,313	252,898	505,415	678,489	200,540	477,949	662,468	203,387	459,081	03/31/18
9.100	JPMCB	111 Kelsey Lane	606,958	132,985	473,973	619,121	153,695	465,427	644,271	160,032	484,240	653,075	166,624	486,451	03/31/18
9.101	JPMCB	261-283 Gibraltar Road	825,634	200,901	624,733	837,420	220,206	617,214	864,644	226,537	638,107	809,850	243,122	566,728	03/31/18
9.102	JPMCB	27-43 Great Valley Parkway	618,100	187,267	430,833	632,468	189,683	442,785	657,834	205,438	452,397	657,213	201,971	455,242	03/31/18
9.103	JPMCB	767 Electronic Drive	452,247	199,218	253,029	1,171	191,101	-189,930	1,989	199,291	-197,302	1,970	200,007	-198,037	03/31/18
9.104	JPMCB	200-234 Kelsey Lane	444,671	131,957	312,714	594,713	120,719	473,994	631,685	153,209	478,476	620,877	142,065	478,812	03/31/18
9.105	JPMCB	4435 East Cotton Center Boulevard	794,277	221,458	572,819	762,054	179,209	582,845	811,000	204,339	606,660	820,065	212,704	607,361	03/31/18
9.106	JPMCB	7800 Equitable Drive	596,423	366,581	229,841	743,771	425,192	318,578	975,353	462,318	513,036	1,003,521	464,393	539,128	03/31/18
9.107	JPMCB	8906 Brittany Way	596,053	171,699	424,354	561,057	170,360	390,697	660,835	215,745	445,090	668,053	197,419	470,634	03/31/18
9.108	JPMCB	4520 Seedling Circle	620,513	204,074	416,439	619,592	191,821	427,772	661,702	224,697	437,005	664,346	225,287	439,059	03/31/18
9.109	JPMCB	201-223 Witmer Road	719,116	305,358	413,758	577,049	287,859	289,190	648,050	331,241	316,809	675,440	329,780	345,661	03/31/18
9.110	JPMCB	13630 Northwest 8th Street	450,977	187,886	263,091	556,710	222,957	333,753	631,116	227,245	403,870	635,677	232,225	403,452	03/31/18
9.111	JPMCB	5735 Old Shakopee Road West	293,871	284,536	9,335	269,672	228,744	40,928	313,252	236,202	77,050	349,258	230,996	118,261	03/31/18
9.112	JPMCB	50 Valley Stream Parkway	911	163,696	-162,785	189,040	193,493	-4,453	590,094	234,461	355,633	659,839	242,062	417,777	03/31/18
9.113	JPMCB	4503 Woodland Corporate Boulevard	473,958	245,499	228,459	747,069	292,342	454,727	725,880	270,784	455,096	735,808	277,045	458,763	03/31/18
9.114	JPMCB	508 Lapp Road	568,873	234,435	334,438	555,033	221,876	333,157	72,077	236,775	-164,697	41,634	231,418	-189,784	03/31/18
9.115	JPMCB	125-135 Rock Road	537,286	157,012	380,274	322,120	164,917	157,203	379,073	172,774	206,299	434,388	186,333	248,055	03/31/18
9.116	JPMCB	8911 Columbine Road	691,710	399,253	292,457	852,097	372,155	479,942	697,841	402,997	294,844	621,194	423,023	198,171	03/31/18
9.117	JPMCB	9306-9324 East Broadway Avenue	402,098	126,117	275,981	429,016	134,705	294,311	448,194	148,190	300,004	442,709	140,227	302,483	03/31/18
9.118	JPMCB	101-111 Rock Road	651,481	249,623	401,858	636,439	214,581	421,858	672,069	224,067	448,002	677,969	227,133	450,836	03/31/18
9.119	JPMCB	201 Gibraltar Road	787,025	319,485	467,540	478,985	341,763	137,221	479,796	313,105	166,691	468,811	312,453	156,358	03/31/18
9.120	JPMCB	4505 Woodland Corporate Boulevard	611,517	203,994	407,523	626,934	207,207	419,727	706,542	276,780	429,763	708,666	276,313	432,353	03/31/18
9.121	JPMCB	4511 Woodland Corporate Boulevard	586,722	152,691	434,031	609,630	162,522	447,108	640,982	180,665	460,317	643,565	180,842	462,723	03/31/18
9.122	JPMCB	400-445 Lakeside Drive, Unit #400	385,246	352,558	32,688	709,104	285,377	423,727	2,816	290,847	-288,030	422,798	311,035	111,763	03/31/18
9.123	JPMCB	40 Valley Stream Parkway	205,129	247,272	-42,142	394,575	217,651	176,924	523,773	201,161	322,612	548,965	198,686	350,279	03/31/18
9.124	JPMCB	103-109 Gibraltar Road	384,700	209,155	175,545	495,860	209,159	286,701	319,440	198,160	121,280	274,233	211,720	62,513	03/31/18
9.125	JPMCB	7702 Woodland Center Boulevard	709,040	185,672	523,368	647,698	188,654	459,044	692,790	213,072	479,718	618,967	207,338	411,629	03/31/18
9.126	JPMCB	113-123 Rock Road	91,051	182,472	-91,421	373,000	164,598	208,402	459,528	187,202	272,327	469,251	187,744	281,507	03/31/18
9.127	JPMCB	555 Business Center Drive	484,781	222,864	261,918	632,116	222,178	409,938	645,138	245,015	400,123	641,720	254,107	387,613	03/31/18
9.128	JPMCB	8001 Woodland Center Boulevard	304,594	187,018	117,576	164,388	158,120	6,268	407,492	216,539	190,953	479,103	219,988	259,115	03/31/18
9.129	JPMCB	4415 East Cotton Center Boulevard	520,325	113,952	406,373	536,628	120,590	416,038	564,954	134,270	430,685	473,885	140,483	333,402	03/31/18
9.130	JPMCB	300 Welsh Road Building 4	484,047	268,196	215,851	537,195	302,062	235,134	515,684	343,581	172,103	538,217	342,914	195,303	03/31/18
9.131	JPMCB	9001-9015 Brittany Way	460,239	83,744	376,495	487,749	86,116	401,633	454,349	145,375	308,974	455,878	141,280	314,599	03/31/18
9.132	JPMCB	13650 Northwest 8th Street	476,388	157,063	319,325	521,839	197,092	324,748	396,936	189,631	207,305	286,662	170,526	116,136	03/31/18
9.133	JPMCB	277-293 Great Valley Parkway	413,105	168,438	244,667	403,194	130,803	272,392	457,231	157,361	299,870	452,217	159,816	292,401	03/31/18
9.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)	570,295	254,220	316,075	587,035	265,558	321,477	621,693	281,403	340,290	606,920	264,244	342,676	03/31/18
9.135	JPMCB	300-309 Lakeside Drive	276,046	246,752	29,294	326,810	181,778	145,031	1,987	181,860	-179,873	2,058	189,622	-187,565	03/31/18
9.136	JPMCB	101-107 Lakeside Drive	478,482	164,843	313,639	518,475	196,506	321,969	357,180	157,657	199,524	363,351	164,597	198,753	03/31/18
9.137	JPMCB	7695-7699 Anagram Drive	651,026	206,909	444,117	659,324	201,939	457,385	718,573	245,729	472,844	656,299	243,529	412,771	03/31/18
9.138	JPMCB	425 Technology Drive	383,010	138,799	244,211	374,893	121,287	253,607	405,545	139,885	265,660	409,993	145,171	264,822	03/31/18
9.139	JPMCB	300 Technology Drive	221,399	79,721	141,678	274,647	63,814	210,833	300,656	83,058	217,598	295,755	85,324	210,432	03/31/18
9.140	JPMCB	510 Lapp Road	220,683	32,238	188,446	232,898	36,183	196,715	232,954	41,852	191,102	229,827	41,601	188,226	03/31/18
9.141	JPMCB	7851-61 Woodland Center Boulevard	286,671	78,335	208,336	296,645	70,397	226,248	299,474	83,879	215,595	297,329	79,921	217,408	03/31/18
9.142	JPMCB	300 Welsh Road Building 3	438,753	158,597	280,156	453,567	172,451	281,117	462,212	191,531	270,681	455,908	200,355	255,553	03/31/18
9.143	JPMCB	7624 Bald Cypress Place	132,586	51,792	80,794	154,826	63,492	91,333	202,839	80,374	122,465	193,691	63,538	130,154	03/31/18
9.144	JPMCB	75 Great Valley Parkway	137,628	19,129	118,500	141,699	18,222	123,476	148,479	23,638	124,841	147,599	23,446	124,153	03/31/18
9.145	JPMCB	506 Prudential Road	279,491	81,530	197,961	309,921	77,351	232,569	229,528	91,232	138,297	149,447	94,065	55,382	03/31/18
9.146	JPMCB	30 Great Valley Parkway	123,874	49,683	74,191	122,270	47,086	75,184	126,999	49,156	77,842	124,822	47,117	77,705	03/31/18
9.147	JPMCB	100 Gibraltar Road	60,084	23,396	36,688	59,873	21,960	37,913	61,622	21,069	40,554	64,074	23,327	40,747	03/31/18
10	GSMC	145 Clinton
11	GSMC	Crowne Plaza Melbourne	13,386,046	9,419,232	3,966,814	14,942,689	10,167,262	4,775,427	12,937,922	8,994,153	3,943,769	6,376,272	4,648,613	1,727,659	08/31/18
12	CREFI	Kawa Mixed Use Portfolio
12.01	CREFI	Gavilon Headquarters
12.02	CREFI	Essence Group Headquarters				3,103,180	1,520,326	1,582,854	3,052,139	1,451,322	1,600,817	2,826,280	1,551,469	1,274,810	06/30/18
12.03	CREFI	Oerlikon Industrial Facility
12.04	CREFI	Northland Innovation Campus				1,295,870	242,600	1,053,269	1,946,504	435,645	1,510,860	1,949,916	571,513	1,378,403	09/30/18
13	JPMCB	Briar Hill at Manchester										4,977,631	1,909,538	3,068,093	09/30/18
14	GSMC	Residence Inn Boise City Center										9,668,944	4,592,733	5,076,211	11/30/18
15	CREFI	DUMBO Heights Portfolio				4,020,507	8,486,419	-4,465,912				28,634,019	11,010,733	17,623,285	06/30/18
15.01	CREFI	55 Prospect Street				996,136	3,297,382	-2,301,246				6,039,294	4,220,655	1,818,640	06/30/18
15.02	CREFI	117 Adams Street				302,939	1,807,702	-1,504,763				10,661,093	2,434,948	8,226,145	06/30/18
15.03	CREFI	77 Sands Street				773,876	1,841,916	-1,068,040				7,072,587	3,094,513	3,978,075	06/30/18
15.04	CREFI	81 Prospect Street				1,947,556	1,539,419	408,137				4,861,044	1,260,618	3,600,426	06/30/18
16	GSMC	5444 & 5430 Westheimer	7,215,466	3,591,667	3,623,799	9,574,864	4,038,870	5,535,994	10,435,677	3,763,713	6,671,964	9,748,838	3,608,048	6,140,790	07/31/18
17	JPMCB	Faurecia Columbus
18	GACC	Moffett Towers II - Building 1
19	GSMC	TripAdvisor HQ	1,557,251	450,065	1,107,186	10,982,482	1,705,931	9,276,551	10,982,624	1,716,751	9,265,873	10,994,152	1,728,355	9,265,796	03/31/18
20	GSMC	Missouri Falls				606,265	934,102	-327,837	943,680	1,104,297	-160,617	1,412,044	1,231,357	180,687	07/31/18
21	GACC	Douglasville Pavilion				3,551,330	826,211	2,725,119	3,766,646	821,997	2,944,649	3,827,327	840,719	2,986,608	06/30/18
22	JPMCB	636 11th Avenue	33,882,464	8,367,847	25,514,617	35,643,677	9,485,470	26,158,207	35,808,445	10,705,616	25,102,829	36,009,231	11,303,733	24,705,498	04/30/18
23	CREFI	Glenn Hotel Downtown Atlanta	8,610,522	6,509,095	2,101,427	9,282,567	6,922,568	2,359,999	9,522,795	7,113,142	2,409,653	9,523,147	7,103,475	2,419,672	09/30/18
24	JPMCB	120 Bloomingdale Road	3,007,397	1,804,746	1,202,651	3,416,808	1,727,591	1,689,218	3,623,152	1,945,311	1,677,841	3,668,965	1,855,621	1,813,344	09/30/18
25	JPMCB	1421 West Shure Drive
26	GACC	Safeway Olney
27	GACC	River Hills	2,584,828	461,554	2,123,274	2,326,395	444,190	1,882,205	2,317,231	454,534	1,862,697	2,777,425	476,040	2,301,385	07/31/18
28	JPMCB	Sheraton Music City	23,777,574	16,485,575	7,291,999	25,241,806	16,794,736	8,447,070	22,141,598	15,743,088	6,398,510	25,160,493	17,100,788	8,059,705	09/30/18
29	JPMCB	Trophy Club Plaza	1,984,614	552,475	1,432,138	1,927,884	568,422	1,359,462	2,115,503	639,992	1,475,511	2,170,317	600,666	1,569,651	07/31/18
30	JPMCB	Glendale Corporate Center	2,570,390	1,210,724	1,359,666	2,785,782	1,227,039	1,558,743	2,302,318	1,190,800	1,111,518	2,385,332	1,215,170	1,170,162	06/30/18
31	JPMCB	The Shoppes of Kemah
32	JPMCB	Walnut Creek				1,628,666	560,954	1,067,711	1,534,460	564,680	969,780	1,591,695	532,465	1,059,230	09/30/18
33	GACC	3603 Haven				527,991	88,322	439,669	157,056	40,447	116,609	887,194	133,459	753,735	08/31/18
34	GACC	1076 Riverdale							1,552,911	359,700	1,193,210	1,507,254	409,262	1,097,993	06/30/18
35	CREFI	Culver Exchange							220,386	124,060	96,326	410,605	138,046	272,559	09/30/18
36	GSMC	Storgard Self Storage	972,595	270,745	701,850	986,582	284,094	702,487	997,211	283,053	714,159	1,041,503	297,561	743,942	08/31/18
37	GACC	Jewel-Osco Huntley
38	CREFI	Shops on Navigation										464,441	149,959	314,482	10/31/18
39	CREFI	The Shops at Moore Road	800,255	208,827	591,428	800,767	212,954	587,814	781,477	219,823	561,654	839,653	224,134	615,518	08/31/18
40	CREFI	Self Storage Plus Dulles Town Center	1,026,564	327,129	699,435	988,598	287,637	700,961	896,600	306,628	589,972	872,978	321,430	551,548	10/31/18
41	JPMCB	Anthem Eastside Shops				570,007	214,074	355,933	592,913	237,678	355,235	629,185	241,502	387,683	06/30/18

ANNEX A-1

			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF
Loan #	Seller	Property Name	Occupancy %	Revenues ($)	Expenses ($)	NOI ($)	Items ($)	NCF ($)	NOI DSCR	DSCR	Debt Yield %	Debt Yield %
1	JPMCB	Aventura Mall	92.9%	185,479,647	30,620,668	154,858,979	3,287,272	151,571,708	2.63	2.58	11.0%	10.8%
2	GACC	Staples Strategic Industrial	94.9%	12,403,200	372,096	12,031,104	1,203,935	10,827,169	1.91	1.72	9.5%	8.6%
2.01	GACC	Staples - Hagerstown, MD
2.02	GACC	Staples - Montgomery, NY
2.03	GACC	Staples - Terre Haute, IN
2.04	GACC	Staples - London, OH
2.05	GACC	Staples - Beloit, WI
2.06	GACC	Staples - Dayville, CT
2.07	GACC	Staples - Arden Hills, MN
2.08	GACC	Staples - Putnam, CT
3	GACC	Embassy Suites Anaheim	84.6%	22,368,820	14,488,840	7,879,980	1,118,441	6,761,539	2.70	2.32	14.1%	12.1%
4	GACC	Saint Louis Galleria	97.1%	37,642,385	10,481,622	27,160,764	676,467	26,484,297	1.72	1.67	11.3%	11.0%
5	JPMCB	10 Brookline Place	98.0%	12,645,120	4,248,959	8,396,161	485,629	7,910,531	2.33	2.19	10.2%	9.6%
6	GACC	590 East Middlefield	95.0%	4,878,115	1,021,799	3,856,315	19,976	3,836,339	1.45	1.45	7.9%	7.9%
7	CREFI	3 Huntington Quadrangle	95.0%	10,747,836	4,920,991	5,826,845	470,176	5,356,669	2.42	2.22	12.4%	11.4%
8	GACC	Moffett Towers - Buildings E,F,G	95.0%	44,603,641	8,747,532	35,856,109	547,016	35,309,093	3.01	2.97	12.6%	12.4%
9	JPMCB	Workspace	89.8%	192,633,427	67,314,318	125,319,109	12,355,954	112,963,155	3.99	3.60	21.6%	19.5%
9.01	JPMCB	6625 78th Street West	81.8%	7,175,440	3,628,754	3,546,686	406,250	3,140,436
9.02	JPMCB	1500 Liberty Ridge Drive	95.4%	6,487,925	2,121,356	4,366,568	291,400	4,075,168
9.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive	99.8%	4,963,009	2,014,717	2,948,292	193,460	2,754,832
9.04	JPMCB	1301 International Parkway	100.0%	4,671,546	1,487,381	3,184,165	175,200	3,008,965
9.05	JPMCB	777 West Yamato Road	90.5%	4,254,026	1,700,801	2,553,225	194,510	2,358,715
9.06	JPMCB	4425 East Cotton Center Boulevard	100.0%	3,432,623	605,233	2,827,390	206,250	2,621,140
9.07	JPMCB	4500 East Cotton Center Boulevard	100.0%	2,761,033	473,314	2,287,719	174,254	2,113,465
9.08	JPMCB	3100 Southwest 145th Avenue	100.0%	3,482,873	1,157,613	2,325,260	130,421	2,194,839
9.09	JPMCB	3400 Lakeside Drive	92.9%	2,829,589	1,390,612	1,438,977	150,163	1,288,814
9.10	JPMCB	3450 Lakeside Drive	96.2%	3,604,934	1,355,444	2,249,490	149,498	2,099,992
9.11	JPMCB	40 Liberty Boulevard	100.0%	3,229,923	678,413	2,551,510	157,500	2,394,010
9.12	JPMCB	4630 Woodland Corporate Boulevard	92.2%	3,337,342	1,097,515	2,239,827	175,685	2,064,142
9.13	JPMCB	750 Park of Commerce Road	85.9%	2,593,130	1,026,097	1,567,033	119,164	1,447,869
9.14	JPMCB	13621 Northwest 12th Street	91.7%	2,844,425	1,121,644	1,722,781	133,031	1,589,750
9.15	JPMCB	2 West Liberty Boulevard	97.7%	2,980,784	903,076	2,077,708	125,845	1,951,863
9.16	JPMCB	10400 Viking Drive	80.3%	3,685,527	1,894,250	1,791,277	208,965	1,582,312
9.17	JPMCB	100 Witmer Road	90.8%	3,378,343	1,259,574	2,118,769	173,910	1,944,859
9.18	JPMCB	7 Walnut Grove Drive	100.0%	2,982,289	676,239	2,306,050	150,000	2,156,050
9.19	JPMCB	4313 East Cotton Center Boulevard	100.0%	2,075,929	405,572	1,670,356	136,093	1,534,264
9.20	JPMCB	1200 Liberty Ridge Drive	87.4%	2,200,023	808,025	1,391,997	107,688	1,284,310
9.21	JPMCB	1400 Liberty Ridge Drive	94.2%	2,909,715	934,001	1,975,715	126,420	1,849,295
9.22	JPMCB	4750 South 44th Place	100.0%	1,842,763	371,645	1,471,118	99,370	1,371,748
9.23	JPMCB	680 Blair Mill Road	100.0%	3,008,973	935,162	2,073,811	143,888	1,929,923
9.24	JPMCB	3020 US Highway 301 South	100.0%	2,121,411	490,978	1,630,432	123,799	1,506,633
9.25	JPMCB	4 Walnut Grove Drive	100.0%	2,812,415	853,258	1,959,157	137,125	1,822,032
9.26	JPMCB	4631 Woodland Corporate Boulevard	81.1%	1,819,392	726,322	1,093,070	113,090	979,980
9.27	JPMCB	5 Walnut Grove Drive	87.3%	2,303,851	973,513	1,330,339	131,250	1,199,089
9.28	JPMCB	700 Dresher Road	100.0%	2,488,425	975,521	1,512,904	137,500	1,375,404
9.29	JPMCB	45-67 Great Valley Parkway	100.0%	1,786,624	330,005	1,456,619	160,014	1,296,605
9.30	JPMCB	4610 South 44th Place	100.0%	1,948,337	379,589	1,568,748	82,515	1,486,233
9.31	JPMCB	4217 East Cotton Center Boulevard	75.6%	1,485,601	686,662	798,939	110,175	688,764
9.32	JPMCB	1 Country View Road	98.3%	1,764,586	496,778	1,267,808	68,498	1,199,310
9.33	JPMCB	4410 East Cotton Center Boulevard	100.0%	1,515,001	475,433	1,039,568	126,586	912,982
9.34	JPMCB	951 Northwest Broken Sound Parkway	88.8%	1,641,815	630,496	1,011,319	107,013	904,306
9.35	JPMCB	77-123 Great Valley Parkway	83.5%	1,361,358	370,093	991,266	128,874	862,392
9.36	JPMCB	420-500 Lapp Road	100.0%	1,595,640	350,681	1,244,960	114,140	1,130,820
9.37	JPMCB	2 Walnut Grove Drive	94.5%	1,881,637	665,878	1,215,759	102,320	1,113,439
9.38	JPMCB	507 Prudential Road	78.0%	1,755,859	911,111	844,748	125,888	718,860
9.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard	78.3%	1,116,543	284,589	831,953	112,198	719,756
9.40	JPMCB	9801 South 51st Street	100.0%	1,153,855	326,099	827,756	89,438	738,318
9.41	JPMCB	180 Sheree Boulevard	43.3%	902,076	680,011	222,066	134,271	87,794
9.42	JPMCB	7615 Smetana Lane	100.0%	1,448,166	535,924	912,242	116,805	795,437
9.43	JPMCB	4550 South 44th Place	100.0%	1,055,226	260,589	794,637	68,111	726,525
9.44	JPMCB	131 Kelsey Lane	100.0%	1,343,159	252,281	1,090,878	111,613	979,265
9.45	JPMCB	5775 Old Shakopee Road West	68.1%	1,201,517	521,128	680,389	128,813	551,576
9.46	JPMCB	8401-8406 Benjamin Road (North)	72.6%	1,017,241	317,804	699,437	118,458	580,980
9.47	JPMCB	7625 Smetana Lane	100.0%	1,319,314	482,566	836,748	69,905	766,843
9.48	JPMCB	5 Great Valley Parkway	96.5%	1,500,159	592,284	907,875	81,305	826,570
9.49	JPMCB	5705 Old Shakopee Road West	100.0%	1,226,770	391,009	835,761	93,243	742,518
9.50	JPMCB	7 Great Valley Parkway	93.5%	1,440,951	555,079	885,872	76,385	809,487
9.51	JPMCB	65 Valley Stream Parkway	100.0%	1,134,564	253,315	881,249	76,641	804,608
9.52	JPMCB	220 Gibraltar Road	100.0%	1,589,355	593,047	996,308	79,484	916,824
9.53	JPMCB	257-275 Great Valley Parkway	100.0%	1,162,487	289,437	873,051	88,903	784,148
9.54	JPMCB	240 Gibraltar Road	84.6%	1,346,020	568,835	777,185	79,484	697,701
9.55	JPMCB	200 Gibraltar Road	83.3%	1,306,210	571,578	734,631	80,565	654,066
9.56	JPMCB	9023 Columbine Road	100.0%	1,248,079	439,380	808,698	77,750	730,948
9.57	JPMCB	3 Country View Road	75.0%	1,017,612	276,566	741,046	87,500	653,546
9.58	JPMCB	1 Great Valley Parkway	100.0%	1,099,345	259,998	839,347	76,100	763,247
9.59	JPMCB	333 Phoenixville Pike	100.0%	1,100,616	264,570	836,046	105,000	731,046
9.60	JPMCB	4405 East Cotton Center Boulevard	100.0%	921,046	228,934	692,112	68,189	623,923
9.61	JPMCB	7920 Woodland Center Boulevard	100.0%	994,430	181,543	812,887	65,784	747,103
9.62	JPMCB	20 Valley Stream Parkway	66.9%	940,438	482,436	458,002	75,973	382,030
9.63	JPMCB	5715 Old Shakopee Road West	100.0%	1,038,565	358,856	679,709	79,329	600,380
9.64	JPMCB	150-182 Kelsey Lane	100.0%	1,071,175	207,534	863,641	68,000	795,641
9.65	JPMCB	155 Great Valley Parkway	100.0%	669,285	70,120	599,165	89,000	510,165
9.66	JPMCB	701-725 US Highway 301 South	100.0%	1,013,235	223,329	789,907	81,725	708,182
9.67	JPMCB	901-933 US Highway 301 South	100.0%	1,048,553	210,917	837,636	81,500	756,136
9.68	JPMCB	7725 Woodland Center Boulevard	100.0%	868,228	262,281	605,947	53,269	552,678
9.69	JPMCB	4508 Woodland Corporate Boulevard	100.0%	945,712	191,350	754,362	50,175	704,187
9.70	JPMCB	3102, 3104 and 3110 Cherry Palm	69.3%	800,793	265,284	535,509	92,996	442,513
9.71	JPMCB	101 Gibraltar Road	95.7%	1,264,171	512,186	751,984	71,056	680,928
9.72	JPMCB	6161 American Boulevard West	100.0%	813,728	332,984	480,744	46,034	434,710
9.73	JPMCB	4502 Woodland Center Boulevard	87.1%	846,371	243,254	603,116	53,350	549,766
9.74	JPMCB	8855 Columbine Road	67.3%	888,274	476,125	412,149	72,681	339,467
9.75	JPMCB	110 Gibraltar Road	62.7%	845,699	444,804	400,895	74,286	326,609
9.76	JPMCB	8939 Columbine Road	100.0%	957,150	333,072	624,078	60,000	564,078
9.77	JPMCB	7905 Fuller Road	100.0%	1,252,188	370,100	882,088	92,780	789,308
9.78	JPMCB	10801 Nesbitt Avenue South	100.0%	924,282	301,249	623,033	70,000	553,033
9.79	JPMCB	9008 Brittany Way	100.0%	775,125	134,325	640,800	73,850	566,950
9.80	JPMCB	8995 Columbine Road	99.4%	926,731	331,302	595,429	57,640	537,789
9.81	JPMCB	7852-7898 Woodland Center Boulevard	100.0%	844,424	211,101	633,323	55,438	577,885
9.82	JPMCB	455 Business Center Drive	91.6%	1,013,762	408,421	605,341	64,381	540,960
9.83	JPMCB	747 Dresher Road	62.7%	607,221	260,450	346,770	66,500	280,270
9.84	JPMCB	231-253 Gibraltar Road	86.7%	1,023,009	344,647	678,362	75,000	603,362
9.85	JPMCB	55 Valley Stream Parkway	100.0%	770,812	174,805	596,006	51,514	544,493
9.86	JPMCB	8212 Woodland Center Boulevard	100.0%	644,464	119,205	525,259	48,944	476,315
9.87	JPMCB	7802-7850 Woodland Center Boulevard	100.0%	763,081	176,470	586,611	55,438	531,173
9.88	JPMCB	4303 East Cotton Center Boulevard	12.0%	152,736	366,229	-213,493	80,000	-293,493
9.89	JPMCB	501 US Highway 301 South	100.0%	849,750	190,986	658,763	73,850	584,913
9.90	JPMCB	8102 Woodland Center Boulevard	100.0%	665,347	272,310	393,037	48,944	344,093
9.91	JPMCB	102 Rock Road	100.0%	749,607	155,787	593,820	50,590	543,230
9.92	JPMCB	111-159 Gibraltar Road	67.2%	724,576	379,595	344,981	78,795	266,186
9.93	JPMCB	181-187 Gibraltar Road	100.0%	1,048,377	468,594	579,783	61,088	518,696
9.94	JPMCB	200-264 Lakeside Drive	89.4%	958,463	520,298	438,165	68,279	369,887
9.95	JPMCB	120 Gibraltar Road	82.3%	906,207	390,588	515,620	61,279	454,341
9.96	JPMCB	4207 East Cotton Center Boulevard	100.0%	652,983	134,665	518,319	31,125	487,194
9.97	JPMCB	161-175 Gibraltar Road	100.0%	831,134	250,140	580,994	62,165	518,829
9.98	JPMCB	8967 Columbine Road	100.0%	807,818	289,354	518,465	49,828	468,637
9.99	JPMCB	8125-8198 Woodland Center Boulevard	81.5%	671,634	184,125	487,509	56,728	430,782
9.100	JPMCB	111 Kelsey Lane	100.0%	687,028	158,405	528,623	75,250	453,373
9.101	JPMCB	261-283 Gibraltar Road	59.5%	616,715	239,726	376,989	75,000	301,989
9.102	JPMCB	27-43 Great Valley Parkway	100.0%	661,001	192,121	468,880	75,779	393,102
9.103	JPMCB	767 Electronic Drive	76.1%	615,943	433,384	182,559	56,250	126,309
9.104	JPMCB	200-234 Kelsey Lane	100.0%	638,678	144,449	494,229	57,000	437,229
9.105	JPMCB	4435 East Cotton Center Boulevard	100.0%	773,690	242,861	530,829	31,881	498,948
9.106	JPMCB	7800 Equitable Drive	100.0%	1,023,994	448,989	575,005	54,283	520,723
9.107	JPMCB	8906 Brittany Way	100.0%	684,337	184,307	500,030	60,000	440,030
9.108	JPMCB	4520 Seedling Circle	100.0%	685,186	216,821	468,365	43,750	424,615
9.109	JPMCB	201-223 Witmer Road	86.4%	728,330	327,307	401,023	75,000	326,023
9.110	JPMCB	13630 Northwest 8th Street	100.0%	637,210	237,097	400,112	37,499	362,614
9.111	JPMCB	5735 Old Shakopee Road West	67.3%	562,890	274,286	288,604	79,329	209,275
9.112	JPMCB	50 Valley Stream Parkway	70.4%	577,601	267,801	309,800	38,750	271,050
9.113	JPMCB	4503 Woodland Corporate Boulevard	100.0%	757,522	273,583	483,939	37,500	446,439
9.114	JPMCB	508 Lapp Road	100.0%	622,247	228,531	393,716	62,750	330,966
9.115	JPMCB	125-135 Rock Road	100.0%	663,721	212,831	450,890	46,875	404,015
9.116	JPMCB	8911 Columbine Road	72.5%	702,745	433,905	268,841	48,170	220,671
9.117	JPMCB	9306-9324 East Broadway Avenue	100.0%	532,028	141,461	390,567	45,000	345,567
9.118	JPMCB	101-111 Rock Road	100.0%	714,309	253,158	461,151	47,355	413,796
9.119	JPMCB	201 Gibraltar Road	61.4%	531,160	306,790	224,370	58,371	165,999
9.120	JPMCB	4505 Woodland Corporate Boulevard	100.0%	682,606	222,518	460,089	31,250	428,839
9.121	JPMCB	4511 Woodland Corporate Boulevard	100.0%	658,418	176,656	481,762	31,250	450,512
9.122	JPMCB	400-445 Lakeside Drive, Unit #400	0.0%	0	328,275	-328,275	77,654	-405,928
9.123	JPMCB	40 Valley Stream Parkway	100.0%	545,328	158,559	386,769	38,865	347,904
9.124	JPMCB	103-109 Gibraltar Road	100.0%	473,483	243,736	229,747	52,500	177,247
9.125	JPMCB	7702 Woodland Center Boulevard	100.0%	571,148	176,038	395,110	36,688	358,422
9.126	JPMCB	113-123 Rock Road	100.0%	462,624	153,205	309,419	46,875	262,544
9.127	JPMCB	555 Business Center Drive	100.0%	678,120	255,732	422,388	37,580	384,808
9.128	JPMCB	8001 Woodland Center Boulevard	100.0%	596,853	196,137	400,717	37,499	363,218
9.129	JPMCB	4415 East Cotton Center Boulevard	11.8%	82,893	149,050	-66,157	44,329	-110,486
9.130	JPMCB	300 Welsh Road Building 4	87.3%	567,501	359,040	208,461	47,066	161,395
9.131	JPMCB	9001-9015 Brittany Way	100.0%	483,060	114,050	369,010	37,500	331,510
9.132	JPMCB	13650 Northwest 8th Street	42.8%	232,208	177,876	54,332	30,915	23,417
9.133	JPMCB	277-293 Great Valley Parkway	100.0%	448,928	117,442	331,486	36,000	295,486
9.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)	77.4%	643,757	284,862	358,895	41,506	317,389
9.135	JPMCB	300-309 Lakeside Drive	0.0%	0	234,530	-234,530	54,790	-289,320
9.136	JPMCB	101-107 Lakeside Drive	100.0%	574,282	211,569	362,713	34,331	328,382
9.137	JPMCB	7695-7699 Anagram Drive	23.1%	206,884	228,470	-21,586	49,238	-70,824
9.138	JPMCB	425 Technology Drive	100.0%	400,607	128,443	272,164	28,009	244,155
9.139	JPMCB	300 Technology Drive	100.0%	300,545	64,234	236,311	28,125	208,186
9.140	JPMCB	510 Lapp Road	100.0%	211,903	48,783	163,120	33,959	129,161
9.141	JPMCB	7851-61 Woodland Center Boulevard	86.9%	301,930	84,511	217,419	23,150	194,269
9.142	JPMCB	300 Welsh Road Building 3	65.6%	314,664	194,418	120,246	29,326	90,920
9.143	JPMCB	7624 Bald Cypress Place	100.0%	226,197	67,817	158,380	18,794	139,587
9.144	JPMCB	75 Great Valley Parkway	100.0%	131,660	23,578	108,082	14,500	93,582
9.145	JPMCB	506 Prudential Road	0.0%	0	90,869	-90,869	22,750	-113,619
9.146	JPMCB	30 Great Valley Parkway	100.0%	122,631	44,249	78,382	15,000	63,382
9.147	JPMCB	100 Gibraltar Road	100.0%	64,897	23,257	41,640	3,500	38,140
10	GSMC	145 Clinton	86.8%	5,641,247	1,091,948	4,549,299	94,440	4,454,859	1.33	1.30	6.7%	6.5%
11	GSMC	Crowne Plaza Melbourne	78.7%	14,901,927	10,260,475	4,641,452	596,077	4,045,375	1.67	1.46	12.0%	10.4%
12	CREFI	Kawa Mixed Use Portfolio	94.5%	11,284,065	3,954,386	7,329,679	249,416	7,080,263	1.91	1.85	9.8%	9.5%
12.01	CREFI	Gavilon Headquarters	95.0%	4,302,306	1,470,400	2,831,905	7,669	2,824,237
12.02	CREFI	Essence Group Headquarters	95.0%	3,198,658	1,615,599	1,583,058	198,220	1,384,838
12.03	CREFI	Oerlikon Industrial Facility	95.0%	1,663,716	279,685	1,384,031	1,588	1,382,443
12.04	CREFI	Northland Innovation Campus	92.3%	2,119,386	588,701	1,530,685	41,939	1,488,746
13	JPMCB	Briar Hill at Manchester	95.0%	4,902,920	1,822,881	3,080,039	95,632	2,984,407	1.84	1.79	9.8%	9.5%
14	GSMC	Residence Inn Boise City Center	78.9%	9,668,944	4,783,389	4,885,555	386,758	4,498,797	2.54	2.34	16.0%	14.8%
15	CREFI	DUMBO Heights Portfolio	94.1%	40,176,183	10,301,815	29,874,367	1,150,615	28,723,752	4.04	3.89	16.6%	16.0%
15.01	CREFI	55 Prospect Street	88.2%	13,204,968	3,462,816	9,742,152	390,382	9,351,770
15.02	CREFI	117 Adams Street	95.8%	10,348,564	2,600,847	7,747,717	279,535	7,468,181
15.03	CREFI	77 Sands Street	100.0%	11,995,115	2,951,179	9,043,935	341,834	8,702,102
15.04	CREFI	81 Prospect Street	93.7%	4,627,536	1,286,973	3,340,563	138,864	3,201,699
16	GSMC	5444 & 5430 Westheimer	81.5%	10,129,896	3,879,663	6,250,233	389,052	5,861,181	2.56	2.40	12.3%	11.5%
17	JPMCB	Faurecia Columbus	95.0%	3,587,877	896,969	2,690,907	180,023	2,510,885	1.55	1.44	10.4%	9.7%
18	GACC	Moffett Towers II - Building 1	95.1%	22,533,789	3,284,899	19,248,890	217,321	19,031,569	2.03	2.00	11.5%	11.3%
19	GSMC	TripAdvisor HQ	95.5%	11,663,266	2,628,207	9,035,059	211,055	8,824,003	1.86	1.82	9.2%	9.0%
20	GSMC	Missouri Falls	87.7%	4,394,268	1,363,120	3,031,148	284,958	2,746,190	2.84	2.58	13.3%	12.1%
21	GACC	Douglasville Pavilion	95.0%	3,845,403	826,292	3,019,111	252,239	2,766,872	2.98	2.73	14.3%	13.1%
22	JPMCB	636 11th Avenue	95.0%	37,529,208	12,805,959	24,723,249	1,082,888	23,640,361	2.49	2.39	10.3%	9.9%
23	CREFI	Glenn Hotel Downtown Atlanta	77.2%	9,523,147	7,143,890	2,379,256	380,926	1,998,331	1.83	1.54	12.6%	10.6%
24	JPMCB	120 Bloomingdale Road	95.0%	3,575,245	1,862,508	1,712,737	128,624	1,584,113	1.87	1.73	9.8%	9.1%
25	JPMCB	1421 West Shure Drive	95.0%	5,257,509	1,918,999	3,338,510	268,789	3,069,721	1.75	1.61	11.4%	10.4%
26	GACC	Safeway Olney	95.0%	1,762,690	351,656	1,411,034	0	1,411,034	1.72	1.72	8.9%	8.9%
27	GACC	River Hills	95.0%	2,154,069	445,426	1,708,643	71,917	1,636,725	1.79	1.72	11.5%	11.0%
28	JPMCB	Sheraton Music City	80.0%	25,851,995	17,679,953	8,172,043	0	8,172,043	1.82	1.82	11.8%	11.8%
29	JPMCB	Trophy Club Plaza	95.0%	2,071,796	607,084	1,464,712	110,659	1,354,053	1.96	1.81	9.9%	9.2%
30	JPMCB	Glendale Corporate Center	85.4%	2,605,448	1,226,335	1,379,113	176,059	1,203,054	1.81	1.58	11.4%	9.9%
31	JPMCB	The Shoppes of Kemah	95.0%	1,392,478	285,706	1,106,772	58,768	1,048,004	1.52	1.44	9.9%	9.3%
32	JPMCB	Walnut Creek	95.0%	1,686,619	532,273	1,154,345	94,336	1,060,010	2.04	1.88	10.4%	9.5%
33	GACC	3603 Haven	95.0%	1,144,223	214,458	929,765	46,556	883,209	1.30	1.24	8.8%	8.3%
34	GACC	1076 Riverdale	95.1%	1,546,218	385,438	1,160,780	74,589	1,086,191	1.75	1.64	11.3%	10.6%
35	CREFI	Culver Exchange	87.9%	735,960	153,811	582,149	14,755	567,394	1.23	1.20	8.3%	8.0%
36	GSMC	Storgard Self Storage	92.3%	1,086,032	302,112	783,921	14,396	769,524	2.33	2.29	11.2%	11.0%
37	GACC	Jewel-Osco Huntley	95.0%	1,012,233	337,070	675,163	13,214	661,949	1.96	1.93	10.1%	9.9%
38	CREFI	Shops on Navigation	95.4%	778,355	215,105	563,249	25,743	537,506	1.30	1.24	8.7%	8.3%
39	CREFI	The Shops at Moore Road	95.0%	893,633	241,295	652,338	58,739	593,599	1.55	1.41	10.2%	9.2%
40	CREFI	Self Storage Plus Dulles Town Center	86.4%	872,978	329,449	543,529	5,324	538,205	1.51	1.50	9.9%	9.8%
41	JPMCB	Anthem Eastside Shops	95.0%	698,804	256,223	442,581	36,258	406,323	1.36	1.25	9.3%	8.6%

ANNEX A-1

								UPFRONT ESCROW
				Ground Lease	Ground Lease	Franchise		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other	Other Upfront
Loan #	Seller	Property Name	Title Type	Expiration	Extension Terms	Expiration Date	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
1	JPMCB	Aventura Mall	Fee					0	0	0	0	0	0	0	26,168,910	Outstanding Tenant Obligations Reserve: 19,392,145; Bridge Rent and Reimbursement Reserve: 6,776,765
2	GACC	Staples Strategic Industrial	Fee					0	0	0	0	0	0	0	0
2.01	GACC	Staples - Hagerstown, MD	Fee
2.02	GACC	Staples - Montgomery, NY	Fee
2.03	GACC	Staples - Terre Haute, IN	Fee
2.04	GACC	Staples - London, OH	Fee
2.05	GACC	Staples - Beloit, WI	Fee
2.06	GACC	Staples - Dayville, CT	Fee
2.07	GACC	Staples - Arden Hills, MN	Fee
2.08	GACC	Staples - Putnam, CT	Fee
3	GACC	Embassy Suites Anaheim	Fee			09/30/2035	11%	0	0	0	0	250,052	0	0	10,100,000	PIP Reserve
4	GACC	Saint Louis Galleria	Fee					0	0	0	0	0	0	0	1,675,345	Outstanding TI Reserve: 1,593,050; Bridge Rents Reserve: 82,295
5	JPMCB	10 Brookline Place	Fee					0	0	0	0	0	0	0	1,073,194	Free Rent Reserve
6	GACC	590 East Middlefield	Fee				10%	0	0	0	0	0	0	0	0
7	CREFI	3 Huntington Quadrangle	Fee					0	99,935	0	2,000,000	237,860	23,553	0	376,603	Outstanding Free Rent
8	GACC	Moffett Towers - Buildings E,F,G	Fee				13%	0	0	0	23,914,655	1,772,695	0	0	15,021,721	Rent Concession Reserve
9	JPMCB	Workspace	Various	Various	Various			205,933	539,172	37,500	3,154,000	11,849,855	350,000	0	16,753,411	Outstanding TI/LC Reserve: 13,294,575; Free Rent Reserve: 3,458,836
9.01	JPMCB	6625 78th Street West	Fee
9.02	JPMCB	1500 Liberty Ridge Drive	Fee
9.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive	Fee
9.04	JPMCB	1301 International Parkway	Fee
9.05	JPMCB	777 West Yamato Road	Fee
9.06	JPMCB	4425 East Cotton Center Boulevard	Fee
9.07	JPMCB	4500 East Cotton Center Boulevard	Fee
9.08	JPMCB	3100 Southwest 145th Avenue	Fee
9.09	JPMCB	3400 Lakeside Drive	Fee
9.10	JPMCB	3450 Lakeside Drive	Fee
9.11	JPMCB	40 Liberty Boulevard	Fee
9.12	JPMCB	4630 Woodland Corporate Boulevard	Fee
9.13	JPMCB	750 Park of Commerce Road	Fee
9.14	JPMCB	13621 Northwest 12th Street	Fee
9.15	JPMCB	2 West Liberty Boulevard	Fee
9.16	JPMCB	10400 Viking Drive	Fee
9.17	JPMCB	100 Witmer Road	Fee
9.18	JPMCB	7 Walnut Grove Drive	Fee
9.19	JPMCB	4313 East Cotton Center Boulevard	Fee
9.20	JPMCB	1200 Liberty Ridge Drive	Fee
9.21	JPMCB	1400 Liberty Ridge Drive	Fee
9.22	JPMCB	4750 South 44th Place	Fee
9.23	JPMCB	680 Blair Mill Road	Fee
9.24	JPMCB	3020 US Highway 301 South	Fee
9.25	JPMCB	4 Walnut Grove Drive	Fee
9.26	JPMCB	4631 Woodland Corporate Boulevard	Fee
9.27	JPMCB	5 Walnut Grove Drive	Fee
9.28	JPMCB	700 Dresher Road	Fee
9.29	JPMCB	45-67 Great Valley Parkway	Fee
9.30	JPMCB	4610 South 44th Place	Fee
9.31	JPMCB	4217 East Cotton Center Boulevard	Fee
9.32	JPMCB	1 Country View Road	Fee
9.33	JPMCB	4410 East Cotton Center Boulevard	Fee
9.34	JPMCB	951 Northwest Broken Sound Parkway	Fee
9.35	JPMCB	77-123 Great Valley Parkway	Fee
9.36	JPMCB	420-500 Lapp Road	Fee
9.37	JPMCB	2 Walnut Grove Drive	Fee
9.38	JPMCB	507 Prudential Road	Fee/Leasehold	7/11/2088 (Devereux); 12/31/2105 (Poley)	One, 99 year or less (Devereaux); None (Poley)
9.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard	Fee
9.40	JPMCB	9801 South 51st Street	Fee
9.41	JPMCB	180 Sheree Boulevard	Fee
9.42	JPMCB	7615 Smetana Lane	Fee
9.43	JPMCB	4550 South 44th Place	Fee
9.44	JPMCB	131 Kelsey Lane	Fee
9.45	JPMCB	5775 Old Shakopee Road West	Fee
9.46	JPMCB	8401-8406 Benjamin Road (North)	Fee
9.47	JPMCB	7625 Smetana Lane	Fee
9.48	JPMCB	5 Great Valley Parkway	Fee
9.49	JPMCB	5705 Old Shakopee Road West	Fee
9.50	JPMCB	7 Great Valley Parkway	Fee
9.51	JPMCB	65 Valley Stream Parkway	Fee
9.52	JPMCB	220 Gibraltar Road	Fee
9.53	JPMCB	257-275 Great Valley Parkway	Fee
9.54	JPMCB	240 Gibraltar Road	Fee
9.55	JPMCB	200 Gibraltar Road	Fee
9.56	JPMCB	9023 Columbine Road	Fee
9.57	JPMCB	3 Country View Road	Fee
9.58	JPMCB	1 Great Valley Parkway	Fee
9.59	JPMCB	333 Phoenixville Pike	Fee
9.60	JPMCB	4405 East Cotton Center Boulevard	Fee
9.61	JPMCB	7920 Woodland Center Boulevard	Fee
9.62	JPMCB	20 Valley Stream Parkway	Fee
9.63	JPMCB	5715 Old Shakopee Road West	Fee
9.64	JPMCB	150-182 Kelsey Lane	Fee
9.65	JPMCB	155 Great Valley Parkway	Fee
9.66	JPMCB	701-725 US Highway 301 South	Fee
9.67	JPMCB	901-933 US Highway 301 South	Fee
9.68	JPMCB	7725 Woodland Center Boulevard	Fee
9.69	JPMCB	4508 Woodland Corporate Boulevard	Fee
9.70	JPMCB	3102, 3104 and 3110 Cherry Palm	Fee
9.71	JPMCB	101 Gibraltar Road	Fee
9.72	JPMCB	6161 American Boulevard West	Fee
9.73	JPMCB	4502 Woodland Center Boulevard	Fee
9.74	JPMCB	8855 Columbine Road	Fee
9.75	JPMCB	110 Gibraltar Road	Fee
9.76	JPMCB	8939 Columbine Road	Fee
9.77	JPMCB	7905 Fuller Road	Fee
9.78	JPMCB	10801 Nesbitt Avenue South	Fee
9.79	JPMCB	9008 Brittany Way	Fee
9.80	JPMCB	8995 Columbine Road	Fee
9.81	JPMCB	7852-7898 Woodland Center Boulevard	Fee
9.82	JPMCB	455 Business Center Drive	Fee
9.83	JPMCB	747 Dresher Road	Fee
9.84	JPMCB	231-253 Gibraltar Road	Fee
9.85	JPMCB	55 Valley Stream Parkway	Fee
9.86	JPMCB	8212 Woodland Center Boulevard	Fee
9.87	JPMCB	7802-7850 Woodland Center Boulevard	Fee
9.88	JPMCB	4303 East Cotton Center Boulevard	Fee
9.89	JPMCB	501 US Highway 301 South	Fee
9.90	JPMCB	8102 Woodland Center Boulevard	Fee
9.91	JPMCB	102 Rock Road	Fee
9.92	JPMCB	111-159 Gibraltar Road	Fee
9.93	JPMCB	181-187 Gibraltar Road	Fee
9.94	JPMCB	200-264 Lakeside Drive	Fee
9.95	JPMCB	120 Gibraltar Road	Fee
9.96	JPMCB	4207 East Cotton Center Boulevard	Fee
9.97	JPMCB	161-175 Gibraltar Road	Fee
9.98	JPMCB	8967 Columbine Road	Fee
9.99	JPMCB	8125-8198 Woodland Center Boulevard	Fee
9.100	JPMCB	111 Kelsey Lane	Fee
9.101	JPMCB	261-283 Gibraltar Road	Fee
9.102	JPMCB	27-43 Great Valley Parkway	Fee
9.103	JPMCB	767 Electronic Drive	Fee/Leasehold	05/31/2048	None
9.104	JPMCB	200-234 Kelsey Lane	Fee
9.105	JPMCB	4435 East Cotton Center Boulevard	Fee
9.106	JPMCB	7800 Equitable Drive	Fee
9.107	JPMCB	8906 Brittany Way	Fee
9.108	JPMCB	4520 Seedling Circle	Fee
9.109	JPMCB	201-223 Witmer Road	Fee
9.110	JPMCB	13630 Northwest 8th Street	Fee
9.111	JPMCB	5735 Old Shakopee Road West	Fee
9.112	JPMCB	50 Valley Stream Parkway	Fee
9.113	JPMCB	4503 Woodland Corporate Boulevard	Fee
9.114	JPMCB	508 Lapp Road	Fee
9.115	JPMCB	125-135 Rock Road	Fee
9.116	JPMCB	8911 Columbine Road	Fee
9.117	JPMCB	9306-9324 East Broadway Avenue	Fee
9.118	JPMCB	101-111 Rock Road	Fee
9.119	JPMCB	201 Gibraltar Road	Fee
9.120	JPMCB	4505 Woodland Corporate Boulevard	Fee
9.121	JPMCB	4511 Woodland Corporate Boulevard	Fee
9.122	JPMCB	400-445 Lakeside Drive, Unit #400	Fee
9.123	JPMCB	40 Valley Stream Parkway	Fee
9.124	JPMCB	103-109 Gibraltar Road	Fee
9.125	JPMCB	7702 Woodland Center Boulevard	Fee
9.126	JPMCB	113-123 Rock Road	Fee
9.127	JPMCB	555 Business Center Drive	Fee
9.128	JPMCB	8001 Woodland Center Boulevard	Fee
9.129	JPMCB	4415 East Cotton Center Boulevard	Fee
9.130	JPMCB	300 Welsh Road Building 4	Fee
9.131	JPMCB	9001-9015 Brittany Way	Fee
9.132	JPMCB	13650 Northwest 8th Street	Fee
9.133	JPMCB	277-293 Great Valley Parkway	Fee
9.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)	Fee
9.135	JPMCB	300-309 Lakeside Drive	Fee
9.136	JPMCB	101-107 Lakeside Drive	Fee
9.137	JPMCB	7695-7699 Anagram Drive	Fee
9.138	JPMCB	425 Technology Drive	Fee
9.139	JPMCB	300 Technology Drive	Fee
9.140	JPMCB	510 Lapp Road	Fee
9.141	JPMCB	7851-61 Woodland Center Boulevard	Fee
9.142	JPMCB	300 Welsh Road Building 3	Fee
9.143	JPMCB	7624 Bald Cypress Place	Fee
9.144	JPMCB	75 Great Valley Parkway	Fee
9.145	JPMCB	506 Prudential Road	Fee
9.146	JPMCB	30 Great Valley Parkway	Fee
9.147	JPMCB	100 Gibraltar Road	Fee
10	GSMC	145 Clinton	Fee					0	0	0	0	0	0	0	1,016,150	Unfunded Obligations Reserve
11	GSMC	Crowne Plaza Melbourne	Fee			10/17/2038		0	0	0	0	233,831	83,740	250,000	3,500,000	Capital Improvement Reserve
12	CREFI	Kawa Mixed Use Portfolio	Various	Various	Various			0	15,070	0	0	0	63,812	0	3,739,815	Essence Tenant Allowances Funds
12.01	CREFI	Gavilon Headquarters	Fee
12.02	CREFI	Essence Group Headquarters	Fee
12.03	CREFI	Oerlikon Industrial Facility	Fee
12.04	CREFI	Northland Innovation Campus	Leasehold	12/31/2039	None
13	JPMCB	Briar Hill at Manchester	Fee					7,965	1,241,980	0	0	125,842	24,200	0	0
14	GSMC	Residence Inn Boise City Center	Fee			10/19/2047		0	0	0	0	215,870	0	0	0
15	CREFI	DUMBO Heights Portfolio	Fee					0	35,650	0	0	829,359	0	0	17,015,442	Unfunded Obligations Reserve: 10,760,171; Free Rent Reserve: 5,904,411; Shadowbox Rent Reserve: 350,860
15.01	CREFI	55 Prospect Street	Fee
15.02	CREFI	117 Adams Street	Fee
15.03	CREFI	77 Sands Street	Fee
15.04	CREFI	81 Prospect Street	Fee
16	GSMC	5444 & 5430 Westheimer	Fee					0	0	0	0	938,541	0	0	1,512,321	Free Rent Reserve: 825,329; Unfunded Obligations Reserve: 657,991
17	JPMCB	Faurecia Columbus	Fee					275,000	0	0	350,000	26,950	13,170	0	0
18	GACC	Moffett Towers II - Building 1	Fee				5%	0	0	0	21,651,588	559,294	0	0	5,064,484	Free Rent Reserve
19	GSMC	TripAdvisor HQ	Fee					0	0	0	0	0	0	0	0
20	GSMC	Missouri Falls	Fee					0	21,670	0	0	33,059	5,907	0	4,608,151	Unfunded Obligations Reserve
21	GACC	Douglasville Pavilion	Fee					192,350	107,650	0	187,876	73,255	9,768	0	0
22	JPMCB	636 11th Avenue	Fee					7,990	1,198,696	0	0	0	76,801	0	137,671	Outstanding TI/LC Reserve
23	CREFI	Glenn Hotel Downtown Atlanta	Fee			04/03/2038		0	0	0	0	51,156	11,191	0	2,860,000	PIP Reserve
24	JPMCB	120 Bloomingdale Road	Fee					2,178	33,120	0	400,000	58,200	8,966	0	3,000	Title Endorsement Reserve
25	JPMCB	1421 West Shure Drive	Fee					3,427	0	0	0	359,868	7,366	0	25,577	Outstanding TI Reserve
26	GACC	Safeway Olney	Fee					0	0	0	0	0	2,411	0	0
27	GACC	River Hills	Fee					0	26,563	0	150,000	0	7,929	0	0
28	JPMCB	Sheraton Music City	Fee			06/30/2036		77,916	0	0	0	0	0	0	1,433,000	PIP Reserve
29	JPMCB	Trophy Club Plaza	Fee					1,334	0	0	8,005	0	0	0	0
30	JPMCB	Glendale Corporate Center	Fee					2,717	0	0	11,955	258,801	0	0	494,950	Outstanding TI/LC Reserve
31	JPMCB	The Shoppes of Kemah	Fee					984	0	0	3,280	49,518	0	0	70,155	Outstanding TI/LC Reserve
32	JPMCB	Walnut Creek	Fee					2,140	0	0	7,642	0	0	0	0
33	GACC	3603 Haven	Fee				12%	0	40,000	0	846,480	17,289	0	0	199,098	ETAGEN Rent Reserve
34	GACC	1076 Riverdale	Fee				8%	0	0	0	250,000	9,997	3,539	0	122,262	Free Rent Reserve
35	CREFI	Culver Exchange	Fee				19%	0	0	0	60,000	27,737	8,612	0	146,669	Unfunded Obligations TI/LC: 128,774.47; Free Rent: 17,894.25
36	GSMC	Storgard Self Storage	Fee				11%	0	0	0	0	0	0	0	0
37	GACC	Jewel-Osco Huntley	Fee					0	5,400	0	0	0	957	0	0
38	CREFI	Shops on Navigation	Fee					0	0	0	0	11,665	6,910	0	339,651	Unfunded Obligations
39	CREFI	The Shops at Moore Road	Fee					0	625	0	0	27,042	3,532	0	8,386	Rent Concession Reserve Funds
40	CREFI	Self Storage Plus Dulles Town Center	Fee					0	0	0	0	15,784	5,921	0	0
41	JPMCB	Anthem Eastside Shops	Fee					520	0	0	1,300	47,295	0	0	0

ANNEX A-1

			MONTHLY ESCROW
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly
Loan #	Seller	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
1	JPMCB	Aventura Mall	Springing	0	Springing	Springing	Springing	0
2	GACC	Staples Strategic Industrial	Springing	0	0	Springing	Springing	Springing	Quarterly Rent Reserve
2.01	GACC	Staples - Hagerstown, MD
2.02	GACC	Staples - Montgomery, NY
2.03	GACC	Staples - Terre Haute, IN
2.04	GACC	Staples - London, OH
2.05	GACC	Staples - Beloit, WI
2.06	GACC	Staples - Dayville, CT
2.07	GACC	Staples - Arden Hills, MN
2.08	GACC	Staples - Putnam, CT
3	GACC	Embassy Suites Anaheim	5% of Projected Revenues	0	0	62,513	Springing	Springing	PIP Reserve
4	GACC	Saint Louis Galleria	Springing	0	Springing	Springing	Springing	0
5	JPMCB	10 Brookline Place	0	0	0	Springing	Springing	0
6	GACC	590 East Middlefield	Springing	0	0	Springing	Springing	0
7	CREFI	3 Huntington Quadrangle	9,967	0	42,596	118,930	11,776	0
8	GACC	Moffett Towers - Buildings E,F,G	11,277	0	0	253,242	Springing	Springing	Lease Sweep Reserve
9	JPMCB	Workspace	205,933	0	1,441,528	2,040,615	1st 4 pmts - 552,198; Subsequently - 219,630	0
9.01	JPMCB	6625 78th Street West
9.02	JPMCB	1500 Liberty Ridge Drive
9.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive
9.04	JPMCB	1301 International Parkway
9.05	JPMCB	777 West Yamato Road
9.06	JPMCB	4425 East Cotton Center Boulevard
9.07	JPMCB	4500 East Cotton Center Boulevard
9.08	JPMCB	3100 Southwest 145th Avenue
9.09	JPMCB	3400 Lakeside Drive
9.10	JPMCB	3450 Lakeside Drive
9.11	JPMCB	40 Liberty Boulevard
9.12	JPMCB	4630 Woodland Corporate Boulevard
9.13	JPMCB	750 Park of Commerce Road
9.14	JPMCB	13621 Northwest 12th Street
9.15	JPMCB	2 West Liberty Boulevard
9.16	JPMCB	10400 Viking Drive
9.17	JPMCB	100 Witmer Road
9.18	JPMCB	7 Walnut Grove Drive
9.19	JPMCB	4313 East Cotton Center Boulevard
9.20	JPMCB	1200 Liberty Ridge Drive
9.21	JPMCB	1400 Liberty Ridge Drive
9.22	JPMCB	4750 South 44th Place
9.23	JPMCB	680 Blair Mill Road
9.24	JPMCB	3020 US Highway 301 South
9.25	JPMCB	4 Walnut Grove Drive
9.26	JPMCB	4631 Woodland Corporate Boulevard
9.27	JPMCB	5 Walnut Grove Drive
9.28	JPMCB	700 Dresher Road
9.29	JPMCB	45-67 Great Valley Parkway
9.30	JPMCB	4610 South 44th Place
9.31	JPMCB	4217 East Cotton Center Boulevard
9.32	JPMCB	1 Country View Road
9.33	JPMCB	4410 East Cotton Center Boulevard
9.34	JPMCB	951 Northwest Broken Sound Parkway
9.35	JPMCB	77-123 Great Valley Parkway
9.36	JPMCB	420-500 Lapp Road
9.37	JPMCB	2 Walnut Grove Drive
9.38	JPMCB	507 Prudential Road
9.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard
9.40	JPMCB	9801 South 51st Street
9.41	JPMCB	180 Sheree Boulevard
9.42	JPMCB	7615 Smetana Lane
9.43	JPMCB	4550 South 44th Place
9.44	JPMCB	131 Kelsey Lane
9.45	JPMCB	5775 Old Shakopee Road West
9.46	JPMCB	8401-8406 Benjamin Road (North)
9.47	JPMCB	7625 Smetana Lane
9.48	JPMCB	5 Great Valley Parkway
9.49	JPMCB	5705 Old Shakopee Road West
9.50	JPMCB	7 Great Valley Parkway
9.51	JPMCB	65 Valley Stream Parkway
9.52	JPMCB	220 Gibraltar Road
9.53	JPMCB	257-275 Great Valley Parkway
9.54	JPMCB	240 Gibraltar Road
9.55	JPMCB	200 Gibraltar Road
9.56	JPMCB	9023 Columbine Road
9.57	JPMCB	3 Country View Road
9.58	JPMCB	1 Great Valley Parkway
9.59	JPMCB	333 Phoenixville Pike
9.60	JPMCB	4405 East Cotton Center Boulevard
9.61	JPMCB	7920 Woodland Center Boulevard
9.62	JPMCB	20 Valley Stream Parkway
9.63	JPMCB	5715 Old Shakopee Road West
9.64	JPMCB	150-182 Kelsey Lane
9.65	JPMCB	155 Great Valley Parkway
9.66	JPMCB	701-725 US Highway 301 South
9.67	JPMCB	901-933 US Highway 301 South
9.68	JPMCB	7725 Woodland Center Boulevard
9.69	JPMCB	4508 Woodland Corporate Boulevard
9.70	JPMCB	3102, 3104 and 3110 Cherry Palm
9.71	JPMCB	101 Gibraltar Road
9.72	JPMCB	6161 American Boulevard West
9.73	JPMCB	4502 Woodland Center Boulevard
9.74	JPMCB	8855 Columbine Road
9.75	JPMCB	110 Gibraltar Road
9.76	JPMCB	8939 Columbine Road
9.77	JPMCB	7905 Fuller Road
9.78	JPMCB	10801 Nesbitt Avenue South
9.79	JPMCB	9008 Brittany Way
9.80	JPMCB	8995 Columbine Road
9.81	JPMCB	7852-7898 Woodland Center Boulevard
9.82	JPMCB	455 Business Center Drive
9.83	JPMCB	747 Dresher Road
9.84	JPMCB	231-253 Gibraltar Road
9.85	JPMCB	55 Valley Stream Parkway
9.86	JPMCB	8212 Woodland Center Boulevard
9.87	JPMCB	7802-7850 Woodland Center Boulevard
9.88	JPMCB	4303 East Cotton Center Boulevard
9.89	JPMCB	501 US Highway 301 South
9.90	JPMCB	8102 Woodland Center Boulevard
9.91	JPMCB	102 Rock Road
9.92	JPMCB	111-159 Gibraltar Road
9.93	JPMCB	181-187 Gibraltar Road
9.94	JPMCB	200-264 Lakeside Drive
9.95	JPMCB	120 Gibraltar Road
9.96	JPMCB	4207 East Cotton Center Boulevard
9.97	JPMCB	161-175 Gibraltar Road
9.98	JPMCB	8967 Columbine Road
9.99	JPMCB	8125-8198 Woodland Center Boulevard
9.100	JPMCB	111 Kelsey Lane
9.101	JPMCB	261-283 Gibraltar Road
9.102	JPMCB	27-43 Great Valley Parkway
9.103	JPMCB	767 Electronic Drive
9.104	JPMCB	200-234 Kelsey Lane
9.105	JPMCB	4435 East Cotton Center Boulevard
9.106	JPMCB	7800 Equitable Drive
9.107	JPMCB	8906 Brittany Way
9.108	JPMCB	4520 Seedling Circle
9.109	JPMCB	201-223 Witmer Road
9.110	JPMCB	13630 Northwest 8th Street
9.111	JPMCB	5735 Old Shakopee Road West
9.112	JPMCB	50 Valley Stream Parkway
9.113	JPMCB	4503 Woodland Corporate Boulevard
9.114	JPMCB	508 Lapp Road
9.115	JPMCB	125-135 Rock Road
9.116	JPMCB	8911 Columbine Road
9.117	JPMCB	9306-9324 East Broadway Avenue
9.118	JPMCB	101-111 Rock Road
9.119	JPMCB	201 Gibraltar Road
9.120	JPMCB	4505 Woodland Corporate Boulevard
9.121	JPMCB	4511 Woodland Corporate Boulevard
9.122	JPMCB	400-445 Lakeside Drive, Unit #400
9.123	JPMCB	40 Valley Stream Parkway
9.124	JPMCB	103-109 Gibraltar Road
9.125	JPMCB	7702 Woodland Center Boulevard
9.126	JPMCB	113-123 Rock Road
9.127	JPMCB	555 Business Center Drive
9.128	JPMCB	8001 Woodland Center Boulevard
9.129	JPMCB	4415 East Cotton Center Boulevard
9.130	JPMCB	300 Welsh Road Building 4
9.131	JPMCB	9001-9015 Brittany Way
9.132	JPMCB	13650 Northwest 8th Street
9.133	JPMCB	277-293 Great Valley Parkway
9.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)
9.135	JPMCB	300-309 Lakeside Drive
9.136	JPMCB	101-107 Lakeside Drive
9.137	JPMCB	7695-7699 Anagram Drive
9.138	JPMCB	425 Technology Drive
9.139	JPMCB	300 Technology Drive
9.140	JPMCB	510 Lapp Road
9.141	JPMCB	7851-61 Woodland Center Boulevard
9.142	JPMCB	300 Welsh Road Building 3
9.143	JPMCB	7624 Bald Cypress Place
9.144	JPMCB	75 Great Valley Parkway
9.145	JPMCB	506 Prudential Road
9.146	JPMCB	30 Great Valley Parkway
9.147	JPMCB	100 Gibraltar Road
10	GSMC	145 Clinton	Springing	0	Springing	Springing	Springing	0
11	GSMC	Crowne Plaza Melbourne	50,328	0	0	25,981	41,870	0
12	CREFI	Kawa Mixed Use Portfolio	6,173	0	Springing	Springing	12,762	Springing	Essence CAM Assessments Funds
12.01	CREFI	Gavilon Headquarters
12.02	CREFI	Essence Group Headquarters
12.03	CREFI	Oerlikon Industrial Facility
12.04	CREFI	Northland Innovation Campus
13	JPMCB	Briar Hill at Manchester	7,965	0	0	69,921	12,100	0
14	GSMC	Residence Inn Boise City Center	31,599	0	0	36,518	Springing	0
15	CREFI	DUMBO Heights Portfolio	9,413	0	83,333	207,340	Springing	0
15.01	CREFI	55 Prospect Street
15.02	CREFI	117 Adams Street
15.03	CREFI	77 Sands Street
15.04	CREFI	81 Prospect Street
16	GSMC	5444 & 5430 Westheimer	6,746	0	29,167	96,267	Springing	0
17	JPMCB	Faurecia Columbus	Springing	0	Springing	8,521	4,390	0
18	GACC	Moffett Towers II - Building 1	0	0	0	111,859	Springing	0
19	GSMC	TripAdvisor HQ	Springing	0	Springing	Springing	Springing	0
20	GSMC	Missouri Falls	3,247	0	0	33,059	2,954	0
21	GACC	Douglasville Pavilion	4,353	0	16,667	36,627	4,884	0
22	JPMCB	636 11th Avenue	7,990	0	Springing	Springing	25,600	Springing	Dark Trigger Reserve
23	CREFI	Glenn Hotel Downtown Atlanta	30,911	0	0	17,052	5,596	Springing	PIP Reserve
24	JPMCB	120 Bloomingdale Road	2,178	0	11,710	48,343	4,483	Springing	Parking Reserve Fund
25	JPMCB	1421 West Shure Drive	3,427	0	0	119,956	3,683	0
26	GACC	Safeway Olney	996	0	4,071	15,868	1,205	0
27	GACC	River Hills	2,820	0	14,583	13,671	3,965	0
28	JPMCB	Sheraton Music City	4% of Gross Revenues	0	0	Springing	Springing	Springing	PIP Reserve
29	JPMCB	Trophy Club Plaza	1,334	0	8,005	33,461	Springing	Springing	Specified Tenant Leasing Reserve
30	JPMCB	Glendale Corporate Center	2,717	0	11,955	36,972	Springing	0
31	JPMCB	The Shoppes of Kemah	984	0	3,280	10,043	Springing	0
32	JPMCB	Walnut Creek	2,140	0	7,642	20,330	Springing	Springing	Outstanding TI Reserve; Specified Tenant Leasing Reserve
33	GACC	3603 Haven	353	0	3,527	8,644	Springing	1,644	Common Charges Reserve
34	GACC	1076 Riverdale	1,915	0	6,384	9,997	1,769	0
35	CREFI	Culver Exchange	179	0	1,055	6,934	783	0
36	GSMC	Storgard Self Storage	1,200	0	0	8,034	Springing	0
37	GACC	Jewel-Osco Huntley	Springing	0	Springing	Springing	957	0
38	CREFI	Shops on Navigation	224	0	2,236	5,833	864	0
39	CREFI	The Shops at Moore Road	1,046	0	3,854	9,014	1,186	0
40	CREFI	Self Storage Plus Dulles Town Center	444	0	0	7,892	1,480	0
41	JPMCB	Anthem Eastside Shops	520	0	1,300	8,227	Springing	0

ANNEX A-1

			RESERVE CAPS
			CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other
Loan #	Seller	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	JPMCB	Aventura Mall	487,003		6,087,540
2	GACC	Staples Strategic Industrial
2.01	GACC	Staples - Hagerstown, MD
2.02	GACC	Staples - Montgomery, NY
2.03	GACC	Staples - Terre Haute, IN
2.04	GACC	Staples - London, OH
2.05	GACC	Staples - Beloit, WI
2.06	GACC	Staples - Dayville, CT
2.07	GACC	Staples - Arden Hills, MN
2.08	GACC	Staples - Putnam, CT
3	GACC	Embassy Suites Anaheim
4	GACC	Saint Louis Galleria	236,181		1,889,448
5	JPMCB	10 Brookline Place
6	GACC	590 East Middlefield
7	CREFI	3 Huntington Quadrangle			3,000,000
8	GACC	Moffett Towers - Buildings E,F,G						23,680,930	Lease Sweep Funds: (i) with respect to a Lease Sweep Trigger pursuant to the defined conditions in the Loan Agreement, $20,297,940 ($30.00 per rentable square foot that is leased pursuant to the Lease Sweep Lease in existence), or (ii) with respect to a Lease Sweep Trigger continuing solely pursuant to the additional conditions stated in the Loan Agreement, $30.00 per rentable square foot of Dark Space and/or Terminated Space.
9	JPMCB	Workspace	The product of the then-current Rollover Reserve Monthly Deposit with the number of mos remaining until the Maturity Date, with a max of 36 mos and a min of 12 mos.		The product of the then-current Rollover Reserve Monthly Deposit with the number of mos remaining until the Maturity Date, with a max of 18 mos and a min of 12 mos.
9.01	JPMCB	6625 78th Street West
9.02	JPMCB	1500 Liberty Ridge Drive
9.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive
9.04	JPMCB	1301 International Parkway
9.05	JPMCB	777 West Yamato Road
9.06	JPMCB	4425 East Cotton Center Boulevard
9.07	JPMCB	4500 East Cotton Center Boulevard
9.08	JPMCB	3100 Southwest 145th Avenue
9.09	JPMCB	3400 Lakeside Drive
9.10	JPMCB	3450 Lakeside Drive
9.11	JPMCB	40 Liberty Boulevard
9.12	JPMCB	4630 Woodland Corporate Boulevard
9.13	JPMCB	750 Park of Commerce Road
9.14	JPMCB	13621 Northwest 12th Street
9.15	JPMCB	2 West Liberty Boulevard
9.16	JPMCB	10400 Viking Drive
9.17	JPMCB	100 Witmer Road
9.18	JPMCB	7 Walnut Grove Drive
9.19	JPMCB	4313 East Cotton Center Boulevard
9.20	JPMCB	1200 Liberty Ridge Drive
9.21	JPMCB	1400 Liberty Ridge Drive
9.22	JPMCB	4750 South 44th Place
9.23	JPMCB	680 Blair Mill Road
9.24	JPMCB	3020 US Highway 301 South
9.25	JPMCB	4 Walnut Grove Drive
9.26	JPMCB	4631 Woodland Corporate Boulevard
9.27	JPMCB	5 Walnut Grove Drive
9.28	JPMCB	700 Dresher Road
9.29	JPMCB	45-67 Great Valley Parkway
9.30	JPMCB	4610 South 44th Place
9.31	JPMCB	4217 East Cotton Center Boulevard
9.32	JPMCB	1 Country View Road
9.33	JPMCB	4410 East Cotton Center Boulevard
9.34	JPMCB	951 Northwest Broken Sound Parkway
9.35	JPMCB	77-123 Great Valley Parkway
9.36	JPMCB	420-500 Lapp Road
9.37	JPMCB	2 Walnut Grove Drive
9.38	JPMCB	507 Prudential Road
9.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard
9.40	JPMCB	9801 South 51st Street
9.41	JPMCB	180 Sheree Boulevard
9.42	JPMCB	7615 Smetana Lane
9.43	JPMCB	4550 South 44th Place
9.44	JPMCB	131 Kelsey Lane
9.45	JPMCB	5775 Old Shakopee Road West
9.46	JPMCB	8401-8406 Benjamin Road (North)
9.47	JPMCB	7625 Smetana Lane
9.48	JPMCB	5 Great Valley Parkway
9.49	JPMCB	5705 Old Shakopee Road West
9.50	JPMCB	7 Great Valley Parkway
9.51	JPMCB	65 Valley Stream Parkway
9.52	JPMCB	220 Gibraltar Road
9.53	JPMCB	257-275 Great Valley Parkway
9.54	JPMCB	240 Gibraltar Road
9.55	JPMCB	200 Gibraltar Road
9.56	JPMCB	9023 Columbine Road
9.57	JPMCB	3 Country View Road
9.58	JPMCB	1 Great Valley Parkway
9.59	JPMCB	333 Phoenixville Pike
9.60	JPMCB	4405 East Cotton Center Boulevard
9.61	JPMCB	7920 Woodland Center Boulevard
9.62	JPMCB	20 Valley Stream Parkway
9.63	JPMCB	5715 Old Shakopee Road West
9.64	JPMCB	150-182 Kelsey Lane
9.65	JPMCB	155 Great Valley Parkway
9.66	JPMCB	701-725 US Highway 301 South
9.67	JPMCB	901-933 US Highway 301 South
9.68	JPMCB	7725 Woodland Center Boulevard
9.69	JPMCB	4508 Woodland Corporate Boulevard
9.70	JPMCB	3102, 3104 and 3110 Cherry Palm
9.71	JPMCB	101 Gibraltar Road
9.72	JPMCB	6161 American Boulevard West
9.73	JPMCB	4502 Woodland Center Boulevard
9.74	JPMCB	8855 Columbine Road
9.75	JPMCB	110 Gibraltar Road
9.76	JPMCB	8939 Columbine Road
9.77	JPMCB	7905 Fuller Road
9.78	JPMCB	10801 Nesbitt Avenue South
9.79	JPMCB	9008 Brittany Way
9.80	JPMCB	8995 Columbine Road
9.81	JPMCB	7852-7898 Woodland Center Boulevard
9.82	JPMCB	455 Business Center Drive
9.83	JPMCB	747 Dresher Road
9.84	JPMCB	231-253 Gibraltar Road
9.85	JPMCB	55 Valley Stream Parkway
9.86	JPMCB	8212 Woodland Center Boulevard
9.87	JPMCB	7802-7850 Woodland Center Boulevard
9.88	JPMCB	4303 East Cotton Center Boulevard
9.89	JPMCB	501 US Highway 301 South
9.90	JPMCB	8102 Woodland Center Boulevard
9.91	JPMCB	102 Rock Road
9.92	JPMCB	111-159 Gibraltar Road
9.93	JPMCB	181-187 Gibraltar Road
9.94	JPMCB	200-264 Lakeside Drive
9.95	JPMCB	120 Gibraltar Road
9.96	JPMCB	4207 East Cotton Center Boulevard
9.97	JPMCB	161-175 Gibraltar Road
9.98	JPMCB	8967 Columbine Road
9.99	JPMCB	8125-8198 Woodland Center Boulevard
9.100	JPMCB	111 Kelsey Lane
9.101	JPMCB	261-283 Gibraltar Road
9.102	JPMCB	27-43 Great Valley Parkway
9.103	JPMCB	767 Electronic Drive
9.104	JPMCB	200-234 Kelsey Lane
9.105	JPMCB	4435 East Cotton Center Boulevard
9.106	JPMCB	7800 Equitable Drive
9.107	JPMCB	8906 Brittany Way
9.108	JPMCB	4520 Seedling Circle
9.109	JPMCB	201-223 Witmer Road
9.110	JPMCB	13630 Northwest 8th Street
9.111	JPMCB	5735 Old Shakopee Road West
9.112	JPMCB	50 Valley Stream Parkway
9.113	JPMCB	4503 Woodland Corporate Boulevard
9.114	JPMCB	508 Lapp Road
9.115	JPMCB	125-135 Rock Road
9.116	JPMCB	8911 Columbine Road
9.117	JPMCB	9306-9324 East Broadway Avenue
9.118	JPMCB	101-111 Rock Road
9.119	JPMCB	201 Gibraltar Road
9.120	JPMCB	4505 Woodland Corporate Boulevard
9.121	JPMCB	4511 Woodland Corporate Boulevard
9.122	JPMCB	400-445 Lakeside Drive, Unit #400
9.123	JPMCB	40 Valley Stream Parkway
9.124	JPMCB	103-109 Gibraltar Road
9.125	JPMCB	7702 Woodland Center Boulevard
9.126	JPMCB	113-123 Rock Road
9.127	JPMCB	555 Business Center Drive
9.128	JPMCB	8001 Woodland Center Boulevard
9.129	JPMCB	4415 East Cotton Center Boulevard
9.130	JPMCB	300 Welsh Road Building 4
9.131	JPMCB	9001-9015 Brittany Way
9.132	JPMCB	13650 Northwest 8th Street
9.133	JPMCB	277-293 Great Valley Parkway
9.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)
9.135	JPMCB	300-309 Lakeside Drive
9.136	JPMCB	101-107 Lakeside Drive
9.137	JPMCB	7695-7699 Anagram Drive
9.138	JPMCB	425 Technology Drive
9.139	JPMCB	300 Technology Drive
9.140	JPMCB	510 Lapp Road
9.141	JPMCB	7851-61 Woodland Center Boulevard
9.142	JPMCB	300 Welsh Road Building 3
9.143	JPMCB	7624 Bald Cypress Place
9.144	JPMCB	75 Great Valley Parkway
9.145	JPMCB	506 Prudential Road
9.146	JPMCB	30 Great Valley Parkway
9.147	JPMCB	100 Gibraltar Road
10	GSMC	145 Clinton
11	GSMC	Crowne Plaza Melbourne
12	CREFI	Kawa Mixed Use Portfolio
12.01	CREFI	Gavilon Headquarters
12.02	CREFI	Essence Group Headquarters
12.03	CREFI	Oerlikon Industrial Facility
12.04	CREFI	Northland Innovation Campus
13	JPMCB	Briar Hill at Manchester
14	GSMC	Residence Inn Boise City Center
15	CREFI	DUMBO Heights Portfolio
15.01	CREFI	55 Prospect Street
15.02	CREFI	117 Adams Street
15.03	CREFI	77 Sands Street
15.04	CREFI	81 Prospect Street
16	GSMC	5444 & 5430 Westheimer	323,810		1,200,000
17	JPMCB	Faurecia Columbus	275,000
18	GACC	Moffett Towers II - Building 1
19	GSMC	TripAdvisor HQ
20	GSMC	Missouri Falls
21	GACC	Douglasville Pavilion	300,000		600,000
22	JPMCB	636 11th Avenue
23	CREFI	Glenn Hotel Downtown Atlanta
24	JPMCB	120 Bloomingdale Road			420,000
25	JPMCB	1421 West Shure Drive	82,000
26	GACC	Safeway Olney
27	GACC	River Hills	67,670		500,000
28	JPMCB	Sheraton Music City
29	JPMCB	Trophy Club Plaza			480,303
30	JPMCB	Glendale Corporate Center
31	JPMCB	The Shoppes of Kemah	35,424		196,798
32	JPMCB	Walnut Creek			458,524
33	GACC	3603 Haven	8,465		126,972
34	GACC	1076 Riverdale			600,000
35	CREFI	Culver Exchange	6,456		63,295
36	GSMC	Storgard Self Storage
37	GACC	Jewel-Osco Huntley
38	CREFI	Shops on Navigation			85,000
39	CREFI	The Shops at Moore Road			150,000
40	CREFI	Self Storage Plus Dulles Town Center	15,971
41	JPMCB	Anthem Eastside Shops	12,500

ANNEX A-1

LARGEST TENANT

2nd LARGEST TENANT (3), (23), (24), (25)

3rd LARGEST TENANT

4th LARGEST TENANT (3), (23), (24), (25)

Single

Lease

Lease

Lease

Lease

Loan #

Seller

Property Name

Tenant

Largest Tenant

Unit Size

Expiration

2nd Largest Tenant

Unit Size

Expiration

3rd Largest Tenant

Unit Size

Expiration

4th Largest Tenant

Unit Size

Expiration

1

JPMCB

Aventura Mall

No

J. C. Penney Co.

193,759

04/30/23

AMC Theatres

78,738

08/31/23

Zara

34,454

10/31/29

XXI Forever

32,504

MTM

2

GACC

Staples Strategic Industrial

Yes

2.01

GACC

Staples - Hagerstown, MD

Yes

US Retail Inc

1,022,145

10/31/38

2.02

GACC

Staples - Montgomery, NY

Yes

Staples Inc.

766,484

10/31/38

2.03

GACC

Staples - Terre Haute, IN

Yes

US Retail Inc

809,560

10/31/38

2.04

GACC

Staples - London, OH

Yes

Staples Inc.

496,818

10/31/38

2.05

GACC

Staples - Beloit, WI

Yes

Staples Inc.

399,652

10/31/38

2.06

GACC

Staples - Dayville, CT

Yes

US Retail Inc

310,157

10/31/38

2.07

GACC

Staples - Arden Hills, MN

Yes

Staples Inc.

113,096

10/31/38

2.08

GACC

Staples - Putnam, CT

Yes

Staples Inc.

113,215

10/31/38

3

GACC

Embassy Suites Anaheim

No

4

GACC

Saint Louis Galleria

No

Galleria 6 Cinemas

19,624

08/31/23

H&M

12,913

01/31/21

Victoria's Secret

12,892

01/31/26

Urban Outfitters

12,623

01/31/21

5

JPMCB

10 Brookline Place

Yes

Dana Farber

173,439

12/31/30

6

GACC

590 East Middlefield

Yes

Omnicell, Inc.

99,880

10/15/22

7

CREFI

3 Huntington Quadrangle

No

Northwell Health

121,274

09/30/28

Travelers Indemnity Co.

119,450

04/30/20

Catholic Health Services

35,699

05/31/29

AmTrust Tower Insurance

30,512

08/31/22

8

GACC

Moffett Towers - Buildings E,F,G

Yes

Amazon

676,598

06/30/30

9

JPMCB

Workspace

Various

9.01

JPMCB

6625 78th Street West

No

Express Scripts, Inc.

203,442

12/31/18

Universal Hospital Services, Inc.

54,797

04/30/22

MYONLLC

9,598

02/28/23

9.02

JPMCB

1500 Liberty Ridge Drive

No

ELAP Services, LLC

39,981

11/30/21

Crothall Services Group

36,380

02/29/24

SEI Investments Company

34,919

06/30/20

9.03

JPMCB

3350 Southwest 148th Avenue & Lakeside Drive

No

Carnival Corporation

30,519

11/30/26

RGN-Miramar I, LLC

23,667

09/30/23

ADP, Inc

21,562

06/30/19

9.04

JPMCB

1301 International Parkway

No

Sunshine State Health Plan, Inc.

84,379

11/30/20

Grant Thornton LLP

23,682

03/31/19

Smurfit Kappa Packaging, LLC

10,191

08/31/23

9.05

JPMCB

777 West Yamato Road

No

Relx, Inc.

51,404

05/31/24

AVM, L.P.

27,897

12/31/24

Metropolitan Health Networks, Inc.

19,598

09/30/21

9.06

JPMCB

4425 East Cotton Center Boulevard

Yes

United HealthCare Services, Inc.

165,000

03/31/24

9.07

JPMCB

4500 East Cotton Center Boulevard

Yes

Aetna Life Insurance Company

139,403

12/31/23

9.08

JPMCB

3100 Southwest 145th Avenue

No

United HealthCare Services, Inc.

50,143

06/30/22

Paychex North America, Inc.

24,878

10/31/18

Zebra Technologies International, LLC

14,688

03/31/23

9.09

JPMCB

3400 Lakeside Drive

No

Carnival Corporation

62,904

11/30/26

United States Postal Service Inspect Div

22,076

07/08/22

Caltrop Corporation

5,686

06/30/20

9.10

JPMCB

3450 Lakeside Drive

No

Arise Virtual Solutions, Inc.

43,299

02/28/27

HP Enterprise Services, LLC

29,161

12/31/20

Compupay, Inc.

21,933

06/30/24

9.11

JPMCB

40 Liberty Boulevard

Yes

Siemens Medical Solutions USA, Inc.

126,000

01/31/20

9.12

JPMCB

4630 Woodland Corporate Boulevard

No

Aetna Life Insurance Company

73,077

02/29/20

Shapiro & Fishman, LLP and The LOGS Grp.

31,249

09/30/21

Oldcastle Coastal, Inc.

8,317

02/28/22

9.13

JPMCB

750 Park of Commerce Road

No

3Cinteractive Corp.

25,287

12/31/21

MiX Telematics North America, Inc.

10,260

08/31/22

ProQuest LLC

8,748

06/30/19

9.14

JPMCB

13621 Northwest 12th Street

No

MEDNAX Services, Inc.

37,209

11/30/23

Connexion Point, LLC

37,209

07/31/21

Tralongo, LLC

17,346

01/31/22

9.15

JPMCB

2 West Liberty Boulevard

No

Teva Branded Pharmaceutical

60,307

12/31/19

First Priority Bank

11,775

01/31/21

Drexel University

8,894

01/31/26

9.16

JPMCB

10400 Viking Drive

No

Grain Millers, Inc.

34,981

01/31/21

Zinpro Corporation

28,711

05/31/25

Comcast of Arkansas/Florida/Louisiana

6,881

04/30/20

9.17

JPMCB

100 Witmer Road

No

Kreischer Miller

45,916

07/31/19

Emcare

26,948

06/30/20

NY Life Insurance

25,324

08/31/26

9.18

JPMCB

7 Walnut Grove Drive

Yes

Reed Technology & Information

120,000

05/31/25

9.19

JPMCB

4313 East Cotton Center Boulevard

No

GE Parallel Design, Inc.

78,335

09/30/28

Pronet Solutions, Inc.

30,539

04/30/23

9.20

JPMCB

1200 Liberty Ridge Drive

No

Saul Ewing Arnstein & Lehr, LLP

16,704

02/28/21

Old Republic National Title

10,196

10/31/19

IPR International LLC

8,842

10/31/18

9.21

JPMCB

1400 Liberty Ridge Drive

No

Boomi, Inc

41,409

09/30/27

Skyhook Holding, Inc.

6,751

12/31/20

Hewlett Packard Enterprise (HPE)

4,884

07/31/20

9.22

JPMCB

4750 South 44th Place

No

Aetna Life Insurance Company

69,094

08/31/20

Caris Life Sciences, Inc.

10,402

08/31/20

9.23

JPMCB

680 Blair Mill Road

Yes

United HealthCare Services, Inc.

115,110

03/31/25

9.24

JPMCB

3020 US Highway 301 South

Yes

General Dynamics Information Tech., Inc.

99,039

09/30/22

9.25

JPMCB

4 Walnut Grove Drive

Yes

Optum Services Inc.

109,700

03/31/25

9.26

JPMCB

4631 Woodland Corporate Boulevard

No

Cognizant Technology Solutions U.S. Corporation

27,882

11/30/24

One Call Medical, Inc.

18,391

05/31/19

Continental Casualty Company

9,650

01/31/21

9.27

JPMCB

5 Walnut Grove Drive

No

Commcor

27,035

11/30/22

LRA Worldwide

16,508

10/31/25

Aegis Industrial Software Corp

13,194

08/31/19

9.28

JPMCB

700 Dresher Road

No

Comcast of PA

58,115

12/31/19

TNS US

39,480

11/30/22

9.29

JPMCB

45-67 Great Valley Parkway

No

Orthovita, Inc.

55,675

07/31/20

Sanofi US Services Inc.

39,645

02/28/26

Merit Medical Systems, Inc.

32,691

06/30/19

9.30

JPMCB

4610 South 44th Place

Yes

CDx Holdings, Inc.

66,012

08/31/20

9.31

JPMCB

4217 East Cotton Center Boulevard

Yes

Education Management LLC

88,140

06/30/19

9.32

JPMCB

1 Country View Road

No

Factory Mutual Insurance Company

23,155

02/28/21

Balfour Beatty Investments, Inc.

22,415

10/31/25

Suburban West Realtors Association

6,290

06/30/25

9.33

JPMCB

4410 East Cotton Center Boulevard

Yes

GM Cruise LLC

101,269

07/31/22

9.34

JPMCB

951 Northwest Broken Sound Parkway

No

U.S. Installation Group, Inc.

14,749

05/31/23

ParTech, Inc.

11,471

12/31/19

Toll Bros., Inc.

10,322

04/30/21

9.35

JPMCB

77-123 Great Valley Parkway

No

Puresyn, Inc.

18,008

12/31/20

Orthovita, Inc.

13,796

07/31/20

Sanofi US Services, Inc.

13,712

02/28/26

9.36

JPMCB

420-500 Lapp Road

No

ifm Prover USA, Inc.

36,837

03/31/23

Recro Pharma

22,286

12/31/22

Akzo Nobel Coatings, Inc.

17,295

08/31/19

9.37

JPMCB

2 Walnut Grove Drive

No

Acurian

44,039

09/30/22

PNC Bank

11,532

02/28/23

Amica Mutual Insurance

8,321

09/30/22

9.38

JPMCB

507 Prudential Road

No

Bayview Loan Servicing, LLC

64,115

04/30/26

Lakeview Loan Servicing, LLC

8,266

04/30/26

9.39

JPMCB

7930, 8010, 8020 Woodland Center Boulevard

No

HiVelocity Ventures Corporation

23,012

06/30/21

Baycare Home Care, Inc.

16,506

11/30/19

Caremark, L.L.C.

16,506

11/30/18

9.40

JPMCB

9801 South 51st Street

No

Aetna Life Insurance Company

42,369

02/28/19

United Parcel Service, Inc.

29,181

02/28/23

9.41

JPMCB

180 Sheree Boulevard

No

Avanceon, LP

16,700

03/31/20

Kleinfelder, Inc.

9,038

12/31/21

UGI HVAC Enterprises, Inc.

6,890

05/31/19

9.42

JPMCB

7615 Smetana Lane

No

Dell Marketing L. P.

85,366

08/31/24

Viking Forest Products, LLC

8,078

10/31/23

9.43

JPMCB

4550 South 44th Place

Yes

Progressive Casualty Insurance Company

54,489

05/31/20

9.44

JPMCB

131 Kelsey Lane

Yes

United HealthCare Services, Inc.

89,290

09/30/24

9.45

JPMCB

5775 Old Shakopee Road West

No

SENSATA TECHNOLOGIES, INC.

34,291

03/31/22

Sightpath Medical, LLC

25,750

03/31/20

Datalogic Automation, Inc.

10,797

04/30/20

9.46

JPMCB

8401-8406 Benjamin Road (North)

No

Zippy Shell USA, LLC

10,929

02/28/24

GP Strategies Corporation

9,000

10/31/22

Nextteq. LLC

7,200

02/29/20

9.47

JPMCB

7625 Smetana Lane

Yes

Dell Marketing L. P.

55,924

08/31/24

9.48

JPMCB

5 Great Valley Parkway

No

Executive Office Link, Inc.

23,150

06/30/22

Encore Dermatology, Inc.

6,257

01/31/21

The Elite Group, LLC

5,401

08/31/20

9.49

JPMCB

5705 Old Shakopee Road West

No

MorphoTrust USA, LLC

46,308

11/30/21

Minnesota Gastroenterology, P.A.

15,280

12/31/22

Betaseed, Inc.

13,006

03/31/25

9.50

JPMCB

7 Great Valley Parkway

No

Scala, Inc.

21,266

02/28/26

The Sherwin-Williams Company

15,529

07/31/28

SCP Private Equity Management Co., L.L.C

3,778

09/30/20

9.51

JPMCB

65 Valley Stream Parkway

Yes

Siemens Medical Solutions USA, Inc.

61,313

01/31/20

9.52

JPMCB

220 Gibraltar Road

No

Morningstar Credit Ratings

16,491

10/31/24

Severn Trent Services

14,874

09/30/25

Mass Mutual Life Insurance

11,484

01/31/23

9.53

JPMCB

257-275 Great Valley Parkway

No

Y-Prime, Inc.

16,401

08/31/19

Medical Technology Associates II

12,080

05/31/23

Audio Fidelity Communications Corp.

11,160

04/30/19

9.54

JPMCB

240 Gibraltar Road

No

Astea International

24,096

08/31/22

Paccar

8,875

03/31/23

Toyota Motor Credit

8,504

06/30/21

9.55

JPMCB

200 Gibraltar Road

No

US Bank National Association

33,804

09/30/28

Saxco International

7,110

01/31/19

Arrow Electronics

5,321

09/30/19

9.56

JPMCB

9023 Columbine Road

Yes

Kroll Ontrack, LLC

62,200

06/30/26

9.57

JPMCB

3 Country View Road

Yes

Ellucian Company L.P.

70,000

MTM

9.58

JPMCB

1 Great Valley Parkway

No

TELA Bio, Inc.

16,112

05/31/21

PhaseBio Pharmaceuticals, Inc.

15,881

09/30/23

Reaction Biology Corporation

12,520

02/29/20

9.59

JPMCB

333 Phoenixville Pike

Yes

Colorcon, Inc.

84,000

09/14/24

9.60

JPMCB

4405 East Cotton Center Boulevard

No

Midland Credit Management, Inc.

31,096

12/31/20

Blood Systems, Inc.

23,455

06/30/21

9.61

JPMCB

7920 Woodland Center Boulevard

No

Hilton Reservations Worldwide, LLC

31,414

12/31/18

Sprintcom, Inc.

21,213

10/31/24

9.62

JPMCB

20 Valley Stream Parkway

No

Novocure Inc.

11,631

04/30/22

North American Benefits Company

9,261

12/31/20

Apex Companies, LLC

5,768

03/31/20

9.63

JPMCB

5715 Old Shakopee Road West

No

NCS Pearson, Inc.

51,770

05/31/27

The Cameron-Ehlen Group, Inc.

11,693

02/29/20

9.64

JPMCB

150-182 Kelsey Lane

Yes

Esurance Insurance Company

54,400

05/31/21

9.65

JPMCB

155 Great Valley Parkway

Yes

Janssen Biotech, Inc.

71,200

06/30/23

9.66

JPMCB

701-725 US Highway 301 South

No

CB&I Government Solutions

15,610

04/30/20

ADT LLC

15,054

11/30/19

Wiginton Corporation

11,026

08/31/24

9.67

JPMCB

901-933 US Highway 301 South

No

Capital Machine Technologies

13,600

09/30/21

General Services Administration

12,125

12/31/22

B&B Corporate Holdings, Inc.

11,475

02/28/22

9.68

JPMCB

7725 Woodland Center Boulevard

Yes

Cognizant Technology Solutions U.S. Corporation

42,615

11/30/24

9.69

JPMCB

4508 Woodland Corporate Boulevard

Yes

Computer Generated Solutions, Inc.

40,140

12/31/24

9.70

JPMCB

3102, 3104 and 3110 Cherry Palm

No

DCR Engineering Services, Inc.

18,891

01/31/20

Aurora Diagnostics, LLC

9,315

MTM

Imperial Distributing Company Inc.

6,623

11/30/19

9.71

JPMCB

101 Gibraltar Road

No

PAREXEL

30,800

03/31/22

Americredit Financial Services

13,721

01/31/19

Vert Markets

9,083

05/31/26

9.72

JPMCB

6161 American Boulevard West

No

Digi-Key Corporation

19,553

12/31/18

United States of America

17,270

09/29/20

9.73

JPMCB

4502 Woodland Center Boulevard

No

Iron Bow Technologies, LLC

23,881

11/30/19

Pittsburgh Logistics Systems, Inc.

11,643

12/31/19

9.74

JPMCB

8855 Columbine Road

No

ARCSERVE (USA) LLC

33,496

10/31/23

9.75

JPMCB

110 Gibraltar Road

No

Clinical Ink, Inc.

15,087

04/30/23

Capital Bank

5,738

05/31/20

NaviHealth

5,237

12/31/18

9.76

JPMCB

8939 Columbine Road

Yes

Kroll Ontrack, LLC

48,000

06/30/26

9.77

JPMCB

7905 Fuller Road

Yes

Acist Medical Systems, Inc.

74,224

07/31/19

9.78

JPMCB

10801 Nesbitt Avenue South

Yes

Tornier, Inc.

56,000

12/31/22

9.79

JPMCB

9008 Brittany Way

No

The School Board of Hillsborough County

44,197

11/30/31

United Security Alliance, Inc.

8,595

02/29/20

Weekley Homes, LLC

3,232

12/31/18

9.80

JPMCB

8995 Columbine Road

Yes

Kroll Ontrack, LLC

45,817

06/30/26

9.81

JPMCB

7852-7898 Woodland Center Boulevard

No

Liberty Dental Plan of Florida, Inc.

25,634

12/31/22

Front Burner Brands, Inc.

10,239

10/31/22

Pangaia Partners LLC

4,374

12/31/18

9.82

JPMCB

455 Business Center Drive

No

Language Service Associates Exp

28,119

01/31/19

Sabre Systems, Inc.

9,941

05/31/21

Compliance Plus

6,186

08/31/21

9.83

JPMCB

747 Dresher Road

No

LRP Publications

16,970

03/31/22

Delta Information Systems, Inc.

15,600

06/30/27

9.84

JPMCB

231-253 Gibraltar Road

No

ADT

15,014

12/31/18

Central Admixture Pharmacy

12,468

04/30/26

Elma Electronic Ink

12,000

05/31/20

9.85

JPMCB

55 Valley Stream Parkway

Yes

Siemens Medical Solutions USA, Inc.

41,211

01/31/20

9.86

JPMCB

8212 Woodland Center Boulevard

Yes

MCIMetro Access Transmission Services LL

39,155

05/31/27

9.87

JPMCB

7802-7850 Woodland Center Boulevard

No

AccentHealth LLC

20,236

06/30/19

Comprehensive Health Management, Inc.

14,309

MTM

Medi Physics, Inc

6,845

01/31/22

9.88

JPMCB

4303 East Cotton Center Boulevard

No

9.89

JPMCB

501 US Highway 301 South

No

Metro PCS Florida, LLC

12,380

12/31/19

Paetec Communications, LLC

9,073

11/30/25

DMG Mori Seiki Sales, Inc.

8,064

11/30/21

9.90

JPMCB

8102 Woodland Center Boulevard

Yes

Refresco Beverages US Inc.

39,155

12/31/27

9.91

JPMCB

102 Rock Road

Yes

Auxilium Pharmaceuticals

40,472

07/31/28

9.92

JPMCB

111-159 Gibraltar Road

No

Burns Mechanical

15,400

06/30/22

Bio/Data Corp

12,000

01/31/19

Westminster Theological

8,233

MTM

9.93

JPMCB

181-187 Gibraltar Road

Yes

Solid State Equip Corp

48,870

12/31/24

9.94

JPMCB

200-264 Lakeside Drive

No

Internal Revenue Service

20,396

12/31/19

Institute for Safe Medication

9,390

03/31/21

Telecommunication Support Srvc

3,364

09/30/20

9.95

JPMCB

120 Gibraltar Road

No

Selene Finance

17,818

01/31/19

Growth Horizons, Inc.

5,480

09/30/20

Apex Insurance Agency, LLC

4,244

01/31/25

9.96

JPMCB

4207 East Cotton Center Boulevard

Yes

Miraca Life Sciences, Inc.

24,900

08/31/20

9.97

JPMCB

161-175 Gibraltar Road

Yes

Oppenheimer Precision

49,732

08/31/26

9.98

JPMCB

8967 Columbine Road

Yes

Kroll Ontrack, LLC

39,862

06/30/26

9.99

JPMCB

8125-8198 Woodland Center Boulevard

No

Firstsource Group USA, Inc

9,620

07/31/19

Embarq Florida, Inc.

7,645

11/30/21

Dashub LLC.

4,172

03/31/20

9.100

JPMCB

111 Kelsey Lane

No

LifePath Hospice Inc.

18,060

01/31/20

S&ME, Inc.

12,040

06/30/23

Pepperidge Farm Incorporated

12,040

09/30/19

9.101

JPMCB

261-283 Gibraltar Road

No

SimplexGrinnell, LP

36,000

04/30/19

9.102

JPMCB

27-43 Great Valley Parkway

Yes

Havpak, Inc.

60,623

06/30/21

9.103

JPMCB

767 Electronic Drive

No

FINISAR CORPORATION

33,965

04/30/23

9.104

JPMCB

200-234 Kelsey Lane

Yes

TeleCommunications Systems, Inc.

45,600

04/30/22

9.105

JPMCB

4435 East Cotton Center Boulevard

Yes

Freeport-McMoRan Corporation

25,505

11/30/18

9.106

JPMCB

7800 Equitable Drive

No

Technical Services for Electronics, Inc.

15,550

02/28/25

ECA Marketing, Inc.

12,826

09/30/23

Activision Publishing, Inc.

7,436

12/31/18

9.107

JPMCB

8906 Brittany Way

No

Senior Connection Center, Inc.

17,491

04/30/22

Kitchen Resource Direct LLC

16,092

08/31/23

Safe Fire Protection, Inc.

5,632

09/30/21

9.108

JPMCB

4520 Seedling Circle

Yes

Provest LLC

35,000

08/31/21

9.109

JPMCB

201-223 Witmer Road

No

Biocoat

15,282

06/30/20

Universal Pro Gym

13,258

09/30/22

VHMI LLC

5,000

10/31/21

9.110

JPMCB

13630 Northwest 8th Street

No

Professional Revenue Recovery Solutions

15,408

07/31/21

MDLive, Inc.

14,591

04/30/19

9.111

JPMCB

5735 Old Shakopee Road West

No

TDX Companies, LLC

26,916

07/31/22

SICK, Inc.

17,920

04/30/20

The Cameron-Ehlen Group, Inc.

3,000

02/14/19

9.112

JPMCB

50 Valley Stream Parkway

Yes

Savana, Inc.

31,000

09/30/23

9.113

JPMCB

4503 Woodland Corporate Boulevard

No

The Bank of Tampa

21,500

08/31/20

Tampa International Forest Products, LLC

8,500

12/31/23

9.114

JPMCB

508 Lapp Road

Yes

Oxicool, Inc.

50,200

03/31/28

9.115

JPMCB

125-135 Rock Road

No

Materials Sciences Corp

21,952

10/31/21

Schneider Electric Buildings Americas, Inc.

15,548

01/31/28

9.116

JPMCB

8911 Columbine Road

No

DIRECTV, LLC

23,322

04/30/20

9.117

JPMCB

9306-9324 East Broadway Avenue

Yes

One Touch Direct, LLC

36,000

05/31/23

9.118

JPMCB

101-111 Rock Road

No

MobilexUSA

25,098

01/31/22

Mentholatum Company

12,786

07/31/19

9.119

JPMCB

201 Gibraltar Road

No

American Driveline Systems

18,182

10/31/22

9.120

JPMCB

4505 Woodland Corporate Boulevard

No

The Fountain Group LLC

16,776

04/30/24

Wendy's International, LLC

8,224

02/28/19

9.121

JPMCB

4511 Woodland Corporate Boulevard

Yes

Oasis Acquisition, Inc.

25,000

12/31/18

9.122

JPMCB

400-445 Lakeside Drive, Unit #400

No

9.123

JPMCB

40 Valley Stream Parkway

Yes

Fresenius Vascular Care, Inc.

31,092

10/31/24

9.124

JPMCB

103-109 Gibraltar Road

No

Comcast

18,000

12/31/18

Pepperidge Farm

18,000

MTM

Toys For Tots

6,000

06/30/19

9.125

JPMCB

7702 Woodland Center Boulevard

No

Physician Business Services, LLC.

17,898

12/31/18

Webstaurant Store, Inc.

11,452

07/31/24

9.126

JPMCB

113-123 Rock Road

Yes

Biocoat

37,500

08/31/25

9.127

JPMCB

555 Business Center Drive

No

CapGemini

22,032

05/31/22

Theraplay

6,704

04/30/21

555 Cafe

1,328

MTM

9.128

JPMCB

8001 Woodland Center Boulevard

No

Fay Servicing, Inc.

17,769

12/31/21

9.129

JPMCB

4415 East Cotton Center Boulevard

No

9.130

JPMCB

300 Welsh Road Building 4

No

Finance of America

10,172

05/14/22

DSI Medical Services

4,453

06/30/22

Salisbury Behavioral Health

3,638

MTM

9.131

JPMCB

9001-9015 Brittany Way

No

Choice Employer Solutions Inc.

17,246

11/30/25

Schneider Electric USA, Inc.

7,500

02/28/21

Arctic Express, LLC.

5,254

08/31/25

9.132

JPMCB

13650 Northwest 8th Street

No

Sunshine Restaurant Merger Sub, LLC

7,012

07/31/21

9.133

JPMCB

277-293 Great Valley Parkway

No

Vector Biosystems, Inc.

7,200

12/31/24

Comprehensive Fire Technologies

5,395

06/30/19

Gene Transcription Technologies, Inc.

4,500

12/31/19

9.134

JPMCB

300 Welsh Road (aka 5 Horsham Business Center)

Yes

Finance of America Mortgage LLC

33,205

02/28/21

9.135

JPMCB

300-309 Lakeside Drive

No

9.136

JPMCB

101-107 Lakeside Drive

No

Emergent Business Group, Inc.

16,793

11/30/22

Strata Skin Sciences, Inc.

10,672

11/30/18

9.137

JPMCB

7695-7699 Anagram Drive

Yes

9.138

JPMCB

425 Technology Drive

No

FCA US LLC

15,927

12/31/25

Arubu Inc.

6,480

MTM

9.139

JPMCB

300 Technology Drive

Yes

Clinical Supplies Management, LLC

22,500

02/28/22

9.140

JPMCB

510 Lapp Road

Yes

Trugreen Limited Partnership

27,167

01/31/25

9.141

JPMCB

7851-61 Woodland Center Boulevard

No

Rimkus Consulting Group, Inc.

10,040

06/30/21

Kimco Realty Corporation

5,880

MTM

9.142

JPMCB

300 Welsh Road Building 3

No

Afilias USA

14,048

01/31/21

9.143

JPMCB

7624 Bald Cypress Place

Yes

Stymco Medical, LLC (Formerly Stymco Technologies, LLC)

15,035

11/30/19

9.144

JPMCB

75 Great Valley Parkway

Yes

Sanofi US Services Inc.

11,600

02/28/26

9.145

JPMCB

506 Prudential Road

No

9.146

JPMCB

30 Great Valley Parkway

Yes

Steel City Displays, LLC

12,000

03/31/19

9.147

JPMCB

100 Gibraltar Road

Yes

Berkshire Bank

2,800

03/31/19

10

GSMC

145 Clinton

No

Trader Joe's

30,621

09/30/33

Target

22,480

01/31/34

Time Warner Cable

4,000

04/30/29

11

GSMC

Crowne Plaza Melbourne

No

12

CREFI

Kawa Mixed Use Portfolio

Various

12.01

CREFI

Gavilon Headquarters

Yes

The Gavilon Group, LLC

127,810

11/30/33

12.02

CREFI

Essence Group Headquarters

Yes

Essence Group Holdings Corp.

141,774

07/31/29

12.03

CREFI

Oerlikon Industrial Facility

Yes

Oerlikon Metco, Inc.

79,401

05/31/38

12.04

CREFI

Northland Innovation Campus

No

North Kansas City School District

60,000

04/30/36

Northwest Missouri State University

18,529

04/30/26

Edward D. Jones & Co, LP

1,200

09/30/27

13

JPMCB

Briar Hill at Manchester

No

14

GSMC

Residence Inn Boise City Center

No

15

CREFI

DUMBO Heights Portfolio

No

15.01

CREFI

55 Prospect Street

No

2U

79,500

09/30/29

Etsy

53,000

07/31/26

Frog Design

26,500

12/31/26

Social Bicycle

8,812

08/30/20

15.02

CREFI

117 Adams Street

No

Etsy

172,135

07/31/26

Untamed Sandwiches

1,605

06/30/29

Taco Dumbo

1,461

09/30/32

Tafari Travel

1,015

12/31/27

15.03

CREFI

77 Sands Street

No

Brooklyn Lab

80,648

06/30/34

WeWork

75,228

11/30/31

Prolific Interactive

18,807

12/31/26

Wipro LLC

18,807

09/30/27

15.04

CREFI

81 Prospect Street

No

WeWork

84,704

07/31/31

16

GSMC

5444 & 5430 Westheimer

No

Capital One

58,061

07/31/25

AECOM Technology Corp

58,011

02/28/23

Alliant Insurance Services

38,704

10/31/23

HESS

21,466

12/31/23

17

JPMCB

Faurecia Columbus

Yes

Faurecia Emissions Control Technologies

393,817

07/31/31

18

GACC

Moffett Towers II - Building 1

Yes

Amazon

350,633

04/30/28

19

GSMC

TripAdvisor HQ

Yes

TripAdvisor

280,892

12/31/30

20

GSMC

Missouri Falls

No

Envision Healthcare

58,103

05/31/29

Lane Terralever

25,625

09/30/25

Realty Executives

12,615

12/31/24

Legacy Air

11,405

06/30/26

21

GACC

Douglasville Pavilion

No

Ross Dress for Less

36,000

01/31/22

Michael's

30,067

08/31/23

Marshall's

30,000

01/31/29

Big Lots

29,435

01/31/22

22

JPMCB

636 11th Avenue

Yes

The Ogilvy Group, Inc.

564,004

06/30/29

23

CREFI

Glenn Hotel Downtown Atlanta

No

24

JPMCB

120 Bloomingdale Road

No

The People of the State of New York

42,000

03/31/20

Byram Healthcare Centers

28,944

10/31/22

Cabanillas & Associates

16,814

12/31/25

120 C.M.A

9,252

05/31/30

25

JPMCB

1421 West Shure Drive

No

HSBC Technology & Services

163,863

03/31/27

Northrop Grumman Systems Corporation

41,776

05/13/23

26

GACC

Safeway Olney

Yes

Safeway

59,755

01/31/38

27

GACC

River Hills

No

Dicks Sporting Goods

44,000

01/31/22

Havertys

33,000

11/30/21

Kitchen & Company

25,000

05/31/27

LA-Z-BOY Furnituring & Décor

23,575

11/30/27

28

JPMCB

Sheraton Music City

No

29

JPMCB

Trophy Club Plaza

No

Tom Thumb

63,654

10/04/20

Performance Fitness

5,981

01/31/23

Bara Church

5,400

04/30/22

Salons by JC

5,130

11/30/23

30

JPMCB

Glendale Corporate Center

No

Bechtel Corporation

71,885

03/31/28

Fairchild Freight, LLC

16,210

01/31/21

The Pain Center of Arizona

12,045

02/28/25

Spooner Estrella P.C.

7,254

02/28/27

31

JPMCB

The Shoppes of Kemah

No

Ross

22,000

01/30/29

Marshall's

22,000

03/31/28

Petco

12,500

01/31/29

Ulta

10,019

05/30/28

32

JPMCB

Walnut Creek

No

Tom Thumb

57,136

02/28/22

The Salvation Army

20,840

12/31/20

China King Buffet

7,200

09/30/27

Carter BloodCare

3,633

01/31/21

33

GACC

3603 Haven

No

EtaGen

14,564

02/28/25

Telomere

6,598

06/30/19

34

GACC

1076 Riverdale

No

At Home

110,000

07/31/25

La-Z Boy Furniture

29,893

03/31/29

Aaron's Rents

7,264

07/31/21

Sally Beauty

1,572

02/28/22

35

CREFI

Culver Exchange

No

Ritual

6,279

11/30/22

Burgerim

2,115

11/30/28

Starbucks

1,600

02/29/24

Just Turkey

1,250

11/30/23

36

GSMC

Storgard Self Storage

No

37

GACC

Jewel-Osco Huntley

Yes

New Albertsons, LP

64,285

11/01/36

38

CREFI

Shops on Navigation

No

Cajun Town Cafe

3,648

01/31/27

Frost Bank

3,225

02/29/28

EADO Family Dental

2,500

04/30/27

Maldives Nail & Spa

2,256

05/31/22

39

CREFI

The Shops at Moore Road

No

Suwanee Family Dentistry

3,785

06/30/20

Cheeky's Taqueria

3,649

09/30/19

The Maki Group-Keller Williams Realty

3,244

01/14/23

Salon 124

2,826

10/31/19

40

CREFI

Self Storage Plus Dulles Town Center

No

41

JPMCB

Anthem Eastside Shops

No

Dollar Tree Stores, Inc.

9,145

08/31/21

Game On

4,224

12/31/23

Rosati's Pizza

3,324

12/31/23

Anthem Dental

2,664

07/31/23

ANNEX A-1

			5th LARGEST TENANT
					Lease	Loan		Lockbox
Loan #	Seller	Property Name	5th Largest Tenant	Unit Size	Expiration	Purpose	Principal / Carveout Guarantor	(Y/N)
1	JPMCB	Aventura Mall	H & M	28,830	01/31/27	Refinance	Simon Property Group, L.P., Jacquelyn Soffer, Jeffrey Soffer	Yes
2	GACC	Staples Strategic Industrial				Acquisition	LCN North American Fund II REIT	Yes
2.01	GACC	Staples - Hagerstown, MD
2.02	GACC	Staples - Montgomery, NY
2.03	GACC	Staples - Terre Haute, IN
2.04	GACC	Staples - London, OH
2.05	GACC	Staples - Beloit, WI
2.06	GACC	Staples - Dayville, CT
2.07	GACC	Staples - Arden Hills, MN
2.08	GACC	Staples - Putnam, CT
3	GACC	Embassy Suites Anaheim				Refinance	Mark B. David, Richard H. Packard	Yes
4	GACC	Saint Louis Galleria	Forever 21	11,798	01/31/20	Refinance	BPR OP, LP (F/K/A GGP Operating Partnership, LP)	Yes
5	JPMCB	10 Brookline Place				Acquisition	NAP	Yes
6	GACC	590 East Middlefield				Acquisition	Peter Pau	Yes
7	CREFI	3 Huntington Quadrangle	Santander Bank	25,000	07/31/23	Acquisition	Leibel Lederman, CLL LLC	Yes
8	GACC	Moffett Towers - Buildings E,F,G				Refinance	Joseph K. Paul	Yes
9	JPMCB	Workspace				Refinance	Workspace Property Trust, L.P.	Yes
9.01	JPMCB	6625 78th Street West
9.02	JPMCB	1500 Liberty Ridge Drive
9.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive
9.04	JPMCB	1301 International Parkway
9.05	JPMCB	777 West Yamato Road
9.06	JPMCB	4425 East Cotton Center Boulevard
9.07	JPMCB	4500 East Cotton Center Boulevard
9.08	JPMCB	3100 Southwest 145th Avenue
9.09	JPMCB	3400 Lakeside Drive
9.10	JPMCB	3450 Lakeside Drive
9.11	JPMCB	40 Liberty Boulevard
9.12	JPMCB	4630 Woodland Corporate Boulevard
9.13	JPMCB	750 Park of Commerce Road
9.14	JPMCB	13621 Northwest 12th Street
9.15	JPMCB	2 West Liberty Boulevard
9.16	JPMCB	10400 Viking Drive
9.17	JPMCB	100 Witmer Road
9.18	JPMCB	7 Walnut Grove Drive
9.19	JPMCB	4313 East Cotton Center Boulevard
9.20	JPMCB	1200 Liberty Ridge Drive
9.21	JPMCB	1400 Liberty Ridge Drive
9.22	JPMCB	4750 South 44th Place
9.23	JPMCB	680 Blair Mill Road
9.24	JPMCB	3020 US Highway 301 South
9.25	JPMCB	4 Walnut Grove Drive
9.26	JPMCB	4631 Woodland Corporate Boulevard
9.27	JPMCB	5 Walnut Grove Drive
9.28	JPMCB	700 Dresher Road
9.29	JPMCB	45-67 Great Valley Parkway
9.30	JPMCB	4610 South 44th Place
9.31	JPMCB	4217 East Cotton Center Boulevard
9.32	JPMCB	1 Country View Road
9.33	JPMCB	4410 East Cotton Center Boulevard
9.34	JPMCB	951 Northwest Broken Sound Parkway
9.35	JPMCB	77-123 Great Valley Parkway
9.36	JPMCB	420-500 Lapp Road
9.37	JPMCB	2 Walnut Grove Drive
9.38	JPMCB	507 Prudential Road
9.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard
9.40	JPMCB	9801 South 51st Street
9.41	JPMCB	180 Sheree Boulevard
9.42	JPMCB	7615 Smetana Lane
9.43	JPMCB	4550 South 44th Place
9.44	JPMCB	131 Kelsey Lane
9.45	JPMCB	5775 Old Shakopee Road West
9.46	JPMCB	8401-8406 Benjamin Road (North)
9.47	JPMCB	7625 Smetana Lane
9.48	JPMCB	5 Great Valley Parkway
9.49	JPMCB	5705 Old Shakopee Road West
9.50	JPMCB	7 Great Valley Parkway
9.51	JPMCB	65 Valley Stream Parkway
9.52	JPMCB	220 Gibraltar Road
9.53	JPMCB	257-275 Great Valley Parkway
9.54	JPMCB	240 Gibraltar Road
9.55	JPMCB	200 Gibraltar Road
9.56	JPMCB	9023 Columbine Road
9.57	JPMCB	3 Country View Road
9.58	JPMCB	1 Great Valley Parkway
9.59	JPMCB	333 Phoenixville Pike
9.60	JPMCB	4405 East Cotton Center Boulevard
9.61	JPMCB	7920 Woodland Center Boulevard
9.62	JPMCB	20 Valley Stream Parkway
9.63	JPMCB	5715 Old Shakopee Road West
9.64	JPMCB	150-182 Kelsey Lane
9.65	JPMCB	155 Great Valley Parkway
9.66	JPMCB	701-725 US Highway 301 South
9.67	JPMCB	901-933 US Highway 301 South
9.68	JPMCB	7725 Woodland Center Boulevard
9.69	JPMCB	4508 Woodland Corporate Boulevard
9.70	JPMCB	3102, 3104 and 3110 Cherry Palm
9.71	JPMCB	101 Gibraltar Road
9.72	JPMCB	6161 American Boulevard West
9.73	JPMCB	4502 Woodland Center Boulevard
9.74	JPMCB	8855 Columbine Road
9.75	JPMCB	110 Gibraltar Road
9.76	JPMCB	8939 Columbine Road
9.77	JPMCB	7905 Fuller Road
9.78	JPMCB	10801 Nesbitt Avenue South
9.79	JPMCB	9008 Brittany Way
9.80	JPMCB	8995 Columbine Road
9.81	JPMCB	7852-7898 Woodland Center Boulevard
9.82	JPMCB	455 Business Center Drive
9.83	JPMCB	747 Dresher Road
9.84	JPMCB	231-253 Gibraltar Road
9.85	JPMCB	55 Valley Stream Parkway
9.86	JPMCB	8212 Woodland Center Boulevard
9.87	JPMCB	7802-7850 Woodland Center Boulevard
9.88	JPMCB	4303 East Cotton Center Boulevard
9.89	JPMCB	501 US Highway 301 South
9.90	JPMCB	8102 Woodland Center Boulevard
9.91	JPMCB	102 Rock Road
9.92	JPMCB	111-159 Gibraltar Road
9.93	JPMCB	181-187 Gibraltar Road
9.94	JPMCB	200-264 Lakeside Drive
9.95	JPMCB	120 Gibraltar Road
9.96	JPMCB	4207 East Cotton Center Boulevard
9.97	JPMCB	161-175 Gibraltar Road
9.98	JPMCB	8967 Columbine Road
9.99	JPMCB	8125-8198 Woodland Center Boulevard
9.100	JPMCB	111 Kelsey Lane
9.101	JPMCB	261-283 Gibraltar Road
9.102	JPMCB	27-43 Great Valley Parkway
9.103	JPMCB	767 Electronic Drive
9.104	JPMCB	200-234 Kelsey Lane
9.105	JPMCB	4435 East Cotton Center Boulevard
9.106	JPMCB	7800 Equitable Drive
9.107	JPMCB	8906 Brittany Way
9.108	JPMCB	4520 Seedling Circle
9.109	JPMCB	201-223 Witmer Road
9.110	JPMCB	13630 Northwest 8th Street
9.111	JPMCB	5735 Old Shakopee Road West
9.112	JPMCB	50 Valley Stream Parkway
9.113	JPMCB	4503 Woodland Corporate Boulevard
9.114	JPMCB	508 Lapp Road
9.115	JPMCB	125-135 Rock Road
9.116	JPMCB	8911 Columbine Road
9.117	JPMCB	9306-9324 East Broadway Avenue
9.118	JPMCB	101-111 Rock Road
9.119	JPMCB	201 Gibraltar Road
9.120	JPMCB	4505 Woodland Corporate Boulevard
9.121	JPMCB	4511 Woodland Corporate Boulevard
9.122	JPMCB	400-445 Lakeside Drive, Unit #400
9.123	JPMCB	40 Valley Stream Parkway
9.124	JPMCB	103-109 Gibraltar Road
9.125	JPMCB	7702 Woodland Center Boulevard
9.126	JPMCB	113-123 Rock Road
9.127	JPMCB	555 Business Center Drive
9.128	JPMCB	8001 Woodland Center Boulevard
9.129	JPMCB	4415 East Cotton Center Boulevard
9.130	JPMCB	300 Welsh Road Building 4
9.131	JPMCB	9001-9015 Brittany Way
9.132	JPMCB	13650 Northwest 8th Street
9.133	JPMCB	277-293 Great Valley Parkway
9.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)
9.135	JPMCB	300-309 Lakeside Drive
9.136	JPMCB	101-107 Lakeside Drive
9.137	JPMCB	7695-7699 Anagram Drive
9.138	JPMCB	425 Technology Drive
9.139	JPMCB	300 Technology Drive
9.140	JPMCB	510 Lapp Road
9.141	JPMCB	7851-61 Woodland Center Boulevard
9.142	JPMCB	300 Welsh Road Building 3
9.143	JPMCB	7624 Bald Cypress Place
9.144	JPMCB	75 Great Valley Parkway
9.145	JPMCB	506 Prudential Road
9.146	JPMCB	30 Great Valley Parkway
9.147	JPMCB	100 Gibraltar Road
10	GSMC	145 Clinton				Refinance	DSA Phase I Holdings LLC	Yes
11	GSMC	Crowne Plaza Melbourne				Acquisition	Carlos J. Rodriguez, David Buddemeyer, Driftwood Acquisition & Development L.P.	Yes
12	CREFI	Kawa Mixed Use Portfolio				Refinance/Acquisition	Kawa Capital Partners LLC	Yes
12.01	CREFI	Gavilon Headquarters
12.02	CREFI	Essence Group Headquarters
12.03	CREFI	Oerlikon Industrial Facility
12.04	CREFI	Northland Innovation Campus
13	JPMCB	Briar Hill at Manchester				Recapitalization	Paul Celler	Yes
14	GSMC	Residence Inn Boise City Center				Refinance	Jared Steven Smith, Thomas W. Lewis, III	Yes
15	CREFI	DUMBO Heights Portfolio				Refinance	Seryl Kushner, Aby Rosen, Michael Fuchs	Yes
15.01	CREFI	55 Prospect Street	Athlux Design Studio Inc.	6,138	04/30/20
15.02	CREFI	117 Adams Street
15.03	CREFI	77 Sands Street	B-Reel Inc.	13,387	12/31/27
15.04	CREFI	81 Prospect Street
16	GSMC	5444 & 5430 Westheimer	Verizon Wireless	19,695	03/31/24	Refinance	Gulf United Investments Corporation	Yes
17	JPMCB	Faurecia Columbus				Acquisition	Pietro V. Scola, Joseph L. Fox	Yes
18	GACC	Moffett Towers II - Building 1				Recapitalization	Joseph K. Paul	Yes
19	GSMC	TripAdvisor HQ				Refinance	USRA Institutional Net Lease Fund II, LLC	Yes
20	GSMC	Missouri Falls	Nexstar Broadcasting Group	9,764	09/30/25	Acquisition	Keith Michael Ingram	Yes
21	GACC	Douglasville Pavilion	Petsmart	26,040	01/31/24	Acquisition	Michael C. Ainbinder, Barton L. Duckworth	Yes
22	JPMCB	636 11th Avenue				Refinance	Behrouz Ben Hakimian, Joe Hakimian	Yes
23	CREFI	Glenn Hotel Downtown Atlanta				Refinance	William Millard Choate	Yes
24	JPMCB	120 Bloomingdale Road	KYRA Holdings	9,079	04/30/24	Refinance	Joshua Caspi	Yes
25	JPMCB	1421 West Shure Drive				Acquisition	Chaim Simkowitz, Michael Rosenberg	Yes
26	GACC	Safeway Olney				Refinance	Yigal Reani, Asher Tal, Benny Zahavi, Gil Eyal Zahavi, Steve Offer Zahavi	Yes
27	GACC	River Hills	Michaels	20,000	08/31/23	Acquisition	K. Lawrence Gragg, Mark C. Ibanez, Blake R. Berg	Yes
28	JPMCB	Sheraton Music City				Refinance	National Hotel Investors, LLC	Yes
29	JPMCB	Trophy Club Plaza	Foot Palace	2,334	02/29/24	Refinance	Alan C. Fox	Yes
30	JPMCB	Glendale Corporate Center	One Life Unlimited	4,008	01/31/25	Acquisition	Melcor Developments Arizona, Inc.	Yes
31	JPMCB	The Shoppes of Kemah	Rack Room	6,000	07/31/28	Refinance	GBT BTS LLC	Yes
32	JPMCB	Walnut Creek	Family Mattress	3,192	04/30/23	Acquisition	Alan C. Fox	Yes
33	GACC	3603 Haven				Refinance	Stephen Reller, Mark Moragne	Yes
34	GACC	1076 Riverdale	Fashion Nails	1,257	10/31/19	Acquisition	Mike Stangl	Yes
35	CREFI	Culver Exchange				Refinance	Omid M. Bolour, Mishel Mikail	Yes
36	GSMC	Storgard Self Storage				Refinance	Carlos Michan	No
37	GACC	Jewel-Osco Huntley				Acquisition	Mahmood Merchant	Yes
38	CREFI	Shops on Navigation	EADO Optics	1,687	12/31/23	Refinance	Sanford P. Aron	Yes
39	CREFI	The Shops at Moore Road	Dr. Oral Francis DDS	2,577	07/31/22	Acquisition	Saul Silber	Yes
40	CREFI	Self Storage Plus Dulles Town Center				Refinance	Joseph G. Wolinsky, J. Todd Samperton	Yes
41	JPMCB	Anthem Eastside Shops	Century 21 Arizona West	2,592	04/30/22	Acquisition	Southgate Mall Associates, LLP	Yes

ANNEX A-1

Pari Passu Debt

Additional Debt(24)

Pari Passu

Pari Passu

Pari Passu

Total Cut-off

Additional

Lockbox

Cash

Pari Passu

Note Control

Piece  In Trust

Piece Non Trust

Date Pari

Addit Debt

Addit Debt

Additional

Debt Cut off

Additional Debt

Loan #

Seller

Property Name

Type

Management

(Y/N)

(Y/N)

Cut-Off Balance

Cut-Off Balance

Passu Debt

Permitted (Y/N)

Exist (Y/N)

Debt Type(s)

Date Balance

Interest Rate

1

JPMCB

Aventura Mall

Hard; Master Lease Rents (Soft Springing)

Springing

Yes

No

60,000,000

1,346,700,000

1,406,700,000

No

Yes

Subordinate Debt

343,300,000

4.12125

2

GACC

Staples Strategic Industrial

Hard

In Place

Yes

Yes

56,100,000

70,000,000

126,100,000

No

No

NAP

NAP

NAP

2.01

GACC

Staples - Hagerstown, MD

2.02

GACC

Staples - Montgomery, NY

2.03

GACC

Staples - Terre Haute, IN

2.04

GACC

Staples - London, OH

2.05

GACC

Staples - Beloit, WI

2.06

GACC

Staples - Dayville, CT

2.07

GACC

Staples - Arden Hills, MN

2.08

GACC

Staples - Putnam, CT

3

GACC

Embassy Suites Anaheim

Springing

Springing

No

NAP

NAP

NAP

NAP

No

Yes

Mezzanine Loan

15,000,000

8.60000

4

GACC

Saint Louis Galleria

Hard

Springing

Yes

No

55,000,000

185,000,000

240,000,000

No

Yes

Mezzanine Loan

24,688,302

6.25000

5

JPMCB

10 Brookline Place

Hard

Springing

Yes

Yes

50,000,000

32,000,000

82,000,000

No

No

NAP

NAP

NAP

6

GACC

590 East Middlefield

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

7

CREFI

3 Huntington Quadrangle

Hard

In Place

No

NAP

NAP

NAP

NAP

No

Yes

Mezzanine Loan

8,000,000

8.91000

8

GACC

Moffett Towers - Buildings E,F,G

Hard

In Place

Yes

No

46,800,000

237,200,000

284,000,000

No

Yes

Mezzanine A Loan (150,000,000)/Mezzanine B Loan (66,000,000)

216,000,000

6.01528

9

JPMCB

Workspace

Hard

In Place

Yes

No

40,000,000

539,000,000

579,000,000

No

Yes

Subordinate Debt

696,000,000

5.34560

9.01

JPMCB

6625 78th Street West

9.02

JPMCB

1500 Liberty Ridge Drive

9.03

JPMCB

3350 Southwest 148th Avenue & Lakeside Drive

9.04

JPMCB

1301 International Parkway

9.05

JPMCB

777 West Yamato Road

9.06

JPMCB

4425 East Cotton Center Boulevard

9.07

JPMCB

4500 East Cotton Center Boulevard

9.08

JPMCB

3100 Southwest 145th Avenue

9.09

JPMCB

3400 Lakeside Drive

9.10

JPMCB

3450 Lakeside Drive

9.11

JPMCB

40 Liberty Boulevard

9.12

JPMCB

4630 Woodland Corporate Boulevard

9.13

JPMCB

750 Park of Commerce Road

9.14

JPMCB

13621 Northwest 12th Street

9.15

JPMCB

2 West Liberty Boulevard

9.16

JPMCB

10400 Viking Drive

9.17

JPMCB

100 Witmer Road

9.18

JPMCB

7 Walnut Grove Drive

9.19

JPMCB

4313 East Cotton Center Boulevard

9.20

JPMCB

1200 Liberty Ridge Drive

9.21

JPMCB

1400 Liberty Ridge Drive

9.22

JPMCB

4750 South 44th Place

9.23

JPMCB

680 Blair Mill Road

9.24

JPMCB

3020 US Highway 301 South

9.25

JPMCB

4 Walnut Grove Drive

9.26

JPMCB

4631 Woodland Corporate Boulevard

9.27

JPMCB

5 Walnut Grove Drive

9.28

JPMCB

700 Dresher Road

9.29

JPMCB

45-67 Great Valley Parkway

9.30

JPMCB

4610 South 44th Place

9.31

JPMCB

4217 East Cotton Center Boulevard

9.32

JPMCB

1 Country View Road

9.33

JPMCB

4410 East Cotton Center Boulevard

9.34

JPMCB

951 Northwest Broken Sound Parkway

9.35

JPMCB

77-123 Great Valley Parkway

9.36

JPMCB

420-500 Lapp Road

9.37

JPMCB

2 Walnut Grove Drive

9.38

JPMCB

507 Prudential Road

9.39

JPMCB

7930, 8010, 8020 Woodland Center Boulevard

9.40

JPMCB

9801 South 51st Street

9.41

JPMCB

180 Sheree Boulevard

9.42

JPMCB

7615 Smetana Lane

9.43

JPMCB

4550 South 44th Place

9.44

JPMCB

131 Kelsey Lane

9.45

JPMCB

5775 Old Shakopee Road West

9.46

JPMCB

8401-8406 Benjamin Road (North)

9.47

JPMCB

7625 Smetana Lane

9.48

JPMCB

5 Great Valley Parkway

9.49

JPMCB

5705 Old Shakopee Road West

9.50

JPMCB

7 Great Valley Parkway

9.51

JPMCB

65 Valley Stream Parkway

9.52

JPMCB

220 Gibraltar Road

9.53

JPMCB

257-275 Great Valley Parkway

9.54

JPMCB

240 Gibraltar Road

9.55

JPMCB

200 Gibraltar Road

9.56

JPMCB

9023 Columbine Road

9.57

JPMCB

3 Country View Road

9.58

JPMCB

1 Great Valley Parkway

9.59

JPMCB

333 Phoenixville Pike

9.60

JPMCB

4405 East Cotton Center Boulevard

9.61

JPMCB

7920 Woodland Center Boulevard

9.62

JPMCB

20 Valley Stream Parkway

9.63

JPMCB

5715 Old Shakopee Road West

9.64

JPMCB

150-182 Kelsey Lane

9.65

JPMCB

155 Great Valley Parkway

9.66

JPMCB

701-725 US Highway 301 South

9.67

JPMCB

901-933 US Highway 301 South

9.68

JPMCB

7725 Woodland Center Boulevard

9.69

JPMCB

4508 Woodland Corporate Boulevard

9.70

JPMCB

3102, 3104 and 3110 Cherry Palm

9.71

JPMCB

101 Gibraltar Road

9.72

JPMCB

6161 American Boulevard West

9.73

JPMCB

4502 Woodland Center Boulevard

9.74

JPMCB

8855 Columbine Road

9.75

JPMCB

110 Gibraltar Road

9.76

JPMCB

8939 Columbine Road

9.77

JPMCB

7905 Fuller Road

9.78

JPMCB

10801 Nesbitt Avenue South

9.79

JPMCB

9008 Brittany Way

9.80

JPMCB

8995 Columbine Road

9.81

JPMCB

7852-7898 Woodland Center Boulevard

9.82

JPMCB

455 Business Center Drive

9.83

JPMCB

747 Dresher Road

9.84

JPMCB

231-253 Gibraltar Road

9.85

JPMCB

55 Valley Stream Parkway

9.86

JPMCB

8212 Woodland Center Boulevard

9.87

JPMCB

7802-7850 Woodland Center Boulevard

9.88

JPMCB

4303 East Cotton Center Boulevard

9.89

JPMCB

501 US Highway 301 South

9.90

JPMCB

8102 Woodland Center Boulevard

9.91

JPMCB

102 Rock Road

9.92

JPMCB

111-159 Gibraltar Road

9.93

JPMCB

181-187 Gibraltar Road

9.94

JPMCB

200-264 Lakeside Drive

9.95

JPMCB

120 Gibraltar Road

9.96

JPMCB

4207 East Cotton Center Boulevard

9.97

JPMCB

161-175 Gibraltar Road

9.98

JPMCB

8967 Columbine Road

9.99

JPMCB

8125-8198 Woodland Center Boulevard

9.100

JPMCB

111 Kelsey Lane

9.101

JPMCB

261-283 Gibraltar Road

9.102

JPMCB

27-43 Great Valley Parkway

9.103

JPMCB

767 Electronic Drive

9.104

JPMCB

200-234 Kelsey Lane

9.105

JPMCB

4435 East Cotton Center Boulevard

9.106

JPMCB

7800 Equitable Drive

9.107

JPMCB

8906 Brittany Way

9.108

JPMCB

4520 Seedling Circle

9.109

JPMCB

201-223 Witmer Road

9.110

JPMCB

13630 Northwest 8th Street

9.111

JPMCB

5735 Old Shakopee Road West

9.112

JPMCB

50 Valley Stream Parkway

9.113

JPMCB

4503 Woodland Corporate Boulevard

9.114

JPMCB

508 Lapp Road

9.115

JPMCB

125-135 Rock Road

9.116

JPMCB

8911 Columbine Road

9.117

JPMCB

9306-9324 East Broadway Avenue

9.118

JPMCB

101-111 Rock Road

9.119

JPMCB

201 Gibraltar Road

9.120

JPMCB

4505 Woodland Corporate Boulevard

9.121

JPMCB

4511 Woodland Corporate Boulevard

9.122

JPMCB

400-445 Lakeside Drive, Unit #400

9.123

JPMCB

40 Valley Stream Parkway

9.124

JPMCB

103-109 Gibraltar Road

9.125

JPMCB

7702 Woodland Center Boulevard

9.126

JPMCB

113-123 Rock Road

9.127

JPMCB

555 Business Center Drive

9.128

JPMCB

8001 Woodland Center Boulevard

9.129

JPMCB

4415 East Cotton Center Boulevard

9.130

JPMCB

300 Welsh Road Building 4

9.131

JPMCB

9001-9015 Brittany Way

9.132

JPMCB

13650 Northwest 8th Street

9.133

JPMCB

277-293 Great Valley Parkway

9.134

JPMCB

300 Welsh Road (aka 5 Horsham Business Center)

9.135

JPMCB

300-309 Lakeside Drive

9.136

JPMCB

101-107 Lakeside Drive

9.137

JPMCB

7695-7699 Anagram Drive

9.138

JPMCB

425 Technology Drive

9.139

JPMCB

300 Technology Drive

9.140

JPMCB

510 Lapp Road

9.141

JPMCB

7851-61 Woodland Center Boulevard

9.142

JPMCB

300 Welsh Road Building 3

9.143

JPMCB

7624 Bald Cypress Place

9.144

JPMCB

75 Great Valley Parkway

9.145

JPMCB

506 Prudential Road

9.146

JPMCB

30 Great Valley Parkway

9.147

JPMCB

100 Gibraltar Road

10

GSMC

145 Clinton

Hard

Springing

Yes

Yes

40,000,000

28,200,000

68,200,000

No

No

NAP

NAP

NAP

11

GSMC

Crowne Plaza Melbourne

Hard

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

12

CREFI

Kawa Mixed Use Portfolio

Hard

Springing

Yes

Yes

38,000,000

36,500,000

74,500,000

No

No

NAP

NAP

NAP

12.01

CREFI

Gavilon Headquarters

12.02

CREFI

Essence Group Headquarters

12.03

CREFI

Oerlikon Industrial Facility

12.04

CREFI

Northland Innovation Campus

13

JPMCB

Briar Hill at Manchester

Soft

In Place

No

NAP

NAP

NAP

NAP

No

Yes

Mezzanine Loan

10,730,000

7.50000

14

GSMC

Residence Inn Boise City Center

Springing

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

15

CREFI

DUMBO Heights Portfolio

Hard

In Place

Yes

No

30,000,000

150,000,000

180,000,000

No

Yes

Subordinate Debt (145,000,000)/Mezzanine A Loan (80,000,000)/Mezzanine B Loan (75,000,000)

300,000,000

5.90500

15.01

CREFI

55 Prospect Street

15.02

CREFI

117 Adams Street

15.03

CREFI

77 Sands Street

15.04

CREFI

81 Prospect Street

16

GSMC

5444 & 5430 Westheimer

Hard

Springing

Yes

Yes

30,000,000

21,000,000

51,000,000

No

No

NAP

NAP

NAP

17

JPMCB

Faurecia Columbus

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

18

GACC

Moffett Towers II - Building 1

Hard

In Place

Yes

No

25,000,000

143,000,000

168,000,000

No

Yes

Mezzanine Loan

112,000,000

6.00000

19

GSMC

TripAdvisor HQ

Hard

In Place

Yes

No

23,150,000

75,000,000

98,150,000

No

Yes

Preferred Equity

1,450,000

NAP

20

GSMC

Missouri Falls

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

21

GACC

Douglasville Pavilion

Springing

Springing

No

NAP

NAP

NAP

NAP

No

Yes

Mezzanine Loan

5,300,000

11.00000

22

JPMCB

636 11th Avenue

Hard

Springing

Yes

No

20,000,000

220,000,000

240,000,000

Yes

No

Permitted Mezzanine

NAP

NAP

23

CREFI

Glenn Hotel Downtown Atlanta

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

24

JPMCB

120 Bloomingdale Road

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

25

JPMCB

1421 West Shure Drive

Hard

Springing

Yes

Yes

17,000,000

12,376,000

29,376,000

No

No

NAP

NAP

NAP

26

GACC

Safeway Olney

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

27

GACC

River Hills

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

28

JPMCB

Sheraton Music City

Hard

Springing

Yes

No

14,895,750

54,617,750

69,513,500

No

No

NAP

NAP

NAP

29

JPMCB

Trophy Club Plaza

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

30

JPMCB

Glendale Corporate Center

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

31

JPMCB

The Shoppes of Kemah

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

32

JPMCB

Walnut Creek

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

33

GACC

3603 Haven

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

34

GACC

1076 Riverdale

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

35

CREFI

Culver Exchange

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

36

GSMC

Storgard Self Storage

None

None

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

37

GACC

Jewel-Osco Huntley

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

38

CREFI

Shops on Navigation

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

39

CREFI

The Shops at Moore Road

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

40

CREFI

Self Storage Plus Dulles Town Center

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

41

JPMCB

Anthem Eastside Shops

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

ANNEX A-1

			Total Debt				HOTEL OPERATING STATISTICS
				Total Debt		Total Debt
			Total Debt	UW NCF	Total Debt	UW NOI	2015	2015	2015	2016	2016	2016	2017	2017	2017	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller	Property Name	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	JPMCB	Aventura Mall	1,750,000,000	2.07	50.7%	8.8%																1
2	GACC	Staples Strategic Industrial	126,100,000	1.72	62.6%	9.5%																2
2.01	GACC	Staples - Hagerstown, MD		1.72	62.6%	9.5%																2.01
2.02	GACC	Staples - Montgomery, NY		1.72	62.6%	9.5%																2.02
2.03	GACC	Staples - Terre Haute, IN		1.72	62.6%	9.5%																2.03
2.04	GACC	Staples - London, OH		1.72	62.6%	9.5%																2.04
2.05	GACC	Staples - Beloit, WI		1.72	62.6%	9.5%																2.05
2.06	GACC	Staples - Dayville, CT		1.72	62.6%	9.5%																2.06
2.07	GACC	Staples - Arden Hills, MN		1.72	62.6%	9.5%																2.07
2.08	GACC	Staples - Putnam, CT		1.72	62.6%	9.5%																2.08
3	GACC	Embassy Suites Anaheim	71,000,000	1.60	65.1%	11.1%	81.8%	155.81	127.47	83.7%	156.20	130.71	84.6%	156.51	132.43	84.6%	157.70	133.49	84.6%	157.70	133.49	3
4	GACC	Saint Louis Galleria	264,688,302	1.55	56.8%	10.3%																4
5	JPMCB	10 Brookline Place	82,000,000	2.19	49.4%	10.2%																5
6	GACC	590 East Middlefield	NAP	NAP	NAP	NAP																6
7	CREFI	3 Huntington Quadrangle	55,000,000	1.71	79.7%	10.6%																7
8	GACC	Moffett Towers - Buildings E,F,G	500,000,000	1.41	70.8%	7.2%																8
9	JPMCB	Workspace	1,275,000,000	1.63	78.0%	9.8%																9
9.01	JPMCB	6625 78th Street West		1.63	78.0%	9.8%																9.01
9.02	JPMCB	1500 Liberty Ridge Drive		1.63	78.0%	9.8%																9.02
9.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive		1.63	78.0%	9.8%																9.03
9.04	JPMCB	1301 International Parkway		1.63	78.0%	9.8%																9.04
9.05	JPMCB	777 West Yamato Road		1.63	78.0%	9.8%																9.05
9.06	JPMCB	4425 East Cotton Center Boulevard		1.63	78.0%	9.8%																9.06
9.07	JPMCB	4500 East Cotton Center Boulevard		1.63	78.0%	9.8%																9.07
9.08	JPMCB	3100 Southwest 145th Avenue		1.63	78.0%	9.8%																9.08
9.09	JPMCB	3400 Lakeside Drive		1.63	78.0%	9.8%																9.09
9.10	JPMCB	3450 Lakeside Drive		1.63	78.0%	9.8%																9.10
9.11	JPMCB	40 Liberty Boulevard		1.63	78.0%	9.8%																9.11
9.12	JPMCB	4630 Woodland Corporate Boulevard		1.63	78.0%	9.8%																9.12
9.13	JPMCB	750 Park of Commerce Road		1.63	78.0%	9.8%																9.13
9.14	JPMCB	13621 Northwest 12th Street		1.63	78.0%	9.8%																9.14
9.15	JPMCB	2 West Liberty Boulevard		1.63	78.0%	9.8%																9.15
9.16	JPMCB	10400 Viking Drive		1.63	78.0%	9.8%																9.16
9.17	JPMCB	100 Witmer Road		1.63	78.0%	9.8%																9.17
9.18	JPMCB	7 Walnut Grove Drive		1.63	78.0%	9.8%																9.18
9.19	JPMCB	4313 East Cotton Center Boulevard		1.63	78.0%	9.8%																9.19
9.20	JPMCB	1200 Liberty Ridge Drive		1.63	78.0%	9.8%																9.20
9.21	JPMCB	1400 Liberty Ridge Drive		1.63	78.0%	9.8%																9.21
9.22	JPMCB	4750 South 44th Place		1.63	78.0%	9.8%																9.22
9.23	JPMCB	680 Blair Mill Road		1.63	78.0%	9.8%																9.23
9.24	JPMCB	3020 US Highway 301 South		1.63	78.0%	9.8%																9.24
9.25	JPMCB	4 Walnut Grove Drive		1.63	78.0%	9.8%																9.25
9.26	JPMCB	4631 Woodland Corporate Boulevard		1.63	78.0%	9.8%																9.26
9.27	JPMCB	5 Walnut Grove Drive		1.63	78.0%	9.8%																9.27
9.28	JPMCB	700 Dresher Road		1.63	78.0%	9.8%																9.28
9.29	JPMCB	45-67 Great Valley Parkway		1.63	78.0%	9.8%																9.29
9.30	JPMCB	4610 South 44th Place		1.63	78.0%	9.8%																9.30
9.31	JPMCB	4217 East Cotton Center Boulevard		1.63	78.0%	9.8%																9.31
9.32	JPMCB	1 Country View Road		1.63	78.0%	9.8%																9.32
9.33	JPMCB	4410 East Cotton Center Boulevard		1.63	78.0%	9.8%																9.33
9.34	JPMCB	951 Northwest Broken Sound Parkway		1.63	78.0%	9.8%																9.34
9.35	JPMCB	77-123 Great Valley Parkway		1.63	78.0%	9.8%																9.35
9.36	JPMCB	420-500 Lapp Road		1.63	78.0%	9.8%																9.36
9.37	JPMCB	2 Walnut Grove Drive		1.63	78.0%	9.8%																9.37
9.38	JPMCB	507 Prudential Road		1.63	78.0%	9.8%																9.38
9.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard		1.63	78.0%	9.8%																9.39
9.40	JPMCB	9801 South 51st Street		1.63	78.0%	9.8%																9.40
9.41	JPMCB	180 Sheree Boulevard		1.63	78.0%	9.8%																9.41
9.42	JPMCB	7615 Smetana Lane		1.63	78.0%	9.8%																9.42
9.43	JPMCB	4550 South 44th Place		1.63	78.0%	9.8%																9.43
9.44	JPMCB	131 Kelsey Lane		1.63	78.0%	9.8%																9.44
9.45	JPMCB	5775 Old Shakopee Road West		1.63	78.0%	9.8%																9.45
9.46	JPMCB	8401-8406 Benjamin Road (North)		1.63	78.0%	9.8%																9.46
9.47	JPMCB	7625 Smetana Lane		1.63	78.0%	9.8%																9.47
9.48	JPMCB	5 Great Valley Parkway		1.63	78.0%	9.8%																9.48
9.49	JPMCB	5705 Old Shakopee Road West		1.63	78.0%	9.8%																9.49
9.50	JPMCB	7 Great Valley Parkway		1.63	78.0%	9.8%																9.50
9.51	JPMCB	65 Valley Stream Parkway		1.63	78.0%	9.8%																9.51
9.52	JPMCB	220 Gibraltar Road		1.63	78.0%	9.8%																9.52
9.53	JPMCB	257-275 Great Valley Parkway		1.63	78.0%	9.8%																9.53
9.54	JPMCB	240 Gibraltar Road		1.63	78.0%	9.8%																9.54
9.55	JPMCB	200 Gibraltar Road		1.63	78.0%	9.8%																9.55
9.56	JPMCB	9023 Columbine Road		1.63	78.0%	9.8%																9.56
9.57	JPMCB	3 Country View Road		1.63	78.0%	9.8%																9.57
9.58	JPMCB	1 Great Valley Parkway		1.63	78.0%	9.8%																9.58
9.59	JPMCB	333 Phoenixville Pike		1.63	78.0%	9.8%																9.59
9.60	JPMCB	4405 East Cotton Center Boulevard		1.63	78.0%	9.8%																9.60
9.61	JPMCB	7920 Woodland Center Boulevard		1.63	78.0%	9.8%																9.61
9.62	JPMCB	20 Valley Stream Parkway		1.63	78.0%	9.8%																9.62
9.63	JPMCB	5715 Old Shakopee Road West		1.63	78.0%	9.8%																9.63
9.64	JPMCB	150-182 Kelsey Lane		1.63	78.0%	9.8%																9.64
9.65	JPMCB	155 Great Valley Parkway		1.63	78.0%	9.8%																9.65
9.66	JPMCB	701-725 US Highway 301 South		1.63	78.0%	9.8%																9.66
9.67	JPMCB	901-933 US Highway 301 South		1.63	78.0%	9.8%																9.67
9.68	JPMCB	7725 Woodland Center Boulevard		1.63	78.0%	9.8%																9.68
9.69	JPMCB	4508 Woodland Corporate Boulevard		1.63	78.0%	9.8%																9.69
9.70	JPMCB	3102, 3104 and 3110 Cherry Palm		1.63	78.0%	9.8%																9.70
9.71	JPMCB	101 Gibraltar Road		1.63	78.0%	9.8%																9.71
9.72	JPMCB	6161 American Boulevard West		1.63	78.0%	9.8%																9.72
9.73	JPMCB	4502 Woodland Center Boulevard		1.63	78.0%	9.8%																9.73
9.74	JPMCB	8855 Columbine Road		1.63	78.0%	9.8%																9.74
9.75	JPMCB	110 Gibraltar Road		1.63	78.0%	9.8%																9.75
9.76	JPMCB	8939 Columbine Road		1.63	78.0%	9.8%																9.76
9.77	JPMCB	7905 Fuller Road		1.63	78.0%	9.8%																9.77
9.78	JPMCB	10801 Nesbitt Avenue South		1.63	78.0%	9.8%																9.78
9.79	JPMCB	9008 Brittany Way		1.63	78.0%	9.8%																9.79
9.80	JPMCB	8995 Columbine Road		1.63	78.0%	9.8%																9.80
9.81	JPMCB	7852-7898 Woodland Center Boulevard		1.63	78.0%	9.8%																9.81
9.82	JPMCB	455 Business Center Drive		1.63	78.0%	9.8%																9.82
9.83	JPMCB	747 Dresher Road		1.63	78.0%	9.8%																9.83
9.84	JPMCB	231-253 Gibraltar Road		1.63	78.0%	9.8%																9.84
9.85	JPMCB	55 Valley Stream Parkway		1.63	78.0%	9.8%																9.85
9.86	JPMCB	8212 Woodland Center Boulevard		1.63	78.0%	9.8%																9.86
9.87	JPMCB	7802-7850 Woodland Center Boulevard		1.63	78.0%	9.8%																9.87
9.88	JPMCB	4303 East Cotton Center Boulevard		1.63	78.0%	9.8%																9.88
9.89	JPMCB	501 US Highway 301 South		1.63	78.0%	9.8%																9.89
9.90	JPMCB	8102 Woodland Center Boulevard		1.63	78.0%	9.8%																9.90
9.91	JPMCB	102 Rock Road		1.63	78.0%	9.8%																9.91
9.92	JPMCB	111-159 Gibraltar Road		1.63	78.0%	9.8%																9.92
9.93	JPMCB	181-187 Gibraltar Road		1.63	78.0%	9.8%																9.93
9.94	JPMCB	200-264 Lakeside Drive		1.63	78.0%	9.8%																9.94
9.95	JPMCB	120 Gibraltar Road		1.63	78.0%	9.8%																9.95
9.96	JPMCB	4207 East Cotton Center Boulevard		1.63	78.0%	9.8%																9.96
9.97	JPMCB	161-175 Gibraltar Road		1.63	78.0%	9.8%																9.97
9.98	JPMCB	8967 Columbine Road		1.63	78.0%	9.8%																9.98
9.99	JPMCB	8125-8198 Woodland Center Boulevard		1.63	78.0%	9.8%																9.99
9.100	JPMCB	111 Kelsey Lane		1.63	78.0%	9.8%																9.100
9.101	JPMCB	261-283 Gibraltar Road		1.63	78.0%	9.8%																9.101
9.102	JPMCB	27-43 Great Valley Parkway		1.63	78.0%	9.8%																9.102
9.103	JPMCB	767 Electronic Drive		1.63	78.0%	9.8%																9.103
9.104	JPMCB	200-234 Kelsey Lane		1.63	78.0%	9.8%																9.104
9.105	JPMCB	4435 East Cotton Center Boulevard		1.63	78.0%	9.8%																9.105
9.106	JPMCB	7800 Equitable Drive		1.63	78.0%	9.8%																9.106
9.107	JPMCB	8906 Brittany Way		1.63	78.0%	9.8%																9.107
9.108	JPMCB	4520 Seedling Circle		1.63	78.0%	9.8%																9.108
9.109	JPMCB	201-223 Witmer Road		1.63	78.0%	9.8%																9.109
9.110	JPMCB	13630 Northwest 8th Street		1.63	78.0%	9.8%																9.110
9.111	JPMCB	5735 Old Shakopee Road West		1.63	78.0%	9.8%																9.111
9.112	JPMCB	50 Valley Stream Parkway		1.63	78.0%	9.8%																9.112
9.113	JPMCB	4503 Woodland Corporate Boulevard		1.63	78.0%	9.8%																9.113
9.114	JPMCB	508 Lapp Road		1.63	78.0%	9.8%																9.114
9.115	JPMCB	125-135 Rock Road		1.63	78.0%	9.8%																9.115
9.116	JPMCB	8911 Columbine Road		1.63	78.0%	9.8%																9.116
9.117	JPMCB	9306-9324 East Broadway Avenue		1.63	78.0%	9.8%																9.117
9.118	JPMCB	101-111 Rock Road		1.63	78.0%	9.8%																9.118
9.119	JPMCB	201 Gibraltar Road		1.63	78.0%	9.8%																9.119
9.120	JPMCB	4505 Woodland Corporate Boulevard		1.63	78.0%	9.8%																9.120
9.121	JPMCB	4511 Woodland Corporate Boulevard		1.63	78.0%	9.8%																9.121
9.122	JPMCB	400-445 Lakeside Drive, Unit #400		1.63	78.0%	9.8%																9.122
9.123	JPMCB	40 Valley Stream Parkway		1.63	78.0%	9.8%																9.123
9.124	JPMCB	103-109 Gibraltar Road		1.63	78.0%	9.8%																9.124
9.125	JPMCB	7702 Woodland Center Boulevard		1.63	78.0%	9.8%																9.125
9.126	JPMCB	113-123 Rock Road		1.63	78.0%	9.8%																9.126
9.127	JPMCB	555 Business Center Drive		1.63	78.0%	9.8%																9.127
9.128	JPMCB	8001 Woodland Center Boulevard		1.63	78.0%	9.8%																9.128
9.129	JPMCB	4415 East Cotton Center Boulevard		1.63	78.0%	9.8%																9.129
9.130	JPMCB	300 Welsh Road Building 4		1.63	78.0%	9.8%																9.130
9.131	JPMCB	9001-9015 Brittany Way		1.63	78.0%	9.8%																9.131
9.132	JPMCB	13650 Northwest 8th Street		1.63	78.0%	9.8%																9.132
9.133	JPMCB	277-293 Great Valley Parkway		1.63	78.0%	9.8%																9.133
9.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)		1.63	78.0%	9.8%																9.134
9.135	JPMCB	300-309 Lakeside Drive		1.63	78.0%	9.8%																9.135
9.136	JPMCB	101-107 Lakeside Drive		1.63	78.0%	9.8%																9.136
9.137	JPMCB	7695-7699 Anagram Drive		1.63	78.0%	9.8%																9.137
9.138	JPMCB	425 Technology Drive		1.63	78.0%	9.8%																9.138
9.139	JPMCB	300 Technology Drive		1.63	78.0%	9.8%																9.139
9.140	JPMCB	510 Lapp Road		1.63	78.0%	9.8%																9.140
9.141	JPMCB	7851-61 Woodland Center Boulevard		1.63	78.0%	9.8%																9.141
9.142	JPMCB	300 Welsh Road Building 3		1.63	78.0%	9.8%																9.142
9.143	JPMCB	7624 Bald Cypress Place		1.63	78.0%	9.8%																9.143
9.144	JPMCB	75 Great Valley Parkway		1.63	78.0%	9.8%																9.144
9.145	JPMCB	506 Prudential Road		1.63	78.0%	9.8%																9.145
9.146	JPMCB	30 Great Valley Parkway		1.63	78.0%	9.8%																9.146
9.147	JPMCB	100 Gibraltar Road		1.63	78.0%	9.8%																9.147
10	GSMC	145 Clinton	68,200,000	1.30	65.0%	6.7%																10
11	GSMC	Crowne Plaza Melbourne	NAP	NAP	NAP	NAP	70.3%	120.57	84.75	78.6%	122.78	96.49	66.9%	126.26	84.49	28.3%	133.71	37.85	78.7%	123.22	96.98	11
12	CREFI	Kawa Mixed Use Portfolio	74,500,000	1.85	65.8%	9.8%																12
12.01	CREFI	Gavilon Headquarters		1.85	65.8%	9.8%																12.01
12.02	CREFI	Essence Group Headquarters		1.85	65.8%	9.8%																12.02
12.03	CREFI	Oerlikon Industrial Facility		1.85	65.8%	9.8%																12.03
12.04	CREFI	Northland Innovation Campus		1.85	65.8%	9.8%																12.04
13	JPMCB	Briar Hill at Manchester	42,000,000	1.20	72.3%	7.3%																13
14	GSMC	Residence Inn Boise City Center	NAP	NAP	NAP	NAP										78.9%	160.42	126.53	78.9%	160.42	126.53	14
15	CREFI	DUMBO Heights Portfolio	480,000,000	1.13	75.0%	6.2%																15
15.01	CREFI	55 Prospect Street		1.13	75.0%	6.2%																15.01
15.02	CREFI	117 Adams Street		1.13	75.0%	6.2%																15.02
15.03	CREFI	77 Sands Street		1.13	75.0%	6.2%																15.03
15.04	CREFI	81 Prospect Street		1.13	75.0%	6.2%																15.04
16	GSMC	5444 & 5430 Westheimer	51,000,000	2.40	63.4%	12.3%																16
17	JPMCB	Faurecia Columbus	NAP	NAP	NAP	NAP																17
18	GACC	Moffett Towers II - Building 1	280,000,000	1.17	78.1%	6.9%																18
19	GSMC	TripAdvisor HQ	98,150,000	1.82	64.6%	9.2%																19
20	GSMC	Missouri Falls	NAP	NAP	NAP	NAP																20
21	GACC	Douglasville Pavilion	26,375,000	1.72	73.7%	11.4%																21
22	JPMCB	636 11th Avenue	240,000,000	2.39	56.1%	10.3%																22
23	CREFI	Glenn Hotel Downtown Atlanta	NAP	NAP	NAP	NAP	77.9%	170.32	132.62	78.8%	185.01	145.79	77.6%	186.62	144.73	77.2%	191.20	147.63	77.2%	191.20	147.63	23
24	JPMCB	120 Bloomingdale Road	NAP	NAP	NAP	NAP																24
25	JPMCB	1421 West Shure Drive	29,376,000	1.61	71.6%	11.4%																25
26	GACC	Safeway Olney	NAP	NAP	NAP	NAP																26
27	GACC	River Hills	NAP	NAP	NAP	NAP																27
28	JPMCB	Sheraton Music City	69,513,500	1.82	60.4%	11.8%	82.2%	127.96	105.15	86.0%	139.59	120.10	69.5%	149.81	104.17	76.7%	153.02	117.42	80.0%	150.00	120.00	28
29	JPMCB	Trophy Club Plaza	NAP	NAP	NAP	NAP																29
30	JPMCB	Glendale Corporate Center	NAP	NAP	NAP	NAP																30
31	JPMCB	The Shoppes of Kemah	NAP	NAP	NAP	NAP																31
32	JPMCB	Walnut Creek	NAP	NAP	NAP	NAP																32
33	GACC	3603 Haven	NAP	NAP	NAP	NAP																33
34	GACC	1076 Riverdale	NAP	NAP	NAP	NAP																34
35	CREFI	Culver Exchange	NAP	NAP	NAP	NAP																35
36	GSMC	Storgard Self Storage	NAP	NAP	NAP	NAP																36
37	GACC	Jewel-Osco Huntley	NAP	NAP	NAP	NAP																37
38	CREFI	Shops on Navigation	NAP	NAP	NAP	NAP																38
39	CREFI	The Shops at Moore Road	NAP	NAP	NAP	NAP																39
40	CREFI	Self Storage Plus Dulles Town Center	NAP	NAP	NAP	NAP																40
41	JPMCB	Anthem Eastside Shops	NAP	NAP	NAP	NAP																41