FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-226123-01

Free Writing Prospectus dated December 3, 2018

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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

																					Original
								Number of	Property	Property		Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type(2)	Subtype(2)	Year Built	Renovated	Units(3)	Measure	Occupancy %(4)	Date	Value ($)(5)	Date	LTV %(5)	Balance ($)(6)(7)	per Unit ($)
1	JPMCB	Aventura Mall	19501 Biscayne Boulevard	Aventura	FL	33180	Miami-Dade	1	Retail	Super Regional 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
2	GACC	Staples Strategic Industrial	Various	Various	Various	Various	Various	8	Industrial	Warehouse/Distribution	Various	Various	4,031,127	Square Feet	100.0%	12/06/18	201,450,000	Various	62.6%	56,100,000	31
2.01	GACC	Staples - Hagerstown, MD	11540 Hopewell Road	Hagerstown	MD	21740	Washington	1	Industrial	Warehouse/Distribution	1996	2005	1,022,145	Square Feet	100.0%	12/06/18	54,700,000	08/29/18		15,570,975
2.02	GACC	Staples - Montgomery, NY	100 Hadden Drive	Montgomery	NY	12549	Orange	1	Industrial	Warehouse/Distribution	1985	2001	766,484	Square Feet	100.0%	12/06/18	40,000,000	08/31/18		12,011,895
2.03	GACC	Staples - Terre Haute, IN	700 East Industrial Drive	Terre Haute	IN	47802	Vigo	1	Industrial	Warehouse/Distribution	2000	2006	809,560	Square Feet	100.0%	12/06/18	38,750,000	08/31/18		9,364,830
2.04	GACC	Staples - London, OH	500 East High Street	London	OH	43140	Madison	1	Industrial	Warehouse/Distribution	2001		496,818	Square Feet	100.0%	12/06/18	24,100,000	08/31/18		6,895,718
2.05	GACC	Staples - Beloit, WI	3140 East Colley Road	Beloit	WI	53511	Rock	1	Industrial	Warehouse/Distribution	2006		399,652	Square Feet	100.0%	12/06/18	18,700,000	09/04/18		5,027,201
2.06	GACC	Staples - Dayville, CT	155 Tracy Road	Killingly	CT	06241	Windham	1	Industrial	Warehouse/Distribution	1997		310,157	Square Feet	100.0%	12/06/18	14,300,000	08/29/18		4,226,408
2.07	GACC	Staples - Arden Hills, MN	1233 County Road East West	Arden Hills	MN	55112	Ramsey	1	Industrial	Warehouse/Distribution	1969		113,096	Square Feet	100.0%	12/06/18	5,600,000	09/04/18		1,557,098
2.08	GACC	Staples - Putnam, CT	15 Ridge Road	Putnam	CT	06260	Windham	1	Industrial	Warehouse/Distribution	1988		113,215	Square Feet	100.0%	12/06/18	5,300,000	08/29/18		1,445,876
3	GACC	Embassy Suites Anaheim	11767 South Harbor Boulevard	Garden Grove	CA	92840	Orange	1	Hotel	Full Service	2001	2017	375	Rooms	84.6%	10/31/18	109,100,000	10/11/20	51.3%	56,000,000	149,333
4	GACC	Saint Louis Galleria	1155 Saint Louis Galleria	Saint Louis	MO	63117	Saint Louis	1	Retail	Super Regional Mall	1986	2011	465,695	Square Feet	96.9%	09/30/18	465,600,000	09/24/18	51.5%	55,000,000	515
5	JPMCB	10 Brookline Place	10 Brookline Place	Brookline	MA	02445	Norfolk	1	Office	Suburban	1969	2010	173,439	Square Feet	100.0%	12/01/18	166,000,000	01/01/19	49.4%	50,000,000	473
6	GACC	590 East Middlefield	590 East Middlefield Road	Mountain View	CA	94043	Santa Clara	1	Office	Suburban	2012		99,880	Square Feet	100.0%	12/06/18	80,000,000	07/16/18	60.9%	48,750,000	488
7	CREFI	3 Huntington Quadrangle	90-100 Maxess Road	Melville	NY	11747	Suffolk	1	Office	Suburban	1971	2016-2018	408,917	Square Feet	98.4%	10/01/18	69,000,000	07/17/18	68.1%	47,000,000	115
8	GACC	Moffett Towers - Buildings E,F,G	1120, 1140 & 1160 Enterprise Way	Sunnyvale	CA	94089	Santa Clara	1	Office	CBD	2009	2011-2012	676,598	Square Feet	100.0%	12/06/18	705,800,000	11/15/19	40.2%	46,800,000	420
9	JPMCB	Workspace	Various	Various	Various	Various	Various	147	Various	Various	Various	Various	9,884,763	Square Feet	88.6%	06/01/18	1,634,285,000	Various	35.4%	40,000,000	59
9.01	JPMCB	6625 78th Street West	6625 78th Street West	Bloomington	MN	55439	Hennepin	1	Office	Suburban	1997		325,000	Square Feet	94.5%	06/01/18	56,950,000	04/13/18		1,392,500
9.02	JPMCB	1500 Liberty Ridge Drive	1500 Liberty Ridge Drive	Tredyffrin Township	PA	19087	Chester	1	Office	Suburban	2003		233,120	Square Feet	92.3%	06/01/18	51,350,000	04/16/18		1,253,438
9.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive	3350 Southwest 148th Avenue & Lakeside Drive	Miramar	FL	33027	Broward	1	Office	Suburban	2000		154,768	Square Feet	99.6%	06/01/18	44,000,000	04/11/18		1,072,500
9.04	JPMCB	1301 International Parkway	1301 International Parkway	Sunrise	FL	33323	Broward	1	Office	Suburban	2006		140,160	Square Feet	100.0%	06/01/18	38,500,000	04/11/18		940,625
9.05	JPMCB	777 West Yamato Road	777 West Yamato Road	Boca Raton	FL	33431	Palm Beach	1	Office	Suburban	1989		155,608	Square Feet	84.5%	06/01/18	38,000,000	04/19/18		928,438
9.06	JPMCB	4425 East Cotton Center Boulevard	4425 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban	2001		165,000	Square Feet	100.0%	06/01/18	35,500,000	04/19/18		867,500
9.07	JPMCB	4500 East Cotton Center Boulevard	4500 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban	2013		139,403	Square Feet	100.0%	06/01/18	32,000,000	04/19/18		781,875
9.08	JPMCB	3100 Southwest 145th Avenue	3100 Southwest 145th Avenue	Miramar	FL	33027	Broward	1	Office	Suburban	2008		104,337	Square Feet	100.0%	06/01/18	30,600,000	04/11/18		747,500
9.09	JPMCB	3400 Lakeside Drive	3400 Lakeside Drive	Miramar	FL	33027	Broward	1	Office	Suburban	1989		120,130	Square Feet	89.7%	06/01/18	29,100,000	04/11/18		710,938
9.10	JPMCB	3450 Lakeside Drive	3450 Lakeside Drive	Miramar	FL	33027	Broward	1	Office	Suburban	1989		119,598	Square Feet	93.2%	06/01/18	28,900,000	04/11/18		706,250
9.11	JPMCB	40 Liberty Boulevard	40 Liberty Boulevard	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1989	2015	126,000	Square Feet	100.0%	06/01/18	28,100,000	04/16/18		686,563
9.12	JPMCB	4630 Woodland Corporate Boulevard	4630 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	1999		140,548	Square Feet	88.5%	06/01/18	26,100,000	04/20/18		637,813
9.13	JPMCB	750 Park of Commerce Road	750 Park of Commerce Road	Boca Raton	FL	33487	Palm Beach	1	Office	Suburban	2008		95,331	Square Feet	67.2%	06/01/18	25,900,000	04/19/18		632,813
9.14	JPMCB	13621 Northwest 12th Street	13621 Northwest 12th Street	Sunrise	FL	33323	Broward	1	Office	Suburban	2000		106,425	Square Feet	86.2%	06/01/18	25,200,000	04/11/18		615,625
9.15	JPMCB	2 West Liberty Boulevard	2 West Liberty Boulevard	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	2004		100,676	Square Feet	96.0%	06/01/18	24,350,000	04/16/18		595,000
9.16	JPMCB	10400 Viking Drive	10400 Viking Drive	Eden Prairie	MN	55344	Hennepin	1	Office	Suburban	1997	2017	167,172	Square Feet	68.7%	06/01/18	23,400,000	04/17/18		571,875
9.17	JPMCB	100 Witmer Road	100 Witmer Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1996		139,128	Square Feet	84.1%	06/01/18	21,800,000	04/23/18		550,938
9.18	JPMCB	7 Walnut Grove Drive	7 Walnut Grove Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	2007		120,000	Square Feet	100.0%	06/01/18	22,200,000	04/17/18		542,500
9.19	JPMCB	4313 East Cotton Center Boulevard	4313 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Flex	Office/Industrial	2001		108,874	Square Feet	100.0%	06/01/18	23,400,000	04/19/18		540,000
9.20	JPMCB	1200 Liberty Ridge Drive	1200 Liberty Ridge Drive	Tredyffrin Township	PA	19087	Chester	1	Office	Suburban	2001		86,150	Square Feet	74.3%	06/01/18	18,750,000	04/16/18		483,750
9.21	JPMCB	1400 Liberty Ridge Drive	1400 Liberty Ridge Drive	Tredyffrin Township	PA	19087	Chester	1	Office	Suburban	1979		101,136	Square Feet	59.8%	06/01/18	19,800,000	04/16/18		483,750
9.22	JPMCB	4750 South 44th Place	4750 South 44th Place	Phoenix	AZ	85040	Maricopa	1	Office	Suburban	2007		79,496	Square Feet	100.0%	06/01/18	19,700,000	04/19/18		481,250
9.23	JPMCB	680 Blair Mill Road	680 Blair Mill Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	2001		115,110	Square Feet	100.0%	06/01/18	19,550,000	04/17/18		477,813
9.24	JPMCB	3020 US Highway 301 South	3020 US Highway 301 South	Riverview	FL	33578	Hillsborough	1	Office	Suburban	2000		99,039	Square Feet	100.0%	06/01/18	18,900,000	04/20/18		461,875
9.25	JPMCB	4 Walnut Grove Drive	4 Walnut Grove Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1999		109,700	Square Feet	100.0%	06/01/18	18,600,000	04/17/18		454,375
9.26	JPMCB	4631 Woodland Corporate Boulevard	4631 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	2008		90,472	Square Feet	93.6%	06/01/18	18,350,000	04/20/18		448,438
9.27	JPMCB	5 Walnut Grove Drive	5 Walnut Grove Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	2000		105,000	Square Feet	81.7%	06/01/18	17,400,000	04/17/18		425,000
9.28	JPMCB	700 Dresher Road	700 Dresher Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1980		110,000	Square Feet	100.0%	06/01/18	16,850,000	04/23/18		411,563
9.29	JPMCB	45-67 Great Valley Parkway	45-67 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1975		128,011	Square Feet	100.0%	06/01/18	16,800,000	04/17/18		410,313
9.30	JPMCB	4610 South 44th Place	4610 South 44th Place	Phoenix	AZ	85040	Maricopa	1	Flex	Office/Industrial	2008		66,012	Square Feet	100.0%	06/01/18	16,350,000	04/19/18		403,125
9.31	JPMCB	4217 East Cotton Center Boulevard	4217 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban	2006		88,140	Square Feet	100.0%	06/01/18	15,000,000	04/19/18		366,563
9.32	JPMCB	1 Country View Road	1 Country View Road	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1982	2014	54,798	Square Feet	96.9%	06/01/18	14,900,000	04/16/18		364,063
9.33	JPMCB	4410 East Cotton Center Boulevard	4410 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Flex	Office/Industrial	2007		101,269	Square Feet	100.0%	06/01/18	14,800,000	04/19/18		361,563
9.34	JPMCB	951 Northwest Broken Sound Parkway	951 Northwest Broken Sound Parkway	Boca Raton	FL	33487	Palm Beach	1	Office	Suburban	1986		85,610	Square Feet	100.0%	06/01/18	14,500,000	04/19/18		354,375
9.35	JPMCB	77-123 Great Valley Parkway	77-123 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1979		103,099	Square Feet	95.4%	06/01/18	14,400,000	04/17/18		351,875
9.36	JPMCB	420-500 Lapp Road	420-500 Lapp Road	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1990		91,312	Square Feet	100.0%	06/01/18	14,200,000	04/17/18		346,875
9.37	JPMCB	2 Walnut Grove Drive	2 Walnut Grove Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1988		81,856	Square Feet	92.4%	06/01/18	12,100,000	04/23/18		306,563
9.38	JPMCB	507 Prudential Road	507 Prudential Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1973		100,710	Square Feet	71.9%	06/01/18	12,850,000	04/23/18		306,563
9.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard	7930, 8010, 8020 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	1990		89,758	Square Feet	93.7%	06/01/18	12,600,000	04/12/18		302,813
9.40	JPMCB	9801 South 51st Street	9801 South 51st Street	Phoenix	AZ	85044	Maricopa	1	Office	Suburban	1997		71,550	Square Feet	100.0%	06/01/18	12,200,000	04/19/18		298,125
9.41	JPMCB	180 Sheree Boulevard	180 Sheree Boulevard	Uwchlan Township	PA	19341	Chester	1	Office	Suburban	1989		107,417	Square Feet	37.3%	06/01/18	12,000,000	04/16/18		293,125
9.42	JPMCB	7615 Smetana Lane	7615 Smetana Lane	Eden Prairie	MN	55344	Hennepin	1	Flex	Office/Industrial	2000		93,444	Square Feet	100.0%	06/01/18	11,900,000	04/17/18		290,625
9.43	JPMCB	4550 South 44th Place	4550 South 44th Place	Phoenix	AZ	85040	Maricopa	1	Office	Suburban	2008		54,489	Square Feet	100.0%	06/01/18	12,000,000	04/19/18		288,438
9.44	JPMCB	131 Kelsey Lane	131 Kelsey Lane	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	1998		89,290	Square Feet	100.0%	06/01/18	11,630,000	04/24/18		283,438
9.45	JPMCB	5775 Old Shakopee Road West	5775 Old Shakopee Road West	Bloomington	MN	55437	Hennepin	1	Flex	Office/Industrial	2000		103,050	Square Feet	68.7%	06/01/18	11,250,000	04/12/18		275,000
9.46	JPMCB	8401-8406 Benjamin Road (North)	8401-8406 Benjamin Road (North)	Tampa	FL	33634	Hillsborough	1	Flex	Office/Industrial	1986		94,766	Square Feet	72.5%	06/01/18	11,050,000	04/12/18		268,750
9.47	JPMCB	7625 Smetana Lane	7625 Smetana Lane	Eden Prairie	MN	55344	Hennepin	1	Office	Suburban	2006		55,924	Square Feet	100.0%	06/01/18	10,540,000	04/17/18		262,500
9.48	JPMCB	5 Great Valley Parkway	5 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1983	2014	65,044	Square Feet	95.3%	06/01/18	10,600,000	04/16/18		261,563
9.49	JPMCB	5705 Old Shakopee Road West	5705 Old Shakopee Road West	Bloomington	MN	55437	Hennepin	1	Flex	Office/Industrial	2006		74,594	Square Feet	100.0%	06/01/18	10,625,000	04/12/18		259,688
9.50	JPMCB	7 Great Valley Parkway	7 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1985	2012	61,108	Square Feet	91.4%	06/01/18	10,150,000	04/16/18		250,313
9.51	JPMCB	65 Valley Stream Parkway	65 Valley Stream Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1983	2014	61,313	Square Feet	100.0%	06/01/18	10,200,000	04/16/18		249,063
9.52	JPMCB	220 Gibraltar Road	220 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1990		63,587	Square Feet	100.0%	06/01/18	10,100,000	04/17/18		246,875
9.53	JPMCB	257-275 Great Valley Parkway	257-275 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1984		71,122	Square Feet	100.0%	06/01/18	10,000,000	04/17/18		244,375
9.54	JPMCB	240 Gibraltar Road	240 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1990		63,587	Square Feet	78.0%	06/01/18	9,900,000	04/17/18		241,875
9.55	JPMCB	200 Gibraltar Road	200 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1990		64,452	Square Feet	84.0%	06/01/18	9,750,000	04/17/18		238,125
9.56	JPMCB	9023 Columbine Road	9023 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban	1999		62,200	Square Feet	100.0%	06/01/18	9,380,000	04/16/18		235,625
9.57	JPMCB	3 Country View Road	3 Country View Road	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1998		70,000	Square Feet	100.0%	06/01/18	9,600,000	04/16/18		234,688
9.58	JPMCB	1 Great Valley Parkway	1 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1983		60,880	Square Feet	100.0%	06/01/18	9,250,000	04/17/18		229,688
9.59	JPMCB	333 Phoenixville Pike	333 Phoenixville Pike	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1986		84,000	Square Feet	100.0%	06/01/18	9,400,000	04/17/18		229,688
9.60	JPMCB	4405 East Cotton Center Boulevard	4405 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban	2001		54,551	Square Feet	100.0%	06/01/18	9,300,000	04/19/18		227,188
9.61	JPMCB	7920 Woodland Center Boulevard	7920 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	1995		52,627	Square Feet	100.0%	06/01/18	8,840,000	04/12/18		222,188
9.62	JPMCB	20 Valley Stream Parkway	20 Valley Stream Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1987	2013	60,778	Square Feet	59.3%	06/01/18	9,000,000	04/16/18		220,000
9.63	JPMCB	5715 Old Shakopee Road West	5715 Old Shakopee Road West	Bloomington	MN	55437	Hennepin	1	Flex	Office/Industrial	2001		63,463	Square Feet	100.0%	06/01/18	8,750,000	04/12/18		213,750
9.64	JPMCB	150-182 Kelsey Lane	150-182 Kelsey Lane	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	2006		54,400	Square Feet	100.0%	06/01/18	8,500,000	04/20/18		207,813
9.65	JPMCB	155 Great Valley Parkway	155 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1982		71,200	Square Feet	100.0%	06/01/18	8,350,000	04/17/18		204,063
9.66	JPMCB	701-725 US Highway 301 South	701-725 US Highway 301 South	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	1999		65,380	Square Feet	100.0%	06/01/18	8,200,000	04/24/18		200,313
9.67	JPMCB	901-933 US Highway 301 South	901-933 US Highway 301 South	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	2000		65,200	Square Feet	100.0%	06/01/18	8,200,000	04/24/18		200,313
9.68	JPMCB	7725 Woodland Center Boulevard	7725 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	1999		42,615	Square Feet	100.0%	06/01/18	8,050,000	04/20/18		196,563
9.69	JPMCB	4508 Woodland Corporate Boulevard	4508 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	2000		40,140	Square Feet	100.0%	06/01/18	8,000,000	04/20/18		195,313
9.70	JPMCB	3102, 3104 and 3110 Cherry Palm	3102, 3104 and 3110 Cherry Palm	Tampa	FL	33619	Hillsborough	1	Flex	Industrial	1987		74,397	Square Feet	72.7%	06/01/18	7,800,000	04/24/18		190,625
9.71	JPMCB	101 Gibraltar Road	101 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1977		56,845	Square Feet	94.3%	06/01/18	7,750,000	04/17/18		189,375
9.72	JPMCB	6161 American Boulevard West	6161 American Boulevard West	Bloomington	MN	55438	Hennepin	1	Office	Suburban	1999		36,827	Square Feet	100.0%	06/01/18	7,700,000	04/13/18		188,125
9.73	JPMCB	4502 Woodland Center Boulevard	4502 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	2000		42,680	Square Feet	83.2%	06/01/18	7,500,000	04/20/18		184,375
9.74	JPMCB	8855 Columbine Road	8855 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban	2004		58,145	Square Feet	57.6%	06/01/18	7,130,000	04/17/18		183,125
9.75	JPMCB	110 Gibraltar Road	110 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1979		59,429	Square Feet	51.6%	06/01/18	7,500,000	04/17/18		183,125
9.76	JPMCB	8939 Columbine Road	8939 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban	2001		48,000	Square Feet	100.0%	06/01/18	7,220,000	04/17/18		181,875
9.77	JPMCB	7905 Fuller Road	7905 Fuller Road	Eden Prairie	MN	55344	Hennepin	1	Office	Suburban	1998		74,224	Square Feet	100.0%	06/01/18	7,350,000	04/17/18		181,250
9.78	JPMCB	10801 Nesbitt Avenue South	10801 Nesbitt Avenue South	Bloomington	MN	55437	Hennepin	1	Flex	Office/Industrial	1999		56,000	Square Feet	100.0%	06/01/18	7,275,000	04/12/18		177,813
9.79	JPMCB	9008 Brittany Way	9008 Brittany Way	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	2004		59,080	Square Feet	100.0%	06/01/18	7,150,000	04/24/18		174,688
9.80	JPMCB	8995 Columbine Road	8995 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban	2001		46,112	Square Feet	99.4%	06/01/18	6,930,000	04/17/18		174,063
9.81	JPMCB	7852-7898 Woodland Center Boulevard	7852-7898 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	1998		44,350	Square Feet	100.0%	06/01/18	7,200,000	04/12/18		173,438
9.82	JPMCB	455 Business Center Drive	455 Business Center Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1988		51,505	Square Feet	89.7%	06/01/18	7,050,000	04/17/18		172,188
9.83	JPMCB	747 Dresher Road	747 Dresher Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1987		53,200	Square Feet	61.2%	06/01/18	6,900,000	04/23/18		169,688
9.84	JPMCB	231-253 Gibraltar Road	231-253 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1980		60,000	Square Feet	85.0%	06/01/18	7,000,000	04/20/18		169,688
9.85	JPMCB	55 Valley Stream Parkway	55 Valley Stream Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1983		41,211	Square Feet	100.0%	06/01/18	6,900,000	04/16/18		168,438

 A-1-1

ANNEX A-1

																					Original
								Number of	Property	Property		Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type(2)	Subtype(2)	Year Built	Renovated	Units(3)	Measure	Occupancy %(4)	Date	Value ($)(5)	Date	LTV %(5)	Balance ($)(6)(7)	per Unit ($)
9.86	JPMCB	8212 Woodland Center Boulevard	8212 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	1996		39,155	Square Feet	100.0%	06/01/18	6,900,000	04/12/18		168,438
9.87	JPMCB	7802-7850 Woodland Center Boulevard	7802-7850 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	1998		44,350	Square Feet	100.0%	06/01/18	6,800,000	04/12/18		166,250
9.88	JPMCB	4303 East Cotton Center Boulevard	4303 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Flex	Office/Industrial	2001		64,000	Square Feet	0.0%	06/01/18	6,990,000	04/19/18		166,250
9.89	JPMCB	501 US Highway 301 South	501 US Highway 301 South	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	2004		59,080	Square Feet	100.0%	06/01/18	6,850,000	04/24/18		166,250
9.90	JPMCB	8102 Woodland Center Boulevard	8102 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	1995		39,155	Square Feet	100.0%	06/01/18	6,700,000	04/12/18		163,750
9.91	JPMCB	102 Rock Road	102 Rock Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1984		40,472	Square Feet	100.0%	06/01/18	6,600,000	04/20/18		161,250
9.92	JPMCB	111-159 Gibraltar Road	111-159 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1977		63,036	Square Feet	75.6%	06/01/18	6,550,000	04/20/18		160,000
9.93	JPMCB	181-187 Gibraltar Road	181-187 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1980		48,870	Square Feet	100.0%	06/01/18	6,100,000	04/20/18		156,250
9.94	JPMCB	200-264 Lakeside Drive	200-264 Lakeside Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1990		54,623	Square Feet	85.2%	06/01/18	6,400,000	04/17/18		156,250
9.95	JPMCB	120 Gibraltar Road	120 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1980		49,023	Square Feet	77.3%	06/01/18	6,350,000	04/17/18		155,000
9.96	JPMCB	4207 East Cotton Center Boulevard	4207 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban	2006		24,900	Square Feet	100.0%	06/01/18	6,300,000	04/19/18		154,063
9.97	JPMCB	161-175 Gibraltar Road	161-175 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1977		49,732	Square Feet	100.0%	06/01/18	6,225,000	04/20/18		152,188
9.98	JPMCB	8967 Columbine Road	8967 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban	2000		39,862	Square Feet	100.0%	06/01/18	6,020,000	04/17/18		151,875
9.99	JPMCB	8125-8198 Woodland Center Boulevard	8125-8198 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	1988		45,382	Square Feet	80.8%	06/01/18	6,500,000	04/12/18		151,563
9.100	JPMCB	111 Kelsey Lane	111 Kelsey Lane	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	1990		60,200	Square Feet	100.0%	06/01/18	6,070,000	04/24/18		148,438
9.101	JPMCB	261-283 Gibraltar Road	261-283 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1981		60,000	Square Feet	60.0%	06/01/18	6,000,000	04/20/18		146,563
9.102	JPMCB	27-43 Great Valley Parkway	27-43 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1978		60,623	Square Feet	100.0%	06/01/18	5,900,000	04/17/18		144,063
9.103	JPMCB	767 Electronic Drive	767 Electronic Drive	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1981	2018	45,000	Square Feet	75.5%	06/01/18	5,100,000	04/20/18		140,625
9.104	JPMCB	200-234 Kelsey Lane	200-234 Kelsey Lane	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	2005		45,600	Square Feet	100.0%	06/01/18	5,700,000	04/20/18		139,375
9.105	JPMCB	4435 East Cotton Center Boulevard	4435 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Office	Suburban	2007		25,505	Square Feet	100.0%	06/01/18	5,650,000	04/19/18		138,125
9.106	JPMCB	7800 Equitable Drive	7800 Equitable Drive	Eden Prairie	MN	55344	Hennepin	1	Office	Suburban	1997		43,426	Square Feet	100.0%	06/01/18	5,400,000	04/17/18		131,875
9.107	JPMCB	8906 Brittany Way	8906 Brittany Way	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	2005		48,000	Square Feet	100.0%	06/01/18	5,475,000	04/24/18		130,625
9.108	JPMCB	4520 Seedling Circle	4520 Seedling Circle	Tampa	FL	33614	Hillsborough	1	Office	Suburban	2004		35,000	Square Feet	100.0%	06/01/18	5,300,000	04/12/18		129,375
9.109	JPMCB	201-223 Witmer Road	201-223 Witmer Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1972		60,000	Square Feet	80.8%	06/01/18	5,350,000	04/20/18		129,375
9.110	JPMCB	13630 Northwest 8th Street	13630 Northwest 8th Street	Sunrise	FL	33325	Broward	1	Office	Suburban	1990		29,999	Square Feet	100.0%	06/01/18	5,100,000	04/11/18		127,188
9.111	JPMCB	5735 Old Shakopee Road West	5735 Old Shakopee Road West	Bloomington	MN	55437	Hennepin	1	Flex	Office/Industrial	2001		63,463	Square Feet	75.4%	06/01/18	5,175,000	04/12/18		126,563
9.112	JPMCB	50 Valley Stream Parkway	50 Valley Stream Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1987		31,000	Square Feet	100.0%	06/01/18	5,150,000	04/16/18		125,938
9.113	JPMCB	4503 Woodland Corporate Boulevard	4503 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	2001		30,000	Square Feet	100.0%	06/01/18	5,050,000	04/20/18		123,438
9.114	JPMCB	508 Lapp Road	508 Lapp Road	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1984		50,200	Square Feet	100.0%	06/01/18	4,850,000	04/17/18		123,438
9.115	JPMCB	125-135 Rock Road	125-135 Rock Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1975		37,500	Square Feet	100.0%	06/01/18	4,875,000	04/20/18		119,063
9.116	JPMCB	8911 Columbine Road	8911 Columbine Road	Eden Prairie	MN	55347	Hennepin	1	Office	Suburban	2003		38,536	Square Feet	60.5%	06/01/18	4,610,000	04/17/18		118,125
9.117	JPMCB	9306-9324 East Broadway Avenue	9306-9324 East Broadway Avenue	Tampa	FL	33619	Hillsborough	1	Office	Suburban	2007		36,000	Square Feet	100.0%	06/01/18	4,800,000	04/20/18		117,188
9.118	JPMCB	101-111 Rock Road	101-111 Rock Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1975		37,884	Square Feet	100.0%	06/01/18	4,700,000	04/20/18		114,688
9.119	JPMCB	201 Gibraltar Road	201 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1983		46,697	Square Feet	38.9%	06/01/18	4,700,000	04/23/18		114,688
9.120	JPMCB	4505 Woodland Corporate Boulevard	4505 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	2001		25,000	Square Feet	100.0%	06/01/18	4,600,000	04/20/18		112,500
9.121	JPMCB	4511 Woodland Corporate Boulevard	4511 Woodland Corporate Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	2001		25,000	Square Feet	100.0%	06/01/18	4,600,000	04/20/18		112,500
9.122	JPMCB	400-445 Lakeside Drive, Unit #400	400-445 Lakeside Drive, Unit #400	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1981		62,123	Square Feet	0.0%	06/01/18	4,450,000	04/17/18		108,750
9.123	JPMCB	40 Valley Stream Parkway	40 Valley Stream Parkway	East Whiteland Township	PA	19355	Chester	1	Office	Suburban	1987	2015	31,092	Square Feet	100.0%	06/01/18	4,450,000	04/16/18		108,750
9.124	JPMCB	103-109 Gibraltar Road	103-109 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1977		42,000	Square Feet	100.0%	06/01/18	4,350,000	04/20/18		106,250
9.125	JPMCB	7702 Woodland Center Boulevard	7702 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	1998		29,350	Square Feet	100.0%	06/01/18	4,400,000	04/20/18		106,250
9.126	JPMCB	113-123 Rock Road	113-123 Rock Road	Horsham Township	PA	19044	Montgomery	1	Flex	Office/Industrial	1975	2015	37,500	Square Feet	100.0%	06/01/18	4,300,000	04/20/18		105,000
9.127	JPMCB	555 Business Center Drive	555 Business Center Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1988		30,064	Square Feet	100.0%	06/01/18	4,300,000	04/23/18		105,000
9.128	JPMCB	8001 Woodland Center Boulevard	8001 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Office	Suburban	1999		29,999	Square Feet	59.2%	06/01/18	4,300,000	04/20/18		105,000
9.129	JPMCB	4415 East Cotton Center Boulevard	4415 East Cotton Center Boulevard	Phoenix	AZ	85040	Maricopa	1	Flex	Office/Industrial	2001		35,463	Square Feet	0.0%	06/01/18	4,170,000	04/19/18		105,000
9.130	JPMCB	300 Welsh Road Building 4	300 Welsh Road Building 4	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1983		37,653	Square Feet	58.9%	06/01/18	4,250,000	04/17/18		103,750
9.131	JPMCB	9001-9015 Brittany Way	9001-9015 Brittany Way	Tampa	FL	33619	Hillsborough	1	Flex	Office/Industrial	1999		30,000	Square Feet	100.0%	06/01/18	4,100,000	04/24/18		100,313
9.132	JPMCB	13650 Northwest 8th Street	13650 Northwest 8th Street	Sunrise	FL	33325	Broward	1	Office	Suburban	1990		24,732	Square Feet	28.4%	06/01/18	3,500,000	04/11/18		92,813
9.133	JPMCB	277-293 Great Valley Parkway	277-293 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1985		28,800	Square Feet	100.0%	06/01/18	3,800,000	04/17/18		92,813
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	1985		33,205	Square Feet	100.0%	06/01/18	3,700,000	04/17/18		90,313
9.135	JPMCB	300-309 Lakeside Drive	300-309 Lakeside Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1982		43,832	Square Feet	0.0%	06/01/18	3,450,000	04/23/18		80,625
9.136	JPMCB	101-107 Lakeside Drive	101-107 Lakeside Drive	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1996		27,465	Square Feet	100.0%	06/01/18	3,200,000	04/23/18		78,125
9.137	JPMCB	7695-7699 Anagram Drive	7695-7699 Anagram Drive	Eden Prairie	MN	55344	Hennepin	1	Office	Suburban	1997		39,390	Square Feet	0.0%	06/01/18	3,130,000	04/17/18		75,625
9.138	JPMCB	425 Technology Drive	425 Technology Drive	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1998		22,407	Square Feet	100.0%	06/01/18	2,950,000	04/17/18		72,188
9.139	JPMCB	300 Technology Drive	300 Technology Drive	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1986		22,500	Square Feet	100.0%	06/01/18	2,800,000	04/17/18		68,438
9.140	JPMCB	510 Lapp Road	510 Lapp Road	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1984		27,167	Square Feet	100.0%	06/01/18	2,600,000	04/17/18		63,438
9.141	JPMCB	7851-61 Woodland Center Boulevard	7851-61 Woodland Center Boulevard	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	2001		18,520	Square Feet	86.0%	06/01/18	2,700,000	04/12/18		63,438
9.142	JPMCB	300 Welsh Road Building 3	300 Welsh Road Building 3	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1984		23,461	Square Feet	59.9%	06/01/18	2,550,000	04/23/18		55,000
9.143	JPMCB	7624 Bald Cypress Place	7624 Bald Cypress Place	Tampa	FL	33614	Hillsborough	1	Flex	Office/Industrial	2003		15,035	Square Feet	100.0%	06/01/18	1,850,000	04/12/18		45,313
9.144	JPMCB	75 Great Valley Parkway	75 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1978		11,600	Square Feet	100.0%	06/01/18	1,675,000	04/17/18		40,938
9.145	JPMCB	506 Prudential Road	506 Prudential Road	Horsham Township	PA	19044	Montgomery	1	Office	Suburban	1973		18,200	Square Feet	0.0%	06/01/18	1,450,000	04/23/18		36,563
9.146	JPMCB	30 Great Valley Parkway	30 Great Valley Parkway	East Whiteland Township	PA	19355	Chester	1	Flex	Office/Industrial	1986		12,000	Square Feet	100.0%	06/01/18	1,150,000	04/17/18		28,125
9.147	JPMCB	100 Gibraltar Road	100 Gibraltar Road	Horsham Township	PA	19044	Montgomery	1	Retail	Freestanding	1982		2,800	Square Feet	100.0%	06/01/18	450,000	04/17/18		10,938
10	GSMC	145 Clinton	145 Clinton Street	New York	NY	10002	New York	1	Retail	Anchored	2018		67,217	Square Feet	85.0%	09/15/18	105,000,000	09/20/18	65.0%	40,000,000	1,015
11	GSMC	Crowne Plaza Melbourne	2605 North Highway A1A	Melbourne	FL	32903	Brevard	1	Hotel	Full Service	1979, 1981	2017-2018	290	Rooms	28.3%	08/31/18	59,500,000	06/01/19	65.2%	38,850,000	133,966
12	CREFI	Kawa Mixed Use Portfolio	Various	Various	Various	Various	Various	4	Various	Various	Various		435,763	Square Feet	98.4%	Various	113,250,000	Various	65.8%	38,000,000	171
12.01	CREFI	Gavilon Headquarters	1331 Capitol Avenue	Omaha	NE	68102	Douglas	1	Office	CBD	2013		127,810	Square Feet	100.0%	12/06/18	47,100,000	11/06/18		16,526,174
12.02	CREFI	Essence Group Headquarters	13900 Riverport Drive	Maryland Heights	MO	63043	Saint Louis	1	Office	Suburban	1999		141,774	Square Feet	100.0%	12/06/18	23,250,000	11/01/19		6,936,913
12.03	CREFI	Oerlikon Industrial Facility	41144 Concept Drive	Plymouth	MI	48170	Wayne	1	Industrial	Flex	2018		79,401	Square Feet	100.0%	12/06/18	22,400,000	11/07/18		7,242,953
12.04	CREFI	Northland Innovation Campus	6889 North Oak Trafficway	Gladstone	MO	64118	Clay	1	Mixed Use	Office/Education	2016		86,778	Square Feet	91.9%	08/06/18	20,500,000	11/01/18		7,293,960
13	JPMCB	Briar Hill at Manchester	18 37th Place	Manchester Township	NJ	08759	Ocean	1	Multifamily	Garden	1996-1999		344	Units	98.8%	09/30/18	58,100,000	10/11/18	53.8%	31,270,000	90,901
14	GSMC	Residence Inn Boise City Center	400 South Capitol Boulevard	Boise	ID	83702	Ada	1	Hotel	Extended Stay	2017		185	Rooms	78.9%	11/30/18	53,100,000	09/27/18	57.4%	30,500,000	164,865
15	CREFI	DUMBO Heights Portfolio	Various	Brooklyn	NY	11201	Kings	4	Office	CBD	Various	2017	753,074	Square Feet	94.2%	Various	640,000,000	03/23/18	28.1%	30,000,000	239
15.01	CREFI	55 Prospect Street	55 Prospect Street	Brooklyn	NY	11201	Kings	1	Office	CBD	1967	2017	255,504	Square Feet	87.9%	08/09/18	220,000,000	03/23/18		10,000,000
15.02	CREFI	117 Adams Street	117 Adams Street	Brooklyn	NY	11201	Kings	1	Office	CBD	1926	2017	182,955	Square Feet	96.3%	08/01/18	175,000,000	03/23/18		8,437,500
15.03	CREFI	77 Sands Street	77 Sands Street	Brooklyn	NY	11201	Kings	1	Office	CBD	1962	2017	223,729	Square Feet	100.0%	08/01/18	175,000,000	03/23/18		7,812,500
15.04	CREFI	81 Prospect Street	81 Prospect Street	Brooklyn	NY	11201	Kings	1	Office	CBD	1909	2017	90,886	Square Feet	93.2%	08/01/18	70,000,000	03/23/18		3,750,000
16	GSMC	5444 & 5430 Westheimer	5444 & 5430 Westheimer Road	Houston	TX	77056	Harris	1	Office	Suburban	1979, 1981	2013	404,762	Square Feet	80.6%	06/01/18	80,500,000	09/13/18	63.4%	30,000,000	126
17	JPMCB	Faurecia Columbus	830 West 450 South	Columbus	IN	47201	Bartholomew	1	Industrial	Flex	2016		393,817	Square Feet	100.0%	12/01/18	40,000,000	09/19/18	64.8%	25,935,000	66
18	GACC	Moffett Towers II - Building 1	1100 Discovery Way	Sunnyvale	CA	94089	Santa Clara	1	Office	CBD	2018		350,633	Square Feet	100.0%	12/06/18	358,600,000	12/01/18	46.8%	25,000,000	479
19	GSMC	TripAdvisor HQ	400 First Avenue	Needham	MA	02494	Norfolk	1	Office	Suburban	2015		280,892	Square Feet	100.0%	12/01/18	152,000,000	05/16/18	64.6%	23,150,000	349
20	GSMC	Missouri Falls	645 East Missouri Avenue	Phoenix	AZ	85012	Maricopa	1	Office	Suburban	1987	2014-2018	188,961	Square Feet	86.9%	10/01/18	44,200,000	08/27/19	51.5%	22,770,000	121
21	GACC	Douglasville Pavilion	2900 Chapel Hill Road	Douglasville	GA	30135	Douglas	1	Retail	Anchored	1998		266,247	Square Feet	100.0%	11/08/18	35,800,000	08/29/18	58.9%	21,075,000	79
22	JPMCB	636 11th Avenue	636 11th Avenue	New York	NY	10036	New York	1	Office	CBD	1917	2008	564,004	Square Feet	100.0%	12/01/18	428,000,000	04/04/18	56.1%	20,000,000	426
23	CREFI	Glenn Hotel Downtown Atlanta	110 Marietta Street Northwest	Atlanta	GA	30303	Fulton	1	Hotel	Full Service	1923	2006	110	Rooms	77.2%	09/30/18	34,900,000	08/01/20	54.2%	18,950,000	172,273
24	JPMCB	120 Bloomingdale Road	120 Bloomingdale Road	White Plains	NY	10605	Westchester	1	Office	CBD	1956	2013	140,520	Square Feet	100.0%	08/22/18	25,800,000	10/25/18	67.5%	17,415,000	124
25	JPMCB	1421 West Shure Drive	1421 West Shure Drive	Arlington Heights	IL	60004	Cook	1	Office	Suburban	1974	2015-2017	205,639	Square Feet	100.0%	07/19/18	41,000,000	08/31/18	71.6%	17,000,000	143
26	GACC	Safeway Olney	3333 Spartan Road	Olney	MD	20832	Montgomery	1	Retail	Freestanding	2012		59,755	Square Feet	100.0%	12/06/18	26,000,000	09/20/18	60.8%	15,796,800	264
27	GACC	River Hills	299 Swannanoa River Road	Asheville	NC	28805	Buncombe	1	Retail	Anchored	1996	2017	169,174	Square Feet	99.1%	10/10/18	20,290,000	09/28/18	73.4%	14,900,000	88
28	JPMCB	Sheraton Music City	777 McGavock Pike	Nashville	TN	37214	Davidson	1	Hotel	Full Service	1985	2017	410	Rooms	76.7%	09/30/18	115,000,000	04/01/18	60.4%	15,000,000	170,732
29	JPMCB	Trophy Club Plaza	101 Trophy Lake Drive	Trophy Club	TX	76262	Denton	1	Retail	Anchored	2000		106,734	Square Feet	100.0%	09/01/18	23,530,000	10/09/18	62.7%	14,750,000	138
30	JPMCB	Glendale Corporate Center	5323 & 5281 North 99th Avenue	Glendale	AZ	85305	Maricopa	1	Office	Suburban	2004, 2008		130,414	Square Feet	85.4%	07/31/18	18,800,000	07/31/18	64.4%	12,100,000	93
31	JPMCB	The Shoppes of Kemah	401-441 FM 518 Road	Kemah	TX	77565	Galveston	1	Retail	Anchored	2018		78,919	Square Feet	95.7%	09/30/18	15,930,000	10/09/18	70.4%	11,220,000	142
32	JPMCB	Walnut Creek	920,936,980,990 North US Highway 287 & 1070 Country Club Drive	Mansfield	TX	76063	Tarrant	1	Retail	Anchored	2002		122,273	Square Feet	98.0%	10/01/18	17,150,000	10/08/18	65.0%	11,147,500	91
33	GACC	3603 Haven	3603 Haven Avenue	Menlo Park	CA	94025	San Mateo	1	Office	Suburban	1987	2017-2018	21,162	Square Feet	100.0%	10/30/18	15,700,000	08/01/19	67.5%	10,600,000	501
34	GACC	1076 Riverdale	1076 West Riverdale Road	Riverdale	UT	84405	Weber	1	Retail	Anchored	1992	2010	153,214	Square Feet	100.0%	11/07/18	14,900,000	04/01/19	68.8%	10,250,000	67
35	CREFI	Culver Exchange	3344 South La Cienega Boulevard	Los Angeles	CA	90016	Los Angeles	1	Retail	Unanchored	1952	2015-2018	12,659	Square Feet	88.8%	10/23/18	12,300,000	10/10/18	57.3%	7,050,000	557
36	GSMC	Storgard Self Storage	1200 North Benson Avenue	Upland	CA	91786	San Bernardino	1	Self Storage	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
37	GACC	Jewel-Osco Huntley	13200 Village Green Drive	Huntley	IL	60142	Kane	1	Retail	Freestanding	2005		64,285	Square Feet	100.0%	12/06/18	11,900,000	09/21/18	56.1%	6,670,000	104
38	CREFI	Shops on Navigation	2240 Navigation Boulevard	Houston	TX	77003	Harris	1	Retail	Unanchored	2017		17,888	Square Feet	100.0%	11/01/18	9,200,000	10/08/18	70.7%	6,500,000	363
39	CREFI	The Shops at Moore Road	1039 Peachtree Industrial Boulevard	Suwanee	GA	30024	Gwinnett	1	Retail	Unanchored	2007		33,038	Square Feet	94.5%	09/27/18	10,500,000	10/02/18	61.2%	6,425,000	194
40	CREFI	Self Storage Plus Dulles Town Center	45601 Woodland Road	Sterling	VA	20166	Loudoun	1	Self Storage	Self Storage	2005		53,236	Square Feet	85.8%	10/31/18	9,175,000	10/17/18	59.9%	5,500,000	103
41	JPMCB	Anthem Eastside Shops	3668-3720 West Anthem Way	Anthem	AZ	85086	Maricopa	1	Retail	Unanchored	2004		31,193	Square Feet	100.0%	10/09/18	7,300,000	09/26/18	65.0%	4,745,000	152

 A-1-2

ANNEX A-1

				Current						Net
			Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.	Rem.			Payment	Grace Period
Loan #	Seller(1)	Property Name	Balance ($)(6)(7)	per Unit ($)	Pool Balance	Loan	Borrower(8)	Rate %(9)	Fee %(9)	Rate %(9)	Accrual Type	Service ($)(10)(11)	Service ($)(11)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)(12)
1	JPMCB	Aventura Mall	60,000,000	1,155	5.7%	No	No	4.12125	0.01123	4.11002	Actual/360	208,924.48	2,507,093.76	06/07/18	08/01/18			115	0	120	5	1	0
2	GACC	Staples Strategic Industrial	56,100,000	31	5.3%	No	No	4.91800	0.01478	4.90322	Actual/360	233,109.78	2,797,317.36	09/28/18	11/06/18			118	0	120	2	6	0
2.01	GACC	Staples - Hagerstown, MD	15,570,975		1.5%
2.02	GACC	Staples - Montgomery, NY	12,011,895		1.1%
2.03	GACC	Staples - Terre Haute, IN	9,364,830		0.9%
2.04	GACC	Staples - London, OH	6,895,718		0.7%
2.05	GACC	Staples - Beloit, WI	5,027,201		0.5%
2.06	GACC	Staples - Dayville, CT	4,226,408		0.4%
2.07	GACC	Staples - Arden Hills, MN	1,557,098		0.1%
2.08	GACC	Staples - Putnam, CT	1,445,876		0.1%
3	GACC	Embassy Suites Anaheim	56,000,000	149,333	5.3%	No	No	5.14002	0.02478	5.11524	Actual/360	243,198.99	2,918,387.88	11/06/18	12/06/18			119	0	120	1	6	0
4	GACC	Saint Louis Galleria	55,000,000	515	5.2%	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	119	360	60	1	1	0
5	JPMCB	10 Brookline Place	50,000,000	473	4.8%	No	No	4.33700	0.01478	4.32222	Actual/360	183,218.17	2,198,618.04	11/07/18	01/01/19			120	0	120	0	1	0
6	GACC	590 East Middlefield	48,750,000	488	4.6%	No	No	5.36900	0.02478	5.34422	Actual/360	221,145.01	2,653,740.12	11/08/18	01/06/19			120	0	120	0	6	0
7	CREFI	3 Huntington Quadrangle	47,000,000	115	4.5%	No	No	5.06000	0.01478	5.04522	Actual/360	200,935.88	2,411,230.56	11/16/18	01/06/19			120	0	120	0	6	0
8	GACC	Moffett Towers - Buildings E,F,G	46,800,000	420	4.5%	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			118	0	120	2	6	0
9	JPMCB	Workspace	40,000,000	59	3.8%	No	No	5.37200	0.01123	5.36077	Actual/360	181,553.70	2,178,644.40	06/08/18	07/01/18			55	0	61	6	1	0
9.01	JPMCB	6625 78th Street West	1,392,500		0.1%
9.02	JPMCB	1500 Liberty Ridge Drive	1,253,438		0.1%
9.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive	1,072,500		0.1%
9.04	JPMCB	1301 International Parkway	940,625		0.1%
9.05	JPMCB	777 West Yamato Road	928,438		0.1%
9.06	JPMCB	4425 East Cotton Center Boulevard	867,500		0.1%
9.07	JPMCB	4500 East Cotton Center Boulevard	781,875		0.1%
9.08	JPMCB	3100 Southwest 145th Avenue	747,500		0.1%
9.09	JPMCB	3400 Lakeside Drive	710,938		0.1%
9.10	JPMCB	3450 Lakeside Drive	706,250		0.1%
9.11	JPMCB	40 Liberty Boulevard	686,563		0.1%
9.12	JPMCB	4630 Woodland Corporate Boulevard	637,813		0.1%
9.13	JPMCB	750 Park of Commerce Road	632,813		0.1%
9.14	JPMCB	13621 Northwest 12th Street	615,625		0.1%
9.15	JPMCB	2 West Liberty Boulevard	595,000		0.1%
9.16	JPMCB	10400 Viking Drive	571,875		0.1%
9.17	JPMCB	100 Witmer Road	550,938		0.1%
9.18	JPMCB	7 Walnut Grove Drive	542,500		0.1%
9.19	JPMCB	4313 East Cotton Center Boulevard	540,000		0.1%
9.20	JPMCB	1200 Liberty Ridge Drive	483,750		0.0%
9.21	JPMCB	1400 Liberty Ridge Drive	483,750		0.0%
9.22	JPMCB	4750 South 44th Place	481,250		0.0%
9.23	JPMCB	680 Blair Mill Road	477,813		0.0%
9.24	JPMCB	3020 US Highway 301 South	461,875		0.0%
9.25	JPMCB	4 Walnut Grove Drive	454,375		0.0%
9.26	JPMCB	4631 Woodland Corporate Boulevard	448,438		0.0%
9.27	JPMCB	5 Walnut Grove Drive	425,000		0.0%
9.28	JPMCB	700 Dresher Road	411,563		0.0%
9.29	JPMCB	45-67 Great Valley Parkway	410,313		0.0%
9.30	JPMCB	4610 South 44th Place	403,125		0.0%
9.31	JPMCB	4217 East Cotton Center Boulevard	366,563		0.0%
9.32	JPMCB	1 Country View Road	364,063		0.0%
9.33	JPMCB	4410 East Cotton Center Boulevard	361,563		0.0%
9.34	JPMCB	951 Northwest Broken Sound Parkway	354,375		0.0%
9.35	JPMCB	77-123 Great Valley Parkway	351,875		0.0%
9.36	JPMCB	420-500 Lapp Road	346,875		0.0%
9.37	JPMCB	2 Walnut Grove Drive	306,563		0.0%
9.38	JPMCB	507 Prudential Road	306,563		0.0%
9.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard	302,813		0.0%
9.40	JPMCB	9801 South 51st Street	298,125		0.0%
9.41	JPMCB	180 Sheree Boulevard	293,125		0.0%
9.42	JPMCB	7615 Smetana Lane	290,625		0.0%
9.43	JPMCB	4550 South 44th Place	288,438		0.0%
9.44	JPMCB	131 Kelsey Lane	283,438		0.0%
9.45	JPMCB	5775 Old Shakopee Road West	275,000		0.0%
9.46	JPMCB	8401-8406 Benjamin Road (North)	268,750		0.0%
9.47	JPMCB	7625 Smetana Lane	262,500		0.0%
9.48	JPMCB	5 Great Valley Parkway	261,563		0.0%
9.49	JPMCB	5705 Old Shakopee Road West	259,688		0.0%
9.50	JPMCB	7 Great Valley Parkway	250,313		0.0%
9.51	JPMCB	65 Valley Stream Parkway	249,063		0.0%
9.52	JPMCB	220 Gibraltar Road	246,875		0.0%
9.53	JPMCB	257-275 Great Valley Parkway	244,375		0.0%
9.54	JPMCB	240 Gibraltar Road	241,875		0.0%
9.55	JPMCB	200 Gibraltar Road	238,125		0.0%
9.56	JPMCB	9023 Columbine Road	235,625		0.0%
9.57	JPMCB	3 Country View Road	234,688		0.0%
9.58	JPMCB	1 Great Valley Parkway	229,688		0.0%
9.59	JPMCB	333 Phoenixville Pike	229,688		0.0%
9.60	JPMCB	4405 East Cotton Center Boulevard	227,188		0.0%
9.61	JPMCB	7920 Woodland Center Boulevard	222,188		0.0%
9.62	JPMCB	20 Valley Stream Parkway	220,000		0.0%
9.63	JPMCB	5715 Old Shakopee Road West	213,750		0.0%
9.64	JPMCB	150-182 Kelsey Lane	207,813		0.0%
9.65	JPMCB	155 Great Valley Parkway	204,063		0.0%
9.66	JPMCB	701-725 US Highway 301 South	200,313		0.0%
9.67	JPMCB	901-933 US Highway 301 South	200,313		0.0%
9.68	JPMCB	7725 Woodland Center Boulevard	196,563		0.0%
9.69	JPMCB	4508 Woodland Corporate Boulevard	195,313		0.0%
9.70	JPMCB	3102, 3104 and 3110 Cherry Palm	190,625		0.0%
9.71	JPMCB	101 Gibraltar Road	189,375		0.0%
9.72	JPMCB	6161 American Boulevard West	188,125		0.0%
9.73	JPMCB	4502 Woodland Center Boulevard	184,375		0.0%
9.74	JPMCB	8855 Columbine Road	183,125		0.0%
9.75	JPMCB	110 Gibraltar Road	183,125		0.0%
9.76	JPMCB	8939 Columbine Road	181,875		0.0%
9.77	JPMCB	7905 Fuller Road	181,250		0.0%
9.78	JPMCB	10801 Nesbitt Avenue South	177,813		0.0%
9.79	JPMCB	9008 Brittany Way	174,688		0.0%
9.80	JPMCB	8995 Columbine Road	174,063		0.0%
9.81	JPMCB	7852-7898 Woodland Center Boulevard	173,438		0.0%
9.82	JPMCB	455 Business Center Drive	172,188		0.0%
9.83	JPMCB	747 Dresher Road	169,688		0.0%
9.84	JPMCB	231-253 Gibraltar Road	169,688		0.0%
9.85	JPMCB	55 Valley Stream Parkway	168,438		0.0%

 A-1-3

ANNEX A-1

				Current						Net
			Current	Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan	Rem.	Rem.			Payment	Grace Period
Loan #	Seller(1)	Property Name	Balance ($)(6)(7)	per Unit ($)	Pool Balance	Loan	Borrower(8)	Rate %(9)	Fee %(9)	Rate %(9)	Accrual Type	Service ($)(10)(11)	Service ($)(11)	Note Date	Payment Date	Last IO Payment	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)(12)
9.86	JPMCB	8212 Woodland Center Boulevard	168,438		0.0%
9.87	JPMCB	7802-7850 Woodland Center Boulevard	166,250		0.0%
9.88	JPMCB	4303 East Cotton Center Boulevard	166,250		0.0%
9.89	JPMCB	501 US Highway 301 South	166,250		0.0%
9.90	JPMCB	8102 Woodland Center Boulevard	163,750		0.0%
9.91	JPMCB	102 Rock Road	161,250		0.0%
9.92	JPMCB	111-159 Gibraltar Road	160,000		0.0%
9.93	JPMCB	181-187 Gibraltar Road	156,250		0.0%
9.94	JPMCB	200-264 Lakeside Drive	156,250		0.0%
9.95	JPMCB	120 Gibraltar Road	155,000		0.0%
9.96	JPMCB	4207 East Cotton Center Boulevard	154,063		0.0%
9.97	JPMCB	161-175 Gibraltar Road	152,188		0.0%
9.98	JPMCB	8967 Columbine Road	151,875		0.0%
9.99	JPMCB	8125-8198 Woodland Center Boulevard	151,563		0.0%
9.100	JPMCB	111 Kelsey Lane	148,438		0.0%
9.101	JPMCB	261-283 Gibraltar Road	146,563		0.0%
9.102	JPMCB	27-43 Great Valley Parkway	144,063		0.0%
9.103	JPMCB	767 Electronic Drive	140,625		0.0%
9.104	JPMCB	200-234 Kelsey Lane	139,375		0.0%
9.105	JPMCB	4435 East Cotton Center Boulevard	138,125		0.0%
9.106	JPMCB	7800 Equitable Drive	131,875		0.0%
9.107	JPMCB	8906 Brittany Way	130,625		0.0%
9.108	JPMCB	4520 Seedling Circle	129,375		0.0%
9.109	JPMCB	201-223 Witmer Road	129,375		0.0%
9.110	JPMCB	13630 Northwest 8th Street	127,188		0.0%
9.111	JPMCB	5735 Old Shakopee Road West	126,563		0.0%
9.112	JPMCB	50 Valley Stream Parkway	125,938		0.0%
9.113	JPMCB	4503 Woodland Corporate Boulevard	123,438		0.0%
9.114	JPMCB	508 Lapp Road	123,438		0.0%
9.115	JPMCB	125-135 Rock Road	119,063		0.0%
9.116	JPMCB	8911 Columbine Road	118,125		0.0%
9.117	JPMCB	9306-9324 East Broadway Avenue	117,188		0.0%
9.118	JPMCB	101-111 Rock Road	114,688		0.0%
9.119	JPMCB	201 Gibraltar Road	114,688		0.0%
9.120	JPMCB	4505 Woodland Corporate Boulevard	112,500		0.0%
9.121	JPMCB	4511 Woodland Corporate Boulevard	112,500		0.0%
9.122	JPMCB	400-445 Lakeside Drive, Unit #400	108,750		0.0%
9.123	JPMCB	40 Valley Stream Parkway	108,750		0.0%
9.124	JPMCB	103-109 Gibraltar Road	106,250		0.0%
9.125	JPMCB	7702 Woodland Center Boulevard	106,250		0.0%
9.126	JPMCB	113-123 Rock Road	105,000		0.0%
9.127	JPMCB	555 Business Center Drive	105,000		0.0%
9.128	JPMCB	8001 Woodland Center Boulevard	105,000		0.0%
9.129	JPMCB	4415 East Cotton Center Boulevard	105,000		0.0%
9.130	JPMCB	300 Welsh Road Building 4	103,750		0.0%
9.131	JPMCB	9001-9015 Brittany Way	100,313		0.0%
9.132	JPMCB	13650 Northwest 8th Street	92,813		0.0%
9.133	JPMCB	277-293 Great Valley Parkway	92,813		0.0%
9.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)	90,313		0.0%
9.135	JPMCB	300-309 Lakeside Drive	80,625		0.0%
9.136	JPMCB	101-107 Lakeside Drive	78,125		0.0%
9.137	JPMCB	7695-7699 Anagram Drive	75,625		0.0%
9.138	JPMCB	425 Technology Drive	72,188		0.0%
9.139	JPMCB	300 Technology Drive	68,438		0.0%
9.140	JPMCB	510 Lapp Road	63,438		0.0%
9.141	JPMCB	7851-61 Woodland Center Boulevard	63,438		0.0%
9.142	JPMCB	300 Welsh Road Building 3	55,000		0.0%
9.143	JPMCB	7624 Bald Cypress Place	45,313		0.0%
9.144	JPMCB	75 Great Valley Parkway	40,938		0.0%
9.145	JPMCB	506 Prudential Road	36,563		0.0%
9.146	JPMCB	30 Great Valley Parkway	28,125		0.0%
9.147	JPMCB	100 Gibraltar Road	10,938		0.0%
10	GSMC	145 Clinton	40,000,000	1,015	3.8%	No	No	4.96500	0.01478	4.95022	Actual/360	167,798.61	2,013,583.32	11/19/18	01/06/19			120	0	120	0	6	2
11	GSMC	Crowne Plaza Melbourne	38,810,879	133,831	3.7%	No	No	5.94000	0.01478	5.92522	Actual/360	231,428.85	2,777,146.20	10/17/18	12/06/18			119	359	0	1	6	5 (One time only)
12	CREFI	Kawa Mixed Use Portfolio	38,000,000	171	3.6%	No	No	5.08000	0.01478	5.06522	Actual/360	163,100.93	1,957,211.16	11/20/18	01/06/19			120	0	120	0	6	0
12.01	CREFI	Gavilon Headquarters	16,526,174		1.6%
12.02	CREFI	Essence Group Headquarters	6,936,913		0.7%
12.03	CREFI	Oerlikon Industrial Facility	7,242,953		0.7%
12.04	CREFI	Northland Innovation Campus	7,293,960		0.7%
13	JPMCB	Briar Hill at Manchester	31,270,000	90,901	3.0%	No	No	5.27300	0.01478	5.25822	Actual/360	139,314.00	1,671,768.00	11/08/18	01/01/19			60	0	60	0	1	0
14	GSMC	Residence Inn Boise City Center	30,462,082	164,660	2.9%	No	No	4.81500	0.05228	4.76272	Actual/360	160,299.59	1,923,595.08	10/22/18	12/06/18			119	359	0	1	6	0
15	CREFI	DUMBO Heights Portfolio	30,000,000	239	2.9%	No	No	4.05000	0.01248	4.03752	Actual/360	102,656.25	1,231,875.00	08/30/18	10/06/18			57	0	60	3	6	0
15.01	CREFI	55 Prospect Street	10,000,000		1.0%
15.02	CREFI	117 Adams Street	8,437,500		0.8%
15.03	CREFI	77 Sands Street	7,812,500		0.7%
15.04	CREFI	81 Prospect Street	3,750,000		0.4%
16	GSMC	5444 & 5430 Westheimer	30,000,000	126	2.9%	No	No	4.72000	0.02478	4.69522	Actual/360	119,638.89	1,435,666.68	10/23/18	12/06/18			119	0	120	1	6	0
17	JPMCB	Faurecia Columbus	25,935,000	66	2.5%	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	120	360	24	0	1	0
18	GACC	Moffett Towers II - Building 1	25,000,000	479	2.4%	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	112	360	60	4	6	0
19	GSMC	TripAdvisor HQ	23,150,000	349	2.2%	No	No	4.88325	0.01248	4.87077	Actual/360	95,514.45	1,146,173.40	07/24/18	09/06/18			116	0	120	4	6	0
20	GSMC	Missouri Falls	22,770,000	121	2.2%	No	No	4.61550	0.01478	4.60072	Actual/360	88,795.49	1,065,545.88	10/01/18	11/06/18			118	0	120	2	6	0
21	GACC	Douglasville Pavilion	21,075,000	79	2.0%	No	No	4.74500	0.01478	4.73022	Actual/360	84,491.48	1,013,897.76	11/20/18	01/06/19			120	0	120	0	6	0
22	JPMCB	636 11th Avenue	20,000,000	426	1.9%	No	No	4.07300	0.01248	4.06052	Actual/360	68,826.16	825,913.92	05/11/18	07/01/18			114	0	120	6	1	0
23	CREFI	Glenn Hotel Downtown Atlanta	18,929,453	172,086	1.8%	No	No	5.55000	0.01478	5.53522	Actual/360	108,191.24	1,298,294.88	11/02/18	12/06/18			119	359	0	1	6	0
24	JPMCB	120 Bloomingdale Road	17,415,000	124	1.7%	No	No	5.17400	0.01478	5.15922	Actual/360	76,130.56	913,566.72	11/20/18	01/01/19			120	0	120	0	1	0
25	JPMCB	1421 West Shure Drive	17,000,000	143	1.6%	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	119	360	60	1	1	0
26	GACC	Safeway Olney	15,796,800	264	1.5%	No	No	5.10800	0.03478	5.07322	Actual/360	68,175.62	818,107.44	11/01/18	12/06/18			119	0	120	1	6	0
27	GACC	River Hills	14,900,000	88	1.4%	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	119	360	36	1	6	0
28	JPMCB	Sheraton Music City	14,895,750	169,545	1.4%	No	No	4.94000	0.01248	4.92752	Actual/360	79,974.10	959,689.20	05/23/18	07/01/18			114	354	0	6	1	0
29	JPMCB	Trophy Club Plaza	14,750,000	138	1.4%	No	Yes - Group 2	4.99300	0.01478	4.97822	Actual/360	62,224.68	746,696.16	11/09/18	01/01/19			120	0	120	0	1	5
30	JPMCB	Glendale Corporate Center	12,100,000	93	1.2%	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	118	360	24	2	1	0
31	JPMCB	The Shoppes of Kemah	11,220,000	142	1.1%	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	120	360	60	0	1	0
32	JPMCB	Walnut Creek	11,147,500	91	1.1%	No	Yes - Group 2	4.99500	0.01478	4.98022	Actual/360	47,045.93	564,551.16	11/14/18	01/01/19			120	0	120	0	1	5
33	GACC	3603 Haven	10,600,000	501	1.0%	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	119	360	60	1	6	0
34	GACC	1076 Riverdale	10,250,000	67	1.0%	No	No	5.02400	0.01478	5.00922	Actual/360	55,174.66	662,095.92	11/09/18	01/06/19			120	360	0	0	6	0
35	CREFI	Culver Exchange	7,050,000	557	0.7%	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	120	360	60	0	6	0
36	GSMC	Storgard Self Storage	7,000,000	73	0.7%	No	No	4.73250	0.01478	4.71772	Actual/360	27,989.67	335,876.04	10/01/18	11/06/18			118	0	120	2	6	0
37	GACC	Jewel-Osco Huntley	6,670,000	104	0.6%	No	No	5.08100	0.01478	5.06622	Actual/360	28,634.14	343,609.68	11/06/18	12/06/18			119	0	120	1	6	0
38	CREFI	Shops on Navigation	6,500,000	363	0.6%	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	120	360	24	0	6	0
39	CREFI	The Shops at Moore Road	6,425,000	194	0.6%	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	120	360	60	0	6	0
40	CREFI	Self Storage Plus Dulles Town Center	5,500,000	103	0.5%	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	120	360	12	0	6	0
41	JPMCB	Anthem Eastside Shops	4,745,000	152	0.5%	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	83	360	36	1	1	0

 A-1-4

ANNEX A-1

										HISTORICAL FINANCIALS(15)
			Grace Period			Final	Maturity/ARD	Maturity	Prepayment	2015	2015	2015	2016	2016	2016	2017	2017	2017	Most Recent
Loan #	Seller(1)	Property Name	(Default)(12)	Maturity Date(13)	ARD Loan(13)	Mat Date(13)	Balance ($)(6)	LTV %(5)	Provision (Payments)(14)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)
1	JPMCB	Aventura Mall	0	07/01/28	No		60,000,000	40.8%	L(29),Def(84),O(7)	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
2	GACC	Staples Strategic Industrial	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	0	11/06/28	No		56,000,000	51.3%	L(23),Grtr1%orYM(92),O(5)	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
4	GACC	Saint Louis Galleria	1 (Once per year)	11/01/28	No		50,116,267	47.0%	L(25),Def(90),O(5)	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
5	JPMCB	10 Brookline Place	0	12/01/28	No		50,000,000	49.4%	L(13),Grtr1%orYM(103),O(4)	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
6	GACC	590 East Middlefield	0	12/06/28	No		48,750,000	60.9%	L(24),Def(92),O(4)							4,878,769	989,729	3,889,040	4,809,540
7	CREFI	3 Huntington Quadrangle	0	12/06/28	No		47,000,000	68.1%	L(24),Def(90),O(6)							9,796,328	4,812,751	4,983,577	9,488,532
8	GACC	Moffett Towers - Buildings E,F,G	0	10/06/28	No		46,800,000	40.2%	L(24),Grtr1%orYM(2),DeforGrtr1%orYM(87),O(7)	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
9	JPMCB	Workspace	0	07/01/23	No		40,000,000	35.4%	Grtr1%orYM(57),O(4)	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
9.01	JPMCB	6625 78th Street West					1,392,500			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
9.02	JPMCB	1500 Liberty Ridge Drive					1,253,438			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
9.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive					1,072,500			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
9.04	JPMCB	1301 International Parkway					940,625			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
9.05	JPMCB	777 West Yamato Road					928,438			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
9.06	JPMCB	4425 East Cotton Center Boulevard					867,500			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
9.07	JPMCB	4500 East Cotton Center Boulevard					781,875			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
9.08	JPMCB	3100 Southwest 145th Avenue					747,500			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
9.09	JPMCB	3400 Lakeside Drive					710,938			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
9.10	JPMCB	3450 Lakeside Drive					706,250			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
9.11	JPMCB	40 Liberty Boulevard					686,563			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
9.12	JPMCB	4630 Woodland Corporate Boulevard					637,813			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
9.13	JPMCB	750 Park of Commerce Road					632,813			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
9.14	JPMCB	13621 Northwest 12th Street					615,625			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
9.15	JPMCB	2 West Liberty Boulevard					595,000			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
9.16	JPMCB	10400 Viking Drive					571,875			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
9.17	JPMCB	100 Witmer Road					550,938			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
9.18	JPMCB	7 Walnut Grove Drive					542,500			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
9.19	JPMCB	4313 East Cotton Center Boulevard					540,000			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
9.20	JPMCB	1200 Liberty Ridge Drive					483,750			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
9.21	JPMCB	1400 Liberty Ridge Drive					483,750			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
9.22	JPMCB	4750 South 44th Place					481,250			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
9.23	JPMCB	680 Blair Mill Road					477,813			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
9.24	JPMCB	3020 US Highway 301 South					461,875			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
9.25	JPMCB	4 Walnut Grove Drive					454,375			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
9.26	JPMCB	4631 Woodland Corporate Boulevard					448,438			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
9.27	JPMCB	5 Walnut Grove Drive					425,000			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
9.28	JPMCB	700 Dresher Road					411,563			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
9.29	JPMCB	45-67 Great Valley Parkway					410,313			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
9.30	JPMCB	4610 South 44th Place					403,125			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
9.31	JPMCB	4217 East Cotton Center Boulevard					366,563			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
9.32	JPMCB	1 Country View Road					364,063			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
9.33	JPMCB	4410 East Cotton Center Boulevard					361,563			1,292,743	425,721	867,022	-6	390,569	-390,575	831,700	434,973	396,727	1,169,355
9.34	JPMCB	951 Northwest Broken Sound Parkway					354,375			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
9.35	JPMCB	77-123 Great Valley Parkway					351,875			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
9.36	JPMCB	420-500 Lapp Road					346,875			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
9.37	JPMCB	2 Walnut Grove Drive					306,563			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
9.38	JPMCB	507 Prudential Road					306,563			2,253,317	676,120	1,577,196	1,538,026	644,759	893,267	74,028	587,224	-513,196	263,548
9.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard					302,813			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
9.40	JPMCB	9801 South 51st Street					298,125			949,899	265,747	684,152	982,299	272,700	709,599	1,045,036	303,090	741,946	1,010,248
9.41	JPMCB	180 Sheree Boulevard					293,125			1,570,246	704,537	865,709	1,186,012	597,650	588,362	826,385	627,237	199,148	819,056
9.42	JPMCB	7615 Smetana Lane					290,625			1,309,134	480,203	828,931	1,271,705	414,190	857,515	1,361,298	480,325	880,973	1,356,728
9.43	JPMCB	4550 South 44th Place					288,438			737,818	223,147	514,671	952,824	250,423	702,401	984,523	247,652	736,872	959,936
9.44	JPMCB	131 Kelsey Lane					283,438			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
9.45	JPMCB	5775 Old Shakopee Road West					275,000			857,183	506,155	351,028	612,857	593,622	19,235	950,426	483,288	467,138	1,055,123
9.46	JPMCB	8401-8406 Benjamin Road (North)					268,750			1,117,124	342,923	774,201	928,075	288,560	639,515	875,917	399,898	476,019	841,039
9.47	JPMCB	7625 Smetana Lane					262,500			1,215,059	441,384	773,676	1,241,595	447,639	793,955	1,290,079	483,135	806,944	1,285,117
9.48	JPMCB	5 Great Valley Parkway					261,563			1,035,105	595,817	439,287	1,163,312	497,193	666,119	1,265,977	545,112	720,865	1,320,808
9.49	JPMCB	5705 Old Shakopee Road West					259,688			948,624	459,756	488,867	1,183,633	381,015	802,618	1,191,595	369,642	821,953	1,179,403
9.50	JPMCB	7 Great Valley Parkway					250,313			962,771	575,224	387,547	1,314,878	543,267	771,611	1,448,535	555,248	893,287	1,447,151
9.51	JPMCB	65 Valley Stream Parkway					249,063			1,085,864	319,869	765,994	1,114,147	316,138	798,009	1,187,995	352,016	835,979	1,197,831
9.52	JPMCB	220 Gibraltar Road					246,875			948,779	606,854	341,925	1,476,850	561,383	915,466	1,522,384	579,508	942,876	1,558,260
9.53	JPMCB	257-275 Great Valley Parkway					244,375			874,511	275,834	598,677	971,537	271,012	700,525	907,482	327,218	580,264	917,459
9.54	JPMCB	240 Gibraltar Road					241,875			1,315,539	462,543	852,996	1,373,125	526,095	847,029	1,356,731	603,287	753,444	1,272,162
9.55	JPMCB	200 Gibraltar Road					238,125			1,475,898	552,069	923,828	1,436,300	516,095	920,205	1,498,875	552,295	946,580	1,507,577
9.56	JPMCB	9023 Columbine Road					235,625			1,114,368	396,474	717,894	1,129,583	389,158	740,424	1,210,078	446,309	763,769	1,232,740
9.57	JPMCB	3 Country View Road					234,688			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
9.58	JPMCB	1 Great Valley Parkway					229,688			1,081,547	318,059	763,488	1,095,132	306,511	788,620	1,145,737	341,115	804,622	1,154,656
9.59	JPMCB	333 Phoenixville Pike					229,688			950,008	242,355	707,652	994,689	229,846	764,843	1,019,351	252,065	767,286	1,021,348
9.60	JPMCB	4405 East Cotton Center Boulevard					227,188			929,053	191,463	737,590	767,081	188,255	578,826	893,401	188,709	704,692	906,260
9.61	JPMCB	7920 Woodland Center Boulevard					222,188			873,089	146,266	726,823	903,160	155,241	747,918	951,627	186,270	765,357	952,014
9.62	JPMCB	20 Valley Stream Parkway					220,000			1,178,185	529,100	649,085	785,698	396,651	389,047	856,684	509,837	346,847	868,010
9.63	JPMCB	5715 Old Shakopee Road West					213,750			1,160,370	356,544	803,826	817,171	287,024	530,147	954,370	314,272	640,098	965,289
9.64	JPMCB	150-182 Kelsey Lane					207,813			908,541	165,845	742,696	949,785	176,925	772,861	1,011,712	217,936	793,776	1,005,786
9.65	JPMCB	155 Great Valley Parkway					204,063			681,139	49,239	631,900	711,979	53,958	658,021	742,524	74,925	667,600	743,127
9.66	JPMCB	701-725 US Highway 301 South					200,313			913,189	194,878	718,311	969,819	233,552	736,267	957,702	295,159	662,543	950,012
9.67	JPMCB	901-933 US Highway 301 South					200,313			961,188	239,879	721,309	947,437	212,531	734,906	1,019,645	281,038	738,606	1,017,157
9.68	JPMCB	7725 Woodland Center Boulevard					196,563			935,135	186,522	748,612	472,114	201,253	270,861	150,397	201,026	-50,629	364,275
9.69	JPMCB	4508 Woodland Corporate Boulevard					195,313			831,220	154,848	676,372	852,737	157,818	694,919	915,388	201,766	713,622	899,042
9.70	JPMCB	3102, 3104 and 3110 Cherry Palm					190,625			866,041	292,704	573,336	830,348	259,962	570,386	922,701	359,043	563,658	886,002
9.71	JPMCB	101 Gibraltar Road					189,375			1,225,857	493,959	731,898	1,226,167	488,600	737,567	1,232,350	514,672	717,678	1,235,235
9.72	JPMCB	6161 American Boulevard West					188,125			957,075	301,491	655,584	950,380	297,059	653,320	920,232	352,472	567,760	857,996
9.73	JPMCB	4502 Woodland Center Boulevard					184,375			609,233	235,579	373,654	319,303	264,406	54,897	883,397	350,094	533,303	876,715
9.74	JPMCB	8855 Columbine Road					183,125			0	396,811	-396,811	0	381,290	-381,290	282,206	498,055	-215,849	468,824
9.75	JPMCB	110 Gibraltar Road					183,125			271,970	406,713	-134,743	610,383	382,054	228,330	780,728	429,009	351,719	796,617
9.76	JPMCB	8939 Columbine Road					181,875			849,180	295,572	553,608	848,499	278,184	570,315	898,283	312,169	586,114	911,165
9.77	JPMCB	7905 Fuller Road					181,250			1,277,121	327,710	949,411	1,229,280	320,180	909,100	1,214,174	370,486	843,688	1,203,923
9.78	JPMCB	10801 Nesbitt Avenue South					177,813			882,657	315,096	567,561	882,611	299,663	582,948	905,545	311,162	594,382	905,597
9.79	JPMCB	9008 Brittany Way					174,688			224,702	199,245	25,457	289,861	357,292	-67,431	748,435	189,932	558,503	710,090
9.80	JPMCB	8995 Columbine Road					174,063			815,178	286,587	528,591	816,671	272,769	543,902	891,322	330,778	560,543	898,014
9.81	JPMCB	7852-7898 Woodland Center Boulevard					173,438			629,985	160,854	469,131	768,840	165,365	603,475	749,886	191,431	558,455	759,370
9.82	JPMCB	455 Business Center Drive					172,188			712,178	405,988	306,190	780,012	374,540	405,472	870,825	403,418	467,407	925,725
9.83	JPMCB	747 Dresher Road					169,688			493,042	289,139	203,903	471,997	260,956	211,041	471,005	283,733	187,272	520,322
9.84	JPMCB	231-253 Gibraltar Road					169,688			908,131	275,687	632,443	1,003,347	391,818	611,529	1,003,619	240,233	763,385	964,089
9.85	JPMCB	55 Valley Stream Parkway					168,438			736,192	220,692	515,500	756,024	219,562	536,462	814,591	254,282	560,308	816,145

 A-1-5

ANNEX A-1

										HISTORICAL FINANCIALS(15)
			Grace Period			Final	Maturity/ARD	Maturity	Prepayment	2015	2015	2015	2016	2016	2016	2017	2017	2017	Most Recent
Loan #	Seller(1)	Property Name	(Default)(12)	Maturity Date(13)	ARD Loan(13)	Mat Date(13)	Balance ($)(6)	LTV %(5)	Provision (Payments)(14)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)
9.86	JPMCB	8212 Woodland Center Boulevard					168,438			561,655	93,469	468,186	573,955	92,863	481,091	610,044	116,952	493,092	607,145
9.87	JPMCB	7802-7850 Woodland Center Boulevard					166,250			727,814	163,031	564,783	746,980	178,497	568,483	783,270	199,652	583,618	784,177
9.88	JPMCB	4303 East Cotton Center Boulevard					166,250			907,916	185,910	722,006	927,260	188,207	739,053	932	231,658	-230,726	942
9.89	JPMCB	501 US Highway 301 South					166,250			683,070	204,377	478,693	811,290	180,499	630,791	796,893	185,237	611,656	796,993
9.90	JPMCB	8102 Woodland Center Boulevard					163,750			786,195	122,147	664,048	950,241	127,207	823,034	363,365	156,395	206,971	209,594
9.91	JPMCB	102 Rock Road					161,250			696,503	149,106	547,397	705,077	157,752	547,325	731,919	158,330	573,589	741,059
9.92	JPMCB	111-159 Gibraltar Road					160,000			821,035	323,196	497,839	880,663	313,914	566,749	767,515	362,025	405,490	736,977
9.93	JPMCB	181-187 Gibraltar Road					156,250			986,543	412,259	574,284	971,704	423,291	548,413	1,054,245	472,685	581,560	1,054,710
9.94	JPMCB	200-264 Lakeside Drive					156,250			971,802	392,336	579,466	998,794	416,618	582,176	1,086,132	473,573	612,559	1,066,627
9.95	JPMCB	120 Gibraltar Road					155,000			859,960	418,704	441,256	714,154	448,421	265,734	725,169	381,276	343,893	744,894
9.96	JPMCB	4207 East Cotton Center Boulevard					154,063			588,082	106,960	481,122	577,032	83,082	493,950	621,486	111,616	509,871	630,535
9.97	JPMCB	161-175 Gibraltar Road					152,188			791,545	197,763	593,782	756,155	209,694	546,462	757,082	201,747	555,335	775,454
9.98	JPMCB	8967 Columbine Road					151,875			707,562	248,168	459,394	705,307	231,381	473,926	753,386	266,539	486,847	765,026
9.99	JPMCB	8125-8198 Woodland Center Boulevard					151,563			746,031	199,073	546,958	758,313	252,898	505,415	678,489	200,540	477,949	662,468
9.100	JPMCB	111 Kelsey Lane					148,438			606,958	132,985	473,973	619,121	153,695	465,427	644,271	160,032	484,240	653,075
9.101	JPMCB	261-283 Gibraltar Road					146,563			825,634	200,901	624,733	837,420	220,206	617,214	864,644	226,537	638,107	809,850
9.102	JPMCB	27-43 Great Valley Parkway					144,063			618,100	187,267	430,833	632,468	189,683	442,785	657,834	205,438	452,397	657,213
9.103	JPMCB	767 Electronic Drive					140,625			452,247	199,218	253,029	1,171	191,101	-189,930	1,989	199,291	-197,302	1,970
9.104	JPMCB	200-234 Kelsey Lane					139,375			444,671	131,957	312,714	594,713	120,719	473,994	631,685	153,209	478,476	620,877
9.105	JPMCB	4435 East Cotton Center Boulevard					138,125			794,277	221,458	572,819	762,054	179,209	582,845	811,000	204,339	606,660	820,065
9.106	JPMCB	7800 Equitable Drive					131,875			596,423	366,581	229,841	743,771	425,192	318,578	975,353	462,318	513,036	1,003,521
9.107	JPMCB	8906 Brittany Way					130,625			596,053	171,699	424,354	561,057	170,360	390,697	660,835	215,745	445,090	668,053
9.108	JPMCB	4520 Seedling Circle					129,375			620,513	204,074	416,439	619,592	191,821	427,772	661,702	224,697	437,005	664,346
9.109	JPMCB	201-223 Witmer Road					129,375			719,116	305,358	413,758	577,049	287,859	289,190	648,050	331,241	316,809	675,440
9.110	JPMCB	13630 Northwest 8th Street					127,188			450,977	187,886	263,091	556,710	222,957	333,753	631,116	227,245	403,870	635,677
9.111	JPMCB	5735 Old Shakopee Road West					126,563			293,871	284,536	9,335	269,672	228,744	40,928	313,252	236,202	77,050	349,258
9.112	JPMCB	50 Valley Stream Parkway					125,938			911	163,696	-162,785	189,040	193,493	-4,453	590,094	234,461	355,633	659,839
9.113	JPMCB	4503 Woodland Corporate Boulevard					123,438			473,958	245,499	228,459	747,069	292,342	454,727	725,880	270,784	455,096	735,808
9.114	JPMCB	508 Lapp Road					123,438			568,873	234,435	334,438	555,033	221,876	333,157	72,077	236,775	-164,697	41,634
9.115	JPMCB	125-135 Rock Road					119,063			537,286	157,012	380,274	322,120	164,917	157,203	379,073	172,774	206,299	434,388
9.116	JPMCB	8911 Columbine Road					118,125			691,710	399,253	292,457	852,097	372,155	479,942	697,841	402,997	294,844	621,194
9.117	JPMCB	9306-9324 East Broadway Avenue					117,188			402,098	126,117	275,981	429,016	134,705	294,311	448,194	148,190	300,004	442,709
9.118	JPMCB	101-111 Rock Road					114,688			651,481	249,623	401,858	636,439	214,581	421,858	672,069	224,067	448,002	677,969
9.119	JPMCB	201 Gibraltar Road					114,688			787,025	319,485	467,540	478,985	341,763	137,221	479,796	313,105	166,691	468,811
9.120	JPMCB	4505 Woodland Corporate Boulevard					112,500			611,517	203,994	407,523	626,934	207,207	419,727	706,542	276,780	429,763	708,666
9.121	JPMCB	4511 Woodland Corporate Boulevard					112,500			586,722	152,691	434,031	609,630	162,522	447,108	640,982	180,665	460,317	643,565
9.122	JPMCB	400-445 Lakeside Drive, Unit #400					108,750			385,246	352,558	32,688	709,104	285,377	423,727	2,816	290,847	-288,030	422,798
9.123	JPMCB	40 Valley Stream Parkway					108,750			205,129	247,272	-42,142	394,575	217,651	176,924	523,773	201,161	322,612	548,965
9.124	JPMCB	103-109 Gibraltar Road					106,250			384,700	209,155	175,545	495,860	209,159	286,701	319,440	198,160	121,280	274,233
9.125	JPMCB	7702 Woodland Center Boulevard					106,250			709,040	185,672	523,368	647,698	188,654	459,044	692,790	213,072	479,718	618,967
9.126	JPMCB	113-123 Rock Road					105,000			91,051	182,472	-91,421	373,000	164,598	208,402	459,528	187,202	272,327	469,251
9.127	JPMCB	555 Business Center Drive					105,000			484,781	222,864	261,918	632,116	222,178	409,938	645,138	245,015	400,123	641,720
9.128	JPMCB	8001 Woodland Center Boulevard					105,000			304,594	187,018	117,576	164,388	158,120	6,268	407,492	216,539	190,953	479,103
9.129	JPMCB	4415 East Cotton Center Boulevard					105,000			520,325	113,952	406,373	536,628	120,590	416,038	564,954	134,270	430,685	473,885
9.130	JPMCB	300 Welsh Road Building 4					103,750			484,047	268,196	215,851	537,195	302,062	235,134	515,684	343,581	172,103	538,217
9.131	JPMCB	9001-9015 Brittany Way					100,313			460,239	83,744	376,495	487,749	86,116	401,633	454,349	145,375	308,974	455,878
9.132	JPMCB	13650 Northwest 8th Street					92,813			476,388	157,063	319,325	521,839	197,092	324,748	396,936	189,631	207,305	286,662
9.133	JPMCB	277-293 Great Valley Parkway					92,813			413,105	168,438	244,667	403,194	130,803	272,392	457,231	157,361	299,870	452,217
9.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)					90,313			570,295	254,220	316,075	587,035	265,558	321,477	621,693	281,403	340,290	606,920
9.135	JPMCB	300-309 Lakeside Drive					80,625			276,046	246,752	29,294	326,810	181,778	145,031	1,987	181,860	-179,873	2,058
9.136	JPMCB	101-107 Lakeside Drive					78,125			478,482	164,843	313,639	518,475	196,506	321,969	357,180	157,657	199,524	363,351
9.137	JPMCB	7695-7699 Anagram Drive					75,625			651,026	206,909	444,117	659,324	201,939	457,385	718,573	245,729	472,844	656,299
9.138	JPMCB	425 Technology Drive					72,188			383,010	138,799	244,211	374,893	121,287	253,607	405,545	139,885	265,660	409,993
9.139	JPMCB	300 Technology Drive					68,438			221,399	79,721	141,678	274,647	63,814	210,833	300,656	83,058	217,598	295,755
9.140	JPMCB	510 Lapp Road					63,438			220,683	32,238	188,446	232,898	36,183	196,715	232,954	41,852	191,102	229,827
9.141	JPMCB	7851-61 Woodland Center Boulevard					63,438			286,671	78,335	208,336	296,645	70,397	226,248	299,474	83,879	215,595	297,329
9.142	JPMCB	300 Welsh Road Building 3					55,000			438,753	158,597	280,156	453,567	172,451	281,117	462,212	191,531	270,681	455,908
9.143	JPMCB	7624 Bald Cypress Place					45,313			132,586	51,792	80,794	154,826	63,492	91,333	202,839	80,374	122,465	193,691
9.144	JPMCB	75 Great Valley Parkway					40,938			137,628	19,129	118,500	141,699	18,222	123,476	148,479	23,638	124,841	147,599
9.145	JPMCB	506 Prudential Road					36,563			279,491	81,530	197,961	309,921	77,351	232,569	229,528	91,232	138,297	149,447
9.146	JPMCB	30 Great Valley Parkway					28,125			123,874	49,683	74,191	122,270	47,086	75,184	126,999	49,156	77,842	124,822
9.147	JPMCB	100 Gibraltar Road					10,938			60,084	23,396	36,688	59,873	21,960	37,913	61,622	21,069	40,554	64,074
10	GSMC	145 Clinton	0	12/06/28	No		40,000,000	65.0%	L(24),Def(92),O(4)
11	GSMC	Crowne Plaza Melbourne	0	11/06/28	No		32,889,566	55.3%	L(25),Def(88),O(7)	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
12	CREFI	Kawa Mixed Use Portfolio	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						3,103,180	1,520,326	1,582,854	3,052,139	1,451,322	1,600,817	2,826,280
12.03	CREFI	Oerlikon Industrial Facility					7,242,953
12.04	CREFI	Northland Innovation Campus					7,293,960						1,295,870	242,600	1,053,269	1,946,504	435,645	1,510,860	1,949,916
13	JPMCB	Briar Hill at Manchester	0	12/01/23	No		31,270,000	53.8%	L(25),Grtr1%orYM(32),O(3)										4,977,631
14	GSMC	Residence Inn Boise City Center	0	11/06/28	No		24,923,522	46.9%	L(25),Def(91),O(4)										9,668,944
15	CREFI	DUMBO Heights Portfolio	0	09/06/23	No		30,000,000	28.1%	L(27),Def(29),O(4)				4,020,507	8,486,419	-4,465,912				28,634,019
15.01	CREFI	55 Prospect Street					10,000,000						996,136	3,297,382	-2,301,246				6,039,294
15.02	CREFI	117 Adams Street					8,437,500						302,939	1,807,702	-1,504,763				10,661,093
15.03	CREFI	77 Sands Street					7,812,500						773,876	1,841,916	-1,068,040				7,072,587
15.04	CREFI	81 Prospect Street					3,750,000						1,947,556	1,539,419	408,137				4,861,044
16	GSMC	5444 & 5430 Westheimer	0	11/06/28	No		30,000,000	63.4%	L(25),Grtr1%orYM(90),O(5)	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
17	JPMCB	Faurecia Columbus	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	0	04/06/28	No		22,821,050	42.8%	L(24),Grtr1%orYM(4),DeforGrtr1%orYM(84),O(4)
19	GSMC	TripAdvisor HQ	0	08/06/28	Yes	12/06/30	23,150,000	64.6%	L(11),Grtr1%orYM(105),O(4)	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
20	GSMC	Missouri Falls	0	10/06/28	No		22,770,000	51.5%	L(26),Def(90),O(4)				606,265	934,102	-327,837	943,680	1,104,297	-160,617	1,412,044
21	GACC	Douglasville Pavilion	0	12/06/28	No		21,075,000	58.9%	L(24),Def(91),O(5)				3,551,330	826,211	2,725,119	3,766,646	821,997	2,944,649	3,827,327
22	JPMCB	636 11th Avenue	0	06/01/28	Yes	06/01/29	20,000,000	56.1%	L(30),Def(84),O(6)	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
23	CREFI	Glenn Hotel Downtown Atlanta	0	11/06/28	No		15,854,568	45.4%	L(25),Def(92),O(3)	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
24	JPMCB	120 Bloomingdale Road	5 (Once per year)	12/01/28	No		17,415,000	67.5%	L(25),Grtr1%orYM(90),O(5)	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
25	JPMCB	1421 West Shure Drive	0	11/01/28	No		15,701,434	66.2%	L(25),Grtr1%orYM(92),O(3)
26	GACC	Safeway Olney	0	11/06/28	No		15,796,800	60.8%	L(25),Def(91),O(4)
27	GACC	River Hills	0	11/06/28	No		13,172,425	64.9%	L(25),Def(91),O(4)	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
28	JPMCB	Sheraton Music City	2 (Once per year)	06/01/28	No		12,309,614	50.0%	L(25),Grtr1%orYM(92),O(3)	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
29	JPMCB	Trophy Club Plaza	5	12/01/28	No		14,750,000	62.7%	L(25),Grtr1%orYM(92),O(3)	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
30	JPMCB	Glendale Corporate Center	0	10/01/28	No		10,417,507	55.4%	L(26),Def(91),O(3)	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
31	JPMCB	The Shoppes of Kemah	5 (Once per year)	12/01/28	No		10,361,345	65.0%	L(24),Def(93),O(3)
32	JPMCB	Walnut Creek	5	12/01/28	No		11,147,500	65.0%	L(25),Grtr1%orYM(92),O(3)				1,628,666	560,954	1,067,711	1,534,460	564,680	969,780	1,591,695
33	GACC	3603 Haven	0	11/06/28	No		9,834,581	62.6%	L(25),Def(90),O(5)				527,991	88,322	439,669	157,056	40,447	116,609	887,194
34	GACC	1076 Riverdale	0	12/06/28	No		8,434,328	56.6%	L(24),Grtr1%orYM(91),O(5)							1,552,911	359,700	1,193,210	1,507,254
35	CREFI	Culver Exchange	0	12/06/28	No		6,540,447	53.2%	L(24),Def(92),O(4)							220,386	124,060	96,326	410,605
36	GSMC	Storgard Self Storage	0	10/06/28	No		7,000,000	52.2%	L(26),Def(90),O(4)	972,595	270,745	701,850	986,582	284,094	702,487	997,211	283,053	714,159	1,041,503
37	GACC	Jewel-Osco Huntley	0	11/06/28	No		6,670,000	56.1%	L(25),Def(91),O(4)
38	CREFI	Shops on Navigation	0	12/06/28	No		5,667,513	61.6%	L(24),Def(93),O(3)										464,441
39	CREFI	The Shops at Moore Road	0	12/06/28	No		5,939,688	56.6%	L(24),Def(93),O(3)	800,255	208,827	591,428	800,767	212,954	587,814	781,477	219,823	561,654	839,653
40	CREFI	Self Storage Plus Dulles Town Center	0	12/06/28	No		4,660,147	50.8%	L(24),Def(92),O(4)	1,026,564	327,129	699,435	988,598	287,637	700,961	896,600	306,628	589,972	872,978
41	JPMCB	Anthem Eastside Shops	0	11/01/25	No		4,487,156	61.5%	L(25),Grtr1%orYM(56),O(3)				570,007	214,074	355,933	592,913	237,678	355,235	629,185

 A-1-6

ANNEX A-1

			HISTORICAL FINANCIALS(15)
						UW
			Most Recent	Most Recent		Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	Total Expenses ($)	NOI ($)(16)	As of	Occupancy %	Revenues ($)(4)	Expenses ($)	NOI ($)(4)(16)(17)	Items ($)	NCF ($)(4)(17)	NOI DSCR(18)	DSCR(18)	Debt Yield %	Debt Yield %	Title Type(19)	Expiration	Extension Terms
1	JPMCB	Aventura Mall	31,484,933	118,291,397	03/31/18	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%	Fee
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%	Fee
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	14,804,873	7,563,947	10/31/18	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%	Fee
4	GACC	Saint Louis Galleria	10,000,986	27,309,350	08/31/18	97.1%	37,642,385	10,481,622	27,160,764	676,467	26,484,297	1.72	1.67	11.3%	11.0%	Fee
5	JPMCB	10 Brookline Place	3,939,998	5,367,487	09/30/18	98.0%	12,645,120	4,248,959	8,396,161	485,629	7,910,531	2.33	2.19	10.2%	9.6%	Fee
6	GACC	590 East Middlefield	1,019,749	3,789,791	05/31/18	95.0%	4,878,115	1,021,799	3,856,315	19,976	3,836,339	1.45	1.45	7.9%	7.9%	Fee
7	CREFI	3 Huntington Quadrangle	4,908,858	4,579,675	08/31/18	95.0%	10,747,836	4,920,991	5,826,845	470,176	5,356,669	2.42	2.22	12.4%	11.4%	Fee
8	GACC	Moffett Towers - Buildings E,F,G	7,649,481	25,168,813	05/31/18	95.0%	44,603,641	8,747,532	35,856,109	547,016	35,309,093	3.01	2.97	12.6%	12.4%	Fee
9	JPMCB	Workspace	66,606,688	117,976,547	03/31/18	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%	Various	Various	Various
9.01	JPMCB	6625 78th Street West	3,416,312	4,134,276	03/31/18	81.8%	7,175,440	3,628,754	3,546,686	406,250	3,140,436					Fee
9.02	JPMCB	1500 Liberty Ridge Drive	2,309,661	3,848,942	03/31/18	95.4%	6,487,925	2,121,356	4,366,568	291,400	4,075,168					Fee
9.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive	1,952,048	2,987,093	03/31/18	99.8%	4,963,009	2,014,717	2,948,292	193,460	2,754,832					Fee
9.04	JPMCB	1301 International Parkway	1,563,946	3,057,641	03/31/18	100.0%	4,671,546	1,487,381	3,184,165	175,200	3,008,965					Fee
9.05	JPMCB	777 West Yamato Road	1,543,015	1,941,520	03/31/18	90.5%	4,254,026	1,700,801	2,553,225	194,510	2,358,715					Fee
9.06	JPMCB	4425 East Cotton Center Boulevard	560,838	2,846,589	03/31/18	100.0%	3,432,623	605,233	2,827,390	206,250	2,621,140					Fee
9.07	JPMCB	4500 East Cotton Center Boulevard	430,013	2,242,703	03/31/18	100.0%	2,761,033	473,314	2,287,719	174,254	2,113,465					Fee
9.08	JPMCB	3100 Southwest 145th Avenue	1,152,519	1,817,236	03/31/18	100.0%	3,482,873	1,157,613	2,325,260	130,421	2,194,839					Fee
9.09	JPMCB	3400 Lakeside Drive	1,496,966	1,745,175	03/31/18	92.9%	2,829,589	1,390,612	1,438,977	150,163	1,288,814					Fee
9.10	JPMCB	3450 Lakeside Drive	1,342,858	2,239,181	03/31/18	96.2%	3,604,934	1,355,444	2,249,490	149,498	2,099,992					Fee
9.11	JPMCB	40 Liberty Boulevard	798,809	2,443,042	03/31/18	100.0%	3,229,923	678,413	2,551,510	157,500	2,394,010					Fee
9.12	JPMCB	4630 Woodland Corporate Boulevard	1,061,819	1,968,582	03/31/18	92.2%	3,337,342	1,097,515	2,239,827	175,685	2,064,142					Fee
9.13	JPMCB	750 Park of Commerce Road	996,553	1,707,112	03/31/18	85.9%	2,593,130	1,026,097	1,567,033	119,164	1,447,869					Fee
9.14	JPMCB	13621 Northwest 12th Street	1,155,565	1,998,492	03/31/18	91.7%	2,844,425	1,121,644	1,722,781	133,031	1,589,750					Fee
9.15	JPMCB	2 West Liberty Boulevard	979,416	2,029,815	03/31/18	97.7%	2,980,784	903,076	2,077,708	125,845	1,951,863					Fee
9.16	JPMCB	10400 Viking Drive	1,805,862	1,322,085	03/31/18	80.3%	3,685,527	1,894,250	1,791,277	208,965	1,582,312					Fee
9.17	JPMCB	100 Witmer Road	1,288,464	2,218,833	03/31/18	90.8%	3,378,343	1,259,574	2,118,769	173,910	1,944,859					Fee
9.18	JPMCB	7 Walnut Grove Drive	727,883	2,101,588	03/31/18	100.0%	2,982,289	676,239	2,306,050	150,000	2,156,050					Fee
9.19	JPMCB	4313 East Cotton Center Boulevard	326,668	1,526,108	03/31/18	100.0%	2,075,929	405,572	1,670,356	136,093	1,534,264					Fee
9.20	JPMCB	1200 Liberty Ridge Drive	823,363	1,549,470	03/31/18	87.4%	2,200,023	808,025	1,391,997	107,688	1,284,310					Fee
9.21	JPMCB	1400 Liberty Ridge Drive	984,226	989,904	03/31/18	94.2%	2,909,715	934,001	1,975,715	126,420	1,849,295					Fee
9.22	JPMCB	4750 South 44th Place	319,887	1,450,459	03/31/18	100.0%	1,842,763	371,645	1,471,118	99,370	1,371,748					Fee
9.23	JPMCB	680 Blair Mill Road	867,937	2,222,002	03/31/18	100.0%	3,008,973	935,162	2,073,811	143,888	1,929,923					Fee
9.24	JPMCB	3020 US Highway 301 South	515,614	1,169,736	03/31/18	100.0%	2,121,411	490,978	1,630,432	123,799	1,506,633					Fee
9.25	JPMCB	4 Walnut Grove Drive	911,209	1,713,619	03/31/18	100.0%	2,812,415	853,258	1,959,157	137,125	1,822,032					Fee
9.26	JPMCB	4631 Woodland Corporate Boulevard	715,218	1,450,262	03/31/18	81.1%	1,819,392	726,322	1,093,070	113,090	979,980					Fee
9.27	JPMCB	5 Walnut Grove Drive	933,752	992,520	03/31/18	87.3%	2,303,851	973,513	1,330,339	131,250	1,199,089					Fee
9.28	JPMCB	700 Dresher Road	937,370	1,550,568	03/31/18	100.0%	2,488,425	975,521	1,512,904	137,500	1,375,404					Fee
9.29	JPMCB	45-67 Great Valley Parkway	351,247	1,416,776	03/31/18	100.0%	1,786,624	330,005	1,456,619	160,014	1,296,605					Fee
9.30	JPMCB	4610 South 44th Place	319,348	1,567,945	03/31/18	100.0%	1,948,337	379,589	1,568,748	82,515	1,486,233					Fee
9.31	JPMCB	4217 East Cotton Center Boulevard	642,159	1,754,552	03/31/18	75.6%	1,485,601	686,662	798,939	110,175	688,764					Fee
9.32	JPMCB	1 Country View Road	511,313	1,175,978	03/31/18	98.3%	1,764,586	496,778	1,267,808	68,498	1,199,310					Fee
9.33	JPMCB	4410 East Cotton Center Boulevard	465,140	704,215	03/31/18	100.0%	1,515,001	475,433	1,039,568	126,586	912,982					Fee
9.34	JPMCB	951 Northwest Broken Sound Parkway	519,010	1,043,005	03/31/18	88.8%	1,641,815	630,496	1,011,319	107,013	904,306					Fee
9.35	JPMCB	77-123 Great Valley Parkway	460,700	1,100,667	03/31/18	83.5%	1,361,358	370,093	991,266	128,874	862,392					Fee
9.36	JPMCB	420-500 Lapp Road	408,397	1,142,458	03/31/18	100.0%	1,595,640	350,681	1,244,960	114,140	1,130,820					Fee
9.37	JPMCB	2 Walnut Grove Drive	658,003	1,144,321	03/31/18	94.5%	1,881,637	665,878	1,215,759	102,320	1,113,439					Fee
9.38	JPMCB	507 Prudential Road	684,842	-421,294	03/31/18	78.0%	1,755,859	911,111	844,748	125,888	718,860					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	296,487	985,301	03/31/18	78.3%	1,116,543	284,589	831,953	112,198	719,756					Fee
9.40	JPMCB	9801 South 51st Street	313,479	696,770	03/31/18	100.0%	1,153,855	326,099	827,756	89,438	738,318					Fee
9.41	JPMCB	180 Sheree Boulevard	676,976	142,081	03/31/18	43.3%	902,076	680,011	222,066	134,271	87,794					Fee
9.42	JPMCB	7615 Smetana Lane	482,329	874,399	03/31/18	100.0%	1,448,166	535,924	912,242	116,805	795,437					Fee
9.43	JPMCB	4550 South 44th Place	224,819	735,117	03/31/18	100.0%	1,055,226	260,589	794,637	68,111	726,525					Fee
9.44	JPMCB	131 Kelsey Lane	268,561	1,034,535	03/31/18	100.0%	1,343,159	252,281	1,090,878	111,613	979,265					Fee
9.45	JPMCB	5775 Old Shakopee Road West	485,293	569,830	03/31/18	68.1%	1,201,517	521,128	680,389	128,813	551,576					Fee
9.46	JPMCB	8401-8406 Benjamin Road (North)	401,031	440,008	03/31/18	72.6%	1,017,241	317,804	699,437	118,458	580,980					Fee
9.47	JPMCB	7625 Smetana Lane	476,326	808,791	03/31/18	100.0%	1,319,314	482,566	836,748	69,905	766,843					Fee
9.48	JPMCB	5 Great Valley Parkway	538,851	781,956	03/31/18	96.5%	1,500,159	592,284	907,875	81,305	826,570					Fee
9.49	JPMCB	5705 Old Shakopee Road West	361,921	817,483	03/31/18	100.0%	1,226,770	391,009	835,761	93,243	742,518					Fee
9.50	JPMCB	7 Great Valley Parkway	545,021	902,130	03/31/18	93.5%	1,440,951	555,079	885,872	76,385	809,487					Fee
9.51	JPMCB	65 Valley Stream Parkway	369,669	828,162	03/31/18	100.0%	1,134,564	253,315	881,249	76,641	804,608					Fee
9.52	JPMCB	220 Gibraltar Road	602,579	955,682	03/31/18	100.0%	1,589,355	593,047	996,308	79,484	916,824					Fee
9.53	JPMCB	257-275 Great Valley Parkway	338,038	579,421	03/31/18	100.0%	1,162,487	289,437	873,051	88,903	784,148					Fee
9.54	JPMCB	240 Gibraltar Road	600,175	671,986	03/31/18	84.6%	1,346,020	568,835	777,185	79,484	697,701					Fee
9.55	JPMCB	200 Gibraltar Road	535,150	972,427	03/31/18	83.3%	1,306,210	571,578	734,631	80,565	654,066					Fee
9.56	JPMCB	9023 Columbine Road	462,831	769,909	03/31/18	100.0%	1,248,079	439,380	808,698	77,750	730,948					Fee
9.57	JPMCB	3 Country View Road	178,309	1,215,980	03/31/18	75.0%	1,017,612	276,566	741,046	87,500	653,546					Fee
9.58	JPMCB	1 Great Valley Parkway	344,390	810,267	03/31/18	100.0%	1,099,345	259,998	839,347	76,100	763,247					Fee
9.59	JPMCB	333 Phoenixville Pike	254,195	767,154	03/31/18	100.0%	1,100,616	264,570	836,046	105,000	731,046					Fee
9.60	JPMCB	4405 East Cotton Center Boulevard	198,508	707,752	03/31/18	100.0%	921,046	228,934	692,112	68,189	623,923					Fee
9.61	JPMCB	7920 Woodland Center Boulevard	181,567	770,446	03/31/18	100.0%	994,430	181,543	812,887	65,784	747,103					Fee
9.62	JPMCB	20 Valley Stream Parkway	506,544	361,466	03/31/18	66.9%	940,438	482,436	458,002	75,973	382,030					Fee
9.63	JPMCB	5715 Old Shakopee Road West	314,111	651,178	03/31/18	100.0%	1,038,565	358,856	679,709	79,329	600,380					Fee
9.64	JPMCB	150-182 Kelsey Lane	205,642	800,144	03/31/18	100.0%	1,071,175	207,534	863,641	68,000	795,641					Fee
9.65	JPMCB	155 Great Valley Parkway	79,522	663,605	03/31/18	100.0%	669,285	70,120	599,165	89,000	510,165					Fee
9.66	JPMCB	701-725 US Highway 301 South	317,393	632,619	03/31/18	100.0%	1,013,235	223,329	789,907	81,725	708,182					Fee
9.67	JPMCB	901-933 US Highway 301 South	280,941	736,216	03/31/18	100.0%	1,048,553	210,917	837,636	81,500	756,136					Fee
9.68	JPMCB	7725 Woodland Center Boulevard	208,515	155,760	03/31/18	100.0%	868,228	262,281	605,947	53,269	552,678					Fee
9.69	JPMCB	4508 Woodland Corporate Boulevard	181,426	717,616	03/31/18	100.0%	945,712	191,350	754,362	50,175	704,187					Fee
9.70	JPMCB	3102, 3104 and 3110 Cherry Palm	331,058	554,944	03/31/18	69.3%	800,793	265,284	535,509	92,996	442,513					Fee
9.71	JPMCB	101 Gibraltar Road	530,638	704,596	03/31/18	95.7%	1,264,171	512,186	751,984	71,056	680,928					Fee
9.72	JPMCB	6161 American Boulevard West	350,525	507,471	03/31/18	100.0%	813,728	332,984	480,744	46,034	434,710					Fee
9.73	JPMCB	4502 Woodland Center Boulevard	346,891	529,824	03/31/18	87.1%	846,371	243,254	603,116	53,350	549,766					Fee
9.74	JPMCB	8855 Columbine Road	514,843	-46,019	03/31/18	67.3%	888,274	476,125	412,149	72,681	339,467					Fee
9.75	JPMCB	110 Gibraltar Road	426,336	370,281	03/31/18	62.7%	845,699	444,804	400,895	74,286	326,609					Fee
9.76	JPMCB	8939 Columbine Road	320,292	590,873	03/31/18	100.0%	957,150	333,072	624,078	60,000	564,078					Fee
9.77	JPMCB	7905 Fuller Road	365,910	838,014	03/31/18	100.0%	1,252,188	370,100	882,088	92,780	789,308					Fee
9.78	JPMCB	10801 Nesbitt Avenue South	307,550	598,047	03/31/18	100.0%	924,282	301,249	623,033	70,000	553,033					Fee
9.79	JPMCB	9008 Brittany Way	130,183	579,907	03/31/18	100.0%	775,125	134,325	640,800	73,850	566,950					Fee
9.80	JPMCB	8995 Columbine Road	332,823	565,191	03/31/18	99.4%	926,731	331,302	595,429	57,640	537,789					Fee
9.81	JPMCB	7852-7898 Woodland Center Boulevard	201,189	558,181	03/31/18	100.0%	844,424	211,101	633,323	55,438	577,885					Fee
9.82	JPMCB	455 Business Center Drive	423,148	502,577	03/31/18	91.6%	1,013,762	408,421	605,341	64,381	540,960					Fee
9.83	JPMCB	747 Dresher Road	247,263	273,059	03/31/18	62.7%	607,221	260,450	346,770	66,500	280,270					Fee
9.84	JPMCB	231-253 Gibraltar Road	275,053	689,035	03/31/18	86.7%	1,023,009	344,647	678,362	75,000	603,362					Fee
9.85	JPMCB	55 Valley Stream Parkway	259,483	556,661	03/31/18	100.0%	770,812	174,805	596,006	51,514	544,493					Fee

 A-1-7

ANNEX A-1

			HISTORICAL FINANCIALS(15)
						UW
			Most Recent	Most Recent		Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	Total Expenses ($)	NOI ($)(16)	As of	Occupancy %	Revenues ($)(4)	Expenses ($)	NOI ($)(4)(16)(17)	Items ($)	NCF ($)(4)(17)	NOI DSCR(18)	DSCR(18)	Debt Yield %	Debt Yield %	Title Type(19)	Expiration	Extension Terms
9.86	JPMCB	8212 Woodland Center Boulevard	111,077	496,068	03/31/18	100.0%	644,464	119,205	525,259	48,944	476,315					Fee
9.87	JPMCB	7802-7850 Woodland Center Boulevard	190,822	593,355	03/31/18	100.0%	763,081	176,470	586,611	55,438	531,173					Fee
9.88	JPMCB	4303 East Cotton Center Boulevard	234,151	-233,209	03/31/18	12.0%	152,736	366,229	-213,493	80,000	-293,493					Fee
9.89	JPMCB	501 US Highway 301 South	178,143	618,849	03/31/18	100.0%	849,750	190,986	658,763	73,850	584,913					Fee
9.90	JPMCB	8102 Woodland Center Boulevard	168,181	41,413	03/31/18	100.0%	665,347	272,310	393,037	48,944	344,093					Fee
9.91	JPMCB	102 Rock Road	165,795	575,264	03/31/18	100.0%	749,607	155,787	593,820	50,590	543,230					Fee
9.92	JPMCB	111-159 Gibraltar Road	366,279	370,699	03/31/18	67.2%	724,576	379,595	344,981	78,795	266,186					Fee
9.93	JPMCB	181-187 Gibraltar Road	471,649	583,061	03/31/18	100.0%	1,048,377	468,594	579,783	61,088	518,696					Fee
9.94	JPMCB	200-264 Lakeside Drive	467,237	599,391	03/31/18	89.4%	958,463	520,298	438,165	68,279	369,887					Fee
9.95	JPMCB	120 Gibraltar Road	365,050	379,844	03/31/18	82.3%	906,207	390,588	515,620	61,279	454,341					Fee
9.96	JPMCB	4207 East Cotton Center Boulevard	113,122	517,413	03/31/18	100.0%	652,983	134,665	518,319	31,125	487,194					Fee
9.97	JPMCB	161-175 Gibraltar Road	211,004	564,450	03/31/18	100.0%	831,134	250,140	580,994	62,165	518,829					Fee
9.98	JPMCB	8967 Columbine Road	274,123	490,902	03/31/18	100.0%	807,818	289,354	518,465	49,828	468,637					Fee
9.99	JPMCB	8125-8198 Woodland Center Boulevard	203,387	459,081	03/31/18	81.5%	671,634	184,125	487,509	56,728	430,782					Fee
9.100	JPMCB	111 Kelsey Lane	166,624	486,451	03/31/18	100.0%	687,028	158,405	528,623	75,250	453,373					Fee
9.101	JPMCB	261-283 Gibraltar Road	243,122	566,728	03/31/18	59.5%	616,715	239,726	376,989	75,000	301,989					Fee
9.102	JPMCB	27-43 Great Valley Parkway	201,971	455,242	03/31/18	100.0%	661,001	192,121	468,880	75,779	393,102					Fee
9.103	JPMCB	767 Electronic Drive	200,007	-198,037	03/31/18	76.1%	615,943	433,384	182,559	56,250	126,309					Fee/Leasehold	05/31/2048	None
9.104	JPMCB	200-234 Kelsey Lane	142,065	478,812	03/31/18	100.0%	638,678	144,449	494,229	57,000	437,229					Fee
9.105	JPMCB	4435 East Cotton Center Boulevard	212,704	607,361	03/31/18	100.0%	773,690	242,861	530,829	31,881	498,948					Fee
9.106	JPMCB	7800 Equitable Drive	464,393	539,128	03/31/18	100.0%	1,023,994	448,989	575,005	54,283	520,723					Fee
9.107	JPMCB	8906 Brittany Way	197,419	470,634	03/31/18	100.0%	684,337	184,307	500,030	60,000	440,030					Fee
9.108	JPMCB	4520 Seedling Circle	225,287	439,059	03/31/18	100.0%	685,186	216,821	468,365	43,750	424,615					Fee
9.109	JPMCB	201-223 Witmer Road	329,780	345,661	03/31/18	86.4%	728,330	327,307	401,023	75,000	326,023					Fee
9.110	JPMCB	13630 Northwest 8th Street	232,225	403,452	03/31/18	100.0%	637,210	237,097	400,112	37,499	362,614					Fee
9.111	JPMCB	5735 Old Shakopee Road West	230,996	118,261	03/31/18	67.3%	562,890	274,286	288,604	79,329	209,275					Fee
9.112	JPMCB	50 Valley Stream Parkway	242,062	417,777	03/31/18	70.4%	577,601	267,801	309,800	38,750	271,050					Fee
9.113	JPMCB	4503 Woodland Corporate Boulevard	277,045	458,763	03/31/18	100.0%	757,522	273,583	483,939	37,500	446,439					Fee
9.114	JPMCB	508 Lapp Road	231,418	-189,784	03/31/18	100.0%	622,247	228,531	393,716	62,750	330,966					Fee
9.115	JPMCB	125-135 Rock Road	186,333	248,055	03/31/18	100.0%	663,721	212,831	450,890	46,875	404,015					Fee
9.116	JPMCB	8911 Columbine Road	423,023	198,171	03/31/18	72.5%	702,745	433,905	268,841	48,170	220,671					Fee
9.117	JPMCB	9306-9324 East Broadway Avenue	140,227	302,483	03/31/18	100.0%	532,028	141,461	390,567	45,000	345,567					Fee
9.118	JPMCB	101-111 Rock Road	227,133	450,836	03/31/18	100.0%	714,309	253,158	461,151	47,355	413,796					Fee
9.119	JPMCB	201 Gibraltar Road	312,453	156,358	03/31/18	61.4%	531,160	306,790	224,370	58,371	165,999					Fee
9.120	JPMCB	4505 Woodland Corporate Boulevard	276,313	432,353	03/31/18	100.0%	682,606	222,518	460,089	31,250	428,839					Fee
9.121	JPMCB	4511 Woodland Corporate Boulevard	180,842	462,723	03/31/18	100.0%	658,418	176,656	481,762	31,250	450,512					Fee
9.122	JPMCB	400-445 Lakeside Drive, Unit #400	311,035	111,763	03/31/18	0.0%	0	328,275	-328,275	77,654	-405,928					Fee
9.123	JPMCB	40 Valley Stream Parkway	198,686	350,279	03/31/18	100.0%	545,328	158,559	386,769	38,865	347,904					Fee
9.124	JPMCB	103-109 Gibraltar Road	211,720	62,513	03/31/18	100.0%	473,483	243,736	229,747	52,500	177,247					Fee
9.125	JPMCB	7702 Woodland Center Boulevard	207,338	411,629	03/31/18	100.0%	571,148	176,038	395,110	36,688	358,422					Fee
9.126	JPMCB	113-123 Rock Road	187,744	281,507	03/31/18	100.0%	462,624	153,205	309,419	46,875	262,544					Fee
9.127	JPMCB	555 Business Center Drive	254,107	387,613	03/31/18	100.0%	678,120	255,732	422,388	37,580	384,808					Fee
9.128	JPMCB	8001 Woodland Center Boulevard	219,988	259,115	03/31/18	100.0%	596,853	196,137	400,717	37,499	363,218					Fee
9.129	JPMCB	4415 East Cotton Center Boulevard	140,483	333,402	03/31/18	11.8%	82,893	149,050	-66,157	44,329	-110,486					Fee
9.130	JPMCB	300 Welsh Road Building 4	342,914	195,303	03/31/18	87.3%	567,501	359,040	208,461	47,066	161,395					Fee
9.131	JPMCB	9001-9015 Brittany Way	141,280	314,599	03/31/18	100.0%	483,060	114,050	369,010	37,500	331,510					Fee
9.132	JPMCB	13650 Northwest 8th Street	170,526	116,136	03/31/18	42.8%	232,208	177,876	54,332	30,915	23,417					Fee
9.133	JPMCB	277-293 Great Valley Parkway	159,816	292,401	03/31/18	100.0%	448,928	117,442	331,486	36,000	295,486					Fee
9.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)	264,244	342,676	03/31/18	77.4%	643,757	284,862	358,895	41,506	317,389					Fee
9.135	JPMCB	300-309 Lakeside Drive	189,622	-187,565	03/31/18	0.0%	0	234,530	-234,530	54,790	-289,320					Fee
9.136	JPMCB	101-107 Lakeside Drive	164,597	198,753	03/31/18	100.0%	574,282	211,569	362,713	34,331	328,382					Fee
9.137	JPMCB	7695-7699 Anagram Drive	243,529	412,771	03/31/18	23.1%	206,884	228,470	-21,586	49,238	-70,824					Fee
9.138	JPMCB	425 Technology Drive	145,171	264,822	03/31/18	100.0%	400,607	128,443	272,164	28,009	244,155					Fee
9.139	JPMCB	300 Technology Drive	85,324	210,432	03/31/18	100.0%	300,545	64,234	236,311	28,125	208,186					Fee
9.140	JPMCB	510 Lapp Road	41,601	188,226	03/31/18	100.0%	211,903	48,783	163,120	33,959	129,161					Fee
9.141	JPMCB	7851-61 Woodland Center Boulevard	79,921	217,408	03/31/18	86.9%	301,930	84,511	217,419	23,150	194,269					Fee
9.142	JPMCB	300 Welsh Road Building 3	200,355	255,553	03/31/18	65.6%	314,664	194,418	120,246	29,326	90,920					Fee
9.143	JPMCB	7624 Bald Cypress Place	63,538	130,154	03/31/18	100.0%	226,197	67,817	158,380	18,794	139,587					Fee
9.144	JPMCB	75 Great Valley Parkway	23,446	124,153	03/31/18	100.0%	131,660	23,578	108,082	14,500	93,582					Fee
9.145	JPMCB	506 Prudential Road	94,065	55,382	03/31/18	0.0%	0	90,869	-90,869	22,750	-113,619					Fee
9.146	JPMCB	30 Great Valley Parkway	47,117	77,705	03/31/18	100.0%	122,631	44,249	78,382	15,000	63,382					Fee
9.147	JPMCB	100 Gibraltar Road	23,327	40,747	03/31/18	100.0%	64,897	23,257	41,640	3,500	38,140					Fee
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%	Fee
11	GSMC	Crowne Plaza Melbourne	4,648,613	1,727,659	08/31/18	78.7%	14,901,927	10,260,475	4,641,452	596,077	4,045,375	1.67	1.46	12.0%	10.4%	Fee
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%	Various	Various	Various
12.01	CREFI	Gavilon Headquarters				95.0%	4,302,306	1,470,400	2,831,905	7,669	2,824,237					Fee
12.02	CREFI	Essence Group Headquarters	1,551,469	1,274,810	06/30/18	95.0%	3,198,658	1,615,599	1,583,058	198,220	1,384,838					Fee
12.03	CREFI	Oerlikon Industrial Facility				95.0%	1,663,716	279,685	1,384,031	1,588	1,382,443					Fee
12.04	CREFI	Northland Innovation Campus	571,513	1,378,403	09/30/18	92.3%	2,119,386	588,701	1,530,685	41,939	1,488,746					Leasehold	12/31/2039	None
13	JPMCB	Briar Hill at Manchester	1,909,538	3,068,093	09/30/18	95.0%	4,902,920	1,822,881	3,080,039	95,632	2,984,407	1.84	1.79	9.8%	9.5%	Fee
14	GSMC	Residence Inn Boise City Center	4,592,733	5,076,211	11/30/18	78.9%	9,668,944	4,783,389	4,885,555	386,758	4,498,797	2.54	2.34	16.0%	14.8%	Fee
15	CREFI	DUMBO Heights Portfolio	11,010,733	17,623,285	06/30/18	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%	Fee
15.01	CREFI	55 Prospect Street	4,220,655	1,818,640	06/30/18	88.2%	13,204,968	3,462,816	9,742,152	390,382	9,351,770					Fee
15.02	CREFI	117 Adams Street	2,434,948	8,226,145	06/30/18	95.8%	10,348,564	2,600,847	7,747,717	279,535	7,468,181					Fee
15.03	CREFI	77 Sands Street	3,094,513	3,978,075	06/30/18	100.0%	11,995,115	2,951,179	9,043,935	341,834	8,702,102					Fee
15.04	CREFI	81 Prospect Street	1,260,618	3,600,426	06/30/18	93.7%	4,627,536	1,286,973	3,340,563	138,864	3,201,699					Fee
16	GSMC	5444 & 5430 Westheimer	3,608,048	6,140,790	07/31/18	81.5%	10,129,896	3,879,663	6,250,233	389,052	5,861,181	2.56	2.40	12.3%	11.5%	Fee
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%	Fee
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%	Fee
19	GSMC	TripAdvisor HQ	1,728,355	9,265,796	03/31/18	95.5%	11,663,266	2,628,207	9,035,059	211,055	8,824,003	1.86	1.82	9.2%	9.0%	Fee
20	GSMC	Missouri Falls	1,231,357	180,687	07/31/18	87.7%	4,394,268	1,363,120	3,031,148	284,958	2,746,190	2.84	2.58	13.3%	12.1%	Fee
21	GACC	Douglasville Pavilion	840,719	2,986,608	06/30/18	95.0%	3,845,403	826,292	3,019,111	252,239	2,766,872	2.98	2.73	14.3%	13.1%	Fee
22	JPMCB	636 11th Avenue	11,303,733	24,705,498	04/30/18	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%	Fee
23	CREFI	Glenn Hotel Downtown Atlanta	7,103,475	2,419,672	09/30/18	77.2%	9,523,147	7,143,890	2,379,256	380,926	1,998,331	1.83	1.54	12.6%	10.6%	Fee
24	JPMCB	120 Bloomingdale Road	1,855,621	1,813,344	09/30/18	95.0%	3,575,245	1,862,508	1,712,737	128,624	1,584,113	1.87	1.73	9.8%	9.1%	Fee
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%	Fee
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%	Fee
27	GACC	River Hills	476,040	2,301,385	07/31/18	95.0%	2,154,069	445,426	1,708,643	71,917	1,636,725	1.79	1.72	11.5%	11.0%	Fee
28	JPMCB	Sheraton Music City	17,100,788	8,059,705	09/30/18	80.0%	25,851,995	17,679,953	8,172,043	0	8,172,043	1.82	1.82	11.8%	11.8%	Fee
29	JPMCB	Trophy Club Plaza	600,666	1,569,651	07/31/18	95.0%	2,071,796	607,084	1,464,712	110,659	1,354,053	1.96	1.81	9.9%	9.2%	Fee
30	JPMCB	Glendale Corporate Center	1,215,170	1,170,162	06/30/18	85.4%	2,605,448	1,226,335	1,379,113	176,059	1,203,054	1.81	1.58	11.4%	9.9%	Fee
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%	Fee
32	JPMCB	Walnut Creek	532,465	1,059,230	09/30/18	95.0%	1,686,619	532,273	1,154,345	94,336	1,060,010	2.04	1.88	10.4%	9.5%	Fee
33	GACC	3603 Haven	133,459	753,735	08/31/18	95.0%	1,144,223	214,458	929,765	46,556	883,209	1.30	1.24	8.8%	8.3%	Fee
34	GACC	1076 Riverdale	409,262	1,097,993	06/30/18	95.1%	1,546,218	385,438	1,160,780	74,589	1,086,191	1.75	1.64	11.3%	10.6%	Fee
35	CREFI	Culver Exchange	138,046	272,559	09/30/18	87.9%	735,960	153,811	582,149	14,755	567,394	1.23	1.20	8.3%	8.0%	Fee
36	GSMC	Storgard Self Storage	297,561	743,942	08/31/18	92.3%	1,086,032	302,112	783,921	14,396	769,524	2.33	2.29	11.2%	11.0%	Fee
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%	Fee
38	CREFI	Shops on Navigation	149,959	314,482	10/31/18	95.4%	778,355	215,105	563,249	25,743	537,506	1.30	1.24	8.7%	8.3%	Fee
39	CREFI	The Shops at Moore Road	224,134	615,518	08/31/18	95.0%	893,633	241,295	652,338	58,739	593,599	1.55	1.41	10.2%	9.2%	Fee
40	CREFI	Self Storage Plus Dulles Town Center	321,430	551,548	10/31/18	86.4%	872,978	329,449	543,529	5,324	538,205	1.51	1.50	9.9%	9.8%	Fee
41	JPMCB	Anthem Eastside Shops	241,502	387,683	06/30/18	95.0%	698,804	256,223	442,581	36,258	406,323	1.36	1.25	9.3%	8.6%	Fee

 A-1-8

ANNEX A-1

											UPFRONT ESCROW(21)
			Franchise		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other	Other Upfront
Loan #	Seller(1)	Property Name	Expiration Date(20)	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
1	JPMCB	Aventura Mall			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			0	0	0	0	0	0	0	0
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	09/30/2035	11%	0	0	0	0	250,052	0	0	10,100,000	PIP Reserve
4	GACC	Saint Louis Galleria			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			0	0	0	0	0	0	0	1,073,194	Free Rent Reserve
6	GACC	590 East Middlefield		10%	0	0	0	0	0	0	0	0
7	CREFI	3 Huntington Quadrangle			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		13%	0	0	0	23,914,655	1,772,695	0	0	15,021,721	Rent Concession Reserve
9	JPMCB	Workspace			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
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

 A-1-9

ANNEX A-1

											UPFRONT ESCROW(21)
			Franchise		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other	Other Upfront
Loan #	Seller(1)	Property Name	Expiration Date(20)	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
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			0	0	0	0	0	0	0	1,016,150	Unfunded Obligations Reserve
11	GSMC	Crowne Plaza Melbourne	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			0	15,070	0	0	0	63,812	0	3,739,815	Essence Tenant Allowances 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	1,241,980	0	0	125,842	24,200	0	0
14	GSMC	Residence Inn Boise City Center	10/19/2047		0	0	0	0	215,870	0	0	0
15	CREFI	DUMBO Heights Portfolio			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
15.02	CREFI	117 Adams Street
15.03	CREFI	77 Sands Street
15.04	CREFI	81 Prospect Street
16	GSMC	5444 & 5430 Westheimer			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			275,000	0	0	350,000	26,950	13,170	0	0
18	GACC	Moffett Towers II - Building 1		5%	0	0	0	21,651,588	559,294	0	0	5,064,484	Free Rent Reserve
19	GSMC	TripAdvisor HQ			0	0	0	0	0	0	0	0
20	GSMC	Missouri Falls			0	21,670	0	0	33,059	5,907	0	4,608,151	Unfunded Obligations Reserve
21	GACC	Douglasville Pavilion			192,350	107,650	0	187,876	73,255	9,768	0	0
22	JPMCB	636 11th Avenue			7,990	1,198,696	0	0	0	76,801	0	137,671	Outstanding TI/LC Reserve
23	CREFI	Glenn Hotel Downtown Atlanta	04/03/2038		0	0	0	0	51,156	11,191	0	2,860,000	PIP Reserve
24	JPMCB	120 Bloomingdale Road			2,178	33,120	0	400,000	58,200	8,966	0	3,000	Title Endorsement Reserve
25	JPMCB	1421 West Shure Drive			3,427	0	0	0	359,868	7,366	0	25,577	Outstanding TI Reserve
26	GACC	Safeway Olney			0	0	0	0	0	2,411	0	0
27	GACC	River Hills			0	26,563	0	150,000	0	7,929	0	0
28	JPMCB	Sheraton Music City	06/30/2036		77,916	0	0	0	0	0	0	1,433,000	PIP Reserve
29	JPMCB	Trophy Club Plaza			1,334	0	0	8,005	0	0	0	0
30	JPMCB	Glendale Corporate Center			2,717	0	0	11,955	258,801	0	0	494,950	Outstanding TI/LC Reserve
31	JPMCB	The Shoppes of Kemah			984	0	0	3,280	49,518	0	0	70,155	Outstanding TI/LC Reserve
32	JPMCB	Walnut Creek			2,140	0	0	7,642	0	0	0	0
33	GACC	3603 Haven		12%	0	40,000	0	846,480	17,289	0	0	199,098	ETAGEN Rent Reserve
34	GACC	1076 Riverdale		8%	0	0	0	250,000	9,997	3,539	0	122,262	Free Rent Reserve
35	CREFI	Culver Exchange		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		11%	0	0	0	0	0	0	0	0
37	GACC	Jewel-Osco Huntley			0	5,400	0	0	0	957	0	0
38	CREFI	Shops on Navigation			0	0	0	0	11,665	6,910	0	339,651	Unfunded Obligations
39	CREFI	The Shops at Moore Road			0	625	0	0	27,042	3,532	0	8,386	Rent Concession Reserve Funds
40	CREFI	Self Storage Plus Dulles Town Center			0	0	0	0	15,784	5,921	0	0
41	JPMCB	Anthem Eastside Shops			520	0	0	1,300	47,295	0	0	0

 A-1-10

ANNEX A-1

							MONTHLY ESCROW(22)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
1	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	Springing	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

 A-1-11

ANNEX A-1

							MONTHLY ESCROW(22)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
9.86	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

 A-1-12

ANNEX A-1

				RESERVE CAPS(23)
			CapEx	Envir.	TI/LC
Loan #	Seller(1)	Property Name	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
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

 A-1-13

ANNEX A-1

				RESERVE CAPS(23)
			CapEx	Envir.	TI/LC
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
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

 A-1-14

ANNEX A-1

						RESERVE CAPS(23)
			RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	JPMCB	Aventura Mall
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
5	JPMCB	10 Brookline Place
6	GACC	590 East Middlefield
7	CREFI	3 Huntington Quadrangle
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
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

 A-1-15

ANNEX A-1

						RESERVE CAPS(23)
			RE Tax	Insur.	Debt Service	Other
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
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
17	JPMCB	Faurecia Columbus
18	GACC	Moffett Towers II - Building 1
19	GSMC	TripAdvisor HQ
20	GSMC	Missouri Falls
21	GACC	Douglasville Pavilion
22	JPMCB	636 11th Avenue
23	CREFI	Glenn Hotel Downtown Atlanta
24	JPMCB	120 Bloomingdale Road
25	JPMCB	1421 West Shure Drive
26	GACC	Safeway Olney
27	GACC	River Hills
28	JPMCB	Sheraton Music City
29	JPMCB	Trophy Club Plaza
30	JPMCB	Glendale Corporate Center
31	JPMCB	The Shoppes of Kemah
32	JPMCB	Walnut Creek
33	GACC	3603 Haven
34	GACC	1076 Riverdale
35	CREFI	Culver Exchange
36	GSMC	Storgard Self Storage
37	GACC	Jewel-Osco Huntley
38	CREFI	Shops on Navigation
39	CREFI	The Shops at Moore Road
40	CREFI	Self Storage Plus Dulles Town Center
41	JPMCB	Anthem Eastside Shops

 A-1-16

ANNEX A-1

LARGEST TENANT (3)(24)(25)(26)

2nd LARGEST TENANT (3)(24)(25)(26)

3rd LARGEST TENANT (3)(24)(25)(26)

4th LARGEST TENANT (3)(24)(25)(26)

5th LARGEST TENANT (3)(24)(25)(26)

Single

Lease

Lease

Lease

Lease

Loan #

Seller(1)

Property Name

Tenant

Largest Tenant(4)

Unit Size

Expiration

2nd Largest Tenant(4)

Unit Size

Expiration

3rd Largest Tenant(4)

Unit Size

Expiration

4th Largest Tenant(4)

Unit Size

Expiration

5th Largest Tenant(4)

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

H & M

2

GACC

Staples Strategic Industrial

Yes

2.01

GACC

Staples - Hagerstown, MD

Yes

US Retail Inc

1,022,145

09/30/38

2.02

GACC

Staples - Montgomery, NY

Yes

Staples Inc.

766,484

09/30/38

2.03

GACC

Staples - Terre Haute, IN

Yes

US Retail Inc

809,560

09/30/38

2.04

GACC

Staples - London, OH

Yes

Staples Inc.

496,818

09/30/38

2.05

GACC

Staples - Beloit, WI

Yes

Staples Inc.

399,652

09/30/38

2.06

GACC

Staples - Dayville, CT

Yes

US Retail Inc

310,157

09/30/38

2.07

GACC

Staples - Arden Hills, MN

Yes

Staples Inc.

113,096

09/30/38

2.08

GACC

Staples - Putnam, CT

Yes

Staples Inc.

113,215

09/30/38

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

Forever 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

Santander Bank

8

GACC

Moffett Towers - Buildings E,F,G

Yes

Amazon

676,598

07/02/30

9

JPMCB

Workspace

Various

9.01

JPMCB

6625 78th Street West

No

Express Scripts, Inc.

130,071

12/31/23

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

 A-1-17

ANNEX A-1

LARGEST TENANT (3)(24)(25)(26)

2nd LARGEST TENANT (3)(24)(25)(26)

3rd LARGEST TENANT (3)(24)(25)(26)

4th LARGEST TENANT (3)(24)(25)(26)

5th LARGEST TENANT (3)(24)(25)(26)

Single

Lease

Lease

Lease

Lease

Loan #

Seller(1)

Property Name

Tenant

Largest Tenant(4)

Unit Size

Expiration

2nd Largest Tenant(4)

Unit Size

Expiration

3rd Largest Tenant(4)

Unit Size

Expiration

4th Largest Tenant(4)

Unit Size

Expiration

5th Largest Tenant(4)

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

Athlux Design Studio Inc.

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

B-Reel Inc.

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

Verizon Wireless

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

Nexstar Broadcasting Group

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

PetSmart

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

KYRA Holdings

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

Michaels

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

Foot Palace

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

One Life Unlimited

31

JPMCB

The Shoppes of Kemah

No

Ross Dress for Less

22,000

01/30/29

Marshall’s

22,000

03/31/28

Petco

12,500

01/31/29

Ulta

10,019

05/30/28

Rack Room

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

Family Mattress

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

Fashion Nails

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

EADO Optics

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

Dr. Oral Francis DDS

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

Century 21 Arizona West

 A-1-18

ANNEX A-1

5th LARGEST TENANT (3)(24)(25)(26)

Pari Passu Debt

Pari Passu

Pari Passu

Pari Passu

Total Cut-off

Lease

Loan

Lockbox

Lockbox

Cash

Pari Passu

Note Control

Piece  In Trust

Piece Non Trust

Date Pari

Loan #

Seller(1)

Property Name

Unit Size

Expiration

Purpose

Principal / Carveout Guarantor(27)

(Y/N)

Type(28)

Management(28)

(Y/N)

(Y/N)(29)

Cut-Off Balance

Cut-Off Balance

Passu Debt

1

JPMCB

Aventura Mall

28,830

01/31/27

Refinance

Simon Property Group, L.P., Jacquelyn Soffer, Jeffrey Soffer

Yes

Hard; Master Lease Rents (Soft Springing)

Springing

Yes

No

60,000,000

1,346,700,000

1,406,700,000

2

GACC

Staples Strategic Industrial

Acquisition

LCN North American Fund II REIT

Yes

Hard

In Place

Yes

Yes

56,100,000

70,000,000

126,100,000

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

Springing

Springing

No

NAP

NAP

NAP

NAP

4

GACC

Saint Louis Galleria

11,798

01/31/20

Refinance

BPR OP, LP (F/K/A GGP Operating Partnership, LP)

Yes

Hard

Springing

Yes

No

55,000,000

185,000,000

240,000,000

5

JPMCB

10 Brookline Place

Acquisition

NAP

Yes

Hard

Springing

Yes

Yes

50,000,000

32,000,000

82,000,000

6

GACC

590 East Middlefield

Acquisition

Peter Pau

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

7

CREFI

3 Huntington Quadrangle

25,000

07/31/23

Acquisition

Leibel Lederman, CLL LLC

Yes

Hard

In Place

No

NAP

NAP

NAP

NAP

8

GACC

Moffett Towers - Buildings E,F,G

Refinance

Joseph K. Paul

Yes

Hard

In Place

Yes

No

46,800,000

237,200,000

284,000,000

9

JPMCB

Workspace

Refinance

Workspace Property Trust, L.P.

Yes

Hard

In Place

Yes

No

40,000,000

539,000,000

579,000,000

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

 A-1-19

ANNEX A-1

5th LARGEST TENANT (3)(24)(25)(26)

Pari Passu Debt

Pari Passu

Pari Passu

Pari Passu

Total Cut-off

Lease

Loan

Lockbox

Lockbox

Cash

Pari Passu

Note Control

Piece  In Trust

Piece Non Trust

Date Pari

Loan #

Seller(1)

Property Name

Unit Size

Expiration

Purpose

Principal / Carveout Guarantor(27)

(Y/N)

Type(28)

Management(28)

(Y/N)

(Y/N)(29)

Cut-Off Balance

Cut-Off Balance

Passu Debt

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

Hard

Springing

Yes

Yes

40,000,000

28,200,000

68,200,000

11

GSMC

Crowne Plaza Melbourne

Acquisition

Carlos J. Rodriguez, David Buddemeyer, Driftwood Acquisition & Development L.P.

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

12

CREFI

Kawa Mixed Use Portfolio

Recapitalization/Acquisition

Kawa Capital Partners LLC

Yes

Hard

Springing

Yes

Yes

38,000,000

36,500,000

74,500,000

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

Soft

In Place

No

NAP

NAP

NAP

NAP

14

GSMC

Residence Inn Boise City Center

Refinance

Jared Steven Smith, Thomas W. Lewis, III

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

15

CREFI

DUMBO Heights Portfolio

Refinance

Seryl Kushner, Aby Rosen, Michael Fuchs

Yes

Hard

In Place

Yes

No

30,000,000

150,000,000

180,000,000

15.01

CREFI

55 Prospect Street

6,138

04/30/20

15.02

CREFI

117 Adams Street

15.03

CREFI

77 Sands Street

13,387

12/31/27

15.04

CREFI

81 Prospect Street

16

GSMC

5444 & 5430 Westheimer

19,695

03/31/24

Refinance

Gulf United Investments Corporation

Yes

Hard

Springing

Yes

Yes

30,000,000

21,000,000

51,000,000

17

JPMCB

Faurecia Columbus

Acquisition

Pietro V. Scola, Joseph L. Fox

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

18

GACC

Moffett Towers II - Building 1

Recapitalization

Joseph K. Paul

Yes

Hard

In Place

Yes

No

25,000,000

143,000,000

168,000,000

19

GSMC

TripAdvisor HQ

Refinance

USRA Institutional Net Lease Fund II, LLC

Yes

Hard

In Place

Yes

No

23,150,000

75,000,000

98,150,000

20

GSMC

Missouri Falls

9,764

09/30/25

Acquisition

Keith Michael Ingram

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

21

GACC

Douglasville Pavilion

26,040

01/31/24

Acquisition

Michael C. Ainbinder, Barton L. Duckworth

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

22

JPMCB

636 11th Avenue

Refinance

Behrouz Ben Hakimian, Joe Hakimian

Yes

Hard

Springing

Yes

No

20,000,000

220,000,000

240,000,000

23

CREFI

Glenn Hotel Downtown Atlanta

Refinance

William Millard Choate

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

24

JPMCB

120 Bloomingdale Road

9,079

04/30/24

Refinance

Joshua Caspi

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

25

JPMCB

1421 West Shure Drive

Acquisition

Chaim Simkowitz, Michael Rosenberg

Yes

Hard

Springing

Yes

Yes

17,000,000

12,376,000

29,376,000

26

GACC

Safeway Olney

Refinance

Yigal Reani, Asher Tal, Benny Zahavi, Gil Eyal Zahavi, Steve Offer Zahavi

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

27

GACC

River Hills

20,000

08/31/23

Acquisition

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

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

28

JPMCB

Sheraton Music City

Refinance

National Hotel Investors, LLC

Yes

Hard

Springing

Yes

No

14,895,750

54,617,750

69,513,500

29

JPMCB

Trophy Club Plaza

2,334

02/29/24

Refinance

Alan C. Fox

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

30

JPMCB

Glendale Corporate Center

4,008

01/31/25

Acquisition

Melcor Developments Arizona, Inc.

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

31

JPMCB

The Shoppes of Kemah

6,000

07/31/28

Refinance

GBT BTS LLC

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

32

JPMCB

Walnut Creek

3,192

04/30/23

Acquisition

Alan C. Fox

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

33

GACC

3603 Haven

Refinance

Stephen Reller, Mark Moragne

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

34

GACC

1076 Riverdale

1,257

10/31/19

Acquisition

Mike Stangl

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

35

CREFI

Culver Exchange

Refinance

Omid M. Bolour, Mishel Mikail

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

36

GSMC

Storgard Self Storage

Refinance

Carlos Michan

No

None

None

No

NAP

NAP

NAP

NAP

37

GACC

Jewel-Osco Huntley

Acquisition

Mahmood Merchant

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

38

CREFI

Shops on Navigation

1,687

12/31/23

Refinance

Sanford P. Aron

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

39

CREFI

The Shops at Moore Road

2,577

07/31/22

Acquisition

Saul Silber

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

40

CREFI

Self Storage Plus Dulles Town Center

Refinance

Joseph G. Wolinsky, J. Todd Samperton

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

41

JPMCB

Anthem Eastside Shops

2,592

04/30/22

Acquisition

Southgate Mall Associates, LLP

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

 A-1-20

ANNEX A-1

			Additional Debt					Total Debt
			Additional	Additional		Additional			Total Debt		Total Debt
			Debt	Debt	Additional	Debt Cut off	Additional Debt	Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Permitted (Y/N)(30)	Exist (Y/N)(30)	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %	Debt Yield %
1	JPMCB	Aventura Mall	No	Yes	Subordinate Debt	343,300,000	4.12125	1,750,000,000	2.07	50.7%	8.8%
2	GACC	Staples Strategic Industrial	No	No	NAP	NAP	NAP	126,100,000	1.72	62.6%	9.5%
2.01	GACC	Staples - Hagerstown, MD							1.72	62.6%	9.5%
2.02	GACC	Staples - Montgomery, NY							1.72	62.6%	9.5%
2.03	GACC	Staples - Terre Haute, IN							1.72	62.6%	9.5%
2.04	GACC	Staples - London, OH							1.72	62.6%	9.5%
2.05	GACC	Staples - Beloit, WI							1.72	62.6%	9.5%
2.06	GACC	Staples - Dayville, CT							1.72	62.6%	9.5%
2.07	GACC	Staples - Arden Hills, MN							1.72	62.6%	9.5%
2.08	GACC	Staples - Putnam, CT							1.72	62.6%	9.5%
3	GACC	Embassy Suites Anaheim	No	Yes	Mezzanine Loan	15,000,000	8.60000	71,000,000	1.60	65.1%	11.1%
4	GACC	Saint Louis Galleria	No	Yes	Mezzanine Loan	24,688,302	6.25000	264,688,302	1.55	56.8%	10.3%
5	JPMCB	10 Brookline Place	No	No	NAP	NAP	NAP	82,000,000	2.19	49.4%	10.2%
6	GACC	590 East Middlefield	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7	CREFI	3 Huntington Quadrangle	No	Yes	Mezzanine Loan	8,000,000	8.91000	55,000,000	1.71	79.7%	10.6%
8	GACC	Moffett Towers - Buildings E,F,G	No	Yes	Mezzanine A Loan (150,000,000)/Mezzanine B Loan (66,000,000)	216,000,000	6.01528	500,000,000	1.41	70.8%	7.2%
9	JPMCB	Workspace	No	Yes	Subordinate Debt	696,000,000	5.34560	1,275,000,000	1.63	78.0%	9.8%
9.01	JPMCB	6625 78th Street West							1.63	78.0%	9.8%
9.02	JPMCB	1500 Liberty Ridge Drive							1.63	78.0%	9.8%
9.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive							1.63	78.0%	9.8%
9.04	JPMCB	1301 International Parkway							1.63	78.0%	9.8%
9.05	JPMCB	777 West Yamato Road							1.63	78.0%	9.8%
9.06	JPMCB	4425 East Cotton Center Boulevard							1.63	78.0%	9.8%
9.07	JPMCB	4500 East Cotton Center Boulevard							1.63	78.0%	9.8%
9.08	JPMCB	3100 Southwest 145th Avenue							1.63	78.0%	9.8%
9.09	JPMCB	3400 Lakeside Drive							1.63	78.0%	9.8%
9.10	JPMCB	3450 Lakeside Drive							1.63	78.0%	9.8%
9.11	JPMCB	40 Liberty Boulevard							1.63	78.0%	9.8%
9.12	JPMCB	4630 Woodland Corporate Boulevard							1.63	78.0%	9.8%
9.13	JPMCB	750 Park of Commerce Road							1.63	78.0%	9.8%
9.14	JPMCB	13621 Northwest 12th Street							1.63	78.0%	9.8%
9.15	JPMCB	2 West Liberty Boulevard							1.63	78.0%	9.8%
9.16	JPMCB	10400 Viking Drive							1.63	78.0%	9.8%
9.17	JPMCB	100 Witmer Road							1.63	78.0%	9.8%
9.18	JPMCB	7 Walnut Grove Drive							1.63	78.0%	9.8%
9.19	JPMCB	4313 East Cotton Center Boulevard							1.63	78.0%	9.8%
9.20	JPMCB	1200 Liberty Ridge Drive							1.63	78.0%	9.8%
9.21	JPMCB	1400 Liberty Ridge Drive							1.63	78.0%	9.8%
9.22	JPMCB	4750 South 44th Place							1.63	78.0%	9.8%
9.23	JPMCB	680 Blair Mill Road							1.63	78.0%	9.8%
9.24	JPMCB	3020 US Highway 301 South							1.63	78.0%	9.8%
9.25	JPMCB	4 Walnut Grove Drive							1.63	78.0%	9.8%
9.26	JPMCB	4631 Woodland Corporate Boulevard							1.63	78.0%	9.8%
9.27	JPMCB	5 Walnut Grove Drive							1.63	78.0%	9.8%
9.28	JPMCB	700 Dresher Road							1.63	78.0%	9.8%
9.29	JPMCB	45-67 Great Valley Parkway							1.63	78.0%	9.8%
9.30	JPMCB	4610 South 44th Place							1.63	78.0%	9.8%
9.31	JPMCB	4217 East Cotton Center Boulevard							1.63	78.0%	9.8%
9.32	JPMCB	1 Country View Road							1.63	78.0%	9.8%
9.33	JPMCB	4410 East Cotton Center Boulevard							1.63	78.0%	9.8%
9.34	JPMCB	951 Northwest Broken Sound Parkway							1.63	78.0%	9.8%
9.35	JPMCB	77-123 Great Valley Parkway							1.63	78.0%	9.8%
9.36	JPMCB	420-500 Lapp Road							1.63	78.0%	9.8%
9.37	JPMCB	2 Walnut Grove Drive							1.63	78.0%	9.8%
9.38	JPMCB	507 Prudential Road							1.63	78.0%	9.8%
9.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard							1.63	78.0%	9.8%
9.40	JPMCB	9801 South 51st Street							1.63	78.0%	9.8%
9.41	JPMCB	180 Sheree Boulevard							1.63	78.0%	9.8%
9.42	JPMCB	7615 Smetana Lane							1.63	78.0%	9.8%
9.43	JPMCB	4550 South 44th Place							1.63	78.0%	9.8%
9.44	JPMCB	131 Kelsey Lane							1.63	78.0%	9.8%
9.45	JPMCB	5775 Old Shakopee Road West							1.63	78.0%	9.8%
9.46	JPMCB	8401-8406 Benjamin Road (North)							1.63	78.0%	9.8%
9.47	JPMCB	7625 Smetana Lane							1.63	78.0%	9.8%
9.48	JPMCB	5 Great Valley Parkway							1.63	78.0%	9.8%
9.49	JPMCB	5705 Old Shakopee Road West							1.63	78.0%	9.8%
9.50	JPMCB	7 Great Valley Parkway							1.63	78.0%	9.8%
9.51	JPMCB	65 Valley Stream Parkway							1.63	78.0%	9.8%
9.52	JPMCB	220 Gibraltar Road							1.63	78.0%	9.8%
9.53	JPMCB	257-275 Great Valley Parkway							1.63	78.0%	9.8%
9.54	JPMCB	240 Gibraltar Road							1.63	78.0%	9.8%
9.55	JPMCB	200 Gibraltar Road							1.63	78.0%	9.8%
9.56	JPMCB	9023 Columbine Road							1.63	78.0%	9.8%
9.57	JPMCB	3 Country View Road							1.63	78.0%	9.8%
9.58	JPMCB	1 Great Valley Parkway							1.63	78.0%	9.8%
9.59	JPMCB	333 Phoenixville Pike							1.63	78.0%	9.8%
9.60	JPMCB	4405 East Cotton Center Boulevard							1.63	78.0%	9.8%
9.61	JPMCB	7920 Woodland Center Boulevard							1.63	78.0%	9.8%
9.62	JPMCB	20 Valley Stream Parkway							1.63	78.0%	9.8%
9.63	JPMCB	5715 Old Shakopee Road West							1.63	78.0%	9.8%
9.64	JPMCB	150-182 Kelsey Lane							1.63	78.0%	9.8%
9.65	JPMCB	155 Great Valley Parkway							1.63	78.0%	9.8%
9.66	JPMCB	701-725 US Highway 301 South							1.63	78.0%	9.8%
9.67	JPMCB	901-933 US Highway 301 South							1.63	78.0%	9.8%
9.68	JPMCB	7725 Woodland Center Boulevard							1.63	78.0%	9.8%
9.69	JPMCB	4508 Woodland Corporate Boulevard							1.63	78.0%	9.8%
9.70	JPMCB	3102, 3104 and 3110 Cherry Palm							1.63	78.0%	9.8%
9.71	JPMCB	101 Gibraltar Road							1.63	78.0%	9.8%
9.72	JPMCB	6161 American Boulevard West							1.63	78.0%	9.8%
9.73	JPMCB	4502 Woodland Center Boulevard							1.63	78.0%	9.8%
9.74	JPMCB	8855 Columbine Road							1.63	78.0%	9.8%
9.75	JPMCB	110 Gibraltar Road							1.63	78.0%	9.8%
9.76	JPMCB	8939 Columbine Road							1.63	78.0%	9.8%
9.77	JPMCB	7905 Fuller Road							1.63	78.0%	9.8%
9.78	JPMCB	10801 Nesbitt Avenue South							1.63	78.0%	9.8%
9.79	JPMCB	9008 Brittany Way							1.63	78.0%	9.8%
9.80	JPMCB	8995 Columbine Road							1.63	78.0%	9.8%
9.81	JPMCB	7852-7898 Woodland Center Boulevard							1.63	78.0%	9.8%
9.82	JPMCB	455 Business Center Drive							1.63	78.0%	9.8%
9.83	JPMCB	747 Dresher Road							1.63	78.0%	9.8%
9.84	JPMCB	231-253 Gibraltar Road							1.63	78.0%	9.8%
9.85	JPMCB	55 Valley Stream Parkway							1.63	78.0%	9.8%

 A-1-21

ANNEX A-1

			Additional Debt					Total Debt
			Additional	Additional		Additional			Total Debt		Total Debt
			Debt	Debt	Additional	Debt Cut off	Additional Debt	Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Permitted (Y/N)(30)	Exist (Y/N)(30)	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %	Debt Yield %
9.86	JPMCB	8212 Woodland Center Boulevard							1.63	78.0%	9.8%
9.87	JPMCB	7802-7850 Woodland Center Boulevard							1.63	78.0%	9.8%
9.88	JPMCB	4303 East Cotton Center Boulevard							1.63	78.0%	9.8%
9.89	JPMCB	501 US Highway 301 South							1.63	78.0%	9.8%
9.90	JPMCB	8102 Woodland Center Boulevard							1.63	78.0%	9.8%
9.91	JPMCB	102 Rock Road							1.63	78.0%	9.8%
9.92	JPMCB	111-159 Gibraltar Road							1.63	78.0%	9.8%
9.93	JPMCB	181-187 Gibraltar Road							1.63	78.0%	9.8%
9.94	JPMCB	200-264 Lakeside Drive							1.63	78.0%	9.8%
9.95	JPMCB	120 Gibraltar Road							1.63	78.0%	9.8%
9.96	JPMCB	4207 East Cotton Center Boulevard							1.63	78.0%	9.8%
9.97	JPMCB	161-175 Gibraltar Road							1.63	78.0%	9.8%
9.98	JPMCB	8967 Columbine Road							1.63	78.0%	9.8%
9.99	JPMCB	8125-8198 Woodland Center Boulevard							1.63	78.0%	9.8%
9.100	JPMCB	111 Kelsey Lane							1.63	78.0%	9.8%
9.101	JPMCB	261-283 Gibraltar Road							1.63	78.0%	9.8%
9.102	JPMCB	27-43 Great Valley Parkway							1.63	78.0%	9.8%
9.103	JPMCB	767 Electronic Drive							1.63	78.0%	9.8%
9.104	JPMCB	200-234 Kelsey Lane							1.63	78.0%	9.8%
9.105	JPMCB	4435 East Cotton Center Boulevard							1.63	78.0%	9.8%
9.106	JPMCB	7800 Equitable Drive							1.63	78.0%	9.8%
9.107	JPMCB	8906 Brittany Way							1.63	78.0%	9.8%
9.108	JPMCB	4520 Seedling Circle							1.63	78.0%	9.8%
9.109	JPMCB	201-223 Witmer Road							1.63	78.0%	9.8%
9.110	JPMCB	13630 Northwest 8th Street							1.63	78.0%	9.8%
9.111	JPMCB	5735 Old Shakopee Road West							1.63	78.0%	9.8%
9.112	JPMCB	50 Valley Stream Parkway							1.63	78.0%	9.8%
9.113	JPMCB	4503 Woodland Corporate Boulevard							1.63	78.0%	9.8%
9.114	JPMCB	508 Lapp Road							1.63	78.0%	9.8%
9.115	JPMCB	125-135 Rock Road							1.63	78.0%	9.8%
9.116	JPMCB	8911 Columbine Road							1.63	78.0%	9.8%
9.117	JPMCB	9306-9324 East Broadway Avenue							1.63	78.0%	9.8%
9.118	JPMCB	101-111 Rock Road							1.63	78.0%	9.8%
9.119	JPMCB	201 Gibraltar Road							1.63	78.0%	9.8%
9.120	JPMCB	4505 Woodland Corporate Boulevard							1.63	78.0%	9.8%
9.121	JPMCB	4511 Woodland Corporate Boulevard							1.63	78.0%	9.8%
9.122	JPMCB	400-445 Lakeside Drive, Unit #400							1.63	78.0%	9.8%
9.123	JPMCB	40 Valley Stream Parkway							1.63	78.0%	9.8%
9.124	JPMCB	103-109 Gibraltar Road							1.63	78.0%	9.8%
9.125	JPMCB	7702 Woodland Center Boulevard							1.63	78.0%	9.8%
9.126	JPMCB	113-123 Rock Road							1.63	78.0%	9.8%
9.127	JPMCB	555 Business Center Drive							1.63	78.0%	9.8%
9.128	JPMCB	8001 Woodland Center Boulevard							1.63	78.0%	9.8%
9.129	JPMCB	4415 East Cotton Center Boulevard							1.63	78.0%	9.8%
9.130	JPMCB	300 Welsh Road Building 4							1.63	78.0%	9.8%
9.131	JPMCB	9001-9015 Brittany Way							1.63	78.0%	9.8%
9.132	JPMCB	13650 Northwest 8th Street							1.63	78.0%	9.8%
9.133	JPMCB	277-293 Great Valley Parkway							1.63	78.0%	9.8%
9.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)							1.63	78.0%	9.8%
9.135	JPMCB	300-309 Lakeside Drive							1.63	78.0%	9.8%
9.136	JPMCB	101-107 Lakeside Drive							1.63	78.0%	9.8%
9.137	JPMCB	7695-7699 Anagram Drive							1.63	78.0%	9.8%
9.138	JPMCB	425 Technology Drive							1.63	78.0%	9.8%
9.139	JPMCB	300 Technology Drive							1.63	78.0%	9.8%
9.140	JPMCB	510 Lapp Road							1.63	78.0%	9.8%
9.141	JPMCB	7851-61 Woodland Center Boulevard							1.63	78.0%	9.8%
9.142	JPMCB	300 Welsh Road Building 3							1.63	78.0%	9.8%
9.143	JPMCB	7624 Bald Cypress Place							1.63	78.0%	9.8%
9.144	JPMCB	75 Great Valley Parkway							1.63	78.0%	9.8%
9.145	JPMCB	506 Prudential Road							1.63	78.0%	9.8%
9.146	JPMCB	30 Great Valley Parkway							1.63	78.0%	9.8%
9.147	JPMCB	100 Gibraltar Road							1.63	78.0%	9.8%
10	GSMC	145 Clinton	No	No	NAP	NAP	NAP	68,200,000	1.30	65.0%	6.7%
11	GSMC	Crowne Plaza Melbourne	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
12	CREFI	Kawa Mixed Use Portfolio	No	No	NAP	NAP	NAP	74,500,000	1.85	65.8%	9.8%
12.01	CREFI	Gavilon Headquarters							1.85	65.8%	9.8%
12.02	CREFI	Essence Group Headquarters							1.85	65.8%	9.8%
12.03	CREFI	Oerlikon Industrial Facility							1.85	65.8%	9.8%
12.04	CREFI	Northland Innovation Campus							1.85	65.8%	9.8%
13	JPMCB	Briar Hill at Manchester	No	Yes	Mezzanine Loan	10,730,000	7.50000	42,000,000	1.20	72.3%	7.3%
14	GSMC	Residence Inn Boise City Center	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
15	CREFI	DUMBO Heights Portfolio	No	Yes	Subordinate Debt (145,000,000)/Mezzanine A Loan (80,000,000)/Mezzanine B Loan (75,000,000)	300,000,000	5.90500	480,000,000	1.13	75.0%	6.2%
15.01	CREFI	55 Prospect Street							1.13	75.0%	6.2%
15.02	CREFI	117 Adams Street							1.13	75.0%	6.2%
15.03	CREFI	77 Sands Street							1.13	75.0%	6.2%
15.04	CREFI	81 Prospect Street							1.13	75.0%	6.2%
16	GSMC	5444 & 5430 Westheimer	No	No	NAP	NAP	NAP	51,000,000	2.40	63.4%	12.3%
17	JPMCB	Faurecia Columbus	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18	GACC	Moffett Towers II - Building 1	No	Yes	Mezzanine Loan	112,000,000	6.00000	280,000,000	1.17	78.1%	6.9%
19	GSMC	TripAdvisor HQ	No	Yes	Preferred Equity	1,450,000	NAP	98,150,000	1.82	64.6%	9.2%
20	GSMC	Missouri Falls	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
21	GACC	Douglasville Pavilion	No	Yes	Mezzanine Loan	5,300,000	11.00000	26,375,000	1.72	73.7%	11.4%
22	JPMCB	636 11th Avenue	Yes	No	Permitted Mezzanine	NAP	NAP	240,000,000	2.39	56.1%	10.3%
23	CREFI	Glenn Hotel Downtown Atlanta	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24	JPMCB	120 Bloomingdale Road	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
25	JPMCB	1421 West Shure Drive	No	No	NAP	NAP	NAP	29,376,000	1.61	71.6%	11.4%
26	GACC	Safeway Olney	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27	GACC	River Hills	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
28	JPMCB	Sheraton Music City	No	No	NAP	NAP	NAP	69,513,500	1.82	60.4%	11.8%
29	JPMCB	Trophy Club Plaza	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
30	JPMCB	Glendale Corporate Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
31	JPMCB	The Shoppes of Kemah	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
32	JPMCB	Walnut Creek	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
33	GACC	3603 Haven	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34	GACC	1076 Riverdale	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
35	CREFI	Culver Exchange	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
36	GSMC	Storgard Self Storage	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
37	GACC	Jewel-Osco Huntley	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
38	CREFI	Shops on Navigation	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
39	CREFI	The Shops at Moore Road	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
40	CREFI	Self Storage Plus Dulles Town Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
41	JPMCB	Anthem Eastside Shops	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP

 A-1-22

ANNEX A-1

			HOTEL OPERATING STATISTICS
			2015	2015	2015	2016	2016	2016	2017	2017	2017	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	JPMCB	Aventura Mall																1
2	GACC	Staples Strategic Industrial																2
2.01	GACC	Staples - Hagerstown, MD																2.01
2.02	GACC	Staples - Montgomery, NY																2.02
2.03	GACC	Staples - Terre Haute, IN																2.03
2.04	GACC	Staples - London, OH																2.04
2.05	GACC	Staples - Beloit, WI																2.05
2.06	GACC	Staples - Dayville, CT																2.06
2.07	GACC	Staples - Arden Hills, MN																2.07
2.08	GACC	Staples - Putnam, CT																2.08
3	GACC	Embassy Suites Anaheim	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																4
5	JPMCB	10 Brookline Place																5
6	GACC	590 East Middlefield																6
7	CREFI	3 Huntington Quadrangle																7
8	GACC	Moffett Towers - Buildings E,F,G																8
9	JPMCB	Workspace																9
9.01	JPMCB	6625 78th Street West																9.01
9.02	JPMCB	1500 Liberty Ridge Drive																9.02
9.03	JPMCB	3350 Southwest 148th Avenue & Lakeside Drive																9.03
9.04	JPMCB	1301 International Parkway																9.04
9.05	JPMCB	777 West Yamato Road																9.05
9.06	JPMCB	4425 East Cotton Center Boulevard																9.06
9.07	JPMCB	4500 East Cotton Center Boulevard																9.07
9.08	JPMCB	3100 Southwest 145th Avenue																9.08
9.09	JPMCB	3400 Lakeside Drive																9.09
9.10	JPMCB	3450 Lakeside Drive																9.10
9.11	JPMCB	40 Liberty Boulevard																9.11
9.12	JPMCB	4630 Woodland Corporate Boulevard																9.12
9.13	JPMCB	750 Park of Commerce Road																9.13
9.14	JPMCB	13621 Northwest 12th Street																9.14
9.15	JPMCB	2 West Liberty Boulevard																9.15
9.16	JPMCB	10400 Viking Drive																9.16
9.17	JPMCB	100 Witmer Road																9.17
9.18	JPMCB	7 Walnut Grove Drive																9.18
9.19	JPMCB	4313 East Cotton Center Boulevard																9.19
9.20	JPMCB	1200 Liberty Ridge Drive																9.20
9.21	JPMCB	1400 Liberty Ridge Drive																9.21
9.22	JPMCB	4750 South 44th Place																9.22
9.23	JPMCB	680 Blair Mill Road																9.23
9.24	JPMCB	3020 US Highway 301 South																9.24
9.25	JPMCB	4 Walnut Grove Drive																9.25
9.26	JPMCB	4631 Woodland Corporate Boulevard																9.26
9.27	JPMCB	5 Walnut Grove Drive																9.27
9.28	JPMCB	700 Dresher Road																9.28
9.29	JPMCB	45-67 Great Valley Parkway																9.29
9.30	JPMCB	4610 South 44th Place																9.30
9.31	JPMCB	4217 East Cotton Center Boulevard																9.31
9.32	JPMCB	1 Country View Road																9.32
9.33	JPMCB	4410 East Cotton Center Boulevard																9.33
9.34	JPMCB	951 Northwest Broken Sound Parkway																9.34
9.35	JPMCB	77-123 Great Valley Parkway																9.35
9.36	JPMCB	420-500 Lapp Road																9.36
9.37	JPMCB	2 Walnut Grove Drive																9.37
9.38	JPMCB	507 Prudential Road																9.38
9.39	JPMCB	7930, 8010, 8020 Woodland Center Boulevard																9.39
9.40	JPMCB	9801 South 51st Street																9.40
9.41	JPMCB	180 Sheree Boulevard																9.41
9.42	JPMCB	7615 Smetana Lane																9.42
9.43	JPMCB	4550 South 44th Place																9.43
9.44	JPMCB	131 Kelsey Lane																9.44
9.45	JPMCB	5775 Old Shakopee Road West																9.45
9.46	JPMCB	8401-8406 Benjamin Road (North)																9.46
9.47	JPMCB	7625 Smetana Lane																9.47
9.48	JPMCB	5 Great Valley Parkway																9.48
9.49	JPMCB	5705 Old Shakopee Road West																9.49
9.50	JPMCB	7 Great Valley Parkway																9.50
9.51	JPMCB	65 Valley Stream Parkway																9.51
9.52	JPMCB	220 Gibraltar Road																9.52
9.53	JPMCB	257-275 Great Valley Parkway																9.53
9.54	JPMCB	240 Gibraltar Road																9.54
9.55	JPMCB	200 Gibraltar Road																9.55
9.56	JPMCB	9023 Columbine Road																9.56
9.57	JPMCB	3 Country View Road																9.57
9.58	JPMCB	1 Great Valley Parkway																9.58
9.59	JPMCB	333 Phoenixville Pike																9.59
9.60	JPMCB	4405 East Cotton Center Boulevard																9.60
9.61	JPMCB	7920 Woodland Center Boulevard																9.61
9.62	JPMCB	20 Valley Stream Parkway																9.62
9.63	JPMCB	5715 Old Shakopee Road West																9.63
9.64	JPMCB	150-182 Kelsey Lane																9.64
9.65	JPMCB	155 Great Valley Parkway																9.65
9.66	JPMCB	701-725 US Highway 301 South																9.66
9.67	JPMCB	901-933 US Highway 301 South																9.67
9.68	JPMCB	7725 Woodland Center Boulevard																9.68
9.69	JPMCB	4508 Woodland Corporate Boulevard																9.69
9.70	JPMCB	3102, 3104 and 3110 Cherry Palm																9.70
9.71	JPMCB	101 Gibraltar Road																9.71
9.72	JPMCB	6161 American Boulevard West																9.72
9.73	JPMCB	4502 Woodland Center Boulevard																9.73
9.74	JPMCB	8855 Columbine Road																9.74
9.75	JPMCB	110 Gibraltar Road																9.75
9.76	JPMCB	8939 Columbine Road																9.76
9.77	JPMCB	7905 Fuller Road																9.77
9.78	JPMCB	10801 Nesbitt Avenue South																9.78
9.79	JPMCB	9008 Brittany Way																9.79
9.80	JPMCB	8995 Columbine Road																9.80
9.81	JPMCB	7852-7898 Woodland Center Boulevard																9.81
9.82	JPMCB	455 Business Center Drive																9.82
9.83	JPMCB	747 Dresher Road																9.83
9.84	JPMCB	231-253 Gibraltar Road																9.84
9.85	JPMCB	55 Valley Stream Parkway																9.85

 A-1-23

ANNEX A-1

			HOTEL OPERATING STATISTICS
			2015	2015	2015	2016	2016	2016	2017	2017	2017	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
9.86	JPMCB	8212 Woodland Center Boulevard																9.86
9.87	JPMCB	7802-7850 Woodland Center Boulevard																9.87
9.88	JPMCB	4303 East Cotton Center Boulevard																9.88
9.89	JPMCB	501 US Highway 301 South																9.89
9.90	JPMCB	8102 Woodland Center Boulevard																9.90
9.91	JPMCB	102 Rock Road																9.91
9.92	JPMCB	111-159 Gibraltar Road																9.92
9.93	JPMCB	181-187 Gibraltar Road																9.93
9.94	JPMCB	200-264 Lakeside Drive																9.94
9.95	JPMCB	120 Gibraltar Road																9.95
9.96	JPMCB	4207 East Cotton Center Boulevard																9.96
9.97	JPMCB	161-175 Gibraltar Road																9.97
9.98	JPMCB	8967 Columbine Road																9.98
9.99	JPMCB	8125-8198 Woodland Center Boulevard																9.99
9.100	JPMCB	111 Kelsey Lane																9.100
9.101	JPMCB	261-283 Gibraltar Road																9.101
9.102	JPMCB	27-43 Great Valley Parkway																9.102
9.103	JPMCB	767 Electronic Drive																9.103
9.104	JPMCB	200-234 Kelsey Lane																9.104
9.105	JPMCB	4435 East Cotton Center Boulevard																9.105
9.106	JPMCB	7800 Equitable Drive																9.106
9.107	JPMCB	8906 Brittany Way																9.107
9.108	JPMCB	4520 Seedling Circle																9.108
9.109	JPMCB	201-223 Witmer Road																9.109
9.110	JPMCB	13630 Northwest 8th Street																9.110
9.111	JPMCB	5735 Old Shakopee Road West																9.111
9.112	JPMCB	50 Valley Stream Parkway																9.112
9.113	JPMCB	4503 Woodland Corporate Boulevard																9.113
9.114	JPMCB	508 Lapp Road																9.114
9.115	JPMCB	125-135 Rock Road																9.115
9.116	JPMCB	8911 Columbine Road																9.116
9.117	JPMCB	9306-9324 East Broadway Avenue																9.117
9.118	JPMCB	101-111 Rock Road																9.118
9.119	JPMCB	201 Gibraltar Road																9.119
9.120	JPMCB	4505 Woodland Corporate Boulevard																9.120
9.121	JPMCB	4511 Woodland Corporate Boulevard																9.121
9.122	JPMCB	400-445 Lakeside Drive, Unit #400																9.122
9.123	JPMCB	40 Valley Stream Parkway																9.123
9.124	JPMCB	103-109 Gibraltar Road																9.124
9.125	JPMCB	7702 Woodland Center Boulevard																9.125
9.126	JPMCB	113-123 Rock Road																9.126
9.127	JPMCB	555 Business Center Drive																9.127
9.128	JPMCB	8001 Woodland Center Boulevard																9.128
9.129	JPMCB	4415 East Cotton Center Boulevard																9.129
9.130	JPMCB	300 Welsh Road Building 4																9.130
9.131	JPMCB	9001-9015 Brittany Way																9.131
9.132	JPMCB	13650 Northwest 8th Street																9.132
9.133	JPMCB	277-293 Great Valley Parkway																9.133
9.134	JPMCB	300 Welsh Road (aka 5 Horsham Business Center)																9.134
9.135	JPMCB	300-309 Lakeside Drive																9.135
9.136	JPMCB	101-107 Lakeside Drive																9.136
9.137	JPMCB	7695-7699 Anagram Drive																9.137
9.138	JPMCB	425 Technology Drive																9.138
9.139	JPMCB	300 Technology Drive																9.139
9.140	JPMCB	510 Lapp Road																9.140
9.141	JPMCB	7851-61 Woodland Center Boulevard																9.141
9.142	JPMCB	300 Welsh Road Building 3																9.142
9.143	JPMCB	7624 Bald Cypress Place																9.143
9.144	JPMCB	75 Great Valley Parkway																9.144
9.145	JPMCB	506 Prudential Road																9.145
9.146	JPMCB	30 Great Valley Parkway																9.146
9.147	JPMCB	100 Gibraltar Road																9.147
10	GSMC	145 Clinton																10
11	GSMC	Crowne Plaza Melbourne	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																12
12.01	CREFI	Gavilon Headquarters																12.01
12.02	CREFI	Essence Group Headquarters																12.02
12.03	CREFI	Oerlikon Industrial Facility																12.03
12.04	CREFI	Northland Innovation Campus																12.04
13	JPMCB	Briar Hill at Manchester																13
14	GSMC	Residence Inn Boise City Center										78.9%	160.42	126.53	78.9%	160.42	126.53	14
15	CREFI	DUMBO Heights Portfolio																15
15.01	CREFI	55 Prospect Street																15.01
15.02	CREFI	117 Adams Street																15.02
15.03	CREFI	77 Sands Street																15.03
15.04	CREFI	81 Prospect Street																15.04
16	GSMC	5444 & 5430 Westheimer																16
17	JPMCB	Faurecia Columbus																17
18	GACC	Moffett Towers II - Building 1																18
19	GSMC	TripAdvisor HQ																19
20	GSMC	Missouri Falls																20
21	GACC	Douglasville Pavilion																21
22	JPMCB	636 11th Avenue																22
23	CREFI	Glenn Hotel Downtown Atlanta	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																24
25	JPMCB	1421 West Shure Drive																25
26	GACC	Safeway Olney																26
27	GACC	River Hills																27
28	JPMCB	Sheraton Music City	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																29
30	JPMCB	Glendale Corporate Center																30
31	JPMCB	The Shoppes of Kemah																31
32	JPMCB	Walnut Creek																32
33	GACC	3603 Haven																33
34	GACC	1076 Riverdale																34
35	CREFI	Culver Exchange																35
36	GSMC	Storgard Self Storage																36
37	GACC	Jewel-Osco Huntley																37
38	CREFI	Shops on Navigation																38
39	CREFI	The Shops at Moore Road																39
40	CREFI	Self Storage Plus Dulles Town Center																40
41	JPMCB	Anthem Eastside Shops																41

 A-1-24

Footnotes to Annex A-1

(1)	“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “GACC” denotes German American Capital Corporation, as Mortgage Loan Seller; “CREFI” denotes Citi Real Estate Funding Inc. or one of its affiliates, as Mortgage Loan Seller; and “GSMC” denotes Goldman Sachs Mortgage Company or one of its affiliates, as Mortgage Loan Seller. With respect to Loan No. 1, Aventura Mall, the whole loan was co-originated by JPMCB, Wells Fargo Bank, National Association, Deutsche Bank AG, acting through its New York Branch (“DBNY”) and Morgan Stanley Bank, N.A. With respect to Loan No. 4, Saint Louis Galleria, the whole loan was co-originated by DBNY and Société Générale Financial Corporation. DBNY will contribute one promissory note with a Current Balance ($) of $55,000,000. With respect to Loan No. 8, Moffett Towers – Buildings E,F,G, the whole loan was co-originated by DBNY, Goldman Sachs Mortgage Company and Wells Fargo Bank, National Association. With respect to Loan No. 18, Moffett Towers II – Building 1, the whole loan was co-originated by DBNY and Barclays Bank PLC. With respect to Loan No. 22, 636 11th Avenue, the whole loan was co-originated by JPMCB and CREFI.
(2)	With respect to Loan No. 10, 145 Clinton, the property is a mixed use building containing multifamily units on the upper floors and multi-level retail space on the lower floors. The retail portion secures the 145 Clinton Whole Loan and the multifamily portion is not collateral for the 145 Clinton Whole Loan.
(3)	Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property. With respect to Loan No. 4, Saint Louis Galleria, the borrower has the right, at its own expense, to acquire one or more parcels, which may be subject to a ground lease, to become additional collateral for the loan whereupon, after amending the mortgage, such parcel will constitute a portion of the Saint Louis Galleria mortgaged property. Such expansion is permitted if, among other requirements and conditions, such expansion does not adversely affect the DSCR with respect to the loan (except in a de minimis manner, as determined by lender).
(4)	In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy. UW Revenues ($), UW NOI ($) and UW NCF ($) are generally calculated by the Mortgage Loan Seller in accordance with its underwriting guidelines. UW NOI ($) and UW NCF ($) may include contractual or market rent escalations and, in the case of certain tenants, may be based on the average rent paid by the tenant through either the term of the related lease or the mortgage loan. Please see “Description of the Mortgage Pool—Certain Calculations and Definitions” for additional information. With respect to Loan No. 1, Aventura Mall, the borrower has entered into a master lease with the Principal / Carveout Guarantors and Turnberry Retail Holding, L.P. for 12 spaces totaling 33,813 square feet at the mortgaged property where executed letters of intent with tenants are in place but executed leases are not yet in place. The master lessees are required to pay an annual rent of $3,426,159 in equal monthly installments of approximately $285,513 during (x) a period commencing on the occurrence of the debt service coverage ratio based on the trailing four calendar quarters falling below 1.50x for two consecutive calendar quarters until cured in accordance with the loan documents, and/or (y) any of the following: (i) an event of default, (ii) bankruptcy of borrower, (iii) bankruptcy of the property manager, or (iv) the period of time commencing on the date on which the debt service coverage ratio (as calculated in the loan documents and based on the trailing four calendar quarters) falls below 1.35x for two consecutive calendar quarters until cured in accordance with the loan documents. The rent payable under the master lease is required to be reduced in connection

 A-1-25

with the leasing to retail tenants of space within the portions of the mortgaged property covered by the master lease (so long as the tenant under any such lease has taken occupancy and has commenced the payment of rent and the rent payable is above certain thresholds set forth in the master lease). The master lease will terminate on the earliest to occur of (i) the earlier to occur of (A) the date on which the annual rent under the master lease is reduced to $0 or (B) the date on which the annualized lease payments under all leases (not including percentage rent) at the mortgaged property exceeds $181,850,000; (ii) July 1, 2038; or (iii) the date on which the cancellation fee made by the master lessee to the lender in connection with cancelling the master lease at the master lessee’s election after the lender has provided notice that the lender has succeeded to the interest of the master lessor under the master lease by foreclosure, deed in lieu thereof or otherwise. With respect to Loan No. 3, Embassy Suites Anaheim, approximately 10.8% of UW Revenues ($) is attributable to the food and beverage outlets at the mortgaged property and 7.6% of UW Revenues ($) is attributable to the other departmental revenue component of the mortgaged property. With respect to Loan No. 4, Saint Louis Galleria, Occupancy % includes five temporary tenants that collectively occupy 5,449 square feet (1.2% of net rentable area (“NRA”)), as well as one tenant that has a signed lease and has yet to take occupancy that accounts for 2,442 square feet (0.5% of NRA). Occupancy excludes three tenants vacating in the near term and one dark tenant, which collectively occupy 6,979 square feet (1.5% of NRA).

With respect to Loan No. 8, Moffett Towers – Buildings E,F,G, the sole tenant, Amazon, has an agreement in place to occupy the remaining 224,492 square feet (33.2% of NRA) at the mortgaged property in May 2019 that is currently occupied by Hewlett-Packard (“HP”). In May 2018, the borrower sponsor restructured the Amazon and HP leases so that Amazon could take over all of HP’s space, allowing the Property to be 100% occupied by Amazon going forward. HP is required to fully vacate Building F (1140 Enterprise Way) no later than March 31, 2019. HP moved out of Building G (1160 Enterprise Way) in several stages to allow Amazon’s A2Z Development Center to take occupancy. HP vacated floors 1, 5, 6, 7 and 8 and the entire 2nd floor of Building G, except for the approximately 7,874 square feet consisting of a laboratory (totaling 135,632 square feet). HP is required to vacate the 2nd floor lab space (7,874 square feet) of Building G no later than March 31, 2023.

With respect to Loan No. 9, Workspace – 6625 W 78th Street, Occupancy % is as of the June 1, 2018 rent roll provided. Express Scripts, Inc. occupies 203,442 square feet through December 31, 2018. The tenant has recently extended its lease term through December 31, 2023 for 130,071 square feet. The underwritten base rent is based on the executed lease extension of 130,071 square feet.

With respect to Loan No. 10, 145 Clinton, Time Warner Cable has executed a lease but has not yet taken occupancy for 4,000 square feet (approximately 6.0% of the net rentable area) of its leased premises or commenced paying rent. Time Warner Cable is anticipated to take occupancy in January 2019 and begin paying rent in May 2019. We cannot assure you that this tenant will take occupancy or pay rent as anticipated or at all.

With respect to Loan No. 11, Crowne Plaza Melbourne, approximately 28.1% of UW Revenues ($) is attributable to the food and beverage outlets at the mortgaged property. Occupancy % of 28.3% is primarily due to the property being substantially offline from September 2017 until October 2018 after being hit by Hurricane Irma.

With respect to Loan No. 15, DUMBO Heights Portfolio, the Largest Tenant at the 55 Prospect Street mortgaged property, 2U, has 26,500 square feet of must-take space (with a final must-take date of December 15, 2020) and the 2nd Largest Tenant at the 55 Prospect Street mortgaged property, Etsy, has 26,500 square feet of must-take space (with a final must-take date of January 1, 2019). Etsy and 2U both have no contraction or termination options under their respective leases. With respect to Loan No. 18, Moffett Towers II – Building 1, the sole tenant, Amazon, is expected to move into the mortgaged property in December 2018. With respect to Loan No. 28, Sheraton Music City, approximately 28.3% of UW Revenues ($) is attributable to the food and beverage outlets at the mortgaged property. With respect to Loan No. 33, 3603 Haven, the largest tenant, EtaGen, has an agreement in place to occupy the remaining 6,598 square feet (31.2% of NRA) at the mortgaged property beginning in August

 A-1-26

2019 that is currently occupied by Telomere. The lender held back all gap rent between loan closing and August 1, 2019 with an additional three months of gap rent to replicate the underwriting cash flow. The EtaGen expansion is contractual and the tenant does not have any outs or termination options for the expansion. With respect to Loan No. 34, 1076 Riverdale, the second largest tenant, La-Z Boy Furniture, is scheduled to commence rent payments on April 1, 2019. At loan origination, borrower deposited all gap rent between the loan closing and April 1, 2019 into a free rent reserve. “With respect to Loan No. 38, Shops on Navigation, the fifth largest tenant, EADO Optics, has executed its lease but will commence paying rent for their 1,687 square feet of space on December 13, 2018. EADO Optics does not yet have a final certificate of occupancy. The borrower is required to complete all work required in order for the final certificate of occupancy to be issued, and to deliver the final certificate of occupancy within 90 days from the origination date; provided, that, the lender, in its reasonable discretion may extend the deadline for so long as the borrower is making diligent efforts.”

(5)

With respect to all mortgage loans, with the exceptions of the mortgage loans listed below, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraisal Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met. With respect to Loan No. 3, Embassy Suites Anaheim, the Appraised Value ($) represents the “Prospective Market Value Upon Completion” of $109,100,000 for the mortgaged property, effective October 11, 2020, which assumes the completion of a currently ongoing property improvement plan (“PIP”). At origination of the mortgage loan, the borrower deposited $10,100,000 into the PIP reserve. The “as-is” appraised value as of October 11, 2018 is $98,300,000 which results in a Current LTV % and Maturity LTV % of 57.0%. With respect to Loan No. 5, 10 Brookline Place, the Appraised Value ($) represents the “as-stabilized” value of $166,000,000 for the mortgaged property, effective January 1, 2019, which assumes the mortgaged property achieves a stabilized occupancy as of January 1, 2019 and that all outstanding lease obligations in connection with the Dana Farber lease have been paid. At loan origination, all remaining free rent obligations were reserved. The “As-Is” appraised value as of May 11, 2018 is $156,000,000, which assumes the aforementioned lease obligations are still outstanding and results in a Current LTV % and Maturity LTV % of 52.6%. The appraisal also provided a “Hypothetical Go Dark” value of $131,000,000, which assumes the property is vacant and available for lease. The Current LTV % based on the “Hypothetical Go Dark” value is 62.6%. With respect to Loan No. 8, Moffett Towers - Building E,F,G, the Appraised Value ($) represents “Prospective Market Value Upon Stabilization” of $705,800,000 for the mortgaged property effective November 15, 2019, which assumes rent concessions and outstanding tenant improvement and leasing commissions are deposited into the TI/LC and free rent reserve accounts. At loan origination, the borrower deposited $23,914,655 into the TI/LC reserve account and $15,021,721 into the free rent reserve account. The “as-is” appraised value as of July 30, 2018 is $646,700,000, which results in a Current LTV % and Maturity LTV % of 43.9%. With respect to Loan No. 11, Crowne Plaza Melbourne, the appraiser’s “prospective market value upon completion of renovation” value for the mortgaged property, effective June 1, 2019, was used, which assumes that both phases of renovations at the mortgaged property have been completed as of June 1, 2019. The total cost of the first phase of renovations was approximately $19.6 million, and at the time of the appraiser’s report, all but $6.2 million had been spent. Prior to closing the mortgage loan, the remaining $6.2 million was spent and the first phase of renovations was completed. At origination, the borrower was required to reserve $3,500,000 for capital improvements, which represents the expected cost of the second phase of renovations. The “hypothetical as-is” appraised value, effective June 15, 2018, which assumes the completion of the $6.2 million portion of the first phase of renovations, which as of the Cut-off Date has been completed, and is net of the $3.5 million second phase of renovations, for the mortgaged property is $53,000,000, which results in a Current LTV % of 73.2% and a Maturity LTV % of 62.1%. The appraiser also concluded an “as-is” appraised value, effective June 15, 2018, which is net of the then-remaining $6.2 million portion of the first phase and $3.5 million second phase of renovations, for the mortgaged property of $47,000,000, which results in a

 A-1-27

	Current LTV % of 82.6% and a Maturity LTV % of 70.0%. With respect to Loan No. 12, Kawa Mixed Use Portfolio, the appraiser’s “as-stabilized” value for the Essence Group Headquarters mortgaged property, effective November 1, 2019, was used, which assumes the completion of Essence Group Holdings Corp.’s build out using their tenant improvement allowance. On the origination date, the borrower deposited $3,739,815 which represents all outstanding landlord obligations for Essence Group Holdings Corp. The “as-is” appraised value for the mortgaged property as of November 1, 2018 is $19,500,000, which results in a Current LTV % of 68.0% and a Maturity LTV % of 68.0%. With respect to Loan No. 18, Moffett Towers II - Building 1, the Appraised Value ($) represents “Prospective Market Value Upon Stabilization” of $358,600,000 for the mortgaged property effective December 1, 2018, which assumes rent concessions and outstanding tenant improvement and leasing commissions are deposited into the TI/LC and free rent reserve accounts. At loan origination, the borrower deposited $21,651,588 into the TI/LC reserve account and $5,064,484 into the free rent reserve account. The “as-is” appraised value as of June 5, 2018 is $335,200,000, which results in a Current LTV % of 50.1% and Maturity LTV % of 45.8%.
	With respect to Loan No. 20, Missouri Falls, the appraiser’s “as-stabilized” value for the mortgaged property, effective August 27, 2019, was used, which assumes that the mortgaged property is projected to achieve stabilized occupancy as of August 27, 2019. The “as-is” appraised value for the mortgaged property is $41,600,000, which results in a Current LTV % of 54.7% and a Maturity LTV % of 54.7%. With respect to Loan No. 23, Glenn Hotel Downtown Atlanta, the appraiser’s “as-stabilized” value effective August 1, 2020, was used, which assumes the completion of a scheduled PIP. On the origination date, the borrower deposited $2,860,000 which represents 110% of the estimated cost of the PIP. The “as-is” appraised value for the mortgaged property as of August 1, 2018 is $29,500,000, which results in a Current LTV % of 64.2% and a Maturity LTV % of 53.7%. With respect to Loan No. 33, 3603 Haven, the Appraised Value ($) represents the “Prospective Market Value” of $15,700,000 for the mortgaged property, effective August 1, 2019, which assumes that the Largest Tenant, EtaGen expands into the entire premises in accordance with their lease terms and the tenant improvement allowance of $40 per square foot has been paid out. At origination, the borrower deposited $199,098 for gap rent reserve and $846,480 for tenant improvements. The “as-is” appraised value for the mortgaged property is $14,800,000, which results in a Current LTV % of 71.6% and a Maturity LTV % of 66.4%. With respect to Loan No. 34, 1076 Riverdale, the Appraised Value ($) represents the “Prospective Market Value at Stabilization” value of $14,900,000 for the mortgaged property, effective April 1, 2019, which assumes all outstanding tenant improvements, leasing commissions and free rent associated with a new lease has been paid. At origination, the borrower deposited $122,262 for gap rent reserve. The “as-is” appraised value for the mortgaged property is $14,700,000, which results in a Current LTV % of 69.7% and a Maturity LTV % of 57.4%.
(6)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity/ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.
(7)	With respect to Loan Nos. 1, 2, 4, 5, 8, 9, 10, 12, 15, 16, 18, 19, 22, 25 and 28, Aventura Mall, Staples Strategic Industrial, Saint Louis Galleria, 10 Brookline Place, Moffett Towers - Buildings E,F,G, Workspace, 145 Clinton, Kawa Mixed Use Portfolio, DUMBO Heights Portfolio, 5444 & 5430 Westheimer, Moffett Towers II – Building I, TripAdvisor HQ, 636 11th Avenue, 1421 West Shure Drive and Sheraton Music City, in each case, the mortgage loan is part of a larger split whole loan, which consists of the mortgage loan and one or more pari passu and/or subordinate components. Please see “Description of the Mortgage Pool—The Whole Loans” for additional information.

 A-1-28

(8)	Each number identifies a group of related borrowers. With respect to Loan Nos. 7, 15, 24 and 32, 3 Huntington Quadrangle, DUMBO Heights Portfolio, 120 Bloomingdale Road and Walnut Creek, in each case, the borrowers own the mortgaged property as tenants-in-common.
(9)	For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator Fee Rate), the Operating Advisor Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).
(10)	For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
(11)	With respect to all mortgage loans, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.
(12)	In some instances in which the loan documents provide grace periods with respect to payments, such grace periods may be permitted a limited number of times per any 12-month periods. With respect to Loan No. 24, 120 Bloomingdale Road, the loan documents permit a five business day grace period for any monthly debt service payments (other than any payment due on the maturity date) no more than once per 12 month period to cure such event of default. With respect to Loan No. 28, Sheraton Music City, the loan documents permit a two business day grace period for any monthly debt service payments (other than any payment due on the maturity date) no more than once per 12 month period to cure such event of default. With respect to Loan No. 31, The Shoppes of Kemah, the loan documents permit a five business day grace period for any monthly debt service payments (other than any payment due on the maturity date) no more than once per 12 month period to cure such event of default.
(13)	With respect to Loan No. 2, Staples Strategic Industrial, the whole loan is an ARD loan with an anticipated repayment date of October 6, 2028 (the “Anticipated Repayment Date” or “ARD”) and a final maturity date of October 6, 2033. From and after the Anticipated Repayment Date, the whole loan accrues interest at a fixed rate equal to the greater of (i) 4.91800% (or when applicable, the default rate) plus 2.50000% or (ii) the 10-year swap rate as of the ARD plus 2.50000% (the “Adjusted Interest Rate”); however, interest accrued at the excess of the Adjusted Interest Rate over the Staples Strategic Industrial Initial Interest Rate (the “Accrued Interest”) will be deferred. From and after the ARD, all excess cash flow from the Staples Strategic Industrial Property (as defined below) after the payment of reserves, interest calculated at the Initial Interest Rate and operating expenses will be applied (i) first to repay the principal balance of the Staples Strategic Industrial Whole Loan and (ii) second to the payment of Accrued Interest. With respect to Loan No. 17, Faurecia Columbus, the related whole loan has an Anticipated Repayment Date of December 1, 2028 and a final maturity date of December 1, 2030. From and after the Anticipated Repayment Date, the loan accrues interest at a rate that is equal to the greater of (a) the initial term interest rate of 5.35700% (the “Initial Term Interest Rate”) plus 3.00000% and (b) the 10-year swap yield as of the ARD plus 3.00000% per annum, but in no event in excess of Initial Term Interest Rate plus 5.00000%. With respect to Loan No. 19, TripAdvisor HQ, the related whole loan has an ARD of the payment date in August 2028, with an increased interest rate (the “Adjusted Interest Rate”) equal to the greater of (i) 4.88325% (the “Initial Interest Rate”) plus 3.00000%, (ii) 7.79000% and (iii) the 2.5-year swap rate as of the Anticipated Repayment Date plus 4.89000%, until the final maturity date of the payment date in December 2030; however, interest accrued at the excess of the Adjusted Interest Rate over the Initial Interest Rate will be deferred (such excess interest, the “Excess Interest”). In addition, from and after the Anticipated Repayment Date, all

 A-1-29

excess cash flow from the mortgaged property after the payment of reserves, interest calculated at the Initial Interest Rate and operating expenses will be applied (i) first to repay the principal balance of the whole loan until paid in full and (ii) second to the payment of Excess Interest. With respect to Loan No. 22, 636 11th Avenue, the related whole loan has an Anticipated Repayment Date of June 1, 2028 and a final maturity date of June 1, 2029. From and after the Anticipated Repayment Date, the whole loan accrues interest at a rate that is equal to the greater of (i) 7.07300% and (ii) the 10-year swap yield as of the ARD plus 3.00000% per annum, but in no event in excess of 9.07300%. Commencing on April 1, 2028 and on each payment date thereafter until the final maturity date, the whole loan requires monthly payments of all excess cash flow for the preceding month after the payment of reserves, interest calculated at the initial interest rate and operating expenses to be applied (i) first to the reduction of the principal balance of the whole loan, (ii) second, to the reduction of the principal balance of the note and (iii) third, to the payment of accrued interest on the whole loan at the excess of the extension term interest rate over the initial interest rate.

(14)

The “L” component of the prepayment provision represents lockout payments. The “Def” component of the prepayment provision represents defeasance payments. The “YM” component of the prepayment provision represents yield maintenance payments. The “O” Component of the prepayment provision represents the free payments including the Maturity Date. In the case of certain mortgage loans, the loan documents permit the related borrower to prepay a portion of the mortgage loan in connection with partial releases of collateral, to cure a cash sweep period triggered by certain events or circumstances or to meet certain financial metrics contained in the related loan documents. With respect to Loan No. 1, Aventura Mall, the lockout period will be at least 29 payment dates beginning with and including the first payment date of August 1, 2018. Defeasance of the full $1.75 billion Aventura Mall whole loan is permitted after the date that is the earlier to occur of (i) August 1, 2021 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized (the “Aventura Mall REMIC Prohibition Period”). The borrower is also permitted to prepay the Aventura Mall whole loan with a yield maintenance premium if the Aventura Mall REMIC Prohibition Period has not occurred by August 1, 2021. The assumed lockout period of 29 payment dates is based on the expected Benchmark 2018-B8 securitization closing date in December 2018. The actual lockout period may be longer. With respect to Loan No. 2, Staples Strategic Industrial, the lockout period will be at least 26 payment dates beginning with and including the first payment date of November 6, 2018. Defeasance of the full $126.1 million Staples Strategic Industrial Whole Loan is permitted after the date that is the earlier to occur of (i) September 28, 2021 or (ii) the date that is two years from the closing date of the securitization that includes the last note to be securitized. The assumed lockout period of 26 payment dates is based on the expected Benchmark 2018-B8 securitization closing date in December 2018. The actual lockout period may be longer. With respect to Loan No. 4, Saint Louis Galleria, the lockout period will be at least 25 payment dates beginning with and including the first payment date of December 1, 2018. Defeasance of the full $240.0 million Saint Louis Galleria Whole Loan is permitted after the date that is the earlier to occur of (i) November 1, 2021 or (ii) the date that is two years from the closing date of the securitization that includes the last note to be securitized. The assumed lockout period of 25 payment dates is based on the expected Benchmark 2018-B8 securitization closing date in December 2018. The actual lockout period may be longer. With respect to Loan No. 9, Workspace, the related whole loan is split between (i) a 25-month floating rate componentized loan with three, one year extension options (the “Workspace Floating Rate Loan”) with an aggregate Cut-off Date principal balance of $255.0 million, and (ii) a 61-month fixed rate componentized loan (the “Workspace Fixed Rate Loan”) comprised of (A) a senior fixed rate componentized loan (the “Workspace Senior Fixed Rate Loan”), with an aggregate Cut-off Date principal balance of $463.2 million, and (B) a subordinate fixed rate componentized loan (the “Workspace Subordinate Fixed Rate Loan”), with an aggregate Cut-off Date principal balance of $556.8 million. The Workspace Senior Fixed Rate Loan is senior to the Workspace Subordinate Fixed Rate Loan. The interest rate on the Workspace Floating Rate Loan is LIBOR (subject to a floor of 0.25%) plus a spread of 3.15%. Each of the Workspace Fixed Rate Loan and Workspace Floating Rate Loan is divided into components, which have different payment priorities prior to and following an event of default under the Workspace Whole Loan. Following an event of default, a portion of the Workspace Floating Rate Loan

 A-1-30

	(which has a Cut-off Date principal balance of $115.8 million) (the “Workspace Floating Rate Pari Passu Component”), generally pays pro rata with the Workspace Senior Fixed Rate Loan, and the remaining portion of the Workspace Floating Rate Loan (which has a Cut-off Date Principal Balance of $139.2 million) (the “Workspace Floating Rate Subordinate Component”) generally pays pro rata with the Workspace Subordinate Fixed Rate Loan. Prior to an event of default under the whole loan, all voluntary prepayments are required to be applied to repay the Floating Rate Loan, prior to any application to Senior Fixed Rate Loan or the Subordinate Fixed Rate Loan. With respect to the Workspace Mortgage Loan, the calculation of the debt service coverage ratios, loan-to-value ratios and debt yields includes (i) the Workspace Mortgage Loan, (ii) the other notes included in the Workspace Senior Fixed Rate Loan and (iii) the Workspace Floating Rate Pari Passu Component. For purposes of calculating the UW NCF DSCR for the Workspace Mortgage Loan, LIBOR was assumed to be 2.09%. The UW NCF DSCR for the Workspace Whole Loan based on a LIBOR cap of 3.00% for the Workspace Floating Rate Loan, is 1.58x. Please see “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Prepayment Protections and Certain Involuntary Prepayments” for additional information. With respect to Loan No. 10, 145 Clinton, which is part of a larger whole loan, the lockout period is required to be at least 24 payment dates beginning with and including the first payment date of January 6, 2019. Defeasance of the full $68.2 million whole loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) November 19, 2021. The assumed lockout period of 24 months is based on the expected closing date of the Benchmark 2018-B8 securitization in December 2018. The actual lockout period may be longer.
	With respect to Loan No. 12, Kawa Mixed Use Portfolio, the lockout period will be at least 24 payment dates beginning with and including the first payment date of January 6, 2019. Defeasance of the full $74.5 million Kawa Mixed Use Portfolio Whole Loan is permitted after the date that is earlier to occur of (i) November 20, 2021 and (ii) two years after the date of the securitization of the last portion of the Kawa Mixed Use Portfolio Whole Loan. The assumed lockout period of 24 payment dates is based on the expected Benchmark 2018-B8 securitization closing date in December 2018. The actual lockout period may be longer. With respect to Loan No. 15, DUMBO Heights Portfolio, the lockout period will be at least 27 payment dates beginning with and including the first payment date of October 6, 2018. Defeasance of the full $325.0 million DUMBO Heights Portfolio Whole Loan is permitted after the date that is earlier to occur of (i) August 30, 2021 and (ii) two years after the date of the securitization of the last portion of the DUMBO Heights Portfolio Whole Loan. The assumed lockout period of 27 payment dates is based on the expected Benchmark 2018-B8 securitization closing date in December 2018. The actual lockout period may be longer. With respect to Loan No. 16, 5444 & 5430 Westheimer, which is part of a larger whole loan, the lockout period will be at least 25 payment dates beginning with and including the first payment date of December 6, 2018. Prepayment of the full $51.0 million whole loan along with the payment of a yield maintenance premium is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) October 23, 2021. The assumed lockout period of 25 months is based on the expected closing date of the Benchmark 2018-B8 securitization in December 2018. The actual lockout period may be longer. With respect to Loan No. 18, Moffett Towers II – Building 1, the lockout period will be at least 24 payment dates beginning with and including the November 2018 payment date. Defeasance of the full $168.0 million Moffett Towers II – Building 1 Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that holds the last portion of the Moffett Towers II – Building 1 Whole Loan to be securitized and (ii) July 13, 2021. The borrower is also permitted to prepay the Moffett Towers II – Building 1 Whole Loan on or after the payment date in September 2020 with a payment of a yield maintenance premium. The assumed defeasance lockout period of 24 payment dates is based on the expected Benchmark 2018-B8 securitization closing date in December 2018. The actual lockout period may be longer.
(15)	With respect to some mortgage loans, historical financial information may not be available due to the when the properties were constructed, renovated and/or acquired.

 A-1-31

	With respect to Loan Nos. 2, 6, 7, 10, 12, 13, 14, 17, 18, 20, 21, 25, 26, 31, 32, 33, 34, 35, 37, 38 and 41, Staples Strategic Industrial, 590 East Middlefield, 3 Huntington Quadrangle, 145 Clinton, Kawa Mixed Use Portfolio, Briar Hill at Manchester, Residence Inn Boise City Center, Faurecia Columbus, Moffett Towers II - Building 1, Missouri Falls, Douglasville Pavilion, 1421 West Shure Drive, Safeway Olney, The Shoppes of Kemah, Walnut Creek, 3603 Haven, 1076 Riverdale, Culver Exchange, Jewel-Osco Huntley, Shops on Navigation and Anthem Eastside Shops in each case, the related property is newly or recently acquired, renovated or built and some historical financials may not be available. With respect to Loan No. 14, Residence Inn Boise City Center, the most recent financial information is based on 11 months of actual financials ending October 31, 2018 and one month of budget financials ending November 30, 2018.
(16)	In the case of certain mortgage loans, the UW NOI ($) exceeds Most Recent NOI ($) by 10%. With respect to Loan No. 1, Aventura Mall, the UW NOI ($) is over 10% higher than Most Recent NOI ($) primarily because of the inclusion of (i) the executed leases on the new expansion parcel which opened in November 2017 and (ii) is based on the February 2018 annualized rent roll. Underwritten base rent also includes $1.3 million of ground rent paid by Bloomingdales, Macy’s, Macy’s Men’s & Home, and Nordstrom and approximately $3.4 million of master lease rent for current leases that are out for signature. Contractual rent steps were underwritten through June 2019 totaling approximately $6.5 million, including the $1.5 million contractual rent step for the executed renewal of Victoria’s Secret that is scheduled to occur in August 2019. With respect to Loan No. 7, 3 Huntington Quadrangle, the UW NOI is over 10% higher than Most Recent NOI. The increase from Most Recent NOI to UW NOI is primarily attributable to UW contractual rent steps of $898,033 and Catholic Health Services executing a newly signed lease for 35,699 square feet in July and August 2018 representing $803,205 of UW base rent. With respect to Loan No. 8, Moffett Towers – Buildings E,F,G, the UW NOI ($) is over 10% higher than Most Recent NOI ($) is primarily from agreements with the sole tenant, Amazon, to lease the remainder of the space. The new leases make up 63.8% of annual rent and 58.2% of NRA. With respect to Loan No. 11, Crowne Plaza Melbourne, the UW NOI ($) is over 10% higher than Most Recent NOI ($) because the property was substantially offline from September 2017 until October 2018 after being hit by Hurricane Irma. With respect to Loan No. 15, DUMBO Heights Portfolio, the UW NOI is over 10% higher than Most Recent NOI. The increase from Most Recent NOI to UW NOI is primarily attributable to new leasing and the burn off of rent concessions associated with leasing up the DUMBO Heights Portfolio Properties post-renovation. All outstanding free rent, gap rent, and unfunded landlord obligations were reserved by the lender at origination.
	With respect to Loan No. 20, Missouri Falls, the UW NOI ($) is over 10% higher than Most Recent NOI ($) because the largest two tenants, Envision Healthcare and Lane Terralever, signed leases in 2018 with material rent abatements ($1,199,827, representing 12 months of abated rent, and $377,435, representing seven months of abated rent, respectively). In addition, Legacy Air, a tenant which comprises 7.5% of the underwritten base rent, took occupancy of its space on November 1, 2018. With respect to Loan No. 30, Glendale Corporate Center, the UW NOI ($) is over 10% higher than Most Recent NOI ($) as rent steps were underwritten for Bechtel Corporations occurring on November 1, 2018 from $22 per square foot to $23 per square foot, netting $71,885 in rental revenue increases. Fairfield Freight executed a new lease on November 1, 2017 for 16,210 square feet netting a rental revenue increase of $332,305. With respect to Loan No. 33, 3603 Haven, the UW NOI ($) is over 10% higher than Most Recent NOI ($) is primarily from agreements with the sole tenant, EtaGen, to lease the remainder of the space. The new leases make up 32.6% of annual rent and 31.2% of NRA. With respect to Loan No. 35, Culver Exchange, the UW NOI is over 10% higher than Most Recent NOI. The increase from Most Recent NOI to UW NOI is primarily attributable to the most recently executed

 A-1-32

	Burgerim lease accounting for $107,865 of UW base rent, contractual rent steps of $33,056 and increased tenant reimbursements. With respect to Loan No. 38, Shops on Navigation, the UW NOI is over 10% higher than Most Recent NOI. The increase from Most Recent NOI to UW NOI is primarily attributable to the recently executed EADO Optics lease at the mortgaged property accounting for $53,141 of UW base rent, contractual rent steps of $11,473 and increased tenant reimbursements. With respect to Loan No. 41, Anthem Eastside Shops, the UW NOI ($) is over 10% higher than Most Recent NOI ($) as a result of new leases signed with Rosatis and Game On, whose lease term commenced in April 2018, and Red Star Vapor, whose lease term commenced in September 2017, while the UW NOI ($) does account for the foregoing rent payments. In connection therewith, JPMCB has underwritten $10,590 of rent steps. In addition, the overall CAM reimbursement amount increased with the increase in occupancy.
(17)	With respect to all hotel properties, except for the mortgage loan(s) listed below, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same. With respect to Loan No. 10, 145 Clinton, the mortgaged property benefits from a 421-a tax abatement, which is scheduled to phase out completely by the 2039/2040 tax year. Taxes for the 2018/2019 tax year are estimated to be $363,020 ($73,647 of which accounts for Lower East Side Business Improvement District taxes) after the tax abatement (the 2018/2019 taxes absent the 421-a tax abatement would be $1,429,083). The lender underwrote real estate taxes based on the 10-year forward average of property taxes (under 421-a tax abatement) under static assessed asset value. With respect to Loan No. 17, Faurecia Columbus, the mortgaged property is subject to a ten-year property tax abatement, which commenced upon completion of construction of the improvements in 2016 and which expires in 2026. During the first year of the tax abatement, 100% of the taxes attributed to the improvements are abated (taxes paid on the land are assessed at the full value of the land). The incentive declines over the ten year period, and during the final year of the program, 5% of the taxes attributed to the improvements are abated. Estimated taxes based on the assessed value of the mortgaged property (including the tax abatement) during the 2018 year (which are payable in 2019) are $102,253, and estimated taxes during the final year of the program (the 2025 tax year, which are payable in 2026) are expected to be $445,775.
	With respect to Loan No. 19, TripAdvisor HQ, the mortgaged property benefits from a 13 year Tax Increment Financing (“TIF”) Plan, of which the mortgaged property is in Year 4, and which is expected to phase out completely in 2027/2028. The TIF calls for an exemption from real estate taxation on the “real estate increment” created by the project, and exempts 76% for Years 1-5, and 1% from Years 6-13. TripAdvisor is responsible for paying taxes directly to the Town of Needham, and is responsible for obtaining and confirming any applicable exemption from real estate taxes for the mortgaged property that may be available to TripAdvisor under any TIF. The lender underwrote the appraiser’s estimate of a market real estate tax expense that does not include a TIF, and reimbursed it in full. With respect to Loan No. 22, 636 11th Avenue, the mortgaged property is in year 11 of a 12-year Industrial and Commercial Incentive Program (“ICIP”) tax abatement, which is scheduled to phase out completely in 2020/2021. Taxes for (i) the 2018/2019 year are estimated to be $7,722,222 after the ICIP abatement (the 2018/2019 taxes before the ICIP abatement would be $8,883,173, for a difference of $1,160,952), and (ii) the 2019/2020 year are estimated to be $8,815,199 after the ICIP abatement (the 2019/2020 taxes before the ICIP abatement would be $9,395,675, for a difference of $580,476). The lender underwrote real estate taxes based on the real estate taxes including the exemption.
(18)	Except for the mortgage loan(s) listed below, the UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan. With respect to Loan No. 4, Saint Louis Galleria, Monthly Debt Service ($),Total Pari Passu Annual Debt Service, and Additional Debt Annual Debt Service are calculated based on the sum of the first 12 principal and interest payments after the expiration of the interest only period based on the assumed

 A-1-33

	principal and interest payment schedule set forth in Annex I in the Preliminary Prospectus. Accordingly, Current Balance ($), Maturity/ARD Balance ($), Monthly Debt Service ($), UW NOI DSCR, UW NCF DSCR all reflect this payment schedule and a fixed interest rate of 4.99677083333333%.
(19)	In the case of certain mortgage loans, all or a portion of the Title Type consists of a leasehold interest. With respect to Loan No. 8, Moffett Towers – Buildings E,F,G, there are two associations which run the common area and amenities parcel which are available to the owners and tenants at the mortgaged property (the members of which are the owners of the buildings), in a structure similar to how a condominium association functions. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests” in the Preliminary Prospectus for additional information. With respect to Loan No. 10, 145 Clinton, the mixed use building is subject to a condominium regime comprised of (i) the mortgaged property, which consists of two retail units that secure the 145 Clinton Whole Loan, and (ii) three residential units, which are comprised of 211 residences and are not collateral for the 145 Clinton Whole Loan. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests” for additional information.
	With respect to Loan No. 12, Kawa Mixed Use Portfolio, the borrower has a leasehold interest in the Northland Innovation Campus mortgaged property. Taxable Industrial Development Revenue Bonds (Northland Innovation Center Project), Series 2015, in the maximum principal amount of $17,700,000 (the “Northland Chapter 100 Bonds”) were issued by the City of Gladstone, Missouri, to finance the acquisition and construction of the Northland Innovation Campus mortgaged property improvements. The Northland Chapter 100 Bonds are now held by KCP Fee Owner 4, LLC (the “Northland Innovation Campus Borrower”). In connection therewith, the Northland Innovation Campus property was leased by the City of Gladstone, Missouri to the Northland Innovation Campus mortgaged property Borrower pursuant to a lease agreement; rental payments under the lease agreement are offset against payments under the Northland Chapter 100 Bonds. The lease agreement allows the Northland Innovation Campus Borrower to mortgage and pledge its interest in the lease agreement to the lender as collateral security for the Kawa Mixed Use Portfolio loan. The lease agreement terminates on December 31, 2039 at which time the Northland Chapter 100 Bonds are cancelled and the Northland Innovation Campus Borrower is obligated to repurchase fee title to the Northland Innovation Campus property for $1,000. The interest of the Northland Innovation Campus Borrower in and to the Northland Chapter 100 Bonds and the lease agreement were assigned by the Northland Innovation Campus Borrower to the lender pursuant to the Kawa Mixed Use Portfolio loan documents. The Northland Innovation Campus property is exempt from payment of real estate taxes (except for an annual payment in lieu of real estate taxes equal to $2,046 under the lease agreement with the City of Gladstone, Missouri) through December 31, 2039. A portion of the parking for the Northland Innovation Campus property is provided on land adjacent to the Northland Innovation Campus property owned by the City of Gladstone and leased to the Northland Innovation Campus Borrower pursuant to a lease agreement date June 19, 2015 (the “Northland Innovation Campus Parking Lease”). The Northland Innovation Campus Parking Lease expires on December 31, 2039 and there are no extension options. The rent payable by the Northland Innovation Campus Borrower pursuant to the Northland Innovation Campus Parking Lease is $1 per year. The Northland Innovation Campus Borrower is permitted pursuant to the Kawa Mixed Use Portfolio loan documents to modify the Northland Innovation Campus Parking Lease to extend the term or, alternatively, may terminate the Northland Innovation Campus Parking Lease provided that suitable substitute parking facilities are obtained by the Northland Innovation Campus Borrower. With respect to Loan No. 18, Moffett Towers II – Building 1, there is an association which runs the common area and amenities parcel and parking structure which are available to the owners and tenants at the mortgaged property (the members of which are the owners of the buildings), in a structure similar to how a condominium association functions. See “Description of the

 A-1-34

	Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests” in the Preliminary Prospectus for additional information. With respect to Loan No. 19, TripAdvisor HQ, the mortgaged property consists of one unit in a condominium with a total of four units, of which two units are currently unimproved land. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests” for additional information. With respect to Loan No. 33, 3603 Haven, the mortgaged property consists of one of a two unit condominium regime. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests” for additional information.
(20)	With respect to each hotel property, shows the expiration date of the related license agreement, franchise agreement, operating agreement or management agreement. See “Description of the Mortgage Pool—Property Types—Hotel Properties” in the preliminary prospectus for information related to mortgage loans secured by hotel properties. With respect to Loan No. 3, Embassy Suites Anaheim, the related franchise agreement expires on September 30, 2035 with no extension options nor termination options.
(21)	Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents. With respect to Loan No. 23, Glenn Hotel Downtown Atlanta, the borrower was required to provide a PIP Reserve of $2,860,000 via a letter of credit at origination. With respect to Loan No. 24, 120 Bloomingdale Road, in connection with re-subdivision of the parking lot parcel of the mortgaged property and the subsequent termination of the related easement, the borrowers will be required to make a deposit into the Upfront Other Reserves ($) (i) an amount of $183,000 in the form of cash and/or a letter of credit, and (ii) in the event that the parking license agreement (“Bloomingdale’s Agreement”) entered into between Bloomingdale’s, Inc., as licensor, and the borrower, as licensee, is terminated, an amount equal to any returned pro-rated license fee in the amount of $252,000 paid to Bloomingdale’s, Inc. as required by the Bloomingdale’s Agreement. See “Description of the Mortgage Pool – Certain Terms of the Mortgage Loans – Partial Releases” for further details. With respect to Loan No. 30, Glendale Corporate Center, the Upfront Other Reserves ($) represents a reserve for outstanding tenant improvements and leasing commissions. In the event that the Largest Tenant, Bechtel Corporation, sends the lender a written request to transfer funds from the outstanding tenant improvement and leasing commission reserve to the outstanding free rent reserve and the borrower consents to such request, the lender will be required to promptly transfer the requested amount (to the extent on deposit in the reserve).
(22)	Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents. With respect to Loan No. 1, Aventura Mall, if the related whole loan’s debt service coverage ratio (calculated in accordance with the mortgage loan documents) falls below 1.50x for two consecutive calendar quarters, monthly escrows for real estate taxes, insurance premiums (waived if a blanket policy is in place and there is no event of default continuing), replacement funds ($0.20 per square foot annually, subject to a cap of $487,003) and tenant rollover funds ($2.50 per square foot annually, subject to a cap of approximately $6,087,540) are required to be collected under the whole loan documents. With respect to Loan No. 2, Staples Strategic Industrial, for so long as the tenants pay rent on a quarterly basis, quarterly rent reserves are required to be maintained. An amount necessary to fund all outstanding reserves and pay monthly debt service on the related whole loan for the month in which the quarterly rent payment is made (the “Monthly Required Payment Amount”) is required to be applied to such outstanding reserves and monthly debt service for such month,

 A-1-35

an amount equal to two times the Monthly Required Payment Amount is required to be held in a quarterly rent reserve account (to be applied on the next two succeeding monthly payment dates) and the excess is required to be disbursed to the borrower; provided no trigger period is continuing.

With respect to Loan No. 7, 3 Huntington Quadrangle, the mortgage loan is structured with a hard lockbox and springing cash management, provided that a cash flow sweep is currently in place, effective as of the origination date of the 3 Huntington Quadrangle loan. Funds from the cash flow sweep will be deposited into the TI/LC reserve until the balance in the TI/LC reserve reaches $3,000,000. Subsequent to the balance in the TI/LC reserve reaching $3,000,000, cash management will be springing upon a trigger period (as defined in the loan documents) and deposits into the TI/LC reserve will be springing (in an amount equal to approximately $42,596) upon the balance in the TI/LC reserve falling below $500,000. As a cash flow sweep is currently in place, Annex A-1 reflects cash management as in place.

With respect to Loan No. 9, Workspace, at any time that the monthly financial reports delivered to the lender pursuant to the mortgage loan documents show that actual operating expenses are more than 15% less than the budgeted expenses for the prior three month period tested on a quarterly basis (subject to reduction for expense savings documented in accordance with the mortgage loan documents), the borrower is required to deposit the difference between the budgeted and actual expenses for the three month period into the Monthly Other Reserve ($) as an operating expense reserve. With respect to Loan No. 11, Crowne Plaza Melbourne, the borrower is required to make monthly deposits into the Monthly Capex Reserve ($) for FF&E (a) for the payment dates which occur in December 2018 through November 2019, $50,328, and (b) thereafter the greater of (i) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (ii) 1/12th of 4.0% of the operating income of the mortgaged property for the previous 12-month period as initially determined on the anniversary of the last day of the calendar month in which the closing date occurs and to be adjusted every three months thereafter. With respect to Loan No. 16, 5444 & 5430 Westheimer, if on July 1, 2022, the balance of funds on deposit in the TI/LC reserve (such amount, the “2022 TI/LC Balance”) is less than the TI/LC Reserve Cap ($), beginning on the payment date occurring in July 2022, and on each subsequent payment date occurring during the remainder of calendar year 2022 (through and including the payment date occurring in December 2022), in lieu of depositing $29,167, the borrower is required to deposit into the TI/LC reserve, in equal monthly installments, an amount equal to 1/6th of the difference between the 2022 TI/LC Balance and the TI/LC Reserve Cap ($). For the avoidance of doubt, beginning with the payment date occurring in January 2023, and on each payment date thereafter, the borrower will recommence deposits of $29,167. With respect to Loan No. 22, 636 11th Avenue, during the continuance of a cash sweep period caused by the sole tenant at the mortgaged property, The Ogilvy Group, Inc., (i) “going dark”, vacating, ceasing operations or abandoning 40% or more of the leased premises or (ii) giving notice or otherwise announcing in a public filing its intent to vacate, cease operations, go dark or otherwise abandon 40% or more of its leased space (a “Dark Trigger Event”), the borrower is required to deposit all excess cash flow into a reserve for tenant improvements and leasing commissions related to the leased premises instead of the excess cash flow reserve, provided that until the occurrence of the payment date in June 2027, no Dark Trigger Event is deemed to have occurred under the loan documents to the extent the tenant, WPP plc or WPP US Holdings, Inc. maintains an investment grade rating from S&P, Moody’s and Fitch and the lease for The Ogilvy Group, Inc. remains in full force and effect.

With respect to Loan No. 23, Glenn Hotel Downtown Atlanta, the borrower is required to deposit into the FF&E reserve the greater of (A) the amount required by the franchisor under the franchise agreement and (B) 1/12th of (i) for the first 12 monthly payment dates (December 2018 through November 2019) of the term of the mortgage loan, one percent (1%), (ii) for the subsequent 12 monthly payment dates (December 2019 through November 2020), two percent (2%), (iii) for the subsequent 12 monthly payment dates (December 2020 through November 2021), three percent (3%), and (iv) and for the remainder of the term of the mortgage loan, four percent (4%), in each case, of the greater of (x) the annual gross income for the mortgaged property for the preceding calendar year and (y) the approved annual budget for the mortgaged property for the current year.

 A-1-36

	With respect to Loan No. 28, Sheraton Music City, the requirement for the borrower to make monthly property improvement plan deposits into the Monthly Capex Reserve ($) is waived to the extent the borrower has deposited a letter of credit in the amount of at least 110% of the amount estimated by the lender to complete any property improvement plan related to the mortgaged property. With respect to Loan Nos. 29 and 32, Trophy Club Plaza and Walnut Creek, in each case, the requirement for the borrower to make deposits into the Monthly Other Reserve ($) in the event of certain cash sweep event is waived to the extent the borrower has deposited a letter of credit. With respect to Loan No. 38, Shops on Navigation, the borrower is required to deposit $2,236 into the TI/LC reserve on each payment date through and including December 2020. After such date, the borrower is required to deposit $1,580 into the TI/LC reserve. The TI/LC reserve is subject to a $85,000 cap.
(23)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents. With respect to Loan No. 9, Workspace, in the event an individual mortgaged property is released in accordance with the loan documents (i) the TI/LC Reserve Cap ($) is required to be reduced by an amount equal to 1/12 of the product of $1.75 and the square footage of the mortgaged property being released and (ii) the Capex Reserve Cap ($) is required to be reduced by an amount equal to 1/12 of the product of $0.25 and the square footage of the mortgaged property being released. With respect to Loan No. 17, Faurecia Columbus, the amount of funds on deposit in the Monthly Capex Reserve ($) at any given time may not exceed, in the aggregate, (i) $275,000 prior to the disbursement by the lender of an amount equal to the difference between (x) the amount currently on deposit in the Monthly Capex Reserve ($) and (y) $200,000, upon receipt by the lender of (A) confirmation from the sole tenant, Faurecia Emissions Control Technologies (“Faurecia”), that the replacements and repairs required to be made to the mortgaged property or requested by Faurecia in connection with borrower’s acquisition of the Property (collectively, “Replacements”) have been completed or (B) other evidence reasonably satisfactory to the lender that such Replacements have been completed, and (ii) thereafter, $200,000. With respect to Loan No. 24, 120 Bloomingdale Road, the the TI/LC Reserve Cap ($) will be either (a) $420,000.00, if the Rollover Reserve Cap Reduction Criteria (defined below) is not satisfied or (b) $300,000.00, if the Rollover Reserve Cap Reduction Criteria is satisfied. “Rollover Reserve Cap Reduction Criteria” means each of the following: (i) the lender has received the following with respect to at least 80% of the space demised to The People of the State of New York (“NYS”), the Largest Tenant at the mortgaged property, under the its lease (A) satisfactory evidence that NYS has renewed its lease for a term of not less than five years and otherwise in accordance with the mortgage loan documents, and (B) an updated tenant estoppel certificate in form and substance reasonably satisfactory to the lender as set forth in the mortgage loan documents; (ii) the lender has received the following with respect to at least 80% of the space demised to Byram Healthcare Centers (“Byram”), the 2nd Largest Tenant at the mortgaged property, under the its lease (A) satisfactory evidence that Byram has renewed its lease for a term of not less than five years and otherwise in accordance with the mortgage loan documents, and (B) an updated tenant estoppel certificate in form and substance reasonably satisfactory to the lender as set forth in the mortgage loan documents; and (iii) achievement of a debt service coverage ratio of 1.70x or greater based upon the trailing six-month period immediately preceding the date of determination.
(24)	With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property. In some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. With respect to Loan No. 9, Workspace, one or more of the Largest Tenant, 2nd Largest Tenant and/or 3rd Largest Tenant at the following properties are subleasing all or a portion of its space: 4217 East Cotton Center Boulevard, 4630 Woodland Corporate Boulevard, 9306-9324 East Broadway Avenue, 3102, 3104 and 3110 Cherry Palm, 111 Kelsey Lane, 7624 Bald Cypress

 A-1-37

	Place, 4631 Woodland Corporate Boulevard, 3 Country View Road, 1200 Liberty Ridge Drive, 333 Phoenixville Pike, 777 West Yamato Road and 13621 Northwest 12th Street. With respect to Loan No. 9, Workspace – 3 Country View Road, the Largest Tenant, Ellucian Company L.P., subleases 13,217 square feet to Radiate Media LLC. The remaining 56,783 square feet leased by Ellucian Company L.P. is dark. With respect to Loan No. 12, Kawa Mixed Use Portfolio – Gavilon Headquarters, the Largest Tenant, The Gavilon Group, LLC, currently subleases 39,293 square feet (the entire fifth floor and a portion of the fourth floor) to MetLife through September 2028. MetLife has a one-time right, effective August 31, 2025, to terminate its sublease, provided that, MetLife gives not less than 12 months and not more than 15 months prior notice and pays a termination fee equal to three months of rent as of the effective date of termination plus The Gavilon Group, LLC’s unamortized leasing costs with respect to the 39,293 square feet of subleased space. With respect to Loan No. 16, 5444 & 5430 Westheimer, the 2nd Largest Tenant, AECOM Technology Corp, subleases 28,621 square feet to Fiesta Mart and 19,337 square feet to Swagger Media and Versa Creative Group. With respect to Loan No. 37, Jewel-Osco Huntley, the sole tenant, New Albertsons, LP, has sublet all of its premises to Jewel Food Stores, Inc. and American Drug Stores LLC, each an affiliate of Albertsons.
(25)	In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates. With respect to Loan No. 8, Moffett Towers – Buildings E,F,G, the sole tenant, Amazon, leases 452,106 square feet within Building F and G, with an expiration date of June 30, 2030, and 224,492 square feet within Building E with an expiration date of February 28, 2024. With respect to Loan No. 9, Workspace – 1500 Liberty Ridge Drive, the Largest Tenant, ELAP Services, LLC leases 32,840 square feet expiring in November 2021 and 7,141 square feet currently MTM. With respect to Loan No. 9, Workspace – 750 Park of Commerce Road, the 2nd Largest Tenant, MiX Telematics North America, Inc., leases 7,390 square feet expiring in August 2022 and 2,870 square feet expiring in July 2019.
(26)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. Certain tenants may have the right to reduce or abate rent or terminate all or a portion of their leased spaces for a breach or violation of co-tenancy provisions in the related leases. With respect to Loan No 8, Moffett Towers - Buildings E,F,G, if the borrower fails to deliver Building F to the Largest Tenant, Amazon, in the required delivery condition on or before October 15, 2019 (as such date may be extended on a day-for day basis for tenant delays or up to four months and 15 days in the aggregate for force majeure delays), Amazon may terminate the lease for Building F, upon at least 30 days’ notice, only if the borrower does not deliver Building F to Amazon in the required delivery condition within such 30 days and then within 15 days of Amazon’s second written notice to terminate after the initial 30 days expires. In order to deliver Building F to Amazon in the required delivery condition the borrower’s sole obligations are to ensure that Building F is free of tenants or occupants and any rights or claims of third parties under rights of first refusal, rights of first offer, or similar rights. With respect to Loan No. 10, 145 Clinton, the 3rd Largest Tenant, Time Warner Cable, has a one-time right to terminate its lease if the loan sponsor fails to deliver its space within eight months after Time Warner Cable and the loan sponsor’s mutual approval of buildout plans, which is anticipated to be January 2019, implying a September 2019 termination option. With respect to Loan No. 12, Kawa Mixed Use Portfolio – Northland Innovation Campus, the 3rd Largest Tenant, Edward D. Jones & Co, LP, has the option to terminate its lease on September 30, 2022 and September 30, 2024 with 180 days’ notice and payment of a termination fee equal to four months’ rent and unamortized tenant improvement and leasing commission costs paid on the initial term of the lease.

 A-1-38

	With respect to Loan No. 16, 5444 & 5430 Westheimer, the Largest Tenant, Capital One, has a one-time right to terminate its lease at any time on or after February 1, 2022, with (i) 12 months’ prior written notice and (ii) payment of a termination fee. The 2nd Largest Tenant, AECOM Technology Corp, has a one-time right, with 12 months’ prior written notice and payment of a contraction fee, to reduce its leased premises (“Contraction Space”) by a full floor of the leased premises, or a portion of the leased premises of at least 5,000 square feet located on one floor of the leased premises, and if the leased premises consists only of full floors, then the Contraction Space must be (i) in the case of a full floor, the floor that is the highest floor of the leased premises in the building, and (ii) in the case of less than a full floor, be located, on the floor that is the highest floor of the leased premises in the building, and if the leased premises consists of full and partial floors, then the Contraction Space must include all of the space on said partial floor; provided, the contraction option must be exercised effective as of February 28, 2021. The 3rd Largest Tenant, Alliant Insurance Services, has a one-time right, with 12 months’ prior written notice and payment of a contraction fee, to reduce its leased premises by up to a full floor of the leased premises; provided, the contraction option must be exercised effective as of August 31, 2020. With respect to Loan No. 24, 120 Bloomingdale Road, the 3rd Largest Tenant, Cabanillas & Associates, has a one-time option to terminate its lease related to a portion that consists of 10,084 square feet (the “Released Premises”) of its leased premises (consisting of 16,814 square feet), effective on October 31, 2020, with 365 days’ prior written notice and payment of termination fee in the amount equal to (i) the proportionate amount (based on the size of the Released Premises as related to the tenant’s entire premises) of the landlord’ cost to complete the landlord’s work required by the related lease; and (ii) any leasing commissions actually paid by the landlord in connection with the initial term of the related lease. With respect to Loan No. 30, Glendale Corporate Center, the Largest Tenant, Bechtel Corporation, has a one-time early termination option on or after July 31, 2025, with nine months’ prior written notice and payment of termination fee equal to the sum of (a) the unamortized amount of leasing commissions remaining as of the termination date (amortized on a straight line basis over the extended term and using a 6% interest rate), (b) the unamortized amount of the tenant improvement allowance remaining as of the termination date (amortized on a straight line basis over the extended term and using an 6% interest rate) and (c) the unamortized amount of the sum of the give back space monthly base rent abatement amount and the remaining premises monthly base rent abatement amount remaining as of the termination date (amortized on a straight line basis over the extended term and using a 6% interest rate), as consideration for and as a condition precedent to such early termination. With respect to Loan No. 35, Culver Exchange, the 3rd Largest Tenant, Starbucks, has the right to terminate its lease with at least 120 days’ notice and payment of a termination fee equal to $35,000.
(27)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes or due to the number of parties serving as the Principal / Carveout Guarantor. In the case of certain mortgage loans, the loan documents permit the borrower to replace the Principal / Carveout Guarantor upon satisfaction of certain terms and conditions in the related loan documents. With respect to Loan No. 1, Aventura Mall, the full names of the Principal / Carveout Guarantor are Simon Property Group, L.P., Jacquelyn Soffer and Jeffrey Soffer. The obligations and liabilities of the carveout guarantors under the nonrecourse carve-out guaranty are capped at $350,000,000 in the aggregate, plus all of the reasonable, out-of-pocket costs and expenses (including, but not limited to, court costs and fees and reasonable attorney’s fees) incurred by the lender in connection with the enforcement of, or preservation of lender’s rights under the guaranty. With respect to Loan No. 5, 10 Brookline Place, there is no Carveout Guarantor.
(28)	The classification of the lockbox and cash management types is described in the Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details. With respect to Loan No. 1, Aventura Mall, the borrower has entered into a master lease with the guarantors and Turnberry Retail Holding, L.P. The master lease covers the spaces for 12

 A-1-39

	proposed tenants with leases out for signature which were not executed prior to origination. The Mortgage Loan is characterized as having a Soft Springing Hard Lockbox for rents from the master lease and a Hard Lockbox for the remaining tenants at the mortgaged property. Following the occurrence and during the continuance of either (x) a period commencing on the occurrence of the debt service coverage ratio based on the trailing four calendar quarters falling below 1.50x for two consecutive calendar quarters until cured in accordance with the loan documents, and/or (y) any of the following: (i) an event of default, (ii) bankruptcy of the borrower, (iii) bankruptcy of the property manager, or (iv) the period of time commencing on the date on which the debt service coverage ratio (as calculated in the loan documents and based on the trailing four calendar quarters) falls below 1.35x for two consecutive calendar quarters until cured in accordance with the loan documents, the borrower will be required to cause all master lease rents to be deposited directly into the lockbox account. The rent payable under the master lease is required to be reduced in connection with the leasing to retail tenants of space within the portions of the mortgaged property covered by the master lease (so long as the tenant under any such lease has taken occupancy and has commenced the payment of rent and the rent payable is above certain thresholds set forth in the master lease). The master lease will terminate on the earliest to occur of (i) the earlier to occur of (A) the date on which the annual rent under the master lease is reduced to $0 or (B) the date on which the annualized lease payments under all leases (not including percentage rent) at the mortgaged property exceeds $181,850,000; (ii) July 1, 2038; or (iii) the date on which the cancellation fee made by the master lessee to the lender in connection with cancelling the master lease at the master lessee’s election after the lender has provided notice that the lender has succeeded to the interest of the master lessor under the master lease by foreclosure, deed in lieu thereof or otherwise. With respect to Loan No. 7, 3 Huntington Quadrangle, the loan is structured with a hard lockbox and in place cash management as of the origination date of the 3 Huntington Quadrangle loan and a cash flow sweep is currently in place. Funds from the cash flow sweep will be deposited into the TI/LC Reserve until the balance in the TI/LC Reserve reaches $3,000,000. Subsequent to the balance of the TI/LC Reserve reaching $3,000,000, the 3 Huntington Quadrangle loan will be subject to springing cash management upon the occurrence of a trigger period. With respect to Loan No. 36, Storgard Self Storage, the related loan documents do not require a lockbox or cash management account.
(29)	With respect to Loan No. 4, Saint Louis Galleria, the related Whole Loan will initially be serviced by the master servicer and special servicer pursuant to the pooling and servicing agreement for this transaction. From and after the date on which the related lead servicing Companion Loan is securitized, it is anticipated that the related Whole Loan will be serviced under and by the master servicer and special servicer designated in the related pooling and servicing agreement entered into in connection with such securitization.
(30)	Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Mezzanine Indebtedness” and “—Other Indebtedness” and “Certain Legal Aspects of the Mortgage Loans” in the Prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future. With respect to Loan No. 1, Aventura Mall, the loan documents permit the pledge of direct or indirect equity interests in the borrower to secure a corporate or parent level credit facility from one or more financial institutions involving multiple underlying real estate assets, so long as the value of the property does not, in the aggregate, represent more than 20% of the value of all the collateral to be pledged, encumbered, granted or otherwise assigned or given as collateral for such corporate or parent level credit facility. There is no requirement for an intercreditor agreement. With respect to Loan No. 1, Aventura Mall, the loan agreement permits the borrower to enter into a PACE loan for an amount not to exceed $5,000,000, subject to the lender’s approval (not to be unreasonably withheld, conditioned or delayed) and rating agency confirmation.

 A-1-40

With respect to Loan No. 3, Embassy Suites Anaheim, the loan documents permit the borrower to enter into a property assessed clean energy (PACE) financing for an amount not to exceed $2.5 million, subject to satisfaction of the following conditions, including, but not limited to: (i) such PACE loan is unsecured, (ii) the combined loan to “as-is” appraised value of the mortgaged property is 64.4%, (iii) a combined debt service coverage ratio of 1.42x (iv) a combined debt yield of no less than 8.4%, (v) the proposed capital improvements to be funded from such PACE loan are approved by the lender and the proceeds are deposited with the lender into a separate account, (vi) such PACE loan has no recourse to the borrower and no remedies other than through property tax assessments, (vii) the monthly deposits required to be made by borrower into the ongoing real estate tax reserve will increase in proportion to the amounts due under such PACE loan and (viii) the lender has received rating agency confirmation from each applicable rating agency.

With respect to Loan No. 5, 10 Brookline Place, the loan documents permit the single purpose entity principal of the borrower, any affiliated manager or any equity owner pledge a security interest in up to 75% of the direct ownership interests in HSRE-BP, LLC, which is the owner of 100% of the direct equity interests in the borrower, to an Institutional Investor (as defined in the Mortgage Loan documents), subject to the satisfaction of certain terms and conditions. Please see “Description of the Mortgage Pool—Additional Indebtedness—Other Secured Indebtedness” for additional information.

With respect to Loan No. 15, the DUMBO Heights Portfolio Loan Combination is structured with $300,000,000 of subordinate debt which consists of two B notes with an aggregate original principal balance equal to $145,000,000 with a 5.40000% coupon, a mezzanine A loan with an original principal balance equal to $80,000,000 with a 5.70000% coupon and a mezzanine B loan with an original principal balance equal to $75,000,000 with a 7.10000% coupon, all of which are full term interest only and are coterminous with the senior mortgage loan.

With respect to Loan No. 17, Faurecia Columbus, the loan documents permit (a) a pledge (but not a transfer) by Livingston Street Depositor Holdings I, LLC (“Depositor Holdings”), the sole member of LSC Depositor FAUR MC3, LLC (“Depositor”), the sole member of the borrower, of up to 100% of its direct ownership interest in Depositor pursuant to any pledge agreement entered into to secure the obligations of Depositor Holdings, and (b) a pledge (but not a transfer) by Livingston Street DST Venture, LLC (“DST Venture”), the sole member of Depositor Holdings, of up to 100% of its direct ownership interest in Depositor Holdings pursuant to any pledge agreement entered into to secure the obligations of DST Venture and/or Depositor Holdings (each of the foregoing (a) or (b), a “Permitted Pledge”), in each of the foregoing cases, in connection with the applicable party incurring certain term loans. Please see “Description of the Mortgage Pool—Additional Indebtedness—Other Secured Indebtedness” for additional information.

With respect to Loan No. 28, Sheraton Music City, there is an outstanding key money loan from the franchisor to the previous owner of the mortgaged property and assumed by the borrower pursuant to the franchise agreement, in the original amount of $825,000 (the “Key Money Debt”), which is required to be amortized through May 25, 2019. The outstanding amount of the Key Money Debt as of June 6, 2016, was $183,333.20. Please see “Description of the Mortgage Pool—Additional Indebtedness—Other Indebtedness” for additional information.

 A-1-41