FWP 1 n1160_anxa1-x7.htm FREE WRITING PROSPECTUS

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-206361-13

Free Writing Prospectus dated February 6, 2018

The depositor has filed a registration statement (including a prospectus) with the SEC for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (800) 408-1016 or by emailing the ABS Syndicate Desk at abs_synd@jpmorgan.com.

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

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

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

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

ANNEX A-1


								Number of	Property
Loan #	Seller⁽¹⁾	Property Name	Street Address	City	State	Zip Code	County	Properties	Type
1	CREFI	Central Park of Lisle	4225 Naperville Road & 3333 Warrenville Road	Lisle	IL	60532	DuPage	1	Office
2	JPMCB	Promenade Shops at Aventura	20401 Biscayne Boulevard	Aventura	FL	33180	Miami-Dade	1	Retail
3	GACC	Apple Campus 3	222 North Wolfe Road	Sunnyvale	CA	94085	Santa Clara	1	Office
4	JPMCB	EOS 21	140 South Van Dorn Street	Alexandria	VA	22304	Alexandria City	1	Multifamily
5	GACC	Rochester Hotel Portfolio	Various	Rochester	MN	Various	Olmsted	4	Hotel
5.01	GACC	Rochester Marriott	101 1st Avenue Southwest	Rochester	MN	55902	Olmsted	1	Hotel
5.02	GACC	Kahler Grand	20 2nd Avenue Southwest	Rochester	MN	55902	Olmsted	1	Hotel
5.03	GACC	Kahler Inn & Suites	9 3rd Avenue Northwest	Rochester	MN	55901	Olmsted	1	Hotel
5.04	GACC	Residence Inn Rochester	441 West Center Street	Rochester	MN	55902	Olmsted	1	Hotel
6	GACC	InterContinental San Francisco	888 Howard Street	San Francisco	CA	94103	San Francisco	1	Hotel
7	GACC	Sentinel Square II	1050 First Street Northeast	Washington	DC	20002	District of Columbia	1	Office
8	CREFI	The Woods	4300 The Woods Drive	San Jose	CA	95136	Santa Clara	1	Multifamily
9	JPMCB	600 Clipper	600 Clipper Drive	Belmont	CA	94002	San Mateo	1	Office
10	GACC	Worldwide Plaza	825 Eighth Avenue	New York	NY	10019	New York	1	Office
11	CREFI	64 Wooster Street	64 Wooster Street	New York	NY	10012	New York	1	Mixed Use
12	GACC	Hotel Indigo & Austin	810 Red River Street & 805 Neches Street	Austin	TX	78701	Travis	1	Hotel
13	CREFI	Braddock Metro Center	1320-1340 Braddock Place	Alexandria	VA	22314	Alexandria City	1	Office
14	CREFI	BlueLinx Portfolio	Various	Various	Various	Various	Various	4	Industrial
14.01	CREFI	BlueLinx Frederick	4300 Georgia Pacific Boulevard	Frederick	MD	21704	Frederick	1	Industrial
14.02	CREFI	BlueLinx Bellingham	419 Maple Street	Bellingham	MA	02019	Norfolk	1	Industrial
14.03	CREFI	BlueLinx Lawrenceville	200 Hosea Road	Lawrenceville	GA	30046	Gwinnett	1	Industrial
14.04	CREFI	BlueLinx Butner	1712 East D Street	Butner	NC	27509	Granville	1	Industrial
15	GACC	Marina Heights State Farm	300-600 East Rio Salado Parkway	Tempe	AZ	85281	Maricopa	1	Office
16	CREFI	Red Building	750 North San Vicente Boulevard	West Hollywood	CA	90069	Los Angeles	1	Office
17	JPMCB	599 Broadway	599 Broadway	New York	NY	10012	New York	1	Retail
18	JPMCB	Lehigh Valley Mall	250 Lehigh Valley Mall	Whitehall	PA	18052	Lehigh	1	Retail
19	JPMCB	Atrium Center	300 Boylston Street	Chestnut Hill	MA	02467	Middlesex	1	Mixed Use
20	GACC	Signature Place Condominiums	600 West Grove Parkway	Tempe	AZ	85283	Maricopa	1	Multifamily
21	JPMCB	90 Hudson	90 Hudson Street	Jersey City	NJ	07302	Hudson	1	Office
22	JPMCB	Marriott Charlotte City Center	100 West Trade Street	Charlotte	NC	28202	Mecklenburg	1	Hotel
23	GACC	Two Harbor Point Square	100 Washington Boulevard	Stamford	CT	06902	Fairfield	1	Office
24	CREFI	One Parkway North Fee	One Parkway North Boulevard	Deerfield	IL	60015	Lake	1	Other
25	CREFI	Village Green of Waterford	950 Village Green Lane	Waterford	MI	48328	Oakland	1	Multifamily
26	GACC	Gateway Plaza	25350-25360 Magic Mountain Parkway	Santa Clarita	CA	91355	Los Angeles	1	Office
27	CREFI	32 East Shopping Center	700 Eastgate Drive South	Cincinnati	OH	45245	Clermont	1	Retail
28	CREFI	Hilton Garden Inn - Atlanta Airport North	3437 Bobby Brown Parkway	East Point	GA	30344	Fulton	1	Hotel
29	GACC	220 Northwest 8th Avenue	220 Northwest 8th Avenue	Portland	OR	97209	Multnomah	1	Office
30	GACC	Corporate Plaza	6450 & 6480 Rockside Woods Boulevard	Independence	OH	44131	Cuyahoga	1	Office
31	JPMCB	Residence Inn Augusta	1116 Marks Church Road	Augusta	GA	30909	Richmond	1	Hotel
32	JPMCB	Towers at University Town Center	6515 Belcrest Road	Hyattsville	MD	20782	Prince Georges	1	Multifamily
33	GACC	Fairfield Portfolio	Various	Various	NC	Various	Various	2	Hotel
33.01	GACC	Fairfield Inn & Suites - Greensboro	4308 Big Tree Way	Greensboro	NC	27409	Guilford	1	Hotel
33.02	GACC	Fairfield Inn & Suites - High Point	10141 North Main Street	Archdale	NC	27263	Randolph	1	Hotel
34	GACC	Sabre Center II	6001 Broken Sound Parkway Northwest	Boca Raton	FL	33487	Palm Beach	1	Office
35	JPMCB	Beacon - Criterion	100 Clifton Place	Jersey City	NJ	07304	Hudson	1	Multifamily
36	CREFI	Holiday Inn Express New Orleans	334 O’Keefe Avenue	New Orleans	LA	70112	Orleans	1	Hotel
37	JPMCB	Lost Tree Financial Center	11300 US Highway 1	Palm Beach Gardens	FL	33408	Palm Beach	1	Office
38	GACC	Coral Club Apartments	5909 Fondren Road	Houston	TX	77036	Harris	1	Multifamily
39	JPMCB	Beacon - Hague	88 Clifton Place	Jersey City	NJ	07304	Hudson	1	Multifamily
40	CREFI	Sam’s Club Atlanta	2901 Clairmont Road	Atlanta	GA	30329	DeKalb	1	Retail
41	CREFI	Marshall’s Plaza	1400 Oaklawn Avenue	Cranston	RI	02920	Providence	1	Retail
42	JPMCB	Beacon - Paramount	126 Clifton Place	Jersey City	NJ	07304	Hudson	1	Multifamily
43	JPMCB	Hampton Inn Albuquerque University	2300 Carlisle Boulevard Northeast	Albuquerque	NM	87110	Bernalillo	1	Hotel
44	GACC	564 6th Street	564 6th Street	San Francisco	CA	94103	San Francisco	1	Office
45	GACC	Homewood Commons	146 Wildwood Parkway	Homewood	AL	35209	Jefferson	1	Retail
46	JPMCB	Beacon - Mercury / Garage	20 Beacon Way and 44 Beacon Place	Jersey City	NJ	07304	Hudson	1	Multifamily
47	GACC	Centre Point Plaza	1229-1271 North Brightleaf Boulevard	Smithfield	NC	27577	Johnston	1	Retail
48	CREFI	Amsdell Georgia Portfolio	Various	Various	GA	Various	Various	3	Self Storage
48.01	CREFI	Compass Self Storage Conyers	1144 Sigman Road Northeast	Conyers	GA	30012	Rockdale	1	Self Storage
48.02	CREFI	McDonough-Henry Self Storage	230 McDonough Parkway	McDonough	GA	30253	Henry	1	Self Storage
48.03	CREFI	American Self Storage Center	3464 Stone Mountain Highway	Snellville	GA	30078	Gwinnett	1	Self Storage
49	JPMCB	Beacon - Orpheum	24 Beacon Way	Jersey City	NJ	07304	Hudson	1	Multifamily
50	GACC	Four Points Nashville Airport	800 Royal Parkway	Nashville	TN	37214	Davidson	1	Hotel
51	GACC	Nelson Duffie Mobile Home Parks	Various	Various	TX	Various	Various	2	Manufactured Housing
51.01	GACC	Riverside Mobile Home Park	7275 State Highway 29 East	Georgetown	TX	78626	Williamson	1	Manufactured Housing
51.02	GACC	Oaks Mobile Home Park	1011 Uhland Road	San Marcos	TX	78666	Hays	1	Manufactured Housing
52	GACC	Steeplechase Plaza	8585 Southwest Highway 200	Ocala	FL	34481	Marion	1	Retail
53	JPMCB	Beacon - Tower	56 Beacon Place	Jersey City	NJ	07304	Hudson	1	Multifamily
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area	501 West 1st Street	Glenwood Springs	CO	81601	Garfield	1	Hotel
55	CREFI	5657 Copley Drive	5657 Copley Drive	San Diego	CA	92111	San Diego	1	Office
56	CREFI	WAG Lawrenceville	2365 Buford Drive	Lawrenceville	GA	30043	Gwinnett	1	Retail
57	CREFI	Rite Aid Johnstown	300 Market Street	Johnstown	PA	15901	Cambria	1	Retail

A-1-1

ANNEX A-1


														Original		Current
			Property		Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current	Balance	% of Initial
Loan #	Seller⁽¹⁾	Property Name	Subtype	Year Built	Renovated	Units⁽²⁾	Measure	Occupancy %⁽³⁾	Date	Value ($)⁽⁴⁾	Date	LTV %⁽⁴⁾	Balance ($)⁽⁵⁾⁽⁶⁾	per Unit ($)	Balance ($)⁽⁵⁾⁽⁶⁾	per Unit ($)	Pool Balance
1	CREFI	Central Park of Lisle	Suburban	1991, 2001	2015	693,606	Square Feet	84.2%	10/18/17	135,000,000	11/03/17	58.9%	79,500,000	115	79,500,000	115	5.3%
2	JPMCB	Promenade Shops at Aventura	Anchored	1989		291,834	Square Feet	99.2%	12/08/17	108,250,000	12/01/17	64.7%	70,000,000	240	70,000,000	240	4.6%
3	GACC	Apple Campus 3	Suburban	2017		882,657	Square Feet	100.0%	02/06/18	773,600,000	06/01/19	44.0%	68,000,000	385	68,000,000	385	4.5%
4	JPMCB	EOS 21	Mid-Rise	1963, 1967	2012	1,180	Units	97.3%	09/30/17	231,400,000	11/21/17	64.8%	60,000,000	127,119	60,000,000	127,119	4.0%
5	GACC	Rochester Hotel Portfolio	Various	Various	Various	1,222	Rooms	58.4%	10/31/17	210,000,000	11/01/17	66.7%	60,000,000	114,566	60,000,000	114,566	4.0%
5.01	GACC	Rochester Marriott	Full Service	1989	2016	202	Rooms	71.0%	10/31/17	71,000,000	11/01/17		22,821,429		22,821,429		1.5%
5.02	GACC	Kahler Grand	Full Service	1926-1968	2010	660	Rooms	49.4%	10/31/17	83,000,000	11/01/17		21,642,857		21,642,857		1.4%
5.03	GACC	Kahler Inn & Suites	Select Service	1971, 1979, 1988	2010	271	Rooms	65.9%	10/31/17	35,000,000	11/01/17		9,107,143		9,107,143		0.6%
5.04	GACC	Residence Inn Rochester	Extended Stay	2004	2013	89	Rooms	73.6%	10/31/17	21,000,000	11/01/17		6,428,571		6,428,571		0.4%
6	GACC	InterContinental San Francisco	Full Service	2008	2017-2018	550	Rooms	87.0%	10/31/17	261,900,000	07/17/17	41.9%	60,000,000	200,000	59,922,671	199,742	4.0%
7	GACC	Sentinel Square II	CBD	2017		280,363	Square Feet	94.1%	12/31/17	172,000,000	04/01/19	59.7%	57,660,000	366	57,660,000	366	3.8%
8	CREFI	The Woods	Garden	1981-2003	2017	1,841	Units	94.7%	10/01/17	675,500,000	10/10/17	29.6%	57,500,000	108,637	57,500,000	108,637	3.8%
9	JPMCB	600 Clipper	Suburban	1995, 2000	2017	158,596	Square Feet	100.0%	02/01/18	94,020,000	11/13/17	57.8%	54,300,000	342	54,300,000	342	3.6%
10	GACC	Worldwide Plaza	CBD	1987	1996	2,049,553	Square Feet	98.4%	06/30/17	1,740,000,000	10/01/17	35.4%	50,000,000	301	50,000,000	301	3.3%
11	CREFI	64 Wooster Street	Office/Retail	1900	2014	55,500	Square Feet	100.0%	12/13/17	80,000,000	11/01/17	60.0%	48,000,000	865	48,000,000	865	3.2%
12	GACC	Hotel Indigo & Austin	Select Service	2016		305	Rooms	64.2%	10/31/17	66,000,000	04/25/18	68.2%	45,000,000	147,541	45,000,000	147,541	3.0%
13	CREFI	Braddock Metro Center	Suburban	1986		315,589	Square Feet	92.4%	11/01/17	111,140,000	11/03/17	66.8%	44,200,000	235	44,200,000	235	2.9%
14	CREFI	BlueLinx Portfolio	Warehouse/Distribution	Various	Various	2,307,835	Square Feet	100.0%	02/06/18	111,450,000	Various	64.2%	42,900,000	31	42,900,000	31	2.8%
14.01	CREFI	BlueLinx Frederick	Warehouse/Distribution	1996		680,252	Square Feet	100.0%	02/06/18	38,000,000	12/21/17		14,820,000		14,820,000		1.0%
14.02	CREFI	BlueLinx Bellingham	Warehouse/Distribution	1988	2006	489,950	Square Feet	100.0%	02/06/18	36,900,000	12/20/17		13,991,250		13,991,250		0.9%
14.03	CREFI	BlueLinx Lawrenceville	Warehouse/Distribution	1996		585,637	Square Feet	100.0%	02/06/18	22,400,000	12/21/17		8,580,000		8,580,000		0.6%
14.04	CREFI	BlueLinx Butner	Warehouse/Distribution	1996		551,996	Square Feet	100.0%	02/06/18	14,150,000	12/20/17		5,508,750		5,508,750		0.4%
15	GACC	Marina Heights State Farm	Suburban	2015-2017		2,031,293	Square Feet	99.5%	12/07/17	960,000,000	11/20/17	58.3%	41,000,000	276	41,000,000	276	2.7%
16	CREFI	Red Building	CBD	2013		411,547	Square Feet	74.3%	12/18/17	286,700,000	10/27/17	27.9%	40,000,000	194	40,000,000	194	2.7%
17	JPMCB	599 Broadway	Unanchored	1917	2010	42,000	Square Feet	100.0%	02/01/18	150,000,000	12/06/17	50.0%	40,000,000	1,786	40,000,000	1,786	2.7%
18	JPMCB	Lehigh Valley Mall	Super Regional Mall	1976	2006	545,233	Square Feet	83.9%	10/12/17	445,000,000	09/04/17	44.8%	35,500,000	367	35,355,560	365	2.3%
19	JPMCB	Atrium Center	Office/Retail	1986	2017	293,120	Square Feet	100.0%	12/01/17	215,000,000	09/08/17	53.5%	35,000,000	392	35,000,000	392	2.3%
20	GACC	Signature Place Condominiums	Garden	1996	2016	300	Units	95.3%	12/31/17	48,000,000	11/02/17	63.5%	30,500,000	101,667	30,500,000	101,667	2.0%
21	JPMCB	90 Hudson	CBD	1999		431,658	Square Feet	97.5%	09/01/17	216,000,000	08/25/17	60.2%	30,000,000	301	30,000,000	301	2.0%
22	JPMCB	Marriott Charlotte City Center	Full Service	1984	2016	446	Rooms	73.0%	11/30/17	170,000,000	05/01/17	60.6%	30,000,000	230,942	30,000,000	230,942	2.0%
23	GACC	Two Harbor Point Square	CBD	2010		140,082	Square Feet	94.3%	09/01/17	80,000,000	10/06/17	61.9%	24,750,000	353	24,750,000	353	1.6%
24	CREFI	One Parkway North Fee	Leased Fee	1988	2014-2017	257,394	Square Feet	NAP	NAP	33,000,000	12/05/17	74.2%	24,500,000	95	24,500,000	95	1.6%
25	CREFI	Village Green of Waterford	Garden	1974	2014	405	Units	96.8%	11/30/17	32,800,000	11/21/19	72.0%	23,600,000	58,272	23,600,000	58,272	1.6%
26	GACC	Gateway Plaza	Suburban	2006		98,856	Square Feet	91.8%	11/29/17	33,200,000	11/02/17	70.8%	23,500,000	238	23,500,000	238	1.6%
27	CREFI	32 East Shopping Center	Anchored	1990	2017	188,912	Square Feet	100.0%	01/01/18	29,500,000	11/25/17	72.9%	21,500,000	114	21,500,000	114	1.4%
28	CREFI	Hilton Garden Inn - Atlanta Airport North	Full Service	2009	2016	174	Rooms	80.2%	11/30/17	30,000,000	10/09/17	66.6%	20,000,000	114,943	19,967,553	114,756	1.3%
29	GACC	220 Northwest 8th Avenue	CBD	1901	2012-2017	66,935	Square Feet	100.0%	02/06/18	30,800,000	01/01/18	63.3%	19,500,000	291	19,500,000	291	1.3%
30	GACC	Corporate Plaza	Suburban	1989, 1991	2013-2015	228,506	Square Feet	86.4%	12/04/17	24,750,000	10/10/17	72.7%	18,000,000	79	18,000,000	79	1.2%
31	JPMCB	Residence Inn Augusta	Extended Stay	2015		124	Rooms	79.0%	11/30/17	26,200,000	01/01/18	66.8%	17,500,000	141,129	17,500,000	141,129	1.2%
32	JPMCB	Towers at University Town Center	Student	2006		910	Beds	99.2%	10/05/17	72,500,000	11/13/17	63.4%	15,000,000	50,549	15,000,000	50,549	1.0%
33	GACC	Fairfield Portfolio	Limited Service	Various	Various	172	Rooms	71.8%	09/30/17	22,500,000	11/01/18	64.4%	14,490,000	84,244	14,490,000	84,244	1.0%
33.01	GACC	Fairfield Inn & Suites - Greensboro	Limited Service	2007	2015	98	Rooms	70.1%	09/30/17	12,800,000	11/01/18		8,680,000		8,680,000		0.6%
33.02	GACC	Fairfield Inn & Suites - High Point	Limited Service	2004	2012	74	Rooms	74.0%	09/30/17	9,700,000	11/01/18		5,810,000		5,810,000		0.4%
34	GACC	Sabre Center II	Suburban	1988	2014	103,229	Square Feet	91.5%	11/01/17	18,900,000	11/15/17	71.4%	13,500,000	131	13,500,000	131	0.9%
35	JPMCB	Beacon - Criterion	High-Rise	1934	2015	271	Units	95.2%	08/30/17	102,700,000	08/15/17	37.0%	13,305,254.90	140,149	13,305,255	140,149	0.9%
36	CREFI	Holiday Inn Express New Orleans	Limited Service	1999	2014-2015	129	Rooms	72.5%	10/31/17	23,700,000	01/01/19	54.4%	12,900,000	100,000	12,900,000	100,000	0.9%
37	JPMCB	Lost Tree Financial Center	Suburban	1985	2017	57,167	Square Feet	93.9%	12/14/17	17,200,000	12/08/17	72.7%	12,500,000	219	12,500,000	219	0.8%
38	GACC	Coral Club Apartments	Garden	1969	2017	220	Units	95.9%	11/07/17	15,720,000	10/27/17	74.8%	11,790,000	53,591	11,762,093	53,464	0.8%
39	JPMCB	Beacon - Hague	High-Rise	1928	2016	241	Units	93.8%	08/30/17	87,800,000	08/15/17	37.1%	11,420,588.24	135,272	11,420,588	135,272	0.8%
40	CREFI	Sam’s Club Atlanta	Freestanding	1999		129,562	Square Feet	100.0%	02/06/18	15,500,000	10/03/17	69.9%	10,850,000	84	10,837,837	84	0.7%
41	CREFI	Marshall’s Plaza	Anchored	1980	1992	129,941	Square Feet	95.4%	12/04/17	15,800,000	12/10/17	68.2%	10,775,000	83	10,775,000	83	0.7%
42	JPMCB	Beacon - Paramount	High-Rise	1939	2013	231	Units	95.2%	08/30/17	84,000,000	08/15/17	33.0%	9,703,725.49	119,912	9,703,725	119,912	0.6%
43	JPMCB	Hampton Inn Albuquerque University	Limited Service	1999		126	Rooms	80.9%	10/31/17	13,200,000	06/01/18	71.8%	9,500,000	75,397	9,482,984	75,262	0.6%
44	GACC	564 6th Street	CBD	1929	2013	17,500	Square Feet	100.0%	02/06/18	14,300,000	11/17/17	62.9%	9,000,000	514	9,000,000	514	0.6%
45	GACC	Homewood Commons	Anchored	1995		174,791	Square Feet	91.4%	11/14/17	12,350,000	10/30/17	68.8%	8,500,000	49	8,500,000	49	0.6%
46	JPMCB	Beacon - Mercury / Garage	High-Rise	1934, 2013	2012	126	Units	94.4%	08/30/17	67,100,000	08/15/17	33.9%	7,968,529.41	180,528	7,968,529	180,528	0.5%
47	GACC	Centre Point Plaza	Anchored	1989		159,259	Square Feet	98.1%	12/07/17	10,950,000	01/13/17	72.1%	8,000,000	50	7,898,390	50	0.5%
48	CREFI	Amsdell Georgia Portfolio	Self Storage	Various		170,010	Square Feet	80.3%	12/01/17	10,300,000	11/06/17	74.8%	7,700,000	45	7,700,000	45	0.5%
48.01	CREFI	Compass Self Storage Conyers	Self Storage	1999		39,200	Square Feet	88.8%	12/01/17	4,250,000	11/06/17		3,200,000		3,200,000		0.2%
48.02	CREFI	McDonough-Henry Self Storage	Self Storage	2002		72,130	Square Feet	77.8%	12/01/17	3,800,000	11/06/17		2,900,000		2,900,000		0.2%
48.03	CREFI	American Self Storage Center	Self Storage	1985		58,680	Square Feet	77.8%	12/01/17	2,250,000	11/06/17		1,600,000		1,600,000		0.1%
49	JPMCB	Beacon - Orpheum	High-Rise	1930	2013	158	Units	93.7%	08/30/17	58,800,000	08/15/17	36.0%	7,417,019.61	134,001	7,417,020	134,001	0.5%
50	GACC	Four Points Nashville Airport	Select Service	1999	2015	101	Rooms	71.4%	09/30/17	12,200,000	08/17/17	58.6%	7,160,000	70,891	7,144,426	70,737	0.5%
51	GACC	Nelson Duffie Mobile Home Parks	Manufactured Housing	Various		174	Pads	95.4%	01/11/17	9,520,000	11/07/17	74.6%	7,100,000	40,805	7,100,000	40,805	0.5%
51.01	GACC	Riverside Mobile Home Park	Manufactured Housing	1980		113	Pads	95.6%	01/11/17	6,150,000	11/07/17		4,600,000		4,600,000		0.3%
51.02	GACC	Oaks Mobile Home Park	Manufactured Housing	1989		61	Pads	95.1%	01/11/17	3,370,000	11/07/17		2,500,000		2,500,000		0.2%
52	GACC	Steeplechase Plaza	Anchored	1993, 2017		95,161	Square Feet	100.0%	11/17/17	10,175,000	10/07/17	68.1%	6,950,000	73	6,933,438	73	0.5%
53	JPMCB	Beacon - Tower	High-Rise	1930	2014	128	Units	95.3%	08/30/17	40,400,000	08/15/17	36.6%	5,184,882.35	115,629	5,184,882	115,629	0.3%
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area	Limited Service	1998		65	Rooms	67.9%	10/31/17	7,150,000	10/01/18	59.7%	4,280,000	65,846	4,271,107	65,709	0.3%
55	CREFI	5657 Copley Drive	Suburban	2007		18,434	Square Feet	100.0%	02/06/18	6,950,000	11/29/17	60.0%	4,170,000	226	4,170,000	226	0.3%
56	CREFI	WAG Lawrenceville	Freestanding	2001		14,490	Square Feet	100.0%	02/06/18	5,500,000	11/29/17	67.5%	3,719,000	257	3,714,840	256	0.2%
57	CREFI	Rite Aid Johnstown	Freestanding	2016		11,115	Square Feet	100.0%	02/06/18	4,900,000	12/01/17	54.7%	2,678,000	241	2,678,000	241	0.2%

A-1-2

ANNEX A-1


							Net
			Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First	Partial IO	Partial IO Loan
Loan #	Seller⁽¹⁾	Property Name	Loan	Borrower⁽⁷⁾	Rate %⁽⁸⁾	Fee %⁽⁸⁾	Rate %⁽⁸⁾	Accrual Type	Service ($)^(9)(10)	Service ($)⁽¹⁰⁾	Note Date	Payment Date	Last IO Payment	First P&I Payment
1	CREFI	Central Park of Lisle	No	No	4.35360	0.01305	4.34055	Actual/360	292,431.92	3,509,183.04	12/14/17	02/06/18
2	JPMCB	Promenade Shops at Aventura	No	No	4.66900	0.01305	4.65595	Actual/360	361,743.33	4,340,919.96	01/10/18	03/01/18
3	GACC	Apple Campus 3	No	No	3.364978	0.01050	3.35448	Actual/360	193,330.45	2,319,965.40	12/14/17	02/06/18
4	JPMCB	EOS 21	No	No	3.88000	0.01805	3.86195	Actual/360	196,694.44	2,360,333.28	11/30/17	01/01/18
5	GACC	Rochester Hotel Portfolio	No	No	4.74100	0.01305	4.72795	Actual/360	341,759.90	4,101,118.80	11/06/17	12/06/17	11/06/20	12/06/20
5.01	GACC	Rochester Marriott
5.02	GACC	Kahler Grand
5.03	GACC	Kahler Inn & Suites
5.04	GACC	Residence Inn Rochester
6	GACC	InterContinental San Francisco	No	No	4.14500	0.01305	4.13195	Actual/360	291,487.46	3,497,849.52	12/22/17	02/06/18
7	GACC	Sentinel Square II	No	No	3.24200	0.01305	3.22895	Actual/360	157,941.68	1,895,300.16	12/29/17	02/06/18
8	CREFI	The Woods	No	No	2.94050	0.02800	2.91250	Actual/360	142,855.89	1,714,270.68	12/01/17	01/06/18
9	JPMCB	600 Clipper	No	No	3.71700	0.01305	3.70395	Actual/360	170,530.28	2,046,363.36	12/28/17	02/01/18
10	GACC	Worldwide Plaza	No	No	3.6045425532	0.00925	3.59529	Actual/360	152,275.24	1,827,302.88	10/18/17	12/06/17
11	CREFI	64 Wooster Street	No	No	4.39000	0.01305	4.37695	Actual/360	178,038.89	2,136,466.68	12/13/17	02/06/18
12	GACC	Hotel Indigo & Austin	No	No	4.92000	0.01305	4.90695	Actual/360	239,374.36	2,872,492.32	08/01/17	09/01/17	08/01/19	09/01/19
13	CREFI	Braddock Metro Center	No	Yes - Group 1	4.57000	0.01305	4.55695	Actual/360	225,797.04	2,709,564.48	01/19/18	03/06/18	02/06/23	03/06/23
14	CREFI	BlueLinx Portfolio	No	No	4.47000	0.01305	4.45695	Actual/360	162,021.98	1,944,263.76	01/10/18	03/06/18
14.01	CREFI	BlueLinx Frederick
14.02	CREFI	BlueLinx Bellingham
14.03	CREFI	BlueLinx Lawrenceville
14.04	CREFI	BlueLinx Butner
15	GACC	Marina Heights State Farm	No	No	3.55950	0.00925	3.55025	Actual/360	123,305.36	1,479,664.32	12/07/17	02/06/18
16	CREFI	Red Building	No	No	4.385825	0.01305	4.37278	Actual/360	148,224.64	1,778,695.68	12/18/17	02/06/18
17	JPMCB	599 Broadway	No	No	4.11800	0.01305	4.10495	Actual/360	139,173.15	1,670,077.80	01/19/18	03/01/18
18	JPMCB	Lehigh Valley Mall	No	No	4.05600	0.01050	4.04550	Actual/360	170,630.54	2,047,566.48	10/13/17	12/01/17
19	JPMCB	Atrium Center	No	No	3.90000	0.02050	3.87950	Actual/360	115,329.86	1,383,958.32	12/15/17	02/01/18
20	GACC	Signature Place Condominiums	No	No	4.45000	0.01305	4.43695	Actual/360	153,634.22	1,843,610.64	12/14/17	02/06/18	01/06/22	02/06/22
21	JPMCB	90 Hudson	No	No	4.14000	0.01050	4.12950	Actual/360	104,937.50	1,259,250.00	10/17/17	12/01/17
22	JPMCB	Marriott Charlotte City Center	No	No	4.53000	0.01050	4.51950	Actual/360	114,822.92	1,377,875.04	06/01/17	07/01/17
23	GACC	Two Harbor Point Square	No	No	4.21690	0.01050	4.20640	Actual/360	121,276.01	1,455,312.12	11/17/17	01/06/18	12/06/22	01/06/23
24	CREFI	One Parkway North Fee	No	Yes - Group 1	4.28200	0.01305	4.26895	Actual/360	88,638.39	1,063,660.68	12/27/17	02/06/18
25	CREFI	Village Green of Waterford	No	No	5.03000	0.04055	4.98945	Actual/360	127,122.96	1,525,475.52	01/10/18	03/06/18	02/06/21	03/06/21
26	GACC	Gateway Plaza	No	No	4.39000	0.01305	4.37695	Actual/360	117,540.04	1,410,480.48	12/01/17	01/06/18	12/06/22	01/06/23
27	CREFI	32 East Shopping Center	No	No	4.62000	0.01305	4.60695	Actual/360	110,475.67	1,325,708.04	01/19/18	03/06/18	02/06/19	03/06/19
28	CREFI	Hilton Garden Inn - Atlanta Airport North	No	No	4.71000	0.01305	4.69695	Actual/360	113,563.82	1,362,765.84	12/29/17	02/06/18
29	GACC	220 Northwest 8th Avenue	No	No	4.04200	0.01305	4.02895	Actual/360	93,568.76	1,122,825.12	12/01/17	01/06/18	12/06/22	01/06/23
30	GACC	Corporate Plaza	No	No	4.57000	0.02805	4.54195	Actual/360	91,953.55	1,103,442.60	12/15/17	02/06/18	01/06/21	02/06/21
31	JPMCB	Residence Inn Augusta	No	No	5.68400	0.01305	5.67095	Actual/360	101,392.71	1,216,712.52	01/18/18	03/01/18
32	JPMCB	Towers at University Town Center	No	No	4.77500	0.01305	4.76195	Actual/360	78,473.29	941,679.48	12/18/17	02/01/18	01/01/21	02/01/21
33	GACC	Fairfield Portfolio	No	No	5.684782609	0.01305	5.67173	Actual/360	82,500.05	990,000.59	01/24/18	03/06/18
33.01	GACC	Fairfield Inn & Suites - Greensboro
33.02	GACC	Fairfield Inn & Suites - High Point
34	GACC	Sabre Center II	No	No	4.55000	0.01305	4.53695	Actual/360	68,804.17	825,650.04	12/21/17	02/06/18	01/06/21	02/06/21
35	JPMCB	Beacon - Criterion	No	Yes - Group 2	3.78100	0.00925	3.77175	Actual/360	42,504.90	510,058.80	12/28/17	02/01/18
36	CREFI	Holiday Inn Express New Orleans	No	No	4.93000	0.01305	4.91695	Actual/360	68,699.17	824,390.04	12/19/17	02/06/18	01/06/20	02/06/20
37	JPMCB	Lost Tree Financial Center	No	No	4.69300	0.06055	4.63245	30/360	64,777.14	777,325.68	01/11/18	03/01/18
38	GACC	Coral Club Apartments	No	No	4.54000	0.01305	4.52695	Actual/360	60,018.74	720,224.88	11/29/17	01/06/18
39	JPMCB	Beacon - Hague	No	Yes - Group 2	3.78100	0.00925	3.77175	Actual/360	36,484.15	437,809.80	12/28/17	02/01/18
40	CREFI	Sam’s Club Atlanta	No	No	4.77000	0.01305	4.75695	Actual/360	56,729.61	680,755.32	12/28/17	02/06/18
41	CREFI	Marshall’s Plaza	No	No	4.40000	0.01305	4.38695	Actual/360	53,956.99	647,483.88	12/28/17	02/06/18	01/06/21	02/06/21
42	JPMCB	Beacon - Paramount	No	Yes - Group 2	3.78100	0.00925	3.77175	Actual/360	30,999.47	371,993.64	12/28/17	02/01/18
43	JPMCB	Hampton Inn Albuquerque University	No	Yes - Group 3	5.71000	0.01305	5.69695	Actual/360	55,198.26	662,379.12	11/21/17	01/01/18
44	GACC	564 6th Street	No	No	4.44000	0.08055	4.35945	Actual/360	33,762.50	405,150.00	12/15/17	02/06/18
45	GACC	Homewood Commons	No	No	4.55800	0.04305	4.51495	Actual/360	43,361.68	520,340.16	11/20/17	01/06/18	12/06/20	01/06/21
46	JPMCB	Beacon - Mercury / Garage	No	Yes - Group 2	3.78100	0.00925	3.77175	Actual/360	25,456.22	305,474.64	12/28/17	02/01/18
47	GACC	Centre Point Plaza	No	No	4.92800	0.01305	4.91495	Actual/360	42,594.39	511,132.68	02/22/17	04/06/17
48	CREFI	Amsdell Georgia Portfolio	No	No	4.95000	0.06055	4.88945	Actual/360	41,100.29	493,203.48	01/10/18	03/06/18	02/06/21	03/06/21
48.01	CREFI	Compass Self Storage Conyers
48.02	CREFI	McDonough-Henry Self Storage
48.03	CREFI	American Self Storage Center
49	JPMCB	Beacon - Orpheum	No	Yes - Group 2	3.78100	0.00925	3.77175	Actual/360	23,694.37	284,332.44	12/28/17	02/01/18
50	GACC	Four Points Nashville Airport	No	No	4.91000	0.01305	4.89695	Actual/360	38,043.56	456,522.72	11/13/17	01/06/18
51	GACC	Nelson Duffie Mobile Home Parks	No	No	4.85000	0.01305	4.83695	Actual/360	37,466.12	449,593.44	01/25/18	03/06/18
51.01	GACC	Riverside Mobile Home Park
51.02	GACC	Oaks Mobile Home Park
52	GACC	Steeplechase Plaza	No	No	4.51000	0.01305	4.49695	Actual/360	35,255.94	423,071.28	11/21/17	01/06/18
53	JPMCB	Beacon - Tower	No	Yes - Group 2	3.78100	0.00925	3.77175	Actual/360	16,563.60	198,763.20	12/28/17	02/01/18
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area	No	Yes - Group 3	5.10500	0.01305	5.09195	Actual/360	23,251.40	279,016.80	12/01/17	01/01/18
55	CREFI	5657 Copley Drive	No	No	4.46000	0.01305	4.44695	Actual/360	15,713.76	188,565.12	12/28/17	02/06/18
56	CREFI	WAG Lawrenceville	No	No	4.78000	0.01305	4.76695	Actual/360	19,467.37	233,608.44	01/03/18	02/06/18
57	CREFI	Rite Aid Johnstown	No	No	4.77000	0.01305	4.75695	Actual/360	14,002.02	168,024.24	01/02/18	02/06/18	01/06/23	02/06/23

A-1-3

ANNEX A-1


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

A-1-4

ANNEX A-1


			HISTORICAL FINANCIALS⁽¹³⁾

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

A-1-5

ANNEX A-1


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

A-1-6

ANNEX A-1


								UPFRONT ESCROW⁽¹⁹⁾

				Ground Lease	Ground Lease	Franchise		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.
Loan #	Seller⁽¹⁾	Property Name	Title Type⁽¹⁷⁾	Expiration	Extension Terms	Expiration Date⁽¹⁸⁾	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	CREFI	Central Park of Lisle	Fee					3,672,605	74,750	0	0	1,149,594	23,934
2	JPMCB	Promenade Shops at Aventura	Fee					3,648	0	214,000	24,320	261,235	127,205
3	GACC	Apple Campus 3	Fee				9%	0	0	0	2,979,839	0	0
4	JPMCB	EOS 21	Fee					0	186,208	0	0	0	0
5	GACC	Rochester Hotel Portfolio	Fee					0	45,563	0	0	496,816	335,774
5.01	GACC	Rochester Marriott	Fee			11/6/2030
5.02	GACC	Kahler Grand	Fee			10/17/2018
5.03	GACC	Kahler Inn & Suites	Fee			10/17/2018
5.04	GACC	Residence Inn Rochester	Fee			10/26/2024
6	GACC	InterContinental San Francisco	Fee			2/29/2028	14%	0	0	0	0	0	44,350
7	GACC	Sentinel Square II	Fee					0	0	0	0	0	0
8	CREFI	The Woods	Fee				14%	0	0	0	0	0	0
9	JPMCB	600 Clipper	Fee				7%	4,626	27,375	0	4,147,500	0	0
10	GACC	Worldwide Plaza	Fee					0	0	0	0	0	0
11	CREFI	64 Wooster Street	Fee					0	0	0	300,000	85,369	53,304
12	GACC	Hotel Indigo & Austin	Fee			8/1/2037		2,700,000	0	0	0	365,188	0
13	CREFI	Braddock Metro Center	Fee					0	0	0	0	381,274	0
14	CREFI	BlueLinx Portfolio	Fee					0	6,875	0	0	0	0
14.01	CREFI	BlueLinx Frederick	Fee
14.02	CREFI	BlueLinx Bellingham	Fee
14.03	CREFI	BlueLinx Lawrenceville	Fee
14.04	CREFI	BlueLinx Butner	Fee
15	GACC	Marina Heights State Farm	Leasehold	08/16/12	One, min 25 - max 99 year option			0	0	0	0	0	0
16	CREFI	Red Building	Fee				9%	0	0	0	0	192,071	88,901
17	JPMCB	599 Broadway	Fee					0	0	0	0	0	0
18	JPMCB	Lehigh Valley Mall	Fee					0	0	0	0	0	0
19	JPMCB	Atrium Center	Fee					0	0	0	0	0	0
20	GACC	Signature Place Condominiums	Fee					0	0	0	0	130,863	8,290
21	JPMCB	90 Hudson	Fee					0	198,000	0	0	0	100,000
22	JPMCB	Marriott Charlotte City Center	Fee			12/31/2042		0	0	0	0	0	0
23	GACC	Two Harbor Point Square	Fee					0	0	0	0	80,167	4,333
24	CREFI	One Parkway North Fee	Fee					0	0	0	0	0	0
25	CREFI	Village Green of Waterford	Fee					1,836,000	0	0	0	66,954	19,072
26	GACC	Gateway Plaza	Fee				12%	0	0	0	360,000	91,839	8,233
27	CREFI	32 East Shopping Center	Fee					0	8,740	0	707,393	40,763	0
28	CREFI	Hilton Garden Inn - Atlanta Airport North	Fee			12/31/2029		0	7,000	0	0	0	82,513
29	GACC	220 Northwest 8th Avenue	Fee				15%	0	15,625	0	0	7,693	0
30	GACC	Corporate Plaza	Fee					750,000	74,625	0	2,000,000	0	0
31	JPMCB	Residence Inn Augusta	Fee			8/31/2035		16,365	0	0	0	28,810	0
32	JPMCB	Towers at University Town Center	Fee					11,375	0	0	0	291,420	0
33	GACC	Fairfield Portfolio	Fee					0	0	0	0	51,905	4,696
33.01	GACC	Fairfield Inn & Suites - Greensboro	Fee			1/24/2033
33.02	GACC	Fairfield Inn & Suites - High Point	Fee			1/24/2033
34	GACC	Sabre Center II	Fee					0	0	0	0	56,023	0
35	JPMCB	Beacon - Criterion	Fee					0	0	0	0	207,000	0
36	CREFI	Holiday Inn Express New Orleans	Fee			6/30/2024		0	5,040	0	0	265,935	16,257
37	JPMCB	Lost Tree Financial Center	Fee					953	0	0	7,875	52,744	0
38	GACC	Coral Club Apartments	Fee					300,000	61,875	0	0	0	43,920
39	JPMCB	Beacon - Hague	Fee					0	0	0	0	215,000	0
40	CREFI	Sam’s Club Atlanta	Leasehold	07/10/25	3, 10-year extensions through July 10, 2055			0	0	0	0	0	0
41	CREFI	Marshall’s Plaza	Fee					0	0	0	0	0	14,121
42	JPMCB	Beacon - Paramount	Fee					0	0	0	0	156,000	0
43	JPMCB	Hampton Inn Albuquerque University	Fee			11/30/2033		10,595	0	0	0	11,425	2,707
44	GACC	564 6th Street	Fee				19%	0	0	0	0	18,498	4,425
45	GACC	Homewood Commons	Fee					0	42,500	0	500,000	34,879	6,197
46	JPMCB	Beacon - Mercury / Garage	Fee					0	0	0	0	120,000	0
47	GACC	Centre Point Plaza	Fee					31,852	295,901	0	200,000	75,175	21,564
48	CREFI	Amsdell Georgia Portfolio	Fee					0	0	0	0	36,488	0
48.01	CREFI	Compass Self Storage Conyers	Fee
48.02	CREFI	McDonough-Henry Self Storage	Fee
48.03	CREFI	American Self Storage Center	Fee
49	JPMCB	Beacon - Orpheum	Fee					0	0	0	0	111,000	0
50	GACC	Four Points Nashville Airport	Fee			8/5/2034		0	8,125	0	0	0	0
51	GACC	Nelson Duffie Mobile Home Parks	Fee					25,800	0	0	0	6,144	25,489
51.01	GACC	Riverside Mobile Home Park	Fee
51.02	GACC	Oaks Mobile Home Park	Fee
52	GACC	Steeplechase Plaza	Fee					0	0	0	250,000	6,544	0
53	JPMCB	Beacon - Tower	Fee					0	0	0	0	81,000	0
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area	Fee			11/30/2032		6,435	0	0	0	37,481	1,148
55	CREFI	5657 Copley Drive	Fee				5%	0	0	0	0	0	903
56	CREFI	WAG Lawrenceville	Fee					0	123,750	0	0	0	1,846
57	CREFI	Rite Aid Johnstown	Fee					0	0	0	0	0	640

A-1-7

ANNEX A-1


			UPFRONT ESCROW⁽¹⁹⁾

			Upfront Debt Service	Upfront Other	Other Upfront
Loan #	Seller⁽¹⁾	Property Name	Reserve ($)	Reserve ($)	Description ($)
1	CREFI	Central Park of Lisle	0	2,924,266	Unfunded Obligations Reserve
2	JPMCB	Promenade Shops at Aventura	0	0
3	GACC	Apple Campus 3	0	42,800,076	Free Rent Reserve: 42,706,326; Punchlist Reserve: 93,750
4	JPMCB	EOS 21	0	0
5	GACC	Rochester Hotel Portfolio	0	300,000	Seasonality Reserve
5.01	GACC	Rochester Marriott
5.02	GACC	Kahler Grand
5.03	GACC	Kahler Inn & Suites
5.04	GACC	Residence Inn Rochester
6	GACC	InterContinental San Francisco	0	10,000,000	Window Replacement Reserve
7	GACC	Sentinel Square II	0	19,093,311	Free Rent Reserve: 18,493,311; GSA Funds: 600,000
8	CREFI	The Woods	0	0
9	JPMCB	600 Clipper	0	5,071,085	Free Rent Reserve
10	GACC	Worldwide Plaza	0	0
11	CREFI	64 Wooster Street	0	257,409	Free Rent Reserve
12	GACC	Hotel Indigo & Austin	0	300,000	PIP Reserve
13	CREFI	Braddock Metro Center	0	27,805,730	USDA Lease Reserve
14	CREFI	BlueLinx Portfolio	0	206,875	Additional Property Reserve
14.01	CREFI	BlueLinx Frederick
14.02	CREFI	BlueLinx Bellingham
14.03	CREFI	BlueLinx Lawrenceville
14.04	CREFI	BlueLinx Butner
15	GACC	Marina Heights State Farm	0	0
16	CREFI	Red Building	0	4,627,845	Free Rent Shortfall Reserve: 3,874,436; Unfunded Obligations Reserve: 753,409
17	JPMCB	599 Broadway	0	0
18	JPMCB	Lehigh Valley Mall	0	651,533	Outstanding TI/LC Reserve: 443,000; Tenant Rent Holdback Reserve: 208,533
19	JPMCB	Atrium Center	0	23,558,259	Outstanding TI Reserve: 21,161,047; Free Rent Reserve: 2,397,212
20	GACC	Signature Place Condominiums	0	0
21	JPMCB	90 Hudson	0	291,238	Lord Abbett CAM Reserve
22	JPMCB	Marriott Charlotte City Center	0	10,000,000	Performance Holdback Reserve
23	GACC	Two Harbor Point Square	0	163,858	Unfunded Obligations Reserve: 154,346; Declarations Assessment Reserve: 6,548; WPCA Assessment Reserve: 2,964
24	CREFI	One Parkway North Fee	0	0
25	CREFI	Village Green of Waterford	0	0
26	GACC	Gateway Plaza	0	171,717	Free Rent Reserve
27	CREFI	32 East Shopping Center	0	70,423	Free Rent Reserve
28	CREFI	Hilton Garden Inn - Atlanta Airport North	0	0
29	GACC	220 Northwest 8th Avenue	0	0
30	GACC	Corporate Plaza	0	147,215	Free Rent Reserve
31	JPMCB	Residence Inn Augusta	0	0
32	JPMCB	Towers at University Town Center	0	5,185,517	Planned Capital Improvements Reserve: 5,083,948; Prepaid Rent Reserve: 101,569
33	GACC	Fairfield Portfolio	0	1,984,176	PIP Reserve: 1,834,176; Seasonality Reserve: 150,000
33.01	GACC	Fairfield Inn & Suites - Greensboro
33.02	GACC	Fairfield Inn & Suites - High Point
34	GACC	Sabre Center II	0	144,715	Free Rent Reserve
35	JPMCB	Beacon - Criterion	0	4,102,472	Put Option Reserve: 1,818,058; Priority Return Reserve: 1,181,738; PNC Operating Distribution Reserve: 1,047,049; Incremental HTC Required Property Insurance Reserve: 55,627
36	CREFI	Holiday Inn Express New Orleans	0	230,339	PIP Reserve
37	JPMCB	Lost Tree Financial Center	0	513,433	Outstanding TI/LC Reserve
38	GACC	Coral Club Apartments	0	0
39	JPMCB	Beacon - Hague	0	3,789,857	Put Option Reserve: 1,588,923; Priority Return Reserve: 1,244,656; PNC Operating Distribution Reserve: 883,326; Incremental HTC Required Property Insurance Reserve: 72,952
40	CREFI	Sam’s Club Atlanta	0	0
41	CREFI	Marshall’s Plaza	0	0
42	JPMCB	Beacon - Paramount	0	3,354,087	Put Option Reserve: 2,047,058; PNC Operating Distribution Reserve: 722,587; Priority Return Reserve: 568,627; Incremental HTC Required Property Insurance Reserve: 15,815
43	JPMCB	Hampton Inn Albuquerque University	0	2,000,000	PIP Reserve
44	GACC	564 6th Street	0	0
45	GACC	Homewood Commons	0	5,416	Free Rent Reserve
46	JPMCB	Beacon - Mercury / Garage	0	0
47	GACC	Centre Point Plaza	0	0
48	CREFI	Amsdell Georgia Portfolio	0	500,000	Economic Holdback Reserve
48.01	CREFI	Compass Self Storage Conyers
48.02	CREFI	McDonough-Henry Self Storage
48.03	CREFI	American Self Storage Center
49	JPMCB	Beacon - Orpheum	0	2,182,497	Put Option Reserve: 1,592,263; PNC Operating Distribution Reserve: 309,180; Priority Return Reserve: 265,377; Incremental HTC Required Property Insurance Reserve: 15,678
50	GACC	Four Points Nashville Airport	0	60,000	Seasonality Reserve
51	GACC	Nelson Duffie Mobile Home Parks	0	0
51.01	GACC	Riverside Mobile Home Park
51.02	GACC	Oaks Mobile Home Park
52	GACC	Steeplechase Plaza	0	0
53	JPMCB	Beacon - Tower	0	1,983,984	Put Option Reserve: 1,235,451; PNC Operating Distribution Reserve: 377,199; Priority Return Reserve: 370,635; Incremental HTC Required Property Insurance Reserve: 698
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area	0	1,450,000	PIP Reserve
55	CREFI	5657 Copley Drive	0	163,356	Unfunded Tenant Improvement Reserve: 92,170; Free Rent Reserve: 71,186
56	CREFI	WAG Lawrenceville	0	0
57	CREFI	Rite Aid Johnstown	0	0

A-1-8

ANNEX A-1


			MONTHLY ESCROW⁽²⁰⁾							RESERVE CAPS⁽²¹⁾

			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly	CapEx	Envir.	TI/LC	RE Tax
Loan #	Seller⁽¹⁾	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	CREFI	Central Park of Lisle	11,560	0	72,277	191,599	Springing	0		277,442
2	JPMCB	Promenade Shops at Aventura	3,648	0	24,320	65,309	42,402	Springing	Major Tenant Reserve	131,325		875,502
3	GACC	Apple Campus 3	Springing	0	0	249,368	Springing	Springing	Lease Sweep Reserve
4	JPMCB	EOS 21	0	0	0	Springing	Springing	0
5	GACC	Rochester Hotel Portfolio	Borrower is required to deposit the greater of (i) 5.0% of the projected rents for each property’s hotel operations for the prior month, (ii) the amount due under the management agreement and (iii) the amount due under the franchise agreement for FF&E Work	0	0	248,408	33,894	500,000	Seasonality Reserve: Springing; PIP Reserve: Springing; Renovation Reserve: 500,000
5.01	GACC	Rochester Marriott
5.02	GACC	Kahler Grand
5.03	GACC	Kahler Inn & Suites
5.04	GACC	Residence Inn Rochester
6	GACC	InterContinental San Francisco	Springing	0	0	Springing	Springing	0
7	GACC	Sentinel Square II	Springing	0	Springing	Springing	Springing	0
8	CREFI	The Woods	Springing	0	0	Springing	Springing	0
9	JPMCB	600 Clipper	4,626	0	0	Springing	Springing	0
10	GACC	Worldwide Plaza	Springing	0	Springing	Springing	Springing	Springing	Cravath, Swaine & Moore LLP Reserve	2,500,000		10,000,000
11	CREFI	64 Wooster Street	925	0	Springing	42,685	4,846	0				300,000
12	GACC	Hotel Indigo & Austin	The greatest of (i) 2.0% of prior month’s gross revenues through and including 8/1/2018, 3.0% of prior month’s gross revenues beginning 9/1/2018 through and including 8/1/2019, 4.0% of prior month’s gross revenues thereafter, (ii) the amount required under the Management Agreement and (iii) the amount required under the Franchise Agreement for FF&E	0	0	52,170	8,875	Springing	Seasonality Reserve; PIP Reserve; Low Debt Service Cure Reserve: Springing
13	CREFI	Braddock Metro Center	6,049	0	19,724	95,318	Springing	0
14	CREFI	BlueLinx Portfolio	Springing	0	Springing	Springing	Springing	0
14.01	CREFI	BlueLinx Frederick
14.02	CREFI	BlueLinx Bellingham
14.03	CREFI	BlueLinx Lawrenceville
14.04	CREFI	BlueLinx Butner
15	GACC	Marina Heights State Farm	Springing	0	Springing	Springing	Springing	0
16	CREFI	Red Building	6,859	0	Springing	192,071	8,082	0				3,966,820
17	JPMCB	599 Broadway	0	0	0	Springing	Springing	0
18	JPMCB	Lehigh Valley Mall	Springing	0	81,785	Springing	Springing	Springing	Release Parcel Reserve	327,140		2,994,258
19	JPMCB	Atrium Center	0	0	0	Springing	Springing	Springing	Life Time Fitness Reserve
20	GACC	Signature Place Condominiums	6,250	0	0	26,173	1,304	0
21	JPMCB	90 Hudson	Springing	0	Springing	Springing	Springing	Springing	Tenant Trigger Reserve; Partial Termination Reserve	172,663		2,589,948
22	JPMCB	Marriott Charlotte City Center	Springing	0	0	Springing	Springing	0
23	GACC	Two Harbor Point Square	2,335	0	20,833	80,167	Springing	1,482	WPCA Assessment Reserve: 1,482; Declaration Assessment Reserve: Springing
24	CREFI	One Parkway North Fee	0	0	0	Springing	Springing	Springing	Additional Reserve
25	CREFI	Village Green of Waterford	9,113	0	0	22,318	9,536	0
26	GACC	Gateway Plaza	1,565	0	8,238	30,613	Springing	0		93,913		300,000
27	CREFI	32 East Shopping Center	2,991	0	15,743	20,381	Springing	0
28	CREFI	Hilton Garden Inn - Atlanta Airport North	1/12 of 2% of Gross Revenues (initially estimated at $12,192)	0	0	40,904	8,251	Springing	PIP Reserve; Seasonality Reserve
29	GACC	220 Northwest 8th Avenue	2,901	0	11,156	3,846	Springing	0		110,000		401,610
30	GACC	Corporate Plaza	3,774	0	20,833	35,613	Springing	Springing	Free Rent Reserve	226,498		3,000,000
31	JPMCB	Residence Inn Augusta	4% of Gross Revenues	0	0	20,000	Springing	Springing	PIP Reserve	620,000
32	JPMCB	Towers at University Town Center	11,375	0	0	116,810	Springing	0
33	GACC	Fairfield Portfolio	4% of projected Rents	0	0	8,651	4,696	Springing	Seasonality Reserve
33.01	GACC	Fairfield Inn & Suites - Greensboro
33.02	GACC	Fairfield Inn & Suites - High Point
34	GACC	Sabre Center II	1,548	0	15,054	22,231	Springing	0				620,000
35	JPMCB	Beacon - Criterion	5,646	0	0	68,620	Springing	0
36	CREFI	Holiday Inn Express New Orleans	1/12 of 2% of Gross Revenues (initially estimated at $7,978)	0	0	22,161	8,129	Springing	Seasonality Reserve
37	JPMCB	Lost Tree Financial Center	953	0	7,875	13,186	Springing	0				378,000
38	GACC	Coral Club Apartments	5,500	0	0	19,155	6,274	0		198,000
39	JPMCB	Beacon - Hague	5,021	0	0	70,166	Springing	0
40	CREFI	Sam’s Club Atlanta	0	0	3,158	Springing	Springing	Springing	Ground Lease Reserve
41	CREFI	Marshall’s Plaza	1,624	0	6,497	37,173	2,017	0				389,823
42	JPMCB	Beacon - Paramount	4,813	0	0	51,555	Springing	0
43	JPMCB	Hampton Inn Albuquerque University	4% of Gross Revenues	0	0	5,712	2,707	Springing	PIP Reserve
44	GACC	564 6th Street	219	0	Springing	4,837	369	0
45	GACC	Homewood Commons	2,813	0	Springing	11,626	3,099	0		101,275		500,000
46	JPMCB	Beacon - Mercury / Garage	4,750	0	0	29,082	Springing	0
47	GACC	Centre Point Plaza	Springing	0	Springing	12,529	1,960	0				200,000
48	CREFI	Amsdell Georgia Portfolio	1,912	0	0	9,122	Springing	0		68,838
48.01	CREFI	Compass Self Storage Conyers
48.02	CREFI	McDonough-Henry Self Storage
48.03	CREFI	American Self Storage Center
49	JPMCB	Beacon - Orpheum	3,292	0	0	36,934	Springing	0
50	GACC	Four Points Nashville Airport	The greatest of (i) 2.0% of prior month’s gross revenues through and including 12/6/2018, 3.0% of prior month’s gross revenues beginning 1/6/2019 through and including 12/6/2020, 4.0% of prior month’s gross revenues thereafter, (ii) the amount required under the Management Agreement and (iii) the amount required under the Franchise Agreement for FF&E	0	0	13,117	Springing	Springing	Seasonality Reserve
51	GACC	Nelson Duffie Mobile Home Parks	Springing	0	0	3,072	1,961	0		25,800
51.01	GACC	Riverside Mobile Home Park
51.02	GACC	Oaks Mobile Home Park
52	GACC	Steeplechase Plaza	1,586	0	Springing	6,544	Springing	0		76,129		250,000
53	JPMCB	Beacon - Tower	2,667	0	0	26,840	Springing	0
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area	4% of Gross Revenues	0	0	5,335	1,148	Springing	PIP Reserve; Seasonality Reserve
55	CREFI	5657 Copley Drive	230	0	0	Springing	452	0
56	CREFI	WAG Lawrenceville	181	0	Springing	Springing	1,846	0
57	CREFI	Rite Aid Johnstown	Springing	0	Springing	Springing	640	0

A-1-9

ANNEX A-1


			RESERVE CAPS⁽²¹⁾

			Insur.	Debt Service	Other
Loan #	Seller⁽¹⁾	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)
1	CREFI	Central Park of Lisle	23,934
2	JPMCB	Promenade Shops at Aventura			An amount equal to $20.00 multiplied by the leasable area at the Property that is subject to the Nordstrom Lease
3	GACC	Apple Campus 3		30,892,995	30,892,995
4	JPMCB	EOS 21
5	GACC	Rochester Hotel Portfolio			Seasonality Reserve: 300,000; PIP Reserve: 1,800,000
5.01	GACC	Rochester Marriott
5.02	GACC	Kahler Grand
5.03	GACC	Kahler Inn & Suites
5.04	GACC	Residence Inn Rochester
6	GACC	InterContinental San Francisco
7	GACC	Sentinel Square II
8	CREFI	The Woods
9	JPMCB	600 Clipper
10	GACC	Worldwide Plaza			42,286,860
11	CREFI	64 Wooster Street
12	GACC	Hotel Indigo & Austin
13	CREFI	Braddock Metro Center
14	CREFI	BlueLinx Portfolio
14.01	CREFI	BlueLinx Frederick
14.02	CREFI	BlueLinx Bellingham
14.03	CREFI	BlueLinx Lawrenceville
14.04	CREFI	BlueLinx Butner
15	GACC	Marina Heights State Farm
16	CREFI	Red Building
17	JPMCB	599 Broadway
18	JPMCB	Lehigh Valley Mall
19	JPMCB	Atrium Center			4,500,000
20	GACC	Signature Place Condominiums
21	JPMCB	90 Hudson			Tenant Trigger Reserve: An amount which, when added to the amounts in the Tenant Trigger Reserve Account and the Partial Termination Reserve Account, is equal to the number of rentable square feet comprising the Tenant Sweep Space multiplied by $50.00
22	JPMCB	Marriott Charlotte City Center
23	GACC	Two Harbor Point Square
24	CREFI	One Parkway North Fee
25	CREFI	Village Green of Waterford
26	GACC	Gateway Plaza
27	CREFI	32 East Shopping Center
28	CREFI	Hilton Garden Inn - Atlanta Airport North
29	GACC	220 Northwest 8th Avenue
30	GACC	Corporate Plaza
31	JPMCB	Residence Inn Augusta
32	JPMCB	Towers at University Town Center
33	GACC	Fairfield Portfolio			200,000
33.01	GACC	Fairfield Inn & Suites - Greensboro
33.02	GACC	Fairfield Inn & Suites - High Point
34	GACC	Sabre Center II
35	JPMCB	Beacon - Criterion
36	CREFI	Holiday Inn Express New Orleans
37	JPMCB	Lost Tree Financial Center
38	GACC	Coral Club Apartments
39	JPMCB	Beacon - Hague
40	CREFI	Sam’s Club Atlanta
41	CREFI	Marshall’s Plaza
42	JPMCB	Beacon - Paramount
43	JPMCB	Hampton Inn Albuquerque University
44	GACC	564 6th Street
45	GACC	Homewood Commons
46	JPMCB	Beacon - Mercury / Garage
47	GACC	Centre Point Plaza
48	CREFI	Amsdell Georgia Portfolio
48.01	CREFI	Compass Self Storage Conyers
48.02	CREFI	McDonough-Henry Self Storage
48.03	CREFI	American Self Storage Center
49	JPMCB	Beacon - Orpheum
50	GACC	Four Points Nashville Airport			150,000
51	GACC	Nelson Duffie Mobile Home Parks
51.01	GACC	Riverside Mobile Home Park
51.02	GACC	Oaks Mobile Home Park
52	GACC	Steeplechase Plaza
53	JPMCB	Beacon - Tower
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area
55	CREFI	5657 Copley Drive
56	CREFI	WAG Lawrenceville
57	CREFI	Rite Aid Johnstown

A-1-10

ANNEX A-1


				LARGEST TENANT ^{(3), (22), (23), (24)}			2nd LARGEST TENANT ^{(3), (22), (23), (24)}

			Single			Lease			Lease
Loan #	Seller⁽¹⁾	Property Name	Tenant	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
1	CREFI	Central Park of Lisle	No	Armour-Eckrich Meats LLC	96,007	11/30/27	CA Technologies	72,925	04/30/25
2	JPMCB	Promenade Shops at Aventura	No	Marshalls	48,385	01/31/19	Winn Dixie	35,922	03/31/19
3	GACC	Apple Campus 3	Yes	Apple	882,657	02/28/31
4	JPMCB	EOS 21	No
5	GACC	Rochester Hotel Portfolio	No
5.01	GACC	Rochester Marriott	No
5.02	GACC	Kahler Grand	No
5.03	GACC	Kahler Inn & Suites	No
5.04	GACC	Residence Inn Rochester	No
6	GACC	InterContinental San Francisco	No
7	GACC	Sentinel Square II	No	District of Columbia	164,110	02/28/29	Federal Election Commission	99,677	11/30/32
8	CREFI	The Woods	No
9	JPMCB	600 Clipper	Yes	Volkswagen Group of America	158,596	12/31/25
10	GACC	Worldwide Plaza	No	Nomura Holding America Inc.	819,906	09/30/33	Cravath, Swaine & Moore LLP	617,135	08/31/24
11	CREFI	64 Wooster Street	No	GCU New York	13,500	03/31/29	Harbinger Group	12,000	11/30/18
12	GACC	Hotel Indigo & Austin	No
13	CREFI	Braddock Metro Center	No	GSA (United States Department of Agriculture)	131,000	05/31/33	Alexandria City School Board	84,693	05/31/29
14	CREFI	BlueLinx Portfolio	Yes
14.01	CREFI	BlueLinx Frederick	Yes	BlueLinx Corporation	680,252	12/31/32
14.02	CREFI	BlueLinx Bellingham	Yes	BlueLinx Corporation	489,950	12/31/32
14.03	CREFI	BlueLinx Lawrenceville	Yes	BlueLinx Corporation	585,637	12/31/32
14.04	CREFI	BlueLinx Butner	Yes	BlueLinx Corporation	551,996	12/31/32
15	GACC	Marina Heights State Farm	No	State Farm	1,973,248	12/31/42	Mountainside Fitness	17,485	03/31/27
16	CREFI	Red Building	No	WeWork	69,534	01/31/30	Whalerock Industries	36,163	10/31/26
17	JPMCB	599 Broadway	Yes	599 Broadway JS, LLC (Jeff Sutton)	42,000	02/28/57
18	JPMCB	Lehigh Valley Mall	No	Bob’s Discount Furniture	30,204	03/31/28	Barnes & Noble	29,874	01/31/23
19	JPMCB	Atrium Center	No	Dana Farber Cancer Institute	143,750	04/30/33	Life Time Fitness	116,524	11/30/37
20	GACC	Signature Place Condominiums	No
21	JPMCB	90 Hudson	No	Lord Abbett	261,350	12/31/24	Charles Komar & Sons	159,341	12/31/31
22	JPMCB	Marriott Charlotte City Center	No
23	GACC	Two Harbor Point Square	No	X.L. Global Services, Inc.	47,838	09/30/22	Structured Portfolio Management, L.L.C.	23,919	11/30/22
24	CREFI	One Parkway North Fee	No
25	CREFI	Village Green of Waterford	No
26	GACC	Gateway Plaza	No	State Of California	25,306	03/31/24	Regus	14,379	05/31/24
27	CREFI	32 East Shopping Center	No	Burlington Coat Factory	45,901	02/28/30	Stein Mart, Inc.	25,500	03/31/27
28	CREFI	Hilton Garden Inn - Atlanta Airport North	No
29	GACC	220 Northwest 8th Avenue	Yes	WeWork	66,935	06/30/32
30	GACC	Corporate Plaza	No	United States of America General Services Administration (IRS)	36,301	09/15/24	Rental Concepts, Inc. d/b/a Fleet Response	24,148	08/31/21
31	JPMCB	Residence Inn Augusta	No
32	JPMCB	Towers at University Town Center	No
33	GACC	Fairfield Portfolio	No
33.01	GACC	Fairfield Inn & Suites - Greensboro	No
33.02	GACC	Fairfield Inn & Suites - High Point	No
34	GACC	Sabre Center II	No	Globaltech	11,673	09/30/24	Trilogy Educational	11,112	11/30/22
35	JPMCB	Beacon - Criterion	No
36	CREFI	Holiday Inn Express New Orleans	No
37	JPMCB	Lost Tree Financial Center	No	Ameriprise Holdings, Inc.	14,185	01/31/25	Otter Creek	5,099	07/31/21
38	GACC	Coral Club Apartments	No
39	JPMCB	Beacon - Hague	No
40	CREFI	Sam’s Club Atlanta	Yes	Sam’s Club	129,562	05/31/26
41	CREFI	Marshall’s Plaza	No	Bob’s Stores	41,114	01/31/28	Marshalls	28,000	01/31/26
42	JPMCB	Beacon - Paramount	No
43	JPMCB	Hampton Inn Albuquerque University	No
44	GACC	564 6th Street	Yes	City and County of San Francisco	17,500	06/30/26
45	GACC	Homewood Commons	No	Restaurant Depot	52,091	06/30/23	Altitude Trampoline Park	30,000	12/31/23
46	JPMCB	Beacon - Mercury / Garage	No
47	GACC	Centre Point Plaza	No	Belk, Inc.	58,801	12/31/22	Burke’s Outlet Stores, LLC	32,230	01/31/21
48	CREFI	Amsdell Georgia Portfolio	No
48.01	CREFI	Compass Self Storage Conyers	No
48.02	CREFI	McDonough-Henry Self Storage	No
48.03	CREFI	American Self Storage Center	No
49	JPMCB	Beacon - Orpheum	No
50	GACC	Four Points Nashville Airport	No
51	GACC	Nelson Duffie Mobile Home Parks	No
51.01	GACC	Riverside Mobile Home Park	No
51.02	GACC	Oaks Mobile Home Park	No
52	GACC	Steeplechase Plaza	No	Bealls Outlet	23,750	04/30/28	Save-a-Lot	16,200	02/28/21
53	JPMCB	Beacon - Tower	No
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area	No
55	CREFI	5657 Copley Drive	Yes	Mr. Copy, Inc.	18,434	02/28/25
56	CREFI	WAG Lawrenceville	Yes	Walgreens	14,490	12/31/29
57	CREFI	Rite Aid Johnstown	Yes	Rite Aid	11,115	01/31/37

A-1-11

ANNEX A-1

3rd LARGEST TENANT ^{(3), (22), (23), (24)}

4th LARGEST TENANT ^{(3), (23), (24)}

5th LARGEST TENANT ^{(3), (24)}

Lease

Loan #

Seller⁽¹⁾

Property Name

3rd Largest Tenant

Unit Size

Expiration

4th Largest Tenant

Unit Size

Expiration

5th Largest Tenant

Unit Size

Expiration

CREFI

Central Park of Lisle

EMC Corporation

43,879

12/31/23

Kantar LLC

43,400

01/31/25

Lifestart

37,137

04/30/22

JPMCB

Promenade Shops at Aventura

Nordstrom Rack

34,707

03/31/21

Michaels Stores, Inc.

21,213

03/01/20

Olympia Gym

15,914

03/31/25

GACC

Apple Campus 3

JPMCB

EOS 21

GACC

Rochester Hotel Portfolio

5.01

GACC

Rochester Marriott

5.02

GACC

Kahler Grand

5.03

GACC

Kahler Inn & Suites

5.04

GACC

Residence Inn Rochester

GACC

InterContinental San Francisco

GACC

Sentinel Square II

CREFI

The Woods

JPMCB

600 Clipper

GACC

Worldwide Plaza

Mercury Parking LLC

131,971

11/30/27

WNET.ORG and THIRTEEN

102,709

08/31/26

Rubenstein Associates, Inc.

68,432

04/30/31

CREFI

64 Wooster Street

Steven Meisel

6,000

11/30/23

Kaleidoscope

6,000

07/31/26

Moulton Dermatology

3,000

01/31/27

GACC

Hotel Indigo & Austin

CREFI

Braddock Metro Center

Close Up Foundation

13,594

12/31/21

Gifts in Kind International / Good360

12,968

12/31/21

Phase2 Technology, LLC

11,348

12/31/21

CREFI

BlueLinx Portfolio

14.01

CREFI

BlueLinx Frederick

14.02

CREFI

BlueLinx Bellingham

14.03

CREFI

BlueLinx Lawrenceville

14.04

CREFI

BlueLinx Butner

GACC

Marina Heights State Farm

Compass

16,800

12/31/31

Honor Health

5,736

07/31/27

CREFI

Red Building

Gaumont Television USA

30,388

07/31/27

Clique Media

28,346

01/31/26

Abrams Artist Agency

26,668

01/31/28

JPMCB

599 Broadway

JPMCB

Lehigh Valley Mall

Modell’s Sporting Goods

13,882

01/31/22

Pottery Barn

13,011

01/31/20

New York & Company

11,306

03/31/18

JPMCB

Atrium Center

CCRM

17,936

05/31/32

Boylston Street Dental

8,725

04/30/33

Newton - Wellesley Hospital

6,185

12/31/27

GACC

Signature Place Condominiums

JPMCB

90 Hudson

JPMCB

Marriott Charlotte City Center

GACC

Two Harbor Point Square

McKinsey & Company, Inc.

23,919

07/31/21

Castleton Commodities

16,574

05/31/27

Insight Global

7,345

04/30/22

CREFI

One Parkway North Fee

CREFI

Village Green of Waterford

GACC

Gateway Plaza

North LA County Regional Center

11,080

05/31/21

Poole & Shaffery, LLP

9,229

04/30/22

California United Bank

6,953

05/31/27

CREFI

32 East Shopping Center

Michaels Stores, Inc.

23,957

02/28/20

HomeGoods

21,000

04/30/26

Ulta

10,243

06/30/26

CREFI

Hilton Garden Inn - Atlanta Airport North

GACC

220 Northwest 8th Avenue

GACC

Corporate Plaza

United States of America General Services Administration (Secret Service)

15,373

09/30/20

Advizex Technologies, LLC.

13,359

06/30/21

EMC Corporation

13,030

11/30/18

JPMCB

Residence Inn Augusta

JPMCB

Towers at University Town Center

GACC

Fairfield Portfolio

33.01

GACC

Fairfield Inn & Suites - Greensboro

33.02

GACC

Fairfield Inn & Suites - High Point

GACC

Sabre Center II

HCL America Inc

6,921

10/31/22

Broadsoft

6,650

11/30/22

Beacon Group, Inc.

5,637

01/31/21

JPMCB

Beacon - Criterion

CREFI

Holiday Inn Express New Orleans

JPMCB

Lost Tree Financial Center

Lowry Research Corporation

5,009

03/31/28

Williams, Leininger & Cosby, P.A.

4,981

11/30/25

Center for Discovery

4,563

09/30/21

GACC

Coral Club Apartments

JPMCB

Beacon - Hague

CREFI

Sam’s Club Atlanta

CREFI

Marshall’s Plaza

Toni & Guy Hairdressing Academy

12,020

07/31/20

Dollar Tree

10,013

02/28/23

Lakeshore Learning Store

7,500

10/31/18

JPMCB

Beacon - Paramount

JPMCB

Hampton Inn Albuquerque University

GACC

564 6th Street

GACC

Homewood Commons

Dirt Cheap

30,000

05/31/20

Planet Fitness

20,000

02/28/25

AT&T Mobility

10,000

03/31/19

JPMCB

Beacon - Mercury / Garage

GACC

Centre Point Plaza

Dollar Tree Stores, Inc.

21,000

05/31/20

Aaron’s, Inc.

10,150

12/31/19

Hibbett Sporting Goods, Inc.

5,200

08/31/19

CREFI

Amsdell Georgia Portfolio

48.01

CREFI

Compass Self Storage Conyers

48.02

CREFI

McDonough-Henry Self Storage

48.03

CREFI

American Self Storage Center

JPMCB

Beacon - Orpheum

GACC

Four Points Nashville Airport

GACC

Nelson Duffie Mobile Home Parks

51.01

GACC

Riverside Mobile Home Park

51.02

GACC

Oaks Mobile Home Park

GACC

Steeplechase Plaza

Thrift Store

12,000

06/16/27

Davita

9,995

11/30/27

Ace

7,500

09/30/24

JPMCB

Beacon - Tower

JPMCB

Holiday Inn Express Glenwood Springs Aspen Area

CREFI

5657 Copley Drive

CREFI

WAG Lawrenceville

CREFI

Rite Aid Johnstown

A-1-12

ANNEX A-1


			Loan		Lockbox
Loan #	Seller⁽¹⁾	Property Name	Purpose	Principal / Carveout Guarantor⁽²⁵⁾	(Y/N)
1	CREFI	Central Park of Lisle	Acquisition	Lincoln Property Company Commercial, Inc.	Yes
2	JPMCB	Promenade Shops at Aventura	Refinance	Andrew D. Gumberg	Yes
3	GACC	Apple Campus 3	Refinance	Paul Guarantor LLC	Yes
4	JPMCB	EOS 21	Acquisition	CIM SMA I-B Investments, LLC	Yes
5	GACC	Rochester Hotel Portfolio	Refinance	Javon R. Bea, Vita E. Bea	Yes
5.01	GACC	Rochester Marriott
5.02	GACC	Kahler Grand
5.03	GACC	Kahler Inn & Suites
5.04	GACC	Residence Inn Rochester
6	GACC	InterContinental San Francisco	Refinance	CDC San Francisco LLC	Yes
7	GACC	Sentinel Square II	Acquisition	Hana Alternative Asset Management Co., Ltd.	Yes
8	CREFI	The Woods	Refinance	Arcadia Development Co.	Yes
9	JPMCB	600 Clipper	Acquisition	Gemini-Rosemont Realty LLC	Yes
10	GACC	Worldwide Plaza	Refinance	SL Green Operating Partnership, L.P., RXR Real Estate Value Added Fund - Fund III LP, RXR RE VAF - Fund III Parallel A LP, RXR RE VAF - Fund III Parallel B LP, RXR RE VAF - Fund III Parallel B (REIT) LP, RXR RE VAF - Fund III Parallel C LP, RXR RE VAF - Fund III Parallel D LP	Yes
11	CREFI	64 Wooster Street	Refinance	Esshagh Dario Zar	Yes
12	GACC	Hotel Indigo & Austin	Acquisition	The David and Angella Nazarian Family Trust, dated May 18, 1994, David Nazarian	Yes
13	CREFI	Braddock Metro Center	Acquisition	Kawa Capital Partners LLC, Kawa Investments LLC	Yes
14	CREFI	BlueLinx Portfolio	Acquisition	Michael W. Brennan, Scott D. McKibben, Samuel A. Mandarino, Robert G. Vanecko, Eduardo E. Paneque, Allen Crosswell, Greenwood Holding Company LLC, William T. MacMane, Brad O’Halloran	Yes
14.01	CREFI	BlueLinx Frederick
14.02	CREFI	BlueLinx Bellingham
14.03	CREFI	BlueLinx Lawrenceville
14.04	CREFI	BlueLinx Butner
15	GACC	Marina Heights State Farm	Acquisition	Transwestern Investment Group, Corporate Properties Trust III, L.P.	Yes
16	CREFI	Red Building	Refinance	Charles Steven Cohen	Yes
17	JPMCB	599 Broadway	Refinance	Arthur Cornfeld, Alan Fisher, David Topping	Yes
18	JPMCB	Lehigh Valley Mall	Refinance	Simon Property Group, L.P., Pennsylvania Real Estate Investment Trust	Yes
19	JPMCB	Atrium Center	Recapitalization	NAP	Yes
20	GACC	Signature Place Condominiums	Refinance	Janet LePage, Jim Szabo, Tony Quattrin, Robert Tanaka, David Steele	Yes
21	JPMCB	90 Hudson	Refinance	SSC V, L.P.	Yes
22	JPMCB	Marriott Charlotte City Center	Acquisition	Carey Watermark Investors 2 Incorporated	Yes
23	GACC	Two Harbor Point Square	Refinance	Harbor Point Holding Company LLC	Yes
24	CREFI	One Parkway North Fee	Acquisition	Kawa Capital Partners LLC	Yes
25	CREFI	Village Green of Waterford	Acquisition	Shawn Stafford	Yes
26	GACC	Gateway Plaza	Refinance	Thomas R. Von Der Ahe, Thomas R. Von Der Ahe, Jr.	Yes
27	CREFI	32 East Shopping Center	Acquisition	Robert L. Stark	Yes
28	CREFI	Hilton Garden Inn - Atlanta Airport North	Refinance	Ramesh S. Patel	Yes
29	GACC	220 Northwest 8th Avenue	Acquisition	Philip Barach, Barach Family Living Trust Dated February 11, 2008	Yes
30	GACC	Corporate Plaza	Acquisition	Brad Coven, Joseph Greenberg	Yes
31	JPMCB	Residence Inn Augusta	Refinance	Dilipkumar Patel, Bipin Hira	Yes
32	JPMCB	Towers at University Town Center	Acquisition	Harold Rosenblum	Yes
33	GACC	Fairfield Portfolio	Acquisition	Hiren Patel, Balkrishna Patel	Yes
33.01	GACC	Fairfield Inn & Suites - Greensboro
33.02	GACC	Fairfield Inn & Suites - High Point
34	GACC	Sabre Center II	Refinance	Marla Steinman	Yes
35	JPMCB	Beacon - Criterion	Refinance	BLT Real Estate JV8 LLC	Yes
36	CREFI	Holiday Inn Express New Orleans	Acquisition	JMI Realty, LLC	Yes
37	JPMCB	Lost Tree Financial Center	Refinance	Charles M. Bayer, Jr.	Yes
38	GACC	Coral Club Apartments	Refinance	Shyam H. Hingorani	Yes
39	JPMCB	Beacon - Hague	Refinance	BLT Real Estate JV8 LLC	Yes
40	CREFI	Sam’s Club Atlanta	Refinance	Mohannad Malas, The Mohannad & Rana Malas Family Trust	Yes
41	CREFI	Marshall’s Plaza	Acquisition	Jon Goldberg, Leo Bernstein	Yes
42	JPMCB	Beacon - Paramount	Refinance	BLT Real Estate JV8 LLC	Yes
43	JPMCB	Hampton Inn Albuquerque University	Refinance	Anthony Jon Sherman	Yes
44	GACC	564 6th Street	Refinance	Guardian Commercial Real Estate, L.P.	Yes
45	GACC	Homewood Commons	Acquisition	K. Lawrence Gragg, Blake R. Berg, Mark C. Ibanez	Yes
46	JPMCB	Beacon - Mercury / Garage	Refinance	BLT Real Estate JV8 LLC	Yes
47	GACC	Centre Point Plaza	Acquisition	Mark M. Salomon, Patricia Ostermeier	Yes
48	CREFI	Amsdell Georgia Portfolio	Acquisition/Recapitalization	Robert J. Amsdell, Barry L. Amsdell	Yes
48.01	CREFI	Compass Self Storage Conyers
48.02	CREFI	McDonough-Henry Self Storage
48.03	CREFI	American Self Storage Center
49	JPMCB	Beacon - Orpheum	Refinance	BLT Real Estate JV8 LLC	Yes
50	GACC	Four Points Nashville Airport	Refinance	Nimesh Patel, Nitesh Patel	Yes
51	GACC	Nelson Duffie Mobile Home Parks	Refinance	Richard R. Nelson III, John C. Duffie	Yes
51.01	GACC	Riverside Mobile Home Park
51.02	GACC	Oaks Mobile Home Park
52	GACC	Steeplechase Plaza	Refinance	Timothy J. O’Neill, Jr.	Yes
53	JPMCB	Beacon - Tower	Refinance	BLT Real Estate JV8 LLC	Yes
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area	Acquisition	Anthony Jon Sherman	Yes
55	CREFI	5657 Copley Drive	Acquisition	Roy Doumani	Yes
56	CREFI	WAG Lawrenceville	Acquisition	David Feldman	Yes
57	CREFI	Rite Aid Johnstown	Acquisition	Thomas Anderson	Yes

A-1-13

ANNEX A-1

Pari Passu Debt

Additional Debt

Pari Passu

Total Cut-off

Lockbox

Cash

Pari Passu

Note Control

Piece In Trust

Piece Non Trust

Date Pari

Addit Debt

Loan #

Seller⁽¹⁾

Property Name

Type⁽²⁶⁾

Management⁽²⁶⁾

(Y/N)

(Y/N)⁽²⁷⁾

Cut-Off Balance

Passu Debt

Permitted (Y/N)

Exist (Y/N)⁽²⁸⁾

CREFI

Central Park of Lisle

Hard

Springing

NAP

Yes

JPMCB

Promenade Shops at Aventura

Hard

In Place

NAP

Yes

GACC

Apple Campus 3

Hard

In Place

Yes

68,000,000

272,000,000

340,000,000

Yes

JPMCB

EOS 21

Soft

Springing

Yes

60,000,000

90,000,000

150,000,000

Yes

GACC

Rochester Hotel Portfolio

Hard

Springing

Yes

60,000,000

80,000,000

140,000,000

5.01

GACC

Rochester Marriott

5.02

GACC

Kahler Grand

5.03

GACC

Kahler Inn & Suites

5.04

GACC

Residence Inn Rochester

GACC

InterContinental San Francisco

Springing

Yes

59,922,671

49,935,559

109,858,230

Yes

GACC

Sentinel Square II

Hard

In Place

Yes

57,660,000

45,000,000

102,660,000

CREFI

The Woods

Springing

Yes

57,500,000

142,500,000

200,000,000

JPMCB

600 Clipper

Hard

Springing

NAP

GACC

Worldwide Plaza

Hard

Springing

Yes

50,000,000

566,286,000

616,286,000

Yes

CREFI

64 Wooster Street

Hard

Springing

NAP

GACC

Hotel Indigo & Austin

Hard

Springing

NAP

Yes

CREFI

Braddock Metro Center

Hard

Springing

Yes

44,200,000

30,000,000

74,200,000

CREFI

BlueLinx Portfolio

Springing

Yes

42,900,000

28,600,000

71,500,000

14.01

CREFI

BlueLinx Frederick

14.02

CREFI

BlueLinx Bellingham

14.03

CREFI

BlueLinx Lawrenceville

14.04

CREFI

BlueLinx Butner

GACC

Marina Heights State Farm

Hard

Springing

Yes

41,000,000

519,000,000

560,000,000

CREFI

Red Building

Hard

Springing

Yes

40,000,000

80,000,000

Yes

JPMCB

599 Broadway

Hard

Springing

Yes

40,000,000

35,000,000

75,000,000

Yes

JPMCB

Lehigh Valley Mall

Hard

Springing

Yes

35,355,560

163,830,696

199,186,256

JPMCB

Atrium Center

Hard

Springing

Yes

35,000,000

80,000,000

115,000,000

GACC

Signature Place Condominiums

Soft

Springing

NAP

JPMCB

90 Hudson

Hard

Springing

Yes

30,000,000

100,000,000

130,000,000

JPMCB

Marriott Charlotte City Center

Soft

Springing

Yes

30,000,000

73,000,000

103,000,000

GACC

Two Harbor Point Square

Hard

In Place

Yes

24,750,000

49,500,000

Yes

CREFI

One Parkway North Fee

Hard

Springing

NAP

CREFI

Village Green of Waterford

Springing

NAP

GACC

Gateway Plaza

Hard

Springing

NAP

CREFI

32 East Shopping Center

Hard

Springing

NAP

CREFI

Hilton Garden Inn - Atlanta Airport North

Springing

NAP

GACC

220 Northwest 8th Avenue

Hard

Springing

NAP

GACC

Corporate Plaza

Hard

Springing

NAP

JPMCB

Residence Inn Augusta

Hard

Springing

NAP

JPMCB

Towers at University Town Center

Soft

In Place

Yes

15,000,000

31,000,000

46,000,000

GACC

Fairfield Portfolio

Hard

In Place

NAP

Yes

33.01

GACC

Fairfield Inn & Suites - Greensboro

33.02

GACC

Fairfield Inn & Suites - High Point

GACC

Sabre Center II

Springing

NAP

JPMCB

Beacon - Criterion

Soft

In Place

Yes

13,305,255

24,675,200

37,980,455

Yes

CREFI

Holiday Inn Express New Orleans

Hard

Springing

NAP

JPMCB

Lost Tree Financial Center

Springing

NAP

GACC

Coral Club Apartments

Springing

NAP

JPMCB

Beacon - Hague

Soft

In Place

Yes

11,420,588

21,180,000

32,600,588

Yes

CREFI

Sam’s Club Atlanta

Springing

NAP

CREFI

Marshall’s Plaza

Springing

NAP

JPMCB

Beacon - Paramount

Soft

In Place

Yes

9,703,725

17,996,000

27,699,725

Yes

JPMCB

Hampton Inn Albuquerque University

Hard

Springing

NAP

GACC

564 6th Street

Hard

Springing

NAP

GACC

Homewood Commons

Springing

NAP

JPMCB

Beacon - Mercury / Garage

Soft

In Place

Yes

7,968,529

14,778,000

22,746,529

Yes

GACC

Centre Point Plaza

Springing

NAP

CREFI

Amsdell Georgia Portfolio

Springing

NAP

48.01

CREFI

Compass Self Storage Conyers

48.02

CREFI

McDonough-Henry Self Storage

48.03

CREFI

American Self Storage Center

JPMCB

Beacon - Orpheum

Soft

In Place

Yes

7,417,020

13,755,200

21,172,220

Yes

GACC

Four Points Nashville Airport

Springing

NAP

GACC

Nelson Duffie Mobile Home Parks

Springing

NAP

51.01

GACC

Riverside Mobile Home Park

51.02

GACC

Oaks Mobile Home Park

GACC

Steeplechase Plaza

Springing

NAP

JPMCB

Beacon - Tower

Soft

In Place

Yes

5,184,882

9,615,600

14,800,482

Yes

JPMCB

Holiday Inn Express Glenwood Springs Aspen Area

Hard

Springing

NAP

CREFI

5657 Copley Drive

Hard

Springing

NAP

CREFI

WAG Lawrenceville

Springing

NAP

CREFI

Rite Aid Johnstown

Springing

NAP

A-1-14

ANNEX A-1


			Additional Debt			Total Debt
				Additional			Total Debt
			Additional	Debt Cut off	Additional Debt	Total Debt	UW NCF
Loan #	Seller⁽¹⁾	Property Name	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR
1	CREFI	Central Park of Lisle	B-Note	14,350,000	7.60000	93,850,000	1.96
2	JPMCB	Promenade Shops at Aventura	Permitted Mezzanine	NAP	NAP	NAP	NAP
3	GACC	Apple Campus 3	Senior Mezzanine Loan ($117,500,000)/Junior Mezzanine Loan ($117,500,000)	235,000,000	5.31000	575,000,000	1.70
4	JPMCB	EOS 21	Permitted Mezzanine	NAP	NAP	150,000,000	1.87
5	GACC	Rochester Hotel Portfolio	NAP	NAP	NAP	140,000,000	1.50
5.01	GACC	Rochester Marriott					1.50
5.02	GACC	Kahler Grand					1.50
5.03	GACC	Kahler Inn & Suites					1.50
5.04	GACC	Residence Inn Rochester					1.50
6	GACC	InterContinental San Francisco	Permitted Mezzanine	NAP	NAP	109,858,230	2.29
7	GACC	Sentinel Square II	NAP	NAP	NAP	102,660,000	2.70
8	CREFI	The Woods	NAP	NAP	NAP	200,000,000	5.01
9	JPMCB	600 Clipper	NAP	NAP	NAP	NAP	NAP
10	GACC	Worldwide Plaza	B-Notes (323,714,000)/Mezzanine Loans (260,000,000)/Permitted Mezzanine/Permitted Debt-like Preferred Equity	583,714,000	4.38412	1,200,000,000	1.75
11	CREFI	64 Wooster Street	NAP	NAP	NAP	NAP	NAP
12	GACC	Hotel Indigo & Austin	Permitted Mezzanine	NAP	NAP	NAP	NAP
13	CREFI	Braddock Metro Center	NAP	NAP	NAP	74,200,000	1.49
14	CREFI	BlueLinx Portfolio	NAP	NAP	NAP	71,500,000	2.46
14.01	CREFI	BlueLinx Frederick					2.46
14.02	CREFI	BlueLinx Bellingham					2.46
14.03	CREFI	BlueLinx Lawrenceville					2.46
14.04	CREFI	BlueLinx Butner					2.46
15	GACC	Marina Heights State Farm	NAP	NAP	NAP	560,000,000	3.12
16	CREFI	Red Building	B-Note (51,000,000)/C-Note (65,000,000)/Permitted Mezzanine	116,000,000	5.67026	196,000,000	1.15
17	JPMCB	599 Broadway	Permitted Mezzanine	NAP	NAP	75,000,000	1.75
18	JPMCB	Lehigh Valley Mall	NAP	NAP	NAP	199,186,256	2.07
19	JPMCB	Atrium Center	NAP	NAP	NAP	115,000,000	2.05
20	GACC	Signature Place Condominiums	NAP	NAP	NAP	NAP	NAP
21	JPMCB	90 Hudson	NAP	NAP	NAP	130,000,000	2.04
22	JPMCB	Marriott Charlotte City Center	NAP	NAP	NAP	103,000,000	2.76
23	GACC	Two Harbor Point Square	Mezzanine Loan	11,500,000	9.75000	61,000,000	1.28
24	CREFI	One Parkway North Fee	NAP	NAP	NAP	NAP	NAP
25	CREFI	Village Green of Waterford	NAP	NAP	NAP	NAP	NAP
26	GACC	Gateway Plaza	NAP	NAP	NAP	NAP	NAP
27	CREFI	32 East Shopping Center	NAP	NAP	NAP	NAP	NAP
28	CREFI	Hilton Garden Inn - Atlanta Airport North	NAP	NAP	NAP	NAP	NAP
29	GACC	220 Northwest 8th Avenue	NAP	NAP	NAP	NAP	NAP
30	GACC	Corporate Plaza	NAP	NAP	NAP	NAP	NAP
31	JPMCB	Residence Inn Augusta	NAP	NAP	NAP	NAP	NAP
32	JPMCB	Towers at University Town Center	NAP	NAP	NAP	46,000,000	1.55
33	GACC	Fairfield Portfolio	Mezzanine Loan	1,260,000	12.00000	15,750,000	1.54
33.01	GACC	Fairfield Inn & Suites - Greensboro					1.54
33.02	GACC	Fairfield Inn & Suites - High Point					1.54
34	GACC	Sabre Center II	NAP	NAP	NAP	NAP	NAP
35	JPMCB	Beacon - Criterion	Subordinate Debt (23,707,545.10)/Mezzanine Loan (15,339,000)	39,046,545	5.63913	77,027,000	1.19
36	CREFI	Holiday Inn Express New Orleans	NAP	NAP	NAP	NAP	NAP
37	JPMCB	Lost Tree Financial Center	NAP	NAP	NAP	NAP	NAP
38	GACC	Coral Club Apartments	NAP	NAP	NAP	NAP	NAP
39	JPMCB	Beacon - Hague	Subordinate Debt (20,349,411.76)/Mezzanine Loan (11,959,000)	32,308,412	5.53182	64,909,000	1.17
40	CREFI	Sam’s Club Atlanta	NAP	NAP	NAP	NAP	NAP
41	CREFI	Marshall’s Plaza	NAP	NAP	NAP	NAP	NAP
42	JPMCB	Beacon - Paramount	Subordinate Debt (17,290,274.51)/Mezzanine Loan (14,686,000)	31,976,275	5.95339	59,676,000	1.20
43	JPMCB	Hampton Inn Albuquerque University	NAP	NAP	NAP	NAP	NAP
44	GACC	564 6th Street	NAP	NAP	NAP	NAP	NAP
45	GACC	Homewood Commons	NAP	NAP	NAP	NAP	NAP
46	JPMCB	Beacon - Mercury / Garage	Subordinate Debt (14,198,470.59)/Mezzanine Loan (11,750,000)	25,948,471	5.92284	48,695,000	1.21
47	GACC	Centre Point Plaza	NAP	NAP	NAP	NAP	NAP
48	CREFI	Amsdell Georgia Portfolio	NAP	NAP	NAP	NAP	NAP
48.01	CREFI	Compass Self Storage Conyers					NAP
48.02	CREFI	McDonough-Henry Self Storage					NAP
48.03	CREFI	American Self Storage Center					NAP
49	JPMCB	Beacon - Orpheum	Subordinate Debt (13,215,780.39)/Mezzanine Loan (9,433,000)	22,648,780	5.75100	43,821,000	1.19
50	GACC	Four Points Nashville Airport	NAP	NAP	NAP	NAP	NAP
51	GACC	Nelson Duffie Mobile Home Parks	NAP	NAP	NAP	NAP	NAP
51.01	GACC	Riverside Mobile Home Park					NAP
51.02	GACC	Oaks Mobile Home Park					NAP
52	GACC	Steeplechase Plaza	NAP	NAP	NAP	NAP	NAP
53	JPMCB	Beacon - Tower	Subordinate Debt (9,238,517.65)/Mezzanine Loan (6,833,000)	16,071,518	5.79202	30,872,000	1.21
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area	NAP	NAP	NAP	NAP	NAP
55	CREFI	5657 Copley Drive	NAP	NAP	NAP	NAP	NAP
56	CREFI	WAG Lawrenceville	NAP	NAP	NAP	NAP	NAP
57	CREFI	Rite Aid Johnstown	NAP	NAP	NAP	NAP	NAP

A-1-15

ANNEX A-1


			Total Debt		HOTEL OPERATING STATISTICS
				Total Debt
			Total Debt	UW NOI	2014	2014	2014	2015	2015	2015	2016	2016	2016	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller⁽¹⁾	Property Name	Current LTV %	Debt Yield %	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	CREFI	Central Park of Lisle	69.5%	10.7%																1
2	JPMCB	Promenade Shops at Aventura	NAP	NAP																2
3	GACC	Apple Campus 3	74.3%	7.2%																3
4	JPMCB	EOS 21	64.8%	7.5%																4
5	GACC	Rochester Hotel Portfolio	66.7%	12.2%	64.5%	146.36	94.42	60.7%	148.67	90.20	57.2%	149.43	85.44	58.4%	152.43	88.99	58.4%	152.43	88.99	5
5.01	GACC	Rochester Marriott	66.7%	12.2%	68.9%	227.62	156.79	67.5%	231.88	156.46	66.8%	229.20	153.18	71.0%	241.32	171.41	71.0%	241.32	171.41	5.01
5.02	GACC	Kahler Grand	66.7%	12.2%	58.7%	129.07	75.75	52.8%	127.58	67.40	49.8%	126.51	63.01	49.4%	127.51	62.94	49.4%	127.51	62.94	5.02
5.03	GACC	Kahler Inn & Suites	66.7%	12.2%	70.0%	121.06	84.72	69.3%	124.46	86.21	62.7%	125.82	78.94	65.9%	122.85	80.99	65.9%	122.85	80.99	5.03
5.04	GACC	Residence Inn Rochester	66.7%	12.2%	81.1%	148.96	120.84	77.2%	156.74	120.99	73.0%	161.41	117.78	73.6%	162.35	119.49	73.6%	162.35	119.49	5.04
6	GACC	InterContinental San Francisco	41.9%	16.0%	87.0%	284.77	247.69	87.7%	299.96	263.04	88.5%	300.43	265.85	87.0%	296.19	257.77	87.0%	296.19	257.77	6
7	GACC	Sentinel Square II	59.7%	9.0%																7
8	CREFI	The Woods	29.6%	15.2%																8
9	JPMCB	600 Clipper	NAP	NAP																9
10	GACC	Worldwide Plaza	69.0%	7.3%																10
11	CREFI	64 Wooster Street	NAP	NAP																11
12	GACC	Hotel Indigo & Austin	NAP	NAP										64.2%	173.64	111.42	64.2%	173.64	111.42	12
13	CREFI	Braddock Metro Center	66.8%	9.5%																13
14	CREFI	BlueLinx Portfolio	64.2%	12.1%																14
14.01	CREFI	BlueLinx Frederick	64.2%	12.1%																14.01
14.02	CREFI	BlueLinx Bellingham	64.2%	12.1%																14.02
14.03	CREFI	BlueLinx Lawrenceville	64.2%	12.1%																14.03
14.04	CREFI	BlueLinx Butner	64.2%	12.1%																14.04
15	GACC	Marina Heights State Farm	58.3%	11.3%																15
16	CREFI	Red Building	68.4%	6.6%																16
17	JPMCB	599 Broadway	50.0%	7.3%																17
18	JPMCB	Lehigh Valley Mall	44.8%	12.5%																18
19	JPMCB	Atrium Center	53.5%	8.2%																19
20	GACC	Signature Place Condominiums	NAP	NAP																20
21	JPMCB	90 Hudson	60.2%	9.1%																21
22	JPMCB	Marriott Charlotte City Center	60.6%	12.7%	76.4%	183.15	139.92	56.5%	195.99	110.81	67.7%	205.66	139.26	73.0%	223.00	162.82	73.5%	223.00	163.90	22
23	GACC	Two Harbor Point Square	76.3%	9.2%																23
24	CREFI	One Parkway North Fee	NAP	NAP																24
25	CREFI	Village Green of Waterford	NAP	NAP																25
26	GACC	Gateway Plaza	NAP	NAP																26
27	CREFI	32 East Shopping Center	NAP	NAP																27
28	CREFI	Hilton Garden Inn - Atlanta Airport North	NAP	NAP	79.6%	110.17	87.73	85.4%	108.18	92.41	82.8%	112.25	92.90	80.2%	117.25	94.08	80.2%	117.25	94.08	28
29	GACC	220 Northwest 8th Avenue	NAP	NAP																29
30	GACC	Corporate Plaza	NAP	NAP																30
31	JPMCB	Residence Inn Augusta	NAP	NAP							72.9%	136.76	99.71	79.0%	134.26	106.03	79.0%	134.26	106.03	31
32	JPMCB	Towers at University Town Center	63.4%	10.0%																32
33	GACC	Fairfield Portfolio	70.0%	12.5%	71.7%	99.11	71.05	71.0%	102.96	73.08	71.1%	103.06	73.31	71.7%	105.22	75.48	71.7%	105.22	75.48	33
33.01	GACC	Fairfield Inn & Suites - Greensboro	70.0%	12.5%	72.5%	102.27	74.15	71.0%	103.81	73.71	72.2%	104.11	75.18	70.1%	106.15	74.36	70.1%	106.15	74.36	33.01
33.02	GACC	Fairfield Inn & Suites - High Point	70.0%	12.5%	70.6%	94.81	66.94	70.9%	101.83	72.25	69.7%	101.60	70.82	74.0%	104.05	76.96	74.0%	104.05	76.96	33.02
34	GACC	Sabre Center II	NAP	NAP																34
35	JPMCB	Beacon - Criterion	75.0%	5.8%																35
36	CREFI	Holiday Inn Express New Orleans	NAP	NAP							69.8%	129.75	90.54	72.5%	129.03	93.51	72.8%	130.80	95.29	36
37	JPMCB	Lost Tree Financial Center	NAP	NAP																37
38	GACC	Coral Club Apartments	NAP	NAP																38
39	JPMCB	Beacon - Hague	73.9%	5.6%																39
40	CREFI	Sam’s Club Atlanta	NAP	NAP																40
41	CREFI	Marshall’s Plaza	NAP	NAP																41
42	JPMCB	Beacon - Paramount	71.0%	6.1%																42
43	JPMCB	Hampton Inn Albuquerque University	NAP	NAP	76.6%	84.08	64.42	76.2%	88.01	67.05	73.4%	87.70	64.42	80.9%	86.60	70.04	80.9%	86.60	70.04	43
44	GACC	564 6th Street	NAP	NAP																44
45	GACC	Homewood Commons	NAP	NAP																45
46	JPMCB	Beacon - Mercury / Garage	72.6%	6.1%																46
47	GACC	Centre Point Plaza	NAP	NAP																47
48	CREFI	Amsdell Georgia Portfolio	NAP	NAP																48
48.01	CREFI	Compass Self Storage Conyers	NAP	NAP																48.01
48.02	CREFI	McDonough-Henry Self Storage	NAP	NAP																48.02
48.03	CREFI	American Self Storage Center	NAP	NAP																48.03
49	JPMCB	Beacon - Orpheum	74.5%	5.9%																49
50	GACC	Four Points Nashville Airport	NAP	NAP				61.5%	100.87	62.04	68.9%	127.89	88.17	71.4%	131.00	93.47	71.4%	131.01	93.47	50
51	GACC	Nelson Duffie Mobile Home Parks	NAP	NAP																51
51.01	GACC	Riverside Mobile Home Park	NAP	NAP																51.01
51.02	GACC	Oaks Mobile Home Park	NAP	NAP																51.02
52	GACC	Steeplechase Plaza	NAP	NAP																52
53	JPMCB	Beacon - Tower	76.4%	6.0%																53
54	JPMCB	Holiday Inn Express Glenwood Springs Aspen Area	NAP	NAP	61.2%	98.41	60.19	63.9%	110.50	70.64	66.9%	117.22	78.45	67.9%	119.76	81.29	67.9%	119.76	81.29	54
55	CREFI	5657 Copley Drive	NAP	NAP																55
56	CREFI	WAG Lawrenceville	NAP	NAP																56
57	CREFI	Rite Aid Johnstown	NAP	NAP																57

A-1-16

Benchmark 2018-B2
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; and “CREFI” denotes— Citi Real Estate Funding Inc. or one of its affiliates, as Mortgage Loan Seller. With respect to Loan No. 1, Central Park of Lisle, the whole loan was co-originated by Citi Real Estate Funding Inc. (as holder of the senior A-Note) and Safety National Casualty Corporation (as holder of the B-Note). With respect to Loan No. 3, Apple Campus 3, the whole loan was co-originated by Deutsche Bank AG, acting through its New York Branch, Wells Fargo Bank, National Association, and Goldman Sachs Mortgage Company. With respect to Loan No. 10, the Worldwide Plaza mortgage loan was acquired from Goldman Sachs Mortgage Company. With respect to Loan No. 14, BlueLinx Portfolio, the whole loan was co-originated by Citi Real Estate Funding Inc. and Société Générale. With respect to Loan No. 15, the Marina Heights State Farm mortgage loan was acquired from Goldman Sachs Mortgage Company. With respect to Loan No. 18, Lehigh Valley Mall, the whole loan was co-originated by JPMorgan Chase Bank, National Association, Column Financial, Inc. and Cantor Commercial Real Estate Lending, L.P. With respect to Loan No. 23, the Two Harbor Point Square mortgage loan was acquired from Citi Real Estate Funding Inc. With respect to Loan No. 47, the Centre Point Plaza mortgage loan was acquired from Cantor Commercial Real Estate Lending, L.P.

(2)	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. 2, Promenade Shops at Aventura, Aventura Tire & Auto, Pollo Tropical, TD Bank and Shell, ground lease their respective premises from the borrower. With respect to Loan No. 12, Hotel Indigo & Austin, the mortgaged property is a dual-branded hotel consisting of a 134-room select-service hotel (Hotel Indigo) and a 171-room limited-service hotel (Holiday Inn Express & Suites). With respect to Loan No. 18, Lehigh Valley Mall, Macy’s, which is an anchor tenant at the property, ground leases its premises from the borrower. With respect to Loan No. 46, Beacon - Mercury / Garage, the mortgaged property consists of a multifamily property and a parking garage. Units represent only the multifamily portion of the mortgaged property and exclude the parking garage which consists of 510 parking spaces. 31.2% of the UW Revenues ($) is attributable to the parking garage.

A-1-17

(3)	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. 3, Apple Campus 3, the sole tenant, Apple, has taken possession but is currently building out its space and is currently in a free rent period for (i) Phase I (approximately 69.4% of its space) through and including December 2018 and (ii) Phase II (approximately 30.6% of its space) through and including May 2019. In January 2019, Apple is required to pay reduced rent of approximately $6.93 per square foot on Phase I only. Through and including February 2018, Apple is required to pay reimbursements for utilities only, and commencing March 2018, the tenant will be required to pay reimbursements for utilities, operating expenses, taxes and insurance. All outstanding free rent, tenant improvements and leasing commissions were reserved for at loan origination. With respect to Loan No. 5, Rochester Hotel Portfolio, as to the Kahler Grand mortgaged property, approximately 21.1% of underwritten revenues are comprised of food and beverage revenues. With respect to Loan No. 6, InterContinental San Francisco, approximately 13.1% of underwritten revenues are comprised of food and beverage revenues and approximately 14.1% are comprised of banquet revenues.

	With respect to Loan No. 7, Sentinel Square II, the Largest Tenant, District of Columbia, took occupancy in January 2018 and is in a free rent period through February 2019, all of which free rent has been reserved for. The 2nd Largest Tenant, Federal Election Commission (“FEC”), which leases approximately 35.6% of the NRA, is not yet in occupancy of its space, and is anticipated to take occupancy in or around the end of March 2018. The FEC is in a free rent period through January 2020, all of which free rent has been reserved for. In addition, the FEC is entitled to a $600,000 allowance that may be used for improvements through September 1, 2018, and thereafter any remainder may be treated as additional free rent funds and disbursed in accordance with the standard free rent reserve provisions under the loan agreement. Such allowance has been reserved for. With respect to Loan No. 9, 600 Clipper, the sole tenant at the mortgaged property, Volkswagen Group of America, executed a lease amendment in December 2017 to lease an additional 41,239 square feet (which was the remaining vacant portion of the mortgaged property at the time). The lease commencement date for such additional space occurs no later than August 2018. The lease currently requires monthly rent of approximately $233,572. This amount is scheduled to increase to approximately $482,322 by February 2019 and approximately $497,381 by February 2020, and the monthly rent of $588,391 is scheduled to commence on February 2021. With respect to Loan No. 13, Braddock Metro Center, the Largest Tenant, GSA (United States Department of Agriculture), executed a lease commencing June 2018, but has not yet taken occupancy for 131,000 square feet of its leased premises or commenced paying rent. With respect to Loan No. 15, Marina Heights State Farm, the UW NOI and UW NCF are based on the adjusted underwritten net operating income and net cash flow, as detailed in the prospectus. With respect to Loan No. 16, Red Building, the 3rd Largest Tenant, Gaumont Television USA, is expected to occupy their expansion space by the end of February upon completion of the build-out of its space.

A-1-18

	With respect to Loan No. 18, Lehigh Valley Mall, the Largest Tenant, Bob’s Discount Furniture, has executed its lease but not yet taken occupancy at the mortgaged property and has not yet commenced paying rent. The rent commencement date is in April 2018. At origination, the borrower was required to reserve $443,000 for outstanding tenant improvement allowances and $208,533 for outstanding free rent periods related to three tenants, including Bob’s Discount Furniture. With respect to Loan No. 19, Atrium Center, the Largest Tenant, Dana Farber Cancer Institute, has executed a lease but not yet taken occupancy at the mortgaged property and has not yet commenced paying rent. The rent commencement date is May 1, 2018. The 5th Largest Tenant, Newton - Wellesley Hospital, has taken possession of its space and commenced paying rent, but is not yet in occupancy. The tenant is expected to take occupancy in April 2018. With respect to Loan No. 22, Marriott Charlotte City Center, approximately 25.7% and of UW Revenues ($), is attributable to the food and beverage outlets at the mortgaged property. With respect to Loan No. 26, Gateway Plaza, the 3rd Largest Tenant at the mortgaged property, North LA County Regional Center, has free rent periods in January 2018 and May 2018 equal to an aggregate $3,899 of rental payments, the 4th Largest Tenant, Poole & Shaffery, LLP has free rent periods from January through March in each of 2018 and 2019 and in January 2020 equal to an aggregate of $70,033 in rental payments, and the 5th Largest Tenant, California United Bank, has free rent periods for the month of June in 2018, 2022, 2023 and 2024, for the month of July in 2022 and 2023 and the month of August in 2022 equal to an aggregate $83,981 in rental payments. All free rent was reserved at loan origination. With respect to Loan No. 34, Sabre Center II, the Largest Tenant at the mortgaged property, Globaltech, has abated rent through September 2019 equal to $72,739 in rental payments, and the 2nd Largest Tenant, Trilogy Educational, has free rent through June 2018 equal to $63,774 in rental payments. All free rent was reserved at loan origination. With respect to Loan No. 46, Beacon – Mercury / Garage, the Occupancy % represents the occupancy for the Mercury portion of the mortgaged property only. The parking garage portion was approximately 83.0% occupied as of August 31, 2017.

	With respect to Loan No. 51, Nelson Duffie Mobile Home Parks, 62 of the 174 mobile homes at the two mortgaged properties are owned by a borrower-affiliate and the related lots are leased to such affiliate through a master lease. Additional lots may be added to the master lease, but not in excess of 43% of all lots at the mortgaged properties. Lots may also be released from the master lease in connection with a sale of the related mobile home to a third party tenant, provided such third party tenant enters into a direct lease for such lot with the borrower on market terms and for a minimum term of six months. Rent under the master lease is initially equal to $307,000 a year for each lot covered by the master lease, subject to increase by $430 per month for each lot added to the master lease, and decreased by $430 per month for any lot released from the master lease as described above. In addition to the master lease, the loan is also structured with loss recourse to the guarantors in the event any affiliate owned homes are removed from the property, and there is a guaranty on the master lease rent equal to the total number of borrower-affiliate homes multiplied by $400, the result of which is then multiplied by 18.

(4)	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 ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met. With respect to Loan No. 3, Apple Campus 3, the Appraised Value ($) represents the “as-stabilized” value of $773,600,000 for the mortgaged property, effective June 1, 2019, which assumes that contractual tenant

A-1-19

	improvement and leasing commission (“TI/LC”) obligations have been fulfilled and there is no outstanding free rent. At loan origination, the borrower deposited upfront reserves totaling $45,779,915 for such contractual TI/LC obligations and free rent. The “as-is” appraised value for the mortgaged property as of November 7, 2017 is $624,600,000, which results in a Current LTV % of 54.4% and a Maturity LTV % of 54.4%. With respect to Loan No. 7, Sentinel Square II, the Appraised Value ($) represents the “as-stabilized” value of $172,000,000 for the mortgaged property, effective April 1, 2019, which assumes the borrower’s contractual tenant improvement and leasing commission obligations have been fulfilled, that there is no outstanding free rent and that rent has commenced. At loan origination, the borrower reserved approximately $18.5 million in free rent associated with the District of Columbia and Federal Election Commission leases and $600,000 related to approved leasing expenses under the Federal Election Commission lease. The “as-is” appraised value for the mortgaged property as of October 26, 2017, is $149,200,000, which results in a Current LTV % of 68.8% and a Maturity LTV % of 68.8%. With respect to Loan No. 9, 600 Clipper, the Appraised Value ($) represents the “Hypothetical As If Funded” value, effective November 13, 2017, which assumes that all outstanding tenant improvements, rent/expense reimbursement loss and below market rents have either been funded or escrowed. At origination, the borrower was required to reserve approximately $5,071,085 for the remaining reduced rent period under the lease of the sole tenant, Volkswagen Group of America. In connection with the acquisition of the mortgaged property by the borrower, the former owner and seller of the mortgaged property escrowed $4,147,500 for outstanding tenant improvements with the title company. The lender has received as assignment of the borrower’s interest in the escrow account being held by the title company. The “as-is” value as of November 13, 2017 is $84,460,000, which results in a Current LTV % and Maturity LTV % of 64.3% and 64.3%, respectively.

	With respect to Loan No. 10, Worldwide Plaza, the Appraised Value ($) of $1,740,000,000 includes separate appraised values for the office building included in the mortgaged property ($1,620,000,000) and the amenity parcel ($120,000,000). As described under “Risk Factors–Risks Relating to the Mortgage Loans–Risks Relating to the Worldwide Plaza Mortgage Loan,” the amenity parcel does not secure the mortgage loan. Based solely on the appraised value of the office building, the Current LTV% and Maturity LTV% of the senior notes included in the Worldwide Plaza whole loan, the entire whole loan and the combined whole loan and mezzanine debt are 38.0%, 58.0% and 74.1% respectively. With respect to Loan No. 12, Hotel Indigo & Austin, the Appraised Value ($) represents the “prospective upon completion” value of $66,000,000 for the mortgaged property, effective April 25, 2018, which assumes the completion of the required property improvement plan (“PIP”) and $2.7 million in discretionary capital expenditures at the mortgaged property. At loan origination, the borrower reserved $300,000, the estimated aggregate cost of each respective PIP and an additional $2,700,000 for planned capital improvements, which the borrower has indicated it currently anticipates to begin in the spring of 2018 and to be completed by the end of summer in 2018 (however, such capital expenditures are not required to be made on any particular schedule, or at all). The “as-is” appraised value for the mortgaged property, as of April 25, 2017, is $62,000,000, which results in a Current LTV % of 72.6% and a Maturity LTV % of 62.7%. With respect to Loan No. 19, Atrium Center, the Appraised Value ($) represents the “hypothetical as-is” value, effective September 8, 2017, which assumes that the Dana Farber Cancer Institute lease has commenced and that all leasing costs have been paid. At origination, the borrower was required to reserve $21,161,047 for outstanding tenant improvements and leasing commissions and approximately $2,397,212 for outstanding free or abated rent. The “as-is” value as of September 8, 2017 is $185,000,000, which results in a Current LTV % and Maturity LTV % of 62.2% and 62.2%, respectively.

A-1-20

	With respect to Loan No. 25, Village Green of Waterford, the appraiser’s “as-stabilized” value for the property effective November 21, 2019, was used, which assumes all expected costs of planned renovations and capital expenditures are reserved for at origination. At origination, the borrower was required to reserve $1,836,000 to fund capital upgrades to be performed and completed during the first 24 months of the mortgage loan. The “as-is” appraised value for the mortgaged property as of November 21, 2017 is $29,700,000, which results in a Current LTV % of 79.5% and a Maturity LTV % of 70.4%. With respect to Loan No. 29, 220 Northwest 8th Avenue, the Appraised Value ($) represents the “as complete” value of $30,800,000 for the mortgaged property, effective January 1, 2018, which assumes that all outstanding work related to the Phase III delivery is complete. Delivery and acceptance of the Phase III space took place on November 28, 2017. There is no outstanding work related to the space. The “as-is” appraised value for the mortgaged property, as of October 25, 2017, is $30,400,000, which resulted in a Current LTV % of 64.1% and a Maturity LTV % of 58.3%. With respect to Loan No. 33, Fairfield Portfolio, the Appraised Value ($) represents the “as complete” value of $22,500,000 for the mortgaged properties, effective November 1, 2018, which assumes the completion of the required property improvement plan (“PIP”) at each mortgaged property. At loan origination, the borrower reserved $1,834,176, which represents 125% of the estimated aggregate cost of the PIPs. The “as-is” appraised value for the Fairfield Inn & Suites – High Point mortgaged property is $8.7 million and the “as-is” appraised value for the Fairfield Inn & Suites – Greensboro mortgaged property is $12.1 million for an aggregate “as-is” appraised value of $20,800,000, which results in a Current LTV % of 69.7% and a Maturity LTV % of 59.4%. With respect to Loan No. 36, Holiday Inn Express New Orleans, the appraiser’s “as complete” value for the property effective January 1, 2019, was used, which assumes an amount equal to 120% of the estimated cost of planned capital improvements is reserve for at origination. At origination the borrower was required to reserve $230,339 in the required performance improvement reserve (PIP) for a change of ownership PIP that is expected to be completed within 12 months of the origination date. The “as-is” appraised value for the mortgaged property as of November 21, 2017 is $22,600,000, which results in a Current LTV% of 57.1% and a Maturity LTV% of 54.5%.

	With respect to Loan No. 43, Hampton Inn Albuquerque University, the Appraised Value ($) represents the “Prospective Market Value Upon Completion of the Renovation” value, effective June 1, 2018, which assumes completion of the renovations required by the current PIP. At origination, the borrower was required to reserve $2,000,000, which is estimated to be the remaining cost to complete the PIP. The “as-is” value of the property as of June 1, 2017 is $11,000,000, which results in a Current LTV % and Maturity LTV % of 86.2% and 72.6%, respectively. With respect to Loan No. 46, Beacon – Mercury / Garage, the Appraised Value ($) consists of the $44,500,000 million “as-is” Appraised Value ($) for the Mercury portion and the $22,600,000 “as-is” million Appraised Value ($) for the garage portion of the Mortgaged Property. With respect to Loan No. 54, Holiday Inn Express Glenwood Springs Aspen Area, the Appraised Value ($) of $7,150,000 represents the “Prospective Market Value Upon Completion of the Renovation” value, effective October 1, 2018, which assumes completion of the renovations required by the current PIP. At origination, the borrower was required to reserve $1,450,000, which is estimated to be the remaining cost to complete the PIP. The “as-is” value of the property as of October 1, 2017 is $4,950,000, which results in a Current LTV % and Maturity LTV % of 86.3% and 71.3%, respectively.

(5)	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

A-1-21

	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.

(6)	With respect to Loan Nos. 1, 3, 4, 5, 6, 7, 8, 10, 13, 14, 15, 16, 17, 18, 19, 21, 22, 23, 32, 35, 39, 42, 46, 49, and 53, Central Park of Lisle, Apple Campus 3, EOS 21, Rochester Hotel Portfolio, InterContinental San Francisco, Sentinel Square II, The Woods, Worldwide Plaza, Braddock Metro Center, BlueLinx Portfolio, Marina Heights State Farm, Red Building, 599 Broadway, Lehigh Valley Mall, Atrium Center, 90 Hudson, Marriott Charlotte City Center, Two Harbor Point Square, Towers at University Town Center, Beacon – Criterion, Beacon – Hague, Beacon – Paramount, Beacon - Mercury / Garage, Beacon – Orpheum, and Beacon – Tower, the mortgage loans are part of larger split whole loans, which consist 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.

(7)	Each number identifies a group of related borrowers. With respect to Loan No. 4, EOS 21, the mortgaged property consists of one unit in a two unit land condominium, which is in place for compliance with local land use and zoning. Each unit owner owns a 50% interest in the common elements. With respect to Loan No. 17, 599 Broadway, one of the five condominium units comprising the mortgaged property is owned by two borrowers as tenants-in-common.

(8)	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 Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).

(9)	For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, [except for the mortgage loan(s) listed below,] 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.

(10)	With respect to all mortgage loans, except for the mortgage loan(s) listed below, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12. With respect to Loan No. 17, 599 Broadway, the assessment of the late charge with respect to any Monthly Debt Service ($) is subject to delay due to force majeure, which may not exceed one time per calendar year. With respect to Loan No. 33, Fairfield Portfolio, Annual Debt Service ($) is calculated based on the sum of the first 12 principal and interest payments based on the assumed principal payment schedule set forth in Annex H to this prospectus. Accordingly, Current Balance ($), Maturity Balance ($), Monthly Debt Service ($), UW NOI DSCR and UW NCF DSCR all reflect this payment schedule and a fixed interest rate of 5.684782609%.

(11)	With respect to Loan No. 3, Apple Campus 3, the whole loan has an ARD feature with an Anticipated Repayment Date of January 6, 2028, with an increased interest rate equal to the greater of (i) 4.864978% per annum and (ii) the 10-year swap rate as of the Anticipated Repayment Date plus 1.50%, until the Final Maturity Date of April 6, 2031. On and after the ARD until the Final Maturity Date, the Apple Campus 3 whole loan requires amortization based on a 30-year amortization schedule (assuming the initial interest rate). With respect to Loan No. 15, Marina Heights State Farm, the whole loan has an ARD feature with an Anticipated Repayment Date of January 6, 2028, with an increased interest rate equal to the greater of (i) 6.55950% per annum and (ii) the 10-year swap rate as of the Anticipated Repayment Date plus 3.00%, until the Final Maturity Date of January 6, 2033. From the first payment date after the ARD until the final maturity

A-1-22

	date, the Marina Heights State Farm whole loan requires amortization based on a 30-year schedule (assuming the initial interest rate).

(12)	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, Central Park of Lisle, which is part of a larger Whole Loan, the lockout period is required to be at least 25 payments beginning with and including the first payment date of February 6, 2018. Defeasance of the full $93,850,000 whole loan is permitted at any time after the earlier to occur of (i) two years from the closing date of the securitization that includes the last promissory note to be securitized and (ii) December 14, 2020. The assumed lockout period of 25 months is based on the expected closing date of the Benchmark 2018-B2 securitization in February 2018. The actual lockout period may be longer. With respect to Loan No. 3, Apple Campus 3, which is part of a whole loan, the lockout period is required to be at least 25 payments beginning with and including the first payment date of February 6, 2018. Defeasance of the full $340.0 million Apple Campus 3 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) December 14, 2021. The assumed lockout period of 25 months is based on the expected closing date of the Benchmark 2018-B2 securitization in February 2018. The actual lockout period may be longer. With respect to Loan No. 4, EOS 21, the lockout period will be at least 26 payments beginning with and including the first payment date of January 1, 2018. The actual lockout period may be longer. Defeasance of the full $150.0 million EOS 21 Whole Loan is permitted after the date that is two years after the closing date of the securitization that includes the last note to be securitized. The borrower is also permitted to prepay the EOS 21 Whole Loan if the defeasance lockout period has not occurred by January 1, 2021 with the payment of a yield maintenance premium.

	With respect to Loan No. 5, Rochester Hotel Portfolio, which is part of a whole loan, the lockout period is required to be at least 27 payments beginning with and including the first payment date of December 6, 2017. Defeasance of the full $140.0 million Rochester Hotel Portfolio Whole Loan is permitted at any time after the earlier to occur (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) November 6, 2020. The assumed lockout period of 27 months is based on the expected closing date of the Benchmark 2018-B2 securitization in February 2018. The actual lockout period may be longer. With respect to Loan No. 10, Worldwide Plaza, which is part of a whole loan, the lockout period is required to be at least 27 payments beginning with and including the first payment date of December 6, 2017. Defeasance of the full $940.0 million Worldwide Plaza 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) October 18, 2020. The assumed lockout period of 27 months is based on the expected closing date of the Benchmark 2018-B2 securitization in February 2018. The actual lockout period may be longer. With respect to Loan No. 13, Braddock Metro Center, which is part of a larger Whole Loan, the lockout period is required to be at least 24 payments beginning with and including the first payment date of March 6, 2018.

A-1-23

	Defeasance or prepayment (if prior to November 6, 2027, accompanied by a yield maintenance premium) of the full $74,200,000 whole loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) January 19, 2021. The assumed lockout period of 24 months is based on the expected closing date of the Benchmark 2018-B2 securitization in February 2018. The actual lockout period may be longer. With respect to Loan No. 14, BlueLinx Portfolio, which is part of a larger Whole Loan, the lockout period is required to be at least 24 payments beginning with and including the first payment date of March 6, 2018. Defeasance of the full $71,500,000 whole loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) January 10, 2021. The assumed lockout period of 24 months is based on the expected closing date of the Benchmark 2018-B2 securitization in February 2018. The actual lockout period may be longer.

	With respect to Loan Nos. 14, 18, 19, 33 and 51, BlueLinx Portfolio, Lehigh Valley Mall, Atrium Center, Fairfield Portfolio and Nelson Duffie Mobile Home Parks, partial release upon partial prepayment or partial defeasance is permitted. With respect to Loan No. 16, Red Building, the lockout period will be at least 25 payments beginning with and including the first payment date of February 6, 2018. Defeasance of the full $196,000,000 whole loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) December 18, 2021. With respect to Loan No. 17, 599 Broadway, the lockout period will be at least 24 payments beginning with and including the first payment date of March 1, 2018. Defeasance of the full $75.0 million 599 Broadway Whole Loan is permitted after the date that is two years after the closing date of the securitization that includes the last note to be securitized. The borrower is also permitted to prepay the 599 Broadway Whole Loan if the defeasance lockout period has not expired by March 1, 2022 with the payment of a yield maintenance premium. With respect to Loan No. 18, Lehigh Valley Mall, the lockout period will be at least 27 payment dates beginning with and including the first payment date of December 1, 2017. The actual lockout period may be longer. Defeasance of the full $200.0 million Lehigh Valley Mall Whole Loan is permitted after the date that is 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) December 1, 2020. The borrower is also permitted to prepay the Lehigh Valley Mall Whole Loan with the payment of a yield maintenance premium after the occurrence of the Permitted Release Date if the REMIC Prohibition Period has not occurred prior to December 1, 2020. With respect to Loan No. 21, 90 Hudson, the lockout period will be at least 25 payment dates beginning with and including the first payment date of December 1, 2017. Defeasance of the $130.0 million 90 Hudson Whole Loan is permitted prior to the open period and after the date that is earlier to occur of (i) the date that is two years after the closing date of the securitization that holds the last portion of the 90 Hudson Whole Loan to be securitized and (ii) December 1, 2020. The actual lockout period may be longer. The borrower is also permitted to prepay the 90 Hudson Whole Loan after December 1, 2019 with the payment of a yield maintenance premium.

	With respect to Loan No. 22, Marriott Charlotte City Center, the lockout period will be at least 32 payments beginning with and including the first payment date of July 1, 2017. Defeasance of the full $103.0 million Marriott Charlotte City Center Whole Loan is permitted after the date that is two years after the closing date of the securitization that includes the last note to be securitized. The borrower is also permitted to prepay the Marriott Charlotte City Center Whole Loan if the defeasance lockout period has not expired by July 1, 2020 with the payment of a yield maintenance premium.

A-1-24

	With respect to Loan No. 23, Two Harbor Point Square, which is part of a whole loan, the lockout period is required to be at least 26 payments beginning with and including the first payment date of January 6, 2018. Defeasance of the full $49.5 million Two Harbor Point Square 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 17, 2020. The assumed lockout period of 26 months is based on the expected closing date of the Benchmark 2018-B2 securitization in February 2018. The actual lockout period may be longer. In addition, at any time during the term of the whole loan and provided no event of default has occurred and is continuing, the borrower has the option to prepay the whole loan in whole, but not in part, with payment of a yield maintenance premium. With respect to Loan No. 48, Amsdell Georgia Portfolio, the borrower deposited $500,000 into an economic holdback reserve at closing, which may, under certain circumstances be applied by the lender toward the repayment of the loan. The borrower is entitled to receive the economic holdback reserve funds if certain capital improvements are performed and completed during the first 48 months of the loan term with respect to the acquired properties and the debt yield is equal to or greater than 8.5%. If the lender determines that the release conditions have not been satisfied on or before February 6, 2022, the lender will not disburse the funds and may retain the economic holdback reserve as additional collateral. The Current LTV, UW NOI Debt Yield % and UW NCF Debt Yield % net of the $500,000 economic holdback reserve are 69.9%, 9.0% and 8.6%, respectively.

(13)	With respect to some mortgage loans, historical financial information may not be available due to when the properties were constructed, renovated and/or acquired. With respect to Loan Nos. 3, 7, 9, 12, 14, 15, 16, 19, 20, 23, 24, 27, 29, 31, 34, 35, 36, 39, 42, 45, 46, 48, 49, 50, 51, 53, 55 and 57, Apple Campus 3, Sentinel Square II, 600 Clipper, Hotel Indigo & Austin, BlueLinx Portfolio, Marina Heights State Farm, Red Building, Atrium Center, Signature Place Condominiums, Two Harbor Point Square, One Parkway North Fee, 32 East Shopping Center, 220 Northwest 8th Avenue, Residence Inn Augusta, Sabre Center II, Beacon – Criterion, Holiday Inn Express New Orleans, Beacon – Hague, Beacon – Paramount, Homewood Commons, Beacon - Mercury / Garage, Amsdell Georgia Portfolio, Beacon – Orpheum, Four Points Nashville Airport, Nelson Duffie Mobile Home Parks, Beacon – Tower, 5657 Copley Drive and Rite Aid Johnstown, 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. 28, Hilton Garden Inn – Atlanta Airport North, 2014 financial information is based on 10 months annualized ending October 31, 2014. With respect to Loan No. 30, Corporate Plaza, the most recent financial information is based on 8 months annualized ending August 31, 2017. With respect to Loan No. 37, Lost Tree Financial Center, financial information for 2017 financials is based on 11 months annualized ending November 30, 2017. With respect to Loan No. 48.01, Compass Self Storage Conyers property, 2015 financial information is based on 9 months annualized ending September 12, 2015. With respect to Loan No. 52, Steeplechase Plaza, the most recent financial information is based on 8 months annualized ending August 31, 2017. With respect to Loan No. 55, 5657 Copley Drive, the most recent financial information is based on 11 months annualized ending November 30, 2017.

A-1-25


(14)	In the case of certain mortgage loans, the UW NOI ($) exceeds Most Recent NOI ($) by 10%. With respect to Loan No. 16, Red Building, the related property is currently in the process of leasing up and historical financials represent a non-stabilized occupancy. Since January 2017, five tenants have executed new leases for a total of 134,035 square feet of space and $7,440,129 of annual UW Base Rent. With respect to Loan No. 27, 32 East Shopping Center, TTM NOI represents non-stabilized occupancy during the demolition and construction process of the renovation, as well as the closure of the Gordmans approximately 45,000 square foot anchor store after the tenant filed bankruptcy in the first quarter of 2017. Burlington Coat Factory, the replacement tenant, signed a lease with an expiration date of February 28, 2030 and contributes $459,010 of annual UW Base Rent. With respect to Loan No. 29, 220 Northwest 8th Avenue, the UW NOI ($) is over 10% higher than Most Recent NOI ($), primarily driven by the delivery of WeWork’s phase III space (the third and fourth floor) in December 2017, accounting for approximately 24.3% of the Net Rentable Area and 25.6% of the UW Base Rent. With respect to Loan No. 34, Sabre Center II, the UW NOI ($) is over 10% higher than Most Recent NOI ($), primarily driven by (i) the lease signing of Globaltech, accounting for 11.3% of the Net Rentable Area and 12.8% of the UW Base Rent, (ii) the expiration of rent abatement periods and (iii) $50,187 in contractual rent steps through November 2018. With respect to Loan No. 45, Homewood Commons, the UW NOI ($) is over 10% higher than Most Recent NOI ($), primarily driven by (i) the recent signing or renewal of three leases since August 2016, accounting for approximately 19.3% of the Net Rentable Area and 29.6% of the UW Base Rent and (ii) $41,926 in contractual rent steps through August 2018. With respect to Loan No. 52, Steeplechase Plaza, the UW NOI ($) is over 10% higher than Most Recent NOI ($), primarily driven by (i) the lease signing of Davita, accounting for 10.5% of the Net Rentable Area and 14.5% of the UW Base Rent, (ii) Bealls Outlet increased their space in 2017 from 12,000 square feet to 23,750 square feet with a ten-year lease extension and (iii) $2,864 in contractual rent steps through December 2018.

(15)	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. 15, Marina Heights State Farm, the mortgaged property is exempt from property taxes because the ground lessor is a tax exempt government agency. The ground lease prohibits the ground lessor from transferring the fee to any entity that is not the State of Arizona or a political subdivision thereof that is exempt from property taxes. The lender did not underwrite any property taxes. With respect to Loan No. 29, 220 Northwest 8th Avenue, the mortgaged property benefits from the Oregon Special Assessment of Historic Tax Program which fixes the mortgaged property’s assessed value for a 10-year period. If the borrower is disqualified from the program the exemption will terminate. The fixed real estate tax evaluation expires in 2023. Such program may be extended for an additional 10 years and the borrower is required under the mortgage loan documents to apply to extend the program for 10 years in 2023, if the program is still available, but it will not be in default if the program is not available or the government refuses to extend the program after the borrower has diligently pursued an extension. The borrower was not required to reserve for any costs that may be incurred in order to obtain such an extension. Lender underwrote taxes based on the appraiser’s exempted value of $45,936. The mortgaged property is leased on a modified gross basis that includes a base year stop (2016) for real estate taxes. The base stop is $37,663. As such, the tenant will be responsible for increases beyond the base year in real estate

A-1-26

	taxes for the duration of the lease term through June 2032. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Prospectus for additional information. With respect to Loan No. 21, 90 Hudson, the mortgaged property is subject to a payment in lieu of taxes (“PILOT”) program with the City of Jersey City that expires in February 2020. The lender underwrote real estate taxes based on the abated tax payments provided by the PILOT. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus for additional information.

	With respect to Loan Nos. 35, 39, 42, 49, and 53, Beacon – Criterion, Beacon – Hague, Beacon – Paramount, Beacon – Orpheum and Beacon – Tower, each of the mortgaged properties is subject to certain historic rehabilitation tax credits (the “HTCs”). The HTCs are passed through to the third party tax credit investor. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus for additional information. With respect to Loan Nos. 42, 46, 49, and 53, Beacon – Paramount, Beacon - Mercury / Garage, Beacon – Orpheum and Beacon – Tower, each of the mortgaged properties benefits from a15-year real estate tax abatement. The Beacon – Mercury / Parking Garage 15-year real estate tax abatement was approved in 2012, Beacon – Paramount and Beacon – Orpheum were approved in 2013 and Beacon – Tower was approved in 2014. The taxes for each loan were underwritten based on the abated tax amount. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus for additional information.

(16)	Except for the mortgage loan 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. 33, Fairfield Portfolio, UW NOI DSCR and UW NCF DSCR is calculated based on the sum of the first 12 principal and interest payments based on the assumed principal payment schedule set forth in Annex H to this prospectus.

(17)	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. 10, Worldwide Plaza, the amenity parcel, which does not constitute collateral for the mortgage loan, but as to which certain loans thereon have been pledged to secure the mortgage loan, includes condominium interests, as to which the borrower does not have control of the condominium. With respect to Loan No. 13, Braddock Metro Center, the mortgaged property is subject to a “Virginia land condominium”. There are two units: (i) Braddock Metro Center mortgaged property (consisting of 1320, 1330 and 1340 Braddock Place, as well as the underground parking garage), and (ii) the 1310 Braddock Place building, which is not collateral for the Braddock Metro Center mortgage loan. There is no board of directors for the unit owner’s association. Each unit owner is entitled to a vote equal to its percentage interest. The borrower’s percentage interest is approximately 88.6%. The condominium documents do not govern casualty or condemnation, insurance proceeds, or provide for any assessments against the unit owners. With respect to Loan No. 15, Marina Heights State Farm, the mortgaged property has been divided into multiple leasehold condominium units, all of which are owned by the borrower. With respect to Loan No. 17, 599 Broadway, the mortgaged property consists of five units in a condominium with a total of 14 units. The borrowers collectively do not control the condominium board. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests” for additional information.

A-1-27

	With respect to Loan Nos. 18 and 21, Lehigh Valley Mall and 90 Hudson, in each case the mortgage loan is secured by both the borrower’s fee simple interest and a borrower affiliate’s leasehold interest under a ground lease. With respect to Loan No. 20, Signature Place Condominiums, the mortgaged property consists of 300 units in a 440 unit condominium.

	With respect to Loan No. 32, Towers at University Town Center, the mortgaged property is partially secured by a sublease of a ground lease of 162 parking spaces at a neighboring property. Neither the ground lease nor the sublease has customary leasehold financing provisions. However, the parking spaces are not required for zoning compliance or for the operation of the mortgaged property. The subleasehold property has historically operated at a net loss, which has been accounted for in the underwriting. No upside from the subleasehold property was included in the underwriting. With respect to Loan No. 55, 5657 Copley Drive, the mortgaged property consists of a condominium association and sub-association that governs the maintenance of common areas shared among the mortgaged property and immediately surrounding properties.

(18)	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. 5, Rochester Hotel Portfolio, the Kahler Grand and Kahler Inn & Suites mortgaged properties are not flagged hotel properties. The mortgaged properties are managed by Richfield Hospitality, Inc., each pursuant to a management agreement that has an initial termination date of October 17, 2018, and which will automatically renew until otherwise terminated by the borrower or manager with 90 days’ written notice. The mortgaged properties are operated under the Kahler brand, which is a trademark owned by one of the borrowers. With respect to Loan No. 5, Rochester Hotel Portfolio, the Residence Inn Rochester property is subject to a franchise agreement that expires on October 26, 2024 with one 10-year extension to October 26, 2034, exercisable at the franchisee’s option provided the following conditions are satisfied, (i) the franchisee is not in default, (ii) the franchisee met all monetary obligations during the term, (iii) the franchisee delivers a renewal application not less than 24 months or more than 36 months prior to the end of the current term along with an application fee and (iv) the franchisee signs the franchisor’s then-current form of franchise agreement not less than 12 months prior to the end of the current term, which will require satisfaction of various conditions precedent (including upgrading to then-current standards and specifications of the franchisor).

(19)	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. 3, Apple Campus 3, at loan origination the borrower deposited $93,750 for the estimated cost to complete outstanding punchlist items. Following origination, an additional $506,100 was deposited due to additional punch list items identified by Apple. With respect to Loan No. 9, 600 Clipper, the Upfront TI/LC Reserve ($) includes a tenant improvement reserve in the amount of $4,147,500, which the previous owner of the mortgaged property deposited in connection with the acquisition of the property by the borrower. The escrowed funds are currently held by a title company and the borrower has collaterally assigned its rights to the lender as additional security.

A-1-28

	With respect to Loan No. 10, Worldwide Plaza, the borrowers are permitted at their election to substitute one or more Qualifying Guaranties or letters of credit meeting the requirements of the loan documents in lieu of cash reserves (other than for the excess cash flow reserve). The aggregate letters of credit and Qualifying Guaranties in lieu of reserves may not exceed $120,000,000. With respect to Loan No. 22, Marriott Charlotte City Center, Upfront Other Reserve ($) represents a $10,000,000 holdback reserve, which was required to be released to the borrower at such time that the mortgaged property achieved a net operating income of at least $10,000,000 on a trailing 12 month basis. The reserve was released to the borrower in August 2017 in accordance with the loan documents.

	With respect to Loan Nos. 35, 39, 42, 49, and 53, Beacon – Criterion, Beacon – Hague, Beacon – Paramount, Beacon – Orpheum and Beacon – Tower, in each case, the Upfront Other Reserve ($) includes the following: (a) HTC insurance premium required by the loan documents in connection with any insurance coverage in excess of the amounts otherwise required to be carried by the borrower, to the extent required pursuant to the terms of the related master lease and/or the master lessee’s operating agreement; (b) the estimated amount of the put price owing to PNC Investment Company, LLC (“PNC”), the tax credit investor and the beneficiary of the HTCs, at the related mortgaged property (the “Put Option Reserve”), which funds may be used (i) to pay the put price or (ii) if a put is not exercised and a subsidiary of the borrower sponsor exercises a call right or other right to reacquire PNC’s interest, to pay such amount; (c) the amount (“Ongoing PNC Distributions Reserve”) equal to (i) all known and estimated payments and distributions owing by the master tenant to PNC (including, without limitation, priority return payments, residual operating distributions, and excess profit payments) during the period commencing on the loan origination date and ending on the date on which PNC may exercise its put option (the “Put Commencement Date”) and (ii) in the event that PNC does not exercise its put option on the Put Commencement Date, amounts required to fund the master lessee’s obligation to “top up” the Ongoing PNC Distributions Reserve with respect to all payment or distributions owed by the borrower sponsor or the master tenants to PNC for the remaining period between the Put Commencement Date and the loan maturity date. Both the Put Option Reserve and the Ongoing PNC Distributions Reserve constitute collateral for the guaranteed obligations solely under the pledgor guaranty agreements given for the benefit of the lender, but are excluded from collateral for the loan under the loan documents. In connection with the Ongoing PNC Distributions Reserve only, to the extent there exists any deficiency, determined by the lender once each calendar year based on an increase in the anticipated excess profit payments required for the following year under the related master lease documents, additional funds will be allocated to the related excess profits payments subaccount pursuant to the cash management agreement and the related pledger guaranty. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus for additional information with respect to the HTCs. With respect to Loan No. 48, Amsdell Georgia Portfolio, the borrower was required to reserve $500,000 at origination for an economic holdback reserve.

(20)	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, Central Park of Lisle, at loan closing, the lender reserved $3,747,355 upfront classified as replacement reserves under the loan agreement for which $74,750 is earmarked for immediate repairs (115% of engineer’s estimated costs in the PCA). The remaining $3,672,605 is accretive to the structure for the loan. Although it is structured under replacement reserves, the loan allows for the Borrower to use those funds for TI/LCs.

A-1-29

	With respect to Loan No. 2, Promenade Shops at Aventura, during the cash sweep period caused solely by (i) Nordstrom failing to renew its lease prior to the earlier of (A) the expiration of the renewal notice period pursuant to the lease and (B) 12 months prior to the expiration of the lease, (ii) Nordstrom “going dark”, vacating or abandoning the premises leased under its lease or (iii) Nordstrom becoming subject to a bankruptcy action, all excess cash flow after payment of debt service required reserves and operating expenses is required to be deposited into the Monthly Other Reserve ($). The reserve is subject to cap in an amount equal to $20.00 multiplied by the leasable area that is subject to the Nordstrom lease. The borrower is permitted to post a letter of credit in an amount equal to the cap in lieu of the deposits from excess cash flow.

	With respect to Loan No. 5, Rochester Hotel Portfolio, during a franchise agreement sweep period, excess cash flow on deposit in the clearing account is required to be swept on each monthly payment date into a property improvement plan (“PIP”) reserve account until such funds equal to the greater of (i) $1,800,000 (which may be reduced by the lender in its reasonable discretion to 110% of the anticipated costs required to comply with all PIP requirements under any replacement franchise agreement or renewal or extension of any existing franchise agreement, if less than $1,800,000) and (ii) in the lender’s reasonable discretion, 110% of the anticipated costs required to comply with all PIP requirements under any replacement franchise agreement or renewal or extension of any existing franchise agreement. A franchise agreement sweep period will commence on the earlier to occur of (i) 24 months prior to the expiration date of the applicable franchise agreement and (ii) any borrower’s written notice to the lender of a borrower’s intent to commence the process of replacing an applicable existing franchise agreement and shall end upon the occurrence of (x) borrowers delivering a replacement franchise agreement or renewal or other extension of an existing franchise agreement and having an initial term (with respect to a replacement franchise agreement) or a remaining term (with respect to an existing franchise agreement, after giving effect to such renewal or extension), in either case, of at least 10 years and (y) the amount in the PIP account equaling 110% of the anticipated costs required to comply with all PIP requirements under any such replacement franchise agreement (or renewal or extension of any existing franchise agreement). With respect to Loan No. 5, Rochester Hotel Portfolio, the borrowers are required to establish a renovation reserve account and, on each of the first 30 monthly payment dates, deposit $500,000 plus FF&E deposits for the Kahler Grand property and the Kahler Inn & Suites property that would otherwise have been deposited into the FF&E reserve on such monthly payment date. The monthly renovation reserve deposits may be reduced by a proportionate amount if the borrowers deposit an amount in excess of the renovation reserve fixed payment amount in a prior month.

	With respect to Loan No. 5, Rochester Hotel Portfolio, on each monthly payment date in June, July, August, September, October, and November, the borrowers are required to deposit $50,000 into a seasonality reserve for potential shortfalls in the payment of the monthly interest payment amount, monthly debt service payment amount, other amounts payable under the loan documents and other operating expenses on each monthly payment date in January, February and March (provided, if no Trigger Period (as defined in the loan documents) exists, the lender is required to disburse available funds in an amount equal to $100,000 to the borrowers on each such monthly payment date). The seasonality reserve is subject to a cap of $300,000. With respect to Loan No. 12, Hotel Indigo & Austin, the borrower is required to deposit the greatest of (i) 2.0% of prior month’s gross revenues (as set forth in the most recent approved annual budget) through and including the payment date in August 2018, 3.0% of prior month’s gross revenues (as set forth in the most recent approved annual budget) beginning on the payment date in September 2018 through and including the payment date in August 2019, and 4.0% of the prior month’s gross revenues (as set forth in the most recent approved annual budget) thereafter, (ii) the amount required under the management agreement and (iii) the amount required under the franchise agreement for FF&E.

A-1-30

	With respect to Loan No. 12, Hotel Indigo & Austin, the borrower will not be required to make monthly payments into the tax, insurance or FF&E reserve accounts on any monthly payment date occurring immediately after a seasonal month (initially, the monthly payment date in January) to the extent, and only to the extent, that sufficient funds are on deposit in the seasonal working capital reserve account and the lender is obligated to disburse funds therein to pay the same.

	With respect to Loan No. 12, Hotel Indigo & Austin, on each monthly payment date from September 2017 through December 2017, the borrower was required to make deposits equal to $61,386 for the purpose of funding a seasonal working capital reserve to cover shortfalls during seasonal periods when rents may be reduced. On each monthly payment date occurring during the term of the loan commencing in February 2018, other than the monthly payment date occurring in January, to the extent the balance of the seasonal working capital reserve account is less than the seasonal working capital reserve annual deposit amount (as described below), the borrower will be required, following at least 10 days prior notice, to deposit an amount equal to the seasonal working capital reserve account monthly deposit (as defined in the loan documents) on each monthly payment date until the seasonal working capital reserve account equals the seasonal working capital reserve annual deposit amount. The seasonal working capital reserve annual deposit amount is generally equal to the debt service, reserves, and if a cash management period exists, budgeted and projected extraordinary operating expenses, due in each month of the applicable year that follows a month that is in a seasonal period when hotel rents may be reduced. The seasonal working capital reserve account monthly deposit is generally the annual amount divided by the number of non-seasonal months. With respect to Loan No. 13, Braddock Metro Center, ongoing monthly tax reserves are calculated based on the annual tax assessment which includes the 1310 Braddock Place building. The ongoing monthly tax reserve amount will be reassessed when the 1310 Braddock Place building, which is not part of the collateral for the related mortgage loan, is considered to be a separate tax parcel. With respect to Loan No. 16, Red Building, beginning on February 6, 2021, the borrower is required to deposit $66,114 into the TI/LC Reserve on each payment date until the Leasing Reserve cap of $3,966,820 is reached.

	With respect to Loan No. 22, Marriott Charlotte City Center, the borrower is required to deposit (a) for months one through 36 of the term of the loan, 3%, (b) for months 37 through 48 of the term of the loan, 4% and (c) for months 49 through 60 of the term of the loan, 5% of gross income from operations for the calendar month occurring two calendar months prior to such payment date plus any amounts required to be deposited pursuant to any property improvement plan if: (i) the property manager no longer reserves or otherwise sets aside funds for replacements and repairs required to be made to the property during the calendar year in accordance with the loan documents, (ii) the borrower fails to provide to the lender with reasonably satisfactory evidence that sums for replacements and repairs required to be made to the mortgaged property are being reserved with the property manager and such sums are being expended at the property in accordance with the requirements of the loan documents or the management agreement or (iii) the management agreement is no longer in full force and effect. With respect to Loan No. 27, 32 East Shopping Center, the borrower is required to deposit $15,742.67 into the Monthly TI/LC Reserve ($) on each payment date beginning with the first monthly payment date on March 6, 2018 through and including the payment date on January 6, 2019. Beginning on the payment date on January 6, 2020 and on each monthly payment date thereafter, the borrower is required to deposit $3,936 into the TI/LC reserve account.

	With respect to Loan No. 28, Hilton Garden Inn – Atlanta Airport North, the borrower is required to deposit into the Monthly Capex Reserve ($) the greater of (A) the amount required by the franchisor under the franchise agreement and (B) 1/12th of (i) for the first twenty-four months of the term of the Mortgage Loan,

A-1-31

	two percent (2%), (ii) for the subsequent twelve months, three percent (3%), 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 revenue for hotel-related operations for the preceding calendar year and (y) projected annual gross revenues for hotel-related operations at the mortgaged property for the calendar year in which such due date occurs as set forth in the approved annual budget. The borrower is required to deposit into the Monthly Other Reserve ($) for the seasonality reserve, on the due date in February through October of each calendar year if it is determined that in November, December, or January of a calendar year the amount by which operating expenses, debt service, tax, insurance, and FF&E reserves exceeds operating income and other gross revenues are equal to or exceed $50,000, 1/9th of an amount equal to 110% of the greater of (A) the sum of the amount by which operating expenses, debt service, tax, insurance, and FF&E reserves exceeds operating income and other gross revenues for the 12 months prior to the applicable date of determination, and (B) the sum of amount by which operating expenses, debt service, tax, insurance, and FF&E reserves exceeds operating income and other gross revenues for such calendar year as determined by the approved annual budget. With respect to Loan No. 33, Fairfield Portfolio, on each payment date occurring in February through and including October, the borrower is required to deposit $25,000 per month (subject to adjustment from time to time by the lender), subject to a cap of $200,000, into the seasonal working capital reserve account.

	With respect to Loan No. 36, Holiday Inn Express Downtown New Orleans, upon the occurrence of the lender’s determination that the debt yield is less than 9.5% until the lender’s determination the debt yield is equal to or greater than 10%, on each due date the borrower is required to deposit into the Monthly Other Reserve ($) for the seasonality reserve, 110% of the quotient of (x) the aggregate amount by which operating income for the mortgaged property is insufficient to establish a debt service coverage ratio of 1.00x for the twelve (12) month period, divided by (y) the number of months for which there is no insufficiency, in each case, based on the approved annual budget (or, if no approved annual budget exists, the approved annual budget for the preceding calendar year, and if no approved budget exists for the preceding calendar year, based on the monthly operating statements of the mortgaged property for the twelve (12) month period prior to date of determination). On each due date the borrower is required to deposit into the Monthly Capex Reserve ($) the greater of (A) any amount required by the franchisor under the franchise agreement for FF&E and (B)(I) during the first year of the initial term of the existing franchise agreement, one twelfth (1/12) of 2%, (II) during the and second and third year of the initial term of the existing franchise agreement, one twelfth (1/12) of 3% and (III) thereafter or at any time that the franchise agreement in existence at origination has been terminated or otherwise ceases to be in full force and effect, one twelfth (1/12) of 4%, in each case, of the greater of (x) the annual gross revenues for the hotel related operations at the mortgaged property for the immediately preceding calendar year as reasonably determined by the lender and (y) the projected annual gross revenues for the hotel related operations at the mortgaged property for the calendar year in which such due date occurs as set forth in the approved annual budget; provided, that, notwithstanding anything herein to the contrary, if, as of any applicable date of determination, no approved annual budget exists for the applicable calendar year, the amount of the FF&E payment described in (B) above shall be determined by Lender in its reasonable discretion. With respect to Loan No. 47, Centre Point Plaza, the borrower is required to deposit $2,654 into the Monthly Capex Reserve ($) on each payment date beginning on April 6, 2019 and on each payment date thereafter. In addition, the borrower is required to deposit $7,963 into the Monthly TI/LC Reserve ($) until the TI/LC Reserve account is equal to $200,000, so long as (i) the in-place occupancy for the Centre Point Plaza property is not less than 80.0%, (ii) the DSCR is greater than 1.25x, (iii) there is no ongoing anchor tenant trigger event and (iv) both Burke’s Outlet Stores, LLC and Belk, Inc. are in occupancy, open for business and paying rent. From and after the occurrence and during the continuance of a Burke’s tenant event, the borrower is required to deposit $15,926 on each payment date.

A-1-32

	With respect to Loan No. 50, Four Points Nashville Airport, on each payment date occurring in March through and including November, the borrower is required to deposit $16,667 per month (subject to adjustment from time to time by the lender), subject to a cap of $150,000, into the seasonal working capital reserve account. Notwithstanding the foregoing, provided no event of default is continuing and the underwritten net cash flow DSCR is at least 1.25x, the borrower’s obligation to make a monthly deposit into the seasonal working capital reserve account will no longer be applicable. With respect to Loan No. 54, Holiday Inn Express Glenwood Springs Aspen Area, on the payment dates occurring in June, July, August and September of each year during the term of the loan, commencing on the payment date in June 2019, the borrower is required to deposit an amount determined by the lender in May of each year equal to the amount which, if added to the net operating income, would cause the debt service coverage ratio during November, December, January and February immediately preceding such seasonality payment period to equal 1.00x; provided, however, in the event there is insufficient excess cash flow to make the full seasonality reserve monthly deposit in any of such months, the borrower is permitted to make an additional payment, in the amount equal to the full amount of any prior payment shortfall, in October of the applicable year.

(21)	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. 38, Coral Club Apartments, the Capex Reserve Cap ($) of $198,000 excludes the upfront capex reserve deposit of $300,000. With respect to Loan No. 45, Homewood Commons, beginning on January 6, 2024, funds in the Upfront TI/LC Reserve ($) will be subject to a TI/LC Reserve Cap ($) of $400,000. With respect to Loan No. 52, Steeplechase Plaza, beginning on January 2, 2026, funds in the Upfront TI/LC Reserve ($) will be subject to a TI/LC Reserve Cap ($) of $350,000.

(22)	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. 1, Central Park of Lisle, the 2nd Largest Tenant, CA Technologies, subleases 11,138 square feet to Chicago Tribune Company, LLC. Chicago Tribune Company, LLC further subleases the 11,138 square feet to HCL America, Inc. With respect to Loan No. 10, Worldwide Plaza, the 2nd Largest Tenant, Cravath, Swaine & Moore LLP, subleases approximately 34,210 square feet of its space to McCarter & English LLP and approximately 29,688 square feet of its space to AMA Consulting Engineers, P.C. With respect to Loan No. 11, 64 Wooster Street, the 2nd Largest Tenant, Harbinger Group, subleases 6,000 square feet to TodayTix, Inc. and 6,000 square feet to Keystone Strategy, LLC. With respect to Loan No. 14, BlueLinx Portfolio, the Largest Tenant at the BlueLinx Frederick property, BlueLinx Corporation, subleases 100,000 square feet to Carter-Jones Lumber Company. The Largest Tenant at the BlueLinx Butner property, BlueLinx Corporation subleases approximately 104,000 square feet to Cormetech, Inc.

A-1-33

	With respect to Loan No. 17, 599 Broadway, the entire mortgaged property is leased to 599 Broadway JS, LLC (Jeff Sutton), which has subleased its entire leased space as follows: (a) the sub-level and the first two floors to AE Outfitters Retail Co. and (b) the third floor to The Wella Corporation. The aggregate average per square foot underwritten base rent of (i) the prime leases is approximately $132 and (ii) the subleases are approximately $173. UW Revenues ($) reflects the underwritten prime lease rents. With respect to Loan No. 19, Atrium Center, the entire premises leased to CCRM, the 3rd Largest Tenant, is subleased to CRMB Physician Group, PLLC, a subsidiary of CCRM. The term of the sublease expires concurrently with the term of the prime lease. The underwritten base rent of the sublease and prime lease are also identical at $36.75 per square foot.

(23)	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. 1, Central Park of Lisle, the Largest Tenant, Armour-Eckrich Meats LLC, leases 95,419 square feet of space that expire on November 30, 2027 and 588 square feet of space that expire on November 30, 2023. The 2nd Largest Tenant, CA Technologies, leases 61,787 square feet of space expiring on April 30, 2025 and 11,138 square feet of space that expires on March 31, 2020 (currently subleased to HCL America, Inc.). The 4th Largest Tenant, Kantar LLC, leases 39,363 square feet of space that expire on January 31, 2025 and 4,037 square feet of space that expire on October 31, 2019. With respect to Loan No. 15, Marina Heights State Farm, the Largest Tenant, State Farm, leases 426,902 square feet with an expiration date in December 2032, 370,332 square feet with an expiration date in December 2035, 347,851 square feet with an expiration date in December 2037, 245,370 square feet with an expiration date in December 2039 and 575,639 square feet with an expiration date in December 2042. With respect to Loan No. 16, Red Building, the 3rd Largest Tenant, Gaumont Television USA, leases 10,495 square feet of space that expire on July 31, 2023 and 19,893 square feet of space that expire on July 31, 2027. With respect to Loan No. 26, Gateway Plaza, the 4th Largest Tenant, Poole & Shaffery, LLP, leases 7,474 square feet with a lease expiration date in April 2022 and 1,755 square feet with a lease expiration date in December 2020.

(24)	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. 1, Central Park of Lisle, the Largest Tenant, Armour-Eckrich Meats LLC has a one-time right to terminate its lease on February 28, 2023 for any or all suites, except Suite 350, with 12 months’ notice and payment of termination fees. The 2nd Largest Tenant, CA Technologies, has a one-time right to terminate all or no less than 50% of the remaining 7th floor space effective on April 30, 2020 with 12 months’ notice and payment of the contraction fee. With respect to Loan No. 7, Sentinel Square II, the Largest Tenant, District of Columbia, has the right to terminate its lease if sufficient funds are not appropriated to cover the cost of fixed and additional rent. With respect to Loan No. 10, Worldwide Plaza, the Largest Tenant, Nomura Holding America Inc., has the right to reduce its space upon 15 months’ notice prior to January 1, 2022 (if it has not exercised an expansion option in the prior 12 months) by a single contiguous block of space and/or any full or partial floor of its

A-1-34

	space that is not contiguous to any other space then leased by Nomura Holding America Inc. so long as the total contraction space includes no more than 10% of its rentable square footage. Nomura Holding America Inc. may also reduce its space in the same manner once after January 1, 2022 and prior to January 1, 2027. Both contraction options are subject to certain payments associated with the option. Nomura Holding America Inc. also has a one-time right to terminate its lease, in whole or in part as of January 1, 2027 upon 18 months’ notice and payment of a termination fee equal to six months fixed rent on the terminated space and unamortized transaction costs associated with the terminated space. With respect to Loan No. 16, Red Building, the 4th Largest Tenant, Clique Media, has the right to terminate its lease on January 31, 2023 with 18 months’ notice and the payment of unamortized tenant improvements, leasing commissions and abated rent.

	With respect to Loan No. 19, Atrium Center, the 3rd Largest Tenant, CCRM, has the right to terminate its lease as of May 31, 2027, with 12 months’ notice and the payment of a termination fee. With respect to the Loan No. 23, Two Harbor Point Square, the 4th Largest Tenant, Castleton Commodities, can terminate its lease on March 31, 2020 with one-year notice and payment of a $1,300,000 termination fee. The 5th Largest Tenant, Insight Global, can terminate its lease on October 31, 2020 with one-year notice plus unamortized tenant improvements, leasing commissions & free rent, plus four months of base and additional rent and a $1,300,000 termination fee. With respect to Loan No. 26, Gateway Plaza, the Largest Tenant, State of California, has the right to terminate its lease upon 30 days prior written notice at any time. The 2nd Largest Tenant, Regus, has the right to terminate its lease on November 19, 2019 upon at least 12 months’ prior written notice with a termination fee equal to the unamortized balance as of the termination date of the tenant improvement allowance, free rent, and brokerage commissions paid by landlord, plus a termination penalty of three months of rent. With respect to Loan No. 30, Corporate Plaza, the Largest Tenant, United States of America General Services Administration (IRS), has the right to terminate its lease, in whole or in part, at any time on or after September 16, 2021 with at least 90 days written notice. The 3rd Largest Tenant, United States of America General Services Administration (Secret Service), has the right to terminate its lease, in whole or in part, at any time on or after September 30, 2018 with at least 90 days written notice. With respect to Loan No. 34, Sabre Center II, the 4th Largest Tenant, Broadsoft, has a one-time right to terminate its lease on June 1, 2020 with written notice given no later than 270 days prior (September 5, 2019), and a termination fee equal to the sum of the unamortized hard and soft costs of the tenant improvements, the unamortized brokerage fees and two month’s rent. With respect to Loan No. 37, Lost Tree Financial Center, the Largest Tenant, Ameriprise Holdings, Inc., has the right to terminate its lease as of January 31, 2023, with six months’ notice and the payment of a termination fee.
	With respect to Loan No. 44, 564 6th Street, the Largest Tenant, the City and County of San Francisco, may terminate its lease if sufficient funds are not appropriated for the payment of rent or other payments under the lease. With respect to Loan No. 55, 5657 Copley Drive, the Largest Tenant, Mr. Copy, Inc., has the right to terminate its lease between March 1, 2023 and February 28, 2025, the last two years of the lease, if tenant specific required capex exceeds six months’ base rent. With respect to Loan No. 56, WAG Lawrenceville, the Largest Tenant, Walgreens, has the right to terminate

A-1-35

	its lease on December 31 for the years 2021, 2026, 2031, 2036, 2041, 2046, 2051, and 2056 with 12 months’ notice.

(25)	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. 6, InterContinental San Francisco, there is no carveout guarantor for the mortgage loan, and the borrower is the sole party liable for breaches or violations of the provisions in the loan documents and the environmental indemnity. With respect to Loan No. 7, Sentinel Square II, there is no carveout guarantor for the mortgage loan, and the borrower is the sole party liable for breaches or violations of the nonrecourse carveout provisions in the loan documents and the environmental indemnity. With respect to Loan No. 8, The Woods, there is no separate Carveout Guarantor. With respect to Loan No. 10, Worldwide Plaza, the non-recourse carveout guarantors are SL Green Operating Partnership, L.P. (“SLGOP”) and RXR Fund III (consisting of RXR Real Estate Value Added Fund – Fund III LP, RXR RE VAF – Fund III Parallel A LP, RXR RE VAF – Fund III Parallel B LP, RXR RE VAF – Fund III Parallel B (REIT) LP, RXR RE VAF – Fund III Parallel C LP, and RXR RE VAF – Fund III Parallel D LP), on a joint and several basis (except as to events caused solely by SL Green Operating Partnership L.P. or its affiliates or caused solely by RXR Fund III or its affiliates, in which case solely the related guarantor or group of guarantors is liable). The nonrecourse carve-out guarantee is limited to certain carveouts, including (i) loss recourse for any violation of the transfer restrictions contained in the loan documents (other than those that are full recourse) and any unsecured, unpermitted additional debt and (ii) full recourse for insolvency events (capped at $94,000,000), unpermitted transfers of all or substantially all of the office tower, the amenity parcel, the collateral related to the amenity parcel or the equity interests in the borrowers or certain entities related to the amenity parcel owned by the borrowers and unpermitted additional debt secured by the collateral. Recourse for fraud, misapplication or misappropriation of insurance proceeds or condemnation awards and breaches of environmental covenants is only to the related borrowers, not the guarantor, and there is no recourse for intentional misrepresentation, misappropriation of rents or physical waste. There is no environmental indemnitor for the Worldwide Plaza whole loan, other than the borrowers.

	With respect to Loan No. 15, Marina Heights State Farm, there is no carveout guarantor for the whole loan, and the borrower is the sole party responsible for breaches or violations of the nonrecourse carve-out provisions in the loan documents and the environmental indemnity. With respect to Loan No. 18, Lehigh Valley Mall, the obligations and liabilities of the Carveout Guarantor under the non-recourse carveout guaranty are capped at $40,000,000, plus all reasonable out-of-pocket costs and expenses (including court costs and reasonable attorneys’ fees) incurred by the lender in the enforcement of the guaranty or the preservations of the lender’s rights under the guaranty. With respect to Loan No. 19, Atrium Center, there is no separate Carveout Guarantor.

(26)	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. 4, EOS 21, the borrower is required to (i) cause the property manager to collect all rents from the residential portion of the mortgaged property and deposit such rents into the lockbox account within three business days after receipt thereof and (ii) notify and advise each commercial tenant of the

A-1-36

	mortgaged property to send directly to the lockbox account all payments of rent payable to the borrower under each applicable lease pursuant to a tenant direction letter sent at origination of the loan. In the event the owners of the borrower incur mezzanine debt in accordance with the loan documents, the borrower is required to implement in-place hard cash management. With respect to Loan No. 10, Worldwide Plaza, the office tower portion of the collateral securing the Worldwide Plaza mortgage loan is structured with a hard lockbox and springing cash management. The amenities borrower, the pledger of the collateral related to the amenity parcel, has caused the amenities lender to establish a springing lockbox account to which the owner of the amenity parcel deposits cash revenue related to the amenity parcel. During the continuance of a trigger period, the amenities borrower is required to cause the amenities lender not to make any remittances from the amenities lockbox account except generally to pay expenses of the Worldwide Plaza mortgaged property, to the lockbox account or cash management account or certain other specified payments not to exceed $300,000 a year.

(27)	With respect to Loan Nos. 19, 22 and 23, Atrium Center, Marriott Charlotte City Center and Two Harbor Point Square, the related whole loan will initially be serviced by the master servicer and special servicer pursuant to the pooling and servicing agreement for the Benchmark 2018-B1 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.

(28)	Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Existing Mezzanine Debt,” “—Future Mezzanine Debt” and “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the preliminary prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future. With respect to Loan No. 3, Apple Campus 3, the $117,500,000 senior mezzanine loan has an initial interest rate of 4.6200% per annum and an ARD feature with an anticipated repayment date of January 6, 2028, with an increased interest rate equal to the greater of (i) 4.6200% per annum plus 1.50% and (ii) the 10-year swap rate as of the anticipated repayment date plus 1.50%, until the final maturity date of April 6, 2031. The $117,500,000 junior mezzanine loan has an initial interest rate of 6.0000% per annum and an ARD feature with an anticipated repayment date of January 6, 2028, with an increased interest rate equal to the greater of (i) 6.0000% per annum plus 1.50% and (ii) the 10-year swap rate as of the Anticipated Repayment Date plus 1.50%, until the Final Maturity Date of April 6, 2031. The initial interest rates for both loans results in a blended rate of 5.3100%. Payments of interest on the mezzanine loans (at their initial rate) are payable from excess cash flow prior to excess cash flow being used to amortize the related whole loan.

	With respect to Loan No. 6, InterContinental San Francisco, pursuant to a side letter between the borrower and IHG Management (Maryland) LLC, IHG Management is required to, over a two-year period, purchase up to $2,500,000 (the “Aggregate Amount”) worth of certain qualifying personal property/FF&E to be used for the hotel, which personal property will be owned by IHG Management, but kept at the InterContinental San Francisco property, with a revocable license to the borrower. If the management agreement is terminated, the borrower must pay IHG Management the Aggregate Amount, which amount will be reduced by $250,000 on each anniversary of the date IHG Management first incurs any such expense. At the end of the two-year period, IHG Management may fund any unused portion of the Aggregate Amount into the FF&E reserve held by IHG Management. Pursuant to a subordination, non-disturbance and attornment agreement between IHG Management and the lender, if the lender forecloses on the InterContinental San Francisco property and there is a termination event under the IHG Management Agreement, the lender may, but is not obligated to, purchase such personal property from IHG Management for an amount equal to the amount IHG Management spent on such personal property, as reduced on each anniversary of the first purchase as described above. If the lender chooses not to purchase such personal property, IHG Management will have

A-1-37

the right to remove such personal property from the InterContinental San Francisco hotel.

With respect to Loan No. 10, Worldwide Plaza, the $260,000,000 mezzanine debt consists of a $190,000,000 mezzanine loan which carries an interest rate of 5.1170% per annum, and a $70,000,000 second mezzanine loan which carries an interest rate of 6.000% per annum.

With respect to Loan No. 10, Worldwide Plaza, the borrowers may issue preferred equity in lieu of or in combination with mezzanine debt, subject to a maximum amount of $120,000,000 and the conditions set forth in the table regarding future mezzanine debt under “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” in the Preliminary Prospectus. Future mezzanine debt or preferred equity may not be incurred prior to April 18, 2018. Goldman Sachs Mortgage Company or an affiliate has a right of first offer to provide the future mezzanine debt or preferred equity. The mortgage loan documents provide that there will be no restriction on the right to prepay, defease or redeem such future mezzanine debt or preferred equity.

With respect to Loan No. 16, Red Building, the whole loan is structured with $116,000,000 of subordinate debt split between a B-Note of $51,000,000 at a 5.25% coupon and a C-Note of $65,000,000 at a 6.00% coupon.

With respect to Loan No. 18, Lehigh Valley Mall, the loan documents permit the borrower to enter into a “Property-Assessed Clean Energy loan”, incurred for improvements to the property for the purpose of increasing energy efficiency, increasing use of renewable energy sources, resource conservation, or a combination of the foregoing, and repaid through multi-year assessments against the property, 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.

With respect to Loan No. 23, Two Harbor Point Square, the mortgage loan has an interest only period of five years followed by five years of amortization based on a 30-year amortization schedule, and the Two Harbor Point Square mezzanine loan is full term interest only.

With respect to Loan Nos. 35, 39, 42, 46, 49, and 53, Beacon – Criterion, Beacon – Hague, Beacon – Paramount, Beacon - Mercury / Garage, Beacon – Orpheum and Beacon – Tower the respective mezzanine loan balances, in aggregate, reflect a single mezzanine loan secured by the interests in each applicable borrower, which is subject to additional advancing as described below. Mezzanine balances and related mezzanine and total debt calculations reflect the balance as if fully advanced.

A-1-38