FWP 1 n1316_anxa1-x3.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206361-15
     

     
 

 

Free Writing Prospectus dated July [20], 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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  

                                             
                                          Original  
                Number of Property   Property   Year    Unit of      Occupancy Appraised Appraisal Current Original Balance Current  
Loan # Seller Property Name Street Address City State Zip Code County Properties Type Subtype Year Built Renovated Units  Measure Occupancy % Date Value ($) Date LTV % Balance ($) per Unit ($) Balance ($)
1 JPMCB/GACC Aventura Mall 19501 Biscayne Boulevard Aventura FL 33180 Miami-Dade 1 Retail Super Regional Mall 1983 2017 1,217,508 Square Feet 92.8% 02/14/18 3,450,000,000 04/16/18 40.8% 103,000,000 1,155 103,000,000
2 CREFI NY & CT NNN Portfolio Various Various Various Various Various 9 Retail Various Various Various 70,333 Square Feet 100.0% 05/01/18 93,700,000 Various 61.2% 57,375,000 816 57,375,000
2.01 CREFI Bank of America - Queens 90-57 Sutphin Boulevard Jamaica NY 11421 Queens 1 Retail Unanchored 1931 2007 10,300 Square Feet 100.0% 05/01/18 20,800,000 05/21/18   11,775,000   11,775,000
2.02 CREFI CVS - Queens 245-02 Merrick Boulevard Rosedale NY 11422 Queens 1 Retail Freestanding 2007   14,966 Square Feet 100.0% 05/01/18 14,500,000 05/21/18   8,720,000   8,720,000
2.03 CREFI Walgreens - Newtown 47-49 South Main Street Newtown CT 06470 Fairfield 1 Retail Freestanding 2011   13,667 Square Feet 100.0% 05/01/18 9,900,000 05/04/18   6,400,000   6,400,000
2.04 CREFI Chase - Queens 90-59 Sutphin Boulevard Jamaica NY 11435 Queens 1 Retail Unanchored 1931 2007 6,600 Square Feet 100.0% 05/01/18 9,200,000 05/21/18   5,270,000   5,270,000
2.05 CREFI Bank of America - Mamaroneck 1160 West Boston Post Road Mamaroneck NY 10543 Westchester 1 Retail Freestanding 2010   4,500 Square Feet 100.0% 05/01/18 10,700,000 05/04/18   6,950,000   6,950,000
2.06 CREFI TD Bank - St. James 607-611 & 621 Lake Avenue Saint James NY 11780 Suffolk 1 Retail Unanchored 2008   7,300 Square Feet 100.0% 05/01/18 7,600,000 05/10/18   4,900,000   4,900,000
2.07 CREFI Chase - Middle Village 74-01 Eliot Avenue Middle Village NY 11379 Queens 1 Retail Freestanding 2010   4,000 Square Feet 100.0% 05/01/18 8,700,000 05/21/18   5,490,000   5,490,000
2.08 CREFI TD Bank - Hampton Bays 191 West Montauk Highway Hampton Bays NY 11946 Suffolk 1 Retail Freestanding 2009   4,100 Square Feet 100.0% 05/01/18 6,000,000 05/10/18   3,900,000   3,900,000
2.09 CREFI TD Bank - Westhampton 115 Montauk Highway Westhampton Beach NY 11978 Suffolk 1 Retail Freestanding 2005   4,900 Square Feet 100.0% 05/01/18 6,300,000 05/10/18   3,970,000   3,970,000
3 GACC eBay North First Commons 2515, 2525, 2535 & 2545 North 1st Street San Jose CA 95131 Santa Clara 1 Office Suburban 2001   250,056 Square Feet 100.0% 08/06/18 133,800,000 02/01/19 38.1% 51,000,000 204 51,000,000
4 JPMCB Workspace Various Various Various Various Various 147 Various Various Various Various 9,884,763 Square Feet 88.6% 06/01/18 1,634,285,000 Various 35.4% 50,000,000 59 50,000,000
4.01 JPMCB 6625 78th Street West 6625 78th Street West Bloomington MN 55439 Hennepin 1 Office Suburban 1997   325,000 Square Feet 94.5% 06/01/18 56,950,000 04/13/18   1,740,625   1,740,625
4.02 JPMCB 1500 Liberty Ridge Drive 1500 Liberty Ridge Drive Tredyffrin Township PA 19087 Chester 1 Office Suburban 2003   233,120 Square Feet 92.3% 06/01/18 51,350,000 04/16/18   1,566,797   1,566,797
4.03 JPMCB 3350 Southwest 148th Avenue & Lakeside Drive 3350 Southwest 148th Avenue & Lakeside Drive Miramar FL 33027 Broward 1 Office Suburban 2000   154,768 Square Feet 99.6% 06/01/18 44,000,000 04/11/18   1,340,625   1,340,625
4.04 JPMCB 1301 International Parkway 1301 International Parkway Sunrise FL 33323 Broward 1 Office Suburban 2006   140,160 Square Feet 100.0% 06/01/18 38,500,000 04/11/18   1,175,781   1,175,781
4.05 JPMCB 777 West Yamato Road 777 West Yamato Road Boca Raton FL 33431 Palm Beach 1 Office Suburban 1989   155,608 Square Feet 84.5% 06/01/18 38,000,000 04/19/18   1,160,547   1,160,547
4.06 JPMCB 4425 East Cotton Center Boulevard 4425 East Cotton Center Boulevard Phoenix AZ 85040 Maricopa 1 Office Suburban 2001   165,000 Square Feet 100.0% 06/01/18 35,500,000 04/19/18   1,084,375   1,084,375
4.07 JPMCB 4500 East Cotton Center Boulevard 4500 East Cotton Center Boulevard Phoenix AZ 85040 Maricopa 1 Office Suburban 2013   139,403 Square Feet 100.0% 06/01/18 32,000,000 04/19/18   977,344   977,344
4.08 JPMCB 3100 Southwest 145th Avenue 3100 Southwest 145th Avenue Miramar FL 33027 Broward 1 Office Suburban 2008   104,337 Square Feet 100.0% 06/01/18 30,600,000 04/11/18   934,375   934,375
4.09 JPMCB 3400 Lakeside Drive 3400 Lakeside Drive Miramar FL 33027 Broward 1 Office Suburban 1989   120,130 Square Feet 89.7% 06/01/18 29,100,000 04/11/18   888,672   888,672
4.10 JPMCB 3450 Lakeside Drive 3450 Lakeside Drive Miramar FL 33027 Broward 1 Office Suburban 1989   119,598 Square Feet 93.2% 06/01/18 28,900,000 04/11/18   882,813   882,813
4.11 JPMCB 40 Liberty Boulevard 40 Liberty Boulevard East Whiteland Township PA 19355 Chester 1 Office Suburban 1989 2015 126,000 Square Feet 100.0% 06/01/18 28,100,000 04/16/18   858,203   858,203
4.12 JPMCB 4630 Woodland Corporate Boulevard 4630 Woodland Corporate Boulevard Tampa FL 33614 Hillsborough 1 Office Suburban 1999   140,548 Square Feet 88.5% 06/01/18 26,100,000 04/20/18   797,266   797,266
4.13 JPMCB 750 Park of Commerce Road 750 Park of Commerce Road Boca Raton FL 33487 Palm Beach 1 Office Suburban 2008   95,331 Square Feet 67.2% 06/01/18 25,900,000 04/19/18   791,016   791,016
4.14 JPMCB 13621 Northwest 12th Street 13621 Northwest 12th Street Sunrise FL 33323 Broward 1 Office Suburban 2000   106,425 Square Feet 86.2% 06/01/18 25,200,000 04/11/18   769,531   769,531
4.15 JPMCB 2 West Liberty Boulevard 2 West Liberty Boulevard East Whiteland Township PA 19355 Chester 1 Office Suburban 2004   100,676 Square Feet 96.0% 06/01/18 24,350,000 04/16/18   743,750   743,750
4.16 JPMCB 10400 Viking Drive 10400 Viking Drive Eden Prairie MN 55344 Hennepin 1 Office Suburban 1997 2017 167,172 Square Feet 68.7% 06/01/18 23,400,000 04/17/18   714,844   714,844
4.17 JPMCB 100 Witmer Road 100 Witmer Road Horsham Township PA 19044 Montgomery 1 Office Suburban 1996   139,128 Square Feet 84.1% 06/01/18 21,800,000 04/23/18   688,672   688,672
4.18 JPMCB 7 Walnut Grove Drive 7 Walnut Grove Drive Horsham Township PA 19044 Montgomery 1 Office Suburban 2007   120,000 Square Feet 100.0% 06/01/18 22,200,000 04/17/18   678,125   678,125
4.19 JPMCB 4313 East Cotton Center Boulevard 4313 East Cotton Center Boulevard Phoenix AZ 85040 Maricopa 1 Flex Office/Industrial 2001   108,874 Square Feet 100.0% 06/01/18 23,400,000 04/19/18   675,000   675,000
4.20 JPMCB 1200 Liberty Ridge Drive 1200 Liberty Ridge Drive Tredyffrin Township PA 19087 Chester 1 Office Suburban 2001   86,150 Square Feet 74.3% 06/01/18 18,750,000 04/16/18   604,688   604,688
4.21 JPMCB 1400 Liberty Ridge Drive 1400 Liberty Ridge Drive Tredyffrin Township PA 19087 Chester 1 Office Suburban 1979   101,136 Square Feet 59.8% 06/01/18 19,800,000 04/16/18   604,688   604,688
4.22 JPMCB 4750 South 44th Place 4750 South 44th Place Phoenix AZ 85040 Maricopa 1 Office Suburban 2007   79,496 Square Feet 100.0% 06/01/18 19,700,000 04/19/18   601,563   601,563
4.23 JPMCB 680 Blair Mill Road 680 Blair Mill Road Horsham Township PA 19044 Montgomery 1 Office Suburban 2001   115,110 Square Feet 100.0% 06/01/18 19,550,000 04/17/18   597,266   597,266
4.24 JPMCB 3020 US Highway 301 South 3020 US Highway 301 South Riverview FL 33578 Hillsborough 1 Office Suburban 2000   99,039 Square Feet 100.0% 06/01/18 18,900,000 04/20/18   577,344   577,344
4.25 JPMCB 4 Walnut Grove Drive 4 Walnut Grove Drive Horsham Township PA 19044 Montgomery 1 Office Suburban 1999   109,700 Square Feet 100.0% 06/01/18 18,600,000 04/17/18   567,969   567,969
4.26 JPMCB 4631 Woodland Corporate Boulevard 4631 Woodland Corporate Boulevard Tampa FL 33614 Hillsborough 1 Office Suburban 2008   90,472 Square Feet 93.6% 06/01/18 18,350,000 04/20/18   560,547   560,547
4.27 JPMCB 5 Walnut Grove Drive 5 Walnut Grove Drive Horsham Township PA 19044 Montgomery 1 Office Suburban 2000   105,000 Square Feet 81.7% 06/01/18 17,400,000 04/17/18   531,250   531,250
4.28 JPMCB 700 Dresher Road 700 Dresher Road Horsham Township PA 19044 Montgomery 1 Office Suburban 1980   110,000 Square Feet 100.0% 06/01/18 16,850,000 04/23/18   514,453   514,453
4.29 JPMCB 45-67 Great Valley Parkway 45-67 Great Valley Parkway East Whiteland Township PA 19355 Chester 1 Flex Office/Industrial 1975   128,011 Square Feet 100.0% 06/01/18 16,800,000 04/17/18   512,891   512,891
4.30 JPMCB 4610 South 44th Place 4610 South 44th Place Phoenix AZ 85040 Maricopa 1 Flex Office/Industrial 2008   66,012 Square Feet 100.0% 06/01/18 16,350,000 04/19/18   503,906   503,906
4.31 JPMCB 4217 East Cotton Center Boulevard 4217 East Cotton Center Boulevard Phoenix AZ 85040 Maricopa 1 Office Suburban 2006   88,140 Square Feet 100.0% 06/01/18 15,000,000 04/19/18   458,203   458,203
4.32 JPMCB 1 Country View Road 1 Country View Road East Whiteland Township PA 19355 Chester 1 Office Suburban 1982 2014 54,798 Square Feet 96.9% 06/01/18 14,900,000 04/16/18   455,078   455,078
4.33 JPMCB 4410 East Cotton Center Boulevard 4410 East Cotton Center Boulevard Phoenix AZ 85040 Maricopa 1 Flex Office/Industrial 2007   101,269 Square Feet 100.0% 06/01/18 14,800,000 04/19/18   451,953   451,953
4.34 JPMCB 951 Northwest Broken Sound Parkway 951 Northwest Broken Sound Parkway Boca Raton FL 33487 Palm Beach 1 Office Suburban 1986   85,610 Square Feet 100.0% 06/01/18 14,500,000 04/19/18   442,969   442,969
4.35 JPMCB 77-123 Great Valley Parkway 77-123 Great Valley Parkway East Whiteland Township PA 19355 Chester 1 Flex Office/Industrial 1979   103,099 Square Feet 95.4% 06/01/18 14,400,000 04/17/18   439,844   439,844
4.36 JPMCB 420-500 Lapp Road 420-500 Lapp Road East Whiteland Township PA 19355 Chester 1 Flex Office/Industrial 1990   91,312 Square Feet 100.0% 06/01/18 14,200,000 04/17/18   433,594   433,594
4.37 JPMCB 2 Walnut Grove Drive 2 Walnut Grove Drive Horsham Township PA 19044 Montgomery 1 Office Suburban 1988   81,856 Square Feet 92.4% 06/01/18 12,100,000 04/23/18   383,203   383,203
4.38 JPMCB 507 Prudential Road 507 Prudential Road Horsham Township PA 19044 Montgomery 1 Office Suburban 1973   100,710 Square Feet 71.9% 06/01/18 12,850,000 04/23/18   383,203   383,203
4.39 JPMCB 7930, 8010, 8020 Woodland Center Boulevard 7930, 8010, 8020 Woodland Center Boulevard Tampa FL 33614 Hillsborough 1 Flex Office/Industrial 1990   89,758 Square Feet 93.7% 06/01/18 12,600,000 04/12/18   378,516   378,516
4.40 JPMCB 9801 South 51st Street 9801 South 51st Street Phoenix AZ 85044 Maricopa 1 Office Suburban 1997   71,550 Square Feet 100.0% 06/01/18 12,200,000 04/19/18   372,656   372,656
4.41 JPMCB 180 Sheree Boulevard 180 Sheree Boulevard Uwchlan Township PA 19341 Chester 1 Office Suburban 1989   107,417 Square Feet 37.3% 06/01/18 12,000,000 04/16/18   366,406   366,406
4.42 JPMCB 7615 Smetana Lane 7615 Smetana Lane Eden Prairie MN 55344 Hennepin 1 Flex Office/Industrial 2000   93,444 Square Feet 100.0% 06/01/18 11,900,000 04/17/18   363,281   363,281
4.43 JPMCB 4550 South 44th Place 4550 South 44th Place Phoenix AZ 85040 Maricopa 1 Office Suburban 2008   54,489 Square Feet 100.0% 06/01/18 12,000,000 04/19/18   360,547   360,547
4.44 JPMCB 131 Kelsey Lane 131 Kelsey Lane Tampa FL 33619 Hillsborough 1 Flex Office/Industrial 1998   89,290 Square Feet 100.0% 06/01/18 11,630,000 04/24/18   354,297   354,297
4.45 JPMCB 5775 Old Shakopee Road West 5775 Old Shakopee Road West Bloomington MN 55437 Hennepin 1 Flex Office/Industrial 2000   103,050 Square Feet 68.7% 06/01/18 11,250,000 04/12/18   343,750   343,750
4.46 JPMCB 8401-8406 Benjamin Road (North) 8401-8406 Benjamin Road (North) Tampa FL 33634 Hillsborough 1 Flex Office/Industrial 1986   94,766 Square Feet 72.5% 06/01/18 11,050,000 04/12/18   335,938   335,938
4.47 JPMCB 7625 Smetana Lane 7625 Smetana Lane Eden Prairie MN 55344 Hennepin 1 Office Suburban 2006   55,924 Square Feet 100.0% 06/01/18 10,540,000 04/17/18   328,125   328,125
4.48 JPMCB 5 Great Valley Parkway 5 Great Valley Parkway East Whiteland Township PA 19355 Chester 1 Office Suburban 1983 2014 65,044 Square Feet 95.3% 06/01/18 10,600,000 04/16/18   326,953   326,953
4.49 JPMCB 5705 Old Shakopee Road West 5705 Old Shakopee Road West Bloomington MN 55437 Hennepin 1 Flex Office/Industrial 2006   74,594 Square Feet 100.0% 06/01/18 10,625,000 04/12/18   324,609   324,609
4.50 JPMCB 7 Great Valley Parkway 7 Great Valley Parkway East Whiteland Township PA 19355 Chester 1 Office Suburban 1985 2012 61,108 Square Feet 91.4% 06/01/18 10,150,000 04/16/18   312,891   312,891
4.51 JPMCB 65 Valley Stream Parkway 65 Valley Stream Parkway East Whiteland Township PA 19355 Chester 1 Office Suburban 1983 2014 61,313 Square Feet 100.0% 06/01/18 10,200,000 04/16/18   311,328   311,328
4.52 JPMCB 220 Gibraltar Road 220 Gibraltar Road Horsham Township PA 19044 Montgomery 1 Office Suburban 1990   63,587 Square Feet 100.0% 06/01/18 10,100,000 04/17/18   308,594   308,594
4.53 JPMCB 257-275 Great Valley Parkway 257-275 Great Valley Parkway East Whiteland Township PA 19355 Chester 1 Flex Office/Industrial 1984   71,122 Square Feet 100.0% 06/01/18 10,000,000 04/17/18   305,469   305,469
4.54 JPMCB 240 Gibraltar Road 240 Gibraltar Road Horsham Township PA 19044 Montgomery 1 Office Suburban 1990   63,587 Square Feet 78.0% 06/01/18 9,900,000 04/17/18   302,344   302,344
4.55 JPMCB 200 Gibraltar Road 200 Gibraltar Road Horsham Township PA 19044 Montgomery 1 Office Suburban 1990   64,452 Square Feet 84.0% 06/01/18 9,750,000 04/17/18   297,656   297,656
4.56 JPMCB 9023 Columbine Road 9023 Columbine Road Eden Prairie MN 55347 Hennepin 1 Office Suburban 1999   62,200 Square Feet 100.0% 06/01/18 9,380,000 04/16/18   294,531   294,531
4.57 JPMCB 3 Country View Road 3 Country View Road East Whiteland Township PA 19355 Chester 1 Office Suburban 1998   70,000 Square Feet 100.0% 06/01/18 9,600,000 04/16/18   293,359   293,359
4.58 JPMCB 1 Great Valley Parkway 1 Great Valley Parkway East Whiteland Township PA 19355 Chester 1 Flex Office/Industrial 1983   60,880 Square Feet 100.0% 06/01/18 9,250,000 04/17/18   287,109   287,109
4.59 JPMCB 333 Phoenixville Pike 333 Phoenixville Pike East Whiteland Township PA 19355 Chester 1 Flex Office/Industrial 1986   84,000 Square Feet 100.0% 06/01/18 9,400,000 04/17/18   287,109   287,109
4.60 JPMCB 4405 East Cotton Center Boulevard 4405 East Cotton Center Boulevard Phoenix AZ 85040 Maricopa 1 Office Suburban 2001   54,551 Square Feet 100.0% 06/01/18 9,300,000 04/19/18   283,984   283,984
4.61 JPMCB 7920 Woodland Center Boulevard 7920 Woodland Center Boulevard Tampa FL 33614 Hillsborough 1 Flex Office/Industrial 1995   52,627 Square Feet 100.0% 06/01/18 8,840,000 04/12/18   277,734   277,734
4.62 JPMCB 20 Valley Stream Parkway 20 Valley Stream Parkway East Whiteland Township PA 19355 Chester 1 Office Suburban 1987 2013 60,778 Square Feet 59.3% 06/01/18 9,000,000 04/16/18   275,000   275,000
4.63 JPMCB 5715 Old Shakopee Road West 5715 Old Shakopee Road West Bloomington MN 55437 Hennepin 1 Flex Office/Industrial 2001   63,463 Square Feet 100.0% 06/01/18 8,750,000 04/12/18   267,188   267,188
4.64 JPMCB 150-182 Kelsey Lane 150-182 Kelsey Lane Tampa FL 33619 Hillsborough 1 Flex Office/Industrial 2006   54,400 Square Feet 100.0% 06/01/18 8,500,000 04/20/18   259,766   259,766
4.65 JPMCB 155 Great Valley Parkway 155 Great Valley Parkway East Whiteland Township PA 19355 Chester 1 Flex Office/Industrial 1982   71,200 Square Feet 100.0% 06/01/18 8,350,000 04/17/18   255,078   255,078
4.66 JPMCB 701-725 US Highway 301 South 701-725 US Highway 301 South Tampa FL 33619 Hillsborough 1 Flex Office/Industrial 1999   65,380 Square Feet 100.0% 06/01/18 8,200,000 04/24/18   250,391   250,391
4.67 JPMCB 901-933 US Highway 301 South 901-933 US Highway 301 South Tampa FL 33619 Hillsborough 1 Flex Office/Industrial 2000   65,200 Square Feet 100.0% 06/01/18 8,200,000 04/24/18   250,391   250,391
4.68 JPMCB 7725 Woodland Center Boulevard 7725 Woodland Center Boulevard Tampa FL 33614 Hillsborough 1 Office Suburban 1999   42,615 Square Feet 100.0% 06/01/18 8,050,000 04/20/18   245,703   245,703
4.69 JPMCB 4508 Woodland Corporate Boulevard 4508 Woodland Corporate Boulevard Tampa FL 33614 Hillsborough 1 Office Suburban 2000   40,140 Square Feet 100.0% 06/01/18 8,000,000 04/20/18   244,141   244,141
4.70 JPMCB 3102, 3104 and 3110 Cherry Palm 3102, 3104 and 3110 Cherry Palm Tampa FL 33619 Hillsborough 1 Flex Industrial 1987   74,397 Square Feet 72.7% 06/01/18 7,800,000 04/24/18   238,281   238,281
4.71 JPMCB 101 Gibraltar Road 101 Gibraltar Road Horsham Township PA 19044 Montgomery 1 Office Suburban 1977   56,845 Square Feet 94.3% 06/01/18 7,750,000 04/17/18   236,719   236,719
4.72 JPMCB 6161 American Boulevard West 6161 American Boulevard West Bloomington MN 55438 Hennepin 1 Office Suburban 1999   36,827 Square Feet 100.0% 06/01/18 7,700,000 04/13/18   235,156   235,156
4.73 JPMCB 4502 Woodland Center Boulevard 4502 Woodland Center Boulevard Tampa FL 33614 Hillsborough 1 Office Suburban 2000   42,680 Square Feet 83.2% 06/01/18 7,500,000 04/20/18   230,469   230,469
4.74 JPMCB 110 Gibraltar Road 110 Gibraltar Road Horsham Township PA 19044 Montgomery 1 Office Suburban 1979   59,429 Square Feet 51.6% 06/01/18 7,500,000 04/17/18   228,906   228,906
4.75 JPMCB 8855 Columbine Road 8855 Columbine Road Eden Prairie MN 55347 Hennepin 1 Office Suburban 2004   58,145 Square Feet 57.6% 06/01/18 7,130,000 04/17/18   228,906   228,906
4.76 JPMCB 8939 Columbine Road 8939 Columbine Road Eden Prairie MN 55347 Hennepin 1 Office Suburban 2001   48,000 Square Feet 100.0% 06/01/18 7,220,000 04/17/18   227,344   227,344
4.77 JPMCB 7905 Fuller Road 7905 Fuller Road Eden Prairie MN 55344 Hennepin 1 Office Suburban 1998   74,224 Square Feet 100.0% 06/01/18 7,350,000 04/17/18   226,563   226,563
4.78 JPMCB 10801 Nesbitt Avenue South 10801 Nesbitt Avenue South Bloomington MN 55437 Hennepin 1 Flex Office/Industrial 1999   56,000 Square Feet 100.0% 06/01/18 7,275,000 04/12/18   222,266   222,266
4.79 JPMCB 9008 Brittany Way 9008 Brittany Way Tampa FL 33619 Hillsborough 1 Flex Office/Industrial 2004   59,080 Square Feet 100.0% 06/01/18 7,150,000 04/24/18   218,359   218,359
4.80 JPMCB 8995 Columbine Road 8995 Columbine Road Eden Prairie MN 55347 Hennepin 1 Office Suburban 2001   46,112 Square Feet 99.4% 06/01/18 6,930,000 04/17/18   217,578   217,578
4.81 JPMCB 7852-7898 Woodland Center Boulevard 7852-7898 Woodland Center Boulevard Tampa FL 33614 Hillsborough 1 Flex Office/Industrial 1998   44,350 Square Feet 100.0% 06/01/18 7,200,000 04/12/18   216,797   216,797
4.82 JPMCB 455 Business Center Drive 455 Business Center Drive Horsham Township PA 19044 Montgomery 1 Office Suburban 1988   51,505 Square Feet 89.7% 06/01/18 7,050,000 04/17/18   215,234   215,234
4.83 JPMCB 231-253 Gibraltar Road 231-253 Gibraltar Road Horsham Township PA 19044 Montgomery 1 Flex Office/Industrial 1980   60,000 Square Feet 85.0% 06/01/18 7,000,000 04/20/18   212,109   212,109
4.84 JPMCB 747 Dresher Road 747 Dresher Road Horsham Township PA 19044 Montgomery 1 Office Suburban 1987   53,200 Square Feet 61.2% 06/01/18 6,900,000 04/23/18   212,109   212,109
4.85 JPMCB 55 Valley Stream Parkway 55 Valley Stream Parkway East Whiteland Township PA 19355 Chester 1 Office Suburban 1983   41,211 Square Feet 100.0% 06/01/18 6,900,000 04/16/18   210,547   210,547
4.86 JPMCB 8212 Woodland Center Boulevard 8212 Woodland Center Boulevard Tampa FL 33614 Hillsborough 1 Flex Office/Industrial 1996   39,155 Square Feet 100.0% 06/01/18 6,900,000 04/12/18   210,547   210,547
4.87 JPMCB 4303 East Cotton Center Boulevard 4303 East Cotton Center Boulevard Phoenix AZ 85040 Maricopa 1 Flex Office/Industrial 2001   64,000 Square Feet 0.0% 06/01/18 6,990,000 04/19/18   207,813   207,813
4.88 JPMCB 501 US Highway 301 South 501 US Highway 301 South Tampa FL 33619 Hillsborough 1 Flex Office/Industrial 2004   59,080 Square Feet 100.0% 06/01/18 6,850,000 04/24/18   207,813   207,813
4.89 JPMCB 7802-7850 Woodland Center Boulevard 7802-7850 Woodland Center Boulevard Tampa FL 33614 Hillsborough 1 Flex Office/Industrial 1998   44,350 Square Feet 100.0% 06/01/18 6,800,000 04/12/18   207,813   207,813
4.90 JPMCB 8102 Woodland Center Boulevard 8102 Woodland Center Boulevard Tampa FL 33614 Hillsborough 1 Flex Office/Industrial 1995   39,155 Square Feet 100.0% 06/01/18 6,700,000 04/12/18   204,688   204,688
4.91 JPMCB 102 Rock Road 102 Rock Road Horsham Township PA 19044 Montgomery 1 Flex Office/Industrial 1984   40,472 Square Feet 100.0% 06/01/18 6,600,000 04/20/18   201,563   201,563
4.92 JPMCB 111-159 Gibraltar Road 111-159 Gibraltar Road Horsham Township PA 19044 Montgomery 1 Flex Office/Industrial 1977   63,036 Square Feet 75.6% 06/01/18 6,550,000 04/20/18   200,000   200,000
4.93 JPMCB 181-187 Gibraltar Road 181-187 Gibraltar Road Horsham Township PA 19044 Montgomery 1 Flex Office/Industrial 1980   48,870 Square Feet 100.0% 06/01/18 6,100,000 04/20/18   195,313   195,313
4.94 JPMCB 200-264 Lakeside Drive 200-264 Lakeside Drive Horsham Township PA 19044 Montgomery 1 Office Suburban 1990   54,623 Square Feet 85.2% 06/01/18 6,400,000 04/17/18   195,313   195,313
4.95 JPMCB 120 Gibraltar Road 120 Gibraltar Road Horsham Township PA 19044 Montgomery 1 Office Suburban 1980   49,023 Square Feet 77.3% 06/01/18 6,350,000 04/17/18   193,750   193,750
4.96 JPMCB 4207 East Cotton Center Boulevard 4207 East Cotton Center Boulevard Phoenix AZ 85040 Maricopa 1 Office Suburban 2006   24,900 Square Feet 100.0% 06/01/18 6,300,000 04/19/18   192,578   192,578
4.97 JPMCB 161-175 Gibraltar Road 161-175 Gibraltar Road Horsham Township PA 19044 Montgomery 1 Flex Office/Industrial 1977   49,732 Square Feet 100.0% 06/01/18 6,225,000 04/20/18   190,234   190,234
4.98 JPMCB 8967 Columbine Road 8967 Columbine Road Eden Prairie MN 55347 Hennepin 1 Office Suburban 2000   39,862 Square Feet 100.0% 06/01/18 6,020,000 04/17/18   189,844   189,844
4.99 JPMCB 8125-8198 Woodland Center Boulevard 8125-8198 Woodland Center Boulevard Tampa FL 33614 Hillsborough 1 Flex Office/Industrial 1988   45,382 Square Feet 80.8% 06/01/18 6,500,000 04/12/18   189,453   189,453
4.100 JPMCB 111 Kelsey Lane 111 Kelsey Lane Tampa FL 33619 Hillsborough 1 Flex Office/Industrial 1990   60,200 Square Feet 100.0% 06/01/18 6,070,000 04/24/18   185,547   185,547
4.101 JPMCB 261-283 Gibraltar Road 261-283 Gibraltar Road Horsham Township PA 19044 Montgomery 1 Flex Office/Industrial 1981   60,000 Square Feet 60.0% 06/01/18 6,000,000 04/20/18   183,203   183,203
4.102 JPMCB 27-43 Great Valley Parkway 27-43 Great Valley Parkway East Whiteland Township PA 19355 Chester 1 Flex Office/Industrial 1978   60,623 Square Feet 100.0% 06/01/18 5,900,000 04/17/18   180,078   180,078
4.103 JPMCB 767 Electronic Drive 767 Electronic Drive Horsham Township PA 19044 Montgomery 1 Flex Office/Industrial 1981 2018 45,000 Square Feet 75.5% 06/01/18 5,100,000 04/20/18   175,781   175,781
4.104 JPMCB 200-234 Kelsey Lane 200-234 Kelsey Lane Tampa FL 33619 Hillsborough 1 Flex Office/Industrial 2005   45,600 Square Feet 100.0% 06/01/18 5,700,000 04/20/18   174,219   174,219
4.105 JPMCB 4435 East Cotton Center Boulevard 4435 East Cotton Center Boulevard Phoenix AZ 85040 Maricopa 1 Office Suburban 2007   25,505 Square Feet 100.0% 06/01/18 5,650,000 04/19/18   172,656   172,656
4.106 JPMCB 7800 Equitable Drive 7800 Equitable Drive Eden Prairie MN 55344 Hennepin 1 Office Suburban 1997   43,426 Square Feet 100.0% 06/01/18 5,400,000 04/17/18   164,844   164,844
4.107 JPMCB 8906 Brittany Way 8906 Brittany Way Tampa FL 33619 Hillsborough 1 Flex Office/Industrial 2005   48,000 Square Feet 100.0% 06/01/18 5,475,000 04/24/18   163,281   163,281
4.108 JPMCB 201-223 Witmer Road 201-223 Witmer Road Horsham Township PA 19044 Montgomery 1 Flex Office/Industrial 1972   60,000 Square Feet 80.8% 06/01/18 5,350,000 04/20/18   161,719   161,719
4.109 JPMCB 4520 Seedling Circle 4520 Seedling Circle Tampa FL 33614 Hillsborough 1 Office Suburban 2004   35,000 Square Feet 100.0% 06/01/18 5,300,000 04/12/18   161,719   161,719
4.110 JPMCB 13630 Northwest 8th Street 13630 Northwest 8th Street Sunrise FL 33325 Broward 1 Office Suburban 1990   29,999 Square Feet 100.0% 06/01/18 5,100,000 04/11/18   158,984   158,984
4.111 JPMCB 5735 Old Shakopee Road West 5735 Old Shakopee Road West Bloomington MN 55437 Hennepin 1 Flex Office/Industrial 2001   63,463 Square Feet 75.4% 06/01/18 5,175,000 04/12/18   158,203   158,203
4.112 JPMCB 50 Valley Stream Parkway 50 Valley Stream Parkway East Whiteland Township PA 19355 Chester 1 Office Suburban 1987   31,000 Square Feet 100.0% 06/01/18 5,150,000 04/16/18   157,422   157,422
4.113 JPMCB 4503 Woodland Corporate Boulevard 4503 Woodland Corporate Boulevard Tampa FL 33614 Hillsborough 1 Office Suburban 2001   30,000 Square Feet 100.0% 06/01/18 5,050,000 04/20/18   154,297   154,297
4.114 JPMCB 508 Lapp Road 508 Lapp Road East Whiteland Township PA 19355 Chester 1 Flex Office/Industrial 1984   50,200 Square Feet 100.0% 06/01/18 4,850,000 04/17/18   154,297   154,297
4.115 JPMCB 125-135 Rock Road 125-135 Rock Road Horsham Township PA 19044 Montgomery 1 Flex Office/Industrial 1975   37,500 Square Feet 100.0% 06/01/18 4,875,000 04/20/18   148,828   148,828
4.116 JPMCB 8911 Columbine Road 8911 Columbine Road Eden Prairie MN 55347 Hennepin 1 Office Suburban 2003   38,536 Square Feet 60.5% 06/01/18 4,610,000 04/17/18   147,656   147,656
4.117 JPMCB 9306-9324 East Broadway Avenue 9306-9324 East Broadway Avenue Tampa FL 33619 Hillsborough 1 Office Suburban 2007   36,000 Square Feet 100.0% 06/01/18 4,800,000 04/20/18   146,484   146,484
4.118 JPMCB 101-111 Rock Road 101-111 Rock Road Horsham Township PA 19044 Montgomery 1 Flex Office/Industrial 1975   37,884 Square Feet 100.0% 06/01/18 4,700,000 04/20/18   143,359   143,359
4.119 JPMCB 201 Gibraltar Road 201 Gibraltar Road Horsham Township PA 19044 Montgomery 1 Office Suburban 1983   46,697 Square Feet 38.9% 06/01/18 4,700,000 04/23/18   143,359   143,359
4.120 JPMCB 4505 Woodland Corporate Boulevard 4505 Woodland Corporate Boulevard Tampa FL 33614 Hillsborough 1 Office Suburban 2001   25,000 Square Feet 100.0% 06/01/18 4,600,000 04/20/18   140,625   140,625
4.121 JPMCB 4511 Woodland Corporate Boulevard 4511 Woodland Corporate Boulevard Tampa FL 33614 Hillsborough 1 Office Suburban 2001   25,000 Square Feet 100.0% 06/01/18 4,600,000 04/20/18   140,625   140,625
4.122 JPMCB 400-445 Lakeside Drive, Unit #400 400-445 Lakeside Drive, Unit #400 Horsham Township PA 19044 Montgomery 1 Office Suburban 1981   62,123 Square Feet 0.0% 06/01/18 4,450,000 04/17/18   135,938   135,938
4.123 JPMCB 40 Valley Stream Parkway 40 Valley Stream Parkway East Whiteland Township PA 19355 Chester 1 Office Suburban 1987 2015 31,092 Square Feet 100.0% 06/01/18 4,450,000 04/16/18   135,938   135,938
4.124 JPMCB 103-109 Gibraltar Road 103-109 Gibraltar Road Horsham Township PA 19044 Montgomery 1 Flex Office/Industrial 1977   42,000 Square Feet 100.0% 06/01/18 4,350,000 04/20/18   132,813   132,813
4.125 JPMCB 7702 Woodland Center Boulevard 7702 Woodland Center Boulevard Tampa FL 33614 Hillsborough 1 Office Suburban 1998   29,350 Square Feet 100.0% 06/01/18 4,400,000 04/20/18   132,813   132,813
4.126 JPMCB 113-123 Rock Road 113-123 Rock Road Horsham Township PA 19044 Montgomery 1 Flex Office/Industrial 1975 2015 37,500 Square Feet 100.0% 06/01/18 4,300,000 04/20/18   131,250   131,250
4.127 JPMCB 4415 East Cotton Center Boulevard 4415 East Cotton Center Boulevard Phoenix AZ 85040 Maricopa 1 Flex Office/Industrial 2001   35,463 Square Feet 0.0% 06/01/18 4,170,000 04/19/18   131,250   131,250
4.128 JPMCB 555 Business Center Drive 555 Business Center Drive Horsham Township PA 19044 Montgomery 1 Office Suburban 1988   30,064 Square Feet 100.0% 06/01/18 4,300,000 04/23/18   131,250   131,250
4.129 JPMCB 8001 Woodland Center Boulevard 8001 Woodland Center Boulevard Tampa FL 33614 Hillsborough 1 Office Suburban 1999   29,999 Square Feet 59.2% 06/01/18 4,300,000 04/20/18   131,250   131,250
4.130 JPMCB 300 Welsh Road Building 4 300 Welsh Road Building 4 Horsham Township PA 19044 Montgomery 1 Office Suburban 1983   37,653 Square Feet 58.9% 06/01/18 4,250,000 04/17/18   129,688   129,688
4.131 JPMCB 9001-9015 Brittany Way 9001-9015 Brittany Way Tampa FL 33619 Hillsborough 1 Flex Office/Industrial 1999   30,000 Square Feet 100.0% 06/01/18 4,100,000 04/24/18   125,391   125,391
4.132 JPMCB 13650 Northwest 8th Street 13650 Northwest 8th Street Sunrise FL 33325 Broward 1 Office Suburban 1990   24,732 Square Feet 28.4% 06/01/18 3,500,000 04/11/18   116,016   116,016
4.133 JPMCB 277-293 Great Valley Parkway 277-293 Great Valley Parkway East Whiteland Township PA 19355 Chester 1 Flex Office/Industrial 1985   28,800 Square Feet 100.0% 06/01/18 3,800,000 04/17/18   116,016   116,016
4.134 JPMCB 300 Welsh Road (aka 5 Horsham Business Center) 300 Welsh Road (aka 5 Horsham Business Center) Horsham Township PA 19044 Montgomery 1 Office Suburban 1985   33,205 Square Feet 100.0% 06/01/18 3,700,000 04/17/18   112,891   112,891
4.135 JPMCB 300-309 Lakeside Drive 300-309 Lakeside Drive Horsham Township PA 19044 Montgomery 1 Office Suburban 1982   43,832 Square Feet 0.0% 06/01/18 3,450,000 04/23/18   100,781   100,781
4.136 JPMCB 101-107 Lakeside Drive 101-107 Lakeside Drive Horsham Township PA 19044 Montgomery 1 Office Suburban 1996   27,465 Square Feet 100.0% 06/01/18 3,200,000 04/23/18   97,656   97,656
4.137 JPMCB 7695-7699 Anagram Drive 7695-7699 Anagram Drive Eden Prairie MN 55344 Hennepin 1 Office Suburban 1997   39,390 Square Feet 0.0% 06/01/18 3,130,000 04/17/18   94,531   94,531
4.138 JPMCB 425 Technology Drive 425 Technology Drive East Whiteland Township PA 19355 Chester 1 Flex Office/Industrial 1998   22,407 Square Feet 100.0% 06/01/18 2,950,000 04/17/18   90,234   90,234
4.139 JPMCB 300 Technology Drive 300 Technology Drive East Whiteland Township PA 19355 Chester 1 Flex Office/Industrial 1986   22,500 Square Feet 100.0% 06/01/18 2,800,000 04/17/18   85,547   85,547
4.140 JPMCB 510 Lapp Road 510 Lapp Road East Whiteland Township PA 19355 Chester 1 Flex Office/Industrial 1984   27,167 Square Feet 100.0% 06/01/18 2,600,000 04/17/18   79,297   79,297
4.141 JPMCB 7851-61 Woodland Center Boulevard 7851-61 Woodland Center Boulevard Tampa FL 33614 Hillsborough 1 Flex Office/Industrial 2001   18,520 Square Feet 86.0% 06/01/18 2,700,000 04/12/18   79,297   79,297
4.142 JPMCB 300 Welsh Road Building 3 300 Welsh Road Building 3 Horsham Township PA 19044 Montgomery 1 Office Suburban 1984   23,461 Square Feet 59.9% 06/01/18 2,550,000 04/23/18   68,750   68,750
4.143 JPMCB 7624 Bald Cypress Place 7624 Bald Cypress Place Tampa FL 33614 Hillsborough 1 Flex Office/Industrial 2003   15,035 Square Feet 100.0% 06/01/18 1,850,000 04/12/18   56,641   56,641
4.144 JPMCB 75 Great Valley Parkway 75 Great Valley Parkway East Whiteland Township PA 19355 Chester 1 Flex Office/Industrial 1978   11,600 Square Feet 100.0% 06/01/18 1,675,000 04/17/18   51,172   51,172
4.145 JPMCB 506 Prudential Road 506 Prudential Road Horsham Township PA 19044 Montgomery 1 Office Suburban 1973   18,200 Square Feet 0.0% 06/01/18 1,450,000 04/23/18   45,703   45,703
4.146 JPMCB 30 Great Valley Parkway 30 Great Valley Parkway East Whiteland Township PA 19355 Chester 1 Flex Office/Industrial 1986   12,000 Square Feet 100.0% 06/01/18 1,150,000 04/17/18   35,156   35,156
4.147 JPMCB 100 Gibraltar Road 100 Gibraltar Road Horsham Township PA 19044 Montgomery 1 Retail Freestanding 1982   2,800 Square Feet 100.0% 06/01/18 450,000 04/17/18   13,672   13,672
5 JPMCB Renaissance Tampa International Plaza Hotel 4200 Jim Walter Boulevard Tampa FL 33607 Hillsborough 1 Hotel Full Service 2004 2016 293 Rooms 82.9% 03/31/18 69,200,000 04/23/18 63.9% 44,200,000 150,853 44,200,000
6 JPMCB 660 Columbus Avenue 660 Columbus Avenue New York NY 10025 New York 1 Retail Anchored 1973 2014 65,936 Square Feet 100.0% 04/01/18 69,400,000 05/31/18 62.7% 43,500,000 660 43,500,000
7 JPMCB Aon Center 200 East Randolph Street Chicago IL 60601 Cook 1 Office CBD 1972 2018 2,777,240 Square Feet 87.9% 05/01/18 824,000,000 05/01/18 40.3% 43,000,000 126 43,000,000
8 GACC 181 Fremont Street 181 Fremont Street San Francisco CA 94105 San Francisco 1 Office CBD 2018   436,332 Square Feet 100.0% 08/06/18 632,000,000 03/01/21 39.6% 40,000,000 573 40,000,000
9 CREFI Nassau Shopping Center 3601 Hempstead Turnpike Levittown NY 11756 Nassau 1 Retail Anchored 1993 2000 291,146 Square Feet 100.0% 04/01/18 73,000,000 05/08/18 54.8% 40,000,000 137 40,000,000
10 JPMCB Embassy Suites Kennesaw 620 Chastain Road Northwest Kennesaw GA 30144 Cobb 1 Hotel Full Service 2009   192 Rooms 81.9% 05/31/18 49,500,000 05/01/18 64.6% 32,000,000 166,667 31,968,577
11 CREFI Elite Hotel Management Georgia Portfolio Various Various GA Various Various 3 Hotel Various Various Various 362 Rooms 76.5% 04/30/18 51,100,000 Various 62.5% 32,000,000 88,398 31,924,901
11.01 CREFI Hyatt Place Atlanta Airport North 3415 Norman Berry Drive East Point GA 30344 Fulton 1 Hotel Select Service 2002 2014 150 Rooms 82.0% 04/30/18 22,100,000 05/01/19   12,250,000   12,221,251
11.02 CREFI Hampton Inn Norcross 5655 Jimmy Carter Boulevard Norcross GA 30071 Gwinnett 1 Hotel Limited Service 1997 2015 132 Rooms 72.5% 04/30/18 18,000,000 05/01/18   11,750,000   11,722,425
11.03 CREFI Fairfield Inn and Suites Commerce 137 Frontage Road Commerce GA 30529 Banks 1 Hotel Limited Service 2010   80 Rooms 73.0% 04/30/18 11,000,000 05/01/18   8,000,000   7,981,225
12 GACC First Place Tower 15 East 5th Street Tulsa OK 74103 Tulsa 1 Office CBD 1956, 1971 1995 594,984 Square Feet 80.1% 06/07/18 42,700,000 05/18/18 70.1% 30,000,000 50 29,952,526
13 CREFI 215 Lexington Avenue 215 Lexington Avenue New York NY 10018 New York 1 Office CBD 1962   120,677 Square Feet 78.3% 04/19/18 83,000,000 05/11/18 31.3% 26,000,000 215 26,000,000
14 JPMCB Overland Park Xchange 6800 West 115th Street Overland Park KS 66211 Johnson 1 Office Suburban 1986 2015 733,400 Square Feet 90.1% 07/01/18 119,700,000 06/13/18 65.2% 25,000,000 106 25,000,000
15 CREFI Woodland Gardens Apartments 4805 Woodland Avenue Royal Oak MI 48073 Oakland 1 Multifamily Garden 1967 2017 337 Units 93.5% 06/01/18 34,100,000 05/24/18 70.0% 23,870,000 70,831 23,870,000
16 GACC Stonebrook Apartments 4820 Rural Road Southwest Tumwater WA 98512 Thurston 1 Multifamily Garden 2017   126 Units 97.6% 04/30/18 34,620,000 02/03/18 65.7% 22,750,000 180,556 22,750,000
17 CREFI Kingsley Apartments 34800 Moravian Drive Sterling Heights MI 48312 Macomb 1 Multifamily Garden 1969 2017 328 Units 96.0% 06/01/18 30,700,000 05/24/18 69.3% 21,280,000 64,878 21,280,000
18 JPMCB Radisson Blu Aqua Hotel 221 North Columbus Drive Chicago IL 60601 Cook 1 Hotel Full Service 2011 2016 334 Rooms 75.4% 04/30/18 117,500,000 09/01/17 54.5% 20,000,000 191,617 20,000,000
19 CREFI Westbrook Corporate Center 1-5 Westbrook Corporate Center Westchester IL 60154 Cook 1 Office Suburban 1986-1996 2016-2017 1,140,369 Square Feet 83.7% 03/31/18 136,000,000 04/13/18 72.6% 19,000,000 87 18,955,614
20 CREFI Amsdell Southeast Portfolio Various Various Various Various Various 3 Self Storage Self Storage Various   263,700 Square Feet 85.8% Various 23,170,000 Various 69.9% 16,400,000 62 16,400,000
20.01 CREFI Amsdell Villages 4477 East County Road 466 Oxford FL 34484 Sumter 1 Self Storage Self Storage 2014   84,650 Square Feet 82.2% 06/10/18 9,800,000 03/22/18   6,292,000   6,292,000
20.02 CREFI Amsdell Buford 4365 Commerce Drive Buford GA 30518 Gwinnett 1 Self Storage Self Storage 1997   103,450 Square Feet 83.8% 06/13/18 8,050,000 05/03/18   5,852,000   5,852,000
20.03 CREFI Amsdell Lawrenceville 282 East Crogan Street Lawrenceville GA 30046 Gwinnett 1 Self Storage Self Storage 1996   75,600 Square Feet 92.7% 06/13/18 5,320,000 05/03/18   4,256,000   4,256,000
21 JPMCB Walk at Highwoods Preserve 18001-18091 Highwoods Preserve Parkway Tampa FL 33647 Hillsborough 1 Retail Anchored 2001   140,595 Square Feet 93.4% 04/17/18 25,450,000 06/11/18 64.0% 16,300,000 116 16,300,000
22 GACC 330 Railroad Avenue 330 Railroad Avenue Greenwich CT 06830 Fairfield 1 Office Suburban 1928 2016 24,560 Square Feet 100.0% 06/07/18 24,700,000 04/18/18 64.8% 16,000,000 651 16,000,000
23 CREFI 253 Elizabeth 253 Elizabeth Street New York NY 10012 New York 1 Multifamily Mid-Rise 1910 2006 9 Units 100.0% 05/08/18 12,000,000 05/09/18 60.0% 8,240,000 494,483 8,240,000
24 CREFI 173 Ludlow 173 Ludlow Street New York NY 10002 New York 1 Multifamily Mid-Rise 1900 1985 20 Units 100.0% 05/08/18 11,900,000 05/09/18 60.0% 6,100,000 494,483 6,100,000
25 GACC Valley Mack Plaza 6100-6300 Mack Road Sacramento CA 95823 Sacramento 1 Retail Shadow Anchored 1982   126,493 Square Feet 100.0% 07/01/18 19,000,000 04/17/18 74.7% 14,200,000 112 14,200,000
26 CREFI 236 West 16th 236 West 16th Street New York NY 10011 New York 1 Multifamily Mid-Rise 1901   21 Units 90.5% 05/08/18 14,500,000 05/09/18 54.0% 7,720,000 456,774 7,720,000
27 CREFI 161 Ludlow 161 Ludlow Street New York NY 10002 New York 1 Multifamily Mid-Rise 1900 1984 10 Units 100.0% 05/08/18 11,700,000 05/09/18 54.0% 6,440,000 456,774 6,440,000
28 CREFI Four Points Sacramento Airport 4900 Duckhorn Drive Sacramento CA 95834 Sacramento 1 Hotel Select Service 2007   100 Rooms 94.0% 03/31/18 26,500,000 05/01/19 52.7% 14,000,000 140,000 13,976,269
29 JPMCB Home2 Suites by Hilton Charlotte Airport 4240 Scott Futrell Drive Charlotte NC 28214 Mecklenburg 1 Hotel Extended Stay 2016   107 Rooms 80.3% 04/30/18 20,000,000 05/01/18 67.5% 13,500,000 126,168 13,500,000
30 GACC Pin Oaks Various Nashville TN 37211 Davidson 2 Industrial Various Various   250,861 Square Feet 100.0% 06/30/18 18,300,000 04/27/18 73.1% 13,400,000 53 13,385,064
30.01 GACC Pin Oaks I 460-470 Metroplex Drive Nashville TN 37211 Davidson 1 Industrial Flex 1986   101,978 Square Feet 100.0% 06/30/18 10,100,000 04/27/18   7,395,628   7,387,385
30.02 GACC Pin Oaks II 1150 Antioch Pike Nashville TN 37211 Davidson 1 Industrial Warehouse 1987   148,883 Square Feet 100.0% 06/30/18 8,200,000 04/27/18   6,004,372   5,997,679
31 GACC The Pad on Harvard 1777 Harvard Avenue College Park GA 30337 Fulton 1 Multifamily Mid-Rise 2017   109 Units 93.6% 06/21/18 20,300,000 03/13/18 64.0% 13,000,000 119,266 13,000,000
32 GACC Sacramento Natural Foods 2820 R Street and 2815 S Street Sacramento CA 95816 Sacramento 1 Retail Freestanding 2016   41,966 Square Feet 100.0% 08/06/18 19,000,000 05/11/18 60.3% 11,450,000 273 11,450,000
33 CREFI Deerfield Woods Apartments 19559 Farmington Road Livonia MI 48152 Wayne 1 Multifamily Garden 1977 2017 144 Units 94.4% 05/31/18 15,400,000 05/24/18 70.0% 10,780,000 74,861 10,780,000
34 JPMCB Security Square 7005 Security Boulevard Windsor Mill MD 21244 Baltimore 1 Retail Anchored 1986 2001 79,391 Square Feet 97.5% 05/31/18 16,900,000 04/20/18 62.8% 10,610,000 134 10,610,000
35 GACC Albertsons Aurora 1157 North Eola Road Aurora IL 60502 DuPage 1 Retail Anchored 2001   74,746 Square Feet 100.0% 08/06/18 15,400,000 05/04/18 64.8% 9,984,000 134 9,984,000
36 CREFI StorQuest Seattle 35401 Pacific Highway South Federal Way WA 98003 King 1 Self Storage Self Storage 2007   80,785 Square Feet 80.7% 05/01/18 16,800,000 05/03/18 57.9% 9,726,000 120 9,726,000
37 JPMCB Holiday Inn Express & Suites Wheat Ridge 10101 West 48th Avenue Wheat Ridge CO 80033 Jefferson 1 Hotel Limited Service 1984 2014 103 Rooms 73.7% 04/30/18 14,400,000 05/01/18 67.1% 9,660,000 93,786 9,660,000
38 CREFI 932 Southern Boulevard 932 Southern Boulevard Bronx NY 10459 Bronx 1 Retail Unanchored 1927 2016 28,036 Square Feet 100.0% 05/02/18 15,000,000 10/01/18 63.3% 9,500,000 339 9,500,000
39 CREFI CityLine XII Portfolio Various Various Various Various Various 3 Self Storage Self Storage Various Various 152,413 Square Feet 83.6% Various 12,980,000 05/03/18 70.1% 9,100,000 60 9,100,000
39.01 CREFI Maximum Storage 5600 Aurelius Road Lansing MI 48911 Ingham 1 Self Storage Self Storage 1977   69,930 Square Feet 77.7% 05/04/18 6,130,000 05/03/18   4,429,435   4,429,435
39.02 CREFI Boulevard 26 Storage 7410 Boulevard 26 Richland Hills TX 76180 Tarrant 1 Self Storage Self Storage 1950 2006 42,483 Square Feet 86.9% 04/30/18 4,000,000 05/03/18   2,710,928   2,710,928
39.03 CREFI Box N Lox Storage 1350 West Road Trenton MI 48183 Wayne 1 Self Storage Self Storage 1999   40,000 Square Feet 90.6% 04/30/18 2,850,000 05/03/18   1,959,637   1,959,637
40 JPMCB Bay 528 Plaza 3100-3128 East FM 528 Road Webster TX 77598 Harris 1 Retail Anchored 1989 2013 79,761 Square Feet 90.7% 03/01/18 11,190,000 06/05/18 71.0% 7,950,000 100 7,950,000
41 GACC Holiday Inn Express Chesapeake 721 Conference Center Drive Chesapeake VA 23320 Chesapeake City 1 Hotel Limited Service 1990 2017 101 Rooms 69.6% 06/30/18 11,800,000 04/01/18 66.0% 7,800,000 77,228 7,792,563
42 GACC Net Lease 3-Pack Various Various Various Various Various 3 Retail Unanchored 2017   20,510 Square Feet 100.0% Various 11,275,000 Various 68.2% 7,700,000 375 7,691,986
42.01 GACC Statesboro 715 Northside Drive East Statesboro GA 30458 Bulloch 1 Retail Unanchored 2017   8,000 Square Feet 100.0% 06/15/18 4,600,000 04/12/18   3,141,463   3,138,193
42.02 GACC Danville 450 Mall Drive Danville VA 24540 Danville City 1 Retail Unanchored 2017   6,532 Square Feet 100.0% 05/24/18 3,450,000 04/25/18   2,356,098   2,353,646
42.03 GACC Calhoun 613 Highway 53 Calhoun GA 30701 Gordon 1 Retail Unanchored 2017   5,978 Square Feet 100.0% 06/14/18 3,225,000 04/13/18   2,202,439   2,200,147
43 CREFI 4675 Linton Boulevard 4675 Linton Boulevard Delray Beach FL 33445 Palm Beach 1 Office Medical 2005   31,886 Square Feet 86.2% 06/13/18 10,200,000 12/01/18 71.6% 7,300,000 229 7,300,000
44 GACC Whitefish Crossing 45 Pheasant Run Whitefish MT 59937 Flathead 1 Multifamily Garden 2017   60 Units 98.3% 05/18/18 10,030,000 04/12/18 71.8% 7,200,000 120,000 7,200,000
45 GACC Park Place 6700 and 6703 Odyssey Drive Northwest Huntsville AL 35806 Madison 1 Office Suburban 1988 2007 78,053 Square Feet 100.0% 06/01/18 9,700,000 04/30/18 72.1% 7,000,000 90 6,992,225
46 CREFI SSCP Little Rock 5700 West 10th Street Little Rock AR 72204 Pulaski 1 Self Storage Self Storage 2005   63,205 Square Feet 85.3% 05/31/18 9,760,000 05/10/18 71.0% 6,925,000 110 6,925,000
47 CREFI CityLine Southern Portfolio Various Various Various Various Various 2 Self Storage Self Storage Various   131,765 Square Feet 93.6% 05/08/18 8,500,000 Various 71.1% 6,039,250 46 6,039,250
47.01 CREFI HIM Self Storage 1800 Teague Road Northwest Hartselle AL 35640 Morgan 1 Self Storage Self Storage 2001, 2016-2017   90,390 Square Feet 98.8% 05/08/18 4,700,000 05/03/18   3,291,500   3,291,500
47.02 CREFI Top Notch Storage 1030 Dahlonega Highway Cumming GA 30040 Forsyth 1 Self Storage Self Storage 2008, 2015   41,375 Square Feet 82.4% 05/08/18 3,800,000 05/09/18   2,747,750   2,747,750
48 GACC Summit Apartments 1187 Edna Place Macon GA 31211 Bibb 1 Multifamily Garden 1970 2008 120 Units 95.8% 06/01/18 7,300,000 01/31/18 72.9% 5,325,000 44,375 5,319,630
49 JPMCB MacArthur Retail Center 8100 Walton Boulevard Irving TX 75063 Dallas 1 Retail Unanchored 1999   42,805 Square Feet 100.0% 05/15/18 8,100,000 05/08/18 61.7% 5,000,000 117 5,000,000
50 GACC Cascades Shopping Center 3725 Cascade Road Southwest, 1195 Fairburn Road Southwest Atlanta GA 30331 Fulton 1 Retail Unanchored 2004   30,719 Square Feet 88.5% 05/31/18 7,300,000 04/11/18 64.3% 4,700,000 153 4,694,694
51 CREFI 1400 Washington Street 1400 Washington Street Hoboken NJ 07030 Hudson 1 Retail Unanchored 1900 2017 8,049 Square Feet 100.0% 06/01/18 6,000,000 05/15/18 67.5% 4,050,000 503 4,050,000
52 JPMCB CVS Knoxville 4864 North Broadway Street Knoxville TN 37918 Knox 1 Retail Freestanding 1999   10,125 Square Feet 100.0% 08/01/18 5,415,000 05/21/18 67.4% 3,650,000 360 3,650,000
53 CREFI Fresenius Medical Center Crestwood 4850 Midlothian Turnpike Crestwood IL 60445 Cook 1 Office Medical 2018   10,387 Square Feet 100.0% 08/01/18 5,050,000 05/21/18 66.8% 3,375,000 325 3,371,514
54 JPMCB 671 4th Street 671 4th Street Oakland CA 94607 Alameda 1 Industrial Warehouse/Distribution 1956, 1966 2016 15,000 Square Feet 100.0% 06/26/18 4,280,000 05/14/18 63.1% 2,700,000 180 2,700,000
55 CREFI Fresenius Medical Center Woodridge 7550 Janes Avenue Woodridge IL 60517 DuPage 1 Office Medical 2018   7,540 Square Feet 100.0% 08/01/18 3,900,000 02/13/18 66.9% 2,610,000 346 2,607,349

 

 

A-1-1 

 

 

ANNEX A-1

                                             
      Current           Net                          
      Balance % of Initial Crossed Related   Interest   Admin. Mortgage   Monthly Debt Annual Debt   First   Partial IO Partial IO Loan Rem. Rem.     Payment Grace Period
Loan # Seller Property Name per Unit ($) Pool Balance Loan Borrower Rate % Fee % Rate % Accrual Type Service ($) Service ($) Note Date Payment Date Last IO Payment First P&I Payment Term  Amort I/O Period Seasoning Due Date  (Late Payment)
1 JPMCB/GACC Aventura Mall 1,155 9.9% No No 4.12125 0.01135 4.10990 Actual/360 358,653.69 4,303,844.28 06/07/18 08/01/18     119 0 120 1 1 0
2 CREFI NY & CT NNN Portfolio 816 5.5% No No 4.98000 0.01515 4.96485 Actual/360 241,413.28 2,896,959.36 07/10/18 09/06/18     120 0 120 0 6 0
2.01 CREFI Bank of America - Queens   1.1%                                    
2.02 CREFI CVS - Queens   0.8%                                    
2.03 CREFI Walgreens - Newtown   0.6%                                    
2.04 CREFI Chase - Queens   0.5%                                    
2.05 CREFI Bank of America - Mamaroneck   0.7%                                    
2.06 CREFI TD Bank - St. James   0.5%                                    
2.07 CREFI Chase - Middle Village   0.5%                                    
2.08 CREFI TD Bank - Hampton Bays   0.4%                                    
2.09 CREFI TD Bank - Westhampton   0.4%                                    
3 GACC eBay North First Commons 204 4.9% No No 2.63768 0.01515 2.62253 Actual/360 113,658.53 1,363,902.36 06/07/18 07/06/18     58 0 60 2 6 0
4 JPMCB Workspace 59 4.8% No No 5.37200 0.01135 5.36065 Actual/360 226,942.13 2,723,305.56 06/08/18 07/01/18     59 0 61 2 1 0
4.01 JPMCB 6625 78th Street West   0.2%                                    
4.02 JPMCB 1500 Liberty Ridge Drive   0.2%                                    
4.03 JPMCB 3350 Southwest 148th Avenue & Lakeside Drive   0.1%                                    
4.04 JPMCB 1301 International Parkway   0.1%                                    
4.05 JPMCB 777 West Yamato Road   0.1%                                    
4.06 JPMCB 4425 East Cotton Center Boulevard   0.1%                                    
4.07 JPMCB 4500 East Cotton Center Boulevard   0.1%                                    
4.08 JPMCB 3100 Southwest 145th Avenue   0.1%                                    
4.09 JPMCB 3400 Lakeside Drive   0.1%                                    
4.10 JPMCB 3450 Lakeside Drive   0.1%                                    
4.11 JPMCB 40 Liberty Boulevard   0.1%                                    
4.12 JPMCB 4630 Woodland Corporate Boulevard   0.1%                                    
4.13 JPMCB 750 Park of Commerce Road   0.1%                                    
4.14 JPMCB 13621 Northwest 12th Street   0.1%                                    
4.15 JPMCB 2 West Liberty Boulevard   0.1%                                    
4.16 JPMCB 10400 Viking Drive   0.1%                                    
4.17 JPMCB 100 Witmer Road   0.1%                                    
4.18 JPMCB 7 Walnut Grove Drive   0.1%                                    
4.19 JPMCB 4313 East Cotton Center Boulevard   0.1%                                    
4.20 JPMCB 1200 Liberty Ridge Drive   0.1%                                    
4.21 JPMCB 1400 Liberty Ridge Drive   0.1%                                    
4.22 JPMCB 4750 South 44th Place   0.1%                                    
4.23 JPMCB 680 Blair Mill Road   0.1%                                    
4.24 JPMCB 3020 US Highway 301 South   0.1%                                    
4.25 JPMCB 4 Walnut Grove Drive   0.1%                                    
4.26 JPMCB 4631 Woodland Corporate Boulevard   0.1%                                    
4.27 JPMCB 5 Walnut Grove Drive   0.1%                                    
4.28 JPMCB 700 Dresher Road   0.0%                                    
4.29 JPMCB 45-67 Great Valley Parkway   0.0%                                    
4.30 JPMCB 4610 South 44th Place   0.0%                                    
4.31 JPMCB 4217 East Cotton Center Boulevard   0.0%                                    
4.32 JPMCB 1 Country View Road   0.0%                                    
4.33 JPMCB 4410 East Cotton Center Boulevard   0.0%                                    
4.34 JPMCB 951 Northwest Broken Sound Parkway   0.0%                                    
4.35 JPMCB 77-123 Great Valley Parkway   0.0%                                    
4.36 JPMCB 420-500 Lapp Road   0.0%                                    
4.37 JPMCB 2 Walnut Grove Drive   0.0%                                    
4.38 JPMCB 507 Prudential Road   0.0%                                    
4.39 JPMCB 7930, 8010, 8020 Woodland Center Boulevard   0.0%                                    
4.40 JPMCB 9801 South 51st Street   0.0%                                    
4.41 JPMCB 180 Sheree Boulevard   0.0%                                    
4.42 JPMCB 7615 Smetana Lane   0.0%                                    
4.43 JPMCB 4550 South 44th Place   0.0%                                    
4.44 JPMCB 131 Kelsey Lane   0.0%                                    
4.45 JPMCB 5775 Old Shakopee Road West   0.0%                                    
4.46 JPMCB 8401-8406 Benjamin Road (North)   0.0%                                    
4.47 JPMCB 7625 Smetana Lane   0.0%                                    
4.48 JPMCB 5 Great Valley Parkway   0.0%                                    
4.49 JPMCB 5705 Old Shakopee Road West   0.0%                                    
4.50 JPMCB 7 Great Valley Parkway   0.0%                                    
4.51 JPMCB 65 Valley Stream Parkway   0.0%                                    
4.52 JPMCB 220 Gibraltar Road   0.0%                                    
4.53 JPMCB 257-275 Great Valley Parkway   0.0%                                    
4.54 JPMCB 240 Gibraltar Road   0.0%                                    
4.55 JPMCB 200 Gibraltar Road   0.0%                                    
4.56 JPMCB 9023 Columbine Road   0.0%                                    
4.57 JPMCB 3 Country View Road   0.0%                                    
4.58 JPMCB 1 Great Valley Parkway   0.0%                                    
4.59 JPMCB 333 Phoenixville Pike   0.0%                                    
4.60 JPMCB 4405 East Cotton Center Boulevard   0.0%                                    
4.61 JPMCB 7920 Woodland Center Boulevard   0.0%                                    
4.62 JPMCB 20 Valley Stream Parkway   0.0%                                    
4.63 JPMCB 5715 Old Shakopee Road West   0.0%                                    
4.64 JPMCB 150-182 Kelsey Lane   0.0%                                    
4.65 JPMCB 155 Great Valley Parkway   0.0%                                    
4.66 JPMCB 701-725 US Highway 301 South   0.0%                                    
4.67 JPMCB 901-933 US Highway 301 South   0.0%                                    
4.68 JPMCB 7725 Woodland Center Boulevard   0.0%                                    
4.69 JPMCB 4508 Woodland Corporate Boulevard   0.0%                                    
4.70 JPMCB 3102, 3104 and 3110 Cherry Palm   0.0%                                    
4.71 JPMCB 101 Gibraltar Road   0.0%                                    
4.72 JPMCB 6161 American Boulevard West   0.0%                                    
4.73 JPMCB 4502 Woodland Center Boulevard   0.0%                                    
4.74 JPMCB 110 Gibraltar Road   0.0%                                    
4.75 JPMCB 8855 Columbine Road   0.0%                                    
4.76 JPMCB 8939 Columbine Road   0.0%                                    
4.77 JPMCB 7905 Fuller Road   0.0%                                    
4.78 JPMCB 10801 Nesbitt Avenue South   0.0%                                    
4.79 JPMCB 9008 Brittany Way   0.0%                                    
4.80 JPMCB 8995 Columbine Road   0.0%                                    
4.81 JPMCB 7852-7898 Woodland Center Boulevard   0.0%                                    
4.82 JPMCB 455 Business Center Drive   0.0%                                    
4.83 JPMCB 231-253 Gibraltar Road   0.0%                                    
4.84 JPMCB 747 Dresher Road   0.0%                                    
4.85 JPMCB 55 Valley Stream Parkway   0.0%                                    
4.86 JPMCB 8212 Woodland Center Boulevard   0.0%                                    
4.87 JPMCB 4303 East Cotton Center Boulevard   0.0%                                    
4.88 JPMCB 501 US Highway 301 South   0.0%                                    
4.89 JPMCB 7802-7850 Woodland Center Boulevard   0.0%                                    
4.90 JPMCB 8102 Woodland Center Boulevard   0.0%                                    
4.91 JPMCB 102 Rock Road   0.0%                                    
4.92 JPMCB 111-159 Gibraltar Road   0.0%                                    
4.93 JPMCB 181-187 Gibraltar Road   0.0%                                    
4.94 JPMCB 200-264 Lakeside Drive   0.0%                                    
4.95 JPMCB 120 Gibraltar Road   0.0%                                    
4.96 JPMCB 4207 East Cotton Center Boulevard   0.0%                                    
4.97 JPMCB 161-175 Gibraltar Road   0.0%                                    
4.98 JPMCB 8967 Columbine Road   0.0%                                    
4.99 JPMCB 8125-8198 Woodland Center Boulevard   0.0%                                    
4.100 JPMCB 111 Kelsey Lane   0.0%                                    
4.101 JPMCB 261-283 Gibraltar Road   0.0%                                    
4.102 JPMCB 27-43 Great Valley Parkway   0.0%                                    
4.103 JPMCB 767 Electronic Drive   0.0%                                    
4.104 JPMCB 200-234 Kelsey Lane   0.0%                                    
4.105 JPMCB 4435 East Cotton Center Boulevard   0.0%                                    
4.106 JPMCB 7800 Equitable Drive   0.0%                                    
4.107 JPMCB 8906 Brittany Way   0.0%                                    
4.108 JPMCB 201-223 Witmer Road   0.0%                                    
4.109 JPMCB 4520 Seedling Circle   0.0%                                    
4.110 JPMCB 13630 Northwest 8th Street   0.0%                                    
4.111 JPMCB 5735 Old Shakopee Road West   0.0%                                    
4.112 JPMCB 50 Valley Stream Parkway   0.0%                                    
4.113 JPMCB 4503 Woodland Corporate Boulevard   0.0%                                    
4.114 JPMCB 508 Lapp Road   0.0%                                    
4.115 JPMCB 125-135 Rock Road   0.0%                                    
4.116 JPMCB 8911 Columbine Road   0.0%                                    
4.117 JPMCB 9306-9324 East Broadway Avenue   0.0%                                    
4.118 JPMCB 101-111 Rock Road   0.0%                                    
4.119 JPMCB 201 Gibraltar Road   0.0%                                    
4.120 JPMCB 4505 Woodland Corporate Boulevard   0.0%                                    
4.121 JPMCB 4511 Woodland Corporate Boulevard   0.0%                                    
4.122 JPMCB 400-445 Lakeside Drive, Unit #400   0.0%                                    
4.123 JPMCB 40 Valley Stream Parkway   0.0%                                    
4.124 JPMCB 103-109 Gibraltar Road   0.0%                                    
4.125 JPMCB 7702 Woodland Center Boulevard   0.0%                                    
4.126 JPMCB 113-123 Rock Road   0.0%                                    
4.127 JPMCB 4415 East Cotton Center Boulevard   0.0%                                    
4.128 JPMCB 555 Business Center Drive   0.0%                                    
4.129 JPMCB 8001 Woodland Center Boulevard   0.0%                                    
4.130 JPMCB 300 Welsh Road Building 4   0.0%                                    
4.131 JPMCB 9001-9015 Brittany Way   0.0%                                    
4.132 JPMCB 13650 Northwest 8th Street   0.0%                                    
4.133 JPMCB 277-293 Great Valley Parkway   0.0%                                    
4.134 JPMCB 300 Welsh Road (aka 5 Horsham Business Center)   0.0%                                    
4.135 JPMCB 300-309 Lakeside Drive   0.0%                                    
4.136 JPMCB 101-107 Lakeside Drive   0.0%                                    
4.137 JPMCB 7695-7699 Anagram Drive   0.0%                                    
4.138 JPMCB 425 Technology Drive   0.0%                                    
4.139 JPMCB 300 Technology Drive   0.0%                                    
4.140 JPMCB 510 Lapp Road   0.0%                                    
4.141 JPMCB 7851-61 Woodland Center Boulevard   0.0%                                    
4.142 JPMCB 300 Welsh Road Building 3   0.0%                                    
4.143 JPMCB 7624 Bald Cypress Place   0.0%                                    
4.144 JPMCB 75 Great Valley Parkway   0.0%                                    
4.145 JPMCB 506 Prudential Road   0.0%                                    
4.146 JPMCB 30 Great Valley Parkway   0.0%                                    
4.147 JPMCB 100 Gibraltar Road   0.0%                                    
5 JPMCB Renaissance Tampa International Plaza Hotel 150,853 4.3% No No 4.55800 0.01515 4.54285 Actual/360 170,218.09 2,042,617.08 06/01/18 07/06/18     58 0 60 2 6 2 (Once per year)
6 JPMCB 660 Columbus Avenue 660 4.2% No No 4.64000 0.01515 4.62485 Actual/360 170,536.11 2,046,433.32 07/05/18 09/01/18     120 0 120 0 1 0
7 JPMCB Aon Center 126 4.1% No No 4.62740 0.01135 4.61605 Actual/360 168,118.16 2,017,417.92 06/08/18 08/01/18     59 0 60 1 1 0
8 GACC 181 Fremont Street 573 3.8% No No 3.70860 0.01515 3.69345 Actual/360 125,336.94 1,504,043.33 03/29/18 05/06/18     116 0 120 4 6 0
9 CREFI Nassau Shopping Center 137 3.8% No No 4.35500 0.01515 4.33985 Actual/360 147,182.87 1,766,194.44 06/28/18 08/06/18     119 0 120 1 6 5 (One time only)
10 JPMCB Embassy Suites Kennesaw 166,503 3.1% No No 5.33000 0.01515 5.31485 Actual/360 178,294.11 2,139,529.32 06/29/18 08/01/18     119 359 0 1 1 0
11 CREFI Elite Hotel Management Georgia Portfolio 88,190 3.1% No No 4.83000 0.01515 4.81485 Actual/360 208,192.26 2,498,307.12 06/27/18 08/06/18     119 239 0 1 6 0
11.01 CREFI Hyatt Place Atlanta Airport North   1.2%                                    
11.02 CREFI Hampton Inn Norcross   1.1%                                    
11.03 CREFI Fairfield Inn and Suites Commerce   0.8%                                    
12 GACC First Place Tower 50 2.9% No No 4.85000 0.01515 4.83485 Actual/360 172,765.22 2,073,182.64 06/29/18 08/06/18     119 299 0 1 6 0
13 CREFI 215 Lexington Avenue 215 2.5% No No 4.30000 0.01515 4.28485 Actual/360 94,460.65 1,133,527.80 07/06/18 08/06/18     119 0 120 1 6 0
14 JPMCB Overland Park Xchange 106 2.4% No No 4.70000 0.01260 4.68740 Actual/360 99,276.62 1,191,319.44 06/28/18 08/01/18     119 0 120 1 1 0
15 CREFI Woodland Gardens Apartments 70,831 2.3% No Yes - Group 1 4.80000 0.01515 4.78485 Actual/360 125,237.62 1,502,851.44 06/28/18 08/06/18 07/06/23 08/06/23 119 360 60 1 6 2
16 GACC Stonebrook Apartments 180,556 2.2% No No 4.89600 0.03515 4.86085 Actual/360 120,685.02 1,448,220.24 02/28/18 04/06/18 03/06/23 04/06/23 115 360 60 5 6 0
17 CREFI Kingsley Apartments 64,878 2.0% No Yes - Group 1 4.80000 0.01515 4.78485 Actual/360 111,648.79 1,339,785.48 06/28/18 08/06/18 07/06/23 08/06/23 119 360 60 1 6 2
18 JPMCB Radisson Blu Aqua Hotel 191,617 1.9% No No 4.59700 0.02260 4.57440 Actual/360 77,680.79 932,169.48 10/20/17 12/01/17     111 0 120 9 1 0
19 CREFI Westbrook Corporate Center 87 1.8% No No 4.86000 0.01260 4.84740 Actual/360 100,376.64 1,204,519.68 05/10/18 07/06/18     118 358 0 2 6 0
20 CREFI Amsdell Southeast Portfolio 62 1.6% No No 5.27000 0.04265 5.22735 Actual/360 90,764.67 1,089,176.04 06/21/18 08/06/18 07/06/21 08/06/21 119 360 36 1 6 0
20.01 CREFI Amsdell Villages   0.6%                                    
20.02 CREFI Amsdell Buford   0.6%                                    
20.03 CREFI Amsdell Lawrenceville   0.4%                                    
21 JPMCB Walk at Highwoods Preserve 116 1.6% No No 4.75000 0.01515 4.73485 Actual/360 65,416.96 785,003.52 06/27/18 08/01/18     119 0 120 1 1 5
22 GACC 330 Railroad Avenue 651 1.5% No No 4.93800 0.01515 4.92285 Actual/360 66,754.44 801,053.28 06/22/18 08/06/18     119 0 120 1 6 0
23 CREFI 253 Elizabeth 494,483 0.8% Group A Yes - Group 2 4.78000 0.01515 4.76485 Actual/360 33,278.54 399,342.48 07/11/18 09/06/18     120 0 120 0 6 0
24 CREFI 173 Ludlow 494,483 0.6% Group A Yes - Group 2 4.78000 0.01515 4.76485 Actual/360 24,635.81 295,629.72 07/11/18 09/06/18     120 0 120 0 6 0
25 GACC Valley Mack Plaza 112 1.4% No No 4.97700 0.04515 4.93185 Actual/360 76,029.19 912,350.28 05/31/18 07/06/18 06/06/19 07/06/19 118 360 12 2 6 0
26 CREFI 236 West 16th 456,774 0.7% Group B Yes - Group 2 4.78000 0.01515 4.76485 Actual/360 31,178.44 374,141.28 07/11/18 09/06/18     120 0 120 0 6 0
27 CREFI 161 Ludlow 456,774 0.6% Group B Yes - Group 2 4.78000 0.01515 4.76485 Actual/360 26,008.95 312,107.40 07/11/18 09/06/18     120 0 120 0 6 0
28 CREFI Four Points Sacramento Airport 139,763 1.3% No No 4.46000 0.01515 4.44485 Actual/360 77,499.03 929,988.36 07/06/18 08/06/18     119 299 0 1 6 0
29 JPMCB Home2 Suites by Hilton Charlotte Airport 126,168 1.3% No No 4.99600 0.01515 4.98085 Actual/360 72,437.92 869,255.04 06/08/18 08/01/18 07/01/19 08/01/19 119 360 12 1 1 0
30 GACC Pin Oaks 53 1.3% No No 4.79500 0.01515 4.77985 Actual/360 70,264.66 843,175.92 06/08/18 08/06/18     119 359 0 1 6 0
30.01 GACC Pin Oaks I   0.7%                                    
30.02 GACC Pin Oaks II   0.6%                                    
31 GACC The Pad on Harvard 119,266 1.3% No No 5.23500 0.01515 5.21985 Actual/360 57,500.17 690,002.04 05/10/18 07/06/18     118 0 120 2 6 0
32 GACC Sacramento Natural Foods 273 1.1% No No 4.98000 0.05515 4.92485 Actual/360 61,326.20 735,914.40 06/21/18 08/06/18 07/06/21 08/06/21 119 360 36 1 6 0
33 CREFI Deerfield Woods Apartments 74,861 1.0% No Yes - Group 1 4.80000 0.01515 4.78485 Actual/360 56,558.93 678,707.16 06/28/18 08/06/18 07/06/23 08/06/23 119 360 60 1 6 2
34 JPMCB Security Square 134 1.0% No No 4.55700 0.06515 4.49185 Actual/360 40,851.08 490,212.96 06/19/18 08/01/18     119 0 120 1 1 0
35 GACC Albertsons Aurora 134 1.0% No No 5.09000 0.04515 5.04485 Actual/360 54,146.77 649,761.24 06/07/18 08/06/18 07/06/23 08/06/23 119 360 60 1 6 0
36 CREFI StorQuest Seattle 120 0.9% No No 4.89000 0.01515 4.87485 Actual/360 40,183.91 482,206.92 06/05/18 07/06/18     118 0 120 2 6 0
37 JPMCB Holiday Inn Express & Suites Wheat Ridge 93,786 0.9% No No 4.97600 0.01515 4.96085 Actual/360 51,715.37 620,584.44 06/08/18 08/01/18 07/01/19 08/01/19 119 360 12 1 1 0
38 CREFI 932 Southern Boulevard 339 0.9% No No 4.87000 0.01515 4.85485 Actual/360 39,089.64 469,075.68 07/10/18 09/06/18     120 0 120 0 6 0
39 CREFI CityLine XII Portfolio 60 0.9% No Yes - Group 3 5.05000 0.01515 5.03485 Actual/360 49,129.22 589,550.64 05/31/18 07/06/18 06/06/21 07/06/21 118 360 36 2 6 0
39.01 CREFI Maximum Storage   0.4%                                    
39.02 CREFI Boulevard 26 Storage   0.3%                                    
39.03 CREFI Box N Lox Storage   0.2%                                    
40 JPMCB Bay 528 Plaza 100 0.8% No No 4.99000 0.05515 4.93485 Actual/360 42,628.75 511,545.00 07/03/18 09/01/18 08/01/20 09/01/20 120 360 24 0 1 0
41 GACC Holiday Inn Express Chesapeake 77,154 0.7% No No 5.45000 0.01515 5.43485 Actual/360 44,043.16 528,517.92 06/07/18 08/06/18     119 359 0 1 6 0
42 GACC Net Lease 3-Pack 375 0.7% No No 5.08800 0.01515 5.07285 Actual/360 41,750.37 501,004.44 06/15/18 08/06/18     119 359 0 1 6 0
42.01 GACC Statesboro   0.3%                                    
42.02 GACC Danville   0.2%                                    
42.03 GACC Calhoun   0.2%                                    
43 CREFI 4675 Linton Boulevard 229 0.7% No No 5.39000 0.06265 5.32735 Actual/360 40,946.19 491,354.28 07/03/18 08/06/18 07/06/20 08/06/20 59 360 24 1 6 0
44 GACC Whitefish Crossing 120,000 0.7% No No 5.09000 0.01515 5.07485 Actual/360 39,048.15 468,577.80 06/07/18 08/06/18 07/06/21 08/06/21 119 360 36 1 6 0
45 GACC Park Place 90 0.7% No No 4.81000 0.08265 4.72735 Actual/360 36,768.90 441,226.80 06/27/18 08/06/18     119 359 0 1 6 0
46 CREFI SSCP Little Rock 110 0.7% No No 5.15000 0.01515 5.13485 Actual/360 37,812.32 453,747.84 07/11/18 09/06/18 08/06/21 09/06/21 120 360 36 0 6 0
47 CREFI CityLine Southern Portfolio 46 0.6% No Yes - Group 3 5.23000 0.01515 5.21485 Actual/360 33,274.19 399,290.28 05/23/18 07/06/18 06/06/21 07/06/21 118 360 36 2 6 0
47.01 CREFI HIM Self Storage   0.3%                                    
47.02 CREFI Top Notch Storage   0.3%                                    
48 GACC Summit Apartments 44,330 0.5% No No 5.22000 0.01515 5.20485 Actual/360 29,305.98 351,671.76 06/13/18 08/06/18     119 359 0 1 6 0
49 JPMCB MacArthur Retail Center 117 0.5% No No 4.89200 0.01515 4.87685 Actual/360 26,512.03 318,144.36 06/08/18 08/01/18 01/01/20 02/01/20 119 360 18 1 1 0
50 GACC Cascades Shopping Center 153 0.5% No No 4.73900 0.01515 4.72385 Actual/360 24,486.27 293,835.24 06/18/18 08/06/18     119 359 0 1 6 0
51 CREFI 1400 Washington Street 503 0.4% No No 5.10400 0.01515 5.08885 Actual/360 17,465.25 209,583.00 07/10/18 09/06/18     120 0 120 0 6 0
52 JPMCB CVS Knoxville 360 0.4% No No 4.83000 0.01515 4.81485 Actual/360 19,216.53 230,598.36 06/04/18 08/01/18 07/01/23 08/01/23 119 360 60 1 1 0
53 CREFI Fresenius Medical Center Crestwood 325 0.3% No Yes - Group 4 5.12000 0.01515 5.10485 Actual/360 18,366.05 220,392.60 06/19/18 08/01/18     119 359 0 1 1 5
54 JPMCB 671 4th Street 180 0.3% No No 4.76000 0.01515 4.74485 Actual/360 10,858.75 130,305.00 07/09/18 09/01/18     120 0 120 0 1 0
55 CREFI Fresenius Medical Center Woodridge 346 0.3% No Yes - Group 4 5.19000 0.01515 5.17485 Actual/360 14,315.68 171,788.16 06/12/18 08/01/18     119 359 0 1 1 5

 

A-1-2 

 

 

ANNEX A-1

 

                      HISTORICAL FINANCIALS
                                               
      Grace Period     Final   Maturity/ARD   Maturity Prepayment 2015 2015 2015 2016 2016 2016 2017 2017 2017 Most Recent Most Recent Most Recent  
Loan # Seller Property Name  (Default) Maturity Date ARD Loan Mat Date Balance ($)   LTV % Provision (Payments) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)  Revenues ($)  Total Expenses ($) NOI ($) As of
1 JPMCB/GACC Aventura Mall 0 07/01/28 No   103,000,000   40.8% L(25),Def(88),O(7) 138,505,834 29,480,495 109,025,339 139,956,585 29,303,182 110,653,403 145,286,882 30,046,320 115,240,562 149,776,330 31,484,933 118,291,397 03/31/18
2 CREFI NY & CT NNN Portfolio 5 08/06/28 No   57,375,000   61.2% L(24),Def(91),O(5)                          
2.01 CREFI Bank of America - Queens         11,775,000                                
2.02 CREFI CVS - Queens         8,720,000                                
2.03 CREFI Walgreens - Newtown         6,400,000                                
2.04 CREFI Chase - Queens         5,270,000                                
2.05 CREFI Bank of America - Mamaroneck         6,950,000                                
2.06 CREFI TD Bank - St. James         4,900,000                                
2.07 CREFI Chase - Middle Village         5,490,000                                
2.08 CREFI TD Bank - Hampton Bays         3,900,000                                
2.09 CREFI TD Bank - Westhampton         3,970,000                                
3 GACC eBay North First Commons 0 06/06/23 No   51,000,000   38.1% L(26),Def(30),O(4) 6,724,681 1,103,053 5,621,627 6,061,769 1,049,456 5,012,313 5,325,763 1,098,322 4,227,441        
4 JPMCB Workspace 0 07/01/23 No   50,000,000   35.4% Grtr1%orYM(57),O(4) 174,651,468 61,521,549 113,129,919 176,695,884 60,292,253 116,403,632 183,363,228 66,207,944 117,155,284 184,583,235 66,606,688 117,976,547 03/31/18
4.01 JPMCB 6625 78th Street West         1,740,625       6,954,104 3,268,277 3,685,827 7,353,924 3,478,638 3,875,285 7,536,048 3,479,189 4,056,859 7,550,588 3,416,312 4,134,276 03/31/18
4.02 JPMCB 1500 Liberty Ridge Drive         1,566,797       5,892,166 2,156,266 3,735,900 5,667,924 1,923,952 3,743,973 6,113,981 2,243,414 3,870,568 6,158,604 2,309,661 3,848,942 03/31/18
4.03 JPMCB 3350 Southwest 148th Avenue & Lakeside Drive         1,340,625       2,905,557 1,554,062 1,351,494 3,875,510 1,773,470 2,102,040 4,920,696 1,911,274 3,009,421 4,939,141 1,952,048 2,987,093 03/31/18
4.04 JPMCB 1301 International Parkway         1,175,781       3,433,643 1,368,491 2,065,152 4,250,241 1,301,938 2,948,303 4,572,612 1,533,395 3,039,217 4,621,587 1,563,946 3,057,641 03/31/18
4.05 JPMCB 777 West Yamato Road         1,160,547       4,546,942 1,659,542 2,887,400 2,690,454 1,355,874 1,334,581 3,366,260 1,594,905 1,771,355 3,484,536 1,543,015 1,941,520 03/31/18
4.06 JPMCB 4425 East Cotton Center Boulevard         1,084,375       3,196,736 486,274 2,710,462 3,279,645 516,539 2,763,106 3,359,835 541,667 2,818,168 3,407,427 560,838 2,846,589 03/31/18
4.07 JPMCB 4500 East Cotton Center Boulevard         977,344       2,478,425 363,069 2,115,355 2,529,987 357,485 2,172,502 2,621,930 401,538 2,220,392 2,672,716 430,013 2,242,703 03/31/18
4.08 JPMCB 3100 Southwest 145th Avenue         934,375       2,775,625 993,832 1,781,793 3,252,376 1,071,140 2,181,236 2,987,739 1,172,215 1,815,524 2,969,755 1,152,519 1,817,236 03/31/18
4.09 JPMCB 3400 Lakeside Drive         888,672       3,055,761 1,437,480 1,618,281 2,696,429 1,332,228 1,364,201 3,310,380 1,510,382 1,799,998 3,242,141 1,496,966 1,745,175 03/31/18
4.10 JPMCB 3450 Lakeside Drive         882,813       2,765,720 1,306,267 1,459,452 3,408,151 1,282,467 2,125,684 3,590,209 1,348,722 2,241,487 3,582,039 1,342,858 2,239,181 03/31/18
4.11 JPMCB 40 Liberty Boulevard         858,203       2,709,891 759,071 1,950,821 2,944,754 576,585 2,368,168 3,208,920 764,307 2,444,612 3,241,851 798,809 2,443,042 03/31/18
4.12 JPMCB 4630 Woodland Corporate Boulevard         797,266       2,947,960 1,032,494 1,915,466 2,813,490 1,052,878 1,760,612 2,962,149 1,039,180 1,922,969 3,030,401 1,061,819 1,968,582 03/31/18
4.13 JPMCB 750 Park of Commerce Road         791,016       3,089,621 948,198 2,141,423 2,821,572 857,759 1,963,812 2,842,256 1,026,339 1,815,917 2,703,665 996,553 1,707,112 03/31/18
4.14 JPMCB 13621 Northwest 12th Street         769,531       1,556,101 918,117 637,984 1,944,569 893,095 1,051,474 3,093,211 1,140,522 1,952,688 3,154,056 1,155,565 1,998,492 03/31/18
4.15 JPMCB 2 West Liberty Boulevard         743,750       3,174,258 983,277 2,190,981 2,290,033 851,804 1,438,229 3,024,040 994,163 2,029,877 3,009,230 979,416 2,029,815 03/31/18
4.16 JPMCB 10400 Viking Drive         714,844       3,505,074 1,835,665 1,669,409 3,274,432 1,757,423 1,517,009 3,105,082 1,799,428 1,305,653 3,127,946 1,805,862 1,322,085 03/31/18
4.17 JPMCB 100 Witmer Road         688,672       3,459,995 1,212,952 2,247,043 3,352,396 1,215,153 2,137,243 3,642,235 1,333,144 2,309,091 3,507,297 1,288,464 2,218,833 03/31/18
4.18 JPMCB 7 Walnut Grove Drive         678,125       2,998,109 613,495 2,384,614 3,055,883 635,518 2,420,365 2,681,002 664,988 2,016,014 2,829,470 727,883 2,101,588 03/31/18
4.19 JPMCB 4313 East Cotton Center Boulevard         675,000       1,929,099 318,220 1,610,879 1,958,517 326,946 1,631,572 1,974,164 337,147 1,637,017 1,852,776 326,668 1,526,108 03/31/18
4.20 JPMCB 1200 Liberty Ridge Drive         604,688       2,555,469 841,277 1,714,192 2,262,352 719,348 1,543,005 2,422,250 818,350 1,603,900 2,372,833 823,363 1,549,470 03/31/18
4.21 JPMCB 1400 Liberty Ridge Drive         604,688       2,680,688 861,023 1,819,665 2,249,166 710,611 1,538,555 1,797,986 961,547 836,439 1,974,129 984,226 989,904 03/31/18
4.22 JPMCB 4750 South 44th Place         601,563       764,641 323,640 441,002 1,656,474 326,225 1,330,249 1,741,984 305,307 1,436,677 1,770,346 319,887 1,450,459 03/31/18
4.23 JPMCB 680 Blair Mill Road         597,266       2,860,428 841,137 2,019,291 2,883,482 819,715 2,063,766 3,079,871 886,361 2,193,509 3,089,939 867,937 2,222,002 03/31/18
4.24 JPMCB 3020 US Highway 301 South         577,344       1,951,012 476,351 1,474,661 2,182,092 533,668 1,648,425 1,709,058 530,983 1,178,076 1,685,350 515,614 1,169,736 03/31/18
4.25 JPMCB 4 Walnut Grove Drive         567,969       2,347,317 766,939 1,580,378 2,371,899 767,868 1,604,031 2,611,541 918,036 1,693,505 2,624,828 911,209 1,713,619 03/31/18
4.26 JPMCB 4631 Woodland Corporate Boulevard         560,547       2,099,051 692,421 1,406,630 2,140,629 626,206 1,514,423 2,169,898 721,641 1,448,257 2,165,480 715,218 1,450,262 03/31/18
4.27 JPMCB 5 Walnut Grove Drive         531,250       2,018,239 897,498 1,120,741 2,485,030 992,678 1,492,352 2,054,497 982,352 1,072,145 1,926,272 933,752 992,520 03/31/18
4.28 JPMCB 700 Dresher Road         514,453       1,649,972 697,173 952,800 2,320,796 876,034 1,444,762 2,466,185 910,291 1,555,894 2,487,937 937,370 1,550,568 03/31/18
4.29 JPMCB 45-67 Great Valley Parkway         512,891       1,631,105 324,754 1,306,351 1,675,017 337,932 1,337,085 1,734,759 327,829 1,406,930 1,768,023 351,247 1,416,776 03/31/18
4.30 JPMCB 4610 South 44th Place         503,906       1,794,160 307,923 1,486,237 1,809,929 300,180 1,509,750 1,875,505 315,345 1,560,159 1,887,292 319,348 1,567,945 03/31/18
4.31 JPMCB 4217 East Cotton Center Boulevard         458,203       2,284,163 255,579 2,028,583 2,271,750 249,680 2,022,070 2,399,746 506,589 1,893,158 2,396,711 642,159 1,754,552 03/31/18
4.32 JPMCB 1 Country View Road         455,078       1,043,889 483,449 560,440 1,402,628 425,222 977,406 1,620,115 505,734 1,114,381 1,687,291 511,313 1,175,978 03/31/18
4.33 JPMCB 4410 East Cotton Center Boulevard         451,953       1,292,743 425,721 867,022 -6 390,569 -390,575 831,700 434,973 396,727 1,169,355 465,140 704,215 03/31/18
4.34 JPMCB 951 Northwest Broken Sound Parkway         442,969       1,385,146 452,965 932,181 1,393,714 453,794 939,920 1,590,020 576,982 1,013,039 1,562,016 519,010 1,043,005 03/31/18
4.35 JPMCB 77-123 Great Valley Parkway         439,844       1,402,738 386,156 1,016,582 1,411,963 403,540 1,008,423 1,509,313 445,564 1,063,750 1,561,367 460,700 1,100,667 03/31/18
4.36 JPMCB 420-500 Lapp Road         433,594       1,364,879 367,842 997,036 1,449,568 363,776 1,085,792 1,518,549 384,254 1,134,295 1,550,856 408,397 1,142,458 03/31/18
4.37 JPMCB 2 Walnut Grove Drive         383,203       1,526,252 618,929 907,323 1,808,366 652,486 1,155,880 1,845,231 671,061 1,174,170 1,802,324 658,003 1,144,321 03/31/18
4.38 JPMCB 507 Prudential Road         383,203       2,253,317 676,120 1,577,196 1,538,026 644,759 893,267 74,028 587,224 -513,196 263,548 684,842 -421,294 03/31/18
4.39 JPMCB 7930, 8010, 8020 Woodland Center Boulevard         378,516       1,107,973 289,562 818,411 1,243,875 281,870 962,004 1,323,343 313,289 1,010,054 1,281,788 296,487 985,301 03/31/18
4.40 JPMCB 9801 South 51st Street         372,656       949,899 265,747 684,152 982,299 272,700 709,599 1,045,036 303,090 741,946 1,010,248 313,479 696,770 03/31/18
4.41 JPMCB 180 Sheree Boulevard         366,406       1,570,246 704,537 865,709 1,186,012 597,650 588,362 826,385 627,237 199,148 819,056 676,976 142,081 03/31/18
4.42 JPMCB 7615 Smetana Lane         363,281       1,309,134 480,203 828,931 1,271,705 414,190 857,515 1,361,298 480,325 880,973 1,356,728 482,329 874,399 03/31/18
4.43 JPMCB 4550 South 44th Place         360,547       737,818 223,147 514,671 952,824 250,423 702,401 984,523 247,652 736,872 959,936 224,819 735,117 03/31/18
4.44 JPMCB 131 Kelsey Lane         354,297       1,225,504 244,683 980,822 1,237,552 230,739 1,006,813 1,287,891 258,980 1,028,910 1,303,096 268,561 1,034,535 03/31/18
4.45 JPMCB 5775 Old Shakopee Road West         343,750       857,183 506,155 351,028 612,857 593,622 19,235 950,426 483,288 467,138 1,055,123 485,293 569,830 03/31/18
4.46 JPMCB 8401-8406 Benjamin Road (North)         335,938       1,117,124 342,923 774,201 928,075 288,560 639,515 875,917 399,898 476,019 841,039 401,031 440,008 03/31/18
4.47 JPMCB 7625 Smetana Lane         328,125       1,215,059 441,384 773,676 1,241,595 447,639 793,955 1,290,079 483,135 806,944 1,285,117 476,326 808,791 03/31/18
4.48 JPMCB 5 Great Valley Parkway         326,953       1,035,105 595,817 439,287 1,163,312 497,193 666,119 1,265,977 545,112 720,865 1,320,808 538,851 781,956 03/31/18
4.49 JPMCB 5705 Old Shakopee Road West         324,609       948,624 459,756 488,867 1,183,633 381,015 802,618 1,191,595 369,642 821,953 1,179,403 361,921 817,483 03/31/18
4.50 JPMCB 7 Great Valley Parkway         312,891       962,771 575,224 387,547 1,314,878 543,267 771,611 1,448,535 555,248 893,287 1,447,151 545,021 902,130 03/31/18
4.51 JPMCB 65 Valley Stream Parkway         311,328       1,085,864 319,869 765,994 1,114,147 316,138 798,009 1,187,995 352,016 835,979 1,197,831 369,669 828,162 03/31/18
4.52 JPMCB 220 Gibraltar Road         308,594       948,779 606,854 341,925 1,476,850 561,383 915,466 1,522,384 579,508 942,876 1,558,260 602,579 955,682 03/31/18
4.53 JPMCB 257-275 Great Valley Parkway         305,469       874,511 275,834 598,677 971,537 271,012 700,525 907,482 327,218 580,264 917,459 338,038 579,421 03/31/18
4.54 JPMCB 240 Gibraltar Road         302,344       1,315,539 462,543 852,996 1,373,125 526,095 847,029 1,356,731 603,287 753,444 1,272,162 600,175 671,986 03/31/18
4.55 JPMCB 200 Gibraltar Road         297,656       1,475,898 552,069 923,828 1,436,300 516,095 920,205 1,498,875 552,295 946,580 1,507,577 535,150 972,427 03/31/18
4.56 JPMCB 9023 Columbine Road         294,531       1,114,368 396,474 717,894 1,129,583 389,158 740,424 1,210,078 446,309 763,769 1,232,740 462,831 769,909 03/31/18
4.57 JPMCB 3 Country View Road         293,359       1,314,062 161,424 1,152,638 1,337,722 133,201 1,204,520 1,401,777 179,335 1,222,441 1,394,289 178,309 1,215,980 03/31/18
4.58 JPMCB 1 Great Valley Parkway         287,109       1,081,547 318,059 763,488 1,095,132 306,511 788,620 1,145,737 341,115 804,622 1,154,656 344,390 810,267 03/31/18
4.59 JPMCB 333 Phoenixville Pike         287,109       950,008 242,355 707,652 994,689 229,846 764,843 1,019,351 252,065 767,286 1,021,348 254,195 767,154 03/31/18
4.60 JPMCB 4405 East Cotton Center Boulevard         283,984       929,053 191,463 737,590 767,081 188,255 578,826 893,401 188,709 704,692 906,260 198,508 707,752 03/31/18
4.61 JPMCB 7920 Woodland Center Boulevard         277,734       873,089 146,266 726,823 903,160 155,241 747,918 951,627 186,270 765,357 952,014 181,567 770,446 03/31/18
4.62 JPMCB 20 Valley Stream Parkway         275,000       1,178,185 529,100 649,085 785,698 396,651 389,047 856,684 509,837 346,847 868,010 506,544 361,466 03/31/18
4.63 JPMCB 5715 Old Shakopee Road West         267,188       1,160,370 356,544 803,826 817,171 287,024 530,147 954,370 314,272 640,098 965,289 314,111 651,178 03/31/18
4.64 JPMCB 150-182 Kelsey Lane         259,766       908,541 165,845 742,696 949,785 176,925 772,861 1,011,712 217,936 793,776 1,005,786 205,642 800,144 03/31/18
4.65 JPMCB 155 Great Valley Parkway         255,078       681,139 49,239 631,900 711,979 53,958 658,021 742,524 74,925 667,600 743,127 79,522 663,605 03/31/18
4.66 JPMCB 701-725 US Highway 301 South         250,391       913,189 194,878 718,311 969,819 233,552 736,267 957,702 295,159 662,543 950,012 317,393 632,619 03/31/18
4.67 JPMCB 901-933 US Highway 301 South         250,391       961,188 239,879 721,309 947,437 212,531 734,906 1,019,645 281,038 738,606 1,017,157 280,941 736,216 03/31/18
4.68 JPMCB 7725 Woodland Center Boulevard         245,703       935,135 186,522 748,612 472,114 201,253 270,861 150,397 201,026 -50,629 364,275 208,515 155,760 03/31/18
4.69 JPMCB 4508 Woodland Corporate Boulevard         244,141       831,220 154,848 676,372 852,737 157,818 694,919 915,388 201,766 713,622 899,042 181,426 717,616 03/31/18
4.70 JPMCB 3102, 3104 and 3110 Cherry Palm         238,281       866,041 292,704 573,336 830,348 259,962 570,386 922,701 359,043 563,658 886,002 331,058 554,944 03/31/18
4.71 JPMCB 101 Gibraltar Road         236,719       1,225,857 493,959 731,898 1,226,167 488,600 737,567 1,232,350 514,672 717,678 1,235,235 530,638 704,596 03/31/18
4.72 JPMCB 6161 American Boulevard West         235,156       957,075 301,491 655,584 950,380 297,059 653,320 920,232 352,472 567,760 857,996 350,525 507,471 03/31/18
4.73 JPMCB 4502 Woodland Center Boulevard         230,469       609,233 235,579 373,654 319,303 264,406 54,897 883,397 350,094 533,303 876,715 346,891 529,824 03/31/18
4.74 JPMCB 110 Gibraltar Road         228,906       271,970 406,713 -134,743 610,383 382,054 228,330 780,728 429,009 351,719 796,617 426,336 370,281 03/31/18
4.75 JPMCB 8855 Columbine Road         228,906       0 396,811 -396,811 0 381,290 -381,290 282,206 498,055 -215,849 468,824 514,843 -46,019 03/31/18
4.76 JPMCB 8939 Columbine Road         227,344       849,180 295,572 553,608 848,499 278,184 570,315 898,283 312,169 586,114 911,165 320,292 590,873 03/31/18
4.77 JPMCB 7905 Fuller Road         226,563       1,277,121 327,710 949,411 1,229,280 320,180 909,100 1,214,174 370,486 843,688 1,203,923 365,910 838,014 03/31/18
4.78 JPMCB 10801 Nesbitt Avenue South         222,266       882,657 315,096 567,561 882,611 299,663 582,948 905,545 311,162 594,382 905,597 307,550 598,047 03/31/18
4.79 JPMCB 9008 Brittany Way         218,359       224,702 199,245 25,457 289,861 357,292 -67,431 748,435 189,932 558,503 710,090 130,183 579,907 03/31/18
4.80 JPMCB 8995 Columbine Road         217,578       815,178 286,587 528,591 816,671 272,769 543,902 891,322 330,778 560,543 898,014 332,823 565,191 03/31/18
4.81 JPMCB 7852-7898 Woodland Center Boulevard         216,797       629,985 160,854 469,131 768,840 165,365 603,475 749,886 191,431 558,455 759,370 201,189 558,181 03/31/18
4.82 JPMCB 455 Business Center Drive         215,234       712,178 405,988 306,190 780,012 374,540 405,472 870,825 403,418 467,407 925,725 423,148 502,577 03/31/18
4.83 JPMCB 231-253 Gibraltar Road         212,109       908,131 275,687 632,443 1,003,347 391,818 611,529 1,003,619 240,233 763,385 964,089 275,053 689,035 03/31/18
4.84 JPMCB 747 Dresher Road         212,109       493,042 289,139 203,903 471,997 260,956 211,041 471,005 283,733 187,272 520,322 247,263 273,059 03/31/18
4.85 JPMCB 55 Valley Stream Parkway         210,547       736,192 220,692 515,500 756,024 219,562 536,462 814,591 254,282 560,308 816,145 259,483 556,661 03/31/18
4.86 JPMCB 8212 Woodland Center Boulevard         210,547       561,655 93,469 468,186 573,955 92,863 481,091 610,044 116,952 493,092 607,145 111,077 496,068 03/31/18
4.87 JPMCB 4303 East Cotton Center Boulevard         207,813       907,916 185,910 722,006 927,260 188,207 739,053 932 231,658 -230,726 942 234,151 -233,209 03/31/18
4.88 JPMCB 501 US Highway 301 South         207,813       683,070 204,377 478,693 811,290 180,499 630,791 796,893 185,237 611,656 796,993 178,143 618,849 03/31/18
4.89 JPMCB 7802-7850 Woodland Center Boulevard         207,813       727,814 163,031 564,783 746,980 178,497 568,483 783,270 199,652 583,618 784,177 190,822 593,355 03/31/18
4.90 JPMCB 8102 Woodland Center Boulevard         204,688       786,195 122,147 664,048 950,241 127,207 823,034 363,365 156,395 206,971 209,594 168,181 41,413 03/31/18
4.91 JPMCB 102 Rock Road         201,563       696,503 149,106 547,397 705,077 157,752 547,325 731,919 158,330 573,589 741,059 165,795 575,264 03/31/18
4.92 JPMCB 111-159 Gibraltar Road         200,000       821,035 323,196 497,839 880,663 313,914 566,749 767,515 362,025 405,490 736,977 366,279 370,699 03/31/18
4.93 JPMCB 181-187 Gibraltar Road         195,313       986,543 412,259 574,284 971,704 423,291 548,413 1,054,245 472,685 581,560 1,054,710 471,649 583,061 03/31/18
4.94 JPMCB 200-264 Lakeside Drive         195,313       971,802 392,336 579,466 998,794 416,618 582,176 1,086,132 473,573 612,559 1,066,627 467,237 599,391 03/31/18
4.95 JPMCB 120 Gibraltar Road         193,750       859,960 418,704 441,256 714,154 448,421 265,734 725,169 381,276 343,893 744,894 365,050 379,844 03/31/18
4.96 JPMCB 4207 East Cotton Center Boulevard         192,578       588,082 106,960 481,122 577,032 83,082 493,950 621,486 111,616 509,871 630,535 113,122 517,413 03/31/18
4.97 JPMCB 161-175 Gibraltar Road         190,234       791,545 197,763 593,782 756,155 209,694 546,462 757,082 201,747 555,335 775,454 211,004 564,450 03/31/18
4.98 JPMCB 8967 Columbine Road         189,844       707,562 248,168 459,394 705,307 231,381 473,926 753,386 266,539 486,847 765,026 274,123 490,902 03/31/18
4.99 JPMCB 8125-8198 Woodland Center Boulevard         189,453       746,031 199,073 546,958 758,313 252,898 505,415 678,489 200,540 477,949 662,468 203,387 459,081 03/31/18
4.100 JPMCB 111 Kelsey Lane         185,547       606,958 132,985 473,973 619,121 153,695 465,427 644,271 160,032 484,240 653,075 166,624 486,451 03/31/18
4.101 JPMCB 261-283 Gibraltar Road         183,203       825,634 200,901 624,733 837,420 220,206 617,214 864,644 226,537 638,107 809,850 243,122 566,728 03/31/18
4.102 JPMCB 27-43 Great Valley Parkway         180,078       618,100 187,267 430,833 632,468 189,683 442,785 657,834 205,438 452,397 657,213 201,971 455,242 03/31/18
4.103 JPMCB 767 Electronic Drive         175,781       452,247 199,218 253,029 1,171 191,101 -189,930 1,989 199,291 -197,302 1,970 200,007 -198,037 03/31/18
4.104 JPMCB 200-234 Kelsey Lane         174,219       444,671 131,957 312,714 594,713 120,719 473,994 631,685 153,209 478,476 620,877 142,065 478,812 03/31/18
4.105 JPMCB 4435 East Cotton Center Boulevard         172,656       794,277 221,458 572,819 762,054 179,209 582,845 811,000 204,339 606,660 820,065 212,704 607,361 03/31/18
4.106 JPMCB 7800 Equitable Drive         164,844       596,423 366,581 229,841 743,771 425,192 318,578 975,353 462,318 513,036 1,003,521 464,393 539,128 03/31/18
4.107 JPMCB 8906 Brittany Way         163,281       596,053 171,699 424,354 561,057 170,360 390,697 660,835 215,745 445,090 668,053 197,419 470,634 03/31/18
4.108 JPMCB 201-223 Witmer Road         161,719       719,116 305,358 413,758 577,049 287,859 289,190 648,050 331,241 316,809 675,440 329,780 345,661 03/31/18
4.109 JPMCB 4520 Seedling Circle         161,719       620,513 204,074 416,439 619,592 191,821 427,772 661,702 224,697 437,005 664,346 225,287 439,059 03/31/18
4.110 JPMCB 13630 Northwest 8th Street         158,984       450,977 187,886 263,091 556,710 222,957 333,753 631,116 227,245 403,870 635,677 232,225 403,452 03/31/18
4.111 JPMCB 5735 Old Shakopee Road West         158,203       293,871 284,536 9,335 269,672 228,744 40,928 313,252 236,202 77,050 349,258 230,996 118,261 03/31/18
4.112 JPMCB 50 Valley Stream Parkway         157,422       911 163,696 -162,785 189,040 193,493 -4,453 590,094 234,461 355,633 659,839 242,062 417,777 03/31/18
4.113 JPMCB 4503 Woodland Corporate Boulevard         154,297       473,958 245,499 228,459 747,069 292,342 454,727 725,880 270,784 455,096 735,808 277,045 458,763 03/31/18
4.114 JPMCB 508 Lapp Road         154,297       568,873 234,435 334,438 555,033 221,876 333,157 72,077 236,775 -164,697 41,634 231,418 -189,784 03/31/18
4.115 JPMCB 125-135 Rock Road         148,828       537,286 157,012 380,274 322,120 164,917 157,203 379,073 172,774 206,299 434,388 186,333 248,055 03/31/18
4.116 JPMCB 8911 Columbine Road         147,656       691,710 399,253 292,457 852,097 372,155 479,942 697,841 402,997 294,844 621,194 423,023 198,171 03/31/18
4.117 JPMCB 9306-9324 East Broadway Avenue         146,484       402,098 126,117 275,981 429,016 134,705 294,311 448,194 148,190 300,004 442,709 140,227 302,483 03/31/18
4.118 JPMCB 101-111 Rock Road         143,359       651,481 249,623 401,858 636,439 214,581 421,858 672,069 224,067 448,002 677,969 227,133 450,836 03/31/18
4.119 JPMCB 201 Gibraltar Road         143,359       787,025 319,485 467,540 478,985 341,763 137,221 479,796 313,105 166,691 468,811 312,453 156,358 03/31/18
4.120 JPMCB 4505 Woodland Corporate Boulevard         140,625       611,517 203,994 407,523 626,934 207,207 419,727 706,542 276,780 429,763 708,666 276,313 432,353 03/31/18
4.121 JPMCB 4511 Woodland Corporate Boulevard         140,625       586,722 152,691 434,031 609,630 162,522 447,108 640,982 180,665 460,317 643,565 180,842 462,723 03/31/18
4.122 JPMCB 400-445 Lakeside Drive, Unit #400         135,938       385,246 352,558 32,688 709,104 285,377 423,727 2,816 290,847 -288,030 422,798 311,035 111,763 03/31/18
4.123 JPMCB 40 Valley Stream Parkway         135,938       205,129 247,272 -42,142 394,575 217,651 176,924 523,773 201,161 322,612 548,965 198,686 350,279 03/31/18
4.124 JPMCB 103-109 Gibraltar Road         132,813       384,700 209,155 175,545 495,860 209,159 286,701 319,440 198,160 121,280 274,233 211,720 62,513 03/31/18
4.125 JPMCB 7702 Woodland Center Boulevard         132,813       709,040 185,672 523,368 647,698 188,654 459,044 692,790 213,072 479,718 618,967 207,338 411,629 03/31/18
4.126 JPMCB 113-123 Rock Road         131,250       91,051 182,472 -91,421 373,000 164,598 208,402 459,528 187,202 272,327 469,251 187,744 281,507 03/31/18
4.127 JPMCB 4415 East Cotton Center Boulevard         131,250       520,325 113,952 406,373 536,628 120,590 416,038 564,954 134,270 430,685 473,885 140,483 333,402 03/31/18
4.128 JPMCB 555 Business Center Drive         131,250       484,781 222,864 261,918 632,116 222,178 409,938 645,138 245,015 400,123 641,720 254,107 387,613 03/31/18
4.129 JPMCB 8001 Woodland Center Boulevard         131,250       304,594 187,018 117,576 164,388 158,120 6,268 407,492 216,539 190,953 479,103 219,988 259,115 03/31/18
4.130 JPMCB 300 Welsh Road Building 4         129,688       484,047 268,196 215,851 537,195 302,062 235,134 515,684 343,581 172,103 538,217 342,914 195,303 03/31/18
4.131 JPMCB 9001-9015 Brittany Way         125,391       460,239 83,744 376,495 487,749 86,116 401,633 454,349 145,375 308,974 455,878 141,280 314,599 03/31/18
4.132 JPMCB 13650 Northwest 8th Street         116,016       476,388 157,063 319,325 521,839 197,092 324,748 396,936 189,631 207,305 286,662 170,526 116,136 03/31/18
4.133 JPMCB 277-293 Great Valley Parkway         116,016       413,105 168,438 244,667 403,194 130,803 272,392 457,231 157,361 299,870 452,217 159,816 292,401 03/31/18
4.134 JPMCB 300 Welsh Road (aka 5 Horsham Business Center)         112,891       570,295 254,220 316,075 587,035 265,558 321,477 621,693 281,403 340,290 606,920 264,244 342,676 03/31/18
4.135 JPMCB 300-309 Lakeside Drive         100,781       276,046 246,752 29,294 326,810 181,778 145,031 1,987 181,860 -179,873 2,058 189,622 -187,565 03/31/18
4.136 JPMCB 101-107 Lakeside Drive         97,656       478,482 164,843 313,639 518,475 196,506 321,969 357,180 157,657 199,524 363,351 164,597 198,753 03/31/18
4.137 JPMCB 7695-7699 Anagram Drive         94,531       651,026 206,909 444,117 659,324 201,939 457,385 718,573 245,729 472,844 656,299 243,529 412,771 03/31/18
4.138 JPMCB 425 Technology Drive         90,234       383,010 138,799 244,211 374,893 121,287 253,607 405,545 139,885 265,660 409,993 145,171 264,822 03/31/18
4.139 JPMCB 300 Technology Drive         85,547       221,399 79,721 141,678 274,647 63,814 210,833 300,656 83,058 217,598 295,755 85,324 210,432 03/31/18
4.140 JPMCB 510 Lapp Road         79,297       220,683 32,238 188,446 232,898 36,183 196,715 232,954 41,852 191,102 229,827 41,601 188,226 03/31/18
4.141 JPMCB 7851-61 Woodland Center Boulevard         79,297       286,671 78,335 208,336 296,645 70,397 226,248 299,474 83,879 215,595 297,329 79,921 217,408 03/31/18
4.142 JPMCB 300 Welsh Road Building 3         68,750       438,753 158,597 280,156 453,567 172,451 281,117 462,212 191,531 270,681 455,908 200,355 255,553 03/31/18
4.143 JPMCB 7624 Bald Cypress Place         56,641       132,586 51,792 80,794 154,826 63,492 91,333 202,839 80,374 122,465 193,691 63,538 130,154 03/31/18
4.144 JPMCB 75 Great Valley Parkway         51,172       137,628 19,129 118,500 141,699 18,222 123,476 148,479 23,638 124,841 147,599 23,446 124,153 03/31/18
4.145 JPMCB 506 Prudential Road         45,703       279,491 81,530 197,961 309,921 77,351 232,569 229,528 91,232 138,297 149,447 94,065 55,382 03/31/18
4.146 JPMCB 30 Great Valley Parkway         35,156       123,874 49,683 74,191 122,270 47,086 75,184 126,999 49,156 77,842 124,822 47,117 77,705 03/31/18
4.147 JPMCB 100 Gibraltar Road         13,672       60,084 23,396 36,688 59,873 21,960 37,913 61,622 21,069 40,554 64,074 23,327 40,747 03/31/18
5 JPMCB Renaissance Tampa International Plaza Hotel 0 06/06/23 No   44,200,000   63.9% Grtr1%orYM(26),DeforGrtr1%orYM(9),O(25) 21,933,891 17,101,859 4,832,032 23,881,286 18,095,480 5,785,805 24,125,002 18,104,081 6,020,922 24,001,624 17,938,589 6,063,035 03/31/18
6 JPMCB 660 Columbus Avenue 5 (Once per year) 08/01/28 No   43,500,000   62.7% L(25),Grtr1%orYM(92),O(3)       1,451,450 509,789 941,661 1,514,382 841,441 672,941 1,612,525 950,175 662,350 04/30/18
7 JPMCB Aon Center 0 07/01/23 No   43,000,000   40.3% L(25),Def(32),O(3)       76,771,740 41,160,114 35,611,627 86,520,341 43,960,435 42,559,906 88,788,705 45,406,455 43,382,250 04/30/18
8 GACC 181 Fremont Street 0 04/06/28 Yes 04/06/31 40,000,000   39.6% L(23),Grtr1%orYM(5),DeforGrtr1%orYM(85),O(7)                          
9 CREFI Nassau Shopping Center 0 07/06/28 No   40,000,000   54.8% L(25),Def(89),O(6) 7,322,985 3,344,546 3,978,439 8,065,174 3,267,545 4,797,629 8,127,224 3,366,884 4,760,340 8,103,887 3,363,657 4,740,230 03/31/18
10 JPMCB Embassy Suites Kennesaw 5 07/01/28 No   26,594,821   53.7% L(25),Grtr1%orYM(92),O(3) 8,631,593 5,141,904 3,489,689 9,066,479 5,403,445 3,663,034 9,431,481 5,544,074 3,887,407 9,404,615 5,510,234 3,894,381 05/31/18
11 CREFI Elite Hotel Management Georgia Portfolio 5 07/06/28 No   20,032,009   39.2% L(25),Def(92),O(3)       10,211,911 6,870,588 3,341,323 10,694,104 6,905,989 3,788,113 11,320,376 7,154,592 4,165,783 04/30/18
11.01 CREFI Hyatt Place Atlanta Airport North         7,668,504       4,605,289 3,438,817 1,166,472 5,007,605 3,691,102 1,316,503 4,992,076 3,484,009 1,508,066 5,342,679 3,671,332 1,671,347 04/30/18
11.02 CREFI Hampton Inn Norcross         7,355,503             3,120,596 1,974,524 1,146,073 3,578,742 2,222,460 1,356,281 3,696,803 2,282,266 1,414,537 04/30/18
11.03 CREFI Fairfield Inn and Suites Commerce         5,008,002       1,804,132 1,099,486 704,646 2,083,710 1,204,962 878,747 2,123,286 1,199,520 923,765 2,280,894 1,200,994 1,079,900 04/30/18
12 GACC First Place Tower 0 07/06/28 No   22,312,102   52.3% L(25),Def(91),O(4) 4,920,615 3,350,918 1,569,697 4,773,368 3,065,137 1,708,232 5,503,053 3,181,578 2,321,475 6,052,180 3,347,715 2,704,465 04/30/18
13 CREFI 215 Lexington Avenue 0 07/06/28 No   26,000,000   31.3% L(25),Grtr1%orYM(91),O(4) 5,812,429 2,002,635 3,809,794 5,622,515 2,013,012 3,609,503 5,782,479 2,123,677 3,658,802 5,549,002 2,133,212 3,415,790 05/31/18
14 JPMCB Overland Park Xchange 0 07/01/28 No   25,000,000   66.3% L(25),Grtr1%orYM(92),O(3) 6,190,016 2,072,203 4,117,814 8,440,322 2,642,972 5,797,349 9,558,596 2,706,112 6,852,484 10,492,521 2,924,618 7,567,904 06/30/18
15 CREFI Woodland Gardens Apartments 0 07/06/28 No   21,950,737   64.4% L(25),Def(91),O(4) 3,343,270 1,466,796 1,876,474 3,498,095 1,500,726 1,997,369 3,594,219 1,470,486 2,123,733 3,638,946 1,522,106 2,116,839 05/31/18
16 GACC Stonebrook Apartments 0 03/06/28 No   20,952,059   60.5% L(29),Def(86),O(5)                   2,383,914 625,868 1,758,047 04/30/18
17 CREFI Kingsley Apartments 0 07/06/28 No   19,568,985   63.7% L(25),Def(91),O(4) 3,079,379 1,333,059 1,746,320 3,202,957 1,357,648 1,845,309 3,284,964 1,437,945 1,847,019 3,399,632 1,526,357 1,873,276 05/31/18
18 JPMCB Radisson Blu Aqua Hotel 5 (Once per year) 11/01/27 No   20,000,000   54.5% L(25),Grtr1%orYM(92),O(3) 36,427,380 29,492,668 6,934,712 36,403,410 29,544,903 6,858,507 35,478,271 29,956,999 5,521,272 35,783,455 30,038,131 5,745,324 04/30/18
19 CREFI Westbrook Corporate Center 0 06/06/28 No   15,551,016   59.6% L(26),Def(88),O(6)       22,162,321 12,990,017 9,172,304 22,934,846 13,495,660 9,439,186 23,067,572 13,545,739 9,521,833 02/28/18
20 CREFI Amsdell Southeast Portfolio 0 07/06/28 No   14,603,673   62.2% L(25),Def(91),O(4) 1,520,400 701,407 818,993 2,023,017 689,118 1,333,900 2,170,248 794,445 1,375,803 2,193,639 787,212 1,406,427 05/31/18
20.01 CREFI Amsdell Villages         5,602,824       387,843 273,826 114,017 739,320 289,756 449,564 820,715 310,798 509,917 883,364 309,750 573,613 05/31/18
20.02 CREFI Amsdell Buford         5,211,018       676,147 231,919 444,228 761,848 231,600 530,248 769,595 270,326 499,269 730,957 256,776 474,181 05/31/18
20.03 CREFI Amsdell Lawrenceville         3,789,831       456,410 195,662 260,748 521,849 167,762 354,088 579,938 213,321 366,617 579,318 220,686 358,633 05/31/18
21 JPMCB Walk at Highwoods Preserve 5 07/01/28 No   16,300,000   64.0% L(25),Grtr1%orYM(91),O(4) 2,893,997 979,632 1,914,365 3,033,758 1,002,033 2,031,725 3,119,729 984,879 2,134,850 3,090,720 961,626 2,129,094 03/31/18
22 GACC 330 Railroad Avenue 0 07/06/28 No   16,000,000   64.8% L(25),Def(91),O(4)             332,537 115,315 217,222 603,556 240,091 363,465 04/30/18
23 CREFI 253 Elizabeth 0 08/06/28 No   8,240,000   60.0% L(24),Def(92),O(4)       744,861 109,968 634,893 772,330 116,368 655,962 784,917 118,609 666,308 04/30/18
24 CREFI 173 Ludlow 0 08/06/28 No   6,100,000   60.0% L(24),Def(92),O(4)       750,343 262,687 487,656 778,284 286,549 491,735 752,213 303,928 448,285 04/30/18
25 GACC Valley Mack Plaza 0 06/06/28 No   11,982,630   63.1% L(26),Def(89),O(5) 1,540,294 439,692 1,100,602 1,347,008 452,966 894,042 1,734,883 535,035 1,199,848        
26 CREFI 236 West 16th 0 08/06/28 No   7,720,000   54.0% L(24),Def(92),O(4)       748,769 189,408 559,361 741,784 193,275 548,509 682,724 195,655 487,069 04/30/18
27 CREFI 161 Ludlow 0 08/06/28 No   6,440,000   54.0% L(24),Def(92),O(4)       727,376 118,282 609,094 682,093 116,539 565,554 694,208 120,930 573,279 04/30/18
28 CREFI Four Points Sacramento Airport 0 07/06/28 No   10,261,143   38.7% L(25),Def(92),O(3) 5,091,055 2,758,552 2,332,503 5,344,411 3,015,874 2,328,536 6,104,188 3,009,591 3,094,597 6,290,212 3,107,686 3,182,526 03/31/18
29 JPMCB Home2 Suites by Hilton Charlotte Airport 0 07/01/28 No   11,398,834   57.0% L(25),Def(91),O(4)             3,576,103 2,263,271 1,312,832 3,765,389 2,118,847 1,646,542 04/30/18
30 GACC Pin Oaks 0 07/06/28 No   10,944,492   59.8% L(25),Def(90),O(5) 1,663,143 502,156 1,160,987 1,728,382 545,101 1,183,281 1,749,511 487,766 1,261,745 1,823,520 474,983 1,348,538 03/30/18
30.01 GACC Pin Oaks I         6,040,403       970,000 301,125 668,875 1,013,199 342,014 671,185 1,013,691 284,605 729,086 1,009,129 282,159 726,971 03/30/18
30.02 GACC Pin Oaks II         4,904,089       693,143 201,031 492,112 715,183 203,087 512,096 735,820 203,161 532,659 814,391 192,824 621,567 03/30/18
31 GACC The Pad on Harvard 0 06/06/28 No   13,000,000   64.0% L(26),Def(90),O(4)             619,666 463,321 156,344 1,128,431 575,358 553,073 05/31/18
32 GACC Sacramento Natural Foods 0 07/06/28 No   10,132,370   53.3% L(23),Grtr1%orYM(90),O(7)             1,211,007 221,762 989,245        
33 CREFI Deerfield Woods Apartments 0 07/06/28 No   9,913,236   64.4% L(25),Def(91),O(4) 1,556,816 647,513 909,303 1,617,795 688,083 929,712 1,742,067 691,152 1,050,915 1,763,835 712,427 1,051,408 05/31/18
34 JPMCB Security Square 0 07/01/28 No   10,610,000   62.8% L(25),Def(92),O(3) 1,770,989 434,705 1,336,284 1,756,024 412,986 1,343,038 1,723,154 393,571 1,329,583 1,719,701 395,778 1,323,923 03/31/18
35 GACC Albertsons Aurora 0 07/06/28 No   9,221,987   59.9% L(25),Def(90),O(5)                          
36 CREFI StorQuest Seattle 0 06/06/28 No   9,726,000   57.9% L(26),Def(90),O(4) 1,101,605 385,594 716,011 1,152,064 412,478 739,586 1,264,145 440,126 824,019 1,266,780 459,252 807,529 04/30/18
37 JPMCB Holiday Inn Express & Suites Wheat Ridge 0 07/01/28 No   8,151,761   56.6% L(25),Def(89),O(6) 3,437,912 2,243,779 1,194,133 3,385,072 2,256,840 1,128,232 3,456,866 2,327,761 1,129,106 3,423,936 2,306,854 1,117,082 04/30/18
38 CREFI 932 Southern Boulevard 0 08/06/28 No   9,500,000   63.3% L(24),Def(90),O(6)                          
39 CREFI CityLine XII Portfolio 0 06/06/28 No   8,064,800   62.1% L(26),Def(90),O(4)       1,361,082 625,845 735,237 1,410,868 576,362 834,506 1,424,221 592,804 831,417 04/30/18
39.01 CREFI Maximum Storage         3,925,550             606,928 288,139 318,789 632,045 215,556 416,489 619,281 221,055 398,226 04/30/18
39.02 CREFI Boulevard 26 Storage         2,402,538       409,567 222,127 187,440 452,717 220,658 232,059 476,637 235,309 241,328 480,870 245,557 235,313 04/30/18
39.03 CREFI Box N Lox Storage         1,736,712       302,525 118,486 184,039 301,437 117,048 184,389 302,186 125,497 176,689 324,070 126,192 197,878 04/30/18
40 JPMCB Bay 528 Plaza 0 08/01/28 No   6,876,978   61.5% L(25),Grtr1%orYM(92),O(3)             837,552 257,282 580,270        
41 GACC Holiday Inn Express Chesapeake 0 07/06/28 No   6,506,993   55.1% L(25),Def(91),O(4)                   2,598,598 1,693,958 904,640 06/30/18
42 GACC Net Lease 3-Pack 0 07/06/28 No   6,349,962   56.3% L(25),Def(91),O(4)                          
42.01 GACC Statesboro         2,590,671                                
42.02 GACC Danville         1,943,004                                
42.03 GACC Calhoun         1,816,286                                
43 CREFI 4675 Linton Boulevard 0 07/06/23 No   6,999,628   68.6% L(25),Def(32),O(3) 1,236,330 368,554 867,776 926,229 358,715 567,514 976,967 365,958 611,009 936,373 369,109 567,265 05/31/18
44 GACC Whitefish Crossing 0 07/06/28 No   6,386,718   63.7% L(25),Def(90),O(5)                          
45 GACC Park Place 0 07/06/28 No   5,720,135   59.0% L(25),Def(91),O(4)       861,241 457,474 403,767 859,247 479,629 379,618 1,035,623 544,828 490,795 05/31/18
46 CREFI SSCP Little Rock 0 08/06/28 No   6,150,423   63.0% L(24),Def(92),O(4) 861,461 248,113 613,348 884,784 248,130 636,654 881,240 256,869 624,371 873,952 267,547 606,405 05/31/18
47 CREFI CityLine Southern Portfolio 0 06/06/28 No   5,372,977   63.2% L(26),Def(90),O(4)       755,012 208,277 546,735 790,142 228,864 561,278 810,955 234,363 576,591 04/30/18
47.01 CREFI HIM Self Storage         2,928,369             373,560 89,222 284,338 411,023 105,777 305,246 441,433 112,286 329,146 04/30/18
47.02 CREFI Top Notch Storage         2,444,608       359,216 108,217 250,999 381,452 119,055 262,397 379,119 123,087 256,032 369,522 122,077 247,444 04/30/18
48 GACC Summit Apartments 0 07/06/28 No   4,410,083   60.4% L(25),Def(91),O(4) 883,497 296,030 587,467 885,845 310,577 575,267 889,728 321,364 568,364 906,576 326,686 579,890 03/31/18
49 JPMCB MacArthur Retail Center 5 (Once per year) 07/01/28 No   4,261,412   52.6% L(25),Grtr1%orYM(92),O(3)                          
50 GACC Cascades Shopping Center 0 07/06/28 No   3,831,542   52.5% L(25),Def(90),O(5) 778,415 283,289 495,126 955,200 333,946 621,254 936,505 313,550 622,956 930,210 308,363 621,847 03/31/18
51 CREFI 1400 Washington Street 0 08/06/28 No   4,050,000   67.5% L(24),Def(91),O(5)                          
52 JPMCB CVS Knoxville 0 07/01/28 No   3,358,085   62.0% L(25),Grtr1%orYM(91),O(4) 295,446 0 295,446 295,446 0 295,446 295,446 0 295,446        
53 CREFI Fresenius Medical Center Crestwood 5 07/01/28 No   2,786,148   55.2% L(25),Def(91),O(4)                          
54 JPMCB 671 4th Street 5 (Twice per year) 08/01/28 No   2,700,000   63.1% L(24),Def(93),O(3)                          
55 CREFI Fresenius Medical Center Woodridge 5 07/01/28 No   2,159,484   55.4% L(25),Def(91),O(4)                          

 

A-1-3 

 

 

ANNEX A-1

 

                                   
      UW                            
      Economic UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease Franchise  
Loan # Seller Property Name Occupancy % Revenues ($) Expenses ($) NOI ($)  Items ($) NCF ($)  NOI DSCR DSCR Debt Yield %  Debt Yield % Title Type  Expiration  Extension Terms Expiration Date PML %
1 JPMCB/GACC Aventura Mall 92.9% 185,479,647 30,620,668 154,858,979 3,287,272 151,571,708 2.63 2.58 11.0% 10.8% Fee        
2 CREFI NY & CT NNN Portfolio 97.9% 5,430,371 672,311 4,758,062 92,951 4,665,111 1.64 1.61 8.3% 8.1% Fee        
2.01 CREFI Bank of America - Queens 97.0% 1,071,733 99,413 972,320 22,415 949,906         Fee        
2.02 CREFI CVS - Queens 99.2% 887,099 193,279 693,821 7,870 685,951         Fee        
2.03 CREFI Walgreens - Newtown 99.2% 542,898 10,858 532,040 6,253 525,787         Fee        
2.04 CREFI Chase - Queens 95.7% 528,811 98,619 430,192 17,061 413,131         Fee        
2.05 CREFI Bank of America - Mamaroneck 98.9% 582,199 11,644 570,555 6,995 563,560         Fee        
2.06 CREFI TD Bank - St. James 96.8% 508,133 49,052 459,081 12,611 446,470         Fee        
2.07 CREFI Chase - Middle Village 98.6% 628,284 195,822 432,463 6,892 425,570         Fee        
2.08 CREFI TD Bank - Hampton Bays 98.8% 341,907 6,838 335,069 5,064 330,005         Fee        
2.09 CREFI TD Bank - Westhampton 97.0% 339,307 6,786 332,521 7,790 324,731         Fee        
3 GACC eBay North First Commons 95.0% 9,351,886 2,294,695 7,057,191 62,514 6,994,677 5.17 5.13 13.8% 13.7% Fee       14%
4 JPMCB Workspace 89.8% 192,633,427 67,314,318 125,319,109 12,355,954 112,963,155 3.99 3.60 21.6% 19.5% Various Various Various    
4.01 JPMCB 6625 78th Street West 81.8% 7,175,440 3,628,754 3,546,686 406,250 3,140,436         Fee        
4.02 JPMCB 1500 Liberty Ridge Drive 95.4% 6,487,925 2,121,356 4,366,568 291,400 4,075,168         Fee        
4.03 JPMCB 3350 Southwest 148th Avenue & Lakeside Drive 99.8% 4,963,009 2,014,717 2,948,292 193,460 2,754,832         Fee        
4.04 JPMCB 1301 International Parkway 100.0% 4,671,546 1,487,381 3,184,165 175,200 3,008,965         Fee        
4.05 JPMCB 777 West Yamato Road 90.5% 4,254,026 1,700,801 2,553,225 194,510 2,358,715         Fee        
4.06 JPMCB 4425 East Cotton Center Boulevard 100.0% 3,432,623 605,233 2,827,390 206,250 2,621,140         Fee        
4.07 JPMCB 4500 East Cotton Center Boulevard 100.0% 2,761,033 473,314 2,287,719 174,254 2,113,465         Fee        
4.08 JPMCB 3100 Southwest 145th Avenue 100.0% 3,482,873 1,157,613 2,325,260 130,421 2,194,839         Fee        
4.09 JPMCB 3400 Lakeside Drive 92.9% 2,829,589 1,390,612 1,438,977 150,163 1,288,814         Fee        
4.10 JPMCB 3450 Lakeside Drive 96.2% 3,604,934 1,355,444 2,249,490 149,498 2,099,992         Fee        
4.11 JPMCB 40 Liberty Boulevard 100.0% 3,229,923 678,413 2,551,510 157,500 2,394,010         Fee        
4.12 JPMCB 4630 Woodland Corporate Boulevard 92.2% 3,337,342 1,097,515 2,239,827 175,685 2,064,142         Fee        
4.13 JPMCB 750 Park of Commerce Road 85.9% 2,593,130 1,026,097 1,567,033 119,164 1,447,869         Fee        
4.14 JPMCB 13621 Northwest 12th Street 91.7% 2,844,425 1,121,644 1,722,781 133,031 1,589,750         Fee        
4.15 JPMCB 2 West Liberty Boulevard 97.7% 2,980,784 903,076 2,077,708 125,845 1,951,863         Fee        
4.16 JPMCB 10400 Viking Drive 80.3% 3,685,527 1,894,250 1,791,277 208,965 1,582,312         Fee        
4.17 JPMCB 100 Witmer Road 90.8% 3,378,343 1,259,574 2,118,769 173,910 1,944,859         Fee        
4.18 JPMCB 7 Walnut Grove Drive 100.0% 2,982,289 676,239 2,306,050 150,000 2,156,050         Fee        
4.19 JPMCB 4313 East Cotton Center Boulevard 100.0% 2,075,929 405,572 1,670,356 136,093 1,534,264         Fee        
4.20 JPMCB 1200 Liberty Ridge Drive 87.4% 2,200,023 808,025 1,391,997 107,688 1,284,310         Fee        
4.21 JPMCB 1400 Liberty Ridge Drive 94.2% 2,909,715 934,001 1,975,715 126,420 1,849,295         Fee        
4.22 JPMCB 4750 South 44th Place 100.0% 1,842,763 371,645 1,471,118 99,370 1,371,748         Fee        
4.23 JPMCB 680 Blair Mill Road 100.0% 3,008,973 935,162 2,073,811 143,888 1,929,923         Fee        
4.24 JPMCB 3020 US Highway 301 South 100.0% 2,121,411 490,978 1,630,432 123,799 1,506,633         Fee        
4.25 JPMCB 4 Walnut Grove Drive 100.0% 2,812,415 853,258 1,959,157 137,125 1,822,032         Fee        
4.26 JPMCB 4631 Woodland Corporate Boulevard 81.1% 1,819,392 726,322 1,093,070 113,090 979,980         Fee        
4.27 JPMCB 5 Walnut Grove Drive 87.3% 2,303,851 973,513 1,330,339 131,250 1,199,089         Fee        
4.28 JPMCB 700 Dresher Road 100.0% 2,488,425 975,521 1,512,904 137,500 1,375,404         Fee        
4.29 JPMCB 45-67 Great Valley Parkway 100.0% 1,786,624 330,005 1,456,619 160,014 1,296,605         Fee        
4.30 JPMCB 4610 South 44th Place 100.0% 1,948,337 379,589 1,568,748 82,515 1,486,233         Fee        
4.31 JPMCB 4217 East Cotton Center Boulevard 75.6% 1,485,601 686,662 798,939 110,175 688,764         Fee        
4.32 JPMCB 1 Country View Road 98.3% 1,764,586 496,778 1,267,808 68,498 1,199,310         Fee        
4.33 JPMCB 4410 East Cotton Center Boulevard 100.0% 1,515,001 475,433 1,039,568 126,586 912,982         Fee        
4.34 JPMCB 951 Northwest Broken Sound Parkway 88.8% 1,641,815 630,496 1,011,319 107,013 904,306         Fee        
4.35 JPMCB 77-123 Great Valley Parkway 83.5% 1,361,358 370,093 991,266 128,874 862,392         Fee        
4.36 JPMCB 420-500 Lapp Road 100.0% 1,595,640 350,681 1,244,960 114,140 1,130,820         Fee        
4.37 JPMCB 2 Walnut Grove Drive 94.5% 1,881,637 665,878 1,215,759 102,320 1,113,439         Fee        
4.38 JPMCB 507 Prudential Road 78.0% 1,755,859 911,111 844,748 125,888 718,860         Fee/Leasehold 7/11/2088 (Devereux); 12/31/2105 (Poley) One, 99 year or less (Devereaux); None (Poley)    
4.39 JPMCB 7930, 8010, 8020 Woodland Center Boulevard 78.3% 1,116,543 284,589 831,953 112,198 719,756         Fee        
4.40 JPMCB 9801 South 51st Street 100.0% 1,153,855 326,099 827,756 89,438 738,318         Fee        
4.41 JPMCB 180 Sheree Boulevard 43.3% 902,076 680,011 222,066 134,271 87,794         Fee        
4.42 JPMCB 7615 Smetana Lane 100.0% 1,448,166 535,924 912,242 116,805 795,437         Fee        
4.43 JPMCB 4550 South 44th Place 100.0% 1,055,226 260,589 794,637 68,111 726,525         Fee        
4.44 JPMCB 131 Kelsey Lane 100.0% 1,343,159 252,281 1,090,878 111,613 979,265         Fee        
4.45 JPMCB 5775 Old Shakopee Road West 68.1% 1,201,517 521,128 680,389 128,813 551,576         Fee        
4.46 JPMCB 8401-8406 Benjamin Road (North) 72.6% 1,017,241 317,804 699,437 118,458 580,980         Fee        
4.47 JPMCB 7625 Smetana Lane 100.0% 1,319,314 482,566 836,748 69,905 766,843         Fee        
4.48 JPMCB 5 Great Valley Parkway 96.5% 1,500,159 592,284 907,875 81,305 826,570         Fee        
4.49 JPMCB 5705 Old Shakopee Road West 100.0% 1,226,770 391,009 835,761 93,243 742,518         Fee        
4.50 JPMCB 7 Great Valley Parkway 93.5% 1,440,951 555,079 885,872 76,385 809,487         Fee        
4.51 JPMCB 65 Valley Stream Parkway 100.0% 1,134,564 253,315 881,249 76,641 804,608         Fee        
4.52 JPMCB 220 Gibraltar Road 100.0% 1,589,355 593,047 996,308 79,484 916,824         Fee        
4.53 JPMCB 257-275 Great Valley Parkway 100.0% 1,162,487 289,437 873,051 88,903 784,148         Fee        
4.54 JPMCB 240 Gibraltar Road 84.6% 1,346,020 568,835 777,185 79,484 697,701         Fee        
4.55 JPMCB 200 Gibraltar Road 83.3% 1,306,210 571,578 734,631 80,565 654,066         Fee        
4.56 JPMCB 9023 Columbine Road 100.0% 1,248,079 439,380 808,698 77,750 730,948         Fee        
4.57 JPMCB 3 Country View Road 75.0% 1,017,612 276,566 741,046 87,500 653,546         Fee        
4.58 JPMCB 1 Great Valley Parkway 100.0% 1,099,345 259,998 839,347 76,100 763,247         Fee        
4.59 JPMCB 333 Phoenixville Pike 100.0% 1,100,616 264,570 836,046 105,000 731,046         Fee        
4.60 JPMCB 4405 East Cotton Center Boulevard 100.0% 921,046 228,934 692,112 68,189 623,923         Fee        
4.61 JPMCB 7920 Woodland Center Boulevard 100.0% 994,430 181,543 812,887 65,784 747,103         Fee        
4.62 JPMCB 20 Valley Stream Parkway 66.9% 940,438 482,436 458,002 75,973 382,030         Fee        
4.63 JPMCB 5715 Old Shakopee Road West 100.0% 1,038,565 358,856 679,709 79,329 600,380         Fee        
4.64 JPMCB 150-182 Kelsey Lane 100.0% 1,071,175 207,534 863,641 68,000 795,641         Fee        
4.65 JPMCB 155 Great Valley Parkway 100.0% 669,285 70,120 599,165 89,000 510,165         Fee        
4.66 JPMCB 701-725 US Highway 301 South 100.0% 1,013,235 223,329 789,907 81,725 708,182         Fee        
4.67 JPMCB 901-933 US Highway 301 South 100.0% 1,048,553 210,917 837,636 81,500 756,136         Fee        
4.68 JPMCB 7725 Woodland Center Boulevard 100.0% 868,228 262,281 605,947 53,269 552,678         Fee        
4.69 JPMCB 4508 Woodland Corporate Boulevard 100.0% 945,712 191,350 754,362 50,175 704,187         Fee        
4.70 JPMCB 3102, 3104 and 3110 Cherry Palm 69.3% 800,793 265,284 535,509 92,996 442,513         Fee        
4.71 JPMCB 101 Gibraltar Road 95.7% 1,264,171 512,186 751,984 71,056 680,928         Fee        
4.72 JPMCB 6161 American Boulevard West 100.0% 813,728 332,984 480,744 46,034 434,710         Fee        
4.73 JPMCB 4502 Woodland Center Boulevard 87.1% 846,371 243,254 603,116 53,350 549,766         Fee        
4.74 JPMCB 110 Gibraltar Road 62.7% 845,699 444,804 400,895 74,286 326,609         Fee        
4.75 JPMCB 8855 Columbine Road 67.3% 888,274 476,125 412,149 72,681 339,467         Fee        
4.76 JPMCB 8939 Columbine Road 100.0% 957,150 333,072 624,078 60,000 564,078         Fee        
4.77 JPMCB 7905 Fuller Road 100.0% 1,252,188 370,100 882,088 92,780 789,308         Fee        
4.78 JPMCB 10801 Nesbitt Avenue South 100.0% 924,282 301,249 623,033 70,000 553,033         Fee        
4.79 JPMCB 9008 Brittany Way 100.0% 775,125 134,325 640,800 73,850 566,950         Fee        
4.80 JPMCB 8995 Columbine Road 99.4% 926,731 331,302 595,429 57,640 537,789         Fee        
4.81 JPMCB 7852-7898 Woodland Center Boulevard 100.0% 844,424 211,101 633,323 55,438 577,885         Fee        
4.82 JPMCB 455 Business Center Drive 91.6% 1,013,762 408,421 605,341 64,381 540,960         Fee        
4.83 JPMCB 231-253 Gibraltar Road 86.7% 1,023,009 344,647 678,362 75,000 603,362         Fee        
4.84 JPMCB 747 Dresher Road 62.7% 607,221 260,450 346,770 66,500 280,270         Fee        
4.85 JPMCB 55 Valley Stream Parkway 100.0% 770,812 174,805 596,006 51,514 544,493         Fee        
4.86 JPMCB 8212 Woodland Center Boulevard 100.0% 644,464 119,205 525,259 48,944 476,315         Fee        
4.87 JPMCB 4303 East Cotton Center Boulevard 12.0% 152,736 366,229 -213,493 80,000 -293,493         Fee        
4.88 JPMCB 501 US Highway 301 South 100.0% 849,750 190,986 658,763 73,850 584,913         Fee        
4.89 JPMCB 7802-7850 Woodland Center Boulevard 100.0% 763,081 176,470 586,611 55,438 531,173         Fee        
4.90 JPMCB 8102 Woodland Center Boulevard 100.0% 665,347 272,310 393,037 48,944 344,093         Fee        
4.91 JPMCB 102 Rock Road 100.0% 749,607 155,787 593,820 50,590 543,230         Fee        
4.92 JPMCB 111-159 Gibraltar Road 67.2% 724,576 379,595 344,981 78,795 266,186         Fee        
4.93 JPMCB 181-187 Gibraltar Road 100.0% 1,048,377 468,594 579,783 61,088 518,696         Fee        
4.94 JPMCB 200-264 Lakeside Drive 89.4% 958,463 520,298 438,165 68,279 369,887         Fee        
4.95 JPMCB 120 Gibraltar Road 82.3% 906,207 390,588 515,620 61,279 454,341         Fee        
4.96 JPMCB 4207 East Cotton Center Boulevard 100.0% 652,983 134,665 518,319 31,125 487,194         Fee        
4.97 JPMCB 161-175 Gibraltar Road 100.0% 831,134 250,140 580,994 62,165 518,829         Fee        
4.98 JPMCB 8967 Columbine Road 100.0% 807,818 289,354 518,465 49,828 468,637         Fee        
4.99 JPMCB 8125-8198 Woodland Center Boulevard 81.5% 671,634 184,125 487,509 56,728 430,782         Fee        
4.100 JPMCB 111 Kelsey Lane 100.0% 687,028 158,405 528,623 75,250 453,373         Fee        
4.101 JPMCB 261-283 Gibraltar Road 59.5% 616,715 239,726 376,989 75,000 301,989         Fee        
4.102 JPMCB 27-43 Great Valley Parkway 100.0% 661,001 192,121 468,880 75,779 393,102         Fee        
4.103 JPMCB 767 Electronic Drive 76.1% 615,943 433,384 182,559 56,250 126,309         Fee/Leasehold 05/31/2048 None    
4.104 JPMCB 200-234 Kelsey Lane 100.0% 638,678 144,449 494,229 57,000 437,229         Fee        
4.105 JPMCB 4435 East Cotton Center Boulevard 100.0% 773,690 242,861 530,829 31,881 498,948         Fee        
4.106 JPMCB 7800 Equitable Drive 100.0% 1,023,994 448,989 575,005 54,283 520,723         Fee        
4.107 JPMCB 8906 Brittany Way 100.0% 684,337 184,307 500,030 60,000 440,030         Fee        
4.108 JPMCB 201-223 Witmer Road 86.4% 728,330 327,307 401,023 75,000 326,023         Fee        
4.109 JPMCB 4520 Seedling Circle 100.0% 685,186 216,821 468,365 43,750 424,615         Fee        
4.110 JPMCB 13630 Northwest 8th Street 100.0% 637,210 237,097 400,112 37,499 362,614         Fee        
4.111 JPMCB 5735 Old Shakopee Road West 67.3% 562,890 274,286 288,604 79,329 209,275         Fee        
4.112 JPMCB 50 Valley Stream Parkway 70.4% 577,601 267,801 309,800 38,750 271,050         Fee        
4.113 JPMCB 4503 Woodland Corporate Boulevard 100.0% 757,522 273,583 483,939 37,500 446,439         Fee        
4.114 JPMCB 508 Lapp Road 100.0% 622,247 228,531 393,716 62,750 330,966         Fee        
4.115 JPMCB 125-135 Rock Road 100.0% 663,721 212,831 450,890 46,875 404,015         Fee        
4.116 JPMCB 8911 Columbine Road 72.5% 702,745 433,905 268,841 48,170 220,671         Fee        
4.117 JPMCB 9306-9324 East Broadway Avenue 100.0% 532,028 141,461 390,567 45,000 345,567         Fee        
4.118 JPMCB 101-111 Rock Road 100.0% 714,309 253,158 461,151 47,355 413,796         Fee        
4.119 JPMCB 201 Gibraltar Road 61.4% 531,160 306,790 224,370 58,371 165,999         Fee        
4.120 JPMCB 4505 Woodland Corporate Boulevard 100.0% 682,606 222,518 460,089 31,250 428,839         Fee        
4.121 JPMCB 4511 Woodland Corporate Boulevard 100.0% 658,418 176,656 481,762 31,250 450,512         Fee        
4.122 JPMCB 400-445 Lakeside Drive, Unit #400 0.0% 0 328,275 -328,275 77,654 -405,928         Fee        
4.123 JPMCB 40 Valley Stream Parkway 100.0% 545,328 158,559 386,769 38,865 347,904         Fee        
4.124 JPMCB 103-109 Gibraltar Road 100.0% 473,483 243,736 229,747 52,500 177,247         Fee        
4.125 JPMCB 7702 Woodland Center Boulevard 100.0% 571,148 176,038 395,110 36,688 358,422         Fee        
4.126 JPMCB 113-123 Rock Road 100.0% 462,624 153,205 309,419 46,875 262,544         Fee        
4.127 JPMCB 4415 East Cotton Center Boulevard 11.8% 82,893 149,050 -66,157 44,329 -110,486         Fee        
4.128 JPMCB 555 Business Center Drive 100.0% 678,120 255,732 422,388 37,580 384,808         Fee        
4.129 JPMCB 8001 Woodland Center Boulevard 100.0% 596,853 196,137 400,717 37,499 363,218         Fee        
4.130 JPMCB 300 Welsh Road Building 4 87.3% 567,501 359,040 208,461 47,066 161,395         Fee        
4.131 JPMCB 9001-9015 Brittany Way 100.0% 483,060 114,050 369,010 37,500 331,510         Fee        
4.132 JPMCB 13650 Northwest 8th Street 42.8% 232,208 177,876 54,332 30,915 23,417         Fee        
4.133 JPMCB 277-293 Great Valley Parkway 100.0% 448,928 117,442 331,486 36,000 295,486         Fee        
4.134 JPMCB 300 Welsh Road (aka 5 Horsham Business Center) 77.4% 643,757 284,862 358,895 41,506 317,389         Fee        
4.135 JPMCB 300-309 Lakeside Drive 0.0% 0 234,530 -234,530 54,790 -289,320         Fee        
4.136 JPMCB 101-107 Lakeside Drive 100.0% 574,282 211,569 362,713 34,331 328,382         Fee        
4.137 JPMCB 7695-7699 Anagram Drive 23.1% 206,884 228,470 -21,586 49,238 -70,824         Fee        
4.138 JPMCB 425 Technology Drive 100.0% 400,607 128,443 272,164 28,009 244,155         Fee        
4.139 JPMCB 300 Technology Drive 100.0% 300,545 64,234 236,311 28,125 208,186         Fee        
4.140 JPMCB 510 Lapp Road 100.0% 211,903 48,783 163,120 33,959 129,161         Fee        
4.141 JPMCB 7851-61 Woodland Center Boulevard 86.9% 301,930 84,511 217,419 23,150 194,269         Fee        
4.142 JPMCB 300 Welsh Road Building 3 65.6% 314,664 194,418 120,246 29,326 90,920         Fee        
4.143 JPMCB 7624 Bald Cypress Place 100.0% 226,197 67,817 158,380 18,794 139,587         Fee        
4.144 JPMCB 75 Great Valley Parkway 100.0% 131,660 23,578 108,082 14,500 93,582         Fee        
4.145 JPMCB 506 Prudential Road 0.0% 0 90,869 -90,869 22,750 -113,619         Fee        
4.146 JPMCB 30 Great Valley Parkway 100.0% 122,631 44,249 78,382 15,000 63,382         Fee        
4.147 JPMCB 100 Gibraltar Road 100.0% 64,897 23,257 41,640 3,500 38,140         Fee        
5 JPMCB Renaissance Tampa International Plaza Hotel 82.9% 24,001,624 17,877,213 6,124,411 0 6,124,411 3.00 3.00 13.9% 13.9% Leasehold 12/30/2080 None 12/31/2028  
6 JPMCB 660 Columbus Avenue 97.0% 4,002,382 1,107,242 2,895,140 110,889 2,784,250 1.41 1.36 6.7% 6.4% Fee        
7 JPMCB Aon Center 87.9% 97,775,632 46,208,188 51,567,444 1,860,751 49,706,693 3.14 3.03 15.5% 15.0% Fee        
8 GACC 181 Fremont Street 97.0% 43,664,053 14,094,390 29,569,663 87,266 29,482,397 3.15 3.14 11.8% 11.8% Fee       12%
9 CREFI Nassau Shopping Center 95.0% 7,762,650 3,418,194 4,344,455 392,244 3,952,212 2.46 2.24 10.9% 9.9% Fee        
10 JPMCB Embassy Suites Kennesaw 81.9% 9,404,615 5,536,536 3,868,078 0 3,868,078 1.81 1.81 12.1% 12.1% Fee     06/29/2028  
11 CREFI Elite Hotel Management Georgia Portfolio 76.5% 11,320,375 7,114,826 4,205,549 452,814 3,752,735 1.68 1.50 13.2% 11.8% Fee        
11.01 CREFI Hyatt Place Atlanta Airport North 82.0% 5,342,679 3,629,015 1,713,664 213,707 1,499,957         Fee     08/03/2027  
11.02 CREFI Hampton Inn Norcross 72.5% 3,696,803 2,299,342 1,397,461 147,872 1,249,589         Fee     11/12/2030  
11.03 CREFI Fairfield Inn and Suites Commerce 73.0% 2,280,894 1,186,469 1,094,424 91,236 1,003,189         Fee     10/05/2030  
12 GACC First Place Tower 81.2% 6,915,617 3,393,061 3,522,556 713,981 2,808,576 1.70 1.35 11.8% 9.4% Fee        
13 CREFI 215 Lexington Avenue 78.8% 5,422,659 2,177,492 3,245,167 289,208 2,955,959 2.86 2.61 12.5% 11.4% Fee        
14 JPMCB Overland Park Xchange 89.2% 14,709,331 6,208,312 8,501,019 705,426 7,795,593 2.29 2.10 10.9% 10.0% Fee        
15 CREFI Woodland Gardens Apartments 88.9% 3,638,946 1,544,850 2,094,096 86,753 2,007,343 1.39 1.34 8.8% 8.4% Fee        
16 GACC Stonebrook Apartments 95.0% 2,420,195 643,000 1,777,195 31,500 1,745,695 1.23 1.21 7.8% 7.7% Fee       8%
17 CREFI Kingsley Apartments 88.0% 3,411,939 1,503,835 1,908,104 130,708 1,777,397 1.42 1.33 9.0% 8.4% Fee        
18 JPMCB Radisson Blu Aqua Hotel 75.4% 35,783,455 30,063,196 5,720,259 0 5,720,259 1.92 1.92 8.9% 8.9% Fee     12/31/2031  
19 CREFI Westbrook Corporate Center 83.6% 25,759,727 13,297,831 12,461,895 1,990,042 10,471,853 1.99 1.67 12.6% 10.6% Fee        
20 CREFI Amsdell Southeast Portfolio 81.9% 2,201,415 761,769 1,439,647 28,063 1,411,584 1.32 1.30 8.9% 8.7% Fee        
20.01 CREFI Amsdell Villages 76.3% 891,140 309,892 581,248 10,158 571,090         Fee        
20.02 CREFI Amsdell Buford 83.5% 730,957 242,549 488,408 10,345 478,063         Fee        
20.03 CREFI Amsdell Lawrenceville 89.2% 579,318 209,328 369,991 7,560 362,431         Fee        
21 JPMCB Walk at Highwoods Preserve 92.8% 2,949,629 895,038 2,054,590 145,746 1,908,845 2.62 2.43 12.6% 11.7% Fee        
22 GACC 330 Railroad Avenue 90.0% 1,798,001 416,808 1,381,193 12,980 1,368,213 1.72 1.71 8.6% 8.6% Fee        
23 CREFI 253 Elizabeth 95.0% 721,268 119,565 601,704 7,391 594,313 1.51 1.48 7.3% 7.2% Fee        
24 CREFI 173 Ludlow 95.0% 757,663 310,600 447,063 10,426 436,637 1.51 1.48 7.3% 7.2% Fee        
25 GACC Valley Mack Plaza 95.0% 1,878,992 557,230 1,327,137 110,746 1,216,391 1.45 1.33 9.3% 8.6% Fee        
26 CREFI 236 West 16th 90.9% 746,766 200,727 546,040 4,200 541,840 1.62 1.60 7.8% 7.8% Fee        
27 CREFI 161 Ludlow 95.0% 687,574 122,241 565,333 7,607 557,726 1.62 1.60 7.8% 7.8% Fee        
28 CREFI Four Points Sacramento Airport 90.0% 6,023,948 3,764,533 2,259,415 240,958 2,018,457 2.43 2.17 16.2% 14.4% Fee     09/27/2032 6%
29 JPMCB Home2 Suites by Hilton Charlotte Airport 80.3% 3,765,389 2,125,676 1,639,713 0 1,639,713 1.89 1.89 12.1% 12.1% Fee     03/31/2035  
30 GACC Pin Oaks 95.0% 1,842,652 501,724 1,340,929 118,175 1,222,754 1.59 1.45 10.0% 9.1% Fee        
30.01 GACC Pin Oaks I 95.0% 964,994 279,132 685,862 56,717 629,145         Fee        
30.02 GACC Pin Oaks II 95.0% 877,658 222,592 655,067 61,458 593,609         Fee        
31 GACC The Pad on Harvard 94.0% 1,689,528 624,631 1,064,897 27,250 1,037,647 1.54 1.50 8.2% 8.0% Leasehold 12/01/2028 Lease will continue until project is transferred to borrower in no event beyond January 1, 2031.    
32 GACC Sacramento Natural Foods 95.4% 1,239,281 234,031 1,005,250 8,393 996,857 1.37 1.35 8.8% 8.7% Fee/Leasehold 12/19/2104     5%
33 CREFI Deerfield Woods Apartments 91.0% 1,763,835 740,006 1,023,830 40,193 983,637 1.51 1.45 9.5% 9.1% Fee        
34 JPMCB Security Square 95.0% 1,685,406 420,957 1,264,449 82,567 1,181,882 2.58 2.41 11.9% 11.1% Fee        
35 GACC Albertsons Aurora 95.0% 850,306 39,265 811,041 0 811,041 1.25 1.25 8.1% 8.1% Fee        
36 CREFI StorQuest Seattle 81.9% 1,266,780 462,959 803,822 11,310 792,512 1.67 1.64 8.3% 8.1% Fee       7%
37 JPMCB Holiday Inn Express & Suites Wheat Ridge 73.7% 3,423,936 2,306,854 1,117,082 0 1,117,082 1.80 1.80 11.6% 11.6% Fee     06/08/2028  
38 CREFI 932 Southern Boulevard 96.5% 1,080,980 318,876 762,104 35,504 726,600 1.62 1.55 8.0% 7.6% Fee        
39 CREFI CityLine XII Portfolio 80.8% 1,424,221 602,190 822,030 15,940 806,090 1.39 1.37 9.0% 8.9% Fee        
39.01 CREFI Maximum Storage 80.4% 619,281 223,559 395,722 7,692 388,030         Fee        
39.02 CREFI Boulevard 26 Storage 82.1% 480,870 250,580 230,289 4,248 226,041         Fee        
39.03 CREFI Box N Lox Storage 79.5% 324,070 128,051 196,019 4,000 192,019         Fee        
40 JPMCB Bay 528 Plaza 90.6% 1,253,880 505,248 748,632 34,698 713,934 1.46 1.40 9.4% 9.0% Fee        
41 GACC Holiday Inn Express Chesapeake 69.6% 2,659,484 1,700,907 958,577 106,379 852,198 1.81 1.61 12.3% 10.9% Fee     06/15/2027  
42 GACC Net Lease 3-Pack 95.0% 864,344 176,499 687,845 10,400 677,444 1.37 1.35 8.9% 8.8% Fee        
42.01 GACC Statesboro                     Fee        
42.02 GACC Danville                     Fee        
42.03 GACC Calhoun                     Fee        
43 CREFI 4675 Linton Boulevard 87.1% 1,066,268 369,898 696,370 30,113 666,257 1.42 1.36 9.5% 9.1% Fee        
44 GACC Whitefish Crossing 95.0% 944,762 346,035 598,728 15,000 583,728 1.28 1.25 8.3% 8.1% Fee       3%
45 GACC Park Place 95.0% 1,279,735 481,673 798,062 87,384 710,678 1.81 1.61 11.4% 10.2% Fee        
46 CREFI SSCP Little Rock 86.4% 873,952 268,870 605,082 6,808 598,274 1.33 1.32 8.7% 8.6% Fee        
47 CREFI CityLine Southern Portfolio 83.8% 810,955 271,187 539,768 13,177 526,591 1.35 1.32 8.9% 8.7% Fee        
47.01 CREFI HIM Self Storage 84.8% 441,433 140,123 301,310 9,039 292,271         Fee        
47.02 CREFI Top Notch Storage 82.6% 369,522 131,064 238,458 4,138 234,320         Fee        
48 GACC Summit Apartments 98.0% 960,695 381,749 578,946 27,000 551,946 1.65 1.57 10.9% 10.4% Fee        
49 JPMCB MacArthur Retail Center 95.0% 889,910 352,716 537,194 32,832 504,362 1.69 1.59 10.7% 10.1% Fee        
50 GACC Cascades Shopping Center 90.1% 940,571 281,368 659,203 28,889 630,314 2.24 2.15 14.0% 13.4% Fee        
51 CREFI 1400 Washington Street 95.0% 379,261 52,457 326,804 10,549 316,255 1.56 1.51 8.1% 7.8% Fee        
52 JPMCB CVS Knoxville 99.0% 328,438 36,311 292,127 1,818 290,309 1.27 1.26 8.0% 8.0% Fee        
53 CREFI Fresenius Medical Center Crestwood 98.1% 424,273 125,176 299,097 7,587 291,510 1.36 1.32 8.9% 8.6% Fee        
54 JPMCB 671 4th Street 96.0% 326,030 76,347 249,683 10,308 239,375 1.92 1.84 9.2% 8.9% Fee       15%
55 CREFI Fresenius Medical Center Woodridge 98.1% 298,970 67,454 231,516 5,724 225,792 1.35 1.31 8.9% 8.7% Fee        

 

A-1-4 

 

 

ANNEX A-1

 

        UPFRONT ESCROW   MONTHLY ESCROW
                                         
        Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront   Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins. Monthly Other Other Monthly
Loan # Seller Property Name   Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)   Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)
1 JPMCB/GACC Aventura Mall   0 0 0 0 0 0 0 26,168,910 Outstanding Tenant Obligations Reserve: 19,392,145; Bridge Rent and Reimbursement Reserve: 6,776,765   Springing 0 Springing Springing Springing 0  
2 CREFI NY & CT NNN Portfolio   0 221,115 25,000 0 72,049 36,410 0 29,400 TD Bank CAM Reserve   1,493 0 0 21,016 5,201 0  
2.01 CREFI Bank of America - Queens                                    
2.02 CREFI CVS - Queens                                    
2.03 CREFI Walgreens - Newtown                                    
2.04 CREFI Chase - Queens                                    
2.05 CREFI Bank of America - Mamaroneck                                    
2.06 CREFI TD Bank - St. James                                    
2.07 CREFI Chase - Middle Village                                    
2.08 CREFI TD Bank - Hampton Bays                                    
2.09 CREFI TD Bank - Westhampton                                    
3 GACC eBay North First Commons   0 0 0 5,325,840 0 0 0 2,562,481 Free Rent Reserve: 1,440,997; Stepped Up Rent Reserve: 1,121,484   Springing 0 Springing Springing Springing 0  
4 JPMCB Workspace   205,933 539,172 37,500 3,154,000 11,849,855 350,000 0 16,753,411 Outstanding TI/LC Reserve: 13,294,575; Free Rent Reserve: 3,458,836   205,933 0 1,441,528 2,040,615 1st 4 pmts - 552,198; Subsequently - 219,630 0  
4.01 JPMCB 6625 78th Street West                                    
4.02 JPMCB 1500 Liberty Ridge Drive                                    
4.03 JPMCB 3350 Southwest 148th Avenue & Lakeside Drive                                    
4.04 JPMCB 1301 International Parkway                                    
4.05 JPMCB 777 West Yamato Road                                    
4.06 JPMCB 4425 East Cotton Center Boulevard                                    
4.07 JPMCB 4500 East Cotton Center Boulevard                                    
4.08 JPMCB 3100 Southwest 145th Avenue                                    
4.09 JPMCB 3400 Lakeside Drive                                    
4.10 JPMCB 3450 Lakeside Drive                                    
4.11 JPMCB 40 Liberty Boulevard                                    
4.12 JPMCB 4630 Woodland Corporate Boulevard                                    
4.13 JPMCB 750 Park of Commerce Road                                    
4.14 JPMCB 13621 Northwest 12th Street                                    
4.15 JPMCB 2 West Liberty Boulevard                                    
4.16 JPMCB 10400 Viking Drive                                    
4.17 JPMCB 100 Witmer Road                                    
4.18 JPMCB 7 Walnut Grove Drive                                    
4.19 JPMCB 4313 East Cotton Center Boulevard                                    
4.20 JPMCB 1200 Liberty Ridge Drive                                    
4.21 JPMCB 1400 Liberty Ridge Drive                                    
4.22 JPMCB 4750 South 44th Place                                    
4.23 JPMCB 680 Blair Mill Road                                    
4.24 JPMCB 3020 US Highway 301 South                                    
4.25 JPMCB 4 Walnut Grove Drive                                    
4.26 JPMCB 4631 Woodland Corporate Boulevard                                    
4.27 JPMCB 5 Walnut Grove Drive                                    
4.28 JPMCB 700 Dresher Road                                    
4.29 JPMCB 45-67 Great Valley Parkway                                    
4.30 JPMCB 4610 South 44th Place                                    
4.31 JPMCB 4217 East Cotton Center Boulevard                                    
4.32 JPMCB 1 Country View Road                                    
4.33 JPMCB 4410 East Cotton Center Boulevard                                    
4.34 JPMCB 951 Northwest Broken Sound Parkway                                    
4.35 JPMCB 77-123 Great Valley Parkway                                    
4.36 JPMCB 420-500 Lapp Road                                    
4.37 JPMCB 2 Walnut Grove Drive                                    
4.38 JPMCB 507 Prudential Road                                    
4.39 JPMCB 7930, 8010, 8020 Woodland Center Boulevard                                    
4.40 JPMCB 9801 South 51st Street                                    
4.41 JPMCB 180 Sheree Boulevard                                    
4.42 JPMCB 7615 Smetana Lane                                    
4.43 JPMCB 4550 South 44th Place                                    
4.44 JPMCB 131 Kelsey Lane                                    
4.45 JPMCB 5775 Old Shakopee Road West                                    
4.46 JPMCB 8401-8406 Benjamin Road (North)                                    
4.47 JPMCB 7625 Smetana Lane                                    
4.48 JPMCB 5 Great Valley Parkway                                    
4.49 JPMCB 5705 Old Shakopee Road West                                    
4.50 JPMCB 7 Great Valley Parkway                                    
4.51 JPMCB 65 Valley Stream Parkway                                    
4.52 JPMCB 220 Gibraltar Road                                    
4.53 JPMCB 257-275 Great Valley Parkway                                    
4.54 JPMCB 240 Gibraltar Road                                    
4.55 JPMCB 200 Gibraltar Road                                    
4.56 JPMCB 9023 Columbine Road                                    
4.57 JPMCB 3 Country View Road                                    
4.58 JPMCB 1 Great Valley Parkway                                    
4.59 JPMCB 333 Phoenixville Pike                                    
4.60 JPMCB 4405 East Cotton Center Boulevard                                    
4.61 JPMCB 7920 Woodland Center Boulevard                                    
4.62 JPMCB 20 Valley Stream Parkway                                    
4.63 JPMCB 5715 Old Shakopee Road West                                    
4.64 JPMCB 150-182 Kelsey Lane                                    
4.65 JPMCB 155 Great Valley Parkway                                    
4.66 JPMCB 701-725 US Highway 301 South                                    
4.67 JPMCB 901-933 US Highway 301 South                                    
4.68 JPMCB 7725 Woodland Center Boulevard                                    
4.69 JPMCB 4508 Woodland Corporate Boulevard                                    
4.70 JPMCB 3102, 3104 and 3110 Cherry Palm                                    
4.71 JPMCB 101 Gibraltar Road                                    
4.72 JPMCB 6161 American Boulevard West                                    
4.73 JPMCB 4502 Woodland Center Boulevard                                    
4.74 JPMCB 110 Gibraltar Road                                    
4.75 JPMCB 8855 Columbine Road                                    
4.76 JPMCB 8939 Columbine Road                                    
4.77 JPMCB 7905 Fuller Road                                    
4.78 JPMCB 10801 Nesbitt Avenue South                                    
4.79 JPMCB 9008 Brittany Way                                    
4.80 JPMCB 8995 Columbine Road                                    
4.81 JPMCB 7852-7898 Woodland Center Boulevard                                    
4.82 JPMCB 455 Business Center Drive                                    
4.83 JPMCB 231-253 Gibraltar Road                                    
4.84 JPMCB 747 Dresher Road                                    
4.85 JPMCB 55 Valley Stream Parkway                                    
4.86 JPMCB 8212 Woodland Center Boulevard                                    
4.87 JPMCB 4303 East Cotton Center Boulevard                                    
4.88 JPMCB 501 US Highway 301 South                                    
4.89 JPMCB 7802-7850 Woodland Center Boulevard                                    
4.90 JPMCB 8102 Woodland Center Boulevard                                    
4.91 JPMCB 102 Rock Road                                    
4.92 JPMCB 111-159 Gibraltar Road                                    
4.93 JPMCB 181-187 Gibraltar Road                                    
4.94 JPMCB 200-264 Lakeside Drive                                    
4.95 JPMCB 120 Gibraltar Road                                    
4.96 JPMCB 4207 East Cotton Center Boulevard                                    
4.97 JPMCB 161-175 Gibraltar Road                                    
4.98 JPMCB 8967 Columbine Road                                    
4.99 JPMCB 8125-8198 Woodland Center Boulevard                                    
4.100 JPMCB 111 Kelsey Lane                                    
4.101 JPMCB 261-283 Gibraltar Road                                    
4.102 JPMCB 27-43 Great Valley Parkway                                    
4.103 JPMCB 767 Electronic Drive                                    
4.104 JPMCB 200-234 Kelsey Lane                                    
4.105 JPMCB 4435 East Cotton Center Boulevard                                    
4.106 JPMCB 7800 Equitable Drive                                    
4.107 JPMCB 8906 Brittany Way                                    
4.108 JPMCB 201-223 Witmer Road                                    
4.109 JPMCB 4520 Seedling Circle                                    
4.110 JPMCB 13630 Northwest 8th Street                                    
4.111 JPMCB 5735 Old Shakopee Road West                                    
4.112 JPMCB 50 Valley Stream Parkway                                    
4.113 JPMCB 4503 Woodland Corporate Boulevard                                    
4.114 JPMCB 508 Lapp Road                                    
4.115 JPMCB 125-135 Rock Road                                    
4.116 JPMCB 8911 Columbine Road                                    
4.117 JPMCB 9306-9324 East Broadway Avenue                                    
4.118 JPMCB 101-111 Rock Road                                    
4.119 JPMCB 201 Gibraltar Road                                    
4.120 JPMCB 4505 Woodland Corporate Boulevard                                    
4.121 JPMCB 4511 Woodland Corporate Boulevard                                    
4.122 JPMCB 400-445 Lakeside Drive, Unit #400                                    
4.123 JPMCB 40 Valley Stream Parkway                                    
4.124 JPMCB 103-109 Gibraltar Road                                    
4.125 JPMCB 7702 Woodland Center Boulevard                                    
4.126 JPMCB 113-123 Rock Road                                    
4.127 JPMCB 4415 East Cotton Center Boulevard                                    
4.128 JPMCB 555 Business Center Drive                                    
4.129 JPMCB 8001 Woodland Center Boulevard                                    
4.130 JPMCB 300 Welsh Road Building 4                                    
4.131 JPMCB 9001-9015 Brittany Way                                    
4.132 JPMCB 13650 Northwest 8th Street                                    
4.133 JPMCB 277-293 Great Valley Parkway                                    
4.134 JPMCB 300 Welsh Road (aka 5 Horsham Business Center)                                    
4.135 JPMCB 300-309 Lakeside Drive                                    
4.136 JPMCB 101-107 Lakeside Drive                                    
4.137 JPMCB 7695-7699 Anagram Drive                                    
4.138 JPMCB 425 Technology Drive                                    
4.139 JPMCB 300 Technology Drive                                    
4.140 JPMCB 510 Lapp Road                                    
4.141 JPMCB 7851-61 Woodland Center Boulevard                                    
4.142 JPMCB 300 Welsh Road Building 3                                    
4.143 JPMCB 7624 Bald Cypress Place                                    
4.144 JPMCB 75 Great Valley Parkway                                    
4.145 JPMCB 506 Prudential Road                                    
4.146 JPMCB 30 Great Valley Parkway                                    
4.147 JPMCB 100 Gibraltar Road                                    
5 JPMCB Renaissance Tampa International Plaza Hotel   0 0 0 0 0 0 0 0     Springing 0 0 Springing Springing Springing Land Sublease Reserve
6 JPMCB 660 Columbus Avenue   0 0 0 0 145,874 0 0 0     0 0 Springing 72,937 Springing Springing Condominium Assessments Reserve Fund; Free Rent Reserve; Outstanding TI Reserve Funds
7 JPMCB Aon Center   0 69,978 0 0 6,612,672 1,084,347 0 82,732,431 New Lease Reserve: 38,000,000; Performance Reserve: 18,300,000; Outstanding TI Reserve: 13,236,245; Amenity Floor Capital Expenditure Reserve: 7,960,197; Outstanding Free Rent Reserve: 5,235,989   57,859 0 Springing 1,502,880 120,483 0  
8 GACC 181 Fremont Street   0 0 0 0 0 0 0 111,096,358 Free Rent Reserve: 68,379,092; Outstanding TI/LC Reserve: 42,717,266   Springing 0 0 509,418 Springing Springing Lease Sweep Reserve
9 CREFI Nassau Shopping Center   0 0 0 0 458,599 0 0 0     6,956 0 18,197 229,300 Springing 0  
10 JPMCB Embassy Suites Kennesaw   3,200,000 0 0 0 374,838 21,764 0 0     4.0% of Gross Income 0 0 37,484 Springing Springing PIP Reserve: Springing; Franchise Roll Reserve: Springing
11 CREFI Elite Hotel Management Georgia Portfolio   0 0 0 0 251,249 0 0 55,000 PIP Reserve   37,735 0 0 27,917 Springing Springing PIP Reserve
11.01 CREFI Hyatt Place Atlanta Airport North                                    
11.02 CREFI Hampton Inn Norcross                                    
11.03 CREFI Fairfield Inn and Suites Commerce                                    
12 GACC First Place Tower   0 0 0 1,241,027 47,903 0 0 389,734 Free Rent Reserve   9,916 0 49,582 23,951 Springing 0  
13 CREFI 215 Lexington Avenue   0 0 0 0 0 0 0 0     Springing 0 Springing Springing Springing Springing Condominium Common Charge Funds; Local Law Reserve Funds
14 JPMCB Overland Park Xchange   12,223 0 0 1,964,000 552,511 0 0 2,863,221 Outstanding TI Reserve: 2,499,221; SelectQuote Existing Rent Buyout Reserve: 364,000   12,223 0 30,558 184,170 Springing The difference between (i) an amount equal to accrued interest due and payable on the unpaid principal balance of the loan during each applicable accrual period and (ii) a monthly debt service payment amount for the loan calculated assuming no interest only period and a constant monthly payment of principal and interest based on a 30 year amortization schedule. In lieu of a monthly deposit, the borrower may deposit a letter of credit in an amount equal to $9,167,500. Amortization Reserve
15 CREFI Woodland Gardens Apartments   0 40,480 0 0 279,909 0 0 0     7,229 0 0 27,991 Springing 0  
16 GACC Stonebrook Apartments   0 0 0 0 0 0 0 0     2,625 0 0 11,225 Springing 0  
17 CREFI Kingsley Apartments   0 77,568 0 0 245,481 0 0 0     10,892 0 0 22,316 Springing 0  
18 JPMCB Radisson Blu Aqua Hotel   0 0 0 0 706,259 28,815 0 0     4% of Gross Revenues 0 0 176,565 Springing Springing DSCR Cure Deposit Reserve
19 CREFI Westbrook Corporate Center   392,719 357,281 0 4,650,000 975,307 0 0 7,330,378 Unfunded Obligations Reserve   30,608 0 Springing 487,654 Springing 0  
20 CREFI Amsdell Southeast Portfolio   0 0 0 0 105,463 0 0 0     2,339 0 0 9,588 Springing 0  
20.01 CREFI Amsdell Villages                                    
20.02 CREFI Amsdell Buford                                    
20.03 CREFI Amsdell Lawrenceville                                    
21 JPMCB Walk at Highwoods Preserve   2,343 143,073 0 11,716 268,560 0 0 0     2,343 0 11,716 38,366 Springing 0  
22 GACC 330 Railroad Avenue   0 4,375 0 300,000 52,336 11,389 0 482,932 Upfront Rollover Deposit   512 0 Springing 7,477 2,278 0  
23 CREFI 253 Elizabeth   5,000 0 0 0 8,877 0 0 0     165 0 0 2,959 Springing 0  
24 CREFI 173 Ludlow   0 0 0 0 43,586 0 0 0     355 0 0 14,529 Springing 0  
25 GACC Valley Mack Plaza   0 0 0 0 17,253 0 0 33,600 KY Wholesale Gap Rent Reserve   1,581 0 8,960 17,253 Springing 0  
26 CREFI 236 West 16th   0 6,000 0 0 18,203 0 0 0     350 0 0 6,068 Springing 0  
27 CREFI 161 Ludlow   0 5,500 0 0 4,149 0 0 0     178 0 0 1,383 Springing 0  
28 CREFI Four Points Sacramento Airport   0 0 0 0 64,271 0 0 1,350,000 PIP Reserve   20,968 0 0 16,068 Springing 0  
29 JPMCB Home2 Suites by Hilton Charlotte Airport   12,552 0 0 0 54,680 20,396 0 0     4% of Gross Revenues 0 0 9,115 1,855 Springing PIP Reserve
30 GACC Pin Oaks   0 0 0 0 56,128 0 0 0     4,181 0 12,543 11,226 Springing 0  
30.01 GACC Pin Oaks I                                    
30.02 GACC Pin Oaks II                                    
31 GACC The Pad on Harvard   0 0 0 0 68,037 6,076 0 0     2,271 0 0 11,340 3,038 0  
32 GACC Sacramento Natural Foods   0 0 0 0 69,406 0 0 0     699 0 Springing 17,352 Springing 2,500 Ground Rent Reserve
33 CREFI Deerfield Woods Apartments   0 0 0 0 74,139 0 0 0     3,349 0 0 12,356 Springing 0  
34 JPMCB Security Square   2,911 30,625 0 3,308 215,865 0 0 0     2,911 0 3,308 17,900 Springing 0  
35 GACC Albertsons Aurora   0 0 0 0 0 0 0 0     1,246 0 3,114 15,414 792 0  
36 CREFI StorQuest Seattle   0 0 0 0 38,959 0 0 0     943 0 0 12,986 Springing 0  
37 JPMCB Holiday Inn Express & Suites Wheat Ridge   11,415 0 0 0 55,324 3,276 0 1,752,000 PIP Reserve   Springing 0 0 13,831 3,276 Springing PIP Reserve
38 CREFI 932 Southern Boulevard   0 0 0 50,000 63,206 3,809 0 2,048,273 Certificate of Occupancy Reserve: 1,000,000; Unfunded Obligations: 274,250; Free Rent Reserve: 246,110; Emblem Health Reserve: 456,528; Casa De Oracion Reserve: 71,385   467 0 Springing 21,069 1,905 Springing Emblem Health Reserve: Springing; Casa De Oracion Reserve: Springing
39 CREFI CityLine XII Portfolio   0 47,346 0 0 59,748 30,265 0 0     641 0 0 11,950 2,328 0  
39.01 CREFI Maximum Storage                                    
39.02 CREFI Boulevard 26 Storage                                    
39.03 CREFI Box N Lox Storage                                    
40 JPMCB Bay 528 Plaza   400,000 0 0 4,167 110,763 0 0 45,415 Free Rent Reserve   Springing 0 4,167 18,460 Springing 0  
41 GACC Holiday Inn Express Chesapeake   0 0 0 0 5,176 0 0 65,000 Seasonality Reserve   The greater of (i) 1/12 of 4% of rents, (ii) the amount required under the Management Agreement and (iii) the amount required under the Franchise Agreement for FF&E 0 0 5,176 Springing 5,000 Seasonality Reserve
42 GACC Net Lease 3-Pack   0 0 0 185,850 44,315 16,165 0 0     342 0 684 10,014 1,347 0  
42.01 GACC Statesboro                                    
42.02 GACC Danville                                    
42.03 GACC Calhoun                                    
43 CREFI 4675 Linton Boulevard   0 0 0 150,000 102,771 0 0 86,420 Unfunded Obligations Reserve: 58,923; Gap Rent Reserve: 27,497   611 0 Springing 11,419 Springing 0  
44 GACC Whitefish Crossing   0 0 0 0 5,125 2,202 0 0     1,250 0 0 5,125 2,202 0  
45 GACC Park Place   0 36,266 0 0 37,352 16,729 0 14,926 Analytix Prepaid Rent Funds   1,301 0 6,667 6,225 1,859 Springing Renewal Space Funds; Lease termination Funds
46 CREFI SSCP Little Rock   35,000 0 0 0 20,246 9,188 0 90,000 Economic Reserve   567 0 0 4,049 919 0  
47 CREFI CityLine Southern Portfolio   0 0 0 0 27,832 11,295 0 0     1,098 0 0 3,092 869 0  
47.01 CREFI HIM Self Storage                                    
47.02 CREFI Top Notch Storage                                    
48 GACC Summit Apartments   100,000 32,813 0 0 45,872 0 0 0     3,000 0 0 5,734 Springing 0  
49 JPMCB MacArthur Retail Center   535 0 0 3,567 78,095 2,033 0 0     535 0 3,567 13,016 2,033 Springing Free Rent Reserve
50 GACC Cascades Shopping Center   0 6,250 0 210,000 43,424 1,141 0 0     1,050 0 Springing 4,825 571 0  
51 CREFI 1400 Washington Street   0 62,375 0 0 12,648 2,025 0 0     208 0 0 3,162 337 0  
52 JPMCB CVS Knoxville   155 0 0 0 0 0 0 0     155 0 0 Springing Springing 0  
53 CREFI Fresenius Medical Center Crestwood   0 0 0 0 0 0 0 0     130 0 Springing Springing Springing 0  
54 JPMCB 671 4th Street   0 2,503 0 0 0 0 0 0     0 0 Springing Springing Springing 0  
55 CREFI Fresenius Medical Center Woodridge   0 0 0 0 0 0 0 0     94 0 Springing Springing Springing 0  

 

A-1-5 

 

 

ANNEX A-1

 

        RESERVE CAPS     LARGEST TENANT   2nd LARGEST TENANT   3rd LARGEST TENANT
                                               
        CapEx Envir. TI/LC RE Tax Insur. Debt Service Other   Single     Lease       Lease       Lease
Loan # Seller Property Name    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)   Tenant Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration
1 JPMCB/GACC Aventura Mall   487,003   6,087,540           No J. C. Penney Co. 193,759 04/30/23   AMC Theatres 78,738 08/31/23   Zara 34,454 10/31/29
2 CREFI NY & CT NNN Portfolio                   Various                      
2.01 CREFI Bank of America - Queens                   No Furniture Deals NY Corp. 5,300 10/31/22   Bank of America 5,000 10/31/27        
2.02 CREFI CVS - Queens                   Yes CVS 14,966 01/31/39                
2.03 CREFI Walgreens - Newtown                   Yes Walgreens 13,667 06/30/86                
2.04 CREFI Chase - Queens                   No JP Morgan Chase 3,600 10/31/22   Eclipse Construction Management 3,000 02/28/23        
2.05 CREFI Bank of America - Mamaroneck                   Yes Bank of America 4,500 04/30/31                
2.06 CREFI TD Bank - St. James                   No TD Bank 4,000 11/28/28   Merceps Bros 3,300 02/28/26        
2.07 CREFI Chase - Middle Village                   Yes JP Morgan Chase 4,000 10/31/29                
2.08 CREFI TD Bank - Hampton Bays                   Yes TD Bank 4,100 04/30/30                
2.09 CREFI TD Bank - Westhampton                   Yes TD Bank 4,900 02/28/26                
3 GACC eBay North First Commons                   Yes eBay 250,056 03/31/29                
4 JPMCB Workspace   The product of the then-current Rollover Reserve Monthly Deposit with the number of mos remaining until the Maturity Date, with a max of 36 mos and a min of 12 mos.   The product of the then-current Rollover Reserve Monthly Deposit with the number of mos remaining until the Maturity Date, with a max of 18 mos and a min of 12 mos.           Various                      
4.01 JPMCB 6625 78th Street West                   No Express Scripts, Inc. 203,442 12/31/18   Universal Hospital Services, Inc. 54,797 04/30/22   MYONLLC 9,598 02/28/23
4.02 JPMCB 1500 Liberty Ridge Drive                   No ELAP Services, LLC 39,981 11/30/21   Crothall Services Group 36,380 02/29/24   SEI Investments Company 34,919 06/30/20
4.03 JPMCB 3350 Southwest 148th Avenue & Lakeside Drive                   No Carnival Corporation 30,519 11/30/26   RGN-Miramar I, LLC 23,667 09/30/23   ADP, Inc 21,562 06/30/19
4.04 JPMCB 1301 International Parkway                   No Sunshine State Health Plan, Inc. 84,379 11/30/20   Grant Thornton LLP 23,682 03/31/19   Smurfit Kappa Packaging, LLC 10,191 08/31/23
4.05 JPMCB 777 West Yamato Road                   No Relx, Inc. 51,404 05/31/24   AVM, L.P. 27,897 12/31/24   Metropolitan Health Networks, Inc. 19,598 09/30/21
4.06 JPMCB 4425 East Cotton Center Boulevard                   Yes United HealthCare Services, Inc. 165,000 03/31/24                
4.07 JPMCB 4500 East Cotton Center Boulevard                   Yes Aetna Life Insurance Company 139,403 12/31/23                
4.08 JPMCB 3100 Southwest 145th Avenue                   No United HealthCare Services, Inc. 50,143 06/30/22   Paychex North America, Inc. 24,878 10/31/18   Zebra Technologies International, LLC 14,688 03/31/23
4.09 JPMCB 3400 Lakeside Drive                   No Carnival Corporation 62,904 11/30/26   United States Postal Service Inspect Div 22,076 07/08/22   Caltrop Corporation 5,686 06/30/20
4.10 JPMCB 3450 Lakeside Drive                   No Arise Virtual Solutions, Inc. 43,299 02/28/27   HP Enterprise Services, LLC 29,161 12/31/20   Compupay, Inc. 21,933 06/30/24
4.11 JPMCB 40 Liberty Boulevard                   Yes Siemens Medical Solutions USA, Inc. 126,000 01/31/20                
4.12 JPMCB 4630 Woodland Corporate Boulevard                   No Aetna Life Insurance Company 73,077 02/29/20   Shapiro & Fishman, LLP and The LOGS Grp. 31,249 09/30/21   Oldcastle Coastal, Inc. 8,317 02/28/22
4.13 JPMCB 750 Park of Commerce Road                   No 3Cinteractive Corp. 25,287 12/31/21   MiX Telematics North America, Inc. 10,260 08/31/22   ProQuest LLC 8,748 06/30/19
4.14 JPMCB 13621 Northwest 12th Street                   No MEDNAX Services, Inc. 37,209 11/30/23   Connexion Point, LLC 37,209 07/31/21   Tralongo, LLC 17,346 01/31/22
4.15 JPMCB 2 West Liberty Boulevard                   No Teva Branded Pharmaceutical 60,307 12/31/19   First Priority Bank 11,775 01/31/21   Drexel University 8,894 01/31/26
4.16 JPMCB 10400 Viking Drive                   No Grain Millers, Inc. 34,981 01/31/21   Zinpro Corporation 28,711 05/31/25   Comcast of Arkansas/Florida/Louisiana 6,881 04/30/20
4.17 JPMCB 100 Witmer Road                   No Kreischer Miller 45,916 07/31/19   Emcare 26,948 06/30/20   NY Life Insurance 25,324 08/31/26
4.18 JPMCB 7 Walnut Grove Drive                   Yes Reed Technology & Information 120,000 05/31/25                
4.19 JPMCB 4313 East Cotton Center Boulevard                   No GE Parallel Design, Inc. 78,335 09/30/28   Pronet Solutions, Inc. 30,539 04/30/23        
4.20 JPMCB 1200 Liberty Ridge Drive                   No Saul Ewing Arnstein & Lehr, LLP 16,704 02/28/21   Old Republic National Title 10,196 10/31/19   IPR International LLC 8,842 10/31/18
4.21 JPMCB 1400 Liberty Ridge Drive                   No Boomi, Inc 41,409 09/30/27   Skyhook Holding, Inc. 6,751 12/31/20   Hewlett Packard Enterprise (HPE) 4,884 07/31/20
4.22 JPMCB 4750 South 44th Place                   No Aetna Life Insurance Company 69,094 08/31/20   Caris Life Sciences, Inc. 10,402 08/31/20        
4.23 JPMCB 680 Blair Mill Road                   Yes United HealthCare Services, Inc. 115,110 03/31/25                
4.24 JPMCB 3020 US Highway 301 South                   Yes General Dynamics Information Tech., Inc. 99,039 09/30/22                
4.25 JPMCB 4 Walnut Grove Drive                   Yes Optum Services Inc. 109,700 03/31/25                
4.26 JPMCB 4631 Woodland Corporate Boulevard                   No Cognizant Technology Solutions U.S. Corporation 27,882 11/30/24   One Call Medical, Inc. 18,391 05/31/19   Continental Casualty Company 9,650 01/31/21
4.27 JPMCB 5 Walnut Grove Drive                   No Commcor 27,035 11/30/22   LRA Worldwide 16,508 10/31/25   Aegis Industrial Software Corp 13,194 08/31/19
4.28 JPMCB 700 Dresher Road                   No Comcast of PA 58,115 12/31/19   TNS US 39,480 11/30/22        
4.29 JPMCB 45-67 Great Valley Parkway                   No Orthovita, Inc. 55,675 07/31/20   Sanofi US Services Inc. 39,645 02/28/26   Merit Medical Systems, Inc. 32,691 06/30/19
4.30 JPMCB 4610 South 44th Place                   Yes CDx Holdings, Inc. 66,012 08/31/20                
4.31 JPMCB 4217 East Cotton Center Boulevard                   Yes Education Management LLC 88,140 06/30/19                
4.32 JPMCB 1 Country View Road                   No Factory Mutual Insurance Company 23,155 02/28/21   Balfour Beatty Investments, Inc. 22,415 10/31/25   Suburban West Realtors Association 6,290 06/30/25
4.33 JPMCB 4410 East Cotton Center Boulevard                   Yes GM Cruise LLC 101,269 07/31/22                
4.34 JPMCB 951 Northwest Broken Sound Parkway                   No U.S. Installation Group, Inc. 14,749 05/31/23   ParTech, Inc. 11,471 12/31/19   Toll Bros., Inc. 10,322 04/30/21
4.35 JPMCB 77-123 Great Valley Parkway                   No Puresyn, Inc. 18,008 12/31/20   Orthovita, Inc. 13,796 07/31/20   Sanofi US Services, Inc. 13,712 02/28/26
4.36 JPMCB 420-500 Lapp Road                   No ifm Prover USA, Inc. 36,837 03/31/23   Recro Pharma 22,286 12/31/22   Akzo Nobel Coatings, Inc. 17,295 08/31/19
4.37 JPMCB 2 Walnut Grove Drive                   No Acurian 44,039 09/30/22   PNC Bank 11,532 02/28/23   Amica Mutual Insurance 8,321 09/30/22
4.38 JPMCB 507 Prudential Road                   No Bayview Loan Servicing, LLC 64,115 04/30/26   Lakeview Loan Servicing, LLC 8,266 04/30/26        
4.39 JPMCB 7930, 8010, 8020 Woodland Center Boulevard                   No HiVelocity Ventures Corporation 23,012 06/30/21   Baycare Home Care, Inc. 16,506 11/30/19   Caremark, L.L.C. 16,506 11/30/18
4.40 JPMCB 9801 South 51st Street                   No Aetna Life Insurance Company 42,369 02/28/19   United Parcel Service, Inc. 29,181 02/28/23        
4.41 JPMCB 180 Sheree Boulevard                   No Avanceon, LP 16,700 03/31/20   Kleinfelder, Inc. 9,038 12/31/21   UGI HVAC Enterprises, Inc. 6,890 05/31/19
4.42 JPMCB 7615 Smetana Lane                   No Dell Marketing L. P. 85,366 08/31/24   Viking Forest Products, LLC 8,078 10/31/23        
4.43 JPMCB 4550 South 44th Place                   Yes Progressive Casualty Insurance Company 54,489 05/31/20                
4.44 JPMCB 131 Kelsey Lane                   Yes United HealthCare Services, Inc. 89,290 09/30/24                
4.45 JPMCB 5775 Old Shakopee Road West                   No SENSATA TECHNOLOGIES, INC. 34,291 03/31/22   Sightpath Medical, LLC 25,750 03/31/20   Datalogic Automation, Inc. 10,797 04/30/20
4.46 JPMCB 8401-8406 Benjamin Road (North)                   No Zippy Shell USA, LLC 10,929 02/28/24   GP Strategies Corporation 9,000 10/31/22   Nextteq. LLC 7,200 02/29/20
4.47 JPMCB 7625 Smetana Lane                   Yes Dell Marketing L. P. 55,924 08/31/24                
4.48 JPMCB 5 Great Valley Parkway                   No Executive Office Link, Inc. 23,150 06/30/22   Encore Dermatology, Inc. 6,257 01/31/21   The Elite Group, LLC 5,401 08/31/20
4.49 JPMCB 5705 Old Shakopee Road West                   No MorphoTrust USA, LLC 46,308 11/30/21   Minnesota Gastroenterology, P.A. 15,280 12/31/22   Betaseed, Inc. 13,006 03/31/25
4.50 JPMCB 7 Great Valley Parkway                   No Scala, Inc. 21,266 02/28/26   The Sherwin-Williams Company 15,529 07/31/28   SCP Private Equity Management Co., L.L.C 3,778 09/30/20
4.51 JPMCB 65 Valley Stream Parkway                   Yes Siemens Medical Solutions USA, Inc. 61,313 01/31/20                
4.52 JPMCB 220 Gibraltar Road                   No Morningstar Credit Ratings 16,491 10/31/24   Severn Trent Services 14,874 09/30/25   Mass Mutual Life Insurance 11,484 01/31/23
4.53 JPMCB 257-275 Great Valley Parkway                   No Y-Prime, Inc. 16,401 08/31/19   Medical Technology Associates II 12,080 05/31/23   Audio Fidelity Communications Corp. 11,160 04/30/19
4.54 JPMCB 240 Gibraltar Road                   No Astea International 24,096 08/31/22   Paccar 8,875 03/31/23   Toyota Motor Credit 8,504 06/30/21
4.55 JPMCB 200 Gibraltar Road                   No US Bank National Association 33,804 09/30/28   Saxco International 7,110 01/31/19   Arrow Electronics 5,321 09/30/19
4.56 JPMCB 9023 Columbine Road                   Yes Kroll Ontrack, LLC 62,200 06/30/26                
4.57 JPMCB 3 Country View Road                   Yes Ellucian Company L.P. 70,000 09/30/18                
4.58 JPMCB 1 Great Valley Parkway                   No TELA Bio, Inc. 16,112 05/31/21   PhaseBio Pharmaceuticals, Inc. 15,881 09/30/23   Reaction Biology Corporation 12,520 02/29/20
4.59 JPMCB 333 Phoenixville Pike                   Yes Colorcon, Inc. 84,000 09/14/24                
4.60 JPMCB 4405 East Cotton Center Boulevard                   No Midland Credit Management, Inc. 31,096 12/31/20   Blood Systems, Inc. 23,455 06/30/21        
4.61 JPMCB 7920 Woodland Center Boulevard                   No Hilton Reservations Worldwide, LLC 31,414 12/31/18   Sprintcom, Inc. 21,213 10/31/24        
4.62 JPMCB 20 Valley Stream Parkway                   No Novocure Inc. 11,631 04/30/22   North American Benefits Company 9,261 12/31/20   Apex Companies, LLC 5,768 03/31/20
4.63 JPMCB 5715 Old Shakopee Road West                   No NCS Pearson, Inc. 51,770 05/31/27   The Cameron-Ehlen Group, Inc. 11,693 02/29/20        
4.64 JPMCB 150-182 Kelsey Lane                   Yes Esurance Insurance Company 54,400 05/31/21                
4.65 JPMCB 155 Great Valley Parkway                   Yes Janssen Biotech, Inc. 71,200 06/30/23                
4.66 JPMCB 701-725 US Highway 301 South                   No CB&I Government Solutions 15,610 04/30/20   ADT LLC 15,054 11/30/19   Wiginton Corporation 11,026 08/31/24
4.67 JPMCB 901-933 US Highway 301 South                   No Capital Machine Technologies 13,600 09/30/21   General Services Administration 12,125 12/31/22   B&B Corporate Holdings, Inc. 11,475 02/28/22
4.68 JPMCB 7725 Woodland Center Boulevard                   Yes Cognizant Technology Solutions U.S. Corporation 42,615 11/30/24                
4.69 JPMCB 4508 Woodland Corporate Boulevard                   Yes Computer Generated Solutions, Inc. 40,140 12/31/24                
4.70 JPMCB 3102, 3104 and 3110 Cherry Palm                   No DCR Engineering Services, Inc. 18,891 01/31/20   Aurora Diagnostics, LLC 9,315 MTM   Imperial Distributing Company Inc. 6,623 11/30/19
4.71 JPMCB 101 Gibraltar Road                   No PAREXEL 30,800 03/31/22   Americredit Financial Services 13,721 01/31/19   Vert Markets 9,083 05/31/26
4.72 JPMCB 6161 American Boulevard West                   No Digi-Key Corporation 19,553 12/31/18   United States of America 17,270 09/29/20        
4.73 JPMCB 4502 Woodland Center Boulevard                   No Iron Bow Technologies, LLC 23,881 11/30/19   Pittsburgh Logistics Systems, Inc. 11,643 12/31/19        
4.74 JPMCB 110 Gibraltar Road                   No Clinical Ink, Inc. 15,087 04/30/23   Capital Bank 5,738 05/31/20   NaviHealth 5,237 12/31/18
4.75 JPMCB 8855 Columbine Road                   No ARCSERVE (USA) LLC 33,496 10/31/23                
4.76 JPMCB 8939 Columbine Road                   Yes Kroll Ontrack, LLC 48,000 06/30/26                
4.77 JPMCB 7905 Fuller Road                   Yes Acist Medical Systems, Inc. 74,224 07/31/19                
4.78 JPMCB 10801 Nesbitt Avenue South                   Yes Tornier, Inc. 56,000 12/31/22                
4.79 JPMCB 9008 Brittany Way                   No The School Board of Hillsborough County 44,197 11/30/31   United Security Alliance, Inc. 8,595 02/29/20   Weekley Homes, LLC 3,232 12/31/18
4.80 JPMCB 8995 Columbine Road                   Yes Kroll Ontrack, LLC 45,817 06/30/26                
4.81 JPMCB 7852-7898 Woodland Center Boulevard                   No Liberty Dental Plan of Florida, Inc. 25,634 12/31/22   Front Burner Brands, Inc. 10,239 10/31/22   Pangaia Partners LLC 4,374 12/31/18
4.82 JPMCB 455 Business Center Drive                   No Language Service Associates Exp 28,119 01/31/19   Sabre Systems, Inc. 9,941 05/31/21   Compliance Plus 6,186 08/31/21
4.83 JPMCB 231-253 Gibraltar Road                   No ADT 15,014 12/31/18   Central Admixture Pharmacy 12,468 04/30/26   Elma Electronic Ink 12,000 05/31/20
4.84 JPMCB 747 Dresher Road                   No LRP Publications 16,970 03/31/22   Delta Information Systems, Inc. 15,600 06/30/27        
4.85 JPMCB 55 Valley Stream Parkway                   Yes Siemens Medical Solutions USA, Inc. 41,211 01/31/20                
4.86 JPMCB 8212 Woodland Center Boulevard                   Yes MCIMetro Access Transmission Services LL 39,155 05/31/27                
4.87 JPMCB 4303 East Cotton Center Boulevard                   No                      
4.88 JPMCB 501 US Highway 301 South                   No Metro PCS Florida, LLC 12,380 12/31/19   Paetec Communications, LLC 9,073 11/30/25   DMG Mori Seiki Sales, Inc. 8,064 11/30/21
4.89 JPMCB 7802-7850 Woodland Center Boulevard                   No AccentHealth LLC 20,236 06/30/19   Comprehensive Health Management, Inc. 14,309 MTM   Medi Physics, Inc 6,845 01/31/22
4.90 JPMCB 8102 Woodland Center Boulevard                   Yes Refresco Beverages US Inc. 39,155 12/31/27                
4.91 JPMCB 102 Rock Road                   Yes Auxilium Pharmaceuticals 40,472 07/31/28                
4.92 JPMCB 111-159 Gibraltar Road                   No Burns Mechanical 15,400 06/30/22   Bio/Data Corp 12,000 01/31/19   Westminster Theological 8,233 MTM
4.93 JPMCB 181-187 Gibraltar Road                   Yes Solid State Equip Corp 48,870 12/31/24                
4.94 JPMCB 200-264 Lakeside Drive                   No Internal Revenue Service 20,396 12/31/19   Institute for Safe Medication 9,390 03/31/21   Telecommunication Support Srvc 3,364 09/30/20
4.95 JPMCB 120 Gibraltar Road                   No Selene Finance 17,818 01/31/19   Growth Horizons, Inc. 5,480 09/30/20   Apex Insurance Agency, LLC 4,244 01/31/25
4.96 JPMCB 4207 East Cotton Center Boulevard                   Yes Miraca Life Sciences, Inc. 24,900 08/31/20                
4.97 JPMCB 161-175 Gibraltar Road                   Yes Oppenheimer Precision 49,732 08/31/26                
4.98 JPMCB 8967 Columbine Road                   Yes Kroll Ontrack, LLC 39,862 06/30/26                
4.99 JPMCB 8125-8198 Woodland Center Boulevard                   No Firstsource Group USA, Inc 9,620 07/31/19   Embarq Florida, Inc. 7,645 11/30/21   Dashub LLC. 4,172 03/31/20
4.100 JPMCB 111 Kelsey Lane                   No LifePath Hospice Inc. 18,060 01/31/20   S&ME, Inc. 12,040 06/30/23   Pepperidge Farm Incorporated 12,040 09/30/19
4.101 JPMCB 261-283 Gibraltar Road                   No SimplexGrinnell, LP 36,000 04/30/19                
4.102 JPMCB 27-43 Great Valley Parkway                   Yes Havpak, Inc. 60,623 06/30/21                
4.103 JPMCB 767 Electronic Drive                   No FINISAR CORPORATION 33,965 04/30/23                
4.104 JPMCB 200-234 Kelsey Lane                   Yes TeleCommunications Systems, Inc. 45,600 04/30/22                
4.105 JPMCB 4435 East Cotton Center Boulevard                   Yes Freeport-McMoRan Corporation 25,505 11/30/18                
4.106 JPMCB 7800 Equitable Drive                   No Technical Services for Electronics, Inc. 15,550 02/28/25   ECA Marketing, Inc. 12,826 09/30/23   Activision Publishing, Inc. 7,436 12/31/18
4.107 JPMCB 8906 Brittany Way                   No Senior Connection Center, Inc. 17,491 04/30/22   Kitchen Resource Direct LLC 16,092 08/31/23   Safe Fire Protection, Inc. 5,632 09/30/21
4.108 JPMCB 201-223 Witmer Road                   No Biocoat 15,282 06/30/20   Universal Pro Gym 13,258 09/30/22   VHMI LLC 5,000 10/31/21
4.109 JPMCB 4520 Seedling Circle                   Yes Provest LLC 35,000 08/31/21                
4.110 JPMCB 13630 Northwest 8th Street                   No Professional Revenue Recovery Solutions 15,408 07/31/21   MDLive, Inc. 14,591 04/30/19        
4.111 JPMCB 5735 Old Shakopee Road West                   No TDX Companies, LLC 26,916 07/31/22   SICK, Inc. 17,920 04/30/20   The Cameron-Ehlen Group, Inc. 3,000 02/14/19
4.112 JPMCB 50 Valley Stream Parkway                   Yes Savana, Inc. 31,000 09/30/23                
4.113 JPMCB 4503 Woodland Corporate Boulevard                   No The Bank of Tampa 21,500 08/31/20   Tampa International Forest Products, LLC 8,500 12/31/23        
4.114 JPMCB 508 Lapp Road                   Yes Oxicool, Inc. 50,200 03/31/28                
4.115 JPMCB 125-135 Rock Road                   No Materials Sciences Corp 21,952 10/31/21   Schneider Electric Buildings Americas, Inc. 15,548 01/31/28        
4.116 JPMCB 8911 Columbine Road                   No DIRECTV, LLC 23,322 04/30/20                
4.117 JPMCB 9306-9324 East Broadway Avenue                   Yes One Touch Direct, LLC 36,000 05/31/23                
4.118 JPMCB 101-111 Rock Road                   No MobilexUSA 25,098 01/31/22   Mentholatum Company 12,786 07/31/19        
4.119 JPMCB 201 Gibraltar Road                   No American Driveline Systems 18,182 10/31/22                
4.120 JPMCB 4505 Woodland Corporate Boulevard                   No The Fountain Group LLC 16,776 04/30/24   Wendy's International, LLC 8,224 02/28/19        
4.121 JPMCB 4511 Woodland Corporate Boulevard                   Yes Oasis Acquisition, Inc. 25,000 12/31/18                
4.122 JPMCB 400-445 Lakeside Drive, Unit #400                   No                      
4.123 JPMCB 40 Valley Stream Parkway                   Yes Fresenius Vascular Care, Inc. 31,092 10/31/24                
4.124 JPMCB 103-109 Gibraltar Road                   No Comcast 18,000 12/31/18   Pepperidge Farm 18,000 MTM   Toys For Tots 6,000 06/30/19
4.125 JPMCB 7702 Woodland Center Boulevard                   No Physician Business Services, LLC. 17,898 12/31/18   Webstaurant Store, Inc. 11,452 07/31/24        
4.126 JPMCB 113-123 Rock Road                   Yes Biocoat 37,500 08/31/25                
4.127 JPMCB 4415 East Cotton Center Boulevard                   No                      
4.128 JPMCB 555 Business Center Drive                   No CapGemini 22,032 05/31/22   Theraplay 6,704 04/30/21   555 Cafe 1,328 MTM
4.129 JPMCB 8001 Woodland Center Boulevard                   No Fay Servicing, Inc. 17,769 12/31/21                
4.130 JPMCB 300 Welsh Road Building 4                   No Finance of America 10,172 05/14/22   DSI Medical Services 4,453 06/30/22   Salisbury Behavioral Health 3,638 08/31/18
4.131 JPMCB 9001-9015 Brittany Way                   No Choice Employer Solutions Inc. 17,246 11/30/25   Schneider Electric USA, Inc. 7,500 02/28/21   Arctic Express, LLC. 5,254 08/31/25
4.132 JPMCB 13650 Northwest 8th Street                   No Sunshine Restaurant Merger Sub, LLC 7,012 07/31/21                
4.133 JPMCB 277-293 Great Valley Parkway                   No Vector Biosystems, Inc. 7,200 12/31/24   Comprehensive Fire Technologies 5,395 06/30/19   Gene Transcription Technologies, Inc. 4,500 12/31/19
4.134 JPMCB 300 Welsh Road (aka 5 Horsham Business Center)                   Yes Finance of America Mortgage LLC 33,205 02/28/21                
4.135 JPMCB 300-309 Lakeside Drive                   No                      
4.136 JPMCB 101-107 Lakeside Drive                   No Emergent Business Group, Inc. 16,793 11/30/22   Strata Skin Sciences, Inc. 10,672 11/30/18        
4.137 JPMCB 7695-7699 Anagram Drive                   Yes                      
4.138 JPMCB 425 Technology Drive                   No FCA US LLC 15,927 12/31/25   Arubu Inc. 6,480 09/30/18        
4.139 JPMCB 300 Technology Drive                   Yes Clinical Supplies Management, LLC 22,500 02/28/22                
4.140 JPMCB 510 Lapp Road                   Yes Trugreen Limited Partnership 27,167 01/31/25                
4.141 JPMCB 7851-61 Woodland Center Boulevard                   No Rimkus Consulting Group, Inc. 10,040 06/30/21   Kimco Realty Corporation 5,880 09/30/18        
4.142 JPMCB 300 Welsh Road Building 3                   No Afilias USA 14,048 01/31/21                
4.143 JPMCB 7624 Bald Cypress Place                   Yes Stymco Medical, LLC (Formerly Stymco Technologies, LLC) 15,035 11/30/19                
4.144 JPMCB 75 Great Valley Parkway                   Yes Sanofi US Services Inc. 11,600 02/28/26                
4.145 JPMCB 506 Prudential Road                   No                      
4.146 JPMCB 30 Great Valley Parkway                   Yes Steel City Displays, LLC 12,000 03/31/19                
4.147 JPMCB 100 Gibraltar Road                   Yes Berkshire Bank 2,800 03/31/19                
5 JPMCB Renaissance Tampa International Plaza Hotel                   No                      
6 JPMCB 660 Columbus Avenue                   No Icon Parking 31,503 11/30/29   Trader Joe's 19,903 05/31/33   Party City 12,710 03/31/30
7 JPMCB Aon Center       5,600,000           No Aon Corporation 423,047 12/31/28   KPMG LLP 304,439 08/05/27   Jones Lang LaSalle Inc. 200,730 05/31/32
8 GACC 181 Fremont Street               (i) with respect to a Lease Sweep Trigger continuing pursuant to clauses (i)(d) and/or (i)(f) of the defined term "Lease Sweep Period", $15,271,620.00, or (ii) with respect to a Lease Sweep Trigger continuing solely pursuant to clauses (i)(b) and/or (i)(c) of the defined term "Lease Sweep Period", $35.00 per rentable square foot of Dark Space and/or Terminated Space   Yes Facebook 436,332 02/28/31                
9 CREFI Nassau Shopping Center                   No BJ's Wholesale Club 114,491 12/08/24   Best Buy 46,617 01/31/21   LA Fitness 40,550 03/31/27
10 JPMCB Embassy Suites Kennesaw               Franchise Roll Reserve: 4,200,000   No                      
11 CREFI Elite Hotel Management Georgia Portfolio                   No                      
11.01 CREFI Hyatt Place Atlanta Airport North                   No                      
11.02 CREFI Hampton Inn Norcross                   No                      
11.03 CREFI Fairfield Inn and Suites Commerce                   No                      
12 GACC First Place Tower                   No ONE Gas, Inc. 151,407 06/30/24   Samson Investment Company 61,148 02/28/22   Aerotek, Inc. 32,315 08/31/23
13 CREFI 215 Lexington Avenue                   No New York University 19,656 11/30/20   GRACE Communications Foundation 13,026 10/31/19   ARMS, Inc. 11,181 07/31/23
14 JPMCB Overland Park Xchange               9,167,500   No United Health Group 328,098 12/31/26   Black & Veatch 202,116 04/30/26   Select Quote 130,449 07/31/29
15 CREFI Woodland Gardens Apartments                   No                      
16 GACC Stonebrook Apartments   63,000               No                      
17 CREFI Kingsley Apartments                   No                      
18 JPMCB Radisson Blu Aqua Hotel                   No                      
19 CREFI Westbrook Corporate Center       3,500,000           No Follett Higher Education Group, Inc. 153,464 10/31/25   Ingredion Incorporated 123,515 11/30/27   American Imaging Management 91,687 12/31/20
20 CREFI Amsdell Southeast Portfolio                   No                      
20.01 CREFI Amsdell Villages                   No                      
20.02 CREFI Amsdell Buford                   No                      
20.03 CREFI Amsdell Lawrenceville                   No                      
21 JPMCB Walk at Highwoods Preserve       702,975           No Best Buy 33,000 01/31/21   Homegoods 25,025 10/31/22   Michael's 22,869 02/28/22
22 GACC 330 Railroad Avenue   18,420   300,000           No Work Well Win 12,424 06/30/28   Granoff Architects 7,495 04/30/32   CNH Finance, LP 3,423 02/28/23
23 CREFI 253 Elizabeth                   No The Natori Retail Company Inc. 1,075 04/30/19                
24 CREFI 173 Ludlow                   No Jersey Boys LLC, D/B/A TRE Restaurant, LLC 1,540 11/30/24   173 Retail LLC 1,095 09/30/24        
25 GACC Valley Mack Plaza       322,557           No dd's Discount 31,450 01/31/25   KY Wholesale, LLC 16,800 08/31/28   Kings Wigs Superstore 14,843 02/15/21
26 CREFI 236 West 16th                   No                      
27 CREFI 161 Ludlow                   No 161 Ludlow Food, LLC 1,375 04/30/24                
28 CREFI Four Points Sacramento Airport                   No                      
29 JPMCB Home2 Suites by Hilton Charlotte Airport                   No                      
30 GACC Pin Oaks   100,344   301,033           No                      
30.01 GACC Pin Oaks I                   No CenturyLink Comm 21,066 07/31/19   Saint Thomas Network 12,100 11/30/22   Innovative Percussion Inc 12,063 10/31/21
30.02 GACC Pin Oaks II                   No Electronic Renewal LLC 67,244 04/30/23   Conklin Metal Industries 51,639 03/31/22   PC Holdings LLC 30,000 11/30/20
31 GACC The Pad on Harvard                   No                      
32 GACC Sacramento Natural Foods   16,786   83,932           Yes Sacramento Natural Foods Co-Op 41,966 09/30/36                
33 CREFI Deerfield Woods Apartments                   No                      
34 JPMCB Security Square   125,000   79,391           No Weis Market 58,187 03/31/28   Chadwick Liquors 4,800 08/31/26   Catherine's 4,000 02/29/20
35 GACC Albertsons Aurora                   Yes Jewel-Osco 74,746 01/31/38                
36 CREFI StorQuest Seattle   33,930               No                      
37 JPMCB Holiday Inn Express & Suites Wheat Ridge                   No                      
38 CREFI 932 Southern Boulevard   18,000               No Blink Fitness 16,000 05/31/32   Emblem Health 9,636 07/02/28   Casa De Oracion New York, Inc. 2,400 01/29/23
39 CREFI CityLine XII Portfolio                   No                      
39.01 CREFI Maximum Storage                   No                      
39.02 CREFI Boulevard 26 Storage                   No                      
39.03 CREFI Box N Lox Storage                   No                      
40 JPMCB Bay 528 Plaza   50,000   150,000           No Spec's 20,950 05/31/26   Planet Fitness 18,166 10/31/27   Aldi Grocery 17,195 11/30/27
41 GACC Holiday Inn Express Chesapeake                   No                      
42 GACC Net Lease 3-Pack                   No                      
42.01 GACC Statesboro                   No AT&T 4,500 05/31/28   Aspen Dental 3,500 03/31/28        
42.02 GACC Danville                   No Chipotle 2,310 08/31/27   Firehouse Subs 2,304 03/31/28   Starbucks 1,918 08/31/27
42.03 GACC Calhoun                   No Aspen Dental 3,500 12/31/27   Five Guys 2,478 02/29/28        
43 CREFI 4675 Linton Boulevard   22,001   100,000           No Tenet Health 10,454 03/31/28   South Palm GI 5,001 05/31/24   The Total Vein & Skin LLC 4,191 01/31/25
44 GACC Whitefish Crossing   30,000               No                      
45 GACC Park Place   46,833   175,000           No Dynamic Concepts, Inc. 15,312 08/31/20   AAI Corporation dba Textron Systems 13,506 10/31/22   Scientic, Inc. 8,286 12/31/21
46 CREFI SSCP Little Rock                   No                      
47 CREFI CityLine Southern Portfolio                   No                      
47.01 CREFI HIM Self Storage                   No                      
47.02 CREFI Top Notch Storage                   No                      
48 GACC Summit Apartments   225,000               No                      
49 JPMCB MacArthur Retail Center       171,220           No Patel Brothers 19,949 05/01/22   PetSmart 18,856 01/01/23   Bombay Sizzler 4,000 03/01/27
50 GACC Cascades Shopping Center   25,200   210,000           No Nanston Dental Group 5,828 04/30/20   Workout Anytime 4,561 07/31/24   Jay's Kitchen and Bar 3,988 10/31/19
51 CREFI 1400 Washington Street                   No SoulCycle 7,752 09/30/32   Juice Press 297 09/30/27        
52 JPMCB CVS Knoxville                   Yes CVS 10,125 05/31/38                
53 CREFI Fresenius Medical Center Crestwood   4,674               Yes Dialysis Centers of America - Illinois, Inc., d/b/a Fresenius Kidney Care Crestwood 10,387 05/31/33                
54 JPMCB 671 4th Street                   No Tartine Restaurant Group LLC 10,000 06/01/30   New Stage LLC 5,000 02/01/26        
55 CREFI Fresenius Medical Center Woodridge   3,393               Yes Fresenius Medical Care Naperbrook, LLC 7,540 02/28/33                

 

A-1-6 

 

 

ANNEX A-1

 

        4th LARGEST TENANT   5th LARGEST TENANT             Pari Passu Debt
                                    Pari Passu Pari Passu Pari Passu Total Cut-off
            Lease       Lease   Loan   Lockbox Lockbox Cash Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari
Loan # Seller Property Name   4th Largest Tenant Unit Size Expiration   5th Largest Tenant Unit Size Expiration   Purpose Principal / Carveout Guarantor  (Y/N)  Type Management (Y/N)  (Y/N) Cut-Off Balance Cut-Off Balance Passu Debt
1 JPMCB/GACC Aventura Mall   XXI Forever 32,504 MTM   H & M 28,830 01/31/27   Refinance Simon Property Group, L.P., Jacquelyn Soffer, Jeffrey Soffer Yes Hard; Master Lease Rents (Soft Springing) Springing Yes No 103,000,000 1,303,700,000 1,406,700,000
2 CREFI NY & CT NNN Portfolio                   Refinance Robin Eshaghpour, The Robin Eshaghpour Revocable Trust Yes Hard Springing No NAP NAP NAP NAP
2.01 CREFI Bank of America - Queens                                      
2.02 CREFI CVS - Queens                                      
2.03 CREFI Walgreens - Newtown                                      
2.04 CREFI Chase - Queens                                      
2.05 CREFI Bank of America - Mamaroneck                                      
2.06 CREFI TD Bank - St. James                                      
2.07 CREFI Chase - Middle Village                                      
2.08 CREFI TD Bank - Hampton Bays                                      
2.09 CREFI TD Bank - Westhampton                                      
3 GACC eBay North First Commons                   Acquisition Hana Alternative Asset Management Co., Ltd. Yes Hard In Place No NAP NAP NAP NAP
4 JPMCB Workspace                   Refinance Workspace Property Trust, L.P. Yes Hard In Place Yes No 50,000,000 529,000,000 579,000,000
4.01 JPMCB 6625 78th Street West                                      
4.02 JPMCB 1500 Liberty Ridge Drive                                      
4.03 JPMCB 3350 Southwest 148th Avenue & Lakeside Drive                                      
4.04 JPMCB 1301 International Parkway                                      
4.05 JPMCB 777 West Yamato Road                                      
4.06 JPMCB 4425 East Cotton Center Boulevard                                      
4.07 JPMCB 4500 East Cotton Center Boulevard                                      
4.08 JPMCB 3100 Southwest 145th Avenue                                      
4.09 JPMCB 3400 Lakeside Drive                                      
4.10 JPMCB 3450 Lakeside Drive                                      
4.11 JPMCB 40 Liberty Boulevard                                      
4.12 JPMCB 4630 Woodland Corporate Boulevard                                      
4.13 JPMCB 750 Park of Commerce Road                                      
4.14 JPMCB 13621 Northwest 12th Street                                      
4.15 JPMCB 2 West Liberty Boulevard                                      
4.16 JPMCB 10400 Viking Drive                                      
4.17 JPMCB 100 Witmer Road                                      
4.18 JPMCB 7 Walnut Grove Drive                                      
4.19 JPMCB 4313 East Cotton Center Boulevard                                      
4.20 JPMCB 1200 Liberty Ridge Drive                                      
4.21 JPMCB 1400 Liberty Ridge Drive                                      
4.22 JPMCB 4750 South 44th Place                                      
4.23 JPMCB 680 Blair Mill Road                                      
4.24 JPMCB 3020 US Highway 301 South                                      
4.25 JPMCB 4 Walnut Grove Drive                                      
4.26 JPMCB 4631 Woodland Corporate Boulevard                                      
4.27 JPMCB 5 Walnut Grove Drive                                      
4.28 JPMCB 700 Dresher Road                                      
4.29 JPMCB 45-67 Great Valley Parkway                                      
4.30 JPMCB 4610 South 44th Place                                      
4.31 JPMCB 4217 East Cotton Center Boulevard                                      
4.32 JPMCB 1 Country View Road                                      
4.33 JPMCB 4410 East Cotton Center Boulevard                                      
4.34 JPMCB 951 Northwest Broken Sound Parkway                                      
4.35 JPMCB 77-123 Great Valley Parkway                                      
4.36 JPMCB 420-500 Lapp Road                                      
4.37 JPMCB 2 Walnut Grove Drive                                      
4.38 JPMCB 507 Prudential Road                                      
4.39 JPMCB 7930, 8010, 8020 Woodland Center Boulevard                                      
4.40 JPMCB 9801 South 51st Street                                      
4.41 JPMCB 180 Sheree Boulevard                                      
4.42 JPMCB 7615 Smetana Lane                                      
4.43 JPMCB 4550 South 44th Place                                      
4.44 JPMCB 131 Kelsey Lane                                      
4.45 JPMCB 5775 Old Shakopee Road West                                      
4.46 JPMCB 8401-8406 Benjamin Road (North)                                      
4.47 JPMCB 7625 Smetana Lane                                      
4.48 JPMCB 5 Great Valley Parkway                                      
4.49 JPMCB 5705 Old Shakopee Road West                                      
4.50 JPMCB 7 Great Valley Parkway                                      
4.51 JPMCB 65 Valley Stream Parkway                                      
4.52 JPMCB 220 Gibraltar Road                                      
4.53 JPMCB 257-275 Great Valley Parkway                                      
4.54 JPMCB 240 Gibraltar Road                                      
4.55 JPMCB 200 Gibraltar Road                                      
4.56 JPMCB 9023 Columbine Road                                      
4.57 JPMCB 3 Country View Road                                      
4.58 JPMCB 1 Great Valley Parkway                                      
4.59 JPMCB 333 Phoenixville Pike                                      
4.60 JPMCB 4405 East Cotton Center Boulevard                                      
4.61 JPMCB 7920 Woodland Center Boulevard                                      
4.62 JPMCB 20 Valley Stream Parkway                                      
4.63 JPMCB 5715 Old Shakopee Road West                                      
4.64 JPMCB 150-182 Kelsey Lane                                      
4.65 JPMCB 155 Great Valley Parkway                                      
4.66 JPMCB 701-725 US Highway 301 South                                      
4.67 JPMCB 901-933 US Highway 301 South                                      
4.68 JPMCB 7725 Woodland Center Boulevard                                      
4.69 JPMCB 4508 Woodland Corporate Boulevard                                      
4.70 JPMCB 3102, 3104 and 3110 Cherry Palm                                      
4.71 JPMCB 101 Gibraltar Road                                      
4.72 JPMCB 6161 American Boulevard West                                      
4.73 JPMCB 4502 Woodland Center Boulevard                                      
4.74 JPMCB 110 Gibraltar Road                                      
4.75 JPMCB 8855 Columbine Road                                      
4.76 JPMCB 8939 Columbine Road                                      
4.77 JPMCB 7905 Fuller Road                                      
4.78 JPMCB 10801 Nesbitt Avenue South                                      
4.79 JPMCB 9008 Brittany Way                                      
4.80 JPMCB 8995 Columbine Road                                      
4.81 JPMCB 7852-7898 Woodland Center Boulevard                                      
4.82 JPMCB 455 Business Center Drive                                      
4.83 JPMCB 231-253 Gibraltar Road                                      
4.84 JPMCB 747 Dresher Road                                      
4.85 JPMCB 55 Valley Stream Parkway                                      
4.86 JPMCB 8212 Woodland Center Boulevard                                      
4.87 JPMCB 4303 East Cotton Center Boulevard                                      
4.88 JPMCB 501 US Highway 301 South                                      
4.89 JPMCB 7802-7850 Woodland Center Boulevard                                      
4.90 JPMCB 8102 Woodland Center Boulevard                                      
4.91 JPMCB 102 Rock Road                                      
4.92 JPMCB 111-159 Gibraltar Road                                      
4.93 JPMCB 181-187 Gibraltar Road                                      
4.94 JPMCB 200-264 Lakeside Drive                                      
4.95 JPMCB 120 Gibraltar Road                                      
4.96 JPMCB 4207 East Cotton Center Boulevard                                      
4.97 JPMCB 161-175 Gibraltar Road                                      
4.98 JPMCB 8967 Columbine Road                                      
4.99 JPMCB 8125-8198 Woodland Center Boulevard                                      
4.100 JPMCB 111 Kelsey Lane                                      
4.101 JPMCB 261-283 Gibraltar Road                                      
4.102 JPMCB 27-43 Great Valley Parkway                                      
4.103 JPMCB 767 Electronic Drive                                      
4.104 JPMCB 200-234 Kelsey Lane                                      
4.105 JPMCB 4435 East Cotton Center Boulevard                                      
4.106 JPMCB 7800 Equitable Drive                                      
4.107 JPMCB 8906 Brittany Way                                      
4.108 JPMCB 201-223 Witmer Road                                      
4.109 JPMCB 4520 Seedling Circle                                      
4.110 JPMCB 13630 Northwest 8th Street                                      
4.111 JPMCB 5735 Old Shakopee Road West                                      
4.112 JPMCB 50 Valley Stream Parkway                                      
4.113 JPMCB 4503 Woodland Corporate Boulevard                                      
4.114 JPMCB 508 Lapp Road                                      
4.115 JPMCB 125-135 Rock Road                                      
4.116 JPMCB 8911 Columbine Road                                      
4.117 JPMCB 9306-9324 East Broadway Avenue                                      
4.118 JPMCB 101-111 Rock Road                                      
4.119 JPMCB 201 Gibraltar Road                                      
4.120 JPMCB 4505 Woodland Corporate Boulevard                                      
4.121 JPMCB 4511 Woodland Corporate Boulevard                                      
4.122 JPMCB 400-445 Lakeside Drive, Unit #400                                      
4.123 JPMCB 40 Valley Stream Parkway                                      
4.124 JPMCB 103-109 Gibraltar Road                                      
4.125 JPMCB 7702 Woodland Center Boulevard                                      
4.126 JPMCB 113-123 Rock Road                                      
4.127 JPMCB 4415 East Cotton Center Boulevard                                      
4.128 JPMCB 555 Business Center Drive                                      
4.129 JPMCB 8001 Woodland Center Boulevard                                      
4.130 JPMCB 300 Welsh Road Building 4                                      
4.131 JPMCB 9001-9015 Brittany Way                                      
4.132 JPMCB 13650 Northwest 8th Street                                      
4.133 JPMCB 277-293 Great Valley Parkway                                      
4.134 JPMCB 300 Welsh Road (aka 5 Horsham Business Center)                                      
4.135 JPMCB 300-309 Lakeside Drive                                      
4.136 JPMCB 101-107 Lakeside Drive                                      
4.137 JPMCB 7695-7699 Anagram Drive                                      
4.138 JPMCB 425 Technology Drive                                      
4.139 JPMCB 300 Technology Drive                                      
4.140 JPMCB 510 Lapp Road                                      
4.141 JPMCB 7851-61 Woodland Center Boulevard                                      
4.142 JPMCB 300 Welsh Road Building 3                                      
4.143 JPMCB 7624 Bald Cypress Place                                      
4.144 JPMCB 75 Great Valley Parkway                                      
4.145 JPMCB 506 Prudential Road                                      
4.146 JPMCB 30 Great Valley Parkway                                      
4.147 JPMCB 100 Gibraltar Road                                      
5 JPMCB Renaissance Tampa International Plaza Hotel                   Acquisition Kline Hotel Holdings, LLC Yes Soft Springing No NAP NAP NAP NAP
6 JPMCB 660 Columbus Avenue   PetSmart 1,820 10/31/22           Refinance Jacob Klein Yes Hard Springing No NAP NAP NAP NAP
7 JPMCB Aon Center   Integrys Business Support, LLC 190,997 4/30/2029; 2/28/2025   Daniel J Edelman, Inc. 183,719 12/31/24   Refinance Mark Karasick, Michael Silberberg Yes Hard Springing Yes No 43,000,000 307,000,000 350,000,000
8 GACC 181 Fremont Street                   Refinance Paul Guarantor LLC Yes Hard In Place Yes Yes 40,000,000 210,000,000 250,000,000
9 CREFI Nassau Shopping Center   Michaels 27,102 02/29/20   Hunter Business School 19,841 04/30/22   Refinance Jeffrey J. Feil Yes Hard Springing No NAP NAP NAP NAP
10 JPMCB Embassy Suites Kennesaw                   Refinance Gerald L. Sapp Yes Hard In Place No NAP NAP NAP NAP
11 CREFI Elite Hotel Management Georgia Portfolio                   Refinance Piyush K. Patel Yes Springing Springing No NAP NAP NAP NAP
11.01 CREFI Hyatt Place Atlanta Airport North                                      
11.02 CREFI Hampton Inn Norcross                                      
11.03 CREFI Fairfield Inn and Suites Commerce                                      
12 GACC First Place Tower   Foundation Energy Management 20,410 01/31/20   Nadel & Gussman, LLC 20,330 11/30/19   Refinance Jacqueline E. Price Yes Hard Springing No NAP NAP NAP NAP
13 CREFI 215 Lexington Avenue   Waldner's Business Environment 9,600 09/06/28   Jed C. Kaminsetksy, Md Pc 9,084 08/31/23   Recapitalization David Eshaghian Yes Springing Springing No NAP NAP NAP NAP
14 JPMCB Overland Park Xchange                   Refinance Gary L. Oborny Yes Hard Springing Yes No 25,000,000 53,000,000 78,000,000
15 CREFI Woodland Gardens Apartments                   Refinance LSG Enterprises LLC Yes Springing Springing No NAP NAP NAP NAP
16 GACC Stonebrook Apartments                   Refinance Ronald D. Newman, L. Brandon Smith Yes Springing Springing No NAP NAP NAP NAP
17 CREFI Kingsley Apartments                   Refinance LSG Enterprises LLC Yes Springing Springing No NAP NAP NAP NAP
18 JPMCB Radisson Blu Aqua Hotel                   Refinance Seldar Cayman Finance Ltd. Yes Soft In Place Yes No 20,000,000 44,000,000 64,000,000
19 CREFI Westbrook Corporate Center   Insurance Auto Auctions, Inc. 78,110 08/31/27   Loyola University Physician Foundation 45,612 03/31/24   Acquisition Raymond Massa Yes Hard Springing Yes No 18,955,614 79,813,110 98,768,724
20 CREFI Amsdell Southeast Portfolio                   Acquisition/Refinance Robert J. Amsdell, Barry L. Amsdell Yes Springing Springing No NAP NAP NAP NAP
20.01 CREFI Amsdell Villages                                      
20.02 CREFI Amsdell Buford                                      
20.03 CREFI Amsdell Lawrenceville                                      
21 JPMCB Walk at Highwoods Preserve   Pier 1 Imports 8,935 06/30/24   TGI Fridays 6,689 10/31/21   Acquisition Alan C. Fox Yes Springing Springing No NAP NAP NAP NAP
22 GACC 330 Railroad Avenue   Stone Point Capital 1,218 03/31/23           Refinance Jeffrey B. Mendell, Richard Granoff Yes Hard Springing No NAP NAP NAP NAP
23 CREFI 253 Elizabeth                   Refinance Minoo Shaoul Yes Springing Springing No NAP NAP NAP NAP
24 CREFI 173 Ludlow                   Refinance Minoo Shaoul Yes Springing Springing No NAP NAP NAP NAP
25 GACC Valley Mack Plaza   Rainbow Fashions 11,000 01/31/19   Wood Furniture 7,500 04/30/25   Refinance Theodore M. Kruger Yes Springing Springing No NAP NAP NAP NAP
26 CREFI 236 West 16th                   Refinance Minoo Shaoul Yes Springing Springing No NAP NAP NAP NAP
27 CREFI 161 Ludlow                   Refinance Minoo Shaoul Yes Springing Springing No NAP NAP NAP NAP
28 CREFI Four Points Sacramento Airport                   Acquisition John Kehriotis Yes Springing Springing No NAP NAP NAP NAP
29 JPMCB Home2 Suites by Hilton Charlotte Airport                   Refinance Manish D. Atma Yes Hard Springing No NAP NAP NAP NAP
30 GACC Pin Oaks                   Refinance Kenneth Levy Yes Hard Springing No NAP NAP NAP NAP
30.01 GACC Pin Oaks I   EFT Source 11,470 03/31/22   Hill Rom Company 10,157 10/31/20                      
30.02 GACC Pin Oaks II                                      
31 GACC The Pad on Harvard                   Refinance H. Jerome Russell, Jr. Yes Springing Springing No NAP NAP NAP NAP
32 GACC Sacramento Natural Foods                   Refinance Dain Domich, Jr., George Separovich, Dorothy Separovich, R. Scott Rasmussen, Jayne Muraki-Rasmussen Yes Springing Springing No NAP NAP NAP NAP
33 CREFI Deerfield Woods Apartments                   Refinance LSG Enterprises LLC Yes Springing Springing No NAP NAP NAP NAP
34 JPMCB Security Square   America's Best Contacts & Eye 3,000 01/31/21   Weis Market Fuel 2,104 03/31/28   Acquisition Daniel Katz Yes Springing Springing No NAP NAP NAP NAP
35 GACC Albertsons Aurora                   Acquisition Persis Corporation Yes Springing Springing No NAP NAP NAP NAP
36 CREFI StorQuest Seattle                   Acquisition Clark W. Porter, William W. Hobin, Timothy B. Hobin Yes Springing Springing No NAP NAP NAP NAP
37 JPMCB Holiday Inn Express & Suites Wheat Ridge                   Acquisition Anthony Jon Sherman Yes Springing Springing No NAP NAP NAP NAP
38 CREFI 932 Southern Boulevard                   Refinance Abe Cohen, Morris Cohen, Jeffrey Cohen Yes Soft Springing Springing No NAP NAP NAP NAP
39 CREFI CityLine XII Portfolio                   Acquisition George Thacker, Lawrence Charles Kaplan, Richard Schontz Yes Springing Springing No NAP NAP NAP NAP
39.01 CREFI Maximum Storage                                      
39.02 CREFI Boulevard 26 Storage                                      
39.03 CREFI Box N Lox Storage                                      
40 JPMCB Bay 528 Plaza   King Buffet 4,400 01/31/22   Café Johnny's 3,000 03/31/22   Acquisition Vijay Mishra Yes Springing Springing No NAP NAP NAP NAP
41 GACC Holiday Inn Express Chesapeake                   Refinance Malay Thakkar, Neel Desai Yes Hard Springing No NAP NAP NAP NAP
42 GACC Net Lease 3-Pack                   Acquisition Jose Chacalo Hilu Yes Springing Springing No NAP NAP NAP NAP
42.01 GACC Statesboro                                      
42.02 GACC Danville                                      
42.03 GACC Calhoun                                      
43 CREFI 4675 Linton Boulevard   South Florida Gastroenterology 3,384 05/31/24   Florida Pain Management 3,367 11/30/25   Acquisition Didier Choukroun, Herve Puyplat Yes Springing Springing No NAP NAP NAP NAP
44 GACC Whitefish Crossing                   Refinance James P. Corrick, James P. McLeod, Jeffry W. Swenson Yes Springing Springing No NAP NAP NAP NAP
45 GACC Park Place   The Charles Stark Draper Laboratory, Inc. 7,088 09/30/21   Bonham Technologies, Inc. 6,177 08/31/19   Refinance Gary Felsher, Charles Grelier, Jr. Yes Springing Springing No NAP NAP NAP NAP
46 CREFI SSCP Little Rock                   Acquisition Jacob Ramage Yes Springing Springing No NAP NAP NAP NAP
47 CREFI CityLine Southern Portfolio                   Acquisition George Thacker, Lawrence Charles Kaplan, Richard Schontz Yes Springing Springing No NAP NAP NAP NAP
47.01 CREFI HIM Self Storage                                      
47.02 CREFI Top Notch Storage                                      
48 GACC Summit Apartments                   Refinance Craig A. Stansberry Yes Springing Springing No NAP NAP NAP NAP
49 JPMCB MacArthur Retail Center                   Acquisition Tom Thomas Yes Springing Springing No NAP NAP NAP NAP
50 GACC Cascades Shopping Center   Mulan Chinese 2,592 12/31/20   Metro PCS 2,000 01/31/20   Acquisition Douglas Olsson Yes Hard Springing No NAP NAP NAP NAP
51 CREFI 1400 Washington Street                   Refinance Joseph J. Sitt, Anthony LoConte, Bert Dweck Yes Hard In Place No NAP NAP NAP NAP
52 JPMCB CVS Knoxville                   Acquisition Richard A. Rosen Yes Springing Springing No NAP NAP NAP NAP
53 CREFI Fresenius Medical Center Crestwood                   Refinance David E. Cunningham, The David E. Cunningham Trust dated June 2, 1998 Yes Springing Springing No NAP NAP NAP NAP
54 JPMCB 671 4th Street                   Acquisition CIM Group, LLC Yes Hard Springing No NAP NAP NAP NAP
55 CREFI Fresenius Medical Center Woodridge                   Refinance David E. Cunningham, The David E. Cunningham Trust dated June 2, 1998 Yes Springing Springing No NAP NAP NAP NAP

 

A-1-7 

 

 

ANNEX A-1

 

        Additional Debt   Total Debt   HOTEL OPERATING STATISTICS  
              Additional       Total Debt   Total Debt                                  
        Addit Debt Addit Debt Additional Debt Cut off Additional Debt   Total Debt  UW NCF Total Debt  UW NOI   2015 2015 2015 2016 2016 2016 2017 2017 2017 Most Recent Most Recent Most Recent UW UW UW  
Loan # Seller Property Name   Permitted (Y/N)  Exist (Y/N) Debt Type(s) Date Balance Interest Rate    Cut-off Balance  DSCR Current LTV %  Debt Yield %   Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
1 JPMCB/GACC Aventura Mall   No Yes Subordinate Debt 343,300,000 4.12125   1,750,000,000 2.07 50.7% 8.8%                                 1
2 CREFI NY & CT NNN Portfolio   No No NAP NAP NAP   NAP NAP NAP NAP                                 2
2.01 CREFI Bank of America - Queens                 NAP NAP NAP                                 2.01
2.02 CREFI CVS - Queens                 NAP NAP NAP                                 2.02
2.03 CREFI Walgreens - Newtown                 NAP NAP NAP                                 2.03
2.04 CREFI Chase - Queens                 NAP NAP NAP                                 2.04
2.05 CREFI Bank of America - Mamaroneck                 NAP NAP NAP                                 2.05
2.06 CREFI TD Bank - St. James                 NAP NAP NAP                                 2.06
2.07 CREFI Chase - Middle Village                 NAP NAP NAP                                 2.07
2.08 CREFI TD Bank - Hampton Bays                 NAP NAP NAP                                 2.08
2.09 CREFI TD Bank - Westhampton                 NAP NAP NAP                                 2.09
3 GACC eBay North First Commons   No Yes Subordinate Debt 37,125,000 5.10000   88,125,000 2.13 65.9% 8.0%                                 3
4 JPMCB Workspace   No Yes Subordinate Debt 696,000,000 5.34560   1,275,000,000 1.63 78.0% 9.8%                                 4
4.01 JPMCB 6625 78th Street West                 1.63 78.0% 9.8%                                 4.01
4.02 JPMCB 1500 Liberty Ridge Drive                 1.63 78.0% 9.8%                                 4.02
4.03 JPMCB 3350 Southwest 148th Avenue & Lakeside Drive                 1.63 78.0% 9.8%                                 4.03
4.04 JPMCB 1301 International Parkway                 1.63 78.0% 9.8%                                 4.04
4.05 JPMCB 777 West Yamato Road                 1.63 78.0% 9.8%                                 4.05
4.06 JPMCB 4425 East Cotton Center Boulevard                 1.63 78.0% 9.8%                                 4.06
4.07 JPMCB 4500 East Cotton Center Boulevard                 1.63 78.0% 9.8%                                 4.07
4.08 JPMCB 3100 Southwest 145th Avenue                 1.63 78.0% 9.8%                                 4.08
4.09 JPMCB 3400 Lakeside Drive                 1.63 78.0% 9.8%                                 4.09
4.10 JPMCB 3450 Lakeside Drive                 1.63 78.0% 9.8%                                 4.10
4.11 JPMCB 40 Liberty Boulevard                 1.63 78.0% 9.8%                                 4.11
4.12 JPMCB 4630 Woodland Corporate Boulevard                 1.63 78.0% 9.8%                                 4.12
4.13 JPMCB 750 Park of Commerce Road                 1.63 78.0% 9.8%                                 4.13
4.14 JPMCB 13621 Northwest 12th Street                 1.63 78.0% 9.8%                                 4.14
4.15 JPMCB 2 West Liberty Boulevard                 1.63 78.0% 9.8%                                 4.15
4.16 JPMCB 10400 Viking Drive                 1.63 78.0% 9.8%                                 4.16
4.17 JPMCB 100 Witmer Road                 1.63 78.0% 9.8%                                 4.17
4.18 JPMCB 7 Walnut Grove Drive                 1.63 78.0% 9.8%                                 4.18
4.19 JPMCB 4313 East Cotton Center Boulevard                 1.63 78.0% 9.8%                                 4.19
4.20 JPMCB 1200 Liberty Ridge Drive                 1.63 78.0% 9.8%                                 4.20
4.21 JPMCB 1400 Liberty Ridge Drive                 1.63 78.0% 9.8%                                 4.21
4.22 JPMCB 4750 South 44th Place                 1.63 78.0% 9.8%                                 4.22
4.23 JPMCB 680 Blair Mill Road                 1.63 78.0% 9.8%                                 4.23
4.24 JPMCB 3020 US Highway 301 South                 1.63 78.0% 9.8%                                 4.24
4.25 JPMCB 4 Walnut Grove Drive                 1.63 78.0% 9.8%                                 4.25
4.26 JPMCB 4631 Woodland Corporate Boulevard                 1.63 78.0% 9.8%                                 4.26
4.27 JPMCB 5 Walnut Grove Drive                 1.63 78.0% 9.8%                                 4.27
4.28 JPMCB 700 Dresher Road                 1.63 78.0% 9.8%                                 4.28
4.29 JPMCB 45-67 Great Valley Parkway                 1.63 78.0% 9.8%                                 4.29
4.30 JPMCB 4610 South 44th Place                 1.63 78.0% 9.8%                                 4.30
4.31 JPMCB 4217 East Cotton Center Boulevard                 1.63 78.0% 9.8%                                 4.31
4.32 JPMCB 1 Country View Road                 1.63 78.0% 9.8%                                 4.32
4.33 JPMCB 4410 East Cotton Center Boulevard                 1.63 78.0% 9.8%                                 4.33
4.34 JPMCB 951 Northwest Broken Sound Parkway                 1.63 78.0% 9.8%                                 4.34
4.35 JPMCB 77-123 Great Valley Parkway                 1.63 78.0% 9.8%                                 4.35
4.36 JPMCB 420-500 Lapp Road                 1.63 78.0% 9.8%                                 4.36
4.37 JPMCB 2 Walnut Grove Drive                 1.63 78.0% 9.8%                                 4.37
4.38 JPMCB 507 Prudential Road                 1.63 78.0% 9.8%                                 4.38
4.39 JPMCB 7930, 8010, 8020 Woodland Center Boulevard                 1.63 78.0% 9.8%                                 4.39
4.40 JPMCB 9801 South 51st Street                 1.63 78.0% 9.8%                                 4.40
4.41 JPMCB 180 Sheree Boulevard                 1.63 78.0% 9.8%                                 4.41
4.42 JPMCB 7615 Smetana Lane                 1.63 78.0% 9.8%                                 4.42
4.43 JPMCB 4550 South 44th Place                 1.63 78.0% 9.8%                                 4.43
4.44 JPMCB 131 Kelsey Lane                 1.63 78.0% 9.8%                                 4.44
4.45 JPMCB 5775 Old Shakopee Road West                 1.63 78.0% 9.8%                                 4.45
4.46 JPMCB 8401-8406 Benjamin Road (North)                 1.63 78.0% 9.8%                                 4.46
4.47 JPMCB 7625 Smetana Lane                 1.63 78.0% 9.8%                                 4.47
4.48 JPMCB 5 Great Valley Parkway                 1.63 78.0% 9.8%                                 4.48
4.49 JPMCB 5705 Old Shakopee Road West                 1.63 78.0% 9.8%                                 4.49
4.50 JPMCB 7 Great Valley Parkway                 1.63 78.0% 9.8%                                 4.50
4.51 JPMCB 65 Valley Stream Parkway                 1.63 78.0% 9.8%                                 4.51
4.52 JPMCB 220 Gibraltar Road                 1.63 78.0% 9.8%                                 4.52
4.53 JPMCB 257-275 Great Valley Parkway                 1.63 78.0% 9.8%                                 4.53
4.54 JPMCB 240 Gibraltar Road                 1.63 78.0% 9.8%                                 4.54
4.55 JPMCB 200 Gibraltar Road                 1.63 78.0% 9.8%                                 4.55
4.56 JPMCB 9023 Columbine Road                 1.63 78.0% 9.8%                                 4.56
4.57 JPMCB 3 Country View Road                 1.63 78.0% 9.8%                                 4.57
4.58 JPMCB 1 Great Valley Parkway                 1.63 78.0% 9.8%                                 4.58
4.59 JPMCB 333 Phoenixville Pike                 1.63 78.0% 9.8%                                 4.59
4.60 JPMCB 4405 East Cotton Center Boulevard                 1.63 78.0% 9.8%                                 4.60
4.61 JPMCB 7920 Woodland Center Boulevard                 1.63 78.0% 9.8%                                 4.61
4.62 JPMCB 20 Valley Stream Parkway                 1.63 78.0% 9.8%                                 4.62
4.63 JPMCB 5715 Old Shakopee Road West                 1.63 78.0% 9.8%                                 4.63
4.64 JPMCB 150-182 Kelsey Lane                 1.63 78.0% 9.8%                                 4.64
4.65 JPMCB 155 Great Valley Parkway                 1.63 78.0% 9.8%                                 4.65
4.66 JPMCB 701-725 US Highway 301 South                 1.63 78.0% 9.8%                                 4.66
4.67 JPMCB 901-933 US Highway 301 South                 1.63 78.0% 9.8%                                 4.67
4.68 JPMCB 7725 Woodland Center Boulevard                 1.63 78.0% 9.8%                                 4.68
4.69 JPMCB 4508 Woodland Corporate Boulevard                 1.63 78.0% 9.8%                                 4.69
4.70 JPMCB 3102, 3104 and 3110 Cherry Palm                 1.63 78.0% 9.8%                                 4.70
4.71 JPMCB 101 Gibraltar Road                 1.63 78.0% 9.8%                                 4.71
4.72 JPMCB 6161 American Boulevard West                 1.63 78.0% 9.8%                                 4.72
4.73 JPMCB 4502 Woodland Center Boulevard                 1.63 78.0% 9.8%                                 4.73
4.74 JPMCB 110 Gibraltar Road                 1.63 78.0% 9.8%                                 4.74
4.75 JPMCB 8855 Columbine Road                 1.63 78.0% 9.8%                                 4.75
4.76 JPMCB 8939 Columbine Road                 1.63 78.0% 9.8%                                 4.76
4.77 JPMCB 7905 Fuller Road                 1.63 78.0% 9.8%                                 4.77
4.78 JPMCB 10801 Nesbitt Avenue South                 1.63 78.0% 9.8%                                 4.78
4.79 JPMCB 9008 Brittany Way                 1.63 78.0% 9.8%                                 4.79
4.80 JPMCB 8995 Columbine Road                 1.63 78.0% 9.8%                                 4.80
4.81 JPMCB 7852-7898 Woodland Center Boulevard                 1.63 78.0% 9.8%                                 4.81
4.82 JPMCB 455 Business Center Drive                 1.63 78.0% 9.8%                                 4.82
4.83 JPMCB 231-253 Gibraltar Road                 1.63 78.0% 9.8%                                 4.83
4.84 JPMCB 747 Dresher Road                 1.63 78.0% 9.8%                                 4.84
4.85 JPMCB 55 Valley Stream Parkway                 1.63 78.0% 9.8%                                 4.85
4.86 JPMCB 8212 Woodland Center Boulevard                 1.63 78.0% 9.8%                                 4.86
4.87 JPMCB 4303 East Cotton Center Boulevard                 1.63 78.0% 9.8%                                 4.87
4.88 JPMCB 501 US Highway 301 South                 1.63 78.0% 9.8%                                 4.88
4.89 JPMCB 7802-7850 Woodland Center Boulevard                 1.63 78.0% 9.8%                                 4.89
4.90 JPMCB 8102 Woodland Center Boulevard                 1.63 78.0% 9.8%                                 4.90
4.91 JPMCB 102 Rock Road                 1.63 78.0% 9.8%                                 4.91
4.92 JPMCB 111-159 Gibraltar Road                 1.63 78.0% 9.8%                                 4.92
4.93 JPMCB 181-187 Gibraltar Road                 1.63 78.0% 9.8%                                 4.93
4.94 JPMCB 200-264 Lakeside Drive                 1.63 78.0% 9.8%                                 4.94
4.95 JPMCB 120 Gibraltar Road                 1.63 78.0% 9.8%                                 4.95
4.96 JPMCB 4207 East Cotton Center Boulevard                 1.63 78.0% 9.8%                                 4.96
4.97 JPMCB 161-175 Gibraltar Road                 1.63 78.0% 9.8%                                 4.97
4.98 JPMCB 8967 Columbine Road                 1.63 78.0% 9.8%                                 4.98
4.99 JPMCB 8125-8198 Woodland Center Boulevard                 1.63 78.0% 9.8%                                 4.99
4.100 JPMCB 111 Kelsey Lane                 1.63 78.0% 9.8%                                 4.100
4.101 JPMCB 261-283 Gibraltar Road                 1.63 78.0% 9.8%                                 4.101
4.102 JPMCB 27-43 Great Valley Parkway                 1.63 78.0% 9.8%                                 4.102
4.103 JPMCB 767 Electronic Drive                 1.63 78.0% 9.8%                                 4.103
4.104 JPMCB 200-234 Kelsey Lane                 1.63 78.0% 9.8%                                 4.104
4.105 JPMCB 4435 East Cotton Center Boulevard                 1.63 78.0% 9.8%                                 4.105
4.106 JPMCB 7800 Equitable Drive                 1.63 78.0% 9.8%                                 4.106
4.107 JPMCB 8906 Brittany Way                 1.63 78.0% 9.8%                                 4.107
4.108 JPMCB 201-223 Witmer Road                 1.63 78.0% 9.8%                                 4.108
4.109 JPMCB 4520 Seedling Circle                 1.63 78.0% 9.8%                                 4.109
4.110 JPMCB 13630 Northwest 8th Street                 1.63 78.0% 9.8%                                 4.110
4.111 JPMCB 5735 Old Shakopee Road West                 1.63 78.0% 9.8%                                 4.111
4.112 JPMCB 50 Valley Stream Parkway                 1.63 78.0% 9.8%                                 4.112
4.113 JPMCB 4503 Woodland Corporate Boulevard                 1.63 78.0% 9.8%                                 4.113
4.114 JPMCB 508 Lapp Road                 1.63 78.0% 9.8%                                 4.114
4.115 JPMCB 125-135 Rock Road                 1.63 78.0% 9.8%                                 4.115
4.116 JPMCB 8911 Columbine Road                 1.63 78.0% 9.8%                                 4.116
4.117 JPMCB 9306-9324 East Broadway Avenue                 1.63 78.0% 9.8%                                 4.117
4.118 JPMCB 101-111 Rock Road                 1.63 78.0% 9.8%                                 4.118
4.119 JPMCB 201 Gibraltar Road                 1.63 78.0% 9.8%                                 4.119
4.120 JPMCB 4505 Woodland Corporate Boulevard                 1.63 78.0% 9.8%                                 4.120
4.121 JPMCB 4511 Woodland Corporate Boulevard                 1.63 78.0% 9.8%                                 4.121
4.122 JPMCB 400-445 Lakeside Drive, Unit #400                 1.63 78.0% 9.8%                                 4.122
4.123 JPMCB 40 Valley Stream Parkway                 1.63 78.0% 9.8%                                 4.123
4.124 JPMCB 103-109 Gibraltar Road                 1.63 78.0% 9.8%                                 4.124
4.125 JPMCB 7702 Woodland Center Boulevard                 1.63 78.0% 9.8%                                 4.125
4.126 JPMCB 113-123 Rock Road                 1.63 78.0% 9.8%                                 4.126
4.127 JPMCB 4415 East Cotton Center Boulevard                 1.63 78.0% 9.8%                                 4.127
4.128 JPMCB 555 Business Center Drive                 1.63 78.0% 9.8%                                 4.128
4.129 JPMCB 8001 Woodland Center Boulevard                 1.63 78.0% 9.8%                                 4.129
4.130 JPMCB 300 Welsh Road Building 4                 1.63 78.0% 9.8%                                 4.130
4.131 JPMCB 9001-9015 Brittany Way                 1.63 78.0% 9.8%                                 4.131
4.132 JPMCB 13650 Northwest 8th Street                 1.63 78.0% 9.8%                                 4.132
4.133 JPMCB 277-293 Great Valley Parkway                 1.63 78.0% 9.8%                                 4.133
4.134 JPMCB 300 Welsh Road (aka 5 Horsham Business Center)                 1.63 78.0% 9.8%                                 4.134
4.135 JPMCB 300-309 Lakeside Drive                 1.63 78.0% 9.8%                                 4.135
4.136 JPMCB 101-107 Lakeside Drive                 1.63 78.0% 9.8%                                 4.136
4.137 JPMCB 7695-7699 Anagram Drive                 1.63 78.0% 9.8%                                 4.137
4.138 JPMCB 425 Technology Drive                 1.63 78.0% 9.8%                                 4.138
4.139 JPMCB 300 Technology Drive                 1.63 78.0% 9.8%                                 4.139
4.140 JPMCB 510 Lapp Road                 1.63 78.0% 9.8%                                 4.140
4.141 JPMCB 7851-61 Woodland Center Boulevard                 1.63 78.0% 9.8%                                 4.141
4.142 JPMCB 300 Welsh Road Building 3                 1.63 78.0% 9.8%                                 4.142
4.143 JPMCB 7624 Bald Cypress Place                 1.63 78.0% 9.8%                                 4.143
4.144 JPMCB 75 Great Valley Parkway                 1.63 78.0% 9.8%                                 4.144
4.145 JPMCB 506 Prudential Road                 1.63 78.0% 9.8%                                 4.145
4.146 JPMCB 30 Great Valley Parkway                 1.63 78.0% 9.8%                                 4.146
4.147 JPMCB 100 Gibraltar Road                 1.63 78.0% 9.8%                                 4.147
5 JPMCB Renaissance Tampa International Plaza Hotel   No No NAP NAP NAP   NAP NAP NAP NAP   78.0% 175.40 136.75 81.2% 188.12 152.79 82.0% 192.34 157.65 82.9% 190.51 158.02 82.9% 190.51 158.02 5
6 JPMCB 660 Columbus Avenue   No No NAP NAP NAP   NAP NAP NAP NAP                                 6
7 JPMCB Aon Center   No Yes Subordinate Debt (186,000,000)/Mezzanine (141,500,000) 327,500,000 5.63079   677,500,000 1.42 80.0% 7.8%                                 7
8 GACC 181 Fremont Street   No Yes Mezzanine Loan 225,000,000 5.24000   475,000,000 1.38 75.2% 6.2%                                 8
9 CREFI Nassau Shopping Center   No No NAP NAP NAP   NAP NAP NAP NAP                                 9
10 JPMCB Embassy Suites Kennesaw   No Yes Mezzanine Loan 4,000,000 10.50000   35,968,577 1.51 72.7% 10.8%   81.5% 141.10 115.01 81.6% 148.46 121.12 82.9% 151.89 125.93 81.9% 153.69 125.86 81.9% 153.69 125.86 10
11 CREFI Elite Hotel Management Georgia Portfolio   No No NAP NAP NAP   NAP NAP NAP NAP         73.5% 102.14 75.04 74.0% 107.02 79.23 76.5% 109.84 84.07 76.5% 109.84 84.07 11
11.01 CREFI Hyatt Place Atlanta Airport North                 NAP NAP NAP   80.5% 97.20 78.26 86.0% 100.52 86.49 81.6% 106.89 87.27 82.0% 114.56 93.97 82.0% 114.56 93.97 11.01
11.02 CREFI Hampton Inn Norcross                 NAP NAP NAP         62.1% 103.91 64.50 68.8% 107.74 74.17 72.5% 105.64 76.56 72.5% 105.64 76.56 11.02
11.03 CREFI Fairfield Inn and Suites Commerce                 NAP NAP NAP   64.4% 95.74 61.63 68.7% 103.30 70.97 68.3% 106.10 72.51 73.0% 106.78 77.91 73.0% 106.78 77.91 11.03
12 GACC First Place Tower   No No NAP NAP NAP   NAP NAP NAP NAP                                 12
13 CREFI 215 Lexington Avenue   No No NAP NAP NAP   NAP NAP NAP NAP                                 13
14 JPMCB Overland Park Xchange   No No NAP NAP NAP   78,000,000 2.10 65.2% 10.9%                                 14
15 CREFI Woodland Gardens Apartments   No No NAP NAP NAP   NAP NAP NAP NAP                                 15
16 GACC Stonebrook Apartments   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP                                 16
17 CREFI Kingsley Apartments   No No NAP NAP NAP   NAP NAP NAP NAP                                 17
18 JPMCB Radisson Blu Aqua Hotel   No No NAP NAP NAP   64,000,000 1.92 54.5% 8.9%   73.2% 232.08 169.93 76.4% 229.06 174.96 75.6% 225.32 170.25 75.4% 223.55 168.62 75.4% 223.55 168.62 18
19 CREFI Westbrook Corporate Center   No No NAP NAP NAP   98,768,724 1.67 72.6% 12.6%                                 19
20 CREFI Amsdell Southeast Portfolio   No No NAP NAP NAP   NAP NAP NAP NAP                                 20
20.01 CREFI Amsdell Villages                 NAP NAP NAP                                 20.01
20.02 CREFI Amsdell Buford                 NAP NAP NAP                                 20.02
20.03 CREFI Amsdell Lawrenceville                 NAP NAP NAP                                 20.03
21 JPMCB Walk at Highwoods Preserve   No No NAP NAP NAP   NAP NAP NAP NAP                                 21
22 GACC 330 Railroad Avenue   No No NAP NAP NAP   NAP NAP NAP NAP                                 22
23 CREFI 253 Elizabeth   No No NAP NAP NAP   NAP NAP NAP NAP                                 23
24 CREFI 173 Ludlow   No No NAP NAP NAP   NAP NAP NAP NAP                                 24
25 GACC Valley Mack Plaza   No No NAP NAP NAP   NAP NAP NAP NAP                                 25
26 CREFI 236 West 16th   No No NAP NAP NAP   NAP NAP NAP NAP                                 26
27 CREFI 161 Ludlow   No No NAP NAP NAP   NAP NAP NAP NAP                                 27
28 CREFI Four Points Sacramento Airport   No No NAP NAP NAP   NAP NAP NAP NAP   90.3% 121.29 109.50 90.9% 124.27 113.01 93.2% 140.24 130.67 94.0% 141.94 133.40 90.0% 141.94 127.75 28
29 JPMCB Home2 Suites by Hilton Charlotte Airport   No No NAP NAP NAP   NAP NAP NAP NAP               77.8% 116.08 90.27 80.3% 118.36 95.03 80.3% 118.36 95.03 29
30 GACC Pin Oaks   No No NAP NAP NAP   NAP NAP NAP NAP                                 30
30.01 GACC Pin Oaks I                 NAP NAP NAP                                 30.01
30.02 GACC Pin Oaks II                 NAP NAP NAP                                 30.02
31 GACC The Pad on Harvard   No No NAP NAP NAP   NAP NAP NAP NAP                                 31
32 GACC Sacramento Natural Foods   No No NAP NAP NAP   NAP NAP NAP NAP                                 32
33 CREFI Deerfield Woods Apartments   No No NAP NAP NAP   NAP NAP NAP NAP                                 33
34 JPMCB Security Square   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP                                 34
35 GACC Albertsons Aurora   No No NAP NAP NAP   NAP NAP NAP NAP                                 35
36 CREFI StorQuest Seattle   No No NAP NAP NAP   NAP NAP NAP NAP                                 36
37 JPMCB Holiday Inn Express & Suites Wheat Ridge   No No NAP NAP NAP   NAP NAP NAP NAP   77.7% 116.95 90.90 74.8% 119.40 89.27 74.1% 123.77 91.74 73.7% 123.17 90.81 73.7% 123.17 90.81 37
38 CREFI 932 Southern Boulevard   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP                                 38
39 CREFI CityLine XII Portfolio   No No NAP NAP NAP   NAP NAP NAP NAP                                 39
39.01 CREFI Maximum Storage                 NAP NAP NAP                                 39.01
39.02 CREFI Boulevard 26 Storage                 NAP NAP NAP                                 39.02
39.03 CREFI Box N Lox Storage                 NAP NAP NAP                                 39.03
40 JPMCB Bay 528 Plaza   No No NAP NAP NAP   NAP NAP NAP NAP                                 40
41 GACC Holiday Inn Express Chesapeake   No No NAP NAP NAP   NAP NAP NAP NAP                     69.6% 100.03 69.64 69.6% 102.40 71.29 41
42 GACC Net Lease 3-Pack   No No NAP NAP NAP   NAP NAP NAP NAP                                 42
42.01 GACC Statesboro                 NAP NAP NAP                                 42.01
42.02 GACC Danville                 NAP NAP NAP                                 42.02
42.03 GACC Calhoun                 NAP NAP NAP                                 42.03
43 CREFI 4675 Linton Boulevard   No No NAP NAP NAP   NAP NAP NAP NAP                                 43
44 GACC Whitefish Crossing   No No NAP NAP NAP   NAP NAP NAP NAP                                 44
45 GACC Park Place   No No NAP NAP NAP   NAP NAP NAP NAP                                 45
46 CREFI SSCP Little Rock   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP                                 46
47 CREFI CityLine Southern Portfolio   No No NAP NAP NAP   NAP NAP NAP NAP                                 47
47.01 CREFI HIM Self Storage                 NAP NAP NAP                                 47.01
47.02 CREFI Top Notch Storage                 NAP NAP NAP                                 47.02
48 GACC Summit Apartments   No No NAP NAP NAP   NAP NAP NAP NAP                                 48
49 JPMCB MacArthur Retail Center   No No NAP NAP NAP   NAP NAP NAP NAP                                 49
50 GACC Cascades Shopping Center   No No NAP NAP NAP   NAP NAP NAP NAP                                 50
51 CREFI 1400 Washington Street   No No NAP NAP NAP   NAP NAP NAP NAP                                 51
52 JPMCB CVS Knoxville   No No NAP NAP NAP   NAP NAP NAP NAP                                 52
53 CREFI Fresenius Medical Center Crestwood   No No NAP NAP NAP   NAP NAP NAP NAP                                 53
54 JPMCB 671 4th Street   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP                                 54
55 CREFI Fresenius Medical Center Woodridge   No No NAP NAP NAP   NAP NAP NAP NAP                                 55

 

A-1-8