FWP 1 n1316_anxa1-x4.htm FREE WRITING PROSPECTUS

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

  

     
 

Free Writing Prospectus dated July 23, 2018

 

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

 

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

 

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

 

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

 

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

 

  
     

 

 

 

 

ANNEX A-1

                                   
                Number of Property   Property   Year    Unit of      Occupancy Appraised
Loan # Seller(1) Property Name Street Address City State Zip Code County Properties Type(2) Subtype(2) Year Built Renovated Units(3)  Measure Occupancy %(4) Date Value ($)(5)
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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

 

A-1-1

 

ANNEX A-1

 

                                   
                Number of Property   Property   Year    Unit of      Occupancy Appraised
Loan # Seller(1) Property Name Street Address City State Zip Code County Properties Type(2) Subtype(2) Year Built Renovated Units(3)  Measure Occupancy %(4) Date Value ($)(5)
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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

A-1-2

 

ANNEX A-1

 

 

 

                                   
                Number of Property   Property   Year    Unit of      Occupancy Appraised
Loan # Seller(1) Property Name Street Address City State Zip Code County Properties Type(2) Subtype(2) Year Built Renovated Units(3)  Measure Occupancy %(4) Date Value ($)(5)
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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

 

A-1-3

 

ANNEX A-1

 

            Original   Current           Net                
      Appraisal Current Original Balance Current   Balance % of Initial Crossed Related   Interest   Admin. Mortgage   Monthly Debt Annual Debt   First   Partial IO Partial IO Loan Rem.
Loan # Seller(1) Property Name Date LTV %(5) Balance ($)(6)(7) per Unit ($) Balance ($)(6)(7) per Unit ($) Pool Balance Loan(8) Borrower(9) Rate %(10) Fee %(10) Rate %(10) Accrual Type Service ($)(11)(12) Service ($)(12) Note Date Payment Date Last IO Payment First P&I Payment Term
1 JPMCB/GACC Aventura Mall 04/16/18 40.8% 103,000,000 1,155 103,000,000 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
2 CREFI NY & CT NNN Portfolio Various 61.2% 57,375,000 816 57,375,000 816 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
2.01 CREFI Bank of America - Queens 05/21/18   11,775,000   11,775,000   1.1%                          
2.02 CREFI CVS - Queens 05/21/18   8,720,000   8,720,000   0.8%                          
2.03 CREFI Walgreens - Newtown 05/04/18   6,400,000   6,400,000   0.6%                          
2.04 CREFI Chase - Queens 05/21/18   5,270,000   5,270,000   0.5%                          
2.05 CREFI Bank of America - Mamaroneck 05/04/18   6,950,000   6,950,000   0.7%                          
2.06 CREFI TD Bank - St. James 05/10/18   4,900,000   4,900,000   0.5%                          
2.07 CREFI Chase - Middle Village 05/21/18   5,490,000   5,490,000   0.5%                          
2.08 CREFI TD Bank - Hampton Bays 05/10/18   3,900,000   3,900,000   0.4%                          
2.09 CREFI TD Bank - Westhampton 05/10/18   3,970,000   3,970,000   0.4%                          
3 GACC eBay North First Commons 02/01/19 38.1% 51,000,000 204 51,000,000 204 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
4 JPMCB Workspace Various 35.4% 50,000,000 59 50,000,000 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
4.01 JPMCB 6625 78th Street West 04/13/18   1,740,625   1,740,625   0.2%                          
4.02 JPMCB 1500 Liberty Ridge Drive 04/16/18   1,566,797   1,566,797   0.2%                          
4.03 JPMCB 3350 Southwest 148th Avenue & Lakeside Drive 04/11/18   1,340,625   1,340,625   0.1%                          
4.04 JPMCB 1301 International Parkway 04/11/18   1,175,781   1,175,781   0.1%                          
4.05 JPMCB 777 West Yamato Road 04/19/18   1,160,547   1,160,547   0.1%                          
4.06 JPMCB 4425 East Cotton Center Boulevard 04/19/18   1,084,375   1,084,375   0.1%                          
4.07 JPMCB 4500 East Cotton Center Boulevard 04/19/18   977,344   977,344   0.1%                          
4.08 JPMCB 3100 Southwest 145th Avenue 04/11/18   934,375   934,375   0.1%                          
4.09 JPMCB 3400 Lakeside Drive 04/11/18   888,672   888,672   0.1%                          
4.10 JPMCB 3450 Lakeside Drive 04/11/18   882,813   882,813   0.1%                          
4.11 JPMCB 40 Liberty Boulevard 04/16/18   858,203   858,203   0.1%                          
4.12 JPMCB 4630 Woodland Corporate Boulevard 04/20/18   797,266   797,266   0.1%                          
4.13 JPMCB 750 Park of Commerce Road 04/19/18   791,016   791,016   0.1%                          
4.14 JPMCB 13621 Northwest 12th Street 04/11/18   769,531   769,531   0.1%                          
4.15 JPMCB 2 West Liberty Boulevard 04/16/18   743,750   743,750   0.1%                          
4.16 JPMCB 10400 Viking Drive 04/17/18   714,844   714,844   0.1%                          
4.17 JPMCB 100 Witmer Road 04/23/18   688,672   688,672   0.1%                          
4.18 JPMCB 7 Walnut Grove Drive 04/17/18   678,125   678,125   0.1%                          
4.19 JPMCB 4313 East Cotton Center Boulevard 04/19/18   675,000   675,000   0.1%                          
4.20 JPMCB 1200 Liberty Ridge Drive 04/16/18   604,688   604,688   0.1%                          
4.21 JPMCB 1400 Liberty Ridge Drive 04/16/18   604,688   604,688   0.1%                          
4.22 JPMCB 4750 South 44th Place 04/19/18   601,563   601,563   0.1%                          
4.23 JPMCB 680 Blair Mill Road 04/17/18   597,266   597,266   0.1%                          
4.24 JPMCB 3020 US Highway 301 South 04/20/18   577,344   577,344   0.1%                          
4.25 JPMCB 4 Walnut Grove Drive 04/17/18   567,969   567,969   0.1%                          
4.26 JPMCB 4631 Woodland Corporate Boulevard 04/20/18   560,547   560,547   0.1%                          
4.27 JPMCB 5 Walnut Grove Drive 04/17/18   531,250   531,250   0.1%                          
4.28 JPMCB 700 Dresher Road 04/23/18   514,453   514,453   0.0%                          
4.29 JPMCB 45-67 Great Valley Parkway 04/17/18   512,891   512,891   0.0%                          
4.30 JPMCB 4610 South 44th Place 04/19/18   503,906   503,906   0.0%                          
4.31 JPMCB 4217 East Cotton Center Boulevard 04/19/18   458,203   458,203   0.0%                          
4.32 JPMCB 1 Country View Road 04/16/18   455,078   455,078   0.0%                          
4.33 JPMCB 4410 East Cotton Center Boulevard 04/19/18   451,953   451,953   0.0%                          
4.34 JPMCB 951 Northwest Broken Sound Parkway 04/19/18   442,969   442,969   0.0%                          
4.35 JPMCB 77-123 Great Valley Parkway 04/17/18   439,844   439,844   0.0%                          
4.36 JPMCB 420-500 Lapp Road 04/17/18   433,594   433,594   0.0%                          
4.37 JPMCB 2 Walnut Grove Drive 04/23/18   383,203   383,203   0.0%                          
4.38 JPMCB 507 Prudential Road 04/23/18   383,203   383,203   0.0%                          
4.39 JPMCB 7930, 8010, 8020 Woodland Center Boulevard 04/12/18   378,516   378,516   0.0%                          
4.40 JPMCB 9801 South 51st Street 04/19/18   372,656   372,656   0.0%                          
4.41 JPMCB 180 Sheree Boulevard 04/16/18   366,406   366,406   0.0%                          
4.42 JPMCB 7615 Smetana Lane 04/17/18   363,281   363,281   0.0%                          
4.43 JPMCB 4550 South 44th Place 04/19/18   360,547   360,547   0.0%                          
4.44 JPMCB 131 Kelsey Lane 04/24/18   354,297   354,297   0.0%                          
4.45 JPMCB 5775 Old Shakopee Road West 04/12/18   343,750   343,750   0.0%                          
4.46 JPMCB 8401-8406 Benjamin Road (North) 04/12/18   335,938   335,938   0.0%                          
4.47 JPMCB 7625 Smetana Lane 04/17/18   328,125   328,125   0.0%                          
4.48 JPMCB 5 Great Valley Parkway 04/16/18   326,953   326,953   0.0%                          
4.49 JPMCB 5705 Old Shakopee Road West 04/12/18   324,609   324,609   0.0%                          
4.50 JPMCB 7 Great Valley Parkway 04/16/18   312,891   312,891   0.0%                          
4.51 JPMCB 65 Valley Stream Parkway 04/16/18   311,328   311,328   0.0%                          
4.52 JPMCB 220 Gibraltar Road 04/17/18   308,594   308,594   0.0%                          
4.53 JPMCB 257-275 Great Valley Parkway 04/17/18   305,469   305,469   0.0%                          
4.54 JPMCB 240 Gibraltar Road 04/17/18   302,344   302,344   0.0%                          
4.55 JPMCB 200 Gibraltar Road 04/17/18   297,656   297,656   0.0%                          
4.56 JPMCB 9023 Columbine Road 04/16/18   294,531   294,531   0.0%                          
4.57 JPMCB 3 Country View Road 04/16/18   293,359   293,359   0.0%                          
4.58 JPMCB 1 Great Valley Parkway 04/17/18   287,109   287,109   0.0%                          
4.59 JPMCB 333 Phoenixville Pike 04/17/18   287,109   287,109   0.0%                          
4.60 JPMCB 4405 East Cotton Center Boulevard 04/19/18   283,984   283,984   0.0%                          
4.61 JPMCB 7920 Woodland Center Boulevard 04/12/18   277,734   277,734   0.0%                          
4.62 JPMCB 20 Valley Stream Parkway 04/16/18   275,000   275,000   0.0%                          
4.63 JPMCB 5715 Old Shakopee Road West 04/12/18   267,188   267,188   0.0%                          
4.64 JPMCB 150-182 Kelsey Lane 04/20/18   259,766   259,766   0.0%                          
4.65 JPMCB 155 Great Valley Parkway 04/17/18   255,078   255,078   0.0%                          
4.66 JPMCB 701-725 US Highway 301 South 04/24/18   250,391   250,391   0.0%                          
4.67 JPMCB 901-933 US Highway 301 South 04/24/18   250,391   250,391   0.0%                          
4.68 JPMCB 7725 Woodland Center Boulevard 04/20/18   245,703   245,703   0.0%                          
4.69 JPMCB 4508 Woodland Corporate Boulevard 04/20/18   244,141   244,141   0.0%                          
4.70 JPMCB 3102, 3104 and 3110 Cherry Palm 04/24/18   238,281   238,281   0.0%                          
4.71 JPMCB 101 Gibraltar Road 04/17/18   236,719   236,719   0.0%                          
4.72 JPMCB 6161 American Boulevard West 04/13/18   235,156   235,156   0.0%                          
4.73 JPMCB 4502 Woodland Center Boulevard 04/20/18   230,469   230,469   0.0%                          
4.74 JPMCB 110 Gibraltar Road 04/17/18   228,906   228,906   0.0%                          
4.75 JPMCB 8855 Columbine Road 04/17/18   228,906   228,906   0.0%                          
4.76 JPMCB 8939 Columbine Road 04/17/18   227,344   227,344   0.0%                          
4.77 JPMCB 7905 Fuller Road 04/17/18   226,563   226,563   0.0%                          
4.78 JPMCB 10801 Nesbitt Avenue South 04/12/18   222,266   222,266   0.0%                          
4.79 JPMCB 9008 Brittany Way 04/24/18   218,359   218,359   0.0%                          
4.80 JPMCB 8995 Columbine Road 04/17/18   217,578   217,578   0.0%                          
4.81 JPMCB 7852-7898 Woodland Center Boulevard 04/12/18   216,797   216,797   0.0%                          
4.82 JPMCB 455 Business Center Drive 04/17/18   215,234   215,234   0.0%                          

 

A-1-4

 

ANNEX A-1

 

            Original   Current           Net                
      Appraisal Current Original Balance Current   Balance % of Initial Crossed Related   Interest   Admin. Mortgage   Monthly Debt Annual Debt   First   Partial IO Partial IO Loan Rem.
Loan # Seller(1) Property Name Date LTV %(5) Balance ($)(6)(7) per Unit ($) Balance ($)(6)(7) per Unit ($) Pool Balance Loan(8) Borrower(9) Rate %(10) Fee %(10) Rate %(10) Accrual Type Service ($)(11)(12) Service ($)(12) Note Date Payment Date Last IO Payment First P&I Payment Term
4.83 JPMCB 231-253 Gibraltar Road 04/20/18   212,109   212,109   0.0%                          
4.84 JPMCB 747 Dresher Road 04/23/18   212,109   212,109   0.0%                          
4.85 JPMCB 55 Valley Stream Parkway 04/16/18   210,547   210,547   0.0%                          
4.86 JPMCB 8212 Woodland Center Boulevard 04/12/18   210,547   210,547   0.0%                          
4.87 JPMCB 4303 East Cotton Center Boulevard 04/19/18   207,813   207,813   0.0%                          
4.88 JPMCB 501 US Highway 301 South 04/24/18   207,813   207,813   0.0%                          
4.89 JPMCB 7802-7850 Woodland Center Boulevard 04/12/18   207,813   207,813   0.0%                          
4.90 JPMCB 8102 Woodland Center Boulevard 04/12/18   204,688   204,688   0.0%                          
4.91 JPMCB 102 Rock Road 04/20/18   201,563   201,563   0.0%                          
4.92 JPMCB 111-159 Gibraltar Road 04/20/18   200,000   200,000   0.0%                          
4.93 JPMCB 181-187 Gibraltar Road 04/20/18   195,313   195,313   0.0%                          
4.94 JPMCB 200-264 Lakeside Drive 04/17/18   195,313   195,313   0.0%                          
4.95 JPMCB 120 Gibraltar Road 04/17/18   193,750   193,750   0.0%                          
4.96 JPMCB 4207 East Cotton Center Boulevard 04/19/18   192,578   192,578   0.0%                          
4.97 JPMCB 161-175 Gibraltar Road 04/20/18   190,234   190,234   0.0%                          
4.98 JPMCB 8967 Columbine Road 04/17/18   189,844   189,844   0.0%                          
4.99 JPMCB 8125-8198 Woodland Center Boulevard 04/12/18   189,453   189,453   0.0%                          
4.100 JPMCB 111 Kelsey Lane 04/24/18   185,547   185,547   0.0%                          
4.101 JPMCB 261-283 Gibraltar Road 04/20/18   183,203   183,203   0.0%                          
4.102 JPMCB 27-43 Great Valley Parkway 04/17/18   180,078   180,078   0.0%                          
4.103 JPMCB 767 Electronic Drive 04/20/18   175,781   175,781   0.0%                          
4.104 JPMCB 200-234 Kelsey Lane 04/20/18   174,219   174,219   0.0%                          
4.105 JPMCB 4435 East Cotton Center Boulevard 04/19/18   172,656   172,656   0.0%                          
4.106 JPMCB 7800 Equitable Drive 04/17/18   164,844   164,844   0.0%                          
4.107 JPMCB 8906 Brittany Way 04/24/18   163,281   163,281   0.0%                          
4.108 JPMCB 201-223 Witmer Road 04/20/18   161,719   161,719   0.0%                          
4.109 JPMCB 4520 Seedling Circle 04/12/18   161,719   161,719   0.0%                          
4.110 JPMCB 13630 Northwest 8th Street 04/11/18   158,984   158,984   0.0%                          
4.111 JPMCB 5735 Old Shakopee Road West 04/12/18   158,203   158,203   0.0%                          
4.112 JPMCB 50 Valley Stream Parkway 04/16/18   157,422   157,422   0.0%                          
4.113 JPMCB 4503 Woodland Corporate Boulevard 04/20/18   154,297   154,297   0.0%                          
4.114 JPMCB 508 Lapp Road 04/17/18   154,297   154,297   0.0%                          
4.115 JPMCB 125-135 Rock Road 04/20/18   148,828   148,828   0.0%                          
4.116 JPMCB 8911 Columbine Road 04/17/18   147,656   147,656   0.0%                          
4.117 JPMCB 9306-9324 East Broadway Avenue 04/20/18   146,484   146,484   0.0%                          
4.118 JPMCB 101-111 Rock Road 04/20/18   143,359   143,359   0.0%                          
4.119 JPMCB 201 Gibraltar Road 04/23/18   143,359   143,359   0.0%                          
4.120 JPMCB 4505 Woodland Corporate Boulevard 04/20/18   140,625   140,625   0.0%                          
4.121 JPMCB 4511 Woodland Corporate Boulevard 04/20/18   140,625   140,625   0.0%                          
4.122 JPMCB 400-445 Lakeside Drive, Unit #400 04/17/18   135,938   135,938   0.0%                          
4.123 JPMCB 40 Valley Stream Parkway 04/16/18   135,938   135,938   0.0%                          
4.124 JPMCB 103-109 Gibraltar Road 04/20/18   132,813   132,813   0.0%                          
4.125 JPMCB 7702 Woodland Center Boulevard 04/20/18   132,813   132,813   0.0%                          
4.126 JPMCB 113-123 Rock Road 04/20/18   131,250   131,250   0.0%                          
4.127 JPMCB 4415 East Cotton Center Boulevard 04/19/18   131,250   131,250   0.0%                          
4.128 JPMCB 555 Business Center Drive 04/23/18   131,250   131,250   0.0%                          
4.129 JPMCB 8001 Woodland Center Boulevard 04/20/18   131,250   131,250   0.0%                          
4.130 JPMCB 300 Welsh Road Building 4 04/17/18   129,688   129,688   0.0%                          
4.131 JPMCB 9001-9015 Brittany Way 04/24/18   125,391   125,391   0.0%                          
4.132 JPMCB 13650 Northwest 8th Street 04/11/18   116,016   116,016   0.0%                          
4.133 JPMCB 277-293 Great Valley Parkway 04/17/18   116,016   116,016   0.0%                          
4.134 JPMCB 300 Welsh Road (aka 5 Horsham Business Center) 04/17/18   112,891   112,891   0.0%                          
4.135 JPMCB 300-309 Lakeside Drive 04/23/18   100,781   100,781   0.0%                          
4.136 JPMCB 101-107 Lakeside Drive 04/23/18   97,656   97,656   0.0%                          
4.137 JPMCB 7695-7699 Anagram Drive 04/17/18   94,531   94,531   0.0%                          
4.138 JPMCB 425 Technology Drive 04/17/18   90,234   90,234   0.0%                          
4.139 JPMCB 300 Technology Drive 04/17/18   85,547   85,547   0.0%                          
4.140 JPMCB 510 Lapp Road 04/17/18   79,297   79,297   0.0%                          
4.141 JPMCB 7851-61 Woodland Center Boulevard 04/12/18   79,297   79,297   0.0%                          
4.142 JPMCB 300 Welsh Road Building 3 04/23/18   68,750   68,750   0.0%                          
4.143 JPMCB 7624 Bald Cypress Place 04/12/18   56,641   56,641   0.0%                          
4.144 JPMCB 75 Great Valley Parkway 04/17/18   51,172   51,172   0.0%                          
4.145 JPMCB 506 Prudential Road 04/23/18   45,703   45,703   0.0%                          
4.146 JPMCB 30 Great Valley Parkway 04/17/18   35,156   35,156   0.0%                          
4.147 JPMCB 100 Gibraltar Road 04/17/18   13,672   13,672   0.0%                          
5 JPMCB Renaissance Tampa International Plaza Hotel 04/23/18 63.9% 44,200,000 150,853 44,200,000 150,853 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
6 JPMCB 660 Columbus Avenue 05/31/18 62.7% 43,500,000 660 43,500,000 660 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
7 JPMCB Aon Center 05/01/18 40.3% 43,000,000 126 43,000,000 126 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
8 GACC 181 Fremont Street 03/01/21 39.6% 40,000,000 573 40,000,000 573 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
9 CREFI Nassau Shopping Center 05/08/18 54.8% 40,000,000 137 40,000,000 137 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
10 JPMCB Embassy Suites Kennesaw 05/01/18 64.6% 32,000,000 166,667 31,968,577 166,503 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
11 CREFI Elite Hotel Management Georgia Portfolio Various 62.5% 32,000,000 88,398 31,924,901 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
11.01 CREFI Hyatt Place Atlanta Airport North 05/01/19   12,250,000   12,221,251   1.2%                          
11.02 CREFI Hampton Inn Norcross 05/01/18   11,750,000   11,722,425   1.1%                          
11.03 CREFI Fairfield Inn and Suites Commerce 05/01/18   8,000,000   7,981,225   0.8%                          
12 GACC First Place Tower 05/18/18 70.1% 30,000,000 50 29,952,526 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
13 CREFI 215 Lexington Avenue 05/11/18 31.3% 26,000,000 215 26,000,000 215 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
14 JPMCB Overland Park Xchange 06/13/18 65.2% 25,000,000 106 25,000,000 106 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
15 CREFI Woodland Gardens Apartments 05/24/18 70.0% 23,870,000 70,831 23,870,000 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
16 GACC Stonebrook Apartments 02/03/18 65.7% 22,750,000 180,556 22,750,000 180,556 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
17 CREFI Kingsley Apartments 05/24/18 69.3% 21,280,000 64,878 21,280,000 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
18 JPMCB Radisson Blu Aqua Hotel 09/01/17 54.5% 20,000,000 191,617 20,000,000 191,617 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
19 CREFI Westbrook Corporate Center 04/13/18 72.6% 19,000,000 87 18,955,614 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
20 CREFI Amsdell Southeast Portfolio Various 69.9% 16,400,000 62 16,400,000 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
20.01 CREFI Amsdell Villages 03/22/18   6,292,000   6,292,000   0.6%                          
20.02 CREFI Amsdell Buford 05/03/18   5,852,000   5,852,000   0.6%                          
20.03 CREFI Amsdell Lawrenceville 05/03/18   4,256,000   4,256,000   0.4%                          
21 JPMCB Walk at Highwoods Preserve 06/11/18 64.0% 16,300,000 116 16,300,000 116 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
22 GACC 330 Railroad Avenue 04/18/18 64.8% 16,000,000 651 16,000,000 651 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
23 CREFI 253 Elizabeth 05/09/18 60.0% 8,240,000 494,483 8,240,000 494,483 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
24 CREFI 173 Ludlow 05/09/18 60.0% 6,100,000 494,483 6,100,000 494,483 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
25 GACC Valley Mack Plaza 04/17/18 74.7% 14,200,000 112 14,200,000 112 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

 

A-1-5

 

ANNEX A-1

 

            Original   Current           Net                
      Appraisal Current Original Balance Current   Balance % of Initial Crossed Related   Interest   Admin. Mortgage   Monthly Debt Annual Debt   First   Partial IO Partial IO Loan Rem.
Loan # Seller(1) Property Name Date LTV %(5) Balance ($)(6)(7) per Unit ($) Balance ($)(6)(7) per Unit ($) Pool Balance Loan(8) Borrower(9) Rate %(10) Fee %(10) Rate %(10) Accrual Type Service ($)(11)(12) Service ($)(12) Note Date Payment Date Last IO Payment First P&I Payment Term
26 CREFI 236 West 16th 05/09/18 54.0% 7,720,000 456,774 7,720,000 456,774 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
27 CREFI 161 Ludlow 05/09/18 54.0% 6,440,000 456,774 6,440,000 456,774 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
28 CREFI Four Points Sacramento Airport 05/01/19 52.7% 14,000,000 140,000 13,976,269 139,763 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
29 JPMCB Home2 Suites by Hilton Charlotte Airport 05/01/18 67.5% 13,500,000 126,168 13,500,000 126,168 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
30 GACC Pin Oaks 04/27/18 73.1% 13,400,000 53 13,385,064 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
30.01 GACC Pin Oaks I 04/27/18   7,395,628   7,387,385   0.7%                          
30.02 GACC Pin Oaks II 04/27/18   6,004,372   5,997,679   0.6%                          
31 GACC The Pad on Harvard 03/13/18 64.0% 13,000,000 119,266 13,000,000 119,266 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
32 GACC Sacramento Natural Foods 05/11/18 60.3% 11,450,000 273 11,450,000 273 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
33 CREFI Deerfield Woods Apartments 05/24/18 70.0% 10,780,000 74,861 10,780,000 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
34 JPMCB Security Square 04/20/18 62.8% 10,610,000 134 10,610,000 134 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
35 GACC Albertsons Aurora 05/04/18 64.8% 9,984,000 134 9,984,000 134 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
36 CREFI StorQuest Seattle 05/03/18 57.9% 9,726,000 120 9,726,000 120 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
37 JPMCB Holiday Inn Express & Suites Wheat Ridge 05/01/18 67.1% 9,660,000 93,786 9,660,000 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
38 CREFI 932 Southern Boulevard 10/01/18 63.3% 9,500,000 339 9,500,000 339 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
39 CREFI CityLine XII Portfolio 05/03/18 70.1% 9,100,000 60 9,100,000 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
39.01 CREFI Maximum Storage 05/03/18   4,429,435   4,429,435   0.4%                          
39.02 CREFI Boulevard 26 Storage 05/03/18   2,710,928   2,710,928   0.3%                          
39.03 CREFI Box N Lox Storage 05/03/18   1,959,637   1,959,637   0.2%                          
40 JPMCB Bay 528 Plaza 06/05/18 71.0% 7,950,000 100 7,950,000 100 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
41 GACC Holiday Inn Express Chesapeake 04/01/18 66.0% 7,800,000 77,228 7,792,563 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
42 GACC Net Lease 3-Pack Various 68.2% 7,700,000 375 7,691,986 375 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
42.01 GACC Statesboro 04/12/18   3,141,463   3,138,193   0.3%                          
42.02 GACC Danville 04/25/18   2,356,098   2,353,646   0.2%                          
42.03 GACC Calhoun 04/13/18   2,202,439   2,200,147   0.2%                          
43 CREFI 4675 Linton Boulevard 12/01/18 71.6% 7,300,000 229 7,300,000 229 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
44 GACC Whitefish Crossing 04/12/18 71.8% 7,200,000 120,000 7,200,000 120,000 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
45 GACC Park Place 04/30/18 72.1% 7,000,000 90 6,992,225 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
46 CREFI SSCP Little Rock 05/10/18 71.0% 6,925,000 110 6,925,000 110 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
47 CREFI CityLine Southern Portfolio Various 71.1% 6,039,250 46 6,039,250 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
47.01 CREFI HIM Self Storage 05/03/18   3,291,500   3,291,500   0.3%                          
47.02 CREFI Top Notch Storage 05/09/18   2,747,750   2,747,750   0.3%                          
48 GACC Summit Apartments 01/31/18 72.9% 5,325,000 44,375 5,319,630 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
49 JPMCB MacArthur Retail Center 05/08/18 61.7% 5,000,000 117 5,000,000 117 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
50 GACC Cascades Shopping Center 04/11/18 64.3% 4,700,000 153 4,694,694 153 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
51 CREFI 1400 Washington Street 05/15/18 67.5% 4,050,000 503 4,050,000 503 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
52 JPMCB CVS Knoxville 05/21/18 67.4% 3,650,000 360 3,650,000 360 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
53 CREFI Fresenius Medical Center Crestwood 05/21/18 66.8% 3,375,000 325 3,371,514 325 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
54 JPMCB 671 4th Street 05/14/18 63.1% 2,700,000 180 2,700,000 180 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
55 CREFI Fresenius Medical Center Woodridge 02/13/18 66.9% 2,610,000 346 2,607,349 346 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

A-1-6

 

ANNEX A-1

 

                                       
                                HISTORICAL FINANCIALS(16)
                                       
      Rem.     Payment Grace Period Grace Period     Final   Maturity/ARD   Maturity Prepayment 2015 2015 2015 2016
Loan # Seller(1) Property Name  Amort I/O Period Seasoning Due Date  (Late Payment)  (Default)(13) Maturity Date(14) ARD Loan(14) Mat Date(14) Balance ($)(6)   LTV %(5) Provision (Payments)(15) Revenues ($) Total Expenses ($) NOI ($) Revenues ($)
1 JPMCB/GACC Aventura Mall 0 120 1 1 0 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
2 CREFI NY & CT NNN Portfolio 0 120 0 6 0 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 60 2 6 0 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
4 JPMCB Workspace 0 61 2 1 0 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
4.01 JPMCB 6625 78th Street West                   1,740,625       6,954,104 3,268,277 3,685,827 7,353,924
4.02 JPMCB 1500 Liberty Ridge Drive                   1,566,797       5,892,166 2,156,266 3,735,900 5,667,924
4.03 JPMCB 3350 Southwest 148th Avenue & Lakeside Drive                   1,340,625       2,905,557 1,554,062 1,351,494 3,875,510
4.04 JPMCB 1301 International Parkway                   1,175,781       3,433,643 1,368,491 2,065,152 4,250,241
4.05 JPMCB 777 West Yamato Road                   1,160,547       4,546,942 1,659,542 2,887,400 2,690,454
4.06 JPMCB 4425 East Cotton Center Boulevard                   1,084,375       3,196,736 486,274 2,710,462 3,279,645
4.07 JPMCB 4500 East Cotton Center Boulevard                   977,344       2,478,425 363,069 2,115,355 2,529,987
4.08 JPMCB 3100 Southwest 145th Avenue                   934,375       2,775,625 993,832 1,781,793 3,252,376
4.09 JPMCB 3400 Lakeside Drive                   888,672       3,055,761 1,437,480 1,618,281 2,696,429
4.10 JPMCB 3450 Lakeside Drive                   882,813       2,765,720 1,306,267 1,459,452 3,408,151
4.11 JPMCB 40 Liberty Boulevard                   858,203       2,709,891 759,071 1,950,821 2,944,754
4.12 JPMCB 4630 Woodland Corporate Boulevard                   797,266       2,947,960 1,032,494 1,915,466 2,813,490
4.13 JPMCB 750 Park of Commerce Road                   791,016       3,089,621 948,198 2,141,423 2,821,572
4.14 JPMCB 13621 Northwest 12th Street                   769,531       1,556,101 918,117 637,984 1,944,569
4.15 JPMCB 2 West Liberty Boulevard                   743,750       3,174,258 983,277 2,190,981 2,290,033
4.16 JPMCB 10400 Viking Drive                   714,844       3,505,074 1,835,665 1,669,409 3,274,432
4.17 JPMCB 100 Witmer Road                   688,672       3,459,995 1,212,952 2,247,043 3,352,396
4.18 JPMCB 7 Walnut Grove Drive                   678,125       2,998,109 613,495 2,384,614 3,055,883
4.19 JPMCB 4313 East Cotton Center Boulevard                   675,000       1,929,099 318,220 1,610,879 1,958,517
4.20 JPMCB 1200 Liberty Ridge Drive                   604,688       2,555,469 841,277 1,714,192 2,262,352
4.21 JPMCB 1400 Liberty Ridge Drive                   604,688       2,680,688 861,023 1,819,665 2,249,166
4.22 JPMCB 4750 South 44th Place                   601,563       764,641 323,640 441,002 1,656,474
4.23 JPMCB 680 Blair Mill Road                   597,266       2,860,428 841,137 2,019,291 2,883,482
4.24 JPMCB 3020 US Highway 301 South                   577,344       1,951,012 476,351 1,474,661 2,182,092
4.25 JPMCB 4 Walnut Grove Drive                   567,969       2,347,317 766,939 1,580,378 2,371,899
4.26 JPMCB 4631 Woodland Corporate Boulevard                   560,547       2,099,051 692,421 1,406,630 2,140,629
4.27 JPMCB 5 Walnut Grove Drive                   531,250       2,018,239 897,498 1,120,741 2,485,030
4.28 JPMCB 700 Dresher Road                   514,453       1,649,972 697,173 952,800 2,320,796
4.29 JPMCB 45-67 Great Valley Parkway                   512,891       1,631,105 324,754 1,306,351 1,675,017
4.30 JPMCB 4610 South 44th Place                   503,906       1,794,160 307,923 1,486,237 1,809,929
4.31 JPMCB 4217 East Cotton Center Boulevard                   458,203       2,284,163 255,579 2,028,583 2,271,750
4.32 JPMCB 1 Country View Road                   455,078       1,043,889 483,449 560,440 1,402,628
4.33 JPMCB 4410 East Cotton Center Boulevard                   451,953       1,292,743 425,721 867,022 -6
4.34 JPMCB 951 Northwest Broken Sound Parkway                   442,969       1,385,146 452,965 932,181 1,393,714
4.35 JPMCB 77-123 Great Valley Parkway                   439,844       1,402,738 386,156 1,016,582 1,411,963
4.36 JPMCB 420-500 Lapp Road                   433,594       1,364,879 367,842 997,036 1,449,568
4.37 JPMCB 2 Walnut Grove Drive                   383,203       1,526,252 618,929 907,323 1,808,366
4.38 JPMCB 507 Prudential Road                   383,203       2,253,317 676,120 1,577,196 1,538,026
4.39 JPMCB 7930, 8010, 8020 Woodland Center Boulevard                   378,516       1,107,973 289,562 818,411 1,243,875
4.40 JPMCB 9801 South 51st Street                   372,656       949,899 265,747 684,152 982,299
4.41 JPMCB 180 Sheree Boulevard                   366,406       1,570,246 704,537 865,709 1,186,012
4.42 JPMCB 7615 Smetana Lane                   363,281       1,309,134 480,203 828,931 1,271,705
4.43 JPMCB 4550 South 44th Place                   360,547       737,818 223,147 514,671 952,824
4.44 JPMCB 131 Kelsey Lane                   354,297       1,225,504 244,683 980,822 1,237,552
4.45 JPMCB 5775 Old Shakopee Road West                   343,750       857,183 506,155 351,028 612,857
4.46 JPMCB 8401-8406 Benjamin Road (North)                   335,938       1,117,124 342,923 774,201 928,075
4.47 JPMCB 7625 Smetana Lane                   328,125       1,215,059 441,384 773,676 1,241,595
4.48 JPMCB 5 Great Valley Parkway                   326,953       1,035,105 595,817 439,287 1,163,312
4.49 JPMCB 5705 Old Shakopee Road West                   324,609       948,624 459,756 488,867 1,183,633
4.50 JPMCB 7 Great Valley Parkway                   312,891       962,771 575,224 387,547 1,314,878
4.51 JPMCB 65 Valley Stream Parkway                   311,328       1,085,864 319,869 765,994 1,114,147
4.52 JPMCB 220 Gibraltar Road                   308,594       948,779 606,854 341,925 1,476,850
4.53 JPMCB 257-275 Great Valley Parkway                   305,469       874,511 275,834 598,677 971,537
4.54 JPMCB 240 Gibraltar Road                   302,344       1,315,539 462,543 852,996 1,373,125
4.55 JPMCB 200 Gibraltar Road                   297,656       1,475,898 552,069 923,828 1,436,300
4.56 JPMCB 9023 Columbine Road                   294,531       1,114,368 396,474 717,894 1,129,583
4.57 JPMCB 3 Country View Road                   293,359       1,314,062 161,424 1,152,638 1,337,722
4.58 JPMCB 1 Great Valley Parkway                   287,109       1,081,547 318,059 763,488 1,095,132
4.59 JPMCB 333 Phoenixville Pike                   287,109       950,008 242,355 707,652 994,689
4.60 JPMCB 4405 East Cotton Center Boulevard                   283,984       929,053 191,463 737,590 767,081
4.61 JPMCB 7920 Woodland Center Boulevard                   277,734       873,089 146,266 726,823 903,160
4.62 JPMCB 20 Valley Stream Parkway                   275,000       1,178,185 529,100 649,085 785,698
4.63 JPMCB 5715 Old Shakopee Road West                   267,188       1,160,370 356,544 803,826 817,171
4.64 JPMCB 150-182 Kelsey Lane                   259,766       908,541 165,845 742,696 949,785
4.65 JPMCB 155 Great Valley Parkway                   255,078       681,139 49,239 631,900 711,979
4.66 JPMCB 701-725 US Highway 301 South                   250,391       913,189 194,878 718,311 969,819
4.67 JPMCB 901-933 US Highway 301 South                   250,391       961,188 239,879 721,309 947,437
4.68 JPMCB 7725 Woodland Center Boulevard                   245,703       935,135 186,522 748,612 472,114
4.69 JPMCB 4508 Woodland Corporate Boulevard                   244,141       831,220 154,848 676,372 852,737
4.70 JPMCB 3102, 3104 and 3110 Cherry Palm                   238,281       866,041 292,704 573,336 830,348
4.71 JPMCB 101 Gibraltar Road                   236,719       1,225,857 493,959 731,898 1,226,167
4.72 JPMCB 6161 American Boulevard West                   235,156       957,075 301,491 655,584 950,380
4.73 JPMCB 4502 Woodland Center Boulevard                   230,469       609,233 235,579 373,654 319,303
4.74 JPMCB 110 Gibraltar Road                   228,906       271,970 406,713 -134,743 610,383
4.75 JPMCB 8855 Columbine Road                   228,906       0 396,811 -396,811 0
4.76 JPMCB 8939 Columbine Road                   227,344       849,180 295,572 553,608 848,499
4.77 JPMCB 7905 Fuller Road                   226,563       1,277,121 327,710 949,411 1,229,280
4.78 JPMCB 10801 Nesbitt Avenue South                   222,266       882,657 315,096 567,561 882,611
4.79 JPMCB 9008 Brittany Way                   218,359       224,702 199,245 25,457 289,861
4.80 JPMCB 8995 Columbine Road                   217,578       815,178 286,587 528,591 816,671
4.81 JPMCB 7852-7898 Woodland Center Boulevard                   216,797       629,985 160,854 469,131 768,840
4.82 JPMCB 455 Business Center Drive                   215,234       712,178 405,988 306,190 780,012

 

A-1-7

 

ANNEX A-1

 

                                       
                                HISTORICAL FINANCIALS(16)
                                       
      Rem.     Payment Grace Period Grace Period     Final   Maturity/ARD   Maturity Prepayment 2015 2015 2015 2016
Loan # Seller(1) Property Name  Amort I/O Period Seasoning Due Date  (Late Payment)  (Default)(13) Maturity Date(14) ARD Loan(14) Mat Date(14) Balance ($)(6)   LTV %(5) Provision (Payments)(15) Revenues ($) Total Expenses ($) NOI ($) Revenues ($)
4.83 JPMCB 231-253 Gibraltar Road                   212,109       908,131 275,687 632,443 1,003,347
4.84 JPMCB 747 Dresher Road                   212,109       493,042 289,139 203,903 471,997
4.85 JPMCB 55 Valley Stream Parkway                   210,547       736,192 220,692 515,500 756,024
4.86 JPMCB 8212 Woodland Center Boulevard                   210,547       561,655 93,469 468,186 573,955
4.87 JPMCB 4303 East Cotton Center Boulevard                   207,813       907,916 185,910 722,006 927,260
4.88 JPMCB 501 US Highway 301 South                   207,813       683,070 204,377 478,693 811,290
4.89 JPMCB 7802-7850 Woodland Center Boulevard                   207,813       727,814 163,031 564,783 746,980
4.90 JPMCB 8102 Woodland Center Boulevard                   204,688       786,195 122,147 664,048 950,241
4.91 JPMCB 102 Rock Road                   201,563       696,503 149,106 547,397 705,077
4.92 JPMCB 111-159 Gibraltar Road                   200,000       821,035 323,196 497,839 880,663
4.93 JPMCB 181-187 Gibraltar Road                   195,313       986,543 412,259 574,284 971,704
4.94 JPMCB 200-264 Lakeside Drive                   195,313       971,802 392,336 579,466 998,794
4.95 JPMCB 120 Gibraltar Road                   193,750       859,960 418,704 441,256 714,154
4.96 JPMCB 4207 East Cotton Center Boulevard                   192,578       588,082 106,960 481,122 577,032
4.97 JPMCB 161-175 Gibraltar Road                   190,234       791,545 197,763 593,782 756,155
4.98 JPMCB 8967 Columbine Road                   189,844       707,562 248,168 459,394 705,307
4.99 JPMCB 8125-8198 Woodland Center Boulevard                   189,453       746,031 199,073 546,958 758,313
4.100 JPMCB 111 Kelsey Lane                   185,547       606,958 132,985 473,973 619,121
4.101 JPMCB 261-283 Gibraltar Road                   183,203       825,634 200,901 624,733 837,420
4.102 JPMCB 27-43 Great Valley Parkway                   180,078       618,100 187,267 430,833 632,468
4.103 JPMCB 767 Electronic Drive                   175,781       452,247 199,218 253,029 1,171
4.104 JPMCB 200-234 Kelsey Lane                   174,219       444,671 131,957 312,714 594,713
4.105 JPMCB 4435 East Cotton Center Boulevard                   172,656       794,277 221,458 572,819 762,054
4.106 JPMCB 7800 Equitable Drive                   164,844       596,423 366,581 229,841 743,771
4.107 JPMCB 8906 Brittany Way                   163,281       596,053 171,699 424,354 561,057
4.108 JPMCB 201-223 Witmer Road                   161,719       719,116 305,358 413,758 577,049
4.109 JPMCB 4520 Seedling Circle                   161,719       620,513 204,074 416,439 619,592
4.110 JPMCB 13630 Northwest 8th Street                   158,984       450,977 187,886 263,091 556,710
4.111 JPMCB 5735 Old Shakopee Road West                   158,203       293,871 284,536 9,335 269,672
4.112 JPMCB 50 Valley Stream Parkway                   157,422       911 163,696 -162,785 189,040
4.113 JPMCB 4503 Woodland Corporate Boulevard                   154,297       473,958 245,499 228,459 747,069
4.114 JPMCB 508 Lapp Road                   154,297       568,873 234,435 334,438 555,033
4.115 JPMCB 125-135 Rock Road                   148,828       537,286 157,012 380,274 322,120
4.116 JPMCB 8911 Columbine Road                   147,656       691,710 399,253 292,457 852,097
4.117 JPMCB 9306-9324 East Broadway Avenue                   146,484       402,098 126,117 275,981 429,016
4.118 JPMCB 101-111 Rock Road                   143,359       651,481 249,623 401,858 636,439
4.119 JPMCB 201 Gibraltar Road                   143,359       787,025 319,485 467,540 478,985
4.120 JPMCB 4505 Woodland Corporate Boulevard                   140,625       611,517 203,994 407,523 626,934
4.121 JPMCB 4511 Woodland Corporate Boulevard                   140,625       586,722 152,691 434,031 609,630
4.122 JPMCB 400-445 Lakeside Drive, Unit #400                   135,938       385,246 352,558 32,688 709,104
4.123 JPMCB 40 Valley Stream Parkway                   135,938       205,129 247,272 -42,142 394,575
4.124 JPMCB 103-109 Gibraltar Road                   132,813       384,700 209,155 175,545 495,860
4.125 JPMCB 7702 Woodland Center Boulevard                   132,813       709,040 185,672 523,368 647,698
4.126 JPMCB 113-123 Rock Road                   131,250       91,051 182,472 -91,421 373,000
4.127 JPMCB 4415 East Cotton Center Boulevard                   131,250       520,325 113,952 406,373 536,628
4.128 JPMCB 555 Business Center Drive                   131,250       484,781 222,864 261,918 632,116
4.129 JPMCB 8001 Woodland Center Boulevard                   131,250       304,594 187,018 117,576 164,388
4.130 JPMCB 300 Welsh Road Building 4                   129,688       484,047 268,196 215,851 537,195
4.131 JPMCB 9001-9015 Brittany Way                   125,391       460,239 83,744 376,495 487,749
4.132 JPMCB 13650 Northwest 8th Street                   116,016       476,388 157,063 319,325 521,839
4.133 JPMCB 277-293 Great Valley Parkway                   116,016       413,105 168,438 244,667 403,194
4.134 JPMCB 300 Welsh Road (aka 5 Horsham Business Center)                   112,891       570,295 254,220 316,075 587,035
4.135 JPMCB 300-309 Lakeside Drive                   100,781       276,046 246,752 29,294 326,810
4.136 JPMCB 101-107 Lakeside Drive                   97,656       478,482 164,843 313,639 518,475
4.137 JPMCB 7695-7699 Anagram Drive                   94,531       651,026 206,909 444,117 659,324
4.138 JPMCB 425 Technology Drive                   90,234       383,010 138,799 244,211 374,893
4.139 JPMCB 300 Technology Drive                   85,547       221,399 79,721 141,678 274,647
4.140 JPMCB 510 Lapp Road                   79,297       220,683 32,238 188,446 232,898
4.141 JPMCB 7851-61 Woodland Center Boulevard                   79,297       286,671 78,335 208,336 296,645
4.142 JPMCB 300 Welsh Road Building 3                   68,750       438,753 158,597 280,156 453,567
4.143 JPMCB 7624 Bald Cypress Place                   56,641       132,586 51,792 80,794 154,826
4.144 JPMCB 75 Great Valley Parkway                   51,172       137,628 19,129 118,500 141,699
4.145 JPMCB 506 Prudential Road                   45,703       279,491 81,530 197,961 309,921
4.146 JPMCB 30 Great Valley Parkway                   35,156       123,874 49,683 74,191 122,270
4.147 JPMCB 100 Gibraltar Road                   13,672       60,084 23,396 36,688 59,873
5 JPMCB Renaissance Tampa International Plaza Hotel 0 60 2 6 2 (Once per year) 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
6 JPMCB 660 Columbus Avenue 0 120 0 1 0 5 (Once per year) 08/01/28 No   43,500,000   62.7% L(25),Grtr1%orYM(92),O(3)       1,451,450
7 JPMCB Aon Center 0 60 1 1 0 0 07/01/23 No   43,000,000   40.3% L(25),Def(32),O(3)       76,771,740
8 GACC 181 Fremont Street 0 120 4 6 0 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 0 120 1 6 5 (One time only) 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
10 JPMCB Embassy Suites Kennesaw 359 0 1 1 0 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
11 CREFI Elite Hotel Management Georgia Portfolio 239 0 1 6 0 5 07/06/28 No   20,032,009   39.2% L(25),Def(92),O(3)       10,211,911
11.01 CREFI Hyatt Place Atlanta Airport North                   7,668,504       4,605,289 3,438,817 1,166,472 5,007,605
11.02 CREFI Hampton Inn Norcross                   7,355,503             3,120,596
11.03 CREFI Fairfield Inn and Suites Commerce                   5,008,002       1,804,132 1,099,486 704,646 2,083,710
12 GACC First Place Tower 299 0 1 6 0 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
13 CREFI 215 Lexington Avenue 0 120 1 6 0 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
14 JPMCB Overland Park Xchange 0 120 1 1 0 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
15 CREFI Woodland Gardens Apartments 360 60 1 6 2 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
16 GACC Stonebrook Apartments 360 60 5 6 0 0 03/06/28 No   20,952,059   60.5% L(29),Def(86),O(5)        
17 CREFI Kingsley Apartments 360 60 1 6 2 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
18 JPMCB Radisson Blu Aqua Hotel 0 120 9 1 0 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
19 CREFI Westbrook Corporate Center 358 0 2 6 0 0 06/06/28 No   15,551,016   59.6% L(26),Def(88),O(6)       22,162,321
20 CREFI Amsdell Southeast Portfolio 360 36 1 6 0 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
20.01 CREFI Amsdell Villages                   5,602,824       387,843 273,826 114,017 739,320
20.02 CREFI Amsdell Buford                   5,211,018       676,147 231,919 444,228 761,848
20.03 CREFI Amsdell Lawrenceville                   3,789,831       456,410 195,662 260,748 521,849
21 JPMCB Walk at Highwoods Preserve 0 120 1 1 5 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
22 GACC 330 Railroad Avenue 0 120 1 6 0 0 07/06/28 No   16,000,000   64.8% L(25),Def(91),O(4)        
23 CREFI 253 Elizabeth 0 120 0 6 0 0 08/06/28 No   8,240,000   60.0% L(24),Def(92),O(4)       744,861
24 CREFI 173 Ludlow 0 120 0 6 0 0 08/06/28 No   6,100,000   60.0% L(24),Def(92),O(4)       750,343
25 GACC Valley Mack Plaza 360 12 2 6 0 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

 

A-1-8

 

ANNEX A-1

 

                                       
                                HISTORICAL FINANCIALS(16)
                                       
      Rem.     Payment Grace Period Grace Period     Final   Maturity/ARD   Maturity Prepayment 2015 2015 2015 2016
Loan # Seller(1) Property Name  Amort I/O Period Seasoning Due Date  (Late Payment)  (Default)(13) Maturity Date(14) ARD Loan(14) Mat Date(14) Balance ($)(6)   LTV %(5) Provision (Payments)(15) Revenues ($) Total Expenses ($) NOI ($) Revenues ($)
26 CREFI 236 West 16th 0 120 0 6 0 0 08/06/28 No   7,720,000   54.0% L(24),Def(92),O(4)       748,769
27 CREFI 161 Ludlow 0 120 0 6 0 0 08/06/28 No   6,440,000   54.0% L(24),Def(92),O(4)       727,376
28 CREFI Four Points Sacramento Airport 299 0 1 6 0 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
29 JPMCB Home2 Suites by Hilton Charlotte Airport 360 12 1 1 0 0 07/01/28 No   11,398,834   57.0% L(25),Def(91),O(4)        
30 GACC Pin Oaks 359 0 1 6 0 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
30.01 GACC Pin Oaks I                   6,040,403       970,000 301,125 668,875 1,013,199
30.02 GACC Pin Oaks II                   4,904,089       693,143 201,031 492,112 715,183
31 GACC The Pad on Harvard 0 120 2 6 0 0 06/06/28 No   13,000,000   64.0% L(26),Def(90),O(4)        
32 GACC Sacramento Natural Foods 360 36 1 6 0 0 07/06/28 No   10,132,370   53.3% L(23),Grtr1%orYM(90),O(7)        
33 CREFI Deerfield Woods Apartments 360 60 1 6 2 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
34 JPMCB Security Square 0 120 1 1 0 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
35 GACC Albertsons Aurora 360 60 1 6 0 0 07/06/28 No   9,221,987   59.9% L(25),Def(90),O(5)        
36 CREFI StorQuest Seattle 0 120 2 6 0 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
37 JPMCB Holiday Inn Express & Suites Wheat Ridge 360 12 1 1 0 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
38 CREFI 932 Southern Boulevard 0 120 0 6 0 0 08/06/28 No   9,500,000   63.3% L(24),Def(90),O(6)        
39 CREFI CityLine XII Portfolio 360 36 2 6 0 0 06/06/28 No   8,064,800   62.1% L(26),Def(90),O(4)       1,361,082
39.01 CREFI Maximum Storage                   3,925,550             606,928
39.02 CREFI Boulevard 26 Storage                   2,402,538       409,567 222,127 187,440 452,717
39.03 CREFI Box N Lox Storage                   1,736,712       302,525 118,486 184,039 301,437
40 JPMCB Bay 528 Plaza 360 24 0 1 0 0 08/01/28 No   6,876,978   61.5% L(25),Grtr1%orYM(92),O(3)        
41 GACC Holiday Inn Express Chesapeake 359 0 1 6 0 0 07/06/28 No   6,506,993   55.1% L(25),Def(91),O(4)        
42 GACC Net Lease 3-Pack 359 0 1 6 0 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 360 24 1 6 0 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
44 GACC Whitefish Crossing 360 36 1 6 0 0 07/06/28 No   6,386,718   63.7% L(25),Def(90),O(5)        
45 GACC Park Place 359 0 1 6 0 0 07/06/28 No   5,720,135   59.0% L(25),Def(91),O(4)       861,241
46 CREFI SSCP Little Rock 360 36 0 6 0 0 08/06/28 No   6,150,423   63.0% L(24),Def(92),O(4) 861,461 248,113 613,348 884,784
47 CREFI CityLine Southern Portfolio 360 36 2 6 0 0 06/06/28 No   5,372,977   63.2% L(26),Def(90),O(4)       755,012
47.01 CREFI HIM Self Storage                   2,928,369             373,560
47.02 CREFI Top Notch Storage                   2,444,608       359,216 108,217 250,999 381,452
48 GACC Summit Apartments 359 0 1 6 0 0 07/06/28 No   4,410,083   60.4% L(25),Def(91),O(4) 883,497 296,030 587,467 885,845
49 JPMCB MacArthur Retail Center 360 18 1 1 0 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 359 0 1 6 0 0 07/06/28 No   3,831,542   52.5% L(25),Def(90),O(5) 778,415 283,289 495,126 955,200
51 CREFI 1400 Washington Street 0 120 0 6 0 0 08/06/28 No   4,050,000   67.5% L(24),Def(91),O(5)        
52 JPMCB CVS Knoxville 360 60 1 1 0 0 07/01/28 No   3,358,085   62.0% L(25),Grtr1%orYM(91),O(4) 295,446 0 295,446 295,446
53 CREFI Fresenius Medical Center Crestwood 359 0 1 1 5 5 07/01/28 No   2,786,148   55.2% L(25),Def(91),O(4)        
54 JPMCB 671 4th Street 0 120 0 1 0 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 359 0 1 1 5 5 07/01/28 No   2,159,484   55.4% L(25),Def(91),O(4)        

 

A-1-9

 

ANNEX A-1

 

      HISTORICAL FINANCIALS(16)                      
                        UW                    
      2016 2016 2017 2017 2017 Most Recent Most Recent Most Recent   Economic UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF  
Loan # Seller(1) Property Name Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)  Revenues ($)  Total Expenses ($) NOI ($)(17) As of Occupancy % Revenues ($)(4) Expenses ($) NOI ($)(4)(17)(18)  Items ($) NCF ($)(4)(18)  NOI DSCR(19) DSCR(19) Debt Yield %  Debt Yield % Title Type(20)
1 JPMCB/GACC Aventura Mall 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 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 1,049,456 5,012,313 5,325,763 1,098,322 4,227,441         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
4 JPMCB Workspace 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 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
4.01 JPMCB 6625 78th Street West 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 81.8% 7,175,440 3,628,754 3,546,686 406,250 3,140,436         Fee
4.02 JPMCB 1500 Liberty Ridge Drive 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 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 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 99.8% 4,963,009 2,014,717 2,948,292 193,460 2,754,832         Fee
4.04 JPMCB 1301 International Parkway 1,301,938 2,948,303 4,572,612 1,533,395 3,039,217 4,621,587 1,563,946 3,057,641 03/31/18 100.0% 4,671,546 1,487,381 3,184,165 175,200 3,008,965         Fee
4.05 JPMCB 777 West Yamato Road 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 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 516,539 2,763,106 3,359,835 541,667 2,818,168 3,407,427 560,838 2,846,589 03/31/18 100.0% 3,432,623 605,233 2,827,390 206,250 2,621,140         Fee
4.07 JPMCB 4500 East Cotton Center Boulevard 357,485 2,172,502 2,621,930 401,538 2,220,392 2,672,716 430,013 2,242,703 03/31/18 100.0% 2,761,033 473,314 2,287,719 174,254 2,113,465         Fee
4.08 JPMCB 3100 Southwest 145th Avenue 1,071,140 2,181,236 2,987,739 1,172,215 1,815,524 2,969,755 1,152,519 1,817,236 03/31/18 100.0% 3,482,873 1,157,613 2,325,260 130,421 2,194,839         Fee
4.09 JPMCB 3400 Lakeside Drive 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 92.9% 2,829,589 1,390,612 1,438,977 150,163 1,288,814         Fee
4.10 JPMCB 3450 Lakeside Drive 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 96.2% 3,604,934 1,355,444 2,249,490 149,498 2,099,992         Fee
4.11 JPMCB 40 Liberty Boulevard 576,585 2,368,168 3,208,920 764,307 2,444,612 3,241,851 798,809 2,443,042 03/31/18 100.0% 3,229,923 678,413 2,551,510 157,500 2,394,010         Fee
4.12 JPMCB 4630 Woodland Corporate Boulevard 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 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 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 85.9% 2,593,130 1,026,097 1,567,033 119,164 1,447,869         Fee
4.14 JPMCB 13621 Northwest 12th Street 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 91.7% 2,844,425 1,121,644 1,722,781 133,031 1,589,750         Fee
4.15 JPMCB 2 West Liberty Boulevard 851,804 1,438,229 3,024,040 994,163 2,029,877 3,009,230 979,416 2,029,815 03/31/18 97.7% 2,980,784 903,076 2,077,708 125,845 1,951,863         Fee
4.16 JPMCB 10400 Viking Drive 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 80.3% 3,685,527 1,894,250 1,791,277 208,965 1,582,312         Fee
4.17 JPMCB 100 Witmer Road 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 90.8% 3,378,343 1,259,574 2,118,769 173,910 1,944,859         Fee
4.18 JPMCB 7 Walnut Grove Drive 635,518 2,420,365 2,681,002 664,988 2,016,014 2,829,470 727,883 2,101,588 03/31/18 100.0% 2,982,289 676,239 2,306,050 150,000 2,156,050         Fee
4.19 JPMCB 4313 East Cotton Center Boulevard 326,946 1,631,572 1,974,164 337,147 1,637,017 1,852,776 326,668 1,526,108 03/31/18 100.0% 2,075,929 405,572 1,670,356 136,093 1,534,264         Fee
4.20 JPMCB 1200 Liberty Ridge Drive 719,348 1,543,005 2,422,250 818,350 1,603,900 2,372,833 823,363 1,549,470 03/31/18 87.4% 2,200,023 808,025 1,391,997 107,688 1,284,310         Fee
4.21 JPMCB 1400 Liberty Ridge Drive 710,611 1,538,555 1,797,986 961,547 836,439 1,974,129 984,226 989,904 03/31/18 94.2% 2,909,715 934,001 1,975,715 126,420 1,849,295         Fee
4.22 JPMCB 4750 South 44th Place 326,225 1,330,249 1,741,984 305,307 1,436,677 1,770,346 319,887 1,450,459 03/31/18 100.0% 1,842,763 371,645 1,471,118 99,370 1,371,748         Fee
4.23 JPMCB 680 Blair Mill Road 819,715 2,063,766 3,079,871 886,361 2,193,509 3,089,939 867,937 2,222,002 03/31/18 100.0% 3,008,973 935,162 2,073,811 143,888 1,929,923         Fee
4.24 JPMCB 3020 US Highway 301 South 533,668 1,648,425 1,709,058 530,983 1,178,076 1,685,350 515,614 1,169,736 03/31/18 100.0% 2,121,411 490,978 1,630,432 123,799 1,506,633         Fee
4.25 JPMCB 4 Walnut Grove Drive 767,868 1,604,031 2,611,541 918,036 1,693,505 2,624,828 911,209 1,713,619 03/31/18 100.0% 2,812,415 853,258 1,959,157 137,125 1,822,032         Fee
4.26 JPMCB 4631 Woodland Corporate Boulevard 626,206 1,514,423 2,169,898 721,641 1,448,257 2,165,480 715,218 1,450,262 03/31/18 81.1% 1,819,392 726,322 1,093,070 113,090 979,980         Fee
4.27 JPMCB 5 Walnut Grove Drive 992,678 1,492,352 2,054,497 982,352 1,072,145 1,926,272 933,752 992,520 03/31/18 87.3% 2,303,851 973,513 1,330,339 131,250 1,199,089         Fee
4.28 JPMCB 700 Dresher Road 876,034 1,444,762 2,466,185 910,291 1,555,894 2,487,937 937,370 1,550,568 03/31/18 100.0% 2,488,425 975,521 1,512,904 137,500 1,375,404         Fee
4.29 JPMCB 45-67 Great Valley Parkway 337,932 1,337,085 1,734,759 327,829 1,406,930 1,768,023 351,247 1,416,776 03/31/18 100.0% 1,786,624 330,005 1,456,619 160,014 1,296,605         Fee
4.30 JPMCB 4610 South 44th Place 300,180 1,509,750 1,875,505 315,345 1,560,159 1,887,292 319,348 1,567,945 03/31/18 100.0% 1,948,337 379,589 1,568,748 82,515 1,486,233         Fee
4.31 JPMCB 4217 East Cotton Center Boulevard 249,680 2,022,070 2,399,746 506,589 1,893,158 2,396,711 642,159 1,754,552 03/31/18 75.6% 1,485,601 686,662 798,939 110,175 688,764         Fee
4.32 JPMCB 1 Country View Road 425,222 977,406 1,620,115 505,734 1,114,381 1,687,291 511,313 1,175,978 03/31/18 98.3% 1,764,586 496,778 1,267,808 68,498 1,199,310         Fee
4.33 JPMCB 4410 East Cotton Center Boulevard 390,569 -390,575 831,700 434,973 396,727 1,169,355 465,140 704,215 03/31/18 100.0% 1,515,001 475,433 1,039,568 126,586 912,982         Fee
4.34 JPMCB 951 Northwest Broken Sound Parkway 453,794 939,920 1,590,020 576,982 1,013,039 1,562,016 519,010 1,043,005 03/31/18 88.8% 1,641,815 630,496 1,011,319 107,013 904,306         Fee
4.35 JPMCB 77-123 Great Valley Parkway 403,540 1,008,423 1,509,313 445,564 1,063,750 1,561,367 460,700 1,100,667 03/31/18 83.5% 1,361,358 370,093 991,266 128,874 862,392         Fee
4.36 JPMCB 420-500 Lapp Road 363,776 1,085,792 1,518,549 384,254 1,134,295 1,550,856 408,397 1,142,458 03/31/18 100.0% 1,595,640 350,681 1,244,960 114,140 1,130,820         Fee
4.37 JPMCB 2 Walnut Grove Drive 652,486 1,155,880 1,845,231 671,061 1,174,170 1,802,324 658,003 1,144,321 03/31/18 94.5% 1,881,637 665,878 1,215,759 102,320 1,113,439         Fee
4.38 JPMCB 507 Prudential Road 644,759 893,267 74,028 587,224 -513,196 263,548 684,842 -421,294 03/31/18 78.0% 1,755,859 911,111 844,748 125,888 718,860         Fee/Leasehold
4.39 JPMCB 7930, 8010, 8020 Woodland Center Boulevard 281,870 962,004 1,323,343 313,289 1,010,054 1,281,788 296,487 985,301 03/31/18 78.3% 1,116,543 284,589 831,953 112,198 719,756         Fee
4.40 JPMCB 9801 South 51st Street 272,700 709,599 1,045,036 303,090 741,946 1,010,248 313,479 696,770 03/31/18 100.0% 1,153,855 326,099 827,756 89,438 738,318         Fee
4.41 JPMCB 180 Sheree Boulevard 597,650 588,362 826,385 627,237 199,148 819,056 676,976 142,081 03/31/18 43.3% 902,076 680,011 222,066 134,271 87,794         Fee
4.42 JPMCB 7615 Smetana Lane 414,190 857,515 1,361,298 480,325 880,973 1,356,728 482,329 874,399 03/31/18 100.0% 1,448,166 535,924 912,242 116,805 795,437         Fee
4.43 JPMCB 4550 South 44th Place 250,423 702,401 984,523 247,652 736,872 959,936 224,819 735,117 03/31/18 100.0% 1,055,226 260,589 794,637 68,111 726,525         Fee
4.44 JPMCB 131 Kelsey Lane 230,739 1,006,813 1,287,891 258,980 1,028,910 1,303,096 268,561 1,034,535 03/31/18 100.0% 1,343,159 252,281 1,090,878 111,613 979,265         Fee
4.45 JPMCB 5775 Old Shakopee Road West 593,622 19,235 950,426 483,288 467,138 1,055,123 485,293 569,830 03/31/18 68.1% 1,201,517 521,128 680,389 128,813 551,576         Fee
4.46 JPMCB 8401-8406 Benjamin Road (North) 288,560 639,515 875,917 399,898 476,019 841,039 401,031 440,008 03/31/18 72.6% 1,017,241 317,804 699,437 118,458 580,980         Fee
4.47 JPMCB 7625 Smetana Lane 447,639 793,955 1,290,079 483,135 806,944 1,285,117 476,326 808,791 03/31/18 100.0% 1,319,314 482,566 836,748 69,905 766,843         Fee
4.48 JPMCB 5 Great Valley Parkway 497,193 666,119 1,265,977 545,112 720,865 1,320,808 538,851 781,956 03/31/18 96.5% 1,500,159 592,284 907,875 81,305 826,570         Fee
4.49 JPMCB 5705 Old Shakopee Road West 381,015 802,618 1,191,595 369,642 821,953 1,179,403 361,921 817,483 03/31/18 100.0% 1,226,770 391,009 835,761 93,243 742,518         Fee
4.50 JPMCB 7 Great Valley Parkway 543,267 771,611 1,448,535 555,248 893,287 1,447,151 545,021 902,130 03/31/18 93.5% 1,440,951 555,079 885,872 76,385 809,487         Fee
4.51 JPMCB 65 Valley Stream Parkway 316,138 798,009 1,187,995 352,016 835,979 1,197,831 369,669 828,162 03/31/18 100.0% 1,134,564 253,315 881,249 76,641 804,608         Fee
4.52 JPMCB 220 Gibraltar Road 561,383 915,466 1,522,384 579,508 942,876 1,558,260 602,579 955,682 03/31/18 100.0% 1,589,355 593,047 996,308 79,484 916,824         Fee
4.53 JPMCB 257-275 Great Valley Parkway 271,012 700,525 907,482 327,218 580,264 917,459 338,038 579,421 03/31/18 100.0% 1,162,487 289,437 873,051 88,903 784,148         Fee
4.54 JPMCB 240 Gibraltar Road 526,095 847,029 1,356,731 603,287 753,444 1,272,162 600,175 671,986 03/31/18 84.6% 1,346,020 568,835 777,185 79,484 697,701         Fee
4.55 JPMCB 200 Gibraltar Road 516,095 920,205 1,498,875 552,295 946,580 1,507,577 535,150 972,427 03/31/18 83.3% 1,306,210 571,578 734,631 80,565 654,066         Fee
4.56 JPMCB 9023 Columbine Road 389,158 740,424 1,210,078 446,309 763,769 1,232,740 462,831 769,909 03/31/18 100.0% 1,248,079 439,380 808,698 77,750 730,948         Fee
4.57 JPMCB 3 Country View Road 133,201 1,204,520 1,401,777 179,335 1,222,441 1,394,289 178,309 1,215,980 03/31/18 75.0% 1,017,612 276,566 741,046 87,500 653,546         Fee
4.58 JPMCB 1 Great Valley Parkway 306,511 788,620 1,145,737 341,115 804,622 1,154,656 344,390 810,267 03/31/18 100.0% 1,099,345 259,998 839,347 76,100 763,247         Fee
4.59 JPMCB 333 Phoenixville Pike 229,846 764,843 1,019,351 252,065 767,286 1,021,348 254,195 767,154 03/31/18 100.0% 1,100,616 264,570 836,046 105,000 731,046         Fee
4.60 JPMCB 4405 East Cotton Center Boulevard 188,255 578,826 893,401 188,709 704,692 906,260 198,508 707,752 03/31/18 100.0% 921,046 228,934 692,112 68,189 623,923         Fee
4.61 JPMCB 7920 Woodland Center Boulevard 155,241 747,918 951,627 186,270 765,357 952,014 181,567 770,446 03/31/18 100.0% 994,430 181,543 812,887 65,784 747,103         Fee
4.62 JPMCB 20 Valley Stream Parkway 396,651 389,047 856,684 509,837 346,847 868,010 506,544 361,466 03/31/18 66.9% 940,438 482,436 458,002 75,973 382,030         Fee
4.63 JPMCB 5715 Old Shakopee Road West 287,024 530,147 954,370 314,272 640,098 965,289 314,111 651,178 03/31/18 100.0% 1,038,565 358,856 679,709 79,329 600,380         Fee
4.64 JPMCB 150-182 Kelsey Lane 176,925 772,861 1,011,712 217,936 793,776 1,005,786 205,642 800,144 03/31/18 100.0% 1,071,175 207,534 863,641 68,000 795,641         Fee
4.65 JPMCB 155 Great Valley Parkway 53,958 658,021 742,524 74,925 667,600 743,127 79,522 663,605 03/31/18 100.0% 669,285 70,120 599,165 89,000 510,165         Fee
4.66 JPMCB 701-725 US Highway 301 South 233,552 736,267 957,702 295,159 662,543 950,012 317,393 632,619 03/31/18 100.0% 1,013,235 223,329 789,907 81,725 708,182         Fee
4.67 JPMCB 901-933 US Highway 301 South 212,531 734,906 1,019,645 281,038 738,606 1,017,157 280,941 736,216 03/31/18 100.0% 1,048,553 210,917 837,636 81,500 756,136         Fee
4.68 JPMCB 7725 Woodland Center Boulevard 201,253 270,861 150,397 201,026 -50,629 364,275 208,515 155,760 03/31/18 100.0% 868,228 262,281 605,947 53,269 552,678         Fee
4.69 JPMCB 4508 Woodland Corporate Boulevard 157,818 694,919 915,388 201,766 713,622 899,042 181,426 717,616 03/31/18 100.0% 945,712 191,350 754,362 50,175 704,187         Fee
4.70 JPMCB 3102, 3104 and 3110 Cherry Palm 259,962 570,386 922,701 359,043 563,658 886,002 331,058 554,944 03/31/18 69.3% 800,793 265,284 535,509 92,996 442,513         Fee
4.71 JPMCB 101 Gibraltar Road 488,600 737,567 1,232,350 514,672 717,678 1,235,235 530,638 704,596 03/31/18 95.7% 1,264,171 512,186 751,984 71,056 680,928         Fee
4.72 JPMCB 6161 American Boulevard West 297,059 653,320 920,232 352,472 567,760 857,996 350,525 507,471 03/31/18 100.0% 813,728 332,984 480,744 46,034 434,710         Fee
4.73 JPMCB 4502 Woodland Center Boulevard 264,406 54,897 883,397 350,094 533,303 876,715 346,891 529,824 03/31/18 87.1% 846,371 243,254 603,116 53,350 549,766         Fee
4.74 JPMCB 110 Gibraltar Road 382,054 228,330 780,728 429,009 351,719 796,617 426,336 370,281 03/31/18 62.7% 845,699 444,804 400,895 74,286 326,609         Fee
4.75 JPMCB 8855 Columbine Road 381,290 -381,290 282,206 498,055 -215,849 468,824 514,843 -46,019 03/31/18 67.3% 888,274 476,125 412,149 72,681 339,467         Fee
4.76 JPMCB 8939 Columbine Road 278,184 570,315 898,283 312,169 586,114 911,165 320,292 590,873 03/31/18 100.0% 957,150 333,072 624,078 60,000 564,078         Fee
4.77 JPMCB 7905 Fuller Road 320,180 909,100 1,214,174 370,486 843,688 1,203,923 365,910 838,014 03/31/18 100.0% 1,252,188 370,100 882,088 92,780 789,308         Fee
4.78 JPMCB 10801 Nesbitt Avenue South 299,663 582,948 905,545 311,162 594,382 905,597 307,550 598,047 03/31/18 100.0% 924,282 301,249 623,033 70,000 553,033         Fee
4.79 JPMCB 9008 Brittany Way 357,292 -67,431 748,435 189,932 558,503 710,090 130,183 579,907 03/31/18 100.0% 775,125 134,325 640,800 73,850 566,950         Fee
4.80 JPMCB 8995 Columbine Road 272,769 543,902 891,322 330,778 560,543 898,014 332,823 565,191 03/31/18 99.4% 926,731 331,302 595,429 57,640 537,789         Fee
4.81 JPMCB 7852-7898 Woodland Center Boulevard 165,365 603,475 749,886 191,431 558,455 759,370 201,189 558,181 03/31/18 100.0% 844,424 211,101 633,323 55,438 577,885         Fee
4.82 JPMCB 455 Business Center Drive 374,540 405,472 870,825 403,418 467,407 925,725 423,148 502,577 03/31/18 91.6% 1,013,762 408,421 605,341 64,381 540,960         Fee

 

 

A-1-10

 

ANNEX A-1

 

      HISTORICAL FINANCIALS(16)                      
                        UW                    
      2016 2016 2017 2017 2017 Most Recent Most Recent Most Recent   Economic UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF  
Loan # Seller(1) Property Name Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)  Revenues ($)  Total Expenses ($) NOI ($)(17) As of Occupancy % Revenues ($)(4) Expenses ($) NOI ($)(4)(17)(18)  Items ($) NCF ($)(4)(18)  NOI DSCR(19) DSCR(19) Debt Yield %  Debt Yield % Title Type(20)
4.83 JPMCB 231-253 Gibraltar Road 391,818 611,529 1,003,619 240,233 763,385 964,089 275,053 689,035 03/31/18 86.7% 1,023,009 344,647 678,362 75,000 603,362         Fee
4.84 JPMCB 747 Dresher Road 260,956 211,041 471,005 283,733 187,272 520,322 247,263 273,059 03/31/18 62.7% 607,221 260,450 346,770 66,500 280,270         Fee
4.85 JPMCB 55 Valley Stream Parkway 219,562 536,462 814,591 254,282 560,308 816,145 259,483 556,661 03/31/18 100.0% 770,812 174,805 596,006 51,514 544,493         Fee
4.86 JPMCB 8212 Woodland Center Boulevard 92,863 481,091 610,044 116,952 493,092 607,145 111,077 496,068 03/31/18 100.0% 644,464 119,205 525,259 48,944 476,315         Fee
4.87 JPMCB 4303 East Cotton Center Boulevard 188,207 739,053 932 231,658 -230,726 942 234,151 -233,209 03/31/18 12.0% 152,736 366,229 -213,493 80,000 -293,493         Fee
4.88 JPMCB 501 US Highway 301 South 180,499 630,791 796,893 185,237 611,656 796,993 178,143 618,849 03/31/18 100.0% 849,750 190,986 658,763 73,850 584,913         Fee
4.89 JPMCB 7802-7850 Woodland Center Boulevard 178,497 568,483 783,270 199,652 583,618 784,177 190,822 593,355 03/31/18 100.0% 763,081 176,470 586,611 55,438 531,173         Fee
4.90 JPMCB 8102 Woodland Center Boulevard 127,207 823,034 363,365 156,395 206,971 209,594 168,181 41,413 03/31/18 100.0% 665,347 272,310 393,037 48,944 344,093         Fee
4.91 JPMCB 102 Rock Road 157,752 547,325 731,919 158,330 573,589 741,059 165,795 575,264 03/31/18 100.0% 749,607 155,787 593,820 50,590 543,230         Fee
4.92 JPMCB 111-159 Gibraltar Road 313,914 566,749 767,515 362,025 405,490 736,977 366,279 370,699 03/31/18 67.2% 724,576 379,595 344,981 78,795 266,186         Fee
4.93 JPMCB 181-187 Gibraltar Road 423,291 548,413 1,054,245 472,685 581,560 1,054,710 471,649 583,061 03/31/18 100.0% 1,048,377 468,594 579,783 61,088 518,696         Fee
4.94 JPMCB 200-264 Lakeside Drive 416,618 582,176 1,086,132 473,573 612,559 1,066,627 467,237 599,391 03/31/18 89.4% 958,463 520,298 438,165 68,279 369,887         Fee
4.95 JPMCB 120 Gibraltar Road 448,421 265,734 725,169 381,276 343,893 744,894 365,050 379,844 03/31/18 82.3% 906,207 390,588 515,620 61,279 454,341         Fee
4.96 JPMCB 4207 East Cotton Center Boulevard 83,082 493,950 621,486 111,616 509,871 630,535 113,122 517,413 03/31/18 100.0% 652,983 134,665 518,319 31,125 487,194         Fee
4.97 JPMCB 161-175 Gibraltar Road 209,694 546,462 757,082 201,747 555,335 775,454 211,004 564,450 03/31/18 100.0% 831,134 250,140 580,994 62,165 518,829         Fee
4.98 JPMCB 8967 Columbine Road 231,381 473,926 753,386 266,539 486,847 765,026 274,123 490,902 03/31/18 100.0% 807,818 289,354 518,465 49,828 468,637         Fee
4.99 JPMCB 8125-8198 Woodland Center Boulevard 252,898 505,415 678,489 200,540 477,949 662,468 203,387 459,081 03/31/18 81.5% 671,634 184,125 487,509 56,728 430,782         Fee
4.100 JPMCB 111 Kelsey Lane 153,695 465,427 644,271 160,032 484,240 653,075 166,624 486,451 03/31/18 100.0% 687,028 158,405 528,623 75,250 453,373         Fee
4.101 JPMCB 261-283 Gibraltar Road 220,206 617,214 864,644 226,537 638,107 809,850 243,122 566,728 03/31/18 59.5% 616,715 239,726 376,989 75,000 301,989         Fee
4.102 JPMCB 27-43 Great Valley Parkway 189,683 442,785 657,834 205,438 452,397 657,213 201,971 455,242 03/31/18 100.0% 661,001 192,121 468,880 75,779 393,102         Fee
4.103 JPMCB 767 Electronic Drive 191,101 -189,930 1,989 199,291 -197,302 1,970 200,007 -198,037 03/31/18 76.1% 615,943 433,384 182,559 56,250 126,309         Fee/Leasehold
4.104 JPMCB 200-234 Kelsey Lane 120,719 473,994 631,685 153,209 478,476 620,877 142,065 478,812 03/31/18 100.0% 638,678 144,449 494,229 57,000 437,229         Fee
4.105 JPMCB 4435 East Cotton Center Boulevard 179,209 582,845 811,000 204,339 606,660 820,065 212,704 607,361 03/31/18 100.0% 773,690 242,861 530,829 31,881 498,948         Fee
4.106 JPMCB 7800 Equitable Drive 425,192 318,578 975,353 462,318 513,036 1,003,521 464,393 539,128 03/31/18 100.0% 1,023,994 448,989 575,005 54,283 520,723         Fee
4.107 JPMCB 8906 Brittany Way 170,360 390,697 660,835 215,745 445,090 668,053 197,419 470,634 03/31/18 100.0% 684,337 184,307 500,030 60,000 440,030         Fee
4.108 JPMCB 201-223 Witmer Road 287,859 289,190 648,050 331,241 316,809 675,440 329,780 345,661 03/31/18 86.4% 728,330 327,307 401,023 75,000 326,023         Fee
4.109 JPMCB 4520 Seedling Circle 191,821 427,772 661,702 224,697 437,005 664,346 225,287 439,059 03/31/18 100.0% 685,186 216,821 468,365 43,750 424,615         Fee
4.110 JPMCB 13630 Northwest 8th Street 222,957 333,753 631,116 227,245 403,870 635,677 232,225 403,452 03/31/18 100.0% 637,210 237,097 400,112 37,499 362,614         Fee
4.111 JPMCB 5735 Old Shakopee Road West 228,744 40,928 313,252 236,202 77,050 349,258 230,996 118,261 03/31/18 67.3% 562,890 274,286 288,604 79,329 209,275         Fee
4.112 JPMCB 50 Valley Stream Parkway 193,493 -4,453 590,094 234,461 355,633 659,839 242,062 417,777 03/31/18 70.4% 577,601 267,801 309,800 38,750 271,050         Fee
4.113 JPMCB 4503 Woodland Corporate Boulevard 292,342 454,727 725,880 270,784 455,096 735,808 277,045 458,763 03/31/18 100.0% 757,522 273,583 483,939 37,500 446,439         Fee
4.114 JPMCB 508 Lapp Road 221,876 333,157 72,077 236,775 -164,697 41,634 231,418 -189,784 03/31/18 100.0% 622,247 228,531 393,716 62,750 330,966         Fee
4.115 JPMCB 125-135 Rock Road 164,917 157,203 379,073 172,774 206,299 434,388 186,333 248,055 03/31/18 100.0% 663,721 212,831 450,890 46,875 404,015         Fee
4.116 JPMCB 8911 Columbine Road 372,155 479,942 697,841 402,997 294,844 621,194 423,023 198,171 03/31/18 72.5% 702,745 433,905 268,841 48,170 220,671         Fee
4.117 JPMCB 9306-9324 East Broadway Avenue 134,705 294,311 448,194 148,190 300,004 442,709 140,227 302,483 03/31/18 100.0% 532,028 141,461 390,567 45,000 345,567         Fee
4.118 JPMCB 101-111 Rock Road 214,581 421,858 672,069 224,067 448,002 677,969 227,133 450,836 03/31/18 100.0% 714,309 253,158 461,151 47,355 413,796         Fee
4.119 JPMCB 201 Gibraltar Road 341,763 137,221 479,796 313,105 166,691 468,811 312,453 156,358 03/31/18 61.4% 531,160 306,790 224,370 58,371 165,999         Fee
4.120 JPMCB 4505 Woodland Corporate Boulevard 207,207 419,727 706,542 276,780 429,763 708,666 276,313 432,353 03/31/18 100.0% 682,606 222,518 460,089 31,250 428,839         Fee
4.121 JPMCB 4511 Woodland Corporate Boulevard 162,522 447,108 640,982 180,665 460,317 643,565 180,842 462,723 03/31/18 100.0% 658,418 176,656 481,762 31,250 450,512         Fee
4.122 JPMCB 400-445 Lakeside Drive, Unit #400 285,377 423,727 2,816 290,847 -288,030 422,798 311,035 111,763 03/31/18 0.0% 0 328,275 -328,275 77,654 -405,928         Fee
4.123 JPMCB 40 Valley Stream Parkway 217,651 176,924 523,773 201,161 322,612 548,965 198,686 350,279 03/31/18 100.0% 545,328 158,559 386,769 38,865 347,904         Fee
4.124 JPMCB 103-109 Gibraltar Road 209,159 286,701 319,440 198,160 121,280 274,233 211,720 62,513 03/31/18 100.0% 473,483 243,736 229,747 52,500 177,247         Fee
4.125 JPMCB 7702 Woodland Center Boulevard 188,654 459,044 692,790 213,072 479,718 618,967 207,338 411,629 03/31/18 100.0% 571,148 176,038 395,110 36,688 358,422         Fee
4.126 JPMCB 113-123 Rock Road 164,598 208,402 459,528 187,202 272,327 469,251 187,744 281,507 03/31/18 100.0% 462,624 153,205 309,419 46,875 262,544         Fee
4.127 JPMCB 4415 East Cotton Center Boulevard 120,590 416,038 564,954 134,270 430,685 473,885 140,483 333,402 03/31/18 11.8% 82,893 149,050 -66,157 44,329 -110,486         Fee
4.128 JPMCB 555 Business Center Drive 222,178 409,938 645,138 245,015 400,123 641,720 254,107 387,613 03/31/18 100.0% 678,120 255,732 422,388 37,580 384,808         Fee
4.129 JPMCB 8001 Woodland Center Boulevard 158,120 6,268 407,492 216,539 190,953 479,103 219,988 259,115 03/31/18 100.0% 596,853 196,137 400,717 37,499 363,218         Fee
4.130 JPMCB 300 Welsh Road Building 4 302,062 235,134 515,684 343,581 172,103 538,217 342,914 195,303 03/31/18 87.3% 567,501 359,040 208,461 47,066 161,395         Fee
4.131 JPMCB 9001-9015 Brittany Way 86,116 401,633 454,349 145,375 308,974 455,878 141,280 314,599 03/31/18 100.0% 483,060 114,050 369,010 37,500 331,510         Fee
4.132 JPMCB 13650 Northwest 8th Street 197,092 324,748 396,936 189,631 207,305 286,662 170,526 116,136 03/31/18 42.8% 232,208 177,876 54,332 30,915 23,417         Fee
4.133 JPMCB 277-293 Great Valley Parkway 130,803 272,392 457,231 157,361 299,870 452,217 159,816 292,401 03/31/18 100.0% 448,928 117,442 331,486 36,000 295,486         Fee
4.134 JPMCB 300 Welsh Road (aka 5 Horsham Business Center) 265,558 321,477 621,693 281,403 340,290 606,920 264,244 342,676 03/31/18 77.4% 643,757 284,862 358,895 41,506 317,389         Fee
4.135 JPMCB 300-309 Lakeside Drive 181,778 145,031 1,987 181,860 -179,873 2,058 189,622 -187,565 03/31/18 0.0% 0 234,530 -234,530 54,790 -289,320         Fee
4.136 JPMCB 101-107 Lakeside Drive 196,506 321,969 357,180 157,657 199,524 363,351 164,597 198,753 03/31/18 100.0% 574,282 211,569 362,713 34,331 328,382         Fee
4.137 JPMCB 7695-7699 Anagram Drive 201,939 457,385 718,573 245,729 472,844 656,299 243,529 412,771 03/31/18 23.1% 206,884 228,470 -21,586 49,238 -70,824         Fee
4.138 JPMCB 425 Technology Drive 121,287 253,607 405,545 139,885 265,660 409,993 145,171 264,822 03/31/18 100.0% 400,607 128,443 272,164 28,009 244,155         Fee
4.139 JPMCB 300 Technology Drive 63,814 210,833 300,656 83,058 217,598 295,755 85,324 210,432 03/31/18 100.0% 300,545 64,234 236,311 28,125 208,186         Fee
4.140 JPMCB 510 Lapp Road 36,183 196,715 232,954 41,852 191,102 229,827 41,601 188,226 03/31/18 100.0% 211,903 48,783 163,120 33,959 129,161         Fee
4.141 JPMCB 7851-61 Woodland Center Boulevard 70,397 226,248 299,474 83,879 215,595 297,329 79,921 217,408 03/31/18 86.9% 301,930 84,511 217,419 23,150 194,269         Fee
4.142 JPMCB 300 Welsh Road Building 3 172,451 281,117 462,212 191,531 270,681 455,908 200,355 255,553 03/31/18 65.6% 314,664 194,418 120,246 29,326 90,920         Fee
4.143 JPMCB 7624 Bald Cypress Place 63,492 91,333 202,839 80,374 122,465 193,691 63,538 130,154 03/31/18 100.0% 226,197 67,817 158,380 18,794 139,587         Fee
4.144 JPMCB 75 Great Valley Parkway 18,222 123,476 148,479 23,638 124,841 147,599 23,446 124,153 03/31/18 100.0% 131,660 23,578 108,082 14,500 93,582         Fee
4.145 JPMCB 506 Prudential Road 77,351 232,569 229,528 91,232 138,297 149,447 94,065 55,382 03/31/18 0.0% 0 90,869 -90,869 22,750 -113,619         Fee
4.146 JPMCB 30 Great Valley Parkway 47,086 75,184 126,999 49,156 77,842 124,822 47,117 77,705 03/31/18 100.0% 122,631 44,249 78,382 15,000 63,382         Fee
4.147 JPMCB 100 Gibraltar Road 21,960 37,913 61,622 21,069 40,554 64,074 23,327 40,747 03/31/18 100.0% 64,897 23,257 41,640 3,500 38,140         Fee
5 JPMCB Renaissance Tampa International Plaza Hotel 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 82.9% 24,001,624 17,877,213 6,124,411 0 6,124,411 3.00 3.00 13.9% 13.9% Leasehold
6 JPMCB 660 Columbus Avenue 509,789 941,661 1,514,382 841,441 672,941 1,612,525 950,175 662,350 04/30/18 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 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 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
9 CREFI Nassau Shopping Center 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 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 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 81.9% 9,404,615 5,536,536 3,868,078 0 3,868,078 1.81 1.81 12.1% 12.1% Fee
11 CREFI Elite Hotel Management Georgia Portfolio 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 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 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 82.0% 5,342,679 3,629,015 1,713,664 213,707 1,499,957         Fee
11.02 CREFI Hampton Inn Norcross 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 72.5% 3,696,803 2,299,342 1,397,461 147,872 1,249,589         Fee
11.03 CREFI Fairfield Inn and Suites Commerce 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 73.0% 2,280,894 1,186,469 1,094,424 91,236 1,003,189         Fee
12 GACC First Place Tower 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 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 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 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 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 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 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 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           2,383,914 625,868 1,758,047 04/30/18 95.0% 2,420,195 643,000 1,777,195 31,500 1,745,695 1.23 1.21 7.8% 7.7% Fee
17 CREFI Kingsley Apartments 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 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 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 75.4% 35,783,455 30,063,196 5,720,259 0 5,720,259 1.92 1.92 8.9% 8.9% Fee
19 CREFI Westbrook Corporate Center 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 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 689,118 1,333,900 2,170,248 794,445 1,375,803 2,193,639 787,212 1,406,427 05/31/18 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 289,756 449,564 820,715 310,798 509,917 883,364 309,750 573,613 05/31/18 76.3% 891,140 309,892 581,248 10,158 571,090         Fee
20.02 CREFI Amsdell Buford 231,600 530,248 769,595 270,326 499,269 730,957 256,776 474,181 05/31/18 83.5% 730,957 242,549 488,408 10,345 478,063         Fee
20.03 CREFI Amsdell Lawrenceville 167,762 354,088 579,938 213,321 366,617 579,318 220,686 358,633 05/31/18 89.2% 579,318 209,328 369,991 7,560 362,431         Fee
21 JPMCB Walk at Highwoods Preserve 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 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     332,537 115,315 217,222 603,556 240,091 363,465 04/30/18 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 109,968 634,893 772,330 116,368 655,962 784,917 118,609 666,308 04/30/18 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 262,687 487,656 778,284 286,549 491,735 752,213 303,928 448,285 04/30/18 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 452,966 894,042 1,734,883 535,035 1,199,848         95.0% 1,878,992 557,230 1,327,137 110,746 1,216,391 1.45 1.33 9.3% 8.6% Fee

 

A-1-11

 

ANNEX A-1

 

      HISTORICAL FINANCIALS(16)                      
                        UW                    
      2016 2016 2017 2017 2017 Most Recent Most Recent Most Recent   Economic UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF  
Loan # Seller(1) Property Name Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)  Revenues ($)  Total Expenses ($) NOI ($)(17) As of Occupancy % Revenues ($)(4) Expenses ($) NOI ($)(4)(17)(18)  Items ($) NCF ($)(4)(18)  NOI DSCR(19) DSCR(19) Debt Yield %  Debt Yield % Title Type(20)
26 CREFI 236 West 16th 189,408 559,361 741,784 193,275 548,509 682,724 195,655 487,069 04/30/18 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 118,282 609,094 682,093 116,539 565,554 694,208 120,930 573,279 04/30/18 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 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 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
29 JPMCB Home2 Suites by Hilton Charlotte Airport     3,576,103 2,263,271 1,312,832 3,765,389 2,118,847 1,646,542 04/30/18 80.3% 3,765,389 2,125,676 1,639,713 0 1,639,713 1.89 1.89 12.1% 12.1% Fee
30 GACC Pin Oaks 545,101 1,183,281 1,749,511 487,766 1,261,745 1,823,520 474,983 1,348,538 03/30/18 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 342,014 671,185 1,013,691 284,605 729,086 1,009,129 282,159 726,971 03/30/18 95.0% 964,994 279,132 685,862 56,717 629,145         Fee
30.02 GACC Pin Oaks II 203,087 512,096 735,820 203,161 532,659 814,391 192,824 621,567 03/30/18 95.0% 877,658 222,592 655,067 61,458 593,609         Fee
31 GACC The Pad on Harvard     619,666 463,321 156,344 1,128,431 575,358 553,073 05/31/18 94.0% 1,689,528 624,631 1,064,897 27,250 1,037,647 1.54 1.50 8.2% 8.0% Leasehold
32 GACC Sacramento Natural Foods     1,211,007 221,762 989,245         95.4% 1,239,281 234,031 1,005,250 8,393 996,857 1.37 1.35 8.8% 8.7% Fee/Leasehold
33 CREFI Deerfield Woods Apartments 688,083 929,712 1,742,067 691,152 1,050,915 1,763,835 712,427 1,051,408 05/31/18 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 412,986 1,343,038 1,723,154 393,571 1,329,583 1,719,701 395,778 1,323,923 03/31/18 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 412,478 739,586 1,264,145 440,126 824,019 1,266,780 459,252 807,529 04/30/18 81.9% 1,266,780 462,959 803,822 11,310 792,512 1.67 1.64 8.3% 8.1% Fee
37 JPMCB Holiday Inn Express & Suites Wheat Ridge 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 73.7% 3,423,936 2,306,854 1,117,082 0 1,117,082 1.80 1.80 11.6% 11.6% Fee
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 625,845 735,237 1,410,868 576,362 834,506 1,424,221 592,804 831,417 04/30/18 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 288,139 318,789 632,045 215,556 416,489 619,281 221,055 398,226 04/30/18 80.4% 619,281 223,559 395,722 7,692 388,030         Fee
39.02 CREFI Boulevard 26 Storage 220,658 232,059 476,637 235,309 241,328 480,870 245,557 235,313 04/30/18 82.1% 480,870 250,580 230,289 4,248 226,041         Fee
39.03 CREFI Box N Lox Storage 117,048 184,389 302,186 125,497 176,689 324,070 126,192 197,878 04/30/18 79.5% 324,070 128,051 196,019 4,000 192,019         Fee
40 JPMCB Bay 528 Plaza     837,552 257,282 580,270         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           2,598,598 1,693,958 904,640 06/30/18 69.6% 2,659,484 1,700,907 958,577 106,379 852,198 1.81 1.61 12.3% 10.9% Fee
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 358,715 567,514 976,967 365,958 611,009 936,373 369,109 567,265 05/31/18 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
45 GACC Park Place 457,474 403,767 859,247 479,629 379,618 1,035,623 544,828 490,795 05/31/18 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 248,130 636,654 881,240 256,869 624,371 873,952 267,547 606,405 05/31/18 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 208,277 546,735 790,142 228,864 561,278 810,955 234,363 576,591 04/30/18 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 89,222 284,338 411,023 105,777 305,246 441,433 112,286 329,146 04/30/18 84.8% 441,433 140,123 301,310 9,039 292,271         Fee
47.02 CREFI Top Notch Storage 119,055 262,397 379,119 123,087 256,032 369,522 122,077 247,444 04/30/18 82.6% 369,522 131,064 238,458 4,138 234,320         Fee
48 GACC Summit Apartments 310,577 575,267 889,728 321,364 568,364 906,576 326,686 579,890 03/31/18 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 333,946 621,254 936,505 313,550 622,956 930,210 308,363 621,847 03/31/18 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 0 295,446 295,446 0 295,446         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
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-1-12

 

ANNEX A-1

 

                               
                UPFRONT ESCROW(22)
                               
      Ground Lease Ground Lease Franchise     Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other
Loan # Seller(1) Property Name  Expiration  Extension Terms Expiration Date(21) PML %   Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($)
1 JPMCB/GACC Aventura Mall           0 0 0 0 0 0 0 26,168,910
2 CREFI NY & CT NNN Portfolio           0 221,115 25,000 0 72,049 36,410 0 29,400
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       14%   0 0 0 5,325,840 0 0 0 2,562,481
4 JPMCB Workspace Various Various       205,933 539,172 37,500 3,154,000 11,849,855 350,000 0 16,753,411
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 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                          
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                          

 

A-1-13

 

ANNEX A-1

 

                               
                UPFRONT ESCROW(22)
                               
      Ground Lease Ground Lease Franchise     Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other
Loan # Seller(1) Property Name  Expiration  Extension Terms Expiration Date(21) PML %   Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($)
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 05/31/2048 None                      
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 12/31/2080 None 12/31/2028     0 0 0 0 0 0 0 0
6 JPMCB 660 Columbus Avenue           0 0 0 0 145,874 0 0 0
7 JPMCB Aon Center           0 69,978 0 0 6,612,672 1,084,347 0 82,732,431
8 GACC 181 Fremont Street       12%   0 0 0 0 0 0 0 111,096,358
9 CREFI Nassau Shopping Center           0 0 0 0 458,599 0 0 0
10 JPMCB Embassy Suites Kennesaw     06/29/2028     3,200,000 0 0 0 374,838 21,764 0 0
11 CREFI Elite Hotel Management Georgia Portfolio           0 0 0 0 251,249 0 0 55,000
11.01 CREFI Hyatt Place Atlanta Airport North     08/03/2027                    
11.02 CREFI Hampton Inn Norcross     11/12/2030                    
11.03 CREFI Fairfield Inn and Suites Commerce     10/05/2030                    
12 GACC First Place Tower           0 0 0 1,241,027 47,903 0 0 389,734
13 CREFI 215 Lexington Avenue           0 0 0 0 0 0 0 0
14 JPMCB Overland Park Xchange           12,223 0 0 1,964,000 552,511 0 0 2,863,221
15 CREFI Woodland Gardens Apartments           0 40,480 0 0 279,909 0 0 0
16 GACC Stonebrook Apartments       8%   0 0 0 0 0 0 0 0
17 CREFI Kingsley Apartments           0 77,568 0 0 245,481 0 0 0
18 JPMCB Radisson Blu Aqua Hotel     12/31/2031     0 0 0 0 706,259 28,815 0 0
19 CREFI Westbrook Corporate Center           392,719 357,281 0 4,650,000 975,307 0 0 7,330,378
20 CREFI Amsdell Southeast Portfolio           0 0 0 0 105,463 0 0 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
22 GACC 330 Railroad Avenue           0 4,375 0 300,000 52,336 11,389 0 482,932
23 CREFI 253 Elizabeth           5,000 0 0 0 8,877 0 0 0
24 CREFI 173 Ludlow           0 0 0 0 43,586 0 0 0
25 GACC Valley Mack Plaza           0 0 0 0 17,253 0 0 33,600

 

A-1-14

 

ANNEX A-1

 

                               
                UPFRONT ESCROW(22)
                               
      Ground Lease Ground Lease Franchise     Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other
Loan # Seller(1) Property Name  Expiration  Extension Terms Expiration Date(21) PML %   Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($)
26 CREFI 236 West 16th           0 6,000 0 0 18,203 0 0 0
27 CREFI 161 Ludlow           0 5,500 0 0 4,149 0 0 0
28 CREFI Four Points Sacramento Airport     09/27/2032 6%   0 0 0 0 64,271 0 0 1,350,000
29 JPMCB Home2 Suites by Hilton Charlotte Airport     03/31/2035     12,552 0 0 0 54,680 20,396 0 0
30 GACC Pin Oaks           0 0 0 0 56,128 0 0 0
30.01 GACC Pin Oaks I                          
30.02 GACC Pin Oaks II                          
31 GACC The Pad on Harvard 12/01/2028 Lease will continue until project is transferred to borrower in no event beyond January 1, 2031.       0 0 0 0 68,037 6,076 0 0
32 GACC Sacramento Natural Foods 12/19/2104     5%   0 0 0 0 69,406 0 0 0
33 CREFI Deerfield Woods Apartments           0 0 0 0 74,139 0 0 0
34 JPMCB Security Square           2,911 30,625 0 3,308 215,865 0 0 0
35 GACC Albertsons Aurora           0 0 0 0 0 0 0 0
36 CREFI StorQuest Seattle       7%   0 0 0 0 38,959 0 0 0
37 JPMCB Holiday Inn Express & Suites Wheat Ridge     06/08/2028     11,415 0 0 0 55,324 3,276 0 1,752,000
38 CREFI 932 Southern Boulevard           0 0 0 50,000 63,206 3,809 0 2,048,273
39 CREFI CityLine XII Portfolio           0 47,346 0 0 59,748 30,265 0 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
41 GACC Holiday Inn Express Chesapeake     06/15/2027     0 0 0 0 5,176 0 0 65,000
42 GACC Net Lease 3-Pack           0 0 0 185,850 44,315 16,165 0 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
44 GACC Whitefish Crossing       3%   0 0 0 0 5,125 2,202 0 0
45 GACC Park Place           0 36,266 0 0 37,352 16,729 0 14,926
46 CREFI SSCP Little Rock           35,000 0 0 0 20,246 9,188 0 90,000
47 CREFI CityLine Southern Portfolio           0 0 0 0 27,832 11,295 0 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
49 JPMCB MacArthur Retail Center           535 0 0 3,567 78,095 2,033 0 0
50 GACC Cascades Shopping Center           0 6,250 0 210,000 43,424 1,141 0 0
51 CREFI 1400 Washington Street           0 62,375 0 0 12,648 2,025 0 0
52 JPMCB CVS Knoxville           155 0 0 0 0 0 0 0
53 CREFI Fresenius Medical Center Crestwood           0 0 0 0 0 0 0 0
54 JPMCB 671 4th Street       15%   0 2,503 0 0 0 0 0 0
55 CREFI Fresenius Medical Center Woodridge           0 0 0 0 0 0 0 0

 

A-1-15

 

ANNEX A-1

 

                   
      UPFRONT ESCROW(22)   MONTHLY ESCROW(23)
                   
      Other Upfront   Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins.
Loan # Seller(1) Property Name Description ($)   Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($)
1 JPMCB/GACC Aventura Mall Outstanding Tenant Obligations Reserve: 19,392,145; Bridge Rent and Reimbursement Reserve: 6,776,765   Springing 0 Springing Springing Springing
2 CREFI NY & CT NNN Portfolio TD Bank CAM Reserve   1,493 0 0 24,016 5,201
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 Free Rent Reserve: 1,440,997; Stepped Up Rent Reserve: 1,121,484   Springing 0 Springing Springing Springing
4 JPMCB Workspace 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
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              

 

A-1-16

 

ANNEX A-1

 

                   
      UPFRONT ESCROW(22)   MONTHLY ESCROW(23)
                   
      Other Upfront   Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins.
Loan # Seller(1) Property Name Description ($)   Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($)
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     Springing 0 0 Springing Springing
6 JPMCB 660 Columbus Avenue     0 0 Springing 72,937 Springing
7 JPMCB Aon Center 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
8 GACC 181 Fremont Street Free Rent Reserve: 68,379,092; Outstanding TI/LC Reserve: 42,717,266   Springing 0 0 509,418 Springing
9 CREFI Nassau Shopping Center     6,956 0 18,197 229,300 Springing
10 JPMCB Embassy Suites Kennesaw     4.0% of Gross Income 0 0 37,484 Springing
11 CREFI Elite Hotel Management Georgia Portfolio PIP Reserve   37,735 0 0 27,917 Springing
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 Free Rent Reserve   9,916 0 49,582 23,951 Springing
13 CREFI 215 Lexington Avenue     Springing 0 Springing Springing Springing
14 JPMCB Overland Park Xchange Outstanding TI Reserve: 2,499,221; SelectQuote Existing Rent Buyout Reserve: 364,000   12,223 0 30,558 184,170 Springing
15 CREFI Woodland Gardens Apartments     7,229 0 0 27,991 Springing
16 GACC Stonebrook Apartments     2,625 0 0 11,225 Springing
17 CREFI Kingsley Apartments     10,892 0 0 22,316 Springing
18 JPMCB Radisson Blu Aqua Hotel     4% of Gross Revenues 0 0 176,565 Springing
19 CREFI Westbrook Corporate Center Unfunded Obligations Reserve   30,608 0 Springing 487,654 Springing
20 CREFI Amsdell Southeast Portfolio     2,339 0 0 9,588 Springing
20.01 CREFI Amsdell Villages              
20.02 CREFI Amsdell Buford              
20.03 CREFI Amsdell Lawrenceville              
21 JPMCB Walk at Highwoods Preserve     2,343 0 11,716 38,366 Springing
22 GACC 330 Railroad Avenue Upfront Rollover Deposit   512 0 Springing 7,477 2,278
23 CREFI 253 Elizabeth     165 0 0 2,959 Springing
24 CREFI 173 Ludlow     355 0 0 14,529 Springing
25 GACC Valley Mack Plaza KY Wholesale Gap Rent Reserve   1,581 0 8,960 17,253 Springing

 

A-1-17

 

ANNEX A-1

 

                   
      UPFRONT ESCROW(22)   MONTHLY ESCROW(23)
                   
      Other Upfront   Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins.
Loan # Seller(1) Property Name Description ($)   Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($)
26 CREFI 236 West 16th     350 0 0 6,068 Springing
27 CREFI 161 Ludlow     178 0 0 1,383 Springing
28 CREFI Four Points Sacramento Airport PIP Reserve   20,968 0 0 16,068 Springing
29 JPMCB Home2 Suites by Hilton Charlotte Airport     4% of Gross Revenues 0 0 9,115 1,855
30 GACC Pin Oaks     4,181 0 12,543 11,226 Springing
30.01 GACC Pin Oaks I              
30.02 GACC Pin Oaks II              
31 GACC The Pad on Harvard     2,271 0 0 11,340 3,038
32 GACC Sacramento Natural Foods     699 0 Springing 17,352 Springing
33 CREFI Deerfield Woods Apartments     3,349 0 0 12,356 Springing
34 JPMCB Security Square     2,911 0 3,308 17,900 Springing
35 GACC Albertsons Aurora     1,246 0 3,114 15,414 792
36 CREFI StorQuest Seattle     943 0 0 12,986 Springing
37 JPMCB Holiday Inn Express & Suites Wheat Ridge PIP Reserve   Springing 0 0 13,831 3,276
38 CREFI 932 Southern Boulevard 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
39 CREFI CityLine XII Portfolio     641 0 0 11,950 2,328
39.01 CREFI Maximum Storage              
39.02 CREFI Boulevard 26 Storage              
39.03 CREFI Box N Lox Storage              
40 JPMCB Bay 528 Plaza Free Rent Reserve   Springing 0 4,167 18,460 Springing
41 GACC Holiday Inn Express Chesapeake 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
42 GACC Net Lease 3-Pack     342 0 684 10,014 1,347
42.01 GACC Statesboro              
42.02 GACC Danville              
42.03 GACC Calhoun              
43 CREFI 4675 Linton Boulevard Unfunded Obligations Reserve: 58,923; Gap Rent Reserve: 27,497   611 0 Springing 11,419 Springing
44 GACC Whitefish Crossing     1,250 0 0 5,125 2,202
45 GACC Park Place Analytix Prepaid Rent Funds   1,301 0 6,667 6,225 1,859
46 CREFI SSCP Little Rock Economic Reserve   567 0 0 4,049 919
47 CREFI CityLine Southern Portfolio     1,098 0 0 3,092 869
47.01 CREFI HIM Self Storage              
47.02 CREFI Top Notch Storage              
48 GACC Summit Apartments     3,000 0 0 5,734 Springing
49 JPMCB MacArthur Retail Center     535 0 3,567 13,016 2,033
50 GACC Cascades Shopping Center     1,050 0 Springing 4,825 571
51 CREFI 1400 Washington Street     208 0 0 3,162 337
52 JPMCB CVS Knoxville     155 0 0 Springing Springing
53 CREFI Fresenius Medical Center Crestwood     130 0 Springing Springing Springing
54 JPMCB 671 4th Street     0 0 Springing Springing Springing
55 CREFI Fresenius Medical Center Woodridge     94 0 Springing Springing Springing

 

A-1-18

 

ANNEX A-1

 

      MONTHLY ESCROW(23)
         
      Monthly Other Other Monthly
Loan # Seller(1) Property Name Reserve ($) Description ($)
1 JPMCB/GACC Aventura Mall 0  
2 CREFI NY & CT NNN Portfolio 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  
4 JPMCB Workspace 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    

 

A-1-19

 

ANNEX A-1

 

      MONTHLY ESCROW(23)
         
      Monthly Other Other Monthly
Loan # Seller(1) Property Name Reserve ($) Description ($)
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 Springing Land Sublease Reserve
6 JPMCB 660 Columbus Avenue Springing Condominium Assessments Reserve Fund; Free Rent Reserve; Outstanding TI Reserve Funds
7 JPMCB Aon Center 0  
8 GACC 181 Fremont Street Springing Lease Sweep Reserve
9 CREFI Nassau Shopping Center 0  
10 JPMCB Embassy Suites Kennesaw Springing PIP Reserve: Springing; Franchise Roll Reserve: Springing
11 CREFI Elite Hotel Management Georgia Portfolio 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  
13 CREFI 215 Lexington Avenue Springing Condominium Common Charge Funds; Local Law Reserve Funds
14 JPMCB Overland Park Xchange 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  
16 GACC Stonebrook Apartments 0  
17 CREFI Kingsley Apartments 0  
18 JPMCB Radisson Blu Aqua Hotel Springing DSCR Cure Deposit Reserve
19 CREFI Westbrook Corporate Center 0  
20 CREFI Amsdell Southeast Portfolio 0  
20.01 CREFI Amsdell Villages    
20.02 CREFI Amsdell Buford    
20.03 CREFI Amsdell Lawrenceville    
21 JPMCB Walk at Highwoods Preserve 0  
22 GACC 330 Railroad Avenue 0  
23 CREFI 253 Elizabeth 0  
24 CREFI 173 Ludlow 0  
25 GACC Valley Mack Plaza 0  

 

A-1-20

 

ANNEX A-1

 

      MONTHLY ESCROW(23)
         
      Monthly Other Other Monthly
Loan # Seller(1) Property Name Reserve ($) Description ($)
26 CREFI 236 West 16th 0  
27 CREFI 161 Ludlow 0  
28 CREFI Four Points Sacramento Airport 0  
29 JPMCB Home2 Suites by Hilton Charlotte Airport Springing PIP Reserve
30 GACC Pin Oaks 0  
30.01 GACC Pin Oaks I    
30.02 GACC Pin Oaks II    
31 GACC The Pad on Harvard 0  
32 GACC Sacramento Natural Foods 2,500 Ground Rent Reserve
33 CREFI Deerfield Woods Apartments 0  
34 JPMCB Security Square 0  
35 GACC Albertsons Aurora 0  
36 CREFI StorQuest Seattle 0  
37 JPMCB Holiday Inn Express & Suites Wheat Ridge Springing PIP Reserve
38 CREFI 932 Southern Boulevard Springing Emblem Health Reserve: Springing; Casa De Oracion Reserve: Springing
39 CREFI CityLine XII Portfolio 0  
39.01 CREFI Maximum Storage    
39.02 CREFI Boulevard 26 Storage    
39.03 CREFI Box N Lox Storage    
40 JPMCB Bay 528 Plaza 0  
41 GACC Holiday Inn Express Chesapeake 5,000 Seasonality Reserve
42 GACC Net Lease 3-Pack 0  
42.01 GACC Statesboro    
42.02 GACC Danville    
42.03 GACC Calhoun    
43 CREFI 4675 Linton Boulevard 0  
44 GACC Whitefish Crossing 0  
45 GACC Park Place Springing Renewal Space Funds; Lease termination Funds
46 CREFI SSCP Little Rock 0  
47 CREFI CityLine Southern Portfolio 0  
47.01 CREFI HIM Self Storage    
47.02 CREFI Top Notch Storage    
48 GACC Summit Apartments 0  
49 JPMCB MacArthur Retail Center Springing Free Rent Reserve
50 GACC Cascades Shopping Center 0  
51 CREFI 1400 Washington Street 0  
52 JPMCB CVS Knoxville 0  
53 CREFI Fresenius Medical Center Crestwood 0  
54 JPMCB 671 4th Street 0  
55 CREFI Fresenius Medical Center Woodridge 0  

 

A-1-21

 

ANNEX A-1

 

                 
        RESERVE CAPS(24)
                 
        CapEx Envir. TI/LC RE Tax Insur.
Loan # Seller(1) Property Name    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)
1 JPMCB/GACC Aventura Mall   487,003   6,087,540    
2 CREFI NY & CT NNN Portfolio            
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            
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.    
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            

 

A-1-22

 

ANNEX A-1

 

                 
        RESERVE CAPS(24)
                 
        CapEx Envir. TI/LC RE Tax Insur.
Loan # Seller(1) Property Name    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)
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            
6 JPMCB 660 Columbus Avenue            
7 JPMCB Aon Center       5,600,000    
8 GACC 181 Fremont Street            
9 CREFI Nassau Shopping Center            
10 JPMCB Embassy Suites Kennesaw            
11 CREFI Elite Hotel Management Georgia Portfolio            
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            
13 CREFI 215 Lexington Avenue            
14 JPMCB Overland Park Xchange            
15 CREFI Woodland Gardens Apartments            
16 GACC Stonebrook Apartments   63,000        
17 CREFI Kingsley Apartments            
18 JPMCB Radisson Blu Aqua Hotel            
19 CREFI Westbrook Corporate Center       3,500,000    
20 CREFI Amsdell Southeast Portfolio            
20.01 CREFI Amsdell Villages            
20.02 CREFI Amsdell Buford            
20.03 CREFI Amsdell Lawrenceville            
21 JPMCB Walk at Highwoods Preserve       702,975    
22 GACC 330 Railroad Avenue   18,420   300,000    
23 CREFI 253 Elizabeth            
24 CREFI 173 Ludlow            
25 GACC Valley Mack Plaza       322,557    

 

A-1-23

 

ANNEX A-1

 

                 
        RESERVE CAPS(24)
                 
        CapEx Envir. TI/LC RE Tax Insur.
Loan # Seller(1) Property Name    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)
26 CREFI 236 West 16th            
27 CREFI 161 Ludlow            
28 CREFI Four Points Sacramento Airport            
29 JPMCB Home2 Suites by Hilton Charlotte Airport            
30 GACC Pin Oaks   100,344   301,033    
30.01 GACC Pin Oaks I            
30.02 GACC Pin Oaks II            
31 GACC The Pad on Harvard            
32 GACC Sacramento Natural Foods   16,786   83,932    
33 CREFI Deerfield Woods Apartments            
34 JPMCB Security Square   125,000   79,391    
35 GACC Albertsons Aurora            
36 CREFI StorQuest Seattle   33,930        
37 JPMCB Holiday Inn Express & Suites Wheat Ridge            
38 CREFI 932 Southern Boulevard   18,000        
39 CREFI CityLine XII Portfolio            
39.01 CREFI Maximum Storage            
39.02 CREFI Boulevard 26 Storage            
39.03 CREFI Box N Lox Storage            
40 JPMCB Bay 528 Plaza   50,000   150,000    
41 GACC Holiday Inn Express Chesapeake            
42 GACC Net Lease 3-Pack            
42.01 GACC Statesboro            
42.02 GACC Danville            
42.03 GACC Calhoun            
43 CREFI 4675 Linton Boulevard   22,001   100,000    
44 GACC Whitefish Crossing   30,000        
45 GACC Park Place   46,833   175,000    
46 CREFI SSCP Little Rock            
47 CREFI CityLine Southern Portfolio            
47.01 CREFI HIM Self Storage            
47.02 CREFI Top Notch Storage            
48 GACC Summit Apartments   225,000        
49 JPMCB MacArthur Retail Center       171,220    
50 GACC Cascades Shopping Center   25,200   210,000    
51 CREFI 1400 Washington Street            
52 JPMCB CVS Knoxville            
53 CREFI Fresenius Medical Center Crestwood   4,674        
54 JPMCB 671 4th Street            
55 CREFI Fresenius Medical Center Woodridge   3,393        

 

A-1-24

 

 

ANNEX A-1

 

        RESERVE CAPS(24)
           
        Debt Service Other
Loan # Seller(1) Property Name    Reserve Cap ($)  Reserve Cap ($)
1 JPMCB/GACC Aventura Mall      
2 CREFI NY & CT NNN Portfolio      
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      
4 JPMCB Workspace      
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      

 

A-1-25

 

ANNEX A-1

 

        RESERVE CAPS(24)
           
        Debt Service Other
Loan # Seller(1) Property Name    Reserve Cap ($)  Reserve Cap ($)
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      
6 JPMCB 660 Columbus Avenue      
7 JPMCB Aon Center      
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
9 CREFI Nassau Shopping Center      
10 JPMCB Embassy Suites Kennesaw     Franchise Roll Reserve: 4,200,000
11 CREFI Elite Hotel Management Georgia Portfolio      
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      
13 CREFI 215 Lexington Avenue      
14 JPMCB Overland Park Xchange     9,167,500
15 CREFI Woodland Gardens Apartments      
16 GACC Stonebrook Apartments      
17 CREFI Kingsley Apartments      
18 JPMCB Radisson Blu Aqua Hotel      
19 CREFI Westbrook Corporate Center      
20 CREFI Amsdell Southeast Portfolio      
20.01 CREFI Amsdell Villages      
20.02 CREFI Amsdell Buford      
20.03 CREFI Amsdell Lawrenceville      
21 JPMCB Walk at Highwoods Preserve      
22 GACC 330 Railroad Avenue      
23 CREFI 253 Elizabeth      
24 CREFI 173 Ludlow      
25 GACC Valley Mack Plaza      

 

A-1-26

 

 

ANNEX A-1

 

        RESERVE CAPS(24)
           
        Debt Service Other
Loan # Seller(1) Property Name    Reserve Cap ($)  Reserve Cap ($)
26 CREFI 236 West 16th      
27 CREFI 161 Ludlow      
28 CREFI Four Points Sacramento Airport      
29 JPMCB Home2 Suites by Hilton Charlotte Airport      
30 GACC Pin Oaks      
30.01 GACC Pin Oaks I      
30.02 GACC Pin Oaks II      
31 GACC The Pad on Harvard      
32 GACC Sacramento Natural Foods      
33 CREFI Deerfield Woods Apartments      
34 JPMCB Security Square      
35 GACC Albertsons Aurora      
36 CREFI StorQuest Seattle      
37 JPMCB Holiday Inn Express & Suites Wheat Ridge      
38 CREFI 932 Southern Boulevard      
39 CREFI CityLine XII Portfolio      
39.01 CREFI Maximum Storage      
39.02 CREFI Boulevard 26 Storage      
39.03 CREFI Box N Lox Storage      
40 JPMCB Bay 528 Plaza      
41 GACC Holiday Inn Express Chesapeake      
42 GACC Net Lease 3-Pack      
42.01 GACC Statesboro      
42.02 GACC Danville      
42.03 GACC Calhoun      
43 CREFI 4675 Linton Boulevard      
44 GACC Whitefish Crossing      
45 GACC Park Place      
46 CREFI SSCP Little Rock      
47 CREFI CityLine Southern Portfolio      
47.01 CREFI HIM Self Storage      
47.02 CREFI Top Notch Storage      
48 GACC Summit Apartments      
49 JPMCB MacArthur Retail Center      
50 GACC Cascades Shopping Center      
51 CREFI 1400 Washington Street      
52 JPMCB CVS Knoxville      
53 CREFI Fresenius Medical Center Crestwood      
54 JPMCB 671 4th Street      
55 CREFI Fresenius Medical Center Woodridge      

 

A-1-27

 

ANNEX A-1

 

                             
        LARGEST TENANT (4), (25), (26), (27)   2nd LARGEST TENANT (4), (25), (26), (27)   3rd LARGEST TENANT (4), (25), (26), (27)
                             
      Single     Lease       Lease       Lease
Loan # Seller(1) Property Name Tenant Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration
1 JPMCB/GACC Aventura Mall No J. C. Penney Co. 193,759 04/30/23   AMC Theatres 78,738 08/31/23   Zara 34,454 10/31/29
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 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

 

A-1-28

 

 

ANNEX A-1

 

                             
        LARGEST TENANT (4), (25), (26), (27)   2nd LARGEST TENANT (4), (25), (26), (27)   3rd LARGEST TENANT (4), (25), (26), (27)
                             
      Single     Lease       Lease       Lease
Loan # Seller(1) Property Name Tenant Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration
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 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 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 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 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 No                      
17 CREFI Kingsley Apartments No                      
18 JPMCB Radisson Blu Aqua Hotel No                      
19 CREFI Westbrook Corporate Center 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 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 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 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

 

A-1-29

 

 

ANNEX A-1

 

                             
        LARGEST TENANT (4), (25), (26), (27)   2nd LARGEST TENANT (4), (25), (26), (27)   3rd LARGEST TENANT (4), (25), (26), (27)
                             
      Single     Lease       Lease       Lease
Loan # Seller(1) Property Name Tenant Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration
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 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 Yes Sacramento Natural Foods Co-Op 41,966 09/30/36                
33 CREFI Deerfield Woods Apartments No                      
34 JPMCB Security Square 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 No                      
37 JPMCB Holiday Inn Express & Suites Wheat Ridge No                      
38 CREFI 932 Southern Boulevard 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 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 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 No                      
45 GACC Park Place 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 No                      
49 JPMCB MacArthur Retail Center 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 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 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 Yes Fresenius Medical Care Naperbrook, LLC 7,540 02/28/33                

A-1-30

 

ANNEX A-1

 

                         
        4th LARGEST TENANT (4), (25), (26), (27)   5th LARGEST TENANT (4), (25), (26), (27)    
                         
            Lease       Lease   Loan
Loan # Seller(1) Property Name   4th Largest Tenant Unit Size Expiration   5th Largest Tenant Unit Size Expiration   Purpose
1 JPMCB/GACC Aventura Mall   XXI Forever 32,504 MTM   H & M 28,830 01/31/27   Refinance
2 CREFI NY & CT NNN Portfolio                   Refinance
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
4 JPMCB Workspace                   Refinance
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                    

 

A-1-31

 

ANNEX A-1

 

                         
        4th LARGEST TENANT (4), (25), (26), (27)   5th LARGEST TENANT (4), (25), (26), (27)    
                         
            Lease       Lease   Loan
Loan # Seller(1) Property Name   4th Largest Tenant Unit Size Expiration   5th Largest Tenant Unit Size Expiration   Purpose
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
6 JPMCB 660 Columbus Avenue   PetSmart 1,820 10/31/22           Refinance
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
8 GACC 181 Fremont Street                   Refinance
9 CREFI Nassau Shopping Center   Michaels 27,102 02/29/20   Hunter Business School 19,841 04/30/22   Refinance
10 JPMCB Embassy Suites Kennesaw                   Refinance
11 CREFI Elite Hotel Management Georgia Portfolio                   Refinance
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
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
14 JPMCB Overland Park Xchange                   Refinance
15 CREFI Woodland Gardens Apartments                   Refinance
16 GACC Stonebrook Apartments                   Refinance
17 CREFI Kingsley Apartments                   Refinance
18 JPMCB Radisson Blu Aqua Hotel                   Refinance
19 CREFI Westbrook Corporate Center   Insurance Auto Auctions, Inc. 78,110 08/31/27   Loyola University Physician Foundation 45,612 03/31/24   Acquisition
20 CREFI Amsdell Southeast Portfolio                   Acquisition/Refinance
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
22 GACC 330 Railroad Avenue   Stone Point Capital 1,218 03/31/23           Refinance
23 CREFI 253 Elizabeth                   Refinance
24 CREFI 173 Ludlow                   Refinance
25 GACC Valley Mack Plaza   Rainbow Fashions 11,000 01/31/19   Wood Furniture 7,500 04/30/25   Refinance

 

A-1-32

 

ANNEX A-1

 

                         
        4th LARGEST TENANT (4), (25), (26), (27)   5th LARGEST TENANT (4), (25), (26), (27)    
                         
            Lease       Lease   Loan
Loan # Seller(1) Property Name   4th Largest Tenant Unit Size Expiration   5th Largest Tenant Unit Size Expiration   Purpose
26 CREFI 236 West 16th                   Refinance
27 CREFI 161 Ludlow                   Refinance
28 CREFI Four Points Sacramento Airport                   Acquisition
29 JPMCB Home2 Suites by Hilton Charlotte Airport                   Refinance
30 GACC Pin Oaks                   Refinance
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
32 GACC Sacramento Natural Foods                   Refinance
33 CREFI Deerfield Woods Apartments                   Refinance
34 JPMCB Security Square   America’s Best Contacts & Eye 3,000 01/31/21   Weis Market Fuel 2,104 03/31/28   Acquisition
35 GACC Albertsons Aurora                   Acquisition
36 CREFI StorQuest Seattle                   Acquisition
37 JPMCB Holiday Inn Express & Suites Wheat Ridge                   Acquisition
38 CREFI 932 Southern Boulevard                   Refinance
39 CREFI CityLine XII Portfolio                   Acquisition
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
41 GACC Holiday Inn Express Chesapeake                   Refinance
42 GACC Net Lease 3-Pack                   Acquisition
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
44 GACC Whitefish Crossing                   Refinance
45 GACC Park Place   The Charles Stark Draper Laboratory, Inc. 7,088 09/30/21   Bonham Technologies, Inc. 6,177 08/31/19   Refinance
46 CREFI SSCP Little Rock                   Acquisition
47 CREFI CityLine Southern Portfolio                   Acquisition
47.01 CREFI HIM Self Storage                    
47.02 CREFI Top Notch Storage                    
48 GACC Summit Apartments                   Refinance
49 JPMCB MacArthur Retail Center                   Acquisition
50 GACC Cascades Shopping Center   Mulan Chinese 2,592 12/31/20   Metro PCS 2,000 01/31/20   Acquisition
51 CREFI 1400 Washington Street                   Refinance
52 JPMCB CVS Knoxville                   Acquisition
53 CREFI Fresenius Medical Center Crestwood                   Refinance
54 JPMCB 671 4th Street                   Acquisition
55 CREFI Fresenius Medical Center Woodridge                   Refinance

 

A-1-33

 

ANNEX A-1

 

                                   
              Pari Passu Debt   Additional Debt
                Pari Passu Pari Passu Pari Passu Total Cut-off         Additional  
        Lockbox Lockbox Cash Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari   Addit Debt Addit Debt Additional Debt Cut off Additional Debt
Loan # Seller(1) Property Name Principal / Carveout Guarantor(28)  (Y/N)  Type(29) Management(29) (Y/N)  (Y/N)(30) Cut-Off Balance Cut-Off Balance Passu Debt   Permitted (Y/N)  Exist (Y/N)(31) Debt Type(s) Date Balance Interest Rate
1 JPMCB/GACC Aventura Mall 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   No Yes Subordinate Debt 343,300,000 4.12125
2 CREFI NY & CT NNN Portfolio Robin Eshaghpour, The Robin Eshaghpour Revocable Trust Yes Hard Springing No NAP NAP NAP NAP   No No 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 Hana Alternative Asset Management Co., Ltd. Yes Hard In Place No NAP NAP NAP NAP   No Yes Subordinate Debt 37,125,000 5.10000
4 JPMCB Workspace Workspace Property Trust, L.P. Yes Hard In Place Yes No 50,000,000 529,000,000 579,000,000   No Yes Subordinate Debt 696,000,000 5.34560
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                              

 

A-1-34

 

ANNEX A-1

 

                                   
              Pari Passu Debt   Additional Debt
                Pari Passu Pari Passu Pari Passu Total Cut-off         Additional  
        Lockbox Lockbox Cash Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari   Addit Debt Addit Debt Additional Debt Cut off Additional Debt
Loan # Seller(1) Property Name Principal / Carveout Guarantor(28)  (Y/N)  Type(29) Management(29) (Y/N)  (Y/N)(30) Cut-Off Balance Cut-Off Balance Passu Debt   Permitted (Y/N)  Exist (Y/N)(31) Debt Type(s) Date Balance Interest Rate
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 Kline Hotel Holdings, LLC Yes Soft Springing No NAP NAP NAP NAP   No No NAP NAP NAP
6 JPMCB 660 Columbus Avenue Jacob Klein Yes Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP
7 JPMCB Aon Center Mark Karasick, Michael Silberberg Yes Hard Springing Yes No 43,000,000 307,000,000 350,000,000   No Yes Subordinate Debt (186,000,000)/Mezzanine (141,500,000) 327,500,000 5.63079
8 GACC 181 Fremont Street Paul Guarantor LLC Yes Hard In Place Yes No 40,000,000 210,000,000 250,000,000   No Yes Mezzanine Loan 225,000,000 5.24000
9 CREFI Nassau Shopping Center Jeffrey J. Feil Yes Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP
10 JPMCB Embassy Suites Kennesaw Gerald L. Sapp Yes Hard In Place No NAP NAP NAP NAP   No Yes Mezzanine Loan 4,000,000 10.50000
11 CREFI Elite Hotel Management Georgia Portfolio Piyush K. Patel Yes Springing Springing No NAP NAP NAP NAP   No No 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 Jacqueline E. Price Yes Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP
13 CREFI 215 Lexington Avenue David Eshaghian Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
14 JPMCB Overland Park Xchange Gary L. Oborny Yes Hard Springing Yes No 25,000,000 53,000,000 78,000,000   No No NAP NAP NAP
15 CREFI Woodland Gardens Apartments LSG Enterprises LLC Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
16 GACC Stonebrook Apartments Ronald D. Newman, L. Brandon Smith Yes Springing Springing No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP
17 CREFI Kingsley Apartments LSG Enterprises LLC Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
18 JPMCB Radisson Blu Aqua Hotel Seldar Cayman Finance Ltd. Yes Soft In Place Yes No 20,000,000 44,000,000 64,000,000   No No NAP NAP NAP
19 CREFI Westbrook Corporate Center Raymond Massa Yes Hard Springing Yes No 18,955,614 79,813,110 98,768,724   No No NAP NAP NAP
20 CREFI Amsdell Southeast Portfolio Robert J. Amsdell, Barry L. Amsdell Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
20.01 CREFI Amsdell Villages                              
20.02 CREFI Amsdell Buford                              
20.03 CREFI Amsdell Lawrenceville                              
21 JPMCB Walk at Highwoods Preserve Alan C. Fox Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
22 GACC 330 Railroad Avenue Jeffrey B. Mendell, Richard Granoff Yes Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP
23 CREFI 253 Elizabeth Minoo Shaoul Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
24 CREFI 173 Ludlow Minoo Shaoul Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
25 GACC Valley Mack Plaza Theodore M. Kruger Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP

 

A-1-35

 

 

ANNEX A-1

 

                                   
              Pari Passu Debt   Additional Debt
                Pari Passu Pari Passu Pari Passu Total Cut-off         Additional  
        Lockbox Lockbox Cash Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari   Addit Debt Addit Debt Additional Debt Cut off Additional Debt
Loan # Seller(1) Property Name Principal / Carveout Guarantor(28)  (Y/N)  Type(29) Management(29) (Y/N)  (Y/N)(30) Cut-Off Balance Cut-Off Balance Passu Debt   Permitted (Y/N)  Exist (Y/N)(31) Debt Type(s) Date Balance Interest Rate
26 CREFI 236 West 16th Minoo Shaoul Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
27 CREFI 161 Ludlow Minoo Shaoul Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
28 CREFI Four Points Sacramento Airport John Kehriotis Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
29 JPMCB Home2 Suites by Hilton Charlotte Airport Manish D. Atma Yes Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP
30 GACC Pin Oaks Kenneth Levy Yes Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP
30.01 GACC Pin Oaks I                              
30.02 GACC Pin Oaks II                              
31 GACC The Pad on Harvard H. Jerome Russell, Jr. Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
32 GACC Sacramento Natural Foods Dain Domich, Jr., George Separovich, Dorothy Separovich, R. Scott Rasmussen, Jayne Muraki-Rasmussen Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
33 CREFI Deerfield Woods Apartments LSG Enterprises LLC Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
34 JPMCB Security Square Daniel Katz Yes Springing Springing No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP
35 GACC Albertsons Aurora Persis Corporation Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
36 CREFI StorQuest Seattle Clark W. Porter, William W. Hobin, Timothy B. Hobin Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
37 JPMCB Holiday Inn Express & Suites Wheat Ridge Anthony Jon Sherman Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
38 CREFI 932 Southern Boulevard Abe Cohen, Morris Cohen, Jeffrey Cohen Yes Soft Springing Springing No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP
39 CREFI CityLine XII Portfolio George Thacker, Lawrence Charles Kaplan, Richard Schontz Yes Springing Springing No NAP NAP NAP NAP   No No 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 Vijay Mishra Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
41 GACC Holiday Inn Express Chesapeake Malay Thakkar, Neel Desai Yes Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP
42 GACC Net Lease 3-Pack Jose Chacalo Hilu Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
42.01 GACC Statesboro                              
42.02 GACC Danville                              
42.03 GACC Calhoun                              
43 CREFI 4675 Linton Boulevard Didier Choukroun, Herve Puyplat Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
44 GACC Whitefish Crossing James P. Corrick, James P. McLeod, Jeffry W. Swenson Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
45 GACC Park Place Gary Felsher, Charles Grelier, Jr. Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
46 CREFI SSCP Little Rock Jacob Ramage Yes Springing Springing No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP
47 CREFI CityLine Southern Portfolio George Thacker, Lawrence Charles Kaplan, Richard Schontz Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
47.01 CREFI HIM Self Storage                              
47.02 CREFI Top Notch Storage                              
48 GACC Summit Apartments Craig A. Stansberry Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
49 JPMCB MacArthur Retail Center Tom Thomas Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
50 GACC Cascades Shopping Center Douglas Olsson Yes Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP
51 CREFI 1400 Washington Street Joseph J. Sitt, Anthony LoConte, Bert Dweck Yes Hard In Place No NAP NAP NAP NAP   No No NAP NAP NAP
52 JPMCB CVS Knoxville Richard A. Rosen Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
53 CREFI Fresenius Medical Center Crestwood David E. Cunningham, The David E. Cunningham Trust dated June 2, 1998 Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP
54 JPMCB 671 4th Street CIM Group, LLC Yes Hard Springing No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP
55 CREFI Fresenius Medical Center Woodridge David E. Cunningham, The David E. Cunningham Trust dated June 2, 1998 Yes Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP

 

A-1-36

 

ANNEX A-1

 

                                                 
        Total Debt   HOTEL OPERATING STATISTICS  
          Total Debt   Total Debt                                  
        Total Debt  UW NCF Total Debt  UW NOI   2015 2015 2015 2016 2016 2016 2017 2017 2017 Most Recent Most Recent Most Recent UW UW UW  
Loan # Seller(1) Property Name    Cut-off Balance  DSCR Current LTV %  Debt Yield %   Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
1 JPMCB/GACC Aventura Mall   1,750,000,000 2.07 50.7% 8.8%                                 1
2 CREFI NY & CT NNN Portfolio   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   88,125,000 2.13 65.9% 8.0%                                 3
4 JPMCB Workspace   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

 

A-1-37

 

ANNEX A-1

 

                                                 
        Total Debt   HOTEL OPERATING STATISTICS  
          Total Debt   Total Debt                                  
        Total Debt  UW NCF Total Debt  UW NOI   2015 2015 2015 2016 2016 2016 2017 2017 2017 Most Recent Most Recent Most Recent UW UW UW  
Loan # Seller(1) Property Name    Cut-off Balance  DSCR Current LTV %  Debt Yield %   Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
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   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   NAP NAP NAP NAP                                 6
7 JPMCB Aon Center   677,500,000 1.42 80.0% 7.8%                                 7
8 GACC 181 Fremont Street   475,000,000 1.38 75.2% 6.2%                                 8
9 CREFI Nassau Shopping Center   NAP NAP NAP NAP                                 9
10 JPMCB Embassy Suites Kennesaw   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   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   NAP NAP NAP NAP                                 12
13 CREFI 215 Lexington Avenue   NAP NAP NAP NAP                                 13
14 JPMCB Overland Park Xchange   78,000,000 2.10 65.2% 10.9%                                 14
15 CREFI Woodland Gardens Apartments   NAP NAP NAP NAP                                 15
16 GACC Stonebrook Apartments   NAP NAP NAP NAP                                 16
17 CREFI Kingsley Apartments   NAP NAP NAP NAP                                 17
18 JPMCB Radisson Blu Aqua Hotel   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   98,768,724 1.67 72.6% 12.6%                                 19
20 CREFI Amsdell Southeast Portfolio   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   NAP NAP NAP NAP                                 21
22 GACC 330 Railroad Avenue   NAP NAP NAP NAP                                 22
23 CREFI 253 Elizabeth   NAP NAP NAP NAP                                 23
24 CREFI 173 Ludlow   NAP NAP NAP NAP                                 24
25 GACC Valley Mack Plaza   NAP NAP NAP NAP                                 25

 

A-1-38

 

ANNEX A-1

 

                                                 
        Total Debt   HOTEL OPERATING STATISTICS  
          Total Debt   Total Debt                                  
        Total Debt  UW NCF Total Debt  UW NOI   2015 2015 2015 2016 2016 2016 2017 2017 2017 Most Recent Most Recent Most Recent UW UW UW  
Loan # Seller(1) Property Name    Cut-off Balance  DSCR Current LTV %  Debt Yield %   Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
26 CREFI 236 West 16th   NAP NAP NAP NAP                                 26
27 CREFI 161 Ludlow   NAP NAP NAP NAP                                 27
28 CREFI Four Points Sacramento Airport   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   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   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   NAP NAP NAP NAP                                 31
32 GACC Sacramento Natural Foods   NAP NAP NAP NAP                                 32
33 CREFI Deerfield Woods Apartments   NAP NAP NAP NAP                                 33
34 JPMCB Security Square   NAP NAP NAP NAP                                 34
35 GACC Albertsons Aurora   NAP NAP NAP NAP                                 35
36 CREFI StorQuest Seattle   NAP NAP NAP NAP                                 36
37 JPMCB Holiday Inn Express & Suites Wheat Ridge   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   NAP NAP NAP NAP                                 38
39 CREFI CityLine XII Portfolio   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   NAP NAP NAP NAP                                 40
41 GACC Holiday Inn Express Chesapeake   NAP NAP NAP NAP                     69.6% 100.03 69.64 69.6% 102.40 71.29 41
42 GACC Net Lease 3-Pack   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   NAP NAP NAP NAP                                 43
44 GACC Whitefish Crossing   NAP NAP NAP NAP                                 44
45 GACC Park Place   NAP NAP NAP NAP                                 45
46 CREFI SSCP Little Rock   NAP NAP NAP NAP                                 46
47 CREFI CityLine Southern Portfolio   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   NAP NAP NAP NAP                                 48
49 JPMCB MacArthur Retail Center   NAP NAP NAP NAP                                 49
50 GACC Cascades Shopping Center   NAP NAP NAP NAP                                 50
51 CREFI 1400 Washington Street   NAP NAP NAP NAP                                 51
52 JPMCB CVS Knoxville   NAP NAP NAP NAP                                 52
53 CREFI Fresenius Medical Center Crestwood   NAP NAP NAP NAP                                 53
54 JPMCB 671 4th Street   NAP NAP NAP NAP                                 54
55 CREFI Fresenius Medical Center Woodridge   NAP NAP NAP NAP                                 55

 

A-1-39

 

 

Footnotes to Annex A-1

 

(1)“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “GACC” denotes German American Capital Corporation, as Mortgage Loan Seller; and “CREFI” denotes Citi Real Estate Funding Inc. or one of its affiliates, as Mortgage Loan Seller.

 

With respect to Loan No. 1, Aventura Mall, the whole loan was co-originated by JPMCB, Wells Fargo Bank, National Association, Deutsche Bank AG, New York Branch and Morgan Stanley Bank, N.A. JPMCB will contribute one promissory note with a Cutoff Balance of $65,000,000 and DBNY will contribute one promissory note with a Cutoff Balance of $38,000,000.

 

With respect to Loan No. 8, 181 Fremont Street, the whole loan mortgage loan was co-originated by Deutsche Bank AG, acting through its New York Branch and Barclays Bank PLC.

 

(2)With respect to Loan No. 23, 253 Elizabeth, the mortgaged property is a mid-rise multifamily building totaling 9 residential units and 1,075 square feet of ground floor retail space. Apartment rental income accounts for 74.7% of underwritten EGI and retail rental income accounts for 25.3% of underwritten EGI.

 

With respect to Loan No. 24, 173 Ludlow, the mortgaged property is a mid-rise multifamily building totaling 20 residential units and 2,635 square feet of ground floor retail space. Apartment rental income accounts for 72.9% of underwritten EGI and retail rental income accounts for 27.1% of underwritten EGI.

 

With respect to Loan No. 27, 161 Ludlow, the mortgaged property is a mid-rise multifamily building totaling 10 residential units and 1,375 square feet of ground floor retail space. Apartment rental income accounts for 73.5% of underwritten EGI and retail rental income accounts for 26.5% of underwritten EGI.

 

With respect to Loan No. 39, CityLine XII Portfolio, the Boulevard 26 Storage property in the portfolio is comprised of 31,582 square feet of self storage units, 9,220 square feet of office and retail space and 1,680 square feet of parking. Self storage income accounts for approximately 65.1% of underwritten base rent, office and retail rental income accounts for approximately 25.0% of underwritten base rent and parking income accounts for approximately 10.0% of underwritten base rent.

 

(3)Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.

 

With respect to Loan No. 2, NY NNN & CT Portfolio, the tenants at the CVS – Queens, Bank of America – Mamaroneck, TD Bank – St. James, TD Bank – Westhampton and TD Bank – Hampton Bays properties own their own improvements but not the underlying land, which is ground leased from the borrower.

 

With respect to Loan No. 9, Nassau Shopping Center, BJ’s Wholesale Club built and owns its own improvements, however, title to the improvements reverts back to the landlord at lease expiration.

 

With respect to Loan No. 21, Walk at Highwoods Preserve, the 5th Largest Tenant, TGI Friday’s, owns its improvements but not the underlying land, which is ground leased from the borrower.

 

With respect to Loan No. 32, Sacramento Natural Foods leases the site on which the parking garage sits from the First Church of the Nazarene of Sacramento. The collateral for the Sacramento Natural Foods mortgage loan includes the fee simple interest in a grocery store and the leasehold interest in an adjacent 257 space parking garage.

 

A-1-40

 

 

(4)In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy. UW Revenues ($), UW NOI ($) and UW NCF ($) are generally calculated by the Mortgage Loan Seller in accordance with its underwriting guidelines. UW NOI ($) and UW NCF ($) may include contractual or market rent escalations and, in the case of certain tenants, may be based on the average rent paid by the tenant through either the term of the related lease or the mortgage loan. Please see “Description of the Mortgage Pool—Certain Calculations and Definitions” for additional information. With respect to Loan No.1, Aventura Mall, the borrower has entered into a master lease with the Principal / Carveout Guarantors and Turnberry Retail Holding, L.P. for 12 spaces totaling 33,813 square feet at the mortgaged property where executed letters of intent with tenants are in place but executed leases are not yet in place. The master lessees are required to pay an annual rent of $3,426,159 in equal monthly installments of approximately $285,513 each during (x) a period commencing on the occurrence of the debt service coverage ratio based on the trailing four quarters falling below 1.50x for two consecutive quarters until cured in accordance with the loan documents, and/or (y) any of the following: (i) an event of default, (ii) bankruptcy of borrower, (iii) bankruptcy of the property manager, or (iv) the period of time commencing on the date on which the debt service coverage ratio (as calculated in the loan documents and based on the trailing four calendar quarters) falls below 1.35x for two consecutive quarters until cured in accordance with the loan documents. The rent payable under the master lease is required to be reduced in connection with the leasing to retail tenants of space within the portions of the mortgaged property covered by the master lease (so long as the tenant under any such lease has taken occupancy and has commenced the payment of rent and the rent payable is above certain thresholds set forth in the master lease). The master lease will terminate on the earliest to occur of (i) the earlier to occur of (A) the date on which the annual rent under the master lease is reduced to $0 or (B) the date on which the annualized lease payments under all leases (not including percentage rent) at the mortgaged property exceeds $181,850,000; (ii) July 1, 2038; or (iii) the date on which the cancellation fee made by the master lessee to the lender in connection with cancelling the master lease at the master lessee’s election after the lender has provided notice that the lender has succeeded to the interest of the master lessor under the master lease by foreclosure, deed in lieu thereof or otherwise. With respect to Loan No. 2, NY & CT NNN Portfolio, CVS, the sole tenant, at the CVS – Queens Mortgaged Property, vacated the premises and is in the process of subleasing its space; however CVS is responsible for paying a fixed annual rent for its space through lease expiration.

 

With respect to Loan No. 3, eBay North First Commons, the Single Tenant is currently completing buildout of its expansion space building, consisting of approximately 25.1% of NRA, which is expected to be completed by September 2018.

 

With respect to Loan No. 8, 181 Fremont Street, as of the origination date, Facebook has taken possession of the 181 Fremont Street mortgaged property and commenced the build out of its space. Outstanding rent concessions and tenant improvement allowances related to the Facebook lease were deposited into escrow by the borrower on the origination date. According to the borrower sponsor, Facebook is expected to occupy the 181 Fremont Street Property in three phases with floors five through 13 expected to be occupied in February 2019, floors 14 through 25 expected to be occupied in March 2020 and floors 26 through 38 expected to be occupied in March 2021.

 

With respect to Loan No. 25, Valley Mack Plaza, the 2nd Largest Tenant, KY Wholesale, LLC, which leases approximately 13.3% of the NRA, will not take occupancy until September 1, 2018.

 

With respect to Loan No. 34, Security Square, there is a master lease in place between the borrower and an affiliate in order to facilitate a reverse 1031 transfer. The lender, borrower and master lessee have signed a subordination agreement that provides the master lease will be terminated by the borrower and the master lessee simultaneously with the occurrence of the reverse 1031 transfer or upon the occurrence of an event of default. The master lessee is required to pay rent under the master lease in an aggregate amount equal to (i) all debt service required under the mortgage loan documents and (ii) all debt service under the subordinated and unsecured loan incurred by the borrower from an affiliate. See “Description of the Mortgage Loans – Additional Indebtedness – Other Indebtedness” in the Prospectus for additional details.

 

With respect to Loan No. 43, 4675 Linton Boulevard, the 5th Largest Tenant, Florida Pain Management, has executed a lease that commences on December 1, 2018.

 

A-1-41

 

 

(5)With respect to all mortgage loans, with the exceptions of the mortgage loans listed below, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraisal Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met. With respect to Loan No. 3, eBay North First Commons, the Appraised Value ($) represents the “Prospective Market Value Upon Stabilization” of $133,800,000 for the mortgaged property, effective February 1, 2019, which assumes the outstanding approved tenant improvement and leasing commission obligations have been fulfilled, that there is no outstanding free rent, that rent has commenced. At origination, the borrower deposited into escrow $5,325,840 for outstanding approved leasing expenses, $1,440,997 for a free rent reserve and $1,121,484 for stepped up rent reserve. The “as-is” appraised value for the eBay North First Commons mortgaged property is $122,300,000, which results in a Current LTV % of 41.7% and a Maturity/ARD LTV % of 41.7%. With respect to Loan No. 7, Aon Center, the Appraised Value ($) represents a “hypothetical value” for the mortgaged property, which assumes (i) there are no leasing costs associated with recently signed leases, (ii) completion of the amenity floor build-out and (iii) demolition of the space previously occupied by DDB Needham. At origination, the borrowers reserved approximately $13,200,000 for all outstanding tenant improvement and leasing commissions, as well as approximately $8,000,000 budgeted for the completion of the amenity floor build-out. The “as-is” appraised value for the mortgaged property is $780,000,000 (unadjusted for an $18,300,000 performance reserve), which results in a Current LTV % of 44.9% and a Maturity LTV % of 44.9%. With respect to Loan No. 8, 181 Fremont Street, the Appraised Value ($) represents the “Prospective Market Value at Stabilization” of $632,000,000 for the mortgaged property, effective March 1, 2021, which assumes the 181 Freemont Street mortgaged property achieves stabilization as of March 1, 2021, the date upon which all free rent burns off. At loan origination, the borrower deposited upfront reserves equal to $111,096,358 for such contractual TI/LC obligations and free rent. The “as-is” appraised value for the 181 Fremont Street mortgaged property is $461,000,000, which results in a Current LTV % of 54.2% and a Maturity/ARD LTV % of 54.2%.

 

With respect to Loan No. 10, Embassy Suites Kennesaw, the Appraised Value ($) represents a “Hypothetical As If Funded Market Value” for the mortgaged property, which assume that funds of approximately $3,200,000 for partial scheduled capital expenditures have been fully escrowed and will be available to help fund the proposed capital improvements following a hypothetical sale of the asset to a new buyer. At origination, the borrower was required to reserve $3,200,000. The “as-is” appraised value for the mortgaged property is $46,500,000, which results in a Current LTV % of 68.7% and a Maturity LTV % of 57.2%.

 

With respect to Loan No. 11, Elite Hotel Management Georgia Portfolio, the appraiser’s “as-stabilized” value for the Hyatt Place Atlanta Airport North property of $22,100,000, effective May 1, 2019, was used, which assumes completion of planned capital expenditures at the property. At origination, the borrower was required to reserve $55,000. The “as-is” appraised value for the mortgaged property as of May 1, 2018 is $21,500,000, which results in a Current LTV % of 63.2% and a Maturity LTV % of 39.7% on the Elite Hotel Management Georgia Portfolio loan.

 

With respect to Loan No. 14, Overland Park Xchange, the Appraised Value ($) represents the “as-is” value plus the net present value of the tax abatement related to the payment in lieu of taxes program (expiring in 2025) benefiting the mortgaged property equal to $2,000,000. The “as-is” appraised value for the mortgaged property of $117,700,000 excluding the net present value of the tax abatement results in a Current LTV % of 66.3% and a Maturity LTV % of 66.3%.

 

With respect to Loan No. 28, Four Points Sacramento Airport, the appraiser’s “as-complete” value for the property effective May 1, 2019, was used, which assumes completion of a scheduled PIP. On the origination date, the borrower deposited $1,350,000 which represents 110% of the estimated cost of the PIP. The “as-is” appraised value for the mortgaged property as of May 1, 2018 is $24,500,000, which results in a Current LTV % of 57.0% and a Maturity LTV % of 41.9%.

 

A-1-42

 

 

With respect to Loan No. 37, Holiday Inn Express & Suites Wheat Ridge, the Appraised Value ($) represents a “Hypothetical Market Value As If Funded” for the mortgaged property, which assume that funds of approximately $1,752,000 for partial scheduled capital expenditures have been fully escrowed and will be available to help fund the proposed capital improvements following a hypothetical sale of the asset to a new buyer. At origination, the borrower was required to reserve $1,752,000. The “as-is” appraised value for the mortgaged property is $12,500,000, which results in a Current LTV % of 77.3% and a Maturity LTV % of 65.2%. With respect to Loan No. 38, 932 Southern Boulevard, the appraiser’s “as-stabilized” value for the property effective October 1, 2018, was used, which assumes stabilized operation of the property by that date. The property was recently renovated and repositioned during 2016 and is 100% occupied as of May 2, 2018. On the origination date of the 932 Southern Boulevard mortgage loan, the borrower deposited $246,110 for free rent and $274,250 for unfunded obligations. The “as-is” appraised value for the mortgaged property as of April 27, 2018 is $14,800,000 which results in both a Current LTV % and a Maturity LTV % of 64.2%. With respect to Loan No. 40, Bay 528 Plaza, the Appraised Value ($) represents a “Hypothetical As-If Funded Value” for the mortgaged property, which assumes that approximately $460,000 in aggregate for the outstanding roof cost of $411,000 and outstanding tenant improvements of $49,000 have been funded or escrowed, and available to any prospective buyer. At origination, the borrower was required to reserve $400,000 for replacement reserve and $45,415 for free rent reserve. The “as-is” appraised value for the mortgaged property is $10,730,000, which results in a Current LTV % of 74.1% and a Maturity LTV % of 64.1%. With respect to Loan No. 43, 4675 Linton Boulevard, the appraiser’s “as-stabilized” value for the property effective December 1, 2018, was used, which assumes the property has achieved a stabilized occupancy of 86.2%. Florida Pain Management has executed a lease that commences on December 1, 2018 and brings the physical occupancy at the mortgaged property to 86.2%. At origination of the related mortgage loan, the borrower funded reserves for gap rent ($27,497) and unfunded obligations ($58,923) associated with such lease. The “as-is” appraised value for the mortgaged property as of May 23, 2018 is $9,900,000, which results in a Current LTV % of 73.7% and a Maturity LTV % of 70.7%.

 

(6)For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity/ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.

 

(7)With respect to Loan Nos. 1, 3, 4, 7, 8, 14, 18 and 19, Aventura Mall, eBay North First Commons, Workspace, Aon Center, 181 Fremont Street, Overland Park Xchange, Radisson Blu Aqua Hotel and Westbrook Corporate Center, in each case, the mortgage loan is part of a larger split whole loan, which consists of the mortgage loan and one or more pari passu and/or subordinate components. Please see “Description of the Mortgage Pool—The Whole Loans” for additional information.

 

(8)With respect to Loan Nos. 23, 24, 26 and 27, 253 Elizabeth, 173 Ludlow, 236 West 16th and 161 Ludlow, the mortgaged properties are crossed in two groups. Group A consists of 253 Elizabeth and 173 Ludlow, which are cross collateralized with par releases subject to 173 Ludlow obtaining a proper certificate of occupancy. Group B consists of 236 West 16th Street and 161 Ludlow, which are cross collateralized with par releases subject to 161 Ludlow obtaining a proper certificate of occupancy. Information regarding the mortgaged properties, which are cross-collateralized and cross-defaulted with each other, is based upon the individual loan balances, except that the applicable loan-to-value ratio, debt service coverage ratio, debt yield, original loan/unit, cut-off balance/unit and maturity balance/unit for each such mortgage loan is based upon the ratio, yield or balance (as applicable) for the aggregate indebtedness secured by the mortgaged properties. On an individual basis, without regard to the cross-collateralization feature, any mortgaged property that is part of a cross-collateralized group of mortgaged properties may have a higher loan-to-value ratio, lower debt service coverage ratio and/or lower debt yield than is presented herein. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Cut-off Date Mortgage Loan Characteristics” in the Preliminary Prospectus.

 

(9)Each number identifies a group of related borrowers.

 

With respect to Loan No. 7, Aon Center, the borrowers own the mortgaged property as tenants-in-common.

 

With respect to Loan No. 37, Holiday Inn Express & Suites Wheat Ridge, the borrowers own the mortgaged property as tenants-in-common.

 

With respect to Loan No. 51, 1400 Washington Street, the borrowers own the mortgaged property as tenants-in-common

 

A-1-43

 

 

(10)For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator Fee Rate), the Operating Advisor Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).

 

(11)For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, [except for the mortgage loan(s) listed below,] the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.

 

(12)With respect to all mortgage loans, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.

 

(13)In some instances in which the loan documents provide grace periods with respect to payments, such grace periods may be permitted a limited number of times per any 12-month periods.

 

With respect to Loan Nos. 11, 53 and 55, Elite Hotel Management Georgia Portfolio, Fresenius Medical Center Crestwood and Fresenius Medical Center Woodridge, the loan documents permit a five day grace period for debt service payments other than the payment due on the maturity date.

 

(14)With respect to Loan No. 8, 181 Fremont Street, the whole loan has an ARD feature with an Anticipated Repayment Date of April 6, 2028, with an increased interest rate equal to the sum of (x) the greater of (i) 5.20860% per annum, (ii) the 10-year swap rate as of the Anticipated Repayment Date plus (y) 2.41460%, until the Final Maturity Date of April 6, 2031 or (iii) when applicable, the default rate as defined in the 181 Fremont Street Whole Loan documents; however, interest accrued at the excess of the adjusted interest rate over the initial interest rate will be deferred. In addition, from and after the Anticipated Repayment Date, all excess cash flow from the 181 Fremont Street mortgaged property after the payment of reserves, interest calculated at the initial interest rate, debt service on the 181 Fremont Street Mezzanine Loans and operating expenses will be applied (i) first to repay the principal balance of the 181 Fremont Street Whole Loan and (ii) second to the payment of accrued interest.

 

(15)The “L” component of the prepayment provision represents lockout payments.

The “Def” component of the prepayment provision represents defeasance payments.

The “YM” component of the prepayment provision represents yield maintenance payments.

The “O” Component of the prepayment provision represents the free payments including the Maturity Date.

 

In the case of certain mortgage loans, the loan documents permit the related borrower to prepay a portion of the mortgage loan in connection with partial releases of collateral, to cure a cash sweep period triggered by certain events or circumstances or to meet certain financial metrics contained in the related loan documents.

 

With respect to Loan No. 1, Aventura Mall, the lockout period will be at least 25 payment dates beginning with and including the first payment date of August 1, 2018. Defeasance of the full $1,750,000,000 Aventura Mall Whole Loan is permitted after the date that is the earlier to occur of (i) August 1, 2021 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized (the “Aventura Mall REMIC Prohibition Period”). The borrower is also permitted to prepay the Aventura Mall Whole Loan with a yield maintenance premium if the Aventura Mall REMIC Prohibition Period has not occurred by August 1, 2021, except that the borrower is required to defease any portion of the Aventura Mall Whole Loan that is more than two years from its securitization date. The assumed lockout period of 25 payments is based on the expected Benchmark 2018-B5 securitization closing date in August 2018. The actual lockout period may be longer.

 

With respect to Loan No. 4, Workspace, the related whole loan is split between (i) a 25-month floating rate componentized loan with three, one year extension options (the “Workspace Floating Rate Loan”) with an aggregate Cut-off Date principal balance of $255.0 million, and (ii) a 61-month fixed rate componentized loan (the “Workspace Fixed Rate Loan”) comprised of (A) a senior fixed rate componentized loan (the “Workspace Senior Fixed Rate Loan”), with an aggregate Cut-off Date principal balance of $463.2 million, and (B) a subordinate fixed rate componentized loan (the “Workspace Subordinate Fixed Rate Loan”), with an aggregate Cut-off Date principal balance of $556.8 million. The Workspace Senior Fixed Rate Loan is senior to the Workspace Subordinate Fixed Rate Loan. The interest rate on the Workspace Floating Rate Loan is LIBOR (subject to a floor of 0.25%) plus a spread of 3.15%. Each of the Workspace Fixed Rate Loan and Workspace Floating Rate Loan is divided into components, which have different payment priorities prior to and following an event of default under the Workspace Whole Loan. Following an event of default, a portion of the Workspace Floating Rate Loan

A-1-44

 

(which has a Cut-off Date principal balance of $115.8 million) (the “Workspace Floating Rate Pari Passu Component”), generally pays pro rata with the Workspace Senior Fixed Rate Loan, and the remaining portion of the Workspace Floating Rate Loan (which has a Cut-off Date Principal Balance of $139.2 million) (the “Workspace Floating Rate Subordinate Component”) generally pays pro rata with the Workspace Subordinate Fixed Rate Loan. Prior to an event of default under the whole loan, all voluntary prepayments are required to be applied to repay the Floating Rate Loan, prior to any application to Senior Fixed Rate Loan or the Subordinate Fixed Rate Loan. With respect to the Workspace Mortgage Loan, the calculation of the debt service coverage ratios, loan-to-value ratios and debt yields includes (i) the Workspace Mortgage Loan, (ii) the other notes included in the Workspace Senior Fixed Rate Loan and (iii) the Workspace Floating Rate Pari Passu Component. For purposes of calculating the UW NCF DSCR for the Workspace Mortgage Loan, LIBOR was assumed to be 2.09%. The UW NCF DSCR for the Workspace Whole Loan based on a LIBOR cap of 3.00% for the Workspace Floating Rate Loan, is 1.58x. Please see “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Prepayment Protections and Certain Involuntary Prepayments” for additional information. With respect to Loan No. 5, Renaissance Tampa International Plaza Hotel, the borrower is permitted to prepay the mortgage loan in full at any time prior to the open period with the payment of the yield maintenance premium, upon satisfaction of certain terms and conditions in the mortgage loan documents. The borrower is also permitted to defease the mortgage loan in full commencing on the date that is two years from the Closing Date. With respect to Loan No. 7, Aon Center, the lockout period will be at least 25 payment dates beginning with and including August 2018. Defeasance of the full $536,000,000 Aon Center Whole Loan is permitted at any time after the earlier to occur of (i) August 1, 2021 or (ii) two years after the closing date of the securitization that includes the last note to be securitized. The assumed lockout period of 25 months is based on the expected Benchmark 2018-B5 securitization closing date in August 2018. The actual lockout period may be longer. With respect to Loan No. 8, 181 Fremont Street, the lockout period for any prepayment of the mortgage loan will be at least 23 payment dates beginning with and including the first payment date of May 6, 2018. Defeasance of the 181 Fremont Street Mortgage Whole Loan is permitted at any time after the earlier to occur of (i) March 29, 2021 or (ii) two years after the closing date of the securitization that includes the last pari passu note to be securitized (the assumed defeasance lockout period of 28 payments is based on the closing date of this transaction in August 2018) or (b) may be prepaid (in whole but not in part) on any business day on or after April 6, 2020) subject to the payment of an amount equal to the greater of 1% of the amount prepaid or a yield maintenance amount. The assumed lockout period applicable to defeasance of 28 payments is based on the expected Benchmark 2018-B5 securitization closing date in August 2018. The actual lockout period may be longer.

 

With respect to Loan No. 20, Amsdell Southeast Portfolio, the borrower deposited $200,000 into an economic holdback reserve at closing, which may, under certain circumstances be applied by the lender toward the repayment of the loan. The borrower is entitled to receive the economic holdback reserve funds if certain capital improvements are performed and completed during the loan term with respect to the acquired Georgia properties and the debt yield is equal to or greater than 8.5%. The Current LTV, UW NOI Debt Yield % and UW NCF Debt Yield % net of the $200,000 economic holdback reserve are 69.9%, 8.9% and 8.7%, respectively.

 

(16)With respect to some mortgage loans, historical financial information may not be available due to the when the properties were constructed, renovated and/or acquired. With respect to Loan No. 19, Westbrook Corporate Center, the related property is newly acquired and due to the timing of the acquisition some historical financials are not available. With respect to Loan No. 29, Home2 Suites by Hilton Charlotte Airport, the related property was opened in 2016, and some historical financials may not be available. With respect to Loan No. 36, StorQuest Seattle, 2015 financial information is based on 10 months annualized from March 1, 2015 – December 31, 2015 due to the February 2015 acquisition. With respect to Loan No. 38, 932 Southern Boulevard, the related property is newly renovated and due to the timing of the renovation historical financials are not available. With respect to Loan No. 40, Bay 528 Plaza, the related property is newly acquired and no historical financials were provided at origination. With respect to Loan No. 49, MacArthur Retail Center, the related property is newly acquired and no historical financials were provided at origination. With respect to Loan No. 51, 1400 Washington Street, the related property is newly renovated and due to the timing of the renovation historical financials are not available. With respect to Loan No. 52, CVS Knoxville, the related property was acquired by the borrower and limited historical financials are available. With respect to Loan No. 53, Fresenius Medical Center Crestwood, the related property is newly constructed and historical financials are not available.

 

With respect to Loan No. 54, 671 4th Street, the related property was renovated in 2016 and no historical financials were provided at origination.

 

With respect to Loan No. 55, Fresenius Medical Center Woodridge, the related property is newly constructed and historical financials are not available.

 

A-1-45

 

 

With respect to Loan Nos. 6, 7, 8, 11.02, 16, 22, 31, 32, 35, 41, 42, 44 and 45, 660 Columbus, Aon Center, 181 Fremont Street, Hampton Inn Norcross, Stonebrook Apartments, 330 Railroad Avenue, The Pad on Harvard, Sacramento Natural Foods, Albertsons Aurora, Holiday Inn Express Chesapeake, Net Lease 3-Pack, Whitefish Crossing and Park Place in each case, the related property is newly or recently acquired, renovated or built and some historical financials may not be available.

 

(17)In the case of certain mortgage loans, the UW NOI ($) exceeds Most Recent NOI ($) by 10%. With respect to Loan No. 1, Aventura Mall, the UW NOI ($) is over 10% higher than Most Recent NOI ($) because the UW NOI ($) reflects, among other things, contractual rent steps underwritten through June 2019 for existing leases and rents from leases that are out for signature that are covered under the master lease. With respect to Loan No. 3, eBay North First Commons, the UW NOI ($) is over 10% higher than Most Recent NOI ($) because eBay executed an 11-year lease and expanded into 62,784 square feet in March 2018. With respect to Loan No. 6, 660 Columbus Avenue, the UW NOI ($) is over 10% higher than Most Recent NOI ($) in part because the lender underwrote 12-month rent steps for in-place leases. With respect to Loan No. 7, Aon Center, the UW NOI ($) is over 10% higher than Most Recent NOI ($) because the UW NOI ($) reflects (i) over 270,000 square feet in new and expansion leasing executed year-to-date, accounting for approximately $6.8 million in underwritten base rent and (ii) approximately $4.1 million in underwritten average rents and contractual rent steps. With respect to Loan No. 12, First Place Tower, UW NOI ($) is over 10% higher than Most Recent NOI ($), because UW NOI ($) reflects rents from newly signed leases beginning in 2018 and 2020, accounting for $969,755 in annual rent. With respect to Loan No. 14, Overland Park Xchange, the UW NOI ($) is over 10% higher than Most Recent NOI ($) primarily because an approximately $40,000,000 renovation that occurred in two phases across the mortgaged property. Renovations included reskinning the exterior with glass and metal panels, the addition of a parking garage, a completely revamped HVAC system, a fitness area (with locker room and showers) and vendor kiosks including dry cleaning, a bistro and a lounge with Wi-Fi access. With respect to Loan No. 19, Westbrook Corporate Center, the UW NOI is over 10% higher than Most Recent NOI. The increase from Most Recent NOI to UW NOI is primarily from recent leasing at the Mortgaged Property, increased tenant reimbursements and rent steps. The sponsor is in the process of converting tenant leases from gross to net and is leasing all vacant space on a net basis, which caused UW total reimbursements to be above the historical amounts.

 

With respect to Loan No. 22, 330 Railroad Avenue, UW NOI ($) is over 10% higher than Most Recent NOI ($), because UW NOI ($) reflects rents from newly signed leases beginning in 2018, accounting for $1,196,818 in annual rent. The property was gut renovated by the sponsor in 2016 and leases for 69.5% of net rentable area have been signed since the beginning of 2018.

 

With respect to Loan No. 26, 236 West 16th, the UW NOI is over 10% higher than Most Recent NOI. The increase from Most Recent NOI to UW NOI is primarily from recent leasing and $74,100 of potential income representing market rent of the two vacant units that are currently undergoing renovations that began in Q1 2018.

 

With respect to Loan No. 43, 4675 Linton Boulevard, the UW NOI is over 10% higher than Most Recent NOI. The increase from Most Recent NOI to UW NOI is primarily from recent leasing at the Mortgaged Property and from rent steps.

 

(18)With respect to all hotel properties, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same.

 

With respect to Loan No. 14, Overland Park Xchange, the mortgaged property benefits from a tax abatement granted in the form of a 10-year PILOT program (the “PILOT Program”) through various agreements with the City of Overland Park, Kansas (the “City”), including a 10-year ground lease (the “Ground Lease”) and a bond structure. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” for additional information.

 

With respect to Loan No. 31, The Pad on Harvard, The Borrower has obtained real estate tax abatements for the City of College Park and Fulton County. Real estate taxes will be abated for 10 years, with a 50.0% abatement in year 1, decreasing 5.0% each year thereafter. The lender underwrote property taxes based on the 10-year average tax payment.

 

(19)The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan.

 

(20)In the case of certain mortgage loans, all or a portion of the Title Type consists of a leasehold interest. With respect to Loan No. 5, Renaissance Tampa International Plaza Hotel, the leasehold interest that secures the loan

 

A-1-46

 

 

is the borrower’s subleasehold interest under a ground sublease. With respect to Loan No. 6, 660 Columbus Avenue, the mortgaged property consists of two commercial condominium units which are part of a fractured mixed-use commercial/residential condominium regime. The borrower does not control the related condominium board, but the loan is recourse to the borrower and the guarantor for losses associated with any amendment or modification or termination of the related condominium documents without lender’s consent. “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests” for additional information. With respect to Loan No. 8, 181 Fremont, is subject to a condominium regime and consists of a two-parcel condominium, with the commercial parcel owned by the borrower as collateral for the 181 Fremont Street Whole Loan. The residential parcel, inclusive of the 67 luxury market rate residential units, is not owned by the borrower and is not collateral for the 181 Fremont Street Whole Loan. The owner of the commercial parcel has 140 votes out of 200 votes in the condominium association and the owner of the residential parcel has 60 votes out of the 200 votes in the condominium association. With respect to Loan No. 13, 215 Lexington Avenue, the mortgaged property consists of 1 unit in a condominium with a total of 2 units. The borrower does not control the condominium board. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium Interests” for additional information. With respect to Loan No. 14, Overland Park Xchange, the lender has received a security interest both the fee and the leasehold interests in the mortgaged property. The ground lease is in place in connection with the PILOT Program. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” for additional information.

 

(21)With respect to each hotel property, shows the expiration date of the related license agreement, franchise agreement, operating agreement or management agreement. See “Description of the Mortgage Pool—Property Types—Hotel Properties” in the preliminary prospectus for information related to mortgage loans secured by hotel properties.

 

With respect to Loan No. 18, Radisson Blu Aqua Hotel, the related management agreement provides two automatic renewal terms of 10 years each, unless the manager notifies the borrower of its election not to renew at least six months prior to the expiration of each term.

 

With respect to Loan No. 5, Renaissance Tampa International Plaza Hotel, the related management agreement provides five automatic renewal terms of 10 years each, unless the manager notifies the borrower of its election not to renew at least one year prior to the expiration of each term.

 

With respect to Loan No. 11, Elite Hotel Management Georgia Portfolio, under the franchise agreement for the Hyatt Place Atlanta Airport North property, the franchisor is obligated to offer the franchisee the right to enter into a successor franchise agreement for a term of 10 years if certain conditions specified in the franchise agreement are satisfied.

 

With respect to Loan No. 41, Holiday Inn Express Chesapeake, the related franchise agreement expires on June 15, 2027 with no extension options and includes a termination option, where the licensor can terminate the license with 30 day notice.

 

(22)Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.

 

With respect to Loan No. 7, Aon Center, the UW NOI Debt Yield, UW NCF Debt Yield, Current LTV and Maturity LTV are calculated based on a loan balance net of the performance reserve funds in the amount of $18,300,000 that the borrower deposited in connection with certain capital expenditures and leasing costs, including build out costs and reasonable attorneys’ fees, in each case reasonably approved by the lender.

 

With respect to Loan No. 18, Radisson Blu Aqua Hotel, after the origination date, on which the borrower was required to deposit into the Upfront Tax Reserves ($) $216,932, the borrower was additionally required to deposit into the Upfront Tax Reserves ($) an amount of $489,327.

 

With respect to Loan No. 20, Amsdell Southeast Portfolio, the borrower was required to reserve $200,000 at origination for an economic holdback reserve.

 

(23)Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents. With respect to Loan No. 1, Aventura Mall, if the Aventura Mall Whole Loan’s debt service coverage ratio (calculated in accordance with the

 

A-1-47

 

mortgage loan documents) falls below 1.50x for two consecutive calendar quarters, monthly escrows for real estate taxes, insurance premiums (waived if a blanket policy is in place and there is no event of default continuing), replacement funds ($0.20 PSF annually, subject to a cap of $487,003) and tenant rollover funds ($2.50 PSF annually, subject to a cap of approximately $6,087,540) are required to be collected under the loan documents. With respect to Loan No. 4, Workspace, at any time that the monthly financial reports delivered to the lender pursuant to the mortgage loan documents show that actual operating expenses are more than 15% less than the budgeted expenses for the prior three month period tested on a quarterly basis (subject to reduction for expense savings documented in accordance with the mortgage loan documents), the borrower is required to deposit the difference between the budgeted and actual expenses for the three month period into the Monthly Other Reserve ($) as an operating expense reserve. With respect to Loan No. 5, Renaissance Tampa International Plaza Hotel, the loan documents have waived the requirement for the borrower to make monthly deposits into the Monthly Capex Reserve ($) the amount equal to the greatest of (i) 4.0% of the gross income from operations of the property for the calendar month that is two months prior to such payment date, (ii) amounts required to be made into the FF&E reserve (the “Brand Manager FF&E Reserve”) required under the related management agreement (the “Management Agreement”) and (iii) if the property becomes subject to a hotel franchise agreement, the amount required by such hotel franchise agreement (each of the foregoing (i), (ii) and (iii), the “FF&E Monthly Deposit”), provided an amount equal to the FF&E Monthly Deposit is made into the Brand Manager FF&E Reserve by related hotel manager (the “Brand Manager”) pursuant to the Management Agreement. If such conditions are no longer satisfied, the borrower will be required to deposit monthly into the Monthly Capex Reserve ($) an amount equal to the difference between the amount actually deposited by the Brand Manager into the Brand Manager FF&E Reserve and the FF&E Monthly Deposit.

 

With respect to Loan No. 5, Renaissance Tampa International Plaza Hotel, the borrower is permitted to deliver cash or a letter of credit to prevent or cure a cash sweep event caused by a low DSCR.

 

With respect to Loan No. 6, 660 Columbus Avenue, the borrower is permitted to deliver a letter of credit to prevent or cure a cash sweep event caused by a low DSCR.

 

With respect to Loan No. 10, Embassy Suites Kennesaw, the requirement for the borrower to make deposits for the payment of insurance premiums into the Monthly Ins. Reserve ($) is waived so long as, among other conditions, (a) the borrower has provided the lender with evidence satisfactory to the lender that the borrower is financing the insurance premiums pursuant to a premium finance agreement (the “Premium Finance Agreement”) in accordance with the loan documents, (c) the borrower has submitted to the lender evidence satisfactory to the lender of payment of each and every installment due under the Premium Finance Agreement as each installment becomes due and payable and (d) the borrower has deposited with the lender an amount equal to six regularly scheduled monthly installments due under the Premium Finance Agreement in the Monthly Ins. Reserve ($).

 

With respect to Loan No. 10, Embassy Suites Kennesaw, commencing on the monthly payment date that is 36 months prior to the maturity date of the loan and each monthly payment date thereafter, the borrower is required to escrow $116,667 (the “Franchise Roll Reserve Monthly Deposit”) into the Monthly Other Reserve ($), provided the aggregate amount on deposit may not exceed $4,200,000 (the “Franchise Roll Reserve Cap”). However, the loan documents permit the borrower, at its option, to make (i) one or more deposits into the franchise roll reserve account in addition to then applicable Franchise Roll Reserve Monthly Deposit and/or (ii) transfer an amount equal to no more than 50% of the then existing balance of the Monthly Capex Reserve ($) to the franchise roll reserve (the “FF&E Transfer Funds”), except that the total amount of FF&E Transfer Funds may not exceed $1,000,000. In the event the borrower makes such additional deposits or transfers such FF&E Transfer Funds into the franchise roll reserve, the lender will be required to recalculate the Franchise Roll Reserve Monthly Deposit to be an amount equal to (x) $4,200,000, less (y) the amount on deposit in the franchise roll reserve account as of such date, divided by (z) the lesser of (1) 36 and (2) the number of monthly payment dates remaining until the maturity date. If the borrower and franchisor have extended the franchise agreement for a period of at least 60 months after the maturity date of the loan and the borrower has deposited an amount equal to 110% of the amounts needed to complete any related property improvement plan with such extension, the borrower’s obligations to make the Franchise Roll Reserve Monthly Deposits will be waived under the loan documents.

 

With respect to Loan No. 11, Elite Hotel Management Georgia Portfolio, the borrower is required to deposit into the FF&E reserve account the greater of (A) the amount required by the franchisor under the franchise agreement and (B) 1/12th of four percent (4%) of the greater of (x) the annual gross revenue for hotel-related operations for the preceding calendar year and (y) projected annual gross revenues for hotel-related operations at the mortgaged property for the calendar year in which such due date occurs as set forth in the approved annual budget. With respect to Loan No. 13, 215 Lexington Avenue, on each monthly payment date occurring on

 

A-1-48

 

and after the occurrence and during the continuance of a trigger period, the borrower is required to deposit an amount equal to 1/12th of the condominium common charges that the lender estimates will be payable during the next 12 months in order to accumulate sufficient funds to pay all such condominium common charges. With respect to Loan No. 13, 215 Lexington Avenue, on or before January 1, 2019, in the event that the borrower intends to fund the local law reserve account in lieu of filing a final report with the New York City Department of Buildings, the borrower is required to deposit an amount equal to 115% of the amount calculated by the lender to complete the local law work. With respect to Loan No. 14, Overland Park Xchange, the borrower is required to deposit into the Monthly Other Reserve ($) an amount equal to the difference between (i) the monthly debt service payment amount, which is equal to accrued interest due and payable on the unpaid principal balance, 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 thirty (30) year amortization schedule (the foregoing amount, the “Amortization Reserve Monthly Deposit”). The aggregate amount of the Amortization Reserve Monthly Deposits, excluding all amounts attributable to any Amortization Reserve Letter of Credit (as defined herein), is capped at $9,167,500 (the “Capped Amount”). In lieu of the Amortization Reserve Monthly Deposits, the borrower may deposit a letter of credit in an amount equal to the Capped Amount (the “Amortization Reserve Letter of Credit”).

 

With respect to Loan No. 18, Radisson Blu Aqua Hotel, the borrower is permitted to deliver a letter of credit to prevent or cure a cash sweep event caused by a low DSCR.

 

With respect to Loan No. 19, Westbrook Corporate Center, the TI/LC reserve account is subject to a $3,500,000 cap, which will be replenished at $1.01 per square foot per annum, $96,366 monthly, if the reserve balance falls below $1,500,000.

 

With respect to Loan No. 34, Security Square, in connection with the acquisition of the mortgaged property by the borrower, approximately $1,000,000 was required to be escrowed with the title insurance company by the seller at closing. The borrower is entitled to monthly disbursements from the escrow in the amount of the base rent due under the Arby’s ground lease until Arby’s commences full rent payments under the ground lease. The mortgage loan documents require the borrower to escrow all amounts paid to the borrower pursuant to the related escrow agreement in the Monthly Other Reserve ($) for an additional collateral reserve. The mortgage loan documents provide that, on each payment date, funds in the reserve relating to monthly rent and recoveries under the Arby’s lease are required to be disbursed to the borrower or, to the extent a cash sweep event has occurred or the debt service coverage ratio (as calculated in the loan documents) based on the trailing three months is less than 1.40x (either of the foregoing, a “Lockbox Trigger Event”), directly into the lockbox account. At such time that Arby’s is in occupancy and paying full contractual rent (among other conditions), all funds in the reserve are required to be disbursed to the borrower (if no Lockbox Trigger Event has occurred) or the lockbox account (if a Lockbox Trigger Event has occurred).

 

With respect to Loan No. 37, Holiday Inn Express & Suites Wheat Ridge, the borrower is required, commencing on July 1, 2026, and on each monthly debt service payment date thereafter, to deposit $64,375 into the Monthly Capex Reserve ($), as an additional FF&E monthly deposit (the “Additional FF&E Monthly Deposit”); provided, however, that if the borrower has not failed any condition related to quality assurance evaluations (based on any scale being used by the franchisor), brand standard audits or hotel audits during the six-month period immediately prior to July 1, 2026, then the Additional FF&E Monthly Deposit is required to be an amount equal to the following: (A) (1) $1,545,000, less (2) the amount on deposit in the FF&E reserve as of June 1, 2026, excluding an amount equal to the amount necessary to pay any outstanding invoices, divided by (B) 24. The mortgage loan documents permit the Additional FF&E Monthly Deposit to be used solely for completing any PIP required in connection with an extension of the existing franchise agreement or a replacement franchise agreement, provided that in the event the existing franchise agreement is extended or replaced with a new agreement that extends three or more years beyond the maturity date and no PIP is required (or the borrower has either completed such work or deposited Additional FF&E Monthly Deposits in an amount sufficient to complete any such work), no further Additional FF&E Monthly Deposits will be required and the borrower will be entitled to use funds in the reserve for any FF&E replacements.

 

With respect to Loan No. 38, 932 Southern Boulevard, the borrower is required to make a one-time deposit $50,000 into the TI/LC reserve account on the monthly payment date in September 2023. With respect to Loan No. 38, 932 Southern Boulevard, if the amount of Emblem Health reserve funds in the Emblem Health reserve account is less than an amount equal to the full amount of rent abatement owed to Emblem Health as a result of a temporary certificate of occupancy not being obtained by the borrower prior to September 1, 2018, the borrower is required to deposit an amount equal to a true up payment with respect to such insufficiency into the Emblem Health reserve account. In the event that a Casa De Oracion reserve funds total release event has not occurred

 

A-1-49

 

on or prior to the monthly payment date occurring in February 2019 (and on each monthly payment date occurring 6 months thereafter), the borrower is required to deposit an amount equal to a true up payment that will cause the amount of Casa Da Oracion reserve funds in the Casa De Oracion reserve account to be equal to $71,385. With respect to Loan No. 41, Holiday Inn Express Chesapeake, the borrower is required to deposit $5,000 into the Seasonality Reserve during August and September of 2018, and commencing in March 2019 an amount of $10,714 during March, April, May, June, July, August and September. With respect to Loan No. 45, Park Place, the borrower is required to deposit additional funds in an amount equal to the total square feet demised under each applicable lease which was not renewed multiplied by $0.55 in the event that either Dynamic Concepts, Inc. or AAI Corporation d/b/a Textron Systems Unmanned Systems do not renew their leases by the date in which they are required to do so. With respect to Loan No. 49, MacArthur Retail Center, the loan documents permit the borrower to deliver, in lieu of making cash deposits to the Monthly TI/LC Reserve ($), a letter of credit in the amount of $171,220, which represents the TI/LC Reserve Cap ($). With respect to Loan No. 54, 671 4th Street, the loan documents require that all excess cash flow during a cash sweep period triggered by any a Tenant Trigger is required to be deposited into the TI/LC Reserve ($). A “Tenant Trigger” means any one of more of the following: (i) the 2nd Largest Tenant, New Stage LLC, delivers any notice of termination or its intention not to renew its lease; (ii) New Stage fails to renew its lease at least 12 months prior to the current expiration date of the lease; (iii) any tenant at the mortgaged property goes dark, vacates or abandons the mortgaged property for more than 180 consecutive days; or (iv) there is any bankruptcy or insolvency action with respect to any tenant at the mortgaged property.

 

(24)Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.

 

With respect to Loan No. 4, Workspace, in the event an individual mortgaged property is released in accordance with the loan documents (i) the TI/LC Reserve Cap ($) is required to be reduced by an amount equal to 1/12 of the product of $1.75 and the square footage of the mortgaged property being released and (ii) the Capex Reserve Cap ($) is required to be reduced by an amount equal to 1/12 of the product of $0.25 and the square footage of the mortgaged property being released.

 

With respect to Loan No. 22, 330 Railroad Avenue, the TI/LC reserve cap will rise from $300,000 to $670,000 if, at any time the balance in the Rollover Account, solely as a result of the deposit of funds, exceeds $300,000.

 

(25)With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property. In some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.

 

With respect to Loan No. 4, Workspace, one or more of the Largest Tenant, 2nd Largest Tenant and/or 3rd Largest Tenant is subleasing all or a portion of its space: (i) 4217 East Cotton Center Boulevard, 4630 Woodland Corporate Boulevard, 9306-9324 East Broadway Avenue, 3102, 3104 and 3110 Cherry Palm, 111 Kelsey Lane, 7624 Bald Cypress Place, 4631 Woodland Corporate Boulevard, 3 Country View Road, 1200 Liberty Ridge Drive, 333 Phoenixville Pike, 777 West Yamato Road and 13621 Northwest 12th Street.

 

With respect to Loan No. 4, Workspace – 3 Country View Road, the Largest Tenant, Ellucian Company, L.P., subeases 13,217 square feet to Radiate Media LLC. The remaining 56,783 square feet leased by Ellician Company, LP is dark.

 

With respect to Loan No. 7, Aon Center, the largest tenant, Aon Corporation, subleases 15,850 square feet to Hewitt Associates LLC, its affiliate.

 

(26)In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates. With respect to Loan No. 4, Workspace – 1500 Liberty Ridge Drive, the Largest Tenant, ELAP Services, LLC leases 29,546 square feet expiring in November 2021 and 7,141 square feet expiring in September 2018. With respect to Loan No. 4, Workspace – 750 Park of Commerce Road, the 2nd Largest Tenant, MiX Telematics North America, Inc., leases 7,390 square feet expiring in August 2022 and 2,870 square feet expiring in July 2019. With respect to Loan No. 9, Nassau Shopping Center, the 5th Largest Tenant, Hunter Business School, leases 19,841 square feet of space that expire on April 30, 2022 and 1,494 square feet of storage space on a month-to-month basis. With respect to Loan No. 12, First Place Tower, the Largest Tenant, ONE Gas, Inc. includes a 10,165 square foot storage space equal to approximately 1.7% of the NRA, that is currently leased on a month to month

 

A-1-50

 

 

basis. With respect to Loan No. 12, First Place Tower, the 3rd Largest Tenant, Aerotek, Inc., may terminate its lease on the fifth anniversary of the lease term with written notice of its election to terminate not less than 180 days prior to the end of its fifth lease term. With respect to Loan No. 13, 215 Lexington Avenue, the 5th Largest Tenant, Jed C. Kaminsetksy, Md Pc, leases 4,542 square feet of space that expire on August 31, 2018 and 4,542 square feet of space that expire on August 31, 2023. With respect to Loan No. 14, Overland Park Xchange, the lease for Select Quote, the 3rd Largest Tenant, covers multiple spaces with two different expiration dates: (i) a space of approximately 27,259 square feet at a base rent of $20.50 per square foot, with the term expiring on July 31, 2023 ; and (ii) three spaces of approximately 103,190 square feet in aggregate at a weighted average base rent of $23.24 per square foot, with the lease term expiring on July 31, 2029. With respect to Loan No. 19, Westbrook Corporate Center, the Largest Tenant, Follett Higher Education Group, Inc., leases 150,937 square feet of space that expire on October 31, 2025 and 2,527 square feet of space that expire on August 31, 2025. The 4th Largest Tenant at the Westbrook Corporate Center Mortgaged Property, Insurance Auto Auctions, Inc. leases 69,773 square feet of space that expire on August 31, 2027 and 8,337 square feet of space on a month to month basis. With respect to Loan No. 22, 330 Railroad, the 2nd Largest Tenant, Granoff Architects, is an affiliate of one of the Principal / Carveout Guarantor, Richard Granoff, who has also provided a guaranty for the Granoff Architects lease.

 

(27)The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. Certain tenants may have the right to reduce or abate rent or terminate all or a portion of their leased spaces for a breach or violation of co-tenancy provisions in the related leases. With respect to Loan No 2, NY & CT NNN Portfolio, the sole tenant at the Walgreens - Newtown property, Walgreens, has the right to terminate its lease effective after June 28, 2036, or any month thereafter, upon 12 months’ prior notice. With respect to Loan No. 3, eBay North First Commons, the sole tenant, eBay, may terminate its lease on March 31, 2026, with a 12-months’ notice and the satisfaction each of the following conditions: Tenant must pay to landlord on or before the termination date an amount equal to the sum of (a) the unamortized amount of the leasing commissions paid by landlord in connection with the 2nd Amend. (amortized on a straight-line basis over a 10 year period commencing on April 1, 2019), (b) the unamortized amount of the tenant improvement allowance (amortized on a straight-line basis over a 10 year period commencing on April 1, 2019) and (c) one full year of monthly base rent, calculated based on the monthly base rent which would have been payable for the one year period following the termination date if the Lease had not been terminated. With respect to Loan No. 7, Aon Center, each of the Largest Tenant, 2nd Largest Tenant, 3rd Largest Tenant, 4th Largest Tenant and 5th Largest Tenant have early termination and/or contraction options contained in their respective leases. See “Description of the Mortgage Pool – Tenant Issues – Lease Expirations and Terminations” for further details. With respect to Loan No. 12, First Place Tower, the 3rd Largest Tenant, Aerotek, Inc., has a right to terminate its lease effective on April 13, 2022 with at least 180 days prior written notice and payment of a termination fee equal to the principal amount of the unamortized balance of the tenant improvement allowances and leasing commissions up to the date of termination. With respect to Loan No. 13, 215 Lexington Avenue, the Largest Tenant, New York University, has the right to terminate its lease effective November 30, 2018 or November 30, 2019, for both or either of the two floors occupied (but not a portion), with 12-24 months’ notice prior to the termination date and payment of a termination fee equal to the unamortized transaction costs including commissions, the value of free rent received ($163,800) and legal fees utilizing an 8.000% interest rate plus one month of the rent ($94,913), but elected to not terminate the lease early effective November 30, 2018.

 

With respect to Loan No. 19, Westbrook Corporate Center, the 2nd Largest Tenant at the Westbrook Corporate Center Mortgaged Property, Ingredion Incorporated, may exercise one of two contraction options (but not both): (x) a contraction option effective May 31, 2024 with 12-months’ notice for the second floor or (y) a contraction option effective May 31, 2024 for either the third or seventh floor with notice given by May 31, 2023 plus, in either case, a contraction fee equal to unamortized tenant improvement allowance, brokerage commissions and unabated rent. The 4th Largest Tenant at the Westbrook Corporate Center Mortgaged Property, Insurance Auto Auctions, Inc., has a termination option effective August 31, 2023 with notice given by September 1, 2022 and accompanied by payment of $1,067,249, representing 50% of a termination fee of $2,134,498, with the remaining 50% due on or before July 31, 2023. The 5th Largest Tenant at the Westbrook Corporate Center Mortgaged Property, Loyola University Physician Foundation, has a termination option effective July 31, 2020 with notice given on or before July 31, 2019 and a payment of a termination fee equal to $1,501,552.

 

With respect to Loan No. 45, Park Place, the Largest Tenant at the Mortgaged Property, Dynamic Concepts, Inc., has the right to terminate its lease, effective September 2, 2019, with (i) 30 days’ prior written notice given on or before March 1, 2019 and (ii) delivery of a termination fee equal to the sum of any unamortized tenant improvements costs and brokerage fees. In addition, Dynamic Concepts, Inc. has an ongoing right to terminate its lease effective at any time in the event certain government contracts supplying Dynamic Concepts, Inc.’s core

 

A-1-51

 

 

business are reduced by an amount equal to or more than 50% of the funding levels as of the date of notice of termination, provided that Dynamic Concepts, Inc. (i) delivers at least 90 days’ prior written notice, (ii) provides the borrower with evidence of the reduced funded contract values and work capacity which will have been lost as of the requested lease termination date and (iii) pays a termination fee equal to the sum of any unamortized tenant improvement and leasing commissions. The fourth largest tenant at the Mortgaged Property, the Charles Stark Draper Laboratory, Inc., has the right to terminate its lease effective on June 30, 2019, with 150 days’ prior written notice and payment of a termination fee equal to $49,478.67.

 

With respect to Loan No. 51, 1400 Washington Street, the 2nd Largest Tenant, Juice Press, has a right to terminate its lease with 30 days’ notice if the Largest Tenant, Soul Cycle, lease is terminated.

 

With respect to Loan No. 54, 671 4th Street, the borrower sponsor owns an approximately 25% equity stake in the Largest Tenant, Tartine.

 

(28)In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes or due to the number of parties serving as the Principal / Carveout Guarantor. In the case of certain mortgage loans, the loan documents permit the borrower to replace the Principal / Carveout Guarantor upon satisfaction of certain terms and conditions in the related loan documents. With respect to Loan No. 1, Aventura Mall, the full names of the Principal / Carveout Guarantor are Simon Property Group, L.P., Jacquelyn Soffer and Jeffrey Soffer. The obligations and liabilities of the carveout guarantors under the nonrecourse carve-out guaranty are capped at $350,000,000 in the aggregate, plus all of the reasonable, out-of-pocket costs and expenses (including, but not limited to, court costs and fees and reasonable attorney’s fees) incurred by the lender in connection with the enforcement of, or preservation of lender’s rights under the guaranty. With respect to Loan No. 3, eBay North First Commons, there is no separate Carveout Guarantor for the whole loan, and the borrower is the sole party responsible for breaches or violations of the nonrecourse carve-out provisions in the loan documents and the environmental indemnity. With respect to Loan No. 19, Westbrook Corporate Center, the related environmental indemnity provides that the indemnitor will not have any indemnification obligations or liabilities under the environmental indemnity provided that a “qualified environmental policy” has been delivered to the lender. See “Description of the Mortgage Pool—Tenant Issues—Non-Recourse Carveout Limitations” in the Preliminary Prospectus.

 

(29)The classification of the lockbox and cash management types is described in the Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.

 

With respect to Loan No. 1, Aventura Mall, the borrower has entered into a master lease with the guarantors and Turnberry Retail Holding, L.P. The master lease covers the spaces for 12 proposed tenants with leases out for signature which were not executed prior to origination. The Mortgage Loan is characterized as having a Soft Springing Hard Lockbox for rents from the master lease and a Hard Lockbox for the remaining tenants at the Mortgaged Property. Following the occurrence and during the continuance of either (x) a period commencing on the occurrence of the debt service coverage ratio based on the trailing four quarters falling below 1.50x for two consecutive quarters until cured in accordance with the loan documents, and/or (y) any of the following: (i) an event of default, (ii) bankruptcy of borrower, (iii) bankruptcy of the property manager, or (iv) the period of time commencing on the date on which the debt service coverage ratio (as calculated in the loan documents and based on the trailing four calendar quarters) falls below 1.35x for two consecutive quarters until cured in accordance with the loan documents, the borrower will be required to cause all master lease rents to be deposited directly into the lockbox account.

 

With respect to Loan No. 18, Radisson Blu Aqua Hotel, the related loan documents do not require a lockbox. The loan documents require the property manager to deposit monthly remittances to the borrower pursuant to the management agreement following payment of all actual operating expenses, manager fees and other amounts payable to the manager directly into the in-place cash management account that was required to be established at origination. In connection therewith, the lender, the borrower and the manager have executed an SNDA that provides that the terms of the management agreement are subordinate to the lien of the loan documents and that the manager is required to deposit payments due to the borrower in the cash management account.

 

(30)With respect to Loan No. 14, Overland Park Xchange, the related Whole Loan will initially be serviced by the master servicer and special servicer pursuant to the pooling and servicing agreement for this transaction. From and after the date on which the related lead servicing Companion Loan is securitized, it is anticipated that the related Whole Loan will be serviced under and by the master servicer and special servicer designated in the related pooling and servicing agreement entered into in connection with such securitization.

 

A-1-52

 

 

(31)Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Mezzanine Indebtedness” and “—Other Indebtedness” and “Certain Legal Aspects of the Mortgage Loans” in the Prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future. With respect to Loan No. 1, Aventura Mall, the loan documents permit the pledge of direct or indirect equity interests in the borrower to secure a corporate or parent level credit facility from one or more financial institutions involving multiple underlying real estate assets, so long as the value of the property does not, in the aggregate, represent more than 20% of the value of all the collateral to be pledged, encumbered, granted or otherwise assigned or given as collateral for such corporate or parent level credit facility. There is no requirement for an intercreditor agreement. With respect to Loan No. 1, Aventura Mall, the loan agreement permits the borrower to enter into a PACE loan for an amount not to exceed $5,000,000, subject to the lender’s approval (not to be unreasonably withheld, conditioned or delayed) and rating agency confirmation. With respect to Loan No. 5, Renaissance Tampa International Plaza Hotel, the loan documents permit one or more subscription line facilities of Oaktree Real Estate Opportunities Fund VII, L.P. or any parallel funds that will co-invest with Oaktree Real Estate Opportunities Fund VII, L.P., an affiliate of the borrower, at, or within one year after, the origination date of the loan (each of the foregoing, an “Oaktree Fund”), secured by capital commitments of investors in such Oaktree Fund. With respect to Loan No. 18, Radisson Blu Aqua Hotel, the borrower is permitted to incur certain unsecured “Operating Cash Flow Deficit Loans,” which is a loan that CM Chicago, LLC, a member of the borrower, is required under the borrower’s operating agreement to make in the event the hotel manager determines that additional funds are required by the borrower to fund projected operating cash flow deficit from the operation of the mortgaged property. See “Description of the Mortgage Loans – Additional Indebtedness – Other Indebtedness” in the Prospectus for additional details. With respect to Loan No. 34, Security Square, CDECRE, LLC, the initial owner of the 100% of the direct equity interests in the borrower, is the maker of an unsecured and subordinated note in the amount of $5,064,840.63 (the “Subordinate Note”), payable to Windsor Holding EAT LLC, used as additional funds for acquisition of the mortgaged property. Upon completion of a reverse 1031 transfer (the “Reverse 1031 Transfer”) by CDECRE, LLC of 100% of the direct membership interest in the borrower to an entity approved by the lender, scheduled for no later than December 14, 2018, in accordance with the loan documents, proceeds from the Reverse 1031 Transfer required to be used to repay the Subordinate Note. Upon completion of the Reverse 1031 Transfer, the sole member of the borrower will be permitted to incur a mezzanine debt secured by its 100% membership interest in the borrower. See “Description of the Mortgage Loans – Additional Indebtedness – Other Indebtedness” in the Prospectus for additional details.

 

A-1-53